Anda di halaman 1dari 69

No Jenis Pekerjaan Volume Satuan

I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi/Halaman 250.20 m2
2 Pek. Pembongkaran relief samping 1.00 Ls
3 Pek. Pembongkaran garasi non permanen 50.00 m2
4 Pek. Pembongkaran pagar samping 19.00 m'
5 Pek. Pembongkaran kamar mandi 2.00 unit
6 Pek. Pembongkaran pintu,jendela dan lemari 1.00 Ls
gantung
7 Pek. Pembongkaran plafond 276.58 m2

II. PEK. PASANGAN & PLESTERAN


1 Plesteran 1 : 2 tebal 15 mm 95.80 m2
2 Plesteran 1 : 5 tebal 15 mm 107.00 m2

III. PEKERJAAN KAYU


1 Pintu panel 34.04 m2
2 Jendela kaca rangka 32.89 m2
3 Rangka plafond 285.96 m2
4 Penutup plafond triplek 6 mm 285.96 m2
5 Listplang 3/30 kamper samarinda 58.20 m1
6 Almari gantung pantry lengkap kunci + cat 1.00 Unit

IV. PEK. PENGECETAN


1 Cat tembok, plamur + cat 3 x Vinilex 497.00 m2
2 Cat plafond, plamur + cat 3 x Vinilex 285.96 m2
3 Cat kayu + meni + plamur listplank 34.92 m2
4 Cat kayu + meni + plamur listplank 206.84 m2
5 Cat Atap Seng 250.00 m2
6 Politur kayu pintu, jendela & partisi 1.00 Ls

V. PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM 27.00 ttk
2 Lampu XL 18 watt 27.00 bh
3 Biaya Penyambungan Listrik 1.00 Ls
4 Biaya Penyambungan Telpon 1.00 Ls

VI. PEKERJAAN SANITASI


1 Instalasi air bersih 1.00 Ls
2 Pemasangan Sumur Artesis 60.00 m1
3 Menara Air 1.00 Ls
4 Bak Air Stainless steel Kap 1 M3 2.00 Bh
5 Pompa Shimizu 150 watt 1.00 Bh
6 Wastafel+ Insatalasi 1.00 Bh

No R E K A P I T U L A S I :

I PEKERJAAN TANAH & PASIR

II PEK. PASANGAN & PLESTERAN

III. PEKERJAAN KAYU

IV. PEK. PENGECETAN

V. PEKERJAAN LISTRIK

VI. PEKERJAAN SANITASI

Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah

Dibulatkan
B K L U I S Ukuran = 4 x 5 = 20 M2

No Jenis Pekerjaan Volume Satuan

I PEKERJAAN BETON
1 Plat beton lantai bawah tanpa begesting bawah K<1 KHUSUS m3
2 Plat beton dag atas K<1 KHUSUS m3
3 Dinding beton K<1 KHUSUS m3

II PEKERJAAN LANTAI & PLESTERAN


1 Lantai keramik 30/30 roman kw. 1 K<1 KHUSUS m2
2 Plesteran 1 : 2 tebal 15 mm m2
3 Lobang ventilasi kluis PVC ø 2" K<1 TETAP bh

III PEK. PARTISI, PENGGANTUNG & KUNCI


1 Partisi & pintu ram # 30.30.2. r. kpr smrd m2
2 Rangka partisi aluminium 4/10 hitam K<1 TETAP m1
3 Rangka pintu rangka aluminium K<1 TETAP m1
4 Kaca polos 5 mm K<1 TETAP m2
5 Kunci cylinders Tesa K<1 TETAP bh
6 Kunci pintu aluminium Alfa K<1 TETAP bh
7 Engsel nylon pintu K<1 TETAP bh
8 Gantungan emas K<1 TETAP bh

IV PEKERJAAN PENGECATAN
1 Cat dinding beton K<1 KHUSUS m2
2 Cat plafond dag beton K<1 KHUSUS m2
3 Cat partisi ram K<1 KHUSUS m2

V PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM K<1 TETAP bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM K<1 TETAP bh
3 TL 2x20 watt TKO K<1 TETAP bh

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

C GUDANG

No Jenis Pekerjaan Volume Satuan

I PEKERJAAN TANAH & PASIR


1 Bowplang m'
2 Galian tanah biasa m3
3 Urugan tanah kembali sisi pondasi m3
4 Urugan pasir bawah pondasi t. 10 cm m3
5 Urugan pasir bawah lantai t. 10 cm m3
6 Urugan pasir bawah rabat keliling bg t. 10 cm m3
7 Urug tanah peninggian peil (dr ex galian) m3
8 Urug tanah peninggian peil (didatangkan) m3

II PEK. PASANGAN & PLESTERAN


1 Anstamping m3
2 Pasangan batu kali 1:5 m3
3 Pasangan bata 1:2 m3
4 Pasangan bata 1:5 m3
5 Pondasi rollag 1:3 m3
6 Roster beton m2
7 Plesteran 1 : 2 tebal 15 mm m2
8 Plesteran 1 : 5 tebal 15 mm m2
9 Berapen pondasi 1:5 m2
10 Beton locis bh

III PEKERJAAN BETON


Beton praktis besi 125 kg
1 Sloof bawah 15/20 m3
2 Ring balk tengah 15/20 m3
3 Kolom 15/25 m3
4 Ring balk 15/20 m3
5 Beton praktis 15/15 m3
6 Balok sopi-sopi 15/20 m3

IV PEKERJAAN LANTAI
1 Ubin abu-abu 30/30 m2
2 Ubin abu-abu 20/20 m2
3 Lantai rabat beton 1 : 3 : 5 tebal 8 cm m2
4 Rabat beton 1 : 3 : 5 tebal 8 cm kll bg m2

V PEKERJAAN KAYU
1 Kosen kayu kamper samarinda kering oven 5/15 m3
2 Partisi double teakwood r. kamper smrd m2
3 Partisi & pintu ram # 30.30.2. r. kpr smrd m2
4 Pintu klam kamper samarinda m2
5 Pintu panel kamper samarinda m2
6 Pintu double teakwood r. kamper smrd m2
7 Rangka plafond meranti / kruing m2
8 Penutup plafond triplek 6 mm m2
9 Pasang kusen kayu lama unit
10 Pasang daun pintu double lama set
11 List plafond 1x4 bagian luar/tritisan m2
12 Penutup plafond plat asbes 5 mm m2
13 List profil 4/4 kamper samarinda + cat m1

C GUDANG

No Jenis Pekerjaan Volume Satuan

VI PEK. KUNCI ALAT GANTUNG & KACA


1 Kunci cylinder Tesa bh
2 Engsel nylon jendela bh
3 Grendel tanam pintu set
4 Kaca polos 5 mm m2
5 Kaca buram 5 mm m2
6 Besi tralis ø 12 plat strip 30.3 + cat m2
VII PEK. KUDA-KUDA & RANGKA ATAP
1 Kuda-kuda kruing m3
2 Gording kruing m3
3 Kaso 5/7 reng 2/3 kruing m2
3 Kaso 5/7 reng 3/4 kruing m2
4 Papan talang m2
5 Papan nok m1
6 Listplang 3/30 kamper samarinda m1
7 Listplang 3/20 kamper samarinda m1
8 Listplang Variasi 2/15 kamper samarinda m1
9 Listplang Variasi 2/10 kamper samarinda m1
10 Genteng plentong m2
11 Genteng beton m2
10 Bubungan plentong m1
11 Bubungan beton m1

VIII PEKERJAAN PENGECATAN


1 Cat tembok 3 x Vinilex ( plamur, cat ) m2
2 Cat plafond 3 x Vinilex ( plamur, cat ) m2
3 Cat kayu ( meni, plamur, cat ) m2
4 Cat kayu ( meni, plamur, cat ) list plafond m2
5 Residu kayu atap m2

IX PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM bh
3 Sub panel ....... group + box .......... unit
4 TL 1x20 watt TKO bh
5 TL 2x20 watt TKO bh
6 Lampu pijar bh

X PEKERJAAN LANTAI PAPAN


1 Papan lantai tebal 3 cm kayu kamper m2
2 Papan lantai tebal 3 cm kayu kruing m2
3 Balok 6/12 kayu kamper m3
4 Balok 6/12 kayu kruing m3
5 Balok 8/12 kayu kamper m3
6 Balok 8/12 kayu kruing m3
7 Tiang kayu 2 x 6/12 kayu kamper m3
8 Tiang kayu 2 x 6/12 kayu kruing m3
9 Tangga + reling kayu kamper unit
10 Tangga + reling kayu kruing unit

C GUDANG

No R E K A P I T U L A S I :

I PEKERJAAN TANAH & PASIR

II PEK. PASANGAN & PLESTERAN

III PEKERJAAN BETON

IV PEKERJAAN LANTAI

V PEKERJAAN KAYU

VI PEK. KUNCI ALAT GANTUNG & KACA

VII PEK. KUDA-KUDA & RANGKA ATAP

VIII PEKERJAAN PENGECATAN

IX PEKERJAAN LISTRIK

X PEKERJAAN LANTAI PAPAN

Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah

Dibulatkan
D RUMAH DINAS

No Jenis Pekerjaan Volume Satuan

I PEKERJAAN TANAH & PASIR


1 Bowplang m'
2 Galian tanah biasa m3
3 Urugan tanah kembali sisi pondasi m3
4 Urugan pasir bawah pondasi t. 10 cm m3
5 Urugan pasir bawah lantai t. 10 cm m3
6 Urugan pasir bawah rabat keliling bg t. 10 cm m3
7 Urug tanah peninggian peil (dr ex galian) m3
8 Urug tanah peninggian peil (didatangkan) m3

II PEK. PASANGAN & PLESTERAN


1 Anstamping m3
2 Pasangan batu kali 1:5 m3
3 Pasangan bata 1:2 m3
4 Pasangan bata 1:5 m3
5 Pondasi rollag 1:3 m3
6 Roster beton m2
7 Plesteran 1 : 2 tebal 15 mm m2
8 Plesteran 1 : 5 tebal 15 mm m2
9 Berapen pondasi 1:5 m2
10 Beton locis bh

III PEKERJAAN BETON


1 Sloof 15/15 m3
2 Sloof 15/20 m3
3 Kolom 15/15 m3
4 Ring balk 15/15 m3
5 Ring balk 15/20 m3
6 Balok latai 15/15 m3

IV PEK. LANTAI & LAPISAN DINDING


1 Lantai keramik 30/30 roman kw. 1 m2
2 Lantai keramik 20x20 KM/WC roman kw. 1 m2
3 Dinding keramik 20/20 WC/KM & Pantry roman kw. 1 m2
4 Rabat beton 1 : 3 : 5 tebal 8 cm kll bg m2
5 Rabat beton 1 : 3 : 5 tebal 5 cm bwh lantai m2

V PEKERJAAN KAYU
1 Kosen kayu kamper samarinda kering oven 5/15 m3
2 Jalusi mati pada kosen kamper samarinda m2
3 Pintu panel kamper samarinda m2
4 Pintu double teakwood r. kamper smrd m2
5 Pintu teakwood formica r. kamper m2
6 Pintu teakwood aluminium r. kamper m2
7 Pintu / jendela kaca rangka kamper m2
8 Rangka plafond meranti / kruing m2
9 Penutup plafond triplek 6 mm m2
10 Penutup plafond plat asbes 5 mm m2
11 List profil 5/5 kamper samarinda + cat m1
12 List profil 4/4 kamper samarinda + cat m1
13 Almari bawah meja pantry lengkap kunci + cat m1
14 Almari gantung pantry lengkap kunci + cat m1

D RUMAH DINAS

No Jenis Pekerjaan Volume Satuan

VI PEK. KUNCI ALAT GANTUNG & KACA


1 Kunci cylinder Tesa bh
2 Kunci WC/KM bh
3 Rel pintu dorong unit
4 Engsel nylon pintu bh
5 Engsel nylon jendela bh
6 Grendel jendela 10 cm bh
7 Kait angin 20 cm bh
8 Kaca polos 5 mm m2
9 Kaca buram 5 mm m2
10 Kaca naco bening 5 mm + rangka m2
11 Besi tralis ø 12 plat strip 30.3 + cat m2

VII PEK. KUDA-KUDA & RANGKA ATAP


1 Kuda-kuda kruing bentangan lebih dr 7 m' m3
2 Gording kruing m3
3 Kaso 5/7 reng 2/3 kruing m2
4 Kaso 5/7 reng 3/4 kruing m2
5 Papan talang m2
6 Papan nok ky. kamper samarinda m1
7 Listplang 3/20 kamper samarinda m1
8 Listplang Variasi 2/10 kamper samarinda m1
9 Genteng kodok / plentong m2
10 Genteng beton m2
11 Fibreglass gelombang m2
12 Bubungan kodok / plentong m1
13 Bubungan beton m1
14 Talang datar & jurai seng BJLS 30 m2
15 Talang tegak PVC ø 3 " m1

VIII PEKERJAAN PENGECATAN


1 Cat tembok + plamur + cat 3 x Vinilex m2
2 Cat plafond + plamur + cat 3 x Vinilex m2
3 Cat kayu ( meni, plamur, cat ) m2
4 Cat kayu ( meni, plamur, cat ) list plafond m2
5 Politur kayu kosen m2
6 Politur kayu pintu, jendela & partisi m2
7 Residu kayu atap m2

IX PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM bh
2 Stop kontak 200 watt inbow kabel 2.5 mm NYM bh
3 Panel induk .... group + box .......... unit
4 Arde bh
5 Lampu pijar bh

X PEKERJAAN SANITASI
1 Instalasi air bersih PVC ø 1/2" AW m1
2 Instalasi air bersih PVC ø 3/4" AW m1
3 Instalasi air kotor PVC ø 3" AW m1
4 Instalasi air kotor PVC ø 4" AW m1
5 Instalasi air tinja PVC ø 4" AW m1
6 Instalasi air bersih GIP ø 1/2" Medium m1
7 Instalasi air bersih GIP ø 3/4" Medium m1
8 Kran air Asahi bh
9 Kran bebek Asahi bh
10 Stop kran Kitazawa ø 3/4" bh
11 Stop kran Kitazawa ø 1" bh
12 Floor drain stainless steel bh
13 Kloset duduk monoblock KIA standar putih bh
14 Kloset jongkok KIA putih bh
15 Tempat sabun keramik 10/20 bh
16 Kitchenzing satu lobang bh
17 Meja beton pantry m1
19 Bak mandi lapis keramik bh

D RUMAH DINAS

No R E K A P I T U L A S I :

I PEKERJAAN TANAH & PASIR

II PEK. PASANGAN & PLESTERAN

III PEKERJAAN BETON

IV PEK. LANTAI & LAPISAN DINDING

V PEKERJAAN KAYU

VI PEK. KUNCI ALAT GANTUNG & KACA

VII PEK. KUDA-KUDA & RANGKA ATAP

VIII PEKERJAAN PENGECATAN

IX PEKERJAAN LISTRIK

X PEKERJAAN SANITASI

Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah

Dibulatkan
F HALAMAN

No Jenis Pekerjaan Volume Satuan

I PEKERJAAN PENDAHULUAN PROYEK


1 Foto proyek tahap
2 Direksikeet atap seng glb t=0.25 mm, kaca nako lengkap 1 set kur m2
3 Pagar pengaman seng glb. t.0.2 mm, tinggi 1,8 m pondasi 40/40/4 m1
4 Pembersihan lapangan m2
5 Partisi sementara triplek + rangka m2
6 Papan nama proyek ls
7 Bongkaran ................ ls

II PEKERJAAN TANAH
1 Urugan tanah halaman m3
2 Pemadatan tanah urugan stemper m2
3 Pemadatan tanah urugan mesin gilas m2
4 Cerucuk bambu ø 8 - 10 d 2 m titik
5 Cerucuk dolken ø 8 - 10 d 2 m titik

III PEKERJAAN HALAMAN


1 Paving block abu-abu tebal 6 cm m2
2 Paving block abu-abu tebal 8 cm m2
3 Lapisan sirtu 15 cm padat bawah PV block m2
4 Lapisan pasir 5 cm padat bawah PV block m2
5 Urugan sirtu m3
6 Kanstin beton 15/20/30 m1
7 Bak sampah 1 x 1 x 1 m3 unit
8 Instalasi pipa pompa listrik hisap + dorong PVC ø 3/4 " m1
9 Bor sumur + casing PVC 3 " m1
10 Menara air besi siku 50.50.5 tinggi 4 m unit
11 Menara air besi siku 50.50.5 tinggi 3 m unit
12 Tangki air fibreglass 550 liter silinder bh
13 Tangki air fibreglass 550 liter persegi bh
14 Tangki air fibreglass 1050 liter silinder bh
15 Tangki air fibreglass 1000 liter persegi bh
16 Buis beton ø 40 m1
17 Buis beton ø 30 m1
18 Buis beton ø 20 m1
19 Buis beton U 40 m1
20 Buis beton U 30 m1
21 Buis beton U 20 m1
22 Buis beton U 40 diapit pas. bata 1 sisi m1
23 Buis beton U 30 diapit pas. bata 1 sisi m1
24 Buis beton U 20 diapit pas. bata 1 sisi m1
25 Buis beton U 40 diapit pasangan bata 2 sisi m1
26 Buis beton U 30 diapit pasangan bata 2 sisi m1
27 Buis beton U 20 diapit pasangan bata 2 sisi m1
28 Bak kontrol 40/40 tutup plat beton unit
29 Bak kontrol 50/50 tutup plat beton unit
30 Bak kontrol 60/60 tutup plat beton unit
31 Septictank + peresapan unit
32 Cat pagar tembok lama m2
33 Cat pagar tralis lama m2
34 Perbaikan saluran ............. m1
35 Perbaikan saluran ............. m1
36 Hot mix 3 cm padat m2
37 Hot mix 4 cm padat m2
38 Hot mix 5 cm padat m2
39 Hot mix 6 cm padat m2
40 Hot mix 7 cm padat m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

F TAMAN

No Jenis Pekerjaan Volume Satuan

1 Urugan tanah humus m3


2 Rumput gajah lempengan uk. 25x25 jarak 2 cm m2
3 Rumput embun lempengan uk. 25x25 jarak 2 cm m2
4 Rumput manila lempengan uk. 25x25 jarak 2 cm m2
5 Krokot pot
6 Pangkas kuning tinggi 20 jarak 20 tepi kansteen pot
7 Pangkas hijau tinggi 50 jarak 20 tepi pagar teralis pot
8 Pangkas hijau tinggi 75 jarak 20 pot
9 Cemara lilin tinggi 1,5 m btg
10 Kiara payung tinggi 1,5 - 2 m btg
11 Palem raja tinggi batang 1 - 2 m btg
12 Bambu jepang 2 m btg
13 Instalasi air taman GIP Э 3/4 " m1
14 Kran taman Asahi bh
15 Lampu taman kaca ø 30, tiang GIP 1,25 "
tinggi 1,5 m, pondasi, mercury 80 watt+instalasi ttk

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

G PAGAR BRC TINGGI 120 CM ( RUMAH DINAS )

No Jenis Pekerjaan Volume Satuan

1 Uitzet & profil ( 50% bowplang ) 4.00 m1


2 Galian tanah 1.44 m3
3 Pondasi batu kali 1 : 5 0.68 m3
4 Sloof 15/15 0.09 m3
5 Pasangan bata 1 : 5 ( t. 25 cm ) 1.20 m3
6 Plesteran 1 : 5 2.60 m2
7 Cat minyak untuk tembok 2.60 m2
8 B R C tinggi 90 cm 4.00 m1
9 Tiang ø 1,5" ( TINGGI 120 CM ) 4.00 bh
10 Pintu pagar bingkai pipa m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

H PAGAR BRC TINGGI 150 CM ( KANTOR ) Ada kolom broer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! !

No Jenis Pekerjaan Volume Satuan

1 Uitzet & profil ( 50% bowplang ) 4.00 m1


2 Galian tanah 2.40 m3
3 Pondasi batu kali 1 : 5 0.68 m3
4 Sloof 15/15 + Kolom 30/30 T 150 CM 0.31 m3
5 Pasangan bata 1 : 5 ( T. 55 cm ) 0.28 m3
6 Plesteran 1 : 5 33.80 m2
7 Cat minyak untuk tembok + kolom 5.00 m2
8 B R C tinggi 120 cm 4.00 m1
9 Tiang ø 1,5" t. 150 cm 4.00 bh
10 Pintu pagar bingkai pipa m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

I PAGAR BRC TINGGI 200 CM Ada kolom broer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! !

No Jenis Pekerjaan Volume Satuan

1 Uitzet & profil ( 50% bowplang ) 4.00 m1


2 Galian tanah 0.39 m3
3 Pondasi beton tumbuk 30x30x75 1 : 3 : 5 0.27 m3
4 Sloof 15/15 0.09 m3
5 Pasangan bata 1 : 5 0.15 m3
6 Plesteran 1 : 5 2.60 m2
7 Cat minyak untuk tembok 2.60 m2
8 B R C tinggi 175 cm 4.00 m1
9 Tiang ø 1,5" t. 2 m 4.00 bh
10 Pintu pagar bingkai pipa m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

J PAGAR TEMBOK KAWAT DURI

No Jenis Pekerjaan Volume Satuan

1 Bongkar pagar lama & pembersihan 4.00 m1


2 Uitzet & profil ( 50% bowplang ) 4.00 m1
3 Galian tanah pondasi 2.00 m3
4 Urug tanah kembali 0.60 m3
5 Pondasi batu kali 1 : 5 1.05 m3
6 Beton bertulang 1 : 2 : 3 0.28 m3
7 Pasangan bata 1 : 5 0.79 m3
8 Plesteran 1 : 5 16.60 m2
9 Pekerjaan besi siku 50.50.5 5.66 kg
10 Bor-boran 8.00 bh
11 Kawat duri tipe 14/12 2.90 kg
12 Cat bronz 0.24 m2
13 Cat tembok 3 x sisi dalam 8.30 m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

K PAGAR TRALIS Ada kolom broer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! !


No Jenis Pekerjaan Volume Satuan

1 Pembersihan pagar lama 4.00 m1


2 Uitzet & profil ( 50% bowplang ) 4.00 m1
3 Galian tanah pondasi 1.20 m3
4 Urug tanah kembali 0.40 m3
5 Pondasi batu kali 1 : 5 0.80 m3
6 Sloof 15/20 0.12 m3
7 Kolom 30/30 0.99 m3
8 Pasangan bata 1 : 5 0.23 m3
9 Plesteran pagar 1 : 5 5.20 m2
10 Plesteran kolom 1 : 5 14.40 m2
11 Pekerjaan besi siku 50.50.5 109.20 kg
12 Besi beton variasi ø 8 mm + las 10.00 kg
13 Cat besi 5.60 m2
14 Cat tembok 3 x 19.60 m2
15 Pekerjaan pintu m2

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

L PERALATAN INSTALASI

No Jenis Pekerjaan Volume Satuan

1 Ceiling fan CMC-HCE + instalasi ttk


2 Ceiling fan national/ kdk+ instalasi ttk
3 AC Single split 1/2 PK Nasional CS - C 55 KJ W/PIPE unit
4 AC Single split 3/4 PK Nasional CS - C 75 KJ W/PIPE unit
5 AC Single split 1 PK Nasional CS - C 95 KJ W/PIPE unit
6 AC Single split 1 1/2 PK Nasional CS - C 123 KH W/PIPE unit
7 AC Single split 2 PK Nasional CS - C 181 KJ W/PIPE unit
8 AC Single split 2 PK Nasional CS - C 181 KH W/PIPE unit
9 Pompa air Sanyo PDH 255 D unit
10 Pompa air superjet 125 watt unit
11 Pompa air Sanyo 100 watt unit

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

M POS JAGA

No Jenis Pekerjaan Volume Satuan

1 Pos jaga 1.00 unit

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan

N TIANG BENDERA

No Jenis Pekerjaan Volume Satuan

1 Tiang bendera t. 6 m GIP ø 2 " dan 1,5 " unit

J u m la h
Jasa Pemborong 10%
J u m la h
P P N 10 %
J u m la h

Dibulatkan
RENCANA ANGGARAN BIAYA
PEMBANGUNAN/ PEREMAJAAN .......................................................
CPP. ....................................................................................................

No R E K A P I T U L A S I A K H I R :

A GEDUNG KANTOR

B KLUIS

C GUDANG

D RUMAH DINAS

E PERBAIKAN GEDUNG LAMA

F HALAMAN

F TAMAN

G PAGAR BRC TINGGI 120 CM

H PAGAR BRC TINGGI 150 CM

I PAGAR BRC TINGGI 200 CM

J PAGAR TEMBOK KAWAT DURI

K PAGAR TRALIS

L PERALATAN INSTALASI

M POS JAGA

N TIANG BENDERA
JUMLAH

TERBILANG :

Jakarta, 13 Mei 2003

Mengetahui, Bagian Bangunan

Sriyanto, S.E., M.M. Ir. R. Johan Budiman


Jeneral Manajer Logistik Manajer

Mengetahui, Menyetujui,

Sjafril Ruslim,S.E.,M.A. Drs. Deddy Kusdedi, M.M.


Direktur Umum Direktur Utama
1.00

Harga Jumlah
Rp Rp

4,675.00 1,169,685.00
150,000.00 150,000.00
53,500.00 2,675,000.00
53,500.00 1,016,500.00
300,000.00 600,000.00
350,000.00 350,000.00

3,512.50 971,487.25
6,932,672.25

25,300.00 2,423,740.00 25,251.30


23,000.00 2,461,000.00 22,955.30
4,884,740.00

408,150.00 13,893,426.00 408,125.00


381,250.00 12,539,312.50 381,250.00
56,300.00 16,099,266.50 56,290.00
36,850.00 10,537,441.75 36,815.42
40,250.00 2,342,550.00 8,504.19
1,500,000.00 1,500,000.00 308,000.00
56,911,996.75

12,950.00 6,436,150.00 4,400.00 8,510.00 12,910.00


12,950.00 3,703,117.25 4,400.00 8,510.00 12,910.00
22,050.00 769,986.00 10,500.00 11,506.48 22,006.48
22,050.00 4,560,822.00
22,050.00 5,512,500.00
750,000.00 750,000.00 12,500.00 7,569.00 20,069.00
21,732,575.25

92,400.00 2,494,800.00 92,400.00


5,500.00 148,500.00 5,500.00
2,500,000.00 2,500,000.00 55,050.00
750,000.00 750,000.00 153,800.00
5,893,300.00

750,000.00 750,000.00 4,000.00


162,500.00 9,750,000.00 4,200.00
7,500,000.00 7,500,000.00 5,400.00
1,400,000.00 2,800,000.00 26,500.00
1,500,000.00 1,500,000.00 37,500.00
600,000.00 600,000.00 37,500.00
22,900,000.00

Harga
Rp

6,932,672.25

4,884,740.00

56,911,996.75

21,732,575.25

56,911,996.75

22,900,000.00

170,273,981.00
17,027,398.10
187,301,379.10
18,730,137.91
206,031,517.01

206,032,000.00
#REF!

Harga Jumlah
Rp Rp

2,895,650.00 #VALUE! 197,200.00 ### 1,513,640.00 2,895,640.00


3,372,100.00 #VALUE! 197,200.00 ### 1,990,090.00 3,372,090.00
3,372,100.00 #VALUE! 197,200.00 ### 1,990,090.00 3,372,090.00
#VALUE!

66,550.00 #VALUE! 43,800.00 22,713.86 66,513.86


25,300.00 - 25,251.30
13,850.00 #VALUE! 13,850.00
#VALUE!

86,250.00 - 86,210.00
78,500.00 #VALUE! 78,500.00
78,500.00 #VALUE! 78,500.00
70,400.00 #VALUE! 70,400.00
113,450.00 #VALUE! 113,450.00
- #VALUE!
7,650.00 #VALUE! 7,650.00
139,800.00 #VALUE! 139,800.00
#VALUE!

12,950.00 #VALUE! 4,400.00 8,510.00 12,910.00


12,950.00 #VALUE! 4,400.00 8,510.00 12,910.00
22,050.00 #VALUE! 10,500.00 11,506.48 22,006.48
#VALUE!

92,400.00 #VALUE! 92,400.00


98,200.00 #VALUE! 98,200.00
83,200.00 #VALUE! 83,200.00
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

#REF!

Harga Jumlah
Rp Rp

13,500.00 - 13,500.00
19,650.00 - 19,625.00
6,550.00 - 6,541.67
95,000.00 - 95,000.00
95,000.00 - 95,000.00
95,000.00 - 95,000.00
6,550.00 - 6,541.67
37,250.00 - 37,250.00
-

164,650.00 - 164,625.00
406,300.00 - 406,255.00
501,300.00 - 501,279.00
457,200.00 - 457,170.00
477,800.00 - 477,784.00
95,500.00 - 95,500.00
25,300.00 - 25,251.30
23,000.00 - 22,955.30
12,650.00 - 12,625.65
6,250.00 - 6,224.27
-

2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00


2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
-

39,800.00 - 13,500.00 26,290.00 39,790.00


39,050.00 - 12,400.00 26,643.00 39,043.00
36,950.00 - 9,900.00 27,036.80 36,936.80
36,950.00 - 9,900.00 27,036.80 36,936.80
-

4,608,600.00 - 4,608,600.00
138,150.00 - 59,500.00 78,630.95 138,130.95
86,250.00 - 86,210.00
278,400.00 - 278,375.00
408,150.00 - 408,125.00
286,400.00 - 69,600.00 216,755.95 286,355.95
56,300.00 - 56,290.00
36,850.00 - 36,815.42
- -
- -
- -
27,550.00 - 27,505.00
8,550.00 - 8,504.19
-

#REF!

Harga Jumlah
Rp Rp

113,450.00 - 113,450.00
6,700.00 - 6,700.00
46,600.00 - 46,600.00
70,400.00 - 70,400.00
75,900.00 - 75,900.00
116,900.00 - 116,900.00
-
2,966,000.00 - 2,966,000.00
2,457,000.00 - 2,457,000.00
22,600.00 - 22,575.00
26,200.00 - 26,200.00
71,100.00 - 71,090.00
10,200.00 - 10,189.00
40,250.00 - 40,227.00
26,850.00 - 26,818.00
15,200.00 - 15,163.50
10,150.00 - 10,109.00
28,700.00 - 28,700.00
39,200.00 - 39,200.00
37,900.00 - 37,900.00
45,000.00 - 45,000.00
-

12,950.00 - 4,400.00 8,510.00 12,910.00


12,950.00 - 4,400.00 8,510.00 12,910.00
22,050.00 - 10,500.00 11,506.48 22,006.48
22,050.00 - 10,500.00 11,506.48 22,006.48
5,850.00 - 1,600.00 4,220.00 5,820.00
-

92,400.00 - 92,400.00
98,200.00 - 98,200.00
ls #VALUE!
60,750.00 - 60,750.00
83,200.00 - 83,200.00
5,500.00 - 5,500.00
#VALUE!

125,100.00 - 125,090.00
83,100.00 - 83,090.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
4,162,000.00 - 4,162,000.00
2,457,000.00 - 2,457,000.00
950,000.00 - 950,000.00
830,000.00 - 830,000.00
-

#REF!

Harga
Rp

#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#REF!

Harga Jumlah
Rp Rp

13,500.00 - 13,500.00
19,650.00 - 19,625.00
6,550.00 - 6,541.67
95,000.00 - 95,000.00
95,000.00 - 95,000.00
95,000.00 - 95,000.00
6,550.00 - 6,541.67
37,250.00 - 37,250.00
-

164,650.00 - 164,625.00
406,300.00 - 406,255.00
501,300.00 - 501,279.00
457,200.00 - 457,170.00
477,800.00 - 477,784.00
64,500.00 - 64,500.00
25,300.00 - 25,251.30
23,000.00 - 22,955.30
12,650.00 - 12,625.65
6,250.00 - 6,224.27
-

2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00


2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 - 197,200.00 846,300.00 1,288,640.00 2,332,140.00
-

66,550.00 - 43,800.00 22,713.86 66,513.86


66,550.00 - 43,800.00 22,713.90 66,513.90
88,300.00 - 43,800.00 44,463.90 88,263.90
36,950.00 - 9,900.00 27,036.80 36,936.80
23,100.00 - 6,200.00 16,885.50 23,085.50
-

4,608,600.00 - 4,608,600.00
125,100.00 - Teakwood+lem+paku Tenaga+bhn lain 125,090.00
408,150.00 - 408,125.00
286,400.00 - 69,600.00 216,755.95 286,355.95
356,550.00 - 91,700.00 264,835.43 356,535.43
339,050.00 - 74,200.00 264,834.65 339,034.65
381,250.00 - 381,250.00
56,300.00 - 56,290.00
36,850.00 - 36,815.42
27,550.00 - 27,505.00
10,700.00 - 10,674.54
8,550.00 - 8,504.19
103,000.00 - 103,000.00
308,000.00 - 308,000.00
-

#REF!

Harga Jumlah
Rp Rp

113,450.00 - 113,450.00
97,000.00 - 97,000.00
139,800.00 - 139,800.00
7,650.00 - 7,650.00
6,700.00 - 6,700.00
6,700.00 - 6,700.00
8,200.00 - 8,200.00
70,400.00 - 70,400.00
75,900.00 - 75,900.00
118,550.00 - 118,550.00
116,900.00 - 116,900.00
-

2,966,000.00 - 2,966,000.00
2,457,000.00 - 2,457,000.00
22,600.00 - 22,575.00
26,200.00 - 26,200.00
71,100.00 - 71,090.00
10,200.00 - 10,189.00
26,850.00 - 26,818.00
10,150.00 - 10,109.00
28,700.00 - 28,700.00
39,200.00 - 39,200.00
- -
37,900.00 - 37,900.00
45,000.00 - 45,000.00
27,300.00 - 27,300.00
26,500.00 - 26,500.00
-

12,950.00 - 4,400.00 8,510.00 12,910.00


12,950.00 - 4,400.00 8,510.00 12,910.00
22,050.00 - 10,500.00 11,506.48 22,006.48
22,050.00 - 10,500.00 11,506.48 22,006.48
20,100.00 - 12,500.00 7,569.00 20,069.00
20,100.00 - 12,500.00 7,569.00 20,069.00
5,850.00 - 1,600.00 4,220.00 5,820.00
-

92,400.00 - 92,400.00
98,200.00 - 98,200.00
ls #VALUE!
106,250.00 - 106,250.00
5,500.00 - 5,500.00
#VALUE!

4,000.00 - 4,000.00
4,200.00 - 4,200.00
26,500.00 - 26,500.00
37,500.00 - 37,500.00
37,500.00 - 37,500.00
14,700.00 - 14,700.00
18,400.00 - 18,400.00
44,200.00 - 44,200.00
54,400.00 - 54,400.00
38,500.00 - 38,500.00
44,000.00 - 44,000.00
30,850.00 - 30,850.00
915,360.00 - 915,360.00
208,360.00 - 208,360.00
34,350.00 - 34,350.00
297,000.00 - 297,000.00
64,050.00 - 64,050.00
246,050.00 - 246,050.00
-

#REF!

Harga
Rp

#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#REF!

Harga Jumlah
Rp Rp

115,850.00 - 115,850.00
365,000.00 - 364,987.74
128,800.00 - 128,788.55
1,700.00 - 1,661.00
67,500.00 - 67,500.00
498,900.00 498,854.08
-
-

37,250.00 - 37,250.00
2,450.00 - 2,450.00
1,700.00 - 1,700.00
4,800.00 - 4,754.49
9,000.00 - 8,989.49
-

51,650.00 - 51,650.00
56,550.00 - 56,550.00
16,050.00 - 16,050.00
4,750.00 - 4,750.00
107,000.00 - 107,000.00
18,500.00 - 18,495.50
598,550.00 - 598,529.58
4,200.00 - 4,200.00
98,700.00 - 98,700.00
2,048,337.92 - 2,048,337.92
1,606,559.93 - 1,606,559.93
450,000.00 - 450,000.00
652,000.00 - 652,000.00
770,000.00 - 770,000.00
1,304,000.00 - 1,304,000.00
38,050.00 - 38,024.67
23,950.00 - 23,914.25
18,200.00 - 18,196.33
22,050.00 - 22,008.00
14,200.00 - 14,159.25
10,750.00 - 10,703.00
51,350.00 - 51,328.20
36,350.00 - 36,327.53
25,750.00 - 25,719.35
80,650.00 - 80,648.40
58,500.00 - 58,495.80
41,250.00 - 41,226.33
66,100.00 - 66,054.53
103,250.00 - 103,210.21
148,650.00 - 148,622.70
2,989,400.00 - 2,989,395.42
- -
-
- -
- -
-
-
-
-
-
-

-
-
-
-
-

#REF!

Harga Jumlah
Rp Rp

56,750.00 - 56,750.00
6,050.00 - 6,050.00
8,550.00 - 8,550.00
8,550.00 - 8,550.00
1,800.00 - 1,800.00
2,950.00 - 2,950.00
5,950.00 - 5,950.00
6,450.00 - 6,450.00
113,900.00 - 113,900.00
54,100.00 - 54,100.00
300,000.00 - 300,000.00
25,700.00 - 25,700.00
4,200.00 - 4,200.00
44,200.00 - 44,200.00

350,000.00 - 350,000.00

-
-
-
-
-

#REF!

Harga Jumlah
Rp Rp

6,750.00 27,000.00 6,750.00


19,650.00 28,296.00 19,625.00
406,300.00 276,284.00 406,255.00
2,332,150.00 209,893.50 197,200.00 846,300.00 1,288,640.00 2,332,140.00
457,200.00 548,640.00 457,170.00
23,000.00 59,800.00 22,955.30
22,050.00 57,330.00 10,500.00 11,506.48 22,006.48
44,400.00 177,600.00 44,400.00
38,750.00 155,000.00 38,750.00
223,150.00 - 223,150.00

1,539,843.50
153,984.35
1,693,827.85
169,382.79
1,863,210.64

1,863,000.00

oer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! ! #REF!

Harga Jumlah
Rp Rp

6,750.00 27,000.00 6,750.00


19,650.00 47,160.00 19,625.00
406,300.00 276,284.00 406,255.00
2,332,150.00 713,637.90 197,200.00 846,300.00 1,288,640.00 2,332,140.00
457,200.00 128,016.00 457,170.00
23,000.00 777,400.00 22,955.30
22,050.00 110,250.00 10,500.00 11,506.48 22,006.48
54,950.00 219,800.00 54,950.00
47,800.00 191,200.00 47,800.00
223,150.00 - 223,150.00

2,490,747.90
249,074.79
2,739,822.69
273,982.27
3,013,804.96

3,014,000.00

oer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! ! #REF!

Harga Jumlah
Rp Rp

6,750.00 27,000.00 6,750.00


19,650.00 7,702.80 19,625.00
461,750.00 125,596.00 123,000.00 338,710.00 461,710.00
2,332,150.00 209,893.50 197,200.00 846,300.00 1,288,640.00 2,332,140.00
457,200.00 69,494.40 457,170.00
23,000.00 59,800.00 22,955.30
22,050.00 57,330.00 10,500.00 11,506.48 22,006.48
81,667.00 326,668.00 81,667.00
74,500.00 298,000.00 74,500.00
223,150.00 - 223,150.00

1,181,484.70
118,148.47
1,299,633.17
129,963.32
1,429,596.49

1,430,000.00

#REF!

Harga Jumlah
Rp Rp

2,000.00 8,000.00 2,000.00


6,750.00 27,000.00 6,750.00
19,650.00 39,300.00 19,625.00
6,550.00 3,930.00 6,541.67
406,300.00 426,615.00 406,255.00
2,332,150.00 660,464.88 197,200.00 846,300.00 1,288,640.00 2,332,140.00
457,200.00 362,102.40 457,170.00
23,000.00 381,800.00 22,955.30
7,700.00 43,582.00 7,700.00
1,500.00 12,000.00 1,500.00
12,500.00 36,250.00 12,500.00
12,600.00 3,024.00 8,400.00 4,195.00 12,595.00
12,950.00 107,485.00 4,400.00 8,510.00 12,910.00

2,111,553.28
211,155.33
2,322,708.61
232,270.86
2,554,979.47

2,555,000.00

oer ……..! ! ! ! ! ! ! ! ! ! ! ! ! ! ! #REF!


Harga Jumlah
Rp Rp

2,000.00 8,000.00 2,000.00


6,750.00 27,000.00 6,750.00
19,650.00 23,580.00 19,625.00
6,550.00 2,620.00 6,541.67
406,300.00 325,040.00 406,255.00
2,332,150.00 270,529.40 197,200.00 846,300.00 1,288,640.00 2,332,140.00
2,332,150.00 2,313,492.80 197,200.00 846,300.00 1,288,640.00 2,332,140.00
457,200.00 104,241.60 457,170.00
23,000.00 119,600.00 22,955.30
23,000.00 331,200.00 22,955.30
7,700.00 840,840.00 7,700.00
12,500.00 125,000.00 12,500.00
24,050.00 134,680.00 10,400.00 13,623.84 24,023.84
12,950.00 253,820.00 4,400.00 8,510.00 12,910.00
279,600.00 - 279,600.00

4,879,643.80
487,964.38
5,367,608.18
536,760.82
5,904,369.00

5,904,000.00

#REF!

Harga Jumlah
Rp Rp

350,000.00 - 350,000.00
562,250.00 - 562,250.00
3,690,000.00 - 3,690,000.00
4,350,000.00 - 4,350,000.00
5,180,000.00 - 5,180,000.00
6,513,000.00 - 6,513,000.00
10,524,800.00 - ###
10,524,800.00 - ###
2,775,000.00 - 2,775,000.00
425,000.00 - 425,000.00
1,118,100.00 - 1,118,100.00

-
-
-
-
-

#REF!

Harga Jumlah
Rp Rp

5,966,000.00 5,966,000.00 5,966,000.00

5,966,000.00
596,600.00
6,562,600.00
656,260.00
7,218,860.00

7,219,000.00

#REF!

Harga Jumlah
Rp Rp

1,048,000.00 - 1,048,000.00

-
-
-
-
-

-
......................
................... #REF!

Harga
Rp

206,032,000.00

#VALUE!

#VALUE!

#VALUE!

#REF!

1,863,000.00

3,014,000.00

1,430,000.00

2,555,000.00

5,904,000.00

7,219,000.00

-
#REF!

Jakarta, 13 Mei 2003

Bagian Bangunan

Ir. R. Johan Budiman


Manajer

Menyetujui,

Drs. Deddy Kusdedi, M.M.


Direktur Utama
Volume Volume
per 1 meter
4 1.0000
1.44 0.3600
0.68 0.1700
0.09 0.0225
1.2 0.3000
2.6 0.6500
2.6 0.6500
4 1.0000
4 1.0000
Volume Volume
per 1 meter
4 1.0000 Kolomnya berapa?
2.4 0.6000 4
0.68 0.1700
0.306 0.0765
0.28 0.0700
33.8 8.4500
5 1.2500
4 1.0000
4 1.0000

Volume Volume
per 1 meter
4 1.0000 Kolomnya berapa?
0.392 0.0980 4
0.272 0.0680
0.09 0.0225
0.152 0.0380
2.6 0.6500
2.6 0.6500
4 1.0000
4 1.0000

Volume Volume
per 1 meter
4 1.0000
4 1.0000
2 0.5000
0.6 0.1500
1.05 0.2625
0.2832 0.0708
0.792 0.1980
16.6 4.1500
5.66 1.4150
8 2.0000
2.9 0.7250
0.24 0.0600
8.3 2.0750
Volume Volume
per 1 meter
4 1.000
4 1.000
1.2 0.300
0.4 0.100
0.8 0.200
0.116 0.029 Kolomnya berapa?
0.992 0.124 8
0.228 0.057
5.2 1.300
14.4 1.800
109.2 27.300
10 2.500
5.6 1.400
19.6
No Jenis Pekerjaan Volume Satuan

I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi/Halaman 250.20 m2
2 Pek. Pembongkaran relief samping 1.00 Ls
3 Pek. Pembongkaran garasi non permanen 50.00 m2
4 Pek. Pembongkaran pagar samping 19.00 m'
5 Pek. Pembongkaran kamar mandi 2.00 unit
6 Pek. Pembongkaran pintu,jendela dan lemari 1.00 Ls
gantung
7 Pek. Pembongkaran plafond 276.58 m2

II. PEK. PASANGAN & PLESTERAN


1 Plesteran 1 : 2 tebal 15 mm 95.80 m2
2 Plesteran 1 : 5 tebal 15 mm 107.00 m2

III. PEKERJAAN KAYU


1 Pintu panel 34.04 m2
2 Jendela kaca rangka 32.89 m2
3 Rangka plafond 285.96 m2
4 Penutup plafond triplek 6 mm 285.96 m2
5 Listplang 3/30 kamper samarinda 58.20 m1
6 Almari gantung pantry lengkap kunci + cat 1.00 Unit

IV. PEK. PENGECETAN


1 Cat tembok, plamur + cat 3 x Vinilex 497.00 m2
2 Cat plafond, plamur + cat 3 x Vinilex 285.96 m2
3 Cat kayu + meni + plamur listplank 34.92 m2
4 Cat kayu + meni + plamur listplank 206.84 m2
5 Cat Atap Seng 250.00 m2
6 Politur kayu pintu, jendela & partisi 1.00 Ls

V. PEKERJAAN LISTRIK
1 Titik lampu inbow kabel 1.5 mm NYM 27.00 ttk
2 Lampu XL 18 watt 27.00 bh
3 Biaya Penyambungan Listrik 1.00 Ls
4 Biaya Penyambungan Telpon 1.00 Ls

VI. PEKERJAAN SANITASI


1 Instalasi air bersih 1.00 Ls
2 Pemasangan Sumur Artesis 60.00 m1
3 Menara Air 1.00 Ls
4 Bak Air Stainless steel Kap 1 M3 2.00 Bh
5 Pompa Shimizu 150 watt 1.00 Bh
6 Wastafel+ Insatalasi 1.00 Bh

No R E K A P I T U L A S I :

I PEKERJAAN TANAH & PASIR

II PEK. PASANGAN & PLESTERAN

III. PEKERJAAN KAYU

IV. PEK. PENGECETAN

V. PEKERJAAN LISTRIK

VI. PEKERJAAN SANITASI

Jumlah
Jasa Pemborong 10 %
Jumlah
P P N 10 %
Jumlah

Dibulatkan
1.00

Harga Jumlah
Rp Rp

4,675.00 1,169,685.00
150,000.00 150,000.00
53,500.00 2,675,000.00
53,500.00 1,016,500.00
300,000.00 600,000.00
350,000.00 350,000.00

3,512.50 971,487.25
6,932,672.25

25,300.00 2,423,740.00 25,251.30


23,000.00 2,461,000.00 22,955.30
4,884,740.00

408,150.00 13,893,426.00 408,125.00


381,250.00 12,539,312.50 381,250.00
56,300.00 16,099,266.50 56,290.00
36,850.00 10,537,441.75 400.34 27,222,916.00 36,815.42
40,250.00 2,342,550.00 8,504.19
1,500,000.00 1,500,000.00 308,000.00
56,911,996.75

12,950.00 6,436,150.00 4,400.00 8,510.00 12,910.00


12,950.00 3,703,117.25 4,400.00 8,510.00 12,910.00
22,050.00 769,986.00 10,500.00 11,506.48 22,006.48
22,050.00 4,560,822.00
22,050.00 5,512,500.00
750,000.00 750,000.00 12,500.00 7,569.00 20,069.00
21,732,575.25

92,400.00 2,494,800.00 92,400.00


5,500.00 148,500.00 5,500.00
2,500,000.00 2,500,000.00 55,050.00
750,000.00 750,000.00 153,800.00
5,893,300.00

750,000.00 750,000.00 4,000.00


162,500.00 9,750,000.00 4,200.00
7,500,000.00 7,500,000.00 5,400.00
1,400,000.00 2,800,000.00 26,500.00
1,500,000.00 1,500,000.00 37,500.00
600,000.00 600,000.00 37,500.00
22,900,000.00

Harga
Rp

6,932,672.25

4,884,740.00

56,911,996.75

21,732,575.25

56,911,996.75

22,900,000.00

170,273,981.00
17,027,398.10
187,301,379.10
18,730,137.91
206,031,517.01

206,032,000.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

O PEKERJAAN BONGKAR & PENDAHULUAN


1 L4. Bongkaran Tembok lama + pembersihan/m3
2.0000 Pekerja 25,000.00 50,000.00
0.1000 Mandor 35,000.00 3,500.00
53,500.00 0.00 53,500.00

2 Bongkaran Tembok lama + tanpa pembersihan/m3


1.0000 Pekerja 25,000.00 25,000.00
0.0500 Mandor 35,000.00 1,750.00
26,750.00 0.00 26,750.00

3 L5. Bongkaran Lantai lama + pembersihan/m2


0.2000 Pekerja 25,000.00 5,000.00
0.0100 Mandor 35,000.00 350.00
5,350.00 0.00 5,350.00

4 L6. Mengupas plesteran lama/ m2


0.0500 Pekerja 25,000.00 1,250.00
0.0025 Mandor 35,000.00 87.50
1,337.50 0.00 1,337.50

5 L7. Menurunkan genteng untuk dipakai lagi/m2


0.0200 Pekerja 25,000.00 500.00
0.0100 Mandor 35,000.00 350.00
850.00 0.00 850.00
6 Menurunkan genteng tidak dipakai lagi/ m2
0.0100 Pekerja 25,000.00 250.00
0.0050 Mandor 35,000.00 175.00
425.00 0.00 425.00

7 L8. Menurunkan atap seng untuk dipakai lagi/m2


0.0500 Tukang 30,000.00 1,500.00
0.1000 Pekerja 25,000.00 2,500.00
4,000.00 0.00 4,000.00

8 L9. Membongkar usuk reng untuk dipakai lagi/ m2


0.0250 Tukang 30,000.00 750.00
0.0025 Kepala Tukang 35,000.00 87.50
0.1000 Pekerja 25,000.00 2,500.00
0.0050 Mandor 35,000.00 175.00
3,512.50 0.00 3,512.50
9 Membongkar usuk reng tidak dipakai lagi/ m2
0.1000 Pekerja 25,000.00 2,500.00
0.0050 Mandor 35,000.00 175.00
2,675.00 0.00 2,675.00

10 L12. Membongkar kayu kuda2 untuk dipakai lagi/ m3


6.0000 Tukang 30,000.00 180,000.00
0.6000 Kepala Tukang 35,000.00 21,000.00
4.0000 Pekerja 25,000.00 100,000.00
0.2000 Mandor 35,000.00 7,000.00
308,000.00 0.00 308,000.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

11 Membongkar kayu kuda2 tidak dipakai lagi/ m3


6.0000 Tukang 30,000.00 180,000.00
0.6000 Kepala Tukang 35,000.00 21,000.00
201,000.00 0.00 201,000.00

12 Pagar pengaman proyek tinggi 2 m, pondasi setempat/ m'


1.250 batang kayu dolken 9,000.00 11,250.00
0.2976 zak PC @ 50 kg 29,000.00 8,630.40
0.3500 m3 pasir pasang 117,000.00 40,950.00
0.0600 m3 split 103,000.00 6,180.00
0.0600 kg paku 5,000.00 300.00
0.4500 kg meni 8,400.00 3,780.00
1.2000 lb seng gelombang 17,901.23 21,481.48
0.0400 mandor 35,000.00 1,400.00
0.0200 kep. tk. kayu 35,000.00 700.00
0.2000 tukang kayu 30,000.00 6,000.00
0.4000 pekerja 25,000.00 10,000.00
18,100.00 60,830.40 78,930.40

13 Pembersihan Lapangan / m2
0.0050 mandor 35,000.00 175.00
0.0500 kep. tk. kayu 35,000.00 1,750.00
0.0500 tukang kayu 30,000.00 1,500.00
0.0500 pekerja 25,000.00 1,250.00
4,675.00 0.00 4,675.00

A. PEKERJAAN BOWPLANG PER M'


0.250 batang kayu dolken 9,000.00 2,250.00
0.0060 m3 papan meranti palembang 1,300,000.00 7,800.00
0.0200 kg paku 5,000.00 100.00
0.1000 tukang batu 30,000.00 3,000.00
0.0100 kep. tk. batu 35,000.00 350.00
3,350.00 10,150.00 13,500.00
B. PEKERJAAN TANAH & PASIR
1 A1. 1 M3 Galian tanah biasa < 1 m
0.7500 pekerja 25,000.00 18,750.00
0.0250 mandor 35,000.00 875.00
19,625.00 0.00 19,625.00

A6. 1 M3 Galian tanah biasa dalam > 1 m


0.9000 pekerja 25,000.00 22,500.00
0.0325 mandor 35,000.00 1,137.50
23,637.50 0.00 23,637.50

A8. 1 M3 Galian tanah biasa dalam < 1 m diangkut < 30 m


1.0800 pekerja 25,000.00 27,000.00
0.0350 mandor 35,000.00 1,225.00
28,225.00 0.00 28,225.00

2 A.10 1 M3 Urug tanah & dipadatkan ( tanah ex. galian )


1/3 x B1 6,541.67
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

3 A.10 1 M3 Urug tanah & dipadatkan ( tanah didatangkan )


1.2500 m3 tanah merah 22,000.00 27,500.00
0.2500 pekerja 25,000.00 6,250.00
0.1000 mandor 35,000.00 3,500.00
9,750.00 27,500.00 37,250.00

4 A.12 1 M3 Urug pasir bawah lantai dan pondasi


1.2000 m3 pasir 70,000.00 84,000.00
0.3000 pekerja 25,000.00 7,500.00
0.1000 mandor 35,000.00 3,500.00
11,000.00 84,000.00 95,000.00
5 A.12 1 M3 Urug sirtu
1.2000 m3 sirtu 80,000.00 96,000.00
0.3000 pekerja 25,000.00 7,500.00
0.1000 mandor 35,000.00 3,500.00
11,000.00 96,000.00 107,000.00
C. PEKERJAAN PASANGAN & PLESTERAN
1 G2. 1 M3 Pasangan batu kosong tebal 15 cm
1.1000 m3 batu kali 110,000.00 121,000.00
0.0500 m3 pasir urug 70,000.00 3,500.00
1.5000 pekerja 25,000.00 37,500.00
0.0750 mandor 35,000.00 2,625.00
40,125.00 124,500.00 164,625.00
2 G32.contoh h 1 M3 Pasangan batu kali 1 : 5
1.2000 m3 batu kali 110,000.00 132,000.00
2.8500 zak PC @ 50 kg 29,000.00 82,650.00
0.5350 m3 pasir pasang 103,000.00 55,105.00
1.2000 tukang batu 30,000.00 36,000.00
0.1200 kep. tk. batu 35,000.00 4,200.00
3.6000 pekerja 25,000.00 90,000.00
0.1800 mandor 35,000.00 6,300.00
136,500.00 269,755.00 406,255.00
3 G33. Contoh i 1 M3 Pasangan rollag 1 : 3 (15/30)
600.000 batu bata 200.00 120,000.00
3.1500 zak PC @ 50 kg 29,000.00 91,350.00
0.3780 m3 pasir pasang 103,000.00 38,934.00
2.0000 tukang batu 30,000.00 60,000.00
0.2000 kep. tk. batu 35,000.00 7,000.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
227,500.00 250,284.00 477,784.00
4 G33. Contoh l 1 M3 Pasangan bata1 : 2
600.000 batu bata 200.00 120,000.00
4.1200 zak PC @ 50 kg 29,000.00 119,480.00
0.3330 m3 pasir pasang 103,000.00 34,299.00
2.0000 tukang batu 30,000.00 60,000.00
0.2000 kep. tk. batu 35,000.00 7,000.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
227,500.00 273,779.00 501,279.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

5 G33. Contoh h 1 M3 Pasangan bata 1 : 5


600.000 batu bata 200.00 120,000.00
2.2900 zak PC @ 50 kg 29,000.00 66,410.00
0.4200 m3 pasir pasang 103,000.00 43,260.00
2.0000 tukang batu 30,000.00 60,000.00
0.2000 kep. tk. batu 35,000.00 7,000.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
227,500.00 229,670.00 457,170.00
0.0741 0.04
6 Sp.Pgd 1 M2 Pasangan bataco 1 : 5
12.000 bataco 39 x 19 x 9 2,000.00 24,000.00
0.2059 zak PC @ 50 kg 29,000.00 5,971.10
0.0368 m3 pasir pasang 103,000.00 3,790.40
0.3000 tukang batu 30,000.00 9,000.00
0.0300 kep. tk. batu 35,000.00 1,050.00
0.9000 pekerja 25,000.00 22,500.00
0.0450 mandor 35,000.00 1,575.00
34,125.00 33,761.50 67,886.50

7 G50.contoh h 1 M2 Plesteran 1 : 2 tebal 15 mm


0.2100 zak PC @ 50 kg 29,000.00 6,090.00
0.0171 m3 pasir pasang 103,000.00 1,761.30
0.2000 tukang batu 30,000.00 6,000.00
0.0200 kep. tk. batu 35,000.00 700.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,400.00 7,851.30 25,251.30

8 G50.contoh p 1 M2 Plesteran 1 : 5 tebal 15 mm


0.1152 zak PC @ 50 kg 29,000.00 3,340.80
0.0215 m3 pasir pasang 103,000.00 2,214.50
0.2000 tukang batu 30,000.00 6,000.00
0.0200 kep. tk. batu 35,000.00 700.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,400.00 5,555.30 22,955.30

9 G42. 1 M3 beton locis 1 : 2 : 4


5.9700 zak PC @ 50 kg 29,000.00 173,130.00
0.4800 m3 pasir beton 117,000.00 56,160.00
0.9600 kerikil 103,000.00 98,880.00
1.0000 tukang batu 30,000.00 30,000.00
0.1000 kep. tk. batu 35,000.00 3,500.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
194,000.00 328,170.00 522,170.00
1 buah beton locis (15/15/20) = ( 0.15x0.15x0.2)x(C8+D3+D4) = 6,224.27
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

D. PEKERJAAN BETON BERTULANG


1 G44. 1 M3 beton 1 : 3 : 6
4.2400 zak PC @ 50 kg 29,000.00 122,960.00
0.5000 m3 pasir beton 117,000.00 58,500.00
1.0000 m3 kerikil 103,000.00 103,000.00
0.5000 tukang batu 30,000.00 15,000.00
0.0500 kep. tk. batu 35,000.00 1,750.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
177,250.00 284,460.00 461,710.00
1 M2 beton 1 : 3 : 6 tebal 8 cm = 0.08 x 1 m2 x D.1 = 36,936.80
1 M2 beton 1 : 3 : 6 tebal 7 cm = 0.07 x 1 m2 x D.1 = 32,319.70
1 M2 beton 1 : 3 : 6 tebal 5 cm = 0.05 x 1 m2 x D.1 = 23,085.50
2 G41. 1 M3 beton 1 : 2 : 3
Bahan beton
6.8000 zak PC @ 50 kg 29,000.00 197,200.00
0.5400 m3 pasir beton 117,000.00 63,180.00
0.8200 m3 kerikil 103,000.00 84,460.00
0.00 344,840.00 344,840.00
Daftar Ga. Tenaga beton dibawah ( sloof, pondasi, balok rib )
0.5000 tukang batu 30,000.00 15,000.00
0.0500 kep. tk. batu 35,000.00 1,750.00
5.0000 pekerja 25,000.00 125,000.00
0.1800 mandor 35,000.00 6,300.00
148,050.00 0.00 148,050.00
Daftar Ga. Tenaga beton diatas < 3 m (kolom, balok bebas, ring balk)
0.6000 tukang batu 30,000.00 18,000.00
0.0600 kep. tk. batu 35,000.00 2,100.00
6.0000 pekerja 25,000.00 150,000.00
0.2300 mandor 35,000.00 8,050.00
178,150.00 0.00 178,150.00
Daftar Ga. Tenaga beton diatas dng byk plat( plat, balok, tangga)
1.0000 tukang batu 30,000.00 30,000.00
0.1000 kep. tk. batu 35,000.00 3,500.00
6.0000 pekerja 25,000.00 150,000.00
0.3000 mandor 35,000.00 10,500.00
194,000.00 0.00 194,000.00
3 Sp.V 100 kg mengerjakan besi tulangan/ m3 beton (upah 3/4 I2)
110.000 kg besi beton 6,000.00 660,000.00
2.0000 kg kawat beton 8,500.00 17,000.00
6.7500 tukang besi 30,000.00 202,500.00
2.2500 kep. tk. besi 35,000.00 78,750.00
6.7500 pekerja 25,000.00 168,750.00
450,000.00 677,000.00 1,127,000.00
4 F8. Pekerjaan bekesting/m3 (termasuk bongkar dan siram beton)
0.4000 m3 papan meranti palembang 1,300,000.00 520,000.00
4.0000 Kg paku 5,000.00 20,000.00
5.0000 tukang batu 30,000.00 150,000.00
0.5000 kep. tk. batu 35,000.00 17,500.00
2.0000 pekerja 25,000.00 50,000.00
0.1000 mandor 35,000.00 3,500.00
4.0000 pekerja bongkar + siram 25,000.00 100,000.00
321,000.00 540,000.00 861,000.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH
0.564
5 Pekerjaan perancah/ sokongan beton tinggi 4 m/ m3 beton
0.5640 m3 ky meranti 5/7 palembang 1,100,000.00 620,400.00
10.5000 tukang kayu 30,000.00 315,000.00
1.0500 kep. tk. Kayu 35,000.00 36,750.00
3.5000 pekerja 25,000.00 87,500.00
0.1750 mandor 35,000.00 6,125.00
445,375.00 620,400.00
6 1 M3 Pekerjaan beton 1 : 2 : 3 besi 125 kg ( sloof )
G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 148,050.00
Sp.V x 1,25(besi beton) 1,408,750.00
F8 x 0.50(begesting) 430,500.00
0.00 0.00 2,332,140.00
1 M3 Pekerjaan beton 1 : 2 : 3 besi 125 kg (kolom, ringbalok, balok latai) terjepit
G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 178,150.00
Sp.V x 1,25(besi beton) 1,408,750.00
F8 x 0.50(begesting) 430,500.00
0.00 0.00 2,362,240.00
1 M3 Pekerjaan beton 1 : 2 : 3 besi 125 kg (kolom bebas, balok gantung)
G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 178,150.00
Sp.V x 1,25(besi beton) 1,408,750.00
F8 (begesting) 861,000.00
0.00 0.00 2,792,740.00
1 M3 Pekerjaan beton 1 : 2 : 3 besi 125 kg (plat dag doorloop)
G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 194,000.00
Sp.V x 1,25(besi beton) 1,408,750.00
F8 (begesting) 861,000.00
Perancah 0.00
0.00 0.00 2,808,590.00
7 1 M3 Pekerjaan beton 1 : 2 : 3 besi 175 kg (pondasi tapak/ jalur)
G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 148,050.00
Sp.V x 1,75(besi beton) 1,972,250.00
F8 x 0.50(begesting) 430,500.00
0.00 0.00 2,895,640.00

1 M3 Pekerjaan beton 1 : 2 : 3 besi 175 kg (sloof)


G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 148,050.00
Sp.V x 1,75(besi beton) 1,972,250.00
F8 (begesting) 861,000.00
0.00 0.00 3,326,140.00

1 M3 Pekerjaan beton 1 : 2 : 3 besi 175 kg (balok,lantai,ringbalk,tangga)


G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 194,000.00
Sp.V x 1,75(besi beton) 1,972,250.00
F8 (begesting) 861,000.00
Perancah 0.00
0.00 0.00 3,372,090.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

1 M3 Pekerjaan beton 1 : 2 : 3 besi 175 kg (kolom bebas ,balok gantung)


G41(bahan beton) 344,840.00
Daftar Ga.(Tenaga beton) 178,150.00
Sp.V x 1,75(besi beton) 1,972,250.00
F8 (begesting) 861,000.00
Perancah
0.00 0.00 3,356,240.00

E. PEKERJAAN LANTAI DAN LAPISAN DINDING


1 Ubin abu-abu 30 x 30 dengan 1 pc : 2 ps per-m2
11.000 bh ubin 1,100.00 12,100.00
0.0300 zak PC @ 50 kg 29,000.00 870.00
0.0150 zak PC utk cuci 29,000.00 435.00
0.0450 m3 pasir pasang 103,000.00 4,635.00
0.2500 tukang batu 30,000.00 7,500.00
0.0250 kep. tk. batu 35,000.00 875.00
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
21,750.00 18,040.00 39,790.00

2 Ubin abu-abu 20 x 20 dengan 1 pc : 2 ps per-m2


25.000 bh ubin 400.00 10,000.00
0.0610 zak PC @ 50 kg 29,000.00 1,769.00
0.0200 zak PC utk cuci 29,000.00 580.00
0.0480 m3 pasir pasang 103,000.00 4,944.00
0.2500 tukang batu 30,000.00 7,500.00
0.0250 kep. tk. batu 35,000.00 875.00
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
1.3889 21,750.00 17,293.00 39,043.00

3 Sp.V Lantai keramik 30 x 30 dengan 1 pc : 2 ps per-m2


11.000 bh keramik 30 x 30 3,636.36 39,999.96
0.1176 zak PC @ 50 kg 29,000.00 3,410.40
0.2500 kg oker 1,500.00 375.00
0.0095 m3 pasir pasang 103,000.00 978.50
0.2500 tukang batu 30,000.00 7,500.00
0.0250 kep. tk. batu 35,000.00 875.00
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
21,750.00 44,763.86 66,513.86

4 Sp.V Lantai keramik 20 x 20 dengan 1 pc : 2 ps per-m2


25.000 bh keramik 20 x 20 1,600.00 40,000.00
0.1176 zak PC @ 50 kg 29,000.00 3,410.40
0.2500 kg oker 1,500.00 375.00
0.0095 m3 pasir pasang 103,000.00 978.50
0.2500 tukang batu 30,000.00 7,500.00
0.0250 kep. tk. batu 35,000.00 875.00
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
21,750.00 44,763.90 66,513.90
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

5 Sp.IV Dinding keramik 20 x 20 dengan 1 pc : 2 ps per-m2


25.000 bh keramik 20 x 20 1,600.00 40,000.00
0.1176 zak PC @ 50 kg 29,000.00 3,410.40
0.2500 kg oker 1,500.00 375.00
0.0095 m3 pasir pasang 103,000.00 978.50
0.5000 tukang batu 30,000.00 15,000.00
0.0500 kep. tk. batu 35,000.00 1,750.00
1.0000 pekerja 25,000.00 25,000.00
0.0500 mandor 35,000.00 1,750.00
43,500.00 44,763.90 88,263.90
6 G68. Plint keramik 10 x 30 dengan 1 pc : 2 ps per-m'
3.5000 bh plint 7,428.57 26,000.00
0.0176 zak PC @ 50 kg 29,000.00 510.40
0.0015 m3 pasir 103,000.00 154.50
0.0750 tukang batu 30,000.00 2,250.00
0.0075 kep. tk. batu 35,000.00 262.50
0.1500 pekerja 25,000.00 3,750.00
0.0075 mandor 35,000.00 262.50
6,525.00 26,664.90 33,189.90

7 G68. Plint keramik 10 x 20 dengan 1 pc : 2 ps per-m'


5.0000 bh plint 5,200.00 26,000.00
0.0176 zak PC @ 50 kg 29,000.00 510.40
0.0015 m3 pasir 103,000.00 154.50
0.0750 tukang batu 30,000.00 2,250.00
0.0075 kep. tk. batu 35,000.00 262.50
0.1500 pekerja 25,000.00 3,750.00
0.0075 mandor 35,000.00 262.50
6,525.00 26,664.90 33,189.90

F. PEKERJAAN KAYU
1 F1. Pekerjaan kosen kayu kamper samarinda per-m3
1.1000 m3 ky. samarinda 2,800,000.00 3,080,000.00
0.2000 kg paku / angkur 8,000.00 1,600.00
36.000 tukang kayu 30,000.00 1,080,000.00
3.6000 kep. tk. kayu 35,000.00 126,000.00
12.0000 pekerja 25,000.00 300,000.00
0.6000 mandor 35,000.00 21,000.00
1,527,000.00 3,081,600.00 4,608,600.00

2 Pekerjaan kosen aluminium 4/10 hitam + asesoris per - m1


mandor 0.00
3,500.00 75,000.00 78,500.00

3 Pekerjaan jalusi mati kayu kamper samarinda per-m2/ lantai papan


0.0300 m3 ky. samarinda 3,000,000.00 90,000.00
0.1000 kg paku / angkur 8,000.00 800.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 90,800.00 125,090.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Pekerjaan jalusi mati kayu kruing per-m2/ lantai papan


0.0300 m3 ky. Kruing 1,600,000.00 48,000.00
0.1000 kg paku / angkur 8,000.00 800.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 48,800.00 83,090.00
4 Sp.Pgd Pekerjaan partisi double teakwood r. ky kamper samarinda per-m2
0.0190 m3 ky. Kamper 6/10 2,800,000.00 53,200.00
0.3000 kg lem aibon 21,000.00 6,300.00
0.1000 kg paku 8,000.00 800.00
2.2000 m2 teakwood 23,809.52 52,380.95
0.6000 tukang kayu 30,000.00 18,000.00
0.0600 kep. tk. kayu 35,000.00 2,100.00
0.2000 pekerja 25,000.00 5,000.00
0.0100 mandor 35,000.00 350.00
25,450.00 112,680.95 138,130.95
5 Sp.Pgd Pekerjaan partisi dan pintu ram # 30.30.2 r. ky kamper samarinda per-m2
0.0130 m3 ky. kamper samarinda 2,800,000.00 36,400.00
0.2200 kg paku / angkur 8,000.00 1,760.00
1.0000 m2 kawat ram 22,600.00 22,600.00
0.6000 tukang kayu 30,000.00 18,000.00
0.0600 kep. tk. kayu 35,000.00 2,100.00
0.2000 pekerja 25,000.00 5,000.00
0.0100 mandor 35,000.00 350.00
25,450.00 60,760.00 86,210.00
6 F30. Pekerjaan pintu klam ky kamper samarinda per-m2
0.0360 m3 ky. kamper 3,000,000.00 108,000.00
0.2000 kg paku / angkur 8,000.00 1,600.00
4.000 tukang kayu 30,000.00 120,000.00
0.4000 kep. tk. kayu 35,000.00 14,000.00
1.3000 pekerja 25,000.00 32,500.00
0.0650 mandor 35,000.00 2,275.00
168,775.00 109,600.00 278,375.00
7 F4. Pekerjaan pintu panel ky kamper samarinda per-m3 t. 3.5 cm
0.0300 m3 ky. kamper 3,000,000.00 90,000.00
7.500 tukang kayu 30,000.00 225,000.00
0.7500 kep. tk. kayu 35,000.00 26,250.00
2.5000 pekerja 25,000.00 62,500.00
0.1250 mandor 35,000.00 4,375.00
318,125.00 90,000.00 408,125.00
8 Pekerjaan daun pintu double teakwood r. ky. kamper per-m2
0.0160 m3 ky. kamper 3,000,000.00 48,000.00
0.8000 kg lem aibon 21,000.00 16,800.00
0.0500 kg paku 8,000.00 400.00
2.2000 m2 teakwood 23,809.52 52,380.95
4.0000 tukang kayu 30,000.00 120,000.00
0.4000 kep. tk. kayu 35,000.00 14,000.00
1.3000 pekerja 25,000.00 32,500.00
0.0650 mandor 35,000.00 2,275.00
168,775.00 117,580.95 286,355.95
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

9 Pekerjaan daun pintu teakwood lapis formica r. ky. kamper/ m2


0.0260 m3 ky. kamper 3,000,000.00 78,000.00
0.8000 kg lem aibon 21,000.00 16,800.00
0.0500 kg paku 8,000.00 400.00
1.1000 m2 teakwood 23,809.52 26,190.48
1.1000 m2 triplek 14,814.81 16,296.30
1.1000 m2 formica 29,100.53 32,010.58
4.5040 tukang kayu 30,000.00 135,120.00
0.4504 kep. tk. kayu 35,000.00 15,764.00
1.3400 pekerja 25,000.00 33,500.00
0.0701 mandor 35,000.00 2,454.08
186,838.08 169,697.35 356,535.43

10 Pekerjaan daun pintu teakwood lapis alumunium r. ky. kamper/ m2


0.0260 m3 ky. kamper 3,000,000.00 78,000.00
0.8000 kg lem aibon 21,000.00 16,800.00
0.0500 kg paku 8,000.00 400.00
1.1000 m2 teakwood 23,809.52 26,190.48
1.1000 m2 triplek 14,814.81 16,296.30
1.1000 m2 alumunium 13,190.73 14,509.80
4.5040 tukang kayu 30,000.00 135,120.00
0.4504 kep. tk. kayu 35,000.00 15,764.00
1.3400 pekerja 25,000.00 33,500.00
0.0701 mandor 35,000.00 2,454.08
186,838.08 152,196.58 339,034.65

11 F2. Pekerjaan daun pintu/ jendela kaca per-m2 t. 3.5 cm


0.0250 m3 ky. kamper 3,000,000.00 75,000.00
0.8500 m2 kaca 5 mm 65,000.00 55,250.00
6.0000 tukang kayu 30,000.00 180,000.00
0.6000 kep. tk. kayu 35,000.00 21,000.00
2.0000 pekerja 25,000.00 50,000.00
251,000.00 130,250.00 381,250.00

12 F37. Pekerjaan rangka plafond per- m2


0.0140 m3 ky. kruing 5/7 1,500,000.00 21,000.00
0.2000 kg paku 5,000.00 1,000.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 22,000.00 56,290.00

13 SpVIII. Pekerjaan penutup plafond triplek 6 mm per- m2


0.0200 kg paku 8,000.00 160.00
1.1000 m2 triplek 6mm 21,164.02 23,280.42
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
13,375.00 23,440.42 36,815.42
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

14 SpVIII. Pekerjaan penutup plafond plat asbes 4 mm per- m2


0.0200 kg paku 8,000.00 160.00
1.1000 m2 asbes 5mm 12,700.00 13,970.00
0.5000 pekerja 25,000.00 12,500.00
0.0250 mandor 35,000.00 875.00
13,375.00 14,130.00 27,505.00
15 Pek. list profil 4/4 plafond ky. kamper per-m2 + cat
0.0480 m3 ky. kamper 2,800,000.00 134,400.00
1.2000 m2 cat kayu 22,006.48 26,407.78
0.0900 kg paku 8,000.00 720.00
1.2000 tukang kayu 30,000.00 36,000.00
0.1200 kep. tk. kayu 35,000.00 4,200.00
0.4054 pekerja 25,000.00 10,135.00
0.0212 mandor 35,000.00 742.00
51,077.00 161,527.78 212,604.78
Harga per-m' = 213,490.78 x 0.04
= 8,504.19
16 Pekerjaan kap baja/ kg
1.1000 kg baja 3,450.00 3,795.00
1.0000 ls las 1,250.00 1,250.00
1.0000 ls alat bantu 750.00 750.00
0.3500 jam pekerja 3,571.43 1,250.00
0.0750 jam tukang besi 4,285.71 321.43
0.0500 jam mandor 5,000.00 250.00
1,821.43 5,795.00 7,616.43
17 F22. Pekerjaan kuda-kuda kruing bentangan kurang dari 7 meter/ m3
1.1000 m3 ky. kruing 1,250,000.00 1,375,000.00
8.0000 kg baut/beugel/angker 8,000.00 64,000.00
24.0000 tukang kayu 30,000.00 720,000.00
2.4000 kep. tk. kayu 35,000.00 84,000.00
8.0000 pekerja 25,000.00 200,000.00
0.4000 mandor 35,000.00 14,000.00
1,018,000.00 1,439,000.00 2,457,000.00

18 F23. Pekerjaan kuda-kuda kruing bentangan lebih dari 7 meter/ m3


1.1000 m3 ky. kruing 1,250,000.00 1,375,000.00
8.0000 kg baut/beugel/angker 8,000.00 64,000.00
36.0000 tukang kayu 30,000.00 1,080,000.00
3.6000 kep. tk. kayu 35,000.00 126,000.00
12.0000 pekerja 25,000.00 300,000.00
0.6000 mandor 35,000.00 21,000.00
1,527,000.00 1,439,000.00 2,966,000.00
19 F5. Pekerjaan gording kruing/ m3
1.1000 m3 ky. kruing 1,250,000.00 1,375,000.00
8.0000 kg baut/beugel/angker 8,000.00 64,000.00
Upah tenaga 2/3 x F.23 = 1,018,000.00
1,018,000.00 1,439,000.00 2,457,000.00
F5. Pekerjaan gording kamper/ m3
1.1000 m3 ky. Kamper 2,800,000.00 3,080,000.00
8.0000 kg baut/beugel/angker 8,000.00 64,000.00
Upah tenaga 2/3 x F.23 = 1,018,000.00
1,018,000.00 3,144,000.00 4,162,000.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

20 F6. Pekerjaan kaso 5/7 reng 2/3 kruing per - m2


0.0110 m3 ky. kruing 1,250,000.00 13,750.00
0.1000 kg paku reng 8,000.00 800.00
0.1500 kg paku usuk 5,000.00 750.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk. kayu 35,000.00 350.00
0.1500 pekerja 25,000.00 3,750.00
0.0050 mandor 35,000.00 175.00
7,275.00 15,300.00 22,575.00
21 Sp. Pgd Pekerjaan kaso 5/7 reng 3/4 kruing per - m2
0.0139 m3 ky. kruing 1,250,000.00 17,375.00
0.1000 kg paku reng 8,000.00 800.00
0.1500 kg paku usuk 5,000.00 750.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk. kayu 35,000.00 350.00
0.1500 pekerja 25,000.00 3,750.00
0.0050 mandor 35,000.00 175.00
7,275.00 18,925.00 26,200.00
21a F19. Pasang rangka untuk asbes/ seng gelombang per - m2
0.0111 m3 ky. kruing 1,250,000.00 13,875.00
0.1000 kg paku 5,000.00 500.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk. kayu 35,000.00 350.00
0.1500 pekerja 25,000.00 3,750.00
0.0075 mandor 35,000.00 262.50
7,362.50 14,375.00 21,737.50

21b H8. Pasangan atap seng / asbes gelombang per - m2


1.1000 m2 seng/ asbes 21,956.52 24,152.17
4.0000 bh paku seng/asbes 750.00 3,000.00
0.2000 tukang kayu 30,000.00 6,000.00
0.0200 kep. tk. kayu 35,000.00 700.00
0.1000 pekerja 25,000.00 2,500.00
0.0050 mandor 35,000.00 175.00
9,375.00 27,152.17 36,527.17
21c H10. Pasangan bubungan seng/ asbes gelombang kecil per - m1
1.0000 m1 seng/ asbes bubungan 12,500.00 12,500.00
4.0000 bh paku 750.00 3,000.00
0.0250 tukang besi 30,000.00 750.00
0.0025 kep. tk. Besi 35,000.00 87.50
0.0250 pekerja 25,000.00 625.00
1,462.50 15,500.00 16,962.50

22 F37. Pekerjaan papan talang per - m2 t. 2 cm


0.0220 m3 ky. Kruing 1,600,000.00 35,200.00
0.2000 kg paku 8,000.00 1,600.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 36,800.00 71,090.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

23 F37. Pasangan papan nok per- m2 t. 2 cm


0.0220 m3 ky. kamper samarinda 3,000,000.00 66,000.00
0.2000 kg paku 8,000.00 1,600.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 67,600.00 101,890.00

Papan nok per/ m1 1/10 * F.22 = 101,890.00 10,189.00

24 F21. Pekerjaan listplang kamper samarinda per/ m2 t. 3 cm


0.0330 M3 kayu kamper 3,000,000.00 99,000.00
0.1000 Kg paku 8,000.00 800.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 99,800.00 134,090.00
Pekerjaan listplang 3/30 kamper samarinda per/ m1
0.3000 x F.21 = 134,090.00 40,227.00
Pekerjaan listplang 3/20 kamper samarinda per/ m1
0.2000 x F.21 = 134,090.00 26,818.00

F21. Pekerjaan listplang kamper samarinda per/ m2 t. 2 cm


0.0220 M3 kayu kamper 3,000,000.00 66,000.00
0.1000 Kg paku 8,000.00 800.00
0.8000 tukang kayu 30,000.00 24,000.00
0.0800 kep. tk. kayu 35,000.00 2,800.00
0.2800 pekerja 25,000.00 7,000.00
0.0140 mandor 35,000.00 490.00
34,290.00 66,800.00 101,090.00
Pekerjaan listplang 2/15 kamper samarinda per/ m1
0.1500 x F.21 = 101,090.00 15,163.50
Pekerjaan listplang 2/10 kamper samarinda per/ m1
0.1000 x F.21 = 101,090.00 10,109.00

25 H2. Pasangan atap genteng plentong / m2


25.0000 bh genteng plentong 800.00 20,000.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk. kayu 35,000.00 350.00
0.2000 pekerja 25,000.00 5,000.00
0.0100 mandor 35,000.00 350.00
8,700.00 20,000.00 28,700.00
26 G78. Pasangan atap genteng beton warna / m2
10.0000 bh genteng beton 3,000.00 30,000.00
0.0600 kg paku 8,000.00 480.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk. kayu 35,000.00 350.00
0.2000 pekerja 25,000.00 5,000.00
0.0100 mandor 35,000.00 350.00
8,700.00 30,480.00 39,180.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

27 H6. Pasangan bubungan genteng biasa / m1 adukan 1 : 3(G16)


5.0000 bh bubungan biasa 1,850.00 9,250.00
0.2700 Zak PC 29,000.00 7,830.00
0.0324 m3 pasir pasang 103,000.00 3,337.20
0.2000 tukang kayu 30,000.00 6,000.00
0.0200 kep. tk. kayu 35,000.00 700.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,400.00 20,417.20 37,817.20

28 H6. Pasangan bubungan genteng beton / m2


3.6500 bh bubungan genteng beton 4,500.00 16,425.00
0.2700 Zak PC 29,000.00 7,830.00
0.0324 m3 pasir pasang 103,000.00 3,337.20
0.2000 tukang kayu 30,000.00 6,000.00
0.0200 kep. tk. kayu 35,000.00 700.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,400.00 27,592.20 44,992.20

29 H21. Talang datar & jurai seng BJLS 30 / m2


0.6667 Lbr seng plat bjls 30 19,000.00 12,666.67
0.0500 kg paku seng 8,000.00 400.00
0.2000 tukang besi 30,000.00 6,000.00
0.0200 kep. tk. besi 35,000.00 700.00
0.2000 pekerja 25,000.00 5,000.00
0.0700 mandor 35,000.00 2,450.00
14,150.00 13,066.67 27,216.67
30 Waterproofing coating isoline 3 mm
0.00 0.00 45,000.00

31 Waterproofing membrane sheet 4 mm


0.00 0.00 55,000.00
G. PEKERJAAN CAT/ PLITUR
1 Pekerjaan cat tembok per-m2 3x ( 1x dasar, 2x cat )
0.4000 kg cat 9,200.00 3,680.00
0.1000 kg plamur 5,900.00 590.00
0.0350 lbr. amplas 3,000.00 105.00
0.1100 tukang cat 30,000.00 3,300.00
0.0110 kep. tk. cat 35,000.00 385.00
0.1800 pekerja 25,000.00 4,500.00
0.0100 mandor 35,000.00 350.00
8,535.00 4,375.00 12,910.00
2 Pekerjaan cat plafond per-m2
0.4000 kg cat 9,200.00 3,680.00
0.1000 kg plamur 5,900.00 590.00
0.0350 lbr. amplas 3,000.00 105.00
0.1100 tukang cat 30,000.00 3,300.00
0.0110 kep. tk. cat 35,000.00 385.00
0.1800 pekerja 25,000.00 4,500.00
0.0100 mandor 35,000.00 350.00
8,535.00 4,375.00 12,910.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

3 Pekerjaan cat kayu per-m2


0.1420 kg cat meni 8,400.00 1,192.80
0.2840 kg cat warna 27,020.00 7,673.68
0.1000 ltr minyak cat 11,700.00 1,170.00
0.1400 lbr. amplas 3,000.00 420.00
0.2250 tukang kayu 30,000.00 6,750.00
0.0225 kep. tk.kayu 35,000.00 787.50
0.1500 pekerja 25,000.00 3,750.00
0.0075 mandor 35,000.00 262.50
11,550.00 10,456.48 22,006.48

4 Pekerjaan cat besi per-m2


0.0840 kg plamur 12,740.00 1,070.16
0.2840 kg cat warna 27,020.00 7,673.68
0.1000 ltr minyak cat 11,700.00 1,170.00
0.1400 lbr. amplas 3,000.00 420.00
0.2250 tukang kayu 30,000.00 6,750.00
0.0225 kep. tk.kayu 35,000.00 787.50
0.2300 pekerja 25,000.00 5,750.00
0.0115 mandor 35,000.00 402.50
13,690.00 10,333.84 24,023.84

5 Pekerjaan residu per-m2


0.3500 kg residu 4,400.00 1,540.00
0.1600 pekerja 25,000.00 4,000.00
0.0080 mandor 35,000.00 280.00
4,280.00 1,540.00 5,820.00

6 Pekerjaan meni kayu/besi per-m2 2 x


0.1680 kg meni 8,400.00 1,411.20
0.1600 pekerja 25,000.00 4,000.00
0.0080 mandor 35,000.00 280.00
4,280.00 1,411.20 5,691.20

7 Pekerjaan cat politur kayu per-m2


0.4500 kg politur 18,400.00 8,280.00
0.3200 ltr minyak cat 11,700.00 3,744.00
0.1400 lbr. amplas 3,000.00 420.00
0.1000 tukang kayu 30,000.00 3,000.00
0.0100 kep. tk.kayu 35,000.00 350.00
0.1500 pekerja 25,000.00 3,750.00
0.0150 mandor 35,000.00 525.00
7,625.00 12,444.00 20,069.00

8 Pekerjaan cat zinc chromat per-m2


0.3200 kg zinc chromat 26,000.00 8,320.00
0.1500 pekerja 25,000.00 3,750.00
0.0150 mandor 35,000.00 525.00
4,275.00 8,320.00 12,595.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Pekerjaan 1 buah closet jongkok teraso


1.0000 Closet jongkok teraso 193,000.00 193,000.00
0.1400 Zak PC @ 50 kg 29,000.00 4,060.00
5.0000 bh batu bata 200.00 1,000.00
0.0100 m3 pasir 103,000.00 1,030.00
0.3200 tukang batu 30,000.00 9,600.00
0.0200 mandor 35,000.00 700.00
10,300.00 198,060.00 208,360.00

Pekerjaan 1 buah closet duduk monoblok INA


1.0000 Closet duduk 900,000.00 900,000.00
0.1400 Zak PC @ 50 kg 29,000.00 4,060.00
5.0000 bh batu bata 200.00 1,000.00
0.0100 m3 pasir 103,000.00 1,030.00
0.3200 tukang batu 30,000.00 9,600.00
0.0200 mandor 35,000.00 700.00
10,300.00 905,060.00 915,360.00

Pekerjaan 1 buah wastafel


1.0000 bh Wastafel 189,000.00 189,000.00
0.0040 Zak PC warna @ 50 kg 29,000.00 116.00
0.8700 tukang batu 30,000.00 26,100.00
0.0790 mandor 35,000.00 2,765.00
28,865.00 189,116.00 217,981.00

Biaya menggilas dengan mesin gilas ( wals ) /30 hari


25.0000 minyak pelumas/ hr 6,000.00 150,000.00
30.0000 sewa mesin/ hr 25,000.00 750,000.00
25.0000 masinis 7,000.00 175,000.00
25.0000 pembantu masinis 6,500.00 162,500.00
30.0000 penjaga 5,000.00 150,000.00
150.0000 pekerja 5,000.00 750,000.00
BG 1,237,500.00 900,000.00 2,137,500.00

Lapis pondasi / 100 m2


8.0000 m3 bt. pecah 3/5 103,000.00 824,000.00
2.0000 m3 pasir urug 0.00 0.00
7.5000 pekerja 25,000.00 187,500.00
0.3750 mandor 35,000.00 13,125.00
A= 200,625.00 824,000.00 1,024,625.00
Biaya menggilas = 2/75 x BG 57,000.00 0.00 57,000.00

B= 257,625.00 824,000.00 1,081,625.00

Biaya/ m2 = B /100 2,576.25 8,240.00 10,816.25


No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Lapis permukaan tebal 8 cm / m2


0.5000 kg aspal 21,956.52 10,978.26
0.0300 m3 bt pecah 2/3 103,000.00 3,090.00
0.0200 m3 trass giling 0.00 0.00
0.0100 m3 pasir pasang 21,000.00 210.00
0.0400 m3 kayu bakar 9,000.00 360.00
1.0000 ls alat kerja sprayer 1,550.00 1,550.00
0.2000 pekerja 25,000.00 5,000.00
0.0200 mandor 35,000.00 700.00
5,700.00 14,068.26 19,768.26
Pasang paving blok / m2
50.0000 bh paving blok t. 6 cm 10x20 687.00 34,350.00
0.2000 tukang batu 30,000.00 6,000.00
0.0200 kep. tukang batu 30,000.00 600.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,300.00 34,350.00 51,650.00

Pasang paving blok / m2


50.0000 bh paving blok t. 8 cm 10x20 785.00 39,250.00
0.2000 tukang batu 30,000.00 6,000.00
0.0200 kep. tukang batu 30,000.00 600.00
0.4000 pekerja 25,000.00 10,000.00
0.0200 mandor 35,000.00 700.00
17,300.00 39,250.00 56,550.00

Pasang got U-20 / m1 diapit pas. bata 2 sisi


0.0600 m3 pas. bata 1 : 5 457,170.00 27,430.20
0.1250 m3 galian tanah 19,625.00 2,453.13
0.0250 m3 urug pasir 95,000.00 2,375.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-20 6,000.00 6,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 39,228.33 41,226.33

Pasang got U-30 / m1 diapit pas. bata 2 sisi


0.0900 m3 pas. bata 1 : 5 457,170.00 41,145.30
0.1800 m3 galian tanah 19,625.00 3,532.50
0.0300 m3 urug pasir 95,000.00 2,850.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-30 8,000.00 8,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 56,497.80 58,495.80

Pasang got U-40 / m1 diapit pas. bata 2 sisi


0.1200 m3 pas. bata 1 : 5 457,170.00 54,860.40
0.2800 m3 galian tanah 19,625.00 5,495.00
0.0350 m3 urug pasir 95,000.00 3,325.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-40 14,000.00 14,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 78,650.40 80,648.40
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Pasang got U-20 / m1 diapit pas. bata 1 sisi


0.0300 m3 pas. bata 1 : 5 457,170.00 13,715.10
0.0700 m3 galian tanah 19,625.00 1,373.75
0.0175 m3 urug pasir 95,000.00 1,662.50
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-20 6,000.00 6,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 23,721.35 25,719.35

Pasang got U-30 / m1 diapit pas. bata 1 sisi


0.0450 m3 pas. bata 1 : 5 457,170.00 20,572.65
0.1350 m3 galian tanah 19,625.00 2,649.38
0.0225 m3 urug pasir 95,000.00 2,137.50
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-30 8,000.00 8,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 34,329.53 36,327.53

Pasang got U-40 / m1 diapit pas. bata 1 sisi


0.0600 m3 pas. bata 1 : 5 457,170.00 27,430.20
0.2200 m3 galian tanah 19,625.00 4,317.50
0.0275 m3 urug pasir 95,000.00 2,612.50
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-40 14,000.00 14,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 49,330.20 51,328.20

Pasang got U-20 / m1


0.0400 m3 galian tanah 19,625.00 785.00
0.0100 m3 urug pasir 95,000.00 950.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-20 6,000.00 6,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 8,705.00 10,703.00

Pasang got U-30 / m1


0.0900 m3 galian tanah 19,625.00 1,766.25
0.0150 m3 urug pasir 95,000.00 1,425.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-30 8,000.00 8,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 12,161.25 14,159.25

Pasang got U-40 / m1


0.1600 m3 galian tanah 19,625.00 3,140.00
0.0200 m3 urug pasir 95,000.00 1,900.00
0.0050 m3 spesi 1 : 2 : 3 sambungan 194,000.00 970.00
1.0000 m1 got U-40 14,000.00 14,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 20,010.00 22,008.00
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Pasang got Ø-20 / m1


0.0600 m3 galian tanah 19,625.00 1,177.50
0.0200 m3 urug tanah kembali 6,541.67 130.83
0.0100 m3 urug pasir 95,000.00 950.00
0.0100 m3 spesi 1 : 2 : 3 sambungan 194,000.00 1,940.00
1.0000 m1 got Ø-20 12,000.00 12,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 16,198.33 18,196.33

Pasang got Ø-30 / m1


0.1200 m3 galian tanah 19,625.00 2,355.00
0.0300 m3 urug tanah kembali 6,541.67 196.25
0.0150 m3 urug pasir 95,000.00 1,425.00
0.0100 m3 spesi 1 : 2 : 3 sambungan 194,000.00 1,940.00
1.0000 m1 got Ø-30 16,000.00 16,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 21,916.25 23,914.25

Pasang got Ø-40 / m1


0.2000 m3 galian tanah 19,625.00 3,925.00
0.0400 m3 urug tanah kembali 6,541.67 261.67
0.0200 m3 urug pasir 95,000.00 1,900.00
0.0100 m3 spesi 1 : 2 : 3 sambungan 194,000.00 1,940.00
1.0000 m1 got Ø-40 28,000.00 28,000.00
0.0666 tukang batu 30,000.00 1,998.00
1,998.00 36,026.67 38,024.67

Pasang kansteen beton 15/20/30 1 : 2 : 3 / m1


0.0300 m3 beton 1 : 2 : 3 492,890.00 14,786.70
0.0200 m3 galian tanah 19,625.00 392.50
0.0050 m3 pasir urug 95,000.00 475.00
0.0033 m3 begesting 861,000.00 2,841.30
0.00 18,495.50 18,495.50

Bak sampah 1 x 1 x 1 m3/ unit


0.6000 m3 pasangan bata 1 : 5 457,170.00 274,302.00
9.0000 m2 plesteran 1 : 5 22,955.30 206,597.70
0.1125 m3 rabat beton 1 : 3 : 5 461,710.00 51,942.38
0.1125 m3 urug pasir 95,000.00 10,687.50
1.0000 m2 tutup seng + rangka besi 55,000.00 55,000.00
0.00 598,529.58 598,529.58

Bak kontrol 40/40 + tutup plat beton


0.0960 m3 pasangan bata 1 : 5 457,170.00 43,888.32
0.7040 m2 plesteran 1 : 5 22,955.30 16,160.53
0.0080 m3 rabat beton 1 : 3 : 5 461,710.00 3,693.68
0.0080 m3 urug pasir 95,000.00 760.00
0.0080 m3 plat beton 194,000.00 1,552.00
0.00 66,054.53 66,054.53
No. URAIAN HARGA
SATUAN UPAH BAHAN JUMLAH

Bak kontrol 50/50 + tutup plat beton


0.1500 m3 pasangan bata 1 : 5 457,170.00 68,575.50
1.1000 m2 plesteran 1 : 5 22,955.30 25,250.83
0.0125 m3 rabat beton 1 : 3 : 5 461,710.00 5,771.38
0.0125 m3 urug pasir 95,000.00 1,187.50
0.0125 m3 plat beton 194,000.00 2,425.00
0.00 103,210.21 103,210.21

Bak kontrol 60/60 + tutup plat beton


0.2160 m3 pasangan bata 1 : 5 457,170.00 98,748.72
1.5840 m2 plesteran 1 : 5 22,955.30 36,361.20
0.0180 m3 rabat beton 1 : 3 : 5 461,710.00 8,310.78
0.0180 m3 urug pasir 95,000.00 1,710.00
0.0180 m3 plat beton 194,000.00 3,492.00
0.00 148,622.70 148,622.70

Menara air besi siku 50.50.5 tinggi 3 m


252.3700 kg besi siku 7,616.43 1,922,158.08
0.2560 m3 pondasi beton 1 : 2 : 3 492,890.00 126,179.84
0.00 2,048,337.92 2,048,337.92

Menara air besi siku 50.50.5 tinggi 3 m


194.3667 kg besi siku 7,616.43 1,480,380.09
0.2560 m3 pondasi beton 1 : 2 : 3 492,890.00 126,179.84
0.00 1,606,559.93 1,606,559.93

Teralis besi/ m2
4.7509 kg besi beton dia 10 6,000.00 28,505.40
4.6310 kg plat strip 30.3 4,500.00 20,839.50
1.0000 ls las 15,000.00 15,000.00
1.0000 ls alat bantu 6,000.00 6,000.00
10.0000 bh sekrup 350.00 3,500.00
1.0000 m2 cat besi 24,023.84 24,023.84
3.2837 tukang kayu 4,285.71 14,073.00
0.7036 pekerja 3,571.43 2,512.86
0.4691 mandor 5,000.00 2,345.50
18,931.36 97,868.74 116,800.10

Septictank + peresapan kapasitas 15 orang


21.0000 m3 galian 19,625.00 412,125.00
0.2500 urugan kembali 1/4 galian 6,541.67 1,635.42
3.0000 m3 pas bata 1 : 5 457,170.00 1,371,510.00
0.7000 m3 beton tumbuk 1 : 3 : 6 461,710.00 323,197.00
0.2000 m3 plat beton bertulang 2,332,140.00 466,428.00
1.5000 m3 kerikil saringan 107,000.00 160,500.00
2.0000 m3 pasir saringan 107,000.00 214,000.00
20.0000 kg ijuk saringan 2,000.00 40,000.00
254,000.00 2,735,395.42 2,989,395.42
BIAYA PENGUKURAN TANAH
Volume Satuan Harga Jumlah
1 Pengukuran 50,000.00 m2 450.00 22,500,000.00
2 Sewa Theodholit (1.00) ls 5,000,000.00 (5,000,000.00)
3 Sewa Water Pas (1.00) ls 5,000,000.00 (5,000,000.00)
4 Sewa bak ukur (1.00) ls 300,000.00 (300,000.00)
5 Perlengkapan (1.00) ls 300,000.00 (300,000.00)
6 Tukang 2 orang (1.00) ls 420,000.00 (420,000.00)
11,480,000.00