PERINCIAN RENCANA ANGGARAN BIAYA

GALIAN SALURAN PEMBUANG/PEMBAWA DAN PINTU

AIR DESA MATANG BAROH KECAMATAN TANAH
PASIR, KAB. ACEH UTARA.

NO
I.

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN
1. Sewa Pondok Kerja
2. Uitzet/Pasang Profil
3. Pembersihan Lapangan

II.
1.
2.
3.
4.
5.

PEK. PLAT BETON 2 BUAH

Galian Tanah
Timbunan Tanah
Pasangan Batu Kali 1:4
Beton Bertulang 1:2:3
Plesteran 1:3

VOLUME

1.00 Unit
Ls
Ls

17.20
20.12
17.2
10.16
71.92

m3
m3
m3
m3
m2

ANALISA

HARGA
SATUAN
(Rp)

JUMLAH
HARGA
(Rp)

Taksir
Taksir
Taksir

800,000.00
500,000.00
500,000.00
Jumlah

800,000.00
500,000.00
500,000.00
1,800,000.00

A.1
A.18
G.32.h
Supl. V
G.50.k

#REF!
#REF!
-

#REF!
#REF!
#REF!

Jumlah
III.

PEK. GALIAN SALURAN PEMBAWA

PEMBUANG SEP. 2.677 M'
1. Galian Tanah
2. Meratakan Hasil Galian

2,677.10 m3
669.02 m3

A.1
1/4 A.1
Jumlah

IV.
1.
2.
3.
4.
5.

PEK. PINTU AIR 1 BUAH

Galian Tanah
Pasangan Batu Kali 1:4
Beton Bertulang 1:2:3
Plesteran 1:3
Pintu Air B = 1.20x2.65

7.30
11.20
0.28
8.53
1.00

m3
m3
m3
m2
bh

A.1
G.32.h
Supl. V
G. 50.k
Taksir

#REF!
1,000,000.00
Jumlah

#REF!
1,000,000.00
#REF!

1.
2.
3.
4.

PEK. GORONG-GORONG
Galian Tanah
Pasangan Batu Kali 1:4
Plesteran 1:3
Gorong-Gorong o 30 cm

4.56
3.11
6.00
5.00

m3
m3
m2
bh

A.1
G. 32.h
G. 50.k
Taksir

50,000.00
Jumlah

250,000.00
250,000.00

167.83 m3
167.83 m3
621.25 m2

A.1
G. 32. H
G. 50. K

150,000.00
300,000.00
100,000.00
100,000.00
Jumlah

150,000.00
300,000.00
100,000.00
100,000.00
650,000.00

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,800,000.00
#REF!
#REF!
250,000.00
650,000.00
#REF!
178,000,000.00

V.

VI.

PEKERJAAN TALUD
SEP. 517.5 M'
1. Galian Tanah
2. Pasangan Batu Kali 1:4
3. Plesteran 1:3

Jumlah
VII.
1.
2.
3.
4.

PEKERJAAN LAIN-LAIN
Administrasi Kontrak
Adm. Progres dan Pelaporan
Adm. Photo Dokumentasi
P3K /Keamanan

Ls
Ls
Ls
Ls

Taksir
Taksir
Taksir
Taksir

REKAPITULASI :
I.
II.
III.
IV.
V.
VI.
VII.

PEKERJAAN PERSIAPAN
PEKERJAAN PLAT BETON 2 BUAH
PEK. GALIAN SALURAN PEMBAWA/PEMBUANGAN SEP. 2.677
PEKERJAAN PINTU AIR 1 BUAH
PEKERJAAN GORONG-GORONG
PEKERJAAN TALUD SEP.517,5 M'
PEKERJAAN LAIN-LAIN
JUMLAH
DIBULATKAN
Terbilang : ( Seratus Tujuh Puluh Delapan Juta Rupiah,- )

Lhokseumawe, 11 Oktober 2002

Perusahaan/Pemborong
CV. BUKET UTAMA

RIDWAN KARIM,SE.
Direktur

DAFTAR ANALISA

Anl.A.1

Anl.A.2

Anl.A.18 a

1 m3 Galian Tanah Biasa

0.750 Org Pekerja
0.025 Org Mandor

@
@

Rp.
Rp.

25,000.00
42,000.00
Jumlah..
Dibulatkan

=
=
=
=

Rp.
Rp.
Rp.
Rp.

18,750.00
1,050.00
19,800.00
20,850.00

1 m3 Galian Tanah Keras

2.000 Org Pekerja
0.033 Org Mandor

@
@

Rp.
Rp.

42,000.00
Jumlah..
Dibulatkan

=
=
=
=

Rp.
Rp.
Rp.
Rp.

1,386.00
1,386.00
2,772.00

1 m3 Lapisan Pasir Urug

1.200 m3
Pasir Urug
0.300 Org Pekerja
0.010 Org Mandor

@
@
@

Rp.
Rp.
Rp.

70,000.00
42,000.00
42,000.00
Jumlah..
Dibulatkan

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

84,000.00
12,600.00
420.00
96,600.00
97,020.00

1 m2 Cetakan Beton :
0.200 Org Pekerja
0.010 Org Mandor
0.050 Org Kepala Tukang
0.500 Org Tukang Kayu
0.400 Kg
Paku
0.040 M3
Papan Bakesting

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

25,000.00
37,000.00
40,000.00
37,000.00
7,000.00
23,000.00
Jumlah..

=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

5,000.00
370.00
2,000.00
18,500.00
2,800.00
920.00
29,590.00

Membongkar dan Menyiram Beton :

4.000
Pekerja

Rp.

25,000.00 = Rp.

100,000.00

1 m3 Stut Werk Pekerjaan Beton :

3.500 Org Pekerja
0.175 Org Mandor
1.050 Org Kepala Tukang
10.500 Org Tukang Kayu

@
@
@
@

Rp.
Rp.
Rp.
Rp.

4
Anl. F.8

Anl.F.8a

Anl. F.8b

4.000 Kg
0.455 m3

Anl.G.1

Anl.G.14

Anl.G.32.m :

10 Anl.G.41

Untuk Upah diambil 50 % x

Paku kayu
@
Kayu stut
@

#REF!
#REF!
#REF!
#REF!
Jumlah..
#REF!
Rp.
#REF!
Rp.
#REF!
Jumlah..
Dibulatkan

=
=
=
=

Rp.
Rp.
Rp.
Rp.

=
=
=
=

Rp.
Rp.
Rp.
Rp.

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

1 m3 Pasang batu kosong Anstamping

1.500 Org Pekerja
0.075 Org Mandor
1.200 m3
m3 Batu kali

@
@
@

Rp.
Rp.
Rp.

711.00
80,000.00
Jumlah..
Dibulatkan

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

1,066.50
96,000.00
97,066.50
97,066.50

1 m3 Bahan perekat
8.500 Org Mandor
0.540 m3
m3 Batu kali

@
@

Rp.
Rp.

10,000.00
Jumlah..
Dibulatkan

=
=
=
=

Rp.
Rp.
Rp.
Rp.

85,000.00
85,000.00
85,000.00

1 m3 Pasangan Batu Kali 1 : 3 :

3.600 Org Pekerja
0.180 Org Mandor
1.200 Org Tukang Batu
0.120 Org Kepala Tukang
1.200 m3
m3 Batu Kali
5.062 Zak Semen
0.522 m3
Pasir Beton

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

25,000.00
37,000.00
37,000.00
40,000.00
80,000.00
28,000.00
45,000.00
Jumlah..

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

90,000.00
6,660.00
44,400.00
4,800.00
96,000.00
141,736.00
23,490.00
407,086.00

1 m3 Beton Cor 1 : 2 : 3 : (K175)

6.000 Org Pekerja
0.300 Org Mandor
0.100 Org Kepala Tukang
1.000 Org Tukang Batu
0.820 m3
Kerikil
0.540 m3
Pasir Pasangan
8.000 Zak semen

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

25,000.00
37,000.00
40,000.00
37,000.00
70,000.00
45,000.00
28,000.00
Jumlah..

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

150,000.00
11,100.00
4,000.00
37,000.00
57,400.00
24,300.00
224,000.00
507,800.00

- = Rp.
Jumlah.. = Rp.
Dibulatkan
= Rp.

380,850.00
888,650.00
1,269,500.00

0.750

Untuk upah diambil 75 %

11 Anl.G.41.a

1 m3 Beton Cor 1 :1,5 : 2,5 (K.225)

6.000 Org Pekerja
0.300 Org Mandor
0.100 Org Kepala Tukang
1.000 Org Tukang Batu
0.964 m3
Kerikil
0.641 m3
Pasir Pasangan
10.250 Zak semen

0.750

12 Anl.G 44

13 Anl.G 50h

14 Anl.G.50.k

15 Anl.G 50n

16 Anl.I.2

1 m3 Beton Cor
6.000 Org
0.300 Org
0.050 Org
0.500 Org
1.000 m3
0.500 m3
4.240 Zak

10,000.00
Jumlah..

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

60,000.00
60,000.00

25,000.00 = Rp.
Jumlah.. = Rp.
Dibulatkan
= Rp.

45,000.00
105,000.00
150,000.00

1:3:5
Pekerja
Mandor
Kepala Tukang
Tukang Batu
Kerikil
Pasir Pasangan
semen

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Jumlah..
Dibulatkan

=
=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1 m2 Plasteran 1 : 2
0.400 Org Pekerja
0.020 Org Mandor
0.015 Org Kepala Tukang
0.150 Org Tukang Batu
0.017 m3
Pasir Pasangan
0.215 Zak semen

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Jumlah..
Dibulatkan

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1 m2 Plesteran 1 : 3 :
0.400 Org Pekerja
0.020 Org Mandor
0.150 Org Tukang
0.015 Org Kepala Tukang
0.134 Zak Semen
0.013 M3
Pasir Pasangan

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

25,000.00
37,000.00
37,000.00
40,000.00
28,000.00
45,000.00
Jumlah..

=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1 m2 Plasteran 1 : 4
0.400 Org Pekerja
0.020 Org Mandor
0.015 Org Kepala Tukang
0.150 Org Tukang Batu
0.021 m3
Pasir Pasangan
0.130 Zak semen

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Jumlah..
Dibulatkan

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

@
@
@

Rp.
Rp.
Rp.

37,000.00 = Rp.
40,000.00 = Rp.
25,000.00 = Rp.

333,000.00
120,000.00
225,000.00

@
@

Rp.
Rp.

6,200.00 = Rp.
7,000.00 = Rp.
Jumlah.. = Rp.

620,000.00
14,000.00
1,312,000.00

= Rp.

13,120.00

100 kg Pekerjaan Besi :

Upah :
9.000 Org Tukang Besi
3.000 Org Kepala Tukang
9.000 Org Pekerja
Bahan :
100.000 Kg
Besi Beton
2.000 Kg
Kawat Beton

10 m2 Mengecat Tembok 3 Kali

0.750 Org Pekerja
0.200 Org Mandor
0.250 Org Kepala Tukang
1.000 Org Tukang Cat
0.021 m3
Cat tembok
0.130 Zak Cat dasar

Untuk 1 m2 =
18 Anl.Supl. V

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Untuk upah diambil 75 %

Untuk 1 kg pekerjaan besi = 1/100 x Rp.

17 Anl. K.23

@
@
@
@
@
@
@

1/10

1,312,000.00

@
@
@
@
@
@

1 m3 Beton bertulang 1:2:3 (K175)

1.000 m3
Analisa G.41

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Jumlah..
Dibulatkan

=
=
=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

10,000.00
740.00
5,550.00
600.00
3,752.00
585.00
21,227.00

Rp.

1,269,500.00 = Rp.

1,269,500.00

222.000 kg
6.000 m2
0.125 Org

19 Anl.Supl. V a.

Analisa I.2
Analisa F.8
Analisa F.8a

1 m3 Beton bertulang 1:2:3 (K175)

1.000 m3
Analisa G.41
224.000 kg
Analisa I.2
6.000 m2
Analisa F.8
0.125 Org Analisa F.8a

@
@
@

Rp.
Rp.
Rp.

13,120.00
29,590.00
100,000.00
Jumlah..
Dibulatkan

=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.

2,912,640.00
177,540.00
12,500.00
190,040.00
202,540.00

@
@
@
@

Rp.
Rp.
Rp.
Rp.

1,269,500.00
13,120.00
29,590.00
100,000.00
Jumlah..
Dibulatkan

=
=
=
=
=
=

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,269,500.00
2,938,880.00
177,540.00
12,500.00
190,040.00
202,540.00

Lhokseumawe, 11 Oktober 2002

Perusahaan/Pemborong
CV. BUKET UTAMA

RIDWAN KARIM,SE.
Direktur

DAFTAR UPAH DAN BAHAN - BAHAN

I. UPAH :
1.
2.
3.
4.

Pekerja
Tukang
Mandor
Kepala Tukang

Rp.
Rp.
Rp.
Rp.

50,000.00
75,000.00
75,000.00
150,000.00

/hari
/hari
/hari
/hari

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

600
110,000.00
3,500.00
4,500.00
35,000.00
12,000.00
80,000.00
5,000.00
2,500.00

/bh
/m3
/bh
/kg
/kg
/kg
/bh
/bh
/bh

II. BAHAN - BAHAN :

1
2
3
4
5
6
7
8
9

Batu bata
Batu Kali
Baut kuda-kuda
Besi Beton
Cat minyak
Cat Polimik
Floor drain
Grendel jendela
Hak angin

PERINCIAN RENCANA ANGGARAN BIAYA

GALIAN SALURAN PEMBUANG/PEMBAWA DAN PINTU
AIR DESA MATANG BAROH KECAMATAN TANAH
PASIR, KAB. ACEH UTARA.

NO

URAIAN PEKERJAAN

I.
1.
2.
3.

PEKERJAAN PERSIAPAN
Sewa Pondok Kerja
Uitzet/Pasang Profil
Pembersihan Lapangan

II.
1.
2.
3.
4.
5.

PEK. PLAT BETON 2 BUAH

Galian Tanah
Timbunan Tanah
Pasangan Batu Kali 1:4
Beton Bertulang 1:2:3
Plesteran 1:3

VOLUME

1.00 Unit
Ls
Ls

17.20
20.12
17.2
10.16
71.92

m3
m3
m3
m3
m2

ANALISA

Taksir
Taksir
Taksir

HARGA
SATUAN
(Rp)

JUMLAH
HARGA
(Rp)

800,000.00
500,000.00
500,000.00
Jumlah

800,000.00
500,000.00
500,000.00
1,800,000.00

#REF!
#REF!
-

#REF!
#REF!
#REF!

A.1
A.18
G.32.h
Supl. V
G.50.k
Jumlah

III. PEK. GALIAN SALURAN PEMBAWA

PEMBUANG SEP. 2.677 M'
1. Galian Tanah
2. Meratakan Hasil Galian

2,677.10 m3
669.02 m3

A.1
1/4 A.1
Jumlah

IV.
1.
2.
3.
4.
5.

PEK. PINTU AIR 1 BUAH

Galian Tanah
Pasangan Batu Kali 1:4
Beton Bertulang 1:2:3
Plesteran 1:3
Pintu Air B = 1.20x2.65

7.30
11.20
0.28
8.53
1.00

m3
m3
m3
m2
bh

A.1
G.32.h
Supl. V
G. 50.k
Taksir

#REF!
#REF!
### 1,000,000.00
Jumlah
#REF!

V.
1.
2.
3.
4.

PEK. GORONG-GORONG
Galian Tanah
Pasangan Batu Kali 1:4
Plesteran 1:3
Gorong-Gorong o 30 cm

4.56
3.11
6.00
5.00

m3
m3
m2
bh

A.1
G. 32.h
G. 50.k
Taksir

50,000.00
Jumlah

250,000.00
250,000.00

167.83 m3
167.83 m3
621.25 m2

A.1
G. 32. H
G. 50. K

150,000.00

150,000.00

VI. PEKERJAAN TALUD

SEP. 517.5 M'
1. Galian Tanah
2. Pasangan Batu Kali 1:4
3. Plesteran 1:3

Jumlah
VII.PEKERJAAN LAIN-LAIN
1. Administrasi Kontrak

Ls

Taksir

2. Adm. Progres dan Pelaporan

3. Adm. Photo Dokumentasi
4. P3K /Keamanan

Ls
Ls
Ls

Taksir
Taksir
Taksir

300,000.00
100,000.00
100,000.00
Jumlah

300,000.00
100,000.00
100,000.00
650,000.00

REKAPITULASI :
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN PLAT BETON 2 BUAH
III. PEK. GALIAN SALURAN PEMBAWA/PEMBUANGAN SEP. 2.677
IV. PEKERJAAN PINTU AIR 1 BUAH
V. PEKERJAAN GORONG-GORONG
VI. PEKERJAAN TALUD SEP.517,5 M'
VII.PEKERJAAN LAIN-LAIN
JUMLAH
DIBULATKAN
Terbilang : ( Seratus Tujuh Puluh Delapan Juta Rupiah,- )

Rp. 1,800,000.00
Rp.
#REF!
Rp.
Rp.
#REF!
Rp.
250,000.00
Rp.
Rp.
650,000.00
Rp.
#REF!
Rp.
###

Lhokseumawe, 11 Oktober 2002

Perusahaan/Pemborong
CV. BUKET UTAMA

RIDWAN KARIM,SE.
Direktur

Oktober 2002

NO

URAIAN PEKERJAAN

PEKERJAAN TAMBAH

A
1
2
3
4
5
6
7
8
9

Pekerjaan plafon asbes

Asbes 1x1 m
Cat air Polimik/setara
Kayu kasau 5x7 cm
Paku asbes
Kuas roda
Kuas biasa
Ongkos kerja pasang les plafon luar
Ongkos kerja plafon tambahan
Ongkos cat ulang plafon lama

B
1
2
3
4
5

Pekerjaan Selasar
Batu bata
Tanah timbun
Pasir pasang
Semen
Ongkos kerja

C
1
2
3
4
5
6
7
8

Pekerjaan cat dinding dan kozen

Cat air Polimik/setara
Cat kozen + pintu (cat minyak)
Cat teralis (cat perak)
Dempul
Kuas 2 "
Thinner
Kertas amplas
Onkos kerja

Pekerjaan Pas. Keramik lantai

1
2
3
4
5

Keramik Lantai miqrab 30x30 cm

Pasir pasang
Cor beton tumbuk bawah lantai
Semen
Ongkos pasang

E
1
2
3
4
5
6
7

Pekerjaan dinding pas.batu bata

Batu bata
Pasir pasang
semen
Besi beton dia. 12 mm
Besi beton dia. 6 mm
Papan mal
Ongks kerja

F
1
2
3
4
5
6

Pekerjaan instalasi listrik

Kabel NYM 3x2,5
Sacklar (Brocco)
Stopcontak ( Brocco)
Pipa listrik
Isi Box panel
Ongkos kerja

VOLUME

65.00
235.00
8.00
2.00
8.00
8.00
123.00
65.00
608.00

Lbr
kg
btg
ktk
bh
bh
btg
m2
m2

2,560.00
76.00
4.00
15.00
Ls

Bh
m3
m3
Zak

260.00
16.00
40.00
15.00
5.00
12.00
10.00
910.00

Kg
kg
kg
kg
bh
ltr
lbr
m2

18.00
3.00
16.00
6.00
18.00

m2
m3
m3
zak
m2

8,540.00
16.00
70.00
14.00
15.00
10.00
85.80

Bh
m3
zak
btg
btg
lbr
m2

250.00
5.00
2.00
6.00
1.00
1.00

m'
bh
bh
btg
unit
paket

DAFTAR UPAH DAN BAHAN - BAHAN

I. UPAH :
1.
2.
3.
4.

Pekerja
Tukang
Mandor
Kepala Tukang

Rp.
Rp.
Rp.
Rp.

50,000.00
75,000.00
75,000.00
120,000.00

/hari
/hari
/hari
/hari

Batu bata
Batu Kali
Baut kuda-kuda
Besi Beton
Cat minyak
Cat dasar
Cat Polimik
Dempul
Floor drain
Grendel jendela
Hak angin
Kawat Beton
Kawat Beton
Kayu klas I
Kayu klas II
Kayu perancah
Kerikil Bersih
Kertas pasir
Kloset jongkok
Kunci pintu Lesa
Keramik 30x30 cm
Keramik 20x20 cm
Paku Kayu 2" - 5"
Papan Bekesting
Papan Lesplank
Pasir Pasangan
Rabung seng
Semen
Seng spordex
Tanah Timbun
Triplek 4 mm
Pasir urug
Les Profil
Paku seng

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.

600
150,000.00
3,500.00
4,500.00
35,000.00
35,000.00
15,000.00
12,000.00
80,000.00
5,000.00
2,500.00
7,000.00
7,500.00
3,100,000.00
2,700,000.00
1,500,000.00
90,000.00
2,000.00
123,000.00
150,000.00
7,500.00
2,500.00
5,800.00
23,000.00
1,500,000.00
100,000.00
12,000.00
27,500.00
65,000.00
34,000.00
45,000.00
100,000.00
2,500.00
14,000.00

/bh
/m3
/bh
/kg
/kg
/kg
/kg
/kg
/bh
/bh
/bh
/kg
/kg
/m3
/m3
/m3
/m3
/lbr
/bh
/bh
/bh
/bh
/kg
/m2
/m2
/m3
/lbr
/zak
/lbr
/m3
/lbr
/m3
/m'
/kg

II. BAHAN - BAHAN :

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

Lhokseumawe, 31 Desember 2003

Perusahaan/Pemborong
CV. BUKET UTAMA

RIDWAN KARIM,SE.
Direktur

we, 31 Desember 2003

n/Pemborong

NO
I.

URAIAN PEKERJAAN

PEK. TANAH DAN PASIR

1. Urugan tanah bawah pondasi
2. Urugan pasir bawah lantai

II.

VOLUME

122.40 m3
24.48 m3

ANALISA

HARGA
SATUAN
(Rp)

Taksir
Taksir

27,000.00
46,000.00
Jumlah

1.
a
b
c
d

PEK. BETON DAN BETON BERTULANG

Pondasi menerus
Batu kali
Pasir beton
Kerikil
Semen

21.12
14.78
8.45
13.73
20.69

m3
m3
m3
m3
Zak

Taksir
Taksir
Taksir
Taksir

92,000.00
46,000.00
83,000.00
23,000.00
Jumlah

III.
a
b
c
d
e
f
g
h

Sloof 20x30 cm
Kerikil
Pasir beton
Semen
Besi 14 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"

3.618
2.89
1.77
36.18
37.00
52.00
39.00
22.00
15.00

m3
m3
m3
Zak
btg
btg
lbr
btg
kg

Taksir
Taksir
Taksir
536.5
232.44
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00
Jumlah

IV
a
b
c
d
f
g
h
i
j

Kolom K1" (30x50 cm)

Kerikil
Pasir beton
Semen
Besi 19 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"
Kayu 5x7 cm

21.60
17.28
10.58
194.40
230.00
153.00
56.00
25.00
30.00
56.00

m3
m3
m3
Zak
btg
btg
lbr
btg
kg
btg

Taksir
Taksir
Taksir
8234
725.22
Taksir
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00
20,000.00
Jumlah

V
a
b
c
d
f
g
h
i

Balok latai (13x20 cm)

Kerikil
Pasir beton
Semen
Besi 12 mm
Besi 8 mm
Lat 2x5cm
Papan
Paku 2"-3"

1.79
1.43
0.88
12.14
28.00
25.00
25.00
35.00
20.00

m3
m3
m3
Zak
btg
btg
btg
lbr
kg

Taksir
Taksir
Taksir
Taksir
299.6
118.5
Taksir
Taksir
Taksir

VI Kolom K4" (13x13 cm)

1.72 m3

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
7,000.00
23,000.00
4,500.00
Jumlah

a
b
c
d
f
g
i

Kerikil
Pasir beton
Semen
Besi 12 mm
Besi 8 mm
Papan
Paku 2"-3"

1.38
0.84
11.72
76.00
42.00
25.00
15.00

m3
m3
Zak
btg
btg
lbr
kg

Taksir
Taksir
Taksir
820.8
199.08
Taksir
Taksir

83,000.00
83,000.00
23,000.00
4,000.00
4,000.00
23,000.00
4,500.00
Jumlah

Pondasi tangga
Kerikil
Pasir beton
Semen
Besi 16 mm
Besi 19 mm
Papan
Paku 2"-3"

0.50
0.40
0.25
3.40
6.00
9.00
25.00
15.00

m3
m3
m3
Zak
btg
btg
lbr
kg

Taksir
Taksir
Taksir
114
240.3
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
23,000.00
4,500.00
Jumlah

VIII.
a
b
c
d
f
h
i
j

Plat Tangga( t= 15 cm)

Kerikil
Pasir beton
Semen
Besi 16 mm
Besi 8 mm
Kayu 5x7 cm
Papan
Paku 2"-3"

3.58
2.86
1.75
32.18
59.00
31.00
25.00
25.00
25.00

m3
m3
m3
Zak
btg
btg
btg
lbr
kg

Taksir
Taksir
Taksir
1121
146.94
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
7,000.00
23,000.00
4,500.00
Jumlah

IX.
a
b
c
d
e
f
g
h
i
j

Plat Bordes ( t= 15 cm)

Kerikil
Pasir beton
Semen
Besi 16 mm
Besi 12 mm
Besi 8 mm
Lat 2x5cm
Kayu 5x7 cm
Papan
Paku 2"-3"

1.86
1.49
0.91
16.77
31.00
3.00
2.00
25.00
20.00
8.00
10.00

m3
m3
m3
Zak
btg
btg
btg
btg
btg
lbr
kg

Taksir
Taksir
Taksir
589
32.1
9.48
Taksir
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
4,000.00
7,000.00
23,000.00
23,000.00
4,500.00
Jumlah

X.
a
b
c
d
e
f

Balok BL 1 BL1"=( 30x55 cm)

Kerikil
Pasir beton
Semen
Besi 22 mm
Besi 12 mm
Besi 8 mm

22.44
17.95
11.00
201.96
125.00
28.00
165.00

m3
m3
m3
Zak
btg
btg
btg

Taksir
Taksir
Taksir
4475
299.6
782.1

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
4,000.00

VII
a
b
c
d
f
g
i

g Papan
h Lat 2x5cm
i Paku 2"-3"

121.00 lbr
81.00 btg
60.00 kg

Taksir
Taksir
Taksir

23,000.00
7,000.00
4,500.00
Jumlah

XI.
a
b
c
d
f
g
h
i

Balok BL2 (25x40 cm)

Kerikil
Pasir beton
Semen
Besi 19 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"

10.26
8.21
5.03
92.34
65.00
118.00
88.00
85.00
60.00

m3
m3
m3
Zak
btg
btg
lbr
btg
kg

Taksir
Taksir
Taksir
1735.5
559.32
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00
Jumlah

XII.
a
b
c
d
d
f
g
h
i

Balok BLK (25x40 cm)

Kerikil
Pasir beton
Semen
Besi 16 mm
Besi 12 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"

1.70
1.36
0.83
15.30
12.00
4.00
17.00
15.00
8.00
10.00

m3
m3
m3
Zak
btg
btg
btg
lbr
btg
kg

Taksir
Taksir
Taksir
228
42.8
80.58
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00

XIII.
a
b
c
d
f
g
h
i

Balok BA 1 (25x30 cm)

Kerikil
Pasir beton
Semen
Besi 19 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"

3.71
2.96
1.82
33.35
34.00
51.00
38.00
7.00
15.00

m3
m3
m3
Zak
btg
btg
lbr
btg
kg

Taksir
Taksir
Taksir
907.8
241.74
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00
Jumlah

XIV.
a
b
c
d
d
f
g
h
i

Balok POT (25x40 cm) 10x48

Kerikil
Pasir beton
Semen
Besi 19 mm
Besi 12 mm
Besi 8 mm
Papan
Lat 2x5cm
Paku 2"-3"

0.57
0.46
0.28
5.13
5.00
4.00
7.00
3.00
2.00
3.00

m3
m3
m3
Zak
btg
btg
btg
lbr
btg
kg

Taksir
Taksir
Taksir
133.5
42.8
33.18
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
4,000.00
4,000.00
23,000.00
7,000.00
4,500.00

XV. Plat lantai dan Dag (t= 15 cm)

58.15 m3

a
b
c
d
d
f
g
h
i
j
k

Kerikil
Pasir beton
Semen
Besi 10 mm
Kayu stut dolken
Gelagar kayu 5x10 cm
Kayu 5x7 cm
Papan
Triplek t= 4 mm
Lat 2x5cm
Paku 2"-3"

XVI. PEK.PASANGAN DAN PLASTERAN

Pasangan batu bata 1:2
Batu bata trastram dan tangga
Pasir
Semen
Plasteran trasstram 1:2
Pasir
Semen
Pasangan batu bata 1:4
Batu bata trastram dan tangga
Pasir
Semen
Plasteran 1:4
Pasir
Semen
XVII. PEK. LANTAI KERAMIK
Keramik 30x30 cm
Pasir
Semen

XVIII. PEK. PINTU DAN JENDELA

Aluminium kosen
Jalusi aluminium
Jendela aluminium 1,35x80 cm
Jendela aluminium 70x80 cm
Pintu aluminium 80x215 cm
kaca t = 5 mm
Engsel 4 "
Engsel 3 "
Kunci pintu SES
Grendel jendela

46.52
28.49
523.33
1,120.00
1,100.00
205.00
100.00
598.00
190.00
837.00
100.00

m3
m3
Zak
btg
btg
btg
btg
lbr
lbr
btg
kg

Taksir
Taksir
Taksir
8288
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

119.29
7,900.00
5.33
54.02

m2
bh
m3
zak

Taksir
Taksir
Taksir
Taksir

238.58 m2
2.62 m3
33.40 zak

Taksir
Taksir

46,000.00
23,000.00
Jumlah

m2
bh
m3
zak

Taksir
Taksir
Taksir

200.00
46,000.00
23,000.00
Jumlah

859.06 m2
2.58 m3
61.85 zak

Taksir
Taksir

46,000.00
23,000.00
Jumlah
3,500.00
46,000.00
23,000.00
Jumlah

439.61
31,860.00
19.63
33.46

300.00
3,333.00
8.40
147.00

m2
bh
m3
zak

Taksir
Taksir
Taksir

53.50
44.00
32.00
2.00
2.00
100.00
38.00
4.00
6.00
68.00

btg
btg
unit
unit
unit
m2
bh
bh
bh
bh

Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

83,000.00
46,000.00
23,000.00
4,000.00
8,000.00
35,000.00
20,000.00
23,000.00
24,000.00
7,000.00
4,500.00
Jumlah

200.00
46,000.00
23,000.00
Jumlah

Pintu Triplek jati t = 4 mm

Pintu Triplek jati t = 4 mm dua buka

5.00 unit
3.00 unit

Taksir
Taksir

XIX. PEK.PLAFON ASBES 100X100 M

Asbes 100x100 m
Kayu 5x7 cm
Les profil 4x4 cm
Paku 2"
Paku 3"
Paku 1"
Kayu lat 2x5 cm
Paku beton 3"
Cat plitur
Cat plafon AVITEX
Cat dinding AVITEX

310.00
155.00
31.00
20.00
10.00
4.00
50.00
6.00
25.00
188.00
250.00

lbr
btg
btg
kg
kg
ktk
btg
ktk
kg
kg
kg

Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

9,000.00
20,000.00
15,000.00
4,500.00
4,500.00
15,000.00
7,000.00
25,000.00
16,000.00
11,000.00
11,000.00
Jumlah
TOTAL

DAFTAR UPAH DAN BAHAN - BAHAN

UPAH :
1.
2.
3.
4.

Pekerja
Tukang
Mandor
Kepala Tukang

25,000.00
37,000.00
37,000.00
40,000.00

BAHAN - BAHAN :
1.
2
3
4
5
6
7
8
9
10
11
12

Batu Kali
Besi Beton
Kawat Beton
Kerikil Bersih
Paku Kayu 2" - 5"
Papan Bekesting
Pasir Pasangan
Semen
Tanah Timbun
Pasir urug
Kayu perancah
Lat kayu 2x5 cm

92,000.00
4,000.00
5,000.00
83,000.00
4,500.00
23,000.00
46,000.00
23,000.00
27,000.00
46,000.00
20,000.00
7,000.00

13 Kayu stut dolken

14 Kayu 5x7 cm
15 Kayu 5x10 cm
Triplek biasa t=4 mm
Batu bata
Tegel keramik 30x30 cm

8,000.00
20,000.00
35,000.00
24,000.00
200.00
3,500.00

JUMLAH
HARGA
(Rp)
3,304,800.00
1,126,080.00
4,430,880.00

1,360,128.00
388,608.00
1,139,424.00
475,870.00
3,364,030.00
240,235.20
81,549.72
832,140.00
2,146,000.00
929,760.00
897,000.00
154,000.00
67,500.00
5,348,184.92

1,434,240.00
486,864.00
4,471,200.00
32,936,000.00
2,900,880.00
1,288,000.00
175,000.00
135,000.00
1,120,000.00
44,947,184.00

118,590.40
40,256.44
279,330.40
1,198,400.00
474,000.00
175,000.00
805,000.00
90,000.00
3,180,577.24

114,473.60
70,115.08
269,633.60
3,283,200.00
796,320.00
575,000.00
67,500.00
5,176,242.28

33,200.00
11,270.00
78,200.00
456,000.00
961,200.00
575,000.00
67,500.00
2,182,370.00

237,446.40
80,603.04
740,232.00
4,484,000.00
587,760.00
175,000.00
575,000.00
112,500.00
6,992,541.44

123,703.20
41,992.02
385,641.00
2,356,000.00
128,400.00
37,920.00
175,000.00
460,000.00
184,000.00
45,000.00
3,937,656.22

1,490,016.00
505,797.60
4,645,080.00
17,900,000.00
1,198,400.00
3,128,400.00

2,783,000.00
567,000.00
270,000.00
32,487,693.60

681,264.00
231,260.40
2,123,820.00
6,942,000.00
2,237,280.00
2,024,000.00
595,000.00
270,000.00
15,104,624.40

112,880.00
38,318.00
351,900.00
912,000.00
171,200.00
322,320.00
345,000.00
56,000.00
45,000.00
2,354,618.00
246,012.00
83,510.70
766,935.00
3,631,200.00
966,960.00
874,000.00
49,000.00
67,500.00
6,685,117.70

37,848.00
12,847.80
117,990.00
534,000.00
171,200.00
132,720.00
69,000.00
14,000.00
13,500.00
1,103,105.80

3,861,027.20
1,310,655.92
12,036,636.00
33,152,000.00
8,800,000.00
7,175,000.00
2,000,000.00
13,754,000.00
4,560,000.00
5,859,000.00
450,000.00
92,958,319.12

1,580,000.00
245,064.60
1,242,525.83
3,067,590.44
120,721.48
768,227.60
888,949.08
6,372,000.00
903,117.20
769,599.44
8,044,716.63
118,550.28
1,422,603.36
1,541,153.64
11,665,500.00
386,400.00
3,381,000.00
15,432,900.00

2,790,000.00
3,100,000.00
465,000.00
90,000.00
45,000.00
60,000.00
350,000.00
150,000.00
400,000.00
2,068,000.00
2,750,000.00
12,268,000.00
271,496,454.51

/hari
/hari
/hari
/hari

/m3
/kg
/kg
/kg
/kg
/lbr
/m2
/m3
/zak
/m3
/btg
/btg

/btg
/btg
/btg
/lbr
/bh
/bh

1
VI
1
2
3

2
PEKERJAAN KANOPY
Rangka kuda-kuda kayu kanopy
Baut kuda-kuda 1/2" x 7 inci
Seng Spordex

VII
1
2
3
4
5
6
7

PEKERJAAN RANGKA ATAP DAN PLAFON

Rangka kuda-kuda kayu
4.49 m3
Baut kuda-kuda 1/2" x 7 inci
35 bh
Atap seng spordex
350 m2
Papan Lessplank
15.6 m2
Rabung seng
265 m'
Pasang plafon triplek t = 4 mm.(lantai 2)
264 m2
Tolak angin Ornamen Motif Aceh
2 unit

1.25 m3
35 bh
101.5 m2

F.22
Taksir
H.8

5,929,160.00
7,500.00
68,695.00
Jumlah

7,411,450.00
262,500.00
6,972,542.50
14,646,492.50

5,929,160.00
7,500.00
68,695.00
300,000.00
15,000.00
190,810.00
7,000,000.00
Jumlah

26,621,928.40
262,500.00
24,043,250.00
4,680,000.00
3,975,000.00
50,373,840.00
14,000,000.00
123,956,518.40

VIII
1.
2.
3.
4.
5.

PEKERJAAN PENGECATAN
Cat dinding batu bata
Cat kosen pintu dan jendela
Cat plafon
Cat lesplank dan kanopy
Cat pagar besi atas dan lening tangga

A.1
G.32.h
Supl. V
G. 50.k
Taksir

36,625.00
32,170.00
36,625.00
32,170.00
32,170.00
Jumlah

38,925,050.00
3,218,608.50
9,669,000.00
2,605,448.30
935,181.90
55,353,288.70

Taksir
Taksir

500,000.00
150,000.00
Jumlah

4,500,000.00
3,750,000.00
8,250,000.00

Supl. III
Supl. IIIa

149,912.50
154,862.50
Jumlah

22,486,875.00
25,617,354.75
48,104,229.75

75,000.00
100,000.00
65,000.00
80,000.00
150,000.00
65,000.00
123,000.00
75,000.00
2,000,000.00
Jumlah

825,000.00
100,000.00
325,000.00
480,000.00
150,000.00
520,000.00
984,000.00
900,000.00
2,000,000.00
6,284,000.00

3,000.00
4,000.00
6,000.00
45,000.00
5,400.00
15,000.00
12,500.00
15,000.00
500.00
1,500.00
1,000.00
300.00
100.00
9,000.00
400,000.00
15,000.00
3,000.00
Jumlah

4,500,000.00
1,000,000.00
600,000.00
3,915,000.00
64,800.00
210,000.00
237,500.00
210,000.00
23,500.00
345,000.00
55,000.00
22,500.00
100,000.00
72,000.00
400,000.00
150,000.00
36,000.00
11,941,300.00

1062.80
100.05
264.00
80.99
29.07

m2
m2
m2
m2
m2

IX PEKERJAAN PAGAR BESI DAN LENING TANGGA

1. Membuat pagar besi atas
9.00 m'
2. Membuat lening tangga
25.00 m'
X PEKERJAAN LANTAI
1. Lantai keramik 30x30 cm
2. Lantai keramik 20x20 cm
XI
1
2
3
4
5
6
7
8
9
XII
1
2
3
4
5
6
7
8
9
2
3
4
5
6
2
3
4

PEKERJAAN INSTALASI AIR

Pipa PVC dia. 4"
Alat sambung PVC
Pipa galvanis dia. 3/4"
Pipa galvanis dia. 1"
Alat sambung galvanis
Floor draine
Closet jongkok
Kran air
Septictank + Peresapan
PEKERJAAN INSTALASI LISTRIK
Kabel NYA 1x2,5 mm
Kabel NYM 2x2,5 mm
Kabel NYM 3x2,5 mm
Lampu TL 1x36 watt
Lampu pijar
Saklar tunggal
Saklar ganda
Stop kontak
Mangkok in plaster
Pipa listrik PVC 3/4 "
T.Dos PVC 3/4 "
Elbow PVC 3/4"
Klem pipa 9 mm
Isolasi listrik (Besar)
Box panel 50x30x15 cm
MCB 220 Volt 10 Ampere
Fitting duduk

150.00 m3
165.42 m3

Taksir

11.00
LS
5.00
6.00
LS
8.00
8.00
12.00
1.00

btg

bh
bh
bh
Unit

Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

1500.00
250.00
100.00
87.00
12.00
14.00
19.00
14.00
47.00
230.00
55.00
75.00
1000.00
8.00
1.00
10.00
12.00

m'
m'
m'
bh
bh
bh
bh
bh
bh
m'
bh
bh
bh
glg
bh
bh
bh

Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir
Taksir

btg
btg

TIME SCHEDULE
PEKERJAAN

aaasddsd

GALIAN ALURAN PEMBUANG /PEMBAWA DAN PINTU AIR

DESA MATANG BAROH KECAMATAN TANAH PASIR KABUPATEN
ACEH UTARA
BULAN KE

NO

URAIAN PEKERJAAN
1

I.
II.
III.
IV.
V.
VI.
VII.

OKTOBER
2
3

NOPEMBER
2
3

DESEMBER
2
3

JANUARI
2
3

KETERANGAN
4

PEKERJAAN PERSIAPAN
PEKERJAAN PLAT BETON 2 BUAH
PEK. GALIAN SALURAN PEMBAWA/PEMBUANGAN SEP. 2.677
PEKERJAAN PINTU AIR 1 BUAH
PEKERJAAN GORONG-GORONG
PEKERJAAN TALUD SEP.517,5 M'
PEKERJAAN LAIN-LAIN

Kontraktor/pemborong
CV. BUKET UTAMA

RIDWAN KARIM,SE.
Direktur

PERINCIAN RENCANA ANGGARAN BIAYA

PEMBANGUNAN TERAS MASJID BABUL KIRAM DESA BENER PEPANYI
KECAMATAN PERMATA, KABUPATEN BENER MERIAH
HARGA
SATUAN
(Rp)
5

JUMLAH
HARGA
(Rp)
6

NO

URAIAN PEKERJAAN

VOLUME

ANALISA

1.00 Unit
Ls
Ls

Taksir
Taksir
Taksir

500,000.00
1,500,000.00
500,000.00
Jumlah

500,000.00
1,500,000.00
500,000.00
2,500,000.00

A.1
1/4 A1
A.18 a

39,375.00
9,843.75
135,750.00
Jumlah

3,543,750.00
177,187.50
1,221,750.00
4,942,687.50

III. PEKEKERJAAN PASANGAN DAN PLASTERAN

1 Cor pondasi selasar
2.5 m3
2 Pasangan batu bata 1:4
9 m3

G.41
G.33 m

1,325,275.00
813,100.00
Jumlah

3,313,187.50
7,317,900.00
10,631,087.50

IV PEKERJAAN LANTAI TERAS

1. Lantai keramik 30x30 cm

Supl. III

149,912.50
Jumlah

22,486,875.00
22,486,875.00

Taksir
Taksir

300,000.00
200,000.00
Jumlah

I.
1.
2.
3.

PEKERJAAN PERSIAPAN
Sewa Pondok Kerja
Pasang Bowplank
Pembersihan Lapangan

II.
1
2
3

PEKEKERJAAN TANAH
Galian Tanah pondasi
Timbunan Tanah kembali
Timbunan Tanah urugan

1
2
V PEKERJAAN LAIN-LAIN
1. Administrasi Kontrak
4. P3K /Keamanan

90.00 m3
18 m3
9 m3

150.00 m3

3
Ls
Ls

REKAPITULASI :
I. PEKERJAAN PERSIAPAN
II. PEKEKERJAAN TANAH
III. PEKEKERJAAN PASANGAN DAN PLASTERAN
IV. PEKERJAAN LANTAI TERAS
V PEKERJAAN LAIN-LAIN
XI KECAMATAN PERMATA, KABUPATEN BENER MERIAH
XII Pembersihan Lapangan
XIII PEKERJAAN LAIN-LAIN
JUMLAH
DIBULATKAN

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

300,000.00
200,000.00
500,000.00

2,500,000.00
4,942,687.50
10,631,087.50
22,486,875.00
500,000.00
1,500,000.00
22,486,875.00
500,000.00
65,547,525.00
65. 550.000.00,-

Terbilang : ( Enam Puluh Lima Juta Lima Ratus Lima Puluh Ribu Rupiah,- )

Darussalam 10 Agustus 2015

Ketua Panitia Pembangunan Masjid Babul Kiram
(. )

### m

2 m
3 anak tangga teras

teras

22 m x 2 m

2 m

3 anak tangga teras

20m x 2m
RUANG SHALAT

teras

### m
SAWAH PENDUDUK

teras

22m x 2 m
2 m
3 anak tangga teras

### m

2 m

ke buntul

ke simpang tiga

DENAH PERENCANAAN PEMBANGUAN TERAS

MASJID BABUL KIRAM DESA BENER PEPANYI

I. ANALISA HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN

DINDING
No.
I-01

I-02

I-03

I-04

I-05

URAIAN

SATUAN VOLUMEHARGA SATUAN

(Rp)
1 M2 Lantai Ubin Granito ukuran 40 x 40 cm Setara Essenza
Granito 40
m2
1.0500
345,000.00
Semen portl
Kg
9.8000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
1.3000
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Ubin Granito ukuran 30 x 30 cm Setara Essenza
Granito 30
m2
1.0500
322,800.00
Semen portl
Kg
10.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
1.5000
15,700.00
Pekerja
Oh
0.2600
42,000.00
Tukang batu
Oh
0.1250
65,000.00
Kepala tuka
Oh
0.0125
75,000.00
Mandor
Oh
0.0130
80,000.00
Jumlah
Dibulatkan
1 M Plint Ubin Granito ukuran 10 x 40 cm Setara Essenza
Plint granit
Bh
2.6500
27,600.00
Semen portl
Kg
1.2000
1,406.00
Pasir pasang
M3
0.0030
233,400.00
Semen warn
Kg
0.1000
15,700.00
Pekerja
Oh
0.0600
42,000.00
Tukang batu
Oh
0.0300
65,000.00
Kepala tuka
Oh
0.0030
75,000.00
Mandor
Oh
0.0030
80,000.00
Jumlah
Dibulatkan
1 M Plint Ubin Granito ukuran 10 x 30 cm Setara Essenza
Plint granit
Bh
3.3300
25,900.00
Semen portl
Kg
1.6500
1,406.00
Pasir pasang
M3
0.0032
233,400.00
Semen warn
Kg
0.1000
15,700.00
Pekerja
Oh
0.0900
42,000.00
Tukang batu
Oh
0.0900
65,000.00
Kepala tuka
Oh
0.0090
75,000.00
Mandor
Oh
0.0045
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik Corak 10 x 20 cm setara Mulia
Keramik cor
m2
1.0000
56,000.00
Semen portl
Kg
8.0000
1,406.00

HARGA
(Rp)
362,250.00
13,778.80
5,018.10
20,410.00
10,500.00
7,800.00
900.00
1,000.00
421,656.90
421,657.00
338,940.00
14,060.00
5,018.10
23,550.00
10,920.00
8,125.00
937.50
1,040.00
402,590.60
402,591.00
73,140.00
1,687.20
700.20
1,570.00
2,520.00
1,950.00
225.00
240.00
82,032.40
82,032.00
86,247.00
2,319.90
746.88
1,570.00
3,780.00
5,850.00
675.00
360.00
101,548.78
101,549.00
56,000.00
11,248.00

I-06

I-07

I-08

I-09

I-10

Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 20 x 20 cm setara Mulia
Keramik cor
m2
1.0000
62,500.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik polos 30 x 30 cm setara Mulia
Keramik pol
m2
1.0000
53,000.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 30 x 30 cm Setara Mulia
Keramik cor
m2
1.0000
58,000.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik polos 40 x 40 cm Setara Mulia
Keramik pol
m2
1.0000
56,800.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 40 x 40 cm Setara Mulia

5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
92,670.20
92,670.00
62,500.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
99,170.20
99,170.00
53,000.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
89,670.20
89,670.00
58,000.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
94,670.20
94,670.00
56,800.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
93,470.20
93,470.00

I-11

I-12

I-13

I-14

Keramik cor
m2
1.0000
65,500.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik Corak 10 x 20 cm setara Roman
Keramik cor
m2
1.0000
72,200.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 20 x 20 cm setara Roman
Keramik cor
m2
1.0000
75,200.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik polos 30 x 30 cm setara Roman
Keramik pol
m2
1.0000
68,900.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 30 x 30 cm Setara Roman
Keramik cor
M2
1.0000
76,600.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah

65,500.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
102,170.20
102,170.00
72,200.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
108,870.20
108,870.00
75,200.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
111,870.20
111,870.00
68,900.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
105,570.20
105,570.00
76,600.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
113,270.20

I-15

I-16

I-17

I-18

I-19

Dibulatkan
1 M2 Lantai Keramik polos 40 x 40 cm setara Roman
Keramik pol
m2
1.0000
72,500.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Keramik corak 40 x 40 cm Setara Roman
Keramik cor
m2
1.0000
77,000.00
Semen portl
Kg
8.0000
1,406.00
Pasir pasang
M3
0.0215
233,400.00
Semen warn
Kg
0.0130
15,700.00
Pekerja
Oh
0.2500
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0125
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Marmer
Marmer
m2
1.0600
550,000.00
Semen portl
Kg
8.1900
1,406.00
Pasir pasang
M3
0.0450
233,400.00
Semen warn
Kg
0.6500
15,700.00
Pekerja
Oh
0.7000
42,000.00
Tukang batu
Oh
0.3500
65,000.00
Kepala tuka
Oh
0.0350
75,000.00
Mandor
Oh
0.0350
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai Parquet Jati
Parquet jati
M2
1.0500
375,400.00
Lem vinyl
Kg
0.6000
44,000.00
Pekerja
Oh
0.6500
42,000.00
Tukang
Oh
0.3500
65,000.00
Kepala tuka
Oh
0.0350
75,000.00
Mandor
Oh
0.0325
80,000.00
Jumlah
Dibulatkan
1 M Plint Keramik ukuran (10 x 40) cm
Plint kerami
Bh
2.6500
4,000.00
Semen portl
Kg
1.2000
1,406.00
Pasir pasang
M3
0.0030
233,400.00
Semen warn
Kg
0.1000
15,700.00
Pekerja
Oh
0.0600
42,000.00
Tukang batu
Oh
0.0300
65,000.00
Kepala tuka
Oh
0.0030
75,000.00
Mandor
Oh
0.0030
80,000.00
Jumlah

113,270.00
72,500.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
109,170.20
109,170.00
77,000.00
11,248.00
5,018.10
204.10
10,500.00
7,800.00
900.00
1,000.00
113,670.20
113,670.00
583,000.00
11,515.14
10,503.00
10,205.00
29,400.00
22,750.00
2,625.00
2,800.00
672,798.14
672,798.00
394,170.00
26,400.00
27,300.00
22,750.00
2,625.00
2,600.00
475,845.00
475,845.00
10,600.00
1,687.20
700.20
1,570.00
2,520.00
1,950.00
225.00
240.00
19,492.40

I-20

I-21

I-22

I-23

I-24

I-25

Dibulatkan
1 M Plint Keramik ukuran (10 x 30) cm
Plint kerami
Bh
3.5000
3,500.00
Semen portl
Kg
1.6500
1,406.00
Pasir pasang
M3
0.0032
233,400.00
Semen warn
Kg
0.1000
15,700.00
Pekerja
Oh
0.0900
42,000.00
Tukang batu
Oh
0.0900
65,000.00
Kepala tuka
Oh
0.0090
75,000.00
Mandor
Oh
0.0045
80,000.00
Jumlah
Dibulatkan
1 M' Plint kayu kamper Samarinda (2 x 10) cm
Papan kayu
M3
0.0024 8,724,300.00
Paku
Kg
0.0500
23,800.00
Pekerja
Oh
0.1200
42,000.00
Tukang batu
Oh
0.1200
65,000.00
Kepala tuka
Oh
0.0120
75,000.00
Mandor
Oh
0.0060
80,000.00
Jumlah
Dibulatkan
1 M' Plint keramik ukuran (10 x 20) cm
Plint kerami
Bh
5.3000
3,000.00
Semen abuKg
1.1400
1,406.00
Pasir pasang
M3
0.0030
233,400.00
Semen warn
Kg
0.0250
15,700.00
Pekerja
Oh
0.0900
42,000.00
Tukang batu
Oh
0.0900
65,000.00
Kepala tuka
Oh
0.0090
75,000.00
Mandor
Oh
0.0050
80,000.00
Jumlah
Dibulatkan
1 M2 Lantai karpet
Karpet
M2
1.0500
353,500.00
Lem
Kg
0.3500
35,700.00
Pekerja
Oh
0.1700
42,000.00
Tukang batu
Oh
0.1700
65,000.00
Kepala tuka
Oh
0.0170
75,000.00
Mandor
Oh
0.0085
80,000.00
Jumlah
Dibulatkan
1 M2 Paving block natural 8 cm
81,100.00
Paving block M2
1.050
Kg
233,400.00
Pasir pasang
0.100
Pekerja
Oh
42,000.00
0.2500
Tukang batu
Oh
65,000.00
0.5000
Kepala tuka
Oh
75,000.00
0.0250
Mandor
Oh
80,000.00
0.00250
Jumlah
Dibulatkan
1 M2 Paving block warna 8 cm
M2
108,600.00
Paving bloc
1.050
Kg
233,400.00
Pasir pasang
0.100

19,492.00
12,250.00
2,319.90
746.88
1,570.00
3,780.00
5,850.00
675.00
360.00
27,551.78
27,552.00
20,938.32
1,190.00
5,040.00
7,800.00
900.00
480.00
36,348.32
36,348.00
15,900.00
1,602.84
700.20
392.50
3,780.00
5,850.00
675.00
400.00
29,300.54
29,301.00
371,175.00
12,495.00
7,140.00
11,050.00
1,275.00
680.00
403,815.00
403,815.00
85,155.00
23,340.00
10,500.00
32,500.00
1,875.00
200.00
153,570.00
153,570.00
114,030.00
23,340.00

I-26

I-27

I-28

I-29

Pekerja
Oh
Tukang batu
Oh
Kepala tuka
Oh
Mandor
Oh
Jumlah
Dibulatkan
1 M2 Paving block natural 6 cm
Paving block M2
Kg
Pasir pasang
Pekerja
Oh
Tukang batu
Oh
Kepala tuka
Oh
Mandor
Oh
Jumlah
Dibulatkan
1 M2 Paving block warna 6 cm
M2
Paving bloc
Kg
Pasir pasang
Pekerja
Oh
Tukang batu
Oh
Kepala tuka
Oh
Mandor
Oh
Jumlah
Dibulatkan
1 M2 Grass Block 20 x 20
Bh
Grass block
Kg
Pasir pasang
Pekerja
Oh
Tukang batu
Oh
Kepala tuka
Oh
Mandor
Oh
Jumlah
Dibulatkan
1 M2 Grass Block 30 x 30
Bh
Grass block
Kg
Pasir pasang
Pekerja
Oh
Tukang batu
Oh
Kepala tuka
Oh
Mandor
Oh
Jumlah
Dibulatkan

0.2500
0.5000
0.0250
0.00250

42,000.00
65,000.00
75,000.00
80,000.00

10,500.00
32,500.00
1,875.00
200.00
182,445.00
182,445.00

1.050
0.100
0.2500
0.5000
0.0250
0.00250

76,000.00
233,400.00
42,000.00
65,000.00
75,000.00
80,000.00

79,800.00
23,340.00
10,500.00
32,500.00
1,875.00
200.00
148,215.00
148,215.00

1.050
0.100
0.2500
0.5000
0.0250
0.00250

86,000.00
233,400.00
42,000.00
65,000.00
75,000.00
80,000.00

90,300.00
23,340.00
10,500.00
32,500.00
1,875.00
200.00
158,715.00
158,715.00

26.250
0.100
0.2500
0.5000
0.0250
0.00250

9,700.00
233,400.00
42,000.00
65,000.00
75,000.00
80,000.00

254,625.00
23,340.00
10,500.00
32,500.00
1,875.00
200.00
323,040.00
323,040.00

11.670
0.100
0.2500
0.5000
0.0250
0.00250

22,500.00
233,400.00
42,000.00
65,000.00
75,000.00
80,000.00

262,575.00
23,340.00
10,500.00
32,500.00
1,875.00
200.00
330,990.00
330,990.00

C. ANALISA HARGA SATUAN PEKERJAAN PONDASI

No.
C-01

C-02

C-03

C-04

C-05

URAIAN

SATUAN VOLUMEHARGA SATUAN

HARGA
(Rp)
(Rp)
1 M3 Pasanag Pondasi batu Kali adk 1pc : 3 ps
Batu Belah
M3
1.1000
205,500.00
226,050.00
Semen Portl
Kg
202.0000
1,406.00
284,012.00
Pasir Pasan
M3
0.4850
233,400.00
113,199.00
Pekerja
Oh
1.5000
42,000.00
63,000.00
Tukang Bat
Oh
0.6000
65,000.00
39,000.00
Kepala Tuk
Oh
0.0600
75,000.00
4,500.00
Mandor
Oh
0.0750
80,000.00
6,000.00
Jumlah
735,761.00
Dibulatkan
735,761.00
1 M3 Pasang Pondasi Batu kali adk 1pc : 4ps
Batu Belah
M3
1.1000
205,500.00
226,050.00
Semen Portl
Kg
163.0000
1,406.00
229,178.00
Pasir Pasan
M3
0.5200
233,400.00
121,368.00
Pekerja
Oh
1.5000
42,000.00
63,000.00
Tukang Bat
Oh
0.6000
65,000.00
39,000.00
Kepala Tuk
Oh
0.0600
75,000.00
4,500.00
Mandor
Oh
0.0750
80,000.00
6,000.00
Jumlah
689,096.00
Dibulatkan
689,096.00
1 M3 Pasang Pondasi Batu kali adk 1pc : 5ps
Batu Belah
M3
1.1000
205,500.00
226,050.00
Semen Portl
Kg
136.0000
1,406.00
191,216.00
Pasir Pasan
M3
0.5440
233,400.00
126,969.60
Pekerja
Oh
1.5000
42,000.00
63,000.00
Tukang Bat
Oh
0.6000
65,000.00
39,000.00
Kepala Tuk
Oh
0.0600
75,000.00
4,500.00
Mandor
Oh
0.0750
80,000.00
6,000.00
Jumlah
656,735.60
Dibulatkan
656,736.00
1 M3 Pasang Pondasi Batu Kosong (aanstamping)
Batu Belah
M3
1.2000
205,500.00
246,600.00
Pasir Urug
M3
0.3000
175,300.00
52,590.00
Pekerja
Oh
0.7800
42,000.00
32,760.00
Tukang Bat
Oh
0.3900
65,000.00
25,350.00
Kepala Tuk
Oh
0.0390
75,000.00
2,925.00
Mandor
Oh
0.0390
80,000.00
3,120.00
Jumlah
363,345.00
Dibulatkan
363,345.00
1 M3 Beton siklop adk 1pc : 2ps : 3kr + 40 % Batu Belah dgn besi tulangan
Besi Beton
Kg
75.0000
16,500.00
1,237,500.00
Semen Portl
Kg
202.0000
1,406.00
284,012.00
Pasir Beton
m3
0.3200
255,400.00
81,728.00
Koral Beton
m3
0.4900
211,100.00
103,439.00
Kawat Beto
Kg
0.8000
27,700.00
22,160.00
Batu Belah
m3
0.4500
205,500.00
92,475.00
Pekerja
Oh
3.0000
42,000.00
126,000.00
Tukang Bat
Oh
0.8500
65,000.00
55,250.00

C-06

C-07

C-08

C-09

Kepala Tuk
Oh
0.0850
75,000.00
6,375.00
Mandor
Oh
0.1500
80,000.00
12,000.00
Jumlah
2,020,939.00
Dibulatkan
2,020,939.00
1 M3 Pasang Pondasi Sumuran adk 1pc:2ps:3kr + 40 % Batu Belah (D= 1m)
Batu Belah
M3
0.4500
205,500.00
92,475.00
Semen Portl
Kg
280.0000
1,406.00
393,680.00
Pasir Beton
M3
0.4500
255,400.00
114,930.00
Koral Beton
M3
0.6700
211,100.00
141,437.00
Pekerja
Oh
2.3800
42,000.00
99,960.00
Tukang Bat
Oh
0.3000
65,000.00
19,500.00
Kepala Tuk
Oh
0.0300
75,000.00
2,250.00
Mandor
Oh
0.0800
80,000.00
6,400.00
Jumlah
870,632.00
Dibulatkan
870,632.00
1 M3 Pondasi siklop adk 1pc:2ps:3kr + 40 % Batu Belah
Batu Belah
M3
0.4500
205,500.00
92,475.00
Semen Portl
Kg
202.0000
1,406.00
284,012.00
Pasir Beton
M3
0.3200
255,400.00
81,728.00
Koral Beton
M3
0.4900
211,100.00
103,439.00
Pekerja
Oh
3.0000
42,000.00
126,000.00
Tukang Bat
Oh
0.8500
65,000.00
55,250.00
Kepala Tuk
Oh
0.0850
75,000.00
6,375.00
Mandor
Oh
0.1500
80,000.00
12,000.00
Jumlah
761,279.00
Dibulatkan
761,279.00
1 M' Pembuatan Tiang Pancang (40x40) cm, Beton Tulang
Pasir Urug
M3
0.0190
175,300.00
3,330.70
Pasir Beton
M3
0.0940
255,400.00
24,007.60
Koral Beton
M3
0.1500
211,100.00
31,665.00
Semen Portl
Kg
60.5000
1,406.00
85,063.00
Besi Beton
Kg
45.0000
16,500.00
742,500.00
Kawat Beto
Kg
0.9000
27,700.00
24,930.00
Kayu balok
M3
0.0320 2,640,000.00
84,480.00
Paku
Kg
0.1200
23,400.00
2,808.00
Minyak Beki
Ltr
0.0900
55,000.00
4,950.00
Plamir Tem
Kg
0.2400
25,000.00
6,000.00
Pekerja
Oh
1.0000
42,000.00
42,000.00
Tukang Bat
Oh
0.6700
65,000.00
43,550.00
Kepala Tuk
Oh
0.0670
75,000.00
5,025.00
Mandor
Oh
0.0500
80,000.00
4,000.00
Jumlah
1,104,309.30
Dibulatkan
1,104,309.00
1 M' Pembuatan Tiang Pancang (35x35) cm, Beton Tulang
Pasir Urug
M3
0.0160
175,300.00
2,804.80
Pasir Beton
M3
0.0800
255,400.00
20,432.00
Koral Beton
M3
0.1250
211,100.00
26,387.50
Semen Portl
Kg
49.0000
1,406.00
68,894.00
Besi Beton
Kg
34.5000
16,500.00
569,250.00
Kawat Beto
Kg
0.7000
27,700.00
19,390.00
Kayu balok
M3
0.0270 2,640,000.00
71,280.00
Paku
Kg
0.1200
23,400.00
2,808.00
Minyak Beki
Ltr
0.0900
55,000.00
4,950.00

C-10

C-11

C-12

C-13

Plamir Tem
Kg
0.2000
25,000.00
Pekerja
Oh
0.8000
42,000.00
Tukang Bat
Oh
0.5000
65,000.00
Kepala Tuk
Oh
0.0500
75,000.00
Mandor
Oh
0.0400
80,000.00
Jumlah
Dibulatkan
1 M' Pembuatan Tiang Pancang40 cm, Beton Tulang
Pasir Urug
M3
0.0149
175,300.00
Pasir Beton
M3
0.0738
255,400.00
Koral Beton
M3
0.1178
211,100.00
Semen Portl
Kg
47.4925
1,406.00
Besi Beton
Kg
45.0000
16,500.00
Kawat Beto
Kg
0.9000
27,700.00
Kayu balok
M3
0.0320 2,640,000.00
Paku
Kg
0.1200
23,400.00
Minyak Beki
Ltr
0.0900
55,000.00
Plamir Tem
Kg
0.2400
25,000.00
Pekerja
Oh
1.0000
42,000.00
Tukang Bat
Oh
0.6700
65,000.00
Kepala Tuk
Oh
0.0670
75,000.00
Mandor
Oh
0.0500
80,000.00
Jumlah
Dibulatkan
1 M' Memancang Tiang Pancang Beton Tulang
Crawler cra
jam
0.1170 1,078,774.00
Pekerja
Oh
42,000.00
0.0400
Mandor
Oh
80,000.00
0.0020
Jumlah
Dibulatkan
1 Buah Memotong Tiang Pancang (40x40) cm Beton Tulang
Pekerja
42,000.00
jam
3.3200
Kepala Tuk
75,000.00
jam
0.0700
Mandor
80,000.00
jam
0.2000
Alat bantu
160,690.00
lot
0.3500
Jumlah
Dibulatkan
1 M' Menyambung Tiang Pancang Beton Bertulang
14,100.00
Besi pelat
kg
18.3700
16,500.00
Besi beton
kg
6.06
Kawat las
kg
2.20
23,600.00
Tukang las
org
1.00
65,000.00
Pembantu tu
org
2.0000
42,000.00
80,000.00
Mandor
org
0.2000
26,325.00
Mesin las
jam
2.0000
Jumlah
Dibulatkan

5,000.00
33,600.00
32,500.00
3,750.00
3,200.00
864,246.30
864,246.00
2,614.60
18,845.97
24,857.03
66,774.46
742,500.00
24,930.00
84,480.00
2,808.00
4,950.00
6,000.00
42,000.00
43,550.00
5,025.00
4,000.00
1,073,335.05
1,073,335.00
126,216.56
1,680.00
160.00
128,056.56
128,057.00
139,440.00
5,250.00
16,000.00
56,241.50
216,931.50
216,932.00
259,017.00
99,990.00
51,920.00
65,000.00
84,000.00
16,000.00
52,650.00
628,577.00
628,577.00

B. ANALISA HARGA SATUAN PEKERJAAN TANAH

No.
B-01

B-02

B-03

B-04

B-05

B-06

B-07

B-08

B-09

B-10

URAIAN

SATUAN VOLUME
HARGA SATUAN HARGA
(Rp)
(Rp)
1 M3 Galian Tanah Biasa sedalam 1 m
Pekerja
Oh
0.4000 42,000.00
16,800.00
Mandor
Oh
0.0400 80,000.00
3,200.00
Jumlah
20,000.00
Dibulatkan
20,000.00
1 M3 Galian Tanah Biasa Sedalam 2 m
Pekerja
Oh
0.5260 42,000.00
22,092.00
Mandor
Oh
0.0520 80,000.00
4,160.00
Jumlah
26,252.00
Dibulatkan
26,252.00
1 M3 Galian Tanah Biasa Sedalam 3 m
Pekerja
Oh
0.7350 42,000.00
30,870.00
Mandor
Oh
0.0730 80,000.00
5,840.00
Jumlah
36,710.00
Dibulatkan
36,710.00
1 M3 Galian Tanah Keras Sedalam 1 m
Pekerja
Oh
0.6250 42,000.00
26,250.00
Mandor
Oh
0.0620 80,000.00
4,960.00
Jumlah
31,210.00
Dibulatkan
31,210.00
1 M3 Galian Tanah Lumpur Sedalam 1 m
Pekerja
Oh
0.8230 42,000.00
34,566.00
Mandor
Oh
0.0830 80,000.00
6,640.00
Jumlah
41,206.00
Dibulatkan
41,206.00
1 M2 Pekerjaan Stripping Setinggi 10 cm
Pekerja
Oh
0.0500 42,000.00
2,100.00
Mandor
Oh
0.0050 80,000.00
400.00
Jumlah
2,500.00
Dibulatkan
2,500.00
1 M3 Pembuangan Tanah sejauh 150 m
Pekerja
Oh
0.5160 42,000.00
21,672.00
Mandor
Oh
0.0500 80,000.00
4,000.00
Jumlah
25,672.00
Dibulatkan
25,672.00
1 M3 Urugan Kembali
Pekerja
Oh
0.1920 42,000.00
8,064.00
Mandor
Oh
0.0190 80,000.00
1,520.00
Jumlah
9,584.00
Dibulatkan
9,584.00
1 M3 Pemadatan Tanah
Pekerja
Oh
0.5000 42,000.00
21,000.00
Mandor
Oh
0.0500 80,000.00
4,000.00
Jumlah
25,000.00
Dibulatkan
25,000.00
1 M3 Urugaan Pasir
Pasir Urug
M3
1.2000
###
210,360.00
Pekerja
Oh
0.3000 42,000.00
12,600.00

B-11

B-12

B-13

B-14

Mandor
Oh
0.0100
Jumlah
Dibulatkan
1 M2 Pemasangan Lapisan Ijuk Tebal 10 cm
Ijuk
m2
1.2000
Pekerja
Oh
0.1500
Mandor
Oh
0.0150
Jumlah
Dibulatkan
1 M3 Urugan Sirtu
Sirtu
M3
1.2000
Pekerja
Oh
0.2500
Mandor
Oh
0.0250
Jumlah
Dibulatkan
1 M3 Urugan Tanah Pilihan
Tanah urug p M3
1.2000
Pekerja
Oh
0.2500
Mandor
Oh
0.0250
Jumlah
Dibulatkan
1 M2 Pembuatan jalan sementara, tebal 25 cm
Batu belah
M3
0.2750
Kerikil
M3
0.0300
Pasir Urug
M3
0.0500
Pekerja
Oh
1.0000
Mandor
Oh
0.1000
Jumlah
Dibulatkan

80,000.00

800.00
223,760.00
223,760.00

22,000.00
42,000.00
80,000.00

26,400.00
6,300.00
1,200.00
33,900.00
33,900.00

###
42,000.00
80,000.00

244,200.00
10,500.00
2,000.00
256,700.00
256,700.00

89,200.00
42,000.00
80,000.00

107,040.00
10,500.00
2,000.00
119,540.00
119,540.00

###
###
###
42,000.00
80,000.00

56,512.50
5,178.00
8,765.00
42,000.00
8,000.00
120,455.50
120,456.00

DAFTAR HARGA SATUAN UPAH

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

URAIAN SATUAN

Mandor
Kepala T
Kepala T
Kepala T
Kepala T
Kepala T
Kepala T
Tukang B
Tukang
Tukang B
Tukang C
Tukang L
Tukang P
Tukang P
Tukang
Tukang
Pembant
Pekerja
Penjaga
Sopir
Operator
Mekanik
Pembantu
Pembantu
Pembant

Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr
Org/hr

UPAH (Rp.) KETERANGAN

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

harga sudah termasuk PPN dan keuntungan

80,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
65,000.00
42,000.00
42,000.00
42,000.00
65,000.00
75,000.00
65,000.00
42,000.00
50,000.00
42,000.00

DAFTAR HARGA SATUAN BAHAN BANGUNAN

NO
A.

MATERIAL

SAT

HARGA (Rp)

175,300.00
89,200.00
203,500.00
174,200.00
233,400.00
255,400.00
259,000.00
29,600.00
223,600.00
211,100.00
205,000.00
196,000.00
205,500.00
180,800.00
172,600.00
96,600.00
14,100.00
73,700.00
97,800.00
2,000.00
2,400.00
5,400.00
775.00
675.00
1,800.00
14,800.00
15,500.00
9,700.00
22,500.00
81,100.00
108,600.00
76,000.00
86,000.00
34,900.00
70,300.00
1,406.00
92,700.00
58,900.00
1,105,000.00
903,500.00
877,500.00
925,000.00
850,000.00
825,000.00

AGREGAT KASAR,BAHAN PEREKAT & BAHAN JADINYA

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

Pasir Urug
Tanah Urug Pilihan
Sirtu
Pasir Teras
Pasir Pasang Kali
Pasir Beton
Abu Batu
Batu Gosok ( Apung )
Batu Pecah Mesin 1/2
Batu Pecah Mesin 2/3
Batu Pecah Mesin 3/5
Batu Pecah Mesin 5/7
Batu Belah Pondasi
Batu Bronjol ( Untuk Bronjong )
Batu Koral Beton Kali
Batu Tempel Hitam
Batu Pinggir Beton 10 x 20 x 35
Batu Pinggir Beton 15 x 35 x 50 ( K-225 )
Batu Telor
Batako Kecil 8 x 10 x 20
Batako Besar 8 x 20 x 30
Con Blok 8 x 20 x 40
Bata Merah Bakar kelas I
Bata Merah Bakar kelas II
Bata Merah Oven ( Klingker )
Roster Beton 20 x 20
Roster Beton 30 x 30
Grass Blok 20 x 20
Grass Blok 30 x 30
Paving Blok Natural 8 cm
Paving Blok Warna 8 cm
Paving Blok Natural 6 cm
Paving Blok Warna 6 cm
Canstin Paving Blok
Semen PC /50 kg

m3
m3
m3
m3
m3
m3
m3
kg
m3
m3
m3
m3
m3
m3
m3
m3
bh
bh
m3
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
m2
m1
zak

36
37
38
39
40
41
42
43

Semen Putih
Kanstin Jalan Ukuran Besar ( Bina Marga ) 1bh =60cm
Readymix Beton K500, Tanpa Pompa ( Selang )
Readymix Beton K400, Tanpa Pompa ( Selang )
Readymix Beton K350, Tanpa Pompa ( Selang )
Readymix Beton K300, Tanpa Pompa ( Selang )
Readymix Beton K225, Tanpa Pompa ( Selang )
Readymix Beton K175, Tanpa Pompa ( Selang )

zak
bh
m3
m3
m3
m3
m3
m3

44
45
46
47
48
49
50
51
52
B
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

Kapur Pasang / Kapur Tembok

Kapur Sirih
Semen Warna
Tanah liat
Air
Formite/spacer
Hollow/Con Blok 8 x 20 x 40
Hollow/Con Blok 8 x 15 x 40
Hollow/Con Blok 8 x 10 x 40

m3
kg
kg
m3
ltr
bh
bh
bh
bh

353,300.00
18,300.00
15,700.00
31,300.00
3.00
2,500.00
5,000.00
4,000.00
3,000.00

LABURAN,PENGISI DAN ALATNYA

Plamir Tembok
Cat Tembok ICI Eksterior ( Beton )
Cat Tembok ICI Interior ( Plafon Dan Dinding )
Cat Tembok Vinilex
Cat Dasar ICI untuk Interior ( 2 Pelapis )
Cat Tembok Sanlek
Cat Dasar
Cat Tahan Asam
Pelapis Alkali ICI ( Cat Dasar Beton Ekterior )
Cat Marka / Spotlight
Water Profing Emulsion
Water Profing Membrance
Rool Cat Tembok
Kape Tembok
Kape Kayu
Soligneum 1 Blek
Plincote
Penawetan Kayu
Pegopenan Kayu
Kwas 3"
Oker
Oyan
Oten ( Pewarna Plitur )
Spirtus
Bahan Pelitur Kripik ( Sirlak India )
Dempul Lilin
Dempul Plitur
Dempul Halus / Imfra ( Wood Filler )
Dempul Jadi
Politur
Politur Jadi
Terpentin
Tiner A
Tiner B
Kumpon
Melamik
Dempul Plastik
Dempul Duco
Ampelas
Dempul Kayu Cap Kucing
Meni Kayu / Besi
Sincromat

kg
lt
lt
kg
lt
kg
kg
lt
kg
kg
ml
bh
bh
bh
5 lt
kg
m3
m3
bh
bh
bks
bks
lt
kg
kg
kg
kg
lt
kg
lt
lt
kg
kg
kg
lbr
kg
kg
kg
lbr
kg
kg
kg

25,000.00
120,000.00
75,000.00
25,000.00
75,000.00
20,000.00
30,000.00
40,000.00
90,000.00
185,000.00
70,000.00
62,500.00
32,500.00
8,500.00
10,000.00
25,000.00
29,000.00
382,600.00
370,000.00
16,000.00
22,000.00
5,200.00
5,500.00
15,000.00
110,000.00
34,200.00
37,700.00
37,700.00
35,800.00
48,000.00
112,700.00
19,500.00
23,900.00
21,400.00
30,800.00
52,500.00
39,200.00
35,800.00
5,000.00
24,400.00
30,400.00
40,900.00

43
44
45
46
47
48
49
50

Cat Kayu Sieve

Cat Besi
Cat Besi Duco Danaglos / ICI
Cat Bron
Karet lis
Minyak cat
Glass beet
Residu

lt
lt
bh
kg
bh
kg
kg
lt

41,700.00
44,000.00
76,300.00
67,700.00
3,300.00
38,400.00
50,100.00
8,100.00

C
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

BAHAN KAYU BERIKUT BAHAN JADINYA

Bambu 5 s.d 7
Bambu 7 s.d 10
Bambu Gombong
Kayu Kamper Singkil / Kapur ( Kayu Samarinda kls II )
Kayu Balok Borneo Super
Kayu Papan Borneo Super
Kayu Balok Kamper Medan (Kruing )
Kayu Papan Kamper Medan (Kruing )
Kayu Balok Kamper Banjar
Kayu Papan Kamper Banjar
Kayu Balok Kamper Samarinda
Kayu Papan Kamper Samarinda
Kayu Balok Rasamala
Kayu Jati Jatim Tua dia. 40 cm
Kayu Jati Jateng Tua dia. 40 cm
Kayu Jati Jabar Tua dia. 40 cm
Kayu Jati Jabar Tua dia. 40 cm kebawah
Kayu Hutan Kelas I ( Segeng,Mahoni, Laban )
Kayu Balok Albasia
Kayu Papan Albasia
Dolken 5 s/d 7
Dolken 7 s/d 10
List Profil Kamper 1 cm
List Profil Kamper 2 cm
List Profil Kamper 4 cm
List Profil Kamper 5 cm
List Profil Kamper 10 cm
Pegangan Tangga Profil Jati
Pegangan Tangga Profil Kamper
Kayu Kaso 4/6
Kayu Kaso 5/7 Kamper Medan
Kayu Reng 2/3 Borneo Super
Kayu Reng 2/3 Kamper Banjar
Kayu Reng 3/4 Kamper Medan
Kayu Papan Terentang
Kayu Balok Terentang
Batang Kelapa
Tali Ijuk
lapisan Ijuk tebal 10 cm
Venetion Blind
Vertikal Blind

bt
bt
bt
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
bt
bt
m1
m1
m1
m1
m1
m1
m1
m3
m3
m1
m1
m3
m3
m3
bt
kg
m2
m2
m2

17,700.00
25,000.00
37,200.00
7,094,450.00
5,280,000.00
5,595,800.00
5,692,600.00
5,823,400.00
6,363,600.00
6,645,300.00
8,633,700.00
8,724,300.00
2,658,000.00
20,772,000.00
22,188,400.00
13,625,400.00
12,736,100.00
2,069,800.00
1,870,500.00
2,071,700.00
22,600.00
28,000.00
8,900.00
10,000.00
14,300.00
17,200.00
29,400.00
160,100.00
122,500.00
2,772,000.00
3,356,800.00
2,500.00
3,300.00
4,000.00
2,850,000.00
2,640,000.00
139,500.00
23,400.00
22,000.00
537,300.00
351,200.00

BAHAN PENUTUP RANGKA PLAFOND

1
2
3
4
5
6
7
8
9
10
11
12

Plafond Enternit 4 mm
Plafond hardpleks 5 mm 120 x 240
Plafond Asbes Semen 5 mm
Plafond Asbes Semen 3,5 mm
Gypsum 120 x 240 t= 9 mm ex DN
Gypsum 120 x 240 t= 9 mm ex Luar
Tepung gypsum
Acustik Amstrong 60 x 120
Cotton Plester
GRC (120 x 240) cm, t = 4 mm
Cornice Coumpound
List gypsum

m2
lbr
m2
m2
lbr
lbr
kg
lbr
bh
lbr
zak
m'

17,400.00
62,400.00
22,500.00
19,500.00
79,800.00
83,800.00
12,500.00
132,800.00
15,000.00
67,500.00
75,000.00
8,500.00

E
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

BAHAN KAYU LAPIS

Triplek 3 mm 120 x 240
Triplek 4 mm 120 x 240
Triplek 4 mm ukuran Pintu
Triplek 6 mm 120 x 240
Triplek 9 mm 120 x 240
Jabar Wood 4 mm
Bilik Bambu ( tanpa kulit )
Bilik Bambu ( dengan kulit )
Bilik Bambu Hitam Variasi
Wall paper
MultiPlek 9 mm 120 x 240
MultiPlek 12 mm 120 x 240
MultiPlek 18 mm 120 x 240
Ply Wood 18 mm 120 x 240
Ply Wood 9 mm 120 x 240
Ply Wood 4 mm 120 x 240
Teak Wood 3 mm 120 x 240
Teak Wood 4 mm 120 x 240
Teak Wood 3 mm 120 x 240 ukuran Pintu
Teak Wood ukuran Pintu 4 mm
Tacon ( Tahan Bakar )
Supercon
Melamin 4 mm 120 x 240
Melamin TOK 4 mm
Formika 120 x 240
Formika ukuran Pintu
Formika Warna 4" x 8"

lbr
lbr
lbr
lbr
lbr
lbr
m2
m2
m2
m2
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m2
m2
lbr
lbr
lbr
lbr
lbr

61,700.00
64,400.00
56,200.00
92,000.00
166,600.00
119,000.00
19,800.00
22,700.00
34,200.00
55,700.00
151,100.00
195,000.00
255,400.00
323,900.00
235,000.00
140,000.00
129,100.00
131,700.00
127,200.00
114,700.00
128,200.00
57,900.00
89,200.00
133,400.00
170,000.00
132,900.00
238,100.00

F
1
2
3
4
5
6
7
8
9
10

BAHAN LANTAI DAN PELAPIS DINDING

Tegel PC 20 x 20
Plin Tegel PC 10 x 20
Tegel PC 30 x 30
Plin Tegel PC 15 x 30
Tegel Warna 20 x 20
Plin Tegel Warna 10 x 20
Tegel Warna 30 x 30
Plin Tegel Warna 15 x 30
Tegel Wafel PC 20 x 20
Tegel Wafel Warna 20 x 20

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

3,400.00
2,400.00
3,400.00
2,800.00
3,600.00
3,400.00
5,700.00
6,300.00
3,200.00
2,500.00

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
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63

Tegel Badak PC 30 x 30
Poslin 11 x 11 Warna Standar DN
Poslin 11 x 11 Warna khusus DN
Keramik 10 x 20 dan 20 x 20 KW I DN Putih / Polos Mulia
Keramik 10 x 20 KW I DN Corak/Warna/Anti Slip Mulia
Keramik 20 x 20 (KM) KW I DN Corak/Warna /Anti Slip Mulia
Keramik 20 x 20 (KM) KW I DN Putih Polos Mulia
Keramik 20 x 25 Dinding KM KW I DN Corak Mulia
Keramik 30 x 30 KWI DN Putih Polos Mulia
Keramik 30 x 30 KWI DN Warna/Corak (ANTI SLIP) Mulia
Keramik 40 x 40 KWI DN Putih Polos Mulia
Keramik 40 x 40 KWI DN Warna/Corak (ANTI SLIP) Mulia
Keramik 10 x 20 dan 20 x 20 KW I DN Putih / Polos Roman
Keramik 10 x 20 KW I DN Corak/Warna/Anti Slip Roman
Keramik 20 x 20 (KM) KW I DN Corak/Warna/Anti Slip Roman
Keramik 20 x 20 (KM) KW I DN Putih Polos Roman
Keramik 20 x 25 Dinding KM KW I DN Corak Roman
Keramik 20 x 25 KW I DN Putih Polos Roman
Keramik 30 x 30 KW I DN Polos Roman
Keramik 30 x 30 KW I DN Warna/Corak (ANTI SLIP) Roman
Keramik 40 x 40 KW I DN Polos Roman
Keramik 40 x 40 KW I DN Warna/Corak (ANTI SLIP) Roman
Vinyl Lantai Standar
Karpet Kelas Baik LN
Karpet Kelas Sedang LN
Parquet Jati
Stairnosing Keramik 10/20
Stairnosing Fiber
Taraso Kerang 30 x 30
Plin Taraso 10 x 30
Granit Alam LN Ukuran Besar
Granit Alam LN Ukuran Kecil
Granit Alam DN Ukuran Besar
Granit Alam DN Ukuran Kecil
Granito Tile Essenza Ukuran 40 x 40 Polis
Granito Tile Essenza Ukuran 30 x 30
Granito Tile Essenza Ukuran 40 x 40 UnPolis
Marmer
Marmer Alam Lampung Ukuran Besar
Marmer Alam Lampung Ukuran kecil
Marmer Alam Citatah Ukuran Besar
Marmer Alam Citatah Ukuran Kecil
Marmer Sintetis
Granito Tile Essenza 60 x 60 Polis
Granito Tile Essenza 60 x 60 UnPolis
Batu Tempel Hitam
Bata Karawang
Campuran untuk Kedap Air ( AM )
Plint keramik 10 x 20
Plint keramik 10 x 25
Plint keramik 10 x 30
Plint keramik 10 x 40
Plint keramik 15 x 30

bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
m
m2
bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
ltr
bh
bh
bh
bh
bh

4,100.00
63,300.00
67,300.00
54,500.00
56,000.00
62,500.00
54,500.00
62,500.00
53,000.00
58,000.00
56,800.00
65,500.00
64,400.00
72,200.00
75,200.00
72,900.00
75,200.00
72,900.00
68,900.00
76,600.00
72,500.00
77,000.00
56,000.00
1,025,500.00
353,500.00
375,400.00
13,700.00
25,000.00
31,800.00
13,500.00
1,848,400.00
1,612,900.00
1,331,100.00
1,299,400.00
345,000.00
322,800.00
204,900.00
550,000.00
550,200.00
345,700.00
340,800.00
237,600.00
157,900.00
358,100.00
231,800.00
96,500.00
600.00
37,600.00
3,000.00
3,250.00
3,500.00
4,000.00
4,500.00

64
65
66
67
68

Plint keramik 15 x 40
Plint granito 10 x 30
Plint granito 10 x 40
Plint granito 15 x 30
Plint granito 15 x 40

bh
bh
bh
bh
bh

5,250.00
25,900.00
27,600.00
31,100.00
41,300.00

G
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

BAHAN SALURAN AIR KOTOR / BERSIH

Grafel U 20 cm'
Grafel U 30 cm'
Grafel U 40 cm'
Buis Beton 20 cm ( 1 M' )
Buis Beton 30 cm ( 1 M' )
Buis Beton 40 cm ( 1 M' )
Buis Beton 50 cm ( 1 M' )
Buis Beton 60 cm ( 1 M' )
Buis Beton 100 cm ( 0.50 M' )
Buis Beton 80 cm ( 0.50 M' )
BuisTanah 10 cm ( 0.50 M' )
BuisTanah 15 cm ( 0.50 M' )
BuisTanah 20 cm ( 0.50 M' )
BuisTanah 25 cm ( 0.50 M' )
Injuk

m1
m1
m1
m1
m1
m1
stk
stk
stk
stk
stk
stk
stk
stk
kg

44,300.00
56,400.00
74,200.00
49,200.00
61,700.00
80,900.00
94,300.00
130,900.00
299,800.00
298,500.00
9,600.00
12,700.00
16,800.00
22,800.00
17,400.00

H
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

BAHAN LOGAM DAN BAHAN JADINYA

Besi Beton U-24 Rata-rata
Besi Beton U-39 / U-32 Rata-rata
Pagar BRC lengkap tiang ( Tanpa Pondasi )
Bondek
Besi WF Ex DN SII
Besi WF Ex Jepang
Besi Profil DN SII
Besi Profil Ex LN
Besi C Lip Chanel
Ongkos Galfanis Besi
Kawat Beton
Kawat Duri
Kawat Pengikat
Kawat Bronjong 4 mm
Kawat Tembaga
Ram Nyamuk Hijau
Ram Kawat 1 x 1 cm
Ram Ayam
Kawat Kasa 1 x 1 ( Putih )
Kawat Harmonika 4 cm
Kawat Harmonika 2 cm
Kawat Las Listrik
Wiremesh M8
Wiremesh M6
Timah
Timah Hitam
Ram nyamuk Alumunium
Plat Srip 2 x 30 mm ( 6 m1 )
Plat Srip 3 x 30 mm ( 6 m1 )

kg
kg
m2
m2
kg
kg
kg
kg
kg
kg
kg
kg
m1
kg
kg
m2
m2
m2
m2
m2
m2
kg
m2
m2
kg
kg
m2
bt
bt

16,500.00
20,700.00
171,300.00
185,000.00
24,000.00
23,900.00
18,300.00
21,600.00
19,200.00
10,600.00
27,700.00
63,500.00
1,000.00
28,200.00
41,400.00
13,400.00
15,300.00
14,900.00
32,100.00
35,900.00
28,600.00
23,600.00
51,900.00
38,700.00
46,300.00
43,300.00
32,400.00
33,000.00
33,100.00

30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81

Plat Strip
Besi Strip
Plat Alumunium 0.2 mm
Plat Alumunium 0.3 mm
Plat Alumunium 0.4 mm
Plat Alumunium 0.5 mm
Plat Alumunium 0.6 mm
Plat Alumunium 0.1 mm
Kusen Alumunium Natural 1.3 mm t= 1,3 mm ( 4 " )
Kusen Alumunium Warna 1.3 mm t= 1,3 mm ( 4 " )
Kusen Alumunium Natural 1.3 mm t= 1,3 mm ( 3 " )
Kusen Alumunium Warna 1.3 mm t= 1,3 mm ( 3 " )
Daun Jendela Alumunium Natural ( tanpa kaca dan accessories )
Daun Jendela Alumunium Warna ( tanpa kaca dan accessories )
Daun Pintu Alumunium Natural ( tanpa kaca dan accessories )
Daun Pintu Alumunium Warna ( tanpa kaca dan accessories )
Handle Alumunium ( Tarikan Pintu Alumunium )
Kait Angin Alumunium
Karet Asisoris Kusen / Pintu Alumunium
Jalusi Alluminium
Sunscreen Almunium
Seng Plat BJLS 30 60 cm ( 100 m1 )
Seng Plat BJLS 30 90 cm ( 100 m1 )
Plat Besi Tipis 1 mm
Plat Besi Tipis 0.5 mm
Plat Besi 2 mm s/d 5 mm
Plat Besi 6 mms/d 10 mm
Plat Besi 10 mm keatas
Kabel presstressed polos
Jaring Kawat Baja
Lem Kuning ( Aibond )
Lem Fox
Lem Vinyl
Besi Strip Kaca Nako
Profil alumunium "T"
Besi Hallow ( 2 x 4 x 4) cm (400cm)
Besi Hallow ( 4 x 4) cm (400 cm)
Besi Rail Pengamanan
Jendela Besi
Jendela Besi tahan api
Pintu gulung besi
Pintu Roliing Door
Jendela nako kaca ryben + tralis 6 klips
Jendela nako kaca ryben + tralis 7 klips
Jendela nako kaca ryben + tralis 8 klips
Jendela nako kaca ryben + tralis 10 klips
Jendela nako kaca bening + tralis 4 klips
Jendela nako kaca bening + tralis 5 klips
Jendela nako kaca bening + tralis 6 klips
Jendela nako kaca bening + tralis 7 klips
Jendela nako kaca bening + tralis 8 klips
Jendela nako kaca bening + tralis 10 klips

bt
kg
m2
m2
m2
m2
m2
m2
m1
m1
m1
m1
m2
m2
m2
m2
bh
ps
m1
m'
m2
roll
roll
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m1
btg
btg
kg
m2
m2
m2
m2
set
set
set
set
set
set
set
set
set
set

18,200.00
26,800.00
89,800.00
110,500.00
141,400.00
143,100.00
171,800.00
56,300.00
151,100.00
163,000.00
81,000.00
102,000.00
98,800.00
148,800.00
211,800.00
207,500.00
345,200.00
104,500.00
7,500.00
35,000.00
380,200.00
1,581,500.00
2,080,100.00
16,800.00
17,700.00
14,100.00
14,100.00
14,700.00
26,700.00
28,900.00
35,700.00
23,900.00
44,000.00
11,000.00
12,200.00
22,600.00
29,200.00
459,300.00
390,200.00
501,700.00
501,700.00
306,600.00
170,000.00
200,000.00
230,000.00
290,000.00
120,000.00
140,000.00
170,000.00
210,000.00
230,000.00
300,000.00

I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

BAHAN KACA
Kaca Polos 2 mm ( ASAHI )
Kaca Polos 3 mm ( ASAHI )
Kaca Polos 5 mm ( ASAHI )
Kaca Polos 8 mm ( ASAHI )
Kaca Rayband 5 mm ( ASAHI )
Kaca Rayband 8 mm ( ASAHI )
Kaca Rayband 12 mm ( ASAHI )
Kaca cermin 5 mm
Kaca cermin 6 mm
Kaca cermin 8 mm
Kaca Patri Lokal Terpasang ( ASAHI )
Kaca Patri Ex Luar Negeri Terpasang
Kaca 6 mm Gravver
Glass Block DN 20 x 20 ( Kedawung )
Glass Block DN 20 x 20 Ex LN
Sealant
Jendela Nako

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
bh
bh
kg
bh

69,000.00
87,400.00
111,000.00
183,100.00
148,700.00
323,400.00
627,000.00
150,500.00
186,400.00
234,300.00
1,621,100.00
3,425,700.00
1,263,900.00
22,000.00
125,700.00
211,800.00
109,200.00

J
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

BAHAN PAKU DAN MUR BAUT

Paku 1/2" s/d 2"
Paku 2" s/d 5"
Paku 8 cm s/d 15 cm
Paku Beton 2 cm s/d 5 cm
Paku Kait Lengkap
Paku Cacing
Besi Beugel Kuda - Kuda
Duk Angker
Angker Mur Baut dia. 19 / Panjang 60 cm
Mur Baut HTB dia. 19 s/d 16 ( 5 cm )
Mur Baut Biasa dia. 19 s/d 16 ( 5 cm )
Piser dia.12 s/d 20 cm
Paku skrup 3"
Ramset / Dinabolt
Baut Besar
Baut Kecil
Paku GRC
Paku gypsum
Sekrup fixer

kg
kg
kg
bh
bh
kg
kg
bh
bh
bh
bh
bh
bh
bh
bh
bh
kg
kg
bh

23,800.00
23,400.00
20,000.00
1,600.00
900.00
57,100.00
21,700.00
7,500.00
71,800.00
15,900.00
9,300.00
5,300.00
800.00
7,200.00
600.00
300.00
35,000.00
17,500.00
250.00

K
1
2
3
4
5
6
7
8
9
10
11
12

BAHAN PERPIPAAN
Besi Pipa Untuk Hydrant BSP 1"
Besi Pipa Untuk Hydrant BSP 1.25"
Besi Pipa Untuk Hydrant BSP 1.5"
Besi Pipa Untuk Hydrant BSP 2"
Besi Pipa Untuk Hydrant BSP 2.5"
Besi Pipa Untuk Hydrant BSP 3"
Besi Pipa Untuk Hydrant BSP 4"
Besi Pipa Untuk Hydrant BSP 6"
Besi Pipa Hitam 1" t = 2 mm
Besi Pipa Hitam 2" t = 2 mm
Besi Pipa Hitam 3" t = 2mm
Besi Pipa Hitam 4" t = 2 mm

bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt

166,700.00
210,200.00
298,000.00
351,800.00
439,300.00
595,000.00
869,600.00
1,423,400.00
172,300.00
227,900.00
365,800.00
573,100.00

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
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65

Besi Pipa Hitam 6" t = 2 mm

Pipa GIP Medium A 1/2" ( 6 m1 )
Pipa GIP Medium A 3/4" ( 6 m1 )
Pipa GIP Medium A 1" ( 6 m1 )
Pipa GIP Medium A 1 1/4" ( 6 m1 )
Pipa GIP Medium A 1 1/2" ( 6 m1 )
Pipa GIP Medium A 1 3/4" ( 6 m1 )
Pipa GIP Medium A 2" ( 6 m1 )
Pipa GIP Medium A 2 1/2" ( 6 m1 )
Pipa GIP Medium A 3" ( 6 m1 )
Pipa GIP Medium A 4" ( 6 m1 )
Macam2 Sambungan GIP 1/2"
Macam2 Sambungan GIP 3/4"
Macam2 Sambungan GIP 1"
Macam2 Sambungan GIP 1 1/4"
Macam2 Sambungan GIP 1 1/2"
Macam2 Sambungan GIP 1 3/4"
Macam2 Sambungan GIP 2"
Macam2 Sambungan GIP 2 1/2"
Macam2 Sambungan GIP 3"
Macam2 Sambungan GIP 4"
Pipa PVC RUCIKA type AW 1/2"
Pipa PVC RUCIKA type AW 3/4"
Pipa PVC RUCIKA type AW 1"
Pipa PVC RUCIKA type AW 1 1/4"
Pipa PVC RUCIKA type AW 1 1/2"
Pipa PVC RUCIKA type AW 2"
Pipa PVC RUCIKA type AW 2 1/2"
Pipa PVC RUCIKA type AW 3"
Pipa PVC RUCIKA type AW 4"
Pipa PVC RUCIKA type AW 6"
Pipa PVC RUCIKA type AW 8"
Pipa PVC MASPION ABU ( AW ) 1/2"
Pipa PVC MASPION ABU ( AW ) 3/4"
Pipa PVC MASPION ABU ( AW ) 1"
Pipa PVC MASPION ABU ( AW ) 1 1/4"
Pipa PVC MASPION ABU ( AW ) 1 1/2"
Pipa PVC MASPION ABU ( AW ) 2"
Pipa PVC MASPION ABU ( AW ) 2 1/2"
Pipa PVC MASPION ABU ( AW ) 3"
Pipa PVC MASPION ABU ( AW ) 4"
Macam2 Sambungan Paralon 1/2"
Macam2 Sambungan Paralon 3/4"
Macam2 Sambungan Paralon 1"
Macam2 Sambungan Paralon 1 1/4"
Macam2 Sambungan Paralon 1 1/2"
Macam2 Sambungan Paralon 1 3/4"
Macam2 Sambungan Paralon 2"
Macam2 Sambungan Paralon 2 1/2"
Macam2 Sambungan Paralon 3"
Macam2 Sambungan Paralon 4"
Sambungan Pipa PVC Jenis AW 4" TY
Lem Paralon

bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bt
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
tb

772,400.00
109,100.00
159,400.00
181,500.00
259,300.00
280,500.00
326,400.00
467,400.00
672,100.00
849,900.00
920,300.00
6,300.00
8,600.00
16,700.00
19,800.00
20,700.00
22,700.00
51,200.00
60,400.00
75,900.00
118,600.00
40,100.00
52,200.00
63,200.00
79,900.00
105,900.00
110,700.00
167,100.00
205,100.00
347,900.00
640,000.00
818,300.00
22,500.00
27,800.00
40,500.00
58,500.00
60,200.00
75,800.00
126,300.00
145,700.00
256,800.00
4,400.00
4,700.00
4,900.00
7,200.00
9,500.00
13,500.00
15,800.00
26,400.00
29,700.00
34,000.00
89,900.00
10,100.00

66
67
68
69
70
71
72
73

Solatip Ledeng
Pipa PVC 4" Berlobang Jenis AW
PVC Waterstop lebar 150
PVC Waterstop lebar 200
PVC Waterstop lebar 230
PVC Waterstop lebar 250
PVC Waterstop lebar 300
PVC Waterstop lebar 320

gl
m1
m1
m1
m1
m1
m1
m1

4,200.00
36,700.00
53,500.00
57,900.00
65,700.00
74,700.00
83,600.00
92,500.00

L
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

BAHAN SANITAIR
Stop Kran 3/4" KIT
Stop Kran 1" KIT
Stop Kran 1 1/2" KIT
Stop Kran 2" KIT
Stop Kran 2 1/2" KIT
Stop Kran 3" KIT
Check Valve 1/2"
Double Neple 1/2"
Water Mur 1/2"
Gate walve 1/2"
Saringan Air Lt. KM Stainless Steel
Apooer Bath Tube
Kran Stainless Lokal Kait
Shower Dengan Tiang
Shower Tanpa Tiang
Kran Tembok Sun Eui dia. 1/2"
Kran Tembok ITAP dia. 1/2"
Kran Bebek Sun Eui 1/2"
Kran Bebek ITAP 1/2"
Kran Panas Dingin San Eui Standard
Bath Cape Washteren
Tempat Sabun Poslin
Wastafel Lengkap TOTO LW 230
Wastafel Lengkap INA
Closet Jongkok Poslin Warna TOTO
Closet Jongkok Standard Putih Poslin TOTO
Closet Jongkok Lengkap Sistem Jet TOTO
Closet Duduk Warna Standard TOTO C 240 Lengkap
Wastafel Bulat Warna Standard Lengkap
Closet Duduk Warna Standard INA Lengkap
Urinoir Lengkap TOTO Warna Standard Lengkap
Penyekat Poslin Urinoar TOTO
Kitchen Zink Stainless Standard Lokal ( 1 Lubang )
Kitchen Zink Stainless Non Standard Franke ( 1 Lubang )
Kitchen Zink Stainless Non Standard Franke ( 2 Lubang )
Talang PVC U - 15 cm

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
unit
bh
unit
unit
unit
unit
unit
unit
unit
bh
unit
lbr
bh
bh
bh
btng

103,900.00
124,200.00
208,000.00
267,900.00
713,200.00
830,300.00
86,400.00
32,400.00
40,200.00
55,500.00
66,600.00
267,800.00
46,100.00
221,000.00
134,800.00
86,900.00
40,900.00
144,600.00
51,500.00
228,400.00
2,098,700.00
46,300.00
1,012,700.00
699,900.00
205,600.00
188,200.00
2,032,900.00
1,724,700.00
910,800.00
1,272,100.00
1,773,400.00
495,900.00
397,800.00
1,272,300.00
1,650,200.00
60,000.00

M
1
2
3
4
5

BAHAN PENUTUP ATAP

Atap Plastik Gelombang 80 x 180
Atap Fiber Glass Tipis 80 x 180 ( Gelombang )
Atap Fiber Glass Tebal 80 x 180 ( Gelombang )
Atap Alumunium Natural USR 26 ( JAINDO )
Atap Alumunium Warna USR 26 ( JAINDO )

lbr
lbr
lbr
m2
m2

33,100.00
47,100.00
100,000.00
140,600.00
164,700.00

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
49
50
51
52
53
54
55
56
57
58

Atap Asbes Gel. Kecil 80 x 180 x 4 mm

Atap Asbes Gel. Besar 80 x 180 x 5 mm
Atap Seng Gelombang 80 cm x 180 cm x 3 mm
Atap Seng Gelombang 80 cm x 180 cm x 5 mm
Atap Seng Gelombang 270 cm x 105 cm x 4mm
Atap Seng Gelombang 240 cm x 105 cm x 4mm
Atap Seng Gelombang 210 cm x 105 cm x 4mm
Atap Seng Gelombang 150 cm x 105 cm x 4mm
Atap Seng Gelombang 150 cm x 102 cm x 5mm
Atap Seng Gelombang 180 cm x 102 cm x 5mm
Atap Asbes Gelombang 300 cm x 105 cm x 4 mm
Atap Tegola Kubota, lengkap
Atap Tegola Kwalitas Sedang
Alumunium Foile
Atap Genteng Plentong pres Bakar KW I
Atap Genteng Plentong pres Molen Oven KW I
Atap Genteng Flam pres Molen Oven Jatiwangi
Bubung Genteng pres Bulat Ex Jatiwangi
Genteng Bubungan Ex Jatiwangi Segi Tiga
Genteng Bubungan Beton
Genteng Metal ( Rainbow Roof )
Genteng Metal Hana
Nok Atas Metal ( Rainbow Roof )
Nok Atas Metal Hana
Nok Pingir Metal ( Rainbow Roof )
Nok Pingir Metal Hana
Wall Flasing ( Rainbow Roof )
Wall Flasing Hana
Atap Genteng Beton Warna 14.5/m2
Genteng Beton Natural
Sirap Kelas I ( 80 / m2 )
Genteng Keramik Natural Intan 14.5 / m2
Genteng Keramik Glasur Standard 14.5 /m2
Genteng Keramik Glasur Special 14.5 /m2
Genteng Keramik Glasur Premium 14.5 /m2
Genteng Murando Natural 1m2 = 18 bh
Genteng Murando Glasur 1m2 = 18 bh
Bubung Murando Natural
Bubung Murando Glasur
Bubungan Genteng Keramik
Atap Genteng Kodok
Bubungan Genteng Kodok
Bubungan Genteng Plentong
Bubungan Stel Gelombang
Nok Stel Gelombang
Nok Atap Seng
Nok standar 40 cm 18, SWG 22
Pelat Asbes tebal 4 mm
Pelat Asbes tebal 3.5 mm
Trusses ZAM-75 t=0.8 Rangka Utama
Trusses ZAM-75 t=0.5 Rangka Utama
Reng 16-DB Roof Battens t=0.48 mm
Foot Plate t= 1.22 mm

lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m2
m2
m2
bh
bh
bh
bh
bh
bh
m2
m2
lbr
lbr
lbr
lbr
lbr
lbr
m2
bh
m2
m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
bh
bh
lbr
lbr
m2
lbr
lbr
m1
m1
m1
m1

77,200.00
111,100.00
62,900.00
83,100.00
73,300.00
65,900.00
58,500.00
42,300.00
78,500.00
97,200.00
80,000.00
487,100.00
283,600.00
19,600.00
1,900.00
2,700.00
2,300.00
7,500.00
4,800.00
10,500.00
203,100.00
172,700.00
138,500.00
80,900.00
105,300.00
100,800.00
83,900.00
88,700.00
96,700.00
8,500.00
26,400.00
112,400.00
142,200.00
139,300.00
145,100.00
2,700.00
4,000.00
7,500.00
10,700.00
10,000.00
3,000.00
4,500.00
6,000.00
7,500.00
38,100.00
37,500.00
75,000.00
21,000.00
16,400.00
34,500.00
22,000.00
11,000.00
7,200.00

59
60
61

PLD - Diafragma Plate

WIND Bracing
Tensioner ( Pengaku Tali angin )

bh
m1
bh

2,200.00
1,700.00
7,200.00

N
1
2
3
4
5
6
7
8
9
10
11
12
13

BAHAN MEKANIKAL
Jockey Pump kap. 80 gln/menit 100 m1 ( 18.6 kW )
Electrical Pump kap. 750 gln/menit 120 m1 ( 90 kW )
Diesel Pump kap. 750 gln/menit 120 m1 ( 105 kW )
Presure Tank kap. 500 liter lengkap
Hydran Box dlm Gedung ( Lengkap )
Fire House 1.5 x 30 m + nose
Exhose Fan H 360 W 60 x 60 cm
Exhose Fan H 380 W CFM 55 x 55 cm
Exhose Fan H 100 W 40 x 40 cm
AC Split 3 PK Setara TOSHIBA
AC Split 2 PK Setara TOSHIBA
AC Split 1 PK Setara TOSHIBA
Mesin AC Split DAIKIN ( Indoor / Outdoor Unit )

unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
1 BTU

71,396,400.00

O
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

BAHAN ELEKTRIKAL
Kabel NYA 1 x 1.5 Prima ( 1 rol = 50 m' )
Kabel NYA 1 x 2.5 Prima ( 1 rol = 50 m' )
Kabel NYM 2 x 1.5 Prima ( 1 rol = 50 m' )
Kabel NYM 3 x 1.5 Prima ( 1 rol = 50 m' )
Kabel NYM 2 x 2.5 Prima ( 1 rol = 50 m' )
Kabel NYM 3 x 2.5 Prima ( 1 rol = 50 m' )
Kabel NYM 4 x 2.5 Prima ( 1 rol = 50 m' )
Kabel NYM 2 x 4 Prima ( 1 rol = 50 m' )
Kabel NYM 3 x 4 Prima ( 1 rol = 50 m' )
Kabel NYM 4 x 4 Prima ( 1 rol = 50 m' )
Kabel NYM 2 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYM 3 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYM 4 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYM 2 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYM 3 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYM 4 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYM 4 x 16 Supreme ( 1 rol = 50 m' )
Kabel NYY 2 x 4 Supreme ( 1 rol = 50 m' )
Kabel NYY 3 x 4 Supreme ( 1 rol = 50 m' )
Kabel NYY 4 x 4 Supreme ( 1 rol = 50 m' )
Kabel NYY 2 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYY 3 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYY 4 x 6 Supreme ( 1 rol = 50 m' )
Kabel NYY 2 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYY 3 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYY 4 x 10 Supreme ( 1 rol = 50 m' )
Kabel NYY 4 x 16 Supreme ( 1 rol = 50 m' )
NSFB FUJI EA - 100 A
NSFB FUJI EA - 150 A
Rumah Panel 30 x 60 cm ( Kosong )
Skring Kas 2 grop Biasa
Skring Kas 3 grop Biasa
Skring Kas 5 grop Biasa

ROLL
ROLL
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
m'
bh
bh
unt
unt
unt
unt

102,700.00
151,700.00
6,600.00
7,600.00
4,900.00
10,900.00
7,600.00
6,300.00
15,400.00
20,700.00
11,800.00
13,700.00
18,600.00
17,600.00
119,700.00
26,500.00
29,700.00
12,000.00
19,300.00
23,800.00
14,500.00
19,200.00
18,500.00
20,400.00
25,800.00
35,500.00
41,900.00
841,900.00
2,182,600.00
153,500.00
204,800.00
222,600.00
468,800.00

216,358,900.00
591,647,100.00

36,997,300.00
6,854,400.00
4,866,100.00
6,862,900.00
5,491,100.00
1,092,600.00
30,791,800.00
21,926,500.00
5,174,100.00
4,200,000.00

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64

MCB 1 PAS
MCB 3 PAS
Tahanan 50 A Merk Fuji
Saklar Broko Tunggal Standard ( 1 Phase )
Saklar Broko Seri Standard ( 1 Phase )
Stop Kontak Broko Standard ( 1 Phase )
Stop Kontak Broko 3 Phase (Out Bow)
Stop Kontak Broko 3 Phase ( In Bow)
Stop Kontak Handle 3 Phase
Instalas Titik Lampu / Stop Kontak (Upah dan Alat)
Lampu pijar 25 Watt s/d 100 Watt
Lampu Neon Phillips 20 Watt
Lampu Neon Phillips 40 Watt
Trapo TL 20 W (Phillips)
Trapo TL 40 W (Phillips)
Trapo TL 20 W (Sinar)
Trapo TL 40 W (sinar)
Stater Neon Phillips
Stater Neon Biasa
Rumah TL In Bow / Out Bow 2 x 20 W (kosongan)
Down Light + SL 25 W
Lampu SL Philip 25 W
Lampu Sirkel TL 20 W Lengkap
Lampu Mercuri 80 W
Lampu Taman + Tiang + Lampu 1 Buah
Lampu Baret 30 cm + Neon
Lampu Neon Arcrilik 2 x 40 W Lengkap
Jarum Penangkal Petir 16
Kawat BC ( Tembaga )
Pentanahan Penangkal Petir
Pentanahan Panel

bh
bh
bh
bh
bh
bh
bh
bh
bh
ttk
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
kg
ttk
ttk

55,100.00
106,000.00
521,100.00
23,800.00
26,300.00
23,800.00
87,700.00
144,900.00
87,800.00
179,600.00
61,200.00
29,700.00
35,200.00
41,800.00
37,900.00
40,600.00
41,300.00
8,300.00
6,500.00
144,000.00
306,900.00
306,900.00
67,900.00
147,400.00
307,600.00
221,700.00
738,000.00
101,500.00
65,100.00
423,700.00
296,100.00

P
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

BAHAN ALAT PENGANTUNG DAN KUNCI

Kunci Silinder ALFA untuk Pintu Alumunium
Tarikan Pintu Alumunium
Kunci 2 Slaag ROYAL
Rel Henderson Lengkap
Rel maraton I Pintu
Kunci 2 Slaag Silinder SEIS Asli type 210 s/d type 226
Kunci 2 Slaag Ancor Asli
Kunci 2 Slaag ISO
Kunci KM Bulat Kualitas Biasa
Kunci kM Bulat ALFA
Kunci 2 Slaag Silinder Utama Standard
Kunci Gembok Besar
Kunci 2 Slaag Kuda Terbang
Kunci Lemari
Espangolet
Grendel 15 cm
Grendel 5 cm
Hak Angin Kait Jendela Biasa
Hak Angin Jendela Antik
Hak Angin Sendok Stainless / Kuningan

bh
bh
bh
bh
unt
bh
bh
bh
bh
bh
bh
bh
bh
bh
ps
bh
bh
ps
ps
bh

410,900.00
408,600.00
126,500.00
864,300.00
193,100.00
335,900.00
165,300.00
207,300.00
54,400.00
102,700.00
586,600.00
85,200.00
94,500.00
46,800.00
51,600.00
49,800.00
5,500.00
7,100.00
29,000.00
32,200.00

21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Sloot Pintu Berikut Rantai

Sloot Jendela Tunggal
Engsel Pintu Unilon Standard
Engsel Jendela Unilon
Engsel Patrun
Engsel Harmonika
Door Closer Kelas Standard ( Kelas Sedang )
Door Closer Kelas Standard ( Kelas Baik )
Door Closer Kelas Rendah
Door Holder
Door Stoper
Tarikan Almari Rata-rata
Seng BJLS 30 Lebar 60 cm ( 1 rol 50 m' )
Seng BJLS 30 Lebar 90 cm ( 1 rol 50 m' )
Seng BJLS 30 / 3 x 0.3 mm
Seng Plat
Waterstop Lebar 200 mm

bh
bh
ps
ps
ps
m1
unt
unt
unt
unt
unt
bh
m1
m1
lbr
lbr
m1

31,500.00
33,000.00
21,000.00
15,000.00
13,700.00
9,100.00
420,000.00
597,500.00
200,000.00
205,400.00
255,500.00
19,500.00
43,500.00
53,500.00
86,900.00
50,100.00
57,900.00

Q
1
2
3
4
5
6

BAHAN PENGIKAT UNTUK KONSTRUKSI JALAN

Aspal Bitumen
Aspal Emulsi
Aspal Curah
Aspal Concrete / Laston( AC -WC)
Aspal Threated Base ( ATB )
Lataston /Hot Rolls Sheet ( HRS )

kg
kg
kg
ton
ton
ton

12,459.00
12,459.00
10,890.00
1,348,300.00
1,200,200.00
1,666,900.00

R
1
2
3
4
5
6
7
8
9
10
11

BAHAN PENGISAP AIR SUMUR DALAM

Pompa Kodok
Pompa Dragon Tegal
Pompa Dragon Asli
Mesin Pompa Air 100 W - Sanyo
Mesin Pompa Air 150 W - Sanyo
Pompa Zet Pump 250 W - Sanyo
Pompa Zet Pump 450 W - Sanyo
Pompa Submersible kap. 150 liter / menit 3 KW
Gear Pump Kap. 60 liter / menit
Deep Well dengan kelengkapannya kap. 150 liter / menit
Hand Oil Pump

unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit

172,600.00
243,800.00
718,500.00
1,100,200.00
1,890,700.00
4,961,500.00
7,878,000.00
27,151,200.00
15,702,700.00
172,052,500.00
5,195,300.00

S
1
2
3
4
5
6

BAHAN PENAMPUNG AIR

Tangki Air Fiber Glass 0.5 m3 ( Excel )
Tangki Air Fiber Glass 1 m3 ( Excel )
Tangki Air Fiber Glass 2 m3 ( Excel )
Bak KM Fiber 60 x 60
Bak Taraso WC 40 x 40
Bak KM Taraso 60 x 60

bh
bh
bh
bh
bh
bh

1,172,500.00
1,316,400.00
1,954,200.00
255,300.00
118,500.00
161,100.00

T
1
2
3
4
5

ALAT TUKANG
Palu 0.5 kg
Cangkul
Singkup
Sekrop
Pengki

bh
bh
bh
bh
bh

39,300.00
24,500.00
41,400.00
50,100.00
12,300.00

6
7
8
9
10

Linggis
Rool Meter 30 meter ( Bahan Plastik )
Rool Meter 5 meter ( Bahan Besi )
Selang Plastik untuk Water Pas dia. 0.5 cm
Water Pas Alumunium 60 cm

U
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

BAHAN BAKAR DAN PELUMAS

Minyak Tanah
Kayu Bakar dari Kayu Karet
Bahan Bakar Residu
Minyak Solar
Bensin Premium
Plus Oil
Oil Mesran 40 SAE
Elpiji / botol
Asitilin / Botol
Angin ( O2 ) / botol
Karbit
Minyak Bekisting
Rapidrant
Soda Api
Sabun
Arang Kayu
Kawat Las

V
1
2

BAHAN PAGAR
Panel Beton Pracetak
Kolom Beton Pracetak

B.
1
2
3
4
5
6
7
8
9
10

BIDANG PERTAMANAN
Aglonema
Bambu krisik/jepang
Furadan
Kompos/pupuk kandang
M atoa (2 m)
Palm (botol, ekor tupai, putri, dll) tinggi 2 m
Philo
Pohon pelindung (angsana, mahoni, kamboja dll) tinggi 2m
Pohon perdu (kaca piring, puring, mawar, melati, dll)
Rumput gajah mini

harga sudah termasuk PPN dan keuntungan

bh
bh
bh
m
bh

41,700.00
101,000.00
37,800.00
1,600.00
88,200.00

lt
m3
lt
lt
lt
lt
lt
15 kg
15.1 kg btl
btl
kg
ltr
Gln
kg
kg
kg
bh

18,000.00
151,100.00
28,435.00
7,150.00
7,800.00
3,300.00
55,000.00
104,600.00
88,900.00
66,400.00
19,400.00
40,500.00
15,700.00
35,600.00
2,400.00
11,100.00
1,400.00

lbr
btg

199,200.00
264,000.00

batang
batang
kg
karung
batang
batang
batang
batang
batang
m2

50,000.00
50,000.00
24,000.00
25,000.00
40,000.00
100,000.00
75,000.00
25,000.00
10,000.00
15,000.00

50
40
33.3
25
22.2

16.7
33.33333
25
22.22222
16.66667

= kurang angka 0

107200

###