BOQ - Iksan Hakim

REKAPITULASI RENCANA ANGGARAN BIAYA
PROGRAM
:
NAMA KEGIAT :
NAMA PAKET :
SUMBER DANA:
TH. ANGGARA :
NO
PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

PEMBANGUNAN GEDUNG SERBAGUNA
PEMBANGUNAN GOR SERBAGUNA PANUNGGANGAN KECAMATAN P
APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
B.
PEKERJAAN PONDASI DAN STRUKTUR BAWAH
Rp.
C.
1
2
PEKERJAAN STRUKTUR
Pekerjaan Struktur Lantai I
Pekerjaan Struktur Lantai II
D.
1
2
3
PEKERJAAN ARSITEKTUR
Pekerjaan Arsitektur Lantai I
Pekerjaan Arsitektur Lantai II
Pekerjaan Atap
E.
1
2
PEKERJAAN UTILITAS BANGUNAN

Pekerjaan Elektrikal
Pekerjaan Plumbing
III.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN LANSEKAP DAN PRASARANA LUAR

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
Terbilang :
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
RENCANA ANGGARAN BIAYA

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

PEMBANGUNAN GOR SERBAGUNA PANUNGGANGAN KECAMATAN PINANG
APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Pembuatan direksikeet
Penyediaan air kerja
Penyediaan Listrik
Bongkaran septiktang dan pengurugan
Izin Mendirikan Bangunan
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
1 Pekerjaan bouwplank
2 Pekerjaan galian tanah dan urugan bekas galian
- Galian tanah pondasi batu kali
- Galian tanah pondasi tapak setempat
- Galian tanah pada Sloof
- Urugan kembali tanah bekas galian
3 Pekerjaan urugan pasir
- Urugan pasir bawah pondasi batu kali
- Urugan pasir bawah sloof
- Urugan pasir bawah pondasi tapak setempat
- Urugan pasir dipadatkan u. lapangan bulutangkis t = 5 cm
4 Pekerjaan urugan tanah dari luar
a. Lantai kerja bawah pondasi tapak setempat ad. 1 : 3 : 6
b. Lantai kerja bawah sloof, ad. 1:3 : 6
c. Lantai kerja dibawah keramik lantai 1 Tebal 5 cm
d. Pasangan pondasi batu kali, ad. 1: 5
e. Pondasi beton tapak setempat K 225
f. Kolom 25/40 dari pondai s/d sisi atas sloof
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
i. Sloof 15/20 atas pondasi batu kali
j. Rabat beton ad..1 : 3 : 5
PEKERJAAN STRUKTUR
a. Pekerjaan Kolom Struktur
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
- Beton pelat dan anak tangga
- Pelat bordes tebal 12 cm
- Balok tangga 13/30
- Cor beton K-225 lapangan bulutangkis dg pembesian 8 mm
c. Canopy atas jendela
- Balok 13/13 tumpuan canopy atas jendela
- Pelat canopy tebal 8 cm
VOLUME
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
95.00 m'
10.07
105.00
7.40
88.54
m3
m3
m3
m3
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
1.68
0.35
0.19
20.40
m3
m3
m3
m3
0.72 m3
1.32 m3
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Balok beton struktur
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
- Listplank void tangga tebal 8 cm
c. Pelat lantai tebal 12 cm
d. Balok praktis atas kusen
e. Canopy atas jendela
f. Kolom praktis 13/13
g. Talang beton keliling bangunan
h. Balok beton tumpuan talang beton 15/30
i. Balok praktis keliling atas listplank beton
j. Listplank beton keliling bangunan
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
a. Pekerjaan bata, plester dan rabat
- Pasangan dinding bata ad. 1:5
- Plester+aci dinding bata ad. 1: 5
- Pasangan Batu Alam model Minimalis
- Plester+aci penebalan kolom 1 : 5
HARGA
SATUAN
Rp.
VOLUME
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
4.56 m3
0.18 m3
331.07
631.47
45.00
106.25
m2
m2
m2
m2
b. Pekerjaan pintu dan jendela

- Kusen pintu kayu kamper banjar 6/15
- Daun pintu panel kayu kamper banjar
* Daun pintu panel kayu P 1, 2 daun ( 90 x 230)
* Daun pintu panel kayu P2, 2 daun ( 80 x 230)
* Daun pintu PVC
- Kusen alumunium , daun jendela, kaca 5 mm + aksesories
* Jendela alumunium-kaca 5mm BV1
14.00 bh
c. Pekerjaan Kunci - aksesories pintu dan jendela kayu-kaca

- Kunci pintu utama P 1
- Kunci pintu ruangan, P2
- Engsel pintu 3 bh per daun
- Slot tanam pada pintu P Utama dan P2, 2 bh per pintu
2.00
1.00
15.00
4.00
d. Pekerjaan plafond
- Pasangan plafond GRC 5 mm + Rangka Hollow
- List profil gypsum 7 x 7 cm
67.05 m2
99.00 m'
e. Pekerjaan Keramik
- Pasangan lantai keramik 40/40
- Pasangan lantai keramik tangga 40/40
- Pasangan lantai keramik KM/WC 20/20
- Pasangan dinding keramik KM/WC 20/25
- Pasangan floor hardener
f. Pekerjaan railing
- Railing void tangga, besi hollow tebal 1 mm
- Hand railing kayu finish melamik
0.17 m3
8.46 m2
1.89 m2
4.00 m2
71.77
13.32
9.70
36.64
204.00
bh
bh
bh
bh
m2
m2
m2
m2
m2
9.30 m'
9.30 m'
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN
g. Pekerjaan sanitair
- Closed duduk
- Floor drain
- Kran air 1/2 "
h. Pekerjaan finishing
- Pengecatan dinding 3 x
- Pengecatan plafon 3x
- Melamik kusen pintu
- Melamik daun pintu
- Pembuatan garis lapangan bulutangkis
2

a. Pekerjaan bata dan plester
- Plester+aci penebalan kolom ad. 1 : 5
- Pasangan Bata Terawang
b. Pekerjaan Pintu dan jendela
* Daun pintu panel kayu P 2, 1 daun (80 x 230)
* Jendela alumunium-kaca 5mm J1
c. Pekerjaan Kunci - aksesories pintu dan jendela
- Slot tanam pada pintu P2, 2 bh per pintu
4.00 bh
4.00 bh
4.00 bh
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
263.12
515.48
218.53
14.40
m2
m2
m2
m2
0.05 m3
1.89 m2
3.00
1.00
2.00
1.00
bh
bh
bh
bh
1.00 bh
3.00 bh
2.00 bh
32.63 m2
33.90 m'
40.61 m2
f. Pekerjaan finishing
- Pengecatan dinding setara Jotun 3 x
- Pengecatan plafon setara Jotun
3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
a. Kuda-kuda WF 175x90x5x8
b. Pelat dudukan kuda-kuda, pelat sambung dan titik buhul
c. Gording C 125 x 50 x 20 x 3.2
d. Trekstang, ikatan angin lengkap dengan mur
e. Mur baut pada sambungan kuda-kuda
f. Angkur pada tumpuan kuda-kuda
g. Atap Asbes Gelombang besar 240 x 108 x 0.5 cm
h. Bubungan Asbes
734.01
36.31
1.19
3.77
m2
m2
m2
m2
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
- Kabel feeder NYY 3 x 10 mm2 dari Kwh meter ke p. utama
- Penyambungan daya listrik (1Phase)
VOLUME
1.00 unit
5.00 m'
1.00 unit
b. Pek. Penerangan Lt satu

- Panel penerangan lantai satu lengkap
- Kabel feeder NYY 3 x 6 mm2 dari panel utama ke panel lt 2
- Pekerjaan instalasi penerangan
- Pekerjaan instalasi stop kontak
- Lampu Sorot HPIT 400 Watt
- Lampu Baret SL 18 watt
- Lampu SL - 18 watt
- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh
c. Pek. Penerangan Lt dua

- Panel penerangan lantai dua lengkap
- Kabel feeder NYY 3 x 6 mm2 dari p. utama ke panel lt 2
- Lampu TKI 2x18 watt (inbouw)
- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh
d. Pek Instalasi penangkal petir konvensional

- Terminal penangkal petir (type trisula) lengkap terpasang
- Kabel BC 50 m2
- Pipa conduit PVC 1 1/4"
- Grounding tembaga 5/8 "+ material bantu + galian
- Bak kontrol 30 x 30
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
Pekerjaan Plumbing
a. Instalai air bersih
- Pipa PVC AW dia. 1 "
- Pipa PVC AW dia. 1/2 "
- Aksesories sambungan dan alat bantu
4.00 m'
48.00 m'
1.00 ls
b. Instalai air bekas

- Floor drain + Roof Drain
92.00 m'
4.00 bh
1.00 ls
c. Instalai air kotor

20.00 m'
1.00 ls
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
NO
III.
URAIAN PEKERJAAN
PEKERJAAN PRASARANA LUAR

- Pekerjaan saluran
a. Pasangan buis beton 1/2 dia 30 cm keliling bangunan
- Pekerjaan sanitasi
a. Tangki Air Kapasitas 1000 ltr Komplit
b. Sumur bor + Jetpam
c. Septictank + Resapan
- Pasangan Halaman
a. Pasangan Paving Block, t = 6 cm K-250
b. Urugan Sirtu, t = 10 cm
c. Pasangan Kanstin Abu-abu 10.20.10, K-250
VOLUME
83.50 m'
1.00 Bh
1.00 Bh
2.00 Bh
105.00 m2
10.50 m3
43.00 m1
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
(Pagu Anggaran)

PROGRAM
:
NAMA KEGIATAN :
NAMA PAKET
:
SUMBER DANA :
TH. ANGGARAN :
NO

APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
11,258,006.00
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
35,743,867.46
B.
Rp.
106,550,404.62
C.
1
2
PEKERJAAN STRUKTUR
Rp.
Rp.
Rp.
100,458,848.99
187,196,266.66
287,655,115.65
D.
1
2
3
Pekerjaan Atap
Rp.
Rp.
Rp.
Rp.
157,792,180.34
108,417,738.79
64,339,797.28
330,549,716.41
E.
1
2

Pekerjaan Plumbing
Rp.
Rp.
Rp.
24,903,429.00
6,791,724.00
31,695,153.00
Rp.
Rp.
Rp.
Rp.
7,704,795.50
19,276,375.00
10,811,477.00
37,792,647.50
III.

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
Rp.
Rp.
Rp.
Rp.
841,244,910.64
84,124,491.06
925,369,401.71
925,300,000.00
#VALUE!
Tangerang, ........ April 2011

PEJABAT PEMBUAT KOMITMEN
DINAS PEMUDA, OLAHRAGA,
KEBUDAYAAN DAN PARIWISATA
H. M. KOSASIH, S. Sos
NIP. : 195711201980031009
(Pagu Anggaran)

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
PEKERJAAN STRUKTUR
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
315,090.00
370,243.00
750,000.00
750,000.00
500,000.00
4,500,000.00
315,090.00
4,442,916.00
750,000.00
750,000.00
500,000.00
4,500,000.00
11,258,006.00
95.00 m'
23,048.00
2,189,560.00
10.07
105.00
7.40
88.54
m3
m3
m3
m3
50,599.00
60,849.00
50,599.00
20,599.00
509,278.94
6,388,992.88
374,559.10
1,823,849.88
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
182,599.00
182,599.00
182,599.00
182,599.00
149,253.00
114,489.57
170,958.31
503,699.34
1,862,509.80
21,805,969.64
35,743,867.46
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
673,049.00
673,049.00
673,049.00
587,489.00
4,940,710.00
4,202,643.00
3,701,620.00
3,772,830.00
4,359,055.00
42,313.00
1,856,605.67
630,142.13
2,739,309.43
2,210,133.62
49,169,945.92
13,994,801.19
29,490,066.22
1,018,664.10
2,733,127.49
2,707,608.87
106,550,404.62
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
4,629,903.00
4,202,643.00
4,629,903.00
4,345,063.00
3,668,975.00
3,668,975.00
31,168,507.00
17,323,294.45
6,874,016.98
3,621,175.50
2,417,120.73
5,741,725.74
1.68
0.35
0.19
20.40
m3
m3
m3
m3
5,398,567.00
5,398,567.00
4,992,845.00
723,500.00
9,095,505.68
1,865,744.76
934,660.58
14,759,400.00
0.72 m3
1.32 m3
3,241,715.00
3,265,323.00
2,337,675.25
4,320,022.33
100,458,848.99
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
HARGA
SATUAN
Rp.
VOLUME
TOTAL
HARGA
Rp.
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
4,629,903.00
4,202,643.00
4,629,903.00
4,345,063.00
3,668,975.00
3,668,975.00
27,575,702.27
12,209,518.44
4,987,794.50
2,103,879.50
805,706.91
6,299,776.83
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
4,266,191.00
4,921,757.00
4,723,154.00
4,992,845.00
4,992,845.00
3,346,143.00
5,398,567.00
3,241,715.00
5,023,439.90
25,268,608.05
925,738.18
14,361,419.36
1,078,454.52
433,660.13
45,570,788.65
2,337,675.25
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
3,241,715.00
3,265,323.00
3,668,975.00
5,398,567.00
4,345,063.00
3,241,715.00
3,346,143.00
378,016.39
946,290.61
496,045.42
10,365,248.64
1,824,926.46
2,311,926.30
6,424,594.56
4.56 m3
0.18 m3
3,241,715.00
3,804,641.00
14,782,220.40
684,835.38
187,196,266.66
m2
m2
m2
m2
94,277.00
43,523.00
167,831.00
23,306.00
31,212,540.94
27,483,442.70
7,552,395.00
2,476,180.93
68,724,559.56
0.17 m3
8,488,427.00
1,428,602.26
331.07
631.47
45.00
106.25

* Daun pintu PVC
8.46 m2
1.89 m2
4.00 m2
530,604.00
530,604.00
562,000.00
4,491,032.26
1,000,719.14
2,248,000.00
14.00 bh
1,094,466.00
15,322,524.00
24,490,877.66

2.00
1.00
15.00
4.00
bh
bh
bh
bh
166,191.00
166,191.00
59,408.00
23,100.00
332,382.00
166,191.00
891,120.00
92,400.00
1,482,093.00
67.05 m2
99.00 m'
105,995.00
15,494.00
7,106,434.78
1,533,906.00
8,640,340.78
m2
m2
m2
m2
m2
83,826.00
83,826.00
73,326.00
86,691.00
30,250.00
6,016,192.02
1,116,562.32
711,445.52
3,176,358.24
6,171,000.00
17,191,558.10
9.30 m'
9.30 m'
361,512.00
39,050.00
3,362,061.60
363,165.00
3,725,226.60
71.77
13.32
9.70
36.64
204.00
NO
URAIAN PEKERJAAN
- Closed duduk
- Floor drain
- Kran air 1/2 "
2
4.00 bh
4.00 bh
4.00 bh
TOTAL
HARGA
Rp.
2,130,000.00
41,133.00
133,833.00
8,520,000.00
164,532.00
535,332.00
9,219,864.00
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
28,056.00
34,994.00
39,050.00
34,994.00
1,750,000.00
19,434,837.29
2,247,795.85
160,651.70
724,375.80
1,750,000.00
24,317,660.64
263.12
515.48
218.53
14.40
m2
m2
m2
m2
94,277.00
43,523.00
23,306.00
171,698.00
24,806,088.82
22,435,340.50
5,092,943.65
2,472,451.20
54,806,824.16
0.05 m3
8,488,427.00
421,705.05
1.89 m2
530,604.00
1,000,719.14
bh
bh
bh
bh
2,691,713.00
3,499,226.90
1,615,027.80
1,094,466.00
8,075,139.00
3,499,226.90
3,230,055.60
1,094,466.00
17,321,311.70
1.00 bh
3.00 bh
2.00 bh
166,191.00
59,408.00
23,100.00
166,191.00
178,224.00
46,200.00
390,615.00
32.63 m2
33.90 m'
105,995.00
15,494.00
3,458,616.85
525,246.60
3,983,863.45
40.61 m2
83,826.00
3,403,964.30
3,403,964.30

3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
3.00
1.00
2.00
1.00
734.01
36.31
1.19
3.77
m2
m2
m2
m2
28,056.00
34,994.00
39,050.00
1,750,000.00
20,593,311.61
1,270,457.17
46,391.40
6,601,000.00
28,511,160.18
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
14,000.00
14,000.00
14,500.00
8,800.00
4,500.00
25,000.00
40,700.00
63,500.00
22,054,922.40
4,559,882.88
20,171,433.33
1,749,806.67
1,674,000.00
1,200,000.00
11,532,752.00
1,397,000.00
64,339,797.28
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
2,500,000.00
65,500.00
1,750,000.00
2,500,000.00
327,500.00
1,750,000.00
4,577,500.00

- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh
1,750,000.00
45,000.00
113,800.00
113,800.00
275,000.00
71,500.00
107,526.00
42,250.00
51,809.00
1,750,000.00
225,000.00
2,276,000.00
1,138,000.00
1,650,000.00
357,500.00
967,734.00
253,500.00
207,236.00
8,824,970.00

- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,750,000.00
45,000.00
113,800.00
113,800.00
275,000.00
71,500.00
42,250.00
51,809.00
1,750,000.00
450,000.00
455,200.00
455,200.00
825,000.00
71,500.00
42,250.00
51,809.00
4,100,959.00

- Kabel BC 50 m2
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
105,000.00
85,000.00
6,500.00
500,000.00
250,000.00
210,000.00
6,375,000.00
65,000.00
500,000.00
250,000.00
7,400,000.00
Pekerjaan Plumbing
4.00 m'
48.00 m'
1.00 ls
17,500.00
7,500.00
175,000.00
70,000.00
360,000.00
175,000.00
605,000.00

92.00 m'
4.00 bh
1.00 ls
53,872.00
37,000.00
217,500.00
4,956,224.00
148,000.00
217,500.00
5,321,724.00

20.00 m'
1.00 ls
34,500.00
175,000.00
690,000.00
175,000.00
865,000.00
NO
III.
URAIAN PEKERJAAN

- Pekerjaan saluran
- Pasangan Halaman
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
83.50 m'
92,273.00
7,704,795.50
7,704,795.50
1.00 Bh
1.00 Bh
2.00 Bh
5,315,485.00
5,857,760.00
4,051,565.00
5,315,485.00
5,857,760.00
8,103,130.00
19,276,375.00
105.00 m2
10.50 m3
43.00 m1
69,266.00
179,346.00
38,498.00
7,272,930.00
1,883,133.00
1,655,414.00
10,811,477.00
(Harga Perkiraan Sendiri)

PROGRAM
:
NAMA KEGIATAN :
NAMA PAKET
:
SUMBER DANA :
TH. ANGGARAN :
NO

APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
10,758,006.00
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
35,743,867.46
B.
Rp.
106,550,404.62
C.
1
2
PEKERJAAN STRUKTUR
Rp.
Rp.
Rp.
100,458,848.99
187,196,266.66
287,655,115.65
D.
1
2
3
Pekerjaan Atap
Rp.
Rp.
Rp.
Rp.
157,792,180.34
108,417,738.79
64,339,797.28
330,549,716.41
E.
1
2

Pekerjaan Plumbing
Rp.
Rp.
Rp.
23,653,429.00
6,791,724.00
30,445,153.00
Rp.
Rp.
Rp.
Rp.
7,704,795.50
19,276,375.00
10,811,477.00
37,792,647.50
III.

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
Rp.
Rp.
Rp.
Rp.
839,494,910.64
83,949,491.06
923,444,401.71
923,400,000.00
#VALUE!
Mengetahui :
PEJABAT PENGADAAN BARANG DAN
JASA
K A R N A D I, SE
NIP.: 196601152006041006

K A R N A D I, SE
NIP.: 196601152006041006
NIP. : 195711201980031009

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
PEKERJAAN STRUKTUR
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
315,090.00
370,243.00
750,000.00
750,000.00
500,000.00
4,000,000.00
315,090.00
4,442,916.00
750,000.00
750,000.00
500,000.00
4,000,000.00
10,758,006.00
95.00 m'
23,048.00
2,189,560.00
10.07
105.00
7.40
88.54
m3
m3
m3
m3
50,599.00
60,849.00
50,599.00
20,599.00
509,278.94
6,388,992.88
374,559.10
1,823,849.88
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
182,599.00
182,599.00
182,599.00
182,599.00
149,253.00
114,489.57
170,958.31
503,699.34
1,862,509.80
21,805,969.64
35,743,867.46
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
673,049.00
673,049.00
673,049.00
587,489.00
4,940,710.00
4,202,643.00
3,701,620.00
3,772,830.00
4,359,055.00
42,313.00
1,856,605.67
630,142.13
2,739,309.43
2,210,133.62
49,169,945.92
13,994,801.19
29,490,066.22
1,018,664.10
2,733,127.49
2,707,608.87
106,550,404.62
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
4,629,903.00
4,202,643.00
4,629,903.00
4,345,063.00
3,668,975.00
3,668,975.00
31,168,507.00
17,323,294.45
6,874,016.98
3,621,175.50
2,417,120.73
5,741,725.74
1.68
0.35
0.19
20.40
m3
m3
m3
m3
5,398,567.00
5,398,567.00
4,992,845.00
723,500.00
9,095,505.68
1,865,744.76
934,660.58
14,759,400.00
0.72 m3
1.32 m3
3,241,715.00
3,265,323.00
2,337,675.25
4,320,022.33
100,458,848.99
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
HARGA
SATUAN
Rp.
VOLUME
TOTAL
HARGA
Rp.
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
4,629,903.00
4,202,643.00
4,629,903.00
4,345,063.00
3,668,975.00
3,668,975.00
27,575,702.27
12,209,518.44
4,987,794.50
2,103,879.50
805,706.91
6,299,776.83
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
4,266,191.00
4,921,757.00
4,723,154.00
4,992,845.00
4,992,845.00
3,346,143.00
5,398,567.00
3,241,715.00
5,023,439.90
25,268,608.05
925,738.18
14,361,419.36
1,078,454.52
433,660.13
45,570,788.65
2,337,675.25
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
3,241,715.00
3,265,323.00
3,668,975.00
5,398,567.00
4,345,063.00
3,241,715.00
3,346,143.00
378,016.39
946,290.61
496,045.42
10,365,248.64
1,824,926.46
2,311,926.30
6,424,594.56
4.56 m3
0.18 m3
3,241,715.00
3,804,641.00
14,782,220.40
684,835.38
187,196,266.66
m2
m2
m2
m2
94,277.00
43,523.00
167,831.00
23,306.00
31,212,540.94
27,483,442.70
7,552,395.00
2,476,180.93
68,724,559.56
0.17 m3
8,488,427.00
1,428,602.26
331.07
631.47
45.00
106.25

* Daun pintu PVC
8.46 m2
1.89 m2
4.00 m2
530,604.00
530,604.00
562,000.00
4,491,032.26
1,000,719.14
2,248,000.00
14.00 bh
1,094,466.00
15,322,524.00
24,490,877.66

2.00
1.00
15.00
4.00
bh
bh
bh
bh
166,191.00
166,191.00
59,408.00
23,100.00
332,382.00
166,191.00
891,120.00
92,400.00
1,482,093.00
67.05 m2
99.00 m'
105,995.00
15,494.00
7,106,434.78
1,533,906.00
8,640,340.78
m2
m2
m2
m2
m2
83,826.00
83,826.00
73,326.00
86,691.00
30,250.00
6,016,192.02
1,116,562.32
711,445.52
3,176,358.24
6,171,000.00
17,191,558.10
9.30 m'
9.30 m'
361,512.00
39,050.00
3,362,061.60
363,165.00
3,725,226.60
71.77
13.32
9.70
36.64
204.00
NO
URAIAN PEKERJAAN
- Closed duduk
- Floor drain
- Kran air 1/2 "
2
4.00 bh
4.00 bh
4.00 bh
TOTAL
HARGA
Rp.
2,130,000.00
41,133.00
133,833.00
8,520,000.00
164,532.00
535,332.00
9,219,864.00
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
28,056.00
34,994.00
39,050.00
34,994.00
1,750,000.00
19,434,837.29
2,247,795.85
160,651.70
724,375.80
1,750,000.00
24,317,660.64
263.12
515.48
218.53
14.40
m2
m2
m2
m2
94,277.00
43,523.00
23,306.00
171,698.00
24,806,088.82
22,435,340.50
5,092,943.65
2,472,451.20
54,806,824.16
0.05 m3
8,488,427.00
421,705.05
1.89 m2
530,604.00
1,000,719.14
bh
bh
bh
bh
2,691,713.00
3,499,226.90
1,615,027.80
1,094,466.00
8,075,139.00
3,499,226.90
3,230,055.60
1,094,466.00
17,321,311.70
1.00 bh
3.00 bh
2.00 bh
166,191.00
59,408.00
23,100.00
166,191.00
178,224.00
46,200.00
390,615.00
32.63 m2
33.90 m'
105,995.00
15,494.00
3,458,616.85
525,246.60
3,983,863.45
40.61 m2
83,826.00
3,403,964.30
3,403,964.30

3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
3.00
1.00
2.00
1.00
734.01
36.31
1.19
3.77
m2
m2
m2
m2
28,056.00
34,994.00
39,050.00
1,750,000.00
20,593,311.61
1,270,457.17
46,391.40
6,601,000.00
28,511,160.18
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
14,000.00
14,000.00
14,500.00
8,800.00
4,500.00
25,000.00
40,700.00
63,500.00
22,054,922.40
4,559,882.88
20,171,433.33
1,749,806.67
1,674,000.00
1,200,000.00
11,532,752.00
1,397,000.00
64,339,797.28
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
2,000,000.00
65,500.00
1,500,000.00
2,000,000.00
327,500.00
1,500,000.00
3,827,500.00

- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh
1,500,000.00
45,000.00
113,800.00
113,800.00
275,000.00
71,500.00
107,526.00
42,250.00
51,809.00
1,500,000.00
225,000.00
2,276,000.00
1,138,000.00
1,650,000.00
357,500.00
967,734.00
253,500.00
207,236.00
8,574,970.00

- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,500,000.00
45,000.00
113,800.00
113,800.00
275,000.00
71,500.00
42,250.00
51,809.00
1,500,000.00
450,000.00
455,200.00
455,200.00
825,000.00
71,500.00
42,250.00
51,809.00
3,850,959.00

- Kabel BC 50 m2
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
105,000.00
85,000.00
6,500.00
500,000.00
250,000.00
210,000.00
6,375,000.00
65,000.00
500,000.00
250,000.00
7,400,000.00
Pekerjaan Plumbing
4.00 m'
48.00 m'
1.00 ls
17,500.00
7,500.00
175,000.00
70,000.00
360,000.00
175,000.00
605,000.00

92.00 m'
4.00 bh
1.00 ls
53,872.00
37,000.00
217,500.00
4,956,224.00
148,000.00
217,500.00
5,321,724.00

20.00 m'
1.00 ls
34,500.00
175,000.00
690,000.00
175,000.00
865,000.00
NO
III.
URAIAN PEKERJAAN

- Pekerjaan saluran
- Pasangan Halaman
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
83.50 m'
92,273.00
7,704,795.50
7,704,795.50
1.00 Bh
1.00 Bh
2.00 Bh
5,315,485.00
5,857,760.00
4,051,565.00
5,315,485.00
5,857,760.00
8,103,130.00
19,276,375.00
105.00 m2
10.50 m3
43.00 m1
69,266.00
179,346.00
38,498.00
7,272,930.00
1,883,133.00
1,655,414.00
10,811,477.00

PROGRAM
:
NAMA KEGIAT :
NAMA PAKET :
SUMBER DANA:
TH. ANGGARA :
NO

APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
B.
Rp.
C.
1
2
PEKERJAAN STRUKTUR
D.
1
2
3
Pekerjaan Atap
E.
1
2

Pekerjaan Plumbing
III.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
Terbilang :
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
PEKERJAAN STRUKTUR
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
VOLUME
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
95.00 m'
10.07
105.00
7.40
88.54
m3
m3
m3
m3
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
1.68
0.35
0.19
20.40
m3
m3
m3
m3
0.72 m3
1.32 m3
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
HARGA
SATUAN
Rp.
VOLUME
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
4.56 m3
0.18 m3
331.07
631.47
45.00
106.25
m2
m2
m2
m2

* Daun pintu PVC
14.00 bh

2.00
1.00
15.00
4.00
67.05 m2
99.00 m'
0.17 m3
8.46 m2
1.89 m2
4.00 m2
71.77
13.32
9.70
36.64
204.00
bh
bh
bh
bh
m2
m2
m2
m2
m2
9.30 m'
9.30 m'
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN
- Closed duduk
- Floor drain
- Kran air 1/2 "
2

4.00 bh
4.00 bh
4.00 bh
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
263.12
515.48
218.53
14.40
m2
m2
m2
m2
0.05 m3
1.89 m2
3.00
1.00
2.00
1.00
bh
bh
bh
bh
1.00 bh
3.00 bh
2.00 bh
32.63 m2
33.90 m'
40.61 m2
3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
734.01
36.31
1.19
3.77
m2
m2
m2
m2
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
TOTAL
HARGA
Rp.
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit

- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh

- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh

- Kabel BC 50 m2
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
Pekerjaan Plumbing
4.00 m'
48.00 m'
1.00 ls

92.00 m'
4.00 bh
1.00 ls

20.00 m'
1.00 ls
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
NO
III.
URAIAN PEKERJAAN

- Pekerjaan saluran
- Pasangan Halaman
VOLUME
83.50 m'
1.00 Bh
1.00 Bh
2.00 Bh
105.00 m2
10.50 m3
43.00 m1
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
(Pagu Anggaran)

PROGRAM
:
NAMA KEGIATAN :
NAMA PAKET
:
SUMBER DANA :
TH. ANGGARAN :
NO

APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
#REF!
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
#REF!
B.
Rp.
#REF!
C.
1
2
PEKERJAAN STRUKTUR
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
D.
1
2
3
Pekerjaan Atap
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
E.
1
2

Pekerjaan Plumbing
Rp.
Rp.
Rp.
#REF!
6,791,724.00
#REF!
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
III.

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
#VALUE!

NIP. : 195711201980031009
(Pagu Anggaran)
BILL OF QUANTITY
NAMA KEGIA : PROYEK RUMAH KOST
SUMBER DAN: APBD II
TH. ANGGAR : 2011
NO
I.
1
2
3
4
5
6
II.
A.
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Pembesihan Lokasi
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
B. PEKERJAAN PONDASI DAN STRUKTUR BAWAH

h. Sloof 15/30 ( SL 2 )
C. PEKERJAAN STRUKTUR
1 Pekerjaan Struktur Lantai I
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
b. Pelat lantai tebal 12 cm
VOLUME
50
130
1.00
83.25
1.00
1.00
1.00
1.00
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
ls
m2
ls
ls
ls
ls
315,090.00
4,166.00
750,000.00
750,000.00
500,000.00
4,500,000.00
315,090.00
346,819.50
750,000.00
750,000.00
500,000.00
4,500,000.00
7,161,909.50
69.38 m'
118,500.00
8,220,937.50
31.86 m3
5.99 m3
50,600.00
50,600.00
1,611,917.82
302,840.99
1.50 m3
7.96 m3
20,600.00
20,600.00
30,822.75
164,058.83
10,330,577.88
42.47 m3
3.85 m3
681,970.01
681,970.01
28,966,526.31
2,623,879.63
31,590,405.94
2.27 m3
1.377 m3
9.92 m3
681,970.01
681,970.01
720,849.50
1,546,707.99
6,765,159.59
7,150,845.04
15,462,712.62
50
NO
URAIAN PEKERJAAN
2 Pekerjaan Struktur Lantai II

- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
D. PEKERJAAN ARSITEKTUR
1 Pekerjaan Arsitektur Lantai I
HARGA
SATUAN
Rp.
VOLUME
TOTAL
HARGA
Rp.
2.27 m3
1.86 m3
681,970.01
681,970.01
1,546,707.99
1,270,510.14
5.69 m3
3.50 m3
9.35 m3
681,970.01
681,970.01
720,849.50
3,882,881.52
2,389,878.67
6,737,257.64
15,827,235.96
178.96 m2
715.83 m2
94,277.25
43,523.50
16,871,608.97
31,155,404.53
48,027,013.49

* Daun pintu PVC
- m2
- m2
496,893.33
0.00
0.00
5.00 bh
2,691,713.50
13,458,567.50
13,458,567.50

- Kunci pintu ruangan
- Kunci pintu toilet
- Slot tanam pada jendela
5.00
5.00
5.00
5.00
166,191.67
59,408.33
166,191.67
17,383.33
297,041.65
297,041.65
830,958.33
- m3
bh
bh
bh
bh
0.00
1,425,041.63
- m2
- m'
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
m2
m2
m2
NO
URAIAN PEKERJAAN
f. Pekerjaan sanitair
- Closed duduk
- Kran air 1/2 "
g. Pekerjaan finishing
2

VOLUME
5.00 bh
5.00 bh
- m2
- m2
264.41 m2
1057.62 m2
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
372,066.67
133,833.33
94,277.25
43,523.50
1,860,333.35
669,166.67
2,529,500.01
0.00
0.00
0.00
24,927,375.97
46,031,323.01
70,958,698.98

* Daun pintu PVC
6.00 bh
2,691,713.50
16,150,281.00
16,150,281.00

- Kunci pintu ruangan
- Kunci pintu toilet
- Slot tanam pada jendela
6.00 bh
6.00 bh
6.00 bh
bh
166,191.67
59,408.33
166,191.67
17,383.33
356,449.98
356,449.98
997,150.00
- m3
0.00
- m2
- m2
0.00
0.00
1,710,049.96
- m2
- m'
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
f. Pekerjaan sanitair
- Closed duduk
- Kran air 1/2 "
g. Pekerjaan finishing
3
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
m2
m2
m2
m2
m2
6.00 bh
6.00 bh
372,066.67
133,833.33
2,232,400.01
803,000.00
3,035,400.01
- m2
- m2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
kg
kg
kg
kg
bh
bh
m2
m'
NO
E.
1
URAIAN PEKERJAAN

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
2,500,000.00
65,500.00
1,750,000.00
2,500,000.00
327,500.00
1,750,000.00
4,577,500.00

- Saklar tunggal
- Saklar ganda
1.00
60.00
15.00
7.00
11.00
4.00
2.00
9.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,750,000.00
45,000.00
113,800.00
43,250.00
71,500.00
107,526.83
42,250.00
51,810.00
1,750,000.00
2,700,000.00
1,706,999.99
302,750.00
786,500.00
430,107.33
84,500.00
466,290.00
8,227,147.31

- Saklar tunggal
- Saklar ganda
1.00
70.00
19.00
8.00
13.00
6.00
1.00
12.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,750,000.00
45,000.00
113,800.00
43,250.00
71,500.00
107,526.83
42,250.00
51,810.00
1,750,000.00
3,150,000.00
2,162,199.99
346,000.00
929,500.00
429,000.00
42,250.00
621,719.99
9,430,669.98

- Panel penerangan lantai tiga lengkap
- Saklar ganda
1.00
10.00
2.00
2.00
2.00
1.00
unit
m'
ttk
ttk
bh
bh
45,000.00
113,800.00
43,250.00
71,500.00
107,526.83
51,810.00
45,000.00
1,138,000.00
86,500.00
143,000.00
215,053.66
51,810.00
1,679,363.66
Pekerjaan Plumbing
- m'
80.00 m'
1.00 ls
17,500.00
7,500.00
175,000.00
0.00
600,000.00
175,000.00
775,000.00

80.00 m'
4.00 bh
1.00 ls
53,872.00
37,000.00
217,500.00
4,309,760.00
148,000.00
217,500.00
4,675,260.00

60.00 m'
1.00 ls
34,500.00
175,000.00
2,070,000.00
175,000.00
2,245,000.00
NO
III.
URAIAN PEKERJAAN

b. Pompa air jet pump + Instalasi dan pengeboran
VOLUME
1.00 Bh
1.00 Bh
2.00 Bh
HARGA
SATUAN
Rp.
3,552,402.50
5,857,760.00
4,051,565.03
TOTAL
HARGA
Rp.
3,552,402.50
5,857,760.00
8,103,130.05
17,513,292.55
(Pagu Anggaran)

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
PEKERJAAN STRUKTUR
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
VOLUME
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
95.00 m'
HARGA
SATUAN
Rp.
#REF!
#REF!
750,000.00
750,000.00
500,000.00
4,500,000.00
118,500.00
TOTAL
HARGA
Rp.
#REF!
#REF!
750,000.00
750,000.00
500,000.00
4,500,000.00
#REF!
11,257,500.00
10.07
105.00
7.40
88.54
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.68
0.35
0.19
20.40
m3
m3
m3
m3
#REF!
#REF!
#REF!
723,500.00
#REF!
#REF!
#REF!
14,759,400.00
0.72 m3
1.32 m3
#REF!
#REF!
#REF!
#REF!
#REF!
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
HARGA
SATUAN
Rp.
VOLUME
TOTAL
HARGA
Rp.
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.56 m3
0.18 m3
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.17 m3
#REF!
#REF!
331.07
631.47
45.00
106.25

* Daun pintu PVC
8.46 m2
1.89 m2
4.00 m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
14.00 bh
#REF!
#REF!
#REF!

2.00
1.00
15.00
4.00
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
67.05 m2
99.00 m'
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
30,250.00
#REF!
#REF!
#REF!
#REF!
6,171,000.00
#REF!
9.30 m'
9.30 m'
#REF!
#REF!
#REF!
#REF!
#REF!
71.77
13.32
9.70
36.64
204.00
NO
URAIAN PEKERJAAN
- Closed duduk
- Floor drain
- Kran air 1/2 "
2
4.00 bh
4.00 bh
4.00 bh
TOTAL
HARGA
Rp.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
#REF!
#REF!
#REF!
#REF!
1,750,000.00
#REF!
#REF!
#REF!
#REF!
1,750,000.00
#REF!
263.12
515.48
218.53
14.40
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.05 m3
#REF!
#REF!
1.89 m2
#REF!
#REF!
3.00
1.00
2.00
1.00
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00 bh
3.00 bh
2.00 bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
32.63 m2
33.90 m'
#REF!
#REF!
#REF!
#REF!
#REF!
40.61 m2
#REF!
#REF!
#REF!

3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
734.01
36.31
1.19
3.77
m2
m2
m2
m2
#REF!
#REF!
#REF!
1,750,000.00
#REF!
#REF!
#REF!
6,601,000.00
#REF!
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
#REF!
#REF!
#REF!
#REF!
4,500.00
25,000.00
40,700.00
63,500.00
#REF!
#REF!
#REF!
#REF!
1,674,000.00
1,200,000.00
11,532,752.00
1,397,000.00
#REF!
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit
HARGA
SATUAN
Rp.
2,500,000.00
65,500.00
1,750,000.00
TOTAL
HARGA
Rp.
2,500,000.00
327,500.00
1,750,000.00
4,577,500.00

- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh
1,750,000.00
45,000.00
#REF!
#REF!
275,000.00
71,500.00
#REF!
#REF!
#REF!
1,750,000.00
225,000.00
#REF!
#REF!
1,650,000.00
357,500.00
#REF!
#REF!
#REF!
#REF!

- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,750,000.00
45,000.00
#REF!
#REF!
275,000.00
71,500.00
#REF!
#REF!
1,750,000.00
450,000.00
#REF!
#REF!
825,000.00
71,500.00
#REF!
#REF!
#REF!

- Kabel BC 50 m2
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
105,000.00
85,000.00
6,500.00
500,000.00
250,000.00
210,000.00
6,375,000.00
65,000.00
500,000.00
250,000.00
7,400,000.00
Pekerjaan Plumbing
4.00 m'
48.00 m'
1.00 ls
17,500.00
7,500.00
175,000.00
70,000.00
360,000.00
175,000.00
605,000.00

92.00 m'
4.00 bh
1.00 ls
53,872.00
37,000.00
217,500.00
4,956,224.00
148,000.00
217,500.00
5,321,724.00

20.00 m'
1.00 ls
34,500.00
175,000.00
690,000.00
175,000.00
865,000.00
NO
III.
URAIAN PEKERJAAN

- Pekerjaan saluran
- Pasangan Halaman
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
83.50 m'
#REF!
#REF!
#REF!
1.00 Bh
1.00 Bh
2.00 Bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
105.00 m2
10.50 m3
43.00 m1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

PROGRAM
:
NAMA KEGIATAN :
NAMA PAKET
:
SUMBER DANA :
TH. ANGGARAN :
NO

APBD II
2011
TOTAL
HARGA
Rp.
URAIAN PEKERJAAN
I.
PEKERJAAN PERSIAPAN
Rp.
#REF!
II.
A.
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
Rp.
#REF!
B.
Rp.
#REF!
C.
1
2
PEKERJAAN STRUKTUR
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
D.
1
2
3
Pekerjaan Atap
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
E.
1
2

Pekerjaan Plumbing
Rp.
Rp.
Rp.
#REF!
6,791,724.00
#REF!
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
Rp.
Rp.
Rp.
Rp.
#REF!
#REF!
#REF!
#REF!
III.

Pekerjaan saluran
Pekerjaan sanitasi
Pekerjaan Halaman
Jumlah
PPN 10 %
Total
Total ( dibulatka
#VALUE!
Mengetahui :
PEJABAT PENGADAAN BARANG DAN
JASA
K A R N A D I, SE
NIP.: 196601152006041006

K A R N A D I, SE
NIP.: 196601152006041006
NIP. : 195711201980031009

PROGRAM
:
NAMA KEGIA :
NAMA PAKET:
SUMBER DAN:
TH. ANGGAR :
NO
I.
1
2
3
4
5
6
II.
A.
B.
C.
1

APBD II
2011
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
Papan nama proyek
Penyediaan Listrik
PEKERJAAN BANGUNAN
PEKERJAAN TANAH
g. Sloof 20/40 ( SL 1 )
h. Sloof 15/30 ( SL 2 )
PEKERJAAN STRUKTUR
- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
b. Tangga beton
VOLUME
1.00 ls
12.00 m2
1.00 ls
1.00 ls
1.00 ls
1.00 ls
95.00 m'
HARGA
SATUAN
Rp.
#REF!
#REF!
750,000.00
750,000.00
500,000.00
4,000,000.00
118,500.00
TOTAL
HARGA
Rp.
#REF!
#REF!
750,000.00
750,000.00
500,000.00
4,000,000.00
#REF!
11,257,500.00
10.07
105.00
7.40
88.54
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.63
0.94
2.76
10.20
146.10
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2.76
0.94
4.07
3.76
9.95
3.33
7.97
0.27
0.63
63.99
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6.73
4.12
1.48
0.83
0.66
1.56
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.68
0.35
0.19
20.40
m3
m3
m3
m3
#REF!
#REF!
#REF!
723,500.00
#REF!
#REF!
#REF!
14,759,400.00
0.72 m3
1.32 m3
#REF!
#REF!
#REF!
#REF!
#REF!
NO
URAIAN PEKERJAAN

- Kolom 25/40 ( K 1 )
- Kolom 30/30 ( K 2 )
- Kolom 15/35 ( K 3 )
- Kolom 15/30 ( K 4 )
- Kolom 15/15 ( K 5 )
- Kolom 13/13 ( K 6 )
- Balok 25/60 ( B 1 )
- Balok 25/35 ( B 1 )
- Balok 20/35 ( B 2 )
- Balok 15/30 ( B 3 )
- Balok 15/20 ( B 4 )
k. Ring balk
- Ring balk 20/30 ( RB 1 )
- Ring balk 15/20 ( RB 2 )
D.
1
HARGA
SATUAN
Rp.
VOLUME
TOTAL
HARGA
Rp.
5.96
2.91
1.08
0.48
0.22
1.72
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.18
5.13
0.20
2.88
0.22
0.13
8.44
0.72
m3
m3
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.12
0.29
0.14
1.92
0.42
0.71
1.92
m3
m3
m3
m3
m3
m3
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4.56 m3
0.18 m3
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.17 m3
#REF!
#REF!
331.07
631.47
45.00
106.25

* Daun pintu PVC
8.46 m2
1.89 m2
4.00 m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
14.00 bh
#REF!
#REF!
#REF!

2.00
1.00
15.00
4.00
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
67.05 m2
99.00 m'
#REF!
#REF!
#REF!
#REF!
#REF!
m2
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
30,250.00
#REF!
#REF!
#REF!
#REF!
6,171,000.00
#REF!
9.30 m'
9.30 m'
#REF!
#REF!
#REF!
#REF!
#REF!
71.77
13.32
9.70
36.64
204.00
NO
URAIAN PEKERJAAN
- Closed duduk
- Floor drain
- Kran air 1/2 "
2
4.00 bh
4.00 bh
4.00 bh
TOTAL
HARGA
Rp.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
692.72
64.23
4.11
20.70
1.00
m2
m2
m'
m2
ls
#REF!
#REF!
#REF!
#REF!
1,750,000.00
#REF!
#REF!
#REF!
#REF!
1,750,000.00
#REF!
263.12
515.48
218.53
14.40
m2
m2
m2
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.05 m3
#REF!
#REF!
1.89 m2
#REF!
#REF!
3.00
1.00
2.00
1.00
bh
bh
bh
bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00 bh
3.00 bh
2.00 bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
32.63 m2
33.90 m'
#REF!
#REF!
#REF!
#REF!
#REF!
40.61 m2
#REF!
#REF!
#REF!

3
HARGA
SATUAN
Rp.
VOLUME
Pekerjaan Atap
c. Gording C 125 x 50 x 20 x 3.2
h. Bubungan Asbes
734.01
36.31
1.19
3.77
m2
m2
m2
m2
#REF!
#REF!
#REF!
1,750,000.00
#REF!
#REF!
#REF!
6,601,000.00
#REF!
1,575.35
325.71
1,391.13
198.84
372.00
48.00
283.36
22.00
kg
kg
kg
kg
bh
bh
m2
m'
#REF!
#REF!
#REF!
#REF!
4,500.00
25,000.00
40,700.00
63,500.00
#REF!
#REF!
#REF!
#REF!
1,674,000.00
1,200,000.00
11,532,752.00
1,397,000.00
#REF!
NO
URAIAN PEKERJAAN
E.

a. Panel utama
- Box panel lengkap
VOLUME
1.00 unit
5.00 m'
1.00 unit
HARGA
SATUAN
Rp.
2,000,000.00
65,500.00
1,500,000.00
TOTAL
HARGA
Rp.
2,000,000.00
327,500.00
1,500,000.00
3,827,500.00

- Saklar tunggal
- Saklar seri
1.00
5.00
20.00
10.00
6.00
5.00
9.00
6.00
4.00
unit
m'
ttk
ttk
bh
bh
bh
bh
bh
1,500,000.00
45,000.00
#REF!
#REF!
275,000.00
71,500.00
#REF!
#REF!
#REF!
1,500,000.00
225,000.00
#REF!
#REF!
1,650,000.00
357,500.00
#REF!
#REF!
#REF!
#REF!

- Saklar tunggal
- Saklar seri
1.00
10.00
4.00
4.00
3.00
1.00
1.00
1.00
unit
m'
ttk
ttk
bh
bh
bh
bh
1,500,000.00
45,000.00
#REF!
#REF!
275,000.00
71,500.00
#REF!
#REF!
1,500,000.00
450,000.00
#REF!
#REF!
825,000.00
71,500.00
#REF!
#REF!
#REF!

- Kabel BC 50 m2
2.00
75.00
10.00
1.00
1.00
bh
m'
m'
unit
unit
105,000.00
85,000.00
6,500.00
500,000.00
250,000.00
210,000.00
6,375,000.00
65,000.00
500,000.00
250,000.00
7,400,000.00
Pekerjaan Plumbing
4.00 m'
48.00 m'
1.00 ls
17,500.00
7,500.00
175,000.00
70,000.00
360,000.00
175,000.00
605,000.00

92.00 m'
4.00 bh
1.00 ls
53,872.00
37,000.00
217,500.00
4,956,224.00
148,000.00
217,500.00
5,321,724.00

20.00 m'
1.00 ls
34,500.00
175,000.00
690,000.00
175,000.00
865,000.00
NO
III.
URAIAN PEKERJAAN

- Pekerjaan saluran
- Pasangan Halaman
VOLUME
HARGA
SATUAN
Rp.
TOTAL
HARGA
Rp.
83.50 m'
#REF!
#REF!
#REF!
1.00 Bh
1.00 Bh
2.00 Bh
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
105.00 m2
10.50 m3
43.00 m1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
PEKERJAAN SANITER
1 unit - Closet jongkok standar
Pasir pasang
Semen PC ( 50 kg )
Closet jongkok standar
Pekerja
Tukang batu
Mandor
0.1500
0.1000
1.0000
0.3000
0.2500
0.1800
m3
185,000.00
zak
54,000.00
bh
285,666.67
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
27,750.00
5,400.00
285,666.67
19,000.00
16,250.00
18,000.00
372,066.67
372,066.00
0.1500
0.1000
1.0000
0.3000
0.2500
0.1800
m3
185,000.00
zak
54,000.00
bh
327,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
27,750.00
5,400.00
327,000.00
19,000.00
16,250.00
18,000.00
413,400.00
413,399.00
1.0000
0.0100
0.1000
0.0050
bh
33,500.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
33,500.00
633.33
6,500.00
500.00
41,133.33
41,133.00
1.0000
0.0250
0.1250
0.0100
0.1000
0.0050
bh
125,000.00
roll
3,000.00
tube
9,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
125,000.00
75.00
1,125.00
633.33
6,500.00
500.00
133,833.33
133,833.00
1.0000
40.0000
16.0000
6.0000
2.0000
1.0000
bh
3,025,000.00
m'
7,700.00
m'
45,375.00
bh
27,610.00
bh
66,550.00
ls
1,500,000.00
JUMLAH
DIBULATKAN
3,025,000.00
308,000.00
726,000.00
165,660.00
133,100.00
1,500,000.00
5,857,760.00
5,857,760.00
1 unit - Bak air fiber glass kap. 200 ltr

Pasir pasang
Semen PC ( 50 kg )
Bak air fiber glass kap. 200 ltr
Pekerja
Tukang batu
Mandor
1 bh
- Floor drain
Floor drain kuningan

Pekerja
Tukang batu
Mandor
1 bh
- Kran air 1/2"
Kran air 1/2 ex lokal

Seal tape
Lem pipa PVC
Pekerja
Tukang batu
Mandor
1 unit - Pompa air jet pump + Instalasi dan pengeboran

Pompa air jet pump
Pipa PVC 1 "
Pipa PVC 4 "
Bocht LL-D 1" (lokal)
Water moer
Ongkos pengeboran
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
1 unit - Water tower rangka besi siku

Konstruksi besi siku
Pondasi beton tapak K. 175
Pekerja
Tukang besi
Tukang batu
Mandor
1 bh
175.0000
0.7665
2.5000
3.0000
3.0000
0.3000
kg
13,200.00
m3
885,935.00
hr
63,333.33
hr
60,000.00
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
2,310,000.00
679,069.18
158,333.33
180,000.00
195,000.00
30,000.00
3,552,402.50
3,552,402.00
1.0000
0.1000
0.2500
0.0250
bh
1,738,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
1,738,000.00
6,333.33
16,250.00
2,500.00
1,763,083.33
1,763,083.00
12.5000
0.3000
1.5080
11.3400
0.3600
47.4000
0.5000
3.0000
30.0000
2.5000
3.0000
0.0500
m2
104,847.00
m3
135,000.00
m3
180,000.00
m2
46,640.00
m3
885,935.00
kg
8,800.00
m'
7,700.00
m'
181,500.00
ikt
8,580.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
1,310,587.50
40,500.00
271,440.00
528,897.60
318,936.60
417,120.00
3,850.00
544,500.00
257,400.00
158,333.33
195,000.00
5,000.00
4,051,565.03
4,051,565.00
1.0000
1.0000
1.0000
1.0000
0.1000
bh
715,000.00
set
1,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
715,000.00
1,000.00
63,333.33
65,000.00
10,000.00
854,333.33
854,333.00
1.0000
1.0000
1.0000
1.0000
0.1000
bh
150,000.00
set
1,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
150,000.00
1,000.00
63,333.33
65,000.00
10,000.00
289,333.33
289,333.00
- Tangki air kapasitas 1 m3
Tangki air kapasitas 1 m3

Pekerja
Tukang batu
Mandor
1 unit - Septictank & Rembesan + Instalasi

Pas batu bata, t = 1/2 bata ad 1 : 2
Pasir urug unt rembesan
Koral beton unt. rembesan
Plesteran dan acian trasraam ad. 1 : 3
Plat beton penutup t = 12 cm (beton site mix K. 175)
Besi beton polos
Pipa PVC 1 "
Pipa porous 4 "
Ijuk
Pekerja
Tukang batu
Mandor
1 bh
- Washtafel + Accessories
Washtafel lengkap + Accessories

Perlengkapan
Pekerja
Tukang batu
Mandor
1 bh
- Kitchenzink + Accessories
Kitchenzink lengkap + Accessories

Perlengkapan
Pekerja
Tukang batu
Mandor
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
PEKERJAAN ASESORIS
1 bh
- Pasang Engsel pintu nilon 4"
Engsel nilon 4"

Pekerja
Tukang kayu
Mandor
1.0000
0.0150
0.1500
0.0075
bh
hr
hr
hr
48,333.33
63,333.33
62,500.00
100,000.00
JUMLAH
DIBULATKAN
1 bh
1.0000
0.0100
0.1000
0.0050
bh
hr
hr
hr
29,750.00
63,333.33
62,500.00
100,000.00
JUMLAH
DIBULATKAN
37,133.33
37,133.00
1.0000
0.0100
0.1000
0.0050
bh
14,866.67
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
14,866.67
633.33
6,250.00
500.00
22,250.00
DIBULATKAN
22,250.00
- Pasang slot jendela
Slot jendela
Pekerja
Tukang kayu
Mandor
1.0000
0.0100
0.1000
0.0050
bh
hr
hr
hr
10,000.00
63,333.33
62,500.00
100,000.00
JUMLAH
DIBULATKAN
1 bh
17,383.33
17,383.00
1.0000
0.0500
0.2500
0.0100
bh
146,400.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
146,400.00
3,166.67
15,625.00
1,000.00
166,191.67
DIBULATKAN
166,191.00
- Pasang Grendel 4"
Grendel 4"
Pekerja
Tukang kayu
Mandor
1 bh
10,000.00
633.33
6,250.00
500.00
- Pasang kunci double slaag (SOLID)
Kunci double slaag (SOLID)

Pekerja
Tukang kayu
Mandor
1 bh
29,750.00
633.33
6,250.00
500.00
- Pasang hak angin
Hak angin
Pekerja
Tukang kayu
Mandor
1 bh
59,408.33
59,408.00
- Pasang Engsel jendela
Engsel nilon 3"

Pekerja
Tukang kayu
Mandor
1 bh
48,333.33
950.00
9,375.00
750.00
1.0000
0.0500
0.2500
0.0100
bh
39,833.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
39,833.33
3,166.67
15,625.00
1,000.00
59,625.00
DIBULATKAN
59,624.00
- Pasang Grendel 6"
Grendel 6"
Pekerja
Tukang kayu
Mandor
1.0000
0.0500
0.2500
0.0100
bh
hr
hr
hr
58,250.00
63,333.33
62,500.00
100,000.00
58,250.00
3,166.67
15,625.00
1,000.00
JUMLAH
78,041.67
DIBULATKAN
78,041.00
ANALISA TEKNIS
HARGA SATUAN PEKERJAAN

NO.
URAIAN
Volume
Index
Satuan
Harga Satuan
(Rp)
e
Sub Total Harga Sub Total Harga

Bahan
Upah
(Rp)
f=dxe
Jumlah Harga
Upah + Bahan
(Rp)
g=dxe
Total Harga =
Volume x
Jumlah
(Rp)
h=f+g
PEKERJAAN PERSIAPAN
1 m2 - Pembersihan Lokasi
Pekerja
Mandor
83.250
10 m - Pengukuran & pemasangan bouwplank

Tiang Pancang
Papan 2x20x400
Paku segala ukuran
Pekerja
Tukang Kayu
1 m3 - galian tahah keras / campur batu

Pekerja
Mandor
1 m3 - Urugan tanah galian

Tanah urug
Pekerja
Mandor
1 m3 - Urugan pasir disiram air

Pasir urug
Pekerja
mandor
0.075
0.025
hr
50,000.00
hr
80,000.00
JUMLAH
DIBULATKAN
3,750.00
2,000.00
5,750.00
7,750.00
5,750.00
5,750.00
3.00
0.06
0.10
1.00
1.00
m
Rp 35,000.00
m3 Rp 200,000.00
kg
Rp 15,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
105,000.00
12,000.00
1,500.00
118,500.00
118,500.00
50,000.00
50,000.00
100,000.00
100,000.00
218,500.00
218,500.00
1.50
0.025
hr
Rp 50,000.00
hr
Rp 80,000.00
JUMLAH
DIBULATKAN
75,000.00
2,000.00
77,000.00
77,000.00
Rp
Rp
77,000.00
77,000.00
lbr
hr
50,000.00
hr
80,000.00
JUMLAH
DIBULATKAN
12,500.00
800.00
13,300.00
13,300.00
Rp
Rp
13,300.00
13,300.00
m
Rp 150,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
180,000.00
180,000.00
180,000.00
50,000.00
50,000.00
100,000.00
100,000.00
1.20
0.25
0.01
1.20
1.00
1.00
280,000.00
280,000.00
Rp 478,687.50
Rp 478,687.50
NO.
URAIAN
Volume
Index
Satuan
Harga Satuan
(Rp)

Bahan
Upah
(Rp)
(Rp)
Jumlah Harga
Upah + Bahan
(Rp)

Tiang Pancang
Papan 2x20x400
Paku segala ukuran
Pekerja
Tukang Kayu
10.00
0.06
0.02
1.00
1.00
m
Rp
3,000.00
m3 Rp 500,000.00
kg
Rp 30,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
30,000.00
30,000.00
600.00
60,600.00
60,600.00
50,000.00
50,000.00
100,000.00
100,000.00
160,600.00
160,600.00
1 m3 - Urugan pasir di siram air

Tiang Pancang
Papan 2x20x400
Paku segala ukuran
Pekerja
Tukang Kayu
10.00
0.06
0.02
1.00
1.00
m
Rp
3,000.00
m3 Rp 500,000.00
kg
Rp 30,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
30,000.00
30,000.00
600.00
60,600.00
60,600.00
50,000.00
50,000.00
100,000.00
100,000.00
160,600.00
160,600.00

Tiang Pancang
Papan 2x20x400
Paku segala ukuran
Pekerja
Tukang Kayu
10.00
0.06
0.02
1.00
1.00
m
Rp
3,000.00
m3 Rp 500,000.00
kg
Rp 30,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
30,000.00
30,000.00
600.00
60,600.00
60,600.00
50,000.00
50,000.00
100,000.00
100,000.00
160,600.00
160,600.00

Tiang Pancang
Papan 2x20x400
Paku segala ukuran
Pekerja
Tukang Kayu
10.00
0.06
0.02
1.00
1.00
m
Rp
3,000.00
m3 Rp 500,000.00
kg
Rp 30,000.00
hr
Rp 50,000.00
hr
Rp 50,000.00
JUMLAH
DIBULATKAN
30,000.00
30,000.00
600.00
60,600.00
60,600.00
50,000.00
50,000.00
100,000.00
100,000.00
160,600.00
160,600.00
Total Harga =
Volume x
Jumlah
NO.
URAIAN
Volume
Index
Satuan
Harga Satuan
(Rp)

Bahan
Upah
(Rp)
(Rp)
Jumlah Harga
Upah + Bahan
(Rp)
Total Harga =
Volume x
Jumlah
ANALISA TEKNIS
HARGA SATUAN PEKERJAAN

BIDANG BANGUNAN GEDUNG KOTA TANGERANG
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN PERSIAPAN
1 m2
- Pembersihan Lokasi
Pekerja
Mandor
0.0500
0.0100
hr
hr
63,333.33
100,000.00
JUMLAH
DIBULATKAN
1 bh
0.5000
1.1000
0.0280
1.0000
1.0000
lbr
135,500.00
kg
31,500.00
m3
3,667,500.00
ls
70,000.00
ls
40,000.00
JUMLAH
DIBULATKAN
67,750.00
34,650.00
102,690.00
70,000.00
40,000.00
315,090.00
315,090.00
0.2500
0.0517
25.0000
0.2500
0.0300
1.0000
0.1667
0.5000
0.2917
0.2917
0.5000
0.0834
0.4000
0.0834
0.3340
0.0200
m3
185,000.00
m3
177,000.00
bh
425.33
zak
54,000.00
m3
3,667,500.00
lbr
46,050.00
bh
29,750.00
lbr
65,000.00
m2
90,000.00
bh
12,000.00
kg
25,333.33
bh
13,500.00
hr
63,333.33
hr
65,000.00
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
46,250.00
9,150.90
10,633.25
13,500.00
110,025.00
46,050.00
4,959.33
32,500.00
26,253.00
3,500.40
12,666.67
1,125.90
25,333.33
5,421.00
20,875.00
2,000.00
370,243.77
370,243.00
0.0040
0.0060
0.0200
0.0500
0.0500
0.0050
m3
1,575,000.00
m3
1,575,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
6,300.00
9,450.00
506.67
3,166.67
3,125.00
500.00
23,048.33
23,048.00
- Direksikeet (lantai plesteran)
Pair pasang
Pasir beton
Batu bata merah
Semen PC 50 kg
Kayu kaso meranti
Triplek 122 x 244 x 4 mm
Engsel pintu uk 3 "
Asbes semen gelombang 250x92 x 0. 5 cm
Kaca polos 5 mm
Rangka teralis nako
Paku segala ukuran ( rata-rata)
Kunci gembok kecil
Pekerja
Tukang batu
Tukang kayu
Mandor
1 m1
4,166.67
4,166.00
- Papan nama proyek
Multipleks 120 x 240, 9 mm

Cat kayu/besi
Kaso kayu meranti
Penulisan
Ongkos pasang
1 m2
3,166.67
1,000.00
- Pengukuran & pemasangan bouwplank
Kayu Kaso terentang 5/7-400 cm

Kayu Papan terentang 2/20- 400 cm
Paku segala ukuran
Pekerja
Tukang Kayu
Mandor
NO.
URAIAN
1 m1
KOEF.
SAT.
HARGA SATUAN
m
m
zak
m
lbr
kg
hr
hr
hr
hr
177,000.00
150,205.00
54,000.00
3,667,500.00
38,000.00
25,333.33
63,333.33
65,000.00
62,500.00
100,000.00
- Pagar Pengaman Proyek
Pasir Beton
Batu kali
Semen PC ( 50 kg )
Kaso Meranti Jambi Basah uk. 5 x 10 x 400 cm
Seng Gelombang BJLS 28 (80x180) cm
Paku Kayu Segala uk.
Pekerja
Tukang Batu
Tukang Kayu
Mandor
0.0012
0.0048
0.0170
0.0360
1.4300
0.0200
0.3000
0.3750
0.1500
0.0150
JUMLAH
DIBULATKAN
1 m1
JUMLAH
212.40
720.98
918.00
132,030.00
54,340.00
506.67
19,000.00
24,375.00
9,375.00
1,500.00
242,978.05
242,978.00
- Pagar BRC tinggi 90 cm
BRC t = 0.9 m 6
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
0.4340
0.0420
0.0420
0.0040
0.0020
lbr
53,100.00
hr
63,333.33
hr
62,500.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
23,045.40
2,660.00
2,625.00
320.00
200.00
28,850.40
28,850.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN TANAH
1 m3
- Perataan Tanah
Pekerja
Mandor
Alat bantu
1 m3
0.9000
0.0325
0.6000
m3
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
57,000.00
3,250.00
600.00
60,850.00
60,849.00
0.9350
0.0730
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
59,216.66
7,300.00
600.00
67,116.66
67,116.00
0.9400
0.0940
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
59,533.33
9,400.00
600.00
69,533.33
69,533.00
0.2000
0.0020
0.1000
0.3000
hr
63,333.33
hr
100,000.00
jam
321,000.00
hr
1,000.00
JUMLAH
DIBULATKAN
12,666.67
200.00
32,100.00
300.00
45,266.67
45,266.00
0.9650
0.0350
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
61,116.66
3,500.00
600.00
65,216.66
65,216.00
1.9600
0.0323
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
124,133.33
3,230.00
600.00
127,963.33
127,963.00
- Galian Tanah Keras
Pekerja
Mandor
Alat bantu
1 m3
47,500.00
2,500.00
600.00
50,600.00
50,599.00
- Galian tanah kedalaman 1 - 5 m dengan alat besar
Pekerja
Mandor
Excavator kap. 80 - 120 HP
Alat bantu
1 m3
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
- Galian Tanah Biasa Kedalaman 3 m - 4 m
Pekerja
Mandor
Alat bantu
1 m3
0.7500
0.0250
0.6000
Pekerja
Mandor
Alat bantu
1 m3
2,533.33
400.00
600.00
3,533.33
3,533.00
Pekerja
Mandor
Alat bantu
1 m3
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
- Galian Tanah Biasa Kedalaman 1 m
Pekerja
Mandor
Alat bantu
1 m3
0.0400
0.0040
0.6000
- Galian Tanah Berbatu
Pekerja
Mandor
Alat bantu
NO.
URAIAN
1 m3
SAT.
HARGA SATUAN
JUMLAH
- Galian Tanah Lumpur
Pekerja
Mandor
Alat bantu
1 m3
KOEF.
0.9750
0.0325
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
61,750.00
3,250.00
600.00
65,600.00
65,599.00
- Galian Tanah Sumuran Kedalaman Max. 10 m
Pekerja
Mandor
Alat bantu
1.2000
0.0500
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
76,000.00
5,000.00
600.00
81,600.00
81,599.00
1 m3 - Angkutan Galian Jarak Max. 30 m

Pekerja
Mandor
Alat bantu
0.2480
0.0080
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
15,706.67
800.00
600.00
17,106.67
17,106.00
1 m3 - Urugan Kembali Galian Tanah

Pekerja
Mandor
Alat bantu
0.3000
0.0100
0.6000
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Urugan Tanah bahan dari luar dipadatkan dg stamper tiap 20 cm (tanah biasa)
Tanah Urug
1.2000
m3
70,000.00
Pekerja
0.1240
hr
63,333.33
Mandor
0.0040
hr
100,000.00
Stamper, 5 HP, Kap. 0.17 ton
0.9000 jam
63,000.00
Alat bantu
0.3000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Urugan Tanah bahan dari luar pakai alat besar ( tiap 20 cm ) tanah biasa
Tanah Urug
1.2000
m3
70,000.00
Pekerja
0.1240
hr
63,333.33
Mandor
0.0040
hr
100,000.00
Buldozer kap. 100 - 150 HP
0.1000 jam
425,000.00
Alat bantu
0.3000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Urugan tanah bahan dari luar pakai alat besar ( tiap 20 cm) tanah berbatu
Tanah Urug
1.2000
m3
70,000.00
Pekerja
0.1500
hr
63,333.33
Mandor
0.0050
hr
100,000.00
Buldozer kap. 100 - 150 HP
0.1500 jam
425,000.00
Alat bantu
0.3000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Urugan pasir bawah lantai & pondasi
Pasir Urug
1.2000
m3
135,000.00
Pekerja
0.3000
hr
63,333.33
Mandor
0.0100
hr
100,000.00
Alat bantu
0.6000
set
1,000.00
JUMLAH
DIBULATKAN
19,000.00
1,000.00
600.00
20,600.00
20,599.00
84,000.00
7,853.33
400.00
56,700.00
300.00
149,253.33
149,253.00
84,000.00
7,853.33
400.00
42,500.00
300.00
135,053.33
135,053.00
84,000.00
9,500.00
500.00
63,750.00
300.00
158,050.00
158,049.00
162,000.00
19,000.00
1,000.00
600.00
182,600.00
182,599.00
NO.
URAIAN
1 m3 - Urugan Sirtu
Sirtu
Pekerja
Mandor
Alat bantu
KOEF.
1.2000
0.5000
0.0200
0.6000
1 m3 - Pemadatan Tanah ( tiap 20 cm ) dengan stamper

Pekerja
0.3000
Mandor
0.0050
Stamper
0.9000
Alat bantu
0.6000
SAT.
HARGA SATUAN
JUMLAH
m3
120,900.00
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
145,080.00
31,666.67
2,000.00
600.00
179,346.67
179,346.00
hr
63,333.33
hr
100,000.00
jam
63,000.00
set
1,000.00
JUMLAH
DIBULATKAN
19,000.00
500.00
56,700.00
600.00
76,800.00
76,799.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN PONDASI
1 m3
- Lantai kerja, mutu fc = 7.4 MPa (K.100)
Pasir beton
Split pecah mesin 2/3
Semen PC ( 50 kg )
Pekerja
Tukang batu
Kepala Tukang
Mandor
Sewa molen
0.6200
0.7400
4.9400
1.6500
0.2500
0.0250
0.0800
0.4000
m3
177,000.00
m3
190,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
80,000.00
hr
100,000.00
jam
63,000.00
JUMLAH
DIBULATKAN
109,740.00
140,600.00
266,760.00
104,499.99
16,250.00
2,000.00
8,000.00
25,200.00
673,049.99
673,049.00
1 m3 - Pas.Pondasi batu kali 1 : 2

Pasir Pasang
Batu Kali
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Mandor
Alat Bantu
0.4300
1.2000
5.2000
1.6500
0.5775
0.0495
2.0000
m3
185,000.00
m3
150,205.00
zak
54,000.00
hr
57,750.00
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
79,550.00
180,246.00
280,800.00
95,287.50
37,537.50
4,950.00
2,000.00
680,371.00
680,371.00

Pasir Pasang
Batu Kali
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Mandor
Alat Bantu
0.4560
1.2000
4.0000
1.6500
0.5775
0.0495
2.0000
m3
185,000.00
m3
150,205.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
84,360.00
180,246.00
216,000.00
104,499.99
37,537.50
4,950.00
2,000.00
629,593.49
629,593.00

Pasir Pasang
Batu Kali
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Mandor
Alat Bantu
0.3910
1.2000
3.5280
1.6500
0.8000
0.2000
2.0000
m3
185,000.00
m3
150,205.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
72,335.00
180,246.00
190,512.00
104,499.99
52,000.00
20,000.00
2,000.00
621,592.99
621,592.00

Pasir Pasang
Batu Kali
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Mandor
Alat Bantu
0.5600
1.2000
2.8640
1.6500
0.5775
0.0495
2.0000
m3
185,000.00
m3
150,205.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
103,600.00
180,246.00
154,656.00
104,499.99
37,537.50
4,950.00
2,000.00
587,489.49
587,489.00
NO.
URAIAN
1 m3 - Pas.Batu kosong
Batu Kali
Pekerja
Mandor
Alat Bantu
KOEF.
1.2000
1.1240
0.0560
2.0000
1 m2 - Pas. Cerucuk Dolken sedalam 3 m jarak tiap 50 cm

Dolken 8-10 x 350-400 cm
4.0000
Pekerja
0.7500
Tukang Kayu
0.2625
Mandor
2.0000
1 m2
SAT.
HARGA SATUAN
JUMLAH
m3
150,205.00
hr
63,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
180,246.00
71,186.66
5,600.00
2,000.00
259,032.66
259,032.00
btg
27,000.00
hr
63,333.33
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
108,000.00
47,500.00
21,000.00
200,000.00
376,500.00
376,499.00
btg
hr
hr
hr
JUMLAH
217,333.32
75,000.00
8,763.56
671,000.00
972,096.88
- Pas. Cerucuk Dolken sedalam 3 m jarak tiap 50 cm
Dolken 8-10 x 350-400 cm

Pekerja
Tukang Kayu
Mandor
4.0000
0.7500
0.2625
2.0000
DIBULATKAN
54,333.33
100,000.00
33,385.00
335,500.00
972,096.00
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
PEKERJAAN MEKANIKAL ELEKTRIKAL

1 Titik - Instalasi Lampu (kabel NYM 3x2,5 mm)
Kabel NYM 3x2.5 mm
Klem kabel
Pipa PVC AW 1/2"
Pembantu Instalator
Instalator
Mandor
5.0000
1.0000
2.0000
0.3715
0.1050
0.0050
m
14,500.00
dus
3,500.00
m
5,250.00
hr
50,000.00
hr
78,333.33
hr
100,000.00
JUMLAH
DIBULATKAN
1 Titik - Instalasi Saklar/Stop Kontak (kabel NYM 3x2,5 mm)

Kabel NYM 3x2.5 mm
Klem kabel
Pipa PVC AW 1/2"
Pembantu Instalator
Instalator
Mandor
1 Bh
1.0000
0.2500
0.1500
0.0050
bh
17,500.00
hr
50,000.00
hr
78,333.33
hr
100,000.00
JUMLAH
DIBULATKAN
1.0000
0.2500
0.1500
0.0050
bh
27,060.00
hr
50,000.00
hr
78,333.33
hr
100,000.00
JUMLAH
DIBULATKAN
1.0000
0.2500
0.1500
0.0050
bh
18,500.00
hr
50,000.00
hr
78,333.33
hr
100,000.00
JUMLAH
DIBULATKAN
- Pasang Saklar Ganda
Saklar ganda
Pembantu Instalator
Instalator
Mandor
1 Bh
m
14,500.00
dus
3,500.00
m
5,250.00
hr
50,000.00
hr
78,333.33
hr
100,000.00
JUMLAH
DIBULATKAN
- Pasang Saklar Tunggal
Saklar tunggal
Pembantu Instalator
Instalator
Mandor
1 Bh
5.0000
1.0000
2.0000
0.3715
0.1050
0.0050
- Pasang Stop Kontak
Stop Kontak
Pembantu Instalator
Instalator
Mandor
NO.
URAIAN
1 Bh
SAT.
HARGA
SATUAN
- Lampu TL 2 x 18 watt setara philips (inbouw) termasuk bahan komplit
Lampu TL 2 x 18 watt, armatur, komplit philips

Pekerja
Tukang listrik
Mandor
Alat bantu
1 Bh
KOEF.
1.0000
0.3132
0.1045
0.0050
0.3000
bh
198,000.00
hr
63,333.33
hr
78,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
- Lampu SL 18 watt setara philips termasuk bahan komplit
Lampu SL 18 watt, komplit philips

Fitting keramik
Pekerja
Tukang listrik
Mandor
Alat bantu
1.0000
1.0000
0.3132
0.1045
0.0050
0.3000
bh
48,125.00
bh
30,580.00
hr
63,333.33
hr
78,333.33
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
JUMLAH
72,500.00
3,500.00
10,500.00
18,575.00
8,225.00
500.00
113,800.00
113,800.00
72,500.00
3,500.00
10,500.00
18,575.00
8,225.00
500.00
113,800.00
113,800.00
17,500.00
12,500.00
11,750.00
500.00
42,250.00
42,250.00
27,060.00
12,500.00
11,750.00
500.00
51,810.00
51,809.00
18,500.00
12,500.00
11,750.00
500.00
43,250.00
43,250.00
JUMLAH
198,000.00
19,836.00
8,185.83
500.00
300.00
226,821.83
226,821.00
48,125.00
30,580.00
19,836.00
8,185.83
500.00
300.00
107,526.83
107,526.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN BETON
1 m3
- Cor beton K.125 ( manual )
Pasir beton
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
0.5070
0.7160
5.0000
1.8000
0.4750
0.2858
2.5000
m3
177,000.00
m3
194,345.00
zak
54,000.00
hr
63,333.33
hr
80,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
89,739.00
139,151.02
270,000.00
113,999.99
38,000.00
28,580.00
2,500.00
681,970.01
681,970.00
1 m3 - Cor beton K.175 ( manual )

Pasir beton
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
0.5070
0.7160
9.0000
1.8000
0.4858
0.2608
2.5000
m3
177,000.00
m3
190,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
89,739.00
136,040.00
486,000.00
113,999.99
31,577.00
26,080.00
2,500.00
885,935.99
885,935.00

Pasir beton
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
0.5070
0.7160
11.0000
1.8000
0.2608
0.5858
2.5000
m3
177,000.00
m3
190,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
89,739.00
136,040.00
594,000.00
113,999.99
16,952.00
58,580.00
2,500.00
1,011,810.99
1,011,810.00

Pasir beton
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
0.4000
0.7400
11.8000
1.8000
0.2620
0.6270
2.5000
m3
177,000.00
m3
190,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
70,800.00
140,600.00
637,200.00
113,999.99
17,030.00
62,700.00
2,500.00
1,044,829.99
1,044,829.00
1 m3 - Cor beton K.125 dengan readymix

Beton readymix K.125
Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.5508
0.1377
0.0688
0.4819
2.5000
m3
555,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
555,000.00
34,884.00
8,950.50
6,880.00
28,914.00
2,500.00
637,128.50
637,128.00

Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
610,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
610,000.00
43,605.00
8,950.50
6,880.00
28,914.00
2,500.00
700,849.50
700,849.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH

Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
630,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
630,000.00
43,605.00
8,950.50
6,880.00
28,914.00
2,500.00
720,849.50
720,849.00

Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
660,000.00
hr
63,333.33
hr
80,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
660,000.00
43,605.00
11,016.00
6,880.00
28,914.00
2,500.00
752,915.00
752,914.00

Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
720,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
720,000.00
43,605.00
8,950.50
6,880.00
28,914.00
2,500.00
810,849.50
810,849.00

Pekerja
Tukang batu
Mandor
Concrete vibrator
Alat bantu
1.0000
0.6885
0.1377
0.0688
0.4819
2.5000
m3
730,500.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
jam
60,000.00
set
1,000.00
JUMLAH
DIBULATKAN
730,500.00
43,605.00
8,950.50
6,880.00
28,914.00
2,500.00
821,349.50
821,349.00
1 kg
- Pembesian ( besi polos )
Kawat beton
Besi beton polos
Pekerja
Tukang besi
Mandor
Alat bantu
0.0200
1.1000
0.0150
0.0050
0.0050
2.5000
kg
15,000.00
kg
8,800.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
300.00
9,680.00
950.00
312.50
500.00
2,500.00
14,242.50
14,242.00
1 kg
- Pembesian ( besi ulir )
Kawat beton
Besi beton ulir
Pekerja
Tukang besi
Mandor
Alat bantu
0.0200
1.1000
0.0150
0.0050
0.0050
2.5000
kg
15,000.00
kg
9,300.00
hr
63,333.33
hr
60,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
1 m2 - Bekisting dengan papan + bongkaran dan penyiraman
Kayu Papan terentang 2/20-400 cm
0.0240
m3
1,575,000.00
0.0280
m3
1,575,000.00
Paku
0.2500
kg
25,333.33
Pekerja
0.1650
hr
63,333.33
Tukang kayu
0.3940
hr
62,500.00
Mandor
0.0270
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
300.00
10,230.00
950.00
300.00
500.00
2,500.00
14,780.00
14,779.00
37,800.00
44,100.00
6,333.33
10,450.00
24,625.00
2,700.00
2,500.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
DIBULATKAN
JUMLAH
128,508.33
128,508.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
1 m2 - Bekisting dengan triplex 9 mm + bongkaran dan penyiraman

0.0280
m3
1,575,000.00
Triplex 9 mm
0.3500
lbr
135,500.00
Paku
0.2500
kg
25,333.33
Pekerja
0.1650
bh
63,333.33
Tukang kayu
0.3940
hr
62,500.00
Mandor
0.0270
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Bekisting kolom beton struktur
0.2520
m3
1,575,000.00
Triplex 9 mm
3.1500
lbr
135,500.00
Paku
2.2500
kg
25,333.33
Pekerja
1.4850
hr
63,333.33
Tukang kayu
3.5440
hr
62,500.00
Mandor
0.2430
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Bekisting balok beton struktur
0.1870
m3
1,575,000.00
Triplex 9 mm
2.3500
lbr
135,500.00
Paku
1.6680
kg
25,333.33
Pekerja
1.1010
hr
63,333.33
Tukang kayu
2.6260
hr
62,500.00
Mandor
0.1800
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
JUMLAH
DIBULATKAN
1 m3 - Bekisting lantai beton
0.2320
m3
1,575,000.00
Triplex 9 mm
2.9050
lbr
135,500.00
Paku
2.0750
kg
25,333.33
Pekerja
1.3700
hr
63,333.33
Tukang kayu
3.2685
hr
80,000.00
Mandor
0.2245
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
JUMLAH
DIBULATKAN
1 m2 - Perancah kayu / stoot werk - tinggi s/d 2 m
0.0608
m3
1,575,000.00
Paku
0.3000
kg
25,333.33
Pekerja
0.6000
hr
63,333.33
Tukang kayu
0.4200
hr
62,500.00
Mandor
0.0300
hr
100,000.00
Alat bantu
2.5000
set
1,000.00
JUMLAH
DIBULATKAN
0.0851
m3
1,575,000.00
Paku
0.4200
kg
25,333.33
Pekerja
0.8400
hr
63,333.33
Tukang kayu
0.5880
hr
62,500.00
Mandor
0.0420
hr
100,000.00
Alat bantu
3.5000
set
1,000.00
JUMLAH
DIBULATKAN
JUMLAH
44,100.00
47,425.00
6,333.33
10,450.00
24,625.00
2,700.00
2,500.00
138,133.33
138,133.00
396,900.00
426,825.00
56,999.99
94,050.00
221,500.00
24,300.00
2,500.00
1,223,074.99
1,223,074.00
294,525.00
318,425.00
42,255.99
69,730.00
164,125.00
18,000.00
2,500.00
909,560.99
909,560.00
365,400.00
393,627.50
52,566.66
86,766.66
261,480.00
22,450.00
2,500.00
1,184,790.82
1,184,790.00
95,760.00
7,600.00
38,000.00
26,250.00
3,000.00
2,500.00
173,110.00
173,109.00
134,032.50
10,640.00
53,200.00
36,750.00
4,200.00
3,500.00
242,322.50
242,322.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH

Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
0.1094
0.5400
1.0800
0.7560
0.0540
4.5000
m3
1,575,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
172,305.00
13,680.00
68,400.00
47,250.00
5,400.00
4,500.00
311,534.99
311,534.00

Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
0.1398
0.6900
1.3800
0.9660
0.0690
5.7500
m3
1,575,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
220,185.00
17,480.00
87,400.00
60,375.00
6,900.00
5,750.00
398,089.99
398,089.00
1 m3 - Balok beton praktis K.175

Adukan beton K.175 ( konvensional )
Pembesian besi polos
Bekisting dengan papan
Alat bantu
1.0000
120.0000
5.0000
4.2000
m3
885,935.00
kg
14,242.00
m2
128,508.00
set
1,000.00
JUMLAH
DIBULATKAN
885,935.00
1,709,040.00
642,540.00
4,200.00
3,241,715.00
3,241,715.00
1 m3 - Kolom beton praktis K.175

Bekisting dengan papan
Alat bantu
1.0000
150.0000
5.0000
4.2000
m3
kg
m2
set
JUMLAH
885,935.00
2,136,300.00
642,540.00
4,200.00
3,668,975.00
885,935.00
14,242.00
128,508.00
1,000.00
DIBULATKAN
1 m3
3,668,975.00
- Pondasi beton setapak K.225

Bekisting triplek 9 mm
1.0000
250.0000
2.6670
m3
kg
m2
1,011,810.00
14,242.00
138,133.00
JUMLAH
DIBULATKAN
1,011,810.00
3,560,500.00
368,400.71
4,940,710.71
4,940,710.00
NO.
URAIAN
1 m3 - Pondasi beton Bor Pile
Beton K.225 (readymix)
Pembesian besi ulir
Galian dengan alat mini bor pile
Mobilisasi dan Demobilisasi
1 m3
SAT.
HARGA SATUAN
1.0000
m3
700,849.00
700,849.00
250.0000
5.2500
kg
m3
14,779.00
106,700.00
3,694,750.00
560,175.00
59,950.00
159,886.65
5,115,660.65
5,115,660.00
1,011,810.00
14,242.00
909,560.00
1,011,810.00
1,780,250.00
909,560.00
2.6670
ls
JUMLAH
DIBULATKAN
1.0000
125.0000
1.0000
m3
kg
m3
JUMLAH
DIBULATKAN
3,701,620.00
3,701,620.00
m3
kg
m3
JUMLAH
1,011,810.00
2,421,140.00
909,560.00
4,342,510.00
- Sloof beton 25/35 K.225

Bekisting balok struktur
1.0000
170.0000
1.0000
1,011,810.00
14,242.00
909,560.00
DIBULATKAN
1 m3
4,342,510.00
- Sloof beton 20/30 K-225
Adukan beton K-225 (Konvensional)

Pembesian
Bekisting triplex 9 mm
1 m3
1.0000
130.0000
1.0000
m3
kg
m3
1,011,810.00
14,242.00
909,560.00
JUMLAH
DIBULATKAN
3,772,830.00
3,772,830.00
1.0000
180.0000
1.0000
m3
kg
m3
JUMLAH
1,011,810.00
2,563,560.00
909,560.00
4,484,930.00
1,011,810.00
14,242.00
909,560.00
DIBULATKAN
1.0000
180.0000
1.0000
m3
kg
m3
885,935.00
14,242.00
909,560.00
885,935.00
2,563,560.00
909,560.00
JUMLAH
DIBULATKAN
4,359,055.00
4,359,055.00
m3
kg
m3
JUMLAH
700,849.00
2,278,720.00
1,223,074.00
4,202,643.00
- Kolom beton 30/30 K-225
Adukan beton K-225 (ready-mixl)

Pembesian
Bekisting Kolom
1 m3
4,484,930.00

1 m3
1,011,810.00
1,851,460.00
909,560.00

1 m3
JUMLAH
- Sloof beton 20/40 K-225
Adukan beton K-225 (Konvensional)

Pembesian
1 m3
KOEF.
1.0000
160.0000
1.0000
700,849.00
14,242.00
1,223,074.00
DIBULATKAN
4,202,643.00
- Kolom beton 25/35 K.225
Adukan beton K.225 ( ready - mix )

Bekisting kolom
1.0000
190.0000
1.0000
m3
700,849.00
kg
14,242.00
m3
1,223,074.00
JUMLAH
DIBULATKAN
700,849.00
2,705,980.00
1,223,074.00
4,629,903.00
4,629,903.00
1 m3 - Kolom beton 25/25 K.225

Bekisting kolom
1.0000
155.0000
1.0000
m3
700,849.00
kg
14,242.00
m2
1,223,074.00
JUMLAH
DIBULATKAN
700,849.00
2,207,510.00
1,223,074.00
4,131,433.00
4,131,433.00
NO.
URAIAN
1 m3
KOEF.
SAT.
HARGA SATUAN
- Kolom beton 13/30 K.225

Bekisting kolom
1.0000
170.0000
1.0000
m3
kg
m3
JUMLAH
700,849.00
14,242.00
1,223,074.00
DIBULATKAN
1 m3
4,345,063.00
1.0000
154.0000
2.0000
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
909,560.00
JUMLAH
DIBULATKAN
4,426,745.00
4,426,745.00
1.0000
150.0000
1.6675
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
4,266,191.00
1.0000
170.0000
2.2200
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
909,560.00
JUMLAH
DIBULATKAN
4,723,154.48
4,723,154.00
1.0000
170.0000
2.8575
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
4,921,757.00
1.0000
160.0000
2.5000
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
909,560.00
JUMLAH
DIBULATKAN
700,849.00
2,278,720.00
778,835.00
909,560.00
4,667,964.00
4,667,964.00
- Balok beton 20/30 K-225

Pembesian
Perancah kayu / stoot werk - tinggi s/d 4 m
Bekisting Balok
1.0000
170.0000
3.3330
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
1 m3
700,849.00
2,421,140.00
890,208.41
909,560.00
4,921,757.41
- Balok beton 20/40 K- ( untuk dak selasar penghubung antar bangunan )

Pembesian
Bekisting balok
1 m3
700,849.00
2,421,140.00
691,605.48
909,560.00
- Balok beton 25/35 K.225

Perancah kayu / stoot werk - tinggi s / d 4 m
Bekisting balok
1 m3
700,849.00
2,136,300.00
519,482.95
909,560.00
4,266,191.95

Pembesian
Bekisting Balok
1 m3
700,849.00
2,193,268.00
623,068.00
909,560.00

Bekisting balok
1 m3
700,849.00
2,421,140.00
1,223,074.00
4,345,063.00

Pembesian
Bekisting Balok
1 m3
JUMLAH
700,849.00
2,421,140.00
1,038,342.82
909,560.00
5,069,891.82
5,069,891.00

Bekisting balok
1.0000
150.0000
4.0000
1.0000
m3
kg
m2
m3
JUMLAH
DIBULATKAN
700,849.00
14,242.00
311,534.00
909,560.00
700,849.00
2,136,300.00
1,246,136.00
909,560.00
4,992,845.00
4,992,845.00
NO.
URAIAN
1 m3
KOEF.
SAT.
HARGA SATUAN

Bekisting balok
1.0000
120.0000
1.6665
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
1 m3
3,838,620.00
1.0000
154.0000
2.5000
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
909,560.00
JUMLAH
DIBULATKAN
4,582,512.00
4,582,512.00
1.0000
154.0000
3.3300
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
4,841,085.00
1.0000
186.0000
0.5000
m3
kg
m3
700,849.00
14,242.00
909,560.00
JUMLAH
DIBULATKAN
3,804,641.00
3,804,641.00
1.0000
151.0000
0.5000
m3
kg
m3
JUMLAH
700,849.00
14,242.00
909,560.00
DIBULATKAN
3,306,171.00
1.0000
110.0000
6.2475
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
1,184,790.00
JUMLAH
DIBULATKAN
700,849.00
1,566,620.00
1,946,308.67
1,184,790.00
5,398,567.67
5,398,567.00
- Plat listplank beton K.225

Bekisting balok
1.0000
100.0000
1.0000
1.0000
m3
kg
m2
m3
JUMLAH
700,849.00
14,242.00
311,534.00
909,560.00
DIBULATKAN
1 m3
700,849.00
2,150,542.00
454,780.00
3,306,171.00
- Plat lantai & tangga beton K.225

Bekisting plat lantai
1 m3
700,849.00
2,649,012.00
454,780.00
- Ring balok beton 13/25 K-225

Pembesian
Bekisting Balok
1 m3
700,849.00
2,193,268.00
1,037,408.22
909,560.00
4,841,085.22

Pembesian
Bekisting Balok
1 m3
700,849.00
2,193,268.00
778,835.00
909,560.00

Pembesian
Bekisting Balok
1 m3
700,849.00
1,709,040.00
519,171.41
909,560.00
3,838,620.41
Adukan beton K-225 (ready-mix)

Pembesian
Bekisting Balok
1 m3
JUMLAH
700,849.00
1,424,200.00
311,534.00
909,560.00
3,346,143.00
3,346,143.00
- Beton Plat Canopy atas jendela t = 10 cm - K.225

Pembesian
Bekisting pelat lantai
1.0000
75.0000
1.0000
1.0000
m3
kg
m2
m3
700,849.00
14,242.00
311,534.00
1,184,790.00
JUMLAH
DIBULATKAN
700,849.00
1,068,150.00
311,534.00
1,184,790.00
3,265,323.00
3,265,323.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN DINDING
1 m2
- Pas.Batu bata, t = 1 / 2 bata ad. 1 : 2
Pasir pasang
Bata merah
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
0.0430
75.0000
0.3600
0.3600
0.1875
0.0155
4.0000
m3
185,000.00
hr
425.33
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
7,955.00
31,899.75
19,440.00
22,800.00
12,187.50
1,550.00
4,000.00
99,832.25
99,832.00
0.0460
75.0000
0.2900
0.3600
0.1875
0.0155
4.0000
m3
185,000.00
hr
425.33
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
8,510.00
31,899.75
15,660.00
22,800.00
12,187.50
1,550.00
4,000.00
96,607.25
96,607.00
0.0480
75.0000
0.2400
0.3600
0.1875
0.0155
4.0000
m3
185,000.00
hr
425.33
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
8,880.00
31,899.75
12,960.00
22,800.00
12,187.50
1,550.00
4,000.00
94,277.25
94,277.00
0.0130
13.0000
0.1570
0.2900
0.1500
0.0300
2.0000
m3
185,000.00
hr
1,766.67
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
2,405.00
22,966.71
8,478.00
18,366.67
9,750.00
3,000.00
2,000.00
66,966.38
66,966.00
Pasir pasang
Bata merah
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
7,030.00
31,899.75
25,380.00
22,800.00
12,187.50
1,550.00
4,000.00
104,847.25
104,847.00
Pasir pasang
Bata merah
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
m3
185,000.00
bh
425.33
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
Pasir pasang
Bata merah
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
0.0380
75.0000
0.4700
0.3600
0.1875
0.0155
4.0000
- Pas.Batako beton ad. 1 : 2
Pasir pasang
Batako beton 20 / 40
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
NO.
URAIAN
1 m2
0.0140
13.0000
0.1000
0.2900
0.1500
0.0300
2.0000
m3
185,000.00
hr
1,766.67
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
2,590.00
22,966.71
5,400.00
18,366.67
9,750.00
3,000.00
2,000.00
64,073.38
64,073.00
0.0150
13.0000
0.1000
0.2900
0.1500
0.0300
2.0000
m3
185,000.00
hr
1,766.67
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
2,775.00
22,966.71
5,400.00
18,366.67
9,750.00
3,000.00
2,000.00
64,258.38
64,258.00
0.0160
13.0000
0.0800
0.2900
0.1500
0.0300
2.0000
m3
185,000.00
bh
1,766.67
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
2,960.00
22,966.71
4,320.00
18,366.67
9,750.00
3,000.00
2,000.00
63,363.38
63,363.00
0.0180
0.2130
0.3000
0.1575
0.0115
2.0000
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
3,330.00
11,502.00
19,000.00
10,237.50
1,150.00
2,000.00
47,219.50
47,219.00
0.0210
0.1920
0.3000
0.1575
0.0115
2.0000
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
3,885.00
10,368.00
19,000.00
10,237.50
1,150.00
2,000.00
46,640.50
46,640.00
- Plesteran & acian tebal 1,5 cm ad. 1 : 2
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
JUMLAH
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
HARGA SATUAN
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
SAT.
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
KOEF.
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
NO.
URAIAN
1 m2
0.0230
0.1570
0.3000
0.1575
0.0115
2.0000
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
4,255.00
8,478.00
19,000.00
10,237.50
1,150.00
2,000.00
45,120.50
45,120.00
0.0240
0.1240
0.3000
0.1575
0.0115
2.0000
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
4,440.00
6,696.00
19,000.00
10,237.50
1,150.00
2,000.00
43,523.50
43,523.00
0.0800
0.1430
0.1123
0.0063
2.0000
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
4,320.00
9,056.67
7,299.50
630.00
2,000.00
23,306.17
23,306.00
- Pasang Dinding Rooster / Terawang, Natural, uk. 12x11x24 cm, Ad. 1Pc : 4Ps
Rooster
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
1 m2
JUMLAH
- Pek.Acian
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
HARGA SATUAN
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
SAT.
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
KOEF.
36.0000
0.0350
0.2560
0.3000
0.1000
0.0100
0.0150
bh
3,433.33
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
123,599.88
6,475.00
13,824.00
19,000.00
6,500.00
800.00
1,500.00
171,698.88
171,698.00
- Pas. Dinding glass block uk. 20x20x10 cm , ad. 1 PC : 4 psr
Glass Block 20 x 20 (Kedawung)

Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang Batu
Kepala Tukang Batu
Mandor
25.0000
0.0350
0.2560
0.3000
0.1000
0.0100
0.0150
bh
36,500.00
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
912,500.00
6,475.00
13,824.00
19,000.00
6,500.00
800.00
1,500.00
960,599.00
960,598.00
NO.
URAIAN
1 m2
KOEF.
SAT.
HARGA SATUAN
JUMLAH
- Pasang Dinding Batu Tempel Palimanan Kuning, 20 x 20 cm Texture Kasar
Batu Tempel Palimanan

Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Kepala Tukang Batu
Mandor
1.0500
0.0350
0.2350
0.6200
0.3500
0.0350
0.0300
m2
77,000.00
m3
185,000.00
zak
54,000.00
hr
63,333.33
hr
65,000.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
80,850.00
6,475.00
12,690.00
39,266.66
22,750.00
2,800.00
3,000.00
167,831.66
167,831.00
NO.
URAIAN
KOEF.
SAT.
1.1000
3.0000
15.0000
5.0000
15.7500
1.0000
m3
kg
kg
hr
hr
hr
HARGA SATUAN
JUMLAH
PEKERJAAN ATAP
1 m3
- Kuda - kuda kayu kamper kruing
Kayu balok kamper kruing

Paku 8 - 12
Besi pengikat kuda - kuda
Pekerja
Tukang kayu
Mandor
1 m3
JUMLAH
7,774,541.64
DIBULATKAN
7,774,541.00
1.1000
3.0000
15.0000
5.0000
15.7500
1.0000
m3
kg
kg
hr
hr
hr
5,575,000.00
25,333.33
11,000.00
63,333.33
62,500.00
100,000.00
JUMLAH
DIBULATKAN
7,774,541.64
7,774,541.00
1.1000
3.0000
15.0000
5.0000
15.7500
1.0000
m3
kg
kg
hr
hr
hr
JUMLAH
3,795,000.00
75,999.99
165,000.00
316,666.65
984,375.00
100,000.00
5,437,041.64
3,450,000.00
25,333.33
11,000.00
63,333.33
62,500.00
100,000.00
DIBULATKAN
0.0180
0.1500
0.1000
0.1000
0.0150
m3
3,450,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
62,100.00
3,800.00
6,333.33
6,250.00
1,500.00
79,983.33
79,983.00
0.0150
0.8000
0.2800
0.5600
0.0720
m3
6,120,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
91,800.00
20,266.66
17,733.33
35,000.00
7,200.00
172,000.00
171,999.00
0.0100
0.0500
0.1430
0.2850
0.0360
m3
6,120,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
61,200.00
1,266.67
9,056.67
17,812.50
3,600.00
92,935.83
92,935.00
- Listplank 3 / 30 + 3 / 15 kayu kamper banjar
Papan kayu kamper banjar

Paku 8 - 12
Pekerja
Tukang kayu
Mandor
1 m'
5,437,041.00
- Rangka atap ( kaso 5/7 dan reng 3/4 ) kayu meranti
Kayu meranti
Paku 8 - 12
Pekerja
Tukang kayu
Mandor
1 m'
6,132,500.00
75,999.99
165,000.00
316,666.65
984,375.00
100,000.00
- Kuda - kuda kayu meranti
Kayu meranti
Paku 8 - 12
Pekerja
Tukang kayu
Mandor
1 m2
6,132,500.00
75,999.99
165,000.00
316,666.65
984,375.00
100,000.00
- Kuda - kuda kayu kamper banjar
Kayu balok kamper banjar

Paku 8 - 12
Pekerja
Tukang kayu
Mandor
1 m3
5,575,000.00
25,333.33
11,000.00
63,333.33
62,500.00
100,000.00
- Listplank 3 / 30 kayu kamper banjar
Papan kayu kamper banjar

Paku 8 - 12
Pekerja
Tukang kayu
Mandor
NO.
URAIAN
1 m2
KOEF.
SAT.
HARGA SATUAN
- Atap genteng morando glasuur
Genteng morando Glazur

Pekerja
Tukang kayu
Mandor
18.0000
0.1500
0.0790
0.0120
bh
hr
hr
hr
JUMLAH
3,633.33
63,333.33
62,500.00
100,000.00
DIBULATKAN
1 m'
m3
zak
bh
hr
hr
hr
185,000.00
54,000.00
6,000.00
63,333.33
65,000.00
100,000.00
5,920.00
11,880.00
21,000.00
19,000.00
10,237.50
2,250.00
JUMLAH
70,287.50
DIBULATKAN
70,287.00
18.0000
0.1500
0.0790
0.0120
bh
5,000.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
90,000.00
9,500.00
4,937.50
1,200.00
105,637.50
105,637.00
0.0320
0.2200
3.5000
0.3000
0.1575
0.0225
m3
zak
bh
hr
hr
hr
JUMLAH
185,000.00
54,000.00
6,900.00
63,333.33
65,000.00
100,000.00
5,920.00
11,880.00
24,150.00
19,000.00
10,237.50
2,250.00
73,437.50
DIBULATKAN
73,437.00
0.9000
0.1200
0.1400
0.0750
0.0080
0.0080
lbr
49,233.33
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
44,310.00
3,040.00
8,866.67
4,687.50
640.00
800.00
62,344.16
62,344.00
2.1000
6.0000
0.0840
0.1250
0.0130
0.0040
lbr
38,666.67
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
81,200.01
151,999.98
5,320.00
7,812.50
1,040.00
400.00
247,772.49
247,772.00
- Pasang atap asbes gelombang 5 mm
Asbes Gelombang 5 mm (180x108)cm

Paku asbes / kg
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
1 m1
0.0320
0.2200
3.5000
0.3000
0.1575
0.0225
- Karpusan genteng beton
Pasir pasang
Semen PC ( 50 kg )
Genteng bubungan / nok
Pekerja
Tukang batu
Mandor
1 m2
81,037.00
- Atap genteng beton (polos)
Genteng beton polos

Pekerja
Tukang kayu
Mandor
1 m'
65,399.94
9,500.00
4,937.50
1,200.00
81,037.44
- Karpusan genteng morando glasuur
Pasir pasang
Semen PC ( 50 kg )
Genteng bubungan / nok
Pekerja
Tukang batu
Mandor
1 m2
JUMLAH
- Pasang bubungan/nok stel 1.05 m
Asbes Nok Stel

Paku Kayu Segala uk.
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
NO.
URAIAN
1 kg
KOEF.
SAT.
HARGA SATUAN
- Konstruksi baja H - beam / WF ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate
Besi WF ex. DN SII
Pekerja
Tukang besi
Mandor
Erection
0.0400
1.0500
0.0600
0.0045
0.0025
1.0000
m2
kg
hr
hr
hr
kg
JUMLAH
500.00
14,000.00
63,333.33
60,000.00
100,000.00
1,000.00
DIBULATKAN
1 kg
m2
kg
hr
hr
hr
kg
500.00
14,500.00
63,333.33
60,000.00
100,000.00
1,000.00
20.00
15,225.00
3,800.00
270.00
250.00
1,000.00
JUMLAH
20,565.00
DIBULATKAN
20,564.00
0.0400
1.0200
0.0600
0.0045
0.0025
1.0000
m2
500.00
kg
14,500.00
hr
63,333.33
hr
60,000.00
hr
100,000.00
kg
1,000.00
JUMLAH
DIBULATKAN
20.00
14,790.00
3,800.00
270.00
250.00
1,000.00
20,130.00
20,129.00
1.0500
0.0330
0.0330
0.0050
m2
18,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
19,425.00
2,090.00
2,062.50
500.00
24,077.50
24,077.00
0.0096
0.5000
0.0150
0.0500
0.1200
0.0120
m3
5,120,000.00
m'
36,250.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
49,152.00
18,125.00
380.00
3,166.67
7,500.00
1,200.00
79,523.67
79,523.00
- Talang datar / jurai seng tebal 0.3 mm
Papan kayu meranti 2 / 30

Plat seng lebar 90 cm, tebal 0.30 mm
Paku
Pekerja
Tukang kayu
Mandor
1 m2
0.0400
1.0500
0.0600
0.0045
0.0025
1.0000
- Alumunium foil
Alumunium foil
Pekerja
Tukang kayu
Mandor
1 m'
20,039.00
- Konstruksi gording besi ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate
Gording besi
Pekerja
Tukang besi
Mandor
Erection
1 m2
20.00
14,700.00
3,800.00
270.00
250.00
1,000.00
20,040.00
- Konstruksi besi siku ( termasuk plat simpul,las & zinkchromate )
Zinkcchromate
Besi siku ex. DN SII
Pekerja
Tukang besi
Mandor
Erection
1 kg
JUMLAH
- Rangka Atap Baja Ringan (Kuda-kuda, gording & reng)
Trusses & Rafter

Batten & Braching
Wall Plate
Connector & Others
Pekerja Mekanik
Tukang Mekanik
Kepala Tukang
Mandor
Tenaga Ahli Utama
1.0100
1.0100
1.0100
1.0100
0.3529
0.1176
0.1176
0.0588
0.0588
m2
m2
m2
m2
hr
hr
hr
hr
hr
65,500.00
60,600.00
10,000.00
24,000.00
63,333.33
60,000.00
77,500.00
100,000.00
125,000.00
66,155.00
61,206.00
10,100.00
24,240.00
22,350.33
7,056.00
9,114.00
5,880.00
7,350.00
NO.
URAIAN
Alat Bantu
KOEF.
1.0000
SAT.
HARGA SATUAN
ls
1,000.00
JUMLAH
DIBULATKAN
1 m2
4.2500
0.1200
0.1400
0.1000
0.0080
0.0080
lbr
kg
hr
hr
hr
hr
JUMLAH
37,433.33
25,333.33
63,333.33
62,500.00
80,000.00
100,000.00
DIBULATKAN
159,091.67
3,040.00
8,866.67
6,250.00
640.00
800.00
178,688.33
178,688.00
- Pasangan Nok Atap Metal Roof
Nok Atap Metal Roof type stone

Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
1.1000
0.1200
0.1400
0.1000
0.0080
0.0080
m1
kg
hr
hr
hr
hr
51,425.00
25,333.33
63,333.33
62,500.00
80,000.00
100,000.00
JUMLAH
DIBULATKAN
1 m'
1,000.00
214,451.33
214,451.00
- Pasangan Atap Metal Roof
Atap Metal Roof type stone

Paku
Pekerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
1 m1
JUMLAH
56,567.50
3,040.00
8,866.67
6,250.00
640.00
800.00
76,164.17
76,164.00
- Listplank GRC t = 12 mm Profil susun lebar 30 cm
GRC uk. 30 x 240 tebal = 12 mm

GRC uk. 15 x 240 tebal = 12 mm
Paku
Pekerja
Tukang kayu
Mandor
1.0000
1.0000
0.1200
0.2800
0.5600
0.0720
m1
32,250.00
m1
25,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
32,250.00
25,000.00
3,040.00
17,733.33
35,000.00
7,200.00
120,223.33
120,223.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN KAYU
1 m3
- Kusen kayu kamper samarinda
Kayu balok kamper samarinda

Paku
Angkur
Pekerja
Tukang kayu
Mandor
1 m3
1.1000
3.0000
10.5600
7.2000
25.2000
1.5600
m3
5,575,000.00
kg
25,333.33
kg
8,800.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
6,132,500.00
75,999.99
92,928.00
455,999.98
1,575,000.00
156,000.00
8,488,427.97
8,488,427.00
1.1000
3.0000
10.5600
7.2000
25.2000
1.5600
m3
5,575,000.00
kg
25,333.33
kg
8,800.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
6,132,500.00
75,999.99
92,928.00
455,999.98
1,575,000.00
156,000.00
8,488,427.97
8,488,427.00
1.1000
3.0000
10.5600
7.2000
25.2000
1.5600
m3
3,450,000.00
kg
25,333.33
kg
8,800.00
hr
63,333.33
hr
61,380.00
hr
100,000.00
JUMLAH
DIBULATKAN
3,795,000.00
75,999.99
92,928.00
455,999.98
1,546,776.00
156,000.00
6,122,703.97
6,122,703.00
0.0400
1.0000
0.3000
0.0300
0.4800
1.6000
0.1840
m3
6,120,000.00
lbr
89,333.33
kg
16,500.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
244,800.00
89,333.33
4,950.00
760.00
30,400.00
100,000.00
18,400.00
488,643.33
488,643.00
- Kusen kayu meranti
Kayu balok meranti

Paku
Angkur
Pekerja
Tukang kayu
Mandor
1 m2
8,503,000.00
75,999.99
92,928.00
455,999.98
1,575,000.00
156,000.00
10,858,927.97
10,858,927.00
- Kusen kayu kamper kruing
Kayu balok kamper kruing

Paku
Angkur
Pekerja
Tukang kayu
Mandor
1 m3
m3
7,730,000.00
kg
25,333.33
kg
8,800.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
- Kusen kayu kamper banjar
Kayu balok kamper banjar

Paku
Angkur
Pekerja
Tukang kayu
Mandor
1 m3
1.1000
3.0000
10.5600
7.2000
25.2000
1.5600
- Daun pintu double teakwood
Rangka papan kamper banjar

Teakwood 4 mm ukuran pintu
Lem putih
Paku triplek
Pekerja
Tukang kayu
Mandor
NO.
URAIAN
1 m2
0.0400
1.0000
0.5000
0.8000
0.0300
0.4800
1.6000
0.1840
m3
6,120,000.00
lbr
89,333.33
lbr
kg
16,500.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
244,800.00
89,333.33
13,200.00
760.00
30,400.00
100,000.00
18,400.00
496,893.33
496,893.00
0.0300
0.4000
0.0300
0.9000
0.8000
2.0000
0.2400
m3
6,120,000.00
kg
16,500.00
kg
25,333.33
m2
90,000.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
183,600.00
6,600.00
760.00
81,000.00
50,666.66
125,000.00
24,000.00
471,626.66
471,626.00
0.0300
0.4000
0.0300
0.9000
0.8000
2.0000
0.2400
m3
6,120,000.00
kg
16,500.00
kg
25,333.33
m2
139,000.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
183,600.00
6,600.00
760.00
125,100.00
50,666.66
125,000.00
24,000.00
515,726.66
515,726.00
0.0300
0.4000
0.0300
0.9000
0.8000
2.0000
0.2400
m3
6,120,000.00
kg
16,500.00
kg
25,333.33
m2
110,000.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
183,600.00
6,600.00
760.00
99,000.00
50,666.66
125,000.00
24,000.00
489,626.66
489,626.00
0.0440
0.4000
1.2150
2.4300
0.2590
m3
7,550,000.00
kg
16,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
332,200.00
6,600.00
76,950.00
151,875.00
25,900.00
593,525.00
593,524.00
- Daun pintu kaca es

Lem putih
Paku
Kaca es 5 mm
Pekerja
Tukang kayu
Mandor
1 m2
JUMLAH
- Daun pintu kaca rayben

Lem putih
Paku
Kaca rayben 5 mm
Pekerja
Tukang kayu
Mandor
1 m2
HARGA SATUAN
- Daun pintu kaca polos

Lem putih
Paku
Kaca polos 5 mm
Pekerja
Tukang kayu
Mandor
1 m2
SAT.
- Daun pintu double teakwood lapis formika ( untuk KM/WC )

Teakwood 4 mm ukuran pintu
Formika
Lem putih
Paku triplek
Pekerja
Tukang kayu
Mandor
1 m2
KOEF.
- Daun pintu panel kayu samarinda
Rangka papan kamper samarinda

Lem putih
Pekerja
Tukang kayu
Mandor
NO.
URAIAN
1 m2
JUMLAH
0.0440
0.4000
1.2150
2.4300
0.2590
m3
6,120,000.00
kg
16,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
269,280.00
6,600.00
76,950.00
151,875.00
25,900.00
530,605.00
530,604.00
0.0440
0.4000
1.2150
2.4300
0.2590
m3
5,120,000.00
kg
16,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
225,280.00
6,600.00
76,950.00
151,875.00
25,900.00
486,605.00
486,604.00
- Daun pintu / jendela krepyak ( jalusi ) kamper samarinda
Rangka papan kamper samarinda

Lem putih
Pekerja
Tukang kayu
Mandor
1 m2
HARGA SATUAN
- Daun pintu panel kayu meranti
Rangka papan kamper meranti

Lem putih
Pekerja
Tukang kayu
Mandor
1 m2
SAT.
- Daun pintu panel kayu banjar

Lem putih
Pekerja
Tukang kayu
Mandor
1 m2
KOEF.
0.0420
0.2000
1.0000
3.0000
0.3500
m3
7,550,000.00
kg
16,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
317,100.00
3,300.00
63,333.33
187,500.00
35,000.00
606,233.33
606,233.00
m3
6,120,000.00
kg
16,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
257,040.00
3,300.00
63,333.33
187,500.00
35,000.00
546,173.33
546,173.00
- Daun pintu / jendela krepyak ( jalusi ) kamper banjar

Lem putih
Pekerja
Tukang kayu
Mandor
0.0420
0.2000
1.0000
3.0000
0.3500
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN LANTAI
1 m2
- Rabat beton 7 cm + plester dan acian
Pasir pasang
Pasir beton
Kerikil / split
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
1 m2
185,000.00
177,000.00
190,000.00
54,000.00
63,333.33
65,000.00
100,000.00
555.00
5,841.00
12,350.00
14,904.00
7,283.33
780.00
600.00
42,313.33
42,313.00
0.0300
0.0337
0.0125
1.0500
0.2816
0.1320
0.0203
0.6000
m3
185,000.00
zak
54,000.00
kg
13,000.00
m2
35,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
5,550.00
1,819.80
162.50
36,750.00
17,834.67
8,580.00
2,030.00
600.00
73,326.97
73,326.00
0.0300
0.0337
0.0125
1.0500
0.2816
0.1320
0.0203
0.6000
m3
185,000.00
zak
54,000.00
kg
13,000.00
m2
38,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
5,550.00
1,819.80
162.50
39,900.00
17,834.67
8,580.00
2,030.00
600.00
76,476.97
76,476.00
0.0300
0.0337
0.0125
1.0500
0.2816
0.1320
0.0203
0.6000
m3
185,000.00
zak
54,000.00
kg
13,000.00
m2
45,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
5,550.00
1,819.80
162.50
47,250.00
17,834.67
8,580.00
2,030.00
600.00
83,826.97
83,826.00
- Lantai keramik 30 x 30 ad.1 : 3
Pasir pasang
Semen PC ( 50 kg )
Semen warna ( cor nat )
Keramik 30 x 30 standar
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
m3
m3
m3
zak
hr
hr
hr
JUMLAH
DIBULATKAN
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
0.0030
0.0330
0.0650
0.2760
0.1150
0.0120
0.0060
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
NO.
URAIAN
1 m2
0.0380
0.0340
0.0125
1.0500
0.2620
0.2760
0.0263
0.6000
m3
185,000.00
zak
54,000.00
kg
13,000.00
m2
35,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
7,030.00
1,836.00
162.50
36,750.00
16,593.33
17,940.00
2,630.00
600.00
83,541.83
83,541.00
0.0380
0.0340
0.0125
1.0500
0.2620
0.2760
0.0263
0.6000
m3
185,000.00
zak
54,000.00
kg
13,000.00
m2
38,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
7,030.00
1,836.00
162.50
39,900.00
16,593.33
17,940.00
2,630.00
600.00
86,691.83
86,691.00
0.0030
0.0353
0.1100
0.0500
0.4000
0.1300
0.0260
0.6000
m3
185,000.00
zak
54,000.00
m2
38,000.00
kg
13,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
555.00
1,906.20
4,180.00
650.00
25,333.33
8,450.00
2,600.00
600.00
44,274.53
44,274.00
0.0016
0.1000
0.4000
0.1300
0.0260
0.6000
m3
6,120,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
9,792.00
2,533.33
25,333.33
8,125.00
2,600.00
600.00
48,983.67
48,983.00
0.0030
0.0353
5.0000
0.0500
0.0400
0.0130
0.0026
0.0600
m3
zak
bh
kg
hr
hr
hr
set
JUMLAH
555.00
1,906.20
38,500.00
650.00
2,533.33
845.00
260.00
60.00
45,309.53
- Plint kayu standar

Paku segala ukuran
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m'
JUMLAH
- Plint keramik standar
Pasir pasang
Semen PC ( 50 kg )
Plint keramik standar
Pekerja
Tukang batu
Mandor
Alat bantu
1 m1
HARGA SATUAN
- Keramik dinding 20x25
Pasir pasang
Semen PC ( 50 kg )
Keramik 20/25
Pekerja
Tukang batu
Mandor
Alat bantu
1 m1
SAT.
- Keramik dinding 20 x 20
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
Alat bantu
1 m2
KOEF.
- Plint keramik 10x20 dinding Kamar mandi
Pasir pasang
Semen PC ( 50 kg )
Plint keramik standar
Pekerja
Tukang batu
Mandor
Alat bantu
185,000.00
54,000.00
7,700.00
13,000.00
63,333.33
65,000.00
100,000.00
1,000.00
NO.
URAIAN
1 m'
KOEF.
SAT.
HARGA SATUAN
JUMLAH
DIBULATKAN
45,309.00
m3
185,000.00
zak
54,000.00
m'
41,250.00
kg
13,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
555.00
1,906.20
41,250.00
650.00
2,533.33
845.00
260.00
60.00
48,059.53
48,059.00
- Border 7x20 / Plint keramik dinding Kamar mandi
Pasir pasang
Semen PC ( 50 kg )
Border Keramik Dinding 7/20
Pekerja
Tukang batu
Mandor
Alat bantu
0.0030
0.0353
1.0000
0.0500
0.0400
0.0130
0.0026
0.0600
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN PLAFOND
1 m2
- Rangka plafond gird 50 x 100 cm ( kayu meranti )
Kayu meranti
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m2
29,340.00
3,546.67
10,766.67
17,500.00
3,700.00
600.00
65,453.33
65,453.00
0.0080
0.1400
0.1700
0.2800
0.0370
0.6000
m3
5,575,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
44,600.00
3,546.67
10,766.67
17,500.00
3,700.00
600.00
80,713.33
80,713.00
0.0080
1.0250
0.1750
0.2200
0.3500
0.0460
1.0000
m3
3,667,500.00
lbr
25,500.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
29,340.00
26,137.50
4,433.33
13,933.33
21,875.00
4,600.00
1,000.00
101,319.17
101,319.00
m3
3,667,500.00
lbr
54,333.33
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
29,340.00
31,513.33
4,433.33
13,933.33
21,875.00
4,600.00
1,000.00
106,695.00
106,694.00
- Plafond asbes 5 mm + rangka kayu meranti
Kayu meranti
Plat asbes semen 100 x 100 cm, t = 5 mm
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m2
m3
3,667,500.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
- Rangka plafond gird 50 x 100 cm ( kayu kamper banjar )
Kayu kamper banjar

Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m2
0.0080
0.1400
0.1700
0.2800
0.0370
0.6000
- Plafond gysum 9 mm + rangka kayu meranti
Kayu meranti
Gypsum 9 mm
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
0.0080
0.5800
0.1750
0.2200
0.3500
0.0460
1.0000
NO.
URAIAN
1 m2
JUMLAH
0.0080
0.3750
0.1750
0.2200
0.3500
0.0460
1.0000
m3
3,667,500.00
lbr
46,050.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
29,340.00
17,268.75
4,433.33
13,933.33
21,875.00
4,600.00
1,000.00
92,450.42
92,450.00
2.0833
1.3889
4.0000
0.1750
0.3500
0.0460
1.0000
btg
32,666.67
lbr
54,333.33
bh
500.00
kg
22,000.00
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
68,054.47
75,463.56
2,000.00
3,850.00
21,875.00
4,600.00
1,000.00
176,843.04
176,843.00
0.9375
0.3472
0.1750
0.2200
0.3500
0.0460
1.0000
btg
27,500.00
lbr
99,000.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
1,000.00
JUMLAH
DIBULATKAN
25,781.25
34,372.80
4,433.33
13,933.33
21,875.00
4,600.00
1,000.00
105,995.72
105,995.00
1.1000
0.0100
0.0500
0.0500
0.0050
0.0030
m1
7,500.00
kg
25,333.33
hr
63,333.33
hr
62,500.00
hr
80,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
8,250.00
253.33
3,166.67
3,125.00
400.00
300.00
15,495.00
15,494.00
- Plafond GRC t =5 mm+ rangka besi Hollow
Besi Hollow 4 x 4
GRC Board t = 5 mm
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m1
HARGA SATUAN
- Plafond Gyptile 9 mm + rangka metal furing (Main Tee/Cross Tee)
Rangka Metal Main Tee/Cross Tee

Gypsum Tile 9 mm
Clip Metal
Paku Tembak
Tukang kayu
Mandor
Alat bantu
1 m2
SAT.
- Plafond triplek 4 mm + rangka kayu meranti
Kayu meranti
Triplek 4 mm
Paku
Pekerja
Tukang kayu
Mandor
Alat bantu
1 m2
KOEF.
- List Plafond gypsum 7 cm
List Profil gypsum 7 cm

Paku
Pekerja
Tukang kayu
Kepala Tukang Kayu
Mandor
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
PEKERJAAN CAT
1 m2
- Cat dinding dalam ( ICI )
Cat setara ICI - interior

Roll cat + bak
Plamur / dempul tembok
Ampelas
Tukang cat
Mandor
0.2800
0.0100
0.1600
0.5000
0.2950
0.0250
kg
bh
kg
lbr
hr
hr
37,150.00
19,666.67
23,100.00
4,333.33
60,000.00
100,000.00
JUMLAH
DIBULATKAN
1 m2
0.2800
0.0100
0.1600
0.5000
0.2950
0.0250
kg
bh
kg
lbr
hr
hr
12,000.00
19,666.67
13,333.33
4,333.33
60,000.00
100,000.00
JUMLAH
DIBULATKAN
28,056.66
28,056.00
0.2800
0.0100
0.1600
0.5000
0.2950
0.0250
kg
bh
kg
lbr
hr
hr
51,450.00
19,666.67
13,333.33
4,333.33
60,000.00
100,000.00
14,406.00
196.67
2,133.33
2,166.67
17,700.00
2,500.00
JUMLAH
DIBULATKAN
39,102.66
39,102.00
0.2800
0.0100
0.1600
0.5000
0.2950
0.0250
kg
15,600.00
bh
19,666.67
kg
13,333.33
lbr
4,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
4,368.00
196.67
2,133.33
2,166.67
17,700.00
2,500.00
29,064.66
29,064.00
0.2800
0.0100
0.1600
0.5000
0.2950
0.0250
kg
14,500.00
bh
19,666.67
kg
13,333.33
lbr
4,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
4,060.00
196.67
2,133.33
2,166.67
17,700.00
2,500.00
28,756.66
28,756.00
- Cat dinding dengan Vinilex
Cat setara Vinilex

Roll cat + bak
Ampelas
Tukang cat
Mandor
1 m2
3,360.00
196.67
2,133.33
2,166.67
17,700.00
2,500.00
- Cat dinding luar dengan ( ICI Weathershield )
Cat setara ICI Weathershield )

Roll cat + bak
Ampelas
Tukang cat
Mandor
1 m2
36,661.33
36,661.00
- Cat dinding dalam ( Jotun )
Cat setara jotun

Roll cat + bak
Ampelas
Tukang cat
Mandor
1 m2
10,402.00
196.67
3,696.00
2,166.67
17,700.00
2,500.00
- Cat dinding dengan Metrolith
Cat setara Metrolith

Roll cat + bak
Ampelas
Tukang cat
Mandor
NO.
URAIAN
1 m2
JUMLAH
0.3000
0.0500
0.0450
0.2000
0.3150
0.0250
kg
37,150.00
bh
19,666.67
kg
13,333.33
lbr
4,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
11,145.00
983.33
600.00
866.67
18,900.00
2,500.00
34,995.00
DIBULATKAN
34,994.00
0.3000
0.0500
0.0450
0.2000
0.3150
0.0250
kg
15,600.00
bh
19,666.67
kg
13,333.33
lbr
4,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
4,680.00
983.33
600.00
866.67
18,900.00
2,500.00
28,530.00
DIBULATKAN
28,529.00
kg
42,500.00
bh
17,000.00
lt
17,916.67
kg
27,500.00
lbr
4,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
8,500.00
850.00
2,687.50
4,606.25
1,733.33
18,900.00
2,500.00
39,777.08
DIBULATKAN
39,777.00
- Cat besi memakai kuas
Cat besi / kayu setara F - Talit

Kuas 3"
Minyak cat / thiner
Meni besi
Ampelas
Tukang cat
Mandor
1 m2
HARGA
SATUAN
- Cat plafond setara Vinilex
Cat setara Vinilex

Roll cat + bak
Ampelas
Tukang cat
Mandor
1 m2
SAT.
- Cat plafond setara ICI
Cat setara ICI

Roll cat + bak
Ampelas
Tukang cat
Mandor
1 m2
KOEF.
0.2000
0.0500
0.1500
0.1675
0.4000
0.3150
0.0250
- Cat kayu memakai kuas
Cat besi / kayu setara F - Talit

Kuas 3"
Plamir kayu
Meni kayu
Ampelas
Minyak cat / thiner
Tukang cat
Mandor
0.2000
0.0500
0.0630
0.1670
0.4000
0.1500
0.3150
0.0250
kg
bh
kg
kg
lbr
lt
hr
hr
42,500.00
17,000.00
20,500.00
33,333.33
4,333.33
17,916.67
60,000.00
100,000.00
JUMLAH
DIBULATKAN
8,500.00
850.00
1,291.50
5,566.67
1,733.33
2,687.50
18,900.00
2,500.00
42,029.00
42,028.00
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
PEKERJAAN SARANA LUAR

1 m'
- Saluran buis beton 1/2 dia. 30 cm
Buis beton 1/2 dia. 30 cm

Pasir urug
Pasir pasang
Semen PC ( 50 kg )
Pekerja
Tukang batu
Mandor
1.0250
0.1200
0.0540
0.0270
0.0750
0.0500
0.0125
m'
m3
m3
zak
hr
hr
hr
JUMLAH
54,025.00
135,000.00
185,000.00
54,000.00
63,333.33
65,000.00
100,000.00
DIBULATKAN
1 m2
50,333.33
185,000.00
63,333.33
65,000.00
100,000.00
51,591.66
4,625.00
9,500.00
3,250.00
300.00
JUMLAH
DIBULATKAN
69,266.66
69,266.00
1.0250
0.0250
0.1500
0.0500
0.0030
m2
58,666.67
m3
177,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
60,133.34
4,425.00
9,500.00
3,250.00
300.00
77,608.34
77,608.00
1.0250
0.0250
0.1500
0.0500
0.0030
m2
m3
177,000.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
4,425.00
9,500.00
3,250.00
300.00
17,475.00
17,474.00
1.0000
0.0100
0.0500
0.0175
0.00875
m2
26,500.00
m3
681,970.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
26,500.00
6,819.70
3,166.67
1,137.50
875.00
38,498.87
38,498.00
0.1200
0.0150
0.0290
0.2250
1.0000
0.6000
0.3500
0.0350
m3
50,599.00
m3
177,000.00
m3
189,000.00
zak
54,000.00
m
243,100.00
hr
63,333.33
hr
65,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
6,071.88
2,655.00
5,481.00
12,150.00
243,100.00
38,000.00
22,750.00
3,500.00
333,707.88
333,707.00
- Kanstin abu - abu 10.20.40 - K.175
Kanstin abu - abu 10.20.40 - K.175

Adukan
Pekerja
Tukang batu
Mandor
1 m'
m2
m3
hr
hr
hr
- Grass block t = 6 cm
Grass block t = 6 cm K.250

Pasir beton
Pekerja
Tukang batu
Mandor
1 m'
1.0250
0.0250
0.1500
0.0500
0.0030
- Paving block t = 8 cm
Paving block t = 8 cm K.250

Pasir beton
Pekerja
Tukang batu
Mandor
1 m2
92,273.00
- Paving block t = 6 cm
Paving block t = 6 cm K.250

Pasir pasang
Pekerja
Tukang batu
Mandor
1 m2
55,375.63
16,200.00
9,990.00
1,458.00
4,750.00
3,250.00
1,250.00
92,273.62
- Pagar beton precat t = 2.00 m
Galian tanah pondasi

Pasir beton
Batu pecah 3/4
Semen
Tinggi pagar 5 panel/ 2 m, panjang kolom 3 m, mutu beton K225
Pekerja
Tukang batu
Mandor
NO.
URAIAN
1 m'
KOEF.
SAT.
HARGA
SATUAN
- Pagar beton precat t = 2.40 m
Galian tanah pondasi

Pasir beton
Batu pecah 3/4
Semen
Tinggi pagar 6 panel/ 2.4 m, pjang kolom 3.5 m, mutu beton K225
Pekerja
Tukang batu
Mandor
0.1200
0.0150
0.0290
0.2250
1.0000
0.6000
0.3500
0.0350
m3
m3
m3
zak
m
hr
hr
hr
JUMLAH
50,599.00
177,000.00
189,000.00
54,000.00
286,000.00
63,333.33
65,000.00
100,000.00
DIBULATKAN
1 m'
- Pas.Pagar Tralis Besi
Galian Tanah Pondasi
Urugan Tanah Kembali
Pas. Batu Kali 1 : 5
Sloof beton 15/20 K.175
Kolom beton 25/25 K.225
Kepala pagar dengan beton K.225
Pas.Batu bata 1 : 5
Plester + Acian
Pas. Batu Tempel
Pengecetan Kolom
Besi Beton Polos dia..16
Besi siku L.40.40.4
Tombak Beton
Pengelasan & Pengecetan
Ongkos pasang Pagar Besi
1 m'
- Pas.Pintu Pagar Tralis Besi
Besi Galvanis dia. 2"
Tombak Beton
Pengelasan & Pengecetan
Roda Pagar
Kunci Pagar
Rel Besi
Ongkos pasang Pagar Besi
1 m'
6,071.88
2,655.00
5,481.00
12,150.00
286,000.00
38,000.00
22,750.00
3,500.00
376,607.88
376,607.00
0.1000
0.0250
0.1875
0.0300
0.0354
0.0167
0.5000
1.5200
1.0000
1.5200
9.8000
2.2200
4.8333
7.0000
1.0000
1.0000
m3
50,599.00
m3
20,599.00
m3
587,489.00
m3
4,359,055.00
m3
4,131,433.00
m3
4,131,433.00
m2
94,277.00
m2
43,523.00
m2
167,831.00
m2
28,756.00
kg
8,800.00
kg
8,800.00
kg
14,000.00
bh
7,500.00
ls
55,000.00
ls
10,000.00
JUMLAH
DIBULATKAN
5,059.90
514.98
110,154.19
130,771.65
146,321.59
68,857.22
47,138.50
66,154.96
167,831.00
43,709.12
86,240.00
19,536.00
67,666.67
52,500.00
55,000.00
10,000.00
1,077,455.76
1,077,455.00
18.0000
4.9950
4.5000
54.0000
1.0000
0.7500
0.2500
1.3000
1.0000
kg
8,800.00
kg
8,800.00
m1
551,200.00
bh
7,500.00
ls
55,000.00
bh
15,000.00
bh
50,000.00
kg
10,000.00
ls
25,000.00
JUMLAH
DIBULATKAN
158,400.00
43,956.00
2,480,400.00
405,000.00
55,000.00
11,250.00
12,500.00
13,000.00
25,000.00
3,204,506.00
3,204,506.00
4.0000
1.1000
0.2000
6.0000
0.3550
0.8875
0.0533
1.0000
bh
50,050.00
m'
30,250.00
m2
8,800.00
bh
5,500.00
hr
63,333.33
hr
62,500.00
hr
100,000.00
set
10,000.00
JUMLAH
DIBULATKAN
200,200.00
33,275.00
1,760.00
33,000.00
22,483.33
55,468.75
5,325.00
10,000.00
361,512.08
361,512.00
- Ralling Tangga Kayu
Catur kayu kamper

Hand Ralling
Melamin
Dyna Bolt
Pekerja
Tukang
Mandor
Alat bantu
1 m2
JUMLAH
- Partisi double gysum 9 mm + rangka kayu meranti + List kayu papan diprofil + finish cat
Kayu meranti
Gypsum 9 mm
Paku
List papan diprofil 1.6x 9 cm(atas partisi 3muka bwh 2muka )
Cat dinding partisi (cat tembok)
Cat kayu
Pekerja
Tukang kayu
Mandor
Alat bantu
0.0210
0.7656
0.3500
3.5714
2.0000
0.3571
0.2200
0.3500
0.0460
1.0000
m3
lbr
kg
m'
m2
m2
hr
hr
hr
set
3,667,500.00
54,333.33
25,333.33
48,983.00
28,056.00
42,028.00
63,333.33
62,500.00
100,000.00
1,000.00
77,017.50
41,598.96
8,866.67
174,939.29
56,112.00
15,010.00
13,933.33
21,875.00
4,600.00
1,000.00
NO.
URAIAN
KOEF.
SAT.
HARGA
SATUAN
JUMLAH
DIBULATKAN
JUMLAH
414,952.74
414,952.00
NO.
URAIAN
KOEF.
SAT.
HARGA SATUAN
JUMLAH
PEKERJAAN KUSEN ALUMUNIUM

1 bh
- Kusen Jendela Alumunium (J1)
Kusen Alumunium warna ukuran 4" x 1 3/4"

Frame daun Jendela Alumunium
Jalusi aluminium
Kaca Polos 5 mm
Sealent
Karet List
Pekerja
Tukang
Mandor
1 bh
m'
125,000.00
m'
144,100.00
m'
22,000.00
m2
90,000.00
tube
15,000.00
m'
53,500.00
hr
63,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
1,220,625.00
423,654.00
184,800.00
91,800.00
29,295.00
679,717.50
12,844.00
44,718.00
4,260.00
2,691,713.50
2,691,713.00
4.2700
0.4900
1.1538
8.5900
0.1304
0.4791
0.0274
m'
125,000.00
m2
90,000.00
tube
15,000.00
m'
53,500.00
hr
63,333.33
hr
60,000.00
hr
100,000.00
JUMLAH
DIBULATKAN
533,750.00
44,100.00
17,307.00
459,565.00
8,258.67
28,746.00
2,740.00
1,094,466.67
1,094,466.00
4.6000
0.7000
0.9650
9.6000
0.1593
0.5856
0.0335
m'
125,000.00
m2
90,000.00
tube
15,000.00
m'
53,500.00
hr
63,333.33
hr
77,500.00
hr
100,000.00
JUMLAH
DIBULATKAN
575,000.00
63,000.00
14,475.00
513,600.00
10,089.00
45,384.00
3,350.00
1,224,898.00
1,224,897.00
- Kusen Bouvenligh Alumunium (BV1)

Kaca Polos 5 mm
Sealent
Karet List
Pekerja
Tukang
Mandor
1 bh
9.7650
2.9400
8.4000
1.0200
1.9530
12.7050
0.2028
0.7453
0.0426
- Kusen Bouvenligh Alumunium (BV2)

Kaca Polos 5 mm
Sealent
Karet List
Pekerja
Tukang
Mandor
HARGA SATUAN DASAR
BAHAN / MATERIAL DAN UPAH KERJA

PERIODE : MEI S/D OKTOBER 2011
NO.
NAMA BAHAN/MATERIAL
II
III
IV
PASIR DAN BATU

Abu Batu/Screening 5 mm
Batu Palimanan uk. 10x20 cm
Batu Belah Pondasi
Batu Pecah/Split ukr. 1 - 2 cm
Macadam/Steel Slag ukr. 5 - 7 cm
Batu Tempel Hitam
Koral Beton
Pasir Beton
Pasir pasang
Pasir urug darat
Sirtu
Tanah Merah
HARGA SATUAN SATUAN

3
175,000.00
77,000.00
150,205.00
194,345.00
190,000.00
189,000.00
141,000.00
108,680.00
180,000.00
177,000.00
185,000.00
135,000.00
120,900.00
70,000.00
m2
m2
m3
m3
m3
m3
m3
m2
m3
m3
m3
m3
m3
m3
PAVING BLOCK
Kastin Abu-abu ukr. 10.20.40 K 250
Kastin Abu-abu ukr. 10.20.40 K 300
Paving Block K 250 Tebal 6 Abu-abu
26,500.00
28,500.00
50,333.33
58,666.67
52,600.00
63,000.00
m1
ml
m2
m2
m2
m2
SEMEN DAN KAPUR

Bata merah
Bataco (bhn Semen + Pasir + Abu Batu)
Rooster Beton 20 x 20 x 7 cm
Glass block
Semen Cibinong (Holcim) 50 kg
Semen Tiga Roda 50 kg
Semen Putih Tiga Roda 40 kg
Semen Warna
425.33
1,766.67
3,433.33
36,500.00
54,333.33
54,000.00
63,000.00
13,000.00
bh
bh
bh
bh
zak
zak
zak
kg
3,667,500.00
5,575,000.00
3,450,000.00
6,120,000.00
6,550,000.00
5,120,000.00
1,575,000.00
22,500.00
27,000.00
7,500.00
20,500.00
16,000.00
7,500.00
7,730,000.00
7,550,000.00
m3
m3
m3
m3
m3
m3
m3
btg
btg
m1
m1
m1
m1
m3
m3
KAYU
Kaso kayu Meranti Jambi/Palembang 4 x 6 x 400 cm
Balok Kayu Kamper Kruing/ Medan / Banjar - 400 cm
Balok Kayu Meranti Jambi/palembang - 400 cm
Papan Kayu Kamper Kruing/ Medan/Banjar (oven) - 400 cm
Papan Kayu Kamper Singkil (oven) - 400 cm
Papan Kayu Meranti (oven) - 400 cm
Papan Kayu Terentang - 400 cm
Dolken 5 - 7 cm ukr. 300 - 400 cm
Dolken 8 - 10 cm ukr. 350 - 400 cm
List Gypsum 7 cm
List Gypsum 10 cm
List profil kamper 5 Cm
List Profil Kamper 2 cm
Balok Kayu Kamper Samarinda Oven : 6x15x400 cm
Papan Kayu Kamper Samarinda Oven : 3x30x400 cm
NO.
NAMA BAHAN/MATERIAL
2
Daun Pintu Kayu Kamper Samarinda (Bukan Oven)
Daun Pintu Kayu Kamper Samarinda Kualitas Export (Oven)
Bahan plafond hardplex 5 mm 120x240
Bahan plafond asbes semen 5 mm
Block teak 122 x 244 tebal 18 mm 1 muka
Formika ukr. 122 x 244 x 3 mm
Gypsum 9 mm 120 x 240 ex. DN
Kusen dan Daun Pintu PVC ukuran standar
Melamin 122 x 244 x 3 mm
Multiplek ukr. 122 x 244 x 9 mm
Teak Wood ukr. 90 x 210 x 3 mm
Teak Wood ukr. 122 x 244 x 3 mm
Teakwood ukr. 90 x 210 x 4 mm
Teakwood ukr. 122 x 244 x 4 mm
Triplek ukr. 122 x 244 x 3 mm
GRC Board uk. 5 mm x1220 mm x 2440 mm berat 20 kg/lembar
VI
HARGA SATUAN SATUAN

3
1,014,500.00
1,364,000.00
88,666.67
51,000.00
195,000.00
87,333.33
54,333.33
463,333.33
304,000.00
135,500.00
146,500.00
176,500.00
215,000.00
80,000.00
97,500.00
89,333.33
90,000.00
45,000.00
46,050.00
75,000.00
99,000.00
Unit
Unit
lbr
lbr
lbr
lbr
lbr
Unit
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
READYMIX
Readymix beton K-125 tanpa pompa
555,000.00
597,500.00
610,000.00
630,000.00
660,000.00
720,000.00
730,500.00
m3
m3
m3
m3
m3
m3
m3
BETON
Buis Beton
Buis Beton Ukuran . 20 cm tanpa tulangan panjang 1,00 m Lokal
Buis Beton Ukuran . 30 cm tanpa tulangan panjang 1,00 m lokal
Buis Beton Ukuran . 60 cm tanpa tulangan panjang 1,00 m K 400
88,100.00
98,800.00
143,100.00
205,200.00
220,100.00
220,100.00
367,510.00
233,000.00
658,790.00
382,300.00
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
587,400.00
782,540.00
957,990.00
1,155,000.00
1,483,900.00
1,813,680.00
2,246,090.00
2,615,910.00
3,052,500.00
3,331,900.00
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
Buis beton bertulang panjang 2,50 m .uk. 60 cm

NO.
NAMA BAHAN/MATERIAL
2
Buis Beton Ukuran .1/2 100 cm tanpa tulangan panjang 1,00 m lokal
VII
HARGA SATUAN SATUAN

3
193,300.00
151,950.00
47,250.00
54,025.00
79,800.00
103,550.00
170,450.00
btg
btg
btg
btg
btg
btg
btg
CAT
Amplas Kayu
Ampelas Besi
Bahan pelitur Kripik ( sirlak india)
Cat besi setara F Talit
Cat Besi setara Glotek
Cat besi setara seiv
Cat tembok setara Jotun Interior
Cat tembok setara Jotun Exterior
4,333.33
6,850.00
64,500.00
42,500.00
31,500.00
50,000.00
12,000.00
42,200.00
lbr
lbr
kg
kg
kg
kg
kg
kg
Cat tembok Dulux/ICI interior

Cat tembok Dulux/ICI exterior
Cat tembok setara Vinilex
Cat tembok setara Metrolith
37,150.00
51,450.00
15,600.00
14,500.00
kg
kg
kg
kg
Cat dasar setara Dulux/ICI

Dempul halus/Infra
Dempul plitur
Ijuk
Kwas 3"
Melamik
Meni Besi setara Nippon
Meni Kayu setara Nippon
Minyak Cat/Tinner
Oker
Pelamir Tembok
Pelitur
Pelumas
Plamur Tembok setara Matek/Metrolite
Plamur Kayu/Dempul Kayu
Residu
Rool cat tembok
Sapu Lidi
Soda Api
Spirtus
Thiner A
Thiner B
Vernis Bee Brand 66 (kayu/besi)
35,000.00
30,000.00
25,333.33
11,000.00
17,000.00
30,000.00
27,500.00
33,333.33
17,916.67
10,000.00
13,333.33
42,666.67
34,500.00
13,333.33
20,500.00
10,101.00
19,666.67
7,500.00
29,687.50
31,500.00
16,000.00
18,400.00
40,000.00
kg
kg
kg
ikat
bh
kg
kg
kg
ltr
kg
kg
kg
ltr
kg
kg
kg
bh
ikat
kg
ltr
ltr
ltr
ltr
NO.
NAMA BAHAN/MATERIAL
1
VIII
IX
HARGA SATUAN SATUAN

3
LANTAI
Ubin Keramik Ukr. 10x20 Standar KW 2
Ubin Keramik Ukr. 20x25 Standar KW1
Ubin Keramik Ukr. 20x25 Standar KW2
Ubin Keramik 10x20 dan 20x20 KW1 DN Standar
Ubin Keramik 10 x 25 Standar KW 2
Ubin Keramik 20 x 25 Standar KW 1
Ubin Keramik 30x30 KW1 DN warna/corak/anti slip
45,000.00
38,000.00
40,000.00
35,000.00
38,000.00
45,000.00
49,000.00
38,000.00
63,400.00
45,000.00
47,500.00
46,600.00
53,000.00
51,000.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
ALAT PENGUNCI
Engsel Stainless Steel Solid ukuran 3"
Engsel Stainless Steel Solid ukuran 4"
Engsel Stainless steel setara Dekon/Poloma uk. 3"
Engsel Stainless steel setara Dekon/Poloma uk. 4"
Engsel Pintu Hampton
Engsel Jendela Casemen 16"
Engsel Jendela Casemen 8"
Kunci Double Slaag Poloma
Kunci Double Slaag setara Solid
Gembok 60mm merk AXEL
Grendel Ukuran 4" setara Solid
Grendel Ukuran 6" setara Solid
Grendel Ukuran 4" setara Dekon
Grendel Ukuran 6" setara Dekon
Hak Angin samping
Hak Angin bawah
29,750.00
48,333.33
39,250.00
49,000.00
70,750.00
54,833.33
31,750.00
95,000.00
146,400.00
72,833.33
39,833.33
58,250.00
43,250.00
58,333.33
14,866.67
14,600.00
ps
ps
ps
ps
ps
ps
ps
bh
bh
bh
bh
bh
bh
bh
set
set
327,000.00
2,130,000.00
285,666.67
bh
bh
bh
SANITASI AIR
Bak mandi Alco Piber uk. 65x65 cm
Closet Duduk CW 660 J/ SW 660 J Rough - in : 230 m
Colset Jongkok Merk Toto Tipe Standar
Washtafel
Kitchenzink
Floor Drain Kuningan
Kran Air TOTO 1/2"
Sealtape
Lem Pipa PVC
33,500.00
125,000.00
3,000.00
9,000.00
bh
bh
bh
tube
NO.
NAMA BAHAN/MATERIAL
1
XI
HARGA SATUAN SATUAN

3
ATAP
Alumunium Foil 1 muka, medium weight (HF 404)
Bubungan genteng beton
Bubungan Genteng ex. Jatiwangi
Bubungan Genteng Kanmuri
Bubungan Genteng Kodok Plentong Natural
Bubungan Genteng Marundo
Bubungan Genteng Marundo Glasur
Bubungan Genteng Glasur Pelita
Bubungan Genteng Metal
18,500.00
6,900.00
5,666.67
13,500.00
5,000.00
4,000.00
6,000.00
8,500.00
51,425.00
m2
bh
bh
bh
bh
bh
bh
bh
m1
Fiber / Asbes semen gelombang 150x105x0,4 cm

45,000.00
58,460.00
6,750.00
73,000.00
lbr
lbr
lbr
lbr

49,233.33
65,000.00
61,060.00
62,306.67
72,875.00
81,500.00
lbr
lbr
lbr
lbr
lbr
lbr
Genteng Beton Polos

Genteng beton warna
Genteng Glasur setara Pelita
Genteng Kanmuri Espanila Natural
Genteng Kodok, Plentong Natural
Genteng Morando
Genteng Morando Glasur
Genteng List plang Marundo Glasur setara Pelita
Genteng plentong ex. Jatiwangi
Genteng Metal Admaroof Type Stone tebal: 0,35 mm
5,000.00
6,500.00
3,083.33
4,950.00
3,500.00
2,483.33
3,633.33
7,500.00
1,200.00
37,433.33
bh
bh
Bh
bh
bh
bh
Bh
bh
bh
lbr
113,333.33
117,333.33
125,000.00
22,000.00
144,100.00
m1
m1
m1
m1
m1
56,250.00
38,666.67
55,000.00
lbr
lbr
lbr
562,000.00
575,666.67
1,550,000.00
bh
bh
bh
Kusen Alumunium Natural Ukuran 3" x 1 1/2"

Kusen Alumunium Natural Ukuran 4" x 1 3/4"
Kusen Alumunium Warna Ukuran 4" x 1 3/4"
Jalusi Alumunium Warna
Frame daun Jendela Alumunium
Nok stil rata 92 cm
Nok stil rata 105 cm
Nok stil rata 108 cm
Pintu P.V.C. ex. Moradon Typ 105 E Polos lengkap kunci + Engsel
Pintu P.V.C. ex. Moradon Typ 104 D Polos lengkap kunci + Engsel
Pintu Baja Standar Lengkap Engsel + Cat Dasar
Plat Asbes 100 x 100 tebal 5 mm
Plat Asbes 100 x 100 tebal 6 mm
Plat Fiber Semen Harflek 100x100 cm tbl. 5 mm
Plat seng tebal 0,020 cm lebar 0,90
Plat seng tebal 0,030 cm lebar 0,90
Sealent
Karet List
Seng gelombang 180 x 90 x 0,20
Listplank GRC uk. 10 x 240 cm tebal = 12 mm
25,500.00
31,000.00
32,400.00
40,000.00
36,250.00
15,000.00
53,500.00
38,000.00
22,666.67
25,000.00
27,166.67
lb
lb
lb
m1
m1
tube
m1
lbr
m1
m1
m1
NO.
1
NAMA BAHAN/MATERIAL
2
HARGA SATUAN SATUAN

3
32,250.00
4
m1
NO.
NAMA BAHAN/MATERIAL
1
XII
XIII
XIV
XV
XV
BAJA TULANGAN / PROFIL

Besi beton polos
Besi beton ulir
Baja IWF ex.DN SII
Baja Canal C
Besi Hollow 4 x 4
Rangka crosste maintee allumunium 24x26mm Panjang 4 Feet PN 405
HARGA SATUAN SATUAN

3
8,800.00
9,300.00
14,000.00
14,500.00
27,500.00
32,666.67
kg
kg
kg
kg
btg
btg
KAWAT
Kawat beton
Kawat las harmonika
Kawat las listrik
Paku segala ukuran (rata-rata)
Wiremesh DM 8,dia.8x8,spasi 150x150mm,uk.5,4x2,1 m
Pipa Galv Medium dia 2 inch p. 6 m
Pagar BRC t = 0.9 m 6
Paku Tembak
15,000.00
30,000.00
24,800.00
25,333.33
462,500.00
551,200.00
53,100.00
22,000.00
kg
duz
duz
kg
lbr
m
m1
kg
KACA
Kaca bening 2 mm
Kaca bening 3 mm
Kaca bening 5 mm
Kaca bening 8 mm
Kaca bening 10 mm
Kaca Es 3 mm
Kaca Es 5 mm
Kaca Rayben 5 mm
Kaca Rayben 8 mm
Kaca Rayben 10 mm
Kaca Rayben 12 mm
84,600.00
90,000.00
90,000.00
135,000.00
350,000.00
75,000.00
110,000.00
139,000.00
220,000.00
280,000.00
350,000.00
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
LISTRIK
Kabel NYM 3x2.5 mm
Klem kabel
Pipa AW 1/2"
Saklar tunggal
Saklar double
Stop Kontak
Lampu TL 2 x 18 watt, armatur, komplit philips
Lampu SL 18 watt, komplit philips
Fitting Keramik
14,500.00
3,500.00
5,250.00
17,500.00
27,060.00
18,500.00
198,000.00
48,125.00
30,580.00
m
dus
m
bh
bh
bh
bh
bh
bh
SEWA ALAT
Buldozer 100 - 150 HP
Compressor 4000-6500 liter/menit
Concrete Vibrator
Excavator 80 - 120 HP
Generator Set 125 KVA
Jack Hammer
Stamper
425,000.00
190,000.00
60,000.00
321,000.00
280,000.00
181,000.00
63,000.00
Jam
Jam
Jam
Jam
Jam
Jam
Jam
NO.
NAMA BAHAN/MATERIAL
1
XVI
2
UPAH
Pekerja / knek
Tukang gali
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Cat
Tukang Listrik
Kepala Tukang Batu
Kepala Tukang Kayu
Kepala Tukang Besi
Kepala Tukang Cat
Pembantu Instalator
Instalator
Mandor / pengawas
HARGA SATUAN SATUAN

3
63,333.33
66,666.67
65,000.00
62,500.00
60,000.00
60,000.00
78,333.33
80,000.00
80,000.00
77,500.00
92,500.00
50,000.00
78,333.33
100,000.00
4
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
REKAPITULASI VOLUME PEKERJAAN

No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
45
46
47
48
49
50
51
52
53
54
Uraian Pekerjaan
Satuan
Jml. Volume
55
56
57

BOQ - Iksan Hakim

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BOQ - Iksan Hakim

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

PEKERJAAN PONDASI DAN STRUKTUR BAWAH

PEKERJAAN UTILITAS BANGUNAN

PEKERJAAN LANSEKAP DAN PRASARANA LUAR

RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

Pekerjaan Struktur Lantai II

b. Pekerjaan pintu dan jendela

c. Pekerjaan Kunci - aksesories pintu dan jendela kayu-kaca

Pekerjaan Arsitektur Lantai II

PEKERJAAN UTILITAS BANGUNAN

b. Pek. Penerangan Lt satu

c. Pek. Penerangan Lt dua

d. Pek Instalasi penangkal petir konvensional

b. Instalai air bekas

c. Instalai air kotor

PEKERJAAN PRASARANA LUAR

REKAPITULASI RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

PEKERJAAN PONDASI DAN STRUKTUR BAWAH

PEKERJAAN UTILITAS BANGUNAN

PEKERJAAN LANSEKAP DAN PRASARANA LUAR

Tangerang, ........ April 2011

RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

Pekerjaan Struktur Lantai II

b. Pekerjaan pintu dan jendela

c. Pekerjaan Kunci - aksesories pintu dan jendela kayu-kaca

Pekerjaan Arsitektur Lantai II

PEKERJAAN UTILITAS BANGUNAN

b. Pek. Penerangan Lt satu

c. Pek. Penerangan Lt dua

d. Pek Instalasi penangkal petir konvensional

b. Instalai air bekas

c. Instalai air kotor

PEKERJAAN PRASARANA LUAR

(Harga Perkiraan Sendiri)

REKAPITULASI RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

PEKERJAAN PONDASI DAN STRUKTUR BAWAH

PEKERJAAN UTILITAS BANGUNAN

PEKERJAAN LANSEKAP DAN PRASARANA LUAR

Tangerang, ........ April 2011

(Harga Perkiraan Sendiri)

RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

Pekerjaan Struktur Lantai II

b. Pekerjaan pintu dan jendela

c. Pekerjaan Kunci - aksesories pintu dan jendela kayu-kaca

Pekerjaan Arsitektur Lantai II

PEKERJAAN UTILITAS BANGUNAN

b. Pek. Penerangan Lt satu

c. Pek. Penerangan Lt dua

d. Pek Instalasi penangkal petir konvensional

b. Instalai air bekas

c. Instalai air kotor

PEKERJAAN PRASARANA LUAR

REKAPITULASI RENCANA ANGGARAN BIAYA

PENINGKATAN SARANA DAN PRASARANA OLAH RAGA

PEKERJAAN PONDASI DAN STRUKTUR BAWAH

PEKERJAAN UTILITAS BANGUNAN

PEKERJAAN LANSEKAP DAN PRASARANA LUAR