NO
URAIAN
A. HARGA BAHAN
1 . Kerikil (lokal)
662,400.00
m3
616,400.00
m3
3 . Pasir pasangan
616,400.00
m3
4 . Pasir urugan
558,900.00
m3
5 . Tanah timbunan
280,025.00
m3
2,006.75
bh
135,330.36
zak
Kayu kelas I
4,081,781.25
m3
9 . Kayu kelas II
2,883,625.00
m3
10 . Papan Bowplank
2,174,937.50
m3
11 . Papan Bekesting
2,174,937.50
m3
2,883,625.00
m3
265,039.06
m2
14 . Tripleks 4 mm
97,750.00
btg
15 . Lat kayu
13,271.00
m'
16 . Besi beton
17,455.01
kg
17 . Kawat pengikat
29,037.50
kg
18 . Paku campuran
28,807.50
kg
19 . Paku Tripleks
28,807.50
kg
20 . Paku seng
28,807.50
kg
29,037.50
kg
63,537.50
kg
23 . Minyak cat
40,537.50
ltr
24 . Cat Tembok
14,892.50
kg
25 . Dempul
36,512.50
kg
26 . Plamur
13,167.50
kg
27 . Ter / residu
31,912.50
ltr
5,821.88
lbr
103,571.88
bh
31,696.88
bh
17,321.88
bh
32 . Hak angin
28,821.88
bh
33 . Grendel
31,696.88
bh
34 . Lampu XL 20 watt
51,893.75
set
35 . Kabel/pipa union
32,431.06
m'
36 . Stop kontak
28,246.88
bh
37 . Saklar tunggal
34,571.88
bh
38 . Saklar ganda
51,821.88
bh
39 . Stand inbow
25,000.00
bh
40 . Stand lampu XL
15,000.00
bh
41 . Sekering limit
45,496.88
bh
105,000.00
lbr
43 . Kloset jongkok
207,000.00
bh
6 . Batu merah
7 . Semen
8
13 . Kaca polos 5 mm
28 . Kertas amplas
29 . Kunci tanam cap kuda terbang
NO
URAIAN
44 . Stop kran
30,546.88
bh
19,182.92
bh
3,911.73
bh
5,177.16
bh
44,270.00
lbr
305,037.50
bh
23,021.99
lbr
31,620.00
bh
B. UPAH KERJA
1
Mandor
150,000.00
o/h
Kepala tukang
120,000.00
o/h
Tukang
100,000.00
o/h
Pekerja
80,000.00
o/h
Pekerja Bongkar/siram
80,000.00
o/h
2.
3.
4.
5.
1.0000 m'
Papan Bowplank
a.Rp
2,174,937.50 Rp.
10,874.69
0.0050 m
a.Rp
2,883,625.00 Rp.
14,418.13
0.2000 kg
Paku campuran
a.Rp
28,807.50 Rp.
5,761.50
0.1000 o/h
Pekerja
a.Rp
80,000.00 Rp.
8,000.00
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
0.0100 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,200.00
0.0050 o/h
Mandor
a.Rp
150,000.00 Rp.
750.00
Rp.
51,004.31
1.0000 m3
7.
0.4000 o/h
Pekerja
a.Rp
80,000.00 Rp.
32,000.00
0.0400 o/h
Mandor
a.Rp
150,000.00 Rp.
6,000.00
Rp.
38,000.00
280,025.00 Rp.
336,030.00
1.0000 m
URUGAN TANAH
1.2000 m3
Tanah timbunan
a.Rp
0.3000 o/h
Pekerja
a.Rp
80,000.00 Rp.
24,000.00
0.0100 o/h
Mandor
a.Rp
150,000.00 Rp.
1,500.00
Rp.
361,530.00
1.0000 m3
URUGAN PASIR
1.2000 m3
Pasir urugan
a.Rp
558,900.00 Rp.
670,680.00
0.3000 o/h
Pekerja
a.Rp
80,000.00 Rp.
24,000.00
0.0100 o/h
Mandor
a.Rp
150,000.00 Rp.
1,500.00
Rp.
696,180.00
1.0000 m3
750.0000 bh
6.
PENGUKURAN/PEMASANGAN BOWPLANK
0.0050 m3
a.Rp
2,006.75 Rp.
1,505,062.50
2.5400 zak
Semen
a.Rp
135,330.36 Rp.
343,739.11
0.3800 m3
Pasir pasangan
a.Rp
616,400.00 Rp.
234,232.00
1.5000 o/h
Tukang
a.Rp
100,000.00 Rp.
150,000.00
0.1500 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
18,000.00
3.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
240,000.00
0.1500 o/h
Mandor
a.Rp
150,000.00 Rp.
22,500.00
Rp.
2,513,533.61
1.0000 m2
0.0868 zak
Semen
a.Rp
135,330.36 Rp.
11,746.68
0.0139 m3
Pasir pasangan
a.Rp
616,400.00 Rp.
8,567.96
0.1500 o/h
Tukang
a.Rp
100,000.00 Rp.
15,000.00
0.0150 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,800.00
0.4000 o/h
Pekerja
a.Rp
80,000.00 Rp.
32,000.00
0.0200 o/h
Mandor
a.Rp
150,000.00 Rp.
3,000.00
Rp.
72,114.64
14,209.69
10.0000 m2
PEKERJAAN ACIAN
0.1050 zak
Semen
a.Rp
135,330.36 Rp.
0.0085 m
Pasir pasangan
a.Rp
616,400.00 Rp.
5,239.40
0.1200 o/h
Tukang
a.Rp
100,000.00 Rp.
12,000.00
0.0120 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,440.00
0.3600 o/h
Pekerja
a.Rp
80,000.00 Rp.
28,800.00
0.0180 o/h
Mandor
a.Rp
150,000.00 Rp.
(a)
Untuk 1 m 2 = 1/10 x ( a )
8.
1.0000 m2
2,700.00
Rp.
64,389.09
Rp.
6,438.91
1.8000 o/h
Tukang
a.Rp
100,000.00 Rp.
180,000.00
0.6000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
72,000.00
0.1800 o/h
Pekerja
a.Rp
80,000.00 Rp.
14,400.00
0.0300 o/h
Mandor
a.Rp
150,000.00 Rp.
4,500.00
0.1000 kg
Paku campuran
a.Rp
28,807.50 Rp.
2,880.75
0.0200 m
Kayu kelas I
a.Rp
4,081,781.25 Rp.
81,635.63
Rp.
355,416.38
9.
10.
11.
12.
13.
14.
15.
1.0000 m3
12.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
1,200,000.00
1.2000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
144,000.00
4.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
320,000.00
0.2000 o/h
Mandor
a.Rp
150,000.00 Rp.
30,000.00
5.6000 kg
Paku campuran
a.Rp
28,807.50 Rp.
161,322.00
1.1000 m3
Kayu kelas II
a.Rp
2,883,625.00 Rp.
3,171,987.50
Rp.
5,027,309.50
1.0000 m3
7.2000 o/h
Tukang
a.Rp
100,000.00 Rp.
720,000.00
0.7200 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
86,400.00
2.4000 o/h
Pekerja
a.Rp
80,000.00 Rp.
192,000.00
0.1200 o/h
Mandor
a.Rp
150,000.00 Rp.
18,000.00
3.0000 kg
Paku campuran
a.Rp
28,807.50 Rp.
86,422.50
1.1000 m
Kayu kelas II
a.Rp
2,883,625.00 Rp.
3,171,987.50
Rp.
4,274,810.00
1.0000 m
25.2000 o/h
Tukang
a.Rp
7.2000 o/h
Pekerja
1.5600 o/h
Mandor
3.0000 kg
Paku campuran
a.Rp
28,807.50 Rp.
86,422.50
1.1000 m3
Kayu kelas I
a.Rp
4,081,781.25 Rp.
4,489,959.38
Rp.
7,906,381.88
1.0000 m2
100,000.00 Rp.
2,520,000.00
a.Rp
80,000.00 Rp.
576,000.00
a.Rp
150,000.00 Rp.
234,000.00
8.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
800,000.00
0.8000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
96,000.00
3.5000 o/h
Pekerja
a.Rp
80,000.00 Rp.
280,000.00
0.1500 o/h
Mandor
a.Rp
150,000.00 Rp.
22,500.00
0.2000 kg
Paku campuran
a.Rp
28,807.50 Rp.
5,761.50
0.0400 m3
Kayu kelas I
a.Rp
4,081,781.25 Rp.
163,271.25
Rp.
1,367,532.75
1.0000 m2
6.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
600,000.00
0.6000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
72,000.00
2.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
160,000.00
0.1000 o/h
Mandor
a.Rp
150,000.00 Rp.
15,000.00
1.2000 m
Kaca Polos 5 mm
a.Rp
265,039.06 Rp.
318,046.87
0.0200 kg
Paku campuran
a.Rp
28,807.50 Rp.
576.15
0.0100 m3
Kayu kelas I
a.Rp
4,081,781.25 Rp.
40,817.81
Rp.
1,206,440.83
1.0000 m2
1.0000 lbr
Tripleks 4 mm
a.Rp
97,750.00 Rp.
97,750.00
2.0000 lbr
a.Rp
23,021.99 Rp.
46,043.98
0.2500 kg
Paku campuran
a.Rp
28,807.50 Rp.
7,201.88
0.0135 m3
Kayu kelas I
a.Rp
4,081,781.25 Rp.
55,104.05
1.5000 o/h
Tukang
a.Rp
100,000.00 Rp.
150,000.00
0.1500 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
18,000.00
2.5000 o/h
Pekerja
a.Rp
80,000.00 Rp.
200,000.00
0.1250 o/h
Mandor
a.Rp
150,000.00 Rp.
18,750.00
Rp.
592,849.90
1.0000 m2
0.0700 m3
Kerikil (lokal)
a.Rp
662,400.00 Rp.
46,368.00
0.3600 zak
Semen
a.Rp
135,330.36 Rp.
48,718.93
0.0440 m
a.Rp
616,400.00 Rp.
27,121.60
0.1350 o/h
Tukang
a.Rp
100,000.00 Rp.
13,500.00
0.0135 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,620.00
0.7200 o/h
Pekerja
a.Rp
80,000.00 Rp.
57,600.00
0.0360 o/h
Mandor
a.Rp
150,000.00 Rp.
5,400.00
Rp.
200,328.53
16.
1.0000 m2
0.0700 m
17.
a.Rp
662,400.00 Rp.
46,368.00
0.2500 zak
Semen
a.Rp
135,330.36 Rp.
33,832.59
0.0300 m
a.Rp
616,400.00 Rp.
18,492.00
0.1350 o/h
Tukang
a.Rp
100,000.00 Rp.
13,500.00
0.0135 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,620.00
0.7200 o/h
Pekerja
a.Rp
80,000.00 Rp.
57,600.00
0.0360 o/h
Mandor
a.Rp
150,000.00 Rp.
5,400.00
Rp.
176,812.59
1.0000 m3
1.0000 m3
0.8300 m
Kerikil (lokal)
a.Rp
662,400.00 Rp.
549,792.00
0.5400 m3
a.Rp
616,400.00 Rp.
332,856.00
6.8000 zak
Semen
a.Rp
135,330.36 Rp.
920,246.43
6.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
480,000.00
0.3000 o/h
Mandor
a.Rp
150,000.00 Rp.
45,000.00
1.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
100,000.00
0.1000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
12,000.00
Rp.
2,439,894.43
1.0000 m3
110.0000 kg
Besi Beton
Besi beton
a.Rp
17,455.01 Rp.
1,920,051.13
Kawat pengikat
a.Rp
29,037.50 Rp.
58,075.00
6.0000 O/H
Pekerja
a.Rp
80,000.00 Rp.
480,000.00
2.2500 O/H
Tukang
a.Rp
100,000.00 Rp.
225,000.00
0.2250 O/H
Kepala tukang
a.Rp
120,000.00 Rp.
27,000.00
Rp.
2,710,126.13
2.0000 kg
1.0000 m3
Bekisting / Cetakan
0.4000 m3
Papan bekesting
a.Rp
2,174,937.50 Rp.
869,975.00
4.0000 kg
Paku Campuran
a.Rp
28,807.50 Rp.
115,230.00
6.0000 O/H
Pekerja
a.Rp
80,000.00 Rp.
480,000.00
1.0000 O/H
Tukang
a.Rp
100,000.00 Rp.
100,000.00
0.1000 O/H
Kepala tukang
a.Rp
120,000.00 Rp.
12,000.00
0.3000 O/H
Mandor
a.Rp
150,000.00 Rp.
45,000.00
Pekerja Bongkar/siram
a.Rp
80,000.00 Rp.
80,000.00
Rp.
1,702,205.00
Rp.
6,852,225.55
1.0000 O/H
1.0000 m2
25.0000 bh
a.Rp
3,911.73 Rp.
97,793.13
0.0230 m
19.
Pasir pasangan
a.Rp
616,400.00 Rp.
14,177.20
0.1932 zak
Semen
a.Rp
135,330.36 Rp.
26,145.83
0.1300 o/h
Tukang
a.Rp
100,000.00 Rp.
13,000.00
0.0130 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,560.00
0.2700 o/h
Pekerja
a.Rp
80,000.00 Rp.
21,600.00
0.0135 o/h
Mandor
a.Rp
150,000.00 Rp.
2,025.00
Rp.
176,301.15
1.0000 m2
20.0000 bh
a.Rp
5,177.16 Rp.
103,543.13
0.1932 zak
Semen
a.Rp
135,330.36 Rp.
26,145.83
0.0230 m
Pasir pasangan
a.Rp
616,400.00 Rp.
14,177.20
0.1500 o/h
Tukang
a.Rp
100,000.00 Rp.
15,000.00
0.0150 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,800.00
0.2900 o/h
Pekerja
a.Rp
80,000.00 Rp.
23,200.00
0.0145 o/h
Mandor
a.Rp
150,000.00 Rp.
2,175.00
Rp.
186,041.15
20.
21.
22.
23.
1.0000 m2
1.0500 lbr
a.Rp
105,000.00 Rp.
110,250.00
0.0200 kg
Paku Seng
a.Rp
28,807.50 Rp.
576.15
0.1500 o/h
Pekerja
a.Rp
80,000.00 Rp.
12,000.00
0.7500 o/h
Tukang
a.Rp
100,000.00 Rp.
75,000.00
0.0080 o/h
Kepala Tukang
a.Rp
120,000.00 Rp.
960.00
0.0060 o/h
Mandor
a.Rp
150,000.00 Rp.
900.00
Rp.
199,686.15
1.0000 m'
1.2000 lbr
a.Rp
23,021.99 Rp.
27,626.39
0.0250 kg
Paku Seng
a.Rp
28,807.50 Rp.
720.19
0.0200 o/h
Tukang
a.Rp
100,000.00 Rp.
2,000.00
0.0020 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
240.00
0.0100 o/h
Pekerja
a.Rp
80,000.00 Rp.
800.00
0.0050 o/h
Mandor
a.Rp
150,000.00 Rp.
750.00
Rp.
32,136.57
1.0000 m2
0.3500 lbr
Tripleks 4 mm
a.Rp
97,750.00 Rp.
34,212.50
0.0250 m
Kayu kelas II
a.Rp
2,883,625.00 Rp.
72,090.63
0.0200 kg
Paku Tripleks
a.Rp
28,807.50 Rp.
576.15
0.8000 o/h
Tukang
a.Rp
100,000.00 Rp.
80,000.00
0.0800 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
9,600.00
0.2800 o/h
Pekerja
a.Rp
80,000.00 Rp.
22,400.00
0.0014 o/h
Mandor
a.Rp
150,000.00 Rp.
210.00
1.0000 m'
Lat Kayu
a.Rp
13,271.00 Rp.
13,271.00
Rp.
232,360.28
10.0000 m2
1.2000 kg
a.Rp
29,037.50 Rp.
34,845.00
0.7500 o/h
Tukang
a.Rp
100,000.00 Rp.
75,000.00
0.0750 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
9,000.00
0.5000 o/h
Pekerja
a.Rp
80,000.00 Rp.
40,000.00
0.0250 o/h
Mandor
a.Rp
150,000.00 Rp.
3,750.00
( a ) Rp.
162,595.00
Rp.
16,259.50
Untuk 1 m2 = 1/10 x ( a )
24.
10.0000 m2
3.6667 kg
Cat tembok
a.Rp
14,892.50 Rp.
54,605.83
3.6667 kg
Plamur
a.Rp
13,167.50 Rp.
48,280.83
1.0000 lbr
Kertas amplas
a.Rp
5,821.88 Rp.
5,821.88
1.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
100,000.00
0.1100 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
13,200.00
0.7000 o/h
Pekerja
a.Rp
80,000.00 Rp.
56,000.00
0.0250 o/h
Mandor
a.Rp
150,000.00 Rp.
3,750.00
( a ) Rp.
281,658.54
Rp.
28,165.85
Untuk 1 m2 = 1/10 x ( a )
25.
10.0000 m2
3.6667 kg
Cat tembok
a.Rp
14,892.50 Rp.
54,606.33
1.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
110,000.00
0.1100 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
13,200.00
0.8000 o/h
Pekerja
a.Rp
80,000.00 Rp.
64,000.00
0.0250 o/h
Mandor
a.Rp
150,000.00 Rp.
3,750.00
( a ) Rp.
245,556.33
Rp.
24,555.63
Untuk 1 m2 = 1/10 x ( a )
26.
10.0000 m2
1.5000 kg
a.Rp
63,537.50 Rp.
95,306.25
0.6667 ltr
Minyak cat
a.Rp
40,537.50 Rp.
27,025.00
0.5333 kg
Dempul
a.Rp
36,512.50 Rp.
19,473.33
2.5000 lbr
Kertas amplas
a.Rp
5,821.88 Rp.
14,554.69
2.4000 o/h
Tukang
a.Rp
100,000.00 Rp.
240,000.00
0.2400 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
28,800.00
2.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
160,000.00
0.1000 o/h
Mandor
a.Rp
150,000.00 Rp.
15,000.00
( a ) Rp.
600,159.27
Rp.
60,015.93
31,912.50 Rp.
111,693.75
Untuk 1 m2 = 1/10 x ( a )
27.
10.0000 m2
3.5000 ltr
Ter / residu
a.Rp
1.0000 o/h
Pekerja
a.Rp
80,000.00 Rp.
80,000.00
0.0500 o/h
Mandor
a.Rp
150,000.00 Rp.
7,500.00
( a ) Rp.
199,193.75
Rp.
19,919.38
Untuk 1 m2 = 1/10 x ( a )
28.
29.
30.
31.
32.
33.
34.
1.0000 bh
1.0000 set
a.Rp
103,571.88 Rp.
103,571.88
1.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
100,000.00
Rp.
203,571.88
1.0000 bh
1.0000 bh
a.Rp
31,696.88 Rp.
31,696.88
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
Rp.
41,696.88
1.0000 bh
1.0000 bh
a.Rp
17,321.88 Rp.
17,321.88
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
Rp.
27,321.88
1.0000 bh
1.0000 bh
Hak angin
a.Rp
28,821.88 Rp.
28,821.88
0.0500 o/h
Tukang
a.Rp
100,000.00 Rp.
5,000.00
Rp.
33,821.88
1.0000 bh
PASANGAN GRENDEL
1.0000 bh
Grendel
a.Rp
31,696.88 Rp.
31,696.88
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
Rp.
41,696.88
1.0000 ttk
1.0000 bh
Lampu XL 14 watt
a.Rp.
#N/A Rp.
1.0000 bh
Stand inbow
a.Rp.
25,000.00 Rp.
25,000.00
1.0000 set
Stand lampu XL
a.Rp.
15,000.00 Rp.
15,000.00
3.0000 m'
Kabel/pipa union
a.Rp.
32,431.06 Rp.
97,293.17
1.0000 o/h
Tukang
a.Rp.
100,000.00 Rp.
100,000.00
0.1000 o/h
Kepala tukang
a.Rp.
120,000.00 Rp.
12,000.00
1.0000 o/h
Pekerja
a.Rp.
80,000.00 Rp.
80,000.00
0.1500 o/h
Mandor
a.Rp.
150,000.00 Rp.
22,500.00
1.0000 ttk
1.0000 set
XL 14 Watt Tanam
Rp.
XL 14 Watt Biasa
Rp.
#N/A
#N/A
351,793.17
PEMASANGAN SEKERING
Sekering limit
a.Rp.
45,496.88 Rp.
45,496.88
Kabel/pipa union
a.Rp.
32,431.06 Rp.
324,310.58
1.5000 o/h
Tukang
a.Rp.
100,000.00 Rp.
150,000.00
0.1500 o/h
Kepala tukang
a.Rp.
120,000.00 Rp.
18,000.00
1.0000 o/h
Pekerja
a.Rp.
80,000.00 Rp.
80,000.00
0.1500 o/h
Mandor
a.Rp.
150,000.00 Rp.
22,500.00
10.0000 m'
640,307.45
35.
1.0000 ttk
1.0000 bh
Stop kontak
a.Rp.
28,246.88 Rp.
28,246.88
3.0000 m'
Kabel/pipa union
a.Rp.
32,431.06 Rp.
97,293.17
0.2500 o/h
Pekerja
a.Rp.
80,000.00 Rp.
20,000.00
145,540.05
36.
1.0000 ttk
1.0000 bh
Saklar tunggal
a.Rp.
34,571.88 Rp.
34,571.88
0.2500 o/h
Pekerja
a.Rp.
80,000.00 Rp.
20,000.00
54,571.88
37.
1.0000 ttk
1.0000 bh
Saklar ganda
a.Rp.
51,821.88 Rp.
51,821.88
0.2500 o/h
Pekerja
a.Rp.
80,000.00 Rp.
20,000.00
71,821.88
38.
39.
40.
41.
1.0000 bh
1.0000 bh
Stop kran
a.Rp
30,546.88 Rp.
30,546.88
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
0.0100 o/h
Kepala Tukang
a.Rp
120,000.00 Rp.
1,200.00
Rp.
41,746.88
207,000.00
1.0000 bh
1.0000 bh
Kloset jongkok
a.Rp
207,000.00 Rp.
0.0500 zak
Semen
a.Rp
135,330.36 Rp.
6,766.52
0.0300 m3
Pasir pasangan
a.Rp
616,400.00 Rp.
18,492.00
1.0000 o/h
Tukang
a.Rp
100,000.00 Rp.
100,000.00
0.1000 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
12,000.00
0.5000 o/h
Pekerja
a.Rp
80,000.00 Rp.
40,000.00
0.0400 o/h
Mandor
a.Rp
150,000.00 Rp.
6,000.00
Rp.
390,258.52
1.0000 bh
1.0000 bh
a.Rp
31,620.00 Rp.
31,620.00
0.1000 o/h
Tukang
a.Rp
100,000.00 Rp.
10,000.00
0.0100 o/h
Kepala Tukang
a.Rp
120,000.00 Rp.
1,200.00
Rp.
42,820.00
1.0000 m2
6.0000 bh
a.Rp
19,182.92 Rp.
115,097.53
0.0230 m
Pasir pasangan
a.Rp
616,400.00 Rp.
14,177.20
0.1932 zak
Semen
a.Rp
135,330.36 Rp.
26,145.83
0.1300 o/h
Tukang
a.Rp
100,000.00 Rp.
13,000.00
0.0130 o/h
Kepala tukang
a.Rp
120,000.00 Rp.
1,560.00
0.2700 o/h
Pekerja
a.Rp
80,000.00 Rp.
21,600.00
0.0135 o/h
Mandor
a.Rp
150,000.00 Rp.
2,025.00
Rp.
193,605.56
0
0
0
0
0
0
NO
URAIAN PEKERJAAN
I. PEKERJAAN PERSIAPAN
1 . Pekerjaan Penyiapan Lokasi
2 . Pengukuran / Pemasangan Bowplank
3 . Pelaporan dan Dokumentasi
VOLUME
JUMLAH
HARGA
(Rp.)
500,000.00
51,004.31
1,750,000.00
500,000.00
2,346,198.38
1,750,000.00
4,596,198.38
m3
m3
m3
m3
38,000.00
11,400.00
361,530.00
696,180.00
869,250.00
86,925.00
7,094,057.35
6,613,166.98
14,663,399.33
16.47 m3
1.83 m3
2.04 m3
2,439,894.43
6,852,225.55
2,513,533.61
40,185,061.24
12,539,572.77
5,135,953.49
57,860,587.49
2.06 m3
72.12 m2
72.12 m2
2,513,533.61
72,114.64
6,438.91
5,180,392.76
5,200,907.48
464,374.10
II.
1
2
3
4
.
.
.
.
1.00 pkt
46.00 m'
1.00 ls
HARGA
SATUAN
(Rp.)
22.88
7.63
19.62
9.50
10,845,674.34
V.
PEKERJAAN LANTAI
1 . Pek. Cor Lantai 1pc : 3psr : 5krl tebal 7 cm
VI.
1
2
3
4
5
VII.
1
2
3
4
5
6
92.43 m2
200,328.53
.
.
.
.
.
.
.
.
.
.
.
PEKERJAAN ATAP
Pek. Kuda-kuda Kayu Klas II
Pek. Gording Kayu Klas II
Pek. Lisplank Papan Kayu Klas I
Pek. Zinc Allume Colour
Pek. Nok, Jurai dan talang
Pek. Plafond Tripleks dan Rangka
List Plafond 1.5/4 cm
1.31
1.08
88.00
158.61
6.00
120.44
151.34
m3
m3
m2
m2
m'
m2
m'
5,027,309.50
4,274,810.00
355,416.38
199,686.15
32,136.57
232,360.28
18,517,167.21
18,517,167.21
11,469,693.31
7,463,743.88
16,890,171.68
8,205,196.50
592,849.90
44,621,655.27
6,600,334.53
4,630,474.19
31,276,641.00
31,672,939.12
192,819.44
27,986,180.22
102,359,388.51
NO
URAIAN PEKERJAAN
VIII .
1 .
2 .
3 .
4 .
5 .
IX.
PEKERJAAN PENGECATAN
1 . Pek. Cat Dinding
2
3
4
5
X
1
2
3
4
5
6
VOLUME
.
.
.
.
.
.
.
.
.
HARGA
SATUAN
(Rp.)
JUMLAH
HARGA
(Rp.)
5.00
28.00
20.00
14.00
14.00
bh
bh
bh
bh
bh
203,571.88
27,321.88
41,696.88
33,821.88
41,696.88
1,017,859.38
765,012.50
833,937.60
473,506.25
583,756.25
3,674,071.98
72.12
86.48
119.36
86.60
100.83
179.71
m2
28,165.85
2,031,321.40
m2
m2
m2
m2
24,555.63
16,259.50
60,015.93
19,919.38
2,931,009.46
1,408,098.72
6,051,621.99
3,579,655.11
16,001,706.67
390,258.52
41,746.88
305,037.50
42,820.00
500,000.00
390,258.52
41,746.88
305,037.50
42,820.00
500,000.00
1.00
1.00
1.00
1.00
1.00
1.00
bh
bh
unit
bh
ls
unit
1,279,862.89
REKAPITULASI
I
II
III
IV
V
VI
.
.
.
.
.
.
VII
VIII
IX
X
.
.
.
.
PEKERJAAN PERSIAPAN
PEKERJAAN GALIAN DAN URUGAN
PEKERJAAN BATU/BETON
PEKERJAAN DINDING DAN PLESTERAN
PEKERJAAN LANTAI
PEKERJAAN KUSEN, DINDING PARTISI, PINTU
DAN JENDELA
PEKERJAAN ATAP
PEKERJAAN PENGGANTUNG DAN PENGUNCI
PEKERJAAN PENGECATAN
PEKERJAAN SANITAIR DAN AKHIR
JUMLAH
PPN 10%
TOTAL COST
DIBULATKAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,596,198.38
14,663,399.33
57,860,587.49
10,845,674.34
18,517,167.21
44,621,655.27
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
102,359,388.51
3,674,071.98
16,001,706.67
1,279,862.89
274,419,712.06
27,441,971.21
301,861,683.27
301,860,000.00