I PEKERJAAN PERSIAPAN
1 Bouwplank 20 m 89,184 1,783,680
2 Gudang Semen dan Peralatan 1.5 m2 1,309,612 1,964,418
3 Pembersihan & Perataan 6m 14,087 84,522
TOTAL 1 3,832,620
II PEKERJAAN TANAH -
1 Galian tanah (keras) 8.15 m3 84,364 687,567
2 Urug kembali 5.69 m3 43,268 246,195
4 Urug pasir (5 cm) 0.5 m3 25,357 12,679
5 Urug Sirtu padat (15 cm) 0.6885 m3 441,325 303,852
TOTAL 2 1,250,292
IV PEKERJAAN BETON+BESI+BEKISTING
1 Sloof (beton+tul+begist) 0.6 m3 5,116,946 3,070,168
2 Kolom Praktis 11x11 (beton+tul+begis) 10 m' 94,449 944,490
3 Ring Balok 10/15 (beton+tul+begist) 0.15 m3 110,147 16,522
TOTAL 4 4,031,180
V PEKERJAAN PINTU
- Pintu Kamar Mandi PVC 1 unit 598,862 598,862
TOTAL 5 598,862
IX PEKERJAAN PENGECATAN
1 Pengecatan 48.3 m2 47,725 2,305,118
TOTAL 9 2,305,118
XI PEKERJAAN LISTRIK
1 Titik Lampu+Saklar 1 titik 415220 415,220
3 Box Panel MCB 1 buah 358200 358,200
TOTAL 11 773,420
Urugan kem
pemadatan sirtu
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja L.01.01 OH 0.2500
Mandor L.04.01 OH 0.0250
JUMLAH TENAGA KERJA
B BAHAN
Pasir Sirtu 1.2000
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
Keramik 20x20
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja OH 0.2700
Tukang Batu OH 0.1350
Kepala tukang OH 0.0140
Mandor OH 0.0140
JUMLAH TENAGA KERJA
B BAHAN
Keramik 20X20 buah 26.5000
Semen PC kg 10.4000
Pasir Pasang m3 0.0450
Semen Nat kg 1.9400
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
PEMASANGAN 1M2 DINDING BATA MERAH 15X11X22 TEBAL 1/2 BATA CAMPURAN 1SP:6PP
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja OH 0.3000
Tukang Batu OH 0.1000
Kepala tukang OH 0.0100
Mandor OH 0.0150
JUMLAH TENAGA KERJA
B BAHAN
Bata Merah buah 70.0000
Semen Portland kg 8.3200
Pasir Pasang m3 0.0490
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
1 m3 kuda kuda
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja OH 4.0000
Tukang Batu OH 12.0000
Kepala tukang OH 1.2000
Mandor OH 0.2000
JUMLAH TENAGA KERJA
B BAHAN
Balok kayu m3 1.1000
Besi strip tebal 5 mm kg 15.0000
paku 12 cm kg 3.6000
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
1 m3 Gording
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja OH 6.7000
Tukang Batu OH 20.1000
Kepala tukang OH 2.0100
Mandor OH 0.3350
JUMLAH TENAGA KERJA
B BAHAN
Balok kayu m3 1.1000
Besi strip tebal 5 mm kg 15.0000
paku 12 cm kg 3.0000
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
PEMASANGAN 1M2 DINDING BATA MERAH 15X11X22 TEBAL 1/2 BATA CAMPURAN 1SP:6PP
No Uraian Kode Satuan Koefisien
A TENAGA
Pekerja OH 0.3000
Tukang Batu OH 0.1000
Kepala tukang OH 0.0100
Mandor OH 0.0150
JUMLAH TENAGA KERJA
B BAHAN
Bata Merah buah 70.0000
Semen Portland kg 8.3200
Pasir Pasang m3 0.0490
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% 0%
F Harga Satuan Pekerjaan (D+E)
70,000 7,000.00
80,000 8,000.00
95,000 950.00
105,000 525.00
16,475.00
3,847,825 46,173.90
17,500 350.00
2,079,000 14,553.00
61,076.90
- -
-
- 77,551.90
11,632.79
- 89,184.00
70,000 70,000.00
80,000 160,000.00
95,000 19,000.00
105,000 5,250.00
254,250.00
45,000 76,500.00
3,847,825 808,043.25
17,500
1,375
182,500
302,425
64,700
64,700
884,543.25
- -
-
- 1,138,793.25
170,818.99
- 1,309,612.00
Harga Satuan (Rp.) Jumlah Harga (Rp.)
70,000 7,000.00
105,000 5,250.00
12,250.00
- -
-
- 12,250.00
1,837.50
- 14,087.00
70,000 70,000.00
105,000 3,360.00
73,360.00
- -
-
- 73,360.00
11,004.00
- 84,364.00
70,000 35,000.00
105,000 2,625.00
37,625.00
- -
-
- 37,625.00
5,643.75
- 43,268.00
Harga Satuan (Rp.) Jumlah Harga (Rp.)
70,000 21,000.00
105,000 1,050.00
22,050.00
- -
-
- 22,050.00
3,307.50
- 25,357.00
70,000 17,500.00
105,000 2,625.00
20,125.00
303,030 363,636.36
363,636.36
- -
-
- 383,761.36
57,564.20
- 441,325.00
70,000 105,000.00
80,000 60,000.00
95,000 7,125.00
105,000 7,875.00
180,000.00
255,000 306,000.00
1,375 160,875.00
170,000 95,370.00
562,245.00
- -
-
- 742,245.00
111,336.75
- 853,581.00
70,000 54,600.00
80,000 31,200.00
95,000 3,705.00
105,000 4,095.00
93,600.00
255,000 306,000.00
135,000 58,320.00
364,320.00
- -
-
- 457,920.00
68,688.00
- 526,608.00
70,000 395,500.00
80,000 22,000.00
80,000 124,800.00
80,000 112,000.00
95,000 30,685.00
105,000 29,715.00
714,700.00
2,079,000 561,330.00
17,500 35,000.00
7,750 4,650.00
11,775 2,472,750.00
19,275 57,825.00
1,375 462,000.00
182,500 98,550.00
302,425 244,964.25
3,937,069.25
- -
-
- 4,651,769.25
465,176.93
- 5,116,946.00
70,000 20,790.00
80,000 2,640.00
80,000 2,640.00
80,000 2,640.00
95,000 950.00
105,000 1,575.00
31,235.00
2,079,000 6,237.00
17,500 350.00
7,750 9,300.00
11,775 42,390.00
19,275 963.75
1,375 7,562.50
182,500 1,642.50
302,425 453.64
68,899.39
- -
-
- 100,134.39
10,013.44
- 110,147.00
70,000 12,600.00
80,000 1,600.00
80,000 1,600.00
80,000 1,600.00
95,000 570.00
105,000 945.00
18,915.00
2,079,000 4,158.00
17,500 175.00
7,750 9,300.00
11,775 35,325.00
19,275 8,673.75
1,375 5,500.00
182,500 1,095.00
302,425 2,721.83
66,948.58
- -
-
- 85,863.58
8,586.36
- 94,449.00
70,000 46,200.00
80,000 26,400.00
95,000 3,135.00
105,000 3,465.00
79,200.00
2,079,000 83,160.00
17,500 7,000.00
7,750 1,550.00
11,775 176.63
19,275 6,746.25
1,375 2,750.00
182,500 101,382.88
302,425 -
-
- 180,582.88
27,087.43
- 207,670.00
2,400 63,600.00
1,400 14,560.00
233,400 10,503.00
11,500 22,310.00
110,973.00
- -
-
- 143,473.00
21,520.95
- 164,993.00
70,000 21,000.00
80,000 8,000.00
95,000 950.00
105,000 1,575.00
31,525.00
775 54,250.00
1,400 11,648.00
242,000 11,858.00
77,756.00
- -
-
- 109,281.00
16,392.15
- 125,673.00
70,000 21,000.00
80,000 12,000.00
95,000 1,425.00
105,000 1,575.00
36,000.00
1,400 6,182.40
250,000 6,750.00
12,932.40
- -
-
- 48,932.40
7,339.86
- 56,272.00
70,000 14,000.00
80,000 8,000.00
95,000 950.00
105,000 1,050.00
24,000.00
1,400 4,550.00
4,550.00
- -
-
- 28,550.00
4,282.50
- 32,832.00
70,000 14,000.00
80,000 8,000.00
95,000 950.00
105,000 1,050.00
24,000.00
20,000 2,000.00
25,000 2,500.00
50,000 13,000.00
17,500.00
- -
-
- 41,500.00
6,225.00
- 47,725.00
70,000 70,000.00
80,000 120,000.00
95,000 14,250.00
105,000 16,800.00
221,050.00
245,000 245,000.00
1,400 8,400.00
242,000 2,420.00
255,820.00
- -
-
- 476,870.00
71,530.50
- 548,400.00
70,000 8,750.00
80,000 10,000.00
95,000 950.00
105,000 1,050.00
20,750.00
500,000 500,000.00
-
-
500,000.00
- -
-
- 520,750.00
78,112.50
- 598,862.00
Harga Satuan (Rp.) Jumlah Harga (Rp.)
70,000 18,900.00
80,000 32,000.00
95,000 3,800.00
105,000 1,417.50
56,117.50
3,000,000 69,000.00
15,000 900.00
80,000 31,200.00
50,000 5,500.00
75,000 9,375.00
-
115,975.00
- -
-
- 172,092.50
25,813.88
- 197,906.00
70,000 14,000.00
80,000 24,000.00
95,000 2,850.00
105,000 1,050.00
41,900.00
22,500 366.75
17,500 4,375.00
4,741.75
- -
-
- 46,641.75
6,996.26
- 53,638.00
70,000 9,800.00
80,000 5,600.00
95,000 665.00
105,000 735.00
16,800.00
80,000 35,200.00
40,000 4,800.00
40,000.00
- -
-
- 56,800.00
8,520.00
- 65,320.00
70,000 280,000.00
80,000 960,000.00
95,000 114,000.00
105,000 21,000.00
1,375,000.00
3,000,000 3,300,000.00
15,000 54,000.00
3,354,000.00
- -
-
- 4,729,000.00
709,350.00
- 5,438,350.00
70,000 469,000.00
80,000 1,608,000.00
95,000 190,950.00
105,000 35,175.00
2,303,125.00
3,000,000 3,300,000.00
15,000 45,000.00
3,345,000.00
- -
-
- 5,648,125.00
847,218.75
- 6,495,343.00
70,000 7,000.00
80,000 16,000.00
95,000 1,900.00
105,000 525.00
25,425.00
3,000,000 32,400.00
15,000 1,500.00
33,900.00
- -
-
- 59,325.00
8,898.75
- 68,223.00
70,000 5,880.00
80,000 10,000.00
95,000 1,235.00
105,000 420.00
17,535.00
45,000 54,000.00
450
54,000.00
- -
-
- 71,535.00
10,730.25
- 82,265.00
Harga Satuan (Rp.) Jumlah Harga (Rp.)
70,000 420,000.00
80,000 240,000.00
95,000 28,500.00
105,000 3,150.00
691,650.00
825 123,750.00
1,400 168,000.00
242,000 72,600.00
5,096 1,834,560.00
15,500 93,000.00
-
2,291,910.00
- -
-
- 2,983,560.00
447,534.00
- 3,431,094.00
70,000 70,000.00
105,000 3,360.00
73,360.00
- -
-
- 73,360.00
11,004.00
- 84,364.00 661,413.76
70,000 21,000.00
80,000 8,000.00
95,000 950.00
105,000 1,575.00
31,525.00
775 54,250.00
1,400 11,648.00
242,000 11,858.00
77,756.00
- -
-
- 109,281.00
16,392.15
- 125,673.00 2,463,190.80 3,124,604.56
70,000 21,000.00
80,000 12,000.00
95,000 1,425.00
105,000 1,575.00
36,000.00
1,400 6,182.40
250,000 6,750.00
12,932.40
- -
-
- 48,932.40
7,339.86
- 56,272.00 1,102,931.20 4,815,535.76
70,000 5,670.00
80,000 10,800.00
95,000 1,330.00
105,000 420.00
18,220.00
50,625 60,750.00
608 21,280.00
82,030.00
- -
-
- 100,250.00
15,037.50
- 115,287.00
70,000 2,520.00
80,000 4,800.00
95,000 570.00
105,000 210.00
8,100.00
6,780 8,136.00
608 21,280.00
29,416.00
- -
-
- 37,516.00
5,627.40
- 43,143.00
Galian
Batu Kali
Sloof 15x10
- Bekisting 80 cm x 2:44
- Besi 50 btg cincin besi 6 3 btg , 72 cm 12 btg besi 8
- Cor
Kolom Praktis
Ring Balok 10x10
Pasang Bata
Plester
Keramik 20x20
Bak Air
Kloset
Plafon
Lampu
Atap
Asbes 10 Nok 2
kayu 5x7 0.154 kubikasi
-kayu 4 meter 5 batang
-kayu 4 meter 6 batang
-11 batang untuk atap