Ee Kuala Mandah
Ee Kuala Mandah
NO.
JENIS BAHAN
SATUAN
UPAH
1
2
3
4
5
6
7
8
9
10
11
Pekerja
Kepala tukang
Tukang batu
Tukang kayu
Tukang cat
Tukang besi
Mandor
Pembantu mekanik
Mekanik
Pembantu operator
Operator terlatih
II
BAHAN
A.
1
2
3
4
5
6
7
8
9
11
12
BAHAN PASANG
Batu Kali
Kerikil Sungai
Pasir urug
Pasir pasang
Pasir cor / beton
Tanah urug/timbun
Semen PC 50Kg
Portland cement putih
Batu bata
Bataco
Paving blok
B.
1
2
3
4
5
6
7
8
9
10
11
12
BAHAN KAYU
Kayu Ulin Panjang 1,5 M
Kayu persegi kelas II
Kayu persegi punak
Papan kayu kelas II
Papan Punak
Kayu persegi kelas III
Papan kayu kelas III
Kayu bakar
Kayu cerocok Panjang 5 m'
Perancah/Dolken 8-10 cm Pj. 4 m
Kayu/Papan Bekisting
Kayu Ikat
C.
1
2
3
4
5
6
7
BAHAN BESI
Besi Beton Polos
Besi Beton Ulir
Kawat Ikat Beton
Plat strip
Baut 3/4"
Kawat nyamuk
Kawat harmonika
D.
1
2
3
4
5
BAHAN LANTAI
Keramik 40 x 40 Kualitas
Keramik 30 x 30 Kualitas
Keramik 20 x 25 Kualitas
Keramik 20 x 20 Kualitas
Bon-bon Keramik
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
hari/org
Standar
Standar
Standar
Standar
(Garuda)
(Garuda)
(Garuda)
(Garuda)
HARGA SATUAN
BAHAN/UPAH
4
40,000.00
55,000.00
45,000.00
45,000.00
45,000.00
45,000.00
55,000.00
45,000.00
55,000.00
40,000.00
50,000.00
m
m
m
m
m
m
kg
kg
bh
bh
bh
455,510.00
419,925.00
136,675.00
164,175.00
164,175.00
81,675.00
1,492.70
2,719.20
1,148.40
1,554.74
1,703.35
Btg
m
m
m
m
m
m
m
m'
btg
m
56,050.50
4,245,670.00
2,733,170.00
5,455,670.00
2,760,670.00
2,188,670.00
1,825,670.00
327,030.00
3,250.50
8,118.00
1,550,670.00
74,552.50
kg
kg
kg
kg
Bh
m
m
10,142.00
10,747.00
19,810.67
4,163.50
4,506.70
20,226.80
9,226.80
bh
bh
bh
bh
m'
12,366.75
6,263.40
3,185.05
2,306.70
21,500.00
KETERANGAN
5
HARGA SATUAN
BAHAN/UPAH
NO.
JENIS BAHAN
SATUAN
E.
1
2
3
4
5
BAHAN ATAP
Seng Gelombang BJLS 20 KI
Seng plat Bjls 20 KI
Atap Genteng Metal Zincalume 0,25 mm
Perabung Raja Metal Zincalume Panjang 80 cm
Karet Paku
lbr
lbr
lbr
bh
bh
40,535.00
50,567.00
42,735.00
33,467.50
245.00
F.
lbr
lbr
lbr
lbr
lbr
m'
m'
68,502.50
85,002.50
142,670.00
181,170.00
71,335.00
5,417.50
27,335.00
G.
1
2
3
4
5
6
7
8
BAHAN PIPA
Pipa PVC dia. 1/2" Panjang 4 m Tebal
Pipa PVC dia. 3/4" Panjang 4 m Tebal
Pipa PVC dia. 2" Panjang 4 m Tebal
Pipa PVC dia. 2.5" Panjang 4 m Tebal
Pipa PVC dia. 4" Panjang 4 m Tebal
Pipa Galvanis dia. 1" Panjang 6 m Tebal
Pipa Galvanis dia. 1.5" Panjang 6 Tebal
Pipa Galvanis dia. 2.5" Panjang 6 m Tebal
m'
m'
m'
m'
m'
m'
m'
m'
16,553.35
19,853.35
58,353.35
91,353.35
206,853.35
131,835.00
186,835.00
326,837.50
H.
1
2
3
4
5
6
7
8
9
BAHAN SANITAIR
Kloset Jongkok keramik,
Kloset duduk
Bak Mandi Fiber 20 Liter
Washtafel Keramik (Lengkap)
Urinoir Keramik
Tangki Air Plastik Kapasitas 1000 Liter
Kran Air 1/2" Kualitas (Plastik)
Saringan Air Lantai (Floor Drain) Plastik
Seal tape
bh
bh
bh
bh
bh
bh
bh
bh
bh
166,842.50
1,789,342.50
304,342.50
799,342.50
1,239,342.50
1,459,342.50
10,006.70
35,942.50
2,306.70
I.
1
2
3
4
5
BAHAN PAKU
Paku beton
Paku seng
Paku tripleks / teakwood
Paku asbes
Paku Biasa
kg
kg
kg
kg
kg
33,533.50
33,213.40
16,713.40
28,033.50
15,613.40
1
2
3
4
5
6
7
8
9
bh
bh
bh
bh
bh
bh
bh
bh
bh
88,106.70
176,106.70
38,606.70
27,606.70
15,506.70
11,106.70
3,406.70
5,765.00
11,106.70
BAHAN KACA
Kaca bening 3 mm
Kaca bening 5 mm
Kaca nako 7 Daun + rangka 5 mm
Kaca rayben 8 mm
m
m
Set
m
90,502.50
101,502.50
132,852.50
393,002.50
1
2
3
4
6
7
8
J.
K.
1
2
3
4
KETERANGAN
5
NO.
JENIS BAHAN
SATUAN
HARGA SATUAN
BAHAN/UPAH
4
L.
1
2
3
4
5
6
7
8
BAHAN LISTRIK
Titik lampu + Instalasai
Stop kontak + Instalasi
Saklar tunggal
Saklar ganda
Lampu pijar 25 Watt
Lampu pijar 40 Watt
Lampu SL save energy 20 watt
Panel MCB Komplit (Standar PLN)
ttk
bh
bh
bh
bh
bh
bh
bh
66,213.40
66,106.70
11,106.70
12,206.70
11,875.50
24,575.50
19,387.50
37,001.25
M.
1
2
3
BAHAN PINTU
Pintu fiber warna
Pintu Panel 1 Daun
Pintu Panel 2 Daun
bh
bh
bh
350,000.00
750,000.00
1,100,000.00
N.
1
2
3
4
5
6
7
8
9
10
11
12
13
BAHAN FINISHING
Cat minyak
Cat tembok
Cat vernish
Cat kayu dasar
Minyak cat/thinner
Residu
Dempul
Kertas pasir / amplas
Plamir
Cat menie
Kuas 3"
Kuas gulung / rol
Minyak bekisting
kg
kg
ltr
kg
ltr
kg
kg
lbr
kg
kg
bh
bh
ltr
43,835.00
14,685.00
34,550.00
32,835.00
25,135.00
14,685.00
20,735.00
4,350.00
20,735.00
20,460.00
16,750.00
20,500.00
5,500.00
KETERANGAN
5
Diperiksa Oleh :
Pejabat Pembuat Komitmen (PPK)
Tembilahan,
Maret 2012
Konsultan Perencanan,
CV. PRIMA PONDAS Engineering Consultants
Drs. I D R U S
NIP. 19630618 199403 1 002
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
TENAGA
Pekerja
Mandor
SUB TOTAL
JUMLAH
2 1 M'
0.1000
OH
40,000.00
4,000.00
0.0050
OH
55,000.00
275.00
4,275.00
4,275.00
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
0.1000
0.1000
0.0100
OH
OH
OH
40,000.00
45,000.00
55,000.00
4,000.00
4,500.00
550.00
Mandor
0.0050
OH
55,000.00
275.00
Kayu 5/7
Paku Biasa 2'-5'
Kayu Papan 3/20
0.1200
0.0200
0.0070
Btg
Kg
Kg
12,425.42
15,613.40
1,825,670.00
BAHAN
1,491.05
312.27
12,779.69
SUB TOTAL
JUMLAH
9,325.00
14,583.01
23,908.01
TENAGA
Pekerja
Mandor
SUB TOTAL
JUMLAH
4 1 M3
0.4000
0.0400
40,000.00
55,000.00
16,000.00
2,200.00
18,200.00
18,200.00
URUGAN KEMBALI
TENAGA
Pekerja
Mandor
SUB TOTAL
JUMLAH
5 1 M3
OH
OH
0.1920
0.0190
OH
OH
40,000.00
55,000.00
7,680.00
1,045.00
8,725.00
8,725.00
URUGAN PASIR
TENAGA
Pekerja
0.3000
OH
40,000.00
12,000.00
Mandor
0.0100
OH
55,000.00
550.00
1.2000
M3
136,675.00
BAHAN
Pasir urug
SUB TOTAL
JUMLAH
6 1 M3
12,550.00
164,010.00
164,010.00
176,560.00
URUGAN TANAH
TENAGA
Pekerja
Mandor
0.3000
0.0100
OH
OH
40,000.00
55,000.00
1.2000
M3
81,675.00
12,000.00
550.00
BAHAN
Tanah
SUB TOTAL
12,550.00
JUMLAH
98,010.00
98,010.00
110,560.00
TENAGA
Pekerja
Tukang
0.6500
0.2000
OH
OH
40,000.00
45,000.00
26,000.00
9,000.00
Kepala Tukang
Mandor
0.0200
0.0300
OH
OH
55,000.00
55,000.00
1,100.00
1,650.00
140.0000
43.5000
Bh
Kg
1,148.40
1,492.70
160,776.00
64,932.45
0.0800
M3
164,175.00
13,134.00
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
SUB TOTAL
JUMLAH
8 1 M2
BAHAN
6
37,750.00
238,842.45
276,592.45
TENAGA
Pekerja
Tukang
Kepala Tukang
Mandor
0.6500
OH
40,000.00
26,000.00
0.2000
0.0200
0.0300
OH
OH
OH
45,000.00
55,000.00
55,000.00
9,000.00
1,100.00
1,650.00
140.0000
Bh
1,148.40
160,776.00
32.9500
0.0910
Kg
M3
1,492.70
164,175.00
49,184.47
14,939.93
224,900.39
262,650.39
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
9 1 M2
37,750.00
TENAGA
Pekerja
Tukang
Kepala Tukang
Mandor
0.6500
OH
40,000.00
26,000.00
0.2000
0.0200
0.0300
OH
OH
OH
45,000.00
55,000.00
55,000.00
9,000.00
1,100.00
1,650.00
140.0000
26.5500
0.0930
Bh
Kg
M3
1,148.40
1,492.70
164,175.00
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
10 1 M2
TENAGA
Pekerja
Tukang
Kepala Tukang
Mandor
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
11 1 M2
37,750.00
160,776.00
39,631.19
15,268.28
215,675.46
253,425.46
0.3200
0.1000
0.0100
0.0150
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
70.0000
18.9500
0.0380
Bh
Kg
M3
1,148.40
1,492.70
164,175.00
12,800.00
4,500.00
550.00
825.00
18,675.00
80,388.00
28,286.67
6,238.65
114,913.32
133,588.32
TENAGA
Pekerja
Tukang
Kepala Tukang
Mandor
0.3200
0.1000
OH
OH
40,000.00
45,000.00
12,800.00
4,500.00
0.0100
0.0150
OH
OH
55,000.00
55,000.00
550.00
825.00
35.0000
18.9500
Bh
Kg
1,554.74
1,492.70
0.0380
M3
164,175.00
BAHAN
Bataco
Semen Portland
Pasir Pasang
SUB TOTAL
54,415.90
28,286.67
18,675.00
JUMLAH
12 1 M2
6,238.65
88,941.22
107,616.22
TENAGA
Pekerja
Tukang
Kepala Tukang
Mandor
0.3200
0.1000
OH
OH
40,000.00
45,000.00
12,800.00
4,500.00
0.0100
0.0150
OH
OH
55,000.00
55,000.00
550.00
825.00
70.0000
14.3700
Bh
Kg
1,148.40
1,492.70
0.0400
M3
164,175.00
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
13 1 M2
80,388.00
21,450.10
18,675.00
6,567.00
108,405.10
127,080.10
TENAGA
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
Pekerja
Tukang
Kepala Tukang
0.3200
0.1000
0.0100
OH
OH
OH
40,000.00
45,000.00
55,000.00
12,800.00
4,500.00
550.00
Mandor
0.0150
OH
55,000.00
825.00
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Batu Bata
Semen Portland
Pasir Pasang
SUB TOTAL
70.0000
11.5000
Bh
Kg
1,148.40
1,492.70
0.0430
M3
164,175.00
80,388.00
17,166.05
18,675.00
JUMLAH
7,059.53
104,613.58
123,288.58
TENAGA
Pekerja
Tukang batu
0.2000
0.1500
OH
OH
40,000.00
45,000.00
8,000.00
6,750.00
Kepala Tukang
Mandor
0.0150
0.0100
OH
OH
55,000.00
55,000.00
825.00
550.00
Semen Portland
Pasir Pasang
8.5200
0.0170
Kg
M3
1,492.70
164,175.00
BAHAN
SUB TOTAL
JUMLAH
15 1 M2
12,717.80
2,790.98
16,125.00
15,508.78
31,633.78
TENAGA
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.2000
OH
40,000.00
8,000.00
0.1500
0.0150
0.0100
OH
OH
OH
45,000.00
55,000.00
55,000.00
6,750.00
825.00
550.00
5.2000
0.0200
Kg
M3
1,492.70
164,175.00
BAHAN
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
16 1 M2
TENAGA
Pekerja
Tukang batu
Kepala Tukang
Mandor
BAHAN
Semen Portland
Pasir Pasang
SUB TOTAL
JUMLAH
17 1 M2
16,125.00
7,762.04
3,283.50
11,045.54
27,170.54
0.1500
0.0700
0.0070
0.0080
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
7.0700
0.0210
Kg
M3
1,492.70
164,175.00
6,000.00
3,150.00
385.00
440.00
9,975.00
10,553.39
3,447.68
14,001.06
23,976.06
TENAGA
Pekerja
0.2600
OH
40,000.00
10,400.00
Tukang batu
Kepala Tukang
Mandor
0.2000
0.0200
0.0130
OH
OH
OH
45,000.00
55,000.00
55,000.00
9,000.00
1,100.00
715.00
Semen Portland
7.0700
Kg
1,492.70
0.0210
M3
164,175.00
BAHAN
Pasir Pasang
SUB TOTAL
10,553.39
21,215.00
JUMLAH
18 1 M2
3,447.68
14,001.06
35,216.06
TENAGA
Pekerja
Tukang Kayu
0.1000
0.1000
OH
OH
40,000.00
45,000.00
4,000.00
4,500.00
Kepala Tukang
Mandor
0.0100
0.0005
OH
OH
55,000.00
55,000.00
550.00
27.50
1.1000
0.0018
M2
M3
9,226.80
1,550,670.00
0.0200
Kg
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
JUMLAH
10,149.48
2,791.21
9,077.50
312.27
13,252.95
22,330.45
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
6.0000
OH
40,000.00
240,000.00
18.0000
2.0000
0.3000
OH
OH
OH
45,000.00
55,000.00
55,000.00
810,000.00
110,000.00
16,500.00
1.2000
M3
2,733,170.00
0.1500
Kg
15,613.40
BAHAN
Kayu Punak
Paku Biasa 2'-5'
SUB TOTAL
3,279,804.00
1,176,500.00
JUMLAH
20 1 M2
2,342.01
3,282,146.01
4,458,646.01
TENAGA
Pekerja
Tukang kayu
0.0800
2.0000
OH
OH
40,000.00
45,000.00
3,200.00
90,000.00
Kepala Tukang
Mandor
0.2000
0.0400
OH
OH
55,000.00
55,000.00
11,000.00
2,200.00
0.0350
0.1000
M3
M3
1,825,670.00
15,613.40
1.1000
M3
101,502.50
BAHAN
Kaca 5 mm
SUB TOTAL
JUMLAH
21 1 M2
106,400.00
111,652.75
177,112.54
283,512.54
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
BAHAN
Papan kayu kelas III/kayu Meranti
Paku Biasa 2'-5'
SUB TOTAL
JUMLAH
22 1 M3
63,898.45
1,561.34
0.5000
2.0000
0.2000
0.0250
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.0600
0.1500
M3
Kg
1,825,670.00
15,613.40
20,000.00
90,000.00
11,000.00
1,375.00
122,375.00
109,540.20
2,342.01
111,882.21
234,257.21
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
4.0000
12.0000
1.2000
0.2000
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
160,000.00
540,000.00
66,000.00
11,000.00
1.1000
M3
2,188,670.00
2,407,537.00
15.0000
0.8000
Kg
Kg
4,163.50
15,613.40
62,452.50
12,490.72
2,482,480.22
3,259,480.22
BAHAN
Balok Kayu kelas III / kayu Meranti
Besi strip
Paku Biasa
SUB TOTAL
JUMLAH
23 1 M3
777,000.00
TENAGA
Pekerja
2.000
OH
40,000.00
80,000.00
Tukang kayu
Kepala Tukang
Mandor
6.000
1.200
0.200
OH
OH
OH
45,000.00
55,000.00
55,000.00
270,000.00
66,000.00
11,000.00
1.100
M3
2,188,670.00
0.500
Kg
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
JUMLAH
24 1 M2
2,407,537.00
427,000.00
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.1200
0.1200
0.0120
0.0060
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
4,800.00
5,400.00
660.00
330.00
7,806.70
2,415,343.70
2,842,343.70
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Balok Kayu kelas III / kayu Meranti
Paku Biasa
0.0140
0.1500
M3
Kg
2,188,670.00
15,613.40
SUB TOTAL
JUMLAH
25 1 M'
30,641.38
2,342.01
11,190.00
32,983.39
44,173.39
TENAGA
Pekerja
0.1000
OH
40,000.00
4,000.00
Tukang kayu
Kepala Tukang
0.2000
0.0250
OH
OH
45,000.00
55,000.00
9,000.00
1,375.00
Mandor
0.0050
OH
55,000.00
275.00
0.0072
0.0500
M3
Kg
1,825,670.00
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
14,650.00
JUMLAH
26 1 M'
13,144.82
780.67
13,925.49
28,575.49
TENAGA
Pekerja
Tukang kayu
0.1500
0.2500
OH
OH
40,000.00
45,000.00
6,000.00
11,250.00
Kepala Tukang
Mandor
0.0250
0.0750
OH
OH
55,000.00
55,000.00
1,375.00
4,125.00
0.0081
0.0600
M3
Kg
1,825,670.00
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
JUMLAH
27 1 M2
22,750.00
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
BAHAN
Plywood 4 mm (Tripleks)
0.2000
0.6000
0.0600
0.0100
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.4000
0.0500
Lbr
Kg
68,502.50
15,613.40
SUB TOTAL
JUMLAH
28 1 M3
14,787.93
936.80
15,724.73
38,474.73
8,000.00
27,000.00
3,300.00
550.00
38,850.00
27,401.00
780.67
28,181.67
67,031.67
TENAGA
Pekerja
Tukang kayu
4.0000
12.0000
OH
OH
40,000.00
45,000.00
160,000.00
540,000.00
Kepala Tukang
Mandor
1.2000
0.2000
OH
OH
55,000.00
55,000.00
66,000.00
11,000.00
1.1000
0.2000
M3
Kg
2,188,670.00
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
JUMLAH
29 1 M3
2,407,537.00
3,122.68
777,000.00
2,410,659.68
3,187,659.68
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
12.0000
26.0000
3.6000
OH
OH
OH
40,000.00
45,000.00
55,000.00
480,000.00
1,170,000.00
198,000.00
Mandor
0.6000
OH
55,000.00
33,000.00
1.1000
0.5000
M3
Kg
2,188,670.00
15,613.40
BAHAN
Paku Biasa
SUB TOTAL
1,881,000.00
JUMLAH
30 1 M3
2,407,537.00
7,806.70
2,415,343.70
4,296,343.70
TENAGA
Pekerja
Tukang kayu
6.0000
18.0000
OH
OH
40,000.00
45,000.00
240,000.00
810,000.00
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
Kepala Tukang
Mandor
1.8000
0.3000
OH
OH
55,000.00
55,000.00
99,000.00
16,500.00
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Balok Kayu Kelas III
Paku Biasa
1.1000
0.5000
M3
Kg
2,188,670.00
15,613.40
SUB TOTAL
JUMLAH
2,407,537.00
7,806.70
1,165,500.00
1M2 PEKERJAAN PASANG RANGKA DINDING PAPAN PEMISAH KAYU KLAS III
TENAGA
Pekerja
0.1500 OH
40,000.00
6,000.00
Tukang Kayu
0.4500 OH
45,000.00
20,250.00
Kepala Tukang
0.0450 OH
55,000.00
2,475.00
Mandor
0.0750 OH
55,000.00
4,125.00
BAHAN
Kayu Klas III
0.0195 M3
###
Papan Klas III
0.0070 M3
###
Paku Biasa 2" - 5"
0.1000 Kg
15,613.40
SUB TOTAL
32,850.00
JUMLAH
DIBULATKAN
32 1 M2 PEKERJAAN LANTAI PAPAN
2,415,343.70
3,580,843.70
31
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
BAHAN
Papan Kayu Kelas III
Paku Biasa
0.2000
0.5000
0.0500
0.0100
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.0250
0.2000
M3
Kg
1,825,670.00
15,613.40
SUB TOTAL
JUMLAH
33 1 M2
42,679.07
12,779.69
1,561.34
57,020.10
89,870.10
89,870.00
8,000.00
22,500.00
2,750.00
550.00
33,800.00
45,641.75
3,122.68
48,764.43
82,564.43
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
BAHAN
Papan Kayu Kelas III
Paku Biasa
0.2800
0.8000
0.0800
0.0140
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.0240
0.2000
M3
Kg
1,825,670.00
15,613.40
SUB TOTAL
11,200.00
36,000.00
4,400.00
770.00
52,370.00
JUMLAH
43,816.08
3,122.68
46,938.76
99,308.76
TENAGA
Pekerja
Tukang batu
1.6500
0.2500
OH
OH
40,000.00
45,000.00
66,000.00
11,250.00
Kepala Tukang
Mandor
0.0250
0.0800
OH
OH
55,000.00
55,000.00
1,375.00
4,400.00
218.0000
0.5200
0.8700
Kg
M3
M3
1,492.70
164,175.00
419,925.00
BAHAN
Semen Portland
Pasir Beton
Kerikil Sungai
SUB TOTAL
83,025.00
JUMLAH
35 1 M3
325,408.60
85,371.00
365,334.75
776,114.35
859,139.35
TENAGA
Pekerja
Tukang batu
2.0000
0.3500
OH
OH
40,000.00
45,000.00
80,000.00
15,750.00
Kepala Tukang
Mandor
0.0350
1.0000
OH
OH
55,000.00
55,000.00
1,925.00
55,000.00
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Semen Portland
Pasir Beton
Kerikil Sungai
SUB TOTAL
336.0000
0.5400
Kg
M3
1,492.70
164,175.00
0.8100
M3
419,925.00
501,547.20
88,654.50
152,675.00
JUMLAH
340,139.25
930,340.95
1,083,015.95
TENAGA
Pekerja
Tukang Kayu
0.2000
0.1000
OH
OH
40,000.00
45,000.00
8,000.00
4,500.00
Kepala Tukang
Mandor
0.0100
0.0100
OH
OH
55,000.00
55,000.00
550.00
550.00
1.620
0.100
M2
Kg
42,735.00
15,613.40
BAHAN
Genteng metal 2.5 mm
Paku Biasa
SUB TOTAL
JUMLAH
37 1 M'
69,230.70
1,561.34
13,600.00
70,792.04
84,392.04
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.2500
OH
40,000.00
10,000.00
0.1500
0.0150
0.0130
OH
OH
OH
45,000.00
55,000.00
55,000.00
6,750.00
825.00
715.00
1.1000
0.0500
Lbr
Kg
33,467.50
15,613.40
BAHAN
Nok genteng metal
Paku Biasa
SUB TOTAL
JUMLAH
38 1 M2
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
BAHAN
Seng gelombang Aluminium Kulit jeruk
Paku seng
Karet Paku
SUB TOTAL
JUMLAH
39 1 M2
18,290.00
36,814.25
780.67
37,594.92
55,884.92
0.1200
0.0600
0.0060
0.0060
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.7000
0.0200
6.0000
Lbr
Kg
Bh
40,535.00
33,213.40
245.00
4,800.00
2,700.00
330.00
330.00
8,160.00
28,374.50
664.27
1,470.00
29,038.77
37,198.77
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.1200
0.0600
0.0060
0.0060
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.7000
0.0200
Lbr
Kg
40,535.00
33,213.40
4,800.00
2,700.00
330.00
330.00
BAHAN
SUB TOTAL
JUMLAH
40 1 M'
28,374.50
664.27
8,160.00
29,038.77
37,198.77
TENAGA
Pekerja
0.1200
OH
40,000.00
4,800.00
Tukang Kayu
Kepala Tukang
Mandor
0.0600
0.0060
0.0060
OH
OH
OH
45,000.00
55,000.00
55,000.00
2,700.00
330.00
330.00
0.6250
Lbr
28,000.00
0.0400
Kg
33,213.40
BAHAN
Paku seng
SUB TOTAL
JUMLAH
17,500.00
8,160.00
1,328.54
18,828.54
26,988.54
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
41 1 M'
TENAGA
Pekerja
0.1500
OH
40,000.00
6,000.00
Tukang Kayu
Kepala Tukang
0.2500
0.0250
OH
OH
45,000.00
55,000.00
11,250.00
1,375.00
Mandor
0.0010
OH
55,000.00
55.00
Seng Plat
0.3000
Lbr
50,567.00
15,170.10
Paku Biasa
Kayu/Papan
0.1000
0.0190
Kg
M3
15,613.40
1,825,670.00
1,561.34
34,687.73
0.5000
Kg
4,163.50
BAHAN
Besi Strip
SUB TOTAL
JUMLAH
18,680.00
2,081.75
53,500.92
72,180.92
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
0.1500
0.2500
0.0250
OH
OH
OH
40,000.00
45,000.00
55,000.00
6,000.00
11,250.00
1,375.00
Mandor
0.0750
OH
55,000.00
4,125.00
0.0120
0.1000
M3
Kg
2,188,670.00
15,613.40
BAHAN
Balok Kayu kelas III / kayu Meranti
Paku Biasa 2'-5'
SUB TOTAL
JUMLAH
43 1 M2
PLAFOND PLYWOOD
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
BAHAN
Plywood 4 mm
Paku triplek
SUB TOTAL
JUMLAH
44 1 M2
22,750.00
26,264.04
1,561.34
27,825.38
50,575.38
0.0700
0.1000
0.0100
0.0035
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.3600
0.0030
Lbr
Kg
68,502.50
16,713.40
2,800.00
4,500.00
550.00
192.50
8,042.50
24,660.90
50.14
24,711.04
32,753.54
PLAFOND TEAKWOOD
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
0.0700
0.1000
0.0100
OH
OH
OH
40,000.00
45,000.00
55,000.00
2,800.00
4,500.00
550.00
Mandor
0.0035
OH
55,000.00
192.50
0.3750
0.0300
Lbr
Kg
73,000.00
16,713.40
BAHAN
Teakwood 4 mm
Paku triplek/teakwood
SUB TOTAL
JUMLAH
45 1 M2
8,042.50
27,375.00
501.40
27,876.40
35,918.90
TENAGA
Pekerja
0.1000
OH
40,000.00
4,000.00
Tukang Kayu
Kepala Tukang
Mandor
0.0500
0.0050
0.0050
OH
OH
OH
45,000.00
55,000.00
55,000.00
2,250.00
275.00
275.00
Gypsum board 9 mm
0.3640
Lbr
71,335.00
0.1100
Kg
28,033.50
BAHAN
Paku gubsum
SUB TOTAL
JUMLAH
46 1 M2
25,965.94
6,800.00
TENAGA
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.2500
0.0250
0.0150
0.0250
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
10,000.00
1,125.00
825.00
1,375.00
3,083.69
29,049.63
35,849.63
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Papan kayu kelas III
Paku Biasa
0.0120
0.1000
M3
Kg
1,825,670.00
15,613.40
SUB TOTAL
JUMLAH
47 1 M'
21,908.04
1,561.34
13,325.00
23,469.38
36,794.38
TENAGA
Pekerja
0.0210
OH
40,000.00
840.00
Tukang kayu
Kepala Tukang
0.0210
0.0020
OH
OH
45,000.00
55,000.00
945.00
110.00
Mandor
0.0010
OH
55,000.00
55.00
1.0500
0.0200
M'
Kg
5,417.50
15,613.40
BAHAN
List profil kayu
Paku Biasa
SUB TOTAL
1,950.00
JUMLAH
48 1 M'
5,688.38
312.27
6,000.64
7,950.64
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0500
0.0500
OH
OH
40,000.00
45,000.00
2,000.00
2,250.00
0.0050
0.0030
OH
OH
55,000.00
55,000.00
275.00
165.00
1.1000
0.0100
Lbr
Kg
27,335.00
28,033.50
BAHAN
List Profil gybsum
Paku gubsum
SUB TOTAL
JUMLAH
4,690.00
30,068.50
280.34
30,348.84
35,038.84
1.0000
1.5000
0.1500
0.1600
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.0000
6.0000
0.0100
Bh
Kg
M3
166,842.50
1,492.70
164,175.00
40,000.00
67,500.00
8,250.00
8,800.00
124,550.00
JUMLAH
166,842.50
8,956.20
1,641.75
177,440.45
301,990.45
1.0000
1.0000
0.1000
0.1000
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
40,000.00
45,000.00
5,500.00
5,500.00
Urinoir
1.0000
Bh
1,239,342.50
1,239,342.50
1.0000
6.0000
0.0100
Ls
Kg
M3
371,802.75
1,492.70
164,175.00
371,802.75
8,956.20
1,641.75
BAHAN
SUB TOTAL
JUMLAH
96,000.00
1,621,743.20
1,717,743.20
1.2000
OH
40,000.00
48,000.00
Tukang Batu
Kepala Tukang
1.4500
0.1500
OH
OH
45,000.00
55,000.00
65,250.00
8,250.00
Mandor
0.1000
OH
55,000.00
5,500.00
Wastafel
Perlengkapan (12% dari harga Wastafel)
Semen Portland
1.0000
1.0000
6.0000
Bh
Ls
Kg
799,342.50
95,921.10
1,492.70
799,342.50
95,921.10
8,956.20
Pasir pasang
0.0100
M3
164,175.00
1,641.75
BAHAN
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
SUB TOTAL
JUMLAH
BAHAN
6
127,000.00
905,861.55
1,032,861.55
1.2000
OH
40,000.00
48,000.00
Tukang Batu
Kepala Tukang
Mandor
1.4500
0.1500
0.1000
OH
OH
OH
45,000.00
55,000.00
55,000.00
65,250.00
8,250.00
5,500.00
Bak fiberglass
1.0000
Bh
101,447.50
1.0000
Ls
18,260.55
BAHAN
Perlengkapan (18% dari harga bak fiberglas
SUB TOTAL
JUMLAH
53 1 BH
101,447.50
127,000.00
18,260.55
119,708.05
246,708.05
TENAGA
Pekerja
Tukang Batu
0.0100
0.1000
OH
OH
40,000.00
45,000.00
400.00
4,500.00
Kepala Tukang
Mandor
0.0100
0.0050
OH
OH
55,000.00
55,000.00
550.00
275.00
1.0000
0.0250
Bh
Bh
10,006.70
2,306.70
BAHAN
Kran air
Seal Tape
SUB TOTAL
JUMLAH
54 1 BH
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
BAHAN
floor drain
SUB TOTAL
JUMLAH
55 1 M'
5,725.00
10,006.70
57.67
10,064.37
15,789.37
0.0100
0.1000
0.0100
0.0050
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.0000
Bh
35,942.50
400.00
4,500.00
550.00
275.00
5,725.00
35,942.50
35,942.50
41,667.50
TENAGA
Pekerja
Tukang
Kepala Tukang
0.0360
0.0600
0.0060
OH
OH
OH
40,000.00
40,000.00
45,000.00
1,440.00
2,400.00
270.00
Mandor
0.0018
OH
55,000.00
99.00
1.2000
m'
19,853.35
1.0000
Ls
6,948.67
BAHAN
Perlengkapan = 35 % x Harga Pipa
SUB TOTAL
23,824.02
4,209.00
JUMLAH
56 1 M'
6,948.67
30,772.69
34,981.69
TENAGA
Pekerja
Tukang
0.0360
0.0600
OH
OH
40,000.00
40,000.00
1,440.00
2,400.00
Kepala Tukang
Mandor
0.0060
0.0018
OH
OH
45,000.00
55,000.00
270.00
99.00
1.2000
1.0000
m'
Ls
58,353.35
20,423.67
BAHAN
SUB TOTAL
JUMLAH
57 1 M'
70,024.02
20,423.67
4,209.00
90,447.69
94,656.69
TENAGA
Pekerja
0.0360
OH
40,000.00
1,440.00
Tukang
Kepala Tukang
0.0600
0.0060
OH
OH
40,000.00
45,000.00
2,400.00
270.00
Mandor
0.0018
OH
55,000.00
99.00
1.2000
m'
206,853.35
BAHAN
248,224.02
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
1.0000
Ls
72,398.67
4,209.00
BAHAN
6
72,398.67
320,622.69
324,831.69
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
TENAGA
Pekerja
0.0100
OH
40,000.00
400.00
Tukang Kayu
Kepala Tukang
Mandor
0.5000
0.0100
0.0050
OH
OH
OH
45,000.00
55,000.00
55,000.00
22,500.00
550.00
275.00
1.0000
Bh
88,106.70
BAHAN
SUB TOTAL
JUMLAH
59 1 BH
88,106.70
23,725.00
88,106.70
111,831.70
TENAGA
Pekerja
0.0100
OH
40,000.00
400.00
Tukang Kayu
Kepala Tukang
0.5000
0.0100
OH
OH
45,000.00
55,000.00
22,500.00
550.00
Mandor
0.0050
OH
55,000.00
275.00
1.0000
Bh
176,106.70
BAHAN
SUB TOTAL
JUMLAH
60 1 BH
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.0000
Bh
15,506.70
600.00
6,750.00
825.00
41.25
8,216.25
15,506.70
15,506.70
23,722.95
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
BAHAN
Engsel Jendela 3"
SUB TOTAL
JUMLAH
62 1 BH
176,106.70
199,831.70
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
BAHAN
Engsel Kuningan 4"
SUB TOTAL
JUMLAH
61 1 BH
176,106.70
23,725.00
0.0100
0.1000
0.0100
0.0005
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.0000
Bh
11,106.70
400.00
4,500.00
550.00
27.50
5,477.50
11,106.70
11,106.70
16,584.20
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.0000
Bh
3,406.70
600.00
6,750.00
825.00
41.25
BAHAN
Kait Angin
SUB TOTAL
8,216.25
JUMLAH
63 1 BH
3,406.70
3,406.70
11,622.95
TENAGA
Pekerja
Tukang Kayu
0.0150
0.1500
OH
OH
40,000.00
45,000.00
600.00
6,750.00
Kepala Tukang
Mandor
0.0150
0.0008
OH
OH
55,000.00
55,000.00
825.00
41.25
1.0000
Bh
27,606.70
BAHAN
Grendel Pintu
SUB TOTAL
JUMLAH
8,216.25
27,606.70
27,606.70
35,822.95
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
64 1 BH
TENAGA
Pekerja
0.0150
OH
393,002.50
5,895.04
Tukang Kayu
Kepala Tukang
0.1500
0.0150
OH
OH
45,000.00
55,000.00
6,750.00
825.00
Mandor
0.0008
OH
55,000.00
41.25
Grendel Jendela
1.0000
Bh
11,106.70
BAHAN
SUB TOTAL
JUMLAH
65 1 BH
11,106.70
13,511.29
11,106.70
24,617.99
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
0.0150
0.1500
0.0150
OH
OH
OH
40,000.00
45,000.00
55,000.00
600.00
6,750.00
825.00
Mandor
0.0008
OH
55,000.00
41.25
Tarikan Jendela
SUB TOTAL
JUMLAH
1.0000
Bh
5,765.00
BAHAN
66 1 M2
8,216.25
5,765.00
5,765.00
13,981.25
PASANG KACA 5 MM
TENAGA
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
BAHAN
Kaca
SUB TOTAL
JUMLAH
0.0150
0.1500
0.0150
0.0008
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
1.1000
Bh
101,502.50
600.00
6,750.00
825.00
41.25
8,216.25
111,652.75
111,652.75
119,869.00
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
BAHAN
Keramik 40x40
Semen Portland
Pasir Pasang
Semen warna
SUB TOTAL
0.6200
0.3500
0.0350
0.0300
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
6.0000
8.8000
0.0215
Bh
Kg
M3
12,366.75
1,492.70
164,175.00
1.3000
Kg
2,719.20
24,800.00
15,750.00
1,925.00
1,650.00
74,200.50
13,135.76
3,529.76
44,125.00
JUMLAH
68 1 M2
3,534.96
94,400.98
138,525.98
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.6200
0.3500
OH
OH
40,000.00
45,000.00
24,800.00
15,750.00
0.0350
0.0300
OH
OH
55,000.00
55,000.00
1,925.00
1,650.00
11.0000
11.3800
Bh
Kg
6,263.40
1,492.70
68,897.40
16,986.93
0.0420
1.5000
M3
Kg
164,175.00
2,719.20
6,895.35
4,078.80
BAHAN
Keramik 30x30
Semen Portland
Pasir Pasang
Semen warna
SUB TOTAL
JUMLAH
69 1 M2
44,125.00
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.6200
OH
40,000.00
24,800.00
0.3500
0.0350
0.0300
OH
OH
OH
45,000.00
55,000.00
55,000.00
15,750.00
1,925.00
1,650.00
96,858.48
140,983.48
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
BAHAN
Keramik 20x20
Semen Portland
Pasir Pasang
Semen warna
25.0000
11.3800
Bh
Kg
2,306.70
1,492.70
57,667.50
16,986.93
0.0420
1.5000
M3
Kg
164,175.00
2,719.20
6,895.35
4,078.80
SUB TOTAL
JUMLAH
70 1 M2
44,125.00
85,628.58
129,753.58
TENAGA
Pekerja
0.6000
OH
40,000.00
24,000.00
0.4500
0.0450
0.0300
OH
OH
OH
45,000.00
55,000.00
55,000.00
20,250.00
2,475.00
1,650.00
Keramik 20x25
20.0000
Bh
3,185.05
63,701.00
Semen Portland
Pasir Pasang
11.3800
0.0180
Kg
M3
1,492.70
164,175.00
16,986.93
2,955.15
1.5000
Kg
2,719.20
Tukang Batu
Kepala Tukang
Mandor
BAHAN
Semen warna
SUB TOTAL
JUMLAH
48,375.00
4,078.80
87,721.88
136,096.88
TENAGA
Pekerja
Mandor
BAHAN
Soda Api
SUB TOTAL
JUMLAH
72 1 M2
OH
OH
40,000.00
55,000.00
0.0500
Kg
9,200.00
6,000.00
137.50
6,137.50
460.00
460.00
6,597.50
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
Mandor
BAHAN
Residu
SUB TOTAL
JUMLAH
73 1 M2
0.1500
0.0025
0.0400
0.0400
0.0040
0.0025
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.0800
Kg
14,685.00
1,600.00
1,800.00
220.00
137.50
3,757.50
1,174.80
1,174.80
4,932.30
TENAGA
Pekerja
Tukang Cat
0.0200
0.2000
OH
OH
40,000.00
45,000.00
800.00
9,000.00
Kepala Tukang
Mandor
0.0200
0.0100
OH
OH
55,000.00
55,000.00
1,100.00
550.00
Menie kayu
Kuas
0.1000
0.0100
Kg
Bh
20,460.00
16,750.00
BAHAN
SUB TOTAL
JUMLAH
74 1 M2
2,046.00
167.50
11,450.00
2,213.50
13,663.50
TENAGA
Pekerja
0.0700
OH
40,000.00
2,800.00
Tukang Cat
Kepala Tukang
0.0750
0.0075
OH
OH
45,000.00
55,000.00
3,375.00
412.50
Mandor
0.0025
OH
55,000.00
137.50
Plamir
0.1500
Kg
20,735.00
3,110.25
Cat dasar
Cat penutup
0.1700
0.1700
Kg
Kg
32,835.00
43,835.00
5,581.95
7,451.95
BAHAN
SUB TOTAL
JUMLAH
6,725.00
16,144.15
22,869.15
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
75 1 M2
TENAGA
Pekerja
0.0700
OH
40,000.00
2,800.00
Tukang Cat
Kepala Tukang
0.0090
0.0060
OH
OH
45,000.00
55,000.00
405.00
330.00
Mandor
0.0025
OH
55,000.00
137.50
Cat meni
0.2000
Kg
20,460.00
4,092.00
Plamir
Cat dasar
0.1500
0.1700
Kg
Kg
20,735.00
32,835.00
3,110.25
5,581.95
0.2600
Kg
43,835.00
BAHAN
Cat penutup 2X
SUB TOTAL
JUMLAH
76 1 M2
3,672.50
11,397.10
24,181.30
27,853.80
VERNISH
TENAGA
Pekerja
Tukang Cat
0.1600
0.1600
OH
OH
40,000.00
45,000.00
6,400.00
7,200.00
Kepala Tukang
Mandor
0.0160
0.0025
OH
OH
55,000.00
55,000.00
880.00
137.50
0.1500
0.0500
0.1000
0.0100
Ltr
Kg
Lbt
Bh
34,550.00
20,735.00
4,350.00
16,750.00
BAHAN
Vernish
Dempul
Amplas
Kuas
SUB TOTAL
JUMLAH
77 1 M2
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
Mandor
BAHAN
Plamir
Cat dasar
Cat penutup 2X
SUB TOTAL
JUMLAH
78 1 M2
14,617.50
5,182.50
1,036.75
435.00
167.50
6,821.75
21,439.25
0.0200
0.0630
0.0063
0.0025
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
0.1000
0.1000
0.2600
Kg
Kg
Kg
20,735.00
14,685.00
14,685.00
800.00
2,835.00
346.50
137.50
4,119.00
2,073.50
1,468.50
3,818.10
7,360.10
11,479.10
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
Mandor
0.0200
0.0630
OH
OH
40,000.00
45,000.00
800.00
2,835.00
0.0063
0.0025
OH
OH
55,000.00
55,000.00
346.50
137.50
0.2600
Kg
14,685.00
BAHAN
Cat penutup 2X
SUB TOTAL
4,119.00
JUMLAH
DIBULATKAN
79 1 M2
3,818.10
3,818.10
7,937.10
7,930.00
TENAGA
Pekerja
Tukang Cat
Kepala Tukang
0.1500
0.3000
0.0250
OH
OH
OH
40,000.00
45,000.00
55,000.00
6,000.00
13,500.00
1,375.00
Mandor
0.0070
OH
55,000.00
385.00
Cat Impra
Kuas Golong
Kertas Amplas
0.1000
0.1000
0.0100
Kg
Bh
Lbr
50,000.00
20,500.00
4,350.00
5,000.00
2,050.00
43.50
Thinner
Perancah Kayu
0.1000
0.0260
Ltr
M3
25,135.00
1,550,670.00
2,513.50
40,317.42
Papan Meranti
SUB TOTAL
JUMLAH
0.0020
M3
1,550,670.00
BAHAN
21,260.00
3,101.34
53,025.76
74,285.76
JUMLAH
NO
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
UPAH
BAHAN
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
1.5000
OH
40,000.00
60,000.00
0.7500
0.0750
0.0750
OH
OH
OH
45,000.00
55,000.00
55,000.00
33,750.00
4,125.00
4,125.00
1.2000
M'
455,510.00
546,612.00
163.0000
0.5200
Kg
M3
1,492.70
164,175.00
243,310.10
85,371.00
BAHAN
Batu Kali
Semen Portland
Pasir Cor
SUB TOTAL
JUMLAH
80 1 M'
102,000.00
875,293.10
977,293.10
TENAGA
Pekerja
1.8000
OH
40,000.00
72,000.00
Tukang Kayu
Kepala Tukang
Mandor
0.0400
1.8000
1.0450
OH
OH
OH
45,000.00
55,000.00
55,000.00
1,800.00
99,000.00
57,475.00
1.0000
M'
3,250.50
BAHAN
SUB TOTAL
UPAH x 0.025
JUMLAH
81 1 M2
3,250.50
230,275.00
5,756.88
3,250.50
3,250.50
9,007.38
PAVING BLOCK
TENAGA
Pekerja
Tukang Batu
Kepala Tukang
Mandor
BAHAN
Paving blok
Pasir Pasang
SUB TOTAL
JUMLAH
DIBULATKAN
0.5000
0.0200
0.0200
0.0020
OH
OH
OH
OH
40,000.00
45,000.00
55,000.00
55,000.00
38.0000
0.0070
Bh
M3
1,703.35
164,175.00
20,000.00
900.00
1,100.00
110.00
22,110.00
Tembilahan,
64,727.30
1,149.23
65,876.53
87,986.53
87,980.00
Maret 2012
Diperiksa Oleh :
Pejabat Pembuat Komitmen (PPK)
Konsultan Perencanan,
CV. PRIMA PONDAS Engineering Consultants
Drs. I D R U S
NIP. 19630618 199403 1 002
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
PEKERJAAN
LOKASI
NO.
URAIAN PEKERJAAN
I.
PEKERJAAN PENDAHULUAN
ANALISA
VOLUME SAT.
NOMOR
SATUAN
( Rp. )
1.000
Ls
500,000.000
1.000
Ls
500,000.000
22
0.134
m3
###
23
0.207
###
25
27.000
28,575.494
1.000
Ls
300,000.000
m2
84,392.040
55,884.920
Sub Jumlah - I
II.
PEKERJAAN ATAP
36
27.330
6 Pek. Perabung
37
6.500
41
9.700
m1
72,180.920
2.000
Bh
750,000.000
PEKERJAAN PLAFOND
42
42.000
m2
50,575.380
43
56.000
32,753.540
46
22.344
m2
36,794.380
1 Pek. Pas. Lantai Papan Kayu Kelas III Uk. 2,5/20 cm (Sebaha
31
56.000
m2
106,108.500
2 Pek. Pas. Topi Baja Papan Kayu Kelas III Uk. 2/20 cm
25
31.500
1.000
Ls
14
1 Pek. Pas. Rangka Dinding Papan Pemisah Kayu kls III (Ruang
2 Pek. Pas. Dinding Polywood t = 4 mm (Ruang Staff)
PEKERJAAN LANTAI
28,575.494
###
18.200
31,633.779
31
31.395
m2
89,870.000
27
31.395
67,031.670
750,000.000
Sub Jumlah - IV
V.
PEKERJAAN DINDING
Sub Jumlah - V
VI.
Anl. Bahan
2.000
Bh
Anl. Bahan
1.000
Bh
Anl. Bahan
1.000
Bh
350,000.000
Anl. Bahan
21.000
Bh
175,000.000
###
Sub Jumlah - VI
VII. PEKERJAAN ALAT PENGGANTUNG
1 Pek. Pas. Kunci Tanam 2 Slaag
59
2.000
Bh
199,831.700
60
9.000
Bh
23,722.950
63
3.000
Bh
35,822.950
HARGA
NO.
URAIAN PEKERJAAN
ANALISA
VOLUME SAT.
NOMOR
SATUAN
( Rp. )
54
1.000
Bh
41,667.500
Anl. Bahan
2.000
m1
21,500.000
70
69
2.875
136,096.876
2.270
m2
129,753.576
### m2
11,479.100
PEKERJAAN PENGECATAN
77
77
73.730
m2
11,479.100
75
2.400
m2
27,853.800
75
5.400
27,853.800
75
3.456
m2
27,853.800
2.000
Bh
15,000.000
75
6.300
27,853.800
75
15.800
m2
27,853.800
1.000
Ls
120,000.000
75
7.075
m2
27,853.800
1.000
Ls
350,000.000
Sub Jumlah - IX
X.
PEKERJAAN LIAN-LAIN
Tembilahan,
Diperiksa Oleh :
Maret 2012
Konsultan Perencanan,
Drs. I D R U S
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
PEKERJAAN
LOKASI
NO.
URAIAN PEKERJAAN
I.
ANALISA
VOLUME SAT.
NOMOR
3
HARGA
JUMLAH
SATUAN
HARGA
( Rp. )
( Rp. )
PEKERJAAN PENDAHULUAN
1 Pek. Pas. Papan Nama Kegiatan
1.000
Ls
500,000.000
500,000.000
1.000
Ls
500,000.000
500,000.000
Sub Jumlah - I
II.
1,000,000.000
PEKERJAAN ATAP
22
0.134
m3
###
436,770.349
23
0.207
###
588,365.146
25
27.000
28,575.494
771,538.338
1.000
Ls
300,000.000
300,000.000
36
27.330
84,392.040
2,306,434.453
6 Pek. Perabung
37
6.500
55,884.920
363,251.980
41
9.700
m1
72,180.920
700,154.924
2.000
Bh
750,000.000
1,500,000.000
6,966,515.191
PEKERJAAN PLAFOND
42
42.000
m2
50,575.380
2,124,165.960
43
56.000
32,753.540
1,834,198.251
46
22.344
m2
36,794.380
822,133.627
4,780,497.838
PEKERJAAN LANTAI
1 Pek. Pas. Lantai Papan Kayu Kelas III Uk. 2,5/20 cm (Sebaha
31
56.000
m2
2 Pek. Pas. Topi Baja Papan Kayu Kelas III Uk. 2/20 cm
25
31.500
1.000
Ls
18.200
m2
14
106,108.500
28,575.494
###
31,633.779
Sub Jumlah - IV
V.
5,942,076.000
900,128.061
2,000,000.000
575,734.778
9,417,938.839
PEKERJAAN DINDING
1 Pek. Pas. Rangka Dinding Papan Pemisah Kayu kls III (Ruang
31
31.395
m2
89,870.000
27
31.395
67,031.670
Sub Jumlah - V
VI.
2,821,468.650
2,104,459.280
4,925,927.930
Anl. Bahan
2.000
Bh
Anl. Bahan
1.000
Bh
750,000.000
Anl. Bahan
1.000
Bh
350,000.000
Anl. Bahan
21.000
Bh
175,000.000
###
Sub Jumlah - VI
1,500,000.000
1,100,000.000
350,000.000
3,675,000.000
6,625,000.000
59
2.000
Bh
199,831.700
399,663.400
60
9.000
Bh
23,722.950
213,506.550
63
3.000
Bh
35,822.950
107,468.850
720,638.800
NO.
URAIAN PEKERJAAN
ANALISA
VOLUME SAT.
NOMOR
3
HARGA
JUMLAH
SATUAN
HARGA
( Rp. )
( Rp. )
54
1.000
Bh
41,667.500
41,667.500
Anl. Bahan
2.000
m1
21,500.000
43,000.000
70
2.875
136,096.876
391,278.519
69
2.270
m2
129,753.576
294,540.618
770,486.636
PEKERJAAN PENGECATAN
77
11,479.100
3,633,135.150
77
73.730
m2
11,479.100
846,354.043
75
2.400
m2
27,853.800
66,849.120
75
5.400
27,853.800
150,410.520
75
3.456
m2
27,853.800
96,257.162
2.000
Bh
15,000.000
30,000.000
75
6.300
27,853.800
175,478.940
75
15.800
m2
27,853.800
440,090.040
120,000.000
### m2
1.000
Ls
120,000.000
75
7.075
m2
27,853.800
197,065.635
Sub Jumlah - IX
X.
5,755,640.610
PEKERJAAN LIAN-LAIN
1.000
Ls
350,000.000
350,000.000
Sub Jumlah - X
350,000.000
Tembilahan,
Maret 2012
Diperiksa Oleh :
Konsultan Perencanan,
Drs. I D R U S
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
REKAPITULASI BIAYA
KEGIATAN
PEKERJAAN
LOKASI
NO.
URAIAN PEKERJAAN
1
I.
II.
2
PEKERJAAN PENDAHULUAN
PEKERJAAN ATAP
III.
IV.
PEKERJAAN PLAFOND
PEKERJAAN LANTAI
V.
VI.
PEKERJAAN DINDING
PEKERJAAN KUZEN PINTU DAN JENDELA
VII.
VIII.
IX.
X.
PEKERJAAN PENGECATAN
PEKERJAAN LIAN-LAIN
Jumlah
PPn 10%
Jumlah Total
Dibulatkan
Diperiksa Oleh :
Pejabat Pembuat Komitmen (PPK)
Tembilahan,
Maret 2012
Konsultan Perencanan,
CV. PRIMA PONDAS Engineering Consulta
Drs. I D R U S
NIP. 19630618 199403 1 002
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
REKAPITULASI BIAYA
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
Drs. H. AZHARI, MA
NIP. 19601231 199403 1 007
Kuda-kuda
4
kaki
balok tarik
Makelar
jurai
Panjang
Kuda 1/2
14.2
14
4.95
5
38.15
skor
balok gapit
Panjang
3.6
7.40
11
2
kaki
balok tarik
Makelar
Panjang
Volume
Volume
Volume Total
Nok
Pjng
Volume
Atap
1.1232
1.44001
20.4
15.05
0.154675
belakang
9.4
14.5
3
58.41
Luas
S. Kanan/Kiri
1.9
5.1
14.01
Luas
Luas
1.35
1.9
1.35
1.12
Luas
54.333
1.512
Luas
Luas
2.3
8.5
4.1
22.14
22.14
0
0
0
0
1.35
3.2
72.3
Cat dinding
9.4 Depan
2.4
Kanan
luas
Luas kanan
Kiri
luas
Luas kiri
Depan
luas
Luas depan
Belakang
luas
Luas belakang
185.043
3.2
8.6
27.52
21.6705
1.25
1.73
2.1625
1.9
1.73
3.287
0.4
1
0.4
3.2
7.15
22.88
20.6305
3.2
1.5
4.8
1.25
1.73
2.1625
1.9
1.73
3.287
0.8
2
1.6
3.2
9.1
29.12
16.1444
1.9
1.73
3.287
1.9
1.73
3.287
1.08
2.44
2.6352
0.88
2.14
1.8832
3.2
9.1
29.12
23.8322
1.9
1.73
3.287
0.82
2.44
2.0008
0.88
2.14
1.8832
Diperiksa Oleh :
Pejabat Pembuat Komitmen (PPK)
Tembilahan,
April 2012
Konsultan Perencanan,
CV. PRIMA PONDAS Engineering Consultants
Drs. I D R U S
NIP. 19630618 199403 1 002
M. GASALI. M, ST,. MT
Direktur
Diketahui Oleh :
Kepala Kantor Kementrian Agama
Kabupaten Indragiri Hilir
ASHARI
NIP.
kuda teras
4.1
2.8
3.85
10.75
skor
Panjang
1.3
1.3
1
kaki
balok tarik
Makelar
jurai
Panjang
9.04
3.1
1.49
8
21.63
0.157
Volume
dalam
3.2
7
luas
22.4
Luas dalam 115.2000
0.8
2
1.6
0.8
2
1.6
3.2
3
9.6
0.15981
skor
balok gapit
Panjang
1.68
0.00
1.68
kuda blakng 1
kaki
balok tarik
Makelar
jurai
Panjang
Volume
0
0
0
0
0
0
skor
balok gapit
Panjang
0
0.00
0