NO
URAIAN PEKERJAAN
SATUAN
KELOMPOK I
Analisa Pembersihan lapangan /M2 (SNI 2002)
Analisa Pengukuran dan Pasangan 1 m' Bowplank
Analisa Galian Tanah Biasa dalam 1 meter / M3
Analisa Galian Tanah Biasa dalam 2 meter / M3
Analisa Urugan kembali/M3
Analisa urugan pasir/M3
Analisa urugan sirtu padat untuk peninggian lantai bangunan /M3
1 M Pasang Pondasi Siklop, 60 % Beton Campuran 1 Pc : 2 PB : 3 KR & 40 % Batu Belah
Anlasi Menurunkan Cincin 1 M Pertama 120
Anlasi Menurunkan Cincin 1 M Kedua 120
Anlasi Menurunkan Cincin 1 M Ktiga 120
Anlasi Menurunkan Cincin 1 M Pertama 100
Anlasi Menurunkan Cincin 1 M Kedua 100
Anlasi Menurunkan Cincin 1 M Ktiga 100
HARGA SATUAN
Rp.
4
M
M'
M
M
M
M
M
M
Unit
Unit
Unit
Unit
Unit
Unit
14,080.00
81,994.00
70,180.00
85,734.00
50,160.00
160,072.00
157,080.00
868,522.00
395,340.00
410,894.00
426,650.00
351,340.00
366,894.00
KELOMPOK II
1 Analisa pas.Pondasi batu kali, 1 Pc ; 4 Ps/M3 (SNI 2008)
2 Analisa Pas. Batu Kosong/ astamping /M3
M
M
729,053.00
383,595.00
KELOMPOK III
1 Analisa pasangan bata merah (5x11x22) tebal 1/2 bata, 1 Pc : 2 Ps/M2
2 Analisa pasangan bata merah (5x11x22) tebal 1/2 bata, 1 Pc : 4 Ps/M2
3 Analisa pasangan dinding terawang(roster)/M2 spesi 1 : 3 (12 x 11 x 24)
M
M
M
131,483.00
122,309.00
177,793.00
KELOMPOK IV
1 Analisa plesteran 1 Pc " 2 Ps, tebal 15 mm/M2
2 Analisa plesteran 1 Pc " 4 Ps, tebal 15 mm/M2
3 Analisa Acian /M2
M
M
M
61,626.00
KELOMPOK V
Analisa Membuat dan Pasang kusen pintu dan jendela kayu /M3 kayu klas II ( Analisa SNI 2008)
Analisa pasang daun pintu panel /M2 kayu klas II (SNI 2008)
Analisa Pasang pintu/jendela kaca kayu / M2 kayu Klas II (SNI 2008)
Analisa pasang pintu dan jendela jalusi kayu /M2 kayu Klas II (SNI 2008)
Analisa pasang rangka langit-langit (60 x120) cm,kayu kelas II /M2
M
M
M
M
M
9,182,910.00
703,010.00
516,428.00
KELOMPOK VI
Analisa pembesian dengan besi polos atau besi ulir/Kg
Analisa pasang bekisting untuk pondasi/M2
Analisa pasang bekisting untuk sloof/M2
Analisa pasang bekisting untuk Kolom.M2
Analisa pasang bekisting untuk Balok/M2
Analisa pasang bekisting untuk lantai/M2
Analisa pasang bekisting untuk untuk tangga/M2
Analisa beton mutu f'c = 7,4 Mpa (K 100) slump (12 2) cm, w/c = 0.87 /M3
Analisa beton mutu f'c = 9,8 Mpa (K 125) slump (12 2) cm, w/c = 0.78 /M3
Analisa beton mutu f'c = 14,5 Mpa (K 175) slump (12 2) cm, w/c = 0.66 /M3
Analisa beton mutu f'c = 19,3 Mpa (K 225) slump (12 2) cm, w/c = 0.58 /M3
Analisa beton mutu f'c = 21,7 Mpa (K 250) slump (12 2) cm, w/c = 0.56 /M3
Analisa Cor Beton Leher Sumuran P1
Analisa Cor Beton Leher Sumuran P2
Analisa Poer 120x120x70 P1
Analisa Poer 100x100x35 P2
Analisa Sloof S1 (30/60)
Analisa Sloof S2 (30/50)
Analisa Sloof S3 (30/40)
Kg
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
19,083.00
148,117.00
166,194.00
173,305.00
177,018.00
246,180.00
153,093.00
728,689.00
769,271.00
831,027.00
886,877.00
1,059,494.00
4,043,716.89
4,353,347.73
3,736,960.60
4,505,832.53
6,975,750.86
6,679,936.08
5,632,563.59
1
2
3
4
5
6
7
8
9
10
11
12
13
14
1
2
3
4
5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Page 1 of 99
KET
382,650.00
56,895.00
34,617.00
668,811.00
142,450.00
NO
URAIAN PEKERJAAN
SATUAN
5,549,978.55
5,464,379.28
7,340,909.52
6,147,286.95
7,340,909.52
7,398,047.02
7,771,194.38
5,070,897.61
7,076,599.42
4,858,953.87
9,144,006.81
5,574,781.15
5,943,125.27
5,981,656.73
5,352,854.32
5,923,839.58
6,483,392.06
6,483,392.06
5,175,156.40
6,198,018.93
5,890,257.50
6,467,776.10
5,699,598.08
9,201,129.89
7,777,432.93
KELOMPOK VII
1 1 M Memasang Waterproofing Membrance
2 1 M Pelesteran 1 : 3 (tebal 3 cm) Penutup Waterproofing
M
M
179,782.00
104,200.00
KELOMPOK VIII
1 Analisa Memasang Loteng Triplek ukuran ( 120 x 240 ) Tebal 4 mm
2 List langi-langit kayu/M'
M
M'
49,726.00
16,969.00
KELOMPOK IX
Analisa memasang kloset jongkok porslen
1 Bh Memasang Zink Kitchen Stainless Steel
Analisa memasang pipa pvc AW diameter 1/2"/M' (SNI 2002)
Analisa memasang pipa pvc aw diameter 3/4"/M' (SNI 2002)
Analisa memasang pipa pvc diameter 2"/M' (SNI 2002)
Analisa memasang pipa pvc aw diameter 2 1/2"/M' 2002)
Analisa memasang pipa pvc aw diameter 3"/M' (SNI 2002)
Analisa memasang pipa pvc diameter 4"/M'
Analisa memasang 1 buah kran dia 1/2" atau 3/4"
Analisa memasang 1 buah Floor Drain
Unit
Unit
M'
M'
M'
M'
M'
M'
Bh
Bh
647,757.00
495,689.00
17,014.00
18,293.00
30,637.00
50,212.00
74,670.00
76,801.00
74,283.00
46,030.00
1
2
3
4
5
6
7
8
9
KELOMPOK X
Analisa pasang kunci tanam antik/Bh
Analisa pasang kunci tanam biasa/Bh
Analisa pasang Garendel Pintu/Bh
Analisa pasang ensel pintu/Bh
Analisa pasang ensel jendela kupu-kupu/Bh
Analisa pasang Garendel Jendela/Bh
Analisa pasang Tangan tangan Jendela/Bh
Analisa pasang kait angin/Bh
Analisa pasang kaca tebal. 5 mm/M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M
221,866.00
112,783.00
28,728.00
29,896.00
23,778.00
12,278.00
24,783.00
26,775.00
115,801.00
1
2
3
4
KELOMPOK XII
Analisa pasang dinding keramik 20 x25 cm/M2
Analisa pasang lantai keramik (20 X 20)/M2
Analisa pasang lantai keramik (40 X 40)/M2 (analisa Kab. P. Pariaman)
Analisa pasang lantai keramik (40 X 40)/M2 antislip (analisa Kab. P. Pariaman)
M
M
M
M
219,995.00
210,271.00
187,369.00
188,584.00
1
2
3
4
5
6
7
8
9
10
Page 2 of 99
KET
5
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
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
HARGA SATUAN
Rp.
NO
URAIAN PEKERJAAN
SATUAN
1
2
3
4
5
KELOMPOK XIII
Analisa pengecatan bidang kayu baru ( 1 lapis plamur, 1 lapis cat dasar, 3 Lapis cat penutup )/M2
Analisa Pekerjaan Mencat Menie 1 x Jalan / 10 M2
Analisa pengecatan bidang dinding baru (1 lapis plamur, 1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
Analisa pengecatan Triplek baru (1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
HARGA SATUAN
Rp.
4
M
M
M
M
Unit
39,383.00
15,946.00
18,422.00
16,222.00
8,928,842.00
Titik
Titik
Bh
Bh
Bh
Bh
Bh
Unit
Titik
Unit
199,000.00
227,000.00
625,000.00
275,000.00
50,000.00
35,000.00
45,000.00
1,150,000.00
2,917,500.00
2,215,000.00
Ir. GUNAWAN
Direktur
Page 3 of 99
KET
5
KELOMPOK I
1
Pekerja
Rp.
82,000.00 Rp.
8,200.00
0.050
Mandor
Rp.
92,000.00 Rp.
12,800.00
Rp.
12,800.00
Rp.
1,280.00
Dibulatkan
Rp.
14,080.00
460.00 Rp.
20,110.00
Tukang kayu
Rp.
104,500.00 Rp.
10,450.00
0.010
Kepala Tukang
Rp.
100,000.00 Rp.
1,000.00
0.100
Pekerja
Rp.
82,000.00 Rp.
8,200.00
0.005
Mandor
Rp.
92,000.00 Rp.
0.007
M3
Papan Bekisting
Rp.
2,850,000.00 Rp.
19,950.00
0.012
M3
Kayu 5/7
Rp.
2,850,000.00 Rp.
34,200.00
0.020
Kg
Paku (2 -5 ")
Rp.
14,000.00 Rp.
280.00 Rp.
54,430.00
Jumlah
Rp.
74,540.00
Rp.
7,454.00
Dibulatkan
Rp.
81,994.00
Pekerja
Rp.
82,000.00 Rp.
0.025
Mandor
Rp.
92,000.00 Rp.
61,500.00
2,300.00 Rp.
63,800.00
Jumlah
Rp.
63,800.00
Rp.
6,380.00
Dibulatkan
Rp.
70,180.00
73,800.00
4,140.00 Rp.
Rp.
77,940.00
77,940.00
4,600.00 Rp.
Jumlah
Pekerja
Mandor
Rp.
Rp.
82,000.00 Rp.
92,000.00 Rp.
Jumlah
Rp.
7,794.00
Dibulatkan
Rp.
85,734.00
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
41,000.00
4,600.00 Rp.
45,600.00
Jumlah
Rp.
45,600.00
Rp.
4,560.00
Dibulatkan
Rp.
50,160.00
Pekerja
Rp.
82,000.00 Rp.
0.010
mandor
Rp.
92,000.00 Rp.
920.00 Rp.
25,520.00
1.200
M3
Rp.
100,000.00 Rp.
120,000.00 Rp.
120,000.00
Pasir urug
Page 4 of 99
24,600.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
145,520.00
14,552.00
Dibulatkan
Rp.
160,072.00
Pekerja
Rp.
82,000.00 Rp.
0.025
mandor
Rp.
92,000.00 Rp.
2,300.00 Rp.
22,800.00
1.200
M3
Rp.
100,000.00 Rp.
120,000.00 Rp.
120,000.00
Sirtu
20,500.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
142,800.00
14,280.00
Dibulatkan
Rp.
157,080.00
8,500.00 Rp.
381,565.00
Pekerja
Rp.
82,000.00 Rp.
278,800.00
0.170
Mandor
Rp.
92,000.00 Rp.
15,640.00
0.850
Tukang Batu
Rp.
92,500.00 Rp.
78,625.00
0.085
Rp.
100,000.00 Rp.
194.000
Kg
Rp.
1,200.00 Rp.
232,800.00
0.312
M3
Pasir Beton
Rp.
120,000.00 Rp.
37,440.00
0.468
M3
Koral Beton
Rp.
120,000.00 Rp.
56,160.00
0.480
M3
Rp.
170,000.00 Rp.
81,600.00 Rp.
408,000.00
Jumlah
Rp.
789,565.00
Rp.
78,956.50
Dibulatkan
Rp.
868,522.00
2,300.00 Rp.
63,800.00
Pekerja
Rp.
82,000.00 Rp.
0.025
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
61,500.00
Menurunkan Cincin
250,000.00
41,000.00
4,600.00 Rp.
45,600.00
250,000.00 Rp.
250,000.00
Jumlah
Rp.
359,400.00
Rp.
35,940.00
Dibulatkan
Rp.
395,340.00
4,140.00 Rp.
77,940.00
Pekerja
Rp.
82,000.00 Rp.
0.045
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
73,800.00
Menurunkan Cincin
250,000.00
41,000.00
4,600.00 Rp.
45,600.00
250,000.00 Rp.
250,000.00
Jumlah
Rp.
373,540.00
Rp.
37,354.00
Dibulatkan
Rp.
410,894.00
6,164.00 Rp.
92,264.00
Pekerja
Rp.
82,000.00 Rp.
0.067
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
86,100.00
Menurunkan Cincin
250,000.00
Jumlah
Page 5 of 99
41,000.00
4,600.00 Rp.
45,600.00
250,000.00 Rp.
250,000.00
Rp.
387,864.00
Rp.
38,786.40
Dibulatkan
Rp.
426,650.00
2,300.00 Rp.
63,800.00
Pekerja
Rp.
82,000.00 Rp.
0.025
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
61,500.00
Menurunkan Cincin
210,000.00
41,000.00
4,600.00 Rp.
45,600.00
210,000.00 Rp.
210,000.00
Jumlah
Rp.
319,400.00
Rp.
31,940.00
Dibulatkan
Rp.
351,340.00
4,140.00 Rp.
77,940.00
Pekerja
Rp.
82,000.00 Rp.
0.045
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
73,800.00
Menurunkan Cincin
210,000.00
41,000.00
4,600.00 Rp.
45,600.00
210,000.00 Rp.
210,000.00
Jumlah
Rp.
333,540.00
Rp.
33,354.00
Dibulatkan
Rp.
366,894.00
6,164.00 Rp.
92,264.00
Pekerja
Rp.
82,000.00 Rp.
0.067
Mandor
Rp.
92,000.00 Rp.
0.500
Pekerja
Rp.
82,000.00 Rp.
0.050
Mandor
Rp.
92,000.00 Rp.
1.000
Sumuran 120
Rp.
86,100.00
Menurunkan Cincin
210,000.00
41,000.00
4,600.00 Rp.
45,600.00
210,000.00 Rp.
210,000.00
Jumlah
Rp.
347,864.00
Rp.
34,786.40
Dibulatkan
Rp.
382,650.00
6,900.00 Rp.
206,775.00
KELOMPOK II
1
Pekerja
Rp.
82,000.00 Rp.
123,000.00
0.750
Tukang batu
Rp.
92,500.00 Rp.
69,375.00
0.075
kepala tukang
Rp.
100,000.00 Rp.
7,500.00
0.075
mandor
Rp.
92,000.00 Rp.
1.200
M3
Rp.
165,000.00 Rp.
198,000.00
163.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
195,600.00
0.520
M3
Pasir Pasang
Rp.
120,000.00 Rp.
62,400.00 Rp.
456,000.00
Jumlah
Rp.
662,775.00
Rp.
66,277.50
Dibulatkan
Rp.
729,053.00
3,588.00 Rp.
107,523.00
Pekerja
Rp.
82,000.00 Rp.
63,960.00
0.390
Tukang batu
Rp.
92,500.00 Rp.
36,075.00
0.039
kepala tukang
Rp.
100,000.00 Rp.
3,900.00
0.039
mandor
Rp.
92,000.00 Rp.
1.200
M3
Rp.
165,000.00 Rp.
Page 6 of 99
198,000.00
0.432
M3
Pasir Urug
Rp.
100,000.00 Rp.
43,200.00 Rp.
241,200.00
Jumlah
Rp.
348,723.00
Rp.
34,872.30
Dibulatkan
Rp.
383,595.00
1,380.00 Rp.
36,230.00
KELOMPOK III
1
Pekerja
Rp.
82,000.00 Rp.
24,600.00
0.100
Tukang batu
Rp.
92,500.00 Rp.
9,250.00
0.010
kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.015
mandor
Rp.
92,000.00 Rp.
70.000
Bh
Bata merah
Rp.
800.00 Rp.
56,000.00
18.950
Kg
Rp.
1,200.00 Rp.
22,740.00
0.038
M3
Pasir pasang
Rp.
120,000.00 Rp.
4,560.00 Rp.
83,300.00
Jumlah
Rp.
119,530.00
Rp.
11,953.00
Dibulatkan
Rp.
131,483.00
1,380.00 Rp.
36,230.00
Pekerja
Rp.
82,000.00 Rp.
24,600.00
0.100
Tukang batu
Rp.
92,500.00 Rp.
9,250.00
0.010
kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.015
mandor
Rp.
92,000.00 Rp.
70.000
Bh
Bata merah
Rp.
800.00 Rp.
56,000.00
11.500
Kg
Rp.
1,200.00 Rp.
13,800.00
0.043
M3
Pasir pasang
Rp.
120,000.00 Rp.
5,160.00 Rp.
74,960.00
Jumlah
Rp.
111,190.00
Rp.
11,119.00
Dibulatkan
Rp.
122,309.00
1,380.00 Rp.
36,230.00
Pekerja
Tukang batu
Rp.
Rp.
82,000.00 Rp.
92,500.00 Rp.
24,600.00
9,250.00
0.010
kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.015
mandor
Rp.
92,000.00 Rp.
30.000
Bh
Bata Rooster
Rp.
3,600.00 Rp.
108,000.00
11.000
Kg
Rp.
1,200.00 Rp.
13,200.00
0.035
M3
Pasir Pasag
Rp.
120,000.00 Rp.
4,200.00 Rp.
125,400.00
Jumlah
Rp.
161,630.00
Rp.
16,163.00
Dibulatkan
Rp.
177,793.00
1,380.00 Rp.
41,355.00
KELOMPOK IV
1
Pekerja
Rp.
82,000.00 Rp.
24,600.00
0.150
Tukang batu
Rp.
92,500.00 Rp.
13,875.00
0.015
kepala tukang
Rp.
100,000.00 Rp.
1,500.00
0.015
mandor
Rp.
92,000.00 Rp.
10.224
Kg
Rp.
1,200.00 Rp.
0.020
M3
Pasir pasang
Rp.
120,000.00 Rp.
12,268.80
2,400.00 Rp.
14,668.80
Jumlah
Rp.
56,023.80
Rp.
5,602.38
Dibulatkan
Rp.
61,626.00
Pekerja
Rp.
Page 7 of 99
82,000.00 Rp.
24,600.00
0.150
Tukang batu
Rp.
92,500.00 Rp.
13,875.00
0.015
kepala tukang
Rp.
100,000.00 Rp.
1,500.00
0.015
mandor
Rp.
92,000.00 Rp.
Page 8 of 99
1,380.00 Rp.
41,355.00
6.240
Kg
Rp.
1,200.00 Rp.
0.024
M3
Pasir pasang
Rp.
120,000.00 Rp.
7,488.00
2,880.00 Rp.
10,368.00
Jumlah
Rp.
51,723.00
Rp.
5,172.30
Dibulatkan
Rp.
56,895.00
27,570.00
Pekerja
Rp.
82,000.00 Rp.
16,400.00
0.100
Tukang batu
Rp.
92,500.00 Rp.
9,250.00
0.010
kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.010
mandor
Rp.
92,000.00 Rp.
920.00 Rp.
3.250
Kg
Rp.
1,200.00 Rp.
3,900.00 Rp.
3,900.00
Jumlah
Rp.
31,470.00
Rp.
3,147.00
Dibulatkan
Rp.
34,617.00
KELOMPOK V
1
Analisa Membuat dan Pasang kusen pintu dan jendela kayu /M3 kayu klas II ( Analisa SNI 2008)
6.000
Pekerja
Rp.
82,000.00 Rp.
492,000.00
Tukang kayu
Rp.
104,500.00 Rp.
1,881,000.00
2.000
kepala tukang
Rp.
100,000.00 Rp.
200,000.00
0.300
mandor
Rp.
92,000.00 Rp.
27,600.00 Rp.
2,600,600.00
1.200
M3
Kayu, balok
Rp.
4,750,000.00 Rp.
5,700,000.00 Rp.
5,700,000.00
1.250
Kg
Paku 10 cm
Rp.
14,000.00 Rp.
17,500.00 Rp.
17,500.00
1.000
kg
Lem Kayu
Rp.
30,000.00 Rp.
30,000.00 Rp.
30,000.00
Jumlah
Rp.
8,348,100.00
Rp.
834,810.00
Dibulatkan
Rp.
9,182,910.00
18.000
Analisa pasang daun pintu panel /M2 kayu klas II (SNI 2008)
1.000
Pekerja
Rp.
82,000.00 Rp.
82,000.00
3.000
Tukang kayu
Rp.
104,500.00 Rp.
313,500.00
0.300
kepala tukang
Rp.
100,000.00 Rp.
30,000.00
0.050
mandor
Rp.
92,000.00 Rp.
4,600.00 Rp.
430,100.00
0.040
M3
Kayu , papan
Rp.
4,850,000.00 Rp.
194,000.00 Rp.
194,000.00
0.500
ltr
Lem Kayu
Rp.
30,000.00 Rp.
15,000.00 Rp.
15,000.00
Jumlah
Rp.
639,100.00
Rp.
63,910.00
Dibulatkan
Rp.
703,010.00
24,000.00 Rp.
344,080.00
Pekerja
Mandor
Tukang Kayu
Rp.
Rp.
Rp.
82,000.00 Rp.
92,000.00 Rp.
104,500.00 Rp.
0.240
Kepala Tukang
Rp.
100,000.00 Rp.
0.024
M3
Kayu Papan
Rp.
4,850,000.00 Rp.
0.300
kg
Lem Kayu
Rp.
30,000.00 Rp.
65,600.00
3,680.00
250,800.00
116,400.00
116,400.00
9,000.00 Rp.
9,000.00
Jumlah
Rp.
469,480.00
Rp.
46,948.00
Dibulatkan
Rp.
516,428.00
30,820.00 Rp.
314,760.00
Analisa pasang pintu dan jendela jalusi kayu /M2 kayu Klas II (SNI 2008)
0.670
Pekerja
Rp.
82,000.00 Rp.
54,940.00
2.000
Tukang kayu
Rp.
104,500.00 Rp.
209,000.00
0.200
Kepala Tukang
Rp.
100,000.00 Rp.
20,000.00
0.335
Mandor
Rp.
92,000.00 Rp.
Page 9 of 99
0.060
M3
0.150
Kg
Rp.
4,850,000.00 Rp.
291,000.00 Rp.
Rp.
15,000.00 Rp.
2,250.00 Rp.
291,000.00
2,250.00
Jumlah
Rp.
608,010.00
Rp.
60,801.00
Dibulatkan
Rp.
668,811.00
6,900.00 Rp.
53,550.00
Pekerja
Rp.
82,000.00 Rp.
12,300.00
0.300
Tukang kayu
Rp.
104,500.00 Rp.
31,350.00
0.030
kepala tukang
Rp.
100,000.00 Rp.
3,000.00
0.075
mandor
Rp.
92,000.00 Rp.
0.0154
M3
Rp.
4,750,000.00 Rp.
0.200
Kg
Rp.
14,000.00 Rp.
73,150.00
2,800.00 Rp.
75,950.00
Jumlah
Rp.
129,500.00
Rp.
12,950.00
Dibulatkan
Rp.
142,450.00
36.80 Rp.
1,328.30
KELOMPOK VI
1
Pekerja
Rp.
82,000.00 Rp.
574.00
0.007
Tukang besi
Rp.
92,500.00 Rp.
647.50
0.001
kepala tukang
Rp.
100,000.00 Rp.
70.00
0.000
mandor
Rp.
92,000.00 Rp.
1.050
Kg
Besi beton
Rp.
15,000.00 Rp.
0.015
Kg
Kawat beton
Rp.
18,000.00 Rp.
270.00 Rp.
16,020.00
Jumlah
Rp.
17,348.30
Rp.
1,734.83
Dibulatkan
Rp.
19,083.00
2,392.00 Rp.
74,802.00
Pekerja
Rp.
82,000.00 Rp.
42,640.00
0.260
Tukang kayu
Rp.
104,500.00 Rp.
27,170.00
0.026
kepala tukang
Rp.
100,000.00 Rp.
2,600.00
0.026
mandor
Rp.
92,000.00 Rp.
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.300
Kg
Rp.
14,000.00 Rp.
4,200.00
0.100
Lt
Minyak bekisting
Rp.
15,000.00 Rp.
Bahan 2 x pemakaian
15,750.00
0.50 x
1,500.00 Rp.
119,700.00 =
119,700.00
59,850.00
Jumlah
Rp.
134,652.00
Rp.
13,465.20
Dibulatkan
Rp.
148,117.00
0.00 Rp.
84,110.00
Pekerja
Rp.
104,500.00 Rp.
54,340.00
0.260
Tukang kayu
Rp.
104,500.00 Rp.
27,170.00
0.026
kepala tukang
Rp.
100,000.00 Rp.
2,600.00
0.026
mandor
Rp.
0.00 Rp.
0.045
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
128,250.00
0.300
Kg
Rp.
14,000.00 Rp.
4,200.00
0.100
Lt
Minyak bekisting
Rp.
15,000.00 Rp.
Bahan 2 x pemakaian
0.50 x
Page 10 of 99
1,500.00 Rp.
133,950.00 =
133,950.00
66,975.00
Jumlah
Rp.
151,085.00
Rp.
15,108.50
Dibulatkan
Rp.
166,194.00
Pekerja
Rp.
82,000.00 Rp.
54,120.00
0.330
Tukang kayu
Rp.
104,500.00 Rp.
34,485.00
0.033
kepala tukang
Rp.
100,000.00 Rp.
3,300.00
0.033
mandor
Rp.
92,000.00 Rp.
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
15,000.00 Rp.
3,000.00
0.015
M3
Rp.
5,250,000.00 Rp.
78,750.00
0.350
Kg
Plywood tebal 9 mm
Rp.
125,000.00 Rp.
43,750.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
Bahan 2 x pemakaian
0.50 x
Jumlah
70,000.00 Rp.
315,100.00
315,100.00 =
Rp.
157,550.00
157,550.00
Rp.
15,755.00
Dibulatkan
Rp.
173,305.00
3,036.00 Rp.
94,941.00
0.660
Pekerja
Rp.
82,000.00 Rp.
54,120.00
0.330
Tukang kayu
Rp.
104,500.00 Rp.
34,485.00
0.033
kepala tukang
Rp.
100,000.00 Rp.
3,300.00
0.033
mandor
Rp.
92,000.00 Rp.
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
15,000.00 Rp.
3,000.00
0.018
M3
Balok kayu
Rp.
4,750,000.00 Rp.
85,500.00
0.350
Kg
Tripleks tebal 9 mm
Rp.
125,000.00 Rp.
43,750.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
0.50 x
70,000.00 Rp.
321,850.00 =
321,850.00
160,925.00
Jumlah
Rp.
Rp.
160,925.00
16,092.50
Dibulatkan
Rp.
177,018.00
3,036.00 Rp.
94,941.00
Pekerja
Rp.
82,000.00 Rp.
54,120.00
0.330
Tukang kayu
Rp.
104,500.00 Rp.
34,485.00
0.033
kepala tukang
Rp.
100,000.00 Rp.
3,300.00
0.033
mandor
Rp.
92,000.00 Rp.
0.040
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
114,000.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.200
Ltr
Minyak bekisting
Rp.
15,000.00 Rp.
3,000.00
0.015
M3
Balok kayu
Rp.
4,750,000.00 Rp.
71,250.00
0.350
Kg
Plywood tebal 9 mm
Rp.
125,000.00 Rp.
6.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
Bahan 2 x pemakaian
94,941.00
Bahan 2 x pemakaian
3,036.00 Rp.
0.50 x
43,750.00
210,000.00 Rp.
447,600.00
447,600.00 =
223,800.00
Jumlah
Rp.
Rp.
223,800.00
22,380.00
Dibulatkan
Rp.
246,180.00
3,036.00 Rp.
94,941.00
Pekerja
Rp.
82,000.00 Rp.
54,120.00
0.330
Tukang kayu
Rp.
104,500.00 Rp.
34,485.00
0.033
kepala tukang
Rp.
100,000.00 Rp.
3,300.00
0.033
mandor
Rp.
92,000.00 Rp.
Page 11 of 99
0.030
M3
Kayu terentang
Rp.
2,850,000.00 Rp.
85,500.00
0.400
Kg
Rp.
14,000.00 Rp.
5,600.00
0.150
Ltr
Minyak bekisting
Rp.
15,000.00 Rp.
2,250.00
0.015
M3
Balok kayu
Rp.
4,750,000.00 Rp.
71,250.00
0.350
Kg
Tripleks tebal 9 mm
Rp.
125,000.00 Rp.
43,750.00
2.000
Btg
Dolken kayu
Rp.
35,000.00 Rp.
Bahan 2 x pemakaian
0.50 x
70,000.00 Rp.
278,350.00 =
278,350.00
139,175.00
Jumlah
Rp.
Rp.
139,175.00
13,917.50
Dibulatkan
Rp.
153,093.00
7,636.00 Rp.
170,373.50
Analisa beton mutu f'c = 7,4 Mpa (K 100) slump (12 2) cm, w/c = 0.87 /M3
1.600
Pekerja
Rp.
82,000.00 Rp.
131,200.00
0.275
Tukang batu
Rp.
104,500.00 Rp.
28,737.50
0.028
kepala tukang
Rp.
100,000.00 Rp.
2,800.00
0.083
mandor
Rp.
92,000.00 Rp.
247.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
869.000
Kg
Pasir beton
Rp.
85.71 Rp.
999.000
Kg
Koral beton
Rp.
115.93 Rp.
115,810.00 Rp.
486,695.71
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00 Rp.
492,070.71
Jumlah
Rp.
662,444.21
Rp.
66,244.42
Dibulatkan
Rp.
728,689.00
7,636.00 Rp.
174,473.50
296,400.00
74,485.71
Analisa beton mutu f'c = 9,8 Mpa (K 125) slump (12 2) cm, w/c = 0.78 /M3
1.650
Pekerja
Rp.
82,000.00 Rp.
135,300.00
0.275
Tukang batu
Rp.
104,500.00 Rp.
28,737.50
0.028
kepala tukang
Rp.
100,000.00 Rp.
2,800.00
0.083
mandor
Rp.
92,000.00 Rp.
276.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
828.000
Kg
Pasir beton
Rp.
85.71 Rp.
1,012.000
Kg
Koral beton
Rp.
115.93 Rp.
117,317.04 Rp.
519,488.47
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00 Rp.
524,863.47
Jumlah
Rp.
699,336.97
Rp.
69,933.70
Dibulatkan
Rp.
769,271.00
7,636.00 Rp.
174,473.50
331,200.00
70,971.43
10 Analisa beton mutu f'c = 14,5 Mpa (K 175) slump (12 2) cm, w/c = 0.66 /M3
1.650
Pekerja
Rp.
82,000.00 Rp.
135,300.00
0.275
Tukang batu
Rp.
104,500.00 Rp.
28,737.50
0.028
kepala tukang
Rp.
100,000.00 Rp.
2,800.00
0.083
mandor
Rp.
92,000.00 Rp.
326.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
760.000
Kg
Pasir beton
Rp.
85.71 Rp.
1,029.000
Kg
Koral beton
Rp.
115.93 Rp.
119,287.78 Rp.
575,630.63
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00 Rp.
581,005.63
Jumlah
Rp.
755,479.13
Rp.
75,547.91
Dibulatkan
Rp.
831,027.00
7,636.00 Rp.
174,473.50
391,200.00
65,142.86
11 Analisa beton mutu f'c = 19,3 Mpa (K 225) slump (12 2) cm, w/c = 0.58 /M3
1.650
Pekerja
Rp.
82,000.00 Rp.
135,300.00
0.275
Tukang batu
Rp.
104,500.00 Rp.
28,737.50
0.028
kepala tukang
Rp.
100,000.00 Rp.
2,800.00
0.083
mandor
Rp.
92,000.00 Rp.
Page 12 of 99
371.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
698.000
Kg
Pasir beton
Rp.
85.71 Rp.
445,200.00
1,047.000
Kg
Koral beton
Rp.
115.93 Rp.
121,374.44 Rp.
626,403.02
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00 Rp.
631,778.02
Jumlah
Rp.
806,251.52
Rp.
80,625.15
Dibulatkan
Rp.
886,877.00
7,636.00 Rp.
174,473.50
59,828.57
12 Analisa beton mutu f'c = 21,7 Mpa (K 250) slump (12 2) cm, w/c = 0.56 /M3
1.650
Pekerja
Rp.
82,000.00 Rp.
135,300.00
0.275
Tukang batu
Rp.
104,500.00 Rp.
28,737.50
0.028
kepala tukang
Rp.
100,000.00 Rp.
2,800.00
0.083
mandor
Rp.
92,000.00 Rp.
384.000
Kg
Semen Pc ( 50 Kg)
Rp.
1,200.00 Rp.
692.000
Kg
Pasir beton
Rp.
85.71 Rp.
1,039.000
Kg
Split
Rp.
253.33 Rp.
263,213.33 Rp.
783,327.62
215.000
Ltr
Air
Rp.
25.00 Rp.
5,375.00 Rp.
788,702.62
Jumlah
Rp.
963,176.12
Rp.
96,317.61
Dibulatkan
Rp.
1,059,494.00
460,800.00
59,314.29
Rp.
Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,059,494.00
2,984,222.89 Rp.
Rp.
4,043,716.89
4,043,716.89
Rp.
Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,059,494.00
3,293,853.73 Rp.
Rp.
4,353,347.73
4,353,347.73
Rp.
Rp.
Rp.
148,117.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
493,723.33
1,059,494.00
2,183,743.27 Rp.
Rp.
3,736,960.60
3,736,960.60
Rp.
Rp.
Rp.
148,117.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
592,468.00
1,059,494.00
2,853,870.53 Rp.
Rp.
4,505,832.53
4,505,832.53
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,194.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,107,960.00
1,059,494.00
4,808,296.86 Rp.
Rp.
6,975,750.86
6,975,750.86
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,194.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,107,960.00
1,059,494.00
4,512,482.08 Rp.
Rp.
6,679,936.08
6,679,936.08
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,194.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,107,960.00
1,059,494.00
3,465,109.59 Rp.
Rp.
5,632,563.59
5,632,563.59
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,194.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,329,552.00
1,059,494.00
3,160,932.55 Rp.
5,549,978.55
Page 13 of 99
Rp.
Page 14 of 99
5,549,978.55
Bekisting Sloof
Beton K-250
Besi Beton
Rp.
Rp.
Rp.
166,194.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,215,920.00
1,059,494.00
2,188,965.28 Rp.
Rp.
5,464,379.28
5,464,379.28
Rp.
Rp.
Rp.
173,305.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,021,891.67
1,059,494.00
4,259,523.85 Rp.
Rp.
7,340,909.52
7,340,909.52
Rp.
Rp.
Rp.
173,305.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,877,470.83
1,059,494.00
3,210,322.12 Rp.
Rp.
6,147,286.95
6,147,286.95
Rp.
Rp.
Rp.
173,305.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,021,891.67
1,059,494.00
4,259,523.85 Rp.
Rp.
7,340,909.52
7,340,909.52
Rp.
Rp.
Rp.
173,305.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,310,733.33
1,059,494.00
4,027,819.69 Rp.
Rp.
7,398,047.02
7,398,047.02
Rp.
Rp.
Rp.
173,305.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
3,466,100.00
1,059,494.00
3,245,600.38 Rp.
Rp.
7,771,194.38
7,771,194.38
t-12 cm
M
Bekisting Lantai
M
Beton K-250
Kg
Besi Beton
Rp.
Rp.
Rp.
246,180.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,051,500.00
1,059,494.00
1,959,903.61 Rp.
Rp.
5,070,897.61
5,070,897.61
Rp.
Rp.
Rp.
246,180.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
3,077,250.00
1,059,494.00
2,939,855.42 Rp.
Rp.
7,076,599.42
7,076,599.42
29 Pekerjaan Tangga
155.758
Kg
5.403
M
1.000
M
Rp.
Rp.
Rp.
19,083.00 Rp.
2,972,336.59
153,093.00 Rp.
827,123.28
1,059,494.00 Rp.
1,059,494.00
Jumlah
Rp.
Dibulatkan
Rp.
4,858,953.87
4,858,953.87
4,858,953.87
Pembesian
Bekisting
Beton K-250
Rp.
Rp.
Rp.
173,305.00 Rp.
831,027.00 Rp.
19,083.00 Rp.
2,666,230.77
831,027.00
5,646,749.04 Rp.
Rp.
9,144,006.81
9,144,006.81
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,475,150.00
1,059,494.00
3,040,137.15 Rp.
Rp.
5,574,781.15
5,574,781.15
Page 15 of 99
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,534,156.00
1,059,494.00
3,349,475.27 Rp.
Rp.
5,943,125.27
5,943,125.27
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
3,299,497.73 Rp.
Rp.
5,981,656.73
5,981,656.73
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
2,670,695.32 Rp.
Rp.
5,352,854.32
5,352,854.32
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
3,241,680.58 Rp.
Rp.
5,923,839.58
5,923,839.58
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
3,801,233.06 Rp.
Rp.
6,483,392.06
6,483,392.06
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
3,801,233.06 Rp.
Rp.
6,483,392.06
6,483,392.06
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
1,622,665.00
1,059,494.00
2,492,997.40 Rp.
Rp.
5,175,156.40
5,175,156.40
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,275,945.71
1,059,494.00
2,862,579.22 Rp.
Rp.
6,198,018.93
6,198,018.93
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,478,252.00
1,059,494.00
2,352,511.50 Rp.
Rp.
5,890,257.50
5,890,257.50
(20/30)
M
Bekisting Balok
M
Beton K-250
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,360,240.00
1,059,494.00
3,048,042.10 Rp.
Rp.
6,467,776.10
6,467,776.10
(20/25)
M
Bekisting Balok
M
Beton K-250
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,478,252.00
1,059,494.00
2,161,852.08 Rp.
Rp.
5,699,598.08
5,699,598.08
Kg
Kg
Besi Beton
Besi Beton
Page 16 of 99
Rp.
Rp.
Rp.
177,018.00 Rp.
831,027.00 Rp.
19,083.00 Rp.
2,723,353.85
831,027.00
5,646,749.04 Rp.
Rp.
9,201,129.89
9,201,129.89
Rp.
Rp.
Rp.
177,018.00 Rp.
1,059,494.00 Rp.
19,083.00 Rp.
2,723,353.85
1,059,494.00
3,994,585.09 Rp.
Rp.
7,777,432.93
7,777,432.93
KELOMPOK VII
1
Waterproofing Membrance
Rp.
80,000.00 Rp.
84,000.00
0.014
Pasir Pasang
Rp.
120,000.00 Rp.
1,680.00
7.140
Kg
Semen Pc
Rp.
1,200.00 Rp.
0.150
Tukang Batu
Rp.
92,500.00 Rp.
13,875.00
0.150
Tukang Waterproofing
92,500.00 Rp.
13,875.00
0.150
Kepala Tukang
100,000.00 Rp.
15,000.00
0.300
Pekerja
82,000.00 Rp.
24,600.00
0.020
Mandor
Rp.
92,000.00 Rp.
8,568.00 Rp.
94,248.00
1,840.00 Rp.
69,190.00
Jumlah
Rp.
163,438.00
Rp.
16,343.80
Dibulatkan
Rp.
179,782.00
1,840.00 Rp.
65,390.00
Pekerja
Tukang Batu
kepala tukang Batu
Rp.
Rp.
Rp.
82,000.00 Rp.
92,500.00 Rp.
100,000.00 Rp.
0.020
mandor
Rp.
92,000.00 Rp.
20.448
Kg
Semen PC
Rp.
1,200.00 Rp.
0.040
Pasir Pasang
Rp.
120,000.00 Rp.
32,800.00
27,750.00
3,000.00
24,537.60
4,800.00 Rp.
29,337.60
Jumlah
Rp.
94,727.60
Rp.
9,472.76
Dibulatkan
Rp.
104,200.00
460.00 Rp.
18,910.00
KELOMPOK VIII
1
Pekerja
Rp.
82,000.00 Rp.
8,200.00
0.100
Tukang Kayu
Rp.
92,500.00 Rp.
9,250.00
0.010
Kepala Tukang
Rp.
100,000.00 Rp.
1,000.00
0.005
Mandor
Rp.
92,000.00 Rp.
0.030
Kg
Paku 2"-5"
Rp.
14,000.00 Rp.
0.375
Lbr
Triplek tebal 4 mm
Rp.
69,000.00 Rp.
420.00
25,875.00 Rp.
26,295.00
Jumlah
Rp.
45,205.00
Rp.
4,520.50
Dibulatkan
Rp.
49,726.00
276.00 Rp.
9,501.00
Pekerja
Rp.
82,000.00 Rp.
4,100.00
0.050
Tukang kayu
Rp.
92,500.00 Rp.
4,625.00
0.005
Kepala tukang
Rp.
100,000.00 Rp.
500.00
0.003
Mandor
Rp.
92,000.00 Rp.
1.050
M'
Rp.
5,500.00 Rp.
0.010
Kg
Paku
Rp.
15,000.00 Rp.
Jumlah
Page 17 of 99
5,775.00
150.00 Rp.
5,925.00
Rp.
15,426.00
Page 18 of 99
Rp.
1,542.60
Dibulatkan
Rp.
16,969.00
KELOMPOK IX
1
Pekerja
Rp.
82,000.00 Rp.
82,000.00
1.500
Tukang batu
Rp.
92,500.00 Rp.
138,750.00
1.500
Kepala tukang
Rp.
100,000.00 Rp.
150,000.00
0.160
Mandor
Rp.
92,000.00 Rp.
1.000
Bh
Kloset jongkok
Rp.
195,000.00 Rp.
195,000.00
6.000
Kg
Semen Portland
Rp.
1,200.00 Rp.
7,200.00
0.010
M3
Pasir Pasang
Rp.
120,000.00 Rp.
14,720.00 Rp.
385,470.00
1,200.00 Rp.
203,400.00
Jumlah
Rp.
588,870.00
Rp.
58,887.00
Dibulatkan
Rp.
647,757.00
276.00 Rp.
55,626.00
Pekerja
Rp.
82,000.00 Rp.
4,100.00
0.500
Tukang batu
Rp.
92,500.00 Rp.
46,250.00
0.050
Kepala tukang
Rp.
100,000.00 Rp.
5,000.00
0.003
Mandor
Rp.
92,000.00 Rp.
1.000
Bh
Rp.
350,000.00 Rp.
350,000.00
1.000
set
Rp.
15,000.00 Rp.
15,000.00
20.000
Kg
Semen Portland
Rp.
1,200.00 Rp.
24,000.00
0.050
M3
Pasir Pasang
Rp.
120,000.00 Rp.
6,000.00 Rp.
395,000.00
Jumlah
Rp.
450,626.00
Rp.
45,062.60
Dibulatkan
Rp.
495,689.00
165.60 Rp.
9,267.60
Pekerja
Rp.
82,000.00 Rp.
2,952.00
0.060
Tukang batu
Rp.
92,500.00 Rp.
5,550.00
0.006
Kepala tukang
Rp.
100,000.00 Rp.
600.00
0.002
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 1/2"
Rp.
4,000.00 Rp.
4,800.00
35.000
Perlengkapan
Rp.
1,400.00 Rp.
1,400.00 Rp.
6,200.00
Jumlah
Rp.
15,467.60
Rp.
1,546.76
Dibulatkan
Rp.
17,014.00
165.60 Rp.
9,267.60
Pekerja
Rp.
82,000.00 Rp.
2,952.00
0.060
Tukang batu
Rp.
92,500.00 Rp.
5,550.00
0.006
Kepala tukang
Rp.
100,000.00 Rp.
600.00
0.002
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 3/4"
Rp.
4,750.00 Rp.
5,700.00
35.000
Perlengkapan
Rp.
1,662.50 Rp.
1,662.50 Rp.
7,362.50
Jumlah
Rp.
16,630.10
Rp.
1,663.01
Dibulatkan
Rp.
18,293.00
248.40 Rp.
13,901.40
Pekerja
Rp.
82,000.00 Rp.
4,428.00
0.090
Tukang batu
Rp.
92,500.00 Rp.
8,325.00
0.009
Kepala tukang
Rp.
100,000.00 Rp.
900.00
0.003
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 2"
Rp.
9,000.00 Rp.
35.000
Perlengkapan
Rp.
3,150.00 Rp.
Jumlah
Page 19 of 99
10,800.00
3,150.00 Rp.
13,950.00
Rp.
27,851.40
Page 20 of 99
Rp.
2,785.14
Dibulatkan
Rp.
30,637.00
Pekerja
Rp.
82,000.00 Rp.
6,642.00
0.135
Tukang batu
Rp.
92,500.00 Rp.
12,487.50
1,350.00
0.0135
Kepala tukang
Rp.
100,000.00 Rp.
0.004
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 2.1/2"
Rp.
16,000.00 Rp.
35.000
Perlengkapan
Rp.
5,600.00 Rp.
368.00 Rp.
20,847.50
19,200.00
5,600.00 Rp.
24,800.00
Jumlah
Rp.
45,647.50
Rp.
4,564.75
Dibulatkan
Rp.
50,212.00
377.20 Rp.
33,006.70
Pekerja
Rp.
82,000.00 Rp.
6,642.00
0.135
Tukang batu
Rp.
92,500.00 Rp.
12,487.50
0.135
Kepala tukang
Rp.
100,000.00 Rp.
13,500.00
0.004
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 3"
Rp.
22,500.00 Rp.
35.000
Perlengkapan
Rp.
7,875.00 Rp.
27,000.00
7,875.00 Rp.
34,875.00
Jumlah
Rp.
67,881.70
Rp.
6,788.17
Dibulatkan
Rp.
74,670.00
377.20 Rp.
33,006.70
Pekerja
Rp.
82,000.00 Rp.
6,642.00
0.135
Tukang batu
Rp.
92,500.00 Rp.
12,487.50
0.135
Kepala tukang
Rp.
100,000.00 Rp.
13,500.00
0.004
Mandor
Rp.
92,000.00 Rp.
1.200
M'
Pipa 4"
Rp.
23,750.00 Rp.
35.000
Perlengkapan
Rp.
8,312.50 Rp.
28,500.00
8,312.50 Rp.
36,812.50
Jumlah
Rp.
69,819.20
Rp.
6,981.92
Dibulatkan
Rp.
76,801.00
460.00 Rp.
42,280.00
Pekerja
Rp.
82,000.00 Rp.
820.00
0.400
Tukang batu
Rp.
92,500.00 Rp.
37,000.00
0.040
Kepala tukang
Rp.
100,000.00 Rp.
4,000.00
0.005
Mandor
Rp.
92,000.00 Rp.
1.000
Bh
Kran Air
Rp.
25,000.00 Rp.
0.025
Bh
Seal tape
Rp.
10,000.00 Rp.
25,000.00
250.00 Rp.
25,250.00
Jumlah
Rp.
67,530.00
Rp.
6,753.00
Dibulatkan
Rp.
74,283.00
Pekerja
Rp.
92,500.00 Rp.
925.00
0.100
Tukang batu
Rp.
100,000.00 Rp.
10,000.00
0.010
Kepala tukang
Rp.
92,000.00 Rp.
920.00
0.005
Mandor
Rp.
0.00 Rp.
0.00 Rp.
11,845.00
1.000
Bh
Rp.
30,000.00 Rp.
Floor Drain
Page 21 of 99
30,000.00 Rp.
30,000.00
Jumlah
Rp.
41,845.00
Rp.
4,184.50
Dibulatkan
Rp.
46,030.00
KELOMPOK X
1
Pekerja
Rp.
82,000.00 Rp.
4,920.00
0.600
Tukang kayu
Rp.
92,500.00 Rp.
55,500.00
0.060
Kepala tukang
Rp.
100,000.00 Rp.
6,000.00
0.003
Mandor
Rp.
92,000.00 Rp.
276.00 Rp.
66,696.00
1.000
Bh
Rp.
135,000.00 Rp.
135,000.00
Rp.
201,696.00
Rp.
20,169.60
Dibulatkan
Rp.
221,866.00
52,530.00
0.010
Pekerja
Rp.
82,000.00 Rp.
820.00
0.500
Tukang kayu
Rp.
92,500.00 Rp.
46,250.00
0.050
Kepala tukang
Rp.
100,000.00 Rp.
5,000.00
0.005
Mandor
Rp.
92,000.00 Rp.
460.00 Rp.
1.000
Bh
Rp.
50,000.00 Rp.
50,000.00 Rp.
50,000.00
Jumlah
Rp.
102,530.00
Rp.
10,253.00
Dibulatkan
Rp.
112,783.00
Pekerja
Rp.
82,000.00 Rp.
820.00
0.100
Tukang kayu
Rp.
92,500.00 Rp.
9,250.00
0.010
Kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.001
Mandor
Rp.
92,000.00 Rp.
46.00 Rp.
11,116.00
1.000
Bh
Rp.
15,000.00 Rp.
15,000.00 Rp.
15,000.00
Jumlah
Rp.
26,116.00
Rp.
2,611.60
Dibulatkan
Rp.
28,728.00
Pekerja
Rp.
82,000.00 Rp.
1,230.00
0.150
Tukang kayu
Rp.
92,500.00 Rp.
13,875.00
0.015
Kepala tukang
Rp.
100,000.00 Rp.
1,500.00
Mandor
Rp.
92,000.00 Rp.
73.60 Rp.
16,678.60
Rp.
10,500.00 Rp.
1.000
Bh
engsel pintu
10,500.00 Rp.
10,500.00
Jumlah
Rp.
27,178.60
Rp.
2,717.86
Dibulatkan
Rp.
29,896.00
Pekerja
Rp.
82,000.00 Rp.
820.00
0.100
Tukang kayu
Rp.
92,500.00 Rp.
9,250.00
0.010
Kepala tukang
Rp.
100,000.00 Rp.
1,000.00
Mandor
Rp.
92,000.00 Rp.
46.00 Rp.
11,116.00
Rp.
10,500.00 Rp.
0.0005
1.000
135,000.00 Rp.
Jumlah
0.0008
Bh
10,500.00 Rp.
10,500.00
Jumlah
Rp.
21,616.00
Rp.
2,161.60
Dibulatkan
Rp.
23,778.00
Pekerja
Rp.
82,000.00 Rp.
820.00
0.100
Tukang kayu
Rp.
92,500.00 Rp.
9,250.00
0.010
Kepala tukang
Rp.
100,000.00 Rp.
1,000.00
Page 22 of 99
0.001
Mandor
Rp.
Page 23 of 99
92,000.00 Rp.
92.00 Rp.
11,162.00
1.000
Bh
Rp.
0.00 Rp.
0.00 Rp.
0.00
Jumlah
Rp.
11,162.00
Rp.
1,116.20
Dibulatkan
Rp.
12,278.00
Pekerja
Rp.
82,000.00 Rp.
820.00
0.100
Tukang kayu
Rp.
92,500.00 Rp.
9,250.00
0.010
Kepala tukang
Rp.
100,000.00 Rp.
1,000.00
0.005
Mandor
Rp.
92,000.00 Rp.
460.00 Rp.
11,530.00
1.000
Bh
Rp.
11,000.00 Rp.
Tangan-tangan jendela
11,000.00 Rp.
11,000.00
Jumlah
Rp.
22,530.00
Rp.
2,253.00
Dibulatkan
Rp.
24,783.00
17,341.00
Pekerja
Rp.
82,000.00 Rp.
1,230.00
0.150
Tukang kayu
Rp.
92,500.00 Rp.
13,875.00
0.015
Kepala tukang
Rp.
100,000.00 Rp.
1,500.00
0.008
Mandor
Rp.
92,000.00 Rp.
736.00 Rp.
1.000
Bh
Rp.
7,000.00 Rp.
kait angin
7,000.00 Rp.
7,000.00
Jumlah
Rp.
24,341.00
Rp.
2,434.10
Dibulatkan
Rp.
26,775.00
Pekerja
Rp.
82,000.00 Rp.
1,230.00
0.150
Tukang kayu
Rp.
92,500.00 Rp.
13,875.00
0.015
Kepala tukang
Rp.
100,000.00 Rp.
1,500.00
Mandor
Rp.
92,000.00 Rp.
69.00 Rp.
16,674.00
88,000.00
0.0008
1.100
M2
Kaca
Rp.
80,000.00 Rp.
88,000.00 Rp.
0.050
Kg
Sealant
Rp.
12,000.00 Rp.
600.00 Rp.
600.00
Jumlah
Rp.
105,274.00
Rp.
10,527.40
Dibulatkan
Rp.
115,801.00
4,140.00 Rp.
124,065.00
KELOMPOK XII
1
Pekerja
Rp.
82,000.00 Rp.
73,800.00
0.450
Tukang batu
Rp.
92,500.00 Rp.
41,625.00
0.045
Kepala tukang
Rp.
100,000.00 Rp.
4,500.00
0.045
Mandor
Rp.
92,000.00 Rp.
20.000
Bh
Keramik 20 x 25
Rp.
2,500.00 Rp.
50,000.00
9.300
Kg
Rp.
1,200.00 Rp.
11,160.00
0.018
M3
Pasir pasang
Rp.
120,000.00 Rp.
1.940
Kg
Semen warna
Rp.
6,500.00 Rp.
2,160.00
12,610.00 Rp.
75,930.00
Jumlah
Rp.
199,995.00
Rp.
19,999.50
Dibulatkan
Rp.
219,995.00
3,220.00 Rp.
96,495.00
Pekerja
Rp.
82,000.00 Rp.
57,400.00
0.350
Tukang batu
Rp.
92,500.00 Rp.
32,375.00
0.035
Kepala tukang
Rp.
100,000.00 Rp.
3,500.00
0.035
Mandor
Rp.
92,000.00 Rp.
Page 24 of 99
26.500
Bh
Keramik 20 X 20
Rp.
2,500.00 Rp.
66,250.00 Rp.
10.400
Kg
Rp.
1,200.00 Rp.
12,480.00 Rp.
0.045
M3
Pasir pasang
Rp.
120,000.00 Rp.
5,400.00 Rp.
1.620
Kg
Semen warna
Rp.
6,500.00 Rp.
10,530.00 Rp.
94,660.00
Jumlah
Rp.
191,155.00
Rp.
19,115.50
Dibulatkan
Rp.
210,271.00
89,475.00
Pekerja
Rp.
82,000.00 Rp.
50,840.00
0.350
Tukang batu
Rp.
92,500.00 Rp.
32,375.00
0.035
Kepala tukang
Rp.
100,000.00 Rp.
3,500.00
0.030
Mandor
Rp.
92,000.00 Rp.
2,760.00 Rp.
6.630
Bh
Keramik 40 X 40
Rp.
8,333.33 Rp.
55,250.00 Rp.
9.800
Kg
Rp.
1,200.00 Rp.
11,760.00 Rp.
0.045
M3
Pasir pasang
Rp.
120,000.00 Rp.
5,400.00 Rp.
1.300
Kg
Semen warna
Rp.
6,500.00 Rp.
8,450.00 Rp.
80,860.00
Jumlah
Rp.
170,335.00
Rp.
17,033.50
Dibulatkan
Rp.
187,369.00
89,475.00
Analisa pasang lantai keramik (40 X 40)/M2 antislip (analisa Kab. P. Pariaman)
0.620
Pekerja
Rp.
82,000.00 Rp.
50,840.00
0.350
Tukang batu
Rp.
92,500.00 Rp.
32,375.00
0.035
Kepala tukang
Rp.
100,000.00 Rp.
3,500.00
0.030
Mandor
Rp.
92,000.00 Rp.
2,760.00 Rp.
6.630
Bh
Keramik 40 X 40
Rp.
8,500.00 Rp.
56,355.00 Rp.
9.800
Kg
Rp.
1,200.00 Rp.
11,760.00 Rp.
0.045
M3
Pasir pasang
Rp.
120,000.00 Rp.
5,400.00 Rp.
1.300
Kg
Semen warna
Rp.
6,500.00 Rp.
8,450.00 Rp.
81,965.00
Jumlah
Rp.
171,440.00
Rp.
17,144.00
Dibulatkan
Rp.
188,584.00
230.00 Rp.
16,082.50
KELOMPOK XIII
1
Analisa pengecatan bidang kayu baru ( 1 lapis plamur, 1 lapis cat dasar, 3 Lapis cat penutup )/M2
0.070
Pekerja
Rp.
82,000.00 Rp.
5,740.00
0.105
Tukang cat
Rp.
92,500.00 Rp.
9,712.50
0.004
Kepala tukang
Rp.
100,000.00 Rp.
400.00
0.003
Mandor
Rp.
92,000.00 Rp.
0.200
Kg
Cat meni
Rp.
22,000.00 Rp.
4,400.00
0.150
Kg
Plemuur
Rp.
22,000.00 Rp.
3,300.00
0.170
Kg
cat dasar
Rp.
20,000.00 Rp.
3,400.00
0.350
Kg
cat penutup
Rp.
20,000.00 Rp.
7,000.00
0.010
bh
Kuas
Rp.
17,000.00 Rp.
170.00
0.030
kg
Pengencer
Rp.
15,000.00 Rp.
0.200
Lbr
Ampelas
Rp.
5,000.00 Rp.
450.00
1,000.00 Rp.
19,720.00
Jumlah
Rp.
35,802.50
Rp.
3,580.25
Dibulatkan
Rp.
39,383.00
690.00 Rp.
118,565.00
Pekerja
Rp.
82,000.00 Rp.
41,000.00
0.750
Tukang Cat
Rp.
92,500.00 Rp.
69,375.00
0.075
Kepala Tukang
Rp.
100,000.00 Rp.
7,500.00
0.008
Mandor
Rp.
92,000.00 Rp.
Page 25 of 99
1.200
Kg
Cat Meni
Rp.
22,000.00 Rp.
26,400.00
26,400.00
0.1 Unitk 1 m2
Rp.
1,449.65
Dibulatkan
Rp.
15,946.00
230.00 Rp.
8,327.50
0.020
Pekerja
Rp.
82,000.00 Rp.
1,640.00
0.063
Tukang cat
Rp.
92,500.00 Rp.
5,827.50
Kepala tukang
Rp.
100,000.00 Rp.
630.00
0.003
Mandor
Rp.
92,000.00 Rp.
0.100
Kg
Plemir
Rp.
20,000.00 Rp.
2,000.00
0.100
Kg
cat dasar
Rp.
20,000.00 Rp.
2,000.00
0.260
Kg
cat penutup
Rp.
17,000.00 Rp.
14,496.50
4,420.00 Rp.
8,420.00
Jumlah
Rp.
16,747.50
Rp.
1,674.75
Dibulatkan
Rp.
18,422.00
230.00 Rp.
8,327.50
Analisa pengecatan Triplek baru (1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
0.020
Pekerja
Rp.
82,000.00 Rp.
1,640.00
0.063
Tukang cat
Rp.
92,500.00 Rp.
5,827.50
Kepala tukang
Rp.
100,000.00 Rp.
630.00
0.003
Mandor
Rp.
92,000.00 Rp.
0.100
Kg
cat dasar
Rp.
20,000.00 Rp.
2,000.00
0.260
Kg
cat penutup
Rp.
17,000.00 Rp.
0.0063
Rp.
Analisa pengecatan bidang dinding baru (1 lapis plamur, 1 Lapis cat Dasar, 2 lapis Cat Penutup) /M2
0.0063
14,496.50
Jumlah
4,420.00 Rp.
6,420.00
Jumlah
Rp.
14,747.50
Rp.
1,474.75
Dibulatkan
Rp.
16,222.00
Jumlah
Rp.
8,117,129.49
Rp.
811,712.95
Dibulatkan
Rp.
8,928,842.00
Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
15.100
M3
Galian Tanah
Rp.
85,734.00 Rp.
1,294,583.40
Rp.
323,645.85
2.300
M3
Pas. Bata 1 : 2
Rp.
131,483.00 Rp.
302,410.90
19.300
M3
Plesteran 1 : 2
Rp.
61,626.00 Rp.
1,189,381.80
0.480
M3
Rp.
691,284.00 Rp.
331,816.32
0.592
M3
Rp.
4,775,823.00 Rp.
2,827,287.22
1.000
M3
Kerikil Saringan
Rp.
156,500.00 Rp.
156,500.00
2.000
M3
Pasir Saringan
Rp.
120,000.00 Rp.
240,000.00
5.000
M'
Rp.
76,801.00 Rp.
384,005.00
3.000
M'
Rp.
115,833.00 Rp.
347,499.00
1.000
Bh
T Stuck 2"
Rp.
10,000.00 Rp.
10,000.00
2.000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Padang,
Agustus 2015
Konsultan Perencana
CV. ARTERINDO PRATAMA
Ir. GUNAWAN
Direktur
Page 26 of 99
KUMPULAN ANALISA
DILINGKUNGAN DINAS PEKERJAAN UMUM KOTA PARIAMAN
TRIWULAN I TAHUN 2011
KELOMPOK I
1. Analisa Pembersihan lapangan /M2
UPAH :
0.1000
Pekerja
Rp.
45,000.00 Rp.
4,500.00
0.0500
Mandor
Rp.
70,000.00 Rp.
Jumlah
3,500.00 Rp.
Rp.
Rp.
Rp.
800.00
8,800.00
1,600.00
1,400.00 Rp.
35,000.00
Tukang kayu
Pekerja
Rp.
Rp.
70,000.00 Rp.
45,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
1.2500
Btg
Rp.
24,000.00 Rp.
30,000.00
2.5000
1.2000
Kg
Lbr
1,000.00 Rp.
36,000.00 Rp.
2,500.00
43,200.00
1.2000
0.0090
M3
M3
Pasir beton
Koral Beton
Rp.
Rp.
75,000.00 Rp.
85,000.00 Rp.
90,000.00
765.00
0.0720
0.0600
M3
Kg
Kayu 5/7
Paku biasa 2"-5"
Rp.
Rp.
1,600,000.00 Rp.
17,500.00 Rp.
115,200.00
1,050.00
0.4500
Kg
Meni Besi
Rp.
0.0200
0.0200
14,000.00
18,000.00
25,000.00 Rp.
11,250.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
8,000.00
8,000.00
293,965.00
328,965.00
32,896.50
Rp.
361,862.00
1,600.00
1,400.00 Rp.
30,500.00
Tukang kayu
Pekerja
Rp.
Rp.
70,000.00 Rp.
45,000.00 Rp.
14,000.00
13,500.00
0.0200
0.0200
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
1.0000
2.0000
Btg
Kg
Rp.
Rp.
24,000.00 Rp.
1,000.00 Rp.
24,000.00
2,000.00
25.0000
0.0050
Kg
M3
Kawat duri
Pasir beton
Rp.
Rp.
6,800.00 Rp.
75,000.00 Rp.
170,000.00
375.00
0.0090
0.0600
M3
Kg
Koral Beton
Paku biasa 2"-5"
Rp.
Rp.
85,000.00 Rp.
17,500.00 Rp.
765.00
1,050.00
198,190.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
228,690.00
22,869.00
Dibulatkan
Rp.
251,559.00
350.00 Rp.
12,650.00
Tukang kayu
Kepala Tukang
Pekerja
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
45,000.00 Rp.
0.0050
Mandor
Rp.
70,000.00 Rp.
7,000.00
800.00
4,500.00
27
BAHAN :
0.0070
0.0120
M3
M3
Papan Bekisting
Tiang Pancang 5/7
Rp.
Rp.
0.0200
Kg
Paku
Rp.
1,800,000.00 Rp.
1,600,000.00 Rp.
12,600.00
19,200.00
17,500.00 Rp.
350.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
Rp.
49,280.00
3,500.00 Rp.
327,500.00
Tukang kayu
Tukang batu
Rp.
Rp.
70,000.00 Rp.
70,000.00 Rp.
140,000.00
70,000.00
2.0000
0.3000
Pekerja
Kepala tukang
Rp.
Rp.
45,000.00 Rp.
80,000.00 Rp.
90,000.00
24,000.00
Mandor
Rp.
70,000.00 Rp.
0.0500
BAHAN :
1.2500
Btg
Kayu pancang
Rp.
24,000.00 Rp.
30,000.00
0.1800
0.8500
M3
Kg
Kayu Meranti
Paku biasa
Rp.
Rp.
2,000,000.00 Rp.
17,500.00 Rp.
360,000.00
14,875.00
1.1000
35.0000
Kg
Kg
Besi trip
Semen Pc (50 Kg)
Rp.
Rp.
15,000.00 Rp.
1,000.00 Rp.
16,500.00
35,000.00
0.1500
0.1000
M3
M3
Pasir pasang
Pasir beton
Rp.
Rp.
65,000.00 Rp.
75,000.00 Rp.
9,750.00
7,500.00
0.1500
300.0000
M3
Bh
Koral beton
Bata merah
Rp.
Rp.
85,000.00 Rp.
700.00 Rp.
12,750.00
210,000.00
0.2500
2.0000
Lbr
Bh
36,000.00 Rp.
105,000.00 Rp.
9,000.00
210,000.00
0.0800
0.1500
0.0600
M2
Bh
Lbr
Rp.
Rp.
Rp.
75,000.00 Rp.
60,000.00 Rp.
49,000.00 Rp.
6,000.00
9,000.00
2,940.00 Rp.
933,315.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
1,260,815.00
126,081.50
Dibulatkan
Rp.
1,386,897.00
24,000.00
3,500.00 Rp.
212,500.00
Tukang kayu
Pekerja
Rp.
Rp.
70,000.00 Rp.
45,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1.7000
0.2100
Btg
M3
Kayu pancang
Kayu
Rp.
Rp.
24,000.00 Rp.
2,000,000.00 Rp.
40,800.00
420,000.00
0.3000
10.5000
Kg
Kg
Paku biasa
Semen Pc (50 Kg)
Rp.
Rp.
17,500.00 Rp.
1,000.00 Rp.
5,250.00
10,500.00
0.0300
0.0500
M3
M3
Pasir beton
Koral beton
Rp.
Rp.
75,000.00 Rp.
85,000.00 Rp.
2,250.00
4,250.00
1.5000
Lbr
0.3000
0.0500
BAHAN :
36,000.00 Rp.
Jumlah
140,000.00
45,000.00
54,000.00 Rp.
Rp.
32,150.00
44,800.00
4,480.00
Pekerja
Rp.
70,000.00 Rp.
105,000.00
Rp.
45,000.00 Rp.
45,000.00
Rp.
Rp.
537,050.00
749,550.00
74,955.00
824,505.00
28
0.1500
0.0500
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
3.0000
0.2760
0.7000
Btg
M3
Kg
Kayu pancang
Kayu
Paku biasa
Rp.
Rp.
Rp.
24,000.00 Rp.
2,000,000.00 Rp.
17,500.00 Rp.
1.5000
Lbr
12,000.00
3,500.00 Rp.
165,500.00
BAHAN :
36,000.00 Rp.
Jumlah
72,000.00
552,000.00
12,250.00
54,000.00 Rp.
Rp.
Rp.
Rp.
85,575.00
941,325.00
12,000.00
3,500.00 Rp.
165,500.00
Tukang kayu
Pekerja
Rp.
Rp.
70,000.00 Rp.
45,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
3.0000
0.2760
Btg
M3
Kayu pancang
Kayu
Rp.
Rp.
24,000.00 Rp.
2,000,000.00 Rp.
72,000.00
552,000.00
0.7000
0.7000
Kg
Kg
Paku biasa
Semen Pc (50 Kg)
Rp.
Rp.
17,500.00 Rp.
1,000.00 Rp.
12,250.00
700.00
0.7000
0.7000
M3
M3
Pasir beton
Koral beton
Rp.
Rp.
75,000.00 Rp.
85,000.00 Rp.
52,500.00
59,500.00
0.7000
1.5000
Lbr
Lbr
Plywood 4 mm
Rp.
Seng BJLS 0,20 x 3' x 6' b Rp.
49,000.00 Rp.
36,000.00 Rp.
34,300.00
54,000.00 Rp.
0.1500
0.0500
BAHAN :
690,250.00
855,750.00
105,000.00
45,000.00
837,250.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
1,002,750.00
100,275.00
Dibulatkan
Rp.
1,103,025.00
Tukang kayu
Rp.
70,000.00 Rp.
1,190.00
Kepala tukang
Pekerja
Rp.
Rp.
80,000.00 Rp.
45,000.00 Rp.
160.00
11,250.00
Mandor
Rp.
70,000.00 Rp.
910.00 Rp.
13,510.00
Rp.
Rp.
8,000.00 Rp.
35,000.00 Rp.
8,000.00
8,750.00 Rp.
16,750.00
Btg
Kg
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
30,260.00
3,026.00
33,286.00
3,500.00 Rp.
48,500.00
Pekerja
Rp.
45,000.00 Rp.
Mandor
Rp.
70,000.00 Rp.
150,000.00 Rp.
135,000.00 Rp.
0.1500
0.0900
M3
M3
Rp.
Rp.
0.0100
M3
Pasir pasang
Rp.
65,000.00 Rp.
Jumlah
45,000.00
22,500.00
12,150.00
650.00 Rp.
Rp.
Rp.
Rp.
35,300.00
83,800.00
8,380.00
92,180.00
29
UPAH :
6.6670
Pekerja
Rp.
45,000.00 Rp.
0.3330
Mandor
Rp.
70,000.00 Rp.
Jumlah
300,015.00
23,310.00 Rp.
Rp.
323,325.00
323,325.00
Rp.
Rp.
32,332.50
355,658.00
300,015.00
23,310.00 Rp.
323,325.00
Pekerja
Mandor
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
323,325.00
32,332.50
Dibulatkan
Rp.
355,658.00
33,750.00
1,750.00 Rp.
Rp.
35,500.00
35,500.00
Pekerja
Mandor
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Rp.
Rp.
3,550.00
39,050.00
3,150.00 Rp.
Rp.
43,650.00
43,650.00
Pekerja
Rp.
45,000.00 Rp.
0.0450
Mandor
Rp.
70,000.00 Rp.
Jumlah
40,500.00
Rp.
Rp.
4,365.00
48,015.00
47,250.00
4,690.00 Rp.
51,940.00
Pekerja
Mandor
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
51,940.00
5,194.00
Dibulatkan
Rp.
57,134.00
45,000.00
2,240.00 Rp.
Rp.
47,240.00
47,240.00
Pekerja
Mandor
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Rp.
Rp.
4,724.00
51,964.00
4,200.00 Rp.
Rp.
71,700.00
71,700.00
Pekerja
Rp.
45,000.00 Rp.
0.0600
Mandor
Rp.
70,000.00 Rp.
Jumlah
67,500.00
Rp.
Rp.
7,170.00
78,870.00
Pekerja
Rp.
45,000.00 Rp.
54,000.00
30
0.0450
Mandor
Rp.
70,000.00 Rp.
Jumlah
3,150.00 Rp.
Rp.
57,150.00
57,150.00
Rp.
Rp.
5,715.00
62,865.00
2,250.00
350.00 Rp.
2,600.00
Pekerja
Mandor
Rp.
Rp.
Mandor
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
2,600.00
260.00
Dibulatkan
Rp.
2,860.00
700.00 Rp.
Rp.
15,550.00
15,550.00
Rp.
45,000.00 Rp.
Rp.
70,000.00 Rp.
Jumlah
14,850.00
Rp.
Rp.
1,555.00
17,105.00
3,500.00 Rp.
Rp.
26,720.00
26,720.00
Pekerja
Rp.
45,000.00 Rp.
0.0500
Mandor
Rp.
70,000.00 Rp.
Jumlah
23,220.00
Rp.
Rp.
2,672.00
29,392.00
11,250.00
583.33 Rp.
11,833.33
Pekerja
Mandor
Rp.
Rp.
Mandor
45,000.00 Rp.
70,000.00 Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
11,833.33
1,183.33
Dibulatkan
Rp.
13,017.00
3,500.00 Rp.
Rp.
26,000.00
26,000.00
Rp.
45,000.00 Rp.
Rp.
70,000.00 Rp.
Jumlah
22,500.00
Rp.
Rp.
2,600.00
28,600.00
Pekerja
Rp.
45,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
700.00 Rp.
14,200.00
Rp.
40,000.00 Rp.
48,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
48,000.00
62,200.00
6,220.00
M3
Pasir urug
Dibulatkan
13,500.00
Rp.
68,420.00
31
Pekerja
Rp.
45,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
1,750.00 Rp.
13,000.00
Rp.
60,000.00 Rp.
72,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
72,000.00
85,000.00
8,500.00
M3
Sirtu
11,250.00
Dibulatkan
Rp.
93,500.00
4,800.00
5,250.00 Rp.
119,550.00
KELOMPOK II
1
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1.2000
392.0000
M3
Kg
Rp.
Rp.
150,000.00 Rp.
1,000.00 Rp.
0.3140
M3
Pasir Pasang
Rp.
0.0600
0.0750
BAHAN :
65,000.00 Rp.
Jumlah
67,500.00
42,000.00
180,000.00
392,000.00
20,410.00 Rp.
Rp.
71,196.00
783,156.00
119,550.00
Pekerja
Rp.
45,000.00 Rp.
67,500.00
Tukang batu
kepala tukang
mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
42,000.00
4,800.00
5,250.00 Rp.
BAHAN :
1.2000
M3
Rp.
150,000.00 Rp.
267.0000
0.4270
Kg
M3
Semen Pc ( 50 Kg)
Pasir Pasang
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
0.6000
0.0600
0.0750
180,000.00
267,000.00
27,755.00 Rp.
Rp.
Rp.
594,305.00
59,430.50
Dibulatkan
Rp.
653,736.00
5,250.00 Rp.
119,550.00
Rp.
45,000.00 Rp.
67,500.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
42,000.00
4,800.00
mandor
Rp.
70,000.00 Rp.
150,000.00 Rp.
1,000.00 Rp.
1.2000
202.0000
M3
Kg
Rp.
Rp.
0.4850
M3
Pasir Pasang
Rp.
474,755.00
Jumlah
Over Head + Fee 10%
65,000.00 Rp.
Jumlah
180,000.00
202,000.00
31,525.00 Rp.
Rp.
Rp.
Rp.
592,410.00
711,960.00
Rp.
Rp.
413,525.00
533,075.00
53,307.50
586,383.00
Pekerja
Rp.
45,000.00 Rp.
67,500.00
32
0.6000
0.0600
0.0750
BAHAN :
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
150,000.00 Rp.
1,000.00 Rp.
1.2000
163.0000
M3
Kg
Rp.
Rp.
0.5200
M3
Pasir Pasang
Rp.
42,000.00
4,800.00
5,250.00 Rp.
180,000.00
163,000.00
65,000.00 Rp.
33,800.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
150,000.00
1,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
545,985.00
35,100.00
27,300.00
3,120.00
2,730.00 Rp.
68,250.00
Rp.
Rp.
Rp.
Rp.
197,280.00
265,530.00
26,553.00
292,083.00
107,100.00
21,000.00
2,400.00
5,600.00 Rp.
136,100.00
Rp.
67,500.00
Rp.
194,000.00
Rp.
23,400.00
Rp.
39,780.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
324,680.00
460,780.00
46,078.00
506,858.00
135,000.00
59,500.00
6,800.00
10,500.00 Rp.
211,800.00
Rp.
72,000.00
Rp.
194,000.00
Rp.
23,400.00
Rp.
39,780.00
Rp.
32,400.00
Rp.
1,260,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00 Rp.
70,000.00 Rp.
376,800.00
496,350.00
49,635.00
Rp.
150,000.00 Rp.
180,000.00
40,000.00 Rp.
17,280.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
119,550.00
Rp.
Rp.
Rp.
Rp.
1,621,580.00
1,833,380.00
183,338.00
2,016,718.00
36,000.00
35,000.00
33
0.0500
0.0400
BAHAN :
0.0160
0.0800
0.1250
49.0000
34.5000
0.7000
0.0270
0.1200
0.0900
0.2000
kepala tukang
mandor
Rp.
Rp.
M3
M3
M3
Kg
Kg
Kg
M3
Kg
Lt
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Pasir urug
Pasir beton
Koral beton
Semen Pc (50 Kg)
Besi beton
Kawat beton
Kayu 5/7
Paku biasa
Minyak bekisting
Plamur tembok
80,000.00 Rp.
70,000.00 Rp.
40,000.00
75,000.00
85,000.00
1,000.00
10,000.00
18,000.00
1,600,000.00
17,500.00
30,000.00
20,000.00
4,000.00
2,800.00 Rp.
Rp.
640.00
Rp.
6,000.00
Rp.
10,625.00
Rp.
49,000.00
Rp.
345,000.00
Rp.
12,600.00
Rp.
43,200.00
Rp.
2,100.00
Rp.
2,700.00
Rp.
4,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
77,800.00
Rp.
Rp.
Rp.
Rp.
475,865.00
553,665.00
55,366.50
609,032.00
2,100.00 Rp.
44,700.00
KELOMPOK III
1
Pekerja
Rp.
45,000.00 Rp.
27,000.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
14,000.00
1,600.00
mandor
Rp.
70,000.00 Rp.
Bh
Rp.
700.00 Rp.
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
98,000.00
43,500.00
5,200.00 Rp.
Rp.
Rp.
191,400.00
19,140.00
Dibulatkan
Rp.
210,540.00
1,600.00
2,100.00 Rp.
44,700.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
140.0000
32.9500
Bh
Kg
Rp.
Rp.
700.00 Rp.
1,000.00 Rp.
0.0910
M3
Pasir pasang
Rp.
0.0200
0.0300
BAHAN :
65,000.00 Rp.
Jumlah
27,000.00
14,000.00
98,000.00
32,950.00
5,915.00 Rp.
Rp.
146,700.00
Jumlah
Over Head + Fee 10%
136,865.00
181,565.00
Rp.
Rp.
18,156.50
199,722.00
1,600.00
2,100.00 Rp.
44,700.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
140.0000
Bh
Rp.
700.00 Rp.
26.5500
0.0930
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
0.0200
0.0300
27,000.00
14,000.00
98,000.00
26,550.00
6,045.00 Rp.
130,595.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
175,295.00
17,529.50
Dibulatkan
Rp.
192,825.00
34
Pekerja
Rp.
45,000.00 Rp.
13,500.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
7,000.00
800.00
mandor
Rp.
70,000.00 Rp.
1,050.00 Rp.
Bh
Rp.
700.00 Rp.
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
49,000.00
18,950.00
2,470.00 Rp.
Rp.
Rp.
92,770.00
9,277.00
Dibulatkan
Rp.
102,047.00
22,350.00
45,000.00 Rp.
13,500.00
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
7,000.00
800.00
mandor
Rp.
70,000.00 Rp.
1,050.00 Rp.
700.00 Rp.
1,000.00 Rp.
Bh
Kg
Rp.
Rp.
0.0400
M3
Pasir pasang
Rp.
65,000.00 Rp.
Jumlah
49,000.00
14,370.00
2,600.00 Rp.
Rp.
65,970.00
88,320.00
Rp.
Rp.
8,832.00
97,152.00
800.00
1,050.00 Rp.
22,350.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0100
0.0150
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
70.0000
Bh
Rp.
700.00 Rp.
11.5000
0.0430
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
13,500.00
7,000.00
49,000.00
11,500.00
2,795.00 Rp.
Jumlah
Over Head + Fee 10%
Dibulatkan
7
70,420.00
Jumlah
Over Head + Fee 10%
Tukang batu
kepala tukang
70.0000
14.3700
22,350.00
63,295.00
Rp.
Rp.
Rp.
85,645.00
8,564.50
94,210.00
1,190.00 Rp.
30,390.00
Pekerja
Rp.
50,000.00 Rp.
17,500.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
10,500.00
1,200.00
mandor
Rp.
70,000.00 Rp.
2,000.00 Rp.
1,000.00 Rp.
12.5000
13.5000
Bh
Kg
Hollowblock
Semen Pc (50 kg)
Rp.
Rp.
0.0480
1.9500
M3
Kg
Pasir pasang
Besi beton polos
Rp.
Rp.
65,000.00 Rp.
10,000.00 Rp.
Jumlah
25,000.00
13,500.00
3,120.00
19,500.00 Rp.
Rp.
Rp.
61,120.00
91,510.00
9,151.00
35
Dibulatkan
8
100,661.00
Rp.
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1,200.00
700.00 Rp.
21,400.00
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
15,504.00
1,040.00 Rp.
16,544.00
9,000.00
10,500.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
37,944.00
3,794.40
Dibulatkan
Rp.
41,738.00
1,200.00
700.00 Rp.
21,400.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0150
0.0100
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
10.2240
Kg
Rp.
1,000.00 Rp.
0.0200
M3
Pasir pasang
Rp.
65,000.00 Rp.
Jumlah
9,000.00
10,500.00
10,224.00
1,300.00 Rp.
Rp.
11,524.00
32,924.00
Rp.
Rp.
3,292.40
36,216.00
1,200.00
700.00 Rp.
21,400.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0150
0.0100
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
7.7760
Kg
Rp.
0.0230
M3
Pasir pasang
Rp.
1,000.00 Rp.
65,000.00 Rp.
Jumlah
9,000.00
10,500.00
7,776.00
1,495.00 Rp.
Rp.
9,271.00
30,671.00
Rp.
Rp.
3,067.10
33,738.00
1,200.00
700.00 Rp.
21,400.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0150
0.0100
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
6.2400
Kg
Rp.
0.0240
M3
Pasir pasang
Rp.
1,000.00 Rp.
65,000.00 Rp.
Jumlah
9,000.00
10,500.00
6,240.00
1,560.00 Rp.
Rp.
Rp.
Rp.
7,800.00
29,200.00
2,920.00
32,120.00
36
UPAH :
0.2000
0.0600
BAHAN :
35.0000
0.0350
Bh
M3
Pekerja
Rp.
45,000.00 Rp.
9,000.00
mandor
Rp.
70,000.00 Rp.
4,200.00 Rp.
Rp.
Rp.
2,500.00 Rp.
40,000.00 Rp.
87,500.00
1,400.00 Rp.
Jumlah
Over Head + Fee 10%
Dibulatkan
13,200.00
88,900.00
Rp.
Rp.
Rp.
102,100.00
10,210.00
112,310.00
21,000.00 Rp.
1,851,000.00
KELOMPOK IV
1
BAHAN :
1.1000
1.2500
1.0000
M3
Kg
Kg
Pekerja
Rp.
45,000.00 Rp.
270,000.00
Tukang kayu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
1,400,000.00
160,000.00
mandor
Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,200,000.00 Rp.
3,520,000.00
17,500.00 Rp.
21,875.00
10,000.00 Rp.
10,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,551,875.00
5,402,875.00
540,287.50
5,943,163.00
45,000.00
175,000.00
20,000.00
3,500.00 Rp.
243,500.00
3,500,000.00 Rp.
140,000.00
10,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
70,000.00
80,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
145,000.00
388,500.00
38,850.00
427,350.00
36,000.00
2,800.00
140,000.00
16,000.00 Rp.
194,800.00
2,500,000.00 Rp.
60,000.00
10,000.00 Rp.
3,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
63,000.00
257,800.00
25,780.00
283,580.00
45,000.00
210,000.00
24,000.00
37
0.0500
BAHAN :
0.0640
0.5000
Kg
mandor
Rp.
M3
Kayu jati, papan
Lem kayu
Rp.
Rp.
3,500.00 Rp.
3,500,000.00 Rp.
224,000.00
10,000.00 Rp.
5,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
229,000.00
511,500.00
51,150.00
562,650.00
27,000.00
140,000.00
16,000.00
2,100.00 Rp.
185,100.00
Rp.
62,500.00
Rp.
570.00
Rp.
5,000.00
Rp.
49,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
4.0000
12.0000
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
1.2000
0.2000
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
1.1000
5.6000
M3
Kg
Rp.
Rp.
2,350,000.00 Rp.
17,500.00 Rp.
15.0000
Kg
Besi strip
Rp.
Rp.
Rp.
Rp.
Rp.
117,070.00
302,170.00
30,217.00
332,387.00
96,000.00
14,000.00 Rp.
1,130,000.00
10,000.00 Rp.
Jumlah
180,000.00
840,000.00
2,585,000.00
98,000.00
150,000.00 Rp.
Rp.
2,833,000.00
3,963,000.00
Rp.
Rp.
396,300.00
4,359,300.00
700.00 Rp.
15,975.00
Pekerja
Rp.
45,000.00 Rp.
6,750.00
Tukang Kayu
Kepala Tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
525.00
8,000.00
Mandor
Rp.
70,000.00 Rp.
Kg
Paku
Rp.
17,500.00 Rp.
1,750.00 Rp.
M3
Kayu Marsawa
`
Rp.
2,350,000.00 Rp.
Jumlah
25,850.00 Rp.
Rp.
282,500.00
70,000.00 Rp.
27,600.00
43,575.00
Rp.
Rp.
4,357.50
47,933.00
12,650.00
Pekerja
Rp.
45,000.00 Rp.
4,500.00
Tukang Kayu
Kepala Tukang
Mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
7,000.00
800.00
350.00 Rp.
BAHAN :
0.2500
Kg
Paku
Rp.
17,500.00 Rp.
4,375.00 Rp.
0.0360
M3
Kayu Marsawa
Rp.
2,350,000.00 Rp.
84,600.00 Rp.
0.1000
0.0100
0.0050
88,975.00
38
Jumlah
Over Head + Fee 10%
Rp.
Rp.
101,625.00
10,162.50
Dibulatkan
Rp.
111,788.00
Pekerja
Tukang kayu
kepala tukang
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
5,250.00 Rp.
31,500.00
Rp.
Rp.
2,350,000.00 Rp.
17,500.00 Rp.
28,200.00
1,750.00 Rp.
29,950.00
M3
Kg
Kayu Marsawa
paku biasa 2" - 5"
6,750.00
17,500.00
2,000.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
61,450.00
6,145.00
Dibulatkan
Rp.
67,595.00
39,425.00
11,250.00
0.3500
0.0350
Tukang kayu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
24,500.00
2,800.00
0.0125
mandor
Rp.
70,000.00 Rp.
875.00 Rp.
Rp.
Rp.
2,350,000.00 Rp.
17,500.00 Rp.
63,450.00
3,500.00 Rp.
BAHAN :
0.0270
0.2000
M3
Kg
66,950.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
106,375.00
10,637.50
Dibulatkan
Rp.
117,013.00
Pekerja
Rp.
45,000.00 Rp.
4,500.00
Tukang kayu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
14,000.00
2,000.00
mandor
Rp.
70,000.00 Rp.
350.00 Rp.
20,850.00
Rp.
Rp.
3,500,000.00 Rp.
17,500.00 Rp.
37,800.00
1,750.00 Rp.
39,550.00
M3
Kg
Kayu surian,papan
paku biasa 2" - 5"
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
60,400.00
6,040.00
66,440.00
42,410.00
Pekerja
Rp.
45,000.00 Rp.
6,750.00
Tukang kayu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
31,500.00
3,600.00
mandor
Rp.
70,000.00 Rp.
560.00 Rp.
Rp.
Rp.
2,350,000.00 Rp.
17,500.00 Rp.
65,800.00
2,625.00 Rp.
M3
Kg
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
68,425.00
110,835.00
11,083.50
121,919.00
39
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.1800
0.0300
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.0070
0.1500
M3
Kg
Kayu surian,papan
paku sekrup 3-5"
Rp.
Rp.
3,500,000.00 Rp.
20,000.00 Rp.
0.1000
Kg
Rp.
17,500.00 Rp.
Jumlah
27,000.00
126,000.00
14,400.00
2,100.00 Rp.
169,500.00
24,500.00
3,000.00
1,750.00 Rp.
Rp.
29,250.00
198,750.00
Rp.
Rp.
19,875.00
218,625.00
7,066.00
Pekerja
Rp.
45,000.00 Rp.
1,125.00
Tukang kayu
kepala tukang
mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
5,250.00
600.00
91.00 Rp.
BAHAN :
0.4000
Lbr
Plywood 4'x8'x4 mm
Rp.
49,000.00 Rp.
0.0500
Kg
Rp.
20,000.00 Rp.
Jumlah
0.0750
0.0075
0.0013
19,600.00
1,000.00 Rp.
Rp.
20,600.00
27,666.00
Rp.
Rp.
2,766.60
30,433.00
315.00
490.00
56.00
28.00 Rp.
889.00
KELOMPOK V
1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
10,000.00 Rp.
10,500.00
18,000.00 Rp.
270.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,770.00
11,659.00
1,165.90
12,825.00
13,500.00
18,200.00
2,080.00
350.00 Rp.
34,130.00
1,800,000.00 Rp.
81,000.00
17,500.00 Rp.
5,250.00
30,000.00 Rp.
3,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00 Rp.
70,000.00 Rp.
Rp.
Rp.
Rp.
Rp.
89,250.00
123,380.00
12,338.00
135,718.00
29,700.00
23,100.00
40
0.0330
0.0330
BAHAN :
0.0400
0.4000
0.2000
0.0150
0.3500
2.0000
kepala tukang
mandor
Rp.
Rp.
M3
Kg
Ltr
M3
Kg
Btg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
2,350,000.00
95,000.00
24,000.00
Kayu terentang
Paku biasa 2"-5"
Minyak bekisting
Balok kayu kelas II
Plywood tebal 9 mm
Dolken kayu
80,000.00 Rp.
70,000.00 Rp.
2,640.00
2,310.00 Rp.
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
201,500.00
259,250.00
25,925.00
285,175.00
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
57,750.00
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
42,300.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
208,550.00
266,300.00
26,630.00
292,930.00
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
57,750.00
Rp.
72,000.00
Rp.
7,000.00
Rp.
6,000.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
144,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
57,750.00
Rp.
Rp.
Rp.
Rp.
297,500.00
355,250.00
35,525.00
390,775.00
29,700.00
23,100.00
2,640.00
2,310.00 Rp.
57,750.00
Rp.
54,000.00
Rp.
7,000.00
Rp.
4,500.00
Rp.
35,250.00
Rp.
33,250.00
Rp.
48,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
182,000.00
239,750.00
23,975.00
263,725.00
41
Membuat 1 m3 lantai kerja beton mutu fc = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
UPAH :
1.2000
Pekerja
Rp.
45,000.00 Rp.
54,000.00
0.2000
Tukang batu
Rp.
70,000.00 Rp.
14,000.00
0.0200
kepala tukang
Rp.
80,000.00 Rp.
1,600.00
0.0600
mandor
Rp.
70,000.00 Rp.
4,200.00
BAHAN :
230.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
230,000.00
893.0000 Kg Pasir beton
Rp.
53.57 Rp.
47,839.29
1,027.0000 Kg Koral beton
Rp.
62.96 Rp.
64,662.96
200.0000 Ltr Air
Rp.
250.00 Rp.
50,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
73,800.00
Rp.
Rp.
Rp.
Rp.
392,502.25
466,302.25
46,630.22
512,932.00
Rp.
101,550.00
Rp.
Rp.
Rp.
Rp.
437,825.66
539,375.66
53,937.57
593,313.00
2,240.00
5,810.00 Rp.
101,550.00
Membuat 1 m3 beton mutu fc = 9,8 MPa (K 125), slump (12 2) cm, w/c = ,78
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
74,250.00
0.2750
Tukang batu
Rp.
70,000.00 Rp.
19,250.00
0.0280
kepala tukang
Rp.
80,000.00 Rp.
2,240.00
0.0830
mandor
Rp.
70,000.00 Rp.
5,810.00
BAHAN :
276.0000 Kg Semen Pc ( 50 Kg)
Rp.
1,000.00 Rp.
276,000.00
828.0000 Kg Pasir beton
Rp.
53.57 Rp.
44,357.14
1,012.0000 Kg Koral beton
Rp.
62.96 Rp.
63,718.52
215.0000 Ltr Air
Rp.
250.00 Rp.
53,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Membuat 1 m3 beton mutu fc = 12,2 MPa (K 150), slump (12 2) cm, w/c = 0,72
UPAH :
1.6500
0.2750
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0280
0.0830
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
299.0000
799.0000
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
1,017.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
250.00 Rp.
74,250.00
19,250.00
299,000.00
42,803.57
64,033.33
53,750.00 Rp.
459,586.90
Jumlah
Over Head + Fee 10%
Rp.
Rp.
561,136.90
56,113.69
Dibulatkan
Rp.
617,251.00
5,810.00 Rp.
101,550.00
10 Membuat 1 m3 beton mutu fc = 14,5 MPa (K 175), slump (12 2) cm, w/c = 0,66
UPAH :
1.6500
0.2750
0.0280
0.0830
BAHAN :
Pekerja
Tukang batu
kepala tukang
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
326.0000
760.0000
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
1,029.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
250.00 Rp.
74,250.00
19,250.00
2,240.00
326,000.00
40,714.29
64,788.89
53,750.00 Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
485,253.17
586,803.17
58,680.32
42
Dibulatkan
Rp.
645,483.00
2,240.00
5,810.00 Rp.
101,550.00
11 Membuat 1 m3 beton mutu fc = 19,3 MPa (K 225), slump (12 2) cm, w/c = 0,58
UPAH :
1.6500
0.2750
0.0280
0.0830
BAHAN :
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
371.0000
698.0000
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
1,047.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
250.00 Rp.
0.0830
BAHAN :
371,000.00
37,392.86
65,922.22
53,750.00 Rp.
528,065.08
Jumlah
Over Head + Fee 10%
Rp.
Rp.
629,615.08
62,961.51
Dibulatkan
Rp.
692,577.00
5,810.00 Rp.
101,550.00
12 Membuat 1 m3 beton mutu fc = 21,7 MPa (K 250), slump (12 2) cm, w/c = 0,56
UPAH :
1.6500
Pekerja
Rp.
45,000.00 Rp.
0.2750
0.0280
74,250.00
19,250.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
mandor
Rp.
70,000.00 Rp.
384.0000
692.0000
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
1,039.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
250.00 Rp.
74,250.00
19,250.00
2,240.00
384,000.00
37,071.43
65,418.52
53,750.00 Rp.
540,239.95
Jumlah
Over Head + Fee 10%
Rp.
Rp.
641,789.95
64,178.99
Dibulatkan
Rp.
705,969.00
5,810.00 Rp.
101,550.00
13 Membuat 1 m3 beton mutu fc = 24,0 MPa (K 275), slump (12 2) cm, w/c = 0,53
UPAH :
1.6500
0.2750
0.0280
0.0830
BAHAN :
Pekerja
Rp.
45,000.00 Rp.
74,250.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
19,250.00
2,240.00
mandor
Rp.
70,000.00 Rp.
1,000.00 Rp.
53.57 Rp.
406.0000
684.0000
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,026.0000
215.0000
Kg
Ltr
Koral beton
Air
Rp.
Rp.
62.96 Rp.
250.00 Rp.
Jumlah
406,000.00
36,642.86
64,600.00
53,750.00 Rp.
Rp.
560,992.86
662,542.86
Rp.
Rp.
66,254.29
728,797.00
5,810.00 Rp.
101,550.00
14 Membuat 1 m3 beton mutu fc = 26,4 MPa (K 300), slump (12 2) cm, w/c = 0,52
UPAH :
1.6500
0.2750
0.0280
0.0830
BAHAN :
Pekerja
Rp.
45,000.00 Rp.
74,250.00
Tukang batu
kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
19,250.00
2,240.00
mandor
Rp.
70,000.00 Rp.
413.0000
681.0000
1,021.0000
Kg
Kg
Kg
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Rp.
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
62.96 Rp.
215.0000
Ltr
Air
Rp.
250.00 Rp.
413,000.00
36,482.14
64,285.19
53,750.00 Rp.
567,517.33
43
BAHAN :
0.2700
2.0000
0.6000
210.0000
3.0000
336.0000
0.5400
0.8100
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
Kayu terentang
Paku biasa 2"-5"
Minyak bekisting
Besi beton polos
kawat beton
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,800,000.00
17,500.00
30,000.00
10,000.00
18,000.00
1,000.00
53.57
62.96
Jumlah
Over Head + Fee 10%
Rp.
Rp.
669,067.33
66,906.73
Dibulatkan
Rp.
735,974.00
238,500.00
19,250.00
91,000.00
73,500.00
20,960.00
18,550.00 Rp.
461,760.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
360,000.00
Rp.
26,250.00
Rp.
12,000.00
Rp.
1,575,000.00
Rp.
40,500.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,349,829.93
2,811,589.93
281,158.99
3,092,749.00
254,250.00
19,250.00
109,200.00
98,000.00
25,840.00
19,810.00 Rp.
526,350.00
Rp.
486,000.00
Rp.
35,000.00
Rp.
18,000.00
Rp.
2,100,000.00
Rp.
54,000.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,029,079.93
3,555,429.93
355,542.99
3,910,973.00
317,250.00
19,250.00
115,500.00
147,000.00
32,240.00
24,710.00 Rp.
655,950.00
720,000.00
70,000.00
60,000.00
3,150,000.00
81,000.00
44
336.0000
0.5400
0.8100
0.1500
3.5000
20.0000
Kg
M3
M3
M3
Lbr
Btg
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Balok kayu kelas II
Plywood 9 mm
kayu dolken
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,000.00
53.57
62.96
2,350,000.00
95,000.00
24,000.00
Rp.
336,000.00
Rp.
28.93
Rp.
51.00
Rp.
352,500.00
Rp.
332,500.00
Rp.
480,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
5,582,079.93
6,238,029.93
623,802.99
6,861,833.00
22,260.00 Rp.
567,400.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
285,750.00
19,250.00
1.6500
1.4000
0.3330
Tukang kayu
tukang besi
kepala tukang
Rp.
Rp.
Rp.
70,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
115,500.00
98,000.00
26,640.00
mandor
Rp.
70,000.00 Rp.
0.3180
BAHAN :
0.3200
3.2000
M3
Kg
Kayu terentang
Paku biasa 2"-5"
Rp.
Rp.
1,800,000.00 Rp.
17,500.00 Rp.
576,000.00
56,000.00
1.6000
210.0000
Lt
Kg
Minyak bekisting
Besi beton polos
Rp.
Rp.
30,000.00 Rp.
10,000.00 Rp.
48,000.00
2,100,000.00
3.0000
336.0000
Kg
Kg
kawat beton
Semen Pc ( 50 Kg)
Rp.
Rp.
18,000.00 Rp.
1,000.00 Rp.
54,000.00
336,000.00
0.5400
0.8100
M3
M3
Pasir beton
Koral beton
Rp.
Rp.
53.57 Rp.
62.96 Rp.
28.93
51.00
0.1400
2.8000
16.0000
M3
Lbr
Btg
Rp.
Rp.
Rp.
2,350,000.00 Rp.
95,000.00 Rp.
24,000.00 Rp.
329,000.00
266,000.00
384,000.00 Rp.
4,149,079.93
Jumlah
Over Head + Fee 10%
Rp.
Rp.
4,716,479.93
471,647.99
Dibulatkan
Rp.
5,188,128.00
32,400.00
14,140.00 Rp.
582,040.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
252,000.00
24,500.00
2.3000
1.4000
Tukang kayu
tukang besi
Rp.
Rp.
70,000.00 Rp.
70,000.00 Rp.
161,000.00
98,000.00
0.4050
0.2020
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.2500
M3
Kayu terentang
Rp.
1,800,000.00 Rp.
450,000.00
3.0000
1.2000
Kg
Lt
Rp.
Rp.
17,500.00 Rp.
30,000.00 Rp.
52,500.00
36,000.00
200.0000
3.0000
Kg
Kg
Rp.
Rp.
10,000.00 Rp.
18,000.00 Rp.
2,000,000.00
54,000.00
323.0000
0.5200
0.7800
Kg
M3
M3
Semen Pc ( 50 Kg)
Pasir beton
Koral beton
Rp.
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
62.96 Rp.
323,000.00
27.86
49.11
0.1050
2.5000
M3
Lbr
Rp.
Rp.
2,350,000.00 Rp.
95,000.00 Rp.
246,750.00
237,500.00
14.0000
Btg
kayu dolken
Rp.
24,000.00 Rp.
Jumlah
336,000.00 Rp.
Rp.
Rp.
3,735,826.97
4,317,866.97
431,786.70
45
Dibulatkan
Rp.
4,749,654.00
22,145.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
13,365.00
2,310.00
0.0330
0.0330
0.0100
Tukang kayu
tukang besi
kepala tukang
Rp.
Rp.
Rp.
70,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
2,310.00
2,310.00
800.00
mandor
Rp.
70,000.00 Rp.
1,050.00 Rp.
0.0150
BAHAN :
0.0030
0.0200
M3
Kg
Kayu terentang
Paku biasa 2"-5"
Rp.
Rp.
1,800,000.00 Rp.
17,500.00 Rp.
5,400.00
350.00
3.6000
0.0500
Kg
Kg
Rp.
Rp.
10,000.00 Rp.
18,000.00 Rp.
36,000.00
900.00
5.5000
0.0090
Kg
M3
Semen Pc ( 50 Kg)
Pasir beton
Rp.
Rp.
1,000.00 Rp.
53.57 Rp.
5,500.00
0.48
0.0150
M3
Koral beton
Rp.
62.96 Rp.
0.94 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
48,151.43
70,296.43
7,029.64
Rp.
77,326.00
1,016,894.25 Rp.
Rp.
2,614,710.31
2,614,700.00
m3
m2
Rp.
Rp.
79.2900
kg
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
905,239.06
m3
m2
Rp.
Rp.
92.6000
kg
Rp.
692,577.00 Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
994,812.94
1,187,595.00 Rp.
Rp.
2,874,984.94
2,875,000.00
m3
Rp.
692,577.00 Rp.
9.1650
166.0900
m2
kg
Cetakan Sloof
Pembesian Besi Polos
Rp.
Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
1,243,855.47
2,130,104.25 Rp.
Rp.
4,066,536.72
4,066,500.00
m3
Rp.
692,577.00 Rp.
7.0000
145.9500
m2
kg
Cetakan Sloof
Pembesian Besi Polos
Rp.
Rp.
135,718.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
950,026.00
1,871,808.75 Rp.
3,514,411.75
Rp.
3,514,400.00
692,577.00
3,564,687.50
2,618,865.00 Rp.
6,876,129.50
Rp.
6,876,100.00
m3
m2
kg
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
46
m3
Rp.
692,577.00 Rp.
10.0000
138.7000
m2
kg
Cetakan Kolom
Pembesian Besi Polos
Rp.
Rp.
285,175.00 Rp.
12,825.00 Rp.
692,577.00
2,851,750.00
1,778,827.50 Rp.
5,323,154.50
Rp.
5,323,200.00
2,471,041.38
1,794,217.50 Rp.
4,957,835.88
Rp.
4,957,800.00
692,577.00
2,138,812.50
1,682,640.00 Rp.
4,514,029.50
Rp.
4,514,000.00
1,416,393.00 Rp.
Rp.
4,105,195.00
4,105,200.00
Jumlah
27 Analisa Beton Kolom ukuran 15 x 25 / m3
BAHAN :
1.0000
m3
Rp.
692,577.00 Rp.
8.6650
139.9000
m2
kg
Cetakan Kolom
Pembesian Besi Polos
Rp.
Rp.
285,175.00 Rp.
12,825.00 Rp.
692,577.00
Jumlah
28 Analisa Beton Kolom ukuran 20 x 20 / m3
BAHAN :
1.0000
7.5000
131.2000
m3
m2
kg
Rp.
Rp.
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
m3
m2
Rp.
Rp.
110.4400
kg
Rp.
692,577.00 Rp.
285,175.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
1,996,225.00
m3
m2
Rp.
Rp.
70.6400
kg
Rp.
12,825.00 Rp.
Jumlah
905,958.00 Rp.
Rp.
3,024,410.00
3,024,400.00
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
3,417,028.45
2,159,345.25 Rp.
Rp.
6,268,950.70
6,269,000.00
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
Jumlah
692,577.00
3,173,896.55
1,698,927.75 Rp.
Rp.
5,565,401.30
5,565,400.00
Rp.
Rp.
Rp.
692,577.00 Rp.
292,930.00 Rp.
12,825.00 Rp.
692,577.00
2,684,703.45
2,130,104.25 Rp.
5,507,384.70
692,577.00 Rp.
285,175.00 Rp.
692,577.00
1,425,875.00
47
Jumlah
Rp.
5,507,400.00
6,300.00
5,250.00
640.00
560.00 Rp.
12,750.00
KELOMPOK VI
1
Rp.
Rp.
Rp.
Rp.
25,000.00 Rp.
12,500.00
19,000.00 Rp.
2,280.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,780.00
27,530.00
2,753.00
30,283.00
9,000.00
7,000.00
800.00
700.00 Rp.
17,500.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
10,000.00 Rp.
110,000.00
17,500.00 Rp.
525.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
36,000.00 Rp.
36,720.00
17,500.00 Rp.
3,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
110,525.00
128,025.00
12,802.50
140,828.00
9,000.00
7,000.00
800.00
70.00 Rp.
16,870.00
Rp.
Rp.
Rp.
Rp.
40,220.00
57,090.00
5,709.00
62,799.00
60,310.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0080
0.0060
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
640.00
420.00 Rp.
Lbr
Kg
Rp.
Rp.
75,000.00 Rp.
15,000.00 Rp.
78,750.00
300.00 Rp.
BAHAN :
1.0500
0.0200
45,000.00
70,000.00
80,000.00
70,000.00
6,750.00
52,500.00
79,050.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
139,360.00
13,936.00
Dibulatkan
Rp.
153,296.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
11,250.00
10,500.00
48
0.0150
0.0130
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
3.3000
Bh
Nok genteng
Rp.
37,500.00 Rp.
0.0200
Kg
Seng
19,000.00 Rp.
Jumlah
1,200.00
910.00 Rp.
123,750.00
380.00 Rp.
Rp.
14,799.00
162,789.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0080
0.0060
kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
640.00
420.00 Rp.
12,710.00
Hl
Kg
Rp.
Rp.
85,000.00 Rp.
19,000.00 Rp.
25,500.00
760.00 Rp.
26,260.00
Seng plat t- 4 mm
Paku biasa 1/2"-1"
6,750.00
4,900.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
38,970.00
3,897.00
Dibulatkan
Rp.
42,867.00
0.0250
BAHAN :
2.0000
0.0400
Pekerja
Tukang Besi
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
11,250.00
17,500.00
Kepala Tukang
Rp.
80,000.00 Rp.
2,000.00
Hl
Kg
Rp.
Rp.
85,000.00 Rp.
26,000.00 Rp.
Jumlah
Seng plat t- 4 mm
Paku Atap
30,750.00
170,000.00
1,040.00 Rp.
Rp.
171,040.00
201,790.00
Untuk 1 M'
Over Head + Fee 10%
Rp.
Rp.
20,179.00
2,017.90
Dibulatkan
Rp.
22,197.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
6,750.00
3,500.00
0.0050
0.0080
Kepala tukang
mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
400.00
560.00
Aluminium foil
Rp.
85,000.00 Rp.
BAHAN :
1.0500
Rp.
Rp.
0.1500
0.0700
0.2500
0.2500
124,130.00
147,990.00
BAHAN :
0.3000
0.0400
23,860.00
Lbr
11,210.00
89,250.00 Rp.
89,250.00
Jumlah
Untuk 1 M'
Rp.
Rp.
100,460.00
10,046.00
Rp.
Rp.
1,004.60
11,051.00
Oh
Pekerja
Rp.
45,000.00 Rp.
5,400.00
0.0600
0.0060
0.0060
Oh
Oh
Oh
Tukang Kayu
Kepala Tukang
Mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
4,200.00
480.00
420.00
10,500.00
BAHAN :
49
0.7000
0.0200
Hl
Kg
Rp.
Rp.
37,500.00 Rp.
26,000.00 Rp.
26,250.00
520.00 Rp.
26,770.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
37,270.00
3,727.00
Dibulatkan
Rp.
40,997.00
Rp.
45,000.00 Rp.
5,400.00
0.0600
0.0060
Oh
Oh
Tukang Kayu
Kepala Tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
4,200.00
480.00
0.0060
BAHAN :
Oh
Mandor
Rp.
70,000.00 Rp.
420.00
0.7000
0.0200
Hl
Kg
Rp.
Rp.
55,000.00 Rp.
26,000.00 Rp.
10,500.00
38,500.00
520.00 Rp.
39,020.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
49,520.00
4,952.00
Dibulatkan
Rp.
54,472.00
Oh
Pekerja
Rp.
45,000.00 Rp.
6,750.00
Oh
Oh
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
4,900.00
640.00
Oh
Tukang kayu
Kepala Tukang
Mandor
Rp.
70,000.00 Rp.
420.00
Hl
Kg
Rp.
Rp.
85,000.00 Rp.
195,000.00 Rp.
12,710.00
BAHAN :
0.3000
0.0400
25,500.00
7,800.00 Rp.
33,300.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
46,010.00
4,601.00
Dibulatkan
Rp.
50,611.00
lbr
Kg
Pekerja
Rp.
45,000.00 Rp.
4,500.00
Mandor
Tukang Besi
Rp.
Rp.
70,000.00 Rp.
70,000.00 Rp.
350.00
14,000.00
Kepala Tukang
Rp.
80,000.00 Rp.
1,600.00 Rp.
20,450.00
Seng Superdex
Paku Atap
Rp.
Rp.
75,000.00 Rp.
195,000.00 Rp.
62,475.00
3,900.00 Rp.
66,375.00
Jumlah
Untuk 1 M'
Over Head + Fee 10%
Rp.
Rp.
Rp.
86,825.00
8,682.50
868.25
Dibulatkan
Rp.
9,551.00
3,200.00
945.00 Rp.
44,295.00
KELOMPOK VII
1
Pekerja
Tukang Kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0400
0.0135
Kepala Tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.0230
0.0600
M3
Kg
Rp.
Rp.
2,350,000.00 Rp.
17,500.00 Rp.
0.3900
Lbr
Triplek tebal 4 mm
Rp.
49,000.00 Rp.
12,150.00
28,000.00
54,050.00
1,050.00
19,110.00 Rp.
74,210.00
50
Jumlah
Over Head + Fee 10%
Rp.
Rp.
118,505.00
11,850.50
Dibulatkan
Rp.
130,356.00
1,080.00 Rp.
48,530.00
Pekerja
Mandor
Tukang Kayu
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
70,000.00 Rp.
Kepala Tukang
Rp.
80,000.00 Rp.
0.0230
2.5000
M3
Btg
Rp.
Rp.
2,350,000.00 Rp.
19,000.00 Rp.
0.0600
Kg
Paku 2"-5"
Rp.
0.0135
BAHAN :
17,500.00 Rp.
Jumlah
16,650.00
28,000.00
2,800.00
54,050.00
47,500.00
1,050.00 Rp.
Rp.
Rp.
Rp.
15,113.00
166,243.00
2,560.00
630.00 Rp.
33,690.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0320
0.0090
Kepalatukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.0120
M3
Rp.
2,350,000.00 Rp.
0.0600
1.1000
Kg
Lbr
Paku biasa
Eternit
Rp.
Rp.
17,500.00 Rp.
15,000.00 Rp.
8,100.00
22,400.00
28,200.00
1,050.00
16,500.00 Rp.
45,750.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
79,440.00
7,944.00
Dibulatkan
Rp.
87,384.00
350.00 Rp.
8,750.00
Pekerja
Rp.
45,000.00 Rp.
4,500.00
Tukang kayu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
3,500.00
400.00
Mandor
Rp.
70,000.00 Rp.
2,350,000.00 Rp.
15,000.00 Rp.
0.0400
0.0400
M3
Kg
Rp.
Rp.
0.3640
Lbr
Gypsum(120x240x9)mm
Rp.
94,000.00
600.00
70,000.00 Rp.
25,480.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
102,600.00
151,130.00
120,080.00
128,830.00
12,883.00
Rp.
141,713.00
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0050
0.0030
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
400.00
210.00 Rp.
6,360.00
M'
Kg
Rp.
Rp.
5,000.00 Rp.
17,500.00 Rp.
5,250.00
175.00 Rp.
5,425.00
Rp.
11,785.00
BAHAN :
1.0500
0.0100
Jumlah
2,250.00
3,500.00
51
Rp.
Rp.
1,178.50
12,964.00
80.00
11,200.00 Rp.
236,780.00
KELOMPOK VIII
1
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
148,500.00
77,000.00
BAHAN :
1.0000
Bh
Rp.
800,000.00 Rp.
800,000.00
1.0000
Ls
Rp.
240,000.00 Rp.
Jumlah
240,000.00 Rp.
Rp.
Rp.
Rp.
127,678.00
1,404,458.00
281,200.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
45,000.00
105,000.00
1.5000
0.1600
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
120,000.00
11,200.00 Rp.
BAHAN :
1.0000
Bh
Rp.
175,000.00 Rp.
6.0000
0.0100
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
175,000.00
6,000.00
650.00 Rp.
181,650.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
462,850.00
46,285.00
Dibulatkan
Rp.
509,135.00
7,000.00 Rp.
130,000.00
Pekerja
Rp.
45,000.00 Rp.
45,000.00
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00
8,000.00
Mandor
Rp.
70,000.00 Rp.
250,000.00 Rp.
15,000.00 Rp.
1.0000
1.0000
Bh
Ls
Rp.
Rp.
6.0000
0.0100
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
Jumlah
250,000.00
15,000.00
6,000.00
650.00 Rp.
Rp.
1,040,000.00
1,276,780.00
271,650.00
401,650.00
Rp.
Rp.
40,165.00
441,815.00
12,000.00
7,000.00 Rp.
165,500.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
Bh
Rp.
650,000.00 Rp.
45,000.00
101,500.00
650,000.00
52
1.0000
6.0000
Ls
Kg
Perlengkapan
Semen Pc (50 kg)
Rp.
Rp.
39,000.00 Rp.
1,000.00 Rp.
0.0100
M3
Pasir Pasang
Rp.
65,000.00 Rp.
Jumlah
39,000.00
6,000.00
650.00 Rp.
Rp.
Rp.
Rp.
86,115.00
947,265.00
43,200.00
7,700.00 Rp.
320,900.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.5400
0.1100
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
1.0000
Bh
Bak fiber
Rp.
250,000.00 Rp.
1.0000
Ls
Aksesoris
Rp.
45,000.00 Rp.
Jumlah
81,000.00
189,000.00
250,000.00
45,000.00 Rp.
Rp.
61,590.00
677,490.00
24,000.00
21,000.00 Rp.
525,000.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.3000
0.3000
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
270,000.00
210,000.00
BAHAN :
120.0000
Kg
Rp.
1,000.00 Rp.
120,000.00
220.0000
360.0000
Bh
bh
Batu bata
Keramik ( 11 x 11 ) cm
Rp.
Rp.
700.00 Rp.
544.46 Rp.
154,000.00
196,007.26
6.0000
0.3000
Kg
M3
Semen nat
Pasir pasang
Rp.
Rp.
6,000.00 Rp.
65,000.00 Rp.
Jumlah
36,000.00
19,500.00 Rp.
Rp.
525,507.26
1,050,507.26
Rp.
Rp.
105,050.73
1,155,558.00
63,000.00 Rp.
585,000.00
Pekerja
Rp.
45,000.00 Rp.
135,000.00
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
315,000.00
72,000.00
Mandor
Rp.
70,000.00 Rp.
250,000.00 Rp.
Bh
Bak fiber
Rp.
Ls
Aksesoris
Rp.
30,000.00 Rp.
Jumlah
250,000.00
30,000.00 Rp.
Rp.
295,000.00
615,900.00
Rp.
Rp.
695,650.00
861,150.00
280,000.00
865,000.00
Rp.
Rp.
86,500.00
951,500.00
4,970.00 Rp.
105,740.00
Pekerja
Tukang batu
Kepala tukang
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
0.0710
Mandor
Rp.
70,000.00 Rp.
63,900.00
33,110.00
3,760.00
53
BAHAN :
22.0000
Bh
Batu bata
Rp.
700.00 Rp.
15,400.00
77.0000
0.1300
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
77,000.00
8,450.00
0.0200
2.6000
M3
Kg
Batu kerikil
Besi beton
Rp.
Rp.
60,000.00 Rp.
10,000.00 Rp.
1,200.00
26,000.00
0.0900
M3
Pasir beton
Rp.
75,000.00 Rp.
6,750.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
Dibulatkan
134,800.00
240,540.00
24,054.00
Rp.
264,594.00
M'
Ls
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
2,430.00
6,300.00
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
720.00
1,890.00 Rp.
11,340.00
Rp.
Rp.
10,000.00 Rp.
3,500.00 Rp.
12,000.00
3,500.00 Rp.
15,500.00
M'
Ls
Rp.
Rp.
26,840.00
2,684.00
Dibulatkan
Rp.
29,524.00
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
2,430.00
6,300.00
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
720.00
1,890.00 Rp.
11,340.00
Rp.
Rp.
14,000.00 Rp.
4,900.00 Rp.
16,800.00
4,900.00 Rp.
21,700.00
Jumlah
Over Head + Fee 10%
Jumlah
Over Head + Fee 10%
Rp.
Rp.
33,040.00
3,304.00
Dibulatkan
Rp.
36,344.00
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
2,430.00
6,300.00
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
720.00
1,890.00 Rp.
11,340.00
Rp.
Rp.
20,000.00 Rp.
7,000.00 Rp.
24,000.00
7,000.00 Rp.
31,000.00
UPAH :
1.2000
1.0000
M'
Ls
Rp.
Rp.
Rp.
Jumlah
Over Head + Fee 10%
Rp.
Rp.
42,340.00
4,234.00
Dibulatkan
Rp.
46,574.00
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
4,860.00
12,600.00
1,440.00
54
0.0054
UPAH :
1.2000
1.0000
M'
Ls
Mandor
Rp.
70,000.00 Rp.
Rp.
Rp.
25,000.00 Rp.
30,000.00
8,750.00 Rp.
8,750.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
50,000.00 Rp.
60,000.00
17,500.00 Rp.
17,500.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
60,000.00 Rp.
72,000.00
21,000.00 Rp.
21,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
UPAH :
1.2000
1.0000
M'
Ls
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
378.00 Rp.
19,278.00
Rp.
Rp.
Rp.
Rp.
38,750.00
58,028.00
5,802.80
63,831.00
4,860.00
12,600.00
1,440.00
378.00 Rp.
19,278.00
Rp.
Rp.
Rp.
Rp.
77,500.00
96,778.00
9,677.80
106,456.00
6,075.00
15,750.00
1,800.00
476.00 Rp.
24,101.00
Rp.
Rp.
Rp.
Rp.
93,000.00
117,101.00
11,710.10
128,811.00
1,620.00
4,200.00
480.00
126.00 Rp.
6,426.00
4,500.00 Rp.
5,400.00
1,575.00 Rp.
1,575.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
6,975.00
13,401.00
1,340.10
14,741.00
Rp.
Rp.
Rp.
Rp.
1,620.00
4,200.00
480.00
126.00 Rp.
6,426.00
5,000.00 Rp.
1,750.00 Rp.
6,000.00
1,750.00 Rp.
7,750.00
45,000.00
70,000.00
80,000.00
70,000.00
BAHAN :
1.2000
1.0000
M'
Ls
Pipa 3/4"
Perlengkapan
Rp.
Rp.
55
Jumlah
Over Head + Fee 10%
Rp.
Rp.
14,176.00
1,417.60
Dibulatkan
Rp.
15,594.00
Pekerja
Tukang batu
Kepala tukang
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
Mandor
Rp.
70,000.00 Rp.
189.00 Rp.
9,639.00
Rp.
Rp.
12,500.00 Rp.
4,375.00 Rp.
15,000.00
4,375.00 Rp.
19,375.00
M'
Ls
Pipa 2"
Perlengkapan
2,430.00
6,300.00
720.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
29,014.00
2,901.40
Dibulatkan
Rp.
31,915.00
Rp.
45,000.00 Rp.
1,620.00
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
4,200.00
480.00
Mandor
Rp.
70,000.00 Rp.
126.00 Rp.
6,426.00
Rp.
Rp.
14,000.00 Rp.
4,900.00 Rp.
16,800.00
4,900.00 Rp.
21,700.00
M'
Ls
Pipa 2.1/2"
Perlengkapan
Jumlah
Over Head + Fee 10%
Rp.
Rp.
28,126.00
2,812.60
Dibulatkan
Rp.
30,939.00
3,645.00
9,450.00
1,080.00
287.00 Rp.
14,462.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
20,000.00 Rp.
24,000.00
7,000.00 Rp.
7,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
27,000.00 Rp.
32,400.00
9,450.00 Rp.
9,450.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
31,000.00
45,462.00
4,546.20
50,008.00
3,645.00
9,450.00
1,080.00
287.00 Rp.
14,462.00
Rp.
Rp.
Rp.
Rp.
41,850.00
56,312.00
5,631.20
61,943.00
UPAH :
0.0300
0.3000
0.0300
0.0015
BAHAN :
1.0000
1.0000
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
Rp.
Rp.
Rp.
Bh
Set
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
1,350.00
21,000.00
2,400.00
105.00 Rp.
250,000.00 Rp.
250,000.00
75,000.00 Rp.
75,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
325,000.00
349,855.00
34,985.50
384,841.00
450.00
7,000.00
800.00
350.00 Rp.
8,600.00
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
25,000.00 Rp.
25,000.00
10,000.00 Rp.
250.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
25,000.00 Rp.
25,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
24,855.00
Rp.
Rp.
Rp.
Rp.
25,250.00
33,850.00
3,385.00
37,235.00
450.00
7,000.00
800.00
350.00 Rp.
8,600.00
Rp.
Rp.
Rp.
Rp.
25,000.00
33,600.00
3,360.00
36,960.00
KELOMPOK IX
1
Pekerja
Tukang besi
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.1000
0.0500
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
8,000.00
3,500.00 Rp.
126,500.00
M2
Rp.
300,000.00 Rp.
300,000.00 Rp.
300,000.00
BAHAN :
1.0000
Roll door
45,000.00
70,000.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
426,500.00
42,650.00
Dibulatkan
Rp.
469,150.00
147.00 Rp.
5,436.00
Pekerja
Rp.
45,000.00 Rp.
1,935.00
0.0430
0.0043
Tukang besi
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
3,010.00
344.00
0.0021
Mandor
Rp.
70,000.00 Rp.
57
BAHAN :
1.1000
2.0000
M'
Bh
Kusen Aluminium
Sekrup fixer
Rp.
Rp.
Rp.
150,000.00 Rp.
400.00 Rp.
12,000.00 Rp.
Jumlah
165,000.00
800.00
720.00 Rp.
Rp.
Pekerja
Tukang besi
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.1050
0.0052
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
8,400.00
364.00 Rp.
129,514.00
M2
Rp.
500,000.00 Rp.
500,000.00 Rp.
500,000.00
Pintu aluminium
47,250.00
73,500.00
Rp.
Rp.
Rp.
629,514.00
62,951.40
692,465.00
122.50 Rp.
43,172.50
300,000.00 Rp.
Rp.
300,000.00
343,172.50
Pekerja
Rp.
45,000.00 Rp.
15,750.00
Tukang besi
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
24,500.00
2,800.00
Mandor
Rp.
70,000.00 Rp.
M2
Vertikal blinds
Rp.
300,000.00 Rp.
Jumlah
Rp.
Rp.
34,317.25
377,490.00
13,360.00
5,810.00 Rp.
211,220.00
Pekerja
Tukang las
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.1670
0.0830
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
Besi trip 2 x 3
Pengelasan
Rp.
Rp.
10,000.00 Rp.
61,770.00
3,500.00 Rp.
94,780.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
11,600.00 Rp.
10,000.00 Rp.
3,500.00 Rp.
Jumlah
BAHAN :
6.1770
27.0800
17,195.60
189,152.00
1.0500
1.0500
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
BAHAN :
1.0000
166,520.00
171,956.00
Kg
cm
Rp.
Rp.
Rp.
Rp.
75,150.00
116,900.00
Rp.
Rp.
Rp.
Rp.
156,550.00
367,770.00
36,777.00
404,547.00
4,500.00
7,000.00
800.00
35.00 Rp.
12,335.00
12,760.00
17,160.00
38,885.00 Rp.
Rp.
68,805.00
81,140.00
58
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,114.00
89,254.00
9,000.00
14,000.00
1,600.00
70.00 Rp.
24,670.00
105,000.00 Rp.
115,500.00
350.00 Rp.
3,500.00
10,000.00 Rp.
70,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
189,000.00
213,670.00
21,367.00
235,037.00
19,800.00
30,800.00
3,520.00
1,540.00 Rp.
55,660.00
550,000.00 Rp.
550,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
550,000.00
605,660.00
60,566.00
666,226.00
2,700.00
42,000.00
4,800.00
210.00 Rp.
49,710.00
KELOMPOK X
1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
45,000.00 Rp.
45,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
330,000.00 Rp.
330,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
330,000.00
379,710.00
37,971.00
417,681.00
450.00
35,000.00
800.00
350.00 Rp.
36,600.00
Rp.
Rp.
Rp.
Rp.
45,000.00
81,600.00
8,160.00
89,760.00
675.00
10,500.00
1,200.00
70.00 Rp.
12,445.00
10,000.00 Rp.
10,000.00 Rp.
Jumlah
Rp.
Over Head + Fee 10% Rp.
10,000.00
22,445.00
2,244.50
Rp.
Rp.
Rp.
Rp.
59
Dibulatkan
Rp.
24,690.00
70.00 Rp.
8,320.00
5,000.00 Rp.
Rp.
5,000.00
13,320.00
Rp.
45,000.00 Rp.
450.00
Tukang kayu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
7,000.00
800.00
Mandor
Rp.
70,000.00 Rp.
Bh
engsel pintu
Rp.
5,000.00 Rp.
Jumlah
0.0150
0.1500
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
0.0150
0.0010
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1,200.00
70.00 Rp.
12,445.00
Bh
Rp.
5,000.00 Rp.
5,000.00 Rp.
5,000.00
Kait angin
675.00
10,500.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
17,445.00
1,744.50
Dibulatkan
Rp.
19,190.00
52.50 Rp.
12,427.50
60,500.00 Rp.
Rp.
60,500.00
72,927.50
Rp.
45,000.00 Rp.
675.00
Tukang kayu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
10,500.00
1,200.00
Mandor
Rp.
70,000.00 Rp.
Rp.
55,000.00 Rp.
Jumlah
M2
Kaca
Rp.
Rp.
7,292.75
80,220.00
1,332.00
14,652.00
BAHAN :
1.0000
Rp.
Rp.
Pekerja
Tukang kayu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
1,200.00
52.50 Rp.
12,427.50
M2
Rp.
75,000.00 Rp.
82,500.00 Rp.
82,500.00
Kaca
Mandor
675.00
10,500.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
94,927.50
9,492.75
Dibulatkan
Rp.
104,420.00
56.00 Rp.
13,668.50
Rp.
45,000.00 Rp.
742.50
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
11,550.00
1,320.00
Rp.
70,000.00 Rp.
60
BAHAN :
1.1000
M2
Kaca
Rp.
100,000.00 Rp.
110,000.00 Rp.
110,000.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
123,668.50
12,366.85
Dibulatkan
Rp.
136,035.00
11,250.00
8,400.00
960.00
910.00 Rp.
21,520.00
KELOMPOK XI
1
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
6,711.92 Rp.
44,500.00
1,000.00 Rp.
9,800.00
65,000.00 Rp.
2,925.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,032.86
1,000.00
65,000.00
6,000.00
Rp.
36,000.00
Rp.
10,000.00
Rp.
2,925.00
Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
BAHAN :
11.8700
10.0000
0.0450
1.5000
Rp.
Rp.
Rp.
Rp.
3,580.45
1,000.00
65,000.00
6,000.00
Rp.
42,500.00
Rp.
10,000.00
Rp.
2,925.00
Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
45,000.00
70,000.00
80,000.00
70,000.00
Bh
Kg
M3
Kg
Ubin taraso
Semen Pc (50 kg)
Pasir pasang
Semen warna
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
57,225.00
78,745.00
7,874.50
86,620.00
11,700.00
8,750.00
1,040.00
910.00 Rp.
22,400.00
Rp.
Rp.
Rp.
Rp.
57,925.00
80,325.00
8,032.50
88,358.00
11,700.00
8,750.00
1,040.00
910.00 Rp.
22,400.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
64,425.00
86,825.00
8,682.50
95,508.00
Rp.
Rp.
Rp.
Rp.
27,900.00
24,500.00
2,800.00
2,100.00 Rp.
57,300.00
3,580.45 Rp.
42,500.00 Rp.
61
10.0000
0.0450
1.5000
Rp.
Rp.
Rp.
1,000.00 Rp.
10,000.00
65,000.00 Rp.
2,925.00
6,000.00 Rp.
9,000.00
Jumlah
Over Head + Fee 10%
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
64,425.00
121,725.00
12,172.50
133,898.00
Pekerja
Rp.
45,000.00 Rp.
7,650.00
Tukang Batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
11,900.00
1,360.00
Mandor
Rp.
70,000.00 Rp.
630.00 Rp.
21,540.00
Rp.
Rp.
150,000.00 Rp.
25,000.00 Rp.
157,500.00 Rp.
8,750.00 Rp.
166,250.00
Kg
M3
Kg
M2
Kg
Lantai Karpet
Lem vinily
Jumlah
Over Head + Fee 10%
Rp.
Rp.
187,790.00
18,779.00
Dibulatkan
Rp.
206,569.00
Pekerja
Rp.
45,000.00 Rp.
29,250.00
Tukang Kayu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
24,500.00
2,800.00
Mandor
Rp.
70,000.00 Rp.
2,310.00 Rp.
58,860.00
Rp.
Rp.
250,000.00 Rp.
25,000.00 Rp.
262,500.00 Rp.
15,000.00 Rp.
277,500.00
M2
Kg
Parquet jati
Lem vinily
Jumlah
Over Head + Fee 10%
Dibulatkan
7
Rp.
Rp.
Rp.
336,360.00
33,636.00
369,996.00
2,100.00 Rp.
64,200.00
Pekerja
Rp.
45,000.00 Rp.
27,000.00
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
31,500.00
3,600.00
Mandor
Rp.
70,000.00 Rp.
1,132.08 Rp.
1,000.00 Rp.
26.5000
9.3000
Bh
Kg
Porselin 20 x20
semen Pc(50 kg)
Rp.
Rp.
0.0180
1.9400
M3
Kg
Pasir pasang
Semen warna
Rp.
Rp.
65,000.00 Rp.
6,000.00 Rp.
Jumlah
30,000.00
9,300.00
1,170.00
11,640.00 Rp.
Rp.
52,110.00
116,310.00
Rp.
Rp.
11,631.00
127,941.00
2,100.00 Rp.
64,200.00
Pekerja
Rp.
45,000.00 Rp.
27,000.00
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
31,500.00
3,600.00
Mandor
Rp.
70,000.00 Rp.
Bh
Keramik 20 x 25
Rp.
1,800.00 Rp.
45,000.00
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
9,300.00
1,170.00
62
2.7500
Kg
Semen warna
Rp.
6,000.00 Rp.
Jumlah
16,500.00 Rp.
Rp.
71,970.00
136,170.00
Rp.
Rp.
13,617.00
149,787.00
57,300.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
27,900.00
24,500.00
0.0350
0.0300
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
2,800.00
2,100.00 Rp.
BAHAN :
26.5000
Bh
Keramik 20 X 20
Rp.
1,698.11 Rp.
45,000.00 Rp.
10.4000
0.0450
1.6200
Kg
M3
Kg
Rp.
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
6,000.00 Rp.
10,400.00 Rp.
2,925.00 Rp.
9,720.00 Rp.
68,045.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
125,345.00
12,534.50
Dibulatkan
Rp.
137,880.00
57,300.00
Pekerja
Tukang batu
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
27,900.00
24,500.00
0.0350
0.0300
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
2,800.00
2,100.00 Rp.
BAHAN :
6.6300
9.8000
Bh
Kg
Keramik 40 X 40
Semen Pc (50 kg)
Rp.
Rp.
6,787.33 Rp.
1,000.00 Rp.
45,000.00 Rp.
9,800.00 Rp.
0.0450
1.3000
M3
Kg
Pasir pasang
Semen warna
Rp.
Rp.
65,000.00 Rp.
6,000.00 Rp.
2,925.00 Rp.
7,800.00 Rp.
65,525.00
Jumlah
Over Head + Fee 10%
Rp.
Rp.
122,825.00
12,282.50
Dibulatkan
Rp.
135,108.00
11,420.00
Pekerja
Tukang batu
Kepala tukang
Rp.
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
80,000.00 Rp.
4,050.00
6,300.00
720.00
0.0050
Mandor
Rp.
70,000.00 Rp.
350.00 Rp.
BAHAN :
2.6500
Bh
Plin keramik 10 X 40
Rp.
1,696.83 Rp.
4,496.61 Rp.
1.1400
0.0030
Kg
M3
Rp.
Rp.
1,000.00 Rp.
65,000.00 Rp.
1,140.00 Rp.
195.00 Rp.
0.1000
Kg
Semen warna
Rp.
6,000.00 Rp.
Jumlah
600.00 Rp.
Rp.
Rp.
Rp.
6,431.61
17,851.61
1,785.16
19,637.00
Pekerja
Rp.
45,000.00 Rp.
5,400.00
63
0.1200
0.0120
0.0060
BAHAN :
0.0030
0.0500
Tukang batu
Kepala tukang
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
Mandor
Rp.
70,000.00 Rp.
420.00 Rp.
Rp.
Rp.
2,500,000.00 Rp.
17,500.00 Rp.
7,500.00 Rp.
875.00 Rp.
M3
Kg
8,400.00
960.00
Jumlah
Over Head + Fee 10%
Dibulatkan
15,180.00
8,375.00
Rp.
Rp.
Rp.
23,555.00
2,355.50
25,911.00
600.00
175.00 Rp.
9,175.00
KELOMPOK XII
1
Pekerja
Tukang cat
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
0.1500
0.1700
Kg
Kg
Plamir
cat dasar
Rp.
Rp.
20,000.00 Rp.
20,000.00 Rp.
3,000.00
3,400.00
0.1700
Kg
cat penutup
Rp.
40,000.00 Rp.
Jumlah
6,800.00 Rp.
Rp.
0.0075
0.0025
BAHAN :
3,150.00
5,250.00
Rp.
Rp.
2,237.50
24,613.00
630.00
480.00
175.00 Rp.
4,435.00
1 m Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
UPAH :
0.0700
Pekerja
Rp.
45,000.00 Rp.
Tukang cat
Kepala tukang
Mandor
Rp.
Rp.
Rp.
70,000.00 Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.2000
Kg
Cat meni
Rp.
20,000.00 Rp.
4,000.00
0.1500
0.1700
Kg
Kg
Plemir
cat dasar
Rp.
Rp.
20,000.00 Rp.
20,000.00 Rp.
3,000.00
3,400.00
0.2600
Kg
cat penutup
Rp.
40,000.00 Rp.
Jumlah
0.0090
0.0060
0.0025
3,150.00
10,400.00 Rp.
Rp.
13,200.00
22,375.00
20,800.00
25,235.00
Rp.
Rp.
2,523.50
27,759.00
Pekerja
Tukang cat
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
1,260.00
2,940.00
0.0042
0.0025
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
336.00
175.00 Rp.
4,711.00
Kg
Kg
Rp.
Rp.
20,000.00 Rp.
12,000.00 Rp.
2,400.00
2,160.00 Rp.
4,560.00
BAHAN :
0.1200
0.1800
cat dasar
cat penutup
Jumlah
Over Head + Fee 10%
Rp.
Rp.
9,271.00
927.10
Dibulatkan
Rp.
10,198.00
1 m Pengecatan Tembok Baru ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )
UPAH :
64
0.0200
0.0630
Pekerja
Tukang cat
Rp.
Rp.
45,000.00 Rp.
70,000.00 Rp.
900.00
4,410.00
0.0063
0.0025
Kepala tukang
Mandor
Rp.
Rp.
80,000.00 Rp.
70,000.00 Rp.
BAHAN :
0.1000
Kg
Plemir
Rp.
20,000.00 Rp.
2,000.00
0.1000
0.2600
Kg
Kg
cat dasar
cat penutup
Rp.
Rp.
20,000.00 Rp.
12,000.00 Rp.
Jumlah
2,000.00
3,120.00 Rp.
Rp.
504.00
175.00 Rp.
5,989.00
7,120.00
13,109.00
Rp.
Rp.
1,310.90
14,420.00
82,750.00
Pekerja
Rp.
45,000.00 Rp.
22,500.00
0.0250
Mandor
Rp.
70,000.00 Rp.
1,750.00
0.7500
Tukang Cat
Rp.
70,000.00 Rp.
52,500.00
0.0750
Rp.
80,000.00 Rp.
6,000.00 Rp.
Cat Menie
Rp.
20,000.00 Rp.
BAHAN :
1.2000
Kg
24,000.00 Rp.
24,000.00
Jumlah
Rp.
106,750.00
Rp.
10,675.00
Jumlah
Rp.
117,425.00
Untuk 1 M2
Rp.
11,742.50
Dibulatkan
Rp.
11,740.00
Pekerja
Rp.
45,000.00 Rp.
0.0060
Mandor
Rp.
70,000.00 Rp.
4,500.00
420.00 Rp.
4,920.00
Residu
Rp.
6,000.00 Rp.
BAHAN :
0.3500
Ltr
2,100.00 Rp.
2,100.00
Jumlah
Rp.
7,020.00
Rp.
702.00
Dibulatkan
Rp.
7,722.00
15,235.00
Pekerja
Rp.
45,000.00 Rp.
900.00
0.2000
Tukang cat
Rp.
70,000.00 Rp.
14,000.00
0.0020
Kepala tukang
Rp.
80,000.00 Rp.
160.00
0.0025
Mandor
Rp.
70,000.00 Rp.
175.00 Rp.
BAHAN :
1.2000
M3
wall paper
Rp.
550,000.00 Rp.
0.2000
Kg
perekat
Rp.
10,000.00 Rp.
660,000.00
2,000.00 Rp.
662,000.00
Jumlah
Rp.
677,235.00
Rp.
67,723.50
Dibulatkan
Rp.
744,959.00
Analisa ( Satu ) Unit Septick Tank Kap. 15 Orang lengkap peresapan ( Uk.1.00 x 2.00 x 1.40 M' )
4.8000
M3
Galian Tanah
Rp.
57,134.00 Rp.
274,243.20
Rp.
68,560.80
1.1000
M3
Pas. Bata 1 : 2
Rp.
102,047.00 Rp.
112,251.70
8.5000
M2
Plesteran 1 : 2
Rp.
36,216.00 Rp.
307,836.00
65
0.1600
M3
Rp.
512,932.00 Rp.
82,069.12
0.3000
M3
Rp.
3,092,749.00 Rp.
927,824.70
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Rp.
35,000.00 Rp.
175,000.00
3.0000
M'
Rp.
40,000.00 Rp.
120,000.00
1.0000
Bh
TEE 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Rp.
3,022,785.52
Dibulatkan
Rp.
3,022,786.00
Jumlah
Rp.
3,440,905.85
Dibulatkan
Rp.
3,440,906.00
10 Analisa C.1 ( Satu ) Unit Septick Tank Kap. 50 Orang lengkap peresapan ( Uk. 1.30 x 3.40 x 2.05 M' )
15.1000
M3
Galian Tanah
Rp.
57,134.00 Rp.
862,723.40
Urugan kembali 1/4 Eks Galian
Rp.
215,680.85
2.3000
M3
Pas. Bata 1 : 2
Rp.
102,047.00 Rp.
234,708.10
19.3000
M3
Plesteran 1 : 2
Rp.
36,216.00 Rp.
698,968.80
0.4800
M3
Lantai kerja Beton K.100 Rp.
512,932.00 Rp.
246,207.36
0.5920
M3
Beton Bertulang 1:2:3
Rp.
3,092,749.00 Rp.
1,830,907.41
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Pipa PVC dia 4"
Rp.
8,750.00 Rp.
43,750.00
3.0000
M'
Pipa GIP 2"
Rp.
18,333.33 Rp.
55,000.00
1.0000
Bh
T Stuck 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
Jumlah
Rp.
Dibulatkan
Rp.
5,142,945.92
5,142,946.00
Analisa ( Satu ) Unit Septick Tank Kap. 25 Orang lengkap peresapan ( Uk. 1.10 x 2.20 x 1,70 M' )
9.0000
M3
Galian Tanah
Rp.
57,134.00 Rp.
514,206.00
Rp.
128,551.50
102,047.00 Rp.
142,865.80
1.4000
M3
Pas. Bata 1 : 2
Rp.
11.5000
M3
Plesteran 1 : 2
Rp.
36,216.00 Rp.
416,484.00
0.2000
M3
Rp.
512,932.00 Rp.
102,586.40
0.3500
M3
Rp.
3,092,749.00 Rp.
1,082,462.15
1.0000
M3
Kerikil Saringan
Rp.
85,000.00 Rp.
85,000.00
2.0000
M3
Pasir Saringan
Rp.
75,000.00 Rp.
150,000.00
5.0000
M'
Rp.
8,750.00 Rp.
43,750.00
3.0000
M'
Rp.
18,333.33 Rp.
55,000.00
1.0000
Bh
TEE 2"
Rp.
10,000.00 Rp.
10,000.00
2.0000
Bh
Keni 2"
Rp.
5,000.00 Rp.
10,000.00
20.0000
Kg
Ijuk
Rp.
35,000.00 Rp.
700,000.00
66
Rp.
Rp.
Rp.
Rp.
50,000.00
60,000.00
60,000.00
65,000.00
Untuk 1 M2 = 1/500
Rp.
Rp.
Rp.
Rp.
Jumlah
Jumlah
Dibulatkan
300,000.00
360,000.00
180,000.00
195,000.00
Rp.
Rp.
Rp.
1,035,000.00
2,070.00
2,000.00
Rp.
690,000.00
Rp.
Rp.
1,380.00
1,000.00
Jumlah
Jumlah
Rp.
Rp.
2,500,000.00
5,000.00
Dibulatkan
Rp.
5,000.00
Jumlah
Jumlah
Rp.
Rp.
4,140,000.00
8,280.00
Dibulatkan
Rp.
8,000.00
Rp.
Rp.
2,187,500.00
4,375.00
Rp.
4,000.00
Rp.
50,000.00 Rp.
200,000.00
60,000.00 Rp.
60,000.00 Rp.
240,000.00
120,000.00
4.000
2.000
OH
OH
Tukang Smartruss
Mandor Smartruss
Rp.
Rp.
2.000
OH
Supervisor Smartruss
Rp.
65,000.00 Rp.
Jumlah
Untuk 1 M2 = 1/500 Jumlah
130,000.00
Dibulatkan
c. Analisa Pabrikasi kuda-kuda/500 m2
16.000
16.000
OH
OH
Pekerja Smartruss
Tukang Smartruss
Rp.
Rp.
50,000.00 Rp.
60,000.00 Rp.
800,000.00
960,000.00
8.000
4.000
OH
OH
Mandor Smartruss
Supervisor Smartruss
Rp.
Rp.
60,000.00 Rp.
65,000.00 Rp.
480,000.00
260,000.00
Untuk 1 M2 = 1/500
OH
OH
OH
Tukang Smartruss
Mandor Smartruss
Supervisor Smartruss
Rp.
50,000.00 Rp.
1,200,000.00
Rp.
Rp.
Rp.
60,000.00 Rp.
60,000.00 Rp.
65,000.00 Rp.
1,440,000.00
720,000.00
780,000.00
Untuk 1 M2 = 1/500
Rp.
50,000.00 Rp.
700,000.00
14.000
7.000
OH
OH
Tukang Smartruss
Mandor Smartruss
Rp.
Rp.
60,000.00 Rp.
60,000.00 Rp.
840,000.00
420,000.00
3.500
OH
Supervisor Smartruss
Rp.
65,000.00 Rp.
Jumlah
Untuk 1 M2 = 1/500 Jumlah
Dibulatkan
227,500.00
67
M'
M'
Supertruss C. 75.100
Supertruss C. 75.75
Rp.
Rp.
18,000.00 Rp.
17,000.00 Rp.
34,020,000.00
7,854,000.00
1680.000
14175.000
M'
Bh
Reng/Topspan
Baut/Screw
Rp.
Rp.
15,500.00 Rp.
400.00 Rp.
26,040,000.00
5,670,000.00
63.000
210.000
210.000
M'
Bh
Bh
Talang/Valey Gutter
L-Plate
Dynabolt
Rp.
Rp.
Rp.
43,000.00 Rp.
2,750.00 Rp.
2,000.00 Rp.
2,709,000.00
577,500.00
420,000.00
Untuk 1 M2 = 1/500
Rp.
Jumlah
Jumlah
Rp.
Rp.
77,290,500.00
154,581.00
Dibulatkan
Rp.
155,000.00
Rp.
8,000.00
JUMLAH / M2
Rp.
183,000.00
Dibulatkan
Rp.
183,000.00
8,000.00 Rp.
Jumlah
8,000.00
Disetujui Oleh :
KEPALA DINAS PEKERJAAN UMUM
KOTA PARIAMAN
68
NO
SAT.
HARGA SATUAN
(Rp.)
II
hari
hari
hari
hari
hari
hari
hari
hari
Tukang Batu
hari
Tukang Besi
Pekerja Terlatih
Pekerja Tidak Terlatih
Operator
Pembantu Operator
hari
hari
hari
hari
hari
Mekanik
Pembantu Mekanik
hari
hari
92,000
110,000
100,000
100,000
100,000
100,000
100,000
104,500
92,500
92,500
82,000
73,000
106,000
92,500
106
92,000
BATU BATUAN
Batu kali :
- Batu Bulat utuh
- Batu pecah 5/10
- Batu pecah 5/7
- Batu pecah 4/6
M3
M3
M3
M3
165,000
M3
M3
M3
M3
M3
240,000
250,000
260,000
342,000
280,000
Kerikil
- Kerikil Beton/Ayak
- Kerikil Timbun
- Koral Sikat
- Batu Alam
M3
M3
Kg
M2
156,500
100,000
5,000
156,500
Pasir
- Pasir Pasang
- Pasir Beton
- Pasir Urug
- Tanah Bunga (timbun)
- Sirtu
M3
M3
M3
M3
M3
120,000
120,000
100,000
70,000
100,000
Page 69 of 99
170,000
170,000
170,000
Bh
800
Zak
60,000
Kg
4,000
M3
M3
5,300,000
5,250,000
M3
4,850,000
M3
M3
4,750,000
3,800,000
M3
M3
3,750,000
2,850,000
M3
2,800,000
Btg
Btg
M3
35,000
35,000
1,000,000
Lbr
Lbr
Btg
69,000
125,000
22,000
- Kawat beton
Kg
18,000
Bahan Besi
- Besi beton
Kg
15,000
Btg
Btg
Btg
15,000
12,500
14,000
Bahan Paku :
- 1 1/2"
- (2 - 5)"
- Paku seng (1/2 - 1)" RRC
Kg
Kg
Kg
15,000
14,000
30,000
Lbr
Lbr
Lbr
Lbr
73,000
63,000
33,000
47,000
Semen :
- Semen Padang TP 1 (50 Kg)
- Semen Putih (40 Kg)
IV BAHAN KAYU
Page 70 of 99
M2
M2
58,000
Keramik Dinding
- Ukuran 20 x25
M2
- Ukuran 40 x 40
M2
60,000
70,000
M2
80,000
Kunci Pintu/Tanam
- Merk Jangkar 9702 RRC/692 LD
- Jangkar 746
Set
Set
Set
Set
Set
Set
Set
Set
Set
65,000
50,000
70,000
85,000
135,000
- Engsel Nyilon
- Engsel Lokal
Set
Set
70,000
IX BAHAN KACA
Kaca Polos
- Tebal 5 mm
X PENGGANTUNG/PENGUNCI
XI BAHAN CAT
- Platone Cat Tembok
135,000
50,000
6,000
7,000
10,500
7,000
Kg
Kg
Kg
Kg
20,000
110,000
9,500
51,000
52,000
BAHAN CAT :
- Plemer Kayu - wa
- Meni Kayu - wa
- Meni Besi - wa
- Cat Tembok Matex
- Cat Tembok Caltilac
- Residu
- Minyak Cat
- Cat Dasar TL
- Aspal
- Pylox
- Oil
- Solar
- Bensin
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Kg
Kg
Btl
Ltr
Ltr
Ltr
22,000
22,000
27,000
17,000
26,000
8,000
15,000
20,000
13,500
19,000
25,000
10,150
8,597
Kg
Page 71 of 99
Bh
Bh
195,000
185,000
- Merk Toto
Bh
280,000
- Merk Campion
Bh
105,000
Closet Jongkok
- Merk Toto Type CE 7 Warna Tua
Bh
280,000
Bh
280,000
Seng Plat
Air
Paku hak panjang
kayu balok
Wastafel
Kran Air
Seal tape
Floor Drain
Semen warna
Lem
Lbr
Ltr
Kg
M3
Bh
Bh
Bh
Bh
Kg
Kg
48,000
25
25,000
5,000,000
880,000
25,000
10,000
30,000
6,500
30,000
Ir. GUNAWAN
Direktur
Page 72 of 99
KETERANGAN
5
Page 73 of 99
Page 74 of 99
Page 75 of 99
Agustus 2015
n Perencana
NDO PRATAMA
Page 76 of 99
NO
URAIAN PEKERJAAN
1
I.
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
Hari
65,000.00
Tukang kayu
Hari
60,000.00
Tukang Batu
Hari
60,000.00
Tukang Cat
Hari
60,000.00
Tukang Listrik
Hari
60,000.00
Tukang besi
Hari
60,000.00
Hari
60,000.00
Tukang Beronjong
Hari
60,000.00
Pekerja Terlatih
Hari
50,000.00
Hari
45,000.00
Mandor
Hari
60,000.00
Penjaga Malam
Hari
45,000.00
Operator
Hari
70,000.00
Pembantu Operator
Hari
60,000.00
Mekanik
Hari
70,000.00
Pembantu Mekanik
Hari
60,000.00
Sopir
Hari
65,000.00
II.
B A H A N
A.
BATU - BATUAN
Batu Kali
a
120,000.00
150,000.00
III
155,000.00
170,000.00
180,000.00
Abu Batu
180,000.00
Kerikil
a
Kerikil Beton
90,000.00
75,000.00
Pasir
a
Pasir Pasang
75,000.00
Pasir beton
80,000.00
Pasir Urug
60,000.00
Tanah Timbun
60,000.00
Sirtu
80,000.00
800.00
BATU BATA
1
Bh
Bh
Hollowbrick
Bh
3,500.00
Bataco
Bh
3,500.00
Paving Block
Bh
2,000.00
NO
URAIAN PEKERJAAN
IV
KETERANGAN
Semen Padang ( 50 Kg )
Zak
51,000.00
Semen Putih ( 40 Kg )
Zak
120,000.00
Kapur Sirih
Kg
1,000.00
Semen Nat
Kg
12,000.00
BAHAN KAYU
Kayu jati/surian : Papan
Balok
4,500,000.00
(Kelas I ) Balok
4,000,000.00
3,500,000.00
( Kelas II ) Balok
3,500,000.00
2,750,000.00
2,750,000.00
2,250,000.00
( Kelas IV ) Balok
2,250,000.00
800,000.00
Tiang Pancang
M1
18,000.00
Bambu dia 6 - 8 cm
Btg
1
2
3
4
VI
HARGA SATUAN
Rp.
SATUAN
Tebal 3 mm (Kw 1 )
Lbr
42,000.00
Tebal 4 mm ( Kw1 )
Lbr
52,000.00
Tebal 6 mm ( Kw1 )
Lbr
75,000.00
Tebal 9 mm ( Kw1 )
Lbr
115,000.00
Lbr
80,000.00
Lamberzering
Btg
15,000.00
Eternit Asbes 1 m X 1 m
Lbr
14,000.00
Lbr
100,000.00
Btg
10,000.00
10
Btg
15,000.00
11
Btg
20,000.00
12
Btg
20,000.00
13
Lbr
80,000.00
Kawat Berduri
Rol
100,000.00
b.
Kawat Beton
Kg
15,000.00
c.
Kawat Nyamuk
M2
30,000.00
d.
Kawat Ayam
M2
30,000.00
e.
Kg
15,000.00
f.
Roll door
M2
Bahan Besi
1
Besi Beton
Kg
8,500.00
Besi Kanal C
Kg
20,000.00
Besi Propil
Kg
20,000.00
Besi Strip
Kg
15,000.00
Bahan Paku
1
1 1/2 "
Kg
13,500.00
( 2 - 5 )"
Kg
13,000.00
Kg
20,000.00
Kg
NO
URAIAN PEKERJAAN
1
VI
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
BAHAN PIPA
Pipa Besi Standard Medium
1
M'
M'
M'
M'
M'
M'
77,825.00
M'
99,275.00
M'
125,250.00
M'
184,500.00
M'
10,000.00
M'
13,333.33
M'
18,333.33
M'
23,333.33
M'
26,666.67
M'
37,500.00
M'
41,666.67
M'
50,000.00
M'
58,333.33
M'
11,000.00
M'
15,000.00
M'
17,500.00
M'
20,000.00
M'
21,000.00
M'
22,500.00
M'
25,000.00
M'
30,000.00
M'
35,000.00
M'
15,000.00
M'
18,000.00
M'
26,000.00
M'
M'
M'
35,000.00
M'
M'
85,000.00
M'
90,000.00
buah
buah
buah
buah
buah
buah
buah
buah
buah
10
buah
11
buah
12
buah
NO
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
13
buah
14
buah
15
buah
16
buah
17
buah
18
buah
19
buah
20
buah
21
buah
22
buah
23
buah
24
buah
25
buah
26
buah
27
buah
28
buah
29
buah
30
buah
31
buah
32
buah
33
buah
34
buah
35
buah
36
buah
37
buah
38
buah
39
buah
40
buah
41
buah
42
Knie GI 1 "
buah
43
buah
44
buah
45
Knie GI 2 "
buah
46
buah
47
Knie GI 3 "
buah
48
Knie GI 4 "
buah
49
buah
50
buah
51
Socket GI 1 "
buah
52
buah
53
buah
54
Socket GI 2 "
buah
55
buah
56
Socket GI 3 "
buah
57
Socket GI 4 "
buah
58
buah
59
buah
60
Tee GI 1 "
buah
61
buah
62
buah
63
Tee GI 2 "
buah
64
buah
65
Tee GI 3 "
buah
66
Tee GI 4 "
buah
NO
URAIAN PEKERJAAN
VII
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
BAHAN ATAP
-
Lbr
42,000.00
Lbr
36,000.00
Lbr
65,000.00
Lbr
38,000.00
Lbr
Lbr
2,500.00
Lbr
50,000.00
Seng plat t- 4 mm
Lbr
35,000.00
Atap Plastik :
-
Lbr
90,000.00
Fibre Glass
Lbr
70,000.00
Bh
25,000.00
VIII
Lbr
70,000.00
Lbr
60,000.00
Lbr
45,000.00
Lbr
27,000.00
Lbr
atap aluminium
Lbr
Aluminium Foil
Lbr
90,000.00
Tali ijuk
Kg
ukuran 20 x 20 cm
M2
47,000.00
ukuran 30 x 30 cm
M2
48,000.00
ukuran 40 x 40 cm
M2
52,000.00
ukuran 20 x 20 cm
M2
45,000.00
ukuran 30 x 30 cm
M2
40,000.00
ukuran 40 x 40 cm
M2
45,000.00
Keramik Dinding
-
ukuran 20 x 25cm
M2
44,000.00
ukuran 20 x 30 cm
M2
walpaper
Ubin
IX
Ubin PC abu-abu
M2
30,000.00
Ubin Warna
M2
35,000.00
Teraso
M2
25,000.00
Karpet
M2
50,000.00
Parquet Jati
M2
100,000.00
Poselin
M2
25,000.00
BAHAN KACA
kaca Polos
-
Tebal 3 mm
M2
55,000.00
Tebal 5 mm
M2
75,000.00
Tebal 6 mm
M2
NO
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
Raiben
-
Tebal 3 mm
M2
61,500.00
Tebal 5 mm
M2
97,000.00
kaca Es
-
Tebal 3 mm
M2
72,150.00
Tebal 5 mm
M2
85,000.00
Bh
( 15 X 90 ) cm + rangka
PENGGANTUNG / PENGUNCI
Kunci Pintu Tanam
XI
XII
Set
50,000.00
Jangkar 746
Set
40,000.00
Set
60,000.00
Set
75,000.00
Set
125,000.00
Set
125,000.00
Set
Set
45,000.00
Grendel Antik 2
Set
5,000.00
Set
7,000.00
Engsel Nylon
Set
10,000.00
Engsel Lokal
Set
6,000.00
Kait angin
Set
Pegangan pintu
Set
BAHAN CAT
-
Kg
15,000.00
Kg
100,000.00
Kg
42,000.00
Kg
43,000.00
Kg
50,000.00
Plemer Kayu - wa
Kg
20,000.00
Meni Kayu - wa
Kg
20,000.00
Meni Besi - wa
Kg
25,000.00
Residu
Ltr
6,000.00
Minyak Cat
Ltr
15,000.00
Aspal
Kg
9,500.00
Oil
Ltr
17,500.00
Cat Dasar TL
Kg
20,000.00
Pylox
Btl
19,000.00
Lem kayu
Ltr
4,500.00
BAHAN SANITAIR
-
Bh
150,000.00
Bh
160,000.00
Merk Tato
Bh
180,000.00
Merk Campian
Bh
80,000.00
Kran air
Bh
Seal tape
Bh
Bh
Closed duduk
Bh
400,000.00
Bh
NO
URAIAN PEKERJAAN
SATUAN
HARGA SATUAN
Rp.
KETERANGAN
Closed Jongkok
-
Bh
180,000.00
Bh
170,000.00
Closed Jongkok
-
Bh
Bh
Bh
100,000.00
Bh
150,000.00
Bak fiber
-
voll 0.3 M3
Bak fiber
-
voll 1 M3
Bak Cuci
-
Bh
450,000.00
waterdrain+aksesoris
Set
Wastafel Komplek
XIII
Bh
300,000.00
Bh
350,000.00
BUIS BETON
-
100 cm
Bh
200,000.00
80 cm
Bh
150,000.00
60 cm
Bh
100,000.00
40 cm
Bh
75,000.00
30 cm
Bh
65,000.00
20 cm
Bh
45,000.00
Trali Beton :
-
Tinggi 63 cm
Bh
25,000.00
Tinggi 87 cm
Bh
35,000.00
Pariaman,
2009
Ditetapkan Oleh
.
Dibuat Oleh :
.
:
:
:
:
NO
URAIAN PEKERJAAN
SAT
VOLUME
HARGA SATUAN
JUMLAH HARGA
SATUAN
JUMLAH TOTAL
A. PEKERJAAN LANTAI I
I.
PEKERJAAN PERMULAAN
1
Pekerjaan Bongkaran dan Buangan (5 ruang)
2
Pas. Papan Bouwplank
II.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
PEKERJAAN PONDASI
Galian Poor & Pondasi Batu Kali
Menurunkan Sumuran 1,2 M (luar) 1 M' Pertama
Menurunkan Sumuran 1,2 M(luar) 1 M' Kedua
Menurunkan Sumuran 1,2 M(luar) 1 M' Ketiga
Menurunkan Sumuran 1 M (luar) 1 M' Pertama
Menurunkan Sumuran 1 M (luar) 1 M' Kedua
Menurunkan Sumuran 1 M (luar) 1 M' Ketiga
Cor Beton K-225 dasar Pondasi sumuran t-50 cm
Cor Beton Cyklop t-1,3 M
Cor Beton Bertulang Leher Sumuran P-1 (K-250)
Cor Beton Bertulang Leher Sumuran P-2 (K-250)
Pekeraan Poer 120x120x70 cm (K-250)
Pekeraan Poer 100x100x35 cm (K-250)
Pek. Astampang Batu Kali
Pek. Pondasi Batu Kali 1 : 4
Pasang Stak Pondasi Ke sloof 8 Panjang 50 cm
Urugan Bekas Galian (1/3 Galian)
Ls
M'
1.00
117.00
Rp
Rp
M
Unit
Unit
Unit
Unit
Unit
Unit
M
M
M
M
M
M
M
M
Kg
M
71.10
38.00
38.00
38.00
14.00
14.00
14.00
18.45
47.97
26.87
6.34
38.30
4.90
2.68
2.56
3.30
23.70
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000,000.00
81,994.00
Rp
Rp
10,000,000.00
9,593,298.00
70,180.00 Rp
395,340.00 Rp
410,894.00 Rp
426,650.00 Rp
351,340.00 Rp
366,894.00 Rp
382,650.00 Rp
886,877.00 Rp
868,522.00 Rp
4,043,716.89 Rp
4,353,347.73 Rp
3,736,960.60 Rp
4,505,832.53 Rp
383,595.00 Rp
729,053.00 Rp
19,083.00 Rp
50,160.00 Rp
4,990,078.72
15,022,920.00
15,613,972.00
16,212,700.00
4,918,760.00
5,136,516.00
5,357,100.00
16,361,613.68
41,659,774.40
108,660,449.45
27,582,811.21
143,140,538.98
22,078,579.38
1,028,034.60
1,868,380.58
63,058.63
1,188,858.88
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
3.80
5.47
14.41
10.62
2.98
0.45
3.38
18.05
5.92
0.86
5.47
5.69
2.66
2.47
3.35
0.27
0.43
10.98
3.08
0.26
3.36
0.56
1.63
2.18
39.82
4.82
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
728,689.00 Rp
6,975,750.86 Rp
6,679,936.08 Rp
5,632,563.59 Rp
5,549,978.55 Rp
5,464,379.28 Rp
7,340,909.52 Rp
7,340,909.52 Rp
7,398,047.02 Rp
9,144,006.81 Rp
5,574,781.15 Rp
5,943,125.27 Rp
5,981,656.73 Rp
5,352,854.32 Rp
5,923,839.58 Rp
6,483,392.06 Rp
6,483,392.06 Rp
5,175,156.40 Rp
6,198,018.93 Rp
5,890,257.50 Rp
6,467,776.10 Rp
5,699,598.08 Rp
9,201,129.89 Rp
7,777,432.93 Rp
5,070,897.61 Rp
7,076,599.42 Rp
6.51
Rp
4,858,953.87
Rp
31,615,026.29
M
M
M
M
0.09
6.84
0.14
13.69
Rp
Rp
Rp
Rp
9,201,129.89 Rp
122,309.00 Rp
9,201,129.89 Rp
56,895.00 Rp
839,695.11
836,899.33
1,251,767.72
778,608.08
2,768,289.51
38,171,308.72
96,241,179.04
59,817,825.29
16,511,186.18
2,446,675.82
24,841,637.81
132,488,734.98
43,811,234.48
7,834,859.35
30,505,202.47
33,786,667.18
15,899,243.59
13,232,255.89
19,833,014.90
1,750,515.86
2,800,825.37
56,823,217.22
19,111,591.38
1,531,466.95
21,731,727.69
3,163,276.93
15,013,437.63
16,955,581.54
201,905,901.88
34,120,531.76
Rp
19,593,298.00
Rp
430,884,146.51
Rp
1,033,452,372.59
RAB
M
M'
28.26
42.00
Page 87 of 99
Rp
Rp
187,369.00 Rp
25,000.00 Rp
5,294,111.10
1,050,000.00
M
M
M
71.29
242.83
29.08
Rp
Rp
Rp
131,483.00
122,309.00
177,793.00
Rp
Rp
Rp
9,373,949.00
29,700,172.16
5,170,220.44
M
M
Bh
3.62
65.32
282.00
Rp
Rp
Rp
9,182,910.00
15,946.00
500.00
Rp
Rp
Rp
33,261,877.46
1,041,656.50
141,000.00
1
2
3
4
5
M
M
M
M
M
299.60
128.05
485.66
55.15
55.15
Rp
Rp
Rp
Rp
Rp
34,617.00 Rp
61,626.00 Rp
56,895.00 Rp
179,782.00 Rp
104,200.00 Rp
10,371,322.43
7,891,086.05
27,631,511.91
9,914,977.30
5,746,630.00
1
2
3
4
PEKERJAAN LOTENG
Pasang Rangka Plafond
Memeni Rangka Plafond
Pasang Plafond Triplek 4 mm
Pasang List Plafond Kayu 3x3 cm
M
M
M
M'
423.78
93.23
423.78
269.88
Rp
Rp
Rp
Rp
142,450.00
15,946.00
49,726.00
16,969.00
Rp
Rp
Rp
Rp
60,367,817.13
1,486,679.86
21,073,008.60
4,579,593.72
M
M
M
M
M
M
M
M
M
M
M'
0.59
0.20
6.88
116.34
44.90
22.45
330.53
83.75
38.85
40.50
22.80
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,180.00 Rp
728,689.00 Rp
131,483.00 Rp
160,072.00 Rp
160,072.00 Rp
769,271.00 Rp
187,369.00 Rp
188,584.00 Rp
210,271.00 Rp
219,995.00 Rp
25,000.00 Rp
41,371.11
143,187.39
904,274.33
18,622,592.72
7,187,994.74
17,271,964.81
61,930,625.88
15,793,910.00
8,169,028.35
8,909,797.50
570,000.00
V.
VI.
1
2
3
4
5
6
7
8
9
10
11
VII.
M
M
M
M
M
15.12 Rp
5.88 Rp
9.85 Rp
17.14 Rp
60.17 Rp
703,010.00 Rp
953,010.00 Rp
516,428.00 Rp
123,336.00 Rp
668,811.00 Rp
Bh
Bh
Bh
Bh
Bh
Bh
Bh
39.00
9.00
9.00
92.00
92.00
46.00
92.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,896.00
221,866.00
28,728.00
23,778.00
26,775.00
26,775.00
24,783.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,165,944.00
1,996,794.00
258,552.00
2,187,576.00
2,463,300.00
1,231,650.00
2,280,036.00
M
M
M
M
317.91
8.10
913.31
423.78
Rp
Rp
Rp
Rp
39,383.00
39,383.00
18,422.00
16,222.00
Rp
Rp
Rp
Rp
12,520,383.43
318,860.52
16,824,959.98
6,874,599.72
1
2
3
4
5
1
2
3
4
5
6
7
IX.
1
2
3
4
5
6
7
8
9
10
11
RAB
Unit
Bh
Bh
M'
M'
M'
M'
Unit
M'
Bh
Bh
4.00
4.00
4.00
28.00
16.00
12.00
12.00
1.00
163.20
102.00
62.00
Page 88 of 99
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
647,757.00
46,030.00
74,283.00
18,293.00
18,293.00
74,670.00
76,801.00
8,928,842.00
74,670.00
10,000.00
50,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
61,555,527.69
Rp
87,507,099.30
Rp
139,544,746.84
Rp
75,263,525.58
Rp
36,538,803.64
Rp
77,646,810.00
10,629,511.20
5,603,698.80
5,088,468.37
2,114,299.71
40,243,695.49
2,591,028.00
184,120.00
297,132.00
512,204.00
292,688.00
896,040.00
921,612.00
8,928,842.00
12,186,144.00
1,020,000.00
3,100,000.00
1
2
3
4
5
6
7
8
9
10
11
12
X.
B . Instalasi Listrik
Pas. Instalasi Penerangan
Pas. Instalasi Stop Kontak
Pas. Instalasi Kipas Angin
Pasang Lampu Baret Square - 8, 32 W
Pasang Lampu TL 2 x 36 W Louvre
Saklar Tunggal
Skalar Ganda
Stop Kontak
Kipas Angin 3 baling + selektor switch
Panel DP. 1 500x600x250mm (komplit)
Kabel NYY 4 x 16 mm + NYA 10 mm
Kabel NYY 4 x 16 mm
1
2
3
4
5
6
7
8
9
10
11
12
13
14
1
2
3
4
5
6
7
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
1
2
3
4
5
6
7
Ttk
Ttk
Ttk
Unit
Bh
Bh
Bh
Bh
Bh
Unit
M'
M'
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
Unit
Unit
M
Unit
29.00
8.00
10.00
9.00
20.00
3.00
5.00
8.00
10.00
1.00
12.00
10.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4.24
1.41
33.89
4.72
0.56
2.08
83.19
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10.31
2.58
0.32
0.48
1.30
2.12
0.32
1.54
15.36
3.08
1.00
1.00
16.00
1.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
199,000.00
227,000.00
199,000.00
275,000.00
625,000.00
35,000.00
50,000.00
45,000.00
750,000.00
1,150,000.00
650,000.00
500,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,771,000.00
1,816,000.00
1,990,000.00
2,475,000.00
12,500,000.00
105,000.00
250,000.00
360,000.00
7,500,000.00
1,150,000.00
7,800,000.00
5,000,000.00
70,180.00
728,689.00
131,483.00
160,072.00
160,072.00
769,271.00
61,626.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
297,321.96
1,029,045.50
4,456,287.58
754,795.51
88,960.01
1,599,929.83
5,126,790.19
70,180.00
50,160.00
160,072.00
728,689.00
728,689.00
728,689.00
728,689.00
131,483.00
34,617.00
61,626.00
###
###
Rp 18,293.00
Rp 250,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
723,555.80
129,412.80
51,223.04
349,770.72
947,295.70
1,544,820.68
233,180.48
202,483.82
531,717.12
189,808.08
4,500,000.00
1,000,000.00
292,688.00
250,000.00
Rp
24,299,086.81
Rp
773,969,556.93
B. PEKERJAAN LANTAI. II
I.
1
2
RAB
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
2.88
15.36
5.04
0.65
0.79
5.47
5.69
2.66
2.47
3.35
0.27
0.43
10.98
3.08
0.26
3.36
0.37
2.37
2.18
0.28
39.78
4.82
0.28
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,340,909.52 Rp
7,340,909.52 Rp
7,398,047.02 Rp
7,771,194.38 Rp
9,144,006.81 Rp
5,574,781.15 Rp
5,943,125.27 Rp
5,981,656.73 Rp
5,352,854.32 Rp
5,923,839.58 Rp
6,483,392.06 Rp
6,483,392.06 Rp
5,175,156.40 Rp
6,198,018.93 Rp
5,890,257.50 Rp
6,467,776.10 Rp
5,699,598.08 Rp
9,201,129.89 Rp
7,777,432.93 Rp
7,777,432.93 Rp
5,070,897.61 Rp
7,076,599.42 Rp
7,076,599.42 Rp
0.52
Rp
4,858,953.87
Rp
2,518,881.69
M
M
0.09
6.84
Rp
Rp
9,201,129.89 Rp
122,309.00 Rp
839,695.11
836,899.33
Page 89 of 99
21,141,819.41
112,756,370.19
37,286,157.00
5,035,733.96
7,232,177.87
30,505,202.47
33,786,667.18
15,899,243.59
13,232,255.89
19,833,014.90
1,750,515.86
2,800,825.37
56,823,217.22
19,111,591.38
1,531,466.95
21,731,727.69
2,108,851.29
21,785,423.22
16,955,581.54
2,183,903.17
201,726,392.10
34,120,531.76
1,987,109.12
RAB
M
M
0.14
13.69
Page 90 of 99
Rp
Rp
9,201,129.89
56,895.00
Rp
Rp
1,251,767.72
778,608.08
1
2
3
1
2
3
4
5
6
M
M
M
M
M
M
299.60
128.05
485.66
7.46
55.15
55.15
1
2
3
4
PEKERJAAN LOTENG
Pasang Rangka Plafond
Memeni Rangka Plafond
Pasang Plafond Triplek 4 mm
Pasang List Plafond Kayu 3x3 cm
M
M
M
M'
M
M
M
M
M
M
M
M'
1
2
3
4
II.
III.
IV.
1
2
3
4
5
6
7
8
V.
M
M
M'
28.26
42.00
Rp
Rp
187,369.00 Rp
25,000.00 Rp
5,294,111.10
1,050,000.00
M
M
M
Bh
31.33
303.38
14.54
48.00
Rp
Rp
Rp
Rp
131,483.00 Rp
122,309.00 Rp
177,793.00 Rp
25,000.00 Rp
4,119,362.39
37,106,104.42
2,585,110.22
1,200,000.00
M
M
Bh
3.69
66.72
292.00
Rp
Rp
Rp
9,182,910.00
15,946.00
500.00
Rp
Rp
Rp
33,853,256.86
1,063,980.90
146,000.00
Rp
Rp
Rp
Rp
Rp
Rp
34,617.00 Rp
61,626.00 Rp
56,895.00 Rp
179,782.00 Rp
179,782.00 Rp
104,200.00 Rp
10,371,322.43
7,891,086.05
27,631,511.91
1,342,054.65
9,914,977.30
5,746,630.00
422.76
93.01
422.76
285.36
Rp
Rp
Rp
Rp
142,450.00
15,946.00
49,726.00
16,969.00
Rp
Rp
Rp
Rp
60,222,076.53
1,483,090.71
21,022,133.92
4,842,273.84
3.93
13.92
330.86
8.72
89.87
7.46
40.50
22.80
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
131,483.00
160,072.00
187,369.00
187,369.00
188,584.00
210,271.00
219,995.00
25,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
516,728.19
2,228,202.24
61,993,750.50
1,633,623.47
16,948,044.08
1,569,651.99
8,909,797.50
570,000.00
M
M
M
M
M
16.80 Rp
5.88 Rp
9.85 Rp
19.35 Rp
60.96 Rp
703,010.00 Rp
953,010.00 Rp
516,428.00 Rp
123,336.00 Rp
668,811.00 Rp
1
2
3
4
5
6
7
Bh
Bh
Bh
Bh
Bh
Bh
Bh
42.00
10.00
10.00
92.00
92.00
46.00
92.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,896.00
221,866.00
28,728.00
23,778.00
26,775.00
26,775.00
24,783.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,255,632.00
2,218,660.00
287,280.00
2,187,576.00
2,463,300.00
1,231,650.00
2,280,036.00
1
2
3
4
PEKERJAAN PENGECATAN
Mencat Bidang Kozen DP,DJ & Jalusi dengan Cat Minyak
Mencat Listplank Plafond
Mencat Dinding dengan Cat Tembok
Cat Plafond Triplek
M
M
M
M
317.95
8.56
913.31
422.76
Rp
Rp
Rp
Rp
39,383.00
39,383.00
18,422.00
16,222.00
Rp
Rp
Rp
Rp
12,521,643.69
337,149.99
16,824,959.98
6,858,002.99
1
2
3
4
5
VI.
VII.
1
2
3
4
5
6
7
8
9
RAB
Unit
Bh
Bh
Bh
M'
M'
M'
M'
Bh
4.00
4.00
8.00
4.00
54.00
18.00
18.00
163.20
102.00
Page 91 of 99
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
647,757.00
46,030.00
74,283.00
495,689.00
18,293.00
74,670.00
76,801.00
74,670.00
10,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
62,897,582.34
Rp
87,569,575.00
Rp
94,369,797.97
Rp
77,580,946.07
Rp
36,541,756.64
Rp
58,340,612.00
11,810,568.00
5,603,698.80
5,088,468.37
2,386,033.59
40,768,043.32
2,591,028.00
184,120.00
594,264.00
1,982,756.00
987,822.00
1,344,060.00
1,382,418.00
12,186,144.00
1,020,000.00
10
RAB
Bh
62.00
Page 92 of 99
Rp
50,000.00
Rp
3,100,000.00
1
2
3
4
5
6
7
8
9
10
B . Instalasi Listrik
Pas. Instalasi Penerangan
Pas. Instalasi Stop Kontak
Pas. Instalasi Kipas Angin
Pasang Lampu Baret Square - 8, 32 W
Pasang Lampu TL 2 x 36 W Louvre
Saklar Tunggal
Skalar Ganda
Stop Kontak
Kipas Angin 3 baling + selektor switch
Panel DP. 1 500x600x250mm (komplit)
Ttk
Ttk
Ttk
Unit
Bh
Bh
Bh
Bh
Bh
Unit
29.00
8.00
9.00
9.00
20.00
3.00
5.00
8.00
9.00
1.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
199,000.00
227,000.00
199,000.00
275,000.00
625,000.00
35,000.00
50,000.00
45,000.00
750,000.00
1,150,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,771,000.00
1,816,000.00
1,791,000.00
2,475,000.00
12,500,000.00
105,000.00
250,000.00
360,000.00
6,750,000.00
1,150,000.00
1
2
3
4
5
6
M
M
M
M
M
0
79.97
245.47
397.94
397.94
37.82
37.82
Rp
Rp
Rp
Rp
Rp
Rp
34,617.00
56,895.00
179,782.00
104,200.00
179,782.00
104,200.00
Rp
Rp
Rp
Rp
Rp
Rp
2,768,459.96
13,966,214.78
71,541,887.26
41,465,022.38
6,799,355.24
3,940,844.00
1
2
3
4
PEKERJAAN PLAMBING
Pasang Tangki Atap Stainless Steel Kap 1000 L
Pas. Pipa PVC dia. 3" air hujan
Pas. Plat Kelem Pipa 3 " Lengkap
Pasang Roof Drain 3 "
Unit
M'
Bh
Bh
2.00
19.20
102.00
34.00
Rp
Rp
Rp
Rp
2,500,000.00
74,670.00
10,000.00
25,000.00
Rp
Rp
Rp
Rp
5,000,000.00
1,433,664.00
1,020,000.00
850,000.00
1
2
PEKERJAAN PENGECATAN
Cat Dinding dengan Cat Tembk
Cat Loteng Beton dg Cat Tembok
M
M
325.45
40.00
Rp
Rp
18,422.00
16,222.00
Rp
Rp
5,995,393.85
648,880.00
1
2
3
Titik
Bh
Bh
2.00
2.00
1.00
Rp
Rp
Rp
199,000.00
275,000.00
50,000.00
Rp
Rp
Rp
398,000.00
550,000.00
50,000.00
1
2
3
4
Unit
m
Bh
Bh
2.00
35.00
15.00
1.00
Rp
Rp
Rp
Rp
600,000.00
50,000.00
15,000.00
2,215,000.00
Rp
Rp
Rp
Rp
1,200,000.00
1,750,000.00
225,000.00
2,215,000.00
1
2
3
4
5
6
7
8
II.
III.
IV.
VI
M
M
M
M
M
M
M
M
2.30
1.94
1.51
0.15
1.20
1.20
1.86
5.08
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,147,286.95 Rp
7,340,909.52 Rp
7,398,047.02 Rp
9,144,006.81 Rp
6,198,018.93 Rp
5,890,257.50 Rp
5,699,598.08 Rp
5,070,897.61 Rp
14,163,349.13
14,270,728.10
11,185,847.10
1,344,443.32
7,462,414.80
7,038,857.72
10,572,754.44
25,770,301.67
122.74
Rp
122,309.00 Rp
15,011,809.16
Ir. GUNAWAN
Direktur
RAB
Page 93 of 99
Rp
106,820,505.43
Rp
140,481,783.62
Rp
8,303,664.00
Rp
6,644,273.85
Rp
998,000.00
Rp
5,390,000.00
RAB
Page 94 of 99
REKAPITULASI BIAYA
KEGIATAN
PEKERJAAN
LOKASI
TAHUN
:
:
:
:
No
URAIAN PEKERJAAN
BIAYA
JUMLAH HARGA
A. PEKERJAAN LANTAI I
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
PEKERJAAN PERMULAAN
PEKERJAAN PONDASI
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN DAN WATERPROOFING
PEKERJAAN LOTENG
PEKERJAAN LANTAI DAN DINDING KERAMIK
PEKERJAAN DAUN PINTU JENDELA & PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN PERLENGKAPAN DALAM
PEKERJAAN PERLENGKAPAN LUAR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
19,593,298.00
430,884,146.51
1,033,452,372.59
61,555,527.69
87,507,099.30
139,544,746.84
75,263,525.58
36,538,803.64
77,646,810.00
24,299,086.81
Rp
Rp
Rp
Rp
Rp
Rp
Rp
773,969,556.93
62,897,582.34
87,569,575.00
94,369,797.97
77,580,946.07
36,541,756.64
58,340,612.00
Rp
Rp
Rp
Rp
Rp
Rp
106,820,505.43
140,481,783.62
8,303,664.00
6,644,273.85
998,000.00
5,390,000.00
B. PEKERJAAN LANTAI. II
I.
II.
III.
IV.
V.
VI.
VII.
Rp
1,986,285,416.96
Rp
1,191,269,826.95
Rp
268,638,226.90
Rp
Rp
Rp
Rp
DIBULATKAN
3,446,193,470.81
344,619,347.08
3,790,812,817.89
3,790,810,000.00
TERBILANG : TIGA MILYAR TUJUH RATUS SEMBILAN PULUH JUTA DELAPAN RATUS SEPULUH RIBU RUPIAH
Diperiksa Oleh :
PPTK
Dinas Dikpora Pariaman
Diperiksa Oleh :
Pengelola Teknis Perencanaan
Dinas Pekerjaan Umum Pariaman
MULYADI S.Pd
NIP. 19790603 200312 1 004
Ir. GUNAWAN
Direktur
REKAB
Diketahui Oleh :
PA
Kepala Dinas Dikpora Pariaman
Disetujui Oleh :
PPK
Dinas Dikpora Pariaman
Drs. KANDERI, MM
NIP. 19641231 198903 1 120
K A S N I S.Pd
NIP. 19620305 198903 1 005
Page 95 of 99
No
REKAB
URAIAN PEKERJAAN
BIAYA
Page 96 of 99
JUMLAH HARGA
TIME SCHEDULLE
###
KEGIATAN
PEKERJAAN
LOKASI
TAHUN
NO
:
:
:
:
:
#REF!
WAJIB BELAJAR PENDIDIKAN DASAR SEMBILAN TAHUN
PERENCANAAN PEMBANGUNAN RUANG KELAS BARU SMPN 2 PARIAMAN
KEC.PARIAMAN TENGAH KOTA PARIAMAN
2015
URAIAN PEKERJAAN
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
I.
II.
III.
IV.
V.
VI.
VII.
I.
II.
III.
IV.
V
VI
A. PEKERJAAN LANTAI I
PEKERJAAN PERMULAAN
PEKERJAAN PONDASI
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN DAN WATERPROOFING
PEKERJAAN LOTENG
PEKERJAAN LANTAI DAN DINDING KERAMIK
PEKERJAAN DAUN PINTU JENDELA & PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN PERLENGKAPAN DALAM
PEKERJAAN PERLENGKAPAN LUAR
B. PEKERJAAN LANTAI. II
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN DAN WATERPROOFING
PEKERJAAN LOTENG
PEKERJAAN LANTAI DAN DINDING KERAMIK
PEKERJAAN DAUN PINTU JENDELA & PENGGANTUNG
PEKERJAAN PENGECATAN
PEKERJAAN PERLENGKAPAN DALAM
C. PEKERJAAN LANTAI DAK
PEKERJAAN BETON DINDING
PEKERJAAN PLESTERAN WATER PROOFING
PEKERJAAN PLAMBING
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN PENANGKAL PETIR
M I N G G U
BOBOT
0.57
12.50
29.99
1.79
2.54
4.05
2.18
1.06
2.25
0.71
10
11
12
13
14
K E
15
KET.
16
17
18
19
20
21
22
23
24
25
26
0.57
100
0.75
2.50
2.50
3.00
3.00
0.75
2.50
3.50
3.60
3.70
3.00
3.00
3.00
3.00
3.00
1.69
1.50
0.04
0.63
0.63
0.55
0.55
0.55
0.55
0.75
0.75
0.75
0.63
1.35
0.63
1.35
1.35
0.35
22.46
1.83
2.54
2.74
2.25
1.06
1.69
2.25
2.25
2.25
2.25
2.25
2.25
2.25
0.61
2.25
0.61
2.25
0.61
2.00
0.35
0.35
0.50
0.20
0.01
0.64
0.64
0.91
0.64
0.91
0.91
0.35
0.35
0.35
0.10
0.10
2.25
50
0.64
3.10
4.08
0.24
0.19
0.03
0.16
BOBOT RENCANA
100.00
0.57
0.75
BOBOT KOMULATIF RENCANA
0.00
0.57
1.32
BOBOT REALISASI
0.00
BOBOT KOMULATIF REALISASI
0.00
DEVIASI ( + / - )
0.00
Ket : WAKTU PELAKSANAAN : 180 ( SERATUS DELAPAN PULUH HARI ) HARI KALENDER
0.25
0.75
0.75
0.75
0.56
0.56
0.56
0.50
0.50
0.10
2.20
0.15
1.00
0.05
0.88
0.04
0.03
0.16
2.50
3.82
2.50
6.32
3.00
9.32
3.00
12.32
3.25
15.57
3.50
19.07
3.60
22.67
3.70
26.37
5.25
31.62
5.25
36.86
5.25
42.11
5.25
47.36
5.25
52.60
5.43
58.04
5.10
63.14
6.00
69.14
5.97
75.11
5.59
80.70
4.17
84.87
4.17
89.04
4.65
93.69
3.64
97.32
1.72
99.04
0.96
100.00
Diketahui Oleh :
PA
Kepala Dinas Dikpora Pariaman
Disetujui Oleh :
PPK
Dinas Dikpora Pariaman
Diperiksa Oleh :
PPTK
Dinas Dikpora Pariaman
Diperiksa Oleh :
Pengelola Teknis Perencanaan
Dinas Pekerjaan Umum Pariaman
Drs. KANDERI, MM
NIP. 19641231 198903 1 120
K A S N I S.Pd
NIP. 19620305 198903 1 005
MULYADI S.Pd
NIP. 19790603 200312 1 004
Ir. GUNAWAN
Direktur
00
No
URAIAN
JUMLAH
HARGA SATUAN
UPAH
JUMLAH
BAHAN
10,000.00
100,000.00
10.00 m
3,000.00
30,000.00
3.00 bh
500.00
1,500.00
8.00 bh
Clamp Clipsal 20 mm
500.00
4,000.00
2.00 bh
Junction Box
2,500.00
5,000.00
1.00 lot
8,500.00
1.00 ttk
Upah Pasang
50,000.00
Jumlah Harga
Harga Satuan
10,000.00
3,000.00
500.00
500.00
2,500.00
8,500.00
50,000.00
Jumlah Harga
Harga Satuan
575,000.00
10,000.00
40,000.00
Jumlah Harga
Harga Satuan
240,000.00
10,000.00
25,000.00
Jumlah Harga
Harga Satuan
8,500.00
50,000.00
50,000.00
50,000.00
50,000.00
40,000.00
40,000.00
227,000.00
227,000.00
585,000.00
625,000.00
625,000.00
240,000.00
10,000.00
25,000.00
25,000.00
30,000.00
5,000.00
Jumlah Harga
Harga Satuan
5,000.00
5,000.00
40,000.00
5,000.00
Jumlah Harga
Harga Satuan
5,000.00
5,000.00
Page 98 of 99
177,000.00
575,000.00
10,000.00
5,000.00
5,000.00
600,000.00
65,000.00
3,000.00
10,000.00
500.00
65,000.00
400,000.00
400,000.00
750,000.00
Jumlah Harga
Harga Satuan
199,000.00
199,000.00
120,000.00
36,000.00
1,500.00
6,000.00
5,000.00
8,500.00
45,000.00
5,000.00
Jumlah Harga
Harga Satuan
450,000.00
50,000.00
50,000.00
50,000.00
50,000.00
50,000.00
100,000.00
Jumlah Harga
Harga Satuan
149,000.00
250,000.00
275,000.00
275,000.00
45,000.00
45,000.00
50,000.00
50,000.00
30,000.00
30,000.00
35,000.00
35,000.00
40,000.00
40,000.00
45,000.00
45,000.00
450,000.00
100,000.00
350,000.00
50,000.00
50,000.00
50,000.00
100,000.00
100,000.00
1,050,000.00
1,150,000.00
1,150,000.00
600,000.00
650,000.00
30,000.00
20,000.00
2,500.00
65,000.00
400,000.00
400,000.00
750,000.00
750,000.00
2,167,500.00
2,917,500.00
2,917,500.00
No
URAIAN
JUMLAH
HARGA SATUAN
UPAH
10
600,000.00
65,000.00
400,000.00
400,000.00
750,000.00
2,500,000.00
Jumlah Harga
Harga Satuan
JUMLAH
BAHAN
600,000.00
65,000.00
400,000.00
400,000.00
750,000.00
750,000.00
1,465,000.00
Ir. GUNAWAN
Direktur
Page 99 of 99
2,215,000.00
2,215,000.00