I PEKERJAAN PERSIAPAN
JUMLAH I Rp 1,015,068.00
II PEKERJAAN TANAH
1 Galian pondasi menerus 27.36 m3 Rp 18,000.00 Rp 492,480.00 116.6
2 Urugan pasir urug 2.74 m3 Rp 121,500.00 Rp 332,424.00 7.756 #REF!
3 Urugan tanah kembali pondasi 5.47 m3 Rp 9,000.00 Rp 49,248.00 216.991287 62.6 125.458
Rp 874,152.00
IV PEKERJAAN BETON
1 Sloof struktur 15/20 1.37 m3 Rp 3,016,226.13 Rp 4,126,197.34 4,132,230
2 Kolom struktur lt.1 15 x 15 1.10 m3 Rp 3,563,976.13 Rp 3,929,283.68 3,920,374
3 Ring Balok 15X15 1.03 m3 Rp 3,477,476.13 Rp 3,567,890.50 3,670,895
4 Atap Beton 0,1 m 0.25 m3 Rp 1,602,635.97 Rp 400,658.99 404,020
Rp 12,024,030.51
V PEKERJAAN ATAP
1 Genteng Beton Flat 33.75 m2 Rp 46,500.00 Rp 1,569,375.00
2 Rangka Atap Baja Ringan 33.75 m2 Rp 125,000.00 Rp 4,218,750.00
Rp 5,788,125.00
IX PEKERJAAN INST.LISTRIK
1 Daya listrik 15000VA 1.00 ls Rp 3,500,000.00 Rp 3,500,000.00
2 Saklar Ganda 3.00 bh Rp 20,000.00 Rp 60,000.00
3 Saklar Tunggal 3.00 bh Rp 11,000.00 Rp 33,000.00
4 Stop kontak 4.00 bh Rp 18,000.00 Rp 72,000.00
5 Fitting lampu 9.00 bh Rp 8,000.00 Rp 72,000.00
6 Lampu TL 14 watt 7.00 bh Rp 30,000.00 Rp 210,000.00
7 Lampu Pijar 2.00 bh Rp 20,000.00 Rp 40,000.00
8 MCB 1.00 bh Rp 75,000.00 Rp 75,000.00
9 Breaker 40A 1.00 bh Rp 250,000.00 Rp 250,000.00
10 Rol kabel 2x1.5mm, 50m 1.00 roll Rp 350,000.00 Rp 350,000.00
11 Rol kabel 4x2.5mm, 50m 1.00 roll Rp 600,000.00 Rp 600,000.00
12 Rol kabel 4x6mm, 50m 1.00 roll Rp 600,000.00 Rp 600,000.00
13 Kabel NYA 1x2.5mm, 50m 2.00 roll Rp 230,000.00 Rp 460,000.00
14 Box MCB 1.00 bh Rp 25,000.00 Rp 25,000.00
15 Pralon 5/8 20.00 bt Rp 3,500.00 Rp 70,000.00
16 T dos 2.00 pack Rp 20,000.00 Rp 40,000.00
17 In bodus 2.00 pack Rp 20,000.00 Rp 40,000.00
18 Isolasi 2.00 pack Rp 20,000.00 Rp 40,000.00
19 Klem 1.00 ls Rp 200,000.00 Rp 200,000.00
20 Instalasi titik 1.00 ttk Rp 40,000.00 Rp 40,000.00
21 Pasang Box MCb 1.00 ttk Rp 50,000.00 Rp 50,000.00
Rp 6,827,000.00
X PEKERJAAN KERAMIK
1 Keramik 40x40 31.30 m2 Rp 74,612.50 Rp 2,335,371.25
2 Keramik KM/WC 20x20 2.36 m2 Rp 81,306.25 Rp 191,679.48
3 Paving abu-abu tb=68 mm K200/m2 8.75 m2 Rp 71,250.00 Rp 623,437.50
Rp 3,150,488.23
XI PEKERJAAN CAT
1 Cat dinding Catylac 256.10 m2 Rp 13,391.67 Rp 3,429,605.83
2 Cat plafond 33.66 m2 Rp 16,000.00 Rp 538,520.00
3 Melamin kusen 48.70 m1 Rp 20,500.00 Rp 998,350.00
4 Melamin daun pintu 9.65 m2 Rp 55,000.00 Rp 530,750.00 14.8 6.6 7.6 3.3 6.6
5 Melamin daun jendela 5.20 m2 Rp 55,000.00 Rp 286,000.00 6.8
Rp 5,783,225.83
24
No URAIAN SATUAN HARGA SATUAN (RP)
1 Alat kerja direksi keet dll ls 2000000
2 Amplas biasa lbr 3000
3 Alat Bantu/Steiger ls 30000
4 Batu belah 15/20 m3 120000
5 Batu bata bh 600
6 Besi beton kg 16000
7 Bendrat kg 14000
8 Batu candi m2 90000
9 Cat Kilat kg 38500
10 Cat Dasar kg 38500
11 Cat Catylac 5 kg gln 85000
12 Cat meni kg 25000
13 Catylac kg 17000
14 Cat genteng kg 144444
15 Glasblock bh 25000
16 Genteng Beton Flat bh 7500
17 Genteng Flat m2 3500
18 Keamanan proyek ls 500000
19 Kerpus genteng beton bh 35000
20 Keramik Asia 20 x20 m2 40000
21 keramik Asia 20 x 25 m2 45000
22 Keramik 40x40 m2 50000
23 Keramik 10 x20 m2 39000
24 Kayu kelas IV m3 1200000
25 Kayu gelam btg 7000
26 Balok Kayu 6/15 m3 6000000
27 Kayu kalimantan m3 8250000
28 krikil m3 85000
29 List gypsum m1 17000
30 Perlengkapan List gypsum ls 4250
31 Multiplek 9mm m2 38000
32 Marmer lbr 450000
33 Melamin m2 85000
34 Minyak cat ltr 20000
35 Penerangan kerja proyek ls 1500000
36 Palmir tembok gln 25000
37 Paku biasa kg 19000
38 Pasir urug m3 90000
39 Pasir pasang m3 100000
40 Paving abu abu m2 45000
41 PCkg kg 1125
42 Pczak zak 45000
43 Semen Putih kg 5000
44 Rangka & Gypsum m2 60000
45 Perlengkapan Gypsum ls 24000
46 Roster beton 20x20 bh 4500
47 Plamir kayu kg 20000
48 Pipa pvc 3/4' m1 5250
49 perlengkapan pipa 3/4' ls 1838
50 Pipa air kotor 3' m1 31250
51 Pipa pvc 4' m1 31250
52 perlengkapan pipa 4' ls 10938
53 Titik air ttk 75000
54 Closet duduk INA bh 1450000
55 Closet jongkok INA bh 600000
56 Bak mandi bh 175000
57 Floor drain bh 45000
58 Tempat sabun bh 80000
59 Toren air 1000 lt bh 1500000
60 Dudukan toren bh 1750000
61 Septictank bh 2315000
62 Sumur resapan bh 900000
63 Shower bh 250000
64 Wastafel bh 600000
65 Sumur air bersih m1 150000
66 Zing meja dapur bh 350000
67 Pompa air jet pump. bh 4500000
68 Pasang baru 2200 watt ttk 2700000
69 MCB ttk 200000
70 Instalasi titik lampu ttk 125000
71 Stop Kontak ttk 100000
72 Kusen kayu jati 6/12 m1 77500
73 Daun pintu panil bh 650000
74 Daun pintu KM/WC bh 625000
75 Daun jendela jati bh 400000
76 Daun BV bh 350000
77 Slot bh 80000
78 Slot pintu utama bh 175000
79 Handel bh 120000
80 Engsel bh 10000
81 Engsel jendela bh 25000
82 Grendel bh 7500
83 Hak angin bh 20000
84 Kaca 5 mm m2 82000
85 Kaca mati lt 2 m2 82000
86 Atap polycarbonat lt 2 m2 320000
87 Pekerjaan taman m2 55000
88 Melamin kusen m1 20500
89 Melamin daun pintu m2 55000
90 Melamin daun jendela m2 55000
91 Mobilisasi Alat dan Tenaga Kerja ls 750000
92 Dokumentasi Sebelum ls 100000
93 Membuat Bak Adukan ls 200000
94 Rangka atap baja ringan m2 125000
95 Penangkal petir ls 5000000
96 Balok Kayu m3 2800000
97 Reng Kayu m3 2500000
98 Saklar seri bh 20000
99 Saklar engkel bh 20000
100 Saklar triple bh 35000
101 Stop kontak bh 20000
102 Fitting lampu bh 15000
103 Stop kontak ac bh 34900
104 Lampu TL 14 watt bh 35000
105 Lampu Pijar bh 35000
106 MCB bh 95000
107 Breaker 40A bh 250000
108 Hendel Genzet bh 350000
109 Rol kabel 2x1.5mm 100m roll 475000
110 Rol kabel 4x2.5mm 100m roll 600000
111 Rol kabel 4x6mm 100m roll 750000
112 Kabel NYA 1x2.5mm 100 m roll 350000
113 Konektor Genzet bh 3500000
114 Box MCB bh 40000
115 Generator Genzet 15 KVA bh 37500000
116 Pralon 5/8 bt 6500
117 T dos pack 35000
118 In bodus pack 35000
119 Keni 5/8 bh 50000
120 Isolasi pack 20000
121 Kabel Tufur 4X16mm m1 1500000
122 Klem ls 200000
123 Instalasi titik listrik ttk 45000
124 Pasang Box MCb ttk 100000
125 Instalasi Genzat ttk 750000
126 Daya listrik 15000VA ls 4000000
127 Sumur Air Bersih 1m m1 150000
128 Keramik 20x20 m2 40000
129 Paving Abu-abu m2 45000
130 kran air bh 75000
131 Cat Dinding kg 17000
132 Plamir Tembok kg 8333
133 Roll cat bh 15000
134 Septitank bh 2315000
135 pompa air bh 4500000
136 Kayu Kruing m3 4000000
137 kerikil m3 85000
138 Bambu btg 8000
139 Subkontraktor pek listrik
No Uraian Koef. Analisa Satuan Volume satuan Durasi (hari) Upah Tenaga KeJ UKoef.jumlah tuk Total Harga
1 Pembersihan Lahan
Tenaga kerja 0.125 Pekerja 50 m2 2 40,000 3.13 250,000
0.0125 Mandor 50 m2 2 50,000 0.31 31,250
2 Uitzet & Bowplank/10m 281,250 ok
Material 10 m1
Kayu Klas IV 0.1 m3 4.56 m1 0.46 547,200
Kayu Gelam 3.5 btg 4.56 m1 15.96 111,720
Paku Biasa 0.2 kg 4.56 m1 0.91 17,328
676,248
Tenaga Kerja
Mandor 0.05 oh 4.56 m1 2 50,000 0.11 11,400
Kepala Tukang Kayu 0.075 oh 4.56 m1 2 50,000 0.17 17,100
Tukang Kayu 0.075 oh 4.56 m1 2 45,000 0.17 15,390
Pekerja 0.075 oh 4.56 m1 2 40,000 0.17 13,680
57,570
733,818 ok
3 Galian Pondasi Menerus
Tenaga kerja 0.4 Pekerja 27.36 m3 3 40,000 3.65 437,760
0.04 Mandor 27.36 m3 3 50,000 0.36 54,720
492,480 ok
4 Urugan Pasir Urug
Material 1 m3
Pasir Urug 1.2 m3 2.74 m3 2 - 3.29 295,920
295,920
Tenaga Kerja
Mandor 0.03 oh 2.74 m3 2 50,000 0.04 4,110
Pekerja 0.3 oh 2.74 m3 2 40,000 0.41 32,880
36,990
5 Urugan Tanah Kembali Pondasi 332,910 ok
Tenaga Kerja
Mandor 0.02 oh 5.47 m3 1 50,000 0.11 5,470
Pekerja 0.2 oh 5.47 m3 1 40,000 1.09 43,760
49,230 ok
6 Pas.Batu Kosong
Material 1 m3
Batu Belah 15/20 1.05 m3 2.74 m3 3 - 2.88 345,240
Pasir Pasang 0.3 m3 2.74 m3 3 - 0.82 82,200
427,440
Tenaga Kerja
Tukang Batu 0.35 oh 2.74 m3 3 45,000 0.32 43,155
Pekerja 0.7 oh 2.74 m3 3 40,000 0.64 76,720
119,875
547,315 ok
7 Pas.Pondasi Menerus 1:5
Material 1 m3
Batu Belah 15/20 1.2 m3 16.42 m3 3 - 19.70 2,364,480
Pckg 75 kg 16.42 m3 3 - 1231.50 1,385,438
Pasir Pasang 0.2 m3 16.42 m3 3 - 3.28 328,400
4,078,318
Tenaga Kerja
Tukang Batu 0.3 oh 16.42 m3 3 45,000 1.64 221,670
Pekerja 0.8 oh 16.42 m3 3 40,000 4.38 525,440
747,110
4,825,428 ok
8 Pas.1/2 Bata
Material 1 m3
Batu Bata 70 bh 128.05 m3 12 - 8963.50 5,378,100
Semen Portland (PC) 0.07 Zak 128.05 m3 12 - 8.96 403,358
Pasir Pasang 0.01 m3 128.05 m3 12 - 1.28 128,050
5,909,508
Tenaga Kerja
Tukang Batu 0.12 oh 128.05 m3 12 45,000 1.28 691,470
Pekerja 0.21 oh 128.05 m3 12 40,000 2.24 1,075,620
1,767,090
7,676,598 ok
9 Plesteran + Acian
Material 1 m3
Semen Portland (PC) 0.07 Zak 256.1 m2 18 - 17.93 806,715
Pasir Pasang 0.015 m3 256.1 m2 18 - 3.84 384,150
1,190,865
Tenaga Kerja
Mandor 0.01 org 256.1 m2 18 50,000 0.14 128,050
Kepala Tukang 0.0125 org 256.1 m2 18 50,000 0.18 160,063
Tukang 0.125 org 256.1 m2 18 45,000 1.78 1,440,563
Pekerja 0.2 org 256.1 m2 18 40,000 2.85 2,048,800
3,777,475
4,968,340 ok
10 Pekerjaan Trasram
Material 1 m3
Semen Portland (PC) 0.1728 Zak 5.6 m2 2 - 0.97 43,546
Pasir Pasang 0.0139 m3 5.6 m2 2 - 0.08 7,784
51,330
Tenaga Kerja
Mandor 0.02 org 5.6 m2 2 50,000 0.06 5,600
Kepala Tukang 0.015 org 5.6 m2 2 50,000 0.04 4,200
Tukang Batu 0.15 org 5.6 m2 2 45,000 0.42 37,800
Pekerja 0.4 org 5.6 m2 2 40,000 1.12 89,600
137,200
11 Sloof Struktur 15 x 20 188,530 ok
Pek.Begesting
Material 1 m2
Multiplek 9 mm 1 m2 3.7675 m3 3 38,000 3.77 143,165
Kayu Kruing 0.025 m3 3.7675 m3 3 4,000,000 0.09 376,750
Paku Biasa 0.25 kg 3.7675 m3 3 19,000 0.94 17,896
537,811
Tenaga Kerja
Mandor 0.03 org 3.7675 m3 3 50,000 0.04 5,651
Kepala Tukang Kayu 0.03 org 3.7675 m3 3 50,000 0.04 5,651
Tukang Kayu 0.25 org 3.7675 m3 3 45,000 0.31 42,384
Pekerja 0.4 org 3.7675 m3 3 40,000 0.502 60,280
113,967
651,778
Pek.Pembesian
Material 1 kg
Besi beton 1 kg 164.4 m3 3 16000 164.40 2,630,400
Bendrat 0.015 kg 164.4 m3 3 14000 2.47 34,524
2,664,924
Tenaga Kerja
Mandor 0.0003 org 164.4 m3 3 50,000 0.016 2,466
Kepala Tukang Besi 0.0007 org 164.4 m3 3 50,000 0.038 5,754
Tukang Besi 0.007 org 164.4 m3 3 45,000 0.384 51,786
60,006
2,724,930
Pek.Pembongkaran
Tenaga Kerja
Pekerja 2 org 1.0275 m3 2 40,000 1.02750 82,200
82,200
1 m3 Beton cor 1pc : 4ps : 6kr
Pczak 4.570 zak 1.4385 m3 45,000.00 6.57 295,827.53
Pasir pasang 0.550 m3 1.4385 m3 100,000.00 0.79 79,117.50
Krikil 0.929 m3 1.4385 m3 85,000.00 1.34 113,530.02
Total pek.Sloof
Material 1 m3
Beton 1:3:5 1.05 m3 1.37 m3 673,322
Begesting 2.75 m2 1.37 m3 651,778
Pembesian 120 kg 1.37 m3 2,724,930
Pembongkaran 0.75 m3 1.37 m3 82,200
4,132,230
12 Kolom Struktur
Pek.Begesting
Material 1 m2
Multiplek 9 mm 1 m2 4.4 m3 6 - 4.40 167,200
Kayu Kruing 0.025 m3 4.4 m3 6 - 0.11 440,000
Paku Biasa 0.25 kg 4.4 m3 6 - 1.10 20,900
628,100
Tenaga Kerja
Mandor 0.03 org 4.4 m3 6 50,000 0.02 6,600
Kepala Tukang Kayu 0.03 org 4.4 m3 6 50,000 0.02 6,600
Tukang Kayu 0.25 org 4.4 m3 6 45,000 0.18 49,500
Pekerja 0.4 org 4.4 m3 6 40,000 0.29 70,400
133,100
761,200
Pek.Pembesian
Material 1 kg
Besi beton 1 kg 154 m3 6 - 154.00 2,464,000
Bendrat 0.015 kg 154 m3 6 - 2.31 32,340
2,496,340
Tenaga Kerja
Mandor 0.0003 org 154 m3 6 50,000 0.01 2,310
Kepala Tukang Besi 0.0007 org 154 m3 6 45,000 0.02 4,851
Tukang Besi 0.007 org 154 m3 6 45,000 0.18 48,510
55,671
2,552,011
Pek.Pembongkaran
Tenaga Kerja
Pekerja 2 org 0.825 m3 2 40,000 0.83 144,375
144,375
1 m3 Beton cor 1pc : 4ps : 6kr
PC 4.570 zak 1.155 m3 45,000.00 5.28 237,525.75
Pasir pasang 0.550 m3 1.155 m3 100,000.00 0.64 63,525.00
Krikil 0.929 m3 1.155 m3 85,000.00 1.07 91,155.49
Tenaga Kerja
Mandor 0.0003 org 144.2 m3 3 50000
###
### 0.01 2,163
Kepala Tukang Besi 0.0007 org 144.2 m3 3 50000
###
### 0.03 5,047
Tukang Besi 0.007 org 144.2 m3 3 45000
###
### 0.34 45,423
52,633
2,390,115
Pek.Pembongkaran
Tenaga Kerja
Pekerja 2 org 0.7725 m3 2 40000
###
### 0.77 61,800
61,800
Tenaga Kerja
Mandor 0.0003 org 0.19375 m3 1 50000
###
### 0.00 3
Kepala Tukang Besi 0.0007 org 0.19375 m3 1 50000
###
### 0.00 7
Tukang Besi 0.007 org 0.19375 m3 1 45000
###
### 0.00 61
71
3,211
Pek.Pembongkaran
Tenaga Kerja
Pekerja 2 org 0.1875 m3 1 40000
###
### 0.38 15,000
15,000
Pek.Scaffolding
Material 1 m3
Bambu 5 btg 0.125 m3 1 - ### 0.63 5,000
5,000
Tenaga Kerja
Mandor 0.15 org 0.125 m3 1 50000
###
### 0.02 938
Kep.Tukang Kayu 0.4 org 0.125 m3 1 50000
###
### 0.05 2,500
Tukang Kayu 4 org 0.125 m3 1 45000
###
### 0.50 22,500
Pekerja 2 org 0.125 m3 1 40000
###
### 0.25 10,000
35,938
40,938
1 m3 Beton cor 1pc : 4ps : 6kr
PC 4.570 zak 0.2625 m3 45,000.00 1.20 53,983.13
Pasir pasang 0.550 m3 0.2625 m3 100,000.00 0.14 14,437.50
Krikil 0.929 m3 0.2625 m3 85,000.00 0.24 20,717.16
2.Pekerjaan Tanah
Jenis Pekerjaan Volume
Galian Pondasi Menerus/m3 27,36 m3
Urugan Pasir Urug/m3 2,74 m3
Urugan Tanah Kembali Pondasi 5,47 m3
4.Pek.Beton
Jenis Pekerjaan Volume
Pek.Sloof 1,37 m3
Begesting
Pembesian
Pengecoran
Pembongkaran
Pek.Kolom Struktur 1,10 m3
Begesting
Pembesian
Pengecoran
Pembongkaran
Pek.Ring Balk 1,03 m3
Begesting
Pembesian
Pengecoran
Pembongkaran
Pek.Atap beton 0,25 m3
Begesting
Pembesian
Pengecoran
Pembongkaran
Scaffolding
5.Pek.Atap
Jenis Pekerjaan Volume
Rangka Atap Baja Ringan 33,75 m2
Genteng Beton Flat 33,75 m2
9.Pek.Instalasi Listrik
Jenis Pekerjaan Volume
Instalasi Listrik -
10.Pek.Pasang Lantai
Jenis Pekerjaan Volume
Pemasangan Lantai Keramik 40x40 31,30 m2
Pemasangan Lantai Keramik KM 20x20 2,36 m2
Paving Abu-Abu 8,75 m2
I PEKERJAAN PERSIAPAN
1 Analisa Biaya Air Kerja
1.0000 Ls Air kerja @Rp. 100,000.00
Jumlah
II PEKERJAAN TANAH
1 Analisa 1 M3 Galian Tanah sedalam 1 m/m3
0.4000 oh Pekerja @Rp. 40,000.00
0.0400 oh Mandor @Rp. 50,000.00
Jumlah
4 Urugan kembali/m3
0.2000 oh Pekerja @Rp. 40,000.00
0.0200 oh Mandor @Rp. 50,000.00
Jumlah
7 Analisa 1 bh Pas.glasblock
1.0000 bh Glasblock @Rp. 25,000.00
1.2000 kg Semen @Rp. 1,125.00
Jumlah
0.1800 oh Tukang @Rp. 45,000.00
Jumlah
Jumlah A+B
IV PEKERJAAN BETON
1 Lantai kerja beton tumbuk 1:3:5 t 5cm / m3 (K 225)
12.000 kg PC @Rp. 1,125.00
0.030 m3 Pasir pasang @Rp. 100,000.00
0.045 m3 Krikil @Rp. 85,000.00
Jumlah
1.000 Org Pekerja @Rp. 40,000.00
0.020 Org Tukang batu @Rp. 45,000.00
0.002 Org Kepala tukang batu @Rp. 50,000.00
0.006 Org Mandor @Rp. 50,000.00
Jumlah
Jumlah A+B
2 1 m2 Cetakan / Begisting
1.000 m2 Multiplek 9 mm @Rp. 38,000.00
0.025 m3 Kayu kruing @Rp. 4,000,000.00
0.250 kg Paku @Rp. 19,000.00
Jumlah
0.400 Org Pekerja @Rp. 40,000.00
0.250 Org Tukang kayu @Rp. 45,000.00
0.030 Org Kepala tukang kayu @Rp. 50,000.00
0.030 Org Mandor @Rp. 50,000.00
Jumlah
Jumlah A+B
5 1 m3 Membongkar cetakan
2.000 Org Pekerja @Rp. 40,000.00
V PEKERJAAN KERAMIK
1 Analisa 1 M2 Pasangan Lantai Keramik 40 x 40 cm
1.0000 m2 Keramik 40x40 @Rp. 50,000.00
0.1175 Zak Semen Portland (PC) @Rp. 45,000.00
0.0300 M3 Pasir pasang @Rp. 100,000.00
0.0400 kg Semen Putih @Rp. 5,000.00
Jumlah
0.2250 oh Tukang @Rp. 45,000.00
0.1500 oh Pekerja @Rp. 40,000.00
0.0000 oh Mandor @Rp. 50,000.00
Jumlah
Jumlah A + B
6 Memasang marmer m2
1.0000 m2 Marmer @Rp. 225,000.00
1.8500 kg Pc @Rp. 1,050.00
0.0055 m3 Pasir pasang @Rp. 100,000.00
Jumlah
0.9000 oh Pekerja @Rp. 40,000.00
0.0900 oh Tukang batu @Rp. 45,000.00
0.0090 oh Kepala Tukang batu @Rp. 50,000.00
0.0045 oh Mandor @Rp. 50,000.00
Jumlah
Jumlah A+B
VI PEKERJAAN PLAFOND
5 Analisa 1m2 Pekerjaan Usuk dan Reng Kayu Bengkirai & Kruing
0.0092 m3 Balok Kayu @Rp. 2,800,000.00
0.0045 kg Reng Kayu @Rp. 2,500,000.00
0.2000 kg Paku @Rp. 19,000.00
Jumlah
1.0000 m1 Tukang @Rp. 15,000.00
Jumlah
Jumlah A+B
3 1 m2 Pasang Kaca 5 mm
0.2740 m2 Kaca Mati 5 mm @Rp. 82,000.00
0.7500 oh Pekerja @Rp. 40,000.00
1.0000 oh Tukang @Rp. 45,000.00
0.0000 oh Kepala Tukang @Rp. 45,000.00
0.0000 oh Mandor @Rp. 50,000.00
Jumlah
IX PEKERJAAN CAT
1 Analisa 10 M2 Pengecatan Tembok 3x sapu
2.5000 Kg Cat Dinding @Rp. 17,000.00
0.2000 Kg Plamir Tembok @Rp. 8,333.33
1.5000 Lbr Amplas Biasa @Rp. 3,000.00
0.3500 bh Roll Cat @Rp. 15,000.00
Jumlah
1.0000 oh Tukang @Rp. 45,000.00
0.7500 oh Pekerja @Rp. 40,000.00
0.1000 oh Mandor @Rp. 50,000.00
Jumlah
Jumlah A+B
Untuk 1 M2
X PEKERJAAN INST.LISTRIK
1 Memasang bak kontrol pas. Bt. Bata uk. 30x30 cm, tinggi 35 cm / buah
0.1450 m3 Batu bata @Rp. 189,000.00
44.0000 kg Pc @Rp. 1,125.00
0.0700 m3 Pasir pasang @Rp. 100,000.00
0.0700 m3 Batu kerikil @Rp. 85,000.00
1.6000 kg Besi beton @Rp. 16,000.00
0.0600 m3 Pasir beton @Rp. 100,000.00
Jumlah
3.2000 oh Pekerja @Rp. 40,000.00
1.0150 oh Tukang batu @Rp. 45,000.00
0.0015 oh Kepala Tukang batu @Rp. 50,000.00
0.0160 oh Mandor @Rp. 50,000.00
Jumlah
Jumlah A+B
12 Pasang shower
1.0000 bh Pasang shower @Rp. 250,000.00
0.5000 org Tukang batu @Rp. 45,000.00
0.5000 org Pekerja @Rp. 40,000.00
0.1600 org Mandor @Rp. 50,000.00
Jumlah
13 Wastafel
1.0000 bh Wastafel 600,000.00
4.0000 kg Semen 1,125.00
0.0100 m3 Pasir pasang 100,000.00
2.0000 org Tukang batu 45,000.00
1.5000 org Kepala tukang batu 50,000.00
1.0000 org Pekerja 40,000.00
0.1500 org Mandor 50,000.00
Jumlah
XII ###
1 Analisa Dokumentasi + Laporan
1.0000 Ls Dokumentasi + Laporan @Rp. 1,000,000.00
2 Analisa As Bulit Drawing
1.0000 Ls As Bulit Drawing @Rp. 1,800,000.00
Rp. 100,000.00
Rp. 100,000.00
Rp. 5,000.00
Rp. 625.00
Rp. 5,625.00
Rp. 5,625.00
Rp. 120,000.00
Rp. 24,500.00
Rp. 3,800.00
Rp. 148,300.00
Rp. 3,375.00
Rp. 3,750.00
Rp. 3,000.00
Rp. 2,500.00
Rp. 12,625.00
Rp. 160,925.00
Rp. 16,092.50
Rp. 16,000.00
Rp. 2,000.00
Rp. 18,000.00
Rp. 21,040.00
Rp. 2,630.00
Rp. 23,670.00
Rp. 108,000.00
Rp. 108,000.00
Rp. 12,000.00
Rp. 1,500.00
Rp. 13,500.00
Rp. 121,500.00
Rp. 8,000.00
Rp. 1,000.00
Rp. 9,000.00
Rp. 75,000.00
Rp. 75,000.00
Rp. 20,000.00
Rp. 2,500.00
Rp. 22,500.00
Rp. 97,500.00
Rp. 144,000.00
Rp. 84,375.00
Rp. 20,000.00
Rp. 248,375.00
Rp. 32,000.00
Rp. 13,500.00
Rp. 45,500.00
Rp. 293,875.00
Rp. 126,000.00
Rp. 30,000.00
Rp. 156,000.00
Rp. 28,000.00
Rp. 15,750.00
Rp. -
Rp. -
Rp. 43,750.00
Rp. 199,750.00
Rp. 42,000.00
Rp. 3,150.00
Rp. 1,000.00
Rp. 46,150.00
Rp. 5,400.00
Rp. -
Rp. 8,400.00
Rp. -
Rp. 13,800.00
Rp. 59,950.00
Rp. 84,000.00
Rp. 29,868.75
Rp. 9,300.00
Rp. 123,168.75
Rp. 9,000.00
Rp. 1,000.00
Rp. 26,000.00
Rp. 1,000.00
Rp. 37,000.00
Rp. 160,168.75
Rp. 7,776.00
Rp. 1,390.00
Rp. 9,166.00
Rp. 6,750.00
Rp. 750.00
Rp. 16,000.00
Rp. 1,000.00
Rp. 24,500.00
Rp. 33,666.00
Rp. 25,000.00
Rp. 1,350.00
Rp. 26,350.00
Rp. 8,100.00
Rp. 8,100.00
Rp. 34,450.00
Rp. 205,650.00
Rp. 55,000.00
Rp. 78,922.50
Rp. 339,572.50
Rp. 96,000.00
Rp. 22,500.00
Rp. 5,000.00
Rp. 5,000.00
Rp. 128,500.00
Rp. 468,072.50
Rp. 3,150.00
Rp. 1,500.00
Rp. 4,650.00
Rp. 5,625.00
Rp. 625.00
Rp. 8,000.00
Rp. 500.00
Rp. 14,750.00
Rp. 19,400.00
Rp. 750,000.00
Rp. 13,500.00
Rp. 2,000.00
Rp. 765,500.00
Rp. 8,000.00
Rp. 3,600.00
Rp. 500.00
Rp. 5,000.00
Rp. 17,100.00
Rp. 782,600.00
Rp. 31,304.00
Rp. 13,500.00
Rp. 3,000.00
Rp. 3,825.00
Rp. 20,325.00
Rp. 40,000.00
Rp. 900.00
Rp. 100.00
Rp. 300.00
Rp. 41,300.00
Rp. 61,625.00
Rp. 38,000.00
Rp. 100,000.00
Rp. 4,750.00
Rp. 142,750.00
Rp. 16,000.00
Rp. 11,250.00
Rp. 1,500.00
Rp. 1,500.00
Rp. 30,250.00
Rp. 173,000.00
Rp. 16,000.00
Rp. 210.00
Rp. 16,210.00
Rp. 315.00
Rp. 35.00
Rp. 15.00
Rp. 365.00
Rp. 16,575.00
Rp. 40,000.00
Rp. 170,000.00
Rp. 18,000.00
Rp. 65,000.00
Rp. 7,500.00
Rp. 300,500.00
Rp. 80,000.00
Rp. 491,476.13
Rp. 475,750.00
Rp. 1,989,000.00
Rp. 60,000.00
Rp. 3,016,226.13
Rp. 491,476.13
Rp. 692,000.00
Rp. 2,320,500.00
Rp. 60,000.00
Rp. 3,563,976.13
Rp. 491,476.13
Rp. 605,500.00
Rp. 2,320,500.00
Rp. 60,000.00
Rp. -
Rp. 3,477,476.13
Rp. 2,400,000.00
Rp. 31,500.00
Rp. 363,375.00
Rp. 52,000.00
Rp. 66,300.00
Rp. 2,846,875.00
Rp. 156,000.00
Rp. 47,250.00
Rp. 12,250.00
Rp. 8,250.00
Rp. 223,750.00
Rp. 3,070,625.00
Rp. 491,476.13
Rp. 888,060.90
Rp. 12,848.94
Rp. 60,000.00
Rp. 150,250.00
Rp. 1,602,635.97
Rp. 50,000.00
Rp. 5,287.50
Rp. 3,000.00
Rp. 200.00
Rp. 58,487.50
Rp. 10,125.00
Rp. 6,000.00
Rp. -
Rp. 16,125.00
Rp. 74,612.50
Rp. 45,000.00
Rp. 5,287.50
Rp. 3,000.00
Rp. 200.00
Rp. 53,287.50
Rp. 22,500.00
Rp. 7,480.00
Rp. 1,250.00
Rp. 31,230.00
Rp. 84,517.50
Rp. 42,000.00
Rp. 4,876.25
Rp. 3,000.00
Rp. 200.00
Rp. 50,076.25
Rp. 7,480.00
Rp. 22,500.00
Rp. 1,250.00
Rp. 31,230.00
Rp. 81,306.25
Rp. 45,000.00
Rp. 123.38
Rp. 3,900.00
Rp. 200.00
Rp. 49,223.38
Rp. 7,480.00
Rp. 22,500.00
Rp. 1,250.00
Rp. 1,250.00
Rp. 32,480.00
Rp. 81,703.38
Rp. 40,950.00
Rp. 157.50
Rp. 3,000.00
Rp. 500.00
Rp. 44,607.50
Rp. 7,480.00
Rp. 22,500.00
Rp. 1,250.00
Rp. 1,250.00
Rp. 32,480.00
Rp. 77,087.50
Rp. 225,000.00
Rp. 1,942.50
Rp. 550.00
Rp. 227,492.50
Rp. 36,000.00
Rp. 4,050.00
Rp. 450.00
Rp. 225.00
Rp. 40,725.00
Rp. 268,217.50
Rp. 90,000.00
Rp. 13,440.00
Rp. 3,500.00
Rp. 106,940.00
Rp. 12,000.00
Rp. 4,500.00
Rp. 500.00
Rp. 7,500.00
Rp. 24,500.00
Rp. 131,440.00
Rp. 45,000.00
Rp. 9,000.00
Rp. 54,000.00
Rp. 11,250.00
Rp. 6,000.00
Rp. -
Rp. 17,250.00
Rp. 71,250.00
Rp. 31,500.00
Rp. 31,500.00
Rp. 9,000.00
Rp. -
Rp. 6,000.00
Rp. -
Rp. 15,000.00
Rp. 46,500.00
Rp. 336,000.00
Rp. 2,250.00
Rp. 6,000.00
Rp. 344,250.00
Rp. 18,000.00
Rp. 2,000.00
Rp. 32,000.00
Rp. 2,000.00
Rp. 54,000.00
Rp. 398,250.00
Rp. 60,000.00
Rp. 7,200.00
Rp. 67,200.00
Rp. 15,750.00
Rp. 1,750.00
Rp. 17,500.00
Rp. 84,700.00
Rp. 17,850.00
Rp. 4,250.00
Rp. 22,100.00
Rp. 9,000.00
Rp. 500.00
Rp. 9,500.00
Rp. 31,600.00
Rp. 25,760.00
Rp. 11,250.00
3,800.00
Rp. 40,810.00
Rp. 15,000.00
Rp. 15,000.00
Rp. 55,810.00
Rp. 13,500.00
Rp. 380.00
Rp. 13,880.00
Rp. 10,000.00
Rp. 10,000.00
Rp. 23,880.00
Rp. 6,000,000.00
Rp. 160,000.00
Rp. 540,000.00
Rp. -
Rp. -
Rp. 6,700,000.00
Rp. 240,000.00
Rp. 30,000.00
Rp. 45,000.00
Rp. -
Rp. -
Rp. 315,000.00
Rp. 22,468.00
Rp. 30,000.00
Rp. 45,000.00
Rp. -
Rp. -
Rp. 97,468.00
Rp. 240,000.00
Rp. 42,500.00
Rp. 1,666.67
Rp. 4,500.00
Rp. 5,250.00
Rp. 53,916.67
Rp. 45,000.00
Rp. 30,000.00
Rp. 5,000.00
Rp. 80,000.00
Rp. 133,916.67
Rp. 13,391.67
Rp. 109,340.00
Rp. 54,670.00
Rp. 40,000.00
Rp. 30,000.00
Rp. 16,000.00
Rp. 9,000.00
Rp. 259,010.00
Rp. 101,250.00
Rp. 11,250.00
Rp. 60,000.00
Rp. 3,750.00
Rp. 176,250.00
Rp. 435,260.00
Rp. 43,526.00
Rp. 9,672.44
Rp. 42,500.00
Rp. 30,000.00
Rp. 72,500.00
Rp. 45,000.00
Rp. 40,000.00
Rp. 2,500.00
Rp. 87,500.00
Rp. 160,000.00
Rp. 16,000.00
Rp. 108,333.33
Rp. 108,333.33
Rp. 800.00
Rp. 6,750.00
Rp. 1,000.00
Rp. 500.00
Rp. 9,050.00
Rp. 117,383.33
Rp. 27,405.00
Rp. 49,500.00
Rp. 7,000.00
Rp. 5,950.00
Rp. 25,600.00
Rp. 6,000.00
Rp. 121,455.00
Rp. 128,000.00
Rp. 45,675.00
Rp. 75.00
Rp. 800.00
Rp. 174,550.00
Rp. 296,005.00
Rp. 37,500.00
Rp. 3,828.13
Rp. 41,328.13
Rp. 3,240.00
Rp. 6,075.00
Rp. 675.00
Rp. 205.00
Rp. 10,195.00
Rp. 51,523.13
Rp. 6,300.00
Rp. 643.13
Rp. 6,943.13
Rp. 3,240.00
Rp. 6,075.00
Rp. -
Rp. -
Rp. 9,315.00
Rp. 16,258.13
Rp. 31,250.00
Rp. 3,828.13
Rp. 35,078.13
Rp. 3,240.00
Rp. 6,075.00
Rp. -
Rp. -
Rp. 9,315.00
Rp. 44,393.13
Rp. 45,000.00
Rp. 45,000.00
Rp. 4,000.00
Rp. 450.00
Rp. 500.00
Rp. 250.00
Rp. 5,200.00
Rp. 50,200.00
Rp. 80,000.00
Rp. 80,000.00
Rp. 400.00
Rp. 9,000.00
Rp. 500.00
Rp. 250.00
Rp. 10,150.00
Rp. 90,150.00
Rp. 175,000.00
Rp. 175,000.00
Rp. 4,000.00
Rp. 13,500.00
Rp. 900.00
Rp. 450.00
Rp. 18,850.00
Rp. 193,850.00
Rp. 1,500,000.00
Rp. 183,750.00
Rp. 1,683,750.00
Rp. 20,000.00
Rp. 45,000.00
Rp. 8,000.00
Rp. 73,000.00
Rp. 1,756,750.00
Rp. 1,750,000.00
Rp. 214,375.00
Rp. 1,964,375.00
Rp. 80,000.00
Rp. 80,000.00
Rp. 2,044,375.00
Rp. 600,000.00
Rp. 6,750.00
Rp. 1,000.00
Rp. 67,500.00
Rp. 75,000.00
Rp. 40,000.00
Rp. 8,000.00
Rp. 798,250.00
Rp. 1,450,000.00
Rp. 5,062.50
Rp. 1,000.00
Rp. 33,750.00
Rp. -
Rp. 30,000.00
Rp. -
Rp. 1,519,812.50
Rp. 250,000.00
Rp. 22,500.00
Rp. 20,000.00
Rp. 8,000.00
Rp. 300,500.00
Rp. 600,000.00
Rp. 4,500.00
Rp. 1,000.00
Rp. 90,000.00
Rp. 75,000.00
Rp. 40,000.00
Rp. 7,500.00
Rp. 818,000.00
Rp. 150,000.00
Rp. 67,500.00
Rp. 40,000.00
Rp. 8,000.00
Rp. 265,500.00
Rp. 1,000,000.00
Rp. 1,800,000.00
Rp. 250,000.00
25,000.00
NO JENIS PEKRJAAN SATUAN
I PEKERJAAN PERSIAPAN
1 0 0
2 Pembersihan (Pematangan Lahan/Kavling) : M2
3 Air Kerja ls
4 Uitzet dan bowplank m1
5 0 0
II PEKERJAAN TANAH
1 Galian pondasi menerus m3
2 #REF! #REF!
3 Urugan pasir urug m3
4 Urugan tanah kembali pondasi m3
IV PEKERJAAN BETON
1 #REF! m3
2 #REF! m3
3 #REF! m3
4 #REF! m3
5 #REF! m3
6 Ring Balok 15X15 m3
7 Atap Beton 0,1 m m3
8 #REF! m3
9 #REF! m3
V PEKERJAAN KERAMIK
1 Keramik 40x40 m2
2 Keramik KM/WC 20x20 m2
3 #REF! m2
4 #REF! m2
5 #REF! m2
6 #REF! m2
7 #REF! m2
8 Paving abu-abu tb=68 mm K200/m2 m2
VI PEKERJAAN PLAFOND
1 Penutup plafond (rangka & gypsum) m2
2 list gypsum m1
IX PEKERJAAN CAT
1 Cat dinding Catylac m2
2 Cat plafond m2
3 Melamin kusen m1
4 Melamin daun pintu m2
5 Melamin daun jendela m2
X PEKERJAAN INST.LISTRIK
1 Daya listrik 15000VA ls
2 Saklar Ganda bh
3 Saklar Tunggal bh
4 Stop kontak bh
5 Fitting lampu bh
6 #REF! #REF!
7 Lampu TL 14 watt bh
8 Lampu Pijar bh
9 MCB bh
10 Breaker 40A bh
11 Rol kabel 2x1.5mm, 50m roll
12 Rol kabel 4x2.5mm, 50m roll
13 Rol kabel 4x6mm, 50m roll
14 Kabel NYA 1x2.5mm, 50m roll
15 Box MCB bh
16 Pralon 5/8 bt
17 T dos pack
18 In bodus pack
19 #REF! #REF!
20 Isolasi pack
21 #REF! #REF!
22 Klem ls
23 Instalasi titik ttk
24 Pasang Box MCb ttk
XII #REF!
1 #REF! #REF!
2 #REF! #REF!
3 #REF! #REF!
XIII #REF!
1 #REF! #REF!
HARGA SATUAN
Rp -
Rp 5,625.00
Rp 600,000.00
Rp 16,092.50
Rp -
Rp 18,000.00
#REF!
Rp 121,500.00
Rp 9,000.00
Rp 199,750.00
Rp 293,875.00
Rp 59,950.00
#REF!
Rp 19,400.00
Rp 33,666.00
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 3,477,476.13
Rp 1,602,635.97
#REF!
#REF!
Rp 74,612.50
Rp 81,306.25
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 71,250.00
Rp 84,700.00
Rp 31,600.00
#REF!
#REF!
#REF!
Rp 46,500.00
#REF!
#REF!
Rp 125,000.00
Rp -
#REF!
#REF!
Rp 6,700,000.00
Rp 315,000.00
#REF!
Rp 97,468.00
Rp 120,000.00
Rp 80,000.00
Rp 10,000.00
Rp 8,500.00
Rp 7,500.00
Rp 7,500.00
Rp 20,000.00
Rp 13,391.67
Rp 16,000.00
Rp 20,500.00
Rp 55,000.00
Rp 55,000.00
Rp 3,500,000.00
Rp 20,000.00
Rp 11,000.00
Rp 18,000.00
Rp 8,000.00
#REF!
Rp 30,000.00
Rp 20,000.00
Rp 75,000.00
Rp 250,000.00
Rp 350,000.00
Rp 600,000.00
Rp 600,000.00
Rp 230,000.00
Rp 25,000.00
Rp 3,500.00
Rp 20,000.00
Rp 20,000.00
#REF!
Rp 20,000.00
#REF!
Rp 200,000.00
Rp 40,000.00
Rp 50,000.00
Rp 16,258.13
Rp 44,393.13
Rp 75,000.00
Rp 1,519,812.50
Rp 50,200.00
Rp 90,150.00
#REF!
Rp 2,315,000.00
#REF!
Rp 265,500.00
Rp 350,000.00
Rp 4,500,000.00
#REF!
Rp 193,850.00
#REF!
#REF!
#REF!
#REF!
#REF!
JADWAL PELAKSANAAN PEKERJAA
III PEKERJAAN PASANGAN DAN PLESTERAN 18,204,235.10 23.279% 2.910% 2.910% 2.910% 2.910% 2.910%
XII #REF!
XIII #REF!
253,767.00 16.667
148,605.84
2,603,205.62 14.286
1,503,003.81
393,811.03
799,433.54
827,701.88
2,011,798.40
827,001.29
1,160,590.00
2,003,357.99
-
-
JADWAL PELAKSANAAN PEKERJAAN
Minggu ke
8 9 10 11 12 13 14 15 16
3.075% 3.075%
2.573% 2.573%
-
0.00
-
-
TAHAP KONSTRUKSI
I PEKERJAAN PERSIAPAN Volume Total Tenaga/Material Durasi Jumlah/Hari
1 Pembersihan Lapangan
0.125 org Pekerja 50 6.25 6 1.0417 1
0.0125 org Mandor 50 0.625 6 0.1042 1
3 Pas.1/2 Bata
70 bh Batu Bata 128.05 8963.5 15
0.07 zak Semen Portland (PC) 128.05 8.9635 15 0.597566667
0.01 m3 Pasir Pasang 128.05 1.2805 15 0.085366667
0.12 org Tukang Batu 128.05 15.366 15 1.0244 1
0.21 org Pekerja 128.05 26.8905 15 1.7927 2
4 Plesteran+Acian 1:4
0.07 Zak Semen Portland (PC) 256.10 17.927 18 0.995944444
0.015 m3 Pasir Pasang 256.10 3.8415 18 0.213416667
0.125 org Tukang 256.10 32.0125 18 1.778472222 2
0.0125 org Kepala Tukang 256.10 3.20125 18 0.177847222 1
0.2 org Pekerja 256.10 51.22 18 2.845555556 3
0.01 org mandor 256.10 2.561 18 0.142277778 1
5 Trasram 1:2
0.1728 Zak Semen Portland (PC) 5.60 0.96768 2 0.48384
0.0139 m3 Pasir Pasang 5.60 0.07784 2 0.03892
0.15 org Tukang 5.60 0.84 2 0.42 1
0.015 org Kepala Tukang 5.60 0.084 2 0.042 1
0.4 org Pekerja 5.60 2.24 2 1.12 2
0.02 org Mandor 5.60 0.112 2 0.056 1
IV PEKERJAAN BETON
1 Balok Sloof Praktis
1.05 m3 Beton 1:3:5 1.37 1.4364 7 0.2052
2.75 m2 Begesting 1.37 3.762 7 0.537428571
120 kg Pembesian 1.37 164.16 7
0.75 m3 Pembongkaran 1.37 1.026 7 0.146571429
3 Floor Drain
1 bh Floor Drain 2.00 2 1 2
0.1 org Pekerja 2.00 0.2 1 0.2 1
0.01 org Tukang Batu 2.00 0.02 1 0.02 1
0.01 org Kepala Tukang Batu 2.00 0.02 1 0.02 1
0.005 org Mandor 2.00 0.01 1 0.01 1
4 Tempat Sabun
1 bh Tempat Sabun 1.00 1 1 1
0.01 org Pekerja 1.00 0.01 1 0.01 1
0.2 org Tukang Batu 1.00 0.2 1 0.2 1
0.01 org Kepala Tk.Batu 1.00 0.01 1 0.01 1
0.005 org Mandor 1.00 0.005 1 0.005 1
5 Bak Mandi
1 bh Bak Mandi 1.00 1 1 1
0.1 org Pekerja 1.00 0.1 1 0.1 1
0.3 org Tukang Batu 1.00 0.3 1 0.3 1
0.018 org Kepala Tk.Batu 1.00 0.018 1 0.018 1
0.009 org Mandor 1.00 0.009 1 0.009 1
Pembersihan Lahan
2 3
10 11 12 13 14 15 16 17 18
Pas.Batu Kosong
4 5
19 20 21 22 23 24 25 26 27
Begesting
5 6
28 29 30 31 32 33 34 35 36
Trasram
Pembesian
Pembongkaran
Begesting
Septitank
Sumur Air Bersih
7 8
37 38 39 40 41 42 43 44 45
Pembesian
Pembongkaran
Pas.Setengah Bata
Hak Angin
10 11
55 56 57 58 59 60 61 62 63
Plesteran + Aci
Pembongkaran
Atap Beton 0,1 m
Begesting
Pembesian
Pembongkaran
Scaffolding
Pemasangan Keramik Lantai 40x40
11 12
64 65 66 67 68 69 70 71 72
Scaffolding
a Kaca+Engsel+Grendel