Uraian
Satuan
Mandor
Tukang gali tanah
Kepala tukang batu
Tukang Batu
Laden tukang batu
Kepala tukang kayu
Tukang kayu
Laden Tukang Kayu
Kepala Tukang Besi
Tukang besi
Laden Tukang Besi
Kepala tukang cat
Tukang cat
Laden tukang cat
Penjaga malam
Buruh tak terlatih
Buruh lapangan agak terlatih
Buruh Lapangan terlatih
Tukang listrik
Tukang las
Tukang tebas
Tukang anyam
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
B. Bahan Bangunan
1
2
3
4
4
5
6
7
besi 8
besi 6
besi 4
besi 10
semen
Pasir Pasang
Pasir Urug
koral
papan bekisting
kayu bekisting
Atap Zimculome Collor ( sakura elang ) 2 susun
Atap Zimculome Collor ( Mega Roof ) 3 susun
Bak mandi Fibre 50 x 50 Segi empat kecil
Balok kayu Meranti Ukuran 5x10x400 cm
Btg = 11 m'
Btg = 11 m'
Btg = 11 m'
Btg = 11 m'
zak
rit
rit
rit
m3
btg
Lbr
Lbr
Bh
M3
M3
M3
Bh
doz
doz
Bh
doz
btg
btg
btg
Bh
Bh
m3
klg
klg
klg
klg
ps
ps
Bh
Bh
ps
Bh
Bh
kg
kg
Harga Dasar
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
98,300.00
68,000.00
90,700.00
83,100.00
68,000.00
90,700.00
83,100.00
68,000.00
90,700.00
83,100.00
68,000.00
90,700.00
83,100.00
68,000.00
68,000.00
68,000.00
68,000.00
68,000.00
75,000.00
98,300.00
98,300.00
75,500.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,000.00
16,000.00
7,500.00
52,500.00
58,000.00
270,000.00
170,000.00
1,150,000.00
1,200,000.00
3,000.00
28,000.00
31,300.00
120,000.00
42500
Rp 287,500.00
Rp
Rp
Rp
Rp
Rp
Rp
2,500,000.00
2,000.00
49,000.00
49,000.00
120,000.00
51,000.00
Rp
Rp
Rp
15,000.00
10,000.00
2,500,000.00
Rp
16,000.00
ANALISA
1. PEKERJAAN PENDAHULUAN
SNI 01.1.1
SNI 01.1.2
SNI 01.2.1
0.030
M3
0.050
1.500
2.000
1.000
0.200
0.050
Koral Beton
Seng Gelombang bljs 20 cm
Tukang Kayu
Pembantu Tukang Kayu
Kepala Tukang Kayu
Mandor
SNI 01 3.2
M
lbr
Oh
Oh
Oh
Oh
Pasir Beton
M3
Kg
Papan bouwplank
Paku kayu
M3
Lbr
Koral beton
Seng Gelombang bljs 20 cm
2. PEKERJAAN TANAH
SNI 02.6.1
SNI 02.6.2
SNI 02.6.9
SNI 02.6.10
SNI 02.6.11
SNI 02.6.11
3. PEKERJAAN PONDASI
SNI 03.6.1
1 M3 Pasang pondasi batu belah adukan 1 Pc : 3 Ps
0.075
Oh
Mandor
0.075
Oh
Kepala tukang batu
0.750
Oh
Tukang batu
1.500
Oh
Pembantu tukang batu
3
1.200
Batu belah 15/20 cm
M
20.200
Kg
Semen PC
3
0.485
Pasir pasang
M
SNI 03.6.9
SNI 07. 6. 5
0.039
0.390
0.780
1.200
Oh
Oh
Oh
0.432
M3
4. PEKERJAAN PEMBETONAN
1 M Membuat Beton Bertulang 1 Pc : 2 Ps : 3 Kr
0.0800
Oh
Mandor
0.0250
Oh
Kepala Tukang Batu
0.2500
Oh
Tukang Batu
1.6500
Oh
Laden Tukang Batu
23.200
Kg
Semen Portland / Kg
3
0.5200
Pasir Beton
M
0.7800
SNI 07. 6. 1
Koral Beton
M3
Koral Beton
SNI. 07. 6. 25
SNI. 07. 6. 25
SNI. 07. 6. 25
0.0070
0.0070
1.0500
0.0150
SNI. 07. 6. 25
Oh
Oh
Kg
Kg
Tukang Besi
Laden Tukang Besi
Besi beton
Kawat Beton
SNI 09.6.20
SNI 09.6.20
SNI 09.6.22
SNI 09.6.23
0.033
0.033
0.330
0.660
0.040
0.400
0.200
0.018
0.350
2.000
Oh
Oh
Oh
Oh
3
M
Kg
Ltr
M
Lbr
Btg
Mandor
Kepala tukang kayu
Tukang kayu
Pembantu tukang kayu
Kayu papan bekisting
Paku kayu
Minyak bekisting (olie)
Balok kayu kelas kuat II
Plywood tebal 9mm
Kayu dolken/galam dia. 8-10 cm pjg 4 m
SNI 09.6.24
SNI 09.6.26
SNI 10.2.3
5. PEKERJAAN LANTAI
1 M2 Pasang lantai keramik 20 x 20 cm
0.035
Oh
Mandor
0.035
Oh
Kepala tukang batu
0.350
Oh
Tukang batu
0.700
Oh
Pembantu tukang batu
26.500
Bh
keramik 20 x 20 cm
10.000
Kg
Semen PC
3
0.045
Pasir pasang
M
1.500
Kg
Semen warna
SNI 10.2.3
SNI 10.2.3
SNI 10.19.4
SNI 07.1.2
SNI 12.2.1
0.001
0.015
0.150
0.015
1.000
Oh
Oh
Oh
Oh
Bh
Mandor
Kepala tukang kayu
Tukang kayu
Pembantu tukang kayu
Engsel lokal "4"
SNI 12.2.1
SNI 12.11.2
SNI 12.2.2
SNI 12.4.1
SNI 12.6.1
SNI 12.7.1
0.050
0.500
0.050
1.000
Oh
Oh
Oh
Bh
SNI 11.6.7
SNI 12.7.1a
SNI 04. 6. 10
SNI 06.6.3
1 M Plesteran camp
0.015
Oh
0.015
Oh
0.150
Oh
0.300
Oh
7.776
Kg
3
0.023
M
1 Pc : 3 Ps tebal 15 mm
Mandor
Kepala tukang batu
Tukang batu
Pembantu tukang batu
Semen PC
Pasir pasang
SNI 06.5
1 M Plesteran camp
0.015
Oh
0.015
Oh
0.150
Oh
0.300
Oh
7.776
Kg
1 Pc : 5 Ps tebal 15 mm
Mandor
Kepala tukang batu
Tukang batu
Pembantu tukang batu
Semen PC
0.038
SNI 08.17.4
SNI 08.1.4
SNI 13.8.1
SNI 13.10.2
SNI 06.12.2
Pasir pasang
8. PEKERJAAN PLAFOND
1 M Pasang rangka langit-lamgit 60 x 60 cm kayu kelas kuat II (kayu lanan/meranti)
0.011
Oh
Mandor
0.035
Oh
Kepala tukang kayu
0.350
Oh
Tukang kayu
0.210
Oh
Pembantu tukang kayu
3
0.017
Balok kayu kelas kuat II
M
0.115
Kg
Paku kayu
9. PEKERJAAN PENGECATAN
1 M2 Pengecatan bidang kayu baru: 1 lapis plamir, 1 lapis cat dasar dan 2 lapis cat penutup
0.003
Oh
Mandor
0.006
Oh
Kepala tukang cat
0.009
Oh
Tukang cat
0.070
Oh
Pembantu tukang cat
0.200
Kg
Cat meni
0.150
Kg
Plamir (dempul kayu) biasa
0.170
Kg
Cat dasar
0.260
Kg
Cat penutup merk TKS
1 M Pengecatan tembok baru: 1 lapis cat dasar dan 2 lapis cat penutup
0.003
Oh
Mandor
0.004
Oh
Kepala tukang cat
0.043
Oh
Tukang cat
0.028
Oh
Pembantu tukang cat
0.130
Kg
Cat dasar
0.230
Kg
Cat penutup merk vinilex
1.1000
15.0000
0.8000
OH
M'
Kg
SNI 6.6.31
SNI 08.6.32
SNI 6.6.53
SNI 11.2.1
SNI 10.17.1
SNI 6.27
SNI 11.6.1
SNI 10.19.4a
Pasang 1 buah bak mandi fiber glass, volume 0,30 m (50 x 50) cm
0.110
Oh
Mandor
0.540
Oh
Kepala tukang batu
2.700
Oh
Tukang batu
1.800
Oh
Pembantu tukang batu
1.000
Bh
Bak Fiber
0.180
Perlengkapan 18% dari harga bak
SNI 07. 6. 1
SNI 07. 6. 5
Koral Beton
sloof per m3
M3
Koral Beton
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
75,500.00
98,300.00
13,800.00
1,600,000.00
13,000.00
1,500.00
67,500.00
325,000.00
39,300.00
83,100.00
68,000.00
90,700.00
98,300.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,500,000.00
@ Rp.
@ Rp.
1,860,000.00
13,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
6,800.00
13,800.00
1,860,000.00
13,000.00
1,500.00
67,500.00
@ Rp.
@ Rp.
325,000.00
39,300.00
HARGA UPAH
Rp.
Rp.
Rp.
7,550.00
4,915.00
12,465.00
HARGA BAHAN
Rp.
JUMLAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
23,460.00
336,000.00
3,900.00
15,750.00
2,025.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
16,250.00
58,950.00
166,200.00
68,000.00
18,140.00
4,915.00
257,255.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
456,335.00
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
6,800.00
Rp.
18,000.00
Rp.
Rp.
Rp.
13,020.00
260.00
31,280.00
Rp.
Rp.
Rp.
Rp.
Rp.
23,460.00
390,600.00
3,900.00
15,750.00
2,025.00
Rp.
Rp.
16,250.00
58,950.00
Rp.
16,508.50
Rp.
Rp.
Rp.
Rp.
4,915.00
18,140.00
166,200.00
6,800.00
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.
98,300.00
68,000.00
98,300.00
68,000.00
98,300.00
68,000.00
42,500.00
98,300.00
68,000.00
98,300.00
68,000.00
42,500.00
98,300.00
68,000.00
42,500.00
98,300.00
90,700.00
83,100.00
68,000.00
212,500.00
1,500.00
67,500.00
98,300.00
Rp.
196,055.00
Rp.
Rp.
Rp.
Rp.
2,457.50
51,000.00
53,457.50
Rp.
Rp.
Rp.
Rp.
Rp.
4,423.50
61,200.00
65,623.50
Rp.
Rp.
Rp.
Rp.
1,474.50
20,400.00
Rp.
21,874.50
Rp.
Rp.
Rp.
Rp.
Rp.
4,915.00
34,000.00
38,915.00
Rp.
Rp.
Rp.
983.00
20,400.00
Rp.
21,383.00
Rp.
Rp.
983.00
20,400.00
Rp.
21,383.00
Rp.
Rp.
Rp.
Rp.
7,372.50
6,802.50
62,325.00
102,000.00
Rp.
178,500.00
Rp.
3,833.70
510,935.00
17,000.00
17,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
51,000.00
51,000.00
Rp.
Rp.
Rp.
51,000.00
51,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
255,000.00
30,300.00
32,737.50
318,037.50
Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
90,700.00
83,100.00
68,000.00
212,500.00
@ Rp.
42,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
67,500.00
@ Rp.
287,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
67,500.00
@ Rp.
287,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
6,500.00
16,000.00
98,300.00
90,700.00
83,100.00
68,000.00
6,500.00
16,000.00
98,300.00
90,700.00
Rp.
Rp.
Rp.
3,537.30
32,409.00
53,040.00
Rp.
92,820.00
Rp.
Rp.
Rp.
Rp.
7,864.00
2,267.50
20,775.00
112,200.00
Rp.
143,106.50
Rp.
Rp.
Rp.
Rp.
7,864.00
2,267.50
20,775.00
112,200.00
Rp.
143,106.50
Rp.
Rp.
Rp.
Rp.
29.49
63.49
581.70
476.00
Rp.
1,150.68
Rp.
Rp.
Rp.
Rp.
29.49
63.49
581.70
476.00
Rp.
1,150.68
Rp.
Rp.
29.49
63.49
Rp.
255,000.00
Rp.
Rp.
18,360.00
273,360.00
Rp.
Rp.
34,800.00
35,100.00
Rp.
Rp.
224,250.00
294,150.00
Rp.
Rp.
34,800.00
35,100.00
Rp.
Rp.
224,250.00
69,900.00
Rp.
Rp.
Rp.
Rp.
6,825.00
240.00
7,065.00
Rp.
Rp.
Rp.
Rp.
6,825.00
240.00
7,065.00
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
83,100.00
68,000.00
6,500.00
16,000.00
98,300.00
90,700.00
83,100.00
68,000.00
6,500.00
16,000.00
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
1,200,000.00
146,900.00
13,800.00
Rp.
Rp.
581.70
476.00
Rp.
1,150.68
Rp.
Rp.
Rp.
Rp.
29.49
63.49
581.70
476.00
Rp.
1,150.68
Rp.
Rp.
Rp.
Rp.
2,555.80
2,358.20
21,606.00
35,360.00
Rp.
61,880.00
Rp.
Rp.
Rp.
Rp.
2,555.80
2,358.20
21,606.00
35,360.00
Rp.
61,880.00
Rp.
Rp.
Rp.
Rp.
3,243.90
2,993.10
27,423.00
44,880.00
Rp.
78,540.00
Rp.
Rp.
Rp.
6,825.00
240.00
7,065.00
Rp.
Rp.
Rp.
Rp.
6,825.00
240.00
7,065.00
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
3,900.00
0.00
51,900.00
Rp.
Rp.
Rp.
Rp.
Rp.
54,000.00
3,900.00
0.00
57,900.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
5,200.00
0.00
18,000.00
51,415.00
27,600.00
150,215.00
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
1,200,000.00
146,900.00
13,800.00
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
1,200,000.00
146,900.00
13,800.00
98,300.00
90,700.00
83,100.00
68,000.00
1,200,000.00
13,000.00
0.00
1,200,000.00
146,900.00
13,800.00
98,300.00
90,700.00
83,100.00
68,000.00
12,500.00
1,500.00
67,500.00
Rp.
Rp.
Rp.
Rp.
3,243.90
2,993.10
27,423.00
44,880.00
Rp.
78,540.00
Rp.
Rp.
Rp.
Rp.
3,243.90
2,993.10
27,423.00
44,880.00
Rp.
78,540.00
Rp.
Rp.
Rp.
Rp.
3,243.90
2,993.10
27,423.00
44,880.00
Rp.
78,540.00
Rp.
Rp.
Rp.
Rp.
3,440.50
3,174.50
29,085.00
47,600.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
5,200.00
0.00
21,600.00
51,415.00
27,600.00
153,815.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
5,200.00
0.00
18,000.00
51,415.00
82,800.00
205,415.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
36,000.00
5,200.00
0.00
18,000.00
51,415.00
27,600.00
0.00
138,215.00
Rp.
Rp.
Rp.
Rp.
331,250.00
15,000.00
3,037.50
@ 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.
12,500.00
98,300.00
90,700.00
83,100.00
68,000.00
12,500.00
1,500.00
67,500.00
12,500.00
98,300.00
90,700.00
83,100.00
68,000.00
12,500.00
1,500.00
67,500.00
12,500.00
98,300.00
90,700.00
83,100.00
68,000.00
2,350.00
1,500.00
67,500.00
12,500.00
Rp.
83,300.00
Rp.
Rp.
Rp.
Rp.
3,440.50
3,174.50
29,085.00
47,600.00
Rp.
83,300.00
Rp.
Rp.
Rp.
Rp.
3,440.50
3,174.50
29,085.00
47,600.00
Rp.
83,300.00
Rp.
Rp.
Rp.
Rp.
3,440.50
3,174.50
29,085.00
47,600.00
Rp.
83,300.00
Rp.
Rp.
Rp.
Rp.
29,490.00
190,470.00
1,745,100.00
476,000.00
Rp.
2,441,060.00
Rp.
Rp.
18,750.00
368,037.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
331,250.00
15,000.00
3,037.50
18,750.00
368,037.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
33,125.00
15,000.00
3,037.50
18,750.00
69,912.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
62,275.00
15,600.00
3,037.50
20,250.00
101,162.50
Rp.
Rp.
Rp.
Rp.
Rp.
1,440,000.00
16,250.00
30,000.00
1,486,250.00
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
90,700.00
68,000.00
16,900.00
98,300.00
90,700.00
90,700.00
68,000.00
140,600.00
98,300.00
90,700.00
90,700.00
68,000.00
90,600.00
98,300.00
90,700.00
90,700.00
68,000.00
11,300.00
98,300.00
90,700.00
90,700.00
68,000.00
16,600.00
98,300.00
90,700.00
90,700.00
68,000.00
13,300.00
98,300.00
Rp.
Rp.
Rp.
Rp.
73.73
1,360.50
13,605.00
1,020.00
Rp.
16,059.23
Rp.
Rp.
Rp.
Rp.
294.90
5,442.00
54,420.00
4,080.00
Rp.
64,236.90
Rp.
Rp.
Rp.
Rp.
73.73
1,360.50
13,605.00
1,020.00
Rp.
16,059.23
Rp.
Rp.
Rp.
Rp.
49.15
907.00
9,070.00
680.00
Rp.
10,706.15
Rp.
Rp.
Rp.
Rp.
73.73
1,360.50
13,605.00
1,020.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
16,900.00
16,900.00
Rp.
Rp.
Rp.
140,600.00
140,600.00
Rp.
Rp.
Rp.
99,660.00
99,660.00
Rp.
Rp.
Rp.
11,300.00
11,300.00
Rp.
16,059.23
Rp.
Rp.
16,600.00
16,600.00
Rp.
Rp.
98.30
1,814.00
18,140.00
1,360.00
13,300.00
34,712.30
Rp.
Rp.
13,300.00
13,300.00
Rp.
Rp.
245.75
@ Rp.
@ Rp.
@ Rp.
@ Rp.
90,700.00
90,700.00
68,000.00
43,800.00
98,300.00
90,700.00
90,700.00
68,000.00
502,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
90,700.00
68,000.00
9,000.00
98,300.00
90,700.00
83,100.00
68,000.00
1,600.00
1,500.00
67,500.00
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
67,500.00
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
Rp.
Rp.
Rp.
4,535.00
45,350.00
3,400.00
Rp.
53,530.75
Rp.
Rp.
Rp.
Rp.
4,915.00
22,675.00
226,750.00
68,000.00
Rp.
322,340.00
Rp.
Rp.
Rp.
Rp.
245.75
4,535.00
45,350.00
3,400.00
Rp.
53,530.75
Rp.
Rp.
Rp.
Rp.
1,474.50
907.00
8,310.00
20,400.00
Rp.
31,091.50
Rp.
Rp.
Rp.
Rp.
1,474.50
1,360.50
12,465.00
20,400.00
Rp.
35,700.00
Rp.
Rp.
Rp.
Rp.
1,474.50
1,360.50
12,465.00
20,400.00
Rp.
Rp.
43,800.00
43,800.00
Rp.
Rp.
Rp.
20,100.00
20,100.00
Rp.
Rp.
Rp.
9,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
17,250.00
2,902.50
44,152.50
Rp.
Rp.
Rp.
Rp.
11,664.00
1,552.50
13,216.50
Rp.
Rp.
11,664.00
@ Rp.
67,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
21,400.00
51,000.00
98,300.00
90,700.00
90,700.00
68,000.00
27,600.00
16,300.00
98,300.00
90,700.00
83,100.00
68,000.00
Rp.
35,700.00
Rp.
Rp.
Rp.
Rp.
1,081.30
3,174.50
29,085.00
14,280.00
Rp.
100,448.00
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
6,800.00
Rp.
16,508.50
Rp.
Rp.
Rp.
Rp.
245.75
544.20
816.30
4,760.00
Rp.
6,366.25
Rp.
Rp.
Rp.
Rp.
327.34
390.01
3,900.10
1,904.00
3,588.00
Rp.
10,109.45
Rp.
Rp.
Rp.
Rp.
19,660.00
108,840.00
997,200.00
272,000.00
Rp.
Rp.
2,565.00
14,229.00
Rp.
Rp.
Rp.
Rp.
20,400.00
1,495.00
21,895.00
Rp.
Rp.
Rp.
Rp.
22,000.00
51,000.00
73,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
4,005.00
4,692.00
6,864.00
21,561.00
Rp.
Rp.
Rp.
Rp.
3,588.00
3,749.00
7,337.00
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
1,200,000.00
20,400.00
13,000.00
98,300.00
90,700.00
83,100.00
68,000.00
2989100
21900
98,300.00
90,700.00
83,100.00
68,000.00
28,000.00
98,300.00
90,700.00
83,100.00
68,000.00
Rp.
1,397,700.00
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
6,800.00
Rp.
16,508.50
Rp.
Rp.
Rp.
Rp.
98.30
907.00
8,310.00
13,600.00
Rp.
22,915.30
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
6,800.00
21900
98,300.00
90,700.00
83,100.00
68,000.00
139,600.00
1,500.00
67,500.00
98,300.00
90,700.00
83,100.00
68,000.00
20,200.00
2,000.00
Rp.
16,508.50
Rp.
Rp.
Rp.
Rp.
15,728.00
136,050.00
124,650.00
68,000.00
Rp.
344,428.00
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
680.00
Rp.
Rp.
Rp.
Rp.
1,320,000.00
306,000.00
10,400.00
1,636,400.00
Rp.
Rp.
Rp.
Rp.
26,304.08
1,314.00
27,618.08
Rp.
Rp.
Rp.
46,760.00
46,760.00
Rp.
Rp.
Rp.
Rp.
0.00
1,314.00
1,314.00
Rp.
Rp.
Rp.
Rp.
Rp.
139,600.00
9,000.00
675.00
149,275.00
Rp.
Rp.
Rp.
20,200.00
1,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
20,200.00
2,000.00
Rp.
10,388.50
Rp.
Rp.
Rp.
Rp.
491.50
907.00
8,310.00
680.00
Rp.
10,388.50
Rp.
Rp.
Rp.
Rp.
10,813.00
48,978.00
224,370.00
122,400.00
197,500.00
Rp.
21,200.00
Rp.
Rp.
Rp.
Rp.
24,240.00
1,000.00
25,240.00
Rp.
Rp.
Rp.
Rp.
197,500.00
6,399.00
203,899.00
Rp.
63,600.00
13,950.00
1,215.00
24,250.00
103,015.00
Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
197,500.00
35,550.00
98,300.00
90,700.00
83,100.00
68,000.00
2,400.00
1,500.00
67,500.00
12,500.00
98,300.00
90,700.00
83,100.00
68,000.00
68,000.00
98,300.00
90,700.00
83,100.00
68,000.00
68,000.00
62,100.00
287,500.00
42,500.00
Rp.
604,061.00
Rp.
Rp.
Rp.
Rp.
4,423.50
4,081.50
37,395.00
61,200.00
Rp.
107,100.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
88,470.00
81,630.00
373,950.00
204,000.00
27,200.00
775,250.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
88,470.00
81,630.00
373,950.00
204,000.00
27,200.00
Rp.
62,100.00
287,212.50
42,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
67,500.00
@ Rp.
287,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
98,300.00
90,700.00
83,100.00
68,000.00
1,500.00
67,500.00
@ Rp.
287,500.00
Rp.
775,250.00
Rp.
Rp.
Rp.
Rp.
7,864.00
2,267.50
20,775.00
112,200.00
Rp.
143,106.50
Rp.
Rp.
Rp.
Rp.
7,864.00
2,267.50
20,775.00
112,200.00
Rp.
143,106.50
Rp.
391,812.50
Rp.
Rp.
34,800.00
35,100.00
Rp.
224,250.00
294,150.00
Rp.
Rp.
34,800.00
35,100.00
Rp.
Rp.
224,250.00
294,150.00
Rp.
Rp.
Rp.
Rp
Rp
3,897,147.31
70,148.65
JUMLAH
12,465.00
713,590.00
47,788.50
706,990.00
53,457.50
65,623.50
38,874.50
38,915.00
72,383.00
72,383.00
496,537.50
$
$
$
$
$
$
206,900,100.00
180,000,000.00
1,800,000.00
21,600,000.00
158,400,000.00
38,400,000.00
54,000,000.00
366,180.00
437,256.50
213,006.50
8,215.68
8,215.68
u
b
206,137.18
353,115.00
8,215.68
8,215.68
113,780.00
119,780.00
228,755.00
232,355.00
283,955.00
216,755.00
451,337.50
451,337.50
153,212.50
184,462.50
3,927,310.00
32,959.23
204,836.90
115,719.23
22,006.15
32,659.23
48,012.30
97,330.75
342,440.00
62,530.75
75,244.00
48,916.50
0.007666667
0.038333333
49,929.00
122,343.00
89,508.50
27,927.25
17,446.45
3,034,100.00
44,126.58
69,675.30
17,822.50
493,703.00
31,588.50
35,628.50
807,960.00
210,115.00
775,250.00
1,167,062.50
437,256.50
437,256.50
Rp
Rp
3,897,147.31
70,148.65
No.
Uraian Pekerjaan
1
I
2
PEKERJAAN PENDAHULUAN
Pembuatan Papan Nama Proyek
Pengukuran dan pemasangan bowplank
Pembersihan lokasi
Volume
4
1.00
40.60
1.00
SUB T
II
1
2
142
12
11.08
1.2
5.76
0.92
16.27
1.22
10.35
0.78
21.97
1.65
16.48
16.48
SUB T
III
119.49
238.97
238.97
0.06
5.21
1
17.18
9.4
2
1
1
3
SUB T
IV
18
7.2
57
34.34
2.64
5.46
5.43
45.29
SUB T
V
119.23
44.1
5
2
3
3
SUB T
VI
PEKERJAAN SANITASI
a. Septictank dan rembesan 2 m3
b. Memasang closed Jongkok porselen
c. memasang bak mandi fiberglass
d. Memasang floor drain
e. Memasang kran 3/4" atau 1/2"
f. Memasang pipa PVC tipe AW 3/4
g. Memasang pipa penyalur air limbah jenis pipa tanah 3"
1
1
1
1
1
20
3
SUB T
VII
PEKERJAAN PENGECATAN
1 Pek. Pengecatan dinding, kolom & balok beton
a. Pengecatan Tembok Dinding ( 1 plamir, 1 lapis cat dasar
2 lapis cat penutup)
2 Pek. Pengecatan seluruh kusen, pintu & lisplank
a. Pengecatan kilap kayu/besi ( 1 lapis cat dasar, 3 lapis cat
kilap penutup)
266.86
46.77
SUB T
1.00
1.00
1.00
1.00
0.00
SUB T
PEKERJAAN PEMBETONAN
3
b. Sloof 15/20
Membuat Beton Bertulang
Pembesian dengan besi 8 mm
Pembesian dengan besi 6 mm
Pasang Bekisting untuk Sloof
c. Kolom
Membuat Beton Bertulang
Pembesian dengan besi 8 mm
Pembesian dengan besi 6 mm
Pasang Bekisting untuk Kolom
d. Balok
Membuat Beton Bertulang
Pembesian dengan besi 6 mm
Pembesian dengan besi 4 mm
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
SUB T
4
PEKERJAAN LANTAI
Pasang Lantai Keramik 30x30
Pasang Lantai Keramik 15x20
cor lantai
Urugan Pasir
spesi lantai
tanah urugan
1.00
1.00
1.00
1.00
1.00
1.00
SUB T
5
1.00
1.00
1.00
1.00
1.00
1.00
SUB T
6
PEKERJAAN PLAFOND
Langit-langit ( 60 x 120 cm ), tebal 4 mm
Pasang rangka Langit-langit ( 60 x 120 cm ), kayu lanan
PEKERJAAN PENGECATAN
Pengecatan Bidang Kayu Baru 1 lapis plamir,
Pengecatan Bidang Tembok Baru 1 lapis plamir,
1.00
1.00
SUB T
1.00
1.00
SUB TO
1.00
1.00
SUB TO
9
1.00
1.00
SUB T
10
1.00
1.00
1.00
SUB T
12
20
21
22
1.00
1.00
1.00
1.00
SUB T
23
24
25
1.0
1.0
1.0
SUB TO
26
PEKERJAAN CARPORT
Cor beton tumbuk
TOTAL KESELURUHAN
1.00
Sat.
Harga
Satuan Bahan
(Rp)
Harga
Satuan Upah
(Rp)
6
5
bh
m
lok
Rp
16,508.50
Jumlah
Total Harga
(Rp)
7
Rp
Rp
Rp
31,280.00
-
Rp
Rp
Rp
Rp
200,000.00
1,940,213.10
300,000.00
2,440,213.10
SUB TOTAL I
m3
Rp
21,383.00
Rp
51,000.00
Rp
10,278,386.00
m3
m3
m3
m2
m3
Rp
Rp
Rp
Rp
Rp
53,457.50
21,383.00
143,106.50
61,880.00
206,137.18
Rp
Rp
Rp
Rp
Rp
51,000.00
294,150.00
51,900.00
353,115.00
Rp
Rp
Rp
Rp
Rp
641,490.00
802,003.64
524,707.80
655,372.80
514,512.01
m2
m3
Rp
Rp
61,880.00
206,137.18
Rp
Rp
57,900.00
353,115.00
Rp
Rp
1,948,820.60
682,287.66
m2
m3
Rp
Rp
78,540.00
206,137.18
Rp
Rp
150,215.00
353,115.00
Rp
Rp
2,367,614.25
436,216.70
m2
m3
m2
m2
Rp
Rp
Rp
78,540.00
206,137.18
35,700.00
Rp
Rp
Rp
153,815.00
353,115.00
13,216.50
Rp
Rp
Rp
Rp
Rp
5,104,839.35
922,766.10
806,143.92
25,685,160.82
Rp
Rp
Rp
44,152.50
13,216.50
13,216.50
Rp
Rp
Rp
8,990,905.56
11,689,576.01
11,689,576.01
Rp
382,050.00
Rp
382,050.00
Rp
Rp
Rp
Rp
270,000.00
750,000.00
44,152.50
Rp
Rp
Rp
Rp
2,000,000.00
270,000.00
12,885,000.00
707,293.60
SUB TOTAL II
m2
m2
m2
Rp
Rp
Rp
m3
Rp
m2
set
m2
m
Rp
Rp
Rp
Rp
31,091.50
35,700.00
35,700.00
31,091.50
bh
bh
bh
bh
Rp
16,059.23
Rp
64,236.90
Rp
64,236.90
Rp
16,059.23
SUB TOTAL III
Rp
Rp
Rp
Rp
16,900.00
140,600.00
140,600.00
99,660.00
Rp
Rp
Rp
Rp
Rp
65,918.45
204,836.90
204,836.90
347,157.68
49,437,151.10
m3
Rp
21,383.00
Rp
51,000.00
Rp
1,302,894.00
m3
m2
m
Rp
Rp
Rp
143,106.50
83,300.00
83,300.00
Rp
Rp
Rp
69,900.00
368,037.50
69,912.50
Rp
Rp
Rp
1,533,646.80
25,726,237.50
5,261,317.25
m2
m2
Rp
Rp
83,300.00
83,300.00
Rp
Rp
368,037.50
101,162.50
Rp
Rp
1,191,531.00
1,007,165.25
m3
m2
Rp
143,106.50
Rp
35,700.00
SUB TOTAL IV
Rp
Rp
69,900.00
13,216.50
Rp
Rp
Rp
1,156,625.30
2,215,428.29
39,394,845.38
m2
Rp
Rp
170,000.00
Rp
20,269,100.00
Rp
16,508.50
Rp
1,314.00
Rp
785,972.25
ttk
bh
bh
bh
Rp
Rp
Rp
15,000.00
15,000.00
15,000.00
Rp
Rp
Rp
Rp
15,000.00
35,000.00
25,000.00
200,000.00
Rp
Rp
Rp
Rp
Rp
150,000.00
100,000.00
120,000.00
600,000.00
22,025,072.25
SUB TOTAL V
bh
unit
unit
unit
unit
m
m
Rp
775,250.00
Rp
344,428.00
Rp
604,061.00
Rp
15,000.00
Rp
10,388.50
Rp
10,388.50
Rp
10,388.50
SUB TOTAL VI
Rp
Rp
Rp
Rp
Rp
Rp
Rp
391,812.50
149,275.00
203,899.00
15,000.00
21,200.00
25,240.00
25,240.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,167,062.50
493,703.00
807,960.00
30,000.00
31,588.50
712,570.00
106,885.50
3,349,769.50
m2
Rp
6,366.25
Rp
21,561.00
Rp
7,452,665.94
m2
Rp
10,109.45
Rp
7,337.00
Rp
815,970.42
Rp
8,268,636.35
SUB TOTAL I
M3
M3
M3
M3
M3
Rp
Rp
Rp
17,000.00
51,000.00
178,500.00
Rp
Rp
Rp
Rp
147,251,079.00
14,725,107.90
161,976,186.90
162,000,000.00
Rp
Rp
Rp
Rp
Rp
53,457.50
38,874.50
21,383.00
496,537.50
-
Rp
Rp
Rp
Rp
Rp
Rp
53,457.50
55,874.50
72,383.00
675,037.50
856,752.50
SUB TOTAL II
M3
kg
kg
M2
Rp
Rp
Rp
Rp
143,106.50
1,150.68
1,150.68
61,880.00
Rp
Rp
Rp
Rp
294,150.00
7,065.00
7,065.00
57,900.00
Rp
Rp
Rp
Rp
437,256.50
8,215.68
8,215.68
119,780.00
M3
kg
kg
M2
Rp
Rp
Rp
Rp
143,106.50
1,150.68
1,150.68
61,880.00
Rp
Rp
Rp
Rp
294,150.00
7,065.00
7,065.00
57,900.00
Rp
Rp
Rp
Rp
437,256.50
8,215.68
8,215.68
119,780.00
M3
kg
kg
Rp
Rp
Rp
143,106.50
1,150.68
1,150.68
Rp
Rp
Rp
294,150.00
7,065.00
7,065.00
Rp
Rp
Rp
437,256.50
8,215.68
8,215.68
M2
Rp
61,880.00
Rp
57,900.00
Rp
119,780.00
M3
kg
kg
M2
Rp
143,106.50
Rp
1,150.68
Rp
1,150.68
Rp
61,880.00
SUB TOTAL III
Rp
Rp
Rp
Rp
294,150.00
7,065.00
7,065.00
57,900.00
Rp
Rp
Rp
Rp
Rp
437,256.50
8,215.68
8,215.68
119,780.00
2,293,871.44
M2
M2
M3
M3
M3
M3
Rp
83,300.00
Rp
83,300.00
Rp
143,106.50
Rp
21,383.00
Rp
21,383.00
Rp
21,383.00
SUB TOTAL IV
Rp
Rp
Rp
Rp
Rp
Rp
368,037.50
101,162.50
69,900.00
51,000.00
51,000.00
51,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
451,337.50
184,462.50
213,006.50
72,383.00
72,383.00
72,383.00
1,065,955.50
M
M2
Buah
Buah
M2
Buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,486,250.00
20,100.00
16,900.00
140,600.00
99,660.00
11,300.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,927,310.00
342,440.00
32,959.23
204,836.90
115,719.23
22,006.15
4,645,271.50
2,441,060.00
322,340.00
16,059.23
64,236.90
16,059.23
10,706.15
SUB TOTAL V
M2
M2
Rp
31,091.50
Rp
35,700.00
SUB TOTAL VI
Rp
Rp
44,152.50
13,216.50
Rp
Rp
Rp
75,244.00
13,216.50
88,460.50
M2
M2
Rp
16,508.50
Rp
100,448.00
SUB TOTAL VII
Rp
Rp
73,000.00
21,895.00
Rp
Rp
Rp
89,508.50
122,343.00
211,851.50
M2
M2
Rp
6,366.25 Rp
Rp
10,109.45 Rp
SUB TOTAL VIII
21,561.00
7,337.00
Rp
Rp
Rp
27,927.25
17,446.45
45,373.70
M2
M2
#REF!
Rp
22,915.30
SUB TOTAL IX
Rp
#REF!
46,760.00
Rp
Rp
Rp
69,675.30
46,760.00
116,435.30
Buah
Buah
Buah
Rp
344,428.00
Rp
10,388.50
Rp
604,061.00
SUB TOTAL X
Rp
Rp
Rp
149,275.00
21,200.00
203,899.00
Rp
Rp
Rp
Rp
493,703.00
31,588.50
807,960.00
1,333,251.50
Kg
Buah
Buah
Buah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
SUB TOTAL XI
M3
M3
M3
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
13,097,436.54
35.8455
573,467.86
573,467.86
72,383.00
211,851.50
133,834.20