Tipe
1
2
Keterangan
45 Rumah Huni
54 Rumah Huni
Tahun Bangun
Tahun Penilaian
Penyusutan
Nilai Tanah/m2
Nilai Perumahan
Komponen
pondasi
dinding
lantai
kusen
atap
plafon
Fasilitas
km/wc
pdam
listrik
sanitasi
Kloset Jongkok
Pompa Air
2006
2015
24% Sedang, 9 tahun
550000 Rp 24,750,000
Rp 29,700,000
Rp 356,289,359
Rp 7,917,541
#VALUE! Tanpa tanah dan pemborong
No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Jenis Pekerjaan
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN DINDING
PEKERJAAN KAYU
PEKERJAAN BETON
PEKERJAAN PENUTUP ATAP
PEKERJAAN PLAFON
PEKERJAAN PENUTUP LANTAI DAN DINDING
PEKERJAAN KUNCI DAN KACA
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITASI
TOTAL JUMLAH
dibulatkan
Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,195,310.00
1,148,175.00
10,619,116.20
85,302,078.97
11,370,037.07
45,210,138.00
175,728,597.92
7,846,852.50
8,437,207.50
39,997,604.25
2,851,575.00
3,087,511.08
1,499,600.00
13,942,195.00
436,235,998.48
436,300,000.00
No
Jenis Pekerjaan
A
1
2
3
4
5
PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Pagar Sementara dari kawat duri tinggi 1,8 m
Memasang Bouwplank
Membuat gudang semen dan alat-alat
Pembuatan jalan sementara
B
1
2
3
4
5
6
PEKERJAAN TANAH
Galian Tanah lumpur sedalam 1 m
Urugan Kembali
Urugan Pasir urug
memadatkan tanah
Memasang Lapisan Pudel campuran 1 KP: 5 TL
memasang lapisan ijuk
C
1
PEKERJAAN PONDASI
Pasangan Pondasi Batu Kali 1 Pc: 5 Ps
D
1
2
PEKERJAAN DINDING
Memasang dinding bata merah tebal 1 bata, 1 PC : 4 PP
Memasang dinding bata merah tebal 1 Bata 1Pc:3Kp:10Pp
E
1
2
3
F
1
2
PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu kelas II
Pasang pintu klamp standar kayu kelas II
Satuan
Volume
m
m
m
m
m
20.000
2.000
4.000
10.000
Harga Satuan
(Rp)
1,093,755.00
85,040.00
642,170.00
458,145.00
Jumlah Harga
Total Harga (Rp)
(Rp)
21,875,100.00
170,080.00
2,568,680.00
4,581,450.00
29,195,310.00
m
m
m
m
m
m
4.050
283,500.00
2.430
2.430
133,672.00
36,000.00
1,148,175.00
87,480.00
87,480.00
1,148,175.00
11.880
893,865.00
10,619,116.20
10,619,116.20
m
m
63.180
63.180
657,447.00
692,696.70
41,537,501.46
43,764,577.51
85,302,078.97
m
m
m
63.180
63.180
126.360
57,462.60
56,940.00
32,780.00
3,630,487.07
3,597,469.20
4,142,080.80
11,370,037.07
m
m
0.492
15.000
6,739,250.00
266,675.00
3,315,711.00
4,000,125.00
3
4
5
G
1
2
3
4
PEKERJAAN BETON
Membuat sloof Beton Bertulang (200Kg besi+bekisting)
Membuat Kolom Beton Bertulang (300Kg besi+bekisting)
Membuat Ring Balok Beton Bertulang (10X15cm)
Pasang plat beton bertulang (150 kg besi + bekisting)
m
m
m
3.600
3.060
1.300
5,927,700.00
5,363,500.00
109,440.00
21,339,720.00
16,412,310.00
142,272.00
45,210,138.00
m
m
m
m
13.200
12.000
13.200
4.736
4,789,815.00
7,635,085.00
99,605.00
4,131,595.00
63,225,558.00
91,621,020.00
1,314,786.00
19,567,233.92
175,728,597.92
H
1
I
1
2
PEKERJAAN PLAFON
Pasang list plafond gypsum profil
Langit-langit kalsiboard
J
1
2
51.750
151,630.00
7,846,852.50
7,846,852.50
m
m
18.000
45.000
25,800.00
177,173.50
464,400.00
7,972,807.50
8,437,207.50
m
m
38.250
6.750
856,650.00
1,071,221.00
32,766,862.50
7,230,741.75
39,997,604.25
K
1
2
3
4
5
L
1
2
PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru
Bh
Bh
Bh
Bh
m
6.000
12.000
6.000
6.000
6.000
118,000.00
66,162.50
38,325.00
91,625.00
94,987.50
708,000.00
793,950.00
229,950.00
549,750.00
569,925.00
2,851,575.00
m
m
15.492
63.180
40,715.00
38,885.00
630,756.78
2,456,754.30
3,087,511.08
M
1
2
3
4
LS
Bh
Bh
Bh
1.000
1.000
5.000
8.000
1,200,000.00
24,000.00
21,200.00
21,200.00
1,200,000.00
24,000.00
106,000.00
169,600.00
1,499,600.00
N
1
2
PEKERJAAN SANITASI
Memasang Kloset jongkok
Memasang Bak Mandi Batu Bata, Vol 0.3 M
Bh
Bh
1.000
1.000
791,125.00
2,732,000.00
791,125.000
63,300.00
3
4
5
6
7
8
Bh
m
m
Bh
Bh
m2
2.000
57.000
15.000
1.000
1.000
15.000
63,300.00
17,220.00
57,090.00
374,950.00
1,550,000.00
150,000.00
34,440.00
3,254,130.00
5,624,250.00
374,950.00
1,550,000.00
2,250,000.00
13,942,195.00
Jenis Pekerjaan
Sat
Indeks
Bahan
I
6.8
RSNI-T-12-2002
6.1
RSNI-T-12-2002
6.4
RSNI-T-12-2002
Upah
PEKERJAAN PERSIAPAN
A. Pembersihan Lahan (m)
Tenaga
Pekerja
Mandor
Sub Total
B. Pemasangan Pagar Sementara dari kawat duri tinggi 1,8 m (m)
Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kawat Duri
Paku Biasa 2"-5"
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
C. Memasang Bouwplank (m)
Bahan
Kayu 5/7
Paku Biasa 2"-5"
Kayu Papan Bengkirai 3/20
tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
Oh
Oh
0.100
0.005
Btg
Kg
M
M
Kg
Kg
1.250
2.000
0.005
0.009
25.000
0.060
Oh
Oh
Oh
Oh
0.200
0.300
0.020
0.020
M
Kg
M
0.012
0.020
0.007
Oh
Oh
Oh
Oh
0.100
0.100
0.010
0.005
14
14
60,000.00
150,000.00
14,000.00
1,240.00
275,000.00
320,000.00
41,000.00
17,000.00
100,000.00
60,000.00
125,000.00
150,000.00
2,350,000.00
17,000.00
5,500,000.00
100,000.00
60,000.00
125,000.00
150,000.00
6.6
RSNI-T-12-2002
6.12
RSNI-T-12-2002
Btg
M
Kg
Kg
M
M
lbr
1.700
0.210
0.300
10.500
0.030
0.050
1.500
14,000.00
2,350,000.00
17,000.00
1,240.00
275,000.00
320,000.00
55,000.00
Oh
Oh
Oh
Oh
2.000
1.000
0.200
0.050
M
Kg
M
0.012
0.020
0.007
Oh
Oh
6.667
0.333
60,000.00
150,000.00
Oh
Oh
0.750
0.025
60,000.00
150,000.00
Oh
Oh
0.250
0.008
60,000.00
150,000.00
1.200
Oh
Oh
0.300
0.010
100,000.00
60,000.00
125,000.00
150,000.00
300,000.00
132,500.00
275,000.00
Sub Total
II
6.1
SNI 2835-2008
6.9
SNI 2835-2008
6.11
SNI 2835-2008
PEKERJAAN TANAH
A. Galian Tanah Biasa sedalam 1 m (m)
Tenaga
Pekerja
Mandor
Sub Total
B. Urugan Kembali (m)
Tenaga
Pekerja
Mandor
Sub Total
C. Urugan Pasir Bawah Pondasi (m)
Bahan
Pasir Urug
Tenaga
Pekerja
Mandor
220,000.00
60,000.00
150,000.00
Sub Total
6.10
SNI 03-2835-2002
6.13
SNI 03-2835-2002
6.14
SNI 03-2835-2002
III
6.6
SNI-2836-2008
IV
6.3
SNI 03-6897-2008
Oh
Oh
0.500
0.050
M
M
0.248
1.240
Oh
Oh
Oh
Oh
0.800
0.400
0.040
0.080
Kg
6.000
Oh
Oh
0.150
0.015
M
Kg
M
1.200
136.000
0.544
Oh
Oh
Oh
Oh
1.500
0.750
0.075
0.075
Bh
140.000
60,000.00
150,000.00
64,000.00
95,000.00
100,000.00
60,000.00
125,000.00
150,000.00
6,000.00
60,000.00
150,000.00
PEKERJAAN PONDASI
A. Pasangan Pondasi Batu Kali 1 Pc: 5 Pp (m)
Bahan
Batu Belah 15/20 cm (batu gunung)
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
300,000.00
1,240.00
275,000.00
100,000.00
60,000.00
125,000.00
150,000.00
PEKERJAAN DINDING
A. Memasang dinding bata merah tebal 1 bata, 1 PC : 4 PP (m)
Bahan
Bata Merah 5 X 11 X 22 cm
4,100.00
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.6
SNI 03-6897-2008
V
6.4
SNI 03-2837-2002
6.10
SNI 03-2837-2008
Sub Total
B. Memasang dinding bata merah tebal 1 Bata 1Pc:3Kp:10Pp (m)
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Kapur Padam
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
Kg
M
26.550
0.093
Oh
Oh
Oh
Oh
0.600
0.200
0.020
0.030
Bh
Kg
M
M
140.000
10.080
0.0925
0.0275
Oh
Oh
Oh
Oh
0.600
0.200
0.020
0.030
Kg
M
6.240
0.024
Oh
Oh
Oh
Oh
0.300
0.150
0.015
0.015
Kg
M
M
3.000
0.005
0.020
Oh
Oh
Oh
0.360
0.120
0.012
1,240.00
275,000.00
100,000.00
60,000.00
125,000.00
150,000.00
4,100.00
1,240.00
275,000.00
64,000.00
100,000.00
60,000.00
125,000.00
150,000.00
1,240.00
275,000.00
100,000.00
60,000.00
125,000.00
150,000.00
1,240.00
64,000.00
275,000.00
100,000.00
60,000.00
125,000.00
Mandor
Oh
0.018
Kg
3.250
Oh
Oh
Oh
Oh
0.200
0.100
0.010
0.010
M
Kg
Kg
1.200
1.250
1.000
Oh
Oh
Oh
Oh
6.000
18.000
1.800
0.300
M
Kg
0.040
0.050
Oh
Oh
Oh
Oh
0.350
1.050
0.105
0.018
M
Kg
Kg
1.100
15.000
5.600
Oh
4.000
150,000.00
Sub Total
6.27
SNI 03-2837-2008
1,240.00
100,000.00
60,000.00
125,000.00
150,000.00
Sub Total
VI
6.2
SNI 03-3434-2008
6.3
SNI 03-3434-2008
6.13
SNI 03-3434-2008
PEKERJAAN KAYU
A. Pasang Kusen Pintu dan Jendela Kayu kelas II (m)
Bahan
balok kayu
paku 10 cm
lem kayu
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Pasang pintu klamp standar kayu kelas II (m)
Bahan
Papan kayu
paku 5-7cm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang konstruksi kuda-kuda konvensional kayu kelas II (m)
Bahan
balok kayu
besi strip 5mm
paku 12cm
Tenaga
Pekerja
3,950,000.00
17,000.00
28,000.00
100,000.00
60,000.00
125,000.00
150,000.00
3,800,000.00
17,000.00
100,000.00
60,000.00
125,000.00
150,000.00
3,950,000.00
12,500.00
17,000.00
100,000.00
Tukang Kayu
Kepala Tukang
Mandor
6.15
SNI 03-3434-2008
6.20
SNI 03-3434-2008
VII
6.29
SNI 7394-2008
Sub Total
D. Pasang konstruksi gordeng, kayu kelas II (m)
Bahan
Kayu balok
besi strip 5mm
Paku Biasa 12cm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang rangka langit-langit (60 x 60) cm kayu kelas II (m)
Bahan
Kaso-kaso
paku 7-10 cm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
Oh
Oh
Oh
12.000
1.200
0.200
M
Kg
Kg
1.100
15.000
3.000
Oh
Oh
Oh
Oh
2.400
7.200
0.720
0.120
M
Kg
0.016
0.250
Oh
Oh
Oh
Oh
0.200
0.300
0.030
0.010
M
Kg
Lt
Kg
Kg
Kg
M
M
0.270
2.000
0.600
210.000
3.000
336.000
0.540
0.810
Oh
Oh
Oh
5.650
0.275
1.560
60,000.00
125,000.00
150,000.00
3,950,000.00
12,500.00
17,000.00
100,000.00
60,000.00
125,000.00
150,000.00
3,800,000.00
17,000.00
100,000.00
60,000.00
125,000.00
150,000.00
PEKERJAAN BETON
A. Membuat sloof Beton Bertulang (200Kg besi+bekisting) (m)
Bahan
Kayu Kelas III
Paku 5-12cm
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
2,350,000.00
17,000.00
10,000.00
11,500.00
17,000.00
1,240.00
275,000.00
320,000.00
100,000.00
60,000.00
60,000.00
Tukang Besi
Kepala Tukang
Mandor
6.30
SNI 7394-2008
6.36
SNI 7394-2008
Sub Total
B. Membuat Kolom Beton Bertulang (300Kg besi+bekisting) (m)
Bahan
Kayu kelas III
Paku 5-12cm
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
kerikil
Kayu kelas II Balok
Plywood 9 mm
Dolken Kayu 8-10/400 cm
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
C. Membuat Ring Balok Beton Bertulang (10X15cm) (m)
Bahan
Kayu kelas III
Paku 5-12cm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
kerikil
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Oh
Oh
Oh
1.400
0.323
0.170
M
Kg
Lt
Kg
Kg
Kg
M
M
M
Lbr
Btg
0.400
4.000
2.000
315.000
4.500
336.000
0.540
0.810
0.150
3.500
20.000
Oh
Oh
Oh
Oh
Oh
Oh
7.050
0.275
1.650
2.100
0.403
0.353
M
Kg
Kg
Kg
Kg
M
M
0.003
0.020
3.600
0.050
5.500
0.009
0.015
Oh
Oh
Oh
Oh
Oh
Oh
0.297
0.033
0.033
0.033
0.010
0.015
60,000.00
125,000.00
150,000.00
2,350,000.00
17,000.00
10,000.00
11,500.00
17,000.00
1,240.00
275,000.00
102,000.00
3,800,000.00
103,000.00
14,000.00
100,000.00
60,000.00
60,000.00
60,000.00
125,000.00
150,000.00
2,350,000.00
17,000.00
11,500.00
17,000.00
1,240.00
275,000.00
102,000.00
100,000.00
60,000.00
60,000.00
60,000.00
125,000.00
150,000.00
6.32
SNI 7394-2008
VIII
6.4
SNI 03-3436-2002
Sub Total
D. Pasang plat beton bertulang (150 kg besi + bekisting)(m)
Bahan
Kayu kelas III
Paku 5-12cm
Minyak Bekisting
Besi Beton polos
Kawat Beton
PC
PB
KR
Plywood 9 mm
Dolken Kayu galam 8-10/4 m
Tenaga
Pekerja
Tukang Besi
Tukang kayu
Tukang Batu
Kepala Tukang
Mandor
Sub Total
M
Kg
Lt
Kg
Kg
Kg
M
M
Lbr
Btg
0.320
3.200
1.600
157.500
2.250
336.000
0.540
0.810
0.120
2.800
Oh
Oh
Oh
Oh
Oh
Oh
5.300
1.050
1.300
0.275
0.265
0.265
M
Kg
1.050
0.020
Oh
Oh
Oh
Oh
0.150
0.750
0.008
0.006
M
Kg
1.050
0.150
Oh
0.060
2,350,000.00
17,000.00
10,000.00
11,500.00
17,000.00
1,240.00
275,000.00
102,000.00
103,000.00
14,000.00
100,000.00
60,000.00
60,000.00
60,000.00
125,000.00
150,000.00
85,000.00
24,000.00
100,000.00
60,000.00
125,000.00
150,000.00
Sub Total
IX
6.80
SNI 2839:2008
PEKERJAAN PLAFON
A. Pasang list plafond gypsum profil (m)
Bahan
List gypsum profil
Tepung gypsum
Tenaga
Pekerja
12,000.00
16,000.00
100,000.00
Tukang Kayu
Kepala Tukang
Mandor
6.1
SNI 03-3434-2002
X
6.36
SNI 7395:2008
6.3
SNI 7395:2008
Sub Total
B. Langit-langit kalsiboard (m)
Bahan
Triplek 6 mm
Rangka hollow 2x4 cm
Stifenner
Paku keling/sekrup
Penggantung dan Ramset
Tenaga
Pekerja
Tukang kayu
Kepala tukang
Mandor
Sub Total
Oh
Oh
Oh
0.060
0.006
0.003
lbr
btg
bh
kg
bh
0.364
1.025
3.000
0.110
4.000
Oh
Oh
Oh
Oh
0.100
0.050
0.005
0.005
Bh
Kg
M
Kg
11.870
10.000
0.045
1.500
Oh
Oh
Oh
Oh
0.700
0.350
0.035
0.035
Bh
Kg
M
26.500
10.400
0.045
Oh
Oh
Oh
Oh
0.270
0.135
0.014
0.014
60,000.00
125,000.00
150,000.00
69,000.00
80,000.00
15,600.00
750.00
2,200.00
100,000.00
60,000.00
125,000.00
150,000.00
60,000.00
1,240.00
275,000.00
12,700.00
100,000.00
60,000.00
125,000.00
150,000.00
38,000.00
1,240.00
275,000.00
100,000.00
60,000.00
125,000.00
150,000.00
Sub Total
XI
pt-t-30-2000
pt-t-30-2000
pt-t-30-2000
pt-t-30-2000
pt-t-30-2000
Bh
1.000
Oh
Oh
Oh
Oh
0.010
0.500
0.010
0.005
Bh
1.000
Oh
Oh
Oh
Oh
0.005
0.500
0.005
0.000
Bh
1.000
Oh
Oh
Oh
Oh
0.010
0.100
0.010
0.001
Bh
1.000
Oh
Oh
Oh
Oh
0.050
0.500
0.050
0.003
85,000.00
100,000.00
60,000.00
125,000.00
150,000.00
35,000.00
100,000.00
60,000.00
125,000.00
150,000.00
30,000.00
100,000.00
60,000.00
125,000.00
150,000.00
50,000.00
100,000.00
60,000.00
125,000.00
150,000.00
Kaca tebal 3 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
1.100
Oh
Oh
Oh
Oh
0.015
0.150
0.015
0.001
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh
0.200
0.400
0.150
0.170
0.260
0.150
0.050
Oh
Oh
Oh
Oh
0.070
0.009
0.006
0.003
Kg
LBR
Kg
Kg
0.100
1.000
0.100
0.260
Oh
Oh
Oh
Oh
0.020
0.063
0.006
0.003
LS
1.000
75,000.00
100,000.00
60,000.00
125,000.00
150,000.00
Sub Total
XII
PEKERJAAN PENGECATAN
A. Pengecatan Kayu (m)
Bahan
Cat Meni
Kertas Gosok
Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Total
B. Pengecatan Tembok Baru (m)
Bahan
Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Total
XIII
19,000.00
5,000.00
27,000.00
40,000.00
45,000.00
20,000.00
14,000.00
100,000.00
60,000.00
125,000.00
150,000.00
27,000.00
5,000.00
40,000.00
78,000.00
100,000.00
60,000.00
125,000.00
150,000.00
1,200,000.00
Sekering Group
C. Pemasangan Stop Kontak (Bh)
Stop kontak
E. Pemasangan Sakelar Tunggal (Bh)
Sakelar Tunggal
Sub Total
XIV
6.1
rsni-t-15-2002
6.8
rsni-t-15-2002
6.35
rsni-t-15-2002
Bh
1.000
24,000.00
Bh
1.000
21,200.00
Bh
1.000
21,200.00
Bh
1.000
1.000
350,000.00
21,000.00
Oh
Oh
Oh
Oh
3.300
1.100
0.001
0.160
Bh
Kg
M3
Bh
Kg
0.400
120.000
0.300
360.000
6.000
Oh
Oh
Oh
Oh
6.000
3.000
0.300
0.300
bh
Bh
1.000
0.025
PEKERJAAN SANITASI
A. Memasang Kloset jongkok (Bh)
Bahan
Kloset duduk/monoblok
Perlengkapan 6% harga kloset
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B. Memasang Bak Mandi Batu Bata, Vol 0.3 M (Bh)
Bahan
Batu Bata
Semen Portland
Pasir Pasang
Porselen (11x11) Cm
Semen Nat
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Memasang Kran Air " atau " (Bh)
Bahan
Kran Air
Seal Tape
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
Oh
Oh
Oh
Oh
0.100
0.010
100,000.00
60,000.00
125,000.00
150,000.00
500.00
1,240.00
275,000.00
4,200.00
21,000.00
100,000.00
60,000.00
125,000.00
150,000.00
56,000.00
2,000.00
100,000.00
60,000.00
125,000.00
150,000.00
6.28
rsni-t-15-2002
6.32
rsni-t-15-2002
6.17
rsni-t-15-2002
1.200
Oh
Oh
Oh
Oh
0.036
0.060
0.006
0.0018
1.200
Oh
Oh
Oh
Oh
0.081
0.135
0.135
0.0041
M3
Kg
M3
M3
Kg
M3
0.250
77.000
0.130
0.020
2.600
0.090
Oh
Oh
Oh
Oh
1.420
0.473
0.047
0.071
bh
1.000
7,500.00
2,625.00
100,000.00
60,000.00
125,000.00
150,000.00
19,500.00
6,825.00
100,000.00
60,000.00
125,000.00
150,000.00
500.00
1,240.00
275,000.00
102,000.00
11,500.00
275,000.00
100,000.00
60,000.00
125,000.00
150,000.00
Sub Total
G. Memasang septictank (Bh)
Bahan
septictank
Tenaga
Pekerja
Tukang Batu
Oh
Oh
1,550,000.00
100,000.00
60,000.00
Kepala Tukang
Mandor
Oh
Oh
125,000.00
150,000.00
Sub Total
H. Sumur bor
m2
15.000
150,000.00
84,000.00
10,500.00
94,500.00
17500
2,480.00
1,375.00
2,880.00
1,025,000.00
1,020.00
20,000.00
18,000.00
2,500.00
3,000.00
1,093,755.00
28,200.00
340.00
38,500.00
10,000.00
6,000.00
1,250.00
750.00
85,040.00
23,800.00
493,500.00
5,100.00
13,020.00
8,250.00
16,000.00
82,500.00
642,170.00
3,600.00
2,650.00
1,925.00
400,020.00
49,950.00
458,145.00
-
45,000.00
3,750.00
48,750.00
15,000.00
1,250.00
16,250.00
264,000.00
18,000.00
1,500.00
283,500.00
30,000.00
7,500.00
37,500.00
15,872.00
117,800.00
80,000.00
24,000.00
5,000.00
12,000.00
329,672.00
36,000.00
9,000.00
2,250.00
47,250.00
360,000.00
168,640.00
149,600.00
150,000.00
45,000.00
9,375.00
11,250.00
893,865.00
574,000.00
32,922.00
25,575.00
20,000.00
1,200.00
3,750.00
657,447.00
574,000.00
12,499.20
25,437.50
1,760.00
60,000.00
12,000.00
2,500.00
4,500.00
692,696.70
7,737.60
6,600.00
30,000.00
9,000.00
1,875.00
2,250.00
57,462.60
3,720.00
320.00
5,500.00
36,000.00
7,200.00
1,500.00
2,700.00
56,940.00
4,030.00
20,000.00
6,000.00
1,250.00
1,500.00
32,780.00
4,740,000.00
21,250.00
28,000.00
600,000.00
1,080,000.00
225,000.00
45,000.00
6,739,250.00
152,000.00
850.00
35,000.00
63,000.00
13,125.00
2,700.00
266,675.00
4,345,000.00
187,500.00
95,200.00
400,000.00
720,000.00
150,000.00
30,000.00
5,927,700.00
4,345,000.00
187,500.00
51,000.00
240,000.00
432,000.00
90,000.00
18,000.00
5,363,500.00
61,940.00
4,250.00
20,000.00
18,000.00
3,750.00
1,500.00
109,440.00
634,500.00
34,000.00
6,000.00
2,415,000.00
51,000.00
416,640.00
148,500.00
259,200.00
565,000.00
16,500.00
93,600.00
84,000.00
40,375.00
25,500.00
4,789,815.00
940,000.00
68,000.00
20,000.00
3,622,500.00
76,500.00
416,640.00
148,500.00
82,620.00
570,000.00
360,500.00
280,000.00
705,000.00
16,500.00
99,000.00
126,000.00
50,375.00
52,950.00
7,635,085.00
7,050.00
340.00
41,400.00
850.00
6,820.00
2,475.00
1,530.00
29,700.00
1,980.00
1,980.00
1,980.00
1,250.00
2,250.00
99,605.00
752,000.00
54,400.00
16,000.00
1,811,250.00
38,250.00
416,640.00
148,500.00
82,620.00
12,360.00
39,200.00
530,000.00
63,000.00
78,000.00
16,500.00
33,125.00
39,750.00
4,131,595.00
89,250.00
480.00
15,000.00
45,000.00
1,000.00
900.00
151,630.00
12,600.00
2,400.00
6,000.00
3,600.00
750.00
450.00
25,800.00
25,116.00
82,000.00
46,800.00
82.50
8,800.00
10,000.00
3,000.00
625.00
750.00
177,173.50
712,200.00
12,400.00
12,375.00
19,050.00
70,000.00
21,000.00
4,375.00
5,250.00
856,650.00
1,007,000.00
12,896.00
12,375.00
27,000.00
8,100.00
1,750.00
2,100.00
1,071,221.00
85,000.00
1,000.00
30,000.00
1,250.00
750.00
118,000.00
35,000.00
500.00
30,000.00
625.00
37.50
66,162.50
30,000.00
1,000.00
6,000.00
1,250.00
75.00
38,325.00
50,000.00
5,000.00
30,000.00
6,250.00
375.00
91,625.00
-
82,500.00
1,500.00
9,000.00
1,875.00
112.50
94,987.50
3,800.00
2,000.00
4,050.00
6,800.00
11,700.00
3,000.00
700.00
7,000.00
540.00
750.00
375.00
40,715.00
2,700.00
5,000.00
4,000.00
20,280.00
2,000.00
3,780.00
750.00
375.00
38,885.00
1,200,000.00
-
24,000.00
21,200.00
21,200.00
1,200,000.00
350,000.00
21,000.00
330,000.00
66,000.00
125.00
24,000.00
791,125.00
200.00
148,800.00
82,500.00
1,512,000.00
126,000.00
600,000.00
180,000.00
37,500.00
45,000.00
2,732,000.00
56,000.00
50.00
6,000.00
1,250.00
63,300.00
9,000.00
3,600.00
3,600.00
750.00
270.00
17,220.00
23,400.00
8,100.00
8,100.00
16,875.00
615.00
57,090.00
125.00
95,480.00
35,750.00
2,040.00
29,900.00
24,750.00
142,000.00
28,380.00
5,875.00
10,650.00
374,950.00
1,550,000.00
-
1,550,000.00
2,250,000.00
Makassar
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
Bahan
Satuan
lbr
lbr
lbr
lbr
bh
m2
bh
bh
bh
m3
m2
m3
kg
kg
kg
kg
kg
kg
kg
kg
kg
Cat besi
Cat tembok untuk interior kualitas baik
Cat tembok weathersield/eksterior kualitas baik
Cat tembok kualitas sedang
Cat kayu kualitas sedang
Cat kayu kualitas baik
Compound
Conblock 8 x 20 x 40
Dempul besi
Dempul halus
Door closer
Door stopper kualitas baik
Door holder
Engsel pintu
Engsel jendela
Formika 120 x 240, tebal 1,5 mm
Genteng sirap ( 80 bh/m2 )
Genteng plentong ( 25 bh )
Genteng keramik glazur ( 14,5/m2 )
Genteng keramik natural ( 14,5/m2 )
Genteng beton warna
Genteng metal lapis
Gipsum board 120x240, tebal 9 mm
GRC tebal 5 mm
Glass block
Granit jenis dan warna standar
Hollow 4/4 zincromate
kg
kg
kg
kg
kg
kg
kg
bh
kg
kg
bh
bh
bh
bh
bh
lbr
bh
bh
m2
m2
m2
m2
lbr
lbr
bh
m2
btg
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
btg
ikat
m2
m2
bh
rol
m'
m2
btg
m3
m3
m3
m3
m3
m3
m2
m'
m3
m2
m2
m2
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
kg
bh
bh
bh
bh
bh
m2
m2
kg
ltr
m'
m'
m'
m2
kg
kg
ltr
ltr
lbr
lbr
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
lbr
bh
bh
m'
kg
bh
m2
m3
m3
m3
unit
m3
bh
m'
m'
m'
m'
m'
m'
m'
m'
m'
bh
bh
bh
bh
kg
kg
kg
lbr
lbr
bh
m'
kg
m2
kh
m3
ltr
bh
m'
bh
m2
sak
kg
kg
m'
lbr
lbr
m3
m2
bh
bh
bh
m3
m3
m2
kg
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
PASIR + BATU
Pasir Pasang Rp. 260.000/m3
Pasir Urug Rp. 260.000/m3
Split Rp. 132.500/m3
Batu Kali Rp. 260.000/m3
Batu Koral Rp. 260.000/m3
Tanah Urug Merah Rp. 95.000/m3
Batu Bata Rp. 500/buah
Batu Bata Jumbo Rp. 1.000/buah
Batu Batako Rp. 1.800/buah
SEMEN
Semen Gresik Rp. 56.500/40 kg (sak)
Semen Tiga Roda Rp. 70.000/50 kg (sak)
Semen Tiga Roda Putih Rp. 54.500/40 kg (sak)
bh
lbr
ltr
lbr
m2
m2
ltr
m2
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
set
rol
rol
rol
rol
bh
bh
bh
bh
bh
m'
m'
m'
kg
m3
bh
bh
bh
m2
HEBEL
Blok Reguler Tebal 10 mm Rp 770.000/m3
Panel Rp. 250.000/m3
BESI BETON
Diameter 6mm Rp. 24.000/12m (batang)
Diameter 8mm Rp. 40.000/12m (batang)
Diameter 10mm Rp. 60.000/12m (batang)
Diameter 12mm Rp. 90.000/12m (batang)
Diameter 16mm Rp. 145.000/12m (batang)
PAKU
A. Paku Kayu/Triplek
han
Upah Pekerja
Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,000
48,000
90,000
81,000
950
120,000
4,200
4,500
13,800
300,000
160,000
320,000
17,000
14,000
11,500
9,300
10,250
12,500
14,000
19,000
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
40,000
48,000
47,000
78,000
20,000
38,000
45,000
32,000
4,500
25,000
25,000
415,000
65,000
50,000
35,000
30,000
150,000
1,200
2,250
87,500
82,500
85,000
129,800
160,000
120,000
20,000
750,000
38,000
No
Tenaga
Sat
1
2
Pekerja
Tukang Batu
Oh
Oh
Kepala Tukang
Mandor
Masinis/operator
Kernet
Oh
Oh
Oh
Oh
8
9
10
11
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
35,000
6,000
75,000
98,000
12,000
245,000
18,000
155,000
14,000
2,350,000
2,700,000
5,766,800
5,000,000
3,950,000
3,800,000
148,000
65,000
1,500,000
58,000
32,000
48,500
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
60,000
246,000
205,000
336,000
290,000
40,000
42,000
48,000
47,000
49,000
52,000
260,000
240,000
54,000
56,000
41,000
92,000
14,000
175,000
85,000
65,000
26,000
23,000
35,000
28,000
2,100
12,000
7,700
250,000
20,000
16,000
20,000
10,000
112,000
150,000
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
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
190,000
32,000
32,000
58,000
17,000
750
278,000
275,000
275,000
220,000
300,000
2,200,000
450,000
15,000
18,500
30,250
33,000
3,400
4,675
6,700
9,000
19,500
2,250
3,000
6,000
14,000
27,000
26,000
22,500
35,000
51,000
9,000
18,000
35,000
222,000
2,200
5,500,000
3,400
4,100
68,000
27,400
180,000
62,000
2,450
12,700
33,000
53,800
60,600
102,000
5,600
32,500
19,500
21,200
132,000
133,000
225,000
45,000
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
Rp
Rp
Rp
Rp
905,000
90,000
40,000
65,000
41,000
38,000
32,200
27,000
85,000
250,000
250,000
63,000
198,000
2,750,000
350,000
56,000
155,500
33,000
180,000
260,000
825,000
375,000
825,000
1,450,000
165,000
278,000
425,000
455,000
58,000
90,000
300,000
8,000
58,000
33,000
15,000
19,000
45,000
25,000
15,000
25,000
1,550,000
170,000
Harga
Rp
Rp
60,000.00
100,000.00
Rp
Rp
Rp
Rp
125,000.00
150,000.00
100,000.00
60,000.00
Tukang Borongan
90
540
90
90
90
90
90
90
90
90
90
90
90
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,400,000.00
54,000,000.00
11,250,000.00
13,500,000.00
9,000,000.00
5,400,000.00
98,550,000.00