Rab Dishut

REKAPITULASI BIAYA
PEKERJAAN : PERENCANAAN DED RENCANA PERKANTORAN TAHURA SULTAN ADAM DI MANDIANGIN

KEGIATAN : PEMBANGUNAN SARANA DAN PRASARANA GEDUNG KANTOR
LOKASI : MANDIANGIN
No Uraian Pekerjaan Jumlah
I PEMBANGUNAN KANTOR DINAS Rp

II PEMBANGUNAN AULA Rp
III PEMBANGUNAN MUSHALLA Rp
IV PEMBANGUNAN MESS KARYAWAN Rp
V PEMBANGUNAN GUEST HOUSE Rp
VI PEMBANGUNAN RUMAH DINAS Rp
VII PEMBANGUNAN BALAI PENYULUHAN, POLHUT DAN PERPUSTAKAAN Rp
VIII PEMBANGUNAN WORKSHOP Rp
IX PEMBANGUNAN KANTIN Rp
X PEMBANGUNAN PENGOLAHAN SAMPAH Rp
XI PEMBANGUNAN TOILET I Rp
XII PEMBANGUNAN TOILET II Rp
XIII PEMBANGUNAN POS JAGA Rp
XIV PEMBANGUNAN TEMPAT GENSET Rp
XV PEMBANGUNAN BAK PENAMPUNGAN AIR Rp
JUMLAH
PPN 10%
JUMLAH TOTAL
DIBULATKAN
TERBILANG : Sembilan Milyar Dua Ratus Dua Puluh Delapan Juta Tujuh Ratus Dua Puluh Empat Ribu Rupiah
Banjarmasin, Septembe
Kuasa Pengguna Anggaran Konsultan Perencan
DINAS KEHUTANAN TAMAN HUTAN RAYA SULTAN ADAM CV. BORNEO MEGAH CONS
Rahmad Riansyah, S.Hut, MP Hero Rahmat Arief, S

NIP. 19750225 200501 1 011 Direktur
SULTAN ADAM DI MANDIANGIN
Jumlah
1,625,133,889.18
1,169,603,200.12
678,937,595.47
924,700,387.02
680,912,610.61
549,802,627.90
967,684,406.11
377,129,445.09
384,250,346.22
347,268,285.31
129,124,842.41
129,124,842.41
254,386,437.31
100,419,700.80
71,271,330.87
8,389,749,946.85
838,974,994.69
9,228,724,941.54
9,228,724,000.00
atus Dua Puluh Empat Ribu Rupiah
Banjarmasin, September 2019

Konsultan Perencana
CV. BORNEO MEGAH CONSULTANT
Hero Rahmat Arief, ST

Direktur
KEGIATAN : PEMBANGUNAN SARANA DAN PRASARANA GEDUNG KANTOR
PEKERJAAN: PERENCANAAN DED RENCANA PERKANTORAN TAHURA SULTAN ADAM DI M
LOKASI : MANDIANGIN
No Uraian Biaya (Rp) Bobot %
I PEMBANGUNAN KANTOR DINAS ### Renc.

Real.
II PEMBANGUNAN AULA ### Renc.
Real.
678,937,595.47 Renc.
III PEMBANGUNAN MUSHALLA
Real.
924,700,387.02 Renc.
IV PEMBANGUNAN MESS KARYAWAN
Real.
680,912,610.61 Renc.
V PEMBANGUNAN GUEST HOUSE
Real.
549,802,627.90 Renc.
VI PEMBANGUNAN RUMAH DINAS
Real.
VII PEMBANGUNAN BALAI PENYULUHAN, POLHUT DA 967,684,406.11 Renc.
Real.
VIII PEMBANGUNAN WORKSHOP ### Renc.
Real.
IX PEMBANGUNAN KANTIN 384,250,346.22 Renc.
Real.
X PEMBANGUNAN PENGOLAHAN SAMPAH 347268285.314 Renc.
Real.
XI PEMBANGUNAN TOILET I 129124842.411 Renc.
Real.
XII PEMBANGUNAN TOILET II 129124842.411 Renc.
Real.
XII PEMBANGUNAN POS JAGA 254386437.313 Renc.
Real.
XIII PEMBANGUNAN TEMPAT GENSET 100419700.803 Renc.
Real.
XV PEMBANGUNAN BAK PENAMPUNGAN AIR 71,271,330.87 Renc.
Real.
Jumlah ###
Rencana
Rencana Kumulatif
Realisasi
Realisasi Kumulatif
Selisih
RENCANA JADWAL PELAKSANAAN PEKERJAAN
A SULTAN ADAM DI MANDIANGIN
Wa
Bobot % Bulan I Bulan II Bulan III
1 2 3 4 1 2 3 4 1
19.37 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94 1.94
13.94
8.09 0.90
11.02 1.22 1.22 1.22 1.22 1.22
8.12 1.01
6.55
11.53 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44
4.50 0.56 0.56 0.56 0.56 0.56
4.58 0.76
4.14
1.54
1.54
3.03 0.51 0.51 0.51 0.51 0.51 0.51
1.20
0.85 0.28 0.28 0.28
100.00
3.9 3.9 3.9 3.9 6.0 6.0 5.4 5.2 6.4
0 3.9 7.8 11.7 15.5 21.5 27.4 32.9 38.1 44.5
NAAN PEKERJAAN
Waktu pelaksanaan
Bulan III Bulan IV Bulan V
2 3 4 1 2 3 4 1 2 3
1.94
1.39 1.39 1.39 1.39 1.39
0.90 0.90 0.90 0.90 0.90 0.90 0.90
1.22 1.22 1.22 1.22
1.01 1.01 1.01 1.01 1.01 1.01 1.01
0.82 0.82 0.82 0.82 0.82 0.82 0.82
0.56 0.56
0.76 0.76 0.76 0.76 0.76
0.69 0.69 0.69
0.26
6.4 4.5 3.9 4.7 3.5 4.1 4.1 2.9 2.9 3.2
50.9 55.3 59.2 63.9 67.4 71.6 75.7 78.6 81.5 84.7
an V Bulan VI KET
4 1 2 3 4
1.39 1.39 1.39 1.39 1.39
0.82
0.69 0.69 0.69
0.31 0.31 0.31 0.31 0.31
0.26 0.26 0.26 0.26
0.24 0.24 0.24 0.24 0.24
3.7 2.9 2.9 2.2 1.9

88.4 91.3 94.1 96.3 98.3
REKAPITULASI BIAYA
I PEKERJAAN PERSIAPAN Rp
II PEKERJAAN TANAH Rp
III PEKERJAAN PONDASI DAN BETON BERTULANG Rp
IV PEKERJAAN PASANGAN DINDING DAN LANTAI Rp
V PEKERJAAN ATAP DAN PLAFOND Rp
VI PEKERJAAN KUSEN PINTU DAN JENDELA Rp
VII PEKERJAAN ELECTRICAL Rp
VIII PEKERJAAN SANITASI Rp
IX PEKERJAAN CAT - CATAN Rp
JUMLAH Rp
Jumlah
6,000,000.00
80,632,728.82
379,554,828.88
438,998,154.22
504,807,415.93
68,257,500.00
13,920,490.00
16,440,508.15
116,522,263.18
1,625,133,889.18
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
64,594,431.59
313,649,539.64
238,524,017.16
411,082,602.78
46,060,000.00
14,040,880.00
10,291,246.40
65,360,482.55
1,169,603,200.12
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
35,375,217.30
271,235,473.31
133,675,571.11
116,989,613.89
35,237,500.00
12,476,380.00
2,587,357.30
65,360,482.55
678,937,595.47
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
64,594,431.59
313,649,539.64
178,452,565.61
245,069,984.51
55,432,500.00
7,555,750.00
11,055,583.61
42,890,032.06
924,700,387.02
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
28,586,146.04
149,006,472.35
155,633,835.11
242,400,873.60
36,972,500.00
6,680,800.00
16,582,036.34
39,049,947.17
680,912,610.61
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
21,721,940.09
109,190,507.33
132,742,619.61
193,925,719.91
35,002,500.00
5,860,960.00
13,072,037.50
32,286,343.46
549,802,627.90
REKAPITULASI BIAYA
VIII PEKERJAAN CAT - CATAN Rp
JUMLAH Rp
Jumlah
6,000,000.00
47,455,111.61
201,520,901.96
229,977,155.00
358,670,672.51
55,292,500.00
9,336,810.00
59,431,255.03
967,684,406.11
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
14,471,423.62
78,064,183.91
75,500,642.00
156,159,509.06
25,342,500.00
2,779,710.00
18,811,476.50
377,129,445.09
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
16,000,352.84
87,347,047.41
76,134,554.34
167,816,642.71
6,862,500.00
2,106,340.00
1,194,634.00
20,788,274.91
384,250,346.22
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
16,000,352.84
52,781,961.87
90,473,037.06
148,642,153.00
6,542,500.00
2,656,510.00
24,171,770.54
347,268,285.31
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
4,095,296.50
36,063,107.83
28,808,803.42
31,432,723.30
6,165,000.00
2,113,160.00
9,932,411.00
4,514,340.36
129,124,842.41
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
4,095,296.50
64,075,366.75
46,884,875.70
105,169,405.84
7,497,500.00
1,998,450.00
6,991,524.70
11,674,017.82
254,386,437.31
REKAPITULASI BIAYA
JUMLAH Rp
Jumlah
6,000,000.00
1,793,267.83
25,955,036.63
19,976,482.81
34,089,883.52
5,956,800.00
697,790.00
5,950,440.01
100,419,700.80
REKAPITULASI BIAYA
V PEKERJAAN ELECTRICAL Rp
VII PEKERJAAN CAT - CATAN Rp
JUMLAH Rp
Jumlah
6,000,000.00
1,254,920.63
52,584,629.88
1,830,948.35
3,650,392.00
5,950,440.01
71,271,330.87
RENCANA ANGGARAN BIAYA
PROGRAM :
KEGIATAN :
LOKASI : KOTA BANJARBARU
No Uraian Pekerjaan Volume Satuan
A PEKERJAAN PERSIAPAN
1 Pembersihan lokasi, Papan Nama dan akses bantu 1.00 Paket
2 Perlengkapan K3 1.00 Paket
B PEKERJAAN TANAH
1 Galian Tanah 47.09 m3
2 Urugan Pasir Bawah Pondasi 6.21 m3
3 Urugan Kembali + Pemadatan 23.55 m3
4 Urugan Tanah Bawah Lantai 232.32 m3
C PEKERJAAN PONDASI DAN BETON BERTULANG

1 Pasang Pondasi Batu Gunung 93.15 m3
2 Pasang Batu Kosong 12.42 m3
3 Sloof 15/15 0.08 m3
4 Sloof 15/20 6.21 m3
5 Kolom 15/15 4.86 m3
6 Kolom 20/20 1.26 m3
7 Balok 15/15 1.58 m3
8 Balok Atap 15/20 6.21 m3
9 Rabat Lantai 12 cm 31.68 m3
10 Beton Tangga Teras 0.87 m3
11 Kanopi Beton 4.41 m3
12 Lis Profil Beton 70.00 m'
13 Railing Beton 7.25 m2
14 Pilar Beton 24.00 bh
15 Cor coran Bagian Bawah Pilar 3.60 m3
16 Meja Dapur Beton 0.12 m3
D PEKERJAAN PASANGAN DINDING DAN LANTAI

1 Pasangan Batu Bata 1/2 Bata, 1 : 3 556.37 m2
2 Plesteran Dinding 1043.68 m2
3 Acian Dinding 1043.68 m2
4 Acian Tangga Beton 7.05 m2
5 Pasangan Keramik Lantai 40x40 cm 236.26 m2
6 Pasangan Keramik Dinding wc 20x25 cm 20.70 m2
7 Pasangan Keramik Lantai wc 30x30 cm 5.47 m2
E PEKERJAAN ATAP DAN PLAFOND

1 Kuda-Kuda Baja Ringan + Reng 469.94 m2
2 Penutup Atap Metal 469.94 m2
3 Nok Metal 25.75 m'
4 Layang-Layang Pucuk Atap 4.00 bh
5 PIlis Ulin Motif Ukiran 69.75 m'
6 Ornamen Pilis Ulin Motif Ukiran 4.00 bh
7 Rangka Langit - Langit Hollow 4/4 241.73 m2
8 Penutup Langit - Langit Papan Kalsiboard 4mm 241.73 m2
9 Lis Gypsum 230.54 m'
F PEKERJAAN KUSEN PINTU DAN JENDELA

1 Kusen Ulin 174.65 m'
2 Daun Pintu + Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1) 1.00 bh
3 Daun Pintu Ulin + Kelengkapan (P2) 6.00 bh
5 Daun Jendela Ulin + Kaca 5 mm + Kelengkapan (J1) 2.00 bh
6 Roster Beton 20x20 cm 6.00 bh
G PEKERJAAN ELECTRICAL
1 Pemasangan Titik Lampu + Stop Kontak 61.00 Titik
2 MCB Listrik 1 Phase 1.00 bh
3 Lampu SL 25 WATT 18.00 bh
4 Lampu Downlight 9 Watt 18.00 bh
5 Stop Kontak 15.00 bh
6 Saklar Tunggal 6.00 bh
7 Saklar Ganda 3.00 bh
H PEKERJAAN SANITASI
1 Instalasi Air Kotor Pipa AW 4" 2.00 Titik
2 Instalasi Air Bekas Pipa AW 2" 3.00 Titik
3 Instalasi Air Bersih Pipa AW 3/4" 3.00 Titik
4 Pipa AW 4" 10.30 m'
5 Pipa AW 2" 20.10 m'
6 Pipa AW 3/4" 28.00 m'
7 Septictank Biofil Kapasitas 6 - 8 Orang 2.00 bh
8 Sink Cuci Piring Stainless 1.00 bh
9 Kran Air 3.00 bh
10 Kran air leher angsa Ø 1/2" 1.00 bh
11 Kloset Jongkok 3.00 bh
12 Floor Drain 3.00 bh
I PEKERJAAN CAT - CATAN

1 Pengecatan Dinding 1043.68 m2
2 Pengecatan Plafond 241.73 m2
3 Pengecatan Railing Beton 48.32 m2
4 Pengecatan Pilar Beton 81.39 m2
5 Pengecatan Pilis Ukir Ulin 13.95 m2
6 Pengecatan Layang - Layang Ulin 1.60 m2
7 Pengecatan Ornamen Pilis 3.40 m2
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 5,955,035.00

A.2 427,045.60 2,651,953.18
A.3 91,563.00 2,155,965.29
A.4 300,748.00 69,869,775.36
Total 80,632,728.82
B.1 1,535,348.21 143,017,685.76

B.2 851,484.15 10,575,433.14
C.A 5,331,844.68 407,886.12
C.A 5,331,844.68 33,110,755.44
C.B 5,725,668.04 27,826,746.68
C.B 5,725,668.04 7,214,341.73
C.C 5,743,815.58 9,046,509.53
C.D 5,743,815.58 35,669,094.73
C.1 1,580,874.87 50,082,115.88
C.F 5,677,918.83 4,951,713.01
C.E 5,850,418.83 25,800,347.06
- 250,000.00 17,500,000.00
- 187,500.00 1,359,000.00
- 275,000.00 6,600,000.00
C.1 1,580,874.87 5,691,149.53
C.E 5,850,418.83 702,050.26
Total 379,554,828.88
D.1 314,378.85 174,911,744.77

D.2 122,279.76 127,621,243.11
D.3 65,391.01 68,247,455.40
D.3 65,391.01 461,006.64
D.4 259,475.62 61,304,033.26
D.5 234,098.90 4,845,847.21
D.6 293,886.39 1,606,823.82
Total 438,998,154.22
E.1 172,900.20 81,252,287.74

E.2 279,635.15 131,411,043.30
E.3 100,309.21 2,582,962.16
350,000.00 1,400,000.00
2,500,000.00 174,375,000.00
350,000.00 1,400,000.00
E.4 298,502.26 72,156,577.46
E.5 128,301.61 31,014,188.53
E.6 39,972.92 9,215,356.75
Total 504,807,415.93
150,000.00 26,197,500.00
3,500,000.00 3,500,000.00
1,800,000.00 10,800,000.00
1,350,000.00 4,050,000.00
800,000.00 1,600,000.00
1,600,000.00 14,400,000.00
2,500,000.00 7,500,000.00
35,000.00 210,000.00
Total 68,257,500.00
176,000.00 10,736,000.00
50,000.00 50,000.00
94,050.00 1,692,900.00
47,500.00 855,000.00
22,330.00 334,950.00
25,740.00 154,440.00
32,400.00 97,200.00
Total 13,920,490.00
178,750.00 357,500.00
178,750.00 536,250.00
143,000.00 429,000.00
71,814.60 739,690.38
33,161.70 666,550.17
10,639.20 297,897.60
5,000,000.00 10,000,000.00
450,000.00 450,000.00
73,700.00 221,100.00
253,000.00 253,000.00
739,090.00 2,217,270.00
90,750.00 272,250.00
Total 16,440,508.15
F.1 81,458.00 85,016,289.09

F.1 81,458.00 19,690,740.52
F.1 81,458.00 3,936,050.56
F.1 81,458.00 6,629,768.87
F.2 65,932.15 919,753.42
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 116,522,263.18
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.16 m3
4 Sloof 15/20 4.52 m3
5 Kolom 15/15 0.41 m3
6 Kolom 20/20 7.38 m3
7 Balok 15/15 1.10 m3
8 Balok Atap 15/20 4.52 m3
16 Panggung Beton 1.50 m3

5 Acian Panggung 18.00 m2


2 Daun Pintu Double + Daun Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1) 1.00 bh
3 Daun Pintu Double + Kaca 5 mm + Kelengkapan (P1) 2.00 bh
4 Pipa AW 4" 1.00 m'
5 Pipa AW 2" 2.00 m'
6 Pipa AW 3/4" 2.00 m'
8 Kran Air 2.00 bh
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 4,329,626.89

A.2 427,045.60 1,928,110.88
A.3 91,563.00 1,567,501.33
A.4 300,748.00 56,769,192.48
Total 64,594,431.59
B.1 1,535,348.21 103,981,457.52

B.2 851,484.15 7,688,901.87
C.A 5,331,844.68 863,758.84
C.A 5,331,844.68 24,073,278.71
C.B 5,725,668.04 2,318,895.56
C.B 5,725,668.04 42,255,430.14
C.C 5,743,815.58 6,332,556.67
C.D 5,743,815.58 25,933,327.33
C.1 1,580,874.87 40,691,719.15
C.F 5,677,918.83 10,485,980.50
C.E 5,850,418.83 18,060,242.94
250,000.00 12,250,000.00
187,500.00 720,000.00
275,000.00 4,950,000.00
C.1 1,580,874.87 4,268,362.15
C.E 5,850,418.83 8,775,628.25
Total 313,649,539.64
D.1 314,378.85 86,095,004.96

D.2 122,279.76 62,824,588.16
D.3 65,391.01 33,596,430.92
D.3 65,391.01 2,542,402.57
D.3 65,391.01 1,177,038.23
D.4 259,475.62 47,986,771.64
D.5 234,098.90 3,230,564.81
D.6 293,886.39 1,071,215.88
Total 238,524,017.16
E.1 172,900.20 66,635,391.28

E.2 279,635.15 107,770,827.54
E.3 100,309.21 1,835,658.54
350,000.00 1,400,000.00
2,500,000.00 144,150,000.00
350,000.00 1,400,000.00
E.4 298,502.26 56,292,301.88
E.5 128,301.61 24,195,438.93
E.6 39,972.92 7,402,984.60
Total 411,082,602.78
150,000.00 16,770,000.00
3,500,000.00 3,500,000.00
1,800,000.00 3,600,000.00
1,350,000.00 4,050,000.00
800,000.00 1,600,000.00
1,600,000.00 6,400,000.00
2,500,000.00 10,000,000.00
35,000.00 140,000.00
Total 46,060,000.00
176,000.00 10,912,000.00
50,000.00 50,000.00
94,050.00 1,128,600.00
47,500.00 1,520,000.00
22,330.00 178,640.00
25,740.00 154,440.00
32,400.00 97,200.00
Total 14,040,880.00
178,750.00 929,500.00
178,750.00 893,750.00
143,000.00 1,501,500.00
71,814.60 71,814.60
33,161.70 66,323.40
10,639.20 21,278.40
5,000,000.00 5,000,000.00
73,700.00 147,400.00
739,090.00 1,478,180.00
90,750.00 181,500.00
Total 10,291,246.40
81,458.00 41,851,287.60
81,458.00 15,361,553.29
81,458.00 2,085,324.80
81,458.00 4,972,326.65
65,932.15 760,329.50
65,932.15 105,491.43
65,932.15 224,169.29
Total 65,360,482.55
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.16 m3
4 Sloof 15/20 2.85 m3
5 Kolom 20/20 5.33 m3
6 Balok 15/15 1.44 m3
7 Balok Atap 15/20 2.85 m3
15 Dak Beton 8.96 m3

6 Pasangan Keramik Dinding Tempat Wudhu 20x25 cm 15.53 m2
7 Pasangan Keramik Lantai Tempat Wudhu 30x30 cm 19.10 m2

3 Rangka Dinding Tengah Atap 15.66 m2
4 Penutup dinding Atap Papan Kalsiboard 4mm 15.66 m2
6 Lisplank Ulin 47.60 m'

2 Daun Pintu Double + Kaca 5 mm + Kelengkapan (P1) 3.00 bh
3 Pipa AW 2" 5.00 m'
4 Pipa AW 3/4" 14.00 m'
5 Kran Air 8.00 bh

5 Pengecatan Pilis Ulin 11.53 m2
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 2,732,987.08

A.2 427,045.60 1,217,079.96
A.3 91,563.00 989,452.67
A.4 300,748.00 30,435,697.60
Total 35,375,217.30
B.1 1,535,348.21 65,636,135.98

B.2 851,484.15 4,853,459.66
C.A 5,331,844.68 863,758.84
C.A 5,331,844.68 15,195,757.33
C.B 5,725,668.04 30,506,359.32
C.C 5,743,815.58 8,271,094.43
C.D 5,743,815.58 16,369,874.39
C.1 1,580,874.87 40,691,719.15
C.F 5,677,918.83 10,485,980.50
C.E 5,850,418.83 12,163,020.76
250,000.00 8,250,000.00
187,500.00 436,500.00
275,000.00 2,750,000.00
C.1 1,580,874.87 2,371,312.31
C.E 5,850,418.83 52,390,500.66
Total 271,235,473.31
D.1 314,378.85 42,830,974.05

D.2 122,279.76 33,318,788.35
D.3 65,391.01 22,697,547.39
D.3 65,391.01 1,059,334.40
D.4 259,475.62 24,522,780.95
D.5 234,098.90 3,634,385.41
D.6 293,886.39 5,611,760.56
Total 133,675,571.11
E.1 172,900.20 10,616,590.98

E.2 279,635.15 17,170,437.12
E.1 172,900.20 2,707,617.13
E.5 128,301.61 2,009,203.26
E.3 172,900.20 5,294,204.12
550,000.00 26,180,000.00
E.4 298,502.26 33,911,050.40
E.5 128,301.61 14,575,576.44
E.6 39,972.92 4,524,934.43
Total 116,989,613.89
150,000.00 9,487,500.00
1,800,000.00 5,400,000.00
2,500,000.00 20,000,000.00
35,000.00 350,000.00
Total 35,237,500.00
176,000.00 9,680,000.00
50,000.00 50,000.00
94,050.00 1,128,600.00
47,500.00 1,187,500.00
22,330.00 178,640.00
25,740.00 154,440.00
32,400.00 97,200.00
Total 12,476,380.00
178,750.00 357,500.00
143,000.00 1,144,000.00
33,161.70 165,808.50
10,639.20 148,948.80
73,700.00 589,600.00
90,750.00 181,500.00
Total 2,587,357.30
81,458.00 41,851,287.60
81,458.00 15,361,553.29
81,458.00 2,085,324.80
81,458.00 4,972,326.65
65,932.15 760,329.50
Total 65,030,821.83
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.08 m3
4 Sloof 15/20 2.84 m3
5 Kolom 15/15 0.57 m3
6 Kolom 20/20 3.74 m3
7 Balok 15/15 0.09 m3
8 Balok Atap 15/20 2.84 m3
15 Dak Beton Teras 0.60 m3


3 Nok Metal 14.8 m'
4 Layang-Layang Pucuk Atap 4 bh
6 Ornamen Pilis Ulin Motif Ukiran 4 bh

2 Daun Pintu + Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1) 1.00 bh
4 Pipa AW 4" 8.00 m'
5 Pipa AW 2" 7.30 m'
6 Pipa AW 3/4" 17.00 m'
9 Kran Air 3.00 bh
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 4,329,626.89

A.2 427,045.60 1,928,110.88
A.3 91,563.00 1,567,501.33
A.4 300,748.00 56,769,192.48
Total 64,594,431.59
B.1 1,535,348.21 103,981,457.52

B.2 851,484.15 7,688,901.87
C.A 5,331,844.68 863,758.84
C.A 5,331,844.68 24,073,278.71
C.B 5,725,668.04 2,318,895.56
C.B 5,725,668.04 42,255,430.14
C.C 5,743,815.58 6,332,556.67
C.D 5,743,815.58 25,933,327.33
C.1 1,580,874.87 40,691,719.15
C.F 5,677,918.83 10,485,980.50
C.E 5,850,418.83 18,060,242.94
250,000.00 12,250,000.00
275,000.00 720,000.00
C.1 1,580,874.87 4,950,000.00
C.E 5,850,418.83 4,268,362.15
C.E 5,850,418.83 8,775,628.25
Total 313,649,539.64
D.1 314,378.85 70,955,698.63

D.2 122,279.76 50,824,358.45
D.3 65,391.01 27,440,684.49
D.3 65,391.01 461,006.64
D.4 259,475.62 22,318,146.38
D.5 234,098.90 4,845,847.21
D.6 293,886.39 1,606,823.82
Total 178,452,565.61
E.1 172,900.20 34,033,675.37

E.2 279,635.15 55,043,382.93
E.3 100,309.21 1,484,576.31
350,000.00 1,400,000.00
2,500,000.00 107,250,000.00
350,000.00 1,400,000.00
E.4 298,502.26 27,306,986.47
E.5 128,301.61 11,737,031.56
E.6 39,972.92 5,414,331.88
Total 245,069,984.51
150,000.00 20,032,500.00
3,500,000.00 3,500,000.00
1,350,000.00 8,100,000.00
800,000.00 2,400,000.00
1,600,000.00 6,400,000.00
2,500,000.00 15,000,000.00
35,000.00 -
Total 55,432,500.00
176,000.00 5,808,000.00
50,000.00 50,000.00
94,050.00 1,222,650.00
22,330.00 178,640.00
25,740.00 231,660.00
32,400.00 64,800.00
Total 7,555,750.00
178,750.00 357,500.00
178,750.00 715,000.00
143,000.00 572,000.00
71,814.60 574,516.80
33,161.70 242,080.41
10,639.20 180,866.40
5,000,000.00 5,000,000.00
450,000.00 450,000.00
73,700.00 221,100.00
253,000.00 253,000.00
739,090.00 2,217,270.00
90,750.00 272,250.00
Total 11,055,583.61
F.1 81,458.00 33,857,203.12
F.1 81,458.00 7,451,777.84
F.1 81,458.00 552,480.74
F.1 81,458.00 698,909.64
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 42,890,032.06
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.31 m3
4 Sloof 15/20 2.45 m3
5 Kolom 15/15 2.68 m3
6 Balok 15/15 0.41 m3
7 Balok Atap 15/20 2.45 m3


4 Pipa AW 4" 8.00 m'
5 Pipa AW 2" 5.00 m'
6 Pipa AW 3/4" 21.20 m'
8 Kran Air 4.00 bh

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 2,344,615.23

A.2 427,045.60 1,044,126.49
A.3 91,563.00 848,846.24
A.4 300,748.00 24,348,558.08
Total 28,586,146.04
B.1 1,535,348.21 56,308,895.60

B.2 851,484.15 4,163,757.49
C.A 5,331,844.68 1,631,544.47
C.A 5,331,844.68 13,036,360.23
C.B 5,725,668.04 15,330,476.18
C.C 5,743,815.58 2,339,168.89
C.D 5,743,815.58 14,043,629.08
C.1 1,580,874.87 16,694,038.63
C.F 5,677,918.83 4,951,713.01
C.E 5,850,418.83 6,671,232.60
250,000.00 11,275,000.00
275,000.00 1,375,000.00
C.1 1,580,874.87 1,185,656.15
Total 149,006,472.35
D.1 314,378.85 58,493,328.18

D.2 122,279.76 45,267,354.86
D.3 65,391.01 24,207,425.87
D.3 65,391.01 461,006.64
D.4 259,475.62 18,601,158.19
D.5 234,098.90 6,461,129.61
D.6 293,886.39 2,142,431.76
Total 155,633,835.11
E.1 172,900.20 32,191,942.44
E.2 279,635.15 52,064,709.31
E.3 100,309.21 1,785,503.94
350,000.00 1,400,000.00
2,500,000.00 115,150,000.00
350,000.00 1,400,000.00
E.4 298,502.26 23,574,962.00
E.5 128,301.61 10,132,940.64
E.6 39,972.92 4,700,815.27
Total 242,400,873.60
150,000.00 11,692,500.00
1,350,000.00 5,400,000.00
800,000.00 3,200,000.00
1,600,000.00 6,400,000.00
2,500,000.00 10,000,000.00
35,000.00 280,000.00
Total 36,972,500.00
176,000.00 5,104,000.00
50,000.00 50,000.00
94,050.00 1,128,600.00
22,330.00 89,320.00
25,740.00 308,880.00
Total 6,680,800.00
178,750.00 715,000.00
178,750.00 715,000.00
143,000.00 572,000.00
71,814.60 574,516.80
33,161.70 165,808.50
10,639.20 225,551.04
5,000,000.00 10,000,000.00
73,700.00 294,800.00
739,090.00 2,956,360.00
90,750.00 363,000.00
Total 16,582,036.34
F.1 81,458.00 30,155,344.31

F.1 81,458.00 6,433,349.20
F.1 81,458.00 1,381,201.85
F.1 81,458.00 750,391.10
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 39,049,947.17
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.22 m3
4 Sloof 15/20 2.07 m3
5 Kolom 15/15 0.47 m3
6 Balok 15/15 0.12 m3
7 Balok Atap 15/20 2.07 m3


6 Lisplank Ulin 12.43 m'

2 Daun Pintu Ulin + Kaca 5mm + Kelengkapan (P1) 1.00 bh
4 Pipa AW 4" 5.50 m'
5 Pipa AW 2" 4.00 m'
6 Pipa AW 3/4" 12.00 m'
9 Kran Air 2.00 bh
11 Kloset Duduk 1.00 bh
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 1,987,888.49

A.2 427,045.60 885,265.53
A.3 91,563.00 719,696.63
A.4 300,748.00 18,129,089.44
Total 21,721,940.09
B.1 1,535,348.21 47,741,652.59

B.2 851,484.15 3,530,253.29
C.A 5,331,844.68 1,151,678.45
C.A 5,331,844.68 11,052,914.01
C.B 5,725,668.04 2,705,378.15
C.C 5,743,815.58 717,258.97
C.D 5,743,815.58 11,906,929.69
C.1 1,580,874.87 12,994,791.43
C.F 559,160.07 344,218.94
C.E 5,850,418.83 2,045,598.95
250,000.00 9,500,000.00
275,000.00 550,000.00
C.1 1,580,874.87 474,262.46
C.E 5,850,418.83 526,537.70
C.E 5,850,418.83 3,949,032.71
Total 109,190,507.33
D.1 314,378.85 51,661,089.90

D.2 122,279.76 37,378,476.30
D.3 65,391.01 19,988,724.70
D.3 65,391.01 353,111.47
D.4 259,475.62 14,491,064.44
D.5 234,098.90 3,932,861.50
D.6 293,886.39 4,937,291.30
Total 132,742,619.61
E.1 172,900.20 26,135,940.03

E.2 279,635.15 42,270,208.54
E.3 100,309.21 1,083,339.47
350,000.00 1,400,000.00
2,500,000.00 80,100,000.00
550,000.00 6,836,500.00
350,000.00 1,400,000.00
E.4 298,502.26 21,685,442.72
E.5 128,301.61 9,320,791.43
E.6 39,972.92 3,693,497.72
Total 193,925,719.91
150,000.00 11,062,500.00
1,800,000.00 1,800,000.00
1,350,000.00 5,400,000.00
800,000.00 1,600,000.00
2,500,000.00 15,000,000.00
35,000.00 140,000.00
Total 35,002,500.00
176,000.00 4,400,000.00
50,000.00 50,000.00
94,050.00 940,500.00
47,500.00 285,000.00
22,330.00 133,980.00
25,740.00 51,480.00
Total 5,860,960.00
178,750.00 357,500.00
178,750.00 536,250.00
143,000.00 429,000.00
71,814.60 394,980.30
33,161.70 132,646.80
10,639.20 127,670.40
5,000,000.00 5,000,000.00
450,000.00 450,000.00
73,700.00 147,400.00
253,000.00 253,000.00
739,090.00 739,090.00
4,323,000.00 4,323,000.00
90,750.00 181,500.00
Total 13,072,037.50
F.1 81,458.00 24,900,081.44
F.1 81,458.00 5,917,720.06
F.1 81,458.00 552,480.74
F.2 65,932.15 422,493.19
F.2 65,932.15 163,907.31
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 32,286,343.46
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.16 m3
4 Sloof 15/20 3.33 m3
5 Kolom 15/15 2.96 m3
6 Balok 15/15 0.54 m3
7 Balok Atap 15/20 3.33 m3



4 Daun Pintu Baja + Kelengkapan (PB) 1.00 bh
H PEKERJAAN CAT - CATAN

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 3,193,279.64

A.2 427,045.60 1,422,061.85
A.3 91,563.00 1,156,097.33
A.4 300,748.00 41,683,672.80
Total 47,455,111.61
B.1 1,535,348.21 76,690,643.09

B.2 851,484.15 5,670,884.44
C.A 5,331,844.68 863,758.84
C.A 5,331,844.68 17,755,042.77
C.B 5,725,668.04 16,973,027.20
C.B 5,743,815.58 3,101,660.41
C.C 5,743,815.58 19,126,905.87
C.1 1,580,874.87 29,878,535.04
C.F 5,677,918.83 3,495,326.83
C.E 5,850,418.83 9,325,567.62
250,000.00 14,250,000.00
187,500.00 292,500.00
275,000.00 2,200,000.00
C.1 1,580,874.87 1,897,049.84
Total 201,520,901.96
D.1 314,378.85 90,683,364.22

D.2 122,279.76 65,316,343.92
D.3 65,391.01 34,928,936.28
D.3 65,391.01 1,059,334.40
D.4 259,475.62 37,989,176.18
Total 229,977,155.00
E.1 172,900.20 52,430,256.65
E.2 279,635.15 84,796,562.89
E.3 100,309.21 2,287,049.99
350,000.00 1,400,000.00
2,500,000.00 147,250,000.00
350,000.00 1,400,000.00
E.4 298,502.26 43,702,969.19
E.5 128,301.61 18,784,318.41
E.6 39,972.92 6,619,515.39
Total 358,670,672.51
150,000.00 14,992,500.00
1,800,000.00 5,400,000.00
1,350,000.00 5,400,000.00
4,500,000.00 4,500,000.00
2,500,000.00 25,000,000.00
Total 55,292,500.00
176,000.00 6,864,000.00
50,000.00 50,000.00
94,050.00 1,786,950.00
47,500.00 380,000.00
22,330.00 178,640.00
25,740.00 77,220.00
Total 9,336,810.00
F.1 81,458.00 43,511,197.99

F.1 81,458.00 11,926,062.14
F.1 81,458.00 677,730.56
F.1 81,458.00 2,209,922.96
F.2 65,932.15 776,680.67
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 59,431,255.03
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.16 m3
4 Sloof 15/20 1.02 m3
5 Kolom 15/15 1.72 m3
6 Balok Atap 15/20 1.02 m3


3 Nok Metal 9.80 m'


Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 978,121.69

A.2 427,045.60 435,586.51
A.3 91,563.00 354,119.90
A.4 300,748.00 12,703,595.52
Total 14,471,423.62
B.1 1,535,348.21 23,490,827.61

B.2 851,484.15 1,737,027.67
C.A 5,331,844.68 863,758.84
C.A 5,331,844.68 5,438,481.57
C.B 5,725,668.04 9,855,306.12
C.D 5,743,815.58 5,858,691.89
C.1 1,580,874.87 9,105,839.25
C.F 5,677,918.83 3,495,326.83
C.E 5,850,418.83 3,968,924.14
250,000.00 14,250,000.00
Total 78,064,183.91
D.1 314,378.85 30,327,341.37

D.2 122,279.76 21,626,397.93
D.3 65,391.01 11,565,054.47
D.3 65,391.01 293,769.12
D.4 259,475.62 11,688,079.10
Total 75,500,642.00
E.1 172,900.20 18,943,637.51

E.2 279,635.15 30,637,945.57
E.3 100,309.21 983,030.26
350,000.00 1,400,000.00
2,500,000.00 76,950,000.00
350,000.00 1,400,000.00
E.4 298,502.26 13,446,034.17
E.5 128,301.61 5,779,346.16
E.6 39,972.92 6,619,515.39
Total 156,159,509.06
150,000.00 7,192,500.00
1,800,000.00 1,800,000.00
1,350,000.00 1,350,000.00
2,500,000.00 15,000,000.00
Total 25,342,500.00
176,000.00 2,112,000.00
50,000.00 50,000.00
94,050.00 470,250.00
22,330.00 89,320.00
25,740.00 25,740.00
32,400.00 32,400.00
Total 2,779,710.00
F.1 81,458.00 14,406,661.88

F.1 81,458.00 3,669,275.61
F.2 65,932.15 405,878.28
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 18,811,476.50
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.05 m3
4 Sloof 15/20 1.22 m3
5 Kolom 15/15 1.43 m3
6 Balok 15/15 0.12 m3
7 Balok Atap 15/20 1.22 m3


3 Pipa AW 2" 4.00 m'
4 Pipa AW 3/4" 3.50 m'

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 1,165,115.54

A.2 427,045.60 518,860.40
A.3 91,563.00 421,819.30
A.4 300,748.00 13,894,557.60
Total 16,000,352.84
B.1 1,535,348.21 27,981,721.13

B.2 851,484.15 2,069,106.48
C.A 5,331,844.68 287,919.61
C.A 5,331,844.68 6,478,191.28
C.B 5,725,668.04 8,212,755.10
C.B 5,725,668.04 714,992.80
C.D 5,743,815.58 6,978,735.92
C.1 1,580,874.87 9,959,511.68
C.F 5,677,918.83 3,495,326.83
C.E 5,850,418.83 2,782,751.72
250,000.00 9,500,000.00
187,500.00 128,250.00
275,000.00 550,000.00
C.1 1,580,874.87 474,262.46
C.E 5,850,418.83 3,510,251.30
C.E 5,850,418.83 4,223,271.10
Total 87,347,047.41
D.1 314,378.85 29,766,175.13

D.2 122,279.76 21,605,610.37
D.3 65,391.01 11,553,938.00
D.3 65,391.01 353,111.47
D.4 259,475.62 12,855,719.37
Total 76,134,554.34
E.1 172,900.20 19,899,429.82

E.2 279,635.15 32,183,768.68
E.3 100,309.21 1,384,267.10
350,000.00 1,400,000.00
2,500,000.00 89,850,000.00
350,000.00 1,400,000.00
E.4 298,502.26 14,789,294.32
E.5 128,301.61 6,869,909.87
E.6 39,972.92 39,972.92
Total 167,816,642.71
150,000.00 2,662,500.00
1,800,000.00 1,800,000.00
800,000.00 800,000.00
1,600,000.00 1,600,000.00
Total 6,862,500.00
176,000.00 1,584,000.00
50,000.00 50,000.00
94,050.00 376,200.00
22,330.00 44,660.00
25,740.00 51,480.00
Total 2,106,340.00
178,750.00 178,750.00
143,000.00 143,000.00
33,161.70 132,646.80
10,639.20 37,237.20
450,000.00 450,000.00
253,000.00 253,000.00
Total 1,194,634.00
F.1 81,458.00 14,392,814.02

F.1 81,458.00 4,361,668.61
F.1 81,458.00 677,730.56
F.1 81,458.00 552,480.74
F.2 65,932.15 473,920.26
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 20,788,274.91
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/20 1.08 m3
4 Kolom 20/20 1.05 m3
5 Balok 15/15 0.20 m3
6 Balok Atap 15/20 1.08 m3
10 Cor coran Turunan 0.54 m3

4 Acian Lantai 28.37 m2
5 Acian Turunan 5.49 m2


3 Kawat Loket Galvanis (JK) 4.86 m2

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 1,165,115.54

A.2 427,045.60 518,860.40
A.3 91,563.00 421,819.30
A.4 300,748.00 13,894,557.60
Total 16,000,352.84
B.1 1,535,348.21 14,923,584.60

B.2 851,484.15 1,839,205.76
C.A 5,331,844.68 5,758,392.25
C.B 5,725,668.04 6,022,687.07
C.C 5,743,815.58 1,163,122.65
C.D 5,743,815.58 6,203,320.82
C.1 1,580,874.87 8,536,724.30
C.E 5,850,418.83 479,734.34
250,000.00 7,000,000.00
C.1 1,580,874.87 855,190.07
Total 52,781,961.87
D.1 314,378.85 38,644,705.33

D.2 122,279.76 30,062,233.85
D.3 65,391.01 16,076,249.64
D.3 65,391.01 1,855,306.50
D.3 65,391.01 358,865.88
D.4 259,475.62 3,475,675.87
Total 90,473,037.06
E.1 172,900.20 18,225,064.28

E.2 279,635.15 29,475,781.89
E.3 100,309.21 1,083,339.47
350,000.00 1,400,000.00
2,500,000.00 78,400,000.00
350,000.00 1,400,000.00
E.4 298,502.26 12,467,693.02
E.5 128,301.61 5,358,837.62
E.6 39,972.92 831,436.72
Total 148,642,153.00
150,000.00 1,927,500.00
1,800,000.00 1,800,000.00
1,600,000.00 1,600,000.00
250,000.00 1,215,000.00
Total 6,542,500.00
176,000.00 1,936,000.00
50,000.00 50,000.00
94,050.00 564,300.00
22,330.00 22,330.00
25,740.00 51,480.00
32,400.00 32,400.00
Total 2,656,510.00
F.1 81,458.00 20,026,286.38

F.1 81,458.00 3,402,297.02
F.2 65,932.15 413,526.41
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 24,171,770.54
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/15 0.02 m3
4 Sloof 15/20 0.65 m3
5 Kolom 15/15 0.95 m3
6 Balok 15/15 0.10 m3
7 Balok Atap 15/20 0.65 m3
9 Beton Tangga 0.22 m3

5 Pasangan Keramik Lantai Teras 40x40 cm 4.50 m2
6 Pasangan Keramik DInding WC 20x25 cm 20.70 m2
7 Pasangan Keramik Lantai WC 30x30 cm 7.49 m2

3 Nok Metal 6.30 m'
4 PIlis Ulin 12.52 m'

3 Roster Beton 3.00 bh
4 Pipa AW 2" 6.00 m'
5 Pipa AW 4" 6.00 m'
6 Pipa AW 3/4" 8.50 m'
8 Kran Air 3.00 bh

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 618,518.13

A.2 427,045.60 275,444.41
A.3 91,563.00 223,928.76
A.4 300,748.00 2,977,405.20
Total 4,095,296.50
B.1 1,535,348.21 14,854,493.93

B.2 851,484.15 1,098,414.55
C.A 5,331,844.68 101,971.53
C.A 5,331,844.68 3,439,039.82
C.B 5,725,668.04 5,410,756.30
C.C 5,743,815.58 581,561.33
C.D 5,743,815.58 3,704,761.05
C.1 1,580,874.87 2,134,181.07
C.F 5,677,918.83 1,237,928.25
250,000.00 3,500,000.00
Total 36,063,107.83
D.1 314,378.85 13,015,284.25

D.2 122,279.76 5,062,381.96
D.3 56,861.75 2,354,076.45
D.3 56,861.75 161,629.52
D.4 259,475.62 1,167,640.27
D.5 234,098.90 4,845,847.21
D.6 293,886.39 2,201,943.75
Total 28,808,803.42
E.1 172,900.20 6,775,267.24

E.2 279,635.15 10,957,782.99
E.3 100,309.21 631,948.02
550,000.00 6,886,000.00
E.4 298,502.26 3,579,788.32
E.5 128,301.61 1,538,657.09
E.6 39,972.92 1,063,279.65
Total 31,432,723.30
150,000.00 2,010,000.00
1,350,000.00 4,050,000.00
35,000.00 105,000.00
Total 6,165,000.00
176,000.00 1,584,000.00
50,000.00 50,000.00
94,050.00 376,200.00
25,740.00 102,960.00
Total 2,113,160.00
178,750.00 536,250.00
178,750.00 536,250.00
143,000.00 429,000.00
71,814.60 430,887.60
33,161.70 198,970.20
10,639.20 90,433.20
5,000,000.00 5,000,000.00
73,700.00 221,100.00
739,090.00 2,217,270.00
90,750.00 272,250.00
Total 9,932,411.00
F.1 81,458.00 3,372,361.20

F.1 81,458.00 976,885.07
F.2 65,932.15 165,094.09
Total 4,514,340.36
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/20 0.99 m3
4 Kolom 15/15 1.24 m3
5 Balok Atap 15/20 0.99 m3


3 Nok Metal 7.80 m'

4 Pipa AW 4" 2.00 m'
5 Pipa AW 2" 3.00 m'
6 Pipa AW 3/4" 12.00 m'
8 Kran Air 2.00 bh

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 618,518.13

A.2 427,045.60 275,444.41
A.3 91,563.00 223,928.76
A.4 300,748.00 2,977,405.20
Total 4,095,296.50
B.1 1,535,348.21 22,799,920.92

B.2 851,484.15 1,685,938.62
C.A 5,331,844.68 5,278,526.23
C.B 5,725,668.04 7,117,721.08
C.D 5,743,815.58 5,686,377.42
C.1 1,580,874.87 6,829,379.44
C.F 5,677,918.83 4,150,700.62
C.E 5,850,418.83 4,276,802.43
250,000.00 6,250,000.00
Total 64,075,366.75
D.1 314,378.85 13,416,903.22

D.2 122,279.76 10,437,188.71
D.3 65,391.01 5,581,449.87
D.3 65,391.01 401,664.29
D.4 259,475.62 9,761,472.66
D.5 234,098.90 3,230,564.81
D.6 293,886.39 4,055,632.14
Total 46,884,875.70
E.1 172,900.20 15,077,589.04

E.2 279,635.15 24,385,303.62
E.3 100,309.21 782,411.84
350,000.00 1,400,000.00
2,500,000.00 38,475,000.00
350,000.00 1,400,000.00
E.4 298,502.26 15,348,986.05
E.5 128,301.61 6,597,268.94
E.6 39,972.92 1,702,846.35
Total 105,169,405.84
150,000.00 2,677,500.00
1,800,000.00 1,800,000.00
1,350,000.00 1,350,000.00
1,600,000.00 1,600,000.00
35,000.00 70,000.00
Total 7,497,500.00
176,000.00 1,584,000.00
50,000.00 250,000.00
94,050.00 94,050.00
22,330.00 44,660.00
25,740.00 25,740.00
Total 1,998,450.00
178,750.00 178,750.00
178,750.00 178,750.00
143,000.00 286,000.00
71,814.60 143,629.20
33,161.70 99,485.10
10,639.20 127,670.40
5,000,000.00 5,000,000.00
73,700.00 147,400.00
739,090.00 739,090.00
90,750.00 90,750.00
Total 6,991,524.70
F.1 81,458.00 6,952,847.59

F.1 81,458.00 4,188,570.36
F.2 65,932.15 202,939.14
F.2 65,932.15 105,491.43
F.2 65,932.15 224,169.29
Total 11,674,017.82
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Sloof 15/20 0.42 m3
4 Kolom 15/15 0.50 m3
5 Balok Atap 15/20 0.42 m3
8 Cor coran Lantai Sisi Bangunan 1.62 m3

4 Acian Lantai sisi Bangunan 10.03 m2

3 Nok Metal 6.80 m'
4 PIlis Ulin 13.02 m'
1 Kusen + Daun Pintu Besi + Kelengkapan (PB) 1.00 bh
2 Jendela Besi + Kelengkapan (JB) 4.00 bh

Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 632,902.27

A.2 427,045.60 179,359.15
A.3 91,563.00 229,136.41
A.4 300,748.00 751,870.00
Total 1,793,267.83
B.1 1,535,348.21 5,803,616.23

B.2 851,484.15 715,246.69
C.A 5,331,844.68 2,239,374.76
C.B 5,725,668.04 2,859,971.19
C.D 5,743,815.58 2,412,402.54
C.1 1,580,874.87 2,371,312.31
250,000.00 7,000,000.00
C.1 1,580,874.87 2,553,112.92
Total 25,955,036.63
D.1 314,378.85 8,806,380.25

D.2 122,279.76 6,850,601.14
D.3 65,391.01 3,663,466.08
D.3 65,391.01 656,035.33
Total 19,976,482.81
E.1 172,900.20 7,312,986.86

E.2 279,635.15 11,827,448.30
E.3 100,309.21 682,102.63
550,000.00 7,161,000.00
E.4 298,502.26 4,452,907.42
E.5 128,301.61 1,913,939.31
E.6 39,972.92 739,499.00
Total 34,089,883.52
1,285,000.00 1,285,000.00
1,167,950.00 4,671,800.00
Total 5,956,800.00
176,000.00 528,000.00
50,000.00 50,000.00
94,050.00 94,050.00
25,740.00 25,740.00
Total 697,790.00
F.1 81,458.00 4,563,602.99

F.1 81,458.00 1,215,149.72
F.2 65,932.15 171,687.31
Total 5,950,440.01
PROGRAM :
KEGIATAN :
B PEKERJAAN TANAH

3 Plat Beton Bak Penampungan Air 7.20 m3

E PEKERJAAN SANITASI
1 Instalasi Pipa Air Bersih AW 3/4" 2.00 Titik
2 Pipa Air Bersih AW 3/4" 10.00 m'
3 Pompa Air 1.00 bh
4 Tutup Bak Kontrol Plat Besi 1.00 bh
F PEKERJAAN CAT - CATAN

1 Pengecatan Bak Penampungan Air 28.00 m2
Harga Jumlah
Analis Satuan Harga
(Rp) (Rp)
3,000,000.00 3,000,000.00
3,000,000.00 3,000,000.00
Total 6,000,000.00
A.1 126,454.00 632,902.27

A.2 427,045.60 392,881.95
A.3 91,563.00 229,136.41
Total 1,254,920.63
B.1 1,535,348.21 5,803,616.23

B.2 851,484.15 5,364,350.15
C.G 5,752,314.38 41,416,663.50
Total 52,584,629.88
D.3 65,391.01 1,830,948.35

Total 1,830,948.35
143,000.00 286,000.00
10,639.20 106,392.00
1,758,000.00 1,758,000.00
1,500,000.00 1,500,000.00
Total 3,650,392.00
F.1 65,932.15 1,846,100.06

Total 1,846,100.06
NO URAIAN PEKERJAAN
1 Pembersihan lokasi, Papan Nama dan akses bantu
2 Perlengkapan K3
B PEKERJAAN TANAH
1 Galian Tanah 0.65 x
2 Urugan Pasir Bawah Pondasi 0.60 x
3 Urugan Kembali + Pemadatan 47.09 :
4 Urugan Tanah Bawah Lantai 24.00 x

1 Pasang Pondasi Batu Gunung 0.45 x
2 Pasang Batu Kosong 0.60 x
3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Kolom 20/20 0.20 x
7 Balok 15/15 0.15 x
8 Balok Atap 15/20 0.15 x
9 Rabat Lantai 12 cm 24.00 x
10 Beton Tangga Teras 0.15 x
11 Kanopi Beton 0.42 x
12 Lis Profil Beton
13 Railing Beton 0.15 x
14 Pilar Beton 24.00
15 Cor coran Bagian Bawah Pilar 0.60 x
16 Meja Dapur Beton 2.00 x

1 Pasangan Batu Bata 1/2 Bata, 1 : 3 138.13 x
2 Plesteran Dinding 556.37 x
3 Acian Dinding
4 Acian Tangga Beton 1.65 x
5 Pasangan Keramik Lantai 40x40 cm 23.85 x
7.85 x
4.83 x
3.35 x
2.85 x
3.85 x
16.35 x
4.00 x
4.35 x
6 Pasangan Keramik Dinding wc 20x25 cm 4.60 x
7 Pasangan Keramik Lantai wc 30x30 cm 1.35 x

1 Kuda-Kuda Baja Ringan + Reng 9.13 x
2 Penutup Atap Metal
3 Nok Metal
4 Layang-Layang Pucuk Atap
5 PIlis Ulin Motif Ukiran 9.13 x
6 Ornamen Pilis Ulin Motif Ukiran
7 Rangka Langit - Langit Hollow 4/4
8 Penutup Langit - Langit Papan Kalsiboard 4mm
9 Lis Gypsum

1 Kusen Ulin
PJ1 8.50 +
P2 0.90 +
P3 0.80 +
J1 0.90 +
J2 1.75 +
J3 2.60 +
2 Daun Pintu + Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1)

3 Daun Pintu Ulin + Kelengkapan (P2)
5 Daun Jendela Ulin + Kaca 5 mm + Kelengkapan (J1)
6 Roster Beton 20x20 cm
1 Pemasangan Titik Lampu + Stop Kontak
2 MCB Listrik 1 Phase
3 Lampu SL 25 WATT
4 Lampu Downlight 9 Watt
5 Stop Kontak
6 Saklar Tunggal
7 Saklar Ganda
1 Instalasi Air Kotor Pipa AW 4"
2 Instalasi Air Bekas Pipa AW 2"
3 Instalasi Air Bersih Pipa AW 3/4"
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
7 Septictank Biofil Kapasitas 6 - 8 Orang
8 Sink Cuci Piring Stainless
9 Kran Air
10 Kran air leher angsa Ø 1/2"
11 Kloset Jongkok
12 Floor Drain

1 Pengecatan Dinding
2 Pengecatan Plafond
3 Pengecatan Railing Beton 60.40 x
4 Pengecatan Pilar Beton 2.00 x
5 Pengecatan Pilis Ukir Ulin 0.20 x
6 Pengecatan Layang - Layang Ulin 0.20 x
7 Pengecatan Ornamen Pilis 0.85 x
KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 207.00 47.09 m3

0.05 x 207.00 6.21 m3
2.00 23.55 m3
11.00 x 0.88 232.32 m3
1.00 x 207.00 93.15 m3

0.10 x 207.00 12.42 m3
0.15 x 3.40 0.0765 m3
0.20 x 207.00 6.21 m3
0.15 x 4.50 48.00 4.86 m3
0.20 x 4.50 7.00 1.26 m3
0.15 x 70.00 1.58 m3
0.20 x 207.00 6.21 m3
11.00 x 0.12 31.68 m3
0.57 x 3.40 x 3.00 0.87 m3
0.15 x 70.00 4.41 m3
70.00 70 m'
0.80 x 60.40 7.25 m2
24 bh
1.00 : 4.00 x 24.00 3.6 m3
0.60 x 0.10 0.12 m3
4.10 + 65.20 x 1.00 - 75.14 556.37 m2

2.00 - 69.06 1043.68 m2
1043.68 m2
3.40 + 1.44 7.05 m2
10.85 - 8.15 x 21.15 86.40
2.85 22.37
2.85 - 1.50 x 1.50 11.50
2.85 9.55
2.85 8.12
2.85 10.97
1.85 + 3.85 x 3.00 41.80
2.85 11.40
7.85 34.15
Total 236.26 m2
1.50 x 3.00 20.70 m2
1.35 x 3.00 5.47 m2
25.75 x 2.00 469.94 m2

469.94 m2
25.75 m'
4.00 bh
2.00 + 25.75 x 2.00 69.75 m'
4.00 bh
241.73 m2
241.73 m2
230.54 m'
9.20 x 1.00 17.70

4.20 x 6.00 30.60
4.20 x 3.00 15.00
4.00 x 2.00 9.80
6.00 x 9.00 69.75
8.00 x 3.00 31.80
Total 174.65 m'
1.00 bh
6.00 bh
3.00 bh
2.00 bh
9.00 bh
3.00 bh
6.00 bh
61.00 Titik
1.00 bh
18.00 bh
18.00 bh
15.00 bh
6.00 bh
3.00 bh
2.00 Titik
3.00 Titik
3.00 Titik
10.30 m'
20.10 m'
28.00 m'
2.00 bh
1.00 bh
3.00 bh
1.00 bh
3.00 bh
3.00 bh
1043.68 m2
241.73 m2
0.80 48.32 m2
3.14 x 0.20 x 2.70 x 24.00 81.39 m2
69.75 13.95 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Kolom 20/20 0.20 x
7 Balok 15/15 0.15 x
9 Rabat Lantai 12 cm 13.00
12 Lis Profil Beton
16 Panggung Beton 5.00 x

3 Acian Dinding
5 Acian Panggung 5.00 x
10.15 x
2.35 x
2.35 x
9.85 x
2.85 x
3.85 x
3.00 x

3 Nok Metal
9 Lis Gypsum

1 Kusen Ulin
PJ1 8.50 +
P1 3.40 +
P2 0.90 +
P3 0.80 +
J1 0.90 +
J2 1.75 +
2 Daun Pintu Double + Daun Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1)

3 Daun Pintu Double + Kaca 5 mm + Kelengkapan (P1)
3 Lampu SL 25 WATT
5 Stop Kontak
6 Saklar Tunggal
7 Saklar Ganda
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
8 Kran Air
9 Kloset Jongkok
10 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 150.50 34.24 m3

0.05 x 150.50 4.52 m3
2.00 17.12 m3
16.50 x 0.88 188.76 m3
1.00 x 150.50 67.73 m3

0.10 x 150.50 9.03 m3
0.15 x 2.40 x 3.00 0.16 m3
0.20 x 150.50 4.52 m3
0.15 x 4.50 x 4.00 0.41 m3
0.20 x 4.50 x 41.00 7.38 m3
0.15 x 49.00 1.10 m3
0.20 x 150.50 4.52 m3
16.50 x 0.12 25.74 m3
0.57 x 2.40 x 3.00 x 3.00 1.85 m3
0.15 x 49.00 3.09 m3
49.00 49.00 m'
0.80 32.00 3.84 m3
18.00 bh
1.00 : 4.00 x 18.00 2.70 m3
3.00 x 0.10 1.50 m3
4.10 + 42.60 x 1.00 - 47.03 273.86 m2

2.00 - 33.94 513.78 m2
513.78 m2
2.40 + 1.44 x 3.00 38.88 m2
3.00 + 3.00 18.00 m2
16.35 44.15
1.35 13.70
1.35 3.17
1.35 3.17
9.85 97.02
2.85 8.12
3.00 11.55
1.35 4.05
Total 184.94 m2
1.50 x 2.00 13.80 m2
1.35 x 2.00 3.65 m2
18.30 x 2.00 385.40 m2

385.40 m2
18.30 m'
4.00 bh
2.00 + 18.30 x 2.00 57.66 m'
4.00 bh
188.58 m2
188.58 m2
185.20 m'
9.20 x 1.00 17.70

5.70 x 2.00 18.20
4.20 x 3.00 15.30
4.20 x 2.00 10.00
4.00 x 4.00 19.60
6.00 x 4.00 31.00
Total 111.80 m'
1.00 bh
2.00 bh
3.00 bh
2.00 bh
4.00 bh
4.00 bh
4.00 bh
62.00 Titik
1.00 bh
12.00 bh
32.00 bh
8.00 bh
6.00 bh
3.00 bh
2.00 Titik
2.00 Titik
2.00 Titik
5.20 m'
5.00 m'
10.50 m'
1.00 bh
2.00 bh
2.00 bh
2.00 bh
513.78 m2
188.58 m2
0.80 25.60 m2
3.14 x 0.20 x 2.70 x 18.00 61.04 m2
57.66 11.53 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 20/20 0.20 x
0.20 x
6 Balok 15/15 0.15 x

8 Rabat Lantai 12 cm 13.00
11 Lis Profil Beton
15 Dak Beton 11.15 x

10.00 x
33.00 x

3 Acian Dinding 272.48 +
1.35 x
7.85 x
2.85 x
6 Pasangan Keramik Dinding Tempat Wudhu 20x25 cm 5.18 x

7 Pasangan Keramik Lantai Tempat Wudhu 30x30 cm 2.85 x

1 Kuda-Kuda Baja Ringan + Reng
Atas 4.30 x
Bawah 7.60 x

3 Rangka Dinding Tengah Atap 1.45 x
4 Penutup dinding Atap Papan Kalsiboard 4mm
5 Nok Metal 7.66 x
6 Lisplank Ulin 4.30 +
9 Lis Gypsum

1 Kusen Ulin
P2 0.90 +
J2 1.75 +
2 Daun Pintu Double + Kaca 5 mm + Kelengkapan (P1)

3 Lampu SL 25 WATT
5 Stop Kontak
6 Saklar Tunggal
7 Saklar Ganda
3 Pipa AW 2"
4 Pipa AW 3/4"
5 Kran Air
6 Floor Drain

5 Pengecatan Pilis Ulin 0.2 x
KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 95.00 21.61 m3

0.05 x 95.00 2.85 m3
2.00 10.81 m3
11.50 x 0.88 101.20 m3
1.00 x 95.00 42.75 m3

0.10 x 95.00 5.70 m3
0.15 x 2.40 x 3.00 0.16 m3
0.20 x 95.00 2.85 m3
0.20 x 4.50 x 12.00 2.16
0.20 x 3.70 x 18.00 2.66
Total 5.33 m3
0.15 x 64.00 1.44 m3
0.20 x 95.00 2.85 m3
16.50 x 0.12 25.74 m3
0.57 x 2.40 x 3.00 x 3.00 1.85 m3
0.15 x 33.00 2.08 m3
33.00 33.00 m'
0.80 19.40 2.33 m3
10.00 bh
1.00 : 4.00 x 10.00 1.50 m3
12.65 - 8.15 x 8.15 x 0.12 8.96 m3
4.55 - 41.26 90.69

3.40 34.00
0.35 11.55
136.24 m2
2- 55.5 272.48 m2
74.625 347.11 m2
2.40 + 1.44 x 3.00 16.20 m2
8.17 x 2.00 13.89
9.85 13.30
7.85 61.62
2.00 5.70
Total 94.51 m2
1.50 x 2.00 15.53 m2
3.35 x 2.00 19.10 m2
3.23 x 2 27.74
4.43 x 2 33.67
Total 61.40
61.40 m2
2.7 x 4 15.66 m2
15.66 m2
4.00 30.62 m'
7.60 x 4 47.60 m'
113.60 m2
113.60 m2
113.20 m'
4.20 x 3 13.50
6.00 x 8 49.75
63.25 m'
3.00 bh
8.00 bh
10.00 bh
55.00 Titik
1.00 bh
12.00 bh
25.00 bh
8.00 bh
6.00 bh
3.00 bh
2.00 Titik
8.00 Titik
5.00 m'
14.00 m'
8.00 bh
2.00 bh
272.48 m2
129.26 m2
0.80 15.52 m2
3.14 x 0.20 x 2.70 x 10.00 33.91 m2
47.60 9.52 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
Err:509 Err:509
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Kolom 20/20 0.20 x
7 Balok 15/15 0.15 x
12 Lis Profil Beton
13 Pilar Beton 2.00
15 Dak Beton Teras 1.00 x

3 Acian Dinding 415.64 +
2.85 x
4.00 x
2.35 x
1.35 x

3 Nok Metal
7 Rangka Langit - Langit Hollow 4/4 86.01 +
9 Lis Gypsum

1 Kusen Ulin
PJ1 8.50 +
P2 0.90 +
P3 0.80 +
J1 1.75 +
J2 2.60 +
2 Daun Pintu + Jendela Ulin + Kaca 5 mm + Kelengkapan (PJ1)

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Ganda
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
9 Kran Air
11 Kloset Jongkok
12 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 Err:509
0.35 x 94.50 21.50 m3

0.05 x 94.50 2.84 m3
2.00 10.75 m3
7.50 + 4.00 x 0.88 89.32 m3
1.00 x 94.50 42.53 m3

0.10 x 94.50 5.67 m3
0.15 x 3.40 0.08 m3
0.20 x 94.50 2.84 m3
0.15 x 4.25 x 6.00 0.57 m3
0.20 x 4.25 x 22.00 3.74 m3
0.15 x 3.80 0.09 m3
0.20 x 94.50 2.84 m3
7.50 + 4.00 x 0.12 12.18 m3
0.57 x 3.40 x 3.00 0.87 m3
0.15 x 6.00 + 2.05 x 0.40 x 9.00 7.76 m3
43.00 43.00 m'
2.00 bh
1.00 : 4.00 x 2.00 0.30 m3
4.00 x 0.15 0.60 m3
0.60 x 0.10 0.12 m3
3.85 + 5.40 x 0.55 - 52.64 225.70 m2

2.00 - 35.76 415.64 m2
4.00 419.64 m2
3.40 + 1.44 7.05 m2
2.85 x 6.00 48.74
3.85 10.97
1.00 4.00
4.35 10.22
8.95 12.08
Total 86.01 m2
1.50 x 3.00 20.7 m2
1.35 x 3.00 5.47 m2
6.65 x 2.00 196.84 m2
196.84 m2
14.80 m'
4.00 bh
2.00 + 6.65 x 2.00 42.90 m'
4.00 bh
5.47 91.48 m2
91.48 m2
135.45 m'
9.20 x 1.00 17.70

4.20 x 6.00 26.10
4.20 x 3.00 13.40
6.00 x 4.00 25.75
8.00 x 6.00 50.60
Total 133.55 m'
1.00 bh
6.00 bh
3.00 bh
4.00 bh
6.00 bh
0.00 bh
33.00 Titik
1.00 bh
13.00 bh
8.00 bh
9.00 bh
2.00 bh
2.00 Titik
4.00 Titik
4.00 Titik
8.00 m'
7.30 m'
17.00 m'
1.00 bh
1.00 bh
3.00 bh
1.00 bh
3.00 bh
3.00 bh
415.64 m2
91.48 m2
3.14 x 0.20 x 2.70 x 2.00 6.78 m2
42.90 8.58 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Balok 15/15 0.15 x
11 Lis Profil Beton
12 Pilar Beton 5.00

3 Acian Dinding 370.20
6 Pasangan Keramik Lantai 40x40 cm
3.85 x
2.35 x
15.85 x


3 Nok Metal
9 Lis Gypsum

1 Kusen Ulin
P2 0.90 +
P3 0.80 +
J1 0.90 +
J2 1.75 +

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
4 Kran Air
9 Kloset Jongkok
10 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 81.50 18.54 m3

0.05 x 81.50 2.45 m3
2.00 9.27 m3
5.50 + 4.00 x 0.88 80.96 m3
1.00 x 81.50 36.68 m3

0.10 x 81.50 4.89 m3
0.15 x 3.40 x 4.00 0.31 m3
0.20 x 81.50 2.45 m3
0.15 x 4.25 x 28.00 2.68 m3
0.15 x 18.10 0.41 m3
0.20 81.50 2.45 m3
5.50 x 0.12 10.56 m3
0.57 x 3.40 x 3.00 x 4.00 0.87 m3
0.15 x 18.10 1.14 m3
45.10 45.10 m'
5.00 bh
1.00 : 4.00 x 5.00 0.75 m3
3.85 + 18.10 x 0.75 - 35.80 186.06 m2

2.00 - 1.93 370.20 m2
370.20 m2
3.40 + 1.44 7.05 m2
2.35 x 4.00 36.19

1.50 x 4.00 14.10
1.35 21.40
Total 71.69 m2
1.50 x 4.00 27.60 m2
1.35 x 4.00 7.29 m2
5.23 x 2.00 186.19 m2

186.19 m2
17.80 m'
4.00 bh
2.00 + 5.23 x 2.00 46.06 m'
4.00 bh
7.29 78.98 m2
78.98 m2
117.60 m'
4.20 x 4.00 17.70

4.20 x 4.00 17.60
4.00 x 4.00 16.90
6.00 x 4.00 25.75
Total 77.95 m'
4.00 bh
4.00 bh
4.00 bh
4.00 bh
8.00 bh
29.00 Titik
1.00 bh
12.00 bh
4.00 bh
12.00 bh
4.00 Titik
4.00 Titik
4.00 Titik
8.00 m'
5.00 m'
21.20 m'
2.00 bh
4.00 bh
4.00 bh
4.00 bh
370.20 m2
78.98 m2
3.14 x 0.20 x 2.70 x 5.00 16.96 m2
46.06 9.21 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Balok 15/15 0.15 x
11 Lis Profil Beton
12 Pilar Beton 2.00
15 Dak Beton 3.00 x

3 Acian Dinding 305.68
2.35 x
1.85 x
1.85 x
2.85 x
2.85 x
3.15 x

3 Nok Metal
6 Lisplank Ulin 5.75 +
10 Lis Gypsum

1 Kusen Ulin
P1 3.40 +
P2 0.90 +
P3 0.80 +
J2 1.75 +
2 Daun Pintu Ulin + Kaca 5mm + Kelengkapan (P1)

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Ganda
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
9 Kran Air
11 Kloset Duduk
12 Kloset Jongkok
13 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 69.10 15.72 m3

0.05 x 69.10 2.07 m3
2.00 7.86 m3
6.00 + 14.50 x 0.88 60.28 m3
1.00 x 69.10 31.10 m3

0.10 x 69.10 4.15 m3
0.15 x 2.40 x 4.00 0.22 m3
0.20 x 69.10 2.07 m3
0.15 4.25 x 21.00 + 0.15 0.47 m3
0.15 x 5.55 0.12 m3
0.20 69.10 2.07 m3
6.00 + 14.50 x 0.12 8.22 m3
0.57 x 2.40 x 3.00 x 4.00 0.62 m3
0.15 x 5.55 0.35 m3
38.00 38.00 m'
2.00 bh
1.00 : 4.00 x 2.00 0.30 m3
1.00 : 4.00 x 0.60 0.09 m3
1.50 x 0.15 0.68 m3
3.85 + 8.55 x 2.90 + 2.48 - 39.85 164.33 m2

2.00 - 22.98 305.68 m2
305.68 m2
2.40 + 1.44 5.40 m2
3.85 9.05
3.00 5.55
1.95 3.61
2.85 x 3.00 24.37
3.00 8.55
1.50 4.73
Total 55.85 m2
1.50 x 2.00 16.80 m2
1.35 x 2.00 16.80 m2
5.22 x 2.00 + 5.75 + 6.68 151.16 m2
151.16 m2
10.80 m'
4.00 bh
2.00 + 5.22 x 2.00 32.04 m'
6.68 12.43 m'
4.00 bh
16.80 72.65 m2
72.65 m2
92.40 m'
5.70 x 1.00 9.10

4.20 x 4.00 17.70
4.20 x 2.00 9.20
6.00 x 6.00 37.75
Total 73.75 m'
1.00 bh
4.00 bh
2.00 bh
6.00 bh
4.00 bh
25.00 Titik
1.00 bh
10.00 bh
6.00 bh
6.00 bh
2.00 bh
2.00 Titik
3.00 Titik
3.00 Titik
5.50 m'
4.00 m'
12.00 m'
1.00 bh
1.00 bh
2.00 bh
1.00 bh
1.00 bh
1.00 bh
2.00 bh
305.68 m2
72.65 m2
3.14 x 0.20 x 2.70 x 2.00 6.78 m2
32.04 6.41 m2
12.43 2.49 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Balok 15/15 0.15 x
11 Lis Profil Beton
12 Railing Beton 0.15
13 Pilar Beton 8.00

3 Acian Dinding
2.85 x
5.85 x
8.85 x
5.85 x
21.15 x

3 Nok Metal
7 Rangka Langit - Langit Hollow 4/4 146.41
9 Lis Gypsum

1 Kusen Ulin
P1 3.40 +
P2 0.90 +
J2 1.75 +

4 Daun Pintu Baja + Kelengkapan (PB)
3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Ganda

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 111.00 25.25 m3

0.05 x 111.00 3.33 m3
2.00 12.63 m3
7.50 x 0.88 138.60 m3
1.00 x 111.00 49.95 m3

0.10 x 111.00 6.66 m3
0.15 x 2.40 x 3.00 0.16 m3
0.20 x 111.00 3.33 m3
0.15 4.25 x 31.00 2.96 m3
0.15 x 24.00 0.54 m3
0.20 111.00 3.33 m3
7.50 x 0.12 18.90 m3
0.57 x 2.40 x 3.00 x 3.00 0.62 m3
0.15 x 24.00 + 0.40 x 0.10 x 2.05 1.59 m3
57.00 57.00 m'
13.00 x 0.80 1.56 m3
8.00 bh
1.00 : 4.00 x 8.00 1.20 m3
3.85 + 22.65 x 0.75 - 57.71 288.45 m2

2- 42.75 534.16 m2
534.16 m2
2.40 + 1.44 x 3.00 16.20 m2
2.85 x 5.00 40.61

2.85 16.67
2.85 25.22
5.50 32.18
1.50 31.73
146.41 m2
6.65 x 2.00 303.24 m2

303.24 m2
22.80 m'
4.00 bh
2.00 + 6.65 x 2.00 58.90 m'
4.00 bh
146.41 m2
146.41 m2
165.60 m'
5.70 x 3.00 20.50

4.20 x 4.00 17.70
6.00 x 10.00 61.75
Total 99.95 m'
3.00 bh
4.00 bh
1.00 bh
10.00 bh
39.00 Titik
1.00 bh
19.00 bh
8.00 bh
8.00 bh
3.00 bh
534.16 m2
146.41 m2
0.80 8.32 m2
3.14 x 0.20 x 2.70 x 8.00 27.13 m2
58.90 11.78 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
10 Lis Profil Beton

3 Acian Dinding
5.85 x
5.85 x

3 Nok Metal
9 Lis Gypsum

1 Kusen Ulin
P1 0.90 +
P2 0.90 +
J2 1.75 +

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Ganda

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.35 x 34.00 7.74 m3

0.05 x 34.00 1.02 m3
2.00 3.87 m3
8.00 x 0.88 42.24 m3
1.00 x 34.00 15.30 m3

0.10 x 34.00 2.04 m3
0.15 x 2.40 x 3.00 0.16 m3
0.20 x 34.00 1.02 m3
0.15 x 4.25 x 18.00 1.72 m3
0.20 34.00 1.02 m3
8.00 x 0.12 5.76 m3
0.57 x 2.40 x 3.00 x 0.62 m3
0.10 x 14.20 + 0.40 x 0.10 x 2.05 0.68 m3
57.00 57.00 m'
3.85 - 27.31 96.47 m2

2- 16.08 176.86 m2
176.86 m2
1.85 + 1.44 4.49 m2
3.85 22.52
3.85 22.52
Total 45.05 m2
5.59 x 2.00 109.56 m2

109.56 m2
9.80 m'
4.00 bh
2.00 + 5.59 x 2.00 30.78 m'
4.00 bh
45.05 m2
45.05 m2
165.60 m'
4.20 x 1.00 5.10
4.20 x 1.00 5.10
6.00 x 6.00 37.75
Total 47.95 m'
1.00 bh
1.00 bh
6.00 bh
12.00 Titik
1.00 bh
5.00 bh
4.00 bh
1.00 bh
1.00 bh
176.86 m2
45.05 m2
30.78 6.16 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
0 0
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Balok 15/15 0.15 x
11 Lis Profil Beton
13 Pilar Beton 2.00
16 Dak Beton 1.25 x

3 Acian Dinding
8.85 x
2.85 x
1.50 x

3 Nok Metal
9 Lis Gypsum

1 Kusen Ulin
P2 0.90 +
J1 0.90 +
J2 1.75 +

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
3 Pipa AW 2"
4 Pipa AW 3/4"

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 0
0.35 x 40.50 9.21 m3

0.05 x 40.50 1.22 m3
2.00 4.61 m3
4.00 + 4.50 x 0.88 46.20 m3
1.00 x 40.50 18.23 m3

0.10 x 40.50 2.43 m3
0.15 x 2.40 0.05 m3
0.20 x 40.50 1.22 m3
0.15 x 4.25 x 15.00 1.43 m3
0.15 x 5.55 0.12 m3
0.20 40.50 1.22 m3
4.00 + 4.50 x 0.12 6.30 m3
0.57 x 2.40 x 3.00 0.62 m3
0.15 x 5.55 + 0.40 x 0.10 x 3.15 0.48 m3
38.00 38.00 m'
0.80 5.70 0.68 m'
2.00 m3
1.00 : 4.00 x 2.00 0.30 bh
4.00 x 0.15 0.60 m3
3.85 x 0.15 0.72 m3
3.85 + 5.7 x 0.75 - 7.19 94.68 m2

2.00 - 12.675 176.69 m2
176.69 m2
2.40 + 1.44 5.40 m2
3.85 34.07
3.85 10.97
3.00 4.50
49.55 m2
4.17 x 2.00 115.09 m2

115.09 m2
13.80 m'
4.00 bh
2.00 + 4.17 x 2.00 35.94 m'
4.00 bh
49.55 m2
53.55 m2
1.00 m'
1.00
4.20 x 1.00 5.10

4.00 x 1.00 4.90
6.00 x 1.00 7.75
Total 17.75 m'
1.00 bh
1.00 bh
1.00 bh
9.00 Titik
1.00 bh
4.00 bh
2.00 bh
2.00 bh
1.00 Titik
1.00 Titik
4.00 m'
3.50 m'
1.00 bh
1.00 bh
176.69 m2
53.55 m2
0.80 8.32 m2
3.14 x 0.20 x 2.70 x 2.00 6.78 m2
35.94 7.19 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
B PEKERJAAN TANAH

3 Sloof 15/20 0.15 x
4 Kolom 20/20 0.15 x
5 Balok 15/15 0.15 x
9 Lis Profil Beton
10 Cor coran Turunan 0.98 x

3 Acian Dinding
4 Acian Lantai 5.85 x
5 Acian Turunan 2.8 x
2.85 x
2.85 x

3 Nok Metal
9 Lis Gypsum
1 Kusen Ulin
P2 0.90 +
J2 1.75 +

4 Kawat Loket Galvanis (JK) 2.7 x
3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
6 Saklar Ganda

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
0.55 x 36.00 12.87 m3

0.05 x 36.00 1.08 m3
2.00 6.44 m3
5.00 x 0.20 9.00 m3
0.60 x 36.00 9.72 m3

0.10 x 36.00 2.16 m3
0.20 x 36.00 1.08 m3
0.15 x 4.25 x 11.00 1.05 m3
0.15 x 9.00 0.20 m3
0.20 36.00 1.08 m3
5.00 x 0.12 5.40 m3
0.4 x 0.1 0.08 m3
28 28.00 m'
4.60 x 0.12 0.54 m3
4.35 + 8.55 x 0.73 - 10.99 122.92 m2

2.00 245.85 m2
245.85 m2
4.85 28.37 m2
0.98 x 2 5.49 m2
2.35 6.70
2.35 6.70
13.40 m2
4.88 x 2.00 105.41 m2

105.41 m2
10.80 m'
4.00 bh
2.00 + 4.88 x 2.00 31.36 m'
4.00 bh
28.37 41.77 m2
41.77 m2
20.80 m'
4.20 x 1.00 5.10
6.00 x 1.00 7.75
Total 12.85 m'
1.00 bh
1.00 bh
0.9 x 2 4.86 m2
11.00 Titik
1.00 bh
6.00 bh
1.00 bh
2.00 bh
1.00 bh
245.85 m2
41.77 m2
31.36 6.27 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
Err:509 Err:509
B PEKERJAAN TANAH

3 Sloof 15/15 0.15 x
4 Sloof 15/20 0.15 x
5 Kolom 15/15 0.15 x
6 Balok 15/15 0.15 x
9 Beton Tangga 0.15 x
10 Lis Profil Beton

2 Plesteran Dinding
3 Acian Dinding
5 Pasangan Keramik Lantai Teras 40x40 cm 4.50 x
6 Pasangan Keramik DInding WC 20x25 cm 4.60 x
7 Pasangan Keramik Lantai WC 30x30 cm 1.85 x

3 Nok Metal
4 PIlis Ulin 6.30 +
7 Lis Gypsum

1 Kusen Ulin 0.80 +
3 Roster Beton
3 Lampu SL 25 WATT
4 Saklar Tunggal
4 Pipa AW 2"
5 Pipa AW 4"
6 Pipa AW 3/4"
8 Kran Air
9 Kloset Jongkok
10 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 Err:509
0.35 x 21.50 4.89 m3

0.05 x 21.50 0.65 m3
2.00 2.45 m3
2.50 x 0.88 9.90 m3
1.00 x 21.50 9.68 m3

0.10 x 21.50 1.29 m3
0.15 x 0.85 0.02 m3
0.20 x 21.50 0.65 m3
0.15 x 3.5 x 12.00 0.95 m3
0.15 x 4.50 0.10 m3
0.20 x 21.50 0.65 m3
2.50 x 0.12 1.35 m3
0.57 x 0.85 x 3.00 0.22 m3
14.00 14.00 m'
3.10 + 5.75 x 0.84 - 5.28 41.40 m2

41.40 m2
41.40 m2
0.85 + 1.44 2.84 m2
1.00 4.50 m2
1.50 x 3.00 20.70 m2
1.35 x 3.00 7.49 m2
3.11 x 2.00 39.19 m2

39.19 m2
6.30 m'
3.11 x 2.00 12.52 m'
7.49 11.99 m2
11.99 m2
26.60 m'
4.20 x 3.00 13.40 m'

3.00 bh
3.00 bh
9.00 Titik
1.00 bh
4.00 bh
4.00 bh
3.00 Titik
3.00 Titik
3.00 Titik
6.00 m'
6.00 m'
8.50 m'
1.00 bh
3.00 bh
3.00 bh
3.00 bh
41.40 m2
11.99 m2
0.20 2.50 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
0 0
B PEKERJAAN TANAH

3 Sloof 15/20 0.15 x
4 Kolom 15/15 0.15 x
9 Lis Profil Beton

3 Acian Dinding
2.85 x
5.85 x
2.85 x


3 Nok Metal
5 PIlis Ulin Motif Ukiran 7.80 +
9 Lis Gypsum

1 Kusen Ulin
P2 0.90 +
P3 0.80 +
J2 1.75 +

3 Lampu SL 25 WATT
4 Stop Kontak
5 Saklar Tunggal
4 Pipa AW 4"
5 Pipa AW 2"
6 Pipa AW 3/4"
8 Kran Air
9 Kloset Jongkok
10 Floor Drain

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 0
0.35 x 33.00 7.51 m3

0.05 x 33.00 0.99 m3
2.00 3.75 m3
6.00 x 0.88 31.68 m3
1.00 x 33.00 14.85 m3

0.10 x 33.00 1.98 m3
0.20 x 33.00 0.99 m3
0.15 x 4.25 x 13.00 1.24 m3
0.20 x 33.00 0.99 m3
6.00 x 0.12 4.32 m3
0.57 x 2.85 x 3.00 0.73 m3
0.15 x 12.00 0.73 m3
25.00 25.00 m'
3.85 + 5.70 x 1.60 + 2.85 x 0.90 42.68 m2

2.00 85.36 m2
85.36 m2
2.85 + 1.44 6.14 m2
5.85 16.67
2.85 16.67
1.50 4.28
Total 37.62 m2
1.50 x 2.00 13.80 m2
1.35 x 2.00 13.80 m2
5.59 x 2.00 87.20 m2

87.20 m2
7.80 m'
4.00 bh
5.59 x 2.00 15.39 m'
4.00 bh
13.80 51.42 m2
51.42 m2
42.60 m'
4.20 x 1.00 5.10

4.20 x 1.00 5.00
6.00 x 1.00 7.75
17.85 m'
1.00 bh
1.00 bh
1.00 bh
2.00 bh
9.00 Titik
5.00 bh
1.00 bh
2.00 bh
1.00 bh
1.00 Titik
1.00 Titik
2.00 Titik
2.00 m'
3.00 m'
12.00 m'
1.00 bh
2.00 bh
1.00 bh
1.00 bh
85.36 m2
51.42 m2
15.39 3.08 m2
1.00 x 4.00 x 2.00 1.60 m2
0.50 x 4.00 x 2.00 3.40 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
0 0
B PEKERJAAN TANAH

3 Sloof 15/20 0.15 x
4 Kolom 15/15 0.15 x
7 Lis Profil Beton
8 Cor coran Lantai Sisi Bangunan 0.43 x

3 Acian Dinding
4 Acian Lantai sisi Bangunan 3.70 x

3 Nok Metal
4 PIlis Ulin 6.80 +
5 Rangka Langit - Langit Hollow 4/4 2.55 x
7 Lis Gypsum

1 Kusen + Daun Pintu Besi + Kelengkapan (PB)
2 Jendela Besi + Kelengkapan (JB)
3 Lampu SL 25 WATT
4 Saklar Tunggal

KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 0
0.55 x 14.00 5.01 m3

0.05 x 14.00 0.42 m3
2.00 2.50 m3
5.00 x 0.20 2.50 m3
0.60 x 14.00 3.78 m3

0.10 x 14.00 0.84 m3
0.20 x 14.00 0.42 m3
0.15 x 3.70 x 6.00 0.50 m3
0.20 14.00 0.42 m3
5.00 x 0.12 1.50 m3
28.00 28.00 m'
0.20 x 19.00 1.62 m3
3.30 - 18.52 28.01 m2

2.00 56.02 m2
56.02 m2
6.40 - 2.65 x 5.15 10.03 m2
3.11 x 2.00 42.30 m2

42.30 m2
6.80 m'
3.11 x 2.00 13.02 m'
5.85 14.92 m2
14.92 m2
18.50 m'
1.00 bh
4.00 bh
3.00 Titik
1.00 bh
1.00 bh
1.00 bh
56.02 m2
14.92 m2
0.20 2.60 m2
NO URAIAN PEKERJAAN
2 Perlengkapan K3
Err:509 Err:509
B PEKERJAAN TANAH

3 Plat Beton Bak Penampungan Air 0.15 x

1 Acian Dinding 9.00 x
E PEKERJAAN SANITASI
1 Instalasi Pipa Air Bersih AW 3/4"
2 Pipa Air Bersih AW 3/4"
3 Pompa Air
4 Tutup Bak Kontrol Plat Besi
F PEKERJAAN CAT - CATAN

1 Pengecatan Bak Penampungan Air
KUANTITAS JUMLAH
1.00 Paket
1.00 Paket
1.00 Err:509
0.55 x 14.00 5.01 m3

0.05 x 14.00 + 0.50 0.92 m3
2.00 2.50 m3
0.60 x 14.00 3.78 m3

1.00 x 14.00 6.30 m3
20.00 + 0.15 x 28.00 7.20 m3
2.00 + 5.00 x 2.00 28.00 m2
2.00 Titik
10.00 m'
1.00 bh
1.00 bh
28.00 m2
A HARGA SATUAN PEKERJAAN TANAH
A.1 Penggalian 1 m3 tanah biasa sedalam 1 m
No Uraian Kode Satuan

A TENAGA
Pekerja L.01 Oh
Mandor L.04 Oh
B BAHAN
C PERALATAN
D Jumlah Harga, Tenaga, Bahan dan Peralatan ( A+B+C)

E Overhead & Profit ( 15% x D )
F Harga Satuan Pekerjaan (D+E)
A.2 Pengurugan 1 m3 dengan pasir urug

A TENAGA
Pekerja L.01 Oh
Mandor L.04 Oh
B BAHAN
Pasir urug M3
C PERALATAN

A.3 Pengurugan kembali 1 m3 galian tanah

A TENAGA
Pekerja L.01 Oh
Mandor L.04 Oh
B BAHAN
C PERALATAN

A.4 Pengurugan 1 m3 dengan Tanah Urug

A TENAGA
Pekerja L.01 Oh
Mandor L.04 Oh
B BAHAN
Tanah Urug M3
C PERALATAN

B.1 HARGA SATUAN PEKERJAAN PONDASI

B.1 Pemasangan 1 m3 pondasi batu belah

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.02 Oh
Kepala Tukang L.03 Oh
Mandor L.04 Oh
B BAHAN
Batu belah M3
Semen Portland Kg
Pasir Pasang M3
C PERALATAN

B.2 (K3) Pemasangan 1 m3 batu kosong (anstamping)

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.02 Oh
Mandor L.04 Oh
B BAHAN
Batu belah M3
Pasir urug M3
C PERALATAN

C HARGA SATUAN PEKERJAAN BETON

C.1 Membuat 1 m3 beton 1 Pc : 2 Ps : 3Kr

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.02 Oh
Mandor L.04 Oh
B BAHAN
Semen Portland Kg
Pasir Beton m3
Batu Split, hasil pemecah batu (maks. 30mm) m3
C PERALATAN

C.2 Pembesian 10 kg dengan besi polos atau besi ulir

A TENAGA
Pekerja L.01 Oh
Tukang Besi L.02 Oh
Mandor L.04 Oh
B BAHAN
Besi beton (polos) Kg
Kawat beton Kg
C PERALATAN

C.3 (K3) Pemasangan 1 m2 bekisting untuk sloof

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
Paku 5 cm – 10 cm Kg
Minyak bekisting Liter
C PERALATAN

C.4 (K3) Pemasangan 1 m2 bekisting untuk kolom

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
Balok kayu kelas II M3
Plywood tebal 9 mm Lbr
Dolken kayu φ 8-10cm –panj 4 m batang
C PERALATAN

C.5 (K3) Pemasangan 1 m2 bekisting untuk balok

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
C PERALATAN

C.6 (K3) Pemasangan 1 m2 bekisting untuk Ring Balok

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
C PERALATAN

C.7 (K3) Pemasangan 1 m2 bekisting untuk Plat Lantai

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
C PERALATAN

C.8 (K3) Pemasangan 1 m2 bekisting untuk Tangga

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
C PERALATAN

C.9 (K3) Pemasangan 1 m2 bekisting untuk dinding

A TENAGA
Pekerja L.01 Oh
Tukang Kayu L.02 Oh
Mandor L.04 Oh
B BAHAN
Kayu kelas III M3
C PERALATAN

C.A 1 m3 Membuat Sloof Beton Bertulang

c.1 Pekerjaan Beton m3 Pekerjaan Beton Mutu K 200
c.2 Pekerjaan Besi kg Pekerjaan Tulangan Besi
c.3 Pekerjaan Bekisting Sloof m2 Bekesting Sloof
C.B 1 m3 Membuat Kolom Beton Bertulang

c.4 Pekerjaan Bekisting Kolom m2 Bekesting Kolom
C.C 1 m3 Membuat Balok Beton Bertulang

c.4 Pekerjaan Bekisting Kolom m2 Bekesting Kolom
C.D 1 m3 Membuat Ring Balok Beton Bertulang

c.5 Pekerjaan Bekisting Sloof Ring Balok m2 Bekesting Ring Balok
C.E 1 m3 Membuat Plat Lantai Beton Bertulang

c.5 Pekerjaan Bekisting Plat Lantai m2 Bekesting Plat Lantai
C.F 1 m3 Membuat Tangga Beton Bertulang

c.5 Pekerjaan Bekisting Plat Lantai m2 Bekesting Tangga
C.G 1 m3 Membuat Dinding Beton Bertulang

c.5 Pekerjaan Bekisting Plat Lantai m2 Bekesting Tangga
D HARGA SATUAN PEKERJAAN PASANGAN DINDING

D.1 Pemasangan 1m2 dinding bata merah (5x11x22) cm tebal ½ batu campuran 1SP : 4PP

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Batu Bata Buah
Semen Portland Kg
Pasir Pasang M3
C PERALATAN
D.2 Pemasangan 1 m2 plesteran 1SP : 2PP tebal 15 mm

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Semen Portland Kg
Pasir Pasang M3
C PERALATAN

D.3 Pemasangan 1 m2 acian

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Semen Portland Kg
C PERALATAN

D.4 Pemasangan 1 m2 Keramik 40x40

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Keramik 40x40 BH
Semen Portland Kg
Pasir Pasang m3
Semen warna Kg
C PERALATAN

D.5 Pemasangan 1 m2 Keramik Dinding 20x25

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Keramik Dinding 20x25 Bh
Semen Portland Kg
Pasir Pasang m3
Semen warna Kg
C PERALATAN

D.6 Pemasangan 1 m2 Keramik 30x30 Anti Slip

A TENAGA
Pekerja L.01 Oh
Tukang Batu L.03 Oh
Mandor L.04 Oh
B BAHAN
Keramik 30x30 Bh
Semen Portland Kg
Pasir Pasang m3
Semen warna Kg
C PERALATAN

E HARGA SATUAN PEKERJAAN ATAP
E.1 1m2 Rangka Atap Baja Ringan

A TENAGA
Pekerja L.01 Oh
Tukang Atap L.03 Oh
Mandor L.04 Oh
B BAHAN
C.75,0.8 m'
C.75,0.6 m'
Paku Sekrup bh
Dynabolt bh
Reng 30.45 m'
C PERALATAN

E.2 1m2 Pasang Atap Metal

A TENAGA
Pekerja L.01 Oh
Tukang Atap L.03 Oh
Mandor L.04 Oh
B BAHAN
Atap Metal m2
Screw Cteks 12-4x50 bh
Screw Cteks 10x16-16 bh
C PERALATAN

E.3 1m' Pasang Nok Metal

A TENAGA
Pekerja L.01 Oh
Tukang Atap L.03 Oh
Mandor L.04 Oh
B BAHAN
Nok Metal m'
Screw Cteks 10x16-16 bh
C PERALATAN

E.4 1 m2 Pasang Rangka Langit - Langit hollow 4/4

A TENAGA
1 Pekerja Oh
2 Tukang Plafond Oh
3 Kepala tukang Oh
4 Mandor - Oh
B BAHAN
1 Hollow 4/4 Zincromate m'
2 Hollow 2/4 Zincromate m'
2 Paku Sekrup Kg
C PERALATAN
E.5 1 m2 Langit-langit Kalsiboard

A TENAGA
1 Pekerja Oh
2 Tukang Oh
3 Kepala tukang Oh
4 Mandor - Oh
B BAHAN
1 Kalsiboard 6mm Lbr
2 Paku Sekrup Kg
C PERALATAN
E.6 1 M' Pemasangan Lis Profil Gypsum

A TENAGA
Pekerja L.01 Oh
Tukang Plafond L.02 Oh
Kepala tukang L.03 Oh
Mandor L.04 Oh
B BAHAN
Lis Profil Gypsum m'
Tepung Gypsum Kg
C PERALATAN

F HARGA SATUAN PEKERJAAN CAT-CATAN

F.1 1m2 Pengecatan Dinding (Cat Tembok)

A TENAGA
Pekerja L.01 Oh
Tukang Cat L.03 Oh
Mandor L.04 Oh
B BAHAN
Cat Tembok kg
Plamir kg
Cat Dasar kg
C PERALATAN

F.2 1m2 Pengecatan (Cat Kilap)

A TENAGA
Pekerja L.01 Oh
Tukang Cat L.03 Oh
Mandor L.04 Oh
B BAHAN
Cat Kilap kg
Minyak Cat ltr
Ampelas lbr
C PERALATAN

Koefisien Harga Satuan (Rp) Jumlah Harga (Rp)
0.75000 140,300.00 105,225.00

0.02500 189,400.00 4,735.00
JUMLAH TENAGA KERJA 109,960.00
JUMLAH HARGA BAHAN
JUMLAH HARGA ALAT

109,960.00
16,494.00
126,454.00
0.30000 140,300.00 42,090.00

0.01000 189,400.00 1,894.00
1.20000 272,800.00 327,360.00

JUMLAH HARGA BAHAN 327,360.00
JUMLAH HARGA ALAT

371,344.00
55,701.60
427,045.60
0.50000 140,300.00 70,150.00

0.05000 189,400.00 9,470.00
JUMLAH HARGA BAHAN
JUMLAH HARGA ALAT

79,620.00
11,943.00
91,563.00
0.30000 140,300.00 42,090.00

0.01000 189,400.00 1,894.00
1.20000 181,280.00 217,536.00

JUMLAH HARGA ALAT

261,520.00
39,228.00
300,748.00
1.50000 140,300.00 210,450.00

0.75000 164,800.00 123,600.00
0.07500 181,200.00 13,590.00
0.07500 189,400.00 14,205.00
1.20000 362,010.00 434,412.00

136.00000 2,651.00 360,536.00
0.52000 342,870.00 178,292.40
JUMLAH HARGA ALAT

1,335,085.40
200,262.81
1,535,348.21
0.78000 140,300.00 109,434.00

0.39000 164,800.00 64,272.00
0.03900 181,200.00 7,066.80
0.03900 189,400.00 7,386.60
1.20000 362,010.00 434,412.00

0.43200 272,800.00 117,849.60
JUMLAH HARGA ALAT

740,421.00
111,063.15
851,484.15
1.65000 140,300.00 231,495.00

0.27500 164,800.00 45,320.00
0.02800 181,200.00 5,073.60
0.08300 189,400.00 15,720.20
232.00000 2,651.00 615,032.00

0.52000 386,760.00 201,115.20
0.78000 334,510.00 260,917.80
JUMLAH HARGA BAHAN 1,077,065.00
JUMLAH HARGA ALAT

1,374,673.80
206,201.07
1,580,874.87
0.07000 140,300.00 9,821.00

0.07000 164,800.00 11,536.00
0.00700 181,200.00 1,268.40
0.00400 189,400.00 757.60
10.50000 15,677.20 164,610.60

0.15000 24,411.00 3,661.65
JUMLAH HARGA ALAT

191,655.25
28,748.29
220,403.54
Harga Pembesian per 1 Kg 22,040.35
0.52000 140,300.00 72,956.00

0.26000 164,800.00 42,848.00
0.02600 181,200.00 4,711.20
0.02600 189,400.00 4,924.40
0.04500 2,708,670.00 121,890.15

0.30000 31,350.00 9,405.00
0.10000 11,880.00 1,188.00
JUMLAH HARGA ALAT

257,922.75
38,688.41
296,611.16
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.04000 2,708,670.00 108,346.80

0.40000 31,350.00 12,540.00
0.20000 11,880.00 2,376.00
0.01500 3,506,770.00 52,601.55
0.35000 289,000.00 101,150.00
2.00000 25,000.00 50,000.00
JUMLAH HARGA ALAT

486,226.15
72,933.92
559,160.07
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.04000 2,708,670.00 108,346.80

0.40000 31,350.00 12,540.00
0.20000 11,880.00 2,376.00
0.01800 3,506,770.00 63,121.86
0.35000 289,000.00 101,150.00
2.00000 25,000.00 50,000.00
JUMLAH HARGA ALAT

496,746.46
74,511.97
571,258.43
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.04000 2,708,670.00 108,346.80

0.40000 31,350.00 12,540.00
0.20000 11,880.00 2,376.00
0.01800 3,506,770.00 63,121.86
0.35000 289,000.00 101,150.00
2.00000 25,000.00 50,000.00
JUMLAH HARGA ALAT

496,746.46
74,511.97
571,258.43
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.03000 2,708,670.00 81,260.10

0.40000 31,350.00 12,540.00
0.15000 11,880.00 1,782.00
0.01500 3,506,770.00 52,601.55
0.35000 289,000.00 101,150.00
6.00000 25,000.00 150,000.00
JUMLAH HARGA ALAT

558,545.45
83,781.82
642,327.27
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.03000 2,708,670.00 81,260.10

0.40000 31,350.00 12,540.00
0.15000 11,880.00 1,782.00
0.01500 3,506,770.00 52,601.55
0.35000 289,000.00 101,150.00
2.00000 25,000.00 50,000.00
JUMLAH HARGA ALAT

458,545.45
68,781.82
527,327.27
0.66000 140,300.00 92,598.00

0.33000 164,800.00 54,384.00
0.03300 181,200.00 5,979.60
0.03300 189,400.00 6,250.20
0.03000 2,708,670.00 81,260.10

0.40000 31,350.00 12,540.00
0.20000 11,880.00 2,376.00
0.02000 3,506,770.00 70,135.40
0.35000 289,000.00 101,150.00
3.00000 25,000.00 75,000.00
JUMLAH HARGA ALAT

501,673.30
75,251.00
576,924.30
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 296,611.16 444,916.74
Jumlah 5,331,844.68
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 559,160.07 838,740.11
Jumlah 5,725,668.04
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 571,258.43 856,887.64
Jumlah 5,743,815.58
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 571,258.43 856,887.64
Jumlah 5,743,815.58
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 642,327.27 963,490.90
Jumlah 5,850,418.83
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 527,327.27 790,990.90
Jumlah 5,677,918.83
1.00 1,580,874.87 1,580,874.87

150.00 22,040.35 3,306,053.06
1.50 576,924.30 865,386.44
Jumlah 5,752,314.38
n 1SP : 4PP
0.30000 140,300.00 42,090.00

0.10000 164,800.00 16,480.00
0.01000 181,200.00 1,812.00
0.01500 189,400.00 2,841.00
70.00000 2,356.00 164,920.00

11.50000 2,651.00 30,486.50
0.04300 342,870.00 14,743.41
JUMLAH HARGA ALAT

273,372.91
41,005.94
314,378.85
0.30000 140,300.00 42,090.00

0.15000 164,800.00 24,720.00
0.01500 181,200.00 2,718.00
0.01500 189,400.00 2,841.00
10.22400 2,651.00 27,103.82

0.02000 342,870.00 6,857.40
JUMLAH HARGA ALAT

106,330.22
15,949.53
122,279.76
0.20000 140,300.00 28,060.00

0.10000 164,800.00 16,480.00
0.01000 181,200.00 1,812.00
0.01000 189,400.00 1,894.00
3.25000 2,651.00 8,615.75

JUMLAH HARGA ALAT

56,861.75
8,529.26
65,391.01

0.25000 140,300.00 35,075.00
0.12500 164,800.00 20,600.00
0.01300 181,200.00 2,355.60
0.01300 189,400.00 2,462.20
6.25000 18,675.00 116,718.75

11.38000 2,651.00 30,168.38
0.04200 342,870.00 14,400.54
1.50000 2,567.00 3,850.50
JUMLAH HARGA ALAT

225,630.97
33,844.65
259,475.62
0.25000 189,400.00 47,350.00

0.12500 164,800.00 20,600.00
0.01300 181,200.00 2,355.60
0.01300 189,400.00 2,462.20
20.00000 4,806.00 96,120.00

9.30000 2,651.00 24,654.30
0.01800 342,870.00 6,171.66
1.50000 2,567.00 3,850.50
JUMLAH HARGA ALAT

203,564.26
30,534.64
234,098.90
0.25000 189,400.00 47,350.00

0.12500 164,800.00 20,600.00
0.01300 181,200.00 2,355.60
0.01300 189,400.00 2,462.20
12.00000 10,564.00 126,768.00

14.15000 2,651.00 37,511.65
0.03900 342,870.00 13,371.93
2.00000 2,567.00 5,134.00
JUMLAH HARGA ALAT

255,553.38
38,333.01
293,886.39
0.20000 140,300.00 28,060.00

0.45000 164,800.00 74,160.00
0.01000 181,200.00 1,812.00
0.05000 189,400.00 9,470.00
1.48800 18,170.00 27,036.96

2.23200 14,375.00 32,085.00
28.00000 862.00 24,136.00
1.60000 828.00 1,324.80
3.60000 10,235.00 36,846.00
JUMLAH HARGA ALAT

150,348.00
22,552.20
172,900.20
0.02000 140,300.00 2,806.00

0.08000 164,800.00 13,184.00
0.01000 181,200.00 1,812.00
0.06000 189,400.00 11,364.00
1.10000 187,330.00 206,063.00

6.00000 862.00 5,172.00
2.00000 1,380.00 2,760.00
JUMLAH HARGA ALAT

243,161.00
36,474.15
279,635.15
0.02000 140,300.00 2,806.00

0.08000 164,800.00 13,184.00
0.01000 181,200.00 1,812.00
0.06000 189,400.00 11,364.00
1.10000 45,254.00 49,779.40

6.00000 1,380.00 8,280.00
JUMLAH HARGA ALAT

87,225.40
13,083.81
100,309.21
0.1500 140,300.00 21,045.00

0.2500 164,800.00 41,200.00
0.0250 181,200.00 4,530.00
0.0075 189,400.00 1,420.50
1.6500 53,768.00 88,717.20

2.3000 41,013.00 94,329.90
0.1100 75,678.000 8,324.58
259,567.18
38,935.08
298,502.26
0.1000 140,300.00 14,030.00

0.0500 164,800.00 8,240.00
0.0050 181,200.00 906.00
0.0050 189,400.00 947.00
0.3640 217,360.000 79,119.04

0.1100 75,678.000 8,324.58
111,566.62
16,734.99
128,301.61
0.060 140,300.00 8,418.00

0.060 164,800.00 9,888.00
0.006 181,200.00 1,141.56
0.003 189,400.00 473.50
1.050 13,000.00 13,650.00

0.150 7,920.00 1,188.00
JUMLAH HARGA PERALATAN

34,759.06
5,213.86
39,972.92
0.02000 140,300.00 2,806.00

0.06300 164,800.00 10,382.40
0.00600 181,200.00 1,087.20
0.00300 189,400.00 568.20
0.26000 59,070.00 15,358.20

0.10000 71,060.00 7,106.00
0.10000 34,210.00 3,421.00
JUMLAH HARGA ALAT

40,729.00
40,729.00
81,458.00
0.05000 140,300.00 7,015.00

0.07000 164,800.00 11,536.00
0.00750 181,200.00 1,359.00
0.00250 189,400.00 473.50
0.26000 130,130.00 33,833.80

0.05000 47,300.00 2,365.00
0.10000 7,500.00 750.00
JUMLAH HARGA ALAT

57,332.30
8,599.85
65,932.15
DAFTAR HARGA SATUAN UPAH DAN BAHAN
PEKERJAAN PEMBANGUNAN GEDUNG NEGARA
TAHUN ANGGARAN 2017
NO. URAIAN HARGA UPAH HARGA

1 2 3
1 Pekerja @Rp.
2 Mandor @Rp.
3 Tukang Batu @Rp.
4 Tukang Kayu @Rp.
5 Tukang Besi @Rp.
6 Tukang Keramik @Rp.
7 Tukang Plafond @Rp.
8 Tukang Pasang Pipa @Rp.
9 Tukang Cat @Rp.
10 Kepala Tukang @Rp.
11 Jaga Malam @Rp.
12 Instalasi Titik Api/Lampu Nyala @Rp.
13 Instalasi Air Bersih @Rp.
14 Instalasi Air Kotor/Limbah @Rp.
NO. URAIAN HARGA BAHAN HARGA
1 2 3
A TIMBUNAN / GALIAN
1 Tanah Timbun/Merah @Rp.
2 Pasir Timbun / Urug @Rp.
3 Pasir Pasang @Rp.
4 Pasir beton @Rp.
5 Sirtu @Rp.
B BAHAN PEREKAT
1 Portland Cement (PC) @Rp.
2 Tepung Gypsum @Rp.
3 Semen Warna @Rp.
C BATU / BATU CETAKAN

1 Batu Belah/Kali @Rp.
3 Batu Splyt @Rp.
4 Batu Bata biasa 5x10x20 cm @Rp.
5 Batu Krawang 10x20x20 cm @Rp.
6 List Profil Beton @Rp.
7 Railing Beton @Rp.
8 Pilar Beton @Rp.
D KAYU / LANGIT - LANGIT

1 Kusen Ulin @Rp.
2 Kayu Kelas III @Rp.
3 Balok Kayu Kelas II @Rp.
4 Kayu Dolken φ 8-10cm –panj 4 m @Rp.
5 Profil Gypsum 4" @Rp.
6 Multiplek 120x240 tbl. 9 mm @Rp.
7 KalsiBoard 120x240 tbl. 6 mm @Rp.
8 Layang Layang Pucuk Atap @Rp.
9 Lisplank Ulin @Rp.
10 Lisplank Ulin Motif Ukiran @Rp.
11 Ornamen Ukiran Ulin @Rp.
E BESI / ALUMINIUM
1 Besi Beton polos @Rp.
2 Kawat Besi Beton @Rp.
3 Kawat Loket @Rp.
4 Paku Biasa @Rp.
5 Hollow 4/4 Zincromate @Rp.
6 Hollow 2/4 Zincromate @Rp.
7 Baja Ringan C.75 , 0.8 @Rp.
8 Baja Ringan C.75 , 0.6 @Rp.
9 Reng Baja Ringan @Rp.
10 Paku Sekrup @Rp.
11 Dynabolt @Rp.
12 Screw Cteks 10x16-16 @Rp.
13 Screw Cteks 12-4x50 @Rp.
13 Tutup Bak Kontrol Besi @Rp.
F PENUTUP LANTAI DAN DINDING

1 Ubin Keramik Dinding 20x25 @Rp.
2 Ubin keramik 30 x 30 cm anti slip @Rp.
3 Ubin keramik 40 x 40 cm @Rp.
G PENUTUP ATAP
1 Atap Genteng Metal/Multi Roof 35 @Rp.
2 Nok Genteng Metal/Multi Roof (decra bond) @Rp.
I CAT / MINYAK
1 Cat dasar @Rp.
2 Cat Tembok setara Vinilex/Danadrite @Rp.
3 Cat Minyak untuk kayu @Rp.
4 Plamir @Rp.
5 Minyak Cat @Rp.
6 Minyak Bekisting @Rp.
7 Amplas No.8 @Rp.
J SANITASI / PIPA
1 Kloset duduk Toto @Rp.
2 Kloset Jongkok Toto @Rp.
3 Kran air Ø 1/2" - 3/4" @Rp.
4 Kran air leher angsa Ø 1/2" @Rp.
5 Floor drain Ø 4" steinless @Rp.
6 Stop kran Ø 3/4" @Rp.
7 Instalasi air bersih @Rp.
8 Instalasi air kotor/limbah @Rp.
9 Pipa PVC Tipe AW Ø 3/4" @Rp.
10 Pipa PVC Tipe AW Ø 2" @Rp.
11 Pipa PVC Tipe AW Ø 4" @Rp.
12 Septictank Biofil Kapasitas 6 - 8 Orang @Rp.
13 Bak cuci piring stainless @Rp.
14 Pompa Air Jet Pump @Rp.
K LISTRIK / ACSESORIES
1 MCB Listrik 8 Ampere @Rp.
2 Lampu XL 18 W + Fitting @Rp.
3 Lampu Downlight 9 W lengkap @Rp.
4 Stop Kontak @Rp.
5 Saklar tunggal @Rp.
6 Saklar ganda @Rp.
7 Instalasi Listrik titik api / Lampu nyala @Rp.
HAN
GARA
HARGA SATUAN
3 4
140,300.00 / Org/Hari
189,400.00 / OH
164,800.00 / OH
164,800.00 / OH
164,800.00 / OH
164,800.00 / OH
164,800.00 / OH
164,800.00 / OH
164,800.00 / OH
181,200.00 / OH
179,600.00 / OM
150,000.00 / Titik
100,000.00 / m'
100,000.00 / m'
HARGA SATUAN
3 4
181,280.00 / M3
272,800.00 / M3
342,870.00 / M3
386,760.00 / M3
82,830.00 / M3
2,651.00 / Kg
7,920.00 / Kg
2,567.00 / Kg
362,010.00 / M3
334,510.00 / M3
2,356.00 / Bh
35,000.00 / Bh
250,000.00 / m'
187,500.00 / m2
275,000.00 / Bh
150,000.00 / m'
2,708,670.00 / M3
3,506,770.00 / M3
25,000.00 / Btg
13,000.00 / M'
289,000.00 / Lbr
217,360.00 / Lbr
350,000.00 / bh
550,000.00 / m'
2,500,000.00 / m'
350,000.00 / bh
15,677.20 / Kg
24,411.00 / Kg
250,000.00 / M2
31,350.00 / Kg
53,768.00 / Btg
41,013.00 / Btg
18,170.00 / m'
14,375.00 / m'
10,235.00 / m'
75,678.00 / kg
828.00 / bh
862.00 / bh
1,380.00 / bh
1,500,000.00 / bh
4,806.00 / Bh
10,564.00 / Bh
18,675.00 / Bh
187,330.00 / M2
45,254.00 / Bh
34,210.00 / Kg
59,070.00 / Kg
130,130.00 / Kg
71,060.00 / Kg
47,300.00 / Kg
11,880.00 / Kg
7,500.00 / Lbr
4,323,000.00 / Bh
739,090.00 / Bh
73,700.00 / Bh
253,000.00 / Bh
90,750.00 / Bh
173,470.00 / Bh
143,000.00 / Ttk
178,750.00 / Ttk
10,639.20 / Btg
33,161.70 / Btg
71,814.60 / Btg
5,000,000.00 / Bh
450,000.00 / Bh
1,758,000.00 Bh
50,000.00 / bh
94,050.00 / bh
47,500.00 / bh
22,330.00 / Bh
25,740.00 / Bh
32,400.00 / Bh
176,000.00 / Ttk

Rab Dishut

Diunggah oleh

Informasi Dokumen

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 Dishut

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI BIAYA

PEKERJAAN : PERENCANAAN DED RENCANA PERKANTORAN TAHURA SULTAN ADAM DI MANDIANGIN

No Uraian Pekerjaan Jumlah

I PEMBANGUNAN KANTOR DINAS Rp

Rahmad Riansyah, S.Hut, MP Hero Rahmat Arief, S

atus Dua Puluh Empat Ribu Rupiah

Banjarmasin, September 2019

Hero Rahmat Arief, ST

No Uraian Biaya (Rp) Bobot %

I PEMBANGUNAN KANTOR DINAS ### Renc.

A SULTAN ADAM DI MANDIANGIN

11.02 1.22 1.22 1.22 1.22 1.22

11.53 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44

4.50 0.56 0.56 0.56 0.56 0.56

3.03 0.51 0.51 0.51 0.51 0.51 0.51

0.85 0.28 0.28 0.28

1.39 1.39 1.39 1.39 1.39

0.90 0.90 0.90 0.90 0.90 0.90 0.90

1.22 1.22 1.22 1.22

1.01 1.01 1.01 1.01 1.01 1.01 1.01

0.82 0.82 0.82 0.82 0.82 0.82 0.82

0.76 0.76 0.76 0.76 0.76

0.69 0.69 0.69

1.39 1.39 1.39 1.39 1.39

0.69 0.69 0.69

0.31 0.31 0.31 0.31 0.31

0.26 0.26 0.26 0.26

0.24 0.24 0.24 0.24 0.24

3.7 2.9 2.9 2.2 1.9

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Jumlah

No Uraian Pekerjaan Volume Satuan

C PEKERJAAN PONDASI DAN BETON BERTULANG

D PEKERJAAN PASANGAN DINDING DAN LANTAI

E PEKERJAAN ATAP DAN PLAFOND

F PEKERJAAN KUSEN PINTU DAN JENDELA

I PEKERJAAN CAT - CATAN

A.1 126,454.00 5,955,035.00

B.1 1,535,348.21 143,017,685.76

D.1 314,378.85 174,911,744.77

E.1 172,900.20 81,252,287.74

F.1 81,458.00 85,016,289.09

No Uraian Pekerjaan Volume Satuan

C PEKERJAAN PONDASI DAN BETON BERTULANG

D PEKERJAAN PASANGAN DINDING DAN LANTAI

E PEKERJAAN ATAP DAN PLAFOND

F PEKERJAAN KUSEN PINTU DAN JENDELA

A.1 126,454.00 4,329,626.89

B.1 1,535,348.21 103,981,457.52

D.1 314,378.85 86,095,004.96

E.1 172,900.20 66,635,391.28

No Uraian Pekerjaan Volume Satuan