Rab 1 Lokal RKB Lt.i Kayubihi

BAHAN BANGUNAN DAN UPAH KERJA 2012
HPS APBD PERUBAHAN
NO URAIAN SATUAN
A. BAHAN PASANGAN
1 Kerikil beton uk. 3 cm s/d 4 cm M3
2 Kerikil Koral M3
3 Semen PC (50 Kg) SNI Kg
4 Semen warna Kg
5 Pasir beton M3
6 Pasir pasang M3
7 Pasir urug M3
8 Kerikil M3
9 Kerikil beton M3
10 Tanah Urug M3
11 Koral beton M3
12 Aspal bitumen Kg
13 Buis Beton dia 100 cm M'
16 Buis Beton dia 30cm M'
17 Air Ltr
18 Spacer bh
19 Filler kG
20 Minyak tanah Liter
21 Bensin non subsidi Liter
22 Oli/Pelumas Liter
23 Solar non subsidi Liter
B. BAHAN PONDASI
1 Batu kali M3
2 Batu belah 15-20 cm M3
C. BAHAN LANTAI
1 Keramik 20 x 20 klas I setara asia tile m2
4 Keramik non slyp 10/10 (Keramik kamar mandi) m2
8 Tegel pc 20/20 m2
9 Tegel plynt 15/30 keramik m2
10 Keramik 20 x 20 klas I setara asia tile Buah
13 Keramik non slyp 10/10 Buah
16 Tegel pc 20/20 Buah
17 Tegel plynt 15/30 keramik Buah
18 Plint keramik 10 x 30 cm Buah
19 Ubin keramik 30 x 30 cm anti slip M2
20 Paving stone 6cm m2
21 Paving stone 8cm m2
22 Paving block 8 cm
23 Granit m2
24 Platinum m2
25 Plint keramik artistik (10x20) cm Buah
28 Marmer (100x100) cm Buah
D BAHAN DINDING
1 Keramik dinding 20 x 20 klas I setara asia tile m2
6 Bata merah 5x11x22 Cm Buah
7 Bata berongga ekspose Buah
8 Batako UK. 20 X 40 X 10 Buah
9 Hollow Block 15/Batako Buah
10 Hollow Block 20/batako Buah
11 Glassblock (mulia) Buah
12 Roster/kerawang Buah
13 Roster ukir paras 25 x 25 Buah
16 Bedeg/bilik bambu, klas I M2
17 Miil Kg
18 Bata gosok biji
19 Batu palimanan putih 30 x 30 tebal 2cm M2
20 Batu palimanan putih 30 x 30 tebal 3 cm M2
21 Batu palimanan putih 30 x 30 tebal 4 cm M2
22 Batu palimanan putih 30 x 30 tebal 5cm M2
23 Batu Candi 30 x 30 tebal 2cm M2
27 Glass block bh
28 - Paras ukir silakarang bh
29 - Paras kerobokan 50 x 20 x 12 bh
30 Batu Paras abu-abu M2
31 Batu hitam M2
32 Batu Hitam ex. Karangasem T= 5 cm bh
E. BAHAN PENUTUP LANGIT-LANGIT

1 Plywood 4 mm Lbr
2 plywood 4' x 3' x 6 mm Lbr
3 Plywood 4' x 8' x 4 mm Lbr
4 Plywood tebal 9 mm Lbr
5 Eternit, uk. 100 x 100 lbr
6 Teakwood lbr
7 Kalsiboard 240 x 110 tebal 4mm lbr
8 Asbes 4mm Lbr
F BAHAN PENUTUP ATAP

1 Seng gelombang 3"-5" Lbr
2 Seng gelombang bjls 32 Lbr
3 Seng plat 3" x 6" bjls 28 Lbr
4 Seng gelombang bjls 20 Lbr
5 Seng plat 3" x 6" bjls 20 Lbr
6 Bubungan seng Buah
7 Genteng plentong pres mini Buah
8 Bubungan plentong pres mini Buah
9 Asbes gelombang Lbr
10 Bubungan stel gelombang Lbr
11 Genteng sirap ikat
12 Genteng subeng polos Buah
13 Genteng subeng berwarna Buah
14 Ijuk ikat
15 Plat asbes 6 mm Lbr
16 Bubungan genteng plentong "s" bh
17 Genteng plentong "s" bh
18 Seng datar bjls 0.3 m
19 Seng gelombang kecil lbr
20 Bubungan asbes gelombang m
21 Asbes gelombang kecil lbr
22 Atap sirap (bambu/kayu) m2
23 bubungan sirap M'
24 Fiber gelombang m2
25 Talang paralon Ø1/2 M'
26 Karet talang lebar 45 M'
G. BAHAN KAYU
1 Kayu lapis 4 mm uk. 8" x 4" lbr
2 Kayu bengkerai papan 3/20 m3
3 Kayu bengkerai balok m3
4 Kayu merbau papan m3
5 Kayu merbau balok m3
8 Kayu usuk 5/7 (kruwing) M3
9 Kayu usuk 4/6 (kruwing) M3
10 Kayu papan 3/20 (kruwing) M3
11 Kayu (kruwing) M3
12 Kayu kaso 5/7 (kruwing) M3
13 Kayu 5/7 kamper M3
14 Kayu kamper balok 8/12 M3
15 Kayu kamper papan 3/20 M3
18 Kayu kamper usuk 4/6 M3
19 Kayu kamper papan M3
20 Kayu usuk 4/6 (albesia) M3
21 Kayu balok (kruwing) 8/12 M3
22 Kayu albesia M3
23 Papan albesia M3
24 Kayu papan 3 cm M3
25 Kayu papan M3
26 List kayu 2/4 Btg
27 List kayu 2/3 x 4 mtr Btg
28 List kayu pofil Btg
29 Lem kayu Kg
30 Minyak bekisting Ltr
31 Pas. Jaro Buah
32 Ring - ring 5 - 8 cm polos M'
33 Jaro 30 Buah
34 Jaro 40 Buah
35 Bambu Ø 8-10/4m Btg
H. BAHAN BESI
1 Besi strip, P = 6 m' - 5 cm bt
2 Besi strip, P …………. M' bt
3 Besi strip Kg
5 Kawat beton Kg
6 Kawat bronjong Kg
8 Kawat ikat beton Kg
9 Kawat nyamuk M'
10 Kawat harmonika 5 x 5 cm M'
11 Paku uk. 3 cm - 7 cm Kg
12 Paku uk. 5 cm - 12 cm Kg
13 Paku list Kg
14 Paku seng Kg
15 Paku usuk Kg
16 Paku skrup 1/2" Kg
17 Paku skrup 2" Kg
18 Paku biasa 2"-5" Kg
19 Paku Kg
20 Paku reng Kg
21 Paku biasa Kg
22 Paku biasa 1/2"-1" Kg
23 Paku biasa 0,5"-1" atau skrup Kg
24 Paku biasa 0,5"-1" Kg
25 Kunci tanam biasa Buah
26 Engsel pintu Buah
27 Engsel jendela Buah
28 Kait angin Buah
29 Kunci slot Buah
30 Gerendel Buah
31 Pagar brc jadi (P. 2,4 m) unit
32 Besi angkur ø=8 mm Kg
33 Besi tulangan beton polos Kg
34 Besi tulangan beton ulir Kg
35 Besi baja IWF Kg
36 Rolling door alluminium m²
I BAHAN SANITAIR / SALURAN AIR

1 Pipa galvanis ø 1/2" M'
2 Pipa galvanis ø 1" M'
9 Pipa PVC ø 1/2" M'
11 Pipa PVC ø 1" M'
18 Kran air Buah
19 Seal tape Buah
20 Cermin m2
21 Bak mandi fibre glass 70 x 70 x 66 bh
22 Bak mandi fibre glass 60 x 60 bh
23 Bak mandi beton keramik 50 cm bh
24 Kloset duduk keramik bh
25 Kloset duduk putih bh
26 Kloset duduk warna bh
27 Kloset jongkok keramik standar bh
28 Kloset jongkok putih lokal bh
29 Kloset jongkok warna bh
30 Kloset jongkok porselen Buah
31 Urinoar keramik standar bh
32 Wastafel counter bh
33 Wastafel putih bh
34 Wastafel berwarna bh
35 Profil tank fiber 1100 liter bh
38 Profil tank fiber stainless steel 700 liter bh
39 Profil tank fiber stainless steel 1100 liter bh
40 Pompa air 250 watt/30 m bh
44 Shower bh
45 Hand Shower bh
46 Tempat sabun bh
47 Floor drain bh
48 Floor drain plastik biasa bh
49 cermin 50 x 70 (tanpa bingkai) bh
50 cermin 50 x 70 (dengan bingkai) bh
51 Amprah air unit
J BAHAN FINISHING
1 Cat penutup 2X Kg
2 Vernis Kg
3 Amplas Lbr
4 Kuas Buah
5 Plamir Kg
6 Meni besi Kg
7 Dempul Kg
8 Cat meni Kg
9 Cat besi Kg
10 Cat dinding Kg
11 Cat tembok setara vinilek Kg
12 Cat kayu Kg
13 Cat dasar Kg
14 Thiner Kg
15 Plamur tembok Kg
16 Wood filter Kg
17 Solar yellow Kg
18 Clear gloss Kg
19 Clear dof Kg
20 Politur (dayak) Kg
K. BAHAN INSTALASI
1 Pas. Stop kontak setara broco Buah
2 Pas. Saklar tunggal Buah
3 Pas. Lampu kelas tl 20 watt Buah
Bola lampu Pijar 10 Watt Biji
Bola lampu TL 10 Watt Biji
4 Pas. Saklar ganda Buah
5 Pas. Zekring/Fuse Box 1 Group (MCB) set
6 Pemasangan arde /pentanahan set
7 Pas. Kabel NYM 3 x 2,5 meter M'
8 Biaya Penyambungan Listrik (permen ESDM No. 07
Tahun 2010, Data PLN Bangli
- 450 VA Unit
- 900 VA Unit
- 1300 VA Unit
- 2200 VA Unit
- 3500 VA Unit
- 4400 VA Unit
- 5500 VA Unit
- 7700 VA Unit
9 Pemasangan 1 Titik Lampu ttk
Pas. Fiting setara broco Buah
Pas. Lampu spot light 80W buah
L. BAHAN LAIN - LAIN

1 Kaca bening 3 mm m2
4 Kaca nako m2
5 Jendela nako M2
6 Jendela nako (rangka + kaca 5 mm) m2
M. BAHAN STIL BALI

1 Padmasana Batu Selem T=3m unit
2 Padmasana Batu Lahar T=2,5m unit
3 Padmasana Batu Putih ( ukir )T=3m unit
4 Padmasana Batu Putih ( biasa )T=3m unit
5 Padmasana Batu Putih ( biasa )T=2,5m unit
6 Padmasari unit
7 - Lambang ukir jati m'
8 - Pemucu ring - ring ukir Buah
9 - Ring-Ring ukir Kamper m'
10 Mudra ukir Buah
11 Mudra polos Buah
12 Bentala ukir Buah
13 Bentala polos Buah
14 Candi bentar Cetak kapal pepalihan unit
15 Candi bentar Cetak kapal biasa unit
16 Tembok cetak kapal M2
17 Paduraksa cetak kapal pepalihan stl
18 Paduraksa cetak kapal biasa stl
19 Batu hitam m²
20 Batu palimanan m²
32 Ikut keledu set
Ikut keledu batu hitam
33 Mudra bh
34 Menur paras bh
35 Tali pengikat Glg
35 Menur batu hitam bh
N. BAHAN LAIN-LAIN
1 Formika 4' x 8' x 4 mm Lbr
2 Solar liter
3 Minyak pelumas liter
DATA UPAH KERJA
NO TENAGA KERJA SATUAN
1 Tukang batu Hari

2 Kepala Tukang Batu Hari
3 Tukang kayu Hari
4 Kepala Tukang Kayu Hari
5 Tukang besi Hari
6 Kepala Tukang Besi Hari
7 Tukang cat Hari
8 Kepala Tukang cat Hari
9 Pekerja Hari
10 Mandor Hari
11 Tukang setil bali Hari
12 Kepala tukang setil bali Hari
13 Tukang pipa Hari
14 Tukang bongkar Hari
15 Tukang Las Hari
16 Kepala Tukang Las Hari
2
HARGA SATUAN HARGA SATUAN
150,000.00 150,000.00
150,000.00 150,000.00
1,240.00 62,000.00 3,720,000.00 1,248.00
11,000.00 11,000.00
115,000.00 112,000.00
125,000.00 1,125,000 2,250,000 130,000.00
99,000.00 100,000.00
121,000.00 121,000.00
150,000.00 150,000.00
67,500.00 405,000.00 810,000.00 67,500.00
150,000.00 150,000.00
9,833.00
158,000.00 #VALUE! 158,000.00
88,000.00 #VALUE! 88,000.00
68,200.00 #VALUE! 68,200.00
48,400.00 #VALUE! 48,400.00
44.00 44.00
600.00 600.00
900.00 900.00
8,000.00 5,500.00
9,742.85 4,500.00
28,000.00 28,000.00
10,434.65 4,500.00
145,000.00 1,305,000.00 3,915,000.00 144,000.00

151,000.00 151,000.00
55,000.00 55,000.00
58,000.00 58,000.00
60,000.00 60,000.00
37,000.00 37,000.00
46,000.00 46,000.00
39,000.00 39,000.00
41,000.00 41,000.00
30,000.00 30,000.00
39,000.00 39,000.00
2,200.00 2,200.00
5,220.00 5,220.00
9,600.00 9,600.00
370.00 370.00
1,840.00 1,840.00
3,690.00 3,690.00
1,200.00 1,200.00
1,800.00 1,800.00
7,000.00 7,000.00
46,000.00 46,000.00
50,000.00 50,000.00
60,000.00 60,000.00
78,000.00 78,000.00
290,000.00 290,000.00
50,000.00 50,000.00
3,700.00 3,700.00
3,000.00 3,000.00
3,900.00 3,900.00
225,000.00 225,000.00
51,000.00 51,000.00
47,000.00 47,000.00
55,000.00 55,000.00
54,000.00 54,000.00
1,200.00 2,400,000.00 1,200.00
3,000.00 3,000.00
1,700.00 1,800.00
1,700.00 1,800.00
1,700.00 1,800.00
20,000.00 20,000.00
2,200.00 2,200.00
2,800.00 2,800.00
7,000.00 7,000.00
5,000.00 5,000.00
14,000.00 14,000.00
66,600.00 #VALUE! 66,600.00

70,000.00 #VALUE! 70,000.00
80,000 #VALUE! 80,000
120,000 #VALUE! 120,000
14,000 #VALUE! 14,000
95,000 #VALUE! 95,000
62,000 #VALUE! 62,000
26,000 #VALUE! 26,000
38,500.00 38,500.00
39,500.00 39,500.00
36,500.00 36,500.00
39,000.00 39,000.00
41,500.00 41,500.00
39,000.00 39,000.00
1,500.00 2,250,000.00 1,500.00
1,700.00 1,700.00
27,000.00 27,000.00
13,500.00 13,500.00
66,000.00 66,000.00
1,900.00 1,900.00
2,000.00 2,000.00
4,500.00 4,500.00
14,000.00 14,000.00
3,000.00 3,000.00
2,500.00 2,500.00
25,000.00 25,000.00
38,600.00 38,600.00
30,000.00 30,000.00
32,000.00 32,000.00
225,000.00 225,000.00
175,000.00 175,000.00
47,000.00 47,000.00
14,000.00 14,000.00
7,500.00 7,500.00
8,000.00 8,000.00
8,500.00 8,500.00
8,700.00 8,700.00
10,000.00 10,000.00
13,800.00 13,800.00
55,000.00 55,000.00
8,500,000.00 8,500,000.00
7,800,000.00 7,800,000.00
8,400,000.00 8,400,000.00
7,740,000.00 7,740,000.00
4,500,000.00 4,500,000.00
4,500,000.00 4,500,000.00
5,850,000.00 5,850,000.00
4,500,000.00 4,500,000.00
4,000,000.00 4,000,000.00
7,500,000.00 7,500,000.00
7,300,000.00 7,300,000.00
7,400,000.00 7,400,000.00
7,300,000.00 7,300,000.00
7,500,000.00 7,500,000.00
6,800,000.00 6,800,000.00
7,400,000.00 7,400,000.00
1,750,000.00 11,200,000.00 1,750,000.00
5,275,000.00 5,275,000.00
1,750,000.00 1,750,000.00
1,750,000.00 1,750,000.00
2,000,000.00 2,000,000.00
2,000,000.00 2,000,000.00
25,000.00 25,000.00
25,000.00 25,000.00
27,500.00 27,500.00
13,000.00 13,000.00
7,500.00 7,500.00
7,000.00 7,000.00
18,000.00 18,000.00
4,800.00 4,800.00
6,500.00 6,500.00
12,000.00 12,000.00
60,000.00 60,000.00
60,000.00 60,000.00
19,000.00 19,000.00
18,000.00 18,000.00
18,500.00 18,500.00
18,500.00 18,500.00
17,500.00 17,500.00
28,000.00 28,000.00
18,500.00 18,500.00
18,500.00 370,000.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
6,000.00 6,000.00
24,000.00 24,000.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
18,500.00 18,500.00
50,000.00 50,000.00
19,000.00 19,000.00
16,000.00 16,000.00
17,000.00 17,000.00
65,000.00 65,000.00
9,500.00 9,500.00
440,000.00 440,000.00
8,700.00 8,700.00
8,700.00 8,700.00
9,500.00 9,500.00
25,000.00 #VALUE! 25,000.00

30,000.00 #VALUE! 30,000.00
32,500.00 #VALUE! 32,500.00
38,400.00 #VALUE! 38,400.00
47,500 #VALUE! 47,500
50,000 #VALUE! 50,000
75,400 #VALUE! 75,400
76,000 #VALUE! 76,000
5,700 #VALUE! 5,700
8,200 #VALUE! 8,200
8,800 #VALUE! 8,800
12,200 #VALUE! 12,200
16,000 #VALUE! 16,000
23,000 #VALUE! 23,000
26,500 #VALUE! 26,500
40,700 #VALUE! 40,700
54,750 #VALUE! 54,750
20,000 20,000
1,300 1,300
63,000 63,000
210,000.00 210,000.00
205,000.00 205,000.00
75,000.00 75,000.00
1,350,000.00 1,350,000.00
1,150,000.00 1,150,000.00
1,350,000.00 1,350,000.00
135,000.00 135,000.00
115,000.00 115,000.00
140,000.00 140,000.00
162,000.00 162,000.00
138,000.00 138,000.00
825,000.00 825,000.00
250,000.00 250,000.00
412,500.00 412,500.00
1,190,000.00 1,190,000.00
550,000.00 550,000.00
740,000.00 740,000.00
2,188,800.00 2,188,800.00
3,060,000.00 3,060,000.00
512,500.00 512,500.00
460,000.00 460,000.00
1,377,000.00 1,377,000.00
2,276,100.00 2,276,100.00
85,000.00 85,000.00
65,000.00 65,000.00
29,200.00 29,200.00
33,000.00 33,000.00
14,500.00 14,500.00
110,000.00 110,000.00
160,000.00 160,000.00
42,000.00 42,000.00
36,700.00 36,700.00
2,600.00 2,600.00
3,000.00 3,000.00
19,000.00 19,000.00
23,200.00 23,200.00
21,600.00 21,600.00
22,700.00 22,700.00
41,300.00 41,300.00
39,000.00 39,000.00
20,700.00 20,700.00
50,500.00 50,500.00
24,300.00 24,300.00
27,000.00 27,000.00
11,000.00 11,000.00
31,000.00 31,000.00
38,000.00 38,000.00
48,800.00 48,800.00
43,000.00 43,000.00
39,200.00 39,200.00
20,000.00 20,000.00
13,000.00 13,000.00
35,000.00 35,000.00
5,175.00 5,175.00
5,175.00 5,175.00
5,750.00 5,750.00
11,500.00 11,500.00
16,100.00 16,100.00
28,750.00 28,750.00
25,000.00 25,000.00
60,000.00 60,000.00
25,000.00 25,000.00
6,000.00 6,000.00
337,500.00 337,500.00
675,000.00 675,000.00
975,000.00 975,000.00
1,650,000.00 1,650,000.00
2,712,500.00 2,712,500.00
3,410,000.00 3,410,000.00
4,262,500.00 4,262,500.00
5,967,500.00 5,967,500.00
150,000.00 150,000.00
15,000.00 15,000.00
46,000.00 46,000.00
55,000.00 55,000.00
103,500.00 103,500.00
120,000.00 120,000.00
120,000.00 120,000.00
125,000.00 125,000.00
140,000.00 140,000.00
35,000.00 35,000.00
45,000.00 45,000.00
83,000.00 83,000.00
85,000.00 85,000.00
115,000.00 115,000.00
122,000.00 122,000.00
4,500.00 4,500.00
28,000.00 28,000.00
HARGA SATUAN HARGA SATUAN
55,000.00 55,000.00
60,000.00 7,200,000.00 60,000.00
60,000.00 60,000.00
65,000.00 65,000.00
55,000.00 55,000.00
60,000.00 60,000.00
55,000.00 55,000.00
60,000.00 60,000.00
42,000.00 42,000.00
67,000.00 67,000.00
70,000.00 70,000.00
74,000.00 74,000.00
60,000.00 60,000.00
41,000.00 41,000.00
58,000.00 58,000.00
63,000.00 63,000.00
34,115,000
ANALISA BIAYA KONSTRUKSI (ABK)
BANGUNAN GEDUNG DAN PERUMAHAN
HARGA SATUAN HARGA

NO URAIAN
( Rp.) (BAHAN)
1 2 3 4
I PEKERJAAN TANAH
1 1.000 M3 Menggali 1 m3 tanah biasa sedalam 1
meter
0.750 Oh Pekerja 42,000.00
0.025 Oh Mandor 67,000.00
Total :
meter
0.900 Oh Pekerja 42,000.00
0.045 Oh Mandor 67,000.00
Total :
3 1.000 M3 Mengurug kembali 1 m3 galian tanah
biasa sedalam 1 meter
0.250 Oh Pekerja 42,000.00
0.008 Oh Mandor 67,000.00
Total :
4 1.000 M3 Mengurug 1 m3 pasir urug
1.200 M3 Pasir urug 100,000.00 120,000.00
0.300 Oh Pekerja 42,000.00
0.010 Oh Mandor 67,000.00
120,000.00
II PEKERJAAN PONDASI
1 1.000 M3 Memasang 1 m3 pondasi batu belah
campuran 1 PC : 6 PP
1.200 M 3
Batu belah 15 cm/20 cm 160,000.00 192,000.00
117.000 Kg Portland Cement 1,350.00 157,950.00
0.561 M3 Pasir pasang 150,000.00 84,150.00
1.500 Oh Pekerja 42,000.00
0.750 Oh Tukang batu 55,000.00
0.075 Oh Kepala Tukang 60,000.00
0.075 Oh Mandor 67,000.00
Total : 434,100.00
2 1.000 M3 Memasang 1 m3 batu kosong
1.200 M3 Batu belah 15 cm/20 cm 160,000.00 192,000.00
0.432 M3 Pasir urug 100,000.00 43,200.00
0.780 Oh Pekerja 42,000.00
0.039 Oh Mandor 67,000.00
Total : 235,200.00
III PEKERJAAN BETON
1 1 M3 Membuat beton 1Pc : 3Ps : 5Krl
218.0000 Kg Semen portland 1,350.00 294,300.00
0.5200 M3
Pasir beton 137,500.00 71,500.00
0.8700 M3 Koral beton 129,000.00 112,230.00
1.6500 Oh Pekerja 42,000.00
0.2500 Oh Tukang batu 55,000.00
0.0800 Oh Mandor 67,000.00
Total : 478,030.00
2 1.000 M 3
Membuat 1 m3 pondasi beton
bertulang (150 Kg besi + bekesting)
0.200 M3 Kayu kelas III (albesia ) 1,500,000.00 300,000.00

1.500 Kg Paku 5 cm - 12 cm 17,000.00 25,500.00
0.400 Ltr Minyak bekisting 10,000.00 4,000.00
157.500 Kg Besi beton polos 8,200.00 1,291,500.00
2.250 Kg Kawat beton 15,000.00 33,750.00
0.540 M3 Pasir beton 137,500.00 74,250.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.300 Oh Pekerja 42,000.00
1.300 Oh Tukang kayu 60,000.00
1.050 Oh Tukang besi 55,000.00
0.262 Oh Kepala Tukang Batu 60,000.00
0.265 Oh Mandor 67,000.00
Total : 2,304,100.00
3 1.000 M3 Membuat 1 m3 sloof beton bertulang
(120 Kg besi + bekisting)

0.270 M 3
Kayu kelas III (albesia ) 2,100,000.00 567,000.00
2.000 Kg Paku 5 cm - 12 cm 17,000.00 34,000.00
2.250 Kg Kawat beton 15,000.00 33,750.00
0.540 M3 Pasir beton 137,500.00 74,250.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.650 Oh Pekerja 42,000.00
0.283 Oh Mandor 67,000.00
Total : 2,315,100.00
4 1.000 M 3
Membuat 1 m3 kolom beton
bertulang (80 Kg besi + bekisting)
3.200 Kg Paku 5 cm - 12 cm 17,000.00 54,400.00
85.000 Kg Besi beton polos 8,200.00 697,000.00
2.250 Kg Kawat beton 15,000.00 33,750.00
0.540 M3 Pasir beton 137,500.00 74,250.00
0.810 M3 Kerikil 150,000.00 121,500.00
0.140 M3 Kayu usuk (albesia) 1,500,000.00 210,000.00
2.800 Lbr Plywood tebal 6 mm 72,500.00 203,000.00
5.300 Oh Pekerja 42,000.00
0.265 Oh Mandor 67,000.00
Total : 1,863,500.00
5 1.000 M3 Membuat 1 m3 kolom beton
bertulang (150 Kg besi + bekisting)
3.200 Kg Paku 5 cm - 12 cm 17,000.00 54,400.00
2.250 Kg Kawat beton 15,000.00 33,750.00
0.540 M3 Pasir beton 137,500.00 74,250.00
0.810 M3 Kerikil 150,000.00 121,500.00
0.120 M3 Kayu kelas III balok (Balok) 5,275,000.00 633,000.00
14.000 Btg Bambu Ø 8-10 cm, panjang 4 m 15,000.00 210,000.00
5.300 Oh Pekerja 42,000.00
0.265 Oh Mandor 67,000.00
Total : 3,826,000.00
6 1.000 M3 Membuat Balok beton bertulang (175
Kg besi + bekisting)
3.200 Kg Paku biasa 2' - 5' 17,000.00 54,400.00
2.500 Kg Kawat beton 15,000.00 37,500.00
0.520 M3 Pasir beton 137,500.00 71,500.00
0.780 M3 Koral beton 150,000.00 117,000.00
0.140 M3 Kayu balok 2,100,000.00 294,000.00
5.960 Oh Pekerja 42,000.00 250,320.00
0.208 Oh Mandor 60,000.00
Total : 3,930,770.00
7 1.000 M3 Membuat Balok beton bertulang (120
Kg besi + bekisting)
3.200 Kg Paku biasa 2' - 5' 17,000.00 54,400.00
2.250 Kg Kawat beton 15,000.00 33,750.00
0.520 M3 Pasir beton 137,500.00 71,500.00
0.780 M3 Koral beton 150,000.00 117,000.00
0.140 M3 Kayu balok 5,275,000.00 738,500.00
5.960 Oh Pekerja 42,000.00
0.208 Oh Mandor 60,000.00
Total : 3,649,700.00
1.000 M' Membuat 1 m' kolom praktis beton
bertulang (11 x 11) Cm
0.002 M3 Kayu kelas III (Albesia) 1,750,000.00 3,500.00
0.010 Kg Paku 5 cm - 12 cm 18,500.00 185.00
0.450 Kg Kawat beton 18,000.00 8,100.00
0.006 M3 Pasir beton 115,000.00 690.00
0.009 M3 Kerikil 150,000.00 1,350.00
0.180 Oh Pekerja 42,000.00
0.009 Oh Mandor 67,000.00
Total : 44,885.00
1.000 M3 Membuat Plat Lantai Fe 100 Kg
3.200 Kg Paku biasa 2' - 5' 17,000.00 54,400.00
2.000 Kg Kawat beton 15,000.00 30,000.00
0.520 M3 Pasir beton 137,500.00 71,500.00
0.780 M3 Koral beton 150,000.00 117,000.00
5.960 Oh Pekerja 42,000.00
0.208 Oh Mandor 67,000.00
Total : 2,763,950.00
IV PEKERJAAN DINDING
1 1.000 M2 Memasang 1M² Batako, campuran
spesi 1 PC : 6 PP
12.500 Bh Batako UK. 20 X 40 X 10 2,100.00 26,250.00
0.027 M3 Pasir pasangan 150,000.00 4,050.00
0.300 Oh Pekerja 40,000.00
0.010 Oh Kepala Tukang batu 60,000.00
0.015 Oh Mandor 65,000.00
Total : 40,425.00
V PEKERJAAN PLESTERAN
1 1.000 M2 Memasang 1 M2 plesteran 1 Pc : 6
PP, tebal 15 mm
0.027 M3 Pasir pasang 150,000.00 4,050.00
0.300 Oh Pekerja 42,000.00
0.015 Oh Mandor 67,000.00
Total : 10,011.60
2 1.000 M2 Acian dengan Mill
3.250 kg Miil 2,200.00 7,150.00
0.200 kg Portland Cement 1,350.00 270.00
0.007 Oh Kepala tukang batu 60,000.00
0.200 Oh Pekerja 42,000.00
0.010 Oh Mandor 67,000.00
Total : 7,420.00
VI PEKERJAAN KAYU
1 1.000 M3 Membuat dan memasang 1 m3 kusen
pintu dan kusen jendela, kayu kelas
II atau III
1.200 M3 Balok kayu (Kruwing) 5,500,000.00 6,600,000.00
1.250 kg Paku 10 cm 17,000.00 21,250.00
1.000 kg Lem kayu 12,000.00 12,000.00
6.000 Oh Pekerja 42,000.00
18.000 Oh Tukang kayu 60,000.00
0.300 Oh Mandor 67,000.00
Total : 6,633,250.00
2 1.000 M2 Membuat dan memasang 1 m2 daun
pintu panel, kayu kelas I atau II
0.040 M3 Kayu Papan Kls. II (Kruwing) 6,000,000.00 240,000.00

0.500 Kg Lem kayu 12,000.00 6,000.00
1.000 Oh Pekerja 42,000.00
0.050 Oh Mandor 67,000.00
Total : 246,000.00
3 1.000 M 2
Membuat dan memasang 1 m2 daun
pintu dan jendela kaca
Kayu kelas I atau II
0.024 M3 Kayu Papan Kls. II (Kruwing) 6,000,000.00 144,000.00
0.300 Kg Lem kayu 12,000.00 3,600.00
0.800 Oh Pekerja 42,000.00
0.040 Oh Mandor 67,000.00
Total : 147,600.00
VII PEKERJAAN KUNCI DAN KACA

1 1 Bh Pasang kunci tanam biasa
1.0000 Bh Kunci tanam biasa 125,000.00 125,000.00
0.0100 Oh Pekerja 42,000.00
0.5000 Oh Tukang besi 55,000.00
0.0050 Oh Mandor 67,000.00
Total : 125,000.00
2 1 Bh Pasang engsel pintu
1.0000 Bh Engsel pintu 30,000.00 30,000.00
0.0150 Oh Pekerja 42,000.00
0.1500 Oh Tukang besi 55,000.00
0.0008 Oh Mandor 67,000.00
Total : 30,000.00
3 1 Bh Pasang engsel jendela kupu-kupu
1.0000 Bh Engsel jendela 22,500.00 22,500.00
0.0100 Oh Pekerja 42,000.00
0.1000 Oh Tukang besi 55,000.00
0.0005 Oh Mandor 67,000.00
Total : 22,500.00
4 1 Bh Pasang kait angin
1.0000 Bh Kait angin 18,000.00 18,000.00
0.0150 Oh Pekerja 42,000.00
0.1500 Oh Tukang besi 55,000.00
0.0008 Oh Mandor 67,000.00
Total : 18,000.00
5 1 Bh Pasang Grendel
1.0000 Bh Grendel 15,000.00 15,000.00
0.0075 Oh Pekerja 42,000.00
0.0750 Oh Tukang besi 55,000.00
0.0005 Oh Mandor 67,000.00
Total : 15,000.00
6 1 M2 Pasang kaca, tebal 5 mm
1.1000 Bh Kaca tebal 5 mm 40,000.00 44,000.00
0.0150 Oh Pekerja 42,000.00
0.1500 Oh Tukang besi 55,000.00
0.0008 Oh Mandor 67,000.00
Total : 44,000.00
VIII PEKERJAAN PENGECATAN
1 1 M2 Pelaburan bidang kayu dengan politur
0.3720 Ltr Politur jadi 43,300.00 16,107.60
2.0000 Lbr Amplas 4,000.00 8,000.00
0.0600 Oh Tukang cat 55,000.00
0.0025 Oh Mandor 67,000.00
Total : 24,107.60
PEKERJAAN PLAFOND
1.000 M2 Memasang 1 m' list langit-langit kayu
profil
1.050 M' List kayu profil 16,250.00 17,062.50
0.010 Kg Paku 13,000.00 130.00
0.050 Oh Pekerja 40,000.00
0.003 Oh Mandor 65,000.00
Total : 17,192.50
PEKERJAAN ATAP
m2 Kuda-kuda Baja Ringan Singgalum dihitung
m2 Genteng Lokal dihitung
m 1
Pasangan Listplank dihitung
m1 Pasangan Tatab dihitung
unit Pasangan Ikut Celedu dihitung
unit Pasangan Murda dihitung
unit Pasangan petir dihitung
PEKERJAAN PLAFOND
m2 Rangka kayu Lokal Penutup Eternit dihitung
m2 Pekerjaan Penutup eternit dihitung
PEKERJAAN FINISHING
m1 Pek. Cat list Plafond dihitung
m 1
Pek Cat Genteng dihitung
PEKERJAAN LAIN-LAIN
m2 Pek. Style Bali (gegayoran) dihitung
m2 Pek Pepalihan tembok dihitung
Pek Pepalihan kolom dihitung
1.000 m2 PASANGAN TEGEL KERAMIK 30 / 30

1.000 M3 Keramik Klas 1 30 / 30 40,000.00
0.253 Zak Semen Gersik 65,000.00
0.023 M3 Pasir Pasang 150,000.00
0.500 Tukang Batu 55,000.00 27,500.00
0.031 Kepala Tukang Batu 60,000.00 1,860.00
1.000 Pekerja 40,000.00 40,000.00
0.031 Mandor 65,000.00 2,015.00
1.000 m1 PASANGAN PLIN KERAMIK 10 / 30

3.500 bh Keramik Klas 1 10 /30 13,333.33
0.031 Zak Semen Gersik 65,000.00
0.002 M3 Pasir Pasang 150,000.00
0.050 Tukang Batu 55,000.00 2,750.00
0.010 Kepala Tukang Batu 60,000.00 600.00
0.100 Pekerja 40,000.00 4,000.00
0.010 Mandor 65,000.00 650.00
8,000.00
N
HARGA HARGA
(UPAH) JUMLAH
5 6
31,500.00 31,500.00
1,675.00 1,675.00
33,175.00 33,175.00
37,800.00 37,800.00
3,015.00 3,015.00
40,815.00 40,815.00
10,500.00 10,500.00
536.00 536.00
11,036.00 11,036.00
120,000.00
12,600.00 12,600.00
670.00 670.00
13,270.00 133,270.00
192,000.00
157,950.00
84,150.00
63,000.00 63,000.00
41,250.00 41,250.00
4,500.00 4,500.00
5,025.00 5,025.00
113,775.00 547,875.00
192,000.00
43,200.00
32,760.00 32,760.00
21,450.00 21,450.00
2,340.00 2,340.00
2,613.00 2,613.00
59,163.00 294,363.00
294,300.00
71,500.00
112,230.00
69,300.00 69,300.00
13,750.00 13,750.00
1,500.00 1,500.00
5,360.00 5,360.00
89,910.00 567,940.00
300,000.00
25,500.00
4,000.00
1,291,500.00
33,750.00
453,600.00
74,250.00
121,500.00
222,600.00 222,600.00
15,125.00 15,125.00
78,000.00 78,000.00
57,750.00 57,750.00
15,720.00 15,720.00
17,755.00 17,755.00
406,950.00 2,711,050.00
567,000.00
34,000.00
6,000.00
1,025,000.00
33,750.00
453,600.00
74,250.00
121,500.00
237,300.00 237,300.00
15,125.00 15,125.00
93,600.00 93,600.00
77,000.00 77,000.00
19,380.00 19,380.00
18,961.00 18,961.00
461,366.00 2,776,466.00
54,400.00
16,000.00
697,000.00
33,750.00
453,600.00
74,250.00
121,500.00
210,000.00
203,000.00
222,600.00 222,600.00
15,125.00 15,125.00
78,000.00 78,000.00
57,750.00 57,750.00
15,900.00 15,900.00
17,755.00 17,755.00
407,130.00 2,270,630.00
672,000.00
54,400.00
16,000.00
1,291,500.00
33,750.00
453,600.00
74,250.00
121,500.00
633,000.00
266,000.00
210,000.00
222,600.00 222,600.00
15,125.00 15,125.00
78,000.00 78,000.00
57,750.00 57,750.00
15,900.00 15,900.00
17,755.00 17,755.00
407,130.00 4,233,130.00
672,000.00
54,400.00
16,000.00
1,476,000.00
37,500.00
436,050.00
71,500.00
117,000.00
294,000.00
266,000.00
240,000.00
250,320.00
14,700.00 14,700.00
154,000.00 154,000.00
84,000.00 84,000.00
25,025.00 25,025.00
12,480.00 12,480.00
290,205.00 4,220,975.00 4,009,926.25
672,000.00 8.3333333333
54,400.00 133.3333333333
16,000.00
1,004,500.00
33,750.00
436,050.00
71,500.00
117,000.00
738,500.00
266,000.00
240,000.00
250,320.00 250,320.00
14,700.00 14,700.00
154,000.00 154,000.00
84,000.00 84,000.00
25,025.00 25,025.00
12,480.00 12,480.00
540,525.00 4,190,225.00 3,980,713.75
3,500.00
185.00
26,100.00
8,100.00
4,960.00
690.00
1,350.00
7,560.00 7,560.00
1,100.00 1,100.00
1,200.00 1,200.00
1,100.00 1,100.00
360.00 360.00
603.00 603.00
11,923.00 56,808.00
672,000.00
54,400.00
16,000.00
861,000.00
30,000.00
436,050.00
71,500.00
117,000.00
266,000.00
240,000.00
250,320.00 250,320.00
14,700.00 14,700.00
154,000.00 154,000.00
84,000.00 84,000.00
27,300.00 27,300.00
13,936.00 13,936.00
544,256.00 3,308,206.00
4,190,225.00
26,250.00
10,125.00
4,050.00
12,000.00 12,000.00
5,500.00 5,500.00
600.00 600.00
975.00 975.00
19,075.00 59,500.00
5,961.60
4,050.00
12,600.00 12,600.00
8,250.00 8,250.00
900.00 900.00
1,005.00 1,005.00
22,755.00 32,766.60
7,150.00
270.00
5,500.00 5,500.00
420.00 420.00
8,400.00 8,400.00
670.00 670.00
14,990.00 22,410.00
6,600,000.00
21,250.00
12,000.00
252,000.00 252,000.00
1,080,000.00 1,080,000.00
117,000.00 117,000.00
20,100.00 20,100.00
1,469,100.00 8,102,350.00
240,000.00
6,000.00
42,000.00 42,000.00
180,000.00 180,000.00
19,500.00 19,500.00
3,350.00 3,350.00
244,850.00 490,850.00
144,000.00
3,600.00
33,600.00 33,600.00
144,000.00 144,000.00
15,600.00 15,600.00
2,680.00 2,680.00
195,880.00 343,480.00
125,000.00
420.00 420.00
27,500.00 27,500.00
600.00 600.00
335.00 335.00
28,855.00 153,855.00
30,000.00
630.00 630.00
8,250.00 8,250.00
900.00 900.00
53.60 53.60
9,833.60 39,833.60
22,500.00
420.00 420.00
5,500.00 5,500.00
600.00 600.00
33.50 33.50
6,553.50 29,053.50
18,000.00
630.00 630.00
8,250.00 8,250.00
900.00 900.00
53.60 53.60
9,833.60 27,833.60
15,000.00
315.00 315.00
4,125.00 4,125.00
450.00 450.00
33.50 33.50
4,923.50 19,923.50
44,000.00
630.00 630.00
8,250.00 8,250.00
900.00 900.00
53.60 53.60
9,833.60 53,833.60
16,107.60
8,000.00
3,300.00 3,300.00
960.00 960.00
167.50 167.50
4,427.50 28,535.10
17,062.50
130.00
2,000.00 2,000.00
2,900.00 2,900.00
315.00 315.00
195.00 195.00
5,410.00 22,602.50
Rp 235,000
Rp 48,874
Rp 45,000
Rp 25,000
Rp 380,000
Rp 300,000
Rp 3,000,000
Rp 40,000
Rp 15,000
Rp 10,000
Rp 5,000
Rp 856,300
Rp 112,500
Rp 350,000
40,000.00 40,000.00
16,445.00 16,445.00
3,450.00 3,450.00
27,500.00
1,860.00
40,000.00
2,015.00
131,270.00
46,666.67 46,666.67
2,015.00 2,015.00
300.00 300.00
2,750.00
600.00
4,000.00
650.00
48,981.67 56,981.67
ANALISA BIAYA KONSTRUKSI (ABK)
BANGUNAN GEDUNG DAN PERUMAHAN TAHUN 2012
NO URAIAN HARGA SATUAN HARGA HARGA

( Rp.) (BAHAN) (UPAH)
1 2 3 4 5
I PEKERJAAN PERSIAPAN
1 1 M' Pagar sementara dari seng
gelombang, tinggi 2 m
0.0120 M3 Kayu usuk 4/6 (albesia) 1,750,000.00 21,000.00
1.2000 Lbr Seng gelombang 3"-5" 38,500.00 46,200.00
0.0050 M3 Pasir beton 115,000.00 575.00
0.0090 M3 Koral beton 150,000.00 1,350.00
0.0720 M3 Kayu usuk 5/7 (kruwing) 4,500,000.00 324,000.00
0.0600 Kg Paku biasa 2"-5" 18,500.00 1,110.00
0.4500 Kg Meni besi 23,200.00 10,440.00
0.2000 Oh Tukang kayu 60,000.00 12,000.00
0.4000 Oh Pekerja 42,000.00 16,800.00
0.0200 Oh Kepala tukang kayu 65,000.00 1,300.00
0.0200 Oh Mandor 67,000.00 1,340.00
Total : 407,775.00 31,440.00
2 1 M' Pengukuran & pemasangan bouwplank
0.0120 M3 Kayu usuk 5/7 (kruwing) 4,500,000.00 54,000.00
0.0200 Kg Paku biasa 2"-5" 18,500.00 370.00
0.0070 M3 Kayu papan 3/20 (albesia) 1,750,000.00 12,250.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00
0.1000 Oh Pekerja 42,000.00 4,200.00
0.0100 Oh Kepala tukang kayu 65,000.00 650.00
0.0050 Oh Mandor 67,000.00 335.00
Total : 66,620.00 11,185.00
3 1 M2 Pembuatan gudang semen dan alat-alat
0.0489 M3 Kayu balok (kruwing 6/12) 5,275,000.00 257,947.50
0.2100 M3 Kayu usuk (albesia) 1,750,000.00 367,500.00
0.3000 Kg Paku biasa 2"-5" 18,500.00 5,550.00
0.0300 M3 Pasir beton 115,000.00 3,450.00
0.0500 M3 Koral beton 150,000.00 7,500.00
1.5000 Lbr Seng gelombang BJLS 32 39,500.00 59,250.00
2.0000 Oh Tukang kayu 60,000.00 120,000.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.0500 Oh Mandor 67,000.00 3,350.00
Total : 714,217.50 178,350.00
4 1 M2 Pembuatan rumah jaga/konstruksi kayu
0.2760 M3 Kayu (kruwing 4/6) 4,500,000.00 1,242,000.00
0.7000 Kg Paku biasa 2" - 5" 18,500.00 12,950.00
1.5000 Oh Tukang kayu 60,000.00 90,000.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.1500 Oh Kepala tukang 65,000.00 9,750.00
0.0500 Oh Mandor 67,000.00 3,350.00
Total : 1,769,960.00 145,100.00
5 1 M2 Membersihkan lapangan dan peralatan
0.1000 Oh Pekerja 42,000.00 4,200.00
0.0500 Oh Mandor 67,000.00 3,350.00
Total : 7,550.00
6 1 M2 Pembuatan bedeng buruh
0.1860 M3 Kayu (albesia 4/6) 1,750,000.00 325,500.00
0.3000 Kg Paku biasa 2" - 5" 18,500.00 5,550.00
0.0300 M3 Pasir beton 115,000.00 3,450.00
0.0500 M3 Koral beton 150,000.00 7,500.00
1.3500 Lbr Plywood 4 mm 66,600.00 89,910.00
2.0000 Oh Tukang kayu 60,000.00 120,000.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.2000 Oh Kepala tukang 65,000.00 13,000.00
0.0500 Oh Mandor 67,000.00 3,350.00
Total : 703,380.00 178,350.00
7 1 M3 Bongkaran beton bertulang
6.6670 Oh Pekerja 42,000.00 280,014.00
0.3330 Oh Mandor 67,000.00 22,311.00
Total : 302,325.00
8 1 M3 Bongkaran dinding tembok bata merah
6.6670 Oh Pekerja 42,000.00 280,014.00
0.0330 Oh Mandor 67,000.00 2,211.00
Total : 282,225.00
9 1.0000 M2 MEMBONGKAR ATAP
0.2000 Oh Pekerja 42,000.00 8,400.00
0.0100 Oh Mandor 67,000.00 670.00
Total : 9,070.00
10 1 M2 MEMBONGKAR USUK RENG
0.0250 Oh Tukang kayu 60,000.00 1,500.00
0.1000 Oh Pekerja 42,000.00 4,200.00
0.0050 Oh Mandor 67,000.00 335.00
Total : 6,197.50
11 1 M3 MEMBONGKAR KUDA - KUDA
6.0000 Oh Tukang kayu 60,000.00 360,000.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.2000 Oh Mandor 67,000.00 13,400.00
Total : 454,400.00
12 1 M2 MEMBONGKAR PLAFOND
0.2000 Oh Pekerja 42,000.00 8,400.00
0.0100 Oh Mandor 67,000.00 670.00
Total : 9,070.00
13 1 M3 MEMBONGKAR KOSEN
6.0000 Oh Tukang kayu 60,000.00 360,000.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.2000 Oh Mandor 67,000.00 13,400.00
Total : 454,400.00
14 1 M3 Pembuatan jalan sementara, Tbl. 25 Cm
0.2750 M3 Batu belah 151,000.00 41,525.00
0.0300 M3 Kerikil 121,000.00 3,630.00
0.0500 M3 Pasir urug 99,000.00 4,950.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.1000 Oh Mandor 67,000.00 6,700.00
Total : 50,105.00 48,700.00
II PEKERJAAN TANAH
meter
0.750 Oh Pekerja 42,000.00 31,500.00
0.025 Oh Mandor 67,000.00 1,675.00
Total : 33,175.00
meter
0.900 Oh Pekerja 42,000.00 37,800.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 40,815.00
meter
1.050 Oh Pekerja 42,000.00 44,100.00
0.067 Oh Mandor 67,000.00 4,489.00
Total : 48,589.00
4 1.000 M3 Menggali 1 m3 tanah keras sedalam 1
meter
1.000 Oh Pekerja 42,000.00 42,000.00
0.032 Oh Mandor 67,000.00 2,144.00
Total : 44,144.00
5 1.000 M3 Menggali 1 m3 tanah cadas sedalam 1
meter
1.500 Oh Pekerja 42,000.00 63,000.00
0.060 Oh Mandor 67,000.00 4,020.00
Total : 67,020.00
6 1.000 M3 Menggali 1 m3 tanah lumpur sedalam 1
meter
1.200 Oh Pekerja 42,000.00 50,400.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 53,415.00
7 1.000 M3 Menggali stripping tebing setinggi 1
meter
0.050 Oh Pekerja 42,000.00 2,100.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,435.00
8 1.000 M3 Membuang 1 m3 tanah sejauh 30
meter
0.330 Oh Pekerja 42,000.00 13,860.00
0.010 Oh Mandor 67,000.00 670.00
Total : 14,530.00
0.250 Oh Pekerja 42,000.00 10,500.00
0.008 Oh Mandor 67,000.00 536.00
Total : 11,036.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 13,605.00
0.350 Oh Pekerja 42,000.00 14,700.00
0.022 Oh Mandor 67,000.00 1,474.00
Total : 16,174.00
keras sedalam 1 meter
0.333 Oh Pekerja 42,000.00 13,986.00
0.011 Oh Mandor 67,000.00 737.00
Total : 14,723.00
cadas sedalam 1 meter
0.500 Oh Pekerja 42,000.00 21,000.00
0.020 Oh Mandor 67,000.00 1,340.00
Total : 22,340.00
lumpur sedalam 1 meter
0.400 Oh Pekerja 42,000.00 16,800.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 17,805.00
15 Memadatkan 1 m3 tanah (per 20 cm)
0.500 Oh Pekerja 42,000.00 21,000.00

0.050 Oh Mandor 67,000.00 3,350.00
Total : 24,350.00
16 1.000 M3 Mengurug 1 m3 pasir urug
1.200 M3 Pasir urug 99,000.00 118,800.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.010 Oh Mandor 67,000.00 670.00
118,800.00 13,270.00
17 1.000 M3 Mengurug 1 m3 tanah urug
1.200 M3 Tanah urug 67,500.00 81,000.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.010 Oh Mandor 67,000.00 670.00
81,000.00 13,270.00
18 1.000 M3 Memasang 1 m2 lapisan ijuk tebal 10
cm
6.000 Kg Ijuk 0.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 0.00 7,305.00
19 1.000 M3 Mengurug 1 m3 sirtu padat untuk
peninggian lantai bangunan
1.200 M3 Sirtu 0.00
0.250 Oh Pekerja 42,000.00 10,500.00
0.025 Oh Mandor 67,000.00 1,675.00
Total : 0.00 12,175.00
III PEKERJAAN PONDASI

Pasang pondasi batu kali 1 Pc : 1 Ps
1 1 M3
1.1000 M3 Batu belah 15/20 cm 151,000.00 166,100.00
0.3140 M3 Pasir pasangan 125,000.00 39,250.00
1.5000 Oh Pekerja 42,000.00 63,000.00
0.6000 Oh Tukang batu 55,000.00 33,000.00
0.0600 Oh Kepala Tukang 60,000.00 3,600.00
0.0750 Oh Mandor 67,000.00 5,025.00
Total : 691,430.00 104,625.00
2 1.000 M 3
Memasang 1 m3 pondasi batu belah
1.200 M3 Batu belah 15cm/20 cm 151,000.00 181,200.00
0.485 M3 Pasir pasang 125,000.00 60,625.00
1.500 Oh Pekerja 42,000.00 63,000.00
0.750 Oh Tukang batu 55,000.00 41,250.00
0.075 Oh Kepala Tukang 60,000.00 4,500.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 492,305.00 113,775.00
1.200 M3 Batu belah 15/20 cm 151,000.00 181,200.00
0.520 M3 Pasir pasang 125,000.00 65,000.00
1.500 Oh Pekerja 42,000.00 63,000.00
0.750 Oh Tukang batu 55,000.00 41,250.00
0.075 Oh Kepala Tukang 60,000.00 4,500.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 448,320.00 113,775.00
1.200 M3 Batu belah 15 cm/20 cm 151,000.00 181,200.00
0.544 M3 Pasir pasang 125,000.00 68,000.00
1.500 Oh Pekerja 42,000.00 63,000.00
0.750 Oh Tukang batu 55,000.00 41,250.00
0.075 Oh Kepala Tukang 60,000.00 4,500.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 417,840.00 113,775.00
1.200 M3 Batu belah 15 cm/20 cm 151,000.00 181,200.00
0.561 M3 Pasir pasang 125,000.00 70,125.00
1.500 Oh Pekerja 42,000.00 63,000.00
0.750 Oh Tukang batu 55,000.00 41,250.00
0.075 Oh Kepala Tukang 60,000.00 4,500.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 396,405.00 113,775.00
1.200 M3 Batu belah 15 cm/20 cm 151,000.00 181,200.00
0.584 M3 Pasir pasang 125,000.00 73,000.00
1.500 Oh Pekerja 42,000.00 63,000.00
0.750 Oh Tukang batu 55,000.00 41,250.00
0.075 Oh Kepala Tukang 60,000.00 4,500.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 367,040.00 113,775.00
7 1.000 M3 Memasang 1 m3 sumuran, diameter
100 cm
0.450 M3 Batu belah 15 cm/20 cm 151,000.00 67,950.00
0.312 M3 Pasir beton 115,000.00 35,880.00
0.468 M3 Kerikil 150,000.00 70,200.00
2.400 Oh Pekerja 42,000.00 100,800.00
0.800 Oh Tukang batu 55,000.00 44,000.00
0.080 Oh Kepala Tukang 60,000.00 4,800.00
0.119 Oh Mandor 67,000.00 7,973.00
Total : 414,590.00 157,573.00
8 1.000 M3 Memasang 1 m3 batu kosong
(aanstamping)
1.200 M3 Batu belah 15 cm/20 cm 151,000.00 181,200.00
0.432 M3 Pasir urug 99,000.00 42,768.00
0.780 Oh Pekerja 42,000.00 32,760.00
0.390 Oh Tukang batu 55,000.00 21,450.00
0.039 Oh Kepala Tukang 60,000.00 2,340.00
0.039 Oh Mandor 67,000.00 2,613.00
Total : 223,968.00 59,163.00
IV PEKERJAAN BETON
0.5200 M3 Pasir beton 115,000.00 59,800.00
0.7800 M 3
Koral beton 150,000.00 117,000.00
1.6500 Oh Pekerja 42,000.00 69,300.00
0.2500 Oh Tukang batu 55,000.00 13,750.00
0.0250 Oh Kepala Tukang 60,000.00 1,500.00
0.0800 Oh Mandor 67,000.00 5,360.00
Total : 464,480.00 89,910.00
2 1 M3
Membuat beton 1Pc : 2Ps : 4Krl
0.4500 M3 Pasir beton 115,000.00 51,750.00
0.9000 M3 Koral beton 150,000.00 135,000.00
1.6500 Oh Pekerja 42,000.00 69,300.00
0.2500 Oh Tukang batu 55,000.00 13,750.00
0.0250 Oh Kepala Tukang 60,000.00 1,500.00
0.0800 Oh Mandor 67,000.00 5,360.00
Total : 533,950.00 89,910.00
0.5200 M3 Pasir beton 115,000.00 59,800.00
0.8700 M3 Koral beton 150,000.00 130,500.00
1.6500 Oh Pekerja 42,000.00 69,300.00
0.2500 Oh Tukang batu 55,000.00 13,750.00
0.0250 Oh Kepala Tukang 60,000.00 1,500.00
0.0800 Oh Mandor 67,000.00 5,360.00
Total : 460,620.00 89,910.00
4 Membuat 1 m3 beton mutu f'c=7,4 Mpa (K 100), slump (12± 2)
cm, w/c= 0,87

869.000 Kg Pasir beton 0.00 0.00
999.000 Kg Kerikil (maksimum 30 mm) 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 315,740.00 91,666.00
5 Membuat 1 m3 beton mutu f'c= 9,8 Mpa (K 125), slump (12± 2)
cm, w/c= 0,78

828.000 Kg Pasir beton 0.00 0.00
1,012.000 Kg Kerikil (maksimum 30 mm) 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 351,700.00 91,666.00
6 Membuat 1 m3 beton mutu f'c= 12,2 Mpa (K 150), slump
(12±2) cm, w/c= 0,72
799.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 380,220.00 91,666.00
7 Membuat 1 m3 beton mutu f'c= 7,4 Mpa (K 100), slump (3-6)
cm, w/c= 0,87

893.000 Kg Pasir beton 0.00 0.00
200.000 ltr Air 44.00 8,800.00
1.200 Oh Pekerja 42,000.00 50,400.00
0.200 Oh Tukang batu 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.060 Oh Mandor 67,000.00 4,020.00
Total : 294,000.00 66,620.00
(12±2) cm, w/c= 0,66
760.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 413,700.00 91,666.00
(12±2) cm, w/c= 0,61
731.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 445,940.00 91,666.00
(12±2) cm, w/c= 0,58
698.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 469,500.00 91,666.00
(12±2) cm, w/c= 0,56
692.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 485,620.00 91,666.00
(12±2) cm, w/c= 0,53
684.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 512,900.00 91,666.00
(12±2) cm, w/c= 0,52
681.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
1.650 Oh Pekerja 42,000.00 69,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
0.028 Oh Kepala Tukang 60,000.00 1,680.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 521,580.00 91,666.00
(12±2) cm, w/c= 0,49
670.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
2.100 Oh Pekerja 42,000.00 88,200.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.105 Oh Mandor 67,000.00 7,035.00
Total : 553,820.00 116,585.00
(12±2) cm, w/c= 0,48
667.000 Kg Pasir beton 0.00 0.00
215.000 ltr Air 44.00 9,460.00
2.100 Oh Pekerja 42,000.00 88,200.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.105 Oh Mandor 67,000.00 7,035.00
Total : 564,980.00 116,585.00
16 Membuat 1 m3 beton kedap air dengan strorox - 100
0.480 M3 Pasir beton 115,000.00 55,200.00
0.800 M3 Kerikil (kerikil 2 cm/3cm) 150,000.00 120,000.00
1.200 Kg strorox - 100 0.00 0.00
2.100 Oh Pekerja 42,000.00 88,200.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.105 Oh Mandor 67,000.00 7,035.00
Total : 671,200.00 116,585.00
17 Membuat 1 m' PVC Waterstop lebar 150 mm
1.050 m' Waterstop lebar 150 mm 0.00 0.00
0.060 Oh Pekerja 42,000.00 2,520.00
0.030 Oh Tukang batu/pipa 60,000.00 1,800.00
0.003 Oh Kepala Tukang 0.00 0.00
0.003 Oh Mandor 67,000.00 201.00
Total : 0.00 4,521.00
18 Membuat 1 m' PVC Waterstop lebar 200 mm
1.050 m' Waterstop lebar 200 mm 0.00 0.00
0.070 Oh Pekerja 42,000.00 2,940.00
0.007 Oh Mandor 67,000.00 469.00
Total : 0.00 5,509.00
19 Membuat 1 m' PVC Waterstop lebar 230 mm - 320 mm
1.050 m' Waterstop lebar 230 mm - 320 mm 0.00 0.00

0.080 Oh Pekerja 42,000.00 3,360.00
0.004 Oh Mandor 67,000.00 268.00
Total : 0.00 6,028.00
20 10.000 Kg Pembesian 10 Kg dengan besi polos
atau besi ulir
10.500 Kg Besi beton (polos/ulir) 8,700.00 91,350.00
0.150 Kg Kawat beton 18,000.00 2,700.00
0.070 Oh Pekerja 42,000.00 2,940.00
0.070 Oh Tukang besi 55,000.00 3,850.00
0.007 Oh Kepala Tukang 60,000.00 420.00
0.004 Oh Mandor 67,000.00 268.00
Total : 94,050.00 7,478.00
untuk 1 Kg besi polos atau ulir
21 10.000 Kg Memasang 10 Kg kabel presstressed

polos/strands
10.500 Kg Besi beton (polos/ulir) 8,700.00 91,350.00
0.100 Kg Kawat beton 18,000.00 1,800.00
0.050 Oh Pekerja 42,000.00 2,100.00
0.050 Oh Tukang besi 55,000.00 2,750.00
0.005 Oh Kepala Tukang 60,000.00 300.00
0.003 Oh Mandor 67,000.00 201.00
Total : 93,150.00 5,351.00
untuk 1 Kg kabel presstressed polos/strands
22 10.000 Kg Memasang 10 Kg jaring kawat baja /

wire mesh
10.200 Kg jaring kawat baja di las 0.00 0.00
0.050 Kg kawat beton 18,000.00 900.00
0.025 Oh Pekerja 42,000.00 1,050.00
0.025 Oh Tukang besi 55,000.00 1,375.00
0.025 Oh Kepala Tukang 60,000.00 1,500.00
0.001 Oh Mandor 67,000.00 67.00
900.00 3,992.00
untuk 1 Kg jaring kawat baja / wire mesh
23 1.000 M2 Memasang 1 m2 bekisting untuk
pondasi
0.300 Kg Paku 5 cm - 10 cm 18,500.00 5,550.00
0.100 Ltr Minyak bekisting 7,500.00 750.00
0.520 Oh Pekerja 42,000.00 21,840.00
0.260 Oh Tukang kayu 60,000.00 15,600.00
0.026 Oh Kepala Tukang 65,000.00 1,690.00
0.026 Oh Mandor 67,000.00 1,742.00
Total : 76,300.00 40,872.00
24 1.000 M2 Memasang 1 m2 bekisting untuk sloof

0.300 Kg Paku 5cm - 10 cm 18,500.00 5,550.00
0.520 Oh Pekerja 42,000.00 21,840.00
0.260 Oh Tukang kayu 60,000.00 15,600.00
0.026 Oh Kepala Tukang 65,000.00 1,690.00
0.026 Oh Mandor 67,000.00 1,742.00
Total : 85,050.00 40,872.00
25 1.000 M2 Memasang 1 m2 bekisting untuk kolom

0.400 Kg Paku 5 cm - 12 cm 18,500.00 7,400.00
0.015 M3 Balok kayu kelas II (kruwing) 5,275,000.00 79,125.00
2.000 Btg Bambu Ø 8 -10 cm, panjang 4 m 12,000.00 24,000.00
0.660 Oh Pekerja 42,000.00 27,720.00
0.330 Oh Tukang kayu 60,000.00 19,800.00
0.033 Oh Kepala Tukang 65,000.00 2,145.00
0.033 Oh Mandor 67,000.00 2,211.00
Total : 224,025.00 51,876.00
26 1.000 M2 Memasang 1 m2 bekisting untuk balok

0.400 Kg Paku 5 cm - 12 cm 18,500.00 7,400.00
0.660 Oh Pekerja 42,000.00 27,720.00
0.330 Oh Tukang kayu 60,000.00 19,800.00
0.033 Oh Kepala Tukang 65,000.00 2,145.00
0.033 Oh Mandor 67,000.00 2,211.00
Total : 239,850.00 51,876.00
27 1.000 M2 Memasang 1 m2 bekisting untuk lantai
0.040 M3 Kayu kelas III (albesia) 1,750,000.00 70,000.00

0.400 Kg Paku 5 cm - 12 cm 18,500.00 7,400.00
0.660 Oh Pekerja 42,000.00 27,720.00
0.330 Oh Tukang kayu 60,000.00 19,800.00
0.033 Oh Kepala Tukang 65,000.00 2,145.00
0.033 Oh Mandor 67,000.00 2,211.00
Total : 272,025.00 51,876.00
dinding
0.400 Kg Paku 5 cm - 12 cm 18,500.00 7,400.00
3.000 Btg Bambu Ø 8-10 cm/4m 12,000.00 36,000.00
4.000 bh Formite/penjaga jarak bekisting/spacer 600.00 2,400.00
0.660 Oh Pekerja 42,000.00 27,720.00
0.330 Oh Tukang kayu 60,000.00 19,800.00
0.033 Oh Kepala Tukang 65,000.00 2,145.00
0.033 Oh Mandor 67,000.00 2,211.00
Total : 247,300.00 51,876.00
tangga
0.030 M3 Kayu kelas III (albesia) 1,750,000.00 52,500.00
0.400 Kg Paku 5 cm - 12 cm 18,500.00 7,400.00
0.660 Oh Pekerja 42,000.00 27,720.00
0.330 Oh Tukang kayu 60,000.00 19,800.00
0.033 Oh Kepala Tukang 65,000.00 2,145.00
0.033 Oh Mandor 67,000.00 2,211.00
Total : 206,150.00 51,876.00
30 1.000 M2 Memasang 1 m2 jembatan untuk
pengecoran beton
0.0264 M3 Kayu kelas III (papan) (Albesia) 1,750,000.00 46,200.00
0.600 Kg Paku 5 cm - 12 cm 18,500.00 11,100.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.050 Oh Tukang kayu 60,000.00 3,000.00
0.005 Oh Kepala Tukang 65,000.00 325.00
0.008 Oh Mandor 67,000.00 536.00
Total : 63,300.00 10,161.00
31 1.000 M3 Membuat 1 m3 pondasi beton
bertulang (150 Kg besi + bekesting)
1.500 Kg Paku 5 cm - 12 cm 18,500.00 27,750.00
2.250 Kg Kawat beton 18,000.00 40,500.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.300 Oh Pekerja 42,000.00 222,600.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.300 Oh Tukang kayu 60,000.00 78,000.00
1.050 Oh Tukang besi 55,000.00 57,750.00
0.262 Oh Kepala Tukang Batu 60,000.00 15,720.00
0.265 Oh Mandor 67,000.00 17,755.00
Total : 2,391,740.00 406,950.00
32 1.000 M3 Membuat 1 m3 sloof beton bertulang

2.000 Kg Paku 5 cm - 12 cm 18,500.00 37,000.00
3.000 Kg Kawat beton 18,000.00 54,000.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.650 Oh Pekerja 42,000.00 237,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.560 Oh Tukang kayu 60,000.00 93,600.00
1.400 Oh Tukang besi 55,000.00 77,000.00
0.283 Oh Mandor 67,000.00 18,961.00
Total : 2,995,240.00 461,366.00
33 1.000 M3 Membuat 1 m3 kolom beton bertulang
4.000 Kg Paku 5 cm - 12 cm 18,500.00 74,000.00
4.500 Kg Kawat beton 18,000.00 81,000.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
0.150 M3 Kayu kelas II balok (kruwing) 5,275,000.00 791,250.00
7.050 Oh Pekerja 42,000.00 296,100.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.650 Oh Tukang kayu 60,000.00 99,000.00
2.100 Oh Tukang besi 55,000.00 115,500.00
0.353 Oh Mandor 67,000.00 23,651.00
Total : 5,661,990.00 573,556.00
34 1.000 M3 Membuat 1 m3 balok beton bertulang
(200 Kg besi + bekesting)

3.200 Kg Paku 5 cm - 12 cm 18,500.00 59,200.00
3.000 Kg Kawat beton 18,000.00 54,000.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
6.350 Oh Pekerja 42,000.00 266,700.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.650 Oh Tukang kayu 60,000.00 99,000.00
1.400 Oh Tukang besi 55,000.00 77,000.00
0.318 Oh Mandor 67,000.00 21,306.00
Total : 4,378,940.00 499,111.00
35 1.000 M3 Membuat 1 m3 kolom beton bertulang
3.200 Kg Paku 5 cm - 12 cm 18,500.00 59,200.00
2.250 Kg Kawat beton 18,000.00 40,500.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.300 Oh Pekerja 42,000.00 222,600.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.300 Oh Tukang kayu 60,000.00 78,000.00
1.050 Oh Tukang besi 55,000.00 57,750.00
0.265 Oh Mandor 67,000.00 17,755.00
Total : 3,995,190.00 407,130.00
36 1.000 M3 Membuat 1 m3 dinding beton bertulang
3.200 Kg Paku 5 cm - 12 cm 18,500.00 59,200.00
2.250 Kg Kawat beton 18,000.00 40,500.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.300 Oh Pekerja 42,000.00 222,600.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.300 Oh Tukang kayu 60,000.00 78,000.00
1.050 Oh Tukang besi 55,000.00 57,750.00
0.265 Oh Mandor 67,000.00 17,755.00
Total : 3,970,190.00 406,950.00
37 1.000 M3 Membuat 1 m3 dinding beton bertulang
3.000 Kg Paku 5 cm - 12 cm 18,500.00 55,500.00
3.000 Kg Kawat beton 18,000.00 54,000.00
0.540 M3 Pasir beton 115,000.00 62,100.00
0.810 M3 Kerikil 150,000.00 121,500.00
5.650 Oh Pekerja 42,000.00 237,300.00
0.275 Oh Tukang batu 55,000.00 15,125.00
1.560 Oh Tukang kayu 60,000.00 93,600.00
1.400 Oh Tukang besi 55,000.00 77,000.00
0.283 Oh Mandor 67,000.00 18,961.00
Total : 4,005,115.00 461,366.00
38 1.000 M' Membuat 1 m' kolom praktis beton
bertulang (11 x 11) Cm
0.010 Kg Paku 5 cm - 12 cm 18,500.00 185.00
0.450 Kg Kawat beton 18,000.00 8,100.00
0.006 M3 Pasir beton 115,000.00 690.00
0.009 M3 Kerikil 150,000.00 1,350.00
0.180 Oh Pekerja 42,000.00 7,560.00
0.020 Oh Tukang batu 55,000.00 1,100.00
0.020 Oh Tukang kayu 60,000.00 1,200.00
0.020 Oh Tukang besi 55,000.00 1,100.00
0.006 Oh Kepala Tukang Batu 60,000.00 360.00
0.009 Oh Mandor 67,000.00 603.00
Total : 44,885.00 11,923.00
39 1.000 M' Membuat 1 m' ring balok beton
bertulang (10 x 15) cm
0.020 Kg Paku 5 cm - 12 cm 18,500.00 370.00
0.050 Kg Kawat beton 18,000.00 900.00
0.009 M3 Pasir beton 115,000.00 1,035.00
0.015 M3 Kerikil 150,000.00 2,250.00
0.297 Oh Pekerja 42,000.00 12,474.00
0.033 Oh Tukang batu 55,000.00 1,815.00
0.033 Oh Tukang kayu 60,000.00 1,980.00
0.033 Oh Tukang besi 55,000.00 1,815.00
0.010 Oh Kepala Tukang Batu 60,000.00 600.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 47,945.00 19,689.00
40 1 M3 BETON CANSTEEN
1.000 m3 Pekerjaan beton 1:2:3 554,390.00
0.500 Pekerjaan begesting sloof 125,922.00
41 1 M' Pemb. Tiang pancang 40x40 Cm

Beton bertulang
0.0190 M3 Pasir urug 99,000.00 1,881.00
0.0940 M3 Pasir beton 115,000.00 10,810.00
0.1500 M3 Koral beton 150,000.00 22,500.00
45.0000 Kg Besi beton 8,700.00 391,500.00
0.9000 Kg Kawat beton 18,000.00 16,200.00
0.0320 M3 Kayu kaso 5/7 (kruwing) 4,000,000.00 128,000.00
0.1200 Kg Paku reng 18,500.00 2,220.00
0.2400 Kg Plamur tembok 11,000.00 2,640.00
1.0000 Oh Pekerja 42,000.00 42,000.00
0.6700 Oh Tukang batu 55,000.00 36,850.00
0.0670 Oh Kepala Tukang 60,000.00 4,020.00
0.0500 Oh Mandor 67,000.00 3,350.00
Total : 651,446.00 86,220.00
42 1 M' Pemb. Tiang pancang 35x35 Cm
Beton bertulang
0.0160 M3 Pasir urug 99,000.00 1,584.00
0.0800 M3 Pasir beton 115,000.00 9,200.00
0.1250 M3 Koral beton 150,000.00 18,750.00
34.5000 Kg Besi beton 8,700.00 300,150.00
0.7000 Kg Kawat beton 18,000.00 12,600.00
0.0270 M3 Kayu kaso 5/7 (kruwing) 4,000,000.00 108,000.00
0.1200 Kg Paku reng 18,500.00 2,220.00
0.2000 Kg Plamur tembok 11,000.00 2,200.00
0.8000 Oh Pekerja 42,000.00 33,600.00
0.5000 Oh Tukang batu 55,000.00 27,500.00
0.0500 Oh Kepala Tukang 60,000.00 3,000.00
0.0400 Oh Mandor 67,000.00 2,680.00
Total : 516,139.00 66,780.00
43 1M 3
Membuat tangga beton bertulang
(200 Kg besi + bekesting)
0.2500 M3 Kayu terentang (albesia ) 1,750,000.00 437,500.00
3.0000 Kg Paku biasa 2' - 5' 18,500.00 55,500.00
3.0000 Kg Kawat beton 18,000.00 54,000.00
0.5200 M3 Pasir beton 115,000.00 59,800.00
0.7800 M3 Koral beton 150,000.00 117,000.00
14.0000 Btg Bambu 8"/4m 12,000.00 168,000.00
5.6000 Oh Pekerja 42,000.00 235,200.00
0.3500 Oh Tukang batu 55,000.00 19,250.00
2.3000 Oh Tukang kayu 60,000.00 138,000.00
1.4000 Oh Tukang besi 55,000.00 77,000.00
0.2020 Oh Mandor 67,000.00 13,534.00
Total : 3,813,820.00 507,284.00
V PEKERJAAN DINDING
1 1.000 M2 Memasang 1 M2 dinding bata merah
ukuran (5x11x22) cm tebal 1 bata,
campuran spesi 1 PC : 2 PP
140.000 Bh Bata merah 5x11x22 Cm 1,200.00 168,000.00
0.080 M3 Pasir pasang 125,000.00 10,000.00
0.600 Oh Pekerja 42,000.00 25,200.00
0.200 Oh Tukang batu 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.030 Oh Mandor 67,000.00 2,010.00
Total : 231,940.00 39,410.00
0.091 M3 Pasir pasang 125,000.00 11,375.00
0.600 Oh Pekerja 42,000.00 25,200.00
0.200 Oh Tukang batu 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.030 Oh Mandor 67,000.00 2,010.00
Total : 220,233.00 39,410.00
0.093 M3 Pasir pasang 125,000.00 11,625.00
0.600 Oh Pekerja 42,000.00 25,200.00
0.200 Oh Tukang batu 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.030 Oh Mandor 67,000.00 2,010.00
Total : 212,547.00 39,410.00
0.102 M3 Pasir pasang 125,000.00 12,750.00
0.600 Oh Pekerja 42,000.00 25,200.00
0.200 Oh Tukang batu 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.030 Oh Mandor 67,000.00 2,010.00
Total : 208,278.00 39,410.00
5 1 M2 Memasang 1M² dinding bata merah
Campuran 1 PC : 6 PP
0.1220 M3 Pasir pasang 125,000.00 15,250.00
0.6000 Oh Pekerja 42,000.00 25,200.00
0.2000 Oh Tukang batu 55,000.00 11,000.00
0.0200 Oh Kepala Tukang batu 60,000.00 1,200.00
0.0300 Oh Mandor 67,000.00 2,010.00
Total : 206,190.00 39,410.00
ukuran (5x11x22) cm tebal ½ bata,
0.0380 M3 Pasir pasang 125,000.00 4,750.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0100 Oh Kepala Tukang batu 60,000.00 600.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 112,248.00 19,705.00
0.0400 M3 Pasir pasang 125,000.00 5,000.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 106,818.80 19,705.00
0.0430 M3 Pasir pasang 125,000.00 5,375.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 103,635.00 19,705.00
0.0450 M3 Pasir pasang 125,000.00 5,625.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 101,628.20 19,705.00
0.0490 M3 Pasir pasang 125,000.00 6,125.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 100,441.80 19,705.00
0.0500 M3 Pasir pasang 125,000.00 6,250.00
0.3000 Oh Pekerja 42,000.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 98,310.00 19,705.00
12 1 M2 Memasang 1M² dinding HB 20,
12.5000 Bh Hollow Block 20 1,700.00 21,250.00
0.7280 M3 Pasir Pasang 125,000.00 91,000.00
0.3500 Oh Pekerja 42,000.00 14,700.00
0.1500 Oh Tukang batu 55,000.00 8,250.00
0.0180 Oh Mandor 67,000.00 1,206.00
Total : 149,846.80 25,056.00
12.5000 Bh Hollow Block 20 1,700.00 21,250.00
0.7720 M3 Pasir Pasang 125,000.00 96,500.00
0.2800
0.3500 Kg
Oh Besi angkur ø=8 mm
Pekerja 42,000.00 0.00 14,700.00
0.1500 Oh Tukang batu 55,000.00 8,250.00
0.0180 Oh Mandor 67,000.00 1,206.00
Total : 147,832.40 25,056.00
12.5000 Bh Hollow Block 15 1,700.00 21,250.00
0.5500 M3 Pasir Pasang 125,000.00 68,750.00
0.3200 Oh Pekerja 42,000.00 13,440.00
0.1200 Oh Tukang batu 55,000.00 6,600.00
0.0160 Oh Mandor 67,000.00 1,072.00
Total : 118,197.60 21,832.00
12.5000 Bh Hollow Block 15 1,700.00 21,250.00
0.5820 M3 Pasir Pasang 125,000.00 72,750.00
0.3200 Oh Pekerja 42,000.00 13,440.00
0.1200 Oh Tukang batu 55,000.00 6,600.00
0.0160 Oh Mandor 67,000.00 1,072.00
Total : 116,568.00 21,832.00
12.5000 Bh Hollow Block 10 1,700.00 21,250.00
0.3640 M3 Pasir Pasang 125,000.00 45,500.00
0.2800
0.3000 Kg
Pekerja 42,000.00 0.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 85,548.40 19,705.00
12.5000 Bh Hollow Block 10 1,700.00 21,250.00
0.3880 M3 Pasir Pasang 125,000.00 48,500.00
0.2800
0.3000 Kg
Pekerja 42,000.00 0.00 12,600.00
0.1000 Oh Tukang batu 55,000.00 5,500.00
0.0150 Oh Mandor 67,000.00 1,005.00
Total : 84,791.20 19,705.00
18 1.000 M2 Memasang 1 m2 dinding terawang
(roster) ukuran (12x11x24) cm,
30.000 Bh Terawang (Roster) 0.00 0.00
0.032 M3 Pasir pasang 125,000.00 4,000.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.100 Oh Tukang batu 55,000.00 5,500.00
0.010 Oh Kepala Tukang 60,000.00 600.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 21,360.00 19,705.00
19 1.000 M2 Memasang 1 m2 dinding terawang
(roster) ukuran (12x11x24) cm,
30.000 Bh Terawang (Roster) 0.00 0.00
0.035 M3 Pasir pasang 125,000.00 4,375.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.100 Oh Tukang batu 55,000.00 5,500.00
0.010 Oh Kepala Tukang 60,000.00 600.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 18,015.00 19,705.00
20 1.000 M2 Memasang 1 m2 dinding bata
berongga ekspose ukuran (5x11x24)
cm, campuran spesi 1 PC : 3 PP
70.000 Bh Bata berongga ekspose 3,000.00 210,000.00
0.032 M3 Pasir pasang 125,000.00 4,000.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 231,360.00 22,755.00
21 1 M2 Pasang dinding bedeg, rangka kayu
1.5000 M2 Bedeg/bilik bambu, klas I 12,000.00 18,000.00
0.0140 Kg Kayu 5/7 kamper 7,500,000.00 105,000.00
0.0120 M3 Paku biasa 18,500.00 222.00
0.0030 M3 List kayu 2/4 (kamper) 25,000.00 75.00
0.1000 Oh Pekerja 42,000.00 4,200.00
0.0500 Oh Tukang batu 55,000.00 2,750.00
0.0050 Oh Kepala Tukang 60,000.00 300.00
0.0020 Oh Mandor 67,000.00 134.00
Total : 123,297.00 7,384.00
VI PEKERJAAN PLESTERAN
1 1.000 M2 Memasang 1 M2 plesteran 1 PC : 1 PP,
tebal 15 mm
0.016 M3 Pasir pasang 125,000.00 2,000.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 21,224.96 22,755.00
2 1.000 M2 Memasang 1 M2 plesteran 1 Pc : 2 PP,
tebal 15 mm
0.020 M3 Pasir pasang 125,000.00 2,500.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 15,177.76 22,755.00
tebal 15 mm
0.023 M3 Pasir pasang 125,000.00 2,875.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 12,517.24 22,755.00
tebal 15 mm
0.024 M3 Pasir pasang 125,000.00 3,000.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 10,737.60 22,755.00
tebal 15 mm
0.026 M3 Pasir pasang 125,000.00 3,250.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 9,678.16 22,755.00
tebal 15 mm
0.027 M3 Pasir pasang 125,000.00 3,375.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 8,850.84 22,755.00
tebal 15 mm
0.028 M3 Pasir pasang 125,000.00 3,500.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 8,380.64 22,755.00
tebal 15 mm
0.029 M3 Pasir pasang 125,000.00 3,625.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 7,910.44 22,755.00
9 1.000 M2 Memasang 1 M2 finishing siar
pasangan dinding bata merah (=20m')

0.150 Oh Pekerja 42,000.00 6,300.00
0.075 Oh Tukang batu 55,000.00 4,125.00
0.008 Oh Kepala Tukang 60,000.00 480.00
0.008 Oh Mandor 67,000.00 536.00
Total : 3,853.92 11,441.00
pasangan dinding conblock ekspose
(=8m')
0.070 Oh Pekerja 42,000.00 2,940.00
0.035 Oh Tukang batu 55,000.00 1,925.00
0.004 Oh Kepala Tukang 60,000.00 240.00
0.004 Oh Mandor 67,000.00 268.00
Total : 1,984.00 5,373.00
pasangan batu kali adukan 1 PC : 2 PP

0.012 M3 Pasir pasang 125,000.00 1,500.00
0.300 Oh Pekerja 42,000.00 12,600.00
0.150 Oh Tukang batu 55,000.00 8,250.00
0.015 Oh Kepala Tukang 60,000.00 900.00
0.015 Oh Mandor 67,000.00 1,005.00
Total : 9,361.60 22,755.00
12 1.000 M2 Memasang 1 M2 Acian Semen
3.250 kg Portland Cement 1,240.00 4,030.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.100 Oh Tukang batu 55,000.00 5,500.00
0.010 Oh Kepala Tukang 60,000.00 600.00
0.010 Oh Mandor 67,000.00 670.00
Total : 4,030.00 15,170.00
13 1.000 M2 Memasang 1 M2 Acian Mill
3.250 kg Mill 2,200.00 7,150.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.100 Oh Tukang batu 55,000.00 5,500.00
0.010 Oh Kepala Tukang 60,000.00 600.00
0.010 Oh Mandor 67,000.00 670.00
Total : 7,150.00 15,170.00
VII PEKERJAAN KAYU

pintu dan kusen jendela, kayu kelas I
1.100 M3 Balok kayu (kamper) 7,300,000.00 8,030,000.00

1.250 kg Paku 10 cm 18,500.00 23,125.00
1.000 kg Lem kayu 13,000.00 13,000.00
7.000 Oh Pekerja 42,000.00 294,000.00
21.000 Oh Tukang kayu 60,000.00 1,260,000.00
2.100 Oh Kepala Tukang 65,000.00 136,500.00
0.350 Oh Mandor 67,000.00 23,450.00
Total : 8,066,125.00 1,713,950.00
pintu dan kusen jendela, kayu kelas II
atau III
1.200 M3 Balok kayu (Kruwing) 5,275,000.00 6,330,000.00
1.250 kg Paku 10 cm 18,500.00 23,125.00
1.000 kg Lem kayu 13,000.00 13,000.00
6.000 Oh Pekerja 42,000.00 252,000.00
18.000 Oh Tukang kayu 60,000.00 1,080,000.00
1.800 Oh Kepala Tukang 65,000.00 117,000.00
0.300 Oh Mandor 67,000.00 20,100.00
Total : 6,366,125.00 1,469,100.00
3 1.000 M2 Membuat dan memasang 1 m2 Pintu
klamp standar, kayu kelas II
0.040 M3 Papan kayu (Kamper) 7,400,000.00 296,000.00
0.050 Kg Paku 5 cm - 7 cm 18,500.00 925.00
0.350 Oh Pekerja 42,000.00 14,700.00
1.050 Oh Tukang kayu 60,000.00 63,000.00
0.105 Oh Kepala Tukang 65,000.00 6,825.00
0.018 Oh Mandor 67,000.00 1,206.00
Total : 296,925.00 85,731.00
4 1.000 M2 Membuat dan memasang 1 m2 Pintu
klamp sederhana, kayu kelas III
0.040 M3 Papan kayu 1,750,000.00 70,000.00

0.050 Kg Paku 5 cm - 7 cm 18,500.00 925.00
0.350 Oh Pekerja 42,000.00 14,700.00
1.050 Oh Tukang kayu 60,000.00 63,000.00
0.105 Oh Kepala Tukang 65,000.00 6,825.00
0.018 Oh Mandor 67,000.00 1,206.00
Total : 70,925.00 85,731.00
pintu panel, kayu kelas I atau II
0.040 M3 Papan kayu (kamper) 7,400,000.00 296,000.00

0.500 Kg Lem kayu 13,000.00 6,500.00
1.000 Oh Pekerja 42,000.00 42,000.00
3.000 Oh Tukang kayu 60,000.00 180,000.00
0.300 Oh Kepala Tukang 65,000.00 19,500.00
0.050 Oh Mandor 67,000.00 3,350.00
Total : 302,500.00 244,850.00
pintu dan jendela kaca
0.300 Kg Lem kayu 13,000.00 3,900.00
0.800 Oh Pekerja 42,000.00 33,600.00
2.400 Oh Tukang kayu 60,000.00 144,000.00
0.240 Oh Kepala Tukang 65,000.00 15,600.00
0.040 Oh Mandor 67,000.00 2,680.00
Total : 181,500.00 195,880.00
7 1.000 M2 Membuat dan memasang 1 m2 pintu
dan jendela jalusi
0.500 Kg Lem kayu 13,000.00 6,500.00
1.000 Oh Pekerja 42,000.00 42,000.00
3.000 Oh Tukang kayu 60,000.00 180,000.00
0.300 Oh Kepala Tukang 65,000.00 19,500.00
0.050 Oh Mandor 67,000.00 3,350.00
Total : 480,100.00 244,850.00
8 1.000 M2 Membuat 1 m2 daun pintu kayu lapis
(plywood) rangkap, rangka tertutup
kayu kelas II (lebar sampai 90 cm)

0.030 Kg Paku 1 cm - 2,5 cm 18,500.00 555.00
0.500 Kg Lem kayu 13,000.00 6,500.00
1.000 Lbr Plywood tebal 4 mm ukuran (90x220) cm 80,000.00 80,000.00
0.700 Oh Pekerja 42,000.00 29,400.00

2.100 Oh Tukang kayu 60,000.00 126,000.00
0.210 Oh Kepala Tukang 65,000.00 13,650.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 272,055.00 171,395.00
9 1.000 M2 Membuat 1 m2 pintu plywood rangkap,
rangka expose
kayu kelas I atau II
0.030 Kg Paku 1 cm - 2,5 cm 18,500.00 555.00
0.500 Kg Lem kayu 13,000.00 6,500.00
1.000 Lbr Plywood tebal 4 mm ukuran (90x220) cm 80,000.00 80,000.00
0.800 Oh Pekerja 42,000.00 33,600.00

2.400 Oh Tukang kayu 60,000.00 144,000.00
0.240 Oh Kepala Tukang 65,000.00 15,600.00
0.040 Oh Mandor 67,000.00 2,680.00
Total : 276,495.00 195,880.00
10 1.000 M2 Memasang 1 m2 jalusi kusen,
kayu kelas I atau II
0.150 Kg Paku 1 cm - 2,5 cm 18,500.00 2,775.00
0.670 Oh Pekerja 42,000.00 28,140.00
2.000 Oh Tukang kayu 60,000.00 120,000.00
0.200 Oh Kepala Tukang 65,000.00 13,000.00
0.335 Oh Mandor 67,000.00 22,445.00
Total : 446,775.00 183,585.00
11 1.000 M2 Memasang 1 m2 teakwood rangkap,
rangka expose kayu kelas I

0.030 Kg Paku 1 cm - 2,5 cm 18,500.00 555.00
0.300 Ltr Lem kayu 13,000.00 3,900.00
1.000 Lbr Teakwood tebal 4 mm ukuran (90x220) 95,000.00 95,000.00
cm
0.800 Oh Pekerja 42,000.00 33,600.00
2.400 Oh Tukang kayu 60,000.00 144,000.00
0.240 Oh Kepala Tukang 65,000.00 15,600.00
0.040 Oh Mandor 67,000.00 2,680.00
Total : 284,455.00 195,880.00
12 1.000 M2 Memasang 1 m2 teakwood rangkap
lapis formika,
rangka expose kayu kelas II
0.030 Kg Paku 1 cm - 2,5 cm 18,500.00 555.00
0.800 Kg Lem kayu 13,000.00 10,400.00
1.000 Lbr Teakwood tebal 4 mm ukuran (90x220) 95,000.00 95,000.00
0.500 lbr cm
Formika 122,000.00 61,000.00
0.850 Oh Pekerja 42,000.00 35,700.00
2.550 Oh Tukang kayu 60,000.00 153,000.00
0.255 Oh Kepala Tukang 65,000.00 16,575.00
0.043 Oh Mandor 67,000.00 2,881.00
Total : 351,955.00 208,156.00
13 1.000 M3 Memasang 1 m3 konstruksi kuda-kuda
konvensional,
kayu kelas I, II dan III bentang 6 meter
1.100 M3 Balok kayu (kruwing) 5,275,000.00 5,802,500.00

15.000 Kg Besi strip tebal 5 mm 19,000.00 285,000.00
5.600 Kg Paku 12 cm 18,500.00 103,600.00
4.000 Oh Pekerja 42,000.00 168,000.00
12.000 Oh Tukang kayu 60,000.00 720,000.00
1.200 Oh Kepala Tukang 65,000.00 78,000.00
0.200 Oh Mandor 67,000.00 13,400.00
Total : 6,191,100.00 979,400.00
14 1.000 M3 Memasang 1 m3 konstruksi kuda-kuda
expose, kayu kelas I
1.200 M3 Balok kayu (kamper) 7,300,000.00 8,760,000.00
5.600 Kg Paku 12 cm 18,500.00 103,600.00
6.700 Oh Pekerja 42,000.00 281,400.00
20.100 Oh Tukang kayu 60,000.00 1,206,000.00
2.010 Oh Kepala Tukang 65,000.00 130,650.00
0.335 Oh Mandor 67,000.00 22,445.00
Total : 9,148,600.00 1,640,495.00
15 1.000 M3 Memasang 1 m3 konstruksi gordeng
kayu kelas II
1.100 M3 Balok kayu (kruwing) 5,275,000.00 5,802,500.00
3.000 Kg Paku 12 cm 18,500.00 55,500.00
2.400 Oh Pekerja 42,000.00 100,800.00
7.200 Oh Tukang kayu 60,000.00 432,000.00
0.720 Oh Kepala Tukang 65,000.00 46,800.00
0.120 Oh Mandor 67,000.00 8,040.00
Total : 6,143,000.00 587,640.00
16 1.000 M2 Memasang 1 m2 rangka atap genteng
keramik, kayu kelas II
0.014 M3 Kaso-kaso (5x7) cm (kamper) 6,800,000.00 95,200.00
0.0036 M3 Reng (2x3) cm (kamper) 6,800,000.00 24,480.00
0.250 Kg Paku 5 cm dan 10 cm 18,500.00 4,625.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.100 Oh Tukang kayu 60,000.00 6,000.00
0.010 Oh Kepala Tukang 65,000.00 650.00
0.005 Oh Mandor 67,000.00 335.00
Total : 124,305.00 11,185.00
17 1.000 M2 Memasang 1 m2 rangka atap genteng
beton, kayu kelas II
0.0140 M3 Kaso-kaso (5x7) cm (Kamper) 6,800,000.00 95,200.00
0.0072 M3 Reng (3x4) cm (kamper) 6,800,000.00 48,960.00
0.2500 Kg Paku 5 cm dan 10 cm 18,500.00 4,625.00
0.1000 Oh Pekerja 42,000.00 4,200.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00
0.0050 Oh Mandor 67,000.00 335.00
Total : 148,785.00 11,185.00
18 1.000 M2 Memasang 1 m2 rangka atap sirap,
kayu kelas II
0.165 M3 Kayu kelas II (kamper) 6,800,000.00 1,122,000.00
0.200 Kg Paku 5 cm dan 10 cm 18,500.00 3,700.00
0.120 Oh Pekerja 42,000.00 5,040.00
0.120 Oh Tukang kayu 60,000.00 7,200.00
0.012 Oh Kepala Tukang 65,000.00 780.00
0.006 Oh Mandor 67,000.00 402.00
Total : 1,125,700.00 13,422.00
19 1.000 M2 Memasang 1 m2 rangka langit-langit
(50x100) cm, kayu kelas II atau III
0.0154 M3 Kaso-kaso (5x7) cm (kruwing) 4,000,000.00 61,600.00

0.200 Kg Paku 7 cm - 10 cm 18,500.00 3,700.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.300 Oh Tukang kayu 60,000.00 18,000.00
0.030 Oh Kepala Tukang 65,000.00 1,950.00
0.075 Oh Mandor 67,000.00 5,025.00
Total : 65,300.00 31,275.00
20 1.000 M2 Memasang 1 m2 rangka langit-langit
(60x60) cm, kayu kelas II atau III
0.0163 M3 Kaso-kaso (5x7) cm (kruwing) 4,000,000.00 65,200.00

0.250 Kg Paku 7 cm - 10 cm 18,500.00 4,625.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.300 Oh Tukang kayu 60,000.00 18,000.00
0.030 Oh Kepala Tukang 65,000.00 1,950.00
0.010 Oh Mandor 67,000.00 670.00
Total : 69,825.00 29,020.00
21 1.000 M' Memasang 1 m' lisplank ukuran (3x20)
Cm, kayu kelas I
0.100 Kg Paku 5 cm dan 7 cm 18,500.00 1,850.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.200 Oh Tukang kayu 60,000.00 12,000.00
0.020 Oh Kepala Tukang 65,000.00 1,300.00
0.005 Oh Mandor 67,000.00 335.00
Total : 81,770.00 17,835.00
22 1.000 M' Memasang 1 m' lisplank ukuran (3x30)
Cm, kayu kelas I
0.011 M3 Papan kayu (Kamper) 7,400,000.00 81,400.00
0.050 Kg Paku 5 cm dan 7 cm 18,500.00 925.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.200 Oh Tukang kayu 60,000.00 12,000.00
0.020 Oh Kepala Tukang 65,000.00 1,300.00
0.005 Oh Mandor 67,000.00 335.00
Total : 82,325.00 17,835.00
23 1.000 M2 Memasang 1 m2 rangka dinding
pemisah (60x120) cm kayu kelas II atau
III
0.028 M3 Balok kayu (Kamper) 7,300,000.00 204,400.00
0.150 Kg Paku 5 cm dan 7 cm 18,500.00 2,775.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.450 Oh Tukang kayu 60,000.00 27,000.00
0.045 Oh Kepala Tukang 65,000.00 2,925.00
0.008 Oh Mandor 67,000.00 536.00
Total : 207,175.00 36,761.00
24 1.000 M2 Memasang 1 m2 dinding pemisah
teakwood rangkap,
rangka kayu kelas II
0.028 M3 Balok kayu ukuran (6x12) cm (kamper) 7,300,000.00 204,400.00
0.150 Kg Paku 5 cm dan 10 cm 18,500.00 2,775.00

0.860 Lbr Teakwood tebal 4 mm ukuran 120 cm x 95,000.00 81,700.00
240 cm
0.560 Kg Lem kayu 13,000.00 7,280.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.450 Oh Tukang kayu 60,000.00 27,000.00
0.045 Oh Kepala Tukang 65,000.00 2,925.00
0.008 Oh Mandor 67,000.00 536.00
Total : 296,155.00 36,761.00
25 1.000 M2 Memasang 1 m2 dinding pemisah
plywood rangkap,
rangka kayu kelas II
0.028 M3 Balok kayu ukuran (6x12) cm (kamper) 7,300,000.00 204,400.00
0.150 Kg Paku 5 cm dan 10 cm 18,500.00 2,775.00

0.860 lembar Plywood tebal 4 mm ukuran 120 cm x 240 80,000.00 68,800.00
cm
0.560 Kg Lem kayu 13,000.00 7,280.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.600 Oh Tukang kayu 60,000.00 36,000.00
0.060 Oh Kepala Tukang 65,000.00 3,900.00
0.010 Oh Mandor 67,000.00 670.00
Total : 283,255.00 48,970.00
26 1.000 M2 Memasang 1 m2 dinding lambriziring
dari papan kayu kelas I
0.100 Kg Paku 5 cm dan 10 cm 18,500.00 1,850.00
0.150 Kg Paku skrup 10 cm 24,000.00 3,600.00
0.600 Oh Pekerja 42,000.00 25,200.00
1.800 Oh Tukang kayu 60,000.00 108,000.00
0.180 Oh Kepala Tukang 65,000.00 11,700.00
0.030 Oh Mandor 67,000.00 2,010.00
Total : 57,250.00 146,910.00
27 1.000 M2 Memasang 1 m2 dinding lambriziring
dari plywood ukuran (120 x 240) cm
0.400 lembar Plywood tebal 4 mm 66,600.00 26,640.00

0.050 Kg Paku 1 cm dan 2,5 cm 18,500.00 925.00
0.025 Oh Pekerja 42,000.00 1,050.00
0.075 Oh Tukang kayu 60,000.00 4,500.00
0.008 Oh Kepala Tukang 65,000.00 520.00
0.001 Oh Mandor 67,000.00 67.00
Total : 27,565.00 6,137.00
28 1.000 M2 Memasang 1 m2 dinding bilik, rangka
kayu kelas III atau IV
1.500 M2 Bilik bambu 0.00
0.014 M3 Kaso-kaso (5x7) cm 4,000,000.00 56,000.00
0.012 kg Paku 18,500.00 222.00
0.003 M3 List kayu 2/4 0.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.050 Oh Tukang kayu 60,000.00 3,000.00
0.005 Oh Kepala Tukang 65,000.00 325.00
0.005 Oh Mandor 67,000.00 335.00
Total : 56,222.00 7,860.00
29 1 M2 Pasang pintu plywood & formika

rangka kayu kamper
0.0196 M3 Kayu kamper papan 3/20 7,400,000.00 145,040.00
0.3000 Kg Paku biasa 1/2"-1" 18,500.00 5,550.00
0.8000 Ltr Lem kayu 13,000.00 10,400.00
1.0000 Lbr plywood 4' x 3' x 6 mm 70,000.00 70,000.00
0.5000 lbr Formika 4' x 3' 122,000.00 61,000.00
0.8000 Oh Pekerja 42,000.00 33,600.00
2.5000 Oh Tukang kayu 60,000.00 150,000.00
0.2500 Oh Kepala Tukang 65,000.00 16,250.00
0.0400 Oh Mandor 67,000.00 2,680.00
Total : 291,990.00 202,530.00
30 1 M2 Pasang pintu Teakwood & formika
rangka kayu kamper (divernis)
0.0196 M3 Kayu kamper papan 3/20 7,400,000.00 145,040.00
0.3000 Kg Paku biasa 1/2"-1" 18,500.00 5,550.00
0.8000 Ltr Lem kayu 13,000.00 10,400.00
0.5000 Lbr Teakwood 4' x 8' x 4 mm 95,000.00 47,500.00
0.5000 Ltr Vernis 36,700.00
0.5000 lbr Formika 4' x 8' 122,000.00 61,000.00
0.8000 Oh Pekerja 42,000.00 33,600.00
2.5000 Oh Tukang kayu 60,000.00 150,000.00
0.2500 Oh Kepala Tukang 65,000.00 16,250.00
0.0400 Oh Mandor 67,000.00 2,680.00
Total : 269,490.00 202,530.00
1.000 M2 Memasang 1 m' list langit-langit kayu
34 profil
0.010 Kg Paku 18,500.00 185.00
0.050 Oh Pekerja 42,000.00 2,100.00
0.050 Oh Tukang kayu 60,000.00 3,000.00
0.005 Oh Kepala Tukang 65,000.00 325.00
0.003 Oh Mandor 67,000.00 201.00
Total : 29,060.00 5,626.00
35 1 M2 Pasang Kaso + reng

genteng plentong kayu kruwing
0.012 m3 Kayu kruwing balok 8/12 5,275,000.00 63,300.00
0.150 kg Paku biasa 2"-5" 18,500.00 2,775.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.100 Oh Tukang kayu 60,000.00 6,000.00
0.005 Oh Mandor 67,000.00 335.00
Total : 66,075.00 6,985.00
36 1 M2 MENGERJAKAN PAPAN RAM
0.035 m2 Kayu kamper papan 3/20 7,400,000.00 259,000.00
0.100 kg Paku biasa 18,500.00 1,850.00
0.800 Tukang kayu 60,000.00 48,000.00
0.080 Kepala tukang kayu 65,000.00 5,200.00
0.280 Pekerja 42,000.00 11,760.00
0.014 Mandor 67,000.00 938.00
Total : 260,850.00 65,898.00
VIII PEK. PENUTUP LANTAI DAN DINDING

1 1.000 M2 Memasang 1 m2 lantai ubin PC abu-
abu ukuran (40 x 40 ) cm
6.630 Bh Ubin abu-abu 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
0.250 Oh Pekerja 42,000.00 10,500.00
0.125 Oh Tukang batu 55,000.00 6,875.00
0.013 Oh Kepala Tukang 60,000.00 780.00
0.013 Oh Mandor 67,000.00 871.00
Total : 17,777.00 19,026.00
abu ukuran (30x30) cm
11.870 Bh Ubin abu-abu 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
0.260 Oh Pekerja 42,000.00 10,920.00
0.130 Oh Tukang batu 55,000.00 7,150.00
0.013 Oh Kepala Tukang 60,000.00 780.00
0.013 Oh Mandor 67,000.00 871.00
Total : 18,025.00 19,721.00
abu ukuran (20x20) cm
26.500 Bh Ubin abu-abu 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
0.270 Oh Pekerja 42,000.00 11,340.00
0.135 Oh Tukang batu 55,000.00 7,425.00
0.014 Oh Kepala Tukang 60,000.00 840.00
0.014 Oh Mandor 67,000.00 938.00
Total : 18,521.00 20,543.00
4 1.000 M2 Memasang 1 m2 lantai ubin warna
ukuran (40x40) cm
6.630 Bh Ubin warna 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.300 Kg Semen warna 11,000.00 14,300.00
0.250 Oh Pekerja 42,000.00 10,500.00
0.125 Oh Tukang batu 55,000.00 6,875.00
0.013 Oh Kepala Tukang 60,000.00 780.00
0.013 Oh Mandor 67,000.00 871.00
Total : 32,077.00 19,026.00
ukuran (30x30) cm
11.870 Bh Ubin warna 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.500 Kg Semen warna 11,000.00 16,500.00
0.260 Oh Pekerja 42,000.00 10,920.00
0.130 Oh Tukang batu 55,000.00 7,150.00
0.013 Oh Kepala Tukang 60,000.00 780.00
0.013 Oh Mandor 67,000.00 871.00
Total : 34,525.00 19,721.00
ukuran (20x20) cm
26.500 Bh Ubin warna 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.620 Kg Semen warna 11,000.00 17,820.00
0.270 Oh Pekerja 42,000.00 11,340.00
0.135 Oh Tukang batu 55,000.00 7,425.00
0.014 Oh Kepala Tukang 60,000.00 840.00
0.014 Oh Mandor 67,000.00 938.00
Total : 36,341.00 20,543.00
7 1.000 M2 Memasang 1 m2 plint ubin PC abu-abu
ukuran (15x20) cm
5.300 Bh Plint ubin 0.00 0.00
0.004 M3 Pasir pasang 125,000.00 500.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,546.00 9,605.00
ukuran (10x30) cm
3.530 Bh Plint ubin 0.00 0.00
0.003 M3 Pasir pasang 125,000.00 375.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 1,912.60 9,605.00
ukuran (10x40) cm
2.650 Bh Plint ubin 0.00 0.00
0.003 M3 Pasir pasang 125,000.00 375.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 1,912.60 9,605.00
10 1.000 M2 Memasang 1 m2 plint ubin PC warna
ukuran (10x20) cm
5.300 Bh Plint ubin PC Warna 0.00 0.00
0.003 M3 Pasir pasang 125,000.00 375.00
0.100 Kg Semen warna 11,000.00 1,100.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,888.60 9,605.00
ukuran (10x30) cm
0.003 M3 Pasir pasang 125,000.00 375.00
0.100 Kg Semen warna 11,000.00 1,100.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,888.60 9,605.00
ukuran (10x40) cm
0.003 M3 Pasir pasang 125,000.00 375.00
0.100 Kg Semen warna 11,000.00 1,100.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,888.60 9,605.00
13 1.000 M2 Memasang 1 m2 lantai keramik
ukuran (33x33) cm
10.000 Bh Ubin keramik 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.620 Kg Semen warna 11,000.00 17,820.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 33,600.60 53,095.00
ukuran (30x30) cm
11.870 Bh Ubin keramik 5,220.00 61,961.40
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.500 Kg Semen warna 11,000.00 16,500.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 96,486.40 53,095.00
ukuran (20x20) cm
26.500 Bh Ubin keramik 2,200.00 58,300.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
1.620 Kg Semen warna 11,000.00 17,820.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 94,641.00 53,095.00
ukuran (10x33) cm, variasi/border
33.000 Bh Ubin keramik 0.00 0.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
4.370 Kg Semen warna 11,000.00 48,070.00
1.050 Oh Pekerja 42,000.00 44,100.00
0.525 Oh Tukang batu 55,000.00 28,875.00
0.053 Oh Kepala Tukang 60,000.00 3,180.00
0.053 Oh Mandor 67,000.00 3,551.00
Total : 65,847.00 79,706.00
17 1.000 M2 Memasang 1 m2 lantai mosaik
ukuran (30x30) cm, campuran spesi 1
PC : 3 PP
11.870 Bh Mosaik 3,690.00 43,800.30
0.039 M3 Pasir pasang 125,000.00 4,875.00
2.000 Kg Semen warna 11,000.00 22,000.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,070.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 88,221.30 53,065.00
18 1.000 M' Memasang 1 m' plin keramik
ukuran (10x20) cm
5.300 Bh Plint keramik artistik 3,700.00 19,610.00
0.003 M3 Pasir pasang 125,000.00 375.00
0.025 Kg Semen warna 11,000.00 275.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 21,673.60 9,605.00
ukuran (10x30) cm
0.003 M3 Pasir pasang 125,000.00 375.00
0.025 Kg Semen warna 158,000.00 3,950.00
0.090 Oh Pekerja 41,000.00 3,690.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 26,408.60 9,515.00
ukuran (10x10) cm
0.003 M3 Pasir pasang 125,000.00 375.00
0.050 Kg Semen warna 11,000.00 550.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 34,138.60 9,605.00
ukuran (5x20) cm
5.300 Bh Plint keramik artistik 0.00 0.00
0.570 Kg Portland Cement 1,240.00 706.80
0.0015 M3 Pasir pasang 125,000.00 187.50
0.013 Kg Semen warna 11,000.00 143.00
0.090 Oh Pekerja 42,000.00 3,780.00
0.090 Oh Tukang batu 55,000.00 4,950.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 1,037.30 9,605.00
22 1.000 M2 Memasang 1 m2 lantai marmer
ukuran (100x100) cm
1.060 Bh Marmer 225,000.00 238,500.00
0.045 M3 Pasir pasang 125,000.00 5,625.00
0.650 Kg Semen warna 11,000.00 7,150.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 261,430.60 53,095.00
23 1.000 M2 Memasang 1 m2 lantai karpet
1.050 Bh Karpet 0.00 0.00
0.350 Kg Lem 0.00 0.00
0.170 Oh Pekerja 42,000.00 7,140.00
0.170 Oh Tukang kayu 60,000.00 10,200.00
0.017 Oh Kepala Tukang 65,000.00 1,105.00
0.009 Oh Mandor 67,000.00 603.00
Total : 0.00 19,048.00
24 1.000 M2 Memasang 1 m2 dinding porselen
ukuran (11x11) cm
86.000 Bh Porselen 0.00 0.00
0.018 M3 Pasir pasang 125,000.00 2,250.00
1.500 Kg Semen warna 11,000.00 16,500.00
1.000 Oh Pekerja 42,000.00 42,000.00
0.500 Oh Tukang batu 55,000.00 27,500.00
0.050 Oh Kepala Tukang 60,000.00 3,000.00
0.050 Oh Mandor 67,000.00 3,350.00
Total : 30,282.00 75,850.00
25 1.000 M2 Memasang 1 m2 dinding porselin
ukuran (10x20) cm
53.000 Bh Porselin 0.00 0.00
0.018 M3 Pasir pasang 125,000.00 2,250.00
2.750 Kg Semen warna 11,000.00 30,250.00
0.900 Oh Pekerja 42,000.00 37,800.00
0.450 Oh Tukang batu 55,000.00 24,750.00
0.045 Oh Kepala Tukang 60,000.00 2,700.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 44,032.00 68,265.00
26 1.000 M2 Memasang 1 m2 dinding porselin
ukuran (20x20) cm
26.500 Bh Porselin 0.00 0.00
0.018 M3 Pasir pasang 125,000.00 2,250.00
1.940 Kg Semen warna 11,000.00 21,340.00
0.900 Oh Pekerja 42,000.00 37,800.00
0.450 Oh Tukang batu 55,000.00 24,750.00
0.045 Oh Kepala Tukang 60,000.00 2,700.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 35,122.00 68,265.00
27 1.000 M2 Memasang 1 m2 dinding keramik
ukuran (10x20) cm
53.000 Bh Keramik 0.00
0.018 M3 Pasir pasang 125,000.00 2,250.00
2.750 Kg Semen warna 11,000.00 30,250.00
0.900 Oh Pekerja 42,000.00 37,800.00
0.450 Oh Tukang batu 55,000.00 24,750.00
0.045 Oh Kepala Tukang 60,000.00 2,700.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 44,032.00 68,265.00
28 1.000 M2 Memasang 1 m2 dinding keramik
ukuran (20x20) cm
26.500 Bh Keramik 2,200.00 58,300.00
0.018 M3 Pasir pasang 125,000.00 2,250.00
1.940 Kg Semen warna 11,000.00 21,340.00
0.900 Oh Pekerja 42,000.00 37,800.00
0.450 Oh Tukang batu 55,000.00 24,750.00
0.045 Oh Kepala Tukang 60,000.00 2,700.00
0.045 Oh Mandor 67,000.00 3,015.00
Total : 93,422.00 68,265.00
29 1.000 M2 Memasang 1 m2 dinding marmer
ukuran (100x100) cm
1.060 M2 Marmer 225,000.00 238,500.00
3.003 Bh Paku 12 cm 18,500.00 55,555.50
0.025 M3 Pasir pasang 125,000.00 3,125.00
0.650 Kg Semen warna 11,000.00 7,150.00
1.300 Oh Pekerja 42,000.00 54,600.00
0.650 Oh Tukang batu 55,000.00 35,750.00
0.065 Oh Kepala Tukang 60,000.00 3,900.00
0.065 Oh Mandor 67,000.00 4,355.00
Total : 319,756.10 98,605.00
30 1.000 M2 Memasang 1 m2 dinding bata pelapis
ukuran (3x7x24) cm
63.000 Bh Bata pelapis dinding 2,800.00 176,400.00
0.025 M3 Pasir pasang 125,000.00 3,125.00
2.750 Kg Semen warna 11,000.00 30,250.00
1.000 Oh Pekerja 42,000.00 42,000.00
0.500 Oh Tukang batu 55,000.00 27,500.00
0.050 Oh Kepala Tukang 60,000.00 3,000.00
0.050 Oh Mandor 67,000.00 3,350.00
Total : 225,200.60 75,850.00
31 1.000 M2 Memasang 1 m2 dinding batu paras
1.100 M2 Batu paras 0.00 0.00
0.035 M3 Pasir pasang 125,000.00 4,375.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 18,945.00 53,095.00
32 1.000 M2 Memasang 1 m2 dinding batu tempel
hitam
1.100 M2 Batu tempel hitam 0.00 0.00
0.035 M3 Pasir pasang 125,000.00 4,375.00
0.700 Oh Pekerja 42,000.00 29,400.00
0.350 Oh Tukang batu 55,000.00 19,250.00
0.035 Oh Kepala Tukang 60,000.00 2,100.00
0.035 Oh Mandor 67,000.00 2,345.00
Total : 18,945.00 53,095.00
33 1.000 M2 Memasang 1 m2 wall paper,
2.200 M Wallpaper 0.00
0.250 Kg Lem 0.00
0.350 Oh Pekerja 42,000.00 14,700.00
0.175 Oh Tukang 0.00
0.017 Oh Kepala Tukang 0.00
0.002 Oh Mandor 67,000.00 134.00
Total : 0.00 14,834.00
34 1.000 M2 Memasang 1 m plint vinyil karet
Ukuran (30x30) cm dengan perekat
1.760 bh Vinyl karet 0.00
0.080 Kg Lem vinyl 0.00
0.080 Oh Pekerja 42,000.00 3,360.00
0.080 Oh Tukang 0.00
0.008 Oh Kepala Tukang 0.00
0.004 Oh Mandor 67,000.00 268.00
Total : 0.00 3,628.00
35 1.000 M2 Memasang 1 m plint kayu kelas II
Ukuran (2x10) cm
0.003 M3 Papan kayu kelas II 5,850,000.00 17,550.00
0.050 Kg Paku skrup 5 cm 18,500.00 925.00
0.120 Oh Pekerja 42,000.00 5,040.00
0.120 Oh Tukang kayu 60,000.00 7,200.00
0.012 Oh Kepala Tukang 65,000.00 780.00
0.006 Oh Mandor 67,000.00 402.00
Total : 18,475.00 13,422.00
IX PEKERJAAN LANGIT - LANGIT

1 1.000 M2 Memasang 1 m2 langit-langit asbes
semen, tebal 4 mm, 5mm, dan 6 mm
1.100 M2 Asbes semen 26,000.00 28,600.00

0.010 Kg Paku tripleks 18,500.00 185.00
0.030 Oh Pekerja 42,000.00 1,260.00
0.070 Oh Tukang kayu 60,000.00 4,200.00
0.007 Oh Kepala Tukang 65,000.00 455.00
0.004 Oh Mandor 67,000.00 268.00
Total : 28,785.00 6,183.00
2 1.000 M2 Memasang 1 m2 langit-langit tripleks
ukuran (120x240) cm,
tebal 3 mm, 4 mm dan 6 mm
0.375 Lbr Tripleks (teakwood) 95,000.00 35,625.00
0.030 Kg Paku tripleks 18,500.00 555.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.100 Oh Tukang kayu 60,000.00 6,000.00
0.010 Oh Kepala Tukang 65,000.00 650.00
0.005 Oh Mandor 67,000.00 335.00
Total : 36,180.00 11,185.00
3 1.000 M2 Memasang 1 m2 langit-langit gypsum
board ukuran (120x240x9) mm, tebal 9
mm
0.364 Lbr Gypsum board 0.00 0.00
0.110 Kg Paku skrup 24,000.00 2,640.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.050 Oh Tukang kayu 60,000.00 3,000.00
0.005 Oh Kepala Tukang 65,000.00 325.00
0.005 Oh Mandor 67,000.00 335.00
Total : 2,640.00 7,860.00
4 1.000 M2 Memasang 1 m' list langit-langit kayu
profil
0.010 Kg Paku 18,500.00 185.00
0.050 Oh Pekerja 42,000.00 2,100.00
0.050 Oh Tukang kayu 60,000.00 3,000.00
0.005 Oh Kepala Tukang 65,000.00 325.00
0.003 Oh Mandor 67,000.00 201.00
Total : 29,060.00 5,626.00
5 1 M2 Memasang 1 m² langit-langit asbes semen, tebal 6mm

1.1000 Lbr Asbes Semen 6 mm 14,000.00 15,400.00
0.0100 Kg Paku tripleks 18,500.00 185.00
0.0300 Oh Pekerja 42,000.00 1,260.00
0.0700 Oh Tukang kayu 60,000.00 4,200.00
0.0070 Oh Kepala Tukang 65,000.00 455.00
0.0040 Oh Mandor 67,000.00 268.00
Total : 15,585.00 6,183.00
6 1 M2 Memasang 1 m² langit-langit Plywood , tebal 4mm
0.3750 Lbr Plywood 4 mm 66,600.00 24,975.00
0.0300 Kg Paku biasa 1/2" - 1" 18,500.00 555.00
0.1000 Oh Pekerja 42,000.00 4,200.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00
0.0050 Oh Mandor 67,000.00 335.00
Total : 25,530.00 11,185.00
7 1 M' Pasang langit-langit kayu profil
1.1000 Lbr plywood 4 mm 66,600.00 73,260.00
0.0100 Kg Paku biasa 1/2" - 1" 18,500.00 185.00
0.0500 Oh Pekerja 42,000.00 2,100.00
0.0500 Oh Tukang kayu 60,000.00 3,000.00
0.0050 Oh Kepala Tukang 65,000.00 325.00
0.0030 Oh Mandor 67,000.00 201.00
Total : 73,445.00 5,626.00
8 1 M2 Pasang langit-langit plywood
4mm + rangka
0.0230 M3 Kamper usuk 4/6 cm 6,800,000.00 156,400.00
0.0600 Kg Paku biasa 2" - 5" 18,500.00 1,110.00
0.3900 Lbr plywood 4 mm 66,600.00 25,974.00
0.2700 Oh Pekerja 42,000.00 11,340.00
0.4000 Oh Tukang kayu 60,000.00 24,000.00
0.0400 Oh Kepala Tukang 65,000.00 2,600.00
0.0135 Oh Mandor 67,000.00 904.50
Total : 183,484.00 38,844.50
9 1 M2 Langit-langit teakwood (60 x120) Cm,
tebal 4 mm
0.3750 Lbr Teakwood 4' x 8' x 4 mm 95,000.00 35,625.00
0.0300 Kg Paku biasa 1/2" - 1" 18,500.00 555.00
0.0700 Oh Pekerja 42,000.00 2,940.00
0.1000 Oh Tukang kayu 60,000.00 6,000.00
0.0100 Oh Kepala Tukang 65,000.00 650.00
0.0035 Oh Mandor 67,000.00 234.50
Total : 36,180.00 9,824.50
10 1 M2 PASANGAN PLAFOND GEDEG KULIT
1.0000 m2 Gedeg kulit 0.00 0.00
0.0150 m3 Kayu kruwing (4/6) 4,500,000.00 67,500.00
0.0200 kg Paku usuk 18,500.00 370.00
0.2000 kg Paku reng 18,500.00 3,700.00
0.2000 Tukang kayu 60,000.00 12,000.00
0.5000 Pekerja 42,000.00 21,000.00
0.0250 Mandor 67,000.00 1,675.00
Total : 71,570.00 35,975.00
X PEKERJAAN BESI DAN ALUMINIUM
1 1.000 Kg Memasang 1 kg besi profil
1.150 Kg Besi profil 0.00 0.00
0.060 Oh Pekerja 42,000.00 2,520.00
0.060 Oh Tukang las 58,000.00 3,480.00
0.006 Oh Kepala Tukang 63,000.00 378.00
0.003 Oh Mandor 67,000.00 201.00
Total : 0.00 6,579.00
2 1.000 Kg Memasang 1 kg rangka kuda-kuda baja
IWF
1.150 Kg Besi baja IWF 0.00 0.00
0.060 Oh Pekerja 42,000.00 2,520.00
0.060 Oh Tukang las 58,000.00 3,480.00
0.006 Oh Kepala Tukang 63,000.00 378.00
0.003 Oh Mandor 67,000.00 201.00
Total : 0.00 6,579.00
3 100.000 Kg Mengerjakan 100 kg pekerjaan
perakitan
1.000 liter Solar 4,500.00 4,500.00
0.100 liter Minyak pelumas 28,000.00 2,800.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.100 Oh Tukang besi 55,000.00 5,500.00
0.001 Oh Kepala Tukang 60,000.00 60.00
0.005 Oh Mandor 67,000.00 335.00
0.800 Jam Sewa alat 0.00 0.00
Total : 7,300.00 10,095.00
4 10.000 cm Mengerjakan 10 cm pengelasan
dengan las listrik
0.400 kg Kawat las listrik 0.00 0.00
0.300 liter Solar 4,500.00 1,350.00
0.040 liter Minyak pelumas 28,000.00 1,120.00
0.040 Oh Pekerja 42,000.00 1,680.00
0.020 Oh Tukang besi 55,000.00 1,100.00
0.002 Oh Kepala Tukang 60,000.00 120.00
0.002 Oh Mandor 67,000.00 134.00
0.170 Jam Sewa alat 0.00 0.00
Total : 2,470.00 3,034.00
Untuk 1 Cm
5 1.000 M2 Membuat 1 m2 rangka jendela besi
scuare tube (25x5) cm
4.760 m Besi scuare tube 0.00 0.00
4.522 m Besi list kaca (1 x 1) cm 0.00 0.00
20.000 cm Pengelasan 550.40 4,940.00 6,068.00
0.650 Oh Pekerja 42,000.00 27,300.00
0.650 Oh Tukang besi 55,000.00 35,750.00
0.065 Oh Kepala Tukang 60,000.00 3,900.00
0.032 Oh Mandor 67,000.00 2,144.00
Total : 4,940.00 75,162.00
6 1.000 M2 Memasang 1 m2 Pintu rolling door besi
1.000 M2 Pintu gulung besi 0.00 0.00

1.200 Oh Pekerja 42,000.00 50,400.00
1.200 Oh Tukang besi 55,000.00 66,000.00
0.120 Oh Kepala Tukang 60,000.00 7,200.00
0.006 Oh Mandor 67,000.00 402.00
Total : 0.00 124,002.00
7 1.000 M2 Memasang 1 m2 Pintu lipat (folding
door)
1.000 M2 Pintu lipat 0.00 0.00
0.440 Oh Pekerja 42,000.00 18,480.00
0.440 Oh Tukang besi 55,000.00 24,200.00
0.044 Oh Kepala Tukang 60,000.00 2,640.00
0.022 Oh Mandor 67,000.00 1,474.00
Total : 0.00 46,794.00
8 1.000 M2 Memasang 1 m2 rolling door
alluminium
1.000 M2 Rolling door alluminium 0.00 0.00
1.000 Oh Pekerja 42,000.00 42,000.00
1.000 Oh Tukang besi 55,000.00 55,000.00
0.100 Oh Kepala Tukang 60,000.00 6,000.00
0.050 Oh Mandor 67,000.00 3,350.00
Total : 0.00 106,350.00
9 1.000 M Memasang 1 m kusen pintu alluminium
1.100 M Profil alluminium 0.00 0.00

2.000 buah Skrup fixer 0.00 0.00
0.060 tube Sealant 0.00 0.00
0.043 Oh Pekerja 42,000.00 1,806.00
0.043 Oh Tukang besi konstruksi 55,000.00 2,365.00
0.0043 Oh Kepala Tukang 60,000.00 258.00
0.0021 Oh Mandor 67,000.00 140.70
Total : 0.00 4,569.70
10 1.000 M2 Memasang 1 m2 pintu alluminium strip
lebar 8 cm
4.400 m' Profil alluminium 0.00 0.00
14.600 m' Alluminium strip 0.00 0.00
0.085 Oh Pekerja 42,000.00 3,570.00
0.085 Oh Tukang besi 55,000.00 4,675.00
0.0085 Oh Kepala Tukang 60,000.00 510.00
0.0042 Oh Mandor 67,000.00 281.40
Total : 0.00 9,036.40
11 1.000 M2 Memasang 1 m2 pintu kaca rangka
alluminium
4.400 m Pintu alluminium 0.00 0.00
4.500 m Profil kaca 0.00 0.00
0.270 tube Sealant 0.00 0.00
0.085 Oh Pekerja 42,000.00 3,570.00
0.085 Oh Tukang besi konstruksi 55,000.00 4,675.00
0.009 Oh Kepala Tukang 60,000.00 540.00
0.005 Oh Mandor 67,000.00 335.00
Total : 0.00 9,120.00
12 1.000 M2 Memasang 1 m2 terali besi strip (2 x 3)
mm
6.177 Kg Besi strip 19,000.00 117,363.00
27.080 Cm Pengelasan 550.40 14,904.83
1.670 Oh Pekerja 42,000.00 70,140.00
1.670 Oh Tukang besi 55,000.00 91,850.00
0.167 Oh Kepala Tukang 60,000.00 10,020.00
0.083 Oh Mandor 67,000.00 5,561.00
Total : 132,267.83 177,571.00
13 1.000 M2 Memasang 1 m2 kawat nyamuk
1.100 M2 Kawat nyamuk 17,500.00 19,250.00
11.110 Cm Pengelasan 550.40 6,114.94
1.716 Kg Baja strip (0,2x2) cm 0.00
0.100 Oh Pekerja 42,000.00 4,200.00
0.100 Oh Tukang besi 55,000.00 5,500.00
0.010 Oh Kepala Tukang 60,000.00 600.00
0.005 Oh Mandor 67,000.00 335.00
Total : 25,364.94 10,635.00
14 1.000 M2 Memasang 1 m2 jendela nako & tralis
1.100 M2 Jendela nako (rangka + kaca 5 mm) 140,000.00 154,000.00

10.000 Buah Paku skrup 1 cm - 2,5 cm 24,000.00 240,000.00
7.000 M Besi strip 19,000.00 133,000.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.200 Oh Tukang besi 55,000.00 11,000.00
0.020 Oh Kepala Tukang 60,000.00 1,200.00
0.001 Oh Mandor 67,000.00 67.00
Total : 527,000.00 20,667.00
15 1.000 M' Memasang 1 m' talang datar / jurai
seng bjls 28 lebar 90 cm
1.050 M' Seng plat 36,500.00 38,325.00
0.015 Kg Paku 1 cm - 2,5 cm 18,500.00 277.50
0.019 M3 Papan kayu kelas II atau III (kruwing) 5,850,000.00 111,150.00
0.200 Oh Pekerja 42,000.00 8,400.00
0.400 Oh Tukang besi 55,000.00 22,000.00
0.025 Oh Kepala Tukang 60,000.00 1,500.00
0.010 Oh Mandor 67,000.00 670.00
Total : 149,752.50 32,570.00
16 1.000 M' Memasang 1 m' talang 1/2 lingkaran D-
15 cm, seng plat bjls 30 lebar 45 cm
1.050 M' Seng plat 39,500.00 41,475.00

0.010 Kg Paku 1 cm - 2,5 cm 18,500.00 185.00
0.500 Kg Besi strip 8,700.00 4,350.00
0.150 Oh Pekerja 42,000.00 6,300.00
0.300 Oh Tukang besi 55,000.00 16,500.00
0.030 Oh Kepala Tukang 60,000.00 1,800.00
0.008 Oh Mandor 67,000.00 536.00
Total : 46,010.00 25,136.00
XI PEKERJAAN PENUTUP ATAP

1 1 M2 Pasang atap genteng plentong kecil
25.0000 Bh Genteng plentong pres mini (sudah di cat) 1,500.00 37,500.00
0.1500 Oh Pekerja 42,000.00 6,300.00
0.0750 Oh Tukang kayu 60,000.00 4,500.00
0.0080 Oh Kepala Tukang 65,000.00 520.00
0.0080 Oh Mandor 67,000.00 536.00
Total : 37,500.00 11,856.00
2 1 M' Pasang genteng bubung pelentong
5.0000 Bh Bubungan plentong (sudah di cat) 1,700.00 8,500.00
0.0320 M3 Pasir pasang 125,000.00 4,000.00
0.4000 Oh Pekerja 42,000.00 16,800.00
0.2000 Oh Tukang kayu 60,000.00 12,000.00
0.0200 Oh Kepala Tukang 65,000.00 1,300.00
0.0020 Oh Mandor 67,000.00 134.00
Total : 22,420.00 30,234.00
3 1 M2 Pasang atap asbes gelombang
1,80 x 0,92m x 5mm
0.7500 Lbr Asbes gelombang 27,000.00 20,250.00
0.1200 Kg Paku pancing 60 x 230 18,500.00 2,220.00
0.1400 Oh Pekerja 42,000.00 5,880.00
0.0700 Oh Tukang kayu 60,000.00 4,200.00
0.0070 Oh Kepala Tukang 65,000.00 455.00
0.0070 Oh Mandor 67,000.00 469.00
Total : 22,470.00 11,004.00
4 1 M' Pasang bubungan
stel gelombang 0,92 m
2.4000 Lbr Bubungan stel gelombang 13,500.00 32,400.00
6.0000 Kg Paku skrup 3,5" 24,000.00 144,000.00
0.0840 Oh Pekerja 42,000.00 3,528.00
0.1250 Oh Tukang kayu 60,000.00 7,500.00
0.0130 Oh Kepala Tukang 65,000.00 845.00
0.0040 Oh Mandor 67,000.00 268.00
Total : 176,400.00 12,141.00
5 1 M2 Pasang atap alang-alang 3 M'
6.5000 Lbr Alang - alang 0.00 0.00
0.5000 Glg Tali pengikat 0.00 0.00
0.2000 Oh Pekerja (pas. atap alang-alang) 42,000.00 8,400.00
0.0100 Oh Mandor 67,000.00 670.00
Total : 0.00 9,070.00
6 1 M2 Pasang atap seng gelombang
0.7000 Lbr Seng plat 3" x 6" BJLS 28 36,500.00 25,550.00
0.0200 Kg Paku biasa 1/2" - 1" 18,500.00 370.00
0.1200 Oh Pekerja 42,000.00 5,040.00
0.0600 Oh Tukang kayu 60,000.00 3,600.00
0.0060 Oh Kepala Tukang 65,000.00 390.00
0.0060 Oh Mandor 67,000.00 402.00
Total : 25,920.00 9,432.00
7 1 M2 Pasang nok seng gelombang
0.3000 Lbr Seng plat 3" x 6" BJLS 28 36,500.00 10,950.00
0.0400 Kg Paku biasa 1/2" - 1" 18,500.00 740.00
0.1500 Oh Pekerja 42,000.00 6,300.00
0.0700 Oh Tukang kayu 60,000.00 4,200.00
0.0080 Oh Kepala Tukang 65,000.00 520.00
0.0060 Oh Mandor 67,000.00 402.00
Total : 11,690.00 11,422.00
8 1 M2 Pasang atap sirap
60.0000 bh Genteng Sirap 0.00
0.2000 Kg Paku biasa 1/2" - 1" 18,500.00 3,700.00
0.1660 Oh Pekerja 42,000.00 6,972.00
0.2500 Oh Tukang kayu 60,000.00 15,000.00
0.0250 Oh Kepala Tukang 65,000.00 1,625.00
0.0080 Oh Mandor 67,000.00 536.00
Total : 3,700.00 24,133.00
9 1 M' Pasang nok sirap
0.4000 Lbr Seng plat 3" x 6" bjls 28 36,500.00 14,600.00
0.0600 Kg Paku biasa 1/2" - 1" 18,500.00 1,110.00
0.0500 Kg Paku biasa 2" - 5" 18,500.00
0.0040 m3 Kayu Kamper papan tebal 3 Cm 2,000,000.00
0.1250 Oh Pekerja 42,000.00 5,250.00
0.2500 Oh Tukang kayu 60,000.00 15,000.00
0.0250 Oh Kepala Tukang 65,000.00 1,625.00
0.0060 Oh Mandor 67,000.00 402.00
Total : 15,710.00 22,277.00
XII PEKERJAAN KUNCI DAN KACA

1 1 Bh Pasang kunci tanam biasa
1.0000 Bh Kunci tanam biasa 50,000.00 50,000.00
0.0100 Oh Pekerja 42,000.00 420.00
0.5000 Oh Tukang besi 55,000.00 27,500.00
0.0100 Oh Kepala Tukang 60,000.00 600.00
0.0050 Oh Mandor 67,000.00 335.00
Total : 50,000.00 28,855.00
2 1 Bh Pasang engsel pintu
1.0000 Bh Engsel pintu 19,000.00 19,000.00
0.0150 Oh Pekerja 42,000.00 630.00
0.1500 Oh Tukang besi 55,000.00 8,250.00
0.0150 Oh Kepala Tukang 60,000.00 900.00
0.0008 Oh Mandor 67,000.00 53.60
Total : 19,000.00 9,833.60
3 1 Bh Pasang engsel jendela kupu-kupu
1.0000 Bh Engsel jendela 16,000.00 16,000.00
0.0100 Oh Pekerja 42,000.00 420.00
0.1000 Oh Tukang besi 55,000.00 5,500.00
0.0100 Oh Kepala Tukang 60,000.00 600.00
0.0005 Oh Mandor 67,000.00 33.50
Total : 16,000.00 6,553.50
4 1 Bh Pasang kait angin
1.0000 Bh Kait angin 17,000.00 17,000.00
0.0150 Oh Pekerja 42,000.00 630.00
0.1500 Oh Tukang besi 55,000.00 8,250.00
0.0150 Oh Kepala Tukang 60,000.00 900.00
0.0008 Oh Mandor 67,000.00 53.60
Total : 17,000.00 9,833.60
5 1 Bh Pasang kunci slot
1.0000 Bh Kunci slot 65,000.00 65,000.00
0.0200 Oh Pekerja 42,000.00 840.00
0.2000 Oh Tukang besi 55,000.00 11,000.00
0.0200 Oh Kepala Tukang 60,000.00 1,200.00
0.0010 Oh Mandor 67,000.00 67.00
Total : 65,000.00 13,107.00
1.1000 Bh Kaca tebal 3 mm 55,000.00 60,500.00
0.0150 Oh Pekerja 42,000.00 630.00
0.1500 Oh Tukang besi 55,000.00 8,250.00
0.0150 Oh Kepala Tukang 60,000.00 900.00
0.0008 Oh Mandor 67,000.00 53.60
Total : 60,500.00 9,833.60
1.1000 Bh Kaca tebal 5 mm 103,500.00 113,850.00
0.0150 Oh Pekerja 42,000.00 630.00
0.1500 Oh Tukang besi 55,000.00 8,250.00
0.0150 Oh Kepala Tukang 60,000.00 900.00
0.0008 Oh Mandor 67,000.00 53.60
Total : 113,850.00 9,833.60
XIII PEKERJAAN PENGECATAN
1 1 M2 Pengecatan bidang kayu baru
(1 lapis plamir, 1 lapis cat dasar,
2 lapis cat penutup)
0.2000 Kg Cat meni 22,700.00 4,540.00
0.1500 Kg Dempul 21,600.00 3,240.00
0.1700 Kg Cat dasar 24,300.00 4,131.00
0.2600 Kg Car penutup 2x 42,000.00 10,920.00
0.0700 Oh Pekerja 42,000.00 2,940.00
0.0090 Oh Tukang cat 55,000.00 495.00
0.0060 Oh Kepala Tukang 60,000.00 360.00
0.0025 Oh Mandor 67,000.00 167.50
Total : 22,831.00 3,962.50
2 1 M2 Pengecatan bidang kayu
dengan vernis
0.1500 Kg Vernis 36,700.00 5,505.00
0.0500 Kg Dempul 21,600.00 1,080.00
0.1000 Lbr Amplas 2,600.00 260.00
0.0100 Bh Kuas 3,000.00 30.00
0.1600 Oh Pekerja 42,000.00 6,720.00
0.1600 Oh Tukang cat 55,000.00 8,800.00
0.0160 Oh Kepala Tukang 60,000.00 960.00
0.0025 Oh Mandor 67,000.00 167.50
Total : 6,875.00 16,647.50
3 1 M2 Pengecatan tembok baru (1 lapis
plamir, 1 lapis cat dasar, 2 lapis
cat penutup)
0.1000 Kg Plamir 19,000.00 1,900.00
0.1000 Kg Cat dasar 24,300.00 2,430.00
0.2600 Kg cat penutup 2x 42,000.00 10,920.00
0.0200 Oh Pekerja 42,000.00 840.00
0.0630 Oh Tukang cat 55,000.00 3,465.00
0.0063 Oh Kepala Tukang 60,000.00 378.00
0.0025 Oh Mandor 67,000.00 167.50
Total : 15,250.00 4,850.50
4 1 M2 Pengecatan tembok lama
(1 lapis cat dasar, 2 lapis
cat penutup)
0.1200 Kg Cat dasar 24,300.00 2,916.00
0.1800 Kg Cat penutup 2X 42,000.00 7,560.00
0.0280 Oh Pekerja 42,000.00 1,176.00
0.0420 Oh Tukang cat 55,000.00 2,310.00
0.0042 Oh Kepala Tukang 60,000.00 252.00
0.0025 Oh Mandor 67,000.00 167.50
Total : 10,476.00 3,905.50
5 1 M2 Pengecatan permukaan baja
dengan meni besi
0.1000 Kg Meni besi 23,200.00 2,320.00
0.0100 Bh Kuas 3,000.00 30.00
0.0200 Oh Pekerja 42,000.00 840.00
0.2000 Oh Tukang cat 55,000.00 11,000.00
0.0200 Oh Kepala Tukang 60,000.00 1,200.00
0.0100 Oh Mandor 67,000.00 670.00
Total : 2,350.00 13,710.00
6 1 M2 Pengecatan permukaan baja,
1 lapis dengan cat besi
0.3000 Kg Cat besi 41,300.00 12,390.00
0.0060 Oh Pekerja 42,000.00 252.00
0.0600 Oh Tukang cat 55,000.00 3,300.00
0.0120 Oh Kepala Tukang 60,000.00 720.00
0.0060 Oh Mandor 67,000.00 402.00
Total : 12,390.00 4,674.00
7 1 M2 Pelaburan bidang kayu dengan politur
0.1500 Ltr Politur 39,200.00 5,880.00
0.3720 Ltr Politur jadi 39,200.00 14,582.40
2.0000 Lbr Amplas 2,600.00 5,200.00
Oh Pekerja 42,000.00 0.00
0.0600 Oh Tukang cat 55,000.00 3,300.00
0.0160 Oh Kepala Tukang 60,000.00 960.00
0.0025 Oh Mandor 67,000.00 167.50
Total : 25,662.40 4,427.50
13 1.0000 M2 MENGECAT CANSTEEN
0.3700 Cat Penutup 2X 42,000.00 15,540.00
0.0120 Tukang cat 55,000.00 660.00
0.0130 Kepala tukang cat 60,000.00 780.00
0.0800 Pekerja 42,000.00 3,360.00
0.0040 Mandor 67,000.00 268.00
Total : 15,540.00 5,068.00
XIV PEKERJAAN STIL BALI

1 1.0000 M2 Pas. Stil bali dengan paras bata
50.0000 bh Bata gosok 2,800.00 140,000.00
12.5000 bh Paras Ukir Silakarang 7,000.00 87,500.00
2.0000 Kg Semen 1,240.00 2,480.00
2.0000 Tukang stil bali 70,000.00 140,000.00
8.5000 Pekerja 42,000.00 357,000.00
0.1000 Mandor 67,000.00 6,700.00
0.2000 Kepala Tukang stil bali 74,000.00 14,800.00
Total :
2 1.0000 M2 Pas. Stil bali dengan paras Kerobokan
12.5000 bh Paras Kerobokan 5,000.00 62,500.00

2.0000 Kg Semen 1,240.00 2,480.00
2.0000 Tukang stil bali 70,000.00 140,000.00
8.5000 Pekerja 42,000.00 357,000.00
0.1000 Mandor 67,000.00 6,700.00
Total :
3 1.0000 M2 Pas. Stil bali dengan paras silakarang
abu-abu
12.5000 bh Paras Ukir Kerobokan 7,000.00 87,500.00
2.0000 Kg Semen 1,240.00 2,480.00
2.0000 Tukang stil bali 70,000.00 140,000.00
8.5000 Pekerja 42,000.00 357,000.00
0.1000 Mandor 67,000.00 6,700.00
Total :
4 1.0000 M2 Pas. Stil bali dengan batu hitam
12.5000 bh Batu Hitam ex. Karangasem T= 5 cm 14,000.00 175,000.00
2.0000 Kg Semen 1,240.00 2,480.00
2.0000 Tukang stil bali 70,000.00 140,000.00
8.5000 Pekerja 42,000.00 357,000.00
0.1000 Mandor 67,000.00 6,700.00
Total :
5 1.0000 BH Kepala Paduraksa Dengan Paras Bata
0.6500 Pepalihan style bali 748,480.00

4.0000 Ikut keledu paras 35,000.00
1.0000 Menur Paras 85,000.00
0.0660 Cor beton rabat 1:3:5 550,530.00
Total :
6 1.0000 BH Kepala Paduraksa Dengan Batu Hitam
0.6500 Pepalihan style bali 695,980.00

4.0000 Ikut keledu batu hitam 45,000.00
1.0000 Menur batu hitam 115,000.00
0.0660 Cor beton rabat 1:3:5 550,530.00
Total :
7 1 M' Pas. Tembok stilbali tinggi 1,25 m

dengan paras bata
0.300 Galian tanah 33,175.00
0.500 Pondasi batu kali 1:5 531,615.00
2.000 ring beton bertulang 67,634.00
0.150 Cor beton rabat 1:3:5 550,530.00
2.370 Pepalihan styl bali 748,480.00
1.210 Plesteran 1:6 31,605.84
Total :
dengan paras bata
0.3000 Galian tanah 33,175.00
0.1500 Cor beton rabat 1:3:5 550,530.00
1.2100 Plesteran 1:6 31,605.84
Total :
9 1 M' Pas. Tembok stilbali tinggi 1,25 m batu
hitam
0.300 Galian tanah 33,175.00
0.150 Cor beton rabat 1:3:5 550,530.00
1.210 Plesteran 1:6 31,605.84
Total :
dengan batu hitam
0.3000 Galian tanah 33,175.00
0.1500 Cor beton rabat 1:3:5 550,530.00
1.2100 Plesteran 1:6 31,605.84
Total :
11 1 Unit Pas. Padmasari batu hitam
1.0000 Unit Padmasari batu hitam 8,000,000.00
0.4000 Galian tanah 33,175.00
0.6500 Cor beton rabat 1:3:5 550,530.00
1.2200 Plesteran 1:6 31,605.84
Total :
12 1 Unit Pas. Padmasana batu hitam
1.0000 Unit Padmasana batu hitam 60,000,000.00
1.0000 Galian tanah 33,175.00
2.4000 Cor beton rabat 1:3:5 550,530.00
2.0000 Plesteran 1:6 31,605.84
Total :
13 1 Unit Pas. Candi bentar paras bata T=4M
1.0000 Unit Candi bentar paras bata T=4 M 22,500,000.00
0.4000 Galian tanah 33,175.00
6.0000 m' Membuat 1 m' kolom praktis beton 56,808.00
0.6500 Cor beton rabat 1:3:5 550,530.00
1.2200 Plesteran 1:6 31,605.84
Total :
14 1 Unit Pas. Candi bentar paras bata T=5M
1.0000 Unit Candi bentar paras bata T=5 M 26,000,000.00
0.4000 Galian tanah 33,175.00
0.6500 Cor beton rabat 1:3:5 550,530.00
1.2200 Plesteran 1:6 31,605.84
Total :
15 1 Unit Pas. Candi bentar batu hitam T=4M
1.0000 Unit Candi bentar batu hitam T=4M 24,000,000.00
0.4000 Galian tanah 33,175.00
0.6500 Cor beton rabat 1:3:5 550,530.00
1.2200 Plesteran 1:6 31,605.84
Total :
16 1 Unit Pas. Candi bentar batu hitam T=5M
1.0000 Unit Candi bentar batu hitam T=5M 27,000,000.00
0.4000 Galian tanah 33,175.00
0.6500 Cor beton rabat 1:3:5 550,530.00
1.2200 Plesteran 1:6 31,605.84
Total :
XV PEKERJAAN LAIN-LAIN
1 1.0000 M2 PAS. PAVING STONE (6cm)
1.0000 m2 Paving stone 6cm 50,000.00 50,000.00
9.1600 Kg Semen 1,240.00 11,358.40
0.0280 m3 Pasir pasang 125,000.00 3,500.00
0.3100 Tukang batu 55,000.00 17,050.00
0.0310 Kepala tukang batu 60,000.00 1,860.00
0.6250 Pekerja 42,000.00 26,250.00
0.0310 Mandor 67,000.00 2,077.00
Total : 64,858.40 47,237.00
2 1.0000 M2 PAS. PAVING STONE (8cm)
1.0000 m2 Paving stone 8cm 60,000.00 60,000.00
9.1600 Kg Semen 1,240.00 11,358.40
0.0280 m3 Pasir pasang 125,000.00 3,500.00
0.3100 Tukang batu 55,000.00 17,050.00
0.6250 Pekerja 42,000.00 26,250.00
0.0310 Mandor 67,000.00 2,077.00
Total : 74,858.40 47,237.00
3 1.0000 M2 PAS. PAVING BLOCK (8cm)
1.0000 m2 Paving block 8 cm 78,000.00 78,000.00
9.1600 Kg Semen 1,240.00 11,358.40
0.0280 m3 Pasir pasang 125,000.00 3,500.00
0.3100 Tukang batu 55,000.00 17,050.00
0.6250 Pekerja 42,000.00 26,250.00
0.0310 Mandor 67,000.00 2,077.00
Total : 92,858.40 47,237.00
14 1.000 M' PAS. TEMBOK BATACO TINGGI 1,5 M
0.120 m3 Batu kosong 283,131.00

0.255 m3 Batu pondasi 531,615.00
1.000 m2 Memasang 1M² dinding HB 10, campuran 104,496.20
spesi 1 PC : 4 PP
0.010 m3 Pek. Beton (150) 2,798,690.00
0.010 m3 Beton Pengisi 550,530.00
1.600 m2 Plesteran pondasi dan atap 31,605.84
Total :
15 PEMBUATAN SEPTIKTANK VOL 1 M3
2.650 m3 Galian tanah biasa sedalam 1 meter 33,175.00
1.100 m3 Pas. bata merah tebal 1/2 bata, 1 Pc : 6 120,146.80
Ps
0.250 m3 Membuat beton 1Pc : 2Ps : 3Krl 554,390.00
20.000 Kg Pembesian dengan besi polos/ulir 10,152.80
1.000 m2 Pasang bekisting untuk lantai 323,901.00
0.200 m3 Beton cor 1:3:5 550,530.00
0.220 m3 Plesteran 1 Pc : 2 Ps, tebal 15 mm 37,932.76
0.150 m3 Urugan pasir 132,070.00
Total :
16 PEMBUATAN PERESAPAN
0.270 m3 Pasangan pondasi batu kosong 283,131.00
0.180 m3 Pas. Kerikil 121,000.00
0.250 m3 Pas. Pasir urug 99,000.00
17 10.000 M2 PEK. TALANG KANTONG

10.000 m' Talang paralon 1/2 Q 8" 14,000.00 140,000.00
11.000 m' Karet talang 8,000.00 88,000.00
0.100 kg Paku usuk 18,500.00 1,850.00
1.000 kg Paku sumbat 18,500.00 18,500.00
0.050 Kayu kruwing (usuk 4/6) 4,500,000.00 225,000.00
8.000 Tukang kayu 60,000.00 480,000.00
5.000 Pekerja 42,000.00 210,000.00
0.500 Mandor 67,000.00 33,500.00
Total : 248,350.00 1,000,500.00
1 m2 Pekerjaan talang kantong Total : 24,835.00 100,050.00
18 CANDI BENTAR KAPAL T. 2,50 M
0.360 m3 Pas. batu kosong 283,131.00
1.106 m3 Pasang pondasi batu kali 1 Pc : 5 Ps 531,615.00
2.700 m2 Plesteran pondasi 1 Pc : 6 Ps, tebal 15 31,605.84
mm
0.640 m3 Bahan pengisi 1Pc : 3Ps : 5Krl 550,530.00
1.000 unit Candi bentar Cetak kapal 0.00
19 3.000 M' PAS. TEMBOK CETAK/KAPAL

0.360 m3 Pas. batu kosong 283,131.00
0.765 m3 Pasang pondasi batu kali 1 Pc : 5 Ps 531,615.00
3.000 m2 Tembok cetak kapal 0.00
0.170 m3 Bahan pengisi 1Pc : 3Ps : 5Krl 550,530.00
3.300 m2 Plesteran pondasi 1 Pc : 6 Ps, tebal 15 31,605.84
mm
2.000 stl Paduraksa cetak kapal 0.00
Total :
Triplek Lapis Alm 33
HARGA Lunsum 58
JUMLAH
6
21,000.00
3,100.00
46,200.00
575.00
1,350.00
324,000.00
1,110.00
10,440.00
12,000.00
16,800.00
1,300.00
1,340.00
439,215.00
54,000.00
370.00
12,250.00
6,000.00
4,200.00
650.00
335.00
77,805.00
257,947.50
367,500.00
5,550.00
13,020.00
3,450.00
7,500.00
59,250.00
120,000.00
42,000.00
13,000.00
3,350.00
892,567.50
455,760.00
1,242,000.00
12,950.00
59,250.00
90,000.00
42,000.00
9,750.00
3,350.00
1,915,060.00
4,200.00
3,350.00
7,550.00
189,900.00
325,500.00
5,550.00
22,320.00
3,450.00
7,500.00
59,250.00
89,910.00
120,000.00
42,000.00
13,000.00
3,350.00
881,730.00
280,014.00
22,311.00
302,325.00
280,014.00
2,211.00
282,225.00
8,400.00
670.00
9,070.00
1,500.00
162.50
4,200.00
335.00
6,197.50
360,000.00
39,000.00
42,000.00
13,400.00
454,400.00
8,400.00
670.00
9,070.00
360,000.00
39,000.00
42,000.00
13,400.00
454,400.00
41,525.00
3,630.00
4,950.00
42,000.00
6,700.00
98,805.00
31,500.00
1,675.00
33,175.00 33,175.00 0.00
37,800.00
3,015.00
40,815.00 40,815.00 0.00
44,100.00
4,489.00
48,589.00 48,589.00 0.00
42,000.00
2,144.00
44,144.00 44,144.00 0.00
63,000.00
4,020.00
67,020.00 67,020.00 0.00
50,400.00
3,015.00
53,415.00 53,415.00 0.00
2,100.00
335.00
2,435.00 2,435.00 0.00
13,860.00
670.00
14,530.00 14,530.00 0.00
10,500.00
536.00
11,036.00 11,036.00 0.00
12,600.00
1,005.00
13,605.00 13,605.00 0.00
14,700.00
1,474.00
16,174.00 16,174.00 0.00
13,986.00
737.00
14,723.00 14,723.00 0.00
21,000.00
1,340.00
22,340.00 22,340.00 0.00
16,800.00
1,005.00
17,805.00 17,805.00 0.00
21,000.00
3,350.00
24,350.00 24,350.00 0.00
118,800.00
12,600.00
670.00
132,070.00 132,070.00 0.00
81,000.00
12,600.00
670.00
94,270.00 83,980.00
0.00
6,300.00
1,005.00
7,305.00 7,305.00 0.00
0.00
10,500.00
1,675.00
12,175.00 12,175.00 0.00
166,100.00
486,080.00
39,250.00
63,000.00
33,000.00
3,600.00
5,025.00
796,055.00 875,660.50
181,200.00
250,480.00
60,625.00
63,000.00
41,250.00
4,500.00
5,025.00
606,080.00 606,080.00 0.00
181,200.00
202,120.00
65,000.00
63,000.00
41,250.00
4,500.00
5,025.00
562,095.00 562,095.00 0.00
181,200.00
168,640.00
68,000.00
63,000.00
41,250.00
4,500.00
5,025.00 559,937.00
531,615.00 531,615.00 0.00
181,200.00
145,080.00
70,125.00
63,000.00
41,250.00
4,500.00
5,025.00
510,180.00 510,180.00 0.00
181,200.00
112,840.00
73,000.00
63,000.00
41,250.00
4,500.00
5,025.00
480,815.00 480,815.00 0.00
67,950.00
240,560.00
35,880.00
70,200.00
100,800.00
44,000.00
4,800.00
7,973.00
572,163.00 572,163.00 0.00
181,200.00
42,768.00
32,760.00
21,450.00
2,340.00
2,613.00
283,131.00 283,131.00 0.00
287,680.00 1,040.52 4.485 20.81

59,800.00 2.33 4.485
117,000.00 3.50 4.485
69,300.00 7.40 4.485
13,750.00 1.12 4.485
1,500.00 0.11 4.485
5,360.00 0.36 4.485
554,390.00
347,200.00
51,750.00
135,000.00
69,300.00
13,750.00
1,500.00
5,360.00
623,860.00
270,320.00
59,800.00
130,500.00
69,300.00
13,750.00
1,500.00
5,360.00
550,530.00
306,280.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00
407,406.00 407,406.00 0.00
342,240.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00
443,366.00 443,366.00 0.00
370,760.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00
471,886.00 471,886.00 0.00
285,200.00
0.00
0.00
8,800.00
50,400.00
11,000.00
1,200.00
4,020.00
360,620.00 360,620.00 0.00
404,240.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00
505,366.00 505,366.00 0.00
436,480.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00 675,365.00
537,606.00 537,606.00 0.00
460,040.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00 699,365.00
561,166.00 561,166.00 0.00
476,160.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00 715,265.00
577,286.00 577,286.00 0.00
503,440.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00 742,345.00
604,566.00 604,566.00 0.00
512,120.00
0.00
0.00
9,460.00
69,300.00
15,125.00
1,680.00
5,561.00 750,865.00
613,246.00 613,246.00 0.00
544,360.00
0.00
0.00
9,460.00
88,200.00
19,250.00
2,100.00
7,035.00 806,780.00
670,405.00 670,405.00 0.00
555,520.00 55,000.00
0.00
0.00
9,460.00
88,200.00
19,250.00
2,100.00
7,035.00 817,820.00
681,565.00 681,565.00 0.00
496,000.00
55,200.00
120,000.00
0.00
88,200.00
19,250.00
2,100.00
7,035.00 789,615.00
787,785.00 787,785.00 0.00
0.00
2,520.00
1,800.00
0.00
201.00
4,521.00 4,521.00 0.00
0.00
2,940.00
2,100.00
0.00
469.00
5,509.00 5,509.00 0.00
0.00
3,360.00
2,400.00
0.00
268.00
6,028.00 6,028.00 0.00
91,350.00 2,916.48 277.76

2,700.00 41.66 277.76
2,940.00 19.44 277.76
3,850.00 19.44 277.76
420.00 1.94 277.76
268.00 1.11 277.76
101,528.00 101,528.00 0.00
10,152.80 9,358.00
91,350.00 11,856,974
1,800.00
2,100.00
2,750.00
300.00
201.00
98,501.00 98,501.00 0.00
9,850.10 9,074.50
0.00
900.00
1,050.00
1,375.00
1,500.00
67.00
4,892.00 4,892.00 0.00
489.20
70,000.00
5,550.00
750.00
21,840.00
15,600.00
1,690.00
1,742.00 103,958.00
117,172.00 117,172.00 0.00
78,750.00
5,550.00
750.00
21,840.00
15,600.00
1,690.00
1,742.00 111,458.00
125,922.00 125,922.00 0.00
70,000.00 0.72 18
7,400.00 7.20 18
1,500.00 3.60 18
79,125.00 0.27 18
42,000.00 6.30 18
24,000.00 36.00 18
27,720.00 11.88 18
19,800.00 5.94 18
2,145.00 0.59 18
2,211.00 0.59 18
275,901.00 275,901.00 0.00
70,000.00
7,400.00
1,500.00
94,950.00
42,000.00
24,000.00
27,720.00
19,800.00
2,145.00
2,211.00 410,074.00
291,726.00 291,726.00 0.00
70,000.00 1.12 28
7,400.00 11.20 28
1,500.00 5.60 28
79,125.00 0.42 28
42,000.00 9.80 28
72,000.00 168.00 28
27,720.00 18.48 28
19,800.00 9.24 28
2,145.00 0.92 28
2,211.00 0.92 28
323,901.00 323,901.00 0.00
52,500.00
7,400.00
1,500.00
105,500.00
42,000.00
36,000.00
2,400.00
27,720.00
19,800.00
2,145.00
2,211.00 526,594.00
299,176.00 299,176.00 0.00
52,500.00
7,400.00
1,125.00
79,125.00
42,000.00
24,000.00
27,720.00
19,800.00
2,145.00
2,211.00 246,314.00
258,026.00 258,026.00 0.00
46,200.00
11,100.00
6,000.00
6,300.00
3,000.00
325.00
536.00 168,879.00
73,461.00 73,461.00 0.00
350,000.00
27,750.00
3,000.00
1,370,250.00
40,500.00
416,640.00
62,100.00
121,500.00
222,600.00
15,125.00
78,000.00
57,750.00
15,720.00
17,755.00 2,612,030.00
2,798,690.00 2,798,690.00 0.00
472,500.00
37,000.00
4,500.00
1,827,000.00
54,000.00
416,640.00
62,100.00
121,500.00
237,300.00
15,125.00
93,600.00
77,000.00
19,380.00
18,961.00 3,209,690.00 3,278,606.00
3,456,606.00 3,456,606.00 3,367,606.00
700,000.00
74,000.00
15,000.00
2,740,500.00 0.0000500
81,000.00
416,640.00
62,100.00
121,500.00
791,250.00
420,000.00
240,000.00
296,100.00
15,125.00
99,000.00
115,500.00
24,180.00
23,651.00 7,200,160.00
6,235,546.00 6,235,546.00 0.00
560,000.00
59,200.00
12,000.00
1,827,000.00
54,000.00
416,640.00
62,100.00
121,500.00
738,500.00
336,000.00
192,000.00
266,700.00
15,125.00
99,000.00
77,000.00
19,980.00
21,306.00 5,672,505.00
4,878,051.00 4,878,051.00 0.00
560,000.00
59,200.00
12,000.00
1,370,250.00
40,500.00
416,640.00
62,100.00
121,500.00
633,000.00
336,000.00
384,000.00
222,600.00
15,125.00
78,000.00
57,750.00
15,900.00
17,755.00 5,293,380.00 4042494.9
4,402,320.00 4,402,320.00 4,491,661.00
420,000.00
59,200.00
12,000.00
1,370,250.00
40,500.00
416,640.00
62,100.00
121,500.00
844,000.00
336,000.00
288,000.00
222,600.00
15,125.00
78,000.00
57,750.00
15,720.00
17,755.00 4,983,920.00
4,377,140.00 4,377,140.00
437,500.00
55,500.00
9,000.00
1,827,000.00
54,000.00
416,640.00
62,100.00
121,500.00
553,875.00
300,000.00 89,341.00
168,000.00
237,300.00
15,125.00
93,600.00
77,000.00
19,380.00
18,961.00 5,053,390.00 3796508.85
4,466,481.00 4,466,481.00 0.00
3,500.00
185.00
26,100.00
8,100.00
4,960.00
690.00
1,350.00
7,560.00
1,100.00
1,200.00
1,100.00
360.00
603.00 59,091.00
56,808.00 56,808.00 0.00
5,250.00
370.00
31,320.00
900.00
6,820.00
1,035.00
2,250.00
12,474.00
1,815.00
1,980.00
1,815.00
600.00
1,005.00 63,401.00
67,634.00 67,634.00 0.00
554,390.00
62,961.00
617,351.00 603,159.00
1,881.00
10,810.00
22,500.00
75,020.00
391,500.00
16,200.00
128,000.00
2,220.00
675.00
2,640.00
42,000.00
36,850.00
4,020.00
3,350.00
737,666.00 727,118.00
1,584.00
9,200.00
18,750.00
60,760.00
300,150.00
12,600.00
108,000.00
2,220.00
675.00
2,200.00
33,600.00
27,500.00
3,000.00
2,680.00
582,919.00 576,621.00
437,500.00
55,500.00
9,000.00
1,740,000.00
54,000.00
400,520.00
59,800.00
117,000.00
472,500.00
300,000.00
168,000.00
235,200.00
19,250.00
138,000.00
77,000.00
24,300.00
13,534.00
4,321,104.00 4,174,560.00
168,000.00
53,940.00
10,000.00
25,200.00
11,000.00
1,200.00
2,010.00 246,540.00
271,350.00 271,350.00 0.00
168,000.00
40,858.00
11,375.00
25,200.00
11,000.00
1,200.00
2,010.00 234,453.00
259,643.00 259,643.00 0.00
168,000.00
32,922.00
11,625.00
25,200.00
11,000.00
1,200.00
2,010.00 226,429.00
251,957.00 251,957.00 0.00
168,000.00
27,528.00
12,750.00
25,200.00
11,000.00
1,200.00
2,010.00 222,106.00
247,688.00 247,688.00 0.00
168,000.00
22,940.00
15,250.00
25,200.00
11,000.00
1,200.00
2,010.00 220,256.00
245,600.00 245,600.00 0.00
84,000.00
23,498.00
4,750.00
12,600.00
5,500.00
600.00
1,005.00 119,334.00
131,953.00 131,953.00 0.00
84,000.00
17,818.80
5,000.00
12,600.00
5,500.00
600.00
1,005.00 113,676.00
126,523.80 126,523.80 0.00
84,000.00
14,260.00
5,375.00
12,600.00
5,500.00
600.00
1,005.00 110,389.00
123,340.00 123,340.00 0.00
84,000.00
12,003.20
5,625.00
12,600.00
5,500.00
600.00
1,005.00 108,319.00
121,333.20 121,333.20 0.00
84,000.00
10,316.80
6,125.00
12,600.00
5,500.00
600.00
1,005.00 107,143.00
120,146.80 120,146.80 0.00
84,000.00
8,060.00
6,250.00
12,600.00
5,500.00
600.00
1,005.00 104,925.00
118,015.00 118,015.00 0.00
21,250.00
37,596.80
91,000.00
14,700.00
8,250.00
900.00
1,206.00 193,400.00
174,902.80 174,902.80 0.00
21,250.00
30,082.40
96,500.00
0.00
14,700.00
8,250.00
900.00
1,206.00 192,034.00
172,888.40 172,888.40 0.00
21,250.00
28,197.60
68,750.00
13,440.00
6,600.00
720.00
1,072.00 157,967.00
140,029.60 140,029.60 0.00
21,250.00
22,568.00
72,750.00
13,440.00
6,600.00
720.00
1,072.00 156,801.00
138,400.00 138,400.00 0.00
21,250.00
18,798.40
45,500.00
0.00
12,600.00
5,500.00
600.00
1,005.00 116,770.00
105,253.40 105,253.40 0.00
21,250.00
15,041.20
48,500.00
0.00
12,600.00
5,500.00
600.00
1,005.00 116,383.00
104,496.20 104,496.20 0.00
0.00
17,360.00
4,000.00
12,600.00
5,500.00
600.00
1,005.00 192,011.00
41,065.00 41,065.00 0.00
0.00
13,640.00
4,375.00
12,600.00
5,500.00
600.00
1,005.00 188,555.00
37,720.00 37,720.00 0.00
210,000.00
17,360.00
4,000.00
12,600.00
8,250.00
900.00
1,005.00 220,061.00
254,115.00 254,115.00 0.00
18,000.00
105,000.00
222.00
75.00
4,200.00
2,750.00
300.00
134.00
130,681.00 120,935.90
19,224.96
2,000.00
12,600.00
8,250.00
900.00
1,005.00 44,648.20
43,979.96 43,979.96 0.00
12,677.76
2,500.00
12,600.00
8,250.00
900.00
1,005.00 38,376.20
37,932.76 37,932.76 0.00
9,642.24
2,875.00
12,600.00
8,250.00
900.00
1,005.00 35,637.80
35,272.24 35,272.24 0.00
7,737.60
3,000.00
12,600.00
8,250.00
900.00
1,005.00 33,789.00
33,492.60 33,492.60 0.00
6,428.16
3,250.00
12,600.00
8,250.00
900.00
1,005.00 32,712.20
32,433.16 32,433.16 0.00
5,475.84
3,375.00
12,600.00
8,250.00
900.00
1,005.00 31,861.80
31,605.84 31,605.84 0.00
4,880.64
3,500.00
12,600.00
8,250.00
900.00
1,005.00 31,385.80
31,135.64 31,135.64 0.00
4,285.44
3,625.00
12,600.00
8,250.00
900.00
1,005.00 30,909.80
30,665.44 30,665.44 0.00
3,853.92
6,300.00
4,125.00
480.00
536.00 15,165.40
15,294.92 15,294.92 0.00
1,984.00
2,940.00
1,925.00
240.00
268.00 7,305.00
7,357.00 7,357.00 0.00
7,861.60
1,500.00
12,600.00
8,250.00
900.00
1,005.00 32,143.00
32,116.60 32,116.60 0.00
4,030.00
8,400.00
5,500.00
600.00
670.00 18,975.00
19,200.00 19,200.00 0.00
18,325.00
7,150.00
8,400.00
5,500.00
600.00
670.00
22,320.00
10,645.00
8,030,000.00
23,125.00
13,000.00
294,000.00
1,260,000.00
136,500.00
23,450.00 9,380,675.00
9,780,075.00 9,780,075.00 0.00
6,330,000.00 1.25
23,125.00
13,000.00
252,000.00
1,080,000.00
117,000.00
20,100.00 7,372,525.00
7,835,225.00 7,835,225.00 0.00
296,000.00
925.00
14,700.00
63,000.00
6,825.00
1,206.00 383,335.00
382,656.00 382,656.00 0.00
70,000.00
925.00
14,700.00
63,000.00
6,825.00
1,206.00 143,335.00
156,656.00 156,656.00 0.00
296,000.00
6,500.00
42,000.00
180,000.00
19,500.00
3,350.00 542,150.00
547,350.00 547,350.00 0.00
177,600.00
3,900.00
33,600.00
144,000.00
15,600.00
2,680.00 372,520.00
377,380.00 377,380.00 0.00
473,600.00
6,500.00
42,000.00
180,000.00
19,500.00
3,350.00 722,150.00
724,950.00 724,950.00 0.00
185,000.00
555.00
6,500.00
80,000.00
29,400.00
126,000.00
13,650.00
2,345.00 422,815.00
443,450.00 443,450.00 0.00
189,440.00
555.00
6,500.00
80,000.00
33,600.00
144,000.00
15,600.00
2,680.00 450,930.00
472,375.00 472,375.00 0.00
444,000.00
2,775.00
28,140.00
120,000.00
13,000.00
22,445.00 629,725.00
630,360.00 630,360.00 0.00
185,000.00
555.00
3,900.00
95,000.00
33,600.00
144,000.00
15,600.00
2,680.00 444,030.00
480,335.00 480,335.00 0.00
185,000.00
555.00
10,400.00
95,000.00
61,000.00
35,700.00
153,000.00
16,575.00
2,881.00 522,870.00
560,111.00 560,111.00 0.00
5,802,500.00
285,000.00
103,600.00
168,000.00
720,000.00
78,000.00
13,400.00 6,688,600.00
7,170,500.00 7,170,500.00 0.00
8,760,000.00
285,000.00
103,600.00
281,400.00
1,206,000.00
130,650.00
22,445.00 10,292,205.00
10,789,095.00 10,789,095.00 0.00
5,802,500.00
285,000.00
55,500.00
100,800.00
432,000.00
46,800.00
8,040.00 6,278,260.00
6,730,640.00 6,730,640.00 0.00
95,200.00
24,480.00
4,625.00
4,200.00
6,000.00
650.00
335.00 313,880.00
135,490.00 135,490.00 0.00
95,200.00
48,960.00
4,625.00
4,200.00
6,000.00
650.00
335.00 439,880.00
159,970.00 159,970.00 0.00
1,122,000.00
3,700.00
5,040.00
7,200.00
780.00
402.00 1,005,406.00
1,139,122.00 1,139,122.00 0.00
61,600.00
3,700.00
6,300.00
18,000.00
1,950.00
5,025.00 107,139.40
96,575.00 96,575.00 0.00
65,200.00
4,625.00
8,400.00
18,000.00
1,950.00
670.00 109,891.80
98,845.00 98,845.00 0.00
79,920.00
1,850.00
4,200.00
12,000.00
1,300.00
335.00 99,435.00
99,605.00 99,605.00 0.00
81,400.00
925.00
4,200.00
12,000.00
1,300.00
335.00 100,310.00
100,160.00 100,160.00 0.00
204,400.00
2,775.00
6,300.00
27,000.00
2,925.00
536.00 233,405.00
243,936.00 243,936.00 0.00
204,400.00
2,775.00
81,700.00
7,280.00
6,300.00
27,000.00
2,925.00
536.00 294,660.00
332,916.00 332,916.00 0.00
204,400.00
2,775.00
68,800.00
7,280.00
8,400.00
36,000.00
3,900.00
670.00 306,435.00
332,225.00 332,225.00 0.00
51,800.00
1,850.00
3,600.00
25,200.00
108,000.00
11,700.00
2,010.00 197,840.00
204,160.00 204,160.00 0.00
26,640.00
925.00
1,050.00
4,500.00
520.00
67.00 33,794.00
33,702.00 33,702.00 0.00
0.00
56,000.00
222.00
0.00
4,200.00
3,000.00
325.00
335.00
64,082.00 64,082.00 0.00
145,040.00
5,550.00
10,400.00
70,000.00
61,000.00
33,600.00
150,000.00
16,250.00
2,680.00
494,520.00 490,970.00
145,040.00
5,550.00
10,400.00
47,500.00
18,350.00
61,000.00
33,600.00
150,000.00
16,250.00
2,680.00
490,370.00 463,470.00
28,875.00
185.00
2,100.00
3,000.00
325.00
201.00
34,686.00 23,469.00
63,300.00
2,775.00
4,200.00
6,000.00
650.00
335.00
77,260.00 72,585.00
259,000.00
1,850.00
48,000.00
5,200.00
11,760.00
938.00
326,748.00 327,670.00
0.00
12,152.00
5,625.00
10,500.00
6,875.00
780.00
871.00
36,803.00 36,803.00 0.00
0.00
12,400.00
5,625.00
10,920.00
7,150.00
780.00
871.00
37,746.00 37,746.00 0.00
0.00
12,896.00
5,625.00
11,340.00
7,425.00
840.00
938.00
39,064.00 39,064.00 0.00
0.00
12,152.00
5,625.00
14,300.00
10,500.00
6,875.00
780.00
871.00
51,103.00 51,103.00 0.00
0.00
12,400.00
5,625.00
16,500.00
10,920.00
7,150.00
780.00
871.00
54,246.00 54,246.00 0.00
0.00
12,896.00
5,625.00
17,820.00
11,340.00
7,425.00
840.00
938.00
56,884.00 56,884.00 0.00
0.00
2,046.00
500.00
3,780.00
4,950.00
540.00
335.00
12,151.00 12,151.00 0.00
0.00
1,537.60
375.00
3,780.00
4,950.00
540.00
335.00
11,517.60 11,517.60 0.00
0.00
1,537.60
375.00
3,780.00
4,950.00
540.00
335.00
11,517.60 11,517.60 0.00
0.00
1,413.60
375.00
1,100.00
3,780.00
4,950.00
540.00
335.00
12,493.60 12,493.60 0.00
0.00
1,413.60
375.00
1,100.00
3,780.00
4,950.00
540.00
335.00
12,493.60 12,493.60 0.00
0.00
1,413.60
375.00
1,100.00
3,780.00
4,950.00
540.00
335.00
12,493.60 12,493.60 0.00
0.00
10,155.60
5,625.00
17,820.00
29,400.00
19,250.00
2,100.00
2,345.00
86,695.60 86,695.60 0.00
61,961.40
12,400.00
5,625.00
16,500.00
29,400.00
19,250.00
2,100.00
2,345.00 148,872.27
149,581.40 149,581.40 0.00
58,300.00
12,896.00
5,625.00
17,820.00
29,400.00
19,250.00
2,100.00
2,345.00 146,305.00
147,736.00 147,736.00 0.00
0.00
12,152.00
5,625.00
48,070.00
44,100.00
28,875.00
3,180.00
3,551.00
145,553.00 145,553.00 0.00
43,800.30
17,546.00
4,875.00
22,000.00
29,400.00
19,250.00
2,070.00
2,345.00 136,227.91
141,286.30 141,286.30 0.00
19,610.00
1,413.60 5,000.00
375.00
275.00
3,780.00
4,950.00
540.00
335.00 27,491.00
31,278.60 31,278.60 0.00
20,670.00
1,413.60
375.00
3,950.00
3,690.00
4,950.00
540.00
335.00
35,923.60
31,800.00
1,413.60
375.00
550.00
3,780.00
4,950.00
540.00
335.00 38,341.00
43,743.60 43,743.60 0.00
0.00
706.80
187.50
143.00
3,780.00
4,950.00
540.00
335.00
10,642.30 10,642.30 0.00
238,500.00
10,155.60
5,625.00
7,150.00
29,400.00
19,250.00
2,100.00
2,345.00 90,272.00
314,525.60 314,525.60 0.00
0.00
0.00
7,140.00
10,200.00
1,105.00
603.00
19,048.00 19,048.00 0.00
0.00
11,532.00
2,250.00
16,500.00
42,000.00
27,500.00
3,000.00
3,350.00
106,132.00 106,132.00 0.00
0.00
11,532.00
2,250.00
30,250.00
37,800.00
24,750.00
2,700.00
3,015.00
112,297.00 112,297.00 0.00
0.00
11,532.00
2,250.00
21,340.00
37,800.00
24,750.00
2,700.00
3,015.00
103,387.00 103,387.00 0.00
0.00
11,532.00
2,250.00
30,250.00
37,800.00
24,750.00
2,700.00
3,015.00 170,060.82
112,297.00 112,297.00 0.00
58,300.00
11,532.00
2,250.00
21,340.00
37,800.00
24,750.00
2,700.00
3,015.00 156,179.00
161,687.00 161,687.00 0.00
238,500.00
55,555.50
15,425.60
3,125.00
7,150.00
54,600.00
35,750.00
3,900.00
4,355.00 174,624.50
418,361.10 418,361.10 0.00
176,400.00
15,425.60
3,125.00
30,250.00
42,000.00
27,500.00
3,000.00
3,350.00
301,050.60 301,050.60 0.00
0.00 0.08
14,570.00 640.00
4,375.00
29,400.00
19,250.00
2,100.00
2,345.00 92,980.00
72,040.00 72,040.00 0.00
0.00
14,570.00
4,375.00
29,400.00
19,250.00
2,100.00
2,345.00 160,080.00
72,040.00 72,040.00 0.00
0.00
0.00
14,700.00
0.00
0.00
134.00
14,834.00 14,834.00 0.00
0.00
0.00
3,360.00
0.00
0.00
268.00
3,628.00 3,628.00 0.00
17,550.00
925.00
5,040.00
7,200.00
780.00
402.00 29,936.00
31,897.00 31,897.00 0.00
28,600.00
185.00
1,260.00
4,200.00
455.00
268.00 36,121.00
34,968.00 34,968.00 0.00
35,625.00
555.00
4,200.00
6,000.00
650.00
335.00 44,895.00
47,365.00 47,365.00 0.00
0.00
2,640.00
4,200.00
3,000.00
325.00
335.00
10,500.00 10,500.00 0.00
28,875.00
185.00
2,100.00
3,000.00
325.00
201.00 22,602.50
34,686.00 34,686.00 0.00
15,400.00
185.00
1,260.00
4,200.00
455.00
268.00
21,768.00 36,012.50
24,975.00
555.00
4,200.00
6,000.00
650.00
335.00
36,715.00 34,489.50
73,260.00
185.00
2,100.00
3,000.00
325.00
201.00
79,071.00 80,394.00
156,400.00
1,110.00
25,974.00
11,340.00
24,000.00
2,600.00
904.50
222,328.50 202,937.50
35,625.00
555.00
2,940.00
6,000.00
650.00
234.50
46,004.50 43,759.50
0.00
67,500.00
370.00
3,700.00
12,000.00
1,300.00
21,000.00
1,675.00
107,545.00 135,435.00
0.00
2,520.00
3,480.00
378.00
201.00
6,579.00 6,579.00 0.00
0.00
2,520.00
3,480.00
378.00
201.00
6,579.00 6,579.00 0.00
4,500.00
2,800.00
4,200.00
5,500.00
60.00
335.00
0.00
17,395.00 17,395.00 0.00
1,350.00
1,120.00
1,680.00
1,100.00
120.00
134.00
0.00
5,504.00 5,504.00 0.00
550.40
0.00
0.00
11,008.00
27,300.00
35,750.00
3,900.00
2,144.00
80,102.00 80,102.00 0.00
0.00
50,400.00
66,000.00
7,200.00
402.00
124,002.00 124,002.00 0.00
0.00
18,480.00
24,200.00
2,640.00
1,474.00
46,794.00 46,794.00 0.00
0.00
42,000.00
55,000.00
6,000.00
3,350.00
106,350.00 106,350.00 0.00
0.00
0.00
0.00
1,806.00
2,365.00
258.00
140.70
4,569.70 4,569.70 0.00
0.00
0.00
3,570.00
4,675.00
510.00
281.40
9,036.40 9,036.40 0.00
0.00
0.00
0.00
3,570.00
4,675.00
540.00
335.00
9,120.00 9,120.00 0.00
117,363.00
14,904.83
70,140.00
91,850.00
10,020.00
5,561.00
309,838.83 309,838.83 0.00
19,250.00
6,114.94
0.00
4,200.00
5,500.00
600.00
335.00
35,999.94 35,999.94 0.00
154,000.00
240,000.00
133,000.00
8,400.00
11,000.00
1,200.00
67.00 388,215.00
547,667.00 547,667.00 0.00
38,325.00
277.50
111,150.00
8,400.00
22,000.00
1,500.00
670.00 185,960.00
182,322.50 182,322.50 0.00
41,475.00
185.00
4,350.00
6,300.00
16,500.00
1,800.00
536.00 76,200.00
71,146.00 71,146.00 0.00
37,500.00
6,300.00
4,500.00
520.00
536.00
49,356.00 48,874.00
8,500.00
9,920.00
4,000.00
16,800.00
12,000.00
1,300.00
134.00
52,654.00 52,626.00
20,250.00
2,220.00
5,880.00
4,200.00
455.00
469.00
33,474.00 33,671.00
32,400.00
144,000.00
3,528.00
7,500.00
845.00
268.00
188,541.00 137,689.00
0.00
0.00
8,400.00
670.00
9,070.00
25,550.00
370.00
5,040.00
3,600.00
390.00
402.00
35,352.00 42,666.00
10,950.00
740.00
6,300.00
4,200.00
520.00
402.00
23,112.00 25,940.00
0.00
3,700.00
6,972.00
15,000.00
1,625.00
536.00
27,833.00
14,600.00
1,110.00
925.00
8,000.00
5,250.00
15,000.00
1,625.00
402.00
46,912.00
50,000.00
420.00
27,500.00
600.00
335.00
78,855.00 78,825.00
19,000.00
630.00
8,250.00
900.00
53.60
28,833.60 29,502.00
16,000.00
420.00
5,500.00
600.00
33.50
22,553.50 18,232.50
17,000.00
630.00
8,250.00
900.00
53.60
26,833.60 21,802.00
65,000.00
840.00
11,000.00
1,200.00
67.00
78,107.00 93,465.00
60,500.00
630.00
8,250.00
900.00
53.60
70,333.60 70,302.00
113,850.00
630.00
8,250.00
900.00
53.60
123,683.60 92,302.00
4,540.00
3,240.00
4,131.00
10,920.00
2,940.00
495.00
360.00
167.50
26,793.50 25,385.50
5,505.00
1,080.00
260.00
30.00
6,720.00
8,800.00
960.00
167.50
23,522.50 23,687.50
1,900.00
2,430.00
10,920.00
840.00
3,465.00
378.00
167.50
20,100.50 19,213.50
2,916.00
7,560.00
1,176.00
2,310.00
252.00
167.50
14,381.50 13,348.50
2,320.00
30.00
840.00
11,000.00
1,200.00
670.00
16,060.00 15,695.00
12,390.00
252.00
3,300.00
720.00
402.00
17,064.00 10,650.00
5,880.00
14,582.40
5,200.00
0.00
3,300.00
960.00
167.50
30,089.90 35,025.10
15,540.00
660.00
780.00
3,360.00
268.00
20,608.00
140,000.00
87,500.00
2,480.00
140,000.00
357,000.00
6,700.00
14,800.00
748,480.00 856,300.00 107,820.00
62,500.00
2,480.00
140,000.00
357,000.00
6,700.00
14,800.00
583,480.00
87,500.00
2,480.00
140,000.00
357,000.00
6,700.00
14,800.00
608,480.00
175,000.00
2,480.00
140,000.00
357,000.00
6,700.00
14,800.00
695,980.00
486,512.00
140,000.00
85,000.00
36,334.98
747,846.98 795,490.44 47,643.46
452,387.00
180,000.00
115,000.00
36,334.98
783,721.98
9,952.50
265,807.50
135,268.00
82,579.50
1,773,897.60
38,243.07
2,305,748.17
9,952.50
265,807.50
135,268.00
82,579.50
2,245,440.00
38,243.07
2,777,290.57
9,952.50
265,807.50
135,268.00
82,579.50
1,649,472.60
38,243.07
2,181,323.17
9,952.50
265,807.50
135,268.00
82,579.50
2,087,940.00
38,243.07
2,619,790.57
8,000,000.00
13,270.00
265,807.50
357,844.50
38,559.12
8,675,481.12
60,000,000.00
33,175.00
797,422.50
1,321,272.00
63,211.68
62,215,081.18
22,500,000.00
13,270.00
265,807.50
340,848.00
357,844.50
38,559.12
23,516,329.12
26,000,000.00
13,270.00
265,807.50
340,848.00
357,844.50
38,559.12
27,016,329.12
24,000,000.00
13,270.00
265,807.50
340,848.00
357,844.50
38,559.12
25,016,329.12
27,000,000.00
13,270.00
265,807.50
340,848.00
357,844.50
38,559.12
28,016,329.12
50,000.00
11,358.40
3,500.00
17,050.00
1,860.00
26,250.00
2,077.00
112,095.40 105,102.00 (6,993.40)
60,000.00
11,358.40
3,500.00
17,050.00
1,860.00
26,250.00
2,077.00
122,095.40
78,000.00
11,358.40
3,500.00
17,050.00
1,860.00
26,250.00
2,077.00
140,095.40
33,975.72
135,561.83
104,496.20
27,986.90
5,505.30
50,569.34
358,095.29 376,801.52 18,706.23
87,913.75
132,161.48
138,597.50
203,056.00
323,901.00
110,106.00
8,345.21
19,810.50
1,023,891.44 984,003.31 (39,888.13)
14,928.75
76,445.37
21,780.00
24,750.00
137,904.12 136,267.00 (1,637.12)
140,000.00
88,000.00
1,850.00
18,500.00
225,000.00
480,000.00
52,000.00
210,000.00
33,500.00
1,248,850.00
124,885.00 129,455.00 4,570.00
36,492.50
101,927.16
587,966.19
85,335.77
352,339.20
0.00
1,164,060.82 1,991,623.28 827,562.46
32,843.25
101,927.16
406,685.48
0.00
93,590.10
104,299.27
0.00
739,345.26 1,062,128.30 322,783.04
RAB (RENCANA ANGGARAN BIAYA)
KEGIATAN : PEMBANGUNAN RUANG KELAS BARU (RKB)

PEKERJAAN : PEMBANGUNAN 1 LOKAL RUANG KELAS BARU PADA SMKN 2 BANGLI
T.A. : 2012
NO URAIAN SAT VOL. HARGA SAT. JML. HARGA TOTAL
1 2 3 4 5 6 7
1 Pembongkaran Bangunan Lama Ls 1.00 1,000,000.00 1,000,000.00 1,000,000.00
2 Pembersihan Lokasi Ls 1.00 1,000,000.00 1,000,000.00 1,000,000.00
3 Pas. Uitzet/ Papan Bouwplank Ls 1.00 1,300,000.00 1,300,000.00 1,300,000.00
Jumlah 3,300,000.00
II PEKERJAAN TANAH DAN PASIR
1 Pek. Galian Tanah Pondasi Setempat M3 50.62 40,815.00 2,066,075.71 2,066,075.71
2 Pek. Galian Tanah Pondasi Menerus M3 28.96 32,625.00 944,820.00 944,820.00
3 Pek. Urugan Tanah Kembali M3 3.62 11,036.00 39,950.32 39,950.32
4 Pek. Urugan Tanah M3 24.30 16,174.00 393,028.20 393,028.20
5 Pek. Urugan Pasir Pondasi M3 3.01 132,070.00 397,002.42 397,002.42
6 Pek. Urugan Pasir di Bawah Lt. I M3 4.05 132,070.00 534,883.50 534,883.50
Jumlah 4,375,760.15
III PEKERJAAN PASANGAN
1 Pas. Batu Kosong M3 9.05 283,131.00 2,562,335.55 2,562,335.55
2 Pas. Batu Kali 1 Pc : 6 Ps M3 16.78 510,180.00 8,560,820.40 8,560,820.40
Jumlah 11,123,155.95
IV PEKERJAAN BETON (LANTAI 1)
1 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Bwh. Kolom) M3 1.20 550,530.00 658,433.88 658,433.88
2 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Lantai) M3 4.05 550,530.00 2,229,646.50 2,229,646.50
3 Pek. Beton Foot Plat Fe (200) M3 8.37 3,796,508.85 31,784,372.09 31,784,372.09
4 Pek. Beton Kolom Bwh Sloof Lt. I Fe (200 ) M3 2.81 4,042,494.90 11,374,570.02 11,374,570.02
5 Pek. Beton Kolom Lt. I Diatas Sloof Fe (200 ) M3 4.94 4,042,494.90 19,981,041.67 19,981,041.67
6 Pek. Beton Sloof Struktur 20 x40 cm Fe (150) M3 2.28 3,367,606.00 7,678,141.68 7,678,141.68
7 Pek. Beton Sloof Struktur 20 x 30 cm Fe (120) M3 0.27 2,776,466.00 749,645.82 749,645.82
9 Pek. Beton Balok Induk 25 x 50 cm Fe (175) M3 1.31 4,009,926.25 5,263,028.20 5,263,028.20
10 Pek. Beton Balok Anak 20 x 35 cm Fe (120) M3 3.29 3,980,713.75 13,096,548.24 13,096,548.24
Jumlah 93,399,429.80
Total 112,198,345.90
RAP (RENCANA ANGGARAN PELAKSANAAN)

PEKERJAAN : PEMBANGUNAN 2 LOKAL RUANG KELAS BARU PADA SMKN 1 SUSUT
LOKASI : JLN. PUTRA YUDA, SUSUT BANGLI
T.A. : 2011
SUMBER DANA : HIBAH PUSAT
1 2 3 4 5 6 7
1 Pas. Uitzet/ Papan Bouwplank Ls 1.00 500,000.00 500,000.00 500,000.00
Jumlah 500,000.00
2 Pek. Galian Tanah Pondasi Menerus M3 17.28 15,000.00 259,200.00 259,200.00
4 Pek. Urugan Tanah M3 24.30 42,000.00 1,020,600.00 1,020,600.00
6 Pek. Urugan Pasir di Bawah Lt. I M3 4.05 86,000.00 348,300.00 348,300.00
Jumlah 2,967,307.00
III PEKERJAAN PAS. & PLESTERAN
1 Pas. Batu Kosong M3 5.40 178,000.00 961,200.00 961,200.00
3 Pas. Batako 1 Pc : 6 Ps Lt. I M2 94.36 38,000.00 3,585,680.00 3,585,680.00
4 Pas. Batako 1 Pc : 6 Ps Lt. II M2 94.36 38,000.00 3,585,680.00 3,585,680.00
5 Pas. Batako (Bataran Selasar) 1 Pc : 6 Ps Lt. II M2 6.30 38,000.00 239,263.20 239,263.20
Jumlah 11,935,013.20
1 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Bwh. Kolom) M3 1.11 400,000.00 444,800.00 444,800.00
2 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Lantai) M3 4.05 400,000.00 1,620,000.00 1,620,000.00
3 Pek. Beton Foot Plat Fe (200) M3 7.78 1,700,000.00 13,232,800.00 13,232,800.00
4 Pek. Beton Kolom Bwh Sloof Lt. I Fe (200 ) M3 2.43 3,000,000.00 7,282,500.00 7,282,500.00
5 Pek. Beton Kolom Lt. I Diatas Sloof Fe (200 ) M3 4.45 3,000,000.00 13,336,500.00 13,336,500.00
6 Pek. Beton Sloof Struktur 20 x40 cm Fe (150) M3 3.12 2,200,000.00 6,864,000.00 6,864,000.00
7 Pek. Beton Sloof Struktur 20 x 30 cm Fe (120) M3 0.54 2,000,000.00 1,080,000.00 1,080,000.00
11 Pek. Beton Plat Lantai Fe (100) M3 9.72 2,300,000.00 22,356,000.00 22,356,000.00
Jumlah 76,144,100.00
V PEKERJAAN BETON (LANTAI 2)
1 Pek. Beton Kolom Lt. II Fe (200 ) M3 2.63 2,400,000.00 6,300,000.00 6,300,000.00
4 Pek. Beton Plat Lantai Fe (100) M3 9.72 1,800,000.00 17,496,000.00 17,496,000.00
Jumlah 31,536,000.00
VI PEKERJAAN PINTU DAN JENDELA
1 Pek. Kusen Kruwing (Kls II) 5/11 Lt 1 dan Lt 2 M3 0.97 5,898,920.00 5,709,965.79 5,709,965.79
2 Pas. Daun Pintu Panel Lt 1 dan Lt 2 M2 4.80 400,000.00 1,920,000.00 1,920,000.00
3 Pas. Daun Jendela & Ram Kaca 5 mm Lt 1 & Lt 2 M2 11.70 300,000.00 3,510,000.00 3,510,000.00
4 Pas. Kaca Mati 5 mm Lt 1 dan Lt 2 M2 15.60 69,000.00 1,076,400.00 1,076,400.00
Jumlah 12,216,365.79
JUMLAH 135,298,785.99
DIBULATKAN 135,000,000.00
UPAH 33,750,000.00
0.6428571429
RAB (RENCANA ANGGARAN BIAYA)

T.A. : 2011
1 2 3 4 5 6 7
1 Pembongkaran Bangunan Lama Ls 1.00 1,500,000.00 1,500,000.00 1,500,000.00
2 Pembersihan Lokasi Ls 1.00 1,000,000.00 1,000,000.00 1,000,000.00
3 Pas. Uitzet/ Papan Bouwplank Ls 1.00 1,000,000.00 1,000,000.00 1,000,000.00
Jumlah 3,500,000.00
2 Pek. Galian Tanah Pondasi Menerus M3 57.92 33,175.00 1,921,496.00 1,921,496.00
4 Pek. Urugan Tanah M3 48.60 #REF! #REF! #REF!
6 Pek. Urugan Pasir di Bawah Lt. I M3 8.10 133,270.00 1,079,487.00 1,079,487.00
Jumlah #REF!
III PEKERJAAN PAS. & PLESTERAN
1 Pas. Batu Kosong M3 18.10 294,363.00 5,327,970.30 5,327,970.30
3 Pas. Batako 1 Pc : 6 Ps Lt. I M2 101.22 59,500.00 6,022,590.00 6,022,590.00
Jumlah 31,927,375.61
1 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Bwh. Kolom) M3 2.39 #REF! #REF! #REF!
2 Pek. Beton Rabat 1 pc : 2psr : 5 krl (Lantai) M3 8.10 #REF! #REF! #REF!
3 Pek. Beton Foot Plat Fe (200) M3 16.74 #REF! #REF! #REF!
4 Pek. Beton Kolom Bwh Sloof Lt. I Fe (200 ) M3 5.63 #REF! #REF! #REF!
5 Pek. Beton Kolom Lt. I Diatas Sloof Fe (200 ) M3 9.89 #REF! #REF! #REF!
6 Pek. Beton Sloof Struktur 20 x40 cm Fe (150) M3 4.56 #REF! #REF! #REF!
7 Pek. Beton Sloof Struktur 20 x 30 cm Fe (120) M3 0.54 2,776,466.00 1,499,291.64 1,499,291.64
8 Pek. Beton Sloof Struktur 15 x 25 cm Fe (100) M3 0.36 #REF! #REF! #REF!
10 Pek. Beton Balok Anak 20 x 35 cm Fe (120) M3 6.58 #REF! #REF! #REF!
11 Pek. Beton Plat Lantai Fe (100) M3 19.44 #REF! #REF! #REF!
Jumlah #REF!
V PEKERJAAN PINTU DAN JENDELA
1 Pek. Kusen Kruwing (Kls II) 5/11 Lt 1 M3 0.97 #REF! #REF! #REF!
2 Pas. Daun Pintu Panel Lt 1 M2 4.80 #REF! #REF! #REF!
3 Pas. Daun Jendela & Ram Kaca 5 mm Lt 1 M2 11.70 #REF! #REF! #REF!
4 Pas. Kaca Mati 5 mm Lt 1 M2 15.60 #REF! #REF! #REF!
Jumlah #REF!
Grand Total #REF!

REKAPITULASI RENCANA ANGGARAN BIAYA (RAB)

T.A. : 2012
NO URAIAN PEKERJAAN JML HARGA
I PEKERJAAN PERSIAPAN Rp 3,300,000.00

II PEKERJAAN TANAH DAN PASIR Rp 4,375,760.15
III PEKERJAAN PASANGAN Rp 11,123,155.95
IV PEKERJAAN BETON (LANTAI 1) Rp 93,399,429.80
REAL COST Rp 112,198,345.90

PPN + PPH 11,5 % Rp 12,902,809.78
JUMLAH Rp 125,101,155.67
DIBULATKAN Rp 125,101,000.00

Rab 1 Lokal RKB Lt.i Kayubihi

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

Rab 1 Lokal RKB Lt.i Kayubihi

Diunggah oleh

Hak Cipta:

Format Tersedia

BAHAN BANGUNAN DAN UPAH KERJA 2012

HPS APBD PERUBAHAN

E. BAHAN PENUTUP LANGIT-LANGIT

F BAHAN PENUTUP ATAP

I BAHAN SANITAIR / SALURAN AIR

L. BAHAN LAIN - LAIN

M. BAHAN STIL BALI

NO TENAGA KERJA SATUAN

1 Tukang batu Hari

HARGA SATUAN HARGA SATUAN

145,000.00 1,305,000.00 3,915,000.00 144,000.00

66,600.00 #VALUE! 66,600.00

25,000.00 #VALUE! 25,000.00

HARGA SATUAN HARGA

0.200 M3 Kayu kelas III (albesia ) 1,500,000.00 300,000.00

(120 Kg besi + bekisting)

0.040 M3 Kayu Papan Kls. II (Kruwing) 6,000,000.00 240,000.00

VII PEKERJAAN KUNCI DAN KACA

1.000 m2 PASANGAN TEGEL KERAMIK 30 / 30

1.000 m1 PASANGAN PLIN KERAMIK 10 / 30

NO URAIAN HARGA SATUAN HARGA HARGA

0.500 Oh Pekerja 42,000.00 21,000.00

III PEKERJAAN PONDASI

247.000 Kg Portland Cement 1,240.00 306,280.00

276.000 Kg Portland Cement 1,240.00 342,240.00

230.000 Kg Portland Cement 1,240.00 285,200.00

1.050 m' Waterstop lebar 230 mm - 320 mm 0.00 0.00

21 10.000 Kg Memasang 10 Kg kabel presstressed

22 10.000 Kg Memasang 10 Kg jaring kawat baja /

0.045 M3 Kayu kelas III (albesia ) 1,750,000.00 78,750.00

0.040 M3 Kayu kelas III (Albesia) 1,750,000.00 70,000.00

0.040 M3 Kayu kelas III (Albesia) 1,750,000.00 70,000.00

0.040 M3 Kayu kelas III (albesia) 1,750,000.00 70,000.00

(200 Kg besi + bekisting)

(200 Kg besi + bekesting)

41 1 M' Pemb. Tiang pancang 40x40 Cm

3.108 Kg Portland Cement 1,240.00 3,853.92

6.340 Kg Portland Cement 1,240.00 7,861.60

VII PEKERJAAN KAYU

1.100 M3 Balok kayu (kamper) 7,300,000.00 8,030,000.00

0.040 M3 Papan kayu 1,750,000.00 70,000.00

0.040 M3 Papan kayu (kamper) 7,400,000.00 296,000.00

0.025 M3 Papan kayu (kamper) 7,400,000.00 185,000.00

0.700 Oh Pekerja 42,000.00 29,400.00

0.800 Oh Pekerja 42,000.00 33,600.00

rangka expose kayu kelas I

1.100 M3 Balok kayu (kruwing) 5,275,000.00 5,802,500.00

0.0154 M3 Kaso-kaso (5x7) cm (kruwing) 4,000,000.00 61,600.00

0.0163 M3 Kaso-kaso (5x7) cm (kruwing) 4,000,000.00 65,200.00

0.150 Kg Paku 5 cm dan 10 cm 18,500.00 2,775.00

0.150 Kg Paku 5 cm dan 10 cm 18,500.00 2,775.00

0.400 lembar Plywood tebal 4 mm 66,600.00 26,640.00

29 1 M2 Pasang pintu plywood & formika

35 1 M2 Pasang Kaso + reng

VIII PEK. PENUTUP LANTAI DAN DINDING

IX PEKERJAAN LANGIT - LANGIT

1.100 M2 Asbes semen 26,000.00 28,600.00

5 1 M2 Memasang 1 m² langit-langit asbes semen, tebal 6mm

1.000 M2 Pintu gulung besi 0.00 0.00

1.100 M Profil alluminium 0.00 0.00

1.100 M2 Jendela nako (rangka + kaca 5 mm) 140,000.00 154,000.00

1.050 M' Seng plat 39,500.00 41,475.00

XI PEKERJAAN PENUTUP ATAP