NO.
URAIAN KEGIATAN
TOTAL HARGA
Rp.
I.
II.
RUMAH POMPA
126,661,893
III.
RUMAH OPERASIONAL
437,867,944
IV
RUMAH GENSET
92,833,221
92,833,221
VI
VII
4,626,902,202
1,529,381,915
Jalan
725
445,403,750
Kansteen
210
26,546,310
147,225,361
IX
152,786,540
DRAINASE
300 m
213,240,600
XI
PAGAR
260 m
438,230,000
XII
UJI COBA
22,224,700
Jumlah Rp.
8,352,137,656
PPn 10%
835,213,766
Total Rp.
9,187,351,422
Pembulatan
9,187,351,000
9,268,202,000
Bekasi
Juli 2015
Pejabat Pembuat Komitmen
(Arief Subagyo ST MT)
19610409200711004
Page 1 of 59
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (I) FABRIKASI INSTALASI PENGOLAHAN AIR (IPA)
JENIS PEKERJAAN
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi dan Perataan Tanah
2 Pengukuran Pematokan Dan Papan Nama Proyek
3 Kantor Sementara
SATUAN
VOLUME
Ls
Ls
m2
2468
1
10
A
A
A
HARGA SATUAN
TOTAL HARGA
Rp.
Rp.
1.10
1.40
1.70
7,245
634,300
1,443,400
17,880,660
634,300
14,434,000
32,948,960
Diuraiakan sesuai
usulan kontraktor
2,850,000,000
2,850,000,000
Diuraiakan sesuai
usulan kontraktor
125,000,000
125,000,000
Diuraiakan sesuai
usulan kontraktor
35,500,000
106,500,000
Diuraiakan sesuai
usulan kontraktor
3,000,000
9,000,000
3,000,000
9,000,000
Sub Total 1
Diuraiakan sesuai
usulan kontraktor
Perkiraan
Diuraiakan sesuai
usulan kontraktor
4,500,000
13,500,000
20,000,000
20,000,000
225,000,000
225,000,000
Diuraiakan sesuai
usulan kontraktor
45,000,000
45,000,000
Diuraiakan sesuai
usulan kontraktor
25,592,658
25,592,658
350,000,000
700,000,000
Diuraiakan sesuai
usulan kontraktor
140,000,000
140,000,000
8.8
151,200
7,560,000
8.1
644,000
32,200,000
109,668,691
109,668,691
Diuraiakan sesuai
usulan kontraktor
Diuraiakan sesuai
usulan kontraktor
C
C
C
8.17
8.22
8.23
175,000
3,750,000
14,500,000
1,050,000
22,500,000
29,000,000
A
A
A
5.2
3.8
7.11
3.2
355,300
404,600
3,444,400
590,300
1,395,821
7,947,500
67,657,857
46,380,714
Sub Total 2
Total
Page 2 of 59
4,593,953,242
4,626,902,202
PEKERJAAN
PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
:
:
2015
(II) RUMAH POMPA
No
I
1.1
1.2
1.3
JENIS PEKERJAAN
PEKERJAAN TANAH
Pekerjaan galian tanah pondasi
Pekerjaan timbunan bekas galian
Pekerjaan Urugan pasir
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
M3
M3
M3
5.12
3.16
1.28
A
A
A
2.1
2.11
2.13
19,800.00
65,300.00
206,000.00
101,376.00
206,348.00
263,680.00
II
2.1
2.3
2.4
2.6
2.8
2.9
2.10
2.11
2.12
1.31
1.15
1.31
1.96
5.50
1.93
3.85
1.54
3.00
A
A
A
A
A
A
A
A
A
7.12
7.18
7.19
7.11
7.15
3.7
5.22
7.14
7.11
2,242,400.00
3,850,800.00
3,850,800.00
3,444,400.00
5,658,700.00
674,909.57
746,100.00
6,347,700.00
3,444,400.00
2,926,332.00
4,436,121.60
5,025,294.00
6,751,024.00
31,122,850.00
1,299,200.93
2,872,485.00
9,775,458.00
10,333,200.00
III
3.1
3.2
3.4
M2
M2
M2
104.40
208.80
38.50
A
A
A
4.2
5.4
9.8
144,700.00
30,600.00
404,300.00
15,106,680.00
6,389,280.00
15,565,550.00
IV
PEKERJAAN KAYU DAN KACA
4.1 Rolling Door
4.2 Rosster Dinding
M2
M2
1.50
19.32
A
A
15.80
5.10
706,510.20
206,400.00
1,059,765.30
3,987,648.00
V
FINISHING
5.1 Pekerjaan cat dinding luar dalam
M2
208.80
10.90
37,600.00
7,850,880.00
VI
PEKERJAAN KUNCI
6.1 Pekerjaan pasangan kunci tanam
6.2 Pekerjaan pasangan ensel pintu
Unit
Unit
1.00
1.00
C
C
4.30
4.40
185,000.00
15,680.00
185,000.00
15,680.00
VII
6.1
6.2
6.3
6.4
6.5
Unit
Unit
Unit
Unit
Unit
2.00
1.00
2.00
2.00
1.00
A
A
A
A
C
14.1
14.3
14.4
14.5
8.2
549,780.00
52,800.00
52,800.00
40,040.00
50,000.00
1,099,560.00
52,800.00
105,600.00
80,080.00
50,000.00
PEKERJAAN LISTRIK
TOTAL HARGA
126,661,892.83
Page 3 of 59
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (III) RUMAH OPERASIONAL
NO
I
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
1 Pengukuran Site
2 Bouwplank
II
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
m2
m1
84.00
60.00
A
A
1.11
1.10
2,300.00
60,200.00
193,200.00
3,612,000.00
3,805,200.00
1
2
3
4
5
m3
m3
m3
m3
m3
62.70
17.56
7.52
45.14
45.14
A
A
A
A
A
2.10
2.90
2.13
3.30
2.70
19,800.00
11,300.00
206,000.00
561,300.00
25,500.00
1,241,460.00
198,382.80
1,549,944.00
25,339,327.20
1,151,172.00
29,480,286.00
1
2
3
4
5
6
PEKERJAAN BETON
Pekerjaan Pondasi Telapak 80/80 K 225
Pekerjaan kolom Praktis 15/15
Pekerjaan Sloof 25/15
Pekerjaan Ringbalok 25/15
Pekerjaan Meja laboratorium
Pekerjaan Pelat lantai beton tebal 12 cm K 225 ( Rg. Genset )
m3
m3
m3
m3
m3
m3
2.72
1.70
3.92
3.92
0.51
2.70
A
A
A
A
A
A
7.11
7.18
7.12
7.12
7.15
7.15
3,444,400.00
3,850,800.00
2,242,400.00
2,242,400.00
5,658,700.00
5,658,700.00
9,368,768.00
6,550,210.80
8,787,405.00
8,787,405.00
2,885,937.00
15,278,490.00
51,658,215.80
1
2
3
4
5
6
PEKERJAAN DINDING
Pasangan Bata merah 1 : 5
Plesteran 1 : 5 + Acian
Pasangan Keramik Dinding Kamar mandi
Pasang kran dinding kamar Mandi
Pasang keramik meja dapur
Pasang Zink meja laboratorium
m2
m2
m2
bh
m2
bh
346.75
693.50
9.45
2.00
5.10
1.00
A
A
A
D
C
4.30
5.50
10.70
31.10
31.10
3.30
140,500.00
30,900.00
57,400.00
102,000.00
102,000.00
65,000.00
48,718,375.00
21,429,150.00
542,430.00
204,000.00
520,200.00
65,000.00
71,479,155.00
PEKERJAAN KUSEN
Pekerjaan kusen Pintu ex Kamper banjar
Pekerjaan kusen Jendela ex. Kamper Banjar
Pekerjaan Daun Jendela ex. Kamper Banjar
Pekerjaan Daun Pintu double takwood
Pekerjaan kusen dan daun Pintu Aluminum
Pekerjaan Pasang kaca polos 5mm
Pekerjaan Pas. Pegangan pintu
Kunci Tanam Cilinder Merk Logo Type 1103 ( Silver/Brown )
Engsel Pintu
Pekerjaan hak angin Jendela antik
Pekerjaan Engsel jendela
Pekerjaan Slot jendela
m3
m3
m2
m2
Unit
m2
bh
bh
bh
bh
bh
bh
0.33
0.76
17.28
9.45
1.00
17.28
4.00
4.00
8.00
4.00
4.00
4.00
A
A
A
A
C
C
C
C
C
C
C
C
6.10
6.10
6.50
6.19
4.10
2.63
4.11
4.30
4.40
4.70
4.50
2.62
4,816,500.00
4,816,500.00
317,400.00
521,300.00
1,500,000.00
97,100.00
126,500.00
185,000.00
15,680.00
30,000.00
12,550.00
29,250.00
1,574,995.50
3,637,661.63
5,484,672.00
4,926,285.00
1,500,000.00
1,677,888.00
506,000.00
740,000.00
125,440.00
120,000.00
50,200.00
117,000.00
20,460,142.13
PEKERJAAN LANTAI
Pasangan keramik lantai 30 x 30 standard keramik Mulia
Pasangan keramik lantai 20 x 20 standard keramik Mulia ( Km. Mandi )
Pekerjaan closed jongkok
Pekerjaan pasang Ploordrain
m2
m2
bh
bh
61.30
3.00
1.00
1.00
A
A
A
A
10.50
10.70
9.20
9.21
77,600.00
57,400.00
720,400.00
87,900.00
4,756,880.00
172,200.00
720,400.00
87,900.00
5,737,380.00
m2
m2
61.30
61.30
A
A
6.32
6.46
107,700.00
41,600.00
6,602,010.00
2,550,080.00
9,152,090.00
III
IV
V
1
2
3
4
5
6
7
8
9
10
11
12
VI
1
2
3
4
VII
SATUAN VOLUME
PEKERJAAN PLAFOND
1 Pekerjaan Pasang rangka plafond ( borneo 5/7 cm )
2 Pekerjaan pasang penutup plafond ( triplek 4 mm )
VIII
1
2
3
4
5
PEKERJAAN ATAP
Pekerjaan Kuda-kuda 8/12 ex. Kamper
Pekerjaan Godeng 6/12 ex. Kamper
Pekerjjaan rangka atap Zingkalum
Pekerjaan Penutup atap ( Genteng )
Pekerjaan Lisplang 30/3 ex.Kamper
m3
m3
m2
m2
m1
0.73
0.85
367.50
367.50
61.00
A
A
A
A
A
6.21
6.21
11.15
8.20
8.10
3,928,100.00
3,928,100.00
309,000.00
292,200.00
39,700.00
2,857,692.75
3,340,849.05
113,557,500.00
107,383,500.00
2,421,700.00
229,561,241.80
1
2
3
4
PEKERJAAN FINISHING
Pengecatan dinding
Pengecatan Plafond
Pengecatan kusen
Pengecatan Lisplang
m2
m2
m2
m2
693.50
61.30
50.35
18.30
A
A
A
A
10.90
10.80
10.80
10.80
37,600.00
54,500.00
54,500.00
54,500.00
26,075,600.00
3,340,850.00
2,744,075.00
997,350.00
33,157,875.00
1
2
3
4
6
7
PEKERJAAN PLUMBING
Pekerjaan pasang Pipa Pvc 3" Instalasi air Kotor
Pekerjaan pasang Pipa Pvc 2 " Instalasi air Kotor
Pekerjaan pasang instalasi air bersih Pvc 3/4
Pekerjaan pasang instalasi air bersih Pvc 1/2
Stop Kran
Bak Fiber
m1
m1
m1
m1
bh
bh
15.00
16.00
21.00
24.00
1.00
1.00
A
A
A
A
C
C
9.18
9.17
9.15
9.14
6.20
6.10
111,100.00
58,900.00
20,800.00
18,700.00
25,000.00
200,000.00
1,666,500.00
942,400.00
436,800.00
448,800.00
25,000.00
200,000.00
3,719,500.00
1
2
3
4
6
7
8
PEKERJAAN LISTRIK
Pemasangan Instalasi Titik Cahaya
Pemasangan Instalasi Titik Daya Stop Kontak
Pemasangan Armatur Stop Kontak
Pemasangan Armatur Saklar Doble
Unit Lampu Sl 18 W
Pemasangan Lampu Taman
MCB 10 A
unit
unit
unit
unit
unit
unit
unit
16.00
2.00
10.00
6.00
20.00
4.00
1.00
A
A
A
A
A
A
14.10
14.20
14.30
14.40
14.50
14.60
8.20
549,780.00
71,280.00
52,800.00
52,800.00
40,040.00
137,280.00
50,000.00
8,796,480.00
142,560.00
528,000.00
316,800.00
800,800.00
549,120.00
50,000.00
11,183,760.00
IX
XI
JUMLAH HARGA
Page 4 of 59
437,867,943.60
PEKERJAAN
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
No
I
1.1
1.2
1.3
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
: 2015
: (IV) RUMAH GENSET
JENIS PEKERJAAN
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
PEKERJAAN TANAH
Pekerjaan galian tanah pondasi
Pekerjaan timbunan bekas galian
Pekerjaan Urugan pasir
M3
M3
M3
8.78
7.74
4.09
A
A
A
2.1
2.11
2.13
19,800.00
65,300.00
206,000.00
173,764.80
505,291.40
842,540.00
II
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
0.72
1.10
0.41
1.08
0.36
1.04
2.00
6.30
4.09
2.20
A
A
A
A
A
A
A
A
A
A
7.12
7.13
7.18
7.19
7.14
7.11
7.11
7.15
3.7
5.22
2,242,400.00
8,226,000.00
3,850,800.00
3,850,800.00
6,347,700.00
3,444,400.00
3,444,400.00
5,658,700.00
674,909.57
746,100.00
1,614,528.00
9,032,148.00
1,585,566.90
4,158,864.00
2,285,172.00
3,575,287.20
6,888,800.00
35,649,810.00
2,760,380.15
1,641,420.00
III
3.1
3.2
3.4
M2
M2
M2
55.80
111.60
29.00
A
A
A
4.2
5.4
9.8
144,700.00
30,600.00
404,300.00
8,074,260.00
3,414,960.00
11,724,700.00
IV
4.1
4.2
4.3
4.4
m2
M2
M2
M2
5.25
1.21
20.80
4.32
C
C
A
A
4.12
4.13
6.7
5.1
480,000.00
2,500,000.00
533,500.00
206,400.00
2,520,000.00
3,018,750.00
11,096,800.00
891,648.00
V
FINISHING
5.1 Pekerjaan cat dinding luar dalam
M2
147.60
10.90
37,600.00
5,549,760.00
VI
PEKERJAAN KUNCI
6.1 Pekerjaan pasangan kunci tanam
6.2 Pekerjaan pasangan ensel pintu
Unit
buah
1.00
4.00
C
C
4.30
4.40
185,000.00
15,680.00
185,000.00
62,720.00
Unit
Unit
Unit
Unit
Unit
2.00
1.00
2.00
2.00
1.00
A
A
A
A
C
14.10
14.30
14.40
14.50
8.20
549,780.00
52,800.00
52,800.00
40,040.00
50,000.00
1,099,560.00
52,800.00
105,600.00
80,080.00
50,000.00
VIII
6.1
6.2
6.3
6.4
6.5
PEKERJAAN LISTRIK
Pemasangan Instalasi Titik Cahaya
Pemasangan Armatur Stop Kontak
Pemasangan Armatur Saklar Doble
Unit Lampu Sl 18 W
MCB 10 A
TOTAL HARGA
Page 5 of 59
118,640,210.45
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (V) RUMAH GARDU INDUK PLN
No
I
1.1
1.2
1.3
JENIS PEKERJAAN
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
PEKERJAAN TANAH
Pekerjaan galian tanah pondasi
Pekerjaan timbunan bekas galian
Pekerjaan Urugan pasir
M3
M3
M3
3.84
2.80
1.28
A
A
A
2.1
2.11
2.13
19,800.00
65,300.00
206,000.00
76,032.00
182,970.60
263,680.00
II
2.1
2.3
2.4
2.6
2.8
2.9
2.10
M3
M3
M3
M3
M3
M3
M3
0.72
0.90
0.72
1.04
5.75
1.28
2.20
A
A
A
A
A
A
A
7.12
7.18
7.19
7.11
7.15
3.7
5.22
2,242,400.00
3,850,800.00
3,850,800.00
3,444,400.00
5,658,700.00
674,909.57
746,100.00
1,614,528.00
3,465,720.00
2,772,576.00
3,575,287.20
32,537,525.00
863,884.25
1,641,420.00
III
3.1
3.2
3.4
M2
M2
M2
55.80
111.60
29.00
A
A
A
4.2
5.4
9.8
144,700.00
30,600.00
404,300.00
8,074,260.00
3,414,960.00
11,724,700.00
IV
4.1
4.2
4.3
4.4
Unit
M2
M2
M2
1.00
1.21
20.80
4.32
C
C
A
A
4.12
4.13
6.7
5.1
480,000.00
2,500,000.00
533,500.00
206,400.00
480,000.00
3,018,750.00
11,096,800.00
891,648.00
V
FINISHING
5.1 Pekerjaan cat dinding luar dalam
M2
147.60
10.9
37,600.00
5,549,760.00
VI
PEKERJAAN KUNCI
6.1 Pekerjaan pasangan kunci tanam
6.2 Pekerjaan pasangan ensel pintu
Unit
Unit
1.00
1.00
C
C
4.3
4.4
185,000.00
15,680.00
185,000.00
15,680.00
Unit
Unit
Unit
Unit
Unit
2.00
1.00
2.00
2.00
1.00
A
A
A
A
C
14.1
14.3
14.4
14.5
8.2
549,780.00
52,800.00
52,800.00
40,040.00
50,000.00
1,099,560.00
52,800.00
105,600.00
80,080.00
50,000.00
VIII
6.1
6.2
6.3
6.4
6.5
PEKERJAAN LISTRIK
Pemasangan Instalasi Titik Cahaya
Pemasangan Armatur Stop Kontak
Pemasangan Armatur Saklar Doble
Unit Lampu Sl 18 W
MCB 10 A
TOTAL HARGA
Page 6 of 59
92,833,221.05
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (VI) PEMBUATAN RESERVOIR KAPASITAS 500 M3
No.
URAIAN PEKERJAAN
SATUAN
HARGA
SATUAN
(Rp.)
JUMLAH
HARGA
(Rp.)
PEKERJAAN TANAH
Galian Tanah biasa
Urugan dan pemadatan Tanah bekas galian
Urugan dan pemadatan pasir bawah lantai
Buangan tanah bekas galian tanah
m
m
m
m
265.18
53.04
53.04
132.59
A
A
A
A
2.1
2.12
2.12
2.7
19,800
132,500
132,500
25,500
22,686,027
m
m'
m3
8.84
1,125
44.20
A
A
A
5.2
3.8
7.11
355,300
404,600
3,444,400
III.3
III.4
3,140,598
455,175,000
152,230,179
610,545,777
5,250,536
7,027,232
7,027,232
3,381,027
PEKERJAAN PERPIPAAN
Plat Reservoir
PIPA INLET :
a. Pengadaan Material
- Tee 200/200 mm degree
- Bend GIP 200 / 90 degree
- Gate valve 200 mm
- Flange ring 200 mm
- Packing 200 mm
- Baut 3/4" x 3"
- Pengelasan acc. Pipa
Unit
Unit
Unit
Unit
m2
Unit
m
1.00
6.00
2.00
4.00
4.00
140.00
27.95
D
D
D
D
C
C
A
PIPA OUTLET
a. Pengadaan Material
- Flange ring 200 mm
Unit
3.00
Unit
Unit
Unit
Unit
Unit
Unit
Unit
m
m
Unit
Unit
Unit
m
2.00
1.00
2.00
1.00
3.00
4.00
1.00
5.00
4.00
52.00
1.00
2.00
12.25
ls
1.00
850,000,000
850,000,000
42.1
41.2
33.5
39.5
2
3
11.1
1,290,680
982,974
2,100,000
558,531
80,000
12,500
348,900
1,290,680
5,897,846
4,200,000
2,234,125
320,000
1,750,000
9,750,359
-
39.5
558,531
1,675,593
D
D
D
D
D
D
D
42.12
42.12
41.21
33.5
39.5
39.4
29.5
2.13
2.13
2.74
28.5
28.4
11.1
1,290,680
1,290,680
655,316
2,100,000
558,531
451,652
792,000
80,000
80,000
12,500
952,000
440,000
348,900
2,581,360
1,290,680
1,310,632
2,100,000
1,675,593
1,806,607
792,000
400,000
320,000
650,000
952,000
880,000
4,272,629
harga pasar
C
C
C
D
D
A
896,150,111
1,529,381,915
Page 7 of 59
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2012-2013
: (VII) PEMBANGUNAN JALAN DALAM LOKASI (lebar 3 m tebal 30 cm dengan beton tumbuk)
NO
URAIAN PEKERJAAN
SATUAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
A.
I.
1
2
3
PEKERJAAN TANAH
Galian Tanah biasa
Buangan tanah
Urugan Pasir Dipadatkan
m
m
m
1.500
1.500
0.300
A
A
A
2.1
2.7
2.13
19,800
25,500
206,000
129,750
PEKERJAAN BETON
Urugan Sirtu
Pekerjaan Jalan Macadam / Penetrasi m2
Beton tumbuk K.-175
m
m2
M3
B.
29,700
38,250
61,800
0.450
1.000
0.200
A
A
A
2.14
12.2
5.22
725 m2
208,400
241,600
746,100
93,780
241,600
149,220
484,600
614,350
445,403,750
I.
1
2
PEKERJAAN TANAH
Galian Tanah biasa
Buangan tanah
m
m
0.160
0.160
A
A
2.1
2.7
19,800
25,500
3,168
4,080
7,248
PEKERJAAN KONSTRUKSI
Beton K-175
0.150
5.2
746,100
111,915
119,163
210 M
TOTAL
126,411
26,546,310
471,950,060
Page 8 of 59
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (VIII) PENGADAAN DAN PEMASANGAN PERPIPAAN DISTRIBUSI
No.
URAIAN PEKERJAAN
III.
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.19
3.20
PEKERJAAN PERPIPAAN
Pipa Header 400mm
Dop 400mm
Bend 45 400 mm
Reducer 400x300 mm
Pipa GIP 300mm
Flange 300 mm
Mur dan Baut 3/4" x 3"
Gate Valve 300mm
Pipa Discharge 150mm
Pipa Hisap Pompa 150mm
Reducer 150x100 mm
Fleksible Joint 150mm
Check Valve 150mm
Gate Valve 150mm
Foot Valve 150mm
Stainer 150mm
Manometer
Air Valve 2"
Pemotongan
Pengelasan
SATUAN
M
bh
bh
bh
M
bh
set
bh
M
M
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
kg
m
VOLUME
18.00
1.00
4.00
1.00
12.00
2.00
24.00
1.00
12.00
12.00
2.00
2.00
4.00
2.00
2.00
2.00
2.00
1.00
1,627.78
43.96
D
D
D
D
D
D
C
1.15
47.13
1.15
1.15
1.13
39.7
2.74
33.7
1.1
1.1
50.7
37.4
32.4
33.4
35.4
27.4
D
D
D
D
D
D
D
D
D
harga pasar
D
36.3
A
11.1
A
11.11
HARGA
SATUAN
(Rp)
1,358,000
1,709,520
1,358,000
1,358,000
1,018,500
1,248,000
12,500
5,400,000
479,000
479,000
564,000
2,241,020
2,377,500
1,800,000
2,850,000
702,000
1,750,000
1,375,000
3,100
348,900
PEKERJAAN LAIN-LAIN
Pondasi Penyangga pipa
Pengecatan bagian besi yang terbuka dengan cat besi
JUMLAH
HARGA
(Rp)
24,444,000
1,709,520
5,432,000
1,358,000
12,222,000
2,496,000
300,000
5,400,000
5,748,000
5,748,000
1,128,000
4,482,040
9,510,000
3,600,000
5,700,000
1,404,000
3,500,000
1,375,000
5,046,106
15,337,644
115,940,310
m3
m
2.70 A
203.47 A
7.13
10.13
8,226,000
44,600
22,210,200
9,074,851
31,285,051
147,225,361
Page 9 of 59
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (IX( PEMBUATAN BANGUNAN SLUDGE DRYING BED KAP. 80 M
No.
URAIAN PEKERJAAN
I.
PEKERJAAN TANAH
Galian tanah biasa, kedalaman 1 m
Urugan Pasir
Urugan kembali bekas galian
Buangan Tanah bekas galian
1
2
3
4
SATUAN KUANTITAS
m
m
m
m
104.23
6.56
42.73
61.50
A
A
A
2.1
2.13
2.9
2.7
HARGA
SATUAN
(Rp.)
19,800
206,000
11,300
25,500
PEKERJAAN PASANGAN
Lantai kerja K-125
Aanstampang (pasangan batu kosong)
Pondasi Pasangan batu kali 1 : 4
Sloof 15/20
Kolom praktis 11/11
Ring Balok 11/11
Pasang bata 1/2 bata 1 : 2
Plesteran 1 : 2 tebal 20 mm
Acian
Media Filtrasi
:
- Lapisan kerikil 4/5 tebal 10 cm
- Lapisan kerikil 2/3 tebal 20 cm
- Lapisan Pasir tebal 20 cm
m
m
m
m
m
m
m
m
m
6.50
7.35
10.93
1.10
0.56
1.10
95.55
80.85
80.85
A
A
A
A
A
A
A
A
A
3.7
3.4
3.2
7.12
7.18
7.14
4.2
5.6
5.15
674,910
385,600
590,300
2,242,400
3,850,800
6,347,700
144,700
39,300
39,400
4,386,912
2,834,160
6,451,979
2,466,640
2,156,448
6,982,470
13,826,085
3,177,405
3,185,490
m
m
m
2.40
4.80
4.80
2.11
2.11
2.15
137,100
137,100
150,000
329,040
658,080
720,000
47,174,709
PEKERJAAN PERPIPAAN
Pipa Outlet
Wall pipe all flange GI DN 200 mm, 0,60 m'
Pipa GI DN 200 mm
Tee DN 200 x 200 mm
Bend DN 200 mm x 90
Gate Valve CI DN 200 mm
Flange ring (las) GI DN 200 mm
Packing DN 200 mm
Mur Baut DN 3/4"
Pengelasan acc. Pipa
Unit
meter
Unit
Unit
Unit
Unit
m2
Unit
meter
6.00
4.00
4.00
2.00
2.00
10.00
6.00
120.00
24.49
D
D
D
D
D
D
Unit
Unit
Unit
Unit
Unit
cm
1.00
1.00
1.00
1.00
12.00
125.60
Pipa Porous
Pipa PVC DN 200 mm S-12.5
Flange Spigot 200 mm
End Cap (RRJ)
Mur baut DN 3/4"
Packing DN 150 mm
meter
bh
bh
Unit
Unit
36.00
6.00
6.00
72.00
6.00
D
D
D
C
C
C
D
C
C
A
28.5
1.11
1.8
41.23
33.5
39.5
2.13
2.74
11.11
952,000
679,000
203,000
982,974
2,100,000
558,531
80,000
12,500
348,900
5,712,000
2,716,000
812,000
1,965,949
4,200,000
5,585,311
480,000
1,500,000
8,545,259
28.5
41.23
39.5
2.13
2.74
11.11
952,000
982,974
558,531
80,000
12,500
348,900
952,000
982,974
558,531
80,000
150,000
43,821,840
4.5
11.5
10.5
2.74
2.13
317,998
905,573
854,760
12,500
80,000
11,447,915
5,433,438
5,128,561
900,000
480,000
PEKERJAAN FINISHING
Pengecatan bagian besi yang terbuka dengan cat besi
Pintu Air uk. 60 x 100 cm lengkap dengan rel (penstock)
Jumlah Sub Total IV.
PEMBUATAN BANGUNAN SLUDGE DRYING BED KAP. 80 M
2,063,754
1,351,360
482,849
1,568,250
5,466,213
HARGA
PEKERJAAN
(Rp.)
101,451,778
m
Unit
3.77 A
2.00 perkiraan
10.13
44,600
1,996,000
168,053
3,992,000
4,160,053
152,786,540
PEKERJAAN
: PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
: 2015
: (X) Drainase m' dan (XI) Pagar m'
70x90 cm
No.
URAIAN PEKERJAAN
1
2
3
SATUAN KUANTITAS
m
m
m
m
1.00
3.84
3.84
0.70
Panjang Drainase
300
Pagar BRC
260
A
A
A
2.1
4.2
5.4
2.7
11.13
HARGA
SATUAN
(Rp.)
HARGA
PEKERJAAN
(Rp.)
19,800
144,700
30,600
25,500
19,800
555,648
117,504
17,850
710,802
710,802
213,240,600
1,685,500
438,230,000
PEKERJAAN
PEKERJAAN PENGADAAN / PEMASANGAN INSTALASI PENGOLAHAN AIR (IPA) LENGKAP KAPASITAS : 50 L/dt
TAHUN ANGGARAN.
BAGIAN PEKERJAAN
:
:
2015
(XII) UJI COBA
NO.
URAIAN KEGIATAN
PEKERJAAN LAIN-LAIN
1 Pengadaan Bahan Kimia dan Energi 72 jam
12960 m3
- Alum sulfat
- Soda Ash
- Kaporit
- Solar
2 Pembuatan Dokumentasi Dan Pelaporan
SATUANVOLUME
50 ppm
25 ppm
5 ppm
Kg
Kg
Kg
Ltr
Ls
12
648
324
65
300
1
11,250
11,700
26,250
9,750
6,517,900
7,290,000
3,790,800
1,701,000
2,925,000
6,517,900
22,224,700
2015
NO
a
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
1.9
1.10
1.11
1.12
1.13
URAIAN PEKERJAAN
b
Pekerjaan Persiapan
1 M' Pek.Pemas. Bouwplank
1 M' Pengukuran Jalur Pipa
1 M2 Bedeng Buruh
1 Bh Papan Nama Proyek
1 M2 Los Kerja/Gudang
1 M' Pagar Sementara Seng Gelombang Tinggi 2 M
1 M2 Kantor Sementara
1 M3 Pek. Bongkaran Dinding / Tembok Bata Merah
1 M3 Pek. Bongkaran Beton Bertulang
1 M2 Pek. Perataan Tanah
1 M2 Pengukuran Site
1 M' Pasang Pagar Beton Pracetak (5x50x213) Cm
1 M3 Pek. Bongkaran Pasangan Batu Kali
2 Pekerjaan Tanah
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
2.14
2.15
2.16
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
5
Pekerjaan Plesteran
Rp
60,200
534,600
964,500
634,300
1,043,200
615,000
1,443,400
85,400
7,900
7,245
2,300
120,700
475,000
19,800
25,800
36,300
30,800
64,100
162,800
25,500
24,300
11,300
12,600
65,300
132,500
206,000
208,400
670,600
3,700
638,700
590,300
561,300
385,600
808,100
90,700
674,910
404,600
152,900
144,700
140,500
76,400
72,300
70,200
24,800
22,300
-
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5.10
5.11
5.12
5.13
5.14
5.15
5.16
5.17
5.18
5.19
5.20
5.21
5.22
5.23
5.24
6
6.1
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
6.12
6.13
6.14
6.15
6.16
6.17
6.18
6.19
6.20
6.21
6.22
6.23
6.24
6.25
6.26
6.27
6.28
6.29
6.30
6.31
6.32
6.33
6.34
6.35
6.36
6.37
6.38
6.39
206,400
30,200
30,500
30,600
30,900
39,300
39,700
39,900
39,900
41,000
44,500
44,900
45,000
39,000
39,400
11,200
19,400
361,100
367,900
355,300
508,900
746,100
737,400
560,700
4,816,500
7,131,700
387,800
463,600
317,400
383,600
533,500
654,700
350,400
387,500
359,500
473,200
350,400
387,500
411,700
452,700
398,800
435,900
521,300
558,500
3,928,100
6,197,600
6,228,800
42,200
67,000
46,600
75,400
378,700
719,100
65,600
90,400
107,700
163,400
42,000
55,600
53,400
74,200
73,900
101,300
6.40
6.41
6.42
6.43
6.44
6.45
6.46
7
7.2
7.3
7.4
7.5
7.6
7.7
7.8
7.9
7.10
7.11
7.12
7.13
7.14
7.15
7.16
7.17
7.18
7.19
8
8.1
8.2
8.3
8.4
8.5
8.6
8.7
9
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
9.9
9.1
9.11
9.12
9.13
9.14
9.15
9.16
9.17
9.18
9.19
9.20
9.21
10
10.1
10.2
10.3
40,800
57,100
170,500
152,100
153,600
163,800
41,600
38,700
12,700
172,600
188,600
372,200
436,300
572,200
450,000
391,000
3,444,400
2,242,400
8,226,000
6,347,700
5,658,700
5,842,700
5,781,900
3,850,800
3,850,800
39,700
292,200
339,000
279,800
169,800
705,900
649,200
317,000
720,400
172,200
2,627,800
649,100
286,400
742,300
404,300
491,500
116,300
126,600
64,700
419,600
18,700
20,800
26,200
58,900
111,100
106,500
9,900
87,900
243,800
31,500
24,600
10.4
10.5
10.6
10.7
10.8
10.9
10.10
10.11
10.12
10.13
11
Pekerjaan Baja
11.1
11.2
11.3
11.4
11.5
11.6
11.7
1 Kg Besi Iwf/Unp
1 Kg Besi Plat
1 Kg Besi Siku
1 Unit Septictenk 1,5 X 1 X 1,5 M
1 M2 Pas. Paving Blok Natural 8 Cm
1 Bh Strauss Pile Kedalaman 16 M & Expose 1,5 M, Total Tinggi 7,5 M, 30 Cm
Strauss Pile Per M
11.8
11.9
11.10
11.11
11.12
11.13
11.14
11.15
11.16
11.17
11.18
11.19
12
Pekerjaan Jalan
12.1
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
14
14.1
14.2
14.3
14.4
14.5
14.6
15
15.7
15.8
1,810,900
77,600
85,100
57,400
54,500
37,600
27,000
26,500
30,600
44,600
18,500
19,800
18,600
3,119,000
100
7,494,000
7,494,000
44,900
700
3,100
348,900
37,100
1,685,500
18,852,600
309,000
1,488,300
6,517,900
409,300
78,700
8,000
463,700
241,600
385,600
1,668,100
1,000
58,500
366,100
775,800
549,780.00
71,280.00
52,800.00
52,800.00
40,040.00
137,280.00
118,530,480.93
706,510.20
(B)
ANALISA HARGA SATUAN PEKERJAAN UMUM & BANGUNAN
KABUPATEN B E K A S I
2015
HARGA
SUB-TOTAL
SAT
VOLUME
SATUAN
UPAH
RP
RP
c
d
e
f
NO
URAIAN PEKERJAAN
a
1
b
PEKERJAAN PERSIAPAN
1.1
1.2
1.3
1.4
1.5
1 M2 BEDENG BURUH
Tukang kayu
Pekerja
Kepala tukang
Mandor
Dolken kayu 8-10/400 cm
Kayu
Paku biasa
Semen portland
Pasir Beton
Koral beton
Seng gelombang bjls 32
Plywood 4 mm
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 BH PAPAN NAMA PROYEK
Kayu Borneo
Triplex 4 mm
Paku
Cat
Kuas
Penulisan
Ongkos Pasang
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 LOS KERJA/GUDANG
Tukang kayu
Pekerja
Kepala tukang
Mandor
Dolken kayu 8-10/400 cm
Kayu
Paku biasa
Semen portland
Pasir Beton
Koral beton
Seng gelombang bjls 32
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
OH
OH
OH
OH
M3
KG
M3
OH
OH
Bh
Ls
OH
OH
OH
OH
Btg
M3
Kg
sak
M3
M3
Lbr
Lbr
M3
lbr
KG
KG
bh
LS
LS
OH
OH
OH
OH
Btg
M3
Kg
sak
M3
M3
Lbr
0.100
0.100
0.010
0.005
0.006
0.020
0.004
1.000
4.000
20.000
1.000
2.000
1.000
0.200
0.050
1.250
0.186
0.300
0.360
0.030
0.050
0.250
0.060
0.110
0.250
0.250
1.000
1.000
1.000
1.000
2.000
1.000
0.200
0.050
1.700
0.210
0.300
0.210
0.030
0.050
0.250
73,000
59,000
81,000
89,000
3,881,400
22,500
4,140,200
Rp
14,455
89,000
292,000
73,000
73,000
81,000
89,000
33,800
2,911,100
22,500
60,000
269,300
137,100
22,910
75,300
Rp
146,000
73,000
16,200
4,450
73,000
73,000
81,000
89,000
33,800
2,911,100
22,500
60,000
269,300
137,100
22,910
Rp
TOTAL
HARGA
RP
h
7,300
5,900
810
445
89,000
73,000
3,500
35,000
Rp
3,881,400
75,300
22,500
79,400
10,900
15,000
20,000
Rp
SUB-TOTAL
BAHAN
RP
g
381,000
239,650
23,288
450
16,561
40,299
70,000
35,000
105,000
42,250
541,465
6,750
21,600
8,079
6,855
5,728
4,518
637,244
54,754
5,475
60,230
60,200
486,000
48,600
534,600
534,600
876,894
87,689
964,584
964,500
426,954
18,825
5,625
79,400
10,900
15,000
20,000
35,000
541,704
576,704
57,670
634,374
634,300
146,000
73,000
16,200
4,450
239,650
57,460
611,331
6,750
12,600
8,079
6,855
5,728
708,803
948,453
94,845
1,043,298
1,043,200
NO
a
1.6
1.7
1.8
1.9
1.10
1.11
OH
OH
OH
OH
OH
Btg
M3
Kg
Kg
sak
M3
M3
M3
BH
Lbr
M2
BH
Lbr
2.000
1.000
2.000
0.300
0.050
1.250
0.180
0.850
1.100
0.700
0.150
0.100
0.150
30.000
0.250
0.080
0.150
0.060
OH
OH
OH
OH
LS
4.000
0.333
0.070
0.035
0.010
0.020
1.000
SUB-TOTAL
BAHAN
RP
g
42,250
279,461
1,350
3,000
1,347
1,234
27,492
26,685
356,133
TOTAL
HARGA
RP
h
559,783
55,978
615,762
615,000
73,000
72,000
73,000
81,000
89,000
33,800
3,881,400
22,500
11,000
60,000
150,000
269,300
137,100
500
22,910
97,100
15,680
75,300
Rp
146,000
72,000
146,000
24,300
4,450
59,000
89,000
Rp
74,735
2,937
77,672
77,672
7,767
85,440
85,400
59,000
89,000
Rp
236,000
29,637
265,637
265,637
26,564
292,201
292,200
59,000
89,000
Rp
4,130
3,115
7,245
7,245
725
7,970
7,900
73,000
59,000
1,000
Rp
730
1,180
392,750
1,180
42,250
698,652
19,125
12,100
42,000
22,500
26,930
20,565
15,000
5,728
7,768
2,352
4,518
919,488
1,000
1,000
1,312,238
131,224
1,443,461
1,443,400
2,180
218
2,398
2,300
NO
a
1.12
1.13
6.667
0.433
SUB-TOTAL
BAHAN
RP
g
19,928
20,017
36,000
75,945
TOTAL
HARGA
RP
h
109,733
10,973
120,706
120,700
59,000
89,000
Rp
393,353
38,537
431,890
431,890
43,189
475,079
475,000
59,000
89,000
Rp
14,455
3,560
18,015
18,015
1,802
19,817
19,800
59,000
89,000
Rp
18,880
4,628
23,508
23,508
2,351
25,859
25,800
59,000
89,000
Rp
26,550
6,497
33,047
33,047
3,305
36,352
36,300
59,000
89,000
Rp
23,600
4,450
28,050
28,050
2,805
30,855
30,800
59,000
89,000
Rp
47,200
11,125
58,325
58,325
5,833
64,158
64,100
59,000
89,000
Rp
59,000
89,000
148,000
148,000
14,800
162,800
162,800
2 PEKERJAAN TANAH
2.1
2.2
2.3
2.4
2.5
2.6
0.245
0.040
0.320
0.052
0.450
0.073
0.400
0.050
0.800
0.125
0.500
0.082
NO
a
2.7
2.8
2.9
2.1
2.11
2.12
2.13
2.14
OH
OH
OH
OH
M3
OH
OH
jam
M3
OH
OH
jam
0.300
0.050
0.100
0.050
0.120
0.050
0.550
0.050
0.300
0.650
0.050
1.000
1.100
0.300
0.010
0.350
1.100
0.250
0.025
0.200
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
23,228
2,323
25,551
25,500
59,000
89,000
Rp
17,700
4,450
22,150
22,150
2,215
24,365
24,300
59,000
89,000
Rp
5,900
4,450
10,350
10,350
1,035
11,385
11,300
59,000
89,000
Rp
7,080
4,450
11,530
11,530
1,153
12,683
12,600
59,000
89,000
75,000
Rp
32,450
4,450
59,000
143,200
75,000
Rp
38,350
7,160
129,500
59,000
89,000
75,000
Rp
143,200
59,000
89,000
75,000
Rp
36,900
45,510
22,500
22,500
75,000
75,000
59,400
5,940
65,340
65,300
120,510
12,051
132,561
132,500
142,450
17,700
890
18,590
26,250
168,700
187,290
18,729
206,019
206,000
157,520
14,750
2,225
16,975
15,000
172,520
189,495
18,950
208,445
208,400
NO
a
2.15
2.16
3
3.1
3.2
3.3
3.4
0.050
0.005
59,000
89,000
Rp
2,950
445
3,395
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
235,440
94,351
155,383
485,175
609,670
60,967
670,637
670,600
3,395
340
3,735
3,700
PEKERJAAN PONDASI
1 M3 PAS. BATU KALI 1 : 3
Batu kali
Semen portland
Pasir pasang
Pekerja
Tukang batu
Kep. Tukang batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M3 PAS. BATU KALI 1 : 4
Batu kali
Semen portland
Pasir pasang
Pekerja
Tukang batu
Kep. Tukang batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M3 PAS. BATU KALI 1 : 5
Batu kali
Semen portland
Pasir pasang
Pekerja
Tukang batu
Kep. Tukang batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
M3
sak
M3
OH
OH
OH
OH
M3
sak
M3
OH
OH
OH
OH
M3
Kg
M3
OH
OH
OH
OH
1.100
2.931
0.314
1.500
0.600
0.060
0.075
1.100
2.198
0.314
1.500
0.600
0.060
0.075
1.100
1.758
0.314
1.500
0.600
0.060
0.075
1.100
0.200
0.780
0.390
0.039
0.039
195,000
60,000
150,000
59,000
72,000
81,000
89,000
Rp
195,000
60,000
150,000
59,000
72,000
81,000
89,000
Rp
195,000
60,000
150,000
59,000
72,000
81,000
89,000
Rp
221,750
129,500
59,000
72,000
81,000
89,000
Rp
214,500
175,840
47,100
88,500
43,200
4,860
6,675
143,235
437,440
580,675
58,068
638,743
638,700
214,500
131,880
47,100
88,500
43,200
4,860
6,675
143,235
393,480
536,715
53,672
590,387
590,300
214,500
105,504
47,100
88,500
43,200
4,860
6,675
143,235
367,104
510,339
51,034
561,373
561,300
243,925
25,900
46,020
28,080
3,159
3,471
80,730
269,825
350,555
35,056
385,611
385,600
NO
a
3.5
3.6
3.7
3.8
4
4.1
0.200
0.050
0.130
0.065
0.007
0.007
196
0.350
0.718
1.650
0.250
0.025
0.080
221,750
89,000
221,750
59,000
72,000
81,000
Rp
1,200
269,300
221,750
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
99,788
252,000
67,500
804
420,092
734,707
73,471
808,177
808,100
44,350
4,450
28,828
3,835
468
527
33,657
48,800
82,457
8,246
90,703
90,700
235,440
94,351
159,268
97,350
18,000
2,025
7,120
124,495
489,059
613,554
61,355
674,910
674,900
311,080
2,065
3,115
2,940
2,450
10,570
21,000
25,200
357,280
367,850
36,785
404,635
404,600
PEKERJAAN DINDING
1 M2 PAS BATA MERAH TEBAL 1 BATA, 1 ; 3
Bata merah 5 x 11 x 22 Cm
BH
Semen portland
sak
Pasir pasang
M3
Pekerja
OH
Tukang Batu
OH
Kep. Tukang Batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
140.000
32.950
0.091
0.163
0.067
0.007
0.010
500
1,200
150,000
59,000
72,000
81,000
89,000
Rp
70,000
39,540
13,650
9,588
4,800
540
890
15,818
123,190
139,008
13,901
152,908
152,900
NO
a
4.2
4.3
4.4
4.5
4.6
4.7
BH
Kg
M3
OH
OH
OH
OH
140.000
22.200
0.102
0.163
0.067
0.007
0.010
70.000
16.475
0.046
0.081
0.033
0.003
0.005
70.000
13.275
0.047
0.081
0.033
0.003
0.005
70.000
11.100
0.051
0.081
0.033
0.003
0.005
15.000
7.500
0.038
0.081
0.033
0.003
0.005
500
1,200
150,000
59,000
72,000
81,000
89,000
Rp
500
1,200
150,000
59,000
72,000
81,000
89,000
Rp
500
1,200
150,000
59,000
72,000
81,000
89,000
Rp
500
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
70,000
31,860
13,950
115,810
131,628
13,163
144,790
144,700
70,000
26,640
15,300
9,588
4,800
540
890
15,818
111,940
127,758
12,776
140,533
140,500
35,000
19,770
6,825
4,794
2,400
270
445
7,909
61,595
69,504
6,950
76,454
76,400
35,000
15,930
6,975
4,794
2,400
270
445
7,909
57,905
65,814
6,581
72,395
72,300
35,000
13,320
7,650
4,794
2,400
270
445
7,909
55,970
63,879
6,388
70,267
70,200
9,000
5,700
4,794
2,400
270
445
7,909
14,700
22,609
2,261
24,870
24,800
NO
URAIAN PEKERJAAN
4.8
5
5.1
5.2
5.3
5.4
5.5
1 M2 PAS BATAKO 1 ; 5
Batako 8x20x30
Semen portland
Pasir pasang
Pekerja
Tukang Batu
Kep. Tukang Batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
BH
Kg
M3
OH
OH
OH
OH
15.000
6.000
0.035
0.081
0.033
0.003
0.005
1,200
150,000
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
7,200
5,250
4,794
2,400
270
445
7,909
12,450
20,359
2,036
22,395
22,300
PEKERJAAN PLESTERAN
1 M2 PASANG DINDING ROSTER/TERAWANG (20 x 20) CM
Roster/terawang
BH
25.000
Semen portland
sak
0.320
Pasir pasang
M3
0.035
Pekerja
OH
0.300
Tukang Batu
OH
0.100
Kep. Tukang Batu
OH
0.010
Mandor
OH
0.015
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1 : 2 TEBAL 1,5 CM
Semen portland
Kg
Pasir pasang
M3
Pekerja
OH
Tukang Batu
OH
Kep. Tukang Batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1 : 3 TEBAL 1,5 CM
Semen portland
Kg
Pasir pasang
M3
Pekerja
OH
Tukang Batu
OH
Kep. Tukang Batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1 : 4 TEBAL 1,5 CM
Semen portland
Kg
Pasir pasang
M3
Pekerja
OH
Tukang Batu
OH
Kep. Tukang Batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 PLESTERAN DINDING 1 : 5 TEBAL 1,5 CM
Semen portland
Kg
Pasir pasang
M3
Pekerja
OH
Tukang Batu
OH
Kep. Tukang Batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
0.213
0.017
0.200
0.150
0.015
0.010
0.162
0.019
0.200
0.150
0.015
0.010
0.130
0.020
0.200
0.150
0.015
0.010
0.108
0.022
0.200
0.150
0.015
0.010
6,200
1,200
150,000
59,000
72,000
81,000
89,000
Rp
155,000
384
5,250
17,700
7,200
810
1,335
27,045
1,200
150,000
59,000
72,000
81,000
89,000
Rp
11,800
10,800
1,215
890
24,705
1,200
150,000
59,000
72,000
81,000
89,000
Rp
11,800
10,800
1,215
890
24,705
1,200
150,000
59,000
72,000
81,000
89,000
Rp
11,800
10,800
1,215
890
24,705
1,200
150,000
59,000
72,000
81,000
89,000
Rp
11,800
10,800
1,215
890
24,705
160,634
187,679
18,768
206,447
206,400
256
2,550
2,806
27,511
2,751
30,262
30,200
194
2,850
3,044
27,749
2,775
30,524
30,500
156
3,000
3,156
27,861
2,786
30,647
30,600
130
3,300
3,430
28,135
2,813
30,948
30,900
NO
a
5.6
5.7
5.8
5.9
5.11
5.12
0.270
0.026
0.250
0.200
0.020
0.013
0.217
0.028
0.250
0.200
0.020
0.013
0.182
0.028
0.250
0.200
0.020
0.013
0.388
0.013
0.300
0.200
0.020
0.013
0.294
0.035
0.300
0.200
0.020
0.013
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
428
3,450
3,878
35,761
3,576
39,337
39,300
324
3,900
14,750
14,400
1,620
1,113
31,883
4,224
36,107
3,611
39,717
39,700
260
4,200
14,750
14,400
1,620
1,113
31,883
4,460
36,343
3,634
39,977
39,900
219
4,200
14,750
14,400
1,620
1,113
31,883
4,419
36,301
3,630
39,931
39,900
465
1,950
17,700
14,400
1,620
1,157
34,877
2,415
37,292
3,729
41,021
41,000
353
5,250
17,700
14,400
1,620
1,157
34,877
5,603
40,480
4,048
44,527
44,500
NO
a
5.13
5.14
5.15
5.16
5.17
5.18
Kg
M3
OH
OH
OH
OH
Kg
M3
OH
OH
OH
OH
0.199
0.039
0.300
0.200
0.020
0.013
0.233
0.018
0.260
0.200
0.020
0.013
0.177
0.021
0.260
0.200
0.020
0.013
0.500
0.002
0.057
0.038
0.038
0.002
0.108
0.016
0.150
0.070
0.007
0.008
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
1,200
150,000
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
284
5,700
5,984
40,861
4,086
44,948
44,900
238
5,850
17,700
14,400
1,620
1,157
34,877
6,088
40,965
4,097
45,062
45,000
279
2,700
15,340
14,400
1,620
1,157
32,517
2,979
35,496
3,550
39,046
39,000
212
3,150
15,340
14,400
1,620
1,157
32,517
3,362
35,879
3,588
39,467
39,400
600
300
3,363
2,736
3,078
178
9,355
900
10,255
1,026
11,281
11,200
130
2,400
8,850
5,040
567
712
15,169
2,530
17,699
1,770
19,468
19,400
NO
a
5.19
5.20
5.21
5.22
5.23
5.24
URAIAN PEKERJAAN
b
1 M3 BETON TUMBUK 1 : 3 : 5
Semen portland
Pasir beton
Koral beton
Pekerja
Tukang Batu
Kep. Tukang Batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M3 BETON TUMBUK 1 : 4 : 6
Semen portland
Pasir beton
Koral beton
Pekerja
Tukang Batu
Kep. Tukang Batu
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
Kg
M3
M3
OH
OH
OH
OH
5.450
0.520
0.870
1.650
0.250
0.025
0.080
4.325
0.570
0.870
1.650
0.250
0.025
0.080
Kg
M3
M3
OH
OH
OH
OH
Kg
M3
M3
OH
OH
OH
OH
8.400
0.540
0.810
2.000
0.350
0.035
1.000
9.700
0.650
0.650
6.000
1.000
0.100
0.300
10.000
0.400
0.820
6.000
1.000
0.100
0.300
1,200
150,000
137,100
59,000
72,000
81,000
89,000
Rp
1,200
150,000
137,100
59,000
72,000
81,000
89,000
Rp
800
150,000
172,730
38,500
55,000
60,500
60,500
Rp
800
150,000
172,730
59,000
72,000
81,000
89,000
Rp
800
150,000
172,730
59,000
72,000
81,000
89,000
Rp
800
150,000
172,730
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
6,540
78,000
119,277
97,350
18,000
2,025
7,120
124,495
203,817
328,312
32,831
361,143
361,100
5,190
85,500
119,277
97,350
18,000
2,025
7,120
124,495
209,967
334,462
33,446
367,908
367,900
3,600
85,500
150,275
63,525
13,750
1,513
4,840
83,628
239,375
323,003
32,300
355,303
355,300
6,720
81,000
139,911
118,000
25,200
2,835
89,000
235,035
227,631
462,666
46,267
508,933
508,900
7,760
97,500
112,275
354,000
72,000
8,100
26,700
460,800
217,535
678,335
67,833
746,168
746,100
8,000
60,000
141,639
354,000
72,000
8,100
26,700
460,800
209,639
670,439
67,044
737,482
737,400
NO
a
5.25
6
6.1
6.2
6.3
6.4
6.5
URAIAN PEKERJAAN
b
1 M2 PASANG JEMBATAN COR
Kayu terentang
Paku biasa 2"-5"
Dolken kayu 8-10/400 cm
Pekerja
Tukang kayu
Kepala tukang
Mandor
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
0.062
0.600
0.500
0.150
0.050
0.005
0.007
870,000
10,910
872,640
59,000
55,000
81,000
89,000
Rp
8,850
2,750
405
623
12,628
1,980,000
59,000
73,000
81,000
89,000
Rp
354,000
1,460,000
162,000
26,700
2,002,700
3,855,600
59,000
73,000
81,000
89,000
Rp
354,000
1,314,000
162,000
26,700
1,856,700
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
54,288
6,546
436,320
497,154
509,782
50,978
560,760
560,700
0.040
1.000
2.500
0.250
0.050
0.040
1.000
2.500
0.250
0.050
2,160,000
59,000
73,000
81,000
89,000
2,376,000
2,376,000
4,378,700
437,870
4,816,570
4,816,500
4,626,720
4,626,720
6,483,420
648,342
7,131,762
7,131,700
86,400
59,000
182,500
20,250
4,450
266,200
3,881,400
59,000
73,000
81,000
89,000
Rp
59,000
182,500
20,250
4,450
266,200
2,160,000
59,000
73,000
81,000
89,000
Rp
47,200
146,000
16,200
3,560
212,960
86,400
352,600
35,260
387,860
387,800
155,256
155,256
421,456
42,146
463,602
463,600
75,600
75,600
288,560
28,856
317,416
317,400
NO
a
6.6
6.7
6.8
6.9
6.10
6.11
0.060
0.150
0.500
2.000
0.200
0.025
2,160,000
59,000
73,000
81,000
89,000
Rp
59,000
219,000
24,300
44,500
346,800
3,881,400
59,000
73,000
81,000
89,000
Rp
59,000
219,000
24,300
44,500
346,800
2,160,000
22,500
75,300
59,000
73,000
81,000
89,000
Rp
3,881,400
22,500
75,300
59,000
73,000
81,000
89,000
Rp
2,160,000
22,500
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
135,849
135,849
348,809
34,881
383,690
383,600
138,240
138,240
485,040
48,504
533,544
533,500
248,410
248,410
595,210
59,521
654,731
654,700
42,336
675
75,300
35,400
146,000
16,200
2,670
200,270
118,311
318,581
31,858
350,439
350,400
76,075
675
75,300
35,400
146,000
16,200
2,670
200,270
152,050
352,320
35,232
387,552
387,500
129,600
3,375
29,500
146,000
16,200
2,225
193,925
132,975
326,900
32,690
359,590
359,500
NO
a
6.12
6.13
6.14
6.15
6.16
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
232,884
3,375
236,259
430,184
43,018
473,202
473,200
42,336
675
75,300
35,400
146,000
16,200
2,670
200,270
118,311
318,581
31,858
350,439
350,400
76,075
675
75,300
35,400
146,000
16,200
2,670
200,270
152,050
352,320
35,232
387,552
387,500
42,336
6,750
75,300
47,200
182,500
20,250
249,950
124,386
374,336
37,434
411,770
411,700
76,075
6,750
75,300
47,200
182,500
20,250
3,560
253,510
158,125
411,635
41,164
452,799
452,700
NO
a
6.17
6.18
6.19
6.20
6.21
1,980,000
11,000
1,300
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
42,336
6,750
60,000
-
109,086
362,596
36,260
398,856
398,800
76,075
6,750
60,000
47,200
182,500
20,250
3,560
253,510
142,825
396,335
39,634
435,969
435,900
42,336
6,750
75,300
75,300
59,000
189,800
21,060
4,450
274,310
199,686
473,996
47,400
521,396
521,300
76,075
6,750
75,300
75,300
59,000
189,800
21,060
4,450
274,310
233,425
507,735
50,774
558,509
558,500
2,178,000
165,000
1,040
236,000
876,000
97,200
17,800
1,227,000
2,344,040
3,571,040
357,104
3,928,144
3,928,100
NO
a
6.22
6.23
6.24
6.25
6.26
6.27
3,881,400
11,000
1,300
59,000
73,000
81,000
89,000
Rp
1,980,000
1,300
59,000
73,000
81,000
89,000
Rp
3,855,600
1,300
59,000
73,000
81,000
89,000
Rp
1,980,000
1,300
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
4,241,160
165,000
1,040
4,407,200
5,634,200
563,420
6,197,620
6,197,600
4,269,540
165,000
1,040
236,000
876,000
97,200
17,800
1,227,000
4,435,580
5,662,580
566,258
6,228,838
6,228,800
23,760
195
5,900
7,300
810
445
14,455
23,955
38,410
3,841
42,251
42,200
46,267
195
5,900
7,300
810
445
14,455
46,462
60,917
6,092
67,009
67,000
27,720
195
5,900
7,300
810
445
14,455
27,915
42,370
4,237
46,607
46,600
53,978
195
5,900
7,300
810
445
14,455
54,173
68,628
6,863
75,491
75,400
NO
a
6.28
6.29
6.30
6.31
6.32
6.33
3,855,600
1,300
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
326,700
260
326,960
344,306
34,431
378,737
378,700
636,174
260
7,080
8,760
972
534
17,346
636,434
653,780
65,378
719,158
719,100
23,760
130
8,850
18,250
2,025
6,675
35,800
23,890
59,690
5,969
65,659
65,600
46,267
130
8,850
18,250
2,025
6,675
35,800
46,397
82,197
8,220
90,417
90,400
53,460
260
14,750
25,550
2,835
1,113
44,248
53,720
97,968
9,797
107,764
107,700
104,101
260
14,750
25,550
2,835
1,113
44,248
104,361
148,609
14,861
163,470
163,400
NO
a
6.34
6.35
6.36
6.37
6.38
6.39
3,881,400
1,300
59,000
73,000
81,000
89,000
Rp
2,160,000
1,300
59,000
73,000
81,000
89,000
Rp
3,881,400
1,300
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
15,552
65
15,617
38,182
3,818
42,000
42,000
27,946
65
5,900
14,600
1,620
445
22,565
28,011
50,576
5,058
55,634
55,600
23,760
65
6,490
16,060
1,782
445
24,777
23,825
48,602
4,860
53,462
53,400
42,695
65
6,490
16,060
1,782
445
24,777
42,760
67,537
6,754
74,291
74,200
31,320
78
8,850
18,250
2,025
6,675
35,800
31,398
67,198
6,720
73,918
73,900
56,280
78
8,850
18,250
2,025
6,675
35,800
56,358
92,158
9,216
101,374
101,300
NO
a
6.40
6.41
6.42
6.43
6.44
6.45
3,881,400
3,881,400
1,300
59,000
73,000
81,000
89,000
Rp
3,881,400
1,500,000
1,300
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
18,576
78
18,654
37,114
3,711
40,825
40,800
33,380
78
5,900
7,300
810
4,450
18,460
33,458
51,918
5,192
57,110
57,100
75,687
27,170
130
8,850
32,850
3,645
6,675
52,020
102,987
155,007
15,501
170,508
170,500
75,687
10,500
130
8,850
32,850
3,645
6,675
52,020
86,317
138,337
13,834
152,171
152,100
38,610
15,120
130
12,219
75,300
87,649
139,669
13,967
153,636
153,600
38,610
15,120
130
12,219
75,300
87,649
148,999
14,900
163,899
163,800
NO
a
6.46
7
7.1
7.2
7.3
7.4
7.5
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
30,120
65
30,185
37,858
3,786
41,644
41,600
PEKERJAAN BETON
1 M' PASANG PVC WATER STOP LEBAR 20 CM
Water stop lebar 20 cm
M'
Pekerja
OH
Tukang batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 M' PASANG PVC WATER STOP LEBAR 25 CM
Water stop lebar 25 cm
M'
Pekerja
OH
Tukang batu
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1.050
0.050
0.035
0.002
1.050
0.550
0.035
0.003
M3
Kg
Lt
OH
OH
OH
OH
M3
Kg
Lt
OH
OH
OH
OH
0.040
0.300
0.100
0.300
0.260
0.026
0.005
0.045
0.300
0.100
0.300
0.260
0.026
0.005
#REF!
59,000
72,000
89,000
#REF!
2,950
2,520
178
5,648
59,000
72,000
89,000
Rp
32,450
2,520
267
35,237
9,980
12,280
59,000
57,000
81,000
89,000
Rp
413
399
57
27
895
2,911,100
1,300
9,000
59,000
73,000
81,000
89,000
Rp
2,911,100
1,300
9,000
59,000
73,000
81,000
89,000
Rp
#REF!
#REF!
#REF!
#REF!
#REF!
35,237
3,524
38,761
38,700
10,479
184
10,663
11,559
1,156
12,714
12,700
116,444
390
900
17,700
18,980
2,106
445
39,231
117,734
156,965
15,697
172,662
172,600
131,000
390
900
17,700
18,980
2,106
445
39,231
132,290
171,521
17,152
188,673
188,600
NO
a
7.6
7.7
7.8
7.8
7.9
M3
Kg
Lt
M3
Lbr
Btg
OH
OH
OH
OH
M3
Kg
Lt
M3
Lbr
Btg
OH
OH
OH
OH
M3
Kg
Lt
M3
Lbr
Btg
Btg
OH
OH
OH
OH
M3
Kg
Lt
M3
Lbr
Btg
OH
OH
OH
OH
0.040
0.400
0.200
0.018
0.350
2.000
0.320
0.330
0.033
0.006
0.040
0.400
0.200
0.015
0.350
6.000
0.320
0.330
0.033
0.006
0.030
0.400
0.200
0.020
0.350
3.000
4.000
0.320
0.330
0.033
0.006
0.030
0.400
0.150
0.015
0.350
2.000
0.320
0.330
0.033
0.006
2,911,100
1,300
9,000
3,881,400
269,300
33,800
59,000
73,000
81,000
89,000
Rp
2,911,100
1,300
9,000
3,881,400
269,300
33,800
59,000
73,000
81,000
89,000
Rp
2,911,100
1,300
9,000
3,881,400
269,300
33,800
59,000
73,000
81,000
89,000
Rp
2,911,100
1,300
9,000
3,881,400
269,300
33,800
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
116,444
520
1,800
58,221
48,825
67,600
293,410
338,407
33,841
372,248
372,200
116,444
520
1,800
69,865
94,255
67,600
18,880
24,090
2,673
534
46,177
350,484
396,661
39,666
436,327
436,300
116,444
520
1,800
58,221
94,255
202,800
18,880
24,090
2,673
534
46,177
474,040
520,217
52,022
572,239
572,200
87,333
520
1,800
77,628
94,255
101,400
18,880
24,090
2,673
534
46,177
362,936
409,113
40,911
450,024
450,000
87,333
520
1,350
58,221
94,255
67,600
18,880
24,090
2,673
534
46,177
309,279
355,456
35,546
391,002
391,000
NO
a
7.10
7.11
7.12
2,911,100
1,300
9,000
10,000
23,300
60,000
150,000
137,100
59,000
73,000
73,000
50,000
81,000
89,000
Rp
2,911,100
1,300
9,000
10,000
23,300
60,000
150,000
137,100
3,855,600
139,500
33,800
59,000
73,000
73,000
50,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
582,220
1,950
3,600
1,500,000
52,425
387,600
78,000
106,938
2,712,733
3,131,333
313,133
3,444,466
3,444,400
785,997
2,600
5,400
64,600
69,900
387,600
78,000
106,938
286,150
25,550
113,880
70,000
26,811
15,130
537,521
1,501,035
2,038,556
203,856
2,242,412
2,242,400
1,164,440
5,200
18,000
3,000,000
104,850
387,600
78,000
106,938
578,340
488,250
676,000
430,700
25,550
240,900
105,000
46,170
22,250
870,570
6,607,618
7,478,188
747,819
8,226,007
8,226,000
NO
a
7.13
7.14
7.15
2,911,100
1,300
9,000
10,000
23,300
60,000
150,000
137,100
3,855,600
139,500
33,800
59,000
73,000
73,000
50,000
81,000
89,000
Rp
2,911,100
1,300
9,000
10,000
23,300
60,000
150,000
137,100
3,855,600
139,500
33,800
59,000
73,000
73,000
50,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
931,552
4,160
14,400
2,000,000
69,900
387,600
78,000
106,938
539,784
390,600
540,800
5,063,734
5,770,691
577,069
6,347,760
6,347,700
931,552
4,160
14,400
1,500,000
52,425
387,600
78,000
106,938
462,672
390,600
540,800
342,200
25,550
204,400
52,500
34,020
16,465
675,135
4,469,147
5,144,282
514,428
5,658,710
5,658,700
698,664
4,160
14,400
1,500,000
52,425
387,600
78,000
106,938
616,896
390,600
811,200
330,400
25,550
192,720
52,500
32,400
17,177
650,747
4,660,883
5,311,630
531,163
5,842,793
5,842,700
NO
a
7.16
7.17
7.18
8
8.1
2,911,100
1,300
10,000
23,300
60,000
150,000
137,100
59,000
73,000
73,000
50,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
727,775
3,900
10,800
2,000,000
69,900
387,600
78,000
106,938
404,838
348,750
473,200
4,611,701
5,256,334
525,633
5,781,967
5,781,900
582,220
1,300
2,000,000
10,485
387,600
78,000
106,938
3,540
25,550
167,900
70,000
40,500
26,700
334,190
2,911,100
1,300
10,000
23,300
60,000
150,000
137,100
59,000
73,000
73,000
50,000
81,000
89,000
Rp
3,540
25,550
167,900
70,000
40,500
26,700
334,190
31,500
59,000
73,000
81,000
89,000
Rp
1,239
1,533
162
89
3,023
3,166,543
3,500,733
350,073
3,850,806
3,850,800
582,220
1,300
2,000,000
10,485
387,600
78,000
106,938
3,166,543
3,500,733
350,073
3,850,806
3,850,800
PEKERJAAN ATAP
1 M' PASANG LIST PLAFOND KAYU PROFIL
Kayu profil
M'
Pekerja
OH
Tukang kayu
OH
Kepala tukang
OH
Mandor
OH
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1.050
0.021
0.021
0.002
0.001
33,075
33,075
36,098
3,610
39,708
39,700
NO
a
8.2
8.3
8.4
8.5
8.6
8.7
25.000
0.150
0.075
0.008
0.008
PLENTONG
BH
Kg
M3
OH
OH
OH
OH
KODOK GLAZZUR
BH
5.000
Kg
8.000
M3
0.032
OH
0.400
OH
0.200
OH
0.020
OH
0.002
5.000
0.160
0.032
0.400
0.200
0.020
0.002
11,700
59,000
73,000
81,000
89,000
Rp
8,850
5,475
648
712
15,685
20,000
59,000
73,000
81,000
89,000
Rp
8,850
4,380
486
712
14,428
20,000
60,000
150,000
59,000
73,000
81,000
89,000
Rp
23,400
60,000
150,000
59,000
73,000
81,000
89,000
Rp
16,360
60,000
150,000
59,000
73,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
250,000
250,000
265,685
26,569
292,254
292,200
292,500
292,500
308,185
30,819
339,004
339,000
240,000
240,000
254,428
25,443
279,871
279,800
100,000
9,600
4,800
23,600
14,600
1,620
178
39,998
114,400
154,398
15,440
169,838
169,800
117,000
480,000
4,800
23,600
14,600
1,620
178
39,998
601,800
641,798
64,180
705,978
705,900
65,440
480,000
4,800
23,600
14,600
1,620
178
39,998
550,240
590,238
59,024
649,262
649,200
NO
a
9
9.1
9.2
9.3
9.4
9.5
9.6
URAIAN PEKERJAAN
b
Pekerjaan Sanitair
BH
LS
OH
OH
OH
OH
BH
LS
Kg
M3
OH
OH
OH
OH
BH
LS
Kg
M3
OH
OH
OH
OH
1.000
1.000
3.300
1.100
0.001
0.160
1.000
0.120
0.010
1.000
1.500
1.500
0.160
1.000
1.000
0.120
0.010
1.000
1.000
0.100
0.100
1.000
1.000
6.000
0.010
1.200
1.450
0.150
0.100
1.100
0.027
3.920
0.056
0.024
0.140
0.070
0.007
0.007
59,000
72,000
81,000
89,000
Rp
343,640
60,000
136,360
59,000
72,000
81,000
89,000
Rp
60,000
136,360
59,000
72,000
81,000
89,000
Rp
1,636,360
196,363
60,000
136,360
59,000
72,000
81,000
89,000
Rp
200,000
36,000
59,000
72,000
81,000
89,000
Rp
500
60,000
136,360
129,500
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
194,700
79,200
81
14,240
288,221
288,221
28,822
317,043
317,000
343,640
7,200
1,364
59,000
108,000
121,500
14,240
302,740
352,204
654,944
65,494
720,438
720,400
7,200
1,364
59,000
72,000
8,100
8,900
148,000
8,564
156,564
15,656
172,220
172,200
1,636,360
196,363
360,000
1,364
70,800
104,400
12,150
8,900
196,250
2,192,723
2,388,973
238,897
2,627,871
2,627,800
200,000
36,000
106,200
194,400
43,740
9,790
354,130
236,000
590,130
59,013
649,143
649,100
14
235,200
7,636
3,108
8,260
5,040
567
623
14,490
245,958
260,448
26,045
286,492
286,400
NO
URAIAN PEKERJAAN
9.7
9.8
9.9
9.10
9.11
1.100
0.550
10.300
0.061
0.069
0.380
0.190
0.019
0.019
1.200
1.000
0.054
0.090
0.009
0.027
1.200
1.000
0.054
0.090
0.009
0.027
500
60,000
136,360
129,500
59,000
72,000
81,000
89,000
Rp
500
60,000
136,360
137,100
10,000
269,300
59,000
72,000
81,000
89,000
Rp
500
60,000
136,360
137,100
10,000
269,300
59,000
72,000
81,000
89,000
47,500
Rp
60,000
21,000
59,000
72,000
81,000
89,000
Rp
66,000
23,100
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
275
618,000
8,318
8,936
22,420
13,680
1,539
1,691
39,330
635,528
674,858
67,486
742,344
742,300
73
52,800
9,545
9,597
16,000
16,158
188,800
73,080
122
1,424
263,426
104,173
367,598
36,760
404,358
404,300
186
136,800
25,090
4,524
48,500
32,316
127,440
51,840
5,832
9,612
4,750
199,474
247,416
446,890
44,689
491,579
491,500
72,000
21,000
3,186
6,480
729
2,403
12,798
93,000
105,798
10,580
116,378
116,300
79,200
23,100
3,186
6,480
729
2,403
12,798
102,300
115,098
11,510
126,608
126,600
NO
a
9.12
9.13
9.14
9.15
9.16
9.17
M'
LS
OH
OH
OH
OH
1.200
1.000
0.108
0.180
0.018
0.0054
1.200
1.000
0.036
0.060
0.006
0.0018
1.200
1.000
0.036
0.060
0.006
0.0018
1.200
1.000
0.036
0.060
0.006
0.0018
1.200
1.000
0.054
0.090
0.009
0.0027
232,400
81,340
59,000
72,000
81,000
89,000
Rp
6,410
2,244
59,000
72,000
81,000
89,000
Rp
7,660
2,681
59,000
72,000
81,000
89,000
Rp
10,840
3,794
59,000
72,000
81,000
89,000
Rp
27,700
9,695
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
35,640
10,395
46,035
58,833
5,883
64,716
64,700
278,880
81,340
6,372
12,960
1,458
481
21,271
360,220
381,491
38,149
419,640
419,600
7,692
2,244
2,124
4,320
486
160
7,090
9,936
17,026
1,703
18,728
18,700
9,192
2,681
2,124
4,320
486
160
7,090
11,873
18,963
1,896
20,860
20,800
13,008
3,794
2,124
4,320
486
160
7,090
16,802
23,892
2,389
26,281
26,200
33,240
9,695
3,186
6,480
729
240
10,635
42,935
53,570
5,357
58,927
58,900
NO
a
9.18
9.19
9.20
9.21
10
10.1
10.2
10.3
BH
BH
OH
OH
OH
OH
BH
OH
OH
OH
OH
1.000
1.000
0.030
0.300
0.030
0.0015
1.000
0.025
0.010
0.100
0.010
0.005
1.000
0.010
0.100
0.010
0.005
70,910
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
65,868
19,212
85,080
101,037
10,104
111,141
111,100
70,910
1,770
21,600
2,430
134
25,934
1,500
59,000
72,000
81,000
89,000
Rp
590
7,200
810
445
9,045
70,910
59,000
72,000
81,000
89,000
Rp
590
7,200
810
445
9,045
185,000
59,000
72,000
81,000
89,000
Rp
295
36,000
405
22
36,722
15,680
59,000
72,000
81,000
89,000
Rp
885
10,800
1,215
67
12,967
9,410
59,000
72,000
81,000
89,000
Rp
885
10,800
1,215
67
12,967
70,910
96,844
9,684
106,528
106,500
38
38
9,083
908
9,991
9,900
70,910
70,910
79,955
7,996
87,951
87,900
BH
OH
OH
OH
OH
BH
OH
OH
OH
OH
BH
OH
OH
OH
OH
1.000
0.005
0.500
0.005
0.00025
1.000
0.015
0.150
0.015
0.00075
1.000
0.015
0.150
0.015
0.00075
185,000
185,000
221,722
22,172
243,894
243,800
15,680
15,680
28,647
2,865
31,511
31,500
9,410
9,410
22,377
2,238
24,614
24,600
NO
URAIAN PEKERJAAN
10.4
10.5
10.6
10.7
10.8
10.9
M2
OH
OH
OH
OH
1.000
1.050
1.050
0.105
0.0025
12.000
11.380
0.042
1.500
0.620
0.350
0.035
0.030
50.000
9.300
0.018
1.500
0.600
0.450
0.045
0.030
25.000
9.300
0.018
1.500
0.600
0.100
0.045
0.030
1,500,000
59,000
72,000
81,000
89,000
Rp
75,700
60,000
150,000
2,200
59,000
72,000
81,000
89,000
Rp
60,000
150,000
2,200
59,000
72,000
81,000
89,000
Rp
69,900
60,000
150,000
2,200
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
1,500,000
61,950
75,600
8,505
223
146,278
1,500,000
1,646,278
164,628
1,810,905
1,810,900
908,400
682,800
6,300
3,300
36,580
25,200
2,835
2,670
67,285
3,300
70,585
7,059
77,644
77,600
558,000
2,700
3,300
35,400
32,400
3,645
2,670
74,115
3,300
77,415
7,742
85,157
85,100
1,747,500
558,000
2,700
3,300
35,400
7,200
3,645
2,670
48,915
1 M2 PENGECATAN BIDANG KAYU BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
Cat meni
Kg
0.200
59,300
Plamir
Kg
0.150
29,200
Cat dasar
Kg
0.170
42,450
Cat penutup 2 kali
Kg
0.260
79,400
Pekerja
OH
0.070
59,000
4,130
Tukang cat
OH
0.009
72,000
648
Kepala tukang
OH
0.006
81,000
486
Mandor
OH
0.0025
89,000
223
Total Harga
Rp
5,487
Keuntungan 10%
Jumlah
Dibulatkan
1 M2 PENGECATAN BIDANG TEMBOK BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
Plamir
Kg
0.100
29,200
Cat dasar
Kg
0.100
42,450
Cat penutup 2 kali
Kg
0.260
79,400
Pekerja
OH
0.020
59,000
1,180
Tukang cat
OH
0.063
72,000
4,536
Kepala tukang
OH
0.0063
81,000
510
Mandor
OH
0.0025
89,000
223
Total Harga
Rp
6,449
Keuntungan 10%
Jumlah
Dibulatkan
3,300
52,215
5,222
57,437
57,400
11,860
4,380
7,217
20,644
44,101
49,587
4,959
54,546
54,500
2,920
4,245
20,644
27,809
34,258
3,426
37,684
37,600
0.100
0.010
0.020
0.200
0.020
0.010
11.2
Kg
Kg
Kg
OH
OH
OH
OH
0.110
0.170
0.080
0.025
0.225
0.0225
0.0075
59,300
10,900
59,000
72,000
81,000
89,000
Rp
59,300
10,900
851,820
59,000
72,000
81,000
89,000
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
5,094
14,292
19,386
24,625
2,462
27,087
27,000
5,930
109
1,180
14,400
1,620
890
18,090
6,039
24,129
2,413
26,542
26,500
5,930
109
1,704
1,475
16,200
1,823
668
21,869
42,450
63,200
63,200
59,000
72,000
81,000
89,000
Rp
1,475
16,200
1,823
668
20,165
10,000
1,000
59,000
57,000
81,000
Rp
2,065
1,995
810
4,870
6,039
27,908
2,791
30,698
30,600
4,670
10,744
5,056
20,470
40,635
4,063
44,698
44,600
Pekerjaan Baja
1 KG BESI IWF/UNP
Besi IWF rata-rata
Peralatan
Pekerja
Tukang . Besi
Kepala tukang
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1 KG BESI PLAT
Besi Plat rata-rata
Peralatan
Pekerja
Tukang . Besi
Kepala tukang
Tenaga Ahli SKA Madya
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
KG
LS
OH
OH
OH
KG
LS
ORG
ORG
ORG
ORG
1.100
1.000
0.035
0.035
0.010
1.100
1.000
0.035
0.035
0.010
0.200
11,000
1,000
11,000
1,100
59,000
57,000
81,000
2,065
1,995
810
Rp
4,870
12,000
16,870
1,687
18,557
18,500
12,100
1,100
13,200
18,070
1,807
19,877
19,800
NO
a
11.3
11.4
11.5
11.6
11.7
11.8
URAIAN PEKERJAAN
b
1 KG BESI SIKU
Besi Siku rata-rata
Peralatan
Pekerja
Tukang . Besi
Kepala tukang
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
KG
LS
ORG
ORG
ORG
M3
M3
m3
M2
M2
M3
M'
Ls
1.100
1.000
0.035
0.035
0.010
2.250
0.107
1.125
7.500
15.000
0.150
9.000
0.200
1.01
0.10
0.13
0.25
0.01
0.002
10,000
1,000
59,000
57,000
89,000
Rp
33,047
189,495
139,008
27,511
5,144,282
54,890
100,000
Rp
59,000
72,000
81,000
89,000
Rp
0.018
1.000
0.008
0.007
1.000
450,000
2,500
70,000
59,000
1,500
Rp
11,000
8,000
4,180
12,974
59,000
2,500
70,000
Rp
TOTAL
HARGA
RP
h
11,000
1,000
2,065
1,995
890
4,950
12,000
16,950
1,695
18,645
18,600
74,356
20,295
1,042,556
412,659
771,642
494,010
20,000
20,000
2,815,518
2,835,518
283,552
3,119,070
3,119,000
7,375
18,000
1,013
178
178
SUB-TOTAL
BAHAN
RP
g
178
18
196
100
35,000
35,000
560,000
81,475
1,303,600
1,363,832
4,073,411
5,437,243
5,437,243
71,921
71,921
6,069,164
71,921
6,812,764
681,276
7,494,040
7,494,000
8,036
2,500
525
413
938
938
2,065
88
700
3,791
1,500
12,036
12,974
1,297
14,271
14,200
12,100.00
8,800.00
4,180
12,036
37,116
40,906
4,091
44,997
44,900
NO
a
11.9
URAIAN PEKERJAAN
b
1 KG PEKERJAAN CLEANING
Sikat Baja
Pekerja
Jumlah
Keuntungan 10%
Jumlah
Dibulatkan
0.015
0.007
20,000
59,000
Rp
0.004
0.004
1.000
0.003
0.006
0.008
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
300
393
393
60,000
150,000
1,000
60,500
70,000
59,000
Rp
182
385
472
1,039
0.397
0.445
0.133
70,000.00
59,000.00
89,000.00
27,777.78
26,276.72
11,809.98
0.125
2.000
0.150
0.150
30,000.00
10,000.00
9,900.00
450,000.00
300
693
69
763
700
240
600
1,000
1,840
2,879
288
3,166
3,100
DUS
BH
LTR
jam
Total Harga
Untuk 2 x Pengelasan
Keuntungan 10%
Jumlah
Dibulatkan
11.12 1 M1 PEMASANGAN PONDASI CERUCUK DOLKEN 10 CM
Kayu Dolken
Btg
0.3
Pekerja
OH
0.08
Tukang batu
OH
0.19
Kepala tukang
OH
0.019
Mandor
OH
0.019
Alat bantu
Ls
1
Total Harga
Rp
Keuntungan 10%
Jumlah
Dibulatkan
1.8
1.2
0.18
0.45
1.5
3
3
1
3,750
20,000
1,485
67,500
Rp
65,864.48
33,800
59,000
72,000
81,000
89,000
500
4,720.00
13,680.00
1,539.00
1,691.00
92,735.00
10,140
`
21,630.00
18,015
580,675
2,038,556
123,920
9,440
62,870
58,870
1,000
2,000
12,140.00
32,427
696,810
366,940
55,764
14,160
188,610
176,610
1,000
1,532,321.08
Keuntungan 10%
Jumlah
Dibulatkan
11.14 1 m2 PENGADAAN /PEMASANGAN TUBE SETTLER
Tube Settler dari Fiber Glass t=1mm T=80m2
cm L=1m
Lem fibre
kg
Alat Bantu
ls
Pekerja Trampil
ORG
Mandor
ORG
Kepala tukang
ORG
Total Harga
Keuntungan 10%
Jumlah
Dibulatkan
1.200
5.0000
1.0000
0.5000
0.2500
0.0500
14,000,000.00
55,000.00
1,500.00
72,000.00
89,000.00
81,000.00
158,599
317,199
31,720
348,919
348,900
33,770
3,377
37,147
37,100
1,532,321
153,232
1,685,553
1,685,500
16,800,000
275,000
1,500
36,000.00
22,250.00
4,050.00
62,300.00
17,076,500.00
17,138,800.00
1,713,880
18,852,680
18,852,600
Kg
Kg
Kg
LS
OH
OH
OH
m1
LS
OH
OH
OH
12.000
40.000
52.000
1.000
2.000
2.000
1.000
2.00
2.00
6.00
6.00
3.00
3.00
2.200
1.000
0.750
0.750
0.100
15.08
37.99
1.00
0.100
1.000
1.000
0.050
1.000
10,000
10,000
8,000
104,000
59,000
57,000
81,000
Rp
30,000
35,000
332,948
332,948
300,000
300,000
Rp
104,950
46,178
59,000
57,000
81,000
Rp
8,680.00
10,910.00
#REF!
81,000.00
70,000.00
59,000.00
89,000.00
40,000.00
Rp
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
180,000
86,667
7,500
274,167
280,932
28,093
309,025
309,000
120,000
400,000
416,000
104,000
118,000.00
114,000.00
81,000.00
313,000
1,040,000
1,353,000
135,300
1,488,300
1,488,300
60,000
70,000
1,997,687.86
1,997,687.86
3,995,376
900,000
900,000
1,930,000
5,925,376
592,538
6,517,913
6,517,900
230,890
46,178
44,250.00
42,750.00
8,100.00
95,100
277,068
372,168
37,217
409,385
409,300
130,894
414,515
#REF!
8,100
70,000.00
59,000.00
4,450.00
63,450
40,000
8,100
71,550
7,155
78,705
78,700
Pekerjaan Jalan
8.0000
60.0000
1.0000
8.0000
8.0000
50,000.00
9,900.00
59,000.00
84,000.00
59,000.00
400,000
594,000
59,000.00
672,000.00
472,000.00
1,203,000.00
994,000.00
2,197,000
7,323
732
8,056
8,000
KG
LITER
HOK
HOK
HOK
JAM
0.5400
0.1200
0.0600
0.4800
1.4700
0.2100
5.0000
143,200.00
59,000.00
89,000.00
7,323.33
3000
59,000.00
55,000.00
89,000.00
80,000.00
221,750.00
221,750.00
129,500.00
3,622.50
3,000.00
125000
59,000.00
55,000.00
89,000.00
7,323.33
421,613
42,161
463,774
463,700
29,293
201,133.33
219,723
21,972
241,696
241,600
86,730.00
18,690.00
36,617
245,131.67
350,552
35,055
385,607
385,600
600,000
177,000.00
55,000.00
44,500.00
640,000
1,240,000.00
1,516,500
151,650
1,668,150
1,668,100
1,011
1,000
9,757
3,105
907
16,229
960
2,500
8,850.00
2,750.00
890.00
12,490.00
0.2500
0.2500
0.2000
1.0000
1.0000
29,293
299,163.08
119,745
26,610
62,160
276,500.00
0.0440
0.0140
0.0040
0.0070
4.4800
0.3200
0.0200
0.1500
0.0500
0.0100
1.0000
224,855
45,015
171,840
105,420.00
230.0000
200.0
3.0000
1.0000
0.5000
8.0000
TOTAL
HARGA
RP
h
17,700.00
890.00
18,590.00
221,750.00
221,750.00
129,500.00
59,000.00
89,000.00
7,323.33
SUB-TOTAL
BAHAN
RP
g
421,613.08
219,723.33
350,551.67
1,011.00
53,270.13
-
7,323
40,780.13
105,403
54,931
70,110
1,011
53,270
332,829.04
53,270
5,327
58,597
58,500
332,829
33,283
366,112
366,100
14
14.1
14.2
14.3
14.4
14.5
14.6
Unit
Ls
25.000
1.000
4.000
1.000
1.000
25.000
1.000
4.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.200
1.000
0.200
15,000.00
5,000.00
25,000.00
9,000.00
10,800.00
15,000.00
5,000.00
25,000.00
9,000.00
10,800.00
40,000.00
8,000.00
40,000.00
8,000.00
35,000.00
7,000.00
120,000.00
24,000.00
SUB-TOTAL
BAHAN
RP
g
105,403
54,931
70,110
1,011
53,270
105,000
775,824.74
TOTAL
HARGA
RP
h
775,825
775,800
375,000
5,000
100,000
9,000
10,800.00
10,800.00
489,000.00
499,800.00
49,980.00
549,780.00
15,000.00
5,000.00
25,000.00
9,000.00
10,800.00
10,800.00
54,000.00
64,800.00
6,480.00
71,280.00
40,000.00
8,000.00
8,000.00
40,000.00
48,000.00
4,800.00
52,800.00
40,000.00
8,000.00
8,000.00
40,000.00
48,000.00
4,800.00
52,800.00
35,000.00
1,400.00
1,400.00
35,000.00
36,400.00
3,640.00
40,040.00
120,000.00
4,800.00
4,800.00
120,000.00
124,800.00
12,480.00
137,280.00
NO
a
15
15.7
15.71
15.72
15.73
15.74
15.75
15.76
15.77
15.78
15.79
15.710
15.711
SUB-TOTAL
BAHAN
RP
g
TOTAL
HARGA
RP
h
6,111,000.00
2,621,264.70
2,793,600.00
1,978,071.72
16,200,000.00
30,450,000.00
2,140,000.00
32,448,000.00
480,000.00
95,221,936.43
95,221,936.43
107,754,982.67
10,775,498.27
118,530,480.93
Pekerja
Tukang Las Biasa
Kepal tukang
Mandor
Pintu gulung besi
PERALATAN
Jumlah
Overhead & Profit 10%
Harga Satuan Pekerjaan (D+E)
OH
OH
OH
OH
m2
Ls
0.440
0.440
0.044
0.022
1.000
1.000
59,000.00
70,000.00
81,000.00
89,000.00
480,000.00
100,000.00
25,960.00
30,800.00
3,564.00
1,958.00
62,282.00
480,000.00
100,000.00
580,000.00
642,282.00
64,228.20
706,510.20
(C)
DAFTAR SATUAN UPAH DAN BAHAN
PEKERJAAN UMUM & BANGUNAN
KABUPATEN B E K A S I
2015
NO.
SATUAN
HARGA SATUAN
(Rp)
1
1.1
1.2
1.4
1.5
1.6
1.7
1.8
1.12
1.15
1.16
1.17
1.18
1.19
1.20
1.21
1.22
1.23
1.24
1.25
1.26
1.27
1.28
1.29
1.30
1.31
1.32
1.33
1.34
1.35
UPAH
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Tukang las
Tukang cat
Kepala tukang
Operator alat
Pekerja Trampil
Draftman
Draftman
Operator komputer
Operator komputer
Geologist
Geologist
Geologist
Assisten Geologist
Assisten Geologist
Assisten Geologist
Driller
Driller
Driller
Assisten Driller
Assisten Driller
Assisten Driller
Crew Bor
Crew Bor
Crew Bor
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
Bulan
hari
Bulan
hari
Bulan
Hari
jam
Bulan
Hari
jam
Bulan
Hari
jam
Bulan
Hari
jam
Bulan
Hari
jam
59,000.00
89,000.00
72,000.00
73,000.00
57,000.00
70,000.00
72,000.00
81,000.00
84,000.00
72,000.00
7,200,000.00
332,947.98
7,200,000.00
332,947.98
15,000,000.00
714,285.71
86,705.20
7,500,000.00
357,142.86
43,352.60
7,200,000.00
342,857.14
41,618.50
4,500,000.00
214,285.71
26,011.56
4,500,000.00
214,285.71
26,011.56
2
2.1
2.3
2.4
2.5
2.11
2.13
BAHAN
Batu bata merah
Batu kali bulat utuh
Batu pecah tangan 15/20
Batu pecah mesin 1/2
Kerikil beton
Pasir beton
buah
m
m
m
m
m
500.00
195,000.00
221,750.00
221,750.00
137,100.00
269,300.00
NO.
2.14
2.15
2.16
2.18
2.20
2.21
2.22
2.25
2.26
2.33
2.34
2.35
2.36
2.37
2.38
2.39
2.40
2.41
2.42
2.43
2.44
2.45
2.46
2.47
2.48
2.49
2.62
2.63
2.65
2.66
2.70
2.72
2.73
2.74
2.75
2.76
2.77
2.78
2.79
2.80
2.81
2.82
2.83
2.84
2.85
2.91
2.92
2.93
2.94
SATUAN
Pasir beton (bobot isi 1400 kg/m)
Pasir pasang
Pasir urug
Timbunan sirtu
Pasir silika 0,8 mm
Gravel filter ( 1,2 - 35 mm)
Bentonite
Keramik 20 x 20
Keramik 30 x 30
Semen portland
Semen portland (50 kg/zak)
Semen warna
Cat besi
Cat minyak
Cat dasar
Cat kayu
Cat tembok
Cat water proffing
Dempul
Minyak bekisting
Meni besi
Meni kayu
Plamur kayu
Minyak cat
Amplas
Kuas
Kunci slot
Kaca polos tebal 5 mm
Paku biasa 1/2" - 1"
Paku biasa 2" - 5"
Paku sekrup 1 cm - 2,5 cm
Mur baut DN. 22 mm x 40 cm
Mur baut DN. 20 mm x 4"
Baut 3/4" x 3"
Angkur baut & mur DN. 16 mm panjang 30 cm
Angkur baut & mur DN. 12 mm panjang 20 cm
Besi beton
Baja profil
Besi plat
Besi plat bordes
Kawat ikat beton
Kawat bronjong (digalvano DN. 4 mm)
Kawat las
Kawat las
Batu Gerinda
Kayu bornio (papan) kelas I
Kayu barnio (balok) kelas I
Kayu marsawa (papan) kelas II
Kayu marsawa (balok) kelas II
kg
m
m
m
kg
kg
kg
buah
buah
zak
kg
kg
kg
kg
kg
kg
kg
kg
kg
liter
kg
kg
kg
liter
lembar
buah
unit
unit
kg
kg
kg
kg
kg
buah
unit
unit
kg
kg
kg
kg
kg
kg
kg
buah
buah
m
m
m
m
HARGA SATUAN
(Rp)
130.00
150,000.00
129,500.00
143,200.00
3,500.00
800.00
20,000.00
69,900.00
75,700.00
60,000.00
1,200.00
2,200.00
63,200.00
40,500.00
42,450.00
79,400.00
34,400.00
43,650.00
32,300.00
9,000.00
59,300.00
47,800.00
29,200.00
21,200.00
6,750.00
10,900.00
29,250.00
97,100.00
22,500.00
22,500.00
1,300.00
36,000.00
40,500.00
12,500.00
22,500.00
15,750.00
10,000.00
10,000.00
11,000.00
13,000.00
23,300.00
26,000.00
30,000.00
5,850.00
10,000.00
3,881,400.00
3,855,600.00
2,160,000.00
1,980,000.00
m
m
m
m
m
m
batang
batang
batang
lembar
lembar
lembar
liter
liter
kg
unit
unit
unit
jam
jam
m
liter
m2
m'
m'
HARGA SATUAN
(Rp)
4,140,200.00
3,881,400.00
1,485,000.00
1,440,000.00
1,440,000.00
2,911,100.00
33,800.00
31,500.00
31,500.00
75,300.00
139,500.00
225,000.00
9,900.00
48,750.00
10,300.00
2,356,200.00
179,500.00
44,000.00
450,000.00
130,500.00
5,000.00
100.00
80,000.00
308,000.00
514,800.00
PENUTUP ATAP
Asbes plat datar (100x200x4mm)
Seng gelombang BJLS 28
Zingalum U 575 ( Lebar 750mm)
Asbes gelombang besar (90x180)
Asbes Gelombang kecil (90x180)
Nok stell
faber glass
Genteng beton
Nok genteng beton
Genteng kramik
Nok genteng kramik
Genteng Morando Press Jatiwangi (kecil)
Genteng Morando Press Jatiwangi (besar)
Genteng Morando Press Jatiwangi berglasur (kecil)
Genteng Morando Press Jatiwangi berglasur (besar)
Bubungan genteng Morando Jatiwangi
bubungan Morando Press Jatiwangi berglasur (besar)
Nok Morando Press Jatiwangi berglasur (besar)
Roster Terawang
lbr
lbr
m1
lbr
lbr
pasang
lbr
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
30,180.00
22,910.00
65,000.00
29,640.00
39,910.00
17,000.00
28,360.00
3,270.00
5,450.00
8,730.00
16,360.00
10,000.00
20,000.00
11,700.00
23,400.00
2,250.00
20,000.00
23,400.00
6,200.00
NO.
2.95
2.100
2.101
2.102
2.103
2.104
2.107
2.108
2.109
2.110
2.111
2.112
2.119
2.120
2.121
2.122
2.124
2.125
2.128
2.129
2.130
2.131
2.133
2.134
2.135
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.21
SATUAN
NO.
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
4.13
SATUAN
4 PENGGANTUNG KUNCI
Kunci standar doble slaag
Kunci km/wc
Kunci Tanam cilinder setara Merk Logo type 1103
Engsel pintu
Engsel jendela
Grendel jendela/jendela
Hak angin
Slot Jendela
Angker pintu
Pintu Aluminium
Pegangan pintu
HARGA SATUAN
(Rp)
unit
unit
unit
bh
bh
bh
bh
bh
bh
bh
bh
m2
unit
126,500.00
51,750.00
185,000.00
15,680.00
12,550.00
9,410.00
30,000.00
17,500.00
6,270.00
1,500,000.00
126,500.00
480,000.00
2,500,000.00
6
6.1
6.2
6.10
6.11
6.12
6.13
6.14
6.15
6.16
UTILITAS WC/KM
Bak fibre
Kran 1/2" kuningan
Floor Drain
Pipa PVC AW dia. 1/2"
Pipa PVC AW dia. 3/4"
Pipa PVC AW dia. 1"
Pipa PVC AW dia. 2"
Pipa PVC AW dia. 3"
Pipa PVC AW dia. 4"
bh
bh
bh
m'
m'
m'
m'
m'
m'
200,000.00
25,000.00
70,910.00
6,410.00
7,660.00
10,840.00
27,700.00
54,890.00
70,000.00
7
7.1
7.2
7.3
7.4
7.5
7.6
7.7
7.8
7.9
7.10
SEWA ALAT
Sewa alat pengetesan pipa
Sewa jack hammer
Sewa concrete mixer & vibrator
Sewa stamper
Sewa excavator
Sewa alat perpipaan (tracker&katrol)
Sewa walls
Sewa sprayer
Peralatan Crane besar
Alat pancang mesin tenaga diesel
hk
hk
hk
hk
jam
hk
jam
jam
hk
hk
8
8.8
8.14
8.17
8.18
8.19
8.20
8.21
8.22
8.23
Elektrikal
NYY 4 x 70 mm
NYFGBY 4 x 70 mm
Lampu merkuri 100 watt
Terminal kabel
MCB 2 A
MCB 10 A
Water meter 300 mm
Mercury 100 Watt
Tiang lampu 6 m
m'
m'
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Rolling Door
75000
150000
100000
150000
75000
50000
50000
80000
600,000
720,000
151,200
644,000
175,000
40,000
50,000
50,000
33,600,000
3,750,000
14,500,000
(D)
DAFTAR SATUAN UPAH PIPA DAN ACCESSORIES
PEKERJAAN UMUM & BANGUNAN
KABUPATEN B E K A S I
2015
NO.
JENIS
1
1.8
1.10
1.11
1.13
1.14
1.15
2
2.11
3
3.3
4
4.5
4.6
Pipa Besi
Pipa Besi
Pipa PVC RR
Pipa PVC RR
NAMA BARANG
GALVANIS MEDIUM
Pipa Galv. Med. SII Dia
Pipa Galv. Med. SII Dia
Pipa Galv. Med. SII Dia
Pipa Galv. Med. SII Dia
Pipa Galv. Med. SII Dia
Pipa Galv. Med. SII Dia
PIPA STEEL ASTM 120
Pipa Steel Dia 12"
Pipa PVC RR S,10
S. 10 4"
Pipa PVC RR S. 12, 5
S. 12,5 8 "
S. 12,5 10 "
DOP PVC
ND. 8"
SATUAN
HARGA
2015
3"
6"
8"
12"
14"
16"
Meter
Meter
Meter
Meter
Meter
Meter
203,000
479,000
679,000
1,018,500
1,188,250
1,358,000
Meter
989,036
2
Meter
150,400
Meter
Meter
317,998
563,524
Buah
854,760
Buah
905,573
Buah
1,396,800.00
702,000.00
1,096,000.00
2,140,000.00
440,000.00
952,000.00
FLANGED SPYGOT
ND. 8"
Accesories Pipa Cast Iron GIBOULT JOINT
ND. 12"
Accesories Pipa Cast Iron STRAINER
ND. Ukuran 6"
ND. Ukuran 8"
ND. Ukuran 12"
Accesories Pipa Cast Iron WALL PIPE
ND. 6 x 60
ND. 8 x 75
Accesories Pipa Cast Iron BLIND FLANGE ( CI )
ND. 8"
Accessories
BALL VALVE
ND. Ukuran 1/2"
Accessories
CHECK VALVE
ND. 6"
Accessories
GATE VALVE
ND. 6"
ND. 8"
ND. 12"
Accessories
FOOT VALVE
ND. 6"
Accessories
AIR VALVE
ND. 2"
Accessories
FLEXIBLE JOINT
ND. 6"
Accessories
FlLANGE LAS PN 10
ND. 6"
ND. 8"
ND. 12"
ND. Dia. 12"
Accesories Pipa GIP
BEND GALVANIS
ND. 6 x 90
ND. 8 x 90
ND. 12 x 90
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
792,000.00
102,000.00
2,377,500.00
0.40
1,800,000
2,100,000
5,400,000
Buah
2,850,000
Buah
1,375,000
Buah
2,241,020
451,652
558,531
1,248,000
30,450,000
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
655,316
982,974
1,310,632
1,290,680
3,205,216
TEE GALVANIS
ND. 8
ND. 12
ND. 14
ND. 16
DOP GALVANIS
ND. 8
ND. 12
ND. 16
Buah
Buah
Buah
854,760
1,282,140
1,709,520
-
REDUCER
ND. 6 x 4
Buah
564,000.00
Buah
Buah
Buah
Buah
PEKERJAAN
TAHUN ANGGARAN.
: 2015
PEKERJAAN
No.
URAIAN PEKERJAAN
SATUAN
VOLUME
I.
1.1
1.2
1.3
1.4
PEKERJAAN TANAH
Galian Tanah
Urugan Tanah Kembali
Urugan Pasir Dipadatkan
Buangan tanah bekas galian tanah
m
m
m
m
16.85
3.08
0.94
13.77
= 1 UNIT
HARGA
SATUAN
(Rp)
5
19,800
11,300
24,300
25,500
PEKERJAAN BETON
Lantai kerja 1 : 3 : 5 (mutu K-125)
lantai Beton Bertulang 1 : 1,5 : 1,5 (K-225 besi 150 kg)
Dinding Beton Bertulang1 : 1,5 : 1,5 (K-225 besi 150 kg)
Atap Beton Bertulang 1 : 1,5 : 1,5 (K-225 besi 150 kg)
3.1
3.2
4.2
5.2
6.2
7.2
8.2
9.2
10.2
11.2
12.2
PEKERJAAN PERPIPAAN
Pengadaan Pipa GIP 300 mm
Bend 300 mm x 90 degree
Giboult Join 300 mm
Tee 300 x 300 mm
Gate Valve 300 mm
Water meter 300 mm
Strainer 300 mm
Flange 300 mm
Mur dan Baut 3/4" x 3"
Pengelasan
Pabrikasi dan Pemasangan
m
m
m
m
0.47
1.87
3.30
0.70
674,910
5,658,700
5,842,700
5,658,700
4.1
4.2
PEKERJAAN LAIN-LAIN
Manhole ukuran 0,8 x 0,8 m lengkap gembok dan engsel
Pengecatan bagian besi yang terbuka dengan cat besi
Jumlah Sub Total IV.
315,858
10,593,086
19,280,910
3,961,090
34,150,944
M
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Cm
Ls
6.00
2.00
2.00
2.00
3.00
1.00
1.00
4.00
240.00
5.02
1.00
1,018,500
1,310,632
1,396,800
989,036
5,400,000
30,450,000
2,140,000
1,248,000
12,580
348,900
1,139,368
333,590
34,804
22,745
351,084
742,223
JUMLAH
HARGA
(Rp)
6
6,111,000
2,621,265
2,793,600
1,978,072
16,200,000
30,450,000
2,140,000
4,992,000
3,019,200
1,752,874
1,139,368
73,197,378
Unit
m
1.00
3.77
1,500,000
20,739
1,500,000
78,145
1,578,145
109,668,691