PROYEK
LOKASI
PEKERJAAN
TAHAP
No
Uraian pekerjaan
Sat
Total
Material
Keterangan
Upah
I. PEKERJAAN LANTAI I
A
Pekerjaan Persiapan
Pekerjaan Tanah
Pekerjaan Pasangan
5,176,000.00
21,759,373.33
Pekerjaan Beton
E.
Pekerjaan Baja
F.
G.
Pekerjaan Finishing
H.
Pekerjaan Listrk
8,700,000.00
20,748,300.00
732,061,599.29
128,687,514.32
190,690,452.50
93,710,032.50
9.70833 5.06076 1.31944
952,200,351.79
249,332,920.15
Pekerjaan Pasangan
Pekerjaan Beton
C.
Pekerjaan Baja
D.
E.
Pekerjaan Finishing
F.
Pekerjaan Listrk
G.
162,927,439.05
32,610,160.38
145,067,266.60
72,205,318.90
TOTAL I + II
TOTAL
Pembulatan
PPn 10 %
GRAND TOTAL
307,994,705.65
104,815,479.28
1,260,195,057.44
354,148,399.44
1,614,343,456.88
1,614,340,000.00
161,434,000.00
1,775,774,000.00
Terbilang :
" SATU MILYAR TUJUH RATUS TUJUH PULUH LIMA JUTA TUJUH RATUS TUJUH PULUH EMPAT RIBU RUPIAH "
Ir.Kosmas Wahyu N.
Direktur
PJ1
PJ2
LUAS
KSN
JDL
8.13
21.3
14.2
6.24
21.3
8.4
2
1
4
2
LUAS
16.26
6.24
KSN
42.6
21.3
JDL
8
2
JDL
28.4
8.4
4
2
LUAS
16.26
0
KSN
42.6
0
JDL
8
0
JDL
28.4
0
No
Uraian pekerjaan
Sat
Volume
Harga Satuan
Material
Total
Upah
Material
Keterangan
Upah
I. PEKERJAAN LANTAI I
A
1
2
3
4
Pekerjaan Persiapan
Pembersihan Lokasi
Direksi Keet / Gudang
Papan Nama
Pagar Proyek
m2
ls
bh
m'
640.00
1.00
1.00
80.00
4,250,000.00
450,000.00
50,000.00
3,400.00
1,000,000.00
B
1
2
3
4
Pekerjaan Tanah
Galian Pondasi Batu Kali & Setempat
Galian Pondasi Sumuran
Urug Kembali
Sirtu Urug & Pemadatan
m3
m'
m3
m3
261.50
189.40
451.90
356.50
58,200.00
27,625.00
33,975.00
9,208.33
11,050.00
Pekerjaan Pasangan
D
1
2
3
4
5
6
7
8
9
10
11
12
Pekerjaan Beton
Lantai Kerja 5 cm & Rabat Lantai Biasa
Rabat Lantai 5 cm Bertulang & Wermesh M8
Pondasi telapak Beton
Pondasi Sumuran dia 100 & 60 cm - 6 m
Sloof 15/30
Sloof 25/50
Sayap Sloof 25/50
Sloof Praktis 11/15
Kolom Struktur 25/25
Kolom Struktur 50/50
Balok Konsol Penahan Baja
Plat Beton Lt 2 & Tangga
E.
1
2
Pekerjaan Baja
Balok WF 400.200.8.13 Castilated
Balok WF 300.150.6,5.9
25,000.00
4,250,000.00
450,000.00
4,000,000.00
8,700,000.00
2,176,000.00
1,000,000.00
2,000,000.00
5,176,000.00
20,748,300.00
20,748,300.00
7,223,937.50
6,434,865.00
4,161,245.83
3,939,325.00
21,759,373.33
m3
m3
m3
m3
m3
m3
m3
m3
m3
13.60
14.40
7.09
167.68
2.70
38.63
59.14
3.00
3.25
39.20
7.18
37.92
461,783.07
2,220,015.00
2,079,948.37
1,410,654.92
2,224,698.37
2,082,408.37
2,082,408.37
42,761.25
2,452,168.37
2,567,700.00
2,677,875.00
2,767,540.00
55,250.00
113,693.00
546,295.00
209,520.00
481,694.00
419,070.00
419,070.00
16,150.00
427,925.50
460,667.50
500,416.25
578,322.25
6,280,249.74
31,968,216.00
14,746,833.96
236,538,617.09
6,006,685.61
80,443,435.45
123,153,631.18
128,283.75
7,969,547.21
100,653,840.00
19,227,142.50
104,945,116.80
732,061,599.29
751,400.00
1,637,179.20
3,873,231.55
35,132,313.60
1,300,573.80
16,188,674.10
24,783,799.80
48,450.00
1,390,757.88
18,058,166.00
3,592,988.68
21,929,979.72
128,687,514.32
kg
kg
4,752.00
5,431.60
10,120.00
10,120.00
5,250.00
5,250.00
48,090,240.00
54,967,792.00
24,948,000.00
28,515,900.00
m3
m3
m'
3
4
5
6
7
8
9
10
11
12
F.
G.
Pekerjaan Finishing
H.
Pekerjaan Listrk
828.80
2,048.00
336.00
535.80
2,935.80
541.40
11.40
204.00
56.00
240.00
10,120.00
10,120.00
10,120.00
10,350.00
11,270.00
11,270.00
7,132.50
32,000.00
16,000.00
12,000.00
5,250.00
5,250.00
5,250.00
5,250.00
5,250.00
5,250.00
1,112.50
7,500.00
3,000.00
2,500.00
8,387,456.00
20,725,760.00
3,400,320.00
5,545,530.00
33,086,466.00
6,101,578.00
81,310.50
6,528,000.00
896,000.00
2,880,000.00
190,690,452.50
4,351,200.00
10,752,000.00
1,764,000.00
2,812,950.00
15,412,950.00
2,842,350.00
12,682.50
1,530,000.00
168,000.00
600,000.00
93,710,032.50
952,200,351.79
249,332,920.15
Pekerjaan Pasangan
B
1
2
3
Pekerjaan Beton
Kolom Struktur 50/50
Balok Konsol Penahan Baja
Plat Beton Lt 3
C.
1
2
3
4
5
6
7
8
9
10
Pekerjaan Baja
Balok WF 450.200.9.14 Castilated
Balok WF 300.150.6,5.9
Balok Anak WF 250.125.6.9
Balok Bagi WF 200.100.5,5.8
Konstruksi Siku 70.70.7 U/ plendes sambungan
Plat 16 mm,14mm, 12 mm dll u/ Plendes & Rib
Besi 12 mm u/ shear connector
Baut Angker 16 mm - 25 cm
Baut 14 mm
Baut 12 mm
D.
E.
Pekerjaan Finishing
m3
m3
m3
15.75
4.07
40.32
2,567,700.00
2,677,875.00
2,767,540.00
460,667.50
500,416.25
578,322.25
40,441,275.00
10,898,951.25
111,587,212.80
162,927,439.05
7,255,513.13
2,036,694.14
23,317,953.12
32,610,160.38
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
5,472.00
2,936.00
1,657.60
1,194.67
113.70
2,129.23
16.28
112.00
56.00
112.00
10,120.00
10,120.00
10,120.00
10,120.00
10,350.00
11,270.00
7,132.50
32,000.00
16,000.00
12,000.00
5,250.00
5,250.00
5,250.00
5,250.00
5,250.00
5,250.00
1,567.50
7,500.00
3,000.00
2,500.00
55,376,640.00
29,712,320.00
16,774,912.00
12,090,060.40
1,176,795.00
23,996,422.10
116,117.10
3,584,000.00
896,000.00
1,344,000.00
145,067,266.60
28,728,000.00
15,414,000.00
8,702,400.00
6,272,017.50
596,925.00
11,178,457.50
25,518.90
840,000.00
168,000.00
280,000.00
72,205,318.90
F.
Pekerjaan Listrk
G.
307,994,705.65
104,815,479.28
1,260,195,057.44
354,148,399.44
1,614,343,456.88
1,614,340,000.00
1
1
1
1
1
1
1
1
90.17
262.5
546 189.405
90.17 451.905
12.1
268.8
33.4
13.6
33.4
14.4
12.5
7.0875
12.5 167.676
11.77
2.7
11.77
38.625
11.77 59.1375
3.19
38.625
1.58
3.25
1.58
39.2
3.78
7.182
28.18
37.92
33.4
4752
12.5 5431.60
537.6
12.5
12.5
11.77
11.77
11.77
11.77
6.14
3.19
1.58
1.58
828.80
2048.00
336.00
535.788
5.60
14.40
6
2935.77 1895.83 744.306 155.833
541.406
11.3929
204
56
240
1.1
44.28
1.1
44.28
46
1.58
3.78
28.18
33.4
12.5
12.5
12.5
11.77
11.77
6.14
3.19
1.58
1.58
15.75
4.074
40.32
5472
2936.00
1657.60
1194.67
113.652
5.60
8.40
6
2129.23 1502.08 434.852 90.9028
16.2756
112
56
112
PJ1
PJ2
LUAS
KSN
JDL
8.13
21.3
14.2
6.24
21.3
8.4
2
1
4
2
LUAS
16.26
6.24
KSN
42.6
21.3
JDL
8
2
JDL
28.4
8.4
4
2
LUAS
16.26
0
KSN
42.6
0
JDL
8
0
JDL
28.4
0
: WILAYAH III
NO.
URAIAN PEKERJAAN
SAT.
Harga Satuan
( Rp )
m'
m2
m3
m3
m2
m2
m2
58,620.00
3,400.00
251,660.00
235,160.00
3,888.00
35,640.00
4,860.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
27,625.00
33,975.00
36,760.00
44,475.00
12,100.00
9,208.33
20,250.00
68,050.00
69,250.00
71,050.00
65,050.00
55,445.63
m3
m3
m3
m3
456,775.00
370,490.00
369,847.50
177,367.50
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
119,030.63
112,215.63
108,137.50
105,563.75
56,827.38
53,923.75
52,089.50
50,900.50
74,301.88
153,845.00
170,528.13
m3
m3
m3
kg
kg
kg
m2
517,033.07
630,774.92
676,443.37
8,245.00
8,455.00
13,651.75
85,065.00
1
1
1
1
1
1
1
1
1
1
1
1
m
m
m
m
m
m
m
m
m
m
m
m
1
1
1
1
m
m
m
m
Pasang
Pasang
Pasang
Pasang
pondasi
pondasi
pondasi
pondasi
batu
batu
batu
batu
belah, 1 Pc : 3 Pp
belah, 1 Pc : 5 Pp
belah,1 Pc : 6 Pp
kosong / Aanstampeng
1
1
1
1
1
1
1
1
1
1
1
m
m
m
m
m
m
m
m
m
m
m
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
NO.
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
5.25
5.26
5.27
5.28
5.29
5.30
5.31
5.32
5.33
5.34
5.35
5.36
5.37
5.38
5.39
5.40
URAIAN PEKERJAAN
1
1
1
1
1
1
1
m
m
m
m
m
m
m
Pasang
Pasang
Pasang
Pasang
Pasang
Pasang
Pasang
bekisting
bekisting
bekisting
bekisting
bekisting
bekisting
bekisting
untuk
untuk
untuk
untuk
untuk
untuk
untuk
sloof
kolom
balok
Plat lantai / dag
tangga
dinding
Listplank Beton
SAT.
m2
m2
m2
m2
m2
m2
m2
Harga Satuan
( Rp )
45,532.50
93,691.25
97,141.25
235,382.50
175,157.50
98,698.75
197,397.50
m3
m3
m3
m3
m3
m3
m3
m'
m'
2,319,279.67
2,699,504.92
2,287,254.92
2,287,254.92
1,410,654.92
2,079,948.37
#REF!
48,020.00
58,911.25
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
2,224,698.37
#REF!
2,447,398.12
2,368,518.37
2,176,233.37
3,149,178.37
3,058,483.37
3,074,973.37
2,629,743.37
3,544,205.87
3,245,587.12
3,361,017.12
3,491,138.37
3,787,263.37
2,767,778.37
3,758,499.60
3,743,280.35
1
1
1
1
1
1
1
1
1
m2
m2
m2
m2
m2
m'
m2
m2
m2
28,911.40
27,313.50
26,310.10
25,547.40
21,433.00
6,984.75
16,967.60
12,824.95
26,552.25
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m3
14,536,875.00
9,849,875.00
4,149,875.00
712,500.00
502,500.00
464,900.00
338,900.00
220,100.00
390,555.00
266,805.00
413,905.00
608,400.00
407,055.00
492,245.00
8,926,100.00
NO.
URAIAN PEKERJAAN
SAT.
Harga Satuan
( Rp )
7.16
7.17
7.18
7.19
7.20
7.21
7.22
7.23
7.24
7.25
7.26
7.27
7.28
7.29
7.30
7.31
7.32
7.33
7.34
7.35
7.36
7.37
7.38
7.39
7.40
7.41
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m'
m'
m'
m'
m'
m'
m'
m'
m2
m2
m2
3,701,100.00
5,821,350.00
15,856,000.00
10,156,000.00
3,366,800.00
5,487,050.00
233,500.00
326,477.50
97,775.00
40,775.00
72,760.00
110,162.50
53,162.50
209,725.00
155,475.00
98,775.00
45,315.00
99,650.00
45,200.00
49,100.00
25,340.00
233,102.50
100,102.50
154,637.50
287,637.50
10,443.75
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
8.10
8.11
8.12
8.13
8.14
8.15
8.16
8.17
8.18
8.19
m2
m2
m2
m2
m2
m'
m'
m'
m'
m'
m2
m2
m'
m'
m2
m2
m'
m2
m2
46,945.00
81,125.00
84,275.00
30,070.00
34,930.00
54,830.00
84,580.00
125,080.00
47,080.00
67,290.00
43,102.50
39,842.50
44,277.50
35,852.50
40,745.00
49,112.50
21,462.50
49,807.50
105,382.50
m2
m2
m2
m2
m2
m2
m'
m2
m2
12,887.50
26,030.00
30,248.75
37,655.00
61,525.00
27,221.50
17,482.50
50,602.50
76,159.00
m'
m2
m2
m2
51,808.50
74,691.50
67,845.00
103,645.00
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
9.9
1
1
1
1
NO.
10.5
10.6
10.7
10.8
10.9
10.10
URAIAN PEKERJAAN
1
1
1
1
1
1
m
m
m
m
m
m
Pasang
Pasang
Pasang
Pasang
Pasang
Pasang
SAT.
Harga Satuan
( Rp )
m2
m2
m2
m2
m2
m2
92,162.50
107,162.50
86,831.25
80,251.75
89,393.75
279,657.50
kg
kg
kg
kg
kg
kg
cm
m2
m2
m2
m2
m2
m'
m'
m'
btg
m'
m'
m'
m2
m2
btg
btg
btg
m2
unit
m'
m'
m'
15,370.00
15,370.00
15,600.00
15,140.00
16,520.00
26,870.00
1,900.00
609,347.50
160,804.00
33,082.50
55,145.00
111,855.00
91,338.75
120,933.75
152,406.25
102,635.00
120,933.75
88,368.75
47,680.00
539,273.50
54,897.50
90,785.00
116,085.00
129,835.00
101,060.00
191,585.00
84,242.50
59,625.00
43,775.00
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
12.10
12.11
12.12
12.13
12.14
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
20,873.75
24,382.50
31,757.50
23,997.00
40,134.50
10,480.00
10,316.75
8,232.00
5,690.00
14,310.00
103,806.88
28,621.75
24,207.00
25,046.25
bh
bh
bh
bh
bh
bh
bh
bh
bh
200,865.00
79,850.00
62,425.00
33,028.75
13,852.50
12,528.75
40,705.00
30,705.00
128,012.50
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
NO.
13.10
13.11
13.12
13.13
13.14
14.1
14.2
14.3
14.4
URAIAN PEKERJAAN
1
1
1
1
1
SAT.
Harga Satuan
( Rp )
m2
m2
m2
bh
stel
57,528.75
94,378.75
117,730.25
140,080.00
35,528.75
m2
m2
m'
m'
57,880.00
85,312.50
71,810.00
42,525.00
titik
60,200.00
bh
bh
bh
bh
bh
m'
m'
m'
m'
bh
bh
bh
m'
m'
m'
m'
m'
m'
m'
m'
bh
bh
bh
Unit
1,747,947.50
245,125.00
1,111,500.00
698,325.00
600,845.00
66,805.50
76,718.00
123,592.52
126,392.52
289,511.25
284,895.00
434,595.00
36,527.50
48,152.50
58,227.50
81,852.00
9,226.50
11,551.50
59,919.25
94,794.25
33,767.50
50,642.50
70,600.00
2,881,699.51
15.1
16.1
16.2
16.3
16.4
16.5
16.6
16.7
16.8
16.9
16.10
16.11
16.12
16.13
16.14
16.15
16.16
16.17
16.18
16.19
16.20
16.21
16.22
16.23
16.24
Rp 2,500,000.00
Rp
13,500.00
Rp 2,800,000.00
Jumlah (1)
Rp
Rp
Rp
Rp
30,000.00
270.00
19,600.00
49,870.00
Rp
Rp
Rp
Rp
45,000.00
35,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
3,500.00
475.00
275.00
8,750.00
58,620.00
Rp
Rp
35,000.00
55,000.00
Jumlah
Rp
Rp
Rp
1,750.00
1,650.00
3,400.00
Rp
Rp
35,000.00
55,000.00
Jumlah
Rp
Rp
Rp
26,250.00
1,375.00
27,625.00
Rp
Rp
35,000.00
55,000.00
Jumlah
Rp
Rp
Rp
31,500.00
2,475.00
33,975.00
Rp
Rp
35,000.00
55,000.00
Jumlah
Rp
Rp
Rp
8,750.00
458.33
9,208.33
Rp
48,500.00
Jumlah (1)
Rp
Rp
58,200.00
58,200.00
35,000.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
10,500.00
550.00
11,050.00
69,250.00
90,000.00
1,087.50
72,500.00
Jumlah (1)
Rp
Rp
Rp
Rp
108,000.00
147,900.00
39,440.00
295,340.00
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
42,000.00
27,000.00
2,850.00
3,300.00
75,150.00
370,490.00
0.100
0.100
0.010
0.005
1.2
Org
Org
Org
Org
Tenaga
Tukang kayu
Pekerja
Kepala tukang
Mandor
2.2.
2.3.
2.4.
0.300
0.010
Org
Org
Tenaga
Pekerja
Mandor
Rp
Rp
1.200
0.600
0.060
0.060
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Halaman 16
3.2.
0.780
0.390
0.039
0.039
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
90,000.00
47,500.00
Jumlah (1)
Rp
Rp
Rp
108,000.00
20,520.00
128,520.00
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
27,300.00
17,550.00
1,852.50
2,145.00
48,847.50
177,367.50
Rp
Rp
Rp
Rp
5.2.
Rp
Rp
Rp
Rp
Rp
250,125.00
79,732.14
129,325.93
2,600.00
461,783.07
Rp
Rp
Rp
Rp
Rp
Rp
42,000.00
9,000.00
950.00
3,300.00
55,250.00
517,033.07
1,087.50
125,000.00
170,000.00
13.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
354,525.00
67,857.14
129,577.78
2,795.00
554,754.92
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
57,750.00
12,375.00
1,330.00
4,565.00
76,020.00
630,774.92
Rp
Rp
Rp
Rp
1,087.50
125,000.00
170,000.00
13.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
403,462.50
62,321.43
131,844.44
2,795.00
600,423.37
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
57,750.00
12,375.00
1,330.00
4,565.00
76,020.00
676,443.37
Rp
515,000.00
Jumlah (1)
Rp
Rp
515,000.00
515,000.00
Tenaga
Pekerja
Tukang batu
Kepala tukang
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
Rp
Rp
Rp
56,000.00
11,250.00
1,187.50
1.650
0.275
0.028
0.083
5.3.
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
1.650
0.275
0.028
0.083
5.4.
K100 )
1.600
0.250
0.025
Org
Org
Org
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Halaman 17
0.080
5.5.
Org
Org
Org
Org
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
Org
Org
Org
Org
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
0.520
0.260
0.026
0.026
5.9.
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
0.025
0.025
0.025
0.001
5.8.
Org
Org
Org
Org
0.007
0.007
0.007
0.004
5.7.
Mandor
0.007
0.007
0.007
0.004
5.6.
Org
Tenaga
Org Pekerja
Org Tukang kayu
Org Kepala tukang
Org Mandor
0.520
0.260
0.026
0.026
Org
Org
Org
Org
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
4,400.00
72,837.50
587,837.50
Rp
Rp
6,600.00
13,500.00
Jumlah (1)
Rp
Rp
Rp
6,930.00
202.50
7,132.50
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
245.00
315.00
332.50
220.00
1,112.50
8,245.00
Rp
Rp
6,800.00
13,500.00
Jumlah (1)
Rp
Rp
Rp
7,140.00
202.50
7,342.50
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
245.00
315.00
332.50
220.00
1,112.50
8,455.00
Rp
Rp
13,000.00
13,500.00
Jumlah (1)
Rp
Rp
Rp
132,600.00
675.00
133,275.00
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Per kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
875.00
1,125.00
1,187.50
55.00
3,242.50
136,517.50
13,651.75
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Jumlah (1)
Rp
Rp
Rp
Rp
48,000.00
4,050.00
450.00
52,500.00
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
18,200.00
11,700.00
1,235.00
1,430.00
32,565.00
85,065.00
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Jumlah (1)
Rp
Rp
Rp
Rp
54,000.00
4,050.00
450.00
58,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,200.00
11,700.00
1,235.00
1,430.00
32,565.00
91,065.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Halaman 18
untuk 2 x pakai
5.10.
0.660
0.330
0.033
0.033
Org
Org
Org
Org
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
untuk 2 x pakai
5.11.
0.660
0.330
0.033
0.033
Org
Org
Org
Org
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
untuk 2 x pakai
5.12.
0.660
0.330
0.033
0.033
5.13.
Org
Org
Org
Org
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
0.660
0.330
0.033
0.033
Org
Org
Org
Org
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
(Jumlah 1+2)/2
Rp
45,532.50
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Rp 2,300,000.00
Rp
95,000.00
Rp
12,000.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,000.00
5,400.00
900.00
34,500.00
33,250.00
24,000.00
146,050.00
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
(Jumlah 1+2)/2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,100.00
14,850.00
1,567.50
1,815.00
41,332.50
187,382.50
93,691.25
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Rp 2,300,000.00
Rp
95,000.00
Rp
12,000.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,000.00
5,400.00
900.00
41,400.00
33,250.00
24,000.00
152,950.00
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
(Jumlah 1+2)/2
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,100.00
14,850.00
1,567.50
1,815.00
41,332.50
194,282.50
97,141.25
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Rp 2,300,000.00
Rp
95,000.00
Rp
12,000.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,000.00
5,400.00
900.00
34,500.00
33,250.00
72,000.00
194,050.00
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
23,100.00
14,850.00
1,567.50
1,815.00
41,332.50
235,382.50
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Rp 2,300,000.00
Rp
95,000.00
Rp
12,000.00
Jumlah (1)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36,000.00
5,400.00
675.00
34,500.00
33,250.00
24,000.00
133,825.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,100.00
14,850.00
1,567.50
1,815.00
35,000.00
45,000.00
47,500.00
55,000.00
Halaman 19
5.14.
0.660
0.330
0.033
0.006
hari
hari
hari
hari
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
untuk 2 x pakai
5.15.
1.000
126.000
m3
kg
Tenaga
Beton Ready Mix K 225
Pembesian Wermesh M8
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
41,332.50
175,157.50
Rp 1,200,000.00
Rp
13,500.00
Rp
4,500.00
Rp 2,300,000.00
Rp
95,000.00
Rp
12,000.00
Jumlah ( 1 )
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36,000.00
5,400.00
900.00
46,000.00
33,250.00
36,000.00
157,550.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,100.00
14,850.00
1,567.50
330.00
39,847.50
197,397.50
98,698.75
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
(Jumlah 1+2)/2
126
Rp
Rp
Kg Besi
515,000.00
13,327.50
Jumlah ( 1 )
Rp
Rp
Rp
540,750.00
1,679,265.00
2,220,015.00
72,837.50
324.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
72,837.50
40,855.50
113,693.00
2,333,708.00
Rp
Rp
5.16.
1 m3 Pondasi beton bertulang ( Strouss /sumuran ) Campuran 1PC: 2,3PS: 3,2KR ( Mutu K 175 )
Bahan
Rp
554,754.92 Rp
554,754.92
1.000
m3 Spesi beton
Rp
7,132.50 Rp
855,900.00
120.000
kg
Pembesian Polos
Rp
1,410,654.92
Jumlah ( 1 )
Tenaga
Rp
76,020.00 Rp
76,020.00
1.000
m3 Spesi beton
Rp
1,112.50 Rp
133,500.00
120.000
kg
Pembesian
Jumlah (2)
Rp
209,520.00
Jumlah (1) + (2) Rp
1,620,174.92
5.17.
1 m3 Pondasi beton beton bertulang ( Umpak ) Campuran 1PC: 2PS: 3KR ( Mutu K 225 )
Bahan
Rp
600,423.37 Rp
600,423.37
1.000
m3 Spesi beton
Rp
7,342.50 Rp
954,525.00
130.000
kg
Pembesian
Rp
52,500.00
Rp
525,000.00
10.000
m2 Begesting beton
Rp
2,079,948.37
Jumlah ( 1 )
Tenaga
Rp
76,020.00 Rp
76,020.00
1.000
m3 Spesi beton
Rp
1,112.50
Rp
144,625.00
130.000
kg
Pembesian
Rp
32,565.00 Rp
325,650.00
10.000
m2 Begesting beton
Jumlah (2)
Rp
546,295.00
Jumlah (1) + (2) Rp
2,626,243.37
5.18.
2,3PS: 3,2KR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,600.00
135.00
19,800.00
6,075.00
4,350.00
750.00
1,530.00
38,240.00
Rp
6,300.00
Halaman 20
0.020
0.020
0.020
0.006
0.009
5.19.
5.20.
Rp
Rp
Rp
Rp
Rp
45,000.00
45,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Tenaga
Spesi beton K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
m3
kg
m2
190
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Kg Besi
76,020.00
1,112.50
16,282.50
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
76,020.00
255,875.00
149,799.00
481,694.00
2,706,392.37
Rp
Rp
Rp
162
Kg Besi
600,423.37
7,342.50
29,250.00
Jumlah ( 1 )
Rp
Rp
Rp
Rp
600,423.37
1,189,485.00
292,500.00
2,082,408.37
76,020.00
1,112.50
16,282.50
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
76,020.00
180,225.00
162,825.00
419,070.00
2,501,478.37
Rp
Rp
Rp
Tenaga
Spesi beton K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
m3
kg
m2
10,395.00
1,485.00
1,485.00
1,485.00
475.00
825.00
16,150.00
58,911.25
600,423.37
1,355,175.00
269,100.00
2,224,698.37
Tenaga
Spesi beton K 225
Pembesian Ulir
Begesting beton
1.000
190.000
6.800
8,400.00
270.00
23,760.00
675.00
5,981.25
1,125.00
2,550.00
42,761.25
Rp
Rp
Rp
Rp
Rp
Rp
Rp
m3
kg
m2
900.00
900.00
900.00
285.00
495.00
9,780.00
48,020.00
600,423.37
7,132.50
29,250.00
Jumlah ( 1 )
1.000
162.000
10.000
5.22.
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
1 m' Ring / Latai beton bertulang + bekesting 11 x 15 Campuran 1PC: 2,3PS: 3,2KR
Bahan
0.003
M
Kayu meranti papan
Rp 2,800,000.00 Rp
0.020
Kg
Paku biasa
Rp
13,500.00 Rp
3.600
Kg
Besi beton polos
Rp
6,600.00 Rp
0.050
Kg
Kawat beton
Rp
13,500.00 Rp
5.500
kg
Semen portland
Rp
1,087.50 Rp
0.009
M
Pasir beton
Rp
125,000.00 Rp
0.015
M
Koral beton
Rp
170,000.00 Rp
Jumlah (1)
Rp
Tenaga
0.297 Org Pekerja
Rp
35,000.00 Rp
0.033 Org Tukang batu
Rp
45,000.00 Rp
0.033 Org Tukang kayu
Rp
45,000.00 Rp
0.033 Org Tukang besi
Rp
45,000.00 Rp
0.010 Org Kepala tukang
Rp
47,500.00 Rp
0.015 Org Mandor
Rp
55,000.00 Rp
Jumlah (2)
Rp
Jumlah (1) + (2) Rp
1.000
230.000
9.200
5.21.
Org
Org
Org
Org
Org
190
Kg Besi
600,423.37
7,132.50
73,025.00
Jumlah ( 1 )
Rp
Rp
Rp
Rp
600,423.37
1,355,175.00
496,570.00
2,452,168.37
76,020.00
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
76,020.00
211,375.00
140,530.50
427,925.50
2,880,093.87
Halaman 21
5.23.
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
Rp
Rp
Rp
1.000
200.000
8.000
5.24.
Rp
Rp
Rp
Rp
Rp
72,837.50
222,500.00
165,330.00
460,667.50
3,028,367.50
190
Rp
Rp
Rp
Rp
600,423.37
1,355,175.00
764,750.00
2,720,348.37
76,020.00
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
76,020.00
211,375.00
206,662.50
494,057.50
3,214,405.87
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
m3
kg
m2
190
Rp
Rp
Rp
Rp
515,000.00
1,355,175.00
841,225.00
2,711,400.00
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
211,375.00
227,328.75
511,541.25
3,222,941.25
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
Rp
Rp
Rp
200
Rp
Rp
Rp
Rp
515,000.00
1,468,500.00
917,700.00
2,901,200.00
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
222,500.00
247,995.00
543,332.50
3,444,532.50
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
Rp
Rp
Rp
Kg Besi
515,000.00
7,342.50
76,475.00
Jumlah ( 1 )
m3
kg
m2
Kg Besi
515,000.00
7,132.50
76,475.00
Jumlah ( 1 )
m3
kg
m2
Kg Besi
600,423.37
7,132.50
76,475.00
Jumlah ( 1 )
1.000
190.000
11.000
5.28.
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
1.000
200.000
12.000
5.27.
515,000.00
1,468,500.00
584,200.00
2,567,700.00
Tenaga
Spesi beton K 225
Pembesian Polos
Begesting beton
1.000
190.000
11.000
5.26.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
m3
kg
m2
Kg Besi
515,000.00
7,342.50
73,025.00
Jumlah ( 1 )
1.000
190.000
10.000
5.25.
m3
kg
m2
200
190
Kg Besi
515,000.00
7,342.50
76,475.00
Jumlah ( 1 )
Rp
Rp
Rp
Rp
515,000.00
1,395,075.00
841,225.00
2,751,300.00
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
211,375.00
227,328.75
511,541.25
3,262,841.25
180
Rp
515,000.00
Kg Besi
Rp
515,000.00
Halaman 22
5.29.
180.000
11.000
kg
m2
Pembesian Ulir
Begesting beton
Rp
Rp
1.000
180.000
11.000
m3
kg
m2
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72,837.50
200,250.00
227,328.75
500,416.25
3,178,291.25
Rp
Rp
Rp
m3
kg
m2
170
Rp
Rp
Rp
Rp
515,000.00
1,248,225.00
764,750.00
2,527,975.00
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
189,125.00
206,662.50
468,625.00
2,996,600.00
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
Rp
Rp
Rp
m3
kg
m2
175
Rp
Rp
Rp
Rp
515,000.00
1,284,937.50
623,271.25
2,423,208.75
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
194,687.50
168,429.94
435,954.94
2,859,163.69
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
90
Rp
Rp
Rp
Rp
515,000.00
641,925.00
1,610,615.00
2,767,540.00
72,837.50
1,112.50
41,332.50
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
162,425.00
343,059.75
578,322.25
3,345,862.25
Rp
Rp
Rp
Tenaga
Beton Ready Mix K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
Kg Besi
515,000.00
7,132.50
194,050.00
Jumlah ( 1 )
m3
kg
m2
Kg Besi
515,000.00
7,342.50
76,475.00
Jumlah ( 1 )
m3
kg
m2
Kg Besi
515,000.00
7,342.50
76,475.00
Jumlah ( 1 )
1.000
146.000
8.300
5.33.
72,837.50
1,112.50
20,666.25
Jumlah (2)
Jumlah (1) + (2)
Tenaga
Beton Ready Mix K 225
Pembesian Ulir
Begesting beton
1.000
146.000
8.300
5.32.
1,321,650.00
841,225.00
2,677,875.00
Rp
Rp
Rp
1.000
175.000
8.150
5.31.
Rp
Rp
Rp
1.000
170.000
10.000
5.30.
7,342.50
76,475.00
Jumlah ( 1 )
90
Kg Besi
515,000.00
7,132.50
133,825.00
Jumlah ( 1 )
Rp
Rp
Rp
Rp
515,000.00
641,925.00
1,110,747.50
2,267,672.50
72,837.50
1,112.50
41,332.50
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
72,837.50
162,425.00
343,059.75
578,322.25
2,845,994.75
61
Rp
Rp
Rp
600,423.37
7,132.50
46,000.00
Jumlah ( 1 )
Kg Besi
Rp
Rp
Rp
Rp
600,423.37
435,082.50
552,000.00
1,587,505.87
Halaman 23
1.000
61.000
12.000
m3
kg
m2
Tenaga
Spesi Beton K 225
Pembesian Polos
Begesting beton
Rp
Rp
Rp
76,020.00
1,112.50
41,332.50
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
76,020.00
67,862.50
495,990.00
639,872.50
2,227,378.37
1,087.50
72,500.00
Jumlah (1)
Rp
Rp
Rp
8,456.40
1,667.50
10,123.90
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
10,500.00
6,750.00
712.50
825.00
18,787.50
28,911.40
Rp
Rp
1,087.50
72,500.00
Jumlah (1)
Rp
Rp
Rp
5,637.60
1,885.00
7,522.60
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
10,500.00
6,750.00
712.50
825.00
18,787.50
26,310.10
1,087.50
Jumlah (1)
Rp
Rp
3,534.38
3,534.38
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
3,600.00
380.00
440.00
9,670.00
13,204.38
Rp
Rp
1,087.50
72,500.00
Jumlah (1)
Rp
Rp
Rp
7,047.00
1,522.50
8,569.50
45,000.00
Jumlah (2)
Jumlah (1) + (2)
Jumlah A / 2
Rp
Rp
Rp
Rp
5,400.00
5,400.00
13,969.50
6,984.75
0.300
0.150
0.015
0.015
6.2.
6.4.
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
3.250
kg
Bahan
Semen portland
Rp
0.150
0.080
0.008
0.008
Org
Org
Org
Org
Tenaga
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
0.300
0.150
0.015
0.015
6.3.
Org
Org
Org
Org
Rp
Rp
Rp
Rp
Rp
Rp
1 m Acian
0.120
Org
Tenaga
Tukang batu
Rp
(A)
Per M'
Rp
8,800.00
Jumlah (1)
Rp
Rp
10,120.00
10,120.00
Halaman 24
0.060
0.060
0.006
0.003
11.2
11.6.
Org
Org
Org
Org
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
Org
Org
Org
Org
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
Rp
Rp
Rp
Rp
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,700.00
285.00
165.00
5,250.00
15,370.00
Rp
8,800.00
Jumlah (1)
Rp
Rp
10,120.00
10,120.00
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,700.00
285.00
165.00
5,250.00
15,370.00
Rp
9,000.00
Jumlah (1)
Rp
Rp
10,350.00
10,350.00
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,700.00
285.00
165.00
5,250.00
15,600.00
Rp
8,600.00
Jumlah (1)
Rp
Rp
9,890.00
9,890.00
35,000.00
45,000.00
47,500.00
55,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,700.00
285.00
165.00
5,250.00
15,140.00
Rp
Rp
11,270.00
11,270.00
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
2,700.00
285.00
165.00
5,250.00
16,520.00
49,750.00
1,125.00
Jumlah (1)
Rp
Rp
Rp
49,750.00
1,125.00
50,875.00
35,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
8,750.00
8,750.00
59,625.00
Rp
Rp
Rp
Rp
Rp
33,900.00
1,125.00
35,025.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.250
11.7.
Tenaga
Pekerja
Tukang besi
Kepala tukang
Mandor
0.060
0.060
0.006
0.003
11.5
Org
Org
Org
Org
0.060
0.060
0.006
0.003
11.4
Tenaga
Pekerja
Tukang las
Kepala tukang
Mandor
0.060
0.060
0.006
0.003
11.3
Org
Org
Org
Org
Org
Tenaga
Pekerja
Rp
Rp
Rp
33,900.00
1,125.00
Jumlah (1)
Halaman 25
0.250
12.
13.
14.
15.
16.
Org
Tenaga
Pekerja
Rp
35,000.00
Jumlah (2)
Jumlah (1) + (2)
Rp
Rp
Rp
8,750.00
8,750.00
43,775.00
Halaman 26
Periode
: 2010
No.
JENIS BAHAN
A.
BAHAN BANGUNAN
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
43
44
45
46
47
48
49
50
51
52
Pasir Urug
Pasir Pasang
Pasir Cor
Tanah Urug
Tanah Urug Taman
Batu Belah 15/20
Batu pecah mesin 1/2
Batu pecah mesin 2/3
Batu pecah lokal 2/3
Batu pecah lokal 1/2
Sirtu klas C
Bata Merah
Portland Cement (PC) 40 Kg
Portland Cement (PC) Putih
Semen Warna
Beton Ready mix K 225
Besi Beton Polos
Besi Beton Ulir
Baja Profil WF & Kanal
Baja siku L
Baja C
Besi pengikat konstruksi / kuda2 kayu
Baja Plat simpul ,Trekstang,baut
Elektroda
Kawat Beton ( bendrat )
Buis Beton 15 Cm
Buis Beton 20 Cm
Buis Beton 30 Cm
Minyak Cat ( B )
Minyak pelumas begisting
Cat Meni Kayu Pedang
Cat Meni Besi/ Zinchromate Avian
Cat Kayu / cat besi Avian
Cat Dinding Decolith
Cat Weathersield Mowilex
Plamir Dinding
Kertas Gosok
Kuas 4"
Kaca Bening 5 mm
Kaca Rayband 5 mm
Kaca Es 5 mm
Kayu Meranti Papan sgl ukuran
Kayu Kamper Papan sgl ukuran
Kayu Meranti Balok sgl ukuran
Kayu Kamper Balok sgl ukuran
Kayu Papan Tahun
Kayu Tahun (Bekesting)
Asbes datar tebal 4 mm 1 x 1 m - Kerang
Triplek (90x210) 4 mm
Triplek (120x240) 4 mm
Triplek Lapis Aluminium (120x240) 4 mm
Multiplek (120x240) 6 mm
Sat.
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
bj
zak
zak
kg
m3
kg
kg
kg
kg
kg
kg
kg
kg
kg
bj
bj
bj
ltr
ltr
kg
kg
kg
kg
Ltr
kg
lbr
bh
m2
m2
m2
m3
m3
m3
m3
m3
m3
lbr
lbr
lbr
lbr
lbr
Harga ( Rp )
47,500.00
72,500.00
125,000.00
45,000.00
50,000.00
90,000.00
170,000.00
160,000.00
120,000.00
125,000.00
48,500.00
400.00
43,500.00
65,000.00
1,950.00
515,000.00
6,600.00
6,800.00
8,800.00
9,000.00
8,600.00
9,200.00
9,800.00
28,000.00
13,500.00
33,000.00
39,375.00
45,000.00
7,500.00
4,500.00
17,000.00
25,000.00
35,000.00
16,750.00
70,000.00
6,500.00
3,000.00
9,000.00
78,500.00
87,500.00
105,000.00
2,800,000.00
7,750,000.00
2,500,000.00
7,250,000.00
1,200,000.00
2,300,000.00
8,000.00
45,000.00
56,250.00
98,000.00
76,000.00
27
No.
JENIS BAHAN
Sat.
Harga ( Rp )
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
Multiplek (120x240) 9 mm
Multiplek (120x240) 12 mm
Plywood 9 mm (122x244)
Keramik 20 x 20 - Asia KW 1
Keramik (30x30) Asia Platinum KW 1
Keramik (40x40) Asia Platinum KW 1
Keramik Dinding ( 20x20 Cm, 20x25 Cm )-Asia
Plint Keramik 7/20,7/30
Stepnosing Keramik artistik
Seng Gelombang (300x90) BJLS 30
Teakwood (120x240x4)
Teakwood (110x210x4)
List Gypsum
Lem Kayu Rajawali ( Putih )
Lem Kayu Rajawali ( Kuning )
Paku balok / papan
Paku eternit/paku payung
Paku Reng
Engsel ARCH pintu
Engsel jendela ARCH
Engsel geser Pintu & pengunci
Kunci selot
Kunci selot kecil
Grendel Pintu
Grendel Jendela
Hak Angin Sikutan
Pegangan pintu
Kran Air diameter 1/2" ONDA
Kran Air Wastafel 1/2" ONDA
Stop kran 1/2"
Pipa PVC diameter 5/8" D ( Conduit )
Pipa PVC Klas S 12.5 diameter 3" ( 90 mm )
Pipa PVC Klas S 12.5 diameter 4" ( 110 mm )
Pipa GI ( Med BSA ) diameter 1/2"
Pipa GI ( Med BSA ) diameter 3/4"
Peralatan Pipa / Accesories :
Stop kran 1"
Stop kran 3/4"
Sock GI diameter 3/4"
Sock GI diameter 1/2"
Bend GI diameter 3/4"
Bend GI diameter 1/2"
Bend PVC diameter 32 mm
Bend PVC diameter 25 mm
Screw socked diameter 32 mm
Tee PVC dia. 32 x 32
Tee PVC dia. 32 x 25
Tee PVC dia. 25 x 25
Reducer PVC dia 32 x 25
Reducer GI dia 4" x 3"
Reducer GI dia 3" x 2 1/2"
Reducer GI dia 2 1/2" x 2"
Reducer GI dia 2" x 1 1/2"
Reducer GI dia 1 1/2" x 1 1/4"
Reducer GI dia 1 1/4" x 1"
Single Air Valve dia 1/2"
Single Air Valve dia 3/4"
Air valve dia 1/2"
Dop GI dia 3/4"
Dop PVC dia. 32
Dop PVC dia. 25
Sock draat luar PVC dia. 3/4"
lbr
lbr
lbr
m2
m2
m2
m2
bh
bh
lbr
lbr
lbr
m'
kg
kg
kg
Kg
Kg
Bj
Stel
Set
Bh
Bh
Bj
Bj
Bj
Bh
Bj
Bj
Bj
m'
m'
m'
m'
m'
95,000.00
160,000.00
95,000.00
40,000.00
34,500.00
60,000.00
50,000.00
8,000.00
5,000.00
82,400.00
90,000.00
60,000.00
11,250.00
11,000.00
20,000.00
13,500.00
15,000.00
13,500.00
25,000.00
20,000.00
375,000.00
225,000.00
105,000.00
30,000.00
20,000.00
27,500.00
101,250.00
45,000.00
120,000.00
27,200.00
1,750.00
33,900.00
49,750.00
18,500.00
26,000.00
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
42,350.00
39,000.00
3,817,45
2,966,60
4,000.00
2,700.00
3,080.00
2,310.00
4,550.00
4,300.00
4,000.00
3,000.00
2,430.00
78,540.00
66,760.00
40,810.00
31,100.00
9,240.00
5,080.00
117,000.00
117,000.00
184,800.00
3,603.60
3,562.50
2,600.00
16,840.00
28
No.
JENIS BAHAN
Sat.
115
116
117
118
119
120
121
122
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
bh
bh
bh
bj
bj
bj
bh
bh
bh
bh
bh
Unit
Unit
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
bh
bh
bh
bh
bh
bh
Bh
bh
bh
bh
bh
m2
m2
unit
m'
m'
m'
B.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Mandor
Kepala Tukang
Tukang Kayu
Kepala Tukang
Tukang Batu
Kepala Tukang
Tukang Cat
Kepala Tukang
Tukang Listrik
Kepala Tukang
Tukang Pipa
Kepala Tukang
Tukang Besi
Pekerja
Kayu
Batu
Cat
Listrik
Pipa
Besi
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Org/Hr
Harga ( Rp )
7,700.00
3,000.00
3,000.00
500,000.00
32,000.00
25,000.00
190,000.00
280,000.00
108,000.00
17,500.00
27,500.00
108,000.00
105,000.00
3,100.00
4,500.00
10,500.00
7,800.00
30,000.00
40,000.00
50,000.00
85,000.00
125,000.00
150,000.00
780,000.00
165,000.00
1,485,000.00
510,000.00
500,000.00
65,000.00
25,500.00
1,700.00
600.00
325.00
800.00
450,000.00
280,000.00
295,000.00
45,000.00
38,500.00
14,100.00
55,000.00
47,500.00
45,000.00
47,500.00
45,000.00
47,500.00
45,000.00
47,500.00
45,000.00
47,500.00
45,000.00
47,500.00
45,000.00
35,000.00
29
No.
JENIS BAHAN
C.
SEWA ALAT
1
2
3
4
5
6
7
8
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sat.
per hari
per hari
per jam
per hari
per hari
per jam
per bulan
per jam
Harga ( Rp )
100,000.00
100,000.00
30,000.00
45,000.00
250,000.00
130,000.00
32,500.00
5,000.00
Ir.Kosmas Wahyu N.
Direktur
30
10,687.50
10,687.50
3,937,500.00
3,750,000.00
7,087,500.00
31
32
450,000.00
450,000.00
14,100.00
33
34
35
36
37
38
39
40
41
42
No
Uraian pekerjaan
Sat
Volume
BOBOT
Desember, 2010
(%)
MI
20 - 26 Des
Januari, 2011
M II
M III
27 Des - 02 Ja 03 - 09 Jan
M IV
10 - 16 Jan
Februari, 2011
MV
17 - 23 Jan
M VI
M VII
M VIII
24 - 30 Jan 31 Jan - 06 Feb 07 - 13 Feb
M IX
14 - 20 Feb
MX
21 - 27 Feb
I. PEKERJAAN LANTAI I
A
1
2
3
4
Pekerjaan Persiapan
Pembersihan Lokasi
Direksi Keet / Gudang
Papan Nama
Pagar Proyek
m2
ls
bh
m'
640.00
1.00
1.00
80.00
0.1348
0.3252
0.0279
0.3717
0.8595
0.1348
0.3252
0.0279
0.3717
0.8595
B
1
2
Pekerjaan Tanah
Galian Pondasi Batu Kali & Setempat
Galian Pondasi Sumuran
m3
m'
261.50
189.40
0.4475
0.3986
0.2237
0.1329
Urug Kembali
m3
451.90
0.2578
356.50
1.5293
2.6331
Pekerjaan Pasangan
D
1
2
Pekerjaan Beton
3
4
5
6
Sloof 15/30
Sloof 25/50
7
8
m
m3
m'
0.3566
0.2237
0.1329
0.1329
0.1289
0.1289
0.4855
0.2618
100
0.3646
0.3646
1.1647
1.1647
90
m3
m3
m3
m3
m3
3
13.60
14.40
0.4356
2.0817
7.09
167.68
1.1534
16.8286
2.70
38.63
0.4526
5.9858
59.14
3.00
9.1639
0.0109
m3
3.25
0.5798
10
7.3536
m3
m3
39.20
11
12
7.18
37.92
1.4136
7.8592
53.3188
E.
1
2
3
4
5
6
7
8
9
10
11
12
Pekerjaan Baja
Balok WF 400.200.8.13 Castilated
Balok WF 300.150.6,5.9
Balok Anak WF 250.125.6.9
Balok Bagi WF 200.100.5,5.8
Konstruksi WF 150.75.5.7 u/ tangga dsb
Konstruksi Siku 70.70.7 U/ plendes sambungan & Tan
Plat 16 mm,14mm, 12 mm dll u/ Plendes & Rib
Plat 4,5 mm u/ anak tangga
Besi 12 mm u/ shear connector
Baut Angker 16 mm - 25 cm
Baut 14 mm
Baut 12 mm
kg
kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
4,752.00
5,431.60
828.80
2,048.00
336.00
535.80
2,935.80
541.40
11.40
204.00
56.00
240.00
0.2178
1.0408
0.5767
5.6095
0.5767
7.1095
4.1095
1.9953
0.2263
1.9953
0.2263
1.9953
3.5820
5.5819
0.0109
1.8512
2.4512
0.2178
1.0408
80
0.5798
3.0512
70
1.4136
6.1862
4.5243
5.1714
0.7891
1.9499
0.3199
0.5178
3.0043
0.5540
0.0058
0.4992
0.0659
0.2156
17.6171
9.8993
11.7643
10.2657
5.0446
2.2081
0.2630
1.2021
1.2021
2.6197
3.6606
2.6197
3.8784
1.8081
1.7238
0.2630
0.9749
0.5081
1.7238
0.2630
0.9749
0.2589
0.2589
2.6197
2.6197
60
1.7238
0.2000
0.1199
0.3220
0.2320
0.5220
0.3519
50
1.8022
0.0058
0.1218
0.0659
0.2156
4.1378
1.7238
0.9849
0.9849
0.4006
0.9849
0.4006
0.9849
1.3855
1.3855
0.9025
0.4591
0.3945
0.2844
0.9025
0.4591
0.3945
0.2844
0.2447
0.2448
2.6025
0.8591
0.3945
0.2844
0.0549
0.8447
0.0913
0.0913
0.0913
0.8447
2.3766
2.3766
5.1315
0.2110
0.1664
4.4843
5.1951
40
Pekerjaan Pasangan
B
1
2
Pekerjaan Beton
Plat Beton Lt 3
C.
1
2
3
4
5
6
7
8
9
10
Pekerjaan Baja
Balok WF 450.200.9.14 Castilated
Balok WF 300.150.6,5.9
Balok Anak WF 250.125.6.9
Balok Bagi WF 200.100.5,5.8
Konstruksi Siku 70.70.7 U/ plendes sambungan
Plat 16 mm,14mm, 12 mm dll u/ Plendes & Rib
Besi 12 mm u/ shear connector
Baut Angker 16 mm - 25 cm
Baut 14 mm
Baut 12 mm
30
m3
m3
m3
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
15.75
4.07
2.9546
0.8013
40.32
8.3567
12.1125
5,472.00
2,936.00
1,657.60
1,194.67
113.70
2,129.23
16.28
112.00
56.00
112.00
5.2098
2.7953
1.5782
1.1374
0.1099
2.1789
0.0088
0.2740
0.0659
0.1006
13.4589
0.8447
5.6783
5.6783
0.8023
0.4591
0.3945
0.2844
0.0549
2.6784
2.6784
20
0.5589
10
0.0088
0.0659
0.1006
2.1706
0
0.5589
25.5714
100.00
-
7.4024
10.3848
12.0261
11.8324
11.5383
12.2171
11.7784
8.2408
8.3709
6.2090
7.4024
17.7872
29.8133
41.6456
53.1839
65.4010
77.1794
85.4202
93.7910
100.00
Dibuat oleh :
Konsultan Perencana
CV. MATRA CIPTA
M. AMINULLAH BQ.
Ketua
PEKERJAAN :
PEMBANGUNAN GEDUNG
BALAI DIKLAT SANTRI PROFESIONAL
LOKASI :
TH ANGGARAN
2001
TIME SCHEDULE
TIME SCHEDULE