RENCANA ANGGARAN BIAYA

ST JL. DEWI MADRI VIII NO.1 DENPASAR

: I DESAK T. ARDIYASA

NO ITEM PEKERJAAN SATUAN VOLUME

I PEKERJAAN PERSIAPAN
1 Pembersihan dan persiapan M2 300.00
2 Uitzet M2 300.00
3 Pasang Papan Bowlank M' 59.88

II PEKERJAAN PONDASI
1 Pek. Galian pondasi setempat M3 41.34
2 Pek. Galian pondasi menerus M3 64.46
3 Pasir urug M3 4.20
4 Pas. Batu kosong M3 9.66
5 Pas. Batu kali M3 30.62
6 Urugan tanah kembali M3 35.27

III PEKERJAAN TANAH DAN PASIR

1 Urugan lantai dengan tanah urug M3 25.46
2 Urugan pasir dipadatkan M3 6.36

IV PEKERJAAN STRUKTUR DAN BETON

1 Beton lantai kerja M3 0.98
2 Beton pondasi telapak M3 4.56
3 Beton kolom kaki pondasi M3 1.08
4 Beton sloof struktur M3 6.65
5 Beton kolom praktis Lt. 1 M3 1.31
6 Beton kolom struktur Lt. 1 M3 2.92
7 Beton balok struktur Lt. 2 M3 10.18
8 Beton plat Lt.2 M3 14.38
9 Beton tangga M3 0.92
10 Beton kolom praktis Lt. 2 M3 0.75
11 Beton kolom struktur Lt. 2 M3 3.55
12 Beton rabat lantai M2 127.31
13 Beton balok struktur plat atap M3 4.06
14 Beton ring praktis M3 7.79

V PEK. PASANGAN, LANTAI DAN DINDING

1 Pasangan bata 1 : 5 M2 658.85
2 Plesteran 1 : 5 M2 1317.70
3 Acian M2 1,330.64

VI PEKERJAAN KAYU KAP DAN ATAP

1 Pek. Baja ringan M2 97.88
2 Atap kodok gebang M2 56.54
3 Pekerjaan bubungan M' 22.68

VII PEKERJAAN PLAFOND

1 Pas. Plafond gypsum M2 202.28
2 Pas. List plafond gypsum M' 419.73
VIII PEKERJAAN PINTU, JENDELA DAN KUNCI
1 Kusen pintu dan jendela kamfer 6/12 M' 150.48
2 Daun pintu panil minimalis Bh 12.00
3 Daun pintu kamar mandi Bh 8.00
4 Daun jendela kaca Bh 8.00

IX PEKERJAAN LANTAI
1 Pas. Lantai granit 60x60 M2 175.95
2 Pas. Lantai keramik KM M2 20.09
3 Pas. Dinding keramik KM M2
4
PEKERJAAN PENGECATAN DAN POLITUR
X Pek. Cat tembok M2 1,330.64
1 Finishing tembok fine texture M2
2 Cat plafond M2 202.28
3 Pek. Cat list plafon M2 29.38
4 Politur kusen dengan ultran M' 22.27
5 Politur daun pintu KM / WC Bh 8.00
6 Politur daun jendela kaca Bh 8.00
7
 HARGA SATUAN JUMLAH

Rp 7,500.00 Rp 2,250,000.00
Rp 8,400.00 Rp 2,520,000.00
Rp 47,160.00 Rp 2,823,940.80
Rp 7,593,940.80

Rp 35,650.00 Rp 1,473,771.00
Rp 35,650.00 Rp 2,297,999.00
Rp 132,200.00 Rp 555,768.80
Rp 295,670.00 Rp 2,856,172.20
Rp 469,035.00 Rp 14,361,851.70
Rp 12,550.00 Rp 442,596.67
Rp 21,988,159.37

Rp 132,500.00 Rp 3,373,450.00
Rp 134,500.00 Rp 855,420.00
Rp 4,228,870.00

Rp 785,920.00 Rp 773,345.28
Rp 4,100,223.00 Rp 18,697,016.88
Rp 4,865,400.00 Rp 5,254,632.00
Rp 4,286,304.00 Rp 28,503,921.60
Rp 3,223,844.00 Rp 4,223,235.64
Rp 4,874,006.00 Rp 14,232,097.52
Rp 4,193,061.00 Rp 42,693,747.10
Rp 1,132,733.00 Rp 16,288,700.54
Rp 2,593,778.00 Rp 2,394,057.09
Rp 3,123,844.00 Rp 2,342,883.00
Rp 3,588,298.00 Rp 12,738,457.90
Rp 75,130.00 Rp 9,564,800.30
Rp 1,095,991.00 Rp 4,449,723.46
Rp 2,116,393.00 Rp 16,486,701.47
Rp 178,643,319.79

Rp 211,616.00 Rp 139,423,201.60
Rp 29,493.00 Rp 39,244,565.52
Rp 17,360.00 Rp 23,099,910.40
Rp 201,767,677.52

Rp 275,000.00 Rp 26,915,625.00
Rp 94,150.00 Rp 5,323,241.00
Rp 125,000.00 Rp 2,835,000.00
Rp 35,073,866.00

Rp 113,975.00 Rp 23,054,863.00
Rp 39,776.00 Rp 16,695,180.48
Rp 39,750,043.48
Rp 109,810.00 Rp 16,524,208.80
Rp 1,250,000.00 Rp 15,000,000.00
Rp 875,000.00 Rp 7,000,000.00
Rp 402,632.00 Rp 3,221,056.00
Rp 41,745,264.80

Rp 165,000.00 Rp 29,031,750.00
Rp 125,000.00 Rp 2,511,250.00
Rp 135,600.00 Rp -
Rp 31,543,000.00

Rp 14,575.00 Rp 19,394,078.00
Rp 55,000.00 Rp -
Rp 20,898.00 Rp 4,227,247.44
Rp 17,979.00 Rp 528,223.02
Rp 35,969.00 Rp 801,029.63
Rp 54,155.00 Rp 433,240.00
Rp 107,572.00 Rp 860,576.00
Rp 26,244,394.09

Jumlah
Dibulatkan Rp 588,578,535.84
 Daftar Analisa
No. Uraian Pekerjaan Harga Harga Harga Jumlah
Satuan Upah Bahan Harga
A B C D E F
I PEKERJAAN PERSIAPAN
1 1 M2 PEMBERSIHAN LAPANGAN
0.005 oh Mandor 70,000.00 350.00 350.00
0.100 Pekerjaan 66,500.00 6,650.00 6,650.00
7,000.00 0.00 7,000.00
2 1M2 UITZET / PENGUKURAN
0.050 ho Mandor 75,000.00 3,750.00 0.00 3,750.00
0.010 ho Kepaka Tukang Kayu 65,000.00 650.00 0.00 650.00
0.100 ho Pekerja 35,000.00 3,500.00 0.00 3,500.00
7,900.00 0.00 7,900.00
3 1 M2 PEMASANGAN BOWPLANK
0.012 m3 Kayu usuk 5/7 1,800,000.00 21,600.00 21,600.00
0.020 kg Paku Biasa 2" - 5" 18,000.00 360.00 360.00
0.007 m3 Kayu papan 3/20 2,000,000.00 14,000.00 14,000.00
0.100 ho Pekerja 35,000.00 3,500.00 3,500.00
0.100 oh Tukang Kayu 60,000.00 6,000.00 6,000.00
0.010 oh Kepala Tukang Kayu 65,000.00 650.00 650.00
0.005 oh Mandor 70,000.00 350.00 350.00
10,500.00 35,960.00 46,460.00

II PEKERJAAN PONDASI
1 1 M3 GALIAN TANAH BIASA
0.900 oh Pekerja 35,000.00 31,500.00 31,500.00
0.045 oh Mandor 70,000.00 3,150.00 3,150.00
34,650.00 34,650.00
2 1 M3 PASIR URUG
1.200 m3 Pasir Urug 100,000.00 120,000.00 120,000.00
0.300 oh Pekerja 35,000.00 10,500.00 10,500.00
0.010 oh Mandor 70,000.00 700.00 700.00
11,200.00 120,000.00 131,200.00
3 1 M3 PASANGAN BATU KOSONG
1.200 m3 Batu Belah 15/30 160,000.00 192,000.00 192,000.00
0.432 m3 Pasir Pasang 100,000.00 43,200.00 43,200.00
0.780 ho Pekerja 35,000.00 27,300.00 27,300.00
0.390 ho Tukang Batu 55,000.00 21,450.00 21,450.00
0.039 ho Kepala Tukang Batu 65,000.00 2,535.00 2,535.00
0.039 ho Mandor 70,000.00 2,730.00 2,730.00
54,015.00 235,200.00 289,215.00
4 1 M3 PASANGAN BATU KARANG 1:5
1.200 m3 Batu Karang 125,000.00 150,000.00 150,000.00
136.000 kg Semen Portland 1,080.00 146,880.00 146,880.00
0.544 m3 Pasir Pasang 120,000.00 65,280.00 65,280.00
1.500 ho Pekerja 35,000.00 52,500.00 52,500.00
0.750 ho Tukang Batu 55,000.00 41,250.00 41,250.00
0.075 ho Kepala Tukang Batu 65,000.00 4,875.00 4,875.00
0.075 ho Mandor 70,000.00 5,250.00 5,250.00
103,875.00 362,160.00 466,035.00
5 1 M3 URUGAN TANAH KEMBALI
0.300 ho Pekerja 35,000.00 10,500.00 10,500.00
0.015 ho Mandor 70,000.00 1,050.00 1,050.00
11,550.00 11,550.00

III PEKERJAAN TANAH DAN PASIR

1 1 M3 TANAH URUG DIRATAKAN
1.200 m3 Tanah Urug 100,000.00 120,000.00 120,000.00
0.250 ho Pekerja 35,000.00 8,750.00 8,750.00
0.025 ho Mandor 70,000.00 1,750.00 1,750.00
 10,500.00 120,000.00 130,500.00
2 1 M3 PASIR URUG
1.200 m3 Pasir Urug 100,000.00 120,000.00 120,000.00
0.300 ho Pekerja 35,000.00 10,500.00 10,500.00
0.010 ho Mandor 70,000.00 700.00 700.00
11,200.00 120,000.00 131,200.00

IV PEKERJAAN STRUKTUR DAN BETON

1 1 M3 BETON LANTAI KERJA
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
783,820.00 783,820.00
2 1 M3 BETON PONDASI TELAPAK
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
176.700 kg Pekerjaan Besi Beton 17,680.00 3,124,056.00 3,124,056.00
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
3,907,876.00 3,907,876.00
3 1 M3 BETON KOLOM KAKI PONDASI
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
225.910 kg Pekerjaan Besi Beton 17,680.00 3,994,088.80 3,994,088.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,863,003.80 4,863,003.80
4 1 M3 BETON SLOOF (Fe 192.7 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
192.720 kg Pekerjaan Besi Beton 17,680.00 3,407,289.60 3,407,289.60
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,276,204.60 4,276,204.60
5 1 M3 BETON SLOOF PRAKTIS
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
106.560 kg Pekerjaan Besi Beton 17,680.00 1,883,980.80 1,883,980.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
2,752,895.80 2,752,895.80
6 1 M3 BETON KOLOM STRUKTUR LANTAI (Fe 225.91 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
225.910 kg Pekerjaan Besi Beton 17,680.00 3,994,088.80 3,994,088.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,863,003.80 4,863,003.80
7 1 m3 BETON BALOK (Fe 187.45 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
187.450 kg Pekerjaan Besi Beton 17,680.00 3,314,116.00 3,314,116.00
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,183,031.00 4,183,031.00
8 1 m3 BETON KOLOM PRAKTIS (Fe 126.97 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
126.970 kg Pekerjaan Besi Beton 17,680.00 2,244,829.60 2,244,829.60
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
3,113,744.60 3,113,744.60
9 1 m3 BETON KOLOM STRUKTUR LANTAI 2 (Fe 152.68 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
152.680 kg Pekerjaan Besi Beton 17,680.00 2,699,382.40 2,699,382.40
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
3,568,297.40 3,568,297.40
10 1 M3 BETON RABAT LANTAI
14.500 kg Semen Prtland 1,080.00 15,660.00 15,660.00
0.028 m3 Pasir Cor 115,000.00 3,220.00 3,220.00
0.046 m3 Batu Koral 120,000.00 5,520.00 5,520.00
0.800 ho Tukang Batu 55,000.00 44,000.00 44,000.00
0.070 ho Pekerja 35,000.00 2,450.00 2,450.00
0.004 ho Mandor 70,000.00 280.00 280.00
46,730.00 24,400.00 71,130.00
11 1 M3 BETON PLAT ATAP (Fe 11.48 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
11.480 kg Pekerjaan Besi Beton 17,680.00 202,966.40 202,966.40
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
 1,071,881.40 1,071,881.40
12 1 M3 BETON PLAT LANTAI (Fe 13.79 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
13.790 kg Pekerjaan Besi Beton 17,680.00 243,807.20 243,807.20
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
1,112,722.20 1,112,722.20
13 1 M3 BETON TANGGA (Fe 96.994 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
96.994 kg Pekerjaan Besi Beton 17,680.00 1,714,853.92 1,714,853.92
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
2,583,768.92 2,583,768.92
14 1 M3 BETON RING PRAKTIS (Fe 69.71 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
69.710 kg Pekerjaan Besi Beton 17,680.00 1,232,472.80 1,232,472.80
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
2,016,292.80 2,016,292.80

V PEKERJAAN PASANGAN LANTAI DAN DINDING

1 1 M2 PAS. BATA MERAH TEBAL I BATA 1 : 5
140.000 bh Bata Merah 5x11x22 1,000.00 140,000.00 140,000.00
22.200 kg Semen Portland 1,080.00 23,976.00 23,976.00
0.102 m2 Pasir Pasang 120,000.00 12,240.00 12,240.00
0.600 oh Pekerja 35,000.00 21,000.00 21,000.00
0.200 oh Tukang Batu 55,000.00 11,000.00 11,000.00
0.020 oh Kepala Tukang Batu 65,000.00 1,300.00 1,300.00
0.030 oh Mandor 70,000.00 2,100.00 2,100.00
35,400.00 36,216.00 211,616.00
2 1 M2 PEK. PLESTERAN 1 : 5 TEBAL 15 MM
5.184 kg Semen Portland 1,080.00 5,598.72 5,598.72
0.026 M3 Pasir Pasang 120,000.00 3,120.00 3,120.00
0.300 oh Pekerja 35,000.00 10,500.00 10,500.00
0.150 oh Tukang Batu 55,000.00 8,250.00 8,250.00
0.015 oh Kepala Tukang Batu 65,000.00 975.00 975.00
0.015 oh Mandor 70,000.00 1,050.00 1,050.00
20,775.00 8,718.72 29,493.72
3 1 M2 PEK. ACIAN
3.250 kg Semen Portland 1,080.00 3,510.00 3,510.00
0.200 ho Pekerja 35,000.00 7,000.00 7,000.00
0.100 ho Tukang Batu 55,000.00 5,500.00 5,500.00
0.010 ho Kepala Tukang Batu 65,000.00 650.00 650.00
0.010 ho Mandor 70,000.00 700.00 700.00
13,850.00 3,510.00 17,360.00
4 1 M2 PEK. DINDING PALIMANA (PUTIH)
1.200 m2 Batu Alam Palimanan 120,000.00 144,000.00 144,000.00
0.480 kg Semen Portland 1,080.00 518.40 518.40
0.010 m3 Pasir Pasang 120,000.00 1,200.00 1,200.00
1.000 ho Pekerja 35,000.00 35,000.00 35,000.00
0.500 ho Tukang Batu 55,000.00 27,500.00 27,500.00
0.050 ho Kepala Tukang Batu 65,000.00 3,250.00 3,250.00
0.050 ho Mandor 70,000.00 3,500.00 3,500.00
69,250.00 1,718.40 214,968.40
5 1 M2 PEK. DINDING BATU PILAH (ANDESIT)
1.500 m2 Batu Pilah Andesit 85,000.00 127,500.00 127,500.00
0.480 kg Semen Portland 1,080.00 518.40 518.40
0.010 m3 Pasir Pasang 120,000.00 1,200.00 1,200.00
1.000 ho Pekerja 35,000.00 35,000.00 35,000.00
0.500 ho Tukang Batu 55,000.00 27,500.00 27,500.00
0.050 ho Kepala Tukang Batu 65,000.00 3,250.00 3,250.00
0.050 ho Mandor 70,000.00 3,500.00 3,500.00
69,250.00 1,718.40 198,468.40
6 1 M3 PEK. ORNAMEN KAYU I
0.013 m3 Bingkarai 4/6x400 9,500,000.00 123,500.00 123,500.00
0.200 kg Paku Biasa 2" - 5" 15,000.00 3,000.00 3,000.00
0.004 ho Tukang Kayu 60,000.00 240.00 240.00
 0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.100 ho Pekerja 40,000.00 4,000.00 4,000.00
0.050 ho Mandor 75,000.00 3,750.00 3,750.00
24,240.00 126,500.00 150,740.00
7 1 M3 PEK. ORNAMEN KAYU I
0.020 m3 Bingkarai 5/7x400 9,500,000.00 190,000.00 190,000.00
0.200 kg Paku Biasa 2" - 5" 15,000.00 3,000.00 3,000.00
0.004 ho Tukang Kayu 60,000.00 240.00 240.00
0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.100 ho Pekerja 40,000.00 4,000.00 4,000.00
0.050 ho Mandor 75,000.00 3,750.00 3,750.00
24,240.00 193,000.00 217,240.00

VI PEKERJAAN ATAP
1 1 M2 PEK. ATAP GENTENG EX. KODOK GEBANG
25.000 bj Genteng Kodok Gebang 2,750.00 68,750.00 68,750.00
0.100 ho Tukang Kayu 60,000.00 6,000.00 6,000.00
0.010 ho Kepala Tukang Kayu 65,000.00 650.00 650.00
0.200 ho Pekerja 40,000.00 8,000.00 8,000.00
0.010 ho Mandor 75,000.00 750.00 750.00
15,400.00 68,750.00 84,150.00

VII PEKERJAAN PLAFOND

1 1 M2 PAS. PLAFOND CALSIBOARD
0.500 lbr calsiboard 6 mm 98,000.00 49,000.00 49,000.00
0.200 kg Paku Reng 15,000.00 3,000.00 3,000.00
0.200 ho Tukang Kayu 55,000.00 11,000.00 11,000.00
0.020 ho Kepala Tukang Kayu 65,000.00 1,300.00 1,300.00
0.500 ho Pekerja 35,000.00 17,500.00 17,500.00
0.025 ho Mandor 75,000.00 1,875.00 1,875.00
31,675.00 52,000.00 83,675.00
2 1 M' PAS. LIST PLAFOND DIPROFIL
1.100 lbr List Kayu Kamfer 3/5x400 16,455.58 18,101.14 18,101.14
0.200 kg Paku Reng 15,000.00 3,000.00 3,000.00
0.150 ho Tukang Kayu 60,000.00 9,000.00 9,000.00
0.020 ho Kepala Tukang Kayu 65,000.00 1,300.00 1,300.00
0.075 ho Pekerja 40,000.00 3,000.00 3,000.00
0.005 ho Mandor 75,000.00 375.00 375.00
13,675.00 21,101.14 34,776.14

VIII PEKERJAAN PINTU DAN JENDELA

1 1 M3 PEK. KUSEN KAYU KAMFER
0.011 m3 Kayu Kamfer Balok 7,500,000.00 82,500.00 82,500.00
0.020 kg Paku 15,000.00 300.00 300.00
0.020 bh Lem Fox 11,000.00 220.00 220.00
0.360 ho Tukang Kayu 55,000.00 19,800.00 19,800.00
0.036 ho Kepala Tukang Kayu 65,000.00 2,340.00 2,340.00
0.120 ho Pekerja 35,000.00 4,200.00 4,200.00
0.006 ho Mandor 75,000.00 450.00 450.00
26,790.00 83,020.00 109,810.00
2 1 BH DAUN PINTU TEAKWOOD ALUMINIUMKULIT JERUK
0.750 btg Kayu Kamfer Papan 3/30x40 314,079.42 235,559.57 235,559.57
1.000 lbr Teakwood (0,90x2,00) m2 63,000.00 63,000.00 63,000.00
1.000 lbr Plywood Aluminium KJ. 75,000.00 75,000.00 75,000.00
0.350 kg Paku 15,000.00 5,250.00 5,250.00
0.025 kg Lem Fox 11,000.00 275.00 275.00
2.000 ps Engsel Daun Pintu ARCH 4" 20,000.00 40,000.00 40,000.00
1.000 bh Kunci Sang Hae 2x Putar 60,000.00 60,000.00 60,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
1.000 bh Kait Angin 10,000.00 10,000.00 10,000.00
2.400 ho Tukang Kayu 55,000.00 132,000.00 132,000.00
0.056 ho Kepala Tukang Kayu 65,000.00 3,640.00 3,640.00
1.200 ho Pekerja 35,000.00 42,000.00 42,000.00
0.008 ho Mandor 75,000.00 600.00 600.00
 178,240.00 497,084.57 675,324.57
3 1 BH DAUN PINTU DOUBLE MEGATICK
0.750 btg Kayu Kamfer Papan 3/30x40 314,079.42 235,559.57 235,559.57
2.000 lbr Teakwood (1,00x2,40) m2 100,000.00 200,000.00 200,000.00
0.350 kg Paku 15,000.00 5,250.00 5,250.00
0.025 kg Lem Fox 11,000.00 275.00 275.00
2.000 ps Engsel Daun Pintu ARCH 4" 20,000.00 40,000.00 40,000.00
1.000 bh Kunci Sang Hae 2x Putar 60,000.00 60,000.00 60,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
1.000 bh Kait Angin 10,000.00 10,000.00 10,000.00
2.400 ho Tukang Kayu 55,000.00 132,000.00 132,000.00
0.056 ho Kepala Tukang Kayu 65,000.00 3,640.00 3,640.00
1.200 ho Pekerja 35,000.00 42,000.00 42,000.00
0.008 ho Mandor 75,000.00 600.00 600.00
178,240.00 559,084.57 737,324.57
4 1 BH DAUN JENDELA PANEL KACA 5 MM
1.000 btg Kayu Kamfer Papan 3/30x40 104,441.78 104,441.78 104,441.78
0.700 lbr Kaca Bening 75,000.00 52,500.00 52,500.00
0.250 kg Paku 15,000.00 3,750.00 3,750.00
0.020 kg Lem Fox 11,000.00 220.00 220.00
1.000 ps Engsel Daun Pintu ARCH 3" 18,000.00 18,000.00 18,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
2.000 bh Kait Angin 10,000.00 20,000.00 20,000.00
2.500 ho Tukang Kayu 55,000.00 137,500.00 137,500.00
0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.750 ho Pekerja 35,000.00 26,250.00 26,250.00
0.075 ho Mandor 75,000.00 5,625.00 5,625.00
185,625.00 206,911.78 392,536.78

IX PEKERJAAN LANTAI
1 1 M2 PEK. LANTAI GERANIT
1.200 m2 Granit 60x60 37,000.00 44,400.00 44,400.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.045 m2 Pasir Pasang 120,000.00 5,400.00 5,400.00
1.500 kg Semen Warna 12,000.00 18,000.00 18,000.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 68,448.00 116,923.00
2 1 M' PEK. PLIN GERANIT
0.120 m2 Granit 60x60 350,000.00 42,000.00 42,000.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.002 m2 Pasir Pasang 120,000.00 240.00 240.00
0.060 kg Semen Warna 12,000.00 720.00 720.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 43,608.00 92,083.00
3 1 M' PEK. PAS. LANTAI KERAMIK 20X20
1.200 m2 Keramik 20x20 40,000.00 48,000.00 48,000.00
0.012 kg Semen Portland 1,080.00 12.96 12.96
0.010 m2 Pasir Pasang 120,000.00 1,200.00 1,200.00
0.060 kg Semen Warna 12,000.00 720.00 720.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 49,932.96 98,407.96
4 1 M' PEK. PAS. DINDING KERAMIK 20X25
1.200 m2 Keramik 20x25 45,000.00 54,000.00 54,000.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.045 m2 Pasir Pasang 120,000.00 5,400.00 5,400.00
 1.620 kg Semen Warna 12,000.00 19,440.00 19,440.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 79,488.00 127,963.00

X PEKERJAAN PENGECATAN DAN POLITUR

1 1 M2 MENGECAT TEMBOK (PLAMUR, 1X DASAR + 2X PENGECATAN)
0.100 kg Cat Dasar 21,000.00 2,100.00 2,100.00
0.260 kg Cat Penutup 2x 21,000.00 5,460.00 5,460.00
0.100 lbr Plamiur Tembok 12,500.00 1,250.00 1,250.00
0.063 ho Tukang Cat 55,000.00 3,465.00 3,465.00
0.006 ho Kepala TukangCat 65,000.00 390.00 390.00
0.020 ho Pekerja 35,000.00 700.00 700.00
0.003 ho Mandor 70,000.00 210.00 210.00
4,765.00 8,810.00 13,575.00
2 1 M2 MENGECAT PLAFOND (PLAMUR + 2X PENGECATAN)
0.444 kg Cat Dasar 21,000.00 9,324.00 9,324.00
0.250 kg Plamiur Tembok 12,500.00 3,125.00 3,125.00
1.000 lbr Amplas 200 3,000.00 3,000.00 3,000.00
0.028 ho Tukang Cat 55,000.00 1,540.00 1,540.00
0.006 ho Kepala TukangCat 65,000.00 390.00 390.00
0.020 ho Pekerja 35,000.00 700.00 700.00
0.003 ho Mandor 70,000.00 210.00 210.00
2,840.00 15,449.00 18,289.00
3 1 M' MENGECAT LIST PLAFOND
0.222 kg Cat Dasar 21,000.00 4,662.00 4,662.00
0.125 kg Plamiur Tembok 12,500.00 1,562.50 1,562.50
0.500 lbr Amplas 200 3,000.00 1,500.00 1,500.00
0.014 ho Tukang Cat 55,000.00 770.00 770.00
0.015 ho Kepala TukangCat 65,000.00 975.00 975.00
0.090 ho Pekerja 35,000.00 3,150.00 3,150.00
0.048 ho Mandor 70,000.00 3,360.00 3,360.00
8,255.00 7,724.50 15,979.50
4 1 M2 MENGECAT KUSEN DENGAN ULTRAN
0.444 kg Cat Dasar 21,000.00 9,324.00 9,324.00
0.250 kg Plamiur 12,500.00 3,125.00 3,125.00
1.000 lbr Amplas 200 3,000.00 3,000.00 3,000.00
0.028 ho Tukang Cat 55,000.00 1,540.00 1,540.00
0.030 ho Kepala TukangCat 65,000.00 1,950.00 1,950.00
0.180 ho Pekerja 35,000.00 6,300.00 6,300.00
0.096 ho Mandor 70,000.00 6,720.00 6,720.00
16,510.00 15,449.00 31,959.00
5 1 M2 POLITURAN DAUN PINTU KAMAR MANDI
0.200 lbr Amplas 200 3,500.00 700.00 700.00
0.005 kg Kain Kaos 12,000.00 60.00 60.00
0.070 kg Wood Filler 25,000.00 1,750.00 1,750.00
0.100 kg Sending Sealer 38,000.00 3,800.00 3,800.00
0.150 kg Minyak Cat / Afduner 17,000.00 2,550.00 2,550.00
0.500 kg Tinner A 21,000.00 10,500.00 10,500.00
0.150 kg Teak / Gloss / Dop 38,000.00 5,700.00 5,700.00
0.200 kg Wood Stain 50,000.00 10,000.00 10,000.00
0.113 ho Tukang Cat 55,000.00 6,215.00 6,215.00
0.113 ho Kepala TukangCat 65,000.00 7,345.00 7,345.00
0.025 ho Pekerja 35,000.00 875.00 875.00
0.038 ho Mandor 70,000.00 2,660.00 2,660.00
17,095.00 35,060.00 52,155.00
6 1 M2 POLITURAN DAUN JENDELA PANIL KACA
1.125 lbr Amplas 200 3,500.00 3,937.50 3,937.50
0.282 kg Kain Kaos 12,000.00 3,384.00 3,384.00
0.169 kg Wood Filler 25,000.00 4,225.00 4,225.00
0.169 kg Sending Sealer 38,000.00 6,422.00 6,422.00
0.169 kg Minyak Cat / Afduner 17,000.00 2,873.00 2,873.00
 1.125 kg Tinner A 21,000.00 23,625.00 23,625.00
0.225 kg Teak / Gloss / Dop 38,000.00 8,550.00 8,550.00
0.225 kg Wood Stain 50,000.00 11,250.00 11,250.00
0.253 ho Tukang Cat 55,000.00 13,915.00 13,915.00
0.253 ho Kepala TukangCat 65,000.00 16,445.00 16,445.00
0.057 ho Pekerja 35,000.00 1,995.00 1,995.00
0.085 ho Mandor 70,000.00 5,950.00 5,950.00
38,305.00 64,266.50 102,571.50

XI INSTALASI PEMIPAAN DAN PLUMBING

1 1 M' PASANG PIPA AIR BERSIH
0.250 M3 Upah Galian Tanah 28,125.00 7,031.25 7,031.25
0.200 ljr Pipa PVC D 3/4" 37,500.00 7,500.00 7,500.00
0.200 bh Sock Sambung D 3/4" 3,500.00 700.00 700.00
0.200 bh Knee Galvanis D 3/4" 3,500.00 700.00 700.00
0.200 bh T Galvanish 3/4" 3,500.00 700.00 700.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa Galvanish 12,000.00 12,000.00 12,000.00
12,000.00 32,881.25 44,881.25
2 1 M' PASANG PIPA AIR KOTOR
0.250 M3 Upah Galian Tanah 28,125.00 7,031.25 7,031.25
0.200 ljr Pipa PVC D 4" 121,000.00 24,200.00 24,200.00
0.200 bh Sock Sambung D 4" 12,000.00 2,400.00 2,400.00
0.200 bh Knee Galvanis D 4" 20,000.00 4,000.00 4,000.00
0.200 bh T Galvanish 4" 22,000.00 4,400.00 4,400.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa 12,000.00 12,000.00 12,000.00
19,031.25 51,250.00 70,281.25
3 1 M' PASANG PIPA AIR PANAS
0.200 ljr Pipa Galvanis D 3/4" 35,000.00 7,000.00 7,000.00
0.200 bh Sock Sambung D 3/4" 7,500.00 1,500.00 1,500.00
0.200 bh Knee Galvanis D 3/4" 7,500.00 1,500.00 1,500.00
0.200 bh T Galvanish 4" 7,500.00 1,500.00 1,500.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa 22,500.00 22,500.00 22,500.00
22,500.00 27,750.00 50,250.00
4 WATER HITTER
1.000 bh Water Hitter Ariston 2,409,000.00 2,409,000.00 2,409,000.00
1.000 ls Upah Pasang 500,000.00 500,000.00 500,000.00
500,000.00 2,409,000.00 2,909,000.00
5 WASTAFEL
1.000 bh Wastafel Toto 1,200,000.00 1,200,000.00 1,200,000.00
1.000 ls Upah Pasang 250,000.00 250,000.00 250,000.00
250,000.00 1,200,000.00 1,450,000.00
6 1 BH SEPTICKTANK DAN PERESAPAN
10.000 unit Upah Galian Tanah 28,125.00 281,250.00 281,250.00
18.000 m2 Pasangan Batako 50,187.50 903,375.00 903,375.00
18.000 zak Plesteran dan Acian 51,707.00 930,726.00 930,726.00
10.000 kg Ijuk Bersih 7,000.00 70,000.00 70,000.00
0.560 m3 Batu Koral Beton 150,000.00 84,000.00 84,000.00
0.504 m3 Beton Plat Decker 2,316,837.50 1,167,686.10 1,167,686.10
1.000 unit Upah Pekerjaan 750,000.00 750,000.00 750,000.00
1,031,250.00 3,155,787.10 4,187,037.10

XII INSTALASI LISTRIK

1 I UNIT PAS. LAMPU DOWNLIGHT
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Rumah Lampu Evaco 140,000.00 140,000.00 140,000.00
1.000 bh Lampu Philips 18 Watt 35,000.00 35,000.00 35,000.00
1.000 ttk Upah Pasang 70,000.00 70,000.00 70,000.00
70,000.00 328,000.00 398,000.00
2 I UNIT PAS. STOP KONTAK
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Stop Kontak Ex. Clipsal 45,000.00 45,000.00 45,000.00
1.000 ttk Upah Pasang 70,000.00 70,000.00 70,000.00
70,000.00 198,000.00 268,000.00
3 I UNIT PAS. SAKLAR
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Saklar Ex. Clipsal 40,000.00 40,000.00 40,000.00
1.000 ttk Upah Pasang 50,000.00 50,000.00 50,000.00
50,000.00 193,000.00 243,000.00
4 1 GROUP PASANG SKRING BOX MCB
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
1.000 bh Skring Box 60,000.00 60,000.00 60,000.00
1.000 bh Sekering 10,000.00 10,000.00 10,000.00
2.000 bh MCB 85,000.00 170,000.00 170,000.00
1.000 ls Upah Pasang 150,000.00 150,000.00 150,000.00
150,000.00 267,500.00 417,500.00
5 1 UNIT KWH METER
2.000 ljr Pipa Listrik D 5/8" 27,500.00 55,000.00 55,000.00
4.000 bh MCB 85,000.00 340,000.00 340,000.00
10.000 m' Kabel NYM 4 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 ls Upah Pasang 175,000.00 175,000.00 175,000.00
175,000.00 519,000.00 694,000.00
6 PASANG JARINGAN INATALASI LISTRIK
1.000 ttk Pasang titik lampu 24,200.00 24,200.00 24,200.00
1.000 bh Pasang titik stop Kontak Clip 2,409,000.00 2,409,000.00 2,409,000.00
1.000 bh Pasang Arde Pancang 250,000.00 250,000.00 250,000.00
1.000 bh Pasang Sekering MCB 45,000.00 45,000.00 45,000.00
1.000 bh Pasang Operspaning 250,000.00 250,000.00 250,000.00
1.000 ls Pembayaran BP + UJL di PL 500,000.00 500,000.00 500,000.00
1.000 unit Jasa Pemborong 250,000.00 250,000.00 250,000.00
250,000.00 3,478,200.00 3,728,200.00
1 M2 PEKERJAAN BEGESTING LANTAI KERJA
0.040 m3 Kayu usuk Lokal 1,800,000.00 72,000.00 72,000.00
0.400 kg Paku 18,000.00 7,200.00 7,200.00
0.340 lbr Multipleks 9 mm 110,000.00 37,400.00 37,400.00
0.400 kg Paku 19,300.00 7,720.00 7,720.00
0.330 ho Tukang Kayu 55,000.00 18,150.00 18,150.00
0.033 ho Kepala Tukang Kayu 65,000.00 2,145.00 2,145.00
0.660 ho Pekerja 35,000.00 23,100.00 23,100.00
0.033 ho Mandor 75,000.00 2,475.00 2,475.00
45,870.00 52,320.00 170,190.00

1 M3 BETON COR 1 : 2 : 3
6.600 zak Semen 52,500.00 346,500.00 346,500.00
0.312 m3 Pasir Cor 150,000.00 46,800.00 46,800.00
0.468 m3 Koral 150,000.00 70,200.00 70,200.00
0.800 ho Tukang Batu 45,000.00 36,000.00 36,000.00
0.080 ho Kepala Tukang Batu 60,000.00 4,800.00 4,800.00
5.300 ho Pekerja 35,000.00 185,500.00 185,500.00
0.119 ho Mandor 75,000.00 8,925.00 8,925.00
235,225.00 463,500.00 698,725.00

PEMBESIAN 1 KG DGN BESI POLOS / ULIR

1.050 kg Besi Beton 8,000.00 8,400.00 8,400.00
0.150 kg Kawat Beton 12,500.00 1,875.00 1,875.00
0.070 ho Pekerja 35,000.00 2,450.00 2,450.00
0.070 ho Tukang Besi 60,000.00 4,200.00 4,200.00
0.007 ho Kepala Tukang Besi 65,000.00 455.00 455.00
0.004 ho Mandor 75,000.00 300.00 300.00
7,405.00 10,275.00 17,680.00
op
 Daftar Analisa
No. Uraian Pekerjaan Harga Harga Harga Jumlah
Satuan Upah Bahan Harga
A B C D E F
I PEKERJAAN PERSIAPAN
1 1 M2 PEMBERSIHAN LAPANGAN
0.005 oh Mandor 70,000.00 350.00 350.00
0.100 Pekerjaan 66,500.00 6,650.00 6,650.00
7,000.00 0.00 7,000.00
2 1M2 UITZET / PENGUKURAN
0.050 ho Mandor 75,000.00 3,750.00 0.00 3,750.00
0.010 ho Kepaka Tukang Kayu 65,000.00 650.00 0.00 650.00
0.100 ho Pekerja 35,000.00 3,500.00 0.00 3,500.00
7,900.00 0.00 7,900.00
3 1 M2 PEMASANGAN BOWPLANK
0.012 m3 Kayu usuk 5/7 1,800,000.00 21,600.00 21,600.00
0.020 kg Paku Biasa 2" - 5" 18,000.00 360.00 360.00
0.007 m3 Kayu papan 3/20 2,000,000.00 14,000.00 14,000.00
0.100 ho Pekerja 35,000.00 3,500.00 3,500.00
0.100 oh Tukang Kayu 60,000.00 6,000.00 6,000.00
0.010 oh Kepala Tukang Kayu 65,000.00 650.00 650.00
0.005 oh Mandor 70,000.00 350.00 350.00
10,500.00 35,960.00 46,460.00

II PEKERJAAN PONDASI
1 1 M3 GALIAN TANAH BIASA
0.900 oh Pekerja 35,000.00 31,500.00 31,500.00
0.045 oh Mandor 70,000.00 3,150.00 3,150.00
34,650.00 34,650.00
2 1 M3 PASIR URUG
1.200 m3 Pasir Urug 100,000.00 120,000.00 120,000.00
0.300 oh Pekerja 35,000.00 10,500.00 10,500.00
0.010 oh Mandor 70,000.00 700.00 700.00
11,200.00 120,000.00 131,200.00
3 1 M3 PASANGAN BATU KOSONG
1.200 m3 Batu Belah 15/30 160,000.00 192,000.00 192,000.00
0.432 m3 Pasir Pasang 100,000.00 43,200.00 43,200.00
0.780 ho Pekerja 35,000.00 27,300.00 27,300.00
0.390 ho Tukang Batu 55,000.00 21,450.00 21,450.00
0.039 ho Kepala Tukang Batu 65,000.00 2,535.00 2,535.00
0.039 ho Mandor 70,000.00 2,730.00 2,730.00
54,015.00 235,200.00 289,215.00
4 1 M3 PASANGAN BATU KARANG 1:5
1.200 m3 Batu Karang 125,000.00 150,000.00 150,000.00
136.000 kg Semen Portland 1,080.00 146,880.00 146,880.00
0.544 m3 Pasir Pasang 120,000.00 65,280.00 65,280.00
1.500 ho Pekerja 35,000.00 52,500.00 52,500.00
0.750 ho Tukang Batu 55,000.00 41,250.00 41,250.00
0.075 ho Kepala Tukang Batu 65,000.00 4,875.00 4,875.00
0.075 ho Mandor 70,000.00 5,250.00 5,250.00
103,875.00 362,160.00 466,035.00
5 1 M3 URUGAN TANAH KEMBALI
0.300 ho Pekerja 35,000.00 10,500.00 10,500.00
0.015 ho Mandor 70,000.00 1,050.00 1,050.00
11,550.00 11,550.00

III PEKERJAAN TANAH DAN PASIR

1 1 M3 TANAH URUG DIRATAKAN
1.200 m3 Tanah Urug 100,000.00 120,000.00 120,000.00
0.250 ho Pekerja 35,000.00 8,750.00 8,750.00
0.025 ho Mandor 70,000.00 1,750.00 1,750.00
 10,500.00 120,000.00 130,500.00
2 1 M3 PASIR URUG
1.200 m3 Pasir Urug 100,000.00 120,000.00 120,000.00
0.300 ho Pekerja 35,000.00 10,500.00 10,500.00
0.010 ho Mandor 70,000.00 700.00 700.00
11,200.00 120,000.00 131,200.00

IV PEKERJAAN STRUKTUR DAN BETON

1 1 M3 BETON LANTAI KERJA
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
783,820.00 783,820.00
2 1 M3 BETON PONDASI TELAPAK
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
176.700 kg Pekerjaan Besi Beton 17,680.00 3,124,056.00 3,124,056.00
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
3,907,876.00 3,907,876.00
3 1 M3 BETON KOLOM KAKI PONDASI
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
225.910 kg Pekerjaan Besi Beton 17,680.00 3,994,088.80 3,994,088.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,863,003.80 4,863,003.80
4 1 M3 BETON SLOOF (Fe 192.7 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
192.720 kg Pekerjaan Besi Beton 17,680.00 3,407,289.60 3,407,289.60
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,276,204.60 4,276,204.60
5 1 M3 BETON SLOOF PRAKTIS
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
106.560 kg Pekerjaan Besi Beton 17,680.00 1,883,980.80 1,883,980.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
2,752,895.80 2,752,895.80
6 1 M3 BETON KOLOM STRUKTUR LANTAI (Fe 225.91 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
225.910 kg Pekerjaan Besi Beton 17,680.00 3,994,088.80 3,994,088.80
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,863,003.80 4,863,003.80
7 1 m3 BETON BALOK (Fe 187.45 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
187.450 kg Pekerjaan Besi Beton 17,680.00 3,314,116.00 3,314,116.00
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
4,183,031.00 4,183,031.00
8 1 m3 BETON KOLOM PRAKTIS (Fe 126.97 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
126.970 kg Pekerjaan Besi Beton 17,680.00 2,244,829.60 2,244,829.60
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
3,113,744.60 3,113,744.60
9 1 m3 BETON KOLOM STRUKTUR LANTAI 2 (Fe 152.68 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
152.680 kg Pekerjaan Besi Beton 17,680.00 2,699,382.40 2,699,382.40
1.000 m3 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
3,568,297.40 3,568,297.40
10 1 M3 BETON RABAT LANTAI
14.500 kg Semen Prtland 1,080.00 15,660.00 15,660.00
0.028 m3 Pasir Cor 115,000.00 3,220.00 3,220.00
0.046 m3 Batu Koral 120,000.00 5,520.00 5,520.00
0.800 ho Tukang Batu 55,000.00 44,000.00 44,000.00
0.070 ho Pekerja 35,000.00 2,450.00 2,450.00
0.004 ho Mandor 70,000.00 280.00 280.00
46,730.00 24,400.00 71,130.00
11 1 M3 BETON PLAT ATAP (Fe 11.48 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
11.480 kg Pekerjaan Besi Beton 17,680.00 202,966.40 202,966.40
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
 1,071,881.40 1,071,881.40
12 1 M3 BETON PLAT LANTAI (Fe 13.79 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
13.790 kg Pekerjaan Besi Beton 17,680.00 243,807.20 243,807.20
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
1,112,722.20 1,112,722.20
13 1 M3 BETON TANGGA (Fe 96.994 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
96.994 kg Pekerjaan Besi Beton 17,680.00 1,714,853.92 1,714,853.92
1.000 m2 Pekerjaan Begesting 170,190.00 170,190.00 170,190.00
2,583,768.92 2,583,768.92
14 1 M3 BETON RING PRAKTIS (Fe 69.71 kg)
1.000 m3 Beton Cor 1;2:3 698,725.00 698,725.00 698,725.00
69.710 kg Pekerjaan Besi Beton 17,680.00 1,232,472.80 1,232,472.80
0.500 m2 Pekerjaan Begesting 170,190.00 85,095.00 85,095.00
2,016,292.80 2,016,292.80

V PEKERJAAN PASANGAN LANTAI DAN DINDING

1 1 M2 PAS. BATA MERAH TEBAL I BATA 1 : 5
140.000 bh Bata Merah 5x11x22 1,000.00 140,000.00 140,000.00
22.200 kg Semen Portland 1,080.00 23,976.00 23,976.00
0.102 m2 Pasir Pasang 120,000.00 12,240.00 12,240.00
0.600 oh Pekerja 35,000.00 21,000.00 21,000.00
0.200 oh Tukang Batu 55,000.00 11,000.00 11,000.00
0.020 oh Kepala Tukang Batu 65,000.00 1,300.00 1,300.00
0.030 oh Mandor 70,000.00 2,100.00 2,100.00
35,400.00 36,216.00 211,616.00
2 1 M2 PEK. PLESTERAN 1 : 5 TEBAL 15 MM
5.184 kg Semen Portland 1,080.00 5,598.72 5,598.72
0.026 M3 Pasir Pasang 120,000.00 3,120.00 3,120.00
0.300 oh Pekerja 35,000.00 10,500.00 10,500.00
0.150 oh Tukang Batu 55,000.00 8,250.00 8,250.00
0.015 oh Kepala Tukang Batu 65,000.00 975.00 975.00
0.015 oh Mandor 70,000.00 1,050.00 1,050.00
20,775.00 8,718.72 29,493.72
3 1 M2 PEK. ACIAN
3.250 kg Semen Portland 1,080.00 3,510.00 3,510.00
0.200 ho Pekerja 35,000.00 7,000.00 7,000.00
0.100 ho Tukang Batu 55,000.00 5,500.00 5,500.00
0.010 ho Kepala Tukang Batu 65,000.00 650.00 650.00
0.010 ho Mandor 70,000.00 700.00 700.00
13,850.00 3,510.00 17,360.00
4 1 M2 PEK. DINDING PALIMANA (PUTIH)
1.200 m2 Batu Alam Palimanan 120,000.00 144,000.00 144,000.00
0.480 kg Semen Portland 1,080.00 518.40 518.40
0.010 m3 Pasir Pasang 120,000.00 1,200.00 1,200.00
1.000 ho Pekerja 35,000.00 35,000.00 35,000.00
0.500 ho Tukang Batu 55,000.00 27,500.00 27,500.00
0.050 ho Kepala Tukang Batu 65,000.00 3,250.00 3,250.00
0.050 ho Mandor 70,000.00 3,500.00 3,500.00
69,250.00 1,718.40 214,968.40
5 1 M2 PEK. DINDING BATU PILAH (ANDESIT)
1.500 m2 Batu Pilah Andesit 85,000.00 127,500.00 127,500.00
0.480 kg Semen Portland 1,080.00 518.40 518.40
0.010 m3 Pasir Pasang 120,000.00 1,200.00 1,200.00
1.000 ho Pekerja 35,000.00 35,000.00 35,000.00
0.500 ho Tukang Batu 55,000.00 27,500.00 27,500.00
0.050 ho Kepala Tukang Batu 65,000.00 3,250.00 3,250.00
0.050 ho Mandor 70,000.00 3,500.00 3,500.00
69,250.00 1,718.40 198,468.40
6 1 M3 PEK. ORNAMEN KAYU I
0.013 m3 Bingkarai 4/6x400 9,500,000.00 123,500.00 123,500.00
0.200 kg Paku Biasa 2" - 5" 15,000.00 3,000.00 3,000.00
0.004 ho Tukang Kayu 60,000.00 240.00 240.00
 0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.100 ho Pekerja 40,000.00 4,000.00 4,000.00
0.050 ho Mandor 75,000.00 3,750.00 3,750.00
24,240.00 126,500.00 150,740.00
7 1 M3 PEK. ORNAMEN KAYU I
0.020 m3 Bingkarai 5/7x400 9,500,000.00 190,000.00 190,000.00
0.200 kg Paku Biasa 2" - 5" 15,000.00 3,000.00 3,000.00
0.004 ho Tukang Kayu 60,000.00 240.00 240.00
0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.100 ho Pekerja 40,000.00 4,000.00 4,000.00
0.050 ho Mandor 75,000.00 3,750.00 3,750.00
24,240.00 193,000.00 217,240.00

VI PEKERJAAN ATAP
1 1 M2 PEK. ATAP GENTENG EX. KODOK GEBANG
25.000 bj Genteng Kodok Gebang 2,750.00 68,750.00 68,750.00
0.100 ho Tukang Kayu 60,000.00 6,000.00 6,000.00
0.010 ho Kepala Tukang Kayu 65,000.00 650.00 650.00
0.200 ho Pekerja 40,000.00 8,000.00 8,000.00
0.010 ho Mandor 75,000.00 750.00 750.00
15,400.00 68,750.00 84,150.00

VII PEKERJAAN PLAFOND

1 1 M2 PAS. PLAFOND CALSIBOARD
0.500 lbr calsiboard 6 mm 98,000.00 49,000.00 49,000.00
0.200 kg Paku Reng 15,000.00 3,000.00 3,000.00
0.200 ho Tukang Kayu 55,000.00 11,000.00 11,000.00
0.020 ho Kepala Tukang Kayu 65,000.00 1,300.00 1,300.00
0.500 ho Pekerja 35,000.00 17,500.00 17,500.00
0.025 ho Mandor 75,000.00 1,875.00 1,875.00
31,675.00 52,000.00 83,675.00
2 1 M' PAS. KIST PLAFOND DIPROFIL
1.100 lbr List Kayu Kamfer 3/5x400 16,455.58 18,101.14 18,101.14
0.200 kg Paku Reng 15,000.00 3,000.00 3,000.00
0.150 ho Tukang Kayu 60,000.00 9,000.00 9,000.00
0.020 ho Kepala Tukang Kayu 65,000.00 1,300.00 1,300.00
0.075 ho Pekerja 40,000.00 3,000.00 3,000.00
0.005 ho Mandor 75,000.00 375.00 375.00
13,675.00 21,101.14 34,776.14

VIII PEKERJAAN PINTU DAN JENDELA

1 1 M3 PEK. KUSEN KAYU KAMFER
0.011 m3 Kayu Kamfer Balok 7,500,000.00 82,500.00 82,500.00
0.020 kg Paku 15,000.00 300.00 300.00
0.020 bh Lem Fox 11,000.00 220.00 220.00
0.360 ho Tukang Kayu 55,000.00 19,800.00 19,800.00
0.036 ho Kepala Tukang Kayu 65,000.00 2,340.00 2,340.00
0.120 ho Pekerja 35,000.00 4,200.00 4,200.00
0.006 ho Mandor 75,000.00 450.00 450.00
26,790.00 83,020.00 109,810.00
2 1 BH DAUN PINTU TEAKWOOD ALUMINIUMKULIT JERUK
0.750 btg Kayu Kamfer Papan 3/30x40 314,079.42 235,559.57 235,559.57
1.000 lbr Teakwood (0,90x2,00) m2 63,000.00 63,000.00 63,000.00
1.000 lbr Plywood Aluminium KJ. 75,000.00 75,000.00 75,000.00
0.350 kg Paku 15,000.00 5,250.00 5,250.00
0.025 kg Lem Fox 11,000.00 275.00 275.00
2.000 ps Engsel Daun Pintu ARCH 4" 20,000.00 40,000.00 40,000.00
1.000 bh Kunci Sang Hae 2x Putar 60,000.00 60,000.00 60,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
1.000 bh Kait Angin 10,000.00 10,000.00 10,000.00
2.400 ho Tukang Kayu 55,000.00 132,000.00 132,000.00
0.056 ho Kepala Tukang Kayu 65,000.00 3,640.00 3,640.00
1.200 ho Pekerja 35,000.00 42,000.00 42,000.00
0.008 ho Mandor 75,000.00 600.00 600.00
 178,240.00 497,084.57 675,324.57
3 1 BH DAUN PINTU DOUBLE MEGATICK
0.750 btg Kayu Kamfer Papan 3/30x40 314,079.42 235,559.57 235,559.57
2.000 lbr Teakwood (1,00x2,40) m2 100,000.00 200,000.00 200,000.00
0.350 kg Paku 15,000.00 5,250.00 5,250.00
0.025 kg Lem Fox 11,000.00 275.00 275.00
2.000 ps Engsel Daun Pintu ARCH 4" 20,000.00 40,000.00 40,000.00
1.000 bh Kunci Sang Hae 2x Putar 60,000.00 60,000.00 60,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
1.000 bh Kait Angin 10,000.00 10,000.00 10,000.00
2.400 ho Tukang Kayu 55,000.00 132,000.00 132,000.00
0.056 ho Kepala Tukang Kayu 65,000.00 3,640.00 3,640.00
1.200 ho Pekerja 35,000.00 42,000.00 42,000.00
0.008 ho Mandor 75,000.00 600.00 600.00
178,240.00 559,084.57 737,324.57
4 1 BH DAUN JENDELA PANEL KACA 5 MM
1.000 btg Kayu Kamfer Papan 3/30x40 104,441.78 104,441.78 104,441.78
0.700 lbr Kaca Bening 75,000.00 52,500.00 52,500.00
0.250 kg Paku 15,000.00 3,750.00 3,750.00
0.020 kg Lem Fox 11,000.00 220.00 220.00
1.000 ps Engsel Daun Pintu ARCH 3" 18,000.00 18,000.00 18,000.00
1.000 bh Grendel 8,000.00 8,000.00 8,000.00
2.000 bh Kait Angin 10,000.00 20,000.00 20,000.00
2.500 ho Tukang Kayu 55,000.00 137,500.00 137,500.00
0.250 ho Kepala Tukang Kayu 65,000.00 16,250.00 16,250.00
0.750 ho Pekerja 35,000.00 26,250.00 26,250.00
0.075 ho Mandor 75,000.00 5,625.00 5,625.00
185,625.00 206,911.78 392,536.78

IX PEKERJAAN LANTAI
1 1 M2 PEK. LANTAI GERANIT
1.200 m2 Granit 60x60 37,000.00 44,400.00 44,400.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.045 m2 Pasir Pasang 120,000.00 5,400.00 5,400.00
1.500 kg Semen Warna 12,000.00 18,000.00 18,000.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 68,448.00 116,923.00
2 1 M' PEK. PLIN GERANIT
0.120 m2 Granit 60x60 350,000.00 42,000.00 42,000.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.002 m2 Pasir Pasang 120,000.00 240.00 240.00
0.060 kg Semen Warna 12,000.00 720.00 720.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 43,608.00 92,083.00
3 1 M' PEK. PAS. LANTAI KERAMIK 20X20
1.200 m2 Keramik 20x20 40,000.00 48,000.00 48,000.00
0.012 kg Semen Portland 1,080.00 12.96 12.96
0.010 m2 Pasir Pasang 120,000.00 1,200.00 1,200.00
0.060 kg Semen Warna 12,000.00 720.00 720.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 49,932.96 98,407.96
4 1 M' PEK. PAS. DINDING KERAMIK 20X25
1.200 m2 Keramik 20x25 45,000.00 54,000.00 54,000.00
0.600 kg Semen Portland 1,080.00 648.00 648.00
0.045 m2 Pasir Pasang 120,000.00 5,400.00 5,400.00
 1.620 kg Semen Warna 12,000.00 19,440.00 19,440.00
0.350 ho Tukang Batu 55,000.00 19,250.00 19,250.00
0.035 ho Kepala Tukang 65,000.00 2,275.00 2,275.00
0.700 ho Pekerja 35,000.00 24,500.00 24,500.00
0.035 ho Mandor 70,000.00 2,450.00 2,450.00
48,475.00 79,488.00 127,963.00

X PEKERJAAN PENGECATAN DAN POLITUR

1 1 M2 MENGECAT TEMBOK (PLAMUR, 1X DASAR + 2X PENGECATAN)
0.100 kg Cat Dasar 21,000.00 2,100.00 2,100.00
0.260 kg Cat Penutup 2x 21,000.00 5,460.00 5,460.00
0.100 lbr Plamiur Tembok 12,500.00 1,250.00 1,250.00
0.063 ho Tukang Cat 55,000.00 3,465.00 3,465.00
0.006 ho Kepala TukangCat 65,000.00 390.00 390.00
0.020 ho Pekerja 35,000.00 700.00 700.00
0.003 ho Mandor 70,000.00 210.00 210.00
4,765.00 8,810.00 13,575.00
2 1 M2 MENGECAT PLAFOND (PLAMUR + 2X PENGECATAN)
0.444 kg Cat Dasar 21,000.00 9,324.00 9,324.00
0.250 kg Plamiur Tembok 12,500.00 3,125.00 3,125.00
1.000 lbr Amplas 200 3,000.00 3,000.00 3,000.00
0.028 ho Tukang Cat 55,000.00 1,540.00 1,540.00
0.006 ho Kepala TukangCat 65,000.00 390.00 390.00
0.020 ho Pekerja 35,000.00 700.00 700.00
0.003 ho Mandor 70,000.00 210.00 210.00
2,840.00 15,449.00 18,289.00
3 1 M' MENGECAT LIST PLAFOND
0.222 kg Cat Dasar 21,000.00 4,662.00 4,662.00
0.125 kg Plamiur Tembok 12,500.00 1,562.50 1,562.50
0.500 lbr Amplas 200 3,000.00 1,500.00 1,500.00
0.014 ho Tukang Cat 55,000.00 770.00 770.00
0.015 ho Kepala TukangCat 65,000.00 975.00 975.00
0.090 ho Pekerja 35,000.00 3,150.00 3,150.00
0.048 ho Mandor 70,000.00 3,360.00 3,360.00
8,255.00 7,724.50 15,979.50
4 1 M2 MENGECAT KUSEN DENGAN ULTRAN
0.444 kg Cat Dasar 21,000.00 9,324.00 9,324.00
0.250 kg Plamiur 12,500.00 3,125.00 3,125.00
1.000 lbr Amplas 200 3,000.00 3,000.00 3,000.00
0.028 ho Tukang Cat 55,000.00 1,540.00 1,540.00
0.030 ho Kepala TukangCat 65,000.00 1,950.00 1,950.00
0.180 ho Pekerja 35,000.00 6,300.00 6,300.00
0.096 ho Mandor 70,000.00 6,720.00 6,720.00
16,510.00 15,449.00 31,959.00
5 1 M2 POLITURAN DAUN PINTU KAMAR MANDI
0.200 lbr Amplas 200 3,500.00 700.00 700.00
0.005 kg Kain Kaos 12,000.00 60.00 60.00
0.070 kg Wood Filler 25,000.00 1,750.00 1,750.00
0.100 kg Sending Sealer 38,000.00 3,800.00 3,800.00
0.150 kg Minyak Cat / Afduner 17,000.00 2,550.00 2,550.00
0.500 kg Tinner A 21,000.00 10,500.00 10,500.00
0.150 kg Teak / Gloss / Dop 38,000.00 5,700.00 5,700.00
0.200 kg Wood Stain 50,000.00 10,000.00 10,000.00
0.113 ho Tukang Cat 55,000.00 6,215.00 6,215.00
0.113 ho Kepala TukangCat 65,000.00 7,345.00 7,345.00
0.025 ho Pekerja 35,000.00 875.00 875.00
0.038 ho Mandor 70,000.00 2,660.00 2,660.00
17,095.00 35,060.00 52,155.00
6 1 M2 POLITURAN DAUN JENDELA PANIL KACA
1.125 lbr Amplas 200 3,500.00 3,937.50 3,937.50
0.282 kg Kain Kaos 12,000.00 3,384.00 3,384.00
0.169 kg Wood Filler 25,000.00 4,225.00 4,225.00
0.169 kg Sending Sealer 38,000.00 6,422.00 6,422.00
0.169 kg Minyak Cat / Afduner 17,000.00 2,873.00 2,873.00
 1.125 kg Tinner A 21,000.00 23,625.00 23,625.00
0.225 kg Teak / Gloss / Dop 38,000.00 8,550.00 8,550.00
0.225 kg Wood Stain 50,000.00 11,250.00 11,250.00
0.253 ho Tukang Cat 55,000.00 13,915.00 13,915.00
0.253 ho Kepala TukangCat 65,000.00 16,445.00 16,445.00
0.057 ho Pekerja 35,000.00 1,995.00 1,995.00
0.085 ho Mandor 70,000.00 5,950.00 5,950.00
38,305.00 64,266.50 102,571.50

XI INSTALASI PEMIPAAN DAN PLUMBING

1 1 M' PASANG PIPA AIR BERSIH
0.250 M3 Upah Galian Tanah 28,125.00 7,031.25 7,031.25
0.200 ljr Pipa PVC D 3/4" 37,500.00 7,500.00 7,500.00
0.200 bh Sock Sambung D 3/4" 3,500.00 700.00 700.00
0.200 bh Knee Galvanis D 3/4" 3,500.00 700.00 700.00
0.200 bh T Galvanish 3/4" 3,500.00 700.00 700.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa Galvanish 12,000.00 12,000.00 12,000.00
12,000.00 32,881.25 44,881.25
2 1 M' PASANG PIPA AIR KOTOR
0.250 M3 Upah Galian Tanah 28,125.00 7,031.25 7,031.25
0.200 ljr Pipa PVC D 4" 121,000.00 24,200.00 24,200.00
0.200 bh Sock Sambung D 4" 12,000.00 2,400.00 2,400.00
0.200 bh Knee Galvanis D 4" 20,000.00 4,000.00 4,000.00
0.200 bh T Galvanish 4" 22,000.00 4,400.00 4,400.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa 12,000.00 12,000.00 12,000.00
19,031.25 51,250.00 70,281.25
3 1 M' PASANG PIPA AIR PANAS
0.200 ljr Pipa Galvanis D 3/4" 35,000.00 7,000.00 7,000.00
0.200 bh Sock Sambung D 3/4" 7,500.00 1,500.00 1,500.00
0.200 bh Knee Galvanis D 3/4" 7,500.00 1,500.00 1,500.00
0.200 bh T Galvanish 4" 7,500.00 1,500.00 1,500.00
0.250 bh Lem Pipa Merk Jepang 65,000.00 16,250.00 16,250.00
1.000 m' Upah Pasang Pipa 22,500.00 22,500.00 22,500.00
22,500.00 27,750.00 50,250.00
4 WATER HITTER
1.000 bh Water Hitter Ariston 2,409,000.00 2,409,000.00 2,409,000.00
1.000 ls Upah Pasang 500,000.00 500,000.00 500,000.00
500,000.00 2,409,000.00 2,909,000.00
5 WASTAFEL
1.000 bh Wastafel Toto 1,200,000.00 1,200,000.00 1,200,000.00
1.000 ls Upah Pasang 250,000.00 250,000.00 250,000.00
250,000.00 1,200,000.00 1,450,000.00
6 1 BH SEPTICKTANK DAN PERESAPAN
10.000 unit Upah Galian Tanah 28,125.00 281,250.00 281,250.00
18.000 m2 Pasangan Batako 50,187.50 903,375.00 903,375.00
18.000 zak Plesteran dan Acian 51,707.00 930,726.00 930,726.00
10.000 kg Ijuk Bersih 7,000.00 70,000.00 70,000.00
0.560 m3 Batu Koral Beton 150,000.00 84,000.00 84,000.00
0.504 m3 Beton Plat Decker 2,316,837.50 1,167,686.10 1,167,686.10
1.000 unit Upah Pekerjaan 750,000.00 750,000.00 750,000.00
1,031,250.00 3,155,787.10 4,187,037.10

XII INSTALASI LISTRIK

1 I UNIT PAS. LAMPU DOWNLIGHT
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Rumah Lampu Evaco 140,000.00 140,000.00 140,000.00
1.000 bh Lampu Philips 18 Watt 35,000.00 35,000.00 35,000.00
1.000 ttk Upah Pasang 70,000.00 70,000.00 70,000.00
70,000.00 328,000.00 398,000.00
 2 I UNIT PAS. STOP KONTAK
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Stop Kontak Ex. Clipsal 45,000.00 45,000.00 45,000.00
1.000 ttk Upah Pasang 70,000.00 70,000.00 70,000.00
70,000.00 198,000.00 268,000.00
3 I UNIT PAS. SAKLAR
1.000 bh Embodus 1,500.00 1,500.00 1,500.00
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
10.000 m' Kabel NYY 1 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 bh Saklar Ex. Clipsal 40,000.00 40,000.00 40,000.00
1.000 ttk Upah Pasang 50,000.00 50,000.00 50,000.00
50,000.00 193,000.00 243,000.00
4 1 GROUP PASANG SKRING BOX MCB
1.000 ljr Pipa Listrik D 5/8" 27,500.00 27,500.00 27,500.00
1.000 bh Skring Box 60,000.00 60,000.00 60,000.00
1.000 bh Sekering 10,000.00 10,000.00 10,000.00
2.000 bh MCB 85,000.00 170,000.00 170,000.00
1.000 ls Upah Pasang 150,000.00 150,000.00 150,000.00
150,000.00 267,500.00 417,500.00
5 1 UNIT KWH METER
2.000 ljr Pipa Listrik D 5/8" 27,500.00 55,000.00 55,000.00
4.000 bh MCB 85,000.00 340,000.00 340,000.00
10.000 m' Kabel NYM 4 x 2,5 mm 12,000.00 120,000.00 120,000.00
4.000 bh Klem Pipa Listrik 1,000.00 4,000.00 4,000.00
1.000 ls Upah Pasang 175,000.00 175,000.00 175,000.00
175,000.00 519,000.00 694,000.00
6 PASANG JARINGAN INATALASI LISTRIK
1.000 ttk Pasang titik lampu 24,200.00 24,200.00 24,200.00
1.000 bh Pasang titik stop Kontak Clip 2,409,000.00 2,409,000.00 2,409,000.00
1.000 bh Pasang Arde Pancang 250,000.00 250,000.00 250,000.00
1.000 bh Pasang Sekering MCB 45,000.00 45,000.00 45,000.00
1.000 bh Pasang Operspaning 250,000.00 250,000.00 250,000.00
1.000 ls Pembayaran BP + UJL di PL 500,000.00 500,000.00 500,000.00
1.000 unit Jasa Pemborong 250,000.00 250,000.00 250,000.00
250,000.00 3,478,200.00 3,728,200.00

1 M2 PEKERJAAN BEGESTING LANTAI KERJA

0.040 m3 Kayu usuk Lokal 1,800,000.00 72,000.00 72,000.00
0.400 kg Paku 18,000.00 7,200.00 7,200.00
0.340 lbr Multipleks 9 mm 110,000.00 37,400.00 37,400.00
0.400 kg Paku 19,300.00 7,720.00 7,720.00
0.330 ho Tukang Kayu 55,000.00 18,150.00 18,150.00
0.033 ho Kepala Tukang Kayu 65,000.00 2,145.00 2,145.00
0.660 ho Pekerja 35,000.00 23,100.00 23,100.00
0.033 ho Mandor 75,000.00 2,475.00 2,475.00
45,870.00 52,320.00 170,190.00

1 M3 BETON COR 1 : 2 : 3
 6.600 zak Semen 52,500.00 346,500.00 346,500.00
0.312 m3 Pasir Cor 150,000.00 46,800.00 46,800.00
0.468 m3 Koral 150,000.00 70,200.00 70,200.00
0.800 ho Tukang Batu 45,000.00 36,000.00 36,000.00
0.080 ho Kepala Tukang Batu 60,000.00 4,800.00 4,800.00
5.300 ho Pekerja 35,000.00 185,500.00 185,500.00
0.119 ho Mandor 75,000.00 8,925.00 8,925.00
235,225.00 463,500.00 698,725.00

PEMBESIAN 1 KG DGN BESI POLOS / ULIR

1.050 kg Besi Beton 8,000.00 8,400.00 8,400.00
0.150 kg Kawat Beton 12,500.00 1,875.00 1,875.00
0.070 ho Pekerja 35,000.00 2,450.00 2,450.00
0.070 ho Tukang Besi 60,000.00 4,200.00 4,200.00
0.007 ho Kepala Tukang Besi 65,000.00 455.00 455.00
0.004 ho Mandor 75,000.00 300.00 300.00
7,405.00 10,275.00 17,680.00