1 PEKERJA 90,000
2 TUKANG BATU TERAMPIL 120,000
3 KEPALA TUKANG BATU 150,000
4 TUKANG KAYU TERAMPIL 130,000
5 KEPALA TUKANG KAYU 150,000
6 TUKANG CAT / PELITUR TERAMPIL 120,000
7 KEPALA TUKANG CAT / PELITUR 150,000
8 TUKANG BESI BETON TERAMPIL 120,000
9 KEPALA TUKANG BESI BETON 150,000
10 MANDOR 180,000
11 OPERATOR MEKANIK 150,000
12 PEMBANTU OPERATOR / MEKANIK 100,000
13 OPERATOR ALAT BERAT TERLATIH 150,000
14 SUPIR TRUK 120,000
SATUAN WAKTU
1 2 3
28 Roster Beton 20 x 20 bh
29 Roster Beton 30 x 30 bh
30 Grass Blok 20 x 20 bh
31 Grass Blok 30 x 30 bh
32 Paving Blok Natural bh
33 Paving Blok Warna bh
34 Paving Blok Natural 6 cm m²
35 Paving Blok Warna 6 cm m²
36 Paving Blok Natural 8 cm m²
37 a. Bentuk Hexagonal (1m2 = 27 bh) bh
38 b. Bentuk Tiga Berlian (1m2 = 50 bh) bh
39 c. Bentuk Segi Panjang (1m2 = 50 bh) bh
40 Paving Blok Warna 8 cm m²
41 Paving Blok Biasa bh
42 Kanstin Paving Blok bh
43 Semen PC Tiga Roda / 50 kg *M080 zak
44 Semen PC Tiga Roda Kg
51 Kapur Sirih kg
61 Batu Sikat 0,5 / 2 cm m2
B BAHAN FINISHING :
LABURAN, PENGISI DAN ALATNYA
1 Plamir Tembok kg
2 Minyak bekisting Ltr
3 Cat Tembok ICI Eksterior ( BETON ) kg
4 Cat Tembok Kelas II Kg
5 Cat Tembok ICI Interior ( PLAFOND DAN DINDING ) lt
6 Cat Tembok Vinilex kg
7 Cat Dasar ICI untuk Interior ( 2 Pelapis ) lt
8 Cat Tembok Sanlex kg
9 Cat Tahan Asam kg
10 Cat Berkilat/Cat kayu kg
11 Cat Jembatan *M090 kg
12 Plamir Kayu kg
13 Pelapis Alkali ICI ( Cat Dasar Beton Ekterior ) lt
14 Cat Marka / Spotlight kg
15 Water Profing Emulsion kg
16 Water Profing Membrance ml
17 Rool Cat Tembok bh
18 Kape Tembok bh
19 Kape Kayu bh
20 Soligneum 1 blek 5 lt
21 Plincote kg
22 Pengawetan Kayu m³
23 Pengopenan Kayu m³
24 Kwas 3" bh
25 Kwas 2' bh
26 Oker kg
27 Oyan bks
28 Oten (Pewarna Plitur ) bks
29 Spirtus lt
30 Bahan Plitur Kripik ( Sirlak India ) kg
31 Dempul Lilin kg
32 Dempul Plitur kg
33 Dempul Halus / Imfra ( Wood Filler ) kg
34 Terpentin lt
35 Tiner A lt
36 Tiner B lt
37 Kumpon kg
38 Melamik kg
39 Impra kg
40 Dempul Plastik kg
41 Dempul Duco kg
42 Ampelas lbr
43 Dempul Kayu Cap Kucing kg
44 Meni Kayu / Besi kg
45 Meni Sincromat kg
46 Cat Kayu Sieve kg
47 Cat Besi Sieve kg
48 Cat Besi Duco Danaglos/ICI kg
49 Cat Bron kg
50 Sirlak kg
51 Lem Fox bh
4 Bambu Gombong bt
5 Kayu Kelas I Balok m³
6 Kayu kelas I papan m³
7 Kayu Kelas II Balok m³
31 Kayu Papan Borneo m³
32 Dolken 8 s/d 10 uk.4m' bt
37 List profil kamper 5 cm m1
43 Kayu Reng 3/4 Kamper Banjar m1
45 List profil Kayu Lokal KLs II 4 cm m1
1 Tegel PC 20 x 20 bh
3 Tegel PC 30 x 30 bh
4 Plin Tegel PC 15 x 30 bh
5 Tegel Warna 20 x 20 bh
6 Plin Tegel Warna 10 x 20 bh
7 Tegel Warna 30 x 30 bh
8 Ubin Keramik 30 x 30 cm KW 1 dus
9 Ubin Keramik 20 x 20 cm KW 1 dus
10 Plin Tegel Warna 15 x 30 bh
11 Tegel Wafel PC 20 x 20 bh
12 Tegel Wafel Warna 20 x 20 bh
13 Tegel Badak PC 30 x 30 bh
14 Poslin 11 x 11 Warna Standar DN m²
15 Poslin 11 x 11 Warna Khusus DN m²
16 Keramik 10 x 20 dan 20 x 20 KW I DN Putih / Polos m²
17 Keramik 10 x 20 KW I DN Corak / Warna / Anti Slip m²
18 Keramik 20 x 20 (KM) KW I DN Corak / Warna / Anti Slip m²
19 Keramik 20 x 20 (KM) KWI DN Putih Polos m²
20 Keramik 20 x 25 Dinding KM KWI DN Corak m²
21 Keramik 30 x 30 KW I DN putih polos m²
22 Keramik 30 x 30 KW I DN Warna/Corak / Anti Slip m²
23 Granito Tile Esenssza 40 x 40 polis m²
24 Granito Tile Esenssza 40 x 40 un polis m²
25 Granito Tile Esenssza 60 x 60 polis m²
26 Granito Tile Esenssza 60 x 60 un polis m²
27 Keramik 40 x 40 cm dus
28 Keramik Mozaik 30 x 30 cm dus
29 Vinyl Lantai standar m²
30 Karpet Kelas Baik LN m²
31 Karpet Kelas Sedang LN m²
32 Stairnosing keramik 10/20 bh
33 Stairnosing fiber m'
34 Taraso Kerang 30 x 30 m²
35 Plin Taraso 10 x 30 bh
36 Granit Alam LN Ukuran Besar m²
37 Granit Alam LN Ukuran Kecil m²
38 Granit Alam DN Ukuran Besar m²
39 Granit Alam DN Ukuran Kecil m²
40 Marmer Alam Lampung Ukuran Besar m²
41 Marmer Alam Lampung Ukuran Kecil m²
42 Marmer Alam Citatah Ukuran Besar m²
43 Marmer Alam Citatah Ukuran Kecil m²
44 Marmer Sintetis m²
45 Bata Karawang bh
46 Campuran untuk Kedap Air (AM) ltr
47 Lantai Parket m²
48 Stepnozing m'
I BAHAN KACA
1 Kaca Polos 2 mm m²
2 Kaca Polos 3 mm m²
3 Kaca Polos 5 mm m²
L BAHAN SANITAIR
1 Stop Kran 1/2 " KIT bh
2 Stop Kran 3/4 " KIT bh
3 Stop Kran 1 " KIT bh
4 Stop Kran 1 1/2 " KIT bh
5 Stop Kran 2 " KIT bh
N BAHAN MEKANIKAL
1 Jockey Pump kap. 80 gln / menit 100 m1 ( 18,6 kW ) unit
2 Electrical Pump kap. 750 gln / menit 120 m1 ( 90 kW ) unit
3 Diesel Pump kap. 750 gln / menit 120 m1 ( 105 kW ) unit
4 Presure Tank kap. 500 liter lengkap unit
5 Hydran Box dalam Gedung (lengkap) unit
6 Fire House 1.5 x 30 m + nose unit
7 Exhouse Fan H 360 W 60 x 60 cm unit
8 Exhouse Fan H 380 W CFM 55 x 55 cm unit
9 Exhouse Fan H 100 W 40 x 40 cm unit
10 AC Split 3 PK Setara TOSHIBA unit
11 AC Split 2 PK Setara TOSHIBA unit
12 AC Split 1 PK Setara TOSHIBA unit
13 Mesin AC Split DAIKIN ( Indoor / Outdoor Unit ) 1 BTU
14 AC Split 1 PK Setara Canghong unit
15 AC Split 2 PK Setara Canghong unit
59 Trapo Ballas bh
60 Stater Neon Philip bh
61 Stater Neon Biasa bh
62 Rumah TL In Bow / Out Bow 2 x 20 W ( Kosongan ) bh
63 Down Light + SL 25 W bh
64 Lampu SL Philip 25 W bh
65 Lampu Sirkel TL 20 W Lengkap bh
66 Lampu Mercuri 80 W bh
U ALAT TUKANG.
1 Palu 0,5 kg bh
2 Cangkul bh
3 Singkup bh
4 Sekrop bh
5 Pengki bh
6 Linggis bh
7 Rool Meter 30 meter ( Bahan Plastik ) bh
8 Rool Meter 5 meter ( Bahan Besi ) bh
9 Selang Plastik untuk Water Pas dia. 0.5 cm bh
5 Minyak Solar lt
6 Bensin Premium lt
7 Plus Oil lt
8 Minyak Pelumas lt
9 Elpiji / botol 15 kg
10 Asitilin / botol 15.1 kg
11 Angin ( 02 ) / botol btl
12 Kawat Las Listrik kg
13 Karbit kg
14 Aspal ltr
15 Aspal Kemas Pand Grade 60/70 Drum
772 Pintu Air Sorong 50 x 50 cm
773 Pintu Air Double Stang 1 x 2 Meter
774 Pintu Air Double Stang 1,5 x 2 Meter
775 Pintu Air Double Stang 1 x 2,5 Meter
776 Pintu Air Double Stang 1,5 x 2,5 Meter
777 Pintu Air Stang Tunggal 1x 1,5 Meter
778 Pintu Air Stang Tunggal 0,5 x 1 Meter
HARGA SAT.
Rp.
4
360,000.00
360,000.00
250,000.00
360,000.00
360,000.00
130,000.00
9,750.00
130,000.00
560,000.00
560,000.00
560,000.00
560,000.00
560,000.00
560,000.00
560,000.00
560,000.00
600,000.00
150,000.00
150,000.00
150,000.00
200,000.00
1,400.00
2,000.00
3,500.00
1,400.00
1,200.00
2,350.00
10,000.00
15,000.00
20,000.00
25,000.00
3,500.00
3,700.00
50,000.00
55,000.00
60,000.00
3,500.00
2,800.00
2,500.00
30,000.00
3,500.00
30,000.00
85,000.00
1,800.00
850.00
40,000.00
15,600.00
10,000.00
35,490.00
9,100.00
26,617.50
14,950.00
86,190.00
10,400.00
41,405.00
49,400.00
58,305.00
14,300.00
45,500.00
115,342.50
97,597.50
57,330.00
20,475.00
6,825.00
5,000.00
45,500.00
26,000.00
35,000.00
477,750.00
9,750.00
6,500.00
29,000.00
2,730.00
2,730.00
8,200.00
16,000.00
17,500.00
2,750.00
27,300.00
3,900.00
11,050.00
16,500.00
16,250.00
37,375.00
29,500.00
30,550.00
24,000.00
2,000.00
18,500.00
15,600.00
20,000.00
44,000.00
42,250.00
54,600.00
40,950.00
50,000.00
13,000.00
22,500.00
3,500,000.00
4,500,000.00
2,000,000.00
2,730,000.00
58,500.00
4,400.00
2,850.00
2,200.00
100,000.00
150,000.00
50,000.00
95,000.00
120,000.00
350,000.00
240,000.00
75,000.00
85,000.00
55,000.00
66,000.00
340,000.00
85,000.00
75,000.00
55,000.00
36,800.00
150,000.00
185,000.00
340,000.00
340,000.00
100,000.00
120,000.00
85,000.00
86,300.00
89,300.00
47,700.00
180,000.00
195,000.00
160,150.00
94,000.00
800.00
2,750.00
5,000.00
3,400.00
2,350.00
8,636.36
13,636.36
6,000.00
3,400.00
1,500.00
2,500.00
2,350.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
85,000.00
286,650.00
204,750.00
300,300.00
218,400.00
120,000.00
120,000.00
21,050.00
608,300.00
237,500.00
8,200.00
14,550.00
21,850.00
4,950.00
1,597,000.00
1,228,500.00
1,078,300.00
997,750.00
180,800.00
122,800.00
477,700.00
282,500.00
273,000.00
6,750.00
24,700.00
320,000.00
14,400.00
5,500.00
60,000.00
55,000.00
20,000.00
30,000.00
40,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
200,000.00
160,000.00
7,500.00
10,500.00
14,500.00
17,500.00
12,000.00
8,000.00
9,000.00
82,300.00
110,500.00
5,500.00
2,350.00
5,200.00
6,750.00
4,550.00
8,950.00
9,250.00
10,900.00
24,550.00
8,550.00
6,500.00
4,500.00
20,400.00
34,000.00
14,000.00
9,500.00
9,500.00
10,000.00
16,900.00
21,450.00
26,000.00
20,400.00
31,200.00
25,500.00
32,000.00
20,400.00
11,050.00
20,400.00
26,500.00
62,150.00
80,700.00
96,850.00
109,200.00
126,350.00
33,550.00
125,000.00
130,000.00
55,000.00
40,500.00
43,000.00
53,300.00
71,000.00
68,250.00
81,900.00
4,000.00
21,850.00
27,300.00
9,500.00
10,150.00
8,200.00
8,200.00
8,200.00
36,800.00
13,000.00
400,000.00
400,000.00
150,000.00
825,000.00
1,200,000.00
80,000.00
450,000.00
32,000.00
34,000.00
38,000.00
66,000.00
70,000.00
61,350.00
273,000.00
443,550.00
716,550.00
2,934,750.00
1,225,800.00
20,150.00
68,250.00
9,000.00
9,000.00
9,000.00
9,500.00
9,800.00
14,000.00
15,000.00
650.00
12,500.00
14,000.00
6,750.00
9,500.00
9,500.00
14,000.00
4,700.00
4,000.00
3,400.00
83,700.00
88,400.00
95,950.00
111,300.00
341,250.00
471,500.00
668,100.00
1,105,650.00
210,000.00
74,350.00
133,750.00
238,800.00
307,000.00
409,500.00
70,000.00
85,300.00
126,800.00
164,700.00
196,200.00
232,000.00
286,600.00
381,400.00
464,000.00
611,500.00
4,000.00
5,200.00
8,200.00
10,000.00
11,500.00
17,200.00
23,800.00
34,000.00
40,950.00
47,700.00
21,800.00
30,700.00
38,200.00
53,200.00
68,800.00
94,100.00
120,000.00
180,200.00
279,750.00
539,100.00
784,800.00
12,750.00
16,500.00
22,500.00
31,450.00
40,450.00
69,950.00
83,850.00
154,300.00
204,750.00
481,000.00
35,000.00
44,000.00
51,900.00
120,000.00
130,000.00
109,250.00
300,250.00
185,000.00
272,300.00
1,000.00
1,400.00
4,800.00
19,900.00
35,900.00
81,650.00
1,400.00
1,800.00
3,600.00
4,300.00
5,950.00
900.00
20,400.00
32,000.00
54,600.00
91,500.00
301,000.00
695,750.00
2,601,300.00
5,400.00
5,400.00
14,900.00
16,400.00
16,400.00
16,400.00
17,000.00
17,000.00
41,000.00
47,800.00
28,000.00
5,500.00
1,950.00
26,600.00
23,800.00
27,300.00
177,450.00
245,700.00
614,250.00
696,150.00
61,300.00
54,600.00
71,000.00
200,000.00
431,300.00
712,500.00
5,400.00
3,000.00
8,300.00
34,000.00
34,000.00
196,000.00
36,000.00
184,200.00
102,300.00
68,250.00
27,300.00
122,850.00
40,950.00
170,500.00
1,633,800.00
34,000.00
941,850.00
511,800.00
1,706,250.00
109,200.00
60,350.00
314,400.00
150,150.00
1,556,000.00
1,433,000.00
1,177,250.00
1,098,750.00
1,276,200.00
344,000.00
160,000.00
200,000.00
225,000.00
1,300.00
204,000.00
95,500.00
20,000.00
18,000.00
32,500.00
64,000.00
111,000.00
127,500.00
36,000.00
22,000.00
40,000.00
46,000.00
68,700.00
200,000.00
6,000.00
950.00
1,200.00
750.00
1,600.00
3,500.00
2,800.00
3,300.00
5,300.00
16,350.00
170,550.00
123,750.00
111,800.00
60,000.00
77,700.00
60,000.00
77,700.00
60,000.00
70,900.00
16,350.00
750.00
136,500.00
6,100.00
78,000.00
87,750.00
93,000.00
104,650.00
1,650.00
3,500.00
1,050.00
148,000.00
2,800.00
6,900.00
6,650.00
1,600.00
5,450.00
20,400.00
1,700.00
1,950.00
60,375.00
2,000.00
1,950.00
47,775,000.00
163,800,000.00
409,500,000.00
23,887,500.00
4,231,500.00
3,412,500.00
4,777,500.00
4,231,500.00
819,000.00
11,943,750.00
8,872,500.00
4,777,500.00
1,950.00
3,500,000.00
4,500,000.00
48,300.00
77,300.00
3,700.00
4,600.00
5,600.00
4,800.00
6,150.00
6,700.00
8,400.00
8,900.00
6,900.00
9,500.00
12,600.00
12,200.00
16,150.00
18,350.00
8,500.00
7,300.00
12,200.00
8,500.00
9,100.00
11,350.00
9,800.00
13,500.00
16,500.00
375,700.00
33,800.00
4,200.00
522,000.00
1,350,000.00
70,000.00
106,200.00
134,400.00
282,500.00
55,200.00
31,200.00
52,750.00
318,000.00
3,600.00
6,000.00
798,500.00
9,800.00
14,200.00
6,000.00
19,750.00
14,000.00
54,600.00
93,125.00
56,500.00
61,500.00
4,950.00
11,000.00
15,200.00
20,500.00
22,550.00
21,400.00
20,350.00
241,375.00
3,450.00
1,400.00
70,200.00
185,500.00
66,500.00
42,500.00
86,000.00
157,000.00
160,000.00
484,350.00
65,000.00
14,150.00
273,500.00
118,200.00
21,150.00
81,250.00
30,300.00
18,150.00
278,000.00
11,000.00
70,000.00
4,500.00
1,750.00
12,000.00
1,741,000.00
105,000.00
8,750.00
100,000.00
204,750.00
23,000.00
61,350.00
618,300.00
64,800.00
192,000.00
88,600.00
102,300.00
40,950.00
26,900.00
170,500.00
10,300.00
87,350.00
68,250.00
65,600.00
6,500.00
51,200.00
6,750.00
10,900.00
2,700.00
6,750.00
16,350.00
17,500.00
13,650.00
23,800.00
8,850.00
12,200.00
18,300.00
7,400.00
8,850.00
5,450.00
11,500.00
450,000.00
129,600.00
477,750.00
109,200.00
9,500.00
23,900.00
30,700.00
160,000.00
546,000.00
5,100.00
3,650.00
4,875.00
4,875.00
1,500.00
6,375.00
1,550.00
3,000.00
171,000.00
155,700.00
341,250.00
1,149,300.00
1,684,400.00
5,812,300.00
6,882,500.00
25,252,500.00
12,332,500.00
211,575,000.00
4,299,750.00
450,000.00
700,000.00
1,500,000.00
27,500.00
67,500.00
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
25,000.00
27,500.00
33,500.00
42,000.00
2,100.00
25,000.00
55,000.00
12,250.00
1,200.00
62,000.00
184,275.00
202,600.00
300,000.00
282,000.00
258,000.00
307,000.00
178,000.00
307,000.00
430,000.00
2,211,000.00
645,000.00
153,000.00
184,000.00
706,000.00
675,000.00
104,000.00
644,000.00
215,000.00
184,000.00
215,000.00
276,000.00
92,000.00
368,000.00
276,000.00
153,500.00
123,000.00
276,000.00
307,000.00
245,000.00
921,000.00
73,000.00
105,000.00
73,000.00
215,000.00
307,000.00
368,500.00
294,800.00
307,000.00
737,000.00
122,800.00
92,000.00
98,300.00
92,000.00
61,400.00
61,400.00
184,300.00
3,250.00
101,650.00
45,000.00
650.00
5,500.00
5,850.00
1,050.00
23,800.00
81,900.00
69,550.00
44,300.00
13,650.00
6,750.00
4,875.00
583,450.00
305,000.00
465,800.00
617,650.00
1,781,250.00
2,139,500.00
605,600.00
27,300.00
233,750.00
242,200.00
101,124,000.00
120,601,000.00
54,315,000.00
399,200.00
300,300.00
4,692,000.00
315,650.00
332,600.00
315,600.00
637,105,200.00
7,556,145,800.00
4,800,597,000.00
4,275,343,800.00
PEKERJAAN PERSIAPAN
1 m' Pengukuran dan pemasangan bouwplank
0.0120 M3 Kayu Klas II 5/7 @ Rp 2,100,000.00
0.0200 Kg Paku biasa 2" - 5" @ Rp 18,375.00
0.0070 M 3
Kayu papan 3/20 @ Rp 2,100,000.00
0.1000 Oh Pekerja @ Rp 95,000.00
0.1000 Oh Tukang kayu @ Rp 100,000.00
0.0100 Oh Kepala tukang @ Rp 120,000.00
0.0050 Oh Mandor @ Rp 150,000.00
1 m3 Urugan Tanah
1.2000 M3 Tanah urug @ Rp 50,000.00
0.2500 OH Pekerja @ Rp 95,000.00
0.0250 OH Mandor @ Rp 150,000.00
1 m3 Urugan kembali
0.5000 Oh Pekerja @ Rp 95,000.00
0.0083 Oh Mandor @ Rp 150,000.00
1 m3 Urugan Sirtu
1.2000 M3 Sirtu @ Rp 203,891.33
0.3000 Oh Pekerja @ Rp 95,000.00
0.0100 Oh Mandor @ Rp 150,000.00
1 m3 Urugan pasir
1.2000 M3 Pasir urug @ Rp 279,532.65
0.3000 Oh Pekerja @ Rp 95,000.00
0.0100 Oh Mandor @ Rp 150,000.00
PEKERJAAN PONDASI
1 m3 Pasang pondasi batu belah, 1 Pc : 4 Ps
1.2000 M3 Batu belah 15/20 cm @ Rp 577,500.00
3.2600 Sak Semen portland @ Rp 99,750.00
0.5200 M3 Pasir pasang @ Rp 236,250.00
1.5000 Oh Pekerja @ Rp 95,000.00
0.6000 Oh Tukang batu @ Rp 100,000.00
0.0600 Oh Kepala tukang @ Rp 120,000.00
0.0750 Oh Mandor @ Rp 150,000.00
PEKERJAAN BETON
1 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
4.3600 Sak Semen portland @ Rp 99,750.00
0.5200 M 3
Pasir beton @ Rp 320,625.00
0.8700 M 3
Koral beton @ Rp 783,750.00
2.0000 Oh Pekerja @ Rp 95,000.00
0.3500 Oh Tukang batu @ Rp 100,000.00
0.0350 Oh Kepala tukang @ Rp 120,000.00
1.0000 Oh Mandor @ Rp 150,000.00
PEKERJAAN KERAMIK
1 m2 Lantai Keramik warna uk. 40x40, Anti Slip
1.0000 M2 Keramik warna 40 x 40 cm @ Rp 89,250.00
0.2276 Sak Semen portland @ Rp 99,750.00
0.0420 M 3
Pasir pasang @ Rp 236,250.00
1.5000 Kg Semen warna @ Rp 8,550.00
0.6200 Oh Pekerja @ Rp 95,000.00
0.3500 Oh Tukang batu @ Rp 100,000.00
0.0350 Oh Kepala tukang @ Rp 120,000.00
0.0300 Oh Mandor @ Rp 150,000.00
PEKERJAAN PLAFOND
1 M' Rangka Plafond Holow 40.40
1.1000 M' Holow 40.40 @ Rp 35,000.00
0.2200 kg Paku @ Rp 18,375.00
0.1875 Oh Perkerja @ Rp 95,000.00
0.2250 Oh Tukang Kayu @ Rp 100,000.00
0.0375 Oh Kepala Tukang @ Rp 120,000.00
0.0105 Oh Mandor @ Rp 150,000.00
PEKERJAAN PENGECATAN
1 m2 Pengecatan tembok baru ( 1 lapis cat dasar,
2 lapis cat penutup)
0.1000 Kg Cat dasar @ Rp 16,800.00
0.2600 Kg Cat penutup 2 x @ Rp 16,800.00
0.0750 Oh Pekerja @ Rp 95,000.00
0.2500 Oh Tukang cat @ Rp 100,000.00
0.0250 Oh Kepala tukang @ Rp 120,000.00
0.0038 Oh Mandor @ Rp 150,000.00
PEKERJAAN SANITAIR
1 bh Memasang kloset duduk/monoblok
1.0000 Bh Kloset duduk monoblok @ Rp 1,785,000.00
1.0000 Perlengkapan (6% x harga kloset) @ Rp 107,100.00
3.3000 Oh Pekerja @ Rp 95,000.00
1.1000 Oh Tukang @ Rp 100,000.00
0.0010 Oh Kepala tukang @ Rp 120,000.00
0.1600 Oh Mandor @ Rp 150,000.00
Rp 25,200.00
Rp 367.50
Rp 14,700.00
Rp 9,500.00
Rp 10,000.00
Rp 1,200.00
Rp 750.00
Rp 61,717.50
Rp 71,250.00
Rp 3,750.00
Rp 75,000.00
Rp 190,000.00
Rp 4,950.00
Rp 194,950.00
Rp 60,000.00
Rp 23,750.00
Rp 3,750.00
Rp 87,500.00
Rp 47,500.00
Rp 1,237.50
Rp 48,737.50
Rp 244,669.59
Rp 28,500.00
Rp 1,500.00
Rp 274,669.59
Rp 335,439.19
Rp 28,500.00
Rp 1,500.00
Rp 365,439.19
Rp 693,000.00
Rp 325,185.00
Rp 122,850.00
Rp 142,500.00
Rp 60,000.00
Rp 7,200.00
Rp 11,250.00
Rp 1,361,985.00
Rp 635,250.00
Rp 402,990.00
Rp 114,581.25
Rp 142,500.00
Rp 60,000.00
Rp 7,200.00
Rp 11,250.00
Rp 1,373,771.25
Rp 693,000.00
Rp 83,859.80
Rp 74,100.00
Rp 39,000.00
Rp 4,680.00
Rp 5,850.00
Rp 900,489.80
Rp 434,910.00
Rp 166,725.00
Rp 681,862.50
Rp 190,000.00
Rp 35,000.00
Rp 4,200.00
Rp 150,000.00
Rp 1,662,697.50
Rp 670,320.00
Rp 173,137.50
Rp 634,837.50
Rp 190,000.00
Rp 35,000.00
Rp 4,200.00
Rp 150,000.00
Rp 1,857,495.00
Rp 17,440.50
Rp 346.50
Rp 6,650.00
Rp 3,500.00
Rp 420.00
Rp 525.00
Rp 28,882.00
Rp 84,000.00
Rp 5,512.50
Rp 427.50
Rp 28,500.00
Rp 26,000.00
Rp 3,120.00
Rp 750.00
Rp 148,310.00
Rp 94,500.00
Rp 5,512.50
Rp 427.50
Rp 28,500.00
Rp 26,000.00
Rp 3,120.00
Rp 750.00
Rp 158,810.00
Rp 84,000.00
Rp 7,350.00
Rp 855.00
Rp 31,500.00
Rp 9,240.00
Rp 19,950.00
Rp 28,500.00
Rp 33,000.00
Rp 3,960.00
Rp 900.00
Rp 219,255.00
Rp 84,000.00
Rp 7,350.00
Rp 855.00
Rp 37,800.00
Rp 9,240.00
Rp 19,950.00
Rp 30,400.00
Rp 33,000.00
Rp 3,960.00
Rp 900.00
Rp 227,455.00
Rp 84,000.00
Rp 7,350.00
Rp 855.00
Rp 31,500.00
Rp 9,240.00
Rp 59,850.00
Rp 30,400.00
Rp 33,000.00
Rp 3,960.00
Rp 900.00
Rp 261,055.00
Rp 1,857,495.00
Rp 3,561,150.60
Rp 5,418,645.60
Rp 1,857,495.00
Rp 1,357,486.00
Rp 5,697,840.96
Rp 8,912,821.96
Rp 1,857,495.00
Rp 1,270,480.00
Rp 3,793,134.12
Rp 6,921,109.12
Rp 1,857,495.00
Rp 2,923,400.00
Rp 3,877,697.32
Rp 8,658,592.32
Rp 1,857,495.00
Rp 2,274,550.00
Rp 4,232,681.86
Rp 8,364,726.86
Rp 40,950.00
Rp 62,606.25
Rp 187,530.00
Rp 299,250.00
Rp 23,625.00
Rp 100,000.00
Rp 12,000.00
Rp 725,961.25
Rp 409,500.00
Rp 58,826.25
Rp 199,799.25
Rp 299,250.00
Rp 23,550.00
Rp 105,000.00
Rp 12,600.00
Rp 1,108,525.50
Rp 47,775.00
Rp 5,079.38
Rp 11,471.25
Rp 15,200.00
Rp 7,500.00
Rp 500.00
Rp 900.00
Rp 88,425.63
Rp 10,374.00
Rp 4,725.00
Rp 19,000.00
Rp 15,000.00
Rp 1,800.00
Rp 1,500.00
Rp 52,399.00
Rp 1,496.25
Rp 1,875.00
Rp 1,125.00
Rp 5,937.50
Rp 9,375.00
Rp 19,808.75
Rp 16,997.40
Rp 4,016.25
Rp 19,000.00
Rp 15,000.00
Rp 1,800.00
Rp 1,500.00
Rp 58,313.65
Rp 89,250.00
Rp 22,703.10
Rp 9,922.50
Rp 12,825.00
Rp 58,900.00
Rp 35,000.00
Rp 4,200.00
Rp 4,500.00
Rp 237,300.60
Rp 89,250.00
Rp 22,703.10
Rp 9,922.50
Rp 12,825.00
Rp 58,900.00
Rp 35,000.00
Rp 4,200.00
Rp 4,500.00
Rp 237,300.60
Rp 89,250.00
Rp 18,553.50
Rp 4,252.50
Rp 12,825.00
Rp 57,000.00
Rp 45,000.00
Rp 5,400.00
Rp 4,500.00
Rp 236,781.00
Rp 72,450.00
Rp 22,703.10
Rp 9,922.50
Rp 12,825.00
Rp 58,900.00
Rp 35,000.00
Rp 4,200.00
Rp 4,500.00
Rp 220,500.60
Rp 92,625.00
Rp 22,703.10
Rp 9,922.50
Rp 12,825.00
Rp 58,900.00
Rp 35,000.00
Rp 4,200.00
Rp 4,500.00
Rp 240,675.60
Rp 96,900.00
Rp 22,703.10
Rp 9,922.50
Rp 12,825.00
Rp 58,900.00
Rp 35,000.00
Rp 4,200.00
Rp 4,500.00
Rp 244,950.60
Rp 4,042,500.00
Rp 17,850.00
Rp 14,700.00
Rp 380,000.00
Rp 1,200,000.00
Rp 144,000.00
Rp 30,000.00
Rp 5,829,050.00
Rp 25,080.00
Rp 6,650.00
Rp 3,500.00
Rp 420.00
Rp 525.00
Rp 36,175.00
Rp 46,488.75
Rp 2,756.25
Rp 8,360.00
Rp 26,400.00
Rp 3,168.00
Rp 660.00
Rp 87,833.00
Rp 88,452.00
Rp 4,200.00
Rp 19,000.00
Rp 10,000.00
Rp 1,200.00
Rp 150.00
Rp 123,002.00
Rp 34,650.00
Rp 1,050.00
Rp 23,750.00
Rp 15,000.00
Rp 1,800.00
Rp 1,950.00
Rp 78,200.00
Rp 84,787.50
Rp 525.00
Rp 9,500.00
Rp 20,000.00
Rp 2,400.00
Rp 750.00
Rp 117,962.50
Rp 244,755.00
Rp 2,100.00
Rp 367,500.00
Rp 33,250.00
Rp 60,000.00
Rp 7,200.00
Rp 2,625.00
Rp 717,430.00
Rp 71,743.00
Rp 4,042,500.00
Rp 36,750.00
Rp 380,000.00
Rp 30,000.00
Rp 75,000.00
Rp 9,000.00
Rp 4,573,250.00
Rp 58,800.00
Rp 1,102.50
Rp 14,250.00
Rp 25,000.00
Rp 3,000.00
Rp 11,250.00
Rp 113,402.50
Rp 4,042,500.00
Rp 570,000.00
Rp 2,000,000.00
Rp 240,000.00
Rp 45,000.00
Rp 6,897,500.00
Rp 128,625.00
Rp 76,000.00
Rp 6,000.00
Rp 200,000.00
Rp 24,000.00
Rp 434,625.00
Rp 243,285.00
Rp 142,500.00
Rp 500,000.00
Rp 60,000.00
Rp 11,250.00
Rp 957,035.00
Rp 88,200.00
Rp 2,756.25
Rp 47,500.00
Rp 15,000.00
Rp 200,000.00
Rp 24,000.00
Rp 377,456.25
Rp 72,030.00
Rp 110,250.00
Rp 40,833.33
Rp 5,512.50
Rp 57,000.00
Rp 4,500.00
Rp 200,000.00
Rp 24,000.00
Rp 514,125.83
Rp 243,285.00
Rp 12,862.50
Rp 142,500.00
Rp 200,000.00
Rp 24,000.00
Rp 11,250.00
Rp 633,897.50
Rp 231,000.00
Rp 38,000.00
Rp 24,000.00
Rp 2,880.00
Rp 3,000.00
Rp 298,880.00
Rp 127,050.00
Rp 38,000.00
Rp 24,000.00
Rp 2,880.00
Rp 3,000.00
Rp 194,930.00
Rp 162,750.00
Rp 950.00
Rp 50,000.00
Rp 1,200.00
Rp 750.00
Rp 215,650.00
Rp 31,500.00
Rp 1,425.00
Rp 15,000.00
Rp 1,800.00
Rp 112.50
Rp 49,837.50
Rp 5,250.00
Rp 950.00
Rp 10,000.00
Rp 1,200.00
Rp 75.00
Rp 17,475.00
Rp 10,500.00
Rp 1,425.00
Rp 15,000.00
Rp 1,800.00
Rp 112.50
Rp 28,837.50
Rp -
Rp 4,750.00
Rp 50,000.00
Rp 6,000.00
Rp 375.00
Rp 61,125.00
Rp 7,000.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 11,650.00
Rp 63,000.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 67,650.00
Rp 15,750.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 20,400.00
Rp 38,500.00
Rp 4,042.50
Rp 17,812.50
Rp 22,500.00
Rp 4,500.00
Rp 1,575.00
Rp 88,930.00
Rp 34,020.00
Rp 551.25
Rp 6,650.00
Rp 10,000.00
Rp 1,200.00
Rp 525.00
Rp 52,946.25
Rp 11,000.00
Rp 285.00
Rp 4,750.00
Rp 7,500.00
Rp 500.00
Rp 360.00
Rp 24,395.00
Rp 16,170.00
Rp 570.00
Rp 14,250.00
Rp 25,000.00
Rp 3,000.00
Rp 11,250.00
Rp 70,240.00
Rp 1,680.00
Rp 4,368.00
Rp 7,125.00
Rp 25,000.00
Rp 3,000.00
Rp 562.50
Rp 41,735.50
Rp 3,465.00
Rp 17,577.00
Rp 5,000.00
Rp 7,350.00
Rp 25,000.00
Rp 3,000.00
Rp 375.00
Rp 61,767.00
mbok baru anti lumut ( 1 lapis plamir, 1 lapis cat dasar,
Rp 1,050.00
Rp 1,680.00
Rp 4,368.00
Rp 7,125.00
Rp 25,000.00
Rp 3,000.00
Rp 562.50
Rp 42,785.50
Rp 1,680.00
Rp 4,368.00
Rp 7,125.00
Rp 25,000.00
Rp 3,000.00
Rp 562.50
Rp 41,735.50
Rp 4,620.00
Rp 3,465.00
Rp 2,856.00
Rp 5,880.00
Rp 7,125.00
Rp 25,000.00
Rp 3,000.00
Rp 375.00
Rp 52,321.00
Rp 1,785,000.00
Rp 107,100.00
Rp 313,500.00
Rp 110,000.00
Rp 120.00
Rp 24,000.00
Rp 2,339,720.00
Rp 682,500.00
Rp 59,850.00
Rp 2,362.50
Rp 95,000.00
Rp 150,000.00
Rp 180,000.00
Rp 24,000.00
Rp 1,193,712.50
Rp 94,500.00
Rp 27,562.50
Rp 10,260.00
Rp 18,000.00
Rp 2,160.00
Rp 810.00
Rp 153,292.50
Rp 78,000.00
Rp 22,750.00
Rp 10,260.00
Rp 18,000.00
Rp 2,160.00
Rp 810.00
Rp 131,980.00
Rp 54,000.00
Rp 15,750.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 4,050.00
Rp 89,010.00
Rp 42,000.00
Rp 12,250.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 4,050.00
Rp 73,510.00
Rp 34,800.00
Rp 10,150.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 4,050.00
Rp 64,210.00
Rp 16,500.00
Rp 5,775.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 405.00
Rp 37,890.00
Rp 19,500.00
Rp 6,825.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 405.00
Rp 41,940.00
Rp 10,500.00
Rp 3,675.00
Rp 5,130.00
Rp 9,000.00
Rp 1,080.00
Rp 405.00
Rp 29,790.00
Rp 75,000.00
Rp 26,250.00
Rp 7,695.00
Rp 13,500.00
Rp 1,620.00
Rp 615.00
Rp 124,680.00
Rp 10,500.00
Rp 125.00
Rp 950.00
Rp 10,000.00
Rp 1,200.00
Rp 750.00
Rp 23,525.00
Rp 45,000.00
Rp 125.00
Rp 950.00
Rp 10,000.00
Rp 1,200.00
Rp 750.00
Rp 58,025.00
Rp 40,000.00
Rp 950.00
Rp 10,000.00
Rp 1,200.00
Rp 750.00
Rp 52,900.00
Rp 3,600,000.00
Rp 6,048,312.75
Rp 166,950.00
Rp 38,990.00
Rp 4,786,384.39
Rp 23,529,849.97
Rp 1,500,000.00
Rp 500,000.00
Rp 56,000.00
Rp 17,500.00
Rp 35,000.00
Rp 496,650.00
Rp 490,875.00
Rp 1,000,000.00
Rp 42,266,512.12
Rp 1,761,104.67
Rp 85,000.00
Rp 103,416.50
Rp 190,000.00
Rp 15,000.00
Rp 3,000.00
Rp 360.00
Rp 396,776.50
Rp 5,486.25
Rp 5,000.00
Rp 750.00
Rp 4,250.00
Rp 1,250.00
Rp 2,850.00
Rp 9,500.00
Rp 750.00
Rp 18,750.00
Rp 2,250.00
Rp 50,836.25
Rp 18,375.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 23,025.00
Rp 23,625.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 28,275.00
Rp 28,875.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 33,525.00
Rp 26,250.00
Rp 1,140.00
Rp 150.00
Rp 3,000.00
Rp 360.00
Rp 30,900.00
Rp 4,200.00
Rp 2,375.00
Rp 1,500.00
Rp 3,000.00
Rp 360.00
Rp 11,435.00
Rp 42,000.00
Rp 2,375.00
Rp 1,500.00
Rp 3,000.00
Rp 360.00
Rp 49,235.00
Rp 36,750.00
Rp 2,375.00
Rp 1,500.00
Rp 3,000.00
Rp 360.00
Rp 43,985.00
Rp 52,500.00
Rp 2,375.00
Rp 1,500.00
Rp 3,000.00
Rp 360.00
Rp 59,735.00
Rp 36,750.00
Rp 1,181.25
Rp 1,500.00
Rp 3,000.00
Rp 360.00
Rp 42,791.25
DAFTAR HARGA DASAR UPAH DAN BAHAN
LOKASI RAJA AMPAT
I. UPAH
1 2 3 4
II. BAHAN
Harga Satuan Di
No Nama Bahan Satuan Lokasi Pekerjaan
(Rp)
1 2 3 4
1 2 3 4
I UPAH KERJA
1 Pekerja Org/Hr -------
2 Tukang Org/Hr -------
3 Kepala Tukang Org/Hr -------
4 Mandor Org/Hr -------
II BAHAN MATERIAL LOKAL
1 Timbunan Pasir / Tanah urug M3 -------
2 Pasir Pasang M3 -------
3 Batu Gunung M3 -------
4 Batu Pecah M3 -------
5 Batu Merah Bh -------
III BAHAN MATERIAL LAIN
A. CAT
1 Cat Kayu Kg Glotex
2 Cat Meni Kayu Kg Yoko
3 Cat Tembok Interior Kg Enviteks
4 Cat Plafond Kg Metrolite
5 Cat Tembok Exterior Kg Mowilex Exterior
6 Kuas 4" Bh -------
7 Plamur Tembok Zak A-Plus @ 20 Kg
8 Plamur Kayu Kg Cap Kucing
9 Tenner - A Ltr -------
10 Minyak bekisting Ltr -------
11 Dempul Kg -------
12 Ampelas M' -------
B. SEMEN
1 Semen P.C Zak Tonasa @ 40 Kg
2 Semen P.C Zak Semen Putih @ 50 Kg
3 Semen Warna Kg Nat keramik
C. KAYU
1 Kayu Kls.I ( Papan ) M3 Bayam
2 Kayu Kls.I ( Balok ) M3 Bayam
3 Kayu Kls.II ( Papan ) M3 Meranti / Kapur
4 Kayu Kls.II ( Balok ) M3 Meranti / Kapur
5 Kayu Kls.II M3 Lokal
6 Kayu Kls.III ( Papan ) M3 Lokal
7 Kayu Kls.III ( Balok ) M3 Lokal
8 Bambu Btg Lokal
9 Looster Kayu Bh -------
10 Woodplank Bh
D. BESI
1 Besi Tulangan Kg Besi Polos
2 Besi Strip Kg -------
3 Kawat Beton Kg -------
4 Besi Teralis Set Pengaman Jendela
5 Besi Hollow 4/4 ( 1 Set ) M' Frame Besi Pagar
6 Besi Hollow 2/4 ( 1 Set ; H = 0,55 M ) M' Kisi -Kisi Teras
7 Paku Biasa Kg -------
NO UPAH DAN BAHAN SATUAN Spesifikasi / Merk
HARGA SATUAN
50,000.00
85,000.00
100,000.00
100,000.00
Rp 100,000.00
Rp 150,000.00
Rp 175,000.00
Rp 300,000.00
Rp 500.00
Rp 45,000.00
Rp 15,000.00
Rp 25,000.00
Rp 25,000.00
Rp 85,000.00
Rp 15,000.00
Rp 50,000.00
Rp 25,000.00
Rp 18,500.00
Rp 5,000.00
Rp 30,000.00
Rp 10,000.00
Rp 45,000.00
Rp 53,000.00
Rp 4,500.00
Rp 12,000,000.00
Rp 10,000,000.00
Rp 4,500,000.00
Rp 4,500,000.00
Rp 3,000,000.00
Rp 2,000,000.00
Rp 2,000,000.00
Rp 20,000.00
Rp 35,000.00
Rp 85,000.00
Rp 14,500.00
Rp 13,500.00
Rp 20,000.00
Rp 250,000.00
Rp 450,000.00
Rp 275,000.00
Rp 15,000.00
HARGA ( Rp )
Rp 37,500.00
Rp 37,500.00
Rp 65,000.00
Rp 5,000.00
Rp 50,000.00
Rp 60,000.00
Rp 50,000.00
Rp 60,000.00
Rp 150,000.00
Rp 80,000.00
Rp 1,500,000.00
Rp 250,000.00
Rp 45,000.00
Rp 55,000.00
Rp 45,000.00
Rp 10,000.00
Rp 5,000.00
Rp 6,500.00
Rp 180,000.00
Rp 55,500.00
Rp 40,000.00
Rp 15,000.00
Rp 8,000.00
Rp 75,000.00
Rp 12,500.00
Rp 7,500.00
Rp 7,500.00
Rp 27,000.00
Rp 25,000.00
Rp 50,000.00
Rp 350,000.00
Rp 125,000.00
Rp 12,500.00
Rp 12,500.00
Rp 20,000.00
Rp 10,000.00
Rp 15,000.00
Rp 10,000.00
ANALISA HARGA SATUAN PEKERJAAN
Harga Sat.
No. Uraian Pekerjaan Volume Sat.
Bahan & Upah
I PEK. PERSIAPAN
1 Pembersihan Lokasi 150.50 M2 Rp 19,000.00
2 Pengukuran & pasangan Bowplank 49.50 M Rp 63,580.00
Jumlah
II PEK. GALIAN & URUGAN TANAH
1 Pek. Galian Pondasi Batu Gunung 22.58 M3 Rp 43,200.00
2 Pek. Urugan Kembali Bekas Galian 5.64 M 3
Rp 20,700.00
3 Pek. Urugan Pasir Di Bawah Lantai bangunan 7.20 M3 Rp 388,800.00
Jumlah
III PEK. STRUKTUR
1 Pek. Beton Sloef 15/17 1.92 M3 Rp 3,424,720.00
2 Pek. Kolom Kayu Kelas II 10/10 0.78 M 3
Rp 3,233,000.00
3 Pek. Ringbalk Kayu Kelas II 10/10 0.75 M 3
Rp 3,233,000.00
4 Pek. Kuda-Kuda 0.71 M3 Rp 3,233,000.00
Jumlah
IV PEK.PASANGAN
1 Pas. Pondasi Batu Gunung ( 1:4 ) 26.34 M3 Rp 1,211,420.00
3 Pas. Dinding 1/2 Batu ( 1 :2 ) 29.30 M 2
Rp 272,790.00
4 Pas. Dinding 1/2 Batu ( 1 :4 ) 276.05 M2 Rp 261,180.00
5 Pek. Plesteran Dinding & Beton ( 1:4 ) + Acian 580.43 M2 Rp 72,189.60
6 Pek. Lantai Keramik 40x40 cm2 66.75 M 2
Rp 153,418.00
7 Pek. Lantai WC/KM 20x20 5.25 M2 Rp 154,498.00
8 Pas. Tegel Keramik Dinding & Bak Air Wc/Km 20x25 26.00 M2 Rp 154,498.00
Jumlah
V PEK. KUSEN,PINTU & JENDELA
1 Pek. Kusen 5/15 Kayu Klas I 7.36 M3 Rp 6,729,000.00
2 Pek. Pintu Panil Kayu Klas I t=3mm 12.80 M 2
Rp 506,700.00
4 Pek. Pintu Plywood Km/Wc 3.00 M2 Rp 426,370.00
5 Pek. Bingkai Jendela Jungkit Klas I + Kaca 3.93 M 2
Rp 506,700.00
6 Pas. Kunci Pintu 10.00 bh Rp 204,750.00
7 Pas. Engsel Pintu 10.00 Ps Rp 18,300.00
8 Pas. Engsel Jendela 10.00 Ps Rp 18,300.00
9 Pas. Grendel Pintu 10.00 bh Rp 10,900.00
10 Pas. Grendel Jendela 10.00 bh Rp 10,900.00
11 Pas. Hak Angin 10.00 Ps Rp 16,350.00
Jumlah
Harga Sat.
No. Uraian Pekerjaan Volume Sat.
Bahan & Upah
VI PEK. PLAFON
1 Pek. Plafon 98.00 M2 Rp 147,389.44
Jumlah
VII PEK. ATAP DAN LISTPLANK
1 Pek. Pas. Rangka Gording Kayu 5/10 Klas II 1.00 M3 Rp 3,233,000.00
2 Pas. Atap Genteng Metal 144.00 M2 Rp 211,005.00
3 Pas. Bubungan Atap Genteng Metal 8.00 M1 Rp 157,340.00
4 Pek. Pas. Woodplank L.30cm 17.40 M 2
Rp 257,400.00
Jumlah
VIII PEK. PENGECETAN
1 Pek. Pengecetan Dinding Tembok 580.43 M2 Rp 25,391.40
2 Pek. Pengecetan Plafon 98.00 M2 Rp 30,475.00
3 Pek. Pengecetan Kayu (kusen,pnt,jdl,L.plank) 56.85 M2 Rp 63,592.28
Jumlah
IX PEK. SANITAIR
1 Pek. Klosed Duduk 2.00 bh Rp 1,098,750.00
2 Pas. Tempat sabun 2.00 bh Rp 25,000.00
3 Pek. Floor Drain & Stainlees Steel 2.00 bh Rp 20,000.00
4 Pas. Kran Air 2.00 bh Rp 25,000.00
5 Pas. Kitcen zink + kran 2.00 set Rp 190,000.00
6 Pas. Instalasi Air Bersih PVC dia.1/2" 30.00 M1 Rp 1,569,780.00
7 Pas. Instalasi Air Kotor Padat 3" 5.00 M 1
Rp 675,853.00
8 Pas. Instalasi Air Kotor Cair 3" 20.00 M1 Rp 675,853.00
9 Pas. Accessoris Plambing 2.00 ls Rp 150,000.00
Jumlah
X PEK. SEPTIKTANK + RESAPAN 2 ls 3,000,000.00
Jumlah
XI PEK. LISTRIK
1 Pas. Instalasi Ttk Cahaya Lampu 18.00 ttk Rp 135,000.00
2 Pas. Instalasi Ttk Stop Kontak 8.00 ttk Rp 35,000.00
3 Pas. Lampu SL 18 Watt Merk Philips 4.00 bh Rp 35,000.00
4 Pas. Lampu SL 23 Watt Merk Philips 32.00 bh Rp 30,000.00
5 Pas. Stop Kontak 8.00 bh Rp 93,125.00
6 Pas. Saklar Tunggal 6.00 bh Rp 3,600.00
7 Pas. Saklar Double 4.00 bh Rp 6,000.00
8 Pas. Fitting lampu 18.00 bh Rp 25,000.00
9 Pas. Kabel Instalasi Listrik 2.00 Roll Rp 350,000.00
10 Pas. Pipa Union u/ kabel 5/8 20.00 M1 Rp 28,170.00
11 Pas. Skring Cas (MCB) 2.00 set Rp 81,250.00
Jumlah
XII PEK.ORNAMEN DEPAN
1 Pek.Beton Garuk 6.8 M2 Rp 250,000.00
Jumlah
XIII PEK.PEMBERSIHAN
1 Pek. Pembersihan 1.00 ls Rp 500,000.00
Jumlah Harga
Rp 2,859,500.00
Rp 3,147,210.00
Rp 6,006,710.00
Rp 975,240.00
Rp 116,825.63
Rp 2,799,360.00
Rp 3,891,425.63
Rp 6,571,609.59
Rp 2,528,206.00
Rp 2,432,832.50
Rp 2,288,964.00
Rp 13,821,612.09
Rp 31,905,774.25
Rp 7,992,747.00
Rp 72,099,261.36
Rp 41,900,792.96
Rp 10,240,651.50
Rp 811,114.50
Rp 4,016,948.00
Rp 168,967,289.57
Rp 49,555,047.60
Rp 6,485,760.00
Rp 1,279,110.00
Rp 1,989,912.24
Rp 2,047,500.00
Rp 183,000.00
Rp 183,000.00
Rp 109,000.00
Rp 109,000.00
Rp 163,500.00
Rp 62,104,829.84
Jumlah Harga
Rp 14,444,165.12
Rp 14,444,165.12
Rp 3,220,068.00
Rp 30,384,720.00
Rp 1,258,720.00
Rp 4,478,760.00
Rp 39,342,268.00
Rp 14,737,854.13
Rp 2,986,550.00
Rp 3,615,500.92
Rp 21,339,905.05
Rp 2,197,500.00
Rp 50,000.00
Rp 40,000.00
Rp 50,000.00
Rp 380,000.00
Rp 47,093,400.00
Rp 3,379,265.00
Rp 13,517,060.00
Rp 300,000.00
Rp 67,007,225.00
Rp 6,000,000.00
Rp 6,000,000.00
Rp 2,430,000.00
Rp 280,000.00
Rp 140,000.00
Rp 960,000.00
Rp 745,000.00
Rp 21,600.00
Rp 24,000.00
Rp 450,000.00
Rp 700,000.00
Rp 563,400.00
Rp 162,500.00
Rp 6,476,500.00
Rp 1,700,000.00
Rp 1,700,000.00
Rp 500,000.00
Rp 500,000.00
REKAPITULASI ANGGARAN
DIBULATKAN Rp 411,600,000.00
Terbilang : " Dua Ratus Enam Puluh Empat Juta Lima Ratus Ribu Rupiah"
(……………...)
…………..
pembersihan 150.5
Bouplank 49.5
PONDASI
galian
Luas 0.3
pajang 36 3 3.5 75.25
10.5 13.5 8.75
Volume 22.575
STRUKTUR
Sloof Ringnalk
Dimesi 0.0255 Dimesi 0.01
Panjang 75.25 Panjang 75.25
Volume 1.918875 Volume 0.7525
Kolom Kayu
Dimesi 0.01
volume 0.034
Total 0.782
kuda-kuda 1
panjang 1.8 2 3 5.25
2.7 2.7 3.5 3.5 24.45
volume 0.12225
taotal 0.2445
Kuda 2
panjang 2.23 2.4 3.4 3.4
1.9 1.9 6.75 8.92 30.9
volume 0.1545
taotal 0.4635 0.708
PONDASI
galian 0.14 0.21
Luas 0.35
pajang 36 3 3.5 75.25
10.5 13.5 8.75
volume 26.3375
DINDING
wc
tinggi 3.4 32.3 tembok luar 2.25 luas pintu 1.5 3
panajng 9.5 4.5 1.6 12.8
panajng 65.75 223.55 jendela 0.69 2.76
dinging ku 22.225 15.1385 15.1385 52.502 276.052 1.5 3
Plester 260.9135 29.3 580.427 0.6 1.2
LANTAI 0.088 2.112
WC 2.625 5.25 21.872
dalam 40.5 31.5 72 66.75
Luar 14 5.25 5.25
14 1.5 1.5 41.5
keramik di 3 3 3.5 3.5 13
26
KUSEN
P1 P 5 P2 P 9.75
L 0.06 L 0.06
V 0.3 V 0.585
TOTAL 2.4 1.17
J1 P 7.8 J2 P 3.6
L 0.06 L 0.06
V 0.468 V 0.216
TOTAL 0.936 TOTAL 0.864
J3 P 3.42 BV P 1.1
L 0.06 L 0.06
V 0.2052 V 0.066
TOTAL 0.4104 TOTAL 1.584
7.3644
PINTU P 2 P 2
L 0.8 L 0.75
LUAS 1.6 LUAS 1.5
TOTAL 12.8 TOTAL 3
PLAFON 98
GORDING
P 56 40 70 166
V 0.996
ATAP
L 40 80 LISPLANK 30 28 58
16 64 17.4
144