KEGIATAN
PEKERJAAN
LOKASI
ITEM PEKERJAAN
VOLUME
SATUAN HARGA
( Rp )
JUMLAH HARGA
( Rp )
6=4x5
2
PEKERJAAN PERSIAPAN
1
Papan Nama Proyek
2
Pengukuran dan Bowplank
3
Pek. Pagar Sementara Proyek (Seng Gelombang)
4
Pembersihan & perawatan rutin selama proyek berlangsung
5
Laporan, Shop drawing dan Asbuilt drawing
6
Air Kerja
ls
M1
M1
ls
ls
ls
1.00
195.10
28.00
1.00
1.00
1.00
700,000.00
74,810.00
371,540.70
4,000,000.00
5,200,000.00
3,500,000.00
Jumlah
700,000.00
14,595,431.00
10,403,139.60
4,000,000.00
5,200,000.00
3,500,000.00
38,398,570.60
PEKERJAAN TANAH
1
Galian Tanah Pondasi
2
Urugan Tanah Kembali
3
Timbunan Tanah Pilihan Peninggian Lantai
4
Urug Pasir Pasang bawah pondasi t = 10 cm
5
Urug Pasir Bawah Pasang lantai t = 10 cm
M3
M3
M3
M3
M3
93.65
22.10
512.61
11.71
43.60
36,700.00
16,680.00
173,371.20
199,356.00
199,356.00
Jumlah
3,436,881.60
368,628.00
88,871,464.09
2,333,661.34
8,691,921.60
103,702,556.63
PEKERJAAN STRUKTUR
1
Pancang Ky. Ulin 10/10 - 4 m + Sambungan
Titik
1,040.00
1,007,500.00
Jumlah Sub
1,047,800,000.00
1,047,800,000.00
An. II.1
An.II.4
An.III.c.1
An.III.c.3
An.III.c.4
An.III.c.5
M3
M3
M3
M3
Kg
M2
13.25
1.15
0.58
6.05
1,550.96
13.60
36,700.00
199,356.00
158,733.12
1,428,565.40
16,582.30
93,460.50
Jumlah Sub
486,201.60
229,658.11
91,430.28
8,639,963.54
25,718,558.69
1,271,062.80
36,436,875.02
An. II.1
An.II.4
An.III.c.1
An.III.c.3
An.III.c.4
An.III.c.5
Type. P2
- Galian tanah
- Pasir urug
- Beton Lantai kerja
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
M3
M3
M3
Kg
M2
33.04
2.87
1.44
13.28
2,763.89
22.10
36,700.00
199,356.00
158,733.12
1,428,565.40
16,582.30
93,460.50
Jumlah Sub
1,212,549.65
572,749.79
228,020.13
18,967,062.82
45,831,627.60
2,065,477.05
68,877,487.03
An. II.1
An.II.4
An.III.c.1
An.III.c.3
An.III.c.4
An.III.c.5
Type. P1
- Galian tanah
- Pasir urug
- Beton Lantai kerja
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
M3
M3
M3
Kg
M2
12.42
1.08
0.54
6.20
2,408.28
20.00
36,700.00
199,356.00
158,733.12
1,428,565.40
16,582.30
93,460.50
Jumlah Sub
455,814.00
215,304.48
85,715.88
8,849,962.65
39,934,877.95
1,869,210.00
51,410,884.96
1
I
An.I.3.
An.I.1.1
II
An. II.1
An.II.2
An.II.3
An.II.4
An.II.4
III
KODE
ANALISA
ITEM PEKERJAAN
VOLUME
SATUAN HARGA
( Rp )
JUMLAH HARGA
( Rp )
6=4x5
2
Pekerjaan Pondasi
- Pasangan Aanstamping ( Bt. Kosong )
- Pasangan Pondasi Bt. Gunung
- Pancang /tongkat Ky.Ulin 10/10- 2 m
M3
M3
Ttk
219.84
595.40
177.60
796,374.00
1,214,126.00
138,100.00
Jumlah Sub
175,074,860.16
722,890,620.40
24,526,560.00
922,492,040.56
Sloof Beton
Type .25 / 35
- Beton
- Besi Beton
- Bekisting 1 X pakai
M3
Kg
M2
16.77
3,016.81
38.96
1,428,565.40
16,582.30
186,921.00
Jumlah Sub
23,949,898.93
50,025,639.86
7,282,734.22
81,258,273.02
Type .20 / 25
- Beton
- Besi Beton
- Bekisting 1 X pakai
M3
Kg
M2
0.32
76.57
2.40
1,428,565.40
16,582.30
186,921.00
Jumlah Sub
449,998.10
1,269,624.46
448,610.40
2,168,232.96
Kolom Lantai I
Type. 40 /45
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
Kg
M2
8.42
1,060.33
42.52
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
12,034,234.93
17,582,776.49
7,205,720.90
36,822,732.31
Type. 30 / 40
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
Kg
M2
12.96
2,313.45
86.70
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
18,514,207.58
38,362,266.66
14,692,756.39
71,569,230.63
M3
Kg
M2
1.40
669.15
37.32
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
2,004,236.44
11,095,984.63
6,324,494.45
19,424,715.51
An.III.c.3
An.III.c.4
An.III.c.6
Kolom Lantai 2
Type. 35/40
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
Kg
M2
4.31
618.74
24.99
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
6,159,974.00
10,260,108.96
4,234,970.96
20,655,053.93
An.III.c.3
An.III.c.4
An.III.c.6
Type. 30 / 35
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
11.34
1,203.84
75.90
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
16,199,931.64
19,962,436.03
12,862,516.84
49,024,884.51
#REF!
An.III.c.4
#REF!
M3
Kg
M2
1.58
464.64
26.52
1,428,565.40
16,582.30
169,466.63
Jumlah Sub
2,262,847.59
7,704,799.87
4,494,254.90
14,461,902.36
M3
Kg
M2
3.13
550.22
20.74
1,428,565.40
16,582.30
314,277.75
Jumlah Sub
4,468,552.57
9,123,879.94
6,518,120.54
20,110,553.05
An.III.a.1
An.III.a.2
An.III.a.4
4
An.III.c.3
An.III.c.4
An.III.c.5
5
An. II.1
An.II.4
An.III.c.1
5
An.III.c.3
An.III.c.4
An.III.c.6
7
An.III.c.3
An.III.c.4
An.III.c.7
KODE
ANALISA
ITEM PEKERJAAN
2
8
VOLUME
3
SATUAN HARGA
( Rp )
JUMLAH HARGA
( Rp )
6=4x5
M3
Kg
M2
10.76
1,394.64
107.63
1,428,565.40
16,582.30
519,700.25
Jumlah Sub
15,375,220.83
23,126,407.85
55,933,778.81
94,435,407.49
An.III.c.3
An.III.c.4
An.III.c.7
Balok Beton Lt II
Type. 30 /55
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
15.02
2,060.83
95.55
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
21,449,909.48
34,173,227.61
33,660,377.89
89,283,514.98
An.III.c.3
An.III.c.4
An.III.c.7
Type. 30 / 45
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
10.69
1,729.07
71.28
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
15,274,221.26
28,671,964.83
25,110,536.22
69,056,722.31
An.III.c.3
An.III.c.4
An.III.c.7
Type. 30 / 40
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
8.28
1,370.38
55.20
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
11,828,521.51
22,724,052.27
19,445,869.80
53,998,443.59
Type. 25/ 40
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
4.41
642.51
30.87
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
6,299,973.41
10,654,374.64
10,874,891.32
27,829,239.37
Type. 25/ 35
- Beton
- Besi Beton
- Bekisting 1 x pakai
M3
Kg
M2
1.39
261.87
11.13
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
1,987,491.61
4,342,381.11
3,920,879.18
10,250,751.90
M3
Kg
M2
47.87
7,790.08
398.91
1,428,565.40
16,582.30
519,700.25
Jumlah Sub
68,384,282.85
129,177,406.73
207,313,626.73
404,875,316.31
An.III.c.3
An.III.c.4
An.III.c.7
M3
Kg
M2
16.80
1,106.49
140.00
1,428,565.40
16,582.30
352,280.25
Jumlah Sub
23,999,041.58
18,348,156.59
49,317,473.60
91,664,671.77
An.III.c.3
An.III.c.4
An.III.c.7
M3
Kg
M2
1.10
468.74
23.04
1,428,565.40
16,582.30
314,277.75
Jumlah Sub
1,571,421.94
7,772,787.30
7,240,959.36
16,585,168.60
Ring Balk
Type. 15 / 25
- Beton
- Besi Beton
- Bekisting 2 x pakai
M3
Kg
M2
8.40
1,719.76
67.20
1,428,565.40
16,582.30
176,140.13
Jumlah Sub
11,999,949.36
28,517,649.95
11,836,616.40
52,354,215.71
An.III.c.3
An.III.c.4
An.III.c.7
An.III.c.3
An.III.c.4
An.III.c.7
10
An.III.c.3
An.III.c.4
An.III.c.7
11
12
An.III.c.3
An.III.c.4
An.III.c.7
KODE
ANALISA
ITEM PEKERJAAN
2
An.III.b.1
V
An.IV.c.1
An.IV.c.4
VI
An.III.d.1
An.III.d.1
An.III.d.2
An.III.d.3
VII
An.IV.b.2
An.IV.b.4
VIII
An.IV.a.3
An.IV.a 1
6=4x5
M3
Kg
M2
2.81
567.49
28.14
1,428,565.40
16,582.30
176,140.13
Jumlah Sub
4,019,983.04
9,410,235.38
4,956,583.12
18,386,801.53
M3
Kg
M2
6.46
922.47
32.91
1,428,565.40
16,582.30
176,140.13
Jumlah Sub
Jumlah
9,228,532.48
15,296,674.28
5,796,771.51
30,321,978.28
3,401,555,097.69
PEKERJAAN DINDING
1
Pasang Dinding Bt. Bata Trasram
2
Pasang Dinding Bt. Bata
3
Plesteran Beton & Acian trasram
4
Plesteran & Acian
5
Pekerjaan Raling Tangga Lt . 1 & 2 dan Teras Lt .2
6
Pekerjaan Banbanan Pelasteran + Acian
M2
M2
M2
M2
M2
M2
40.62
975.62
159.24
1,951.25
65.00
86.47
176,603.65
164,312.50
52,154.04
37,352.78
659,920.00
52,154.04
Jumlah
7,173,640.26
160,307,218.50
8,305,009.33
72,884,535.71
42,894,800.00
4,509,759.84
296,074,963.64
M'
M'
Unit
Unit
M2
Unit
Unit
Unit
Unit
Unit
Unit
Psg
Psg
Bh
Psg
Bh
828.90
78.86
76.00
63.00
33.78
7.00
21.00
12.00
5.48
13.00
5.00
39
278.00
139.00
278.00
139.00
137,500.00
74,250.00
495,000.00
384,950.00
180,410.00
1,089,000.00
825,000.00
825,000.00
174,250.00
286,000.00
66,000.00
27,450.00
16,450.00
19,235.00
13,675.00
15,340.00
Jumlah
113,973,750.00
5,855,355.00
37,620,000.00
24,251,850.00
6,093,437.96
7,623,000.00
17,325,000.00
9,900,000.00
954,890.00
3,718,000.00
330,000.00
1,070,550.00
4,573,100.00
2,673,665.00
3,801,650.00
2,132,260.00
241,896,507.96
PEKERJAAN LANTAI
1
Lantai Keramik 40 x 40 cm ( Lantai I - II dan III )
2
Lantai Keramik 40 x 30 cm Tangga
3
Lantai Keramik 20 x 20 cm WC & Meja Beton
4
Dinding Keramik 20 x 25 cm ( WC / KM ) & Meja Beton
5
Rabat Beton Bawah lantai 7 Cm
M2
M2
M2
M2
M2
3,314.00
20.20
16.20
64.60
34.20
266,256.26
266,256.26
241,474.26
238,318.10
1,059,189.10
Jumlah
882,373,245.64
5,378,376.45
3,911,883.01
15,395,349.26
36,224,267.22
943,283,121.58
PEKERJAAN PLAFOND
1
Pasangan plafond Kalsiboard T.4 mm + Rangka Hollow
2
Lis Plafon Profil 5 / 5 cm Gypsum
M2
M1
942.00
541.60
141,441.50
24,327.20
Jumlah
133,237,893.00
13,175,611.52
146,413,504.52
M2
M2
M'
1,962.00
1,962.00
92.00
241,280.00
121,152.00
80,459.20
Jumlah
473,391,360.00
237,700,224.00
7,402,246.40
718,493,830.40
14
IV
JUMLAH HARGA
( Rp )
An.III.c.3
An.III.c.4
An.III.c.7
An.III.b.1
An.III.b.2
An.III.b.3
An.III.b.4
SATUAN HARGA
( Rp )
Type. 15/20
- Beton
- Besi Beton
- Bekisting 2 x pakai
An.III.c.3
An.III.c.4
An.III.c.7
VOLUME
KODE
ANALISA
1
IX
An.V.2
An.V.3
An.V.4
XI
An. II.1
An.III.b.1
An.III.b.3
An.III.c.3
An.III.c.7
XII
XIII
ITEM PEKERJAAN
2
PEKERJAAN PENGECATAN
1
Cat dinding luar dalam weathercoat ex. Mowilex
2
Cat Plafon
3
Cat Kayu
4
Cat Anti Bocong ( No Droop )
PEKERJAAN INSTALASI LISTRIK
1
Panel MCCB + Acc
2
Lampu 2 x 36 Watt Boks Type RMI Swi SAKA
3
Lampu TL 1 x 18 Watt
4
Instalasi Kabel NYM 3 x 2,5 mm2+conduit
5
Balon XL Philips 11 watt
6
Saklar Ganda
7
Saklar Tunggal
8
Stop Kontak
9
Instalasi Kabel NYM 3x2,5 mm2+conduit Saklar Ganda
10
Instalasi Kabel NYM 3x2,5 mm2+conduit Titik Nyala
11
Spare, Plumbing dan Pipa Listrik ( kanopi )
VOLUME
3
M2
M2
M2
M2
SATUAN HARGA
( Rp )
5
JUMLAH HARGA
( Rp )
6=4x5
32,089.00
23,550.00
22,873.10
51,655.00
Jumlah
67,723,449.43
22,184,100.00
325,255.48
7,231,441.73
97,464,246.64
2,110.49
942.00
14.22
140.00
Unit
bh
bh
bh
bh
bh
bh
Ttk
Ttk
Ttk
ls
1.00
59.00
18.00
98.00
8.00
15.00
3.00
13.00
15.00
98.00
1.00
2,860,000.00
308,000.00
66,000.00
27,995.00
25,270.00
27,450.00
33,000.00
308,000.00
308,000.00
308,000.00
1,200,000.00
Jumlah
2,860,000.00
18,172,000.00
1,188,000.00
2,743,510.00
202,160.00
411,750.00
99,000.00
4,004,000.00
4,620,000.00
30,184,000.00
1,200,000.00
65,684,420.00
Set
bh
bh
Set
m'
m'
m'
bh
Unt
Unt
1.00
6.00
5.00
74.00
48.00
48.00
42.00
6.00
5.00
2.00
1,265,000.00
30,720.00
605,000.00
70,335.00
70,360.00
57,700.00
18,630.00
27,995.00
792,000.00
1,870,000.00
JUMLAH VII
1,265,000.00
184,320.00
3,025,000.00
5,204,790.00
3,377,280.00
2,769,600.00
782,460.00
167,970.00
3,960,000.00
3,740,000.00
20,736,420.00
m3
m3
m2
m3
m2
22.60
32.41
64.82
2.10
7.00
36,700.00
176,603.65
52,154.04
1,428,565.40
352,280.25
JUMLAH/Unit
829,420.00
5,723,724.30
3,380,624.87
2,999,987.34
2,465,961.75
15,399,718.26
M3
M2
M2
bh
4.03
46.08
64.62
2.00
1,059,189.10
176,603.65
52,154.04
130,000.00
Jumlah
4,268,532.07
8,137,896.19
3,370,194.06
260,000.00
16,036,622.33
M1
55.00
52.00
8.00
110,000.00
12,000.00
125,000.00
6,050,000.00
624,000.00
1,000,000.00
24.00
2.00
4,000.00
130,000.00
96,000.00
260,000.00
12.00
175,000.00
Jumlah
2,100,000.00
10,130,000.00
PEKERJAAN SANITASI
1
Pas. Wastafel + Asesoris
2
Pas. Floor Drain
3
Pas. Closed Jongkok Merk Ex Standard
4
Pas. Pipa PVC Type AW Diameter 4" Aksesoris Air Hujan
5
Pas. Pipa PVC Type AW Diameter 4" Aksesoris Air Limbah
6
Pas. Pipa PVC Type AW Diameter 3" Aksesoris Bekas
7
Pas. Pipa PVC Type AW Diameter 1"
8
Pas. Keran Air Diameter 3/4"
9
Pas. Bak Air Lapis Keramik
10
Tandon Vyber 1200 Lt+ ACC
4
5
bh
Unit
M1
bh
M1
REKAPITULASI
NO
ITEM PEKERJAAN
SATUAN HARGA ( Rp )
38,398,570.60
PEKERJAAN PERSIAPAN
II
PEKERJAAN TANAH
III
PEKERJAAN STRUKTUR
IV
PEKERJAAN DINDING
296,074,963.64
241,896,507.96
VI
PEKERJAAN LANTAI
943,283,121.58
103,702,556.63
3,401,555,097.69
VII
PEKERJAAN PLAFOND
146,413,504.52
VIII
718,493,830.40
IX
PEKERJAAN PENGECATAN
97,464,246.64
65,684,420.00
XI
PEKERJAAN SANITASI
20,736,420.00
15,399,718.26
XII
16,036,622.33
XIII
Terbilang :
10,130,000.00
JUMLAH
6,115,269,580.24
PPN 10 %
611,526,958.02
TOTAL JUMLAH
DIBULATKAN
6,726,796,538.27
6,726,797,000.00
Enam Milyar Tujuh Ratus Dua Puluh Enam Juta Tujuh Ratus Sembilan Puluh Tujuh Ribu Rupiah
Tenggarong, .. 2013
Dibuat/ Disiapkan Oleh :
Konsultan Perencana
H. BASRI HASAN,ST,MT
H. BASRI HASAN,ST,MT
Nip. 19571126 19810 1001
MAKRUF, ST, MT
KEGIATAN
PEKERJAAN
LOKASI
: KOTABANGUN
SUMBER DANA : APBD TINGKAT II TAHUN 2013
PEKERJAAN PERSIAPAN
An.I.1.
1 m2
1.
2.
An.I.1.1
1 m1
1.
2.
An.I.2.
An.I.3.
1 m2
1
1 m1
1.
2.
0.332 Oh x Rp.
0.140 Oh x Rp.
0.100
0.100
0.010
0.005
Oh
Oh
Oh
Oh
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
74,800.00
600,600.00
5,916.00
383.67
7,920.00
21,000.00
84,135.00
794,754.67
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
19,000.00
7,500.00
2,200.00
2,400.00
31,100.00
825,854.67
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
55,000.00
4,567.50
39,240.00
1,320.00
3,780.00
205,920.00
1,183.20
6,930.00
317,940.70
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
19,000.00
30,000.00
2,200.00
2,400.00
53,600.00
371,540.70
75,000.00 = Rp.
120,000.00 = Rp.
Jumlah I = Rp.
24,900.00
16,800.00
41,700.00
x Rp. 2,860,000.00
x Rp.
11,500.00
x Rp. 3,080,000.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
34,320.00
230.00
21,560.00
56,110.00
x
x
x
x
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
9,500.00
7,500.00
1,100.00
600.00
18,700.00
74,810.00
Rp.
Rp.
Rp.
Rp.
95,000.00
75,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
PEKERJAAN TANAH
An. II.1
An.II.2
1 m3
1 m3
1.
-
An.II.3
1 m3
An.II.4
1 m3
Urugan kembali
Tenaga
Pekerja
Tukang Gali
Kepala Tukang
Mandor
Tenaga
Pekerja
Tukang Gali
Kepala Tukang
Mandor
0.400
0.020
0.000
0.040
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
30,000.00
1,900.00
4,800.00
36,700.00
0.192 Oh
Oh
Oh
0.019 Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
14,400.00
2,280.00
16,680.00
3
1.200 M
x Rp.
124,726.00 = Rp.
Jumlah I = Rp.
149,671.20
149,671.20
0.300
0.000
0.000
0.010
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
1,200.00
23,700.00
173,371.20
146,380.00 = Rp.
Jumlah I = Rp.
175,656.00
175,656.00
Urugan pasir
1. Bahan
- Pasir Urug
2.
-
Tenaga
Pekerja
Tukang Gali
Kepala Tukang
Mandor
3
1.200 M
x Rp.
0.300
0.000
0.000
0.010
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
1,200.00
23,700.00
199,356.00
1 m3
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
3
1.200 M
3
0.300 M
x Rp.
539,950.00
= Rp.
647,940.00
x Rp.
146,380.00 = Rp.
Jumlah I = Rp.
43,914.00
691,854.00
0.780
0.390
0.039
0.039
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
58,500.00
37,050.00
4,290.00
4,680.00
104,520.00
796,374.00
An.III.a.2
1 m3
An.III.a.3
1 Titik
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
2.
-
An.III.a.4
1 Titik
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
539,950.00
1,827.00
= Rp.
= Rp.
593,945.00
297,801.00
x Rp.
264,000.00 = Rp.
Jumlah I = Rp.
137,280.00
1,029,026.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
112,500.00
57,000.00
6,600.00
9,000.00
185,100.00
1,214,126.00
= Rp.
72,600.00
3
0.006 M
36,300.00
108,900.00
0.300
0.400
0.040
0.005
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
38,000.00
4,400.00
600.00
65,500.00
174,400.00
= Rp.
= Rp.
= Rp.
726,000.00
216,000.00
942,000.00
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
38,000.00
4,400.00
600.00
65,500.00
1,007,500.00
3
0.012 M
72,600.00
72,600.00
0.300
0.400
0.040
0.005
x
x
x
x
An.III.a.5
1.500
0.600
0.060
0.075
x Rp.
x Rp.
1 Titik
3
1.100 M
163.000 Kg
3
0.520 M
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
38,000.00
4,400.00
600.00
65,500.00
138,100.00
1 m3
Pasang konstruksi kuda-kuda Gelagar bawah, Ringbalk dan Tiang Kayu Ulin
1. Bahan
3
- Kayu jenis Ulin balok
1.100 M x Rp. 6,050,000.00 = Rp.
Paku Ulin
0.800 kg x Rp.
25,270.00 = Rp.
Jumlah I = Rp.
2. Tenaga
- Pekerja
4.000 Oh x Rp.
75,000.00 = Rp.
- Tukang kayu
12.000 Oh x Rp.
95,000.00 = Rp.
- Kepala Tukang
1.200 Oh x Rp. 110,000.00 = Rp.
- Mandor
0.200 Oh x Rp. 120,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
b. Pekerjaan Dinding Tembok
6,655,000.00
20,216.00
20,216.00
300,000.00
1,140,000.00
132,000.00
24,000.00
1,596,000.00
1,616,216.00
An.III.b.1
An.III.b.2
An.III.b.3
An.III.b.4
1 m2
1 m2
1 m2
1 m2
x Rp.
x Rp.
x Rp.
2.
-
x
x
x
x
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.320
0.100
0.010
0.015
Oh
Oh
Oh
Oh
1,365.00
1,827.00
264,000.00
Jumlah
=
=
=
=
Rp.
Rp.
Rp.
Rp.
95,550.000
34,621.65
10,032.000
140,203.65
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
9,500.00
1,100.00
1,800.00
36,400.00
176,603.65
1,365.00
1,827.00
264,000.00
Jumlah
=
=
=
=
Rp.
Rp.
Rp.
Rp.
95,550.000
21,010.50
11,352.000
127,912.50
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
9,500.00
1,100.00
1,800.00
36,400.00
164,312.50
1,827.00 = Rp.
264,000.00 = Rp.
Jumlah I = Rp.
15,566.04
4,488.000
20,054.04
Rp.
Rp.
Rp.
Rp.
x Rp.
x Rp.
x Rp.
2.
-
x
x
x
x
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.320
0.100
0.010
0.015
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
x Rp.
x Rp.
2.
-
x
x
x
x
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.200
0.150
0.015
0.010
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
x Rp.
x Rp.
2.
-
x
x
x
x
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.20
0.15
0.02
0.01
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
14,250.00
1,650.00
1,200.00
32,100.00
52,154.04
1,827.00 = Rp.
264,000.00 = Rp.
Jumlah I = Rp.
236.78
5,016.000
5,252.78
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
14,250.00
1,650.00
1,200.00
32,100.00
37,352.78
1,827.00
264,000.00
388,730.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
423,864.00
137,280.00
338,195.10
899,339.10
75,000.00
95,000.00
110,000.00
120,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
123,750.00
23,750.00
2,750.00
9,600.00
c. Pekerjaan Beton
An.III.c.1
1 m3
1.
2.
1.650
0.250
0.025
0.080
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
An.III.c.2
=
=
=
=
Rp.
Rp.
Rp.
Rp.
159,850.00
1,059,189.10
45,675.00
6,864.00
17,104.12
69,643.12
2.
An.III.c.3
1 m3
1.
2.
An.III.c.4
1 m2
1.
2.
An.III.c.6
1.150
0.020
0.002
0.006
Oh
Oh
Oh
Oh
1 m2
1.
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
86,250.00
1,900.00
220.00
720.00
89,090.00
158,733.12
1,827.00
264,000.00
388,730.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
800,226.00
137,280.00
303,209.40
1,240,715.40
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,750.00
156,750.00
2,750.00
9,600.00
187,850.00
1,428,565.40
14,270.00 = Rp.
19,720.00 = Rp.
Jumlah I = Rp.
14,983.50
295.80
15,279.30
x Rp.
x Rp.
x Rp.
Tenaga
- Pekerja
- Tukang batu
- Kepala Tukang
- Mandor
x
x
x
x
0.250
1.650
0.025
0.080
Oh
Oh
Oh
Oh
2.
An.III.c.5
Tenaga
- Pekerja
- Tukang batu
- Kepala Tukang
- Mandor
Tenaga
- Pekerja
- Tukang besi
- Kepala Tukang
- Mandor
0.007
0.007
0.0007
0.0003
Rp.
Rp.
Rp.
Rp.
x Rp.
x Rp.
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
525.00
665.00
77.00
36.00
1,303.00
16,582.30
3
0.045 M
0.300 Kg
0.100 Lt
x Rp. 2,860,000.00
x Rp.
19,720.00
x Rp.
16,450.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
128,700.00
5,916.00
1,645.00
136,261.00
Tenaga
- Pekerja
- Tukang kayu
- Kepala Tukang
- Mandor
0.300
0.260
0.026
0.005
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
24,700.00
2,860.00
600.00
50,660.00
186,921.00
93,460.50
0.040
0.400
0.200
0.015
0.350
2.000
M3
Kg
Lt
M3
Lbr
Btg
x
x
x
x
x
x
Rp. 2,860,000.00
Rp.
19,720.00
Rp.
16,450.00
Rp. 2,860,000.00
Rp.
78,635.00
Rp.
44,000.00
Jumlah I
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
114,400.00
7,888.00
3,290.00
42,900.00
27,522.25
88,000.00
284,000.25
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
2 x pakai
2.
An.III.c.7
1 m2
1.
2.
An.III.c.8
1 m2
1.
2.
An.III.c.9
1 m2
1.
2.
Tenaga
- Pekerja
- Tukang kayu
- Kepala Tukang
- Mandor
0.300
0.330
0.003
0.006
Oh
Oh
Oh
Oh
0.040
0.400
0.200
0.018
0.350
2.000
Tenaga
- Pekerja
- Tukang kayu
- Kepala Tukang
- Mandor
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
2 x pakai
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
31,350.00
363.00
720.00
54,933.00
338,933.25
169,466.63
M3
Kg
Lt
M3
Lbr
Btg
x
x
x
x
x
x
Rp. 2,860,000.00
Rp.
19,720.00
Rp.
16,450.00
Rp. 2,860,000.00
Rp.
78,635.00
Rp.
44,000.00
Jumlah I
x
x
x
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
114,400.00
7,888.00
3,290.00
51,480.00
27,522.25
88,000.00
292,580.25
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
Rp.
24,000.00
Rp.
31,350.00
- Bekisting 2 x pakai
3,630.00
Rp.
720.00
Rp.
59,700.00
Rp.
352,280.25
Rp.
176,140.13
0.040
0.400
0.200
0.015
0.350
6.000
M3
Kg
Lt
M3
Lbr
Btg
x
x
x
x
x
x
Rp. 2,860,000.00
Rp.
19,720.00
Rp.
16,450.00
Rp. 2,860,000.00
Rp.
78,635.00
Rp.
44,000.00
Jumlah I
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
114,400.00
7,888.00
3,290.00
42,900.00
27,522.25
264,000.00
460,000.25
Tenaga
- Pekerja
- Tukang kayu
- Kepala Tukang
- Mandor
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
31,350.00
3,630.00
720.00
59,700.00
519,700.25
0.030
0.400
0.150
0.015
0.350
2.000
M3
Kg
Lt
M3
Lbr
Btg
x
x
x
x
x
x
Rp. 2,860,000.00
Rp.
19,720.00
Rp.
16,450.00
Rp. 2,860,000.00
Rp.
78,635.00
Rp.
44,000.00
Jumlah I
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
85,800.00
7,888.00
2,467.50
42,900.00
27,522.25
88,000.00
254,577.75
Tenaga
- Pekerja
- Tukang batu
- Kepala Tukang
- Mandor
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
31,350.00
3,630.00
720.00
59,700.00
314,277.75
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
2 x pakai
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
d. Pekerjaan Lantai
An.III.d.1
1 m2
Keramik 40 x 40 cm
Semen portland
Pasir pasang
Semen warna
6.400
11.380
0.042
1.500
Bh
Kg
M3
Kg
x
x
x
x
Rp.
Rp.
Rp.
Rp.
18,630.00
1,827.00
264,000.00
18,630.00
Jumlah I
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
119,232.00
20,791.26
11,088.00
27,945.00
179,056.26
= Rp.
46,500.00
2. Tenaga
An.III.d.2
An.III.d.3
1 m2
1 m2
- Pekerja
0.620 Oh x Rp.
- Tukang batu
- Kepala Tukang
- Mandor
0.350 Oh x Rp.
0.035 Oh x Rp.
0.030 Oh x Rp.
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
Bh
Kg
M3
kg
x
x
x
x
Rp.
Rp.
Rp.
Rp.
2. Tenaga
- Pekerja
0.620 Oh x Rp.
- Tukang batu
- Kepala Tukang
- Mandor
0.350 Oh x Rp.
0.035 Oh x Rp.
0.030 Oh x Rp.
3,778.00
1,827.00
264,000.00
18,630.00
Jumlah I
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
Rp.
Rp.
Rp.
Rp.
Rp.
33,250.00
3,850.00
3,600.00
87,200.00
266,256.26
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
94,450.00
20,791.26
11,088.00
27,945.00
154,274.26
= Rp.
46,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
33,250.00
3,850.00
3,600.00
87,200.00
241,474.26
4,854.00
1,827.00
264,000.00
18,630.00
Jumlah I
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
97,080.00
16,991.10
4,752.00
27,945.00
146,768.10
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
38,000.00
4,950.00
3,600.00
91,550.00
238,318.10
= Rp.
= Rp.
= Rp.
55,176.00
1,183.20
56,359.20
=
=
=
=
=
=
7,500.00
9,500.00
1,100.00
6,000.00
24,100.00
80,459.20
Bh
kg
M3
kg
x
x
x
x
Rp.
Rp.
Rp.
Rp.
2.
-
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
0.600
0.4000
0.045
0.030
=
=
=
=
=
=
=
=
=
=
75,000.00
1 m1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
An.IV.a.2
An.IV.a.3
An.IV.a.4
1 m2
1 m2
1 m1
2.
-
0.015
0.070
0.008
0.006
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
2.
-
0.200
0.100
0.010
0.001
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
0.500 Lbr
3
1.000 M
0.015 Kg
3
0.0190 M
0.300 Kg
0.040
0.400
0.025
0.00125
Oh
Oh
Oh
Oh
35,180.00 = Rp.
28,540.00 = Rp.
Jumlah I = Rp.
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,125.00
6,650.00
880.00
720.00
9,375.00
59,768.60
57,180.00 = Rp.
19,720.00 = Rp.
Jumlah I = Rp.
91,488.00
3,944.00
95,432.00
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
49,252.00
1,141.60
50,393.60
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
9,500.00
1,100.00
120.00
25,720.00
121,152.00
x Rp.
55,000.00
= Rp.
27,500.00
x Rp.
x Rp.
35,000.00
19,720.00
= Rp.
= Rp.
35,000.00
295.80
62,700.00
4,620.00
130,115.80
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
38,000.00
2,750.00
150.00
43,900.00
174,015.80
=
=
=
=
Rp.
Rp.
Rp.
Rp.
64,350.00
1,183.20
26,421.36
91,954.56
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
20,250.00
38,000.00
4,400.00
1,620.00
64,270.00
156,224.56
b. Pekerjaan Plafond
An.IV.b.1
An.IV.b.2
1 m2
1 m2
'
2.600 M
0.280 lbr
0.100 kg
x Rp.
x Rp.
x Rp.
8,725.00
10,040.00
82,450.00
28,540.00
Jumlah I
= Rp.
=
=
=
=
Rp.
Rp.
Rp.
Rp.
9,597.50
26,104.00
23,086.00
2,854.00
61,641.50
2.
-
An.IV.b.2.a
An.IV.b.3
An.IV.b.4
1 m2
1 m2
1 m1
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.200
0.600
0.060
0.010
Oh
Oh
Oh
Oh
0.280
1.100
2.600
0.100
lbr
M'
M'
2.
-
0.200
0.600
0.060
0.010
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
57,000.00
6,600.00
1,200.00
79,800.00
141,441.50
kg
x
x
x
x
Rp.
Rp.
Rp.
Rp.
148,450.00
8,725.00
10,040.00
28,540.00
Jumlah I
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
41,566.00
9,597.50
26,104.00
2,854.00
80,121.50
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
57,000.00
6,600.00
1,200.00
79,800.00
159,921.50
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
146,025.00
41,566.00
55,440.00
327.00
187,918.00
201,792.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
57,000.00
6,600.00
1,200.00
79,800.00
267,718.00
281,592.00
16,450.00 = Rp.
19,720.00 = Rp.
Jumlah I = Rp.
18,095.00
197.20
18,292.20
1.100 M
0.010 Kg
x Rp.
x Rp.
2.
-
0.005
0.050
0.005
0.003
x
x
x
x
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
375.00
4,750.00
550.00
360.00
6,035.00
24,327.20
5,940,000.00
5,940,000.00
1 m3
1.
1.200 M3
2.
An.IV.c.2
An.IV.c.3
1 m2
1 m2
Tenaga
- Pekerja
- Tukang kayu
- Kepala Tukang
- Mandor
1 m2
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
Pembuatan + Pasang Kosen / M'
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
450,000.00
1,140,000.00
220,000.00
36,000.00
1,846,000.00
7,786,000.00
95,416.67
0.020 M3
0.150 Kg
2.
-
0.200
0.400
0.100
0.015
x
x
x
x
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
An.IV.c.4
6.000
12.000
2.000
0.300
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.800
2.000
0.200
0.040
Oh
Oh
Oh
Oh
1.100 M2
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
38,000.00
11,000.00
1,800.00
65,800.00
141,358.00
127,050.00
127,050.00
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
190,000.00
22,000.00
4,800.00
276,800.00
403,850.00
148,450.00 = Rp.
Jumlah I = Rp.
163,295.00
163,295.00
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
x Rp.
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
72,600.00
2,958.00
75,558.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,125.00
14,250.00
1,650.00
90.00
17,115.00
180,410.00
66,000.00 = Rp.
Jumlah I = Rp.
66,000.00
66,000.00
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
1.000 Bh
x Rp.
0.010
0.500
0.010
0.005
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
750.00
47,500.00
1,100.00
600.00
49,950.00
115,950.00
An.IV.d.2
An.IV.d.3
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
1.000 Bh
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
x Rp.
x
x
x
x
27,450.00 = Rp.
Jumlah I = Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
27,450.00
27,450.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,125.00
14,250.00
1,650.00
90.00
17,115.00
44,565.00
16,450.00 = Rp.
Jumlah I = Rp.
16,450.00
16,450.00
1.000 Bh
x Rp.
2. Tenaga
-
An.IV.d.4
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.010
0.100
0.010
0.0005
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
750.00
9,500.00
1,100.00
60.00
11,410.00
27,860.00
13,675.00 = Rp.
Jumlah I = Rp.
13,675.00
13,675.00
1.000 Bh
x Rp.
2. Tenaga
-
An.IV.d.5
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,125.00
14,250.00
1,650.00
90.00
17,115.00
30,790.00
15,340.00 = Rp.
Jumlah I = Rp.
15,340.00
15,340.00
1.000 Bh
x Rp.
2. Tenaga
-
An.IV.d.6
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.050
0.500
0.050
0.0025
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
3,750.00
47,500.00
5,500.00
300.00
57,050.00
72,390.00
19,235.00 = Rp.
Jumlah I = Rp.
19,235.00
19,235.00
1.000 Bh
x Rp.
0.020
0.200
0.020
0.001
x
x
x
x
2. Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,500.00
19,000.00
2,200.00
120.00
22,820.00
42,055.00
1 m2
Pengecatan permukaan baja lapis seng (galbani) secara manual sistem 2 lapis
1. Bahan
- Cat Seng
0.300 Kg
x Rp.
0.006
0.060
0.012
0.006
x
x
x
x
37,905.00 = Rp.
Jumlah I = Rp.
11,371.50
11,371.50
2. Tenaga
-
An.V.2
1 m2
Pekerja
Tukang cat
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
450.000
5,700.000
1,320.000
720.000
8,190.00
19,561.50
Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
1. Bahan
- Plamir
- Cat dasar
- Cat penutup 2 x
0.100 Kg
0.100 Kg
0.260 Kg
x Rp.
x Rp.
x Rp.
6,540.00
15,400.00
82,500.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
654.00
1,540.00
21,450.00
23,644.00
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,500.000
5,985.000
660.000
300.000
8,445.00
32,089.00
15,400.00 = Rp.
82,500.00 = Rp.
Jumlah I = Rp.
1,848.00
14,850.00
16,698.00
2. Tenaga
-
An.V.3
1 m2
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.020
0.063
0.0060
0.0025
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
0.120 Kg
0.180 Kg
x Rp.
x Rp.
2. Tenaga
-
An.V.4
An.V.5
1 m2
1 m2
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.028
0.042
0.0042
0.0025
Oh
Oh
Oh
Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
pengecatan bidang kayu baru (1 lapis Plamir), 1 lapis cat dasar, 2 lapis cat penutup
1. Bahan
- Cat meni
0.200 Kg x Rp.
15,400.00 = Rp.
- Plamir
0.150 Kg x Rp.
6,540.00 = Rp.
- Cat dasar
0.170 Kg x Rp.
18,630.00 = Rp.
- Cat penutup 2 kali
0.260 Kg x Rp.
33,000.00 = Rp.
Jumlah I = Rp.
2. Tenaga
- Pekerja
0.070 Oh x Rp.
75,000.00 = Rp.
- Tukang cat
0.009 Oh x Rp.
95,000.00 = Rp.
- Kepala Tukang
0.006 Oh x Rp. 110,000.00 = Rp.
- Mandor
0.0025 Oh x Rp. 120,000.00 = Rp.
Jumlah II = Rp.
Jumlah I + Jumlah II = Rp.
pelaburan
pelaburan
bidang
bidang
kayu
kayu
dengan
dengan
cat cat
residu
residu
dandan
ter ter
1. Bahan
- Residu atau ter
0.350 Ltr x Rp.
9,840.00 = Rp.
Jumlah I = Rp.
2,100.000
3,990.000
462.000
300.000
6,852.00
23,550.00
3,080.00
981.00
3,167.10
8,580.00
15,808.10
5,250.00
855.00
660.00
300.00
7,065.00
22,873.10
3,444.00
3,444.00
2.
-
Tenaga
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.100 Oh
Oh
Oh
0.006 Oh
x
x
x
x
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,500.000
720.000
8,220.00
11,664.00
30,720.00 = Rp.
Jumlah I = Rp.
30,720.00
30,720.00
PEKERJAAN SANITASI
An.VI.1
An.VI.2
An.VI.3
An.VI.4
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.000 Bh
x Rp.
0.010
0.100
0.010
0.005
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
750.00
9,500.00
1,100.00
600.00
11,950.00
42,670.00
605,000.00
1,827.00
264,000.00
Jumlah I
=
=
=
=
Rp.
Rp.
Rp.
Rp.
605,000.00
10,962.00
2,640.00
618,602.00
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
142,500.00
33,000.00
13,200.00
263,700.00
882,302.00
= Rp.
= Rp.
Jumlah I = Rp.
84,432.00
24,626.00
109,058.00
1.000 Bh
6.000 Kg
3
0.010 M
x Rp.
x Rp.
x Rp.
1.000
1.500
0.300
0.110
x
x
x
x
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
Bahan
Pipa PVC tipe AW 4"
Perlengkapan
1
1.200 M x Rp.
35% Harga Pipa
70,360.00
2.
-
Tenaga
Pekerja
0.081 Oh x Rp.
75,000.00
Tukang batu
Kepala Tukang
Mandor
0.135 Oh x Rp.
0.0135 Oh x Rp.
0.0041 Oh x Rp.
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
= Rp.
=
=
=
=
=
6,075.00
Rp.
Rp.
Rp.
Rp.
Rp.
12,825.00
1,485.00
492.00
20,877.00
129,935.00
= Rp.
= Rp.
Jumlah I = Rp.
22,356.00
6,520.50
28,876.50
Bahan
Pipa PVC tipe AW "
Perlengkapan
1
1.200 M x Rp.
35% Harga Pipa
18,630.00
2.
-
Tenaga
Pekerja
0.036 Oh x Rp.
75,000.00
Tukang batu
Kepala Tukang
Mandor
0.060 Oh x Rp.
0.006 Oh x Rp.
0.0018 Oh x Rp.
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
= Rp.
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2,700.00
5,700.00
660.00
216.00
9,276.00
38,152.50
An.VI.5
An.VI.6
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.000 Bh
0.025 Bh
x Rp.
x Rp.
0.030 Oh x Rp.
27,995.00 = Rp.
2,500.00 = Rp.
Jumlah I = Rp.
75,000.00
0.300 Oh x Rp.
0.030 Oh x Rp.
0.0015 Oh x Rp.
= Rp.
27,995.00
62.50
28,057.50
2,250.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
28,500.00
3,300.00
180.00
34,230.00
62,287.50
x Rp. 1,265,000.00
12% x Harga Wastafel
1.000 Bh x Rp.
18,630.00
0.025 Bh x Rp. 264,000.00
Jumlah I
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
1,265,000.00
151,800.00
18,630.00
6,600.00
1,442,030.00
0.030 Oh x Rp.
= Rp.
1.000 Bh
0.300 Oh x Rp.
0.030 Oh x Rp.
0.0015 Oh x Rp.
75,000.00
95,000.00
110,000.00
120,000.00
Jumlah II
Jumlah I + Jumlah II
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2,250.00
28,500.00
3,300.00
180.00
34,230.00
1,476,260.00
Tenggarong, .. 2013
KEGIATAN
PEKERJAAN
LOKASI
: KOTABANGUN
SUMBER DANA
No.
Bahan Bangunan
Satuan
Harga Satuan
(Rp)
KET.
1
A. Bahan Dasar
1
Batu Gunung
2
Batu Belah 2 - 3 cm
3
Pasir Urug
4
Pasir Sungai
5
Kerikil ayak tanpa pasir
6
Timbunan Tanah Pilihan
7
Batu Bata
B. Bahan Semen
539,950.00
388,730.00
146,380.00
264,000.00
420,000.00
124,726.00
1,365.00
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
kg
kg
1,827.00
1,584.00
Diproyek
Diproyek
kg
kg
kg
1,971.00
1,672.00
18,630.00
Diproyek
Diproyek
Diproyek
1
Besi Tulangan Beton
2
Kawat Beton
3
Kawat Ram Harmonika
4
Baut Baja
5
Kawat Nyamuk Aluminium
6
Mur/Baut diameter 25 mm
7
Mur/Baut diameter 18 mm
8
Mur/Baut diameter 12 mm
9
Beugel U. 40.4 mm
10
Beugel Strip 40.4 mm
11
Paku Gording Panjang > 5 cm
12
Paku Ulin
13
Paku biasa 6 - 10 cm
14
Paku Biasa 2 - 5 cm
15
Paku Seng Biasa
16
Paku Beton
17
Paku asbes
18
Pipa Hollow 4/4
19
Pipa Hollow 5/5
20
Beton Pancang 20.20
21
Reling pipa Hollow 5/4 & 3/4 m
D. Bahan Lantai dan Dinding
kg
kg
m2
bh
m2
bh
bh
bh
bh
bh
kg
kg
kg
kg
kg
kg
kg
M'
M'
M'
M'
14,270.00
19,720.00
57,180.00
20,265.00
38,450.00
9,810.00
6,540.00
3,815.00
18,630.00
18,630.00
12,635.00
25,270.00
19,720.00
19,720.00
28,540.00
25,270.00
24,180.00
8,725.00
10,040.00
231,920.00
659,920.00
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Dipasang
Dipasang
1
Tegel keramik warna 40 x 40 cm
2
Tegel Keramik 30 x 30 cm (Polos) KIA
3
Tegel Keramik 20 x 20 cm (Alur) KIA
4
Tegel Keramik 20 x 20 cm (Polos)
5
Tegel ubin warna 20x 25 cm
6
Tegel plint 10 x 20
7
Paving Blok tebal 6 cm
8
Plywood 122 x 244 cm tbl 4 mm
9
Loster
10
Taekwood 122 x 244 cm tbl 4 mm
11
Ex Kalsiboard/Jaya Board T. 4. mm
12
Ex Kalsiboard/Jaya Board T. 6. mm
13
Ex Kalsiboard/Jaya Board T. 9. mm
14
Pasangan Cleading Composit ( Natural ) 0,40 ISO
15
Pasangan Cleading Composit ( Warna ) 0,40 ISO
16
Kusen Almunium
17
Daun Jendela + Kaca Besar
18
Daun Jendela + Kaca Kecil
18
Daun Jendela + Kaca Kecil kayu
18
Daun Pintu Panil Ky Ulin
19
Daun Pintu Kaca Bingkai Aluminium
20
Daun Pintu Aluminium
21
Daun Pintu Doubel plywood + Kaca
E. Bahan Kayu
bh
bh
bh
m2
bh
bh
/ biji
lbr
bh
lbr
lbr
lbr
lbr
m2
m2
m'
Unit
Unit
Unit
Unit
Unit
Unit
Unit
18,630.00
15,360.00
3,778.00
3,270.00
4,854.00
2,725.00
3,270.00
78,635.00
24,135.00
110,000.00
82,450.00
148,450.00
198,000.00
1,265,000.00
1,320,000.00
137,500.00
495,000.00
384,950.00
296,950.00
1,089,000.00
1,936,000.00
1,694,000.00
825,000.00
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
M'
74,250.00
Terpasang
m3
m3
m3
m3
6,050,000.00
6,270,000.00
6,600,000.00
7,590,000.00
Diproyek
Diproyek
Diproyek
Diproyek
m3
m3
m3
4,950,000.00
5,720,000.00
6,050,000.00
Diproyek
Diproyek
Diproyek
m3
m3
m3
m3
2,860,000.00
3,190,000.00
3,300,000.00
3,630,000.00
Diproyek
Diproyek
Diproyek
Diproyek
1
Portland Cement PC (@ 50 kh/zak)
2
- Merk tonasa
3
- Merk Bosowa
4
Portland Cement PC (@ 40 kh/zak)
5
- Merk tonasa
6
- Merk Bosowa
7
Semen Warna (@ 50 kg/zak)
C. Bahan Besi
1
2
m3
m3
m3
m3
m3
m3
buah
1
4
2
Kayu Kelas III
- Balok
- papan
Kayu untuk Dolken
Kayu Dolken / Batang 4 m
Papan lambriziring Kayu Ulin
Les Profil Gypsum 5 / 5
m3
m3
m3
btg
Lbr
m'
2,860,000.00
3,080,000.00
2,640,000.00
44,000.00
44,000.00
16,450.00
1
Seng Gelombang BWG 32" BJLS 0.30 mm
2
Kuda - Kuda Baja Ringan C.75,0.75,0.35
3
Seng BWG 33" BJLS 0,20 mm
4
Bubungan seng / plat 90 x 180
5
Seng Plat BWG 28"
6
Seng Gelombang BWG 33"
8
Genteng Metal Exs Multi roof
9
Nok Metal Exs Multi roof
10
Atap Genteng Metal Exs Surya/Sakura Roof
11
Nok Metal Exs Surya/Sakura Roof
G. Bahan Kaca
lbr
m2
kaki
lbr
lbr
kaki
lbr
lbr
lbr
lbr
56,090.00
241,280.00
6,540.00
55,000.00
71,450.00
7,085.00
90,180.00
62,630.00
57,180.00
35,180.00
Diproyek
Terpasang
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
1
Kaca Bening Tebal 3 mm
2
Kaca Bening Tebal 5 mm
3
Kaca Bening Tebal 8 mm
4
Kaca Riben Tebal 5 mm
H. Bahan Kunci dan Penggantung
m2
m2
m2
m2
87,950.00
148,450.00
330,000.00
297,000.00
Diproyek
Diproyek
Diproyek
Diproyek
buah
psg
buah
buah
buah
psg
buah
66,000.00
286,000.00
27,450.00
16,450.00
19,235.00
13,675.00
15,340.00
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
kg
kg
kg
kg
kg
kg
kg
ltr
lbr
kg
kg
kg
15,400.00
16,450.00
18,630.00
33,000.00
6,540.00
49,450.00
24,725.00
9,840.00
3,815.00
82,500.00
37,905.00
51,655.00
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Terpasang
30,720.00
14,270.00
605,000.00
1,925,000.00
770,000.00
1,265,000.00
1,034,000.00
792,000.00
1,561,980.00
70,360.00
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
5
6
7
8
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
Diproyek
F. Bahan Atap
1
Slot Tanam/Spanyolet
2
Kunci Merk Yale 2 x Slag
4
Engsel Pintu (Kuningan) 4 "
5
Engsel Jendela (Kuningan) 3 "
6
Grendel Pintu dan Jendela
7
Hak Angin/Hak angin lipat/No. 7 incci
8
Pegangan/Tarikan Jendela + pintu
I. Bahan Cat
1
Cat meni kayu/besi
2
Minyak bekisting
3
Cat Kayu Merk ( Gloteks setara )
4
Cat Kilap Merk Avian
5
Plamur
6
Politur
7
Dempul
8
Minyak Cat (Afduner)
9
Kertas Gosok (Amplas)
10
Cat Tembok Exs Mowileks
11
Cat Atap Seng merk AGA
12
Cat Anti Bocor ( No Droop )
J. Bahan Sanitasi
1
2
3
4
5
6
7
8
9
10
Floor Drain
Dol Penguras
Closed Jongkok
Closed duduk
Urinior
Wastapel
Kitchent Set Doble Bow
Bak Air lapis Keramik
Pipa PVC Type D Diameter 6" merk wapin
Pipa PVC Type D Diameter 4" merk wapin
buah
buah
buah
bh
Set
set
set
Unit
m'
m'
1
2
11
Pipa PVC Type D Diameter 3" merk ex wapin
12
Pipa PVC Dia. 1" merk ex wapin
13
Pipa PVC Type D Diameter 3/4" merk ex wapin
14
Pipa PVC Type D Diameter 1/2" merk ex wapin
15
Kran air 1/2" merk Ex Amico
16
Kran air 3/4" merk Ex Amico
17
Piapa PVC Diameter 4"
18
Pas. Sambungan Elbo 3/4"
19
Pas. Sambungan Elbo 1/2 "
20
Pas. Sambungan T 1/2 "
21
Pas. Sambungan T 3/4"
22
Pas. Socket 3/4"
23
Pas. Sambungan Lurus 1/2"
24
Tandon Vyver 1200 Ltr
K. Bahan Listrik
1
Panel MDP + Acc
2
Lampu TL 2 x 40 Watt Boks Type RMI Swi SAKA
3
Instalasi Kabel NYM 3 x 2,5 mm2+conduit
4
Saklar Tunggal
5
Saklar Ganda
6
Saklar Tiga
7
Stop Kontak
8
Lampu TL 20 Watt
9
Pitting Lampu Pijar
10
Lampu XL 18 watt "Philips"
11
Lampu XL 11 Watt "Philips"
12
Lampu Pijar 40 Watt "Philips"
13
Pipa Pengaman kabel
14
Kabel NYA 2,5 mm
15
Kabel NYA 1,5 mm
16
Pipa Pengaman Kabel
3
m'
m'
m'
m'
bh
bh
buah
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
4
57,700.00
24,180.00
18,630.00
13,180.00
15,905.00
27,995.00
70,335.00
3,815.00
3,815.00
4,360.00
3,815.00
3,815.00
3,815.00
1,870,000.00
5
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
/ bh
Unit
Titik
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
/ bh
btg
roll
/m
/m
2,860,000.00
308,000.00
308,000.00
25,270.00
27,450.00
29,630.00
33,000.00
68,180.00
16,450.00
66,000.00
27,995.00
68,725.00
17,540.00
192,450.00
3,270.00
4,360.00
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Terpasang
Tenggarong, .. 2013
KEGIATAN
PEKERJAAN
LOKASI
: KOTABANGUN
SUMBER DANA
No.
TENAGA KERJA
SATUAN
HARGA SATUAN
UPAH
KETERANGAN
(Rp)
1
Mandor
Orang/Hari
120,000.00
Perorang
Kepala Tukang
Orang/Hari
110,000.00
Perorang
Tukang Batu
Orang/Hari
95,000.00
Perorang
Tukang Kayu
Orang/Hari
95,000.00
Perorang
Tukang Cat
Orang/Hari
85,000.00
Perorang
Tukang Besi
Orang/Hari
85,000.00
Perorang
Tukang Listrik
Orang/Hari
85,000.00
Perorang
Pekerja
Orang/Hari
75,000.00
Perorang