OPTIMASI KANDANG

ESTIMATE ENGINEER
Nama Satuan Kerja : DINAS PERTANIAN PROVINSI BANTEN

Pekerjaan : PEMBANGUNAN FASILITAS RPH RUMINANSIA
Lokasi : CILEGON
Tahun Anggaran : TA. 2014
HARGA JUMLAH
NO KODE URAIAN PEKERJAAN VOLUME
SATUAN HARGA
1 2 3 4 5 6
A PEKERJAAN PERSIAPAN
1 Pem. Papan Nama Proyek 1.000 ls 350,000.00 350,000.00
2 Pek. Pengukuran dan Bauwplank 123.000 m1 42,640.88 5,244,828.73
3 Pek. Gudang dan Los Kerja 12.000 m2 774,045.47 9,288,545.64
4 Biaya Mobilisasi alat 1.000 ls 2,562,000.00 2,562,000.00
5 Biaya Listrik Kerja 1.000 ls 1,500,000.00 1,500,000.00
6 Pengadaan air kerja 1.000 ls 1,000,000.00 1,000,000.00
7 Dokumentasi & Administrasi 1.000 ls 2,500,000.00 2,500,000.00
8 Asbuilt Drawing 1.000 ls 2,500,000.00 2,500,000.00
SUM TOTAL 24,945,374.372
B PEKERJAAN PEMBANGUNAN KANDANG SAPI

B.I PEKERJAAN TANAH dan PASANGAN PONDASI
1 Pek. Galian Tanah Pondasi Batu Kali u/ Loding 2.466 m3 51,700.00 127,471.52
2 Pek. Galian Sloof 10.016 m3 51,700.00 517,827.20
3 Pek.Galian dudukan pipa 3 in 61.200 m1 120,000.00 7,344,000.00
4 Urugan Kembali Bekas Galian 3.120 m3 14,344.00 44,759.02
5 Urugan Tanah Peninggian Lantai Loding 1.758 m3 17,380.00 30,545.35
6 Pasir Urug Bawah Pondasi dan Sloof ,t =5 cm 2.812 m3 218,680.00 614,971.90
7 Pasir Urug Bawah Lantai ,t = 5 cm 23.011 m3 218,680.00 5,032,100.15
8 Pasang Pondasi Batu Kali Tempat Loding 3.340 m3 736,389.50 2,459,835.49
SUM TOTAL 16,171,510.62
B.II PEKERJAAN BETON

1 Pek. Pasangan Sloof 15x20 cm 7.512 m3 4,411,348.96 33,138,053.40
2 Pek. Cor Dudukan Pipa φ 20 cm, h = 60 cm
- Cor Beton Site Mix K.175 1.923 m3 898,574.57 1,728,344.00
3 Pek. Cor Lantai t = 10 cm
- Cor Beton Ready Mix K.175 54.793 m3 1,117,072.00 61,207,167.56
- Begesting Papan 37.880 m2 90,912.71 3,443,773.53
4 Pek. Cor Beton Isi Tiang Pipa 3 in Site Mix K.175 0.336 m3 898,574.57 301,721.69
SUM TOTAL 99,819,060.18
B.III PEKERJAAN KONSTRUKSI BAJA

1 Pek. Pasang Pipa 3 in 4 mm 289.600 m1 189,249.32 54,806,602.11
2 Pek. Pasang Pipa 2 in 3,6 mm 1,004.112 m1 161,721.82 162,386,816.78
3 Pek. Kuda - Kuda + Kolom Pipa 3 in 4 mm 232.920 m1 189,249.32 44,079,950.84
4 Pek. Gordeng C 125.50.20.2,3 2,276.400 kg 30,464.50 69,349,387.80
5 Pek. Plat Simpul 341.460 kg 30,464.50 10,402,408.17
6 Pek. Trekstank begel d 12 mm 181.757 kg 30,464.50 5,537,146.28
7 Pintu Utama Masuk Kandang 4.000 Unit 2,326,047.48 9,304,189.94
8 Baut Gordeng 216.000 bh 4,500.00 972,000.00
9 Pek. Pasang Plat Dinding 1,5 mm 486.111 kg 30,464.50 14,809,131.94
SUM TOTAL 371,647,633.86
B.IV PEKERJAAN PASANGAN

1 Pek. Pasangan Bata 1/2 Bata Tempat Pakan dan Tempat Minum 68.160 m2 95,990.62 6,542,720.66
2 Pek. Pasangan Bata 1 Bata Tempat Pakan dan Tempat Minum 14.400 m2 198,789.80 2,862,573.12
3 Pek.Plester Aci Pasangan Bata 201.984 m2 53,040.11 10,713,253.17
4 Pek.Plester Aci Pasangan Batu Kali 4.000 m2 59,546.67 238,186.70
SUM TOTAL 20,356,733.65
B.V PEKERJAAN ATAP

1 Pek.Pasang Atap Asbes Gelombang Kecil 546.000 m2 80,273.71 43,829,445.66
2 Pek .Pasang Nok Asbes 42.000 m1 60,043.50 2,521,827.00
SUM TOTAL 46,351,272.66
B.VI PEKERJAAN INSTALASI LISTRIK

1 Instalasi titik cahaya 8.000 ttk 133,770.00 1,070,160.00
2 Instalasi stop kontak 2.000 ttk 133,770.00 267,540.00
3 Stop kontak 2.000 bh 57,900.00 115,800.00
4 Saklar seri 2.000 bh 42,000.00 84,000.00
5 Lampu SL 20 watt 8.000 bh 44,400.00 355,200.00
SUM TOTAL 1,892,700.00
B.VII PEKERJAAN PENGECETAN
1 Pengecatan Besi 172.546 m2 41,016.72 7,077,289.85
SUM TOTAL 7,077,289.85
B.VIII PEKERJAAN SANITASI

1 Pek. Pasang Pipa PVC 1/2 in 80.000 m1 14,916.96 1,193,357.00
2 Pas. Kran 1/2 in 16.000 bh 81,609.00 1,305,744.00
SUM TOTAL 2,499,101.00
C PEKERJAAN PERBAIKAN KANDANG

C.I PEKERJAAN KONSTRUKSI BESI
1 Pek. Pasang Pipa 3 in 4 mm 20.400 m1 189,249.32 3,860,686.06
2 Pek. Pasang Pipa 2 in 3,6 mm 56.000 m1 161,721.82 9,056,421.73
3 Pek. Pasang Plat 1,5 mm 233.333 Kg 30,464.50 7,108,383.33
SUM TOTAL 20,025,491.13
C.II PEKERJAAN LANTAI

1 Pasangan Bata Rolag 1 Bata 1 : 5 5.920 m2 198,789.80 1,176,835.62
2 Urgan Tanah 2.160 m3 122,716.00 265,066.56
3 Pasir Urug Bawah Lantai 0.360 m3 218,680.00 78,724.80
4 Cor Lantai dengan Site Mix K.175 t =10 cm 1.824 m3 898,574.57 1,639,000.01
SUM TOTAL 3,159,626.99
C.III PEKERJAAN PENGECETAN

1 Pengecatan Besi 248.63 m2 41,016.72 10,198,112.86
SUM TOTAL 10,198,112.86
D PEKERJAAN REHAB TEMPAT PEMOTONGAN SAPI

D.I PEKERJAAN BONGKARAN
1 Pek. Bongkaran 1.000 ls 3,500,000.00 3,500,000.00
SUM TOTAL 3,500,000.000
D.II PEKERJAAN PONDASI

1 Pek. Galian Pondasi 16.520 m3 51,700.00 854,084.00
2 Pek. Urugan Kembali bekas galian 4.130 m3 14,344.00 59,240.72
3 Pek. Urugan pasir urug bawah pondasi t = 5 cm 1.033 m3 218,680.00 225,787.10
4 Pek. Urugan peninggian lantai bangunan 6.244 m3 122,716.00 766,238.70
5 Pek . Pasangan batu kali 1 : 4 9.956 m3 736,389.50 7,331,677.96
SUM TOTAL 9,237,028.483
D.III PEKERJAAN BETON

1 Pek. Pasangan Sloof 15 x 20 cm ,Site Mik K.175 0.885 m3 4,411,348.96 3,904,043.83
2 Pek . Sloof 10 x 15 5.000 m1 92,062.31 460,311.56
3 Pek. Kolom Praktsi 11 x 11, Site Mix K.175 55.000 m1 67,060.05 3,688,302.64
4 Pek. Ring Balok 10 x 15 ,Site Mik K.175 34.500 m1 92,062.31 3,176,149.73
5 Pek Wiremesh M-8 340.625 m2 77,625.00 26,441,015.63
6 Pek. Cor Lantai t = 15 cm, dengan Ready Mix K.250 46.034 m3 1,193,918.00 54,960,522.73
SUM TOTAL 92,630,346.113
D.IV PEKERJAAN LANTAI

1 Pek. Lapis Lantai dengan Epoxy Floor ,2000 micron 340.625 m2 317,625.00 108,191,015.63
2 Pek. Saluran Areal Dalam Gedung 116.395 m1 158,289.69 18,424,049.56
3 Pek.Rabat Beton t = 5 cm Samping Bangunan Pemotongan 3.927 m3 737,733.92 2,897,081.10
4 Pek. Penampungan Kotoran Lantai Beton tumbuk 1 : 3 : 5, t = 10 cm 0.685 m3 737,733.92 504,978.87
5 Pek.Pasang Keramik 40 x 40 cm 29.143 m2 178,141.26 5,191,481.67
6 Pek. Pasangan Keramik 25 x 25 cm, Kamar Mandi 2.700 m2 189,003.71 510,310.01
7 Pek. Pasangan Keramik 25 x 40 cm , Meja beton 6.195 m2 220,075.79 1,363,369.52
8 Pek .Pasang Keramik 25 x 40 cm, Bak Cuci 18.865 m2 220,075.79 4,151,729.78
SUM TOTAL 141,234,016.13
D.V PEKERJAAN DINDING

1 Pek. Pasangan Dinding Bata Merah 1/2 Bata ad. 1: 5 304.510 m2 95,990.62 29,230,103.70
2 Pek. Plesteran + Acian Dinding 580.995 m2 53,040.11 30,816,037.55
3 Pek. Pasangan Bata bak cuci 6.790 m2 95,990.62 651,776.31
4 Pek. Perbaikan Kolom WF Dudukan Rel 170.640 Kg 30,464.50 5,198,462.28
5 Pek. Pasang Kawat nyamuk Alumunium rangka Hollow 56.000 m2 115,411.03 6,463,017.77
6 Pek. Pasang Keramik Dinding 25 x 40 ,t = 2 m 317.200 m2 220,075.79 69,808,040.59
7 Pek.Pasang Dinding Keramik Kamar Mandi 25 x 40 cm 21.525 m2 220,075.79 4,737,131.38
SUM TOTAL 146,904,569.57
D.VI PEKERJAAN KUSEN

1 Pek. Kusen Pintu Utama (Plat Besi) 7.500 m2 1,135,304.50 8,514,783.75
2 Pek.Kusen Pintu Alumunium + Daun Multiplek Lapis Plat Alumunium 4.000 Unit 3,110,198.20 12,440,792.80
3 Pek. Pintu PVC 2.000 Unit 287,760.00 575,520.00
4 Pek. Jendela Rangka Alumunium J1 3.000 Unit 1,532,782.30 4,598,346.89
5 Pek. Jendela Rangka Alumunium J2 2.000 Unit 2,815,919.70 5,631,839.40
6 Pek. Boven Alumunium 2.000 Unit 451,316.55 902,633.11
SUM TOTAL 32,663,915.94
D.VII PEKERJAAN ATAP DAN PLAFOND

1 Atap Baja Ringan 56.750 m2 170,000.00 9,647,500.00
2 Pas. Genteng Metal Roof 56.750 m2 139,719.80 7,929,098.65
3 Pas. Lisplank GRC l = 20 cm 22.500 m1 28,905.45 650,372.58
4 Pas. Plafon Gypsum + rangka hollow 33.463 m2 137,330.60 4,595,425.20
5 Pas. Plafon GRC + rangka hollow 18.545 m2 127,578.00 2,365,934.01
6 Pek. Lis Plafon 12 cm 48.000 m1 33,806.85 1,622,728.80
7 Pek. Turbin Ventilator 24" stainles stell 8.000 bh 1,660,312.50 13,282,500.00
SUM TOTAL 40,093,559.24
D.VIII PEKERJAAN INSTALASI LISTRIK

1 Instalasi titik cahaya 10.000 ttk 133,770.00 1,337,700.00
2 Instalasi stop kontak 1.000 ttk 133,770.00 133,770.00
3 Stop kontak 1.000 bh 57,900.00 57,900.00
4 Saklar tunggal 2.000 bh 37,950.00 75,900.00
5 Saklar seri 1.000 bh 42,000.00 42,000.00
6 Lampu SL 14 watt 2.000 bh 38,400.00 76,800.00
7 Lampu SL 20 watt 8.000 bh 44,400.00 355,200.00
SUM TOTAL 2,079,270.00
D.IX PEKERJAAN PENGECETAN

1 Pengecetan plafond dgn cat tembok Setara ICI 18.545 m2 39,716.05 736,534.15
2 Pengecetan dinding dgn cat tembok Setara ICI 364.275 m2 39,716.05 14,467,564.11
3 Pengecatan Besi Pintu Utama 15.000 m2 41,016.72 615,250.85
SUM TOTAL 15,819,349.11
D.X PEKERJAAN SANITASI

1 Pas. Kloset Jongkok 2.000 m2 580,140.00 1,160,280.00
2 Pas. Bak Mandi Pasangan Bata + Keramik 2.000 unit 862,690.38 1,725,380.76
3 Pas. 1/2 Bata Bak Cuci 11.340 m2 95,990.62 1,088,533.63
4 Pas. Pipa 1/2 in 25.000 m1 14,916.96 372,924.06
5 Pas. Pipa 1 in 50.000 m1 17,913.50 895,675.00
6 Pas. Pipa 3 in 12.000 m1 68,083.40 817,000.80
7 Pas. Pipa 4 in 8.000 m1 106,995.76 855,966.10
8 Pas. Kran 1/2 in 16.000 bh 81,609.00 1,305,744.00
9 Pas. Floor Drain 2.000 bh 57,453.00 114,906.00
10 Pas. Dop 3/4 in 6.000 bh 8,000.00 48,000.00
11 Pek. Septitank 1.000 unit 10,037,716.54 10,037,716.54
SUM TOTAL 18,422,126.90
D.XI PEKERJAAN TEMPAT PENAMPUNGAN KOTORAN

1 Galian Tanah 0.400 m3 51,700.00 20,680.00
2 Pek.Sloof 10/15 10.000 m1 92,062.31 920,623.11
3 Pek. Pasangan Bata Merah 1/2 Bata 1 : 5 6.000 m2 95,990.62 575,943.72
4 Pek. Plester Aci 1 : 5 12.000 m2 53,040.11 636,481.30
5 Pek.Urugan Pasir t = 5 cm 0.342 m3 218,680.00 74,843.23
6 Pek Lantai Kerja t = 5 cm 0.342 m3 737,733.92 252,489.43
7 Pek. Beton Lantai, t = 10 cm ,Site Mix K.175 0.685 m3 898,574.57 615,074.29
8 Tutup penampungan besi plat + rangka 8.000 m2 1,135,304.50 9,082,436.00
SUM TOTAL 12,178,571.082
E PEKERJAAN IPAL
E.I PEKERJAAN RUMAH IPAL
E.I.1 PEKERJAAN PERSIAPAN DAN GALIAN
1 Pembersihan Site 1.000 ls 350,000.00 350,000.00
2 Pengukuran dan Pemasangan Bouwplank 14.000 m1 42,640.88 596,972.38
3 Galian Tanah 6.860 m3 51,700.00 354,662.00
4 Urugan Tanah Kembali 1.715 m3 14,344.00 24,599.96
SUM TOTAL 1,326,234.336
E.I.2 PEKERJAAN PONDASI DAN BETON BERTULANG
1 Pondasi Batu Kali 3.780 m3 736,389.50 2,783,552.31
2 Kolom Praktis 11 x 11 cm 14.400 m1 67,060.05 965,664.69
3 Sloof 15 x 20 0.420 m3 4,411,348.96 1,852,766.56
4 Ring Balok 12 x 20 0.336 m3 4,714,391.34 1,584,035.49
SUM TOTAL 7,186,019.054
E.I.3 PEKERJAAN DINDING
1 Pas. Dinding 1/2 bata , 1 : 4 43.840 m2 98,488.50 4,317,761.47
2 Plesteran 1 : 4 87.681 m2 48,411.66 4,244,759.54
3 Acian 87.681 m2 26,961.00 2,363,954.51
4 Kawat Harmonika BWG - 16 (25 x 25 mm) 9.600 m2 67,000.00 643,200.00
SUM TOTAL 11,569,675.524
E.I.4 PEKERJAAN PINTU
1 Pintu Besi + finish cat 1.000 unit 950,000.00 950,000.00
SUM TOTAL 950,000.000
E.I.5 PEKERJAAN LANTAI
1 Urugan Pasir urug bawah lantai t = 10 cm 1.200 m3 218,680.00 262,416.00
2 Lantai beton Tumbuk t = 10 cm 1.200 m3 737,733.92 885,280.70
3 Acian lantai 12.000 m2 26,961.00 323,532.00
SUM TOTAL 1,471,228.704
E.I.6 PEKERJAAN ATAP
1 Tiang & rangka atap pipa GIP Ø 2 in 36.000 m1 161,721.82 5,821,985.40
2 Pengelasan 1.000 ls 450,000.00 450,000.00
3 Penutup atap Spandek 21.840 m2 82,142.50 1,793,992.20
4 Pasang Nok seng 15.400 m1 96,123.50 1,480,301.90
SUM TOTAL 9,546,279.500
E.I.7 PEKERJAAN PENGECATAN
1 Pengecatan dinding 87.681 m2 39,716.05 3,482,323.93
SUM TOTAL 3,482,323.934
E.I.8 PEKERJAAN LISTRIK
1 Instalasi Titik lampu ex broco 1.000 ttk 133,770.00 133,770.00
2 Instalasi Stop kontak 1.000 ttk 133,770.00 133,770.00
3 Stop Kontak 1.000 bh 57,900.00 57,900.00
4 Saklar Tunggal 1.000 bh 37,950.00 37,950.00
5 Lampu SL 20 watt 1.000 bh 44,400.00 44,400.00
SUM TOTAL 407,790.000
E.I.9 PEKERJAAN BAK EQUALISASI
1 Galian Tanah 3.000 m3 51,700.00 155,100.00
2 Urugan pasir bawah lantai t = 10 cm 0.444 m3 218,680.00 97,093.92
3 Lantai kerja t = 5 cm 0.222 m3 737,733.92 163,776.93
4 Pas dinding 1/2 bata, ad 1 : 4 25.840 m2 98,488.50 2,544,942.84
5 Acian 30.600 m2 26,961.00 825,006.60
6 Cor tutup bak t =12 cm 0.677 m3 5,865,291.69 3,972,268.80
SUM TOTAL 7,758,189.087
E.II PEKERJAAN INSTALASI IPAL
E.II.1 PEKERJAAN INSTALASI PIPA
1 Pipa PVC kelas AW Ø 100 mm 26.000 m1 106,995.76 2,781,889.83
2 Pipa PVC kelas AW Ø 15 mm 20.000 m1 17,913.50 358,270.00
SUM TOTAL 3,140,159.825
E.II.2 PEKERJAAN PERALATAN IPAL
1 IPAL Advance Oxidation Processes 1.000 unit 310,000,000.00 310,000,000.00
• Tangki Reaktor 0,5 m3 (1 set)
• Oxydator (1 set)
• Filter (2 unit)
• Tangki Backwash (1 unit)
• Pompa inlet (1 unit)
• Pompa filter (1 unit)
• Pompa sirkulasi (1 unit)
SUM TOTAL 310,000,000.000
F RUMAH JENSET
F.I PEKERJAAN PONDASI
1 Gaian Pondasi 5.390 m3 51,700.00 278,663.00
2 Urugan Kembali 1.348 m3 14,344.00 19,328.54
3 Pasir Urug bawah pondasi t = 5 cm 0.385 m3 218,680.00 84,191.80
4 Pasangan Pondasi Batu Kali 1 : 4 3.218 m3 736,389.50 2,369,333.22
SUM TOTAL 2,751,516.556
F.II PEKERJAAN BETON
1 Sloof 15/20 cm 0.330 m3 4,411,348.96 1,455,745.16
2 Kolom 20/20 cm 0.480 m3 5,367,211.43 2,576,261.49
3 Kolom praktis 11 x 11 cm 6.000 m1 67,060.05 402,360.29
4 Ring Balok 12/20 cm 0.264 m3 4,714,391.34 1,244,599.31
SUM TOTAL 5,678,966.246
F.III PEKERJAAN DINDING
1 Pasangan Bata 1 : 5 26.000 m2 95,990.62 2,495,756.12
2 Plesteran dinding 1 : 5 52.000 m2 47,123.96 2,450,445.71
3 Acian 52.000 m2 26,961.00 1,401,972.00
SUM TOTAL 6,348,173.832
F.IV PEKERJAAN KUSEN
1 Pintu Plat Besi finishing cat 1.000 unit 2,750,000.00 2,750,000.00
2 Kusen Boven 4.000 unit 450,000.00 1,800,000.00
SUM TOTAL 4,550,000.000
F.V PEKERJAAN LANTAI
1 Pasir Urug lantai t = 5 cm 0.335 m3 218,680.00 73,230.47
2 Lantai Kerja t = 5 cm 0.335 m3 737,733.92 247,048.65
3 Wiremesh M-8 6.698 m2 77,625.00 519,893.44
4 Beton Lantai t = 20 cm, K225 1.340 m3 963,131.31 1,290,114.38
SUM TOTAL 2,130,286.933
F.VI PEKERJAAN ATAP
1 Atap dak beton bertulang t = 10 cm, Site mix K 225 1.886 m3 6,091,694.79 11,488,936.37
SUM TOTAL 11,488,936.373
F.VII PEKERJAAN PENGECATAN
1 Pengecatan dinding 52.000 m2 39,716.05 2,065,234.60
SUM TOTAL 2,065,234.600
G PEKERJAAN LAIN - LAIN

1 Pek. Saluran Samping Bangunan Pemotongan 52.000 m1 177,042.67 9,206,218.74
2 Pek. Saluran Samping Kandang Baru 118.000 m1 177,042.67 20,891,034.82
3 Pek. Dududukan Toren Air Pasangan Batu Kali 7.200 m3 736,389.50 5,302,004.40
4 Pek. Plesteran Pasangan Batu Kali 12.000 m2 59,546.67 714,560.09
5 Pek. Agregat B = 20 cm 53.200 m3 328,179.50 17,459,149.40
6 Pek. Agregat A = 10 cm 26.600 m3 354,739.00 9,436,057.40
7 Pek. Lantai Kerja t = 5 cm 27.750 m3 737,733.92 20,472,116.28
8 Pek. Cor Beton Halaman t = 20 cm + besi dowl, Ready Mix K 250 111.000 m3 1,217,796.36 135,175,395.96
9 Pek. Pembersihan dan Perapian sisa - sisa pekerjaan 1.000 ls 1,500,000.00 1,500,000.00
SUM TOTAL 220,156,537.09
JUMLAH TOTAL 1,750,914,211.33

REKAPITULASI
ESTIMATE ENGINEERING ( EE )
Nama Satuan Kerja : DINAS PERTANIAN PROVINSI BANTEN

Pekerjaan : PEMBANGUNAN FASILITAS RPH RUMINANSIA
Lokasi : CILEGON
Tahun Anggaran : TA. 2014
JUMLAH
NO KODE URAIAN PEKERJAAN
HARGA
1 2 3 4
A PEKERJAAN PERSIAPAN 24,945,374.37
B PEKERJAAN PEMBANGUNAN KANDANG SAPI 565,815,301.82

B.I PEKERJAAN TANAH dan PASANGAN PONDASI 16,171,510.62
B.II PEKERJAAN BETON 99,819,060.18
B.III PEKERJAAN KONSTRUKSI BAJA 371,647,633.86
B.IV PEKERJAAN PASANGAN 20,356,733.65
B.V PEKERJAAN ATAP 46,351,272.66
B.VI PEKERJAAN INSTALASI LISTRIK 1,892,700.00
B.VII PEKERJAAN PENGECETAN 7,077,289.85
B.VIII PEKERJAAN SANITASI 2,499,101.00
C PEKERJAAN PERBAIKAN KANDANG 33,383,230.97

C.I PEKERJAAN KONSTRUKSI BESI 20,025,491.13
C.II PEKERJAAN LANTAI 3,159,626.99
C.III PEKERJAAN PENGECETAN 10,198,112.86
D PEKERJAAN REHAB TEMPAT PEMOTONGAN SAPI 514,762,752.57

D.I PEKERJAAN BONGKARAN 3,500,000.00
D.II PEKERJAAN PONDASI 9,237,028.48
D.III PEKERJAAN BETON 92,630,346.11
D.IV PEKERJAAN LANTAI 141,234,016.13
D.V PEKERJAAN DINDING 146,904,569.57
D.VI PEKERJAAN KUSEN 32,663,915.94
D.VII PEKERJAAN ATAP DAN PLAFOND 40,093,559.24
D.VIII PEKERJAAN INSTALASI LISTRIK 2,079,270.00
D.IX PEKERJAAN PENGECETAN 15,819,349.11
D.X PEKERJAAN SANITASI 18,422,126.90
D.XI PEKERJAAN TEMPAT PENAMPUNGAN KOTORAN 12,178,571.08
E PEKERJAAN IPAL
E.I PEKERJAAN RUMAH IPAL 43,697,740.14
E.I.1 PEKERJAAN PERSIAPAN DAN GALIAN 1,326,234.34
E.I.2 PEKERJAAN PONDASI DAN BETON BERTULANG 7,186,019.05
E.I.3 PEKERJAAN DINDING 11,569,675.52
E.I.4 PEKERJAAN PINTU 950,000.00
E.I.5 PEKERJAAN LANTAI 1,471,228.70
E.I.6 PEKERJAAN ATAP 9,546,279.50
E.I.7 PEKERJAAN PENGECATAN 3,482,323.93
E.I.8 PEKERJAAN LISTRIK 407,790.00
E.I.9 PEKERJAAN BAK EQUALISASI 7,758,189.09
E.II PEKERJAAN INSTALASI IPAL 313,140,159.83
E.II.1 PEKERJAAN INSTALASI PIPA 3,140,159.83
E.II.2 PEKERJAAN PERALATAN IPAL 310,000,000.00
F RUMAH JENSET 35,013,114.54
F.I PEKERJAAN PONDASI 2,751,516.56
F.II PEKERJAAN BETON 5,678,966.25
F.III PEKERJAAN DINDING 6,348,173.83
F.IV PEKERJAAN KUSEN 4,550,000.00
F.V PEKERJAAN LANTAI 2,130,286.93
F.VI PEKERJAAN ATAP 11,488,936.37
F.VII PEKERJAAN PENGECATAN 2,065,234.60
G PEKERJAAN LAIN - LAIN 220,156,537.09
TOTAL Rp. 1,750,914,211.33

PPN 10 % Rp. 175,091,421.13
JUMLAH Rp. 1,926,005,632.46
DIBULATKAN Rp. 1,926,005,000.00
TERBILANG : Satu Milyar Delapan Ratus Sembilan Puluh Juta Rupiah,-
Diperiksa Oleh Serang , Mei 2014

Dinas Sumber Daya Air dan Pemukiman Konsultan Perencana
Provinsi Banten PT. FAJAR KONSULTAN
IRFAN FAHRIZAL,ST TRI WIDYANTO,ST.SThI

NIP. 19821114 201001 1 006 Direktur
Menyetujui
Pejabat Pembuat Komitmen (PPK)
H.ASEP MULYA HIDAYAT,SP.MMA

NIP. 19760601 200112 1 006
REKAPITULASI ANALISA HARGA SATUAN
No. Satuan Macam Pekerjaan Upah Bahan Jumlah
(1) (2) (3) (4) (5) (6)
1 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran 15,565.00 27,075.88 42,640.88
2 1.0000 m2 Membersihkan lapangan dan perataan 11,000.00 - 11,000.00
3 1.0000 m2 Pembuatan jalan sementara, tebal 25 cm 74,800.00 64,824.98 139,624.98
4 1.0000 m2 Pembuatan kantor sementara, dengan lantai plesteran 392,150.00 616,364.87 1,008,514.87
5 1.0000 m2 Pembuatan Gudang Kerja 290,400.00 483,645.47 774,045.47
6 1.0000 m1 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter 45,210.00 176,303.88 221,513.88
B PEKERJAAN TANAH
1 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter 51,700.00 - 51,700.00
2 1.0000 m3 Galian tanah biasa sedalam 2 meter 63,360.00 - 63,360.00
3 1.0000 m3 Galian tanah keras sedalam sampai 1 meter 68,816.00 - 68,816.00
4 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter 104,280.00 - 104,280.00
5 1.0000 m3 Urug kembali bekas galian 14,344.00 - 14,344.00
6 1.0000 m3 Memadatkan 1 m3 tanah (per 20 cm) 37,400.00 - 37,400.00
7 1.0000 m3 Urug pasir 20,680.00 198,000.00 218,680.00
8 1.0000 m2 Pemasangan lapisan ijuk tebal 10 cm untuk bidang resapan 11,220.00 36,102.00 47,322.00
9 1.0000 m2 Meratakan tanah ditumbuk halus 17,380.00 - 17,380.00
10 1.0000 m3 Urug tanah mendatangkan 20,680.00 102,036.00 122,716.00
C PEKERJAAN PONDASI
1 1.0000 m3 Pasangan pondasi batu belah 1 PC : 3 PP 169,537.50 637,730.50 807,268.00

6 1.0000 m3 Pasangan pondasi batu kosong (Anstamping) 169,537.50 295,680.00 465,217.50
7 1.0000 m3 Pasangan pondasi siklop, 60% beton campuran 1 PC : 2 PB : 3 KR dan 40% batu belah 311,822.50 1,820,543.26 2,132,365.76
8 1.0000 m3 Pondasi sumuran diameter 100 cm 237,072.00 391,550.86 628,622.86
D PEKERJAAN DINDING
1 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 PC : 4 PP 59,290.00 144,657.70 203,947.70

2 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 PC : 5 PP 59,290.00 139,499.80 198,789.80
3 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 PC : 3 PP 29,645.00 72,812.08 102,457.08
E PEKERJAAN BETON
1 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 170,637.50 781,163.46 951,800.96
2 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr 137,252.50 600,481.42 737,733.92
3 1.0000 m3 Beton cyclope 1pc:3ps:5kr 507,650.00 416,502.90 924,152.90
4 1.0000 m3 Membuat beton bertulang, 1 Pc : 1,5 Ps : 2,5 Kr 249,837.50 868,612.80 1,118,450.30
8 1.0000 m3 Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0.8 101,530.00 625,817.25 727,347.25
9 1.0000 m3 Membuat 1 m3 beton mutu f’c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66 139,689.00 758,885.57 898,574.57
12 1.0000 m3 Membuat 1 m3 beton mutu (K 175) Readymix 193,380.00 923,692.00 1,117,072.00
13 1.0000 m3 Membuat 1 m3 beton mutu (K 225) Readymix 193,380.00 951,500.00 1,144,880.00
14 1.0000 m3 Membuat 1 m3 beton mutu (K 250) Readymix 193,380.00 1,000,538.00 1,193,918.00
15 1.0000 m3 Membuat 1 m3 beton mutu (K 300) Readymix 193,380.00 1,047,981.00 1,241,361.00
17 10.0000 kg Pembesian dengan besi polos atau besi ulir 10,939.50 124,390.20 135,329.70
18 1.0000 m3 Sloof beton bertulang (200 kg besi + bekisting) 673,546.50 3,901,282.55 4,574,829.05
19 1.0000 m' Kolom praktis beton bertulang (11 x 11) cm 17,787.00 49,273.05 67,060.05
Rekap Analisa Harsat - 8

(1) (2) (3) (4) (5) (6)
20 1.0000 m' Ring balok beton bertulang (10 x 15) cm 29,370.00 62,692.31 92,062.31
21 1.0000 m2 Cetakan beton / begisting memakai papan 56,705.00 34,207.71 90,912.71
22 1.0000 m2 Cetakan beton / begisting memakai multiplek 56,705.00 74,026.00 130,731.00
23 1.0000 m2 Pasasang Stoot Werk 43,296.00 202,209.48 245,505.48
24 1.0000 m3 Pek. Kolom beton bertulangType 20 x 20 (Site Mix K.175) 5,367,211.43
25 1.0000 m3 Pek. Balok Sloof S1 15x20 Beton bertulang Site mix K. 175 4,411,348.96
26 1.0000 m3 Pek. Sloof 20/25 Beton Site Mix K.175 3,640,379.38
27 1.0000 m3 Pek. Ring Balok 12/20 site mix K. 175 4,714,391.34
F PEKERJAAN PELESTERAN
1 1.0000 m2 Plesteran batu kali 1pc:4ps 45,210.00 14,336.67 59,546.67

2 1.0000 m2 Plesteran beton 1 Pc : 4 PP, tebal 15 mm 33,907.50 14,504.16 48,411.66
5 1.0000 m2 Plesteran beton 1 Pc : 3 PS + acian 35,354.00 22,390.41 57,744.41
6 1.0000 m2 Plesteran 1 Pc : 4 PS + acian 35,354.00 19,338.88 54,692.88
7 1.0000 m2 Plesteran 1 Pc : 5 PS + acian 35,354.00 17,686.11 53,040.11
8 1.0000 m2 Plesteran skoneng lebar 10 mm 1 PC : 2 PP 38,412.00 3,294.50 41,706.50
9 1.0000 m2 Plesteran granit 1 PC : 2 Granit, tebal 10 mm 50,946.50 2,903,340.00 2,954,286.50
10 1.0000 m2 Acian 21,813.00 5,148.00 26,961.00
11 1.0000 m2 Pasang dinding batu hias tempel 75,377.50 163,210.30 238,587.80
G PEKERJAAN PENUTUP LANTAI DAN DINDING

1 1.0000 m2 Pasang lantai keramik (30 x 30) cm 79,117.50 95,986.44 175,103.94
2 1.0000 m2 Pasang lantai keramik (40 x 40) cm 79,117.50 99,023.76 178,141.26
3 1.0000 m2 Pasang lantai ubin anti slip (40 x 40) cm 79,117.50 93,131.02 172,248.52
4 1.0000 m2 Pasang lantai keramik (25 x 25) cm km/wc 79,117.50 109,886.21 189,003.71
5 1.0000 m2 Pasang lantai keramik (10 x 33) cm, variasi border 79,117.50 121,325.93 200,443.43
6 1.0000 m2 Pasang dinding keramik ukuran (20 x 25) cm 101,722.50 109,809.70 211,532.20
8 1.0000 m2 Pasang dinding porselen ukuran (20 x 20) cm 101,722.50 94,866.86 196,589.36
9 1.0000 m2 Pasang dinding keramik artistik (10 x 20) cm 101,722.50 127,702.85 229,425.35
11 1.0000 m2 Pasang Floor hardener 18,678.00 169,400.00 188,078.00
12 1.0000 m2 Epoxy Floor 2000 micron 15,125.00 302,500.00 317,625.00
H PEKERJAAN RANGKA ATAP
1 1.0000 m3 Membuat kuda-kuda kayu kamper 1,304,600.00 6,307,293.30 7,611,893.30

2 1.0000 m3 Pasang Nook,Goording dan Jurai kayu bengkirai 1,304,600.00 3,403,708.00 4,708,308.00
3 1.0000 m2 Pasang usuk 5/7, reng 2/3 kayu jati 15,345.00 240,308.75 255,653.75
4 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu bengkirai 15,345.00 193,283.75 208,628.75
5 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati 15,345.00 119,256.83 134,601.83
6 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu bengkirai 15,345.00 72,231.83 87,576.83
7 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu bengkirai 15,345.00 83,616.83 98,961.83
I PEKERJAAN PINTU DAN JENDELA

1 1.0000 m3 Membuat kusen pintu / jendela Kayu Kelas I 2,283,050.00 7,451,204.75 9,734,254.75
2 1.0000 m3 Membuat kusen pintu / jendela kayu Kelas II Atau III 1,956,900.00 3,766,204.75 5,723,104.75
3 1.0000 m² Membuat Pintu Klam Standar, Kayu Kelas II 114,196.50 295,955.99 410,152.49
4 1.0000 m² Membuat dan Memasang Pintu Klamp Sederhana, Kayu Kelas III Untuk Gedung Semen 114,196.50 1,395.35 115,591.85
5 1.0000 m² Membantu dan Memasang Daun Pintu Panel, Kayu Kelas I dan II 326,150.00 317,804.74 643,954.74
6 1.0000 m2 membuat dan Memasang Pintu dan Jendela Kaca, Kayu Kelas I dan II 260,920.00 190,682.84 451,602.84
7 1.0000 m2 Membuat dan Memasang Pintu dan Jendela Jelusi Kayu Kelas I dan II 326,150.00 494,789.28 820,939.28
8 1.0000 m2 Membuat Daun Pintu Kayu Lapis (Playwood) rangkap, Rangka Tertutup Kayu Kelas II ( 228,305.00 345,008.40 573,313.40

(1) (2) (3) (4) (5) (6)
J PEKERJAAN PLAFOND
1 1.0000 m2 Langit-langit asbes semen tebal 4 mm, 5 mm dan 6 mm 8,299.50 33,320.98 41,620.48
2 1.0000 m2 Langit-langit gypsum board 9mm Rangka hollow 19,580.00 117,750.60 137,330.60
3 1.0000 m2 Langit-langit GRC 4 mm Rangka hollow 19,580.00 107,998.00 127,578.00
4 1.0000 m1 Pasang list plafond gypsum profil 11,302.50 22,504.35 33,806.85
5 1.0000 m1 Pasang list langit langit kayu profil 7,826.50 8,600.13 16,426.63
K PEKERJAAN LISPLANG
1 1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, GRC 15,565.00 13,340.45 28,905.45
2 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kamper 15,565.00 52,995.45 68,560.45
L PEKERJAAN TALANG
1 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kamper 42,872.50 128,898.84 171,771.34
2 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kruing 42,872.50 130,710.94 173,583.44
M PEKERJAAN ATAP
1 1.0000 m2 Pasang atap asbes gelombang (2,5 x 0,92 m) x 5 mm 16,379.00 4,293.96 20,672.96
4 1.0000 m2 Pasang atap asbes gelombang (300 x 1,05 m) x 4 mm 15,823.50 64,450.21 80,273.71
9 1.0000 m2 Pasang atap sbes gelombang (2,40 x 1,08 m) x 6 mm 15,592.50 67,543.96 83,136.46
11 1.0000 m1 Pasang nok stel gelombang 1,05 m 16,593.50 39,600.00 56,193.50
12 1.0000 m1 Pasang nok stel gelombang 1,08 m 16,593.50 43,450.00 60,043.50
13 1.0000 m2 Pasang atap genteng metal zinc alume type prima roof 21,813.00 117,906.80 139,719.80
14 1.0000 m1 Pasang Nok Genteng Metal roof 16,593.50 78,815.00 95,408.50
15 1.0000 m2 Pasang atap Spandek 0,35 15,592.50 66,550.00 82,142.50
16 1.0000 m1 Pasang bubung Seng plat BJLS 30 L =0,9 m 16,593.50 79,530.00 96,123.50
17 1.0000 bh Turbin Ventilator 79,062.50 1,581,250.00 1,660,312.50
N PEKERJAAN PENGECATAN
1 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup 12,265.00 31,235.05 43,500.05
2 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup 13,255.00 35,917.75 49,172.75
3 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) 6,910.75 32,805.30 39,716.05
4 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup) 5,648.50 21,176.76 26,825.26
5 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan 6,910.75 61,484.72 68,395.47
6 1.0000 m2 Pengecatan bidang besi ( 3 x ) 13,255.00 27,761.72 41,016.72
7 1.0000 m2 Pengecatan permukaan baja dengan meni besi 19,250.00 5,439.83 24,689.83
8 1.0000 m2 Pengecatan permukaan baja dengan meni besi memakai perancah 34,691.25 6,523.26 41,214.51
O PEKERJAAN SANITASI
1 1.0000 bh Memasang kloset duduk/monoblock 316,662.50 2,157,100.00 2,473,762.50
2 1.0000 bh Memasang kloset jongkok porselen 319,330.00 260,810.00 580,140.00
3 1.0000 bh Memasang urinoir 160,050.00 2,071,801.60 2,231,851.60
4 1.0000 bh Memasang wastafel 212,025.00 2,067,205.80 2,279,230.80
5 1.0000 bh Memasang bak mandi fiberglass volume 0,30 m3 380,930.00 294,905.60 675,835.60
6 1.0000 bh Memasang badkip porselen 89,650.00 206,646.00 296,296.00
7 1.0000 bh Memasang bak fiberglass volume 1 m3 air 697,950.00 1,311,956.80 2,009,906.80
5 1.0000 m1 Memasang pipa grefel, 1/2 diameter 30 cm 11,000.00 392,280.69 403,280.69
8 1.0000 m1 Memasang pipa beton, diameter 15 cm - 20 cm 15,823.50 128,360.98 144,184.48
9 1.0000 m1 Memasang pipa beton, diameter 30 cm - 100 cm 42,949.50 436,528.40 479,477.90
10 1.0000 m1 Memasang pipa galvanis diameter 1/2" 13,612.50 120,770.83 134,383.33
11 1.0000 m1 Memasang pipa galvanis diameter 3/4" 13,612.50 120,770.83 134,383.33
12 1.0000 m1 Memasang pipa galvanis diameter 1" 13,612.50 120,770.83 134,383.33
13 1.0000 m1 Memasang pipa galvanis diameter 1 1/2" 22,948.20 120,770.83 143,719.03

(1) (2) (3) (4) (5) (6)
14 1.0000 m1 Memasang pipa PVC tipe AW diameter 1/2" 7,649.40 7,267.56 14,916.96
15 1.0000 m1 Memasang pipa PVC tipe AW diameter 3/4" 7,649.40 10,264.10 17,913.50
16 1.0000 m1 Memasang pipa PVC tipe AW diameter 1" 7,649.40 21,406.28 29,055.68
17 1.0000 m1 Memasang pipa PVC tipe AW diameter 1 1/2" 7,649.40 21,939.09 29,588.49
19 1.0000 m1 Memasang pipa PVC tipe AW diameter 2 1/2" 7,649.40 27,714.78 35,364.18
22 1.0000 bh Memasang bak cuci piring stainless steel 27,687.00 597,828.00 625,515.00
23 1.0000 bh Memasang kran diameter 3/4" atau 1/2" 9,625.00 71,984.00 81,609.00
24 1.0000 bh Memasang floor drain 9,625.00 47,828.00 57,453.00
25 1.0000 unit Septictank 2,5 X 1,5 X 2 M + Rembesan 10,037,716.54
26 1.0000 m1 Saluran Pasangan Bata l = 20 cm,dalam 20 cm 158,289.69
27 1.0000 m1 Saluran Pasangan Bata l = 30 cm,dalam 40 cm 177,042.67
28 1.0000 Unit Bak Mandi 60 x 60 x 70 + Keramik 862,690.38
P PEKERJAAN BESI DAN ALUMUNIUM

1 1.0000 kg Memasang 1 kg besi baja 9,339.00 21,125.50 30,464.50
2 1.0000 kg Memasang 1 kg rangka kuda-kuda baja Siku 70.70.7 9,339.00 21,125.50 30,464.50
3 1.0000 kg Mengerjakan 100 kg pekerjaan perakitan 19,222.50 6,270.00 25,492.50
4 1.0000 m2 Membuat 1 m2 pintu besi plat baja tebal 2 mm rangkap, rangka baja siku 163,388.50 971,916.00 1,135,304.50
5 10.0000 cm Pengelasan dengan las listrik 452.10 3,063.50 3,515.60
6 1.0000 m2 Rangka jendela besi scuare tube (25x5) cm 101,128.50 7,031.20 108,159.70
7 1.0000 m2 Pasang Rolling door besi 182,028.00 544,500.00 726,528.00
8 1.0000 m2 Pintu lipat (Folding door) bahan plastik PVC 68,486.00 825,000.00 893,486.00
9 1.0000 m2 Pasang Rolling door Allumunium 155,650.00 786,500.00 942,150.00
10 1.0000 m2 Pasang Kusen pintu Allumunium 6,688.55 158,180.00 164,868.55
11 1.0000 m2 Pasang pintu allumunium strip lebar 8 cm 13,225.85 702,680.00 715,905.85
12 1.0000 m2 Pasang pintu kaca rangka allumunium 31,045.85 874,720.00 905,765.85
13 1.0000 m2 Pasang teralis besi strip (2 x 3) mm 259,891.50 108,043.39 367,934.89
14 1.0000 m2 Pasang kawat nyamuk 15,565.00 51,846.03 67,411.03
15 1.0000 m2 Pasang jendela nako & tralis 30,338.00 328,590.35 358,928.35
16 1.0000 m' Talang datar/jurai seng bjls 28 lebar 90 cm 46,942.50 142,136.97 189,079.47
17 1.0000 m' Talang 1/2 lingkaran D-15 cm, seng plat bjls 30 lebar 45 cm 36,179.00 1,208,731.70 1,244,910.70
18 1.0000 m' Pasang Pipa Hitam dia 2" 17,215.55 144,506.27 161,721.82
19 1.0000 m' Pasang Pipa Hitam dia 3" 17,215.55 172,033.77 189,249.32
Q PEKERJAAN KUNCI DAN KACA
1 1.0000 bh Pasang kunci tanam biasa 40,425.00 137,500.00 177,925.00

2 1.0000 bh Pasang kunci tanam kamar mandi 39,462.50 55,000.00 94,462.50
3 1.0000 bh Pasang rel pintu dorong 55,374.00 220,000.00 275,374.00
4 1.0000 m2 Pasang kaca, tebal 3 mm 13,843.50 59,895.00 73,738.50
5 1.0000 m2 Pasang kaca, tebal 5 mm 13,843.50 155,848.00 169,691.50
6 1.0000 m2 Pasang kaca cermin, tebal 5 mm 13,843.50 145,200.00 159,043.50
7 1.0000 unit Pek. Pintu P1 152,944.11 2,957,254.09 3,110,198.20
8 1.0000 unit Pek. Pintu P2 152,944.11 4,303,571.60 4,456,515.71
9 1.0000 unit Pek. Pintu P3 138,094.11 2,664,122.59 2,802,216.70
10 1.0000 unit Pek. Pintu (km/wc) PVC 23,760.00 264,000.00 287,760.00
11 1.0000 unit Pek. Jendela J1 35,315.78 1,497,466.52 1,532,782.30
14 1.0000 unit Pek. Boven BV 1 25,453.73 425,862.83 451,316.55

(1) (2) (3) (4) (5) (6)
R PEKERJAAN LANDSCAPE
1 1.0000 m3 Lapis Pondasi Agregat A 4,598.00 350,141.00 354,739.00
2 1.0000 m3 Lapis Pondasi Agregat B 4,598.00 323,581.50 328,179.50
4 1.0000 m2 Pasangan Paving Block Nature 6 cm,K 225 2,343.00 80,049.64 82,392.64
5 1.0000 m1 Pasangan Kanstin Beton 10 x 20 x 40 , K225 4,504.50 89,963.50 94,468.00
6 1.0000 Unit Pintu Kandang 2,326,047.48 2,326,047.48

ANALISA SATUAN PEKERJAAN
No. Macam Pekerjaan Upah Bahan Jumlah
(1) (2) (3) (4) (5)
A.1 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
0.0120 m3 Kayu Terentang @ Rp. 2,015,970.00 24,191.64
0.0200 kg Paku reng @ Rp. 17,850.00 357.00
0.0070 m3 Kayu papan 3/20 @ Rp. 9,400.00 65.80
0.1000 org Tukang kayu @ Rp. 70,000.00 7,000.00
0.0100 org Kepala tukang kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 14,150.00 24,614.44 38,764.44
JASA 10 % 1,415.00 2,461.44 3,876.44
JUMLAH 15,565.00 27,075.88 42,640.88
A.2 1.0000 m2 Membersihkan lapangan dan perataan

0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 10,000.00 - 10,000.00
JASA 10 % 1,000.00 1,000.00
JUMLAH 11,000.00 11,000.00
A.4 1.0000 m2 Pembuatan jalan sementara, tebal 25 cm

0.2750 m3 Batu belah @ Rp. 170,000.00 46,750.00
0.0300 m3 Kerikil @ Rp. 156,060.00 4,681.80
0.0500 m3 Pasir @ Rp. 150,000.00 7,500.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.1000 org Mandor @ Rp. 80,000.00 8,000.00
JUMLAH ( BELUM PPN ) 68,000.00 58,931.80 126,931.80
JASA 10 % 6,800.00 5,893.18 12,693.18
JUMLAH 74,800.00 64,824.98 139,624.98
A.3 1.0000 m2 Pembuatan kantor sementara, dengan lantai plesteran
0.1800 m3 Kayu meranti @ Rp. 2,015,970.00 362,874.60

0.8500 kg Paku biasa @ Rp. 17,850.00 15,172.50
1.1000 kg Baja strip @ Rp. 16,700.00 18,370.00
35.0000 kg PC @ Rp. 1,440.00 50,400.00
0.1500 m3 Pasir pasang @ Rp. 175,000.00 26,250.00
30.0000 bh Bata merah @ Rp. 550.00 16,500.00
0.2500 lbr Seng plat 3" x 6 " @ Rp. 54,300.00 13,575.00
2.0000 bh Jendela nako @ Rp. 8,600.00 17,200.00
0.0800 m2 Kaca polos @ Rp. 128,800.00 10,304.00
0.1500 bh Kunci tanam @ Rp. 175,580.00 26,337.00
0.0600 lbr Plywood 4 mm @ Rp. 55,810.00 3,348.60
1.0000 org Tukang batu @ Rp. 70,000.00 70,000.00
0.3000 org Kepala tukang @ Rp. 75,000.00 22,500.00
2.0000 org Pekerja @ Rp. 60,000.00 120,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 356,500.00 560,331.70 916,831.70
JASA 10 % 35,650.00 56,033.17 91,683.17
JUMLAH 392,150.00 616,364.87 1,008,514.87
Analisa Harga Satuan - 13

(1) (2) (3) (4) (5)
A.4 1.0000 m2 Pembuatan Gudang Kerja
0.1800 m3 Kayu meranti @ Rp. 2,015,970.00 362,874.60

0.8500 kg Paku biasa @ Rp. 17,850.00 15,172.50
1.1000 kg Baja strip @ Rp. 16,700.00 18,370.00
0.2500 lbr Seng plat 3" x 6 " @ Rp. 54,300.00 13,575.00
0.1500 bh Kunci tanam @ Rp. 175,580.00 26,337.00
0.0600 lbr Plywood 4 mm @ Rp. 55,810.00 3,348.60
2.0000 org Pekerja @ Rp. 60,000.00 120,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 264,000.00 439,677.70 703,677.70
JASA 10 % 26,400.00 43,967.77 70,367.77
JUMLAH 290,400.00 483,645.47 774,045.47
A.5 1.0000 m1 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
1.0000 btg Dolken kayu Ø 8 - 10/400 cm @ Rp. 47,190.00 47,190.00
1.0000 lbr Seng gelombang 2"-5" BJLS 24 @ Rp. 54,300.00 54,300.00
0.0250 m3 Kaso 5/7 kayu meranti @ Rp. 2,015,970.00 50,399.25
0.0600 kg Paku biasa 2" - 5" @ Rp. 17,850.00 1,071.00
0.4000 kg Meni besi @ Rp. 18,290.00 7,316.00
0.0200 org Kepala tukang kayu @ Rp. 75,000.00 1,500.00
0.4000 org Pekerja @ Rp. 60,000.00 24,000.00
0.0200 org Mandor @ Rp. 80,000.00 1,600.00
JUMLAH ( BELUM PPN ) 41,100.00 160,276.25 201,376.25
JASA 10 % 4,110.00 16,027.63 20,137.63
JUMLAH 45,210.00 176,303.88 221,513.88
B PEKERJAAN TANAH
B.1 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
0.7500 org Pekerja @ Rp. 60,000.00 45,000.00
0.0250 org Mandor @ Rp. 80,000.00 2,000.00
JUMLAH ( BELUM PPN ) 47,000.00 - 47,000.00
JASA 10 % 4,700.00 4,700.00
JUMLAH 51,700.00 51,700.00
B.2 1.0000 m3 Galian tanah biasa sedalam 2 meter

0.9000 org Pekerja @ Rp. 60,000.00 54,000.00
0.0450 org Mandor @ Rp. 80,000.00 3,600.00
JUMLAH ( BELUM PPN ) 57,600.00 - 57,600.00
JASA 10 % 5,760.00 5,760.00
JUMLAH 63,360.00 63,360.00
B.3 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.0320 org Mandor @ Rp. 80,000.00 2,560.00
JUMLAH ( BELUM PPN ) 62,560.00 - 62,560.00
JASA 10 % 6,256.00 6,256.00
JUMLAH 68,816.00 68,816.00
B.4 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

1.5000 org Pekerja @ Rp. 60,000.00 90,000.00
0.0600 org Mandor @ Rp. 80,000.00 4,800.00
JUMLAH ( BELUM PPN ) 94,800.00 - 94,800.00
JASA 10 % 9,480.00 9,480.00
JUMLAH 104,280.00 104,280.00

(1) (2) (3) (4) (5)
B.5 1.0000 m3 Urug kembali bekas galian

Mengurug kembali 1 m3 galian dihitung dari 1/3 kali dari indeks pekerjaan galian
0.192 org Perkerja @ Rp. 60,000.00 11,520.00
0.019 org Mandor @ Rp. 80,000.00 1,520.00
JUMLAH ( BELUM PPN ) 13,040.00 - 13,040.00
JASA 10 % 1,304.00 1,304.00
JUMLAH 14,344.00 14,344.00
B.6 1.0000 m3 Memadatkan 1 m3 tanah (per 20 cm)

0.5000 org Pekerja @ Rp. 60,000.00 30,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 34,000.00 - 34,000.00
JASA 10 % 3,400.00 3,400.00
JUMLAH 37,400.00 37,400.00
B.7 1.0000 m3 Urug pasir

1.2000 m3 Pasir urug @ Rp. 150,000.00 180,000.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 18,800.00 180,000.00 198,800.00
JASA 10 % 1,880.00 18,000.00 19,880.00
JUMLAH 20,680.00 198,000.00 218,680.00
B.8 1.0000 m2 Pemasangan lapisan ijuk tebal 10 cm untuk bidang resapan

6.0000 kg Ijuk @ Rp. 5,470.00 32,820.00
0.1500 org Pekerja @ Rp. 60,000.00 9,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 10,200.00 32,820.00 43,020.00
JASA 10 % 1,020.00 3,282.00 4,302.00
JUMLAH 11,220.00 36,102.00 47,322.00
B.9 1.0000 m3 Membuang tanah dengan menghampar

0.2500 org Pekerja @ Rp. 60,000.00 15,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 15,800.00 15,800.00
JASA 10 % 1,580.00 1,580.00
JUMLAH 17,380.00 17,380.00
B.10 1.0000 m2 Meratakan tanah ditumbuk halus

0.2500 org Pekerja @ Rp. 60,000.00 15,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 15,800.00 15,800.00
JASA 10 % 1,580.00 1,580.00
JUMLAH 17,380.00 17,380.00
B.11 1.0000 m3 Urug tanah mendatangkan

1.2000 m3 Tanah urug @ Rp. 77,300.00 92,760.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 18,800.00 92,760.00 111,560.00
JASA 10 % 1,880.00 9,276.00 11,156.00
JUMLAH 20,680.00 102,036.00 122,716.00

(1) (2) (3) (4) (5)
C PEKERJAAN PONDASI
C.1 1.0000 m3 Pasangan pondasi batu belah 1 PC : 4 PP

1.2000 m3 Batu belah 15/20 cm @ Rp. 170,000.00 204,000.00
153.0000 kg PC @ Rp. 1,440.00 220,320.00
0.5200 m3 Pasir pasang @ Rp. 175,000.00 91,000.00
1.5000 org Pekerja @ Rp. 60,000.00 90,000.00
0.0750 org Kepala tukang batu @ Rp. 75,000.00 5,625.00
0.0750 org Mandor @ Rp. 80,000.00 6,000.00
JUMLAH ( BELUM PPN ) 154,125.00 515,320.00 669,445.00
JASA 10 % 15,412.50 51,532.00 66,944.50
JUMLAH 169,537.50 566,852.00 736,389.50
D PEKERJAAN DINDING
D.1 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 PC : 3 PP

70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 550.00 38,500.00
14.3700 kg PC @ Rp. 1,440.00 20,692.80
0.0400 m3 Pasir pasang @ Rp. 175,000.00 7,000.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0100 org Kepala tukang batu @ Rp. 75,000.00 750.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,950.00 66,192.80 93,142.80
JASA 10 % 2,695.00 6,619.28 9,314.28
JUMLAH 29,645.00 72,812.08 102,457.08

11.5000 kg PC @ Rp. 1,440.00 16,560.00
0.0430 m3 Pasir pasang @ Rp. 175,000.00 7,525.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,950.00 62,585.00 89,535.00
JASA 10 % 2,695.00 6,258.50 8,953.50
JUMLAH 29,645.00 68,843.50 98,488.50

9.6800 kg PC @ Rp. 1,440.00 13,939.20
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,950.00 60,314.20 87,264.20
JASA 10 % 2,695.00 6,031.42 8,726.42
JUMLAH 29,645.00 66,345.62 95,990.62
D.4 1.0000 m2 Pasangan dinding terawang (roster) ukuran (12 x 11 x24) cm, campuran 1 PC : 3 PP
30.0000 bh Terawang (Roster) @ Rp. 2,790.00 83,700.00
14.0000 kg PC @ Rp. 1,440.00 20,160.00
0.0320 m3 Pasir pasang @ Rp. 175,000.00 5,600.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,950.00 109,460.00 136,410.00
JASA 10 % 2,695.00 10,946.00 13,641.00
JUMLAH 29,645.00 120,406.00 150,051.00

(1) (2) (3) (4) (5)
D.5 1.0000 m2 Pasangan dinding terawang (roster) ukuran (12 x 11 x24) cm, campuran 1 PC : 4 PP
30.0000 bh Terawang (Roster) @ Rp. 2,790.00 83,700.00
11.0000 kg PC @ Rp. 1,440.00 15,840.00
0.0350 m3 Pasir pasang @ Rp. 175,000.00 6,125.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,950.00 105,665.00 132,615.00
JASA 10 % 2,695.00 10,566.50 13,261.50
JUMLAH 29,645.00 116,231.50 145,876.50
D.6 1.0000 m2 Pasangan dinding bata berongga ekspose ukuran (5 x 11 x24) cm, campuran 1 PC : 3 PP
70.0000 bh Bata berongga ekspose @ Rp. 1,300.00 91,000.00
14.0000 kg PC @ Rp. 1,440.00 20,160.00
0.0320 m3 Pasir pasang @ Rp. 175,000.00 5,600.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 27,325.00 116,760.00 144,085.00
JASA 10 % 2,732.50 11,676.00 14,408.50
JUMLAH 30,057.50 128,436.00 158,493.50
D.7 1.0000 m2 Partisi double gypsum rangka metal

0.8350 btg Rangka besi hollow 20x40 @ Rp. 25,000.00 20,875.00
0.6200 lbr Gypsum board @ Rp. 83,600.00 51,832.00
32.0000 Bh Sekrup/Rivet @ Rp. 1,000.00 32,000.00
0.4000 Kg Compound @ Rp. 29,000.00 11,600.00
1.0000 Ls Upah pasang @ Rp. 10,000.00 10,000.00
1.0000 Ls Alat Bantu @ Rp. 1,000.00 1,000.00
JUMLAH ( BELUM PPN ) 22,600.00 121,407.00 144,007.00
JASA 10 % 2,260.00 12,140.70 14,400.70
JUMLAH 24,860.00 133,547.70 158,407.70
E PEKERJAAN BETON
E.1 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr -
336.0000 kg PC @ Rp. 1,440.00 483,840.00
0.5400 m3 Pasir beton @ Rp. 185,000.00 99,900.00
0.8100 m3 Kerikil beton @ Rp. 156,060.00 126,408.60
2.0000 org Pekerja @ Rp. 60,000.00 120,000.00
0.1000 org Mandor @ Rp. 80,000.00 8,000.00
JUMLAH ( BELUM PPN ) 155,125.00 710,148.60 865,273.60
JASA 10 % 15,512.50 71,014.86 86,527.36
JUMLAH 170,637.50 781,163.46 951,800.96
E.2 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr

218.0000 kg PC @ Rp. 1,440.00 313,920.00
0.5200 m3 Pasir beton @ Rp. 185,000.00 96,200.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0800 org Mandor @ Rp. 80,000.00 6,400.00
JUMLAH ( BELUM PPN ) 124,775.00 545,892.20 670,667.20
JASA 10 % 12,477.50 54,589.22 67,066.72
JUMLAH 137,252.50 600,481.42 737,733.92

(1) (2) (3) (4) (5)
E.3 1.0000 m3 Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0.87
230.0000 kg PC @ Rp. 1,440.00 331,200.00
893.0000 kg Pasir beton @ Rp. 132.14 118,003.57
1,027.0000 kg Kerikil beton (Maksimum 30 mm) @ Rp. 115.60 118,721.20
200.0000 liter Air @ Rp. 5.00 1,000.00
1.2000 org Pekerja @ Rp. 60,000.00 72,000.00
0.0600 org Mandor @ Rp. 80,000.00 4,800.00
JUMLAH ( BELUM PPN ) 92,300.00 568,924.77 661,224.77
JASA 10 % 9,230.00 56,892.48 66,122.48
JUMLAH 101,530.00 625,817.25 727,347.25
E.4 1.0000 m3 Membuat 1 m3 beton mutu f’c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66
326.0000 kg PC @ Rp. 1,440.00 469,440.00
760.0000 kg Pasir beton @ Rp. 132.14 100,428.57
215.0000 liter Air @ Rp. 5.00 1,075.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 126,990.00 689,895.97 816,885.97
JASA 10 % 12,699.00 68,989.60 81,688.60
JUMLAH 139,689.00 758,885.57 898,574.57
371.0000 kg PC @ Rp. 1,440.00 534,240.00
698.0000 kg Pasir beton @ Rp. 132.14 92,235.71
215.0000 liter Air @ Rp. 5.00 1,075.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 126,990.00 748,583.91 875,573.91
JASA 10 % 12,699.00 74,858.39 87,557.39
JUMLAH 139,689.00 823,442.31 963,131.31
384.0000 kg PC @ Rp. 1,440.00 552,960.00
692.0000 kg Pasir beton @ Rp. 132.14 91,442.86
215.0000 liter Air @ Rp. 5.00 1,075.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 126,990.00 765,586.26 892,576.26
JASA 10 % 12,699.00 76,558.63 89,257.63
JUMLAH 139,689.00 842,144.88 981,833.88
406.0000 kg PC @ Rp. 1,440.00 584,640.00
684.0000 kg Pasir beton @ Rp. 132.14 90,385.71
215.0000 liter Air @ Rp. 5.00 1,075.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 126,990.00 794,706.31 921,696.31
JASA 10 % 12,699.00 79,470.63 92,169.63
JUMLAH 139,689.00 874,176.95 1,013,865.95

(1) (2) (3) (4) (5)
413.0000 kg PC @ Rp. 1,440.00 594,720.00
681.0000 kg Pasir beton @ Rp. 132.14 89,989.29
215.0000 liter Air @ Rp. 5.00 1,075.00
1.6500 org Pekerja @ Rp. 60,000.00 99,000.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 126,990.00 803,811.89 930,801.89
JASA 10 % 12,699.00 80,381.19 93,080.19
JUMLAH 139,689.00 884,193.07 1,023,882.07
E.9 1.0000 m3 Membuat 1 m3 beton mutu (K 175) Readymix

1.0000 m3 Adukan K. 175 @ Rp. 834,720.00 834,720.00
2.5000 org Pekerja @ Rp. 60,000.00 150,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
1.0000 ls Alat Kerja @ Rp. 5,000.00 5,000.00
JUMLAH ( BELUM PPN ) 175,800.00 839,720.00 1,015,520.00
JASA 10 % 17,580.00 83,972.00 101,552.00
JUMLAH 193,380.00 923,692.00 1,117,072.00

1.0000 m3 Adukan K. 225 @ Rp. 860,000.00 860,000.00
2.5000 org Pekerja @ Rp. 60,000.00 150,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
1.0000 ls Alat Kerja @ Rp. 5,000.00 5,000.00
JUMLAH ( BELUM PPN ) 175,800.00 865,000.00 1,040,800.00
JASA 10 % 17,580.00 86,500.00 104,080.00
JUMLAH 193,380.00 951,500.00 1,144,880.00

1.0000 m3 Adukan K. 250 @ Rp. 904,580.00 904,580.00
2.5000 org Pekerja @ Rp. 60,000.00 150,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
1.0000 ls Alat Kerja @ Rp. 5,000.00 5,000.00
JUMLAH ( BELUM PPN ) 175,800.00 909,580.00 1,085,380.00
JASA 10 % 17,580.00 90,958.00 108,538.00
JUMLAH 193,380.00 1,000,538.00 1,193,918.00

1.0000 m3 Adukan K. 300 @ Rp. 947,710.00 947,710.00
2.5000 org Pekerja @ Rp. 60,000.00 150,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
1.0000 ls Alat Kerja @ Rp. 5,000.00 5,000.00
JUMLAH ( BELUM PPN ) 175,800.00 952,710.00 1,128,510.00
JASA 10 % 17,580.00 95,271.00 112,851.00
JUMLAH 193,380.00 1,047,981.00 1,241,361.00

(1) (2) (3) (4) (5)
E.13 10.0000 kg Pembesian dengan besi polos atau besi ulir
10.5000 kg Besi beton (polos/ulir) @ Rp. 10,500.00 110,250.00
0.1500 kg Kawat beton @ Rp. 18,880.00 2,832.00
0.0700 org Pekerja @ Rp. 60,000.00 4,200.00
0.0700 org Tukang besi @ Rp. 70,000.00 4,900.00
0.0070 org Kepala tukang besi @ Rp. 75,000.00 525.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 9,945.00 113,082.00 123,027.00
JASA 10 % 994.50 11,308.20 12,302.70
JUMLAH 10,939.50 124,390.20 135,329.70
1.0000 m3 Sloof beton bertulang (200 kg besi + bekisting)

0.2700 m3 Kayu kelas III @ Rp. 2,015,970.00 544,311.90
2.0000 kg Paku 5 cm - 12 cm @ Rp. 13,760.00 27,520.00
0.6000 liter Minyak bekisting @ Rp. 5,000.00 3,000.00
210.0000 kg Besi beton polos @ Rp. 10,500.00 2,205,000.00
3.0000 kg Kawat beton @ Rp. 18,880.00 56,640.00
336.0000 kg PC @ Rp. 1,440.00 483,840.00
0.5400 m3 Pasir beton @ Rp. 185,000.00 99,900.00
5.6500 org Pekerja @ Rp. 60,000.00 339,000.00
0.2830 org Mandor @ Rp. 80,000.00 22,640.00
JUMLAH ( BELUM PPN ) 612,315.00 3,546,620.50 4,158,935.50
JASA 10 % 61,231.50 354,662.05 415,893.55
JUMLAH 673,546.50 3,901,282.55 4,574,829.05
1.0000 m' Kolom praktis beton bertulang (11 x 11) cm

0.0100 kg Paku 5 cm - 12 cm @ Rp. 13,760.00 137.60
3.0000 kg Besi beton polos @ Rp. 10,500.00 31,500.00
0.0450 kg Kawat beton @ Rp. 18,880.00 849.60
4.0000 kg PC @ Rp. 1,440.00 5,760.00
0.0060 m3 Pasir beton @ Rp. 185,000.00 1,110.00
0.1800 org Pekerja @ Rp. 60,000.00 10,800.00
0.0060 org Kepala tukang @ Rp. 75,000.00 450.00
0.0090 org Mandor @ Rp. 80,000.00 720.00
JUMLAH ( BELUM PPN ) 16,170.00 44,793.68 60,963.68
JASA 10 % 1,617.00 4,479.37 6,096.37
JUMLAH 17,787.00 49,273.05 67,060.05

(1) (2) (3) (4) (5)
1.0000 m' Ring balok beton bertulang (10 x 15) cm

0.0200 kg Paku 5 cm - 12 cm @ Rp. 13,760.00 275.20
3.6000 kg Besi beton polos @ Rp. 10,500.00 37,800.00
0.0500 kg Kawat beton @ Rp. 18,880.00 944.00
5.5000 kg PC @ Rp. 1,440.00 7,920.00
0.0090 m3 Pasir beton @ Rp. 185,000.00 1,665.00
0.2970 org Pekerja @ Rp. 60,000.00 17,820.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 26,700.00 56,993.01 83,693.01
JASA 10 % 2,670.00 5,699.30 8,369.30
JUMLAH 29,370.00 62,692.31 92,062.31
E.14 1.0000 m2 Cetakan beton / begisting memakai papan

0.0170 m3 Usuk meranti (2 kali pakai) 50% @ Rp. 2,800,000.00 23,800.00
0.0240 m3 Papan cetakan albasia (2 kali pakai) 75% @ Rp. 9,400.00 157.92
0.4000 kg Paku @ Rp. 17,850.00 7,140.00
0.0500 org Kep. Tk. Kayu @ Rp. 75,000.00 3,750.00
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 51,550.00 31,097.92 82,647.92
JASA 10 % 5,155.00 3,109.79 8,264.79
JUMLAH 56,705.00 34,207.71 90,912.71
E.15 1.0000 m2 Cetakan beton / begisting memakai multiplek

0.0170 m3 Usuk meranti (2 kali pakai) 50% @ Rp. 2,800,000.00 23,800.00
0.3470 lbr Multiplek 9 mm (2 kali pakai) 75% @ Rp. 144,650.00 37,645.16
0.4000 kg Paku @ Rp. 14,628.00 5,851.20
0.0500 org Kep. Tk. Kayu @ Rp. 75,000.00 3,750.00
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 51,550.00 67,296.36 118,846.36
JASA 10 % 5,155.00 6,729.64 11,884.64
JUMLAH 56,705.00 74,026.00 130,731.00
E.16 1.0000 m2 Pas. Stoot Werk

0.1260 M3 Kaso 5/7 klas II (dihitung 2 x pakai ) 50% @ Rp. 2,800,000.00 176,400.00
0.0160 M3 Papan Terentang (dihitung 2 x pakai ) 75% @ Rp. 9,400.00 112.80
0.5000 Kg Paku @ Rp. 14,628.00 7,314.00
0.1500 Org Pekerja @ Rp. 60,000.00 9,000.00
0.2000 Org Tukang Kayu @ Rp. 70,000.00 14,000.00
0.2000 Org Kep. Tukang Kayu @ Rp. 75,000.00 15,000.00
0.0170 Org Mandor @ Rp. 80,000.00 1,360.00
JUMLAH ( BELUM PPN ) 39,360.00 183,826.80 223,186.80
JASA 10 % 3,936.00 18,382.68 22,318.68
JUMLAH 43,296.00 202,209.48 245,505.48

(1) (2) (3) (4) (5)
CARA MENGHITUNG HARGA SATUAN PEKERJAAN KONSTRUKSI BETON BERTULANG
1 Hasil Analisa Pekerjaan Adukan Beton K.175 -------- Analisa E.4 898,574.57 /M3
1 Hasil Analisa Pekerjaan Adukan Beton Site mix K.250 -------- Analisa E.6 981,833.88 /M3
2 Hasil Analisa Pekerjaan Adukan Beton Ready mix K.250 -------- Analisa E.11 1,193,918.00 /M3
3 Hasil Analisa Pekerjaan Adukan Beton Ready Mix K. 300 -------- Analisa E.12 1,241,361.00 /M3
4 Hasil Analisa Pekerjaan Besi polos atau ulir / 10 -------- Analisa E.13 13,532.97 /Kg
5 Hasil Analisa Pekerjaan Bekisting papan -------- Analisa E.14 90,912.71 /M2
6 Hasil Analisa Pekerjaan Multiflex 9 mm -------- Analisa E.15 130,731.00 /M2
7 Hasil Analisa Pekerjaan stoot werk -------- Analisa E.16 245,505.48 /M3
1 MENGHITUNG HARGA SATUAN KOLOM TYPE K2 20 X 20 CM'

MUTU BETON K. 250 DENGAN BERAT BESI BETON 204 Kg/M3
- Adukan Beton (Site Mix K.175) = Rp. 898,574.57 /M3
- Bekisting multiplek -------------- ( 1 M3 : 0,15 x 0,25 ) ( 0,15x2+0,25x2) x Rp. 130,731.00 = Rp. 2,614,619.98 /M3
- Besi beton U.39 : --------------------------------- 137Kg/M3 x Rp. 13,532.97 = Rp. 1,854,016.89 /M3
JUMLAH = Rp. 5,367,211.43 /M3
2 MENGHITUNG HARGA SATUAN-SATUAN PLAT BETON TEBAL 12 CM'

PAKAI BESI U.39 MUTU BETON K.300 DENGAN BERAT 110 Kg/M3
- Adukan Beton (Ready Mix K.300) = Rp. 1,241,361.00 /M3
- Bekisting multiplex 9mm ----------------------------------- ( 1 : 0,12 ) x Rp. 130,731.00 = Rp. 1,089,424.99 /M3
- Besi beton U.39 : --------------------------------- 110 Kg/M3 x Rp. 13,532.97 = Rp. 1,488,626.70 /M3
- Stut Werk ---------------------------------------------- ( 1 : 012 ) x Rp. 245,505.48 = Rp. 2,045,879.00 /M3
JUMLAH HARGA SATUAN PLAT BETON T.20 CM K.300 - 110 Kg/M3 = Rp. 5,865,291.69 /M3
3 MENGHITUNG HARGA SATUAN-SATUAN BALOK SLOOF (S1) 15X20 CM'

MUTU BETON K.300 DENGAN BERAT BESI BETON U.24 - 170 Kg/M3
- Adukan Beton (Ready Mix K.175) = Rp. 898,574.57 /M3
- Bekisting Papan ( 1 : 0,15 : 0,2 ) ( 0,20 + 0,20) x Rp. 90,912.71 = Rp. 1,212,169.49 /M3
JUMLAH = Rp. 4,411,348.96 /M3
4 MENGHITUNG HARGA SATUAN-SATUAN SLOFF 20X25 CM'

- Adukan Beton (Site Mix K.175) = Rp. 898,574.57 /M3
- Bekisting multiplek ( 1 : 0,2 : 0,25 ) ( 0,25 + 0,25) x Rp. 130,731.00 = Rp. 1,307,309.99 /M3
JUMLAH = Rp. 3,640,379.38 /M3
5 MENGHITUNG HARGA SATUAN-SATUAN RING BALOK 12X20 CM'

- Adukan Beton site mix K. 175 = Rp. 898,574.57 /M3
- Bekisting Papan ( 1 : 0,12 : 0,2 ) ( 0,20 + 0,20) x Rp. 90,912.71 = Rp. 1,515,211.87 /M3
JUMLAH = Rp. 4,714,391.34 /M3

(1) (2) (3) (4) (5)
F PEKERJAAN PLESTERAN
F.1 1.0000 m2 Plesteran batu kali 1pc:4ps
6.5110 kg PC @ Rp. 1,440.00 9,375.84
0.0209 m3 Pasir pasang @ Rp. 175,000.00 3,657.50
0.0200 org Kep. Tk. Batu @ Rp. 75,000.00 1,500.00
0.4000 org Pekerja @ Rp. 60,000.00 24,000.00
0.0200 org Mandor @ Rp. 80,000.00 1,600.00
JUMLAH ( BELUM PPN ) 41,100.00 13,033.34 54,133.34
JASA 10 % 4,110.00 1,303.33 5,413.33
JUMLAH 45,210.00 14,336.67 59,546.67
F.2 1.0000 m2 Plesteran beton 1 Pc : 4 PP, tebal 15 mm

6.2400 kg PC @ Rp. 1,440.00 8,985.60
0.0240 m3 Pasir pasang @ Rp. 175,000.00 4,200.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 30,825.00 13,185.60 44,010.60
JASA 10 % 3,082.50 1,318.56 4,401.06
JUMLAH 33,907.50 14,504.16 48,411.66
F.3 1.0000 m2 Plesteran beton 1 Pc : 5 PP, tebal 15 mm

5.1840 kg PC @ Rp. 1,440.00 7,464.96
0.0260 m3 Pasir pasang @ Rp. 175,000.00 4,550.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0150 org Mandor @ Rp. 80,000.00 1,200.00
JUMLAH ( BELUM PPN ) 30,825.00 12,014.96 42,839.96
JASA 10 % 3,082.50 1,201.50 4,284.00
JUMLAH 33,907.50 13,216.46 47,123.96
F.4 1.0000 m2 Plesteran beton 1 Pc : 3 PS + acian
10.3680 kg PC @ Rp. 1,440.00 14,929.92
0.0310 m3 Pasir pasang @ Rp. 175,000.00 5,425.00
0.2600 org Pekerja @ Rp. 60,000.00 15,600.00
0.0130 org Mandor @ Rp. 80,000.00 1,040.00
JUMLAH ( BELUM PPN ) 32,140.00 20,354.92 52,494.92
JASA 10 % 3,214.00 2,035.49 5,249.49
JUMLAH 35,354.00 22,390.41 57,744.41
F.5 1.0000 m2 Plesteran 1 Pc : 4 PS + acian

8.3200 kg PC @ Rp. 1,440.00 11,980.80
0.0320 m3 Pasir pasang @ Rp. 175,000.00 5,600.00
0.2600 org Pekerja @ Rp. 60,000.00 15,600.00
0.0130 org Mandor @ Rp. 80,000.00 1,040.00
JUMLAH ( BELUM PPN ) 32,140.00 17,580.80 49,720.80
JASA 10 % 3,214.00 1,758.08 4,972.08
JUMLAH 35,354.00 19,338.88 54,692.88

(1) (2) (3) (4) (5)
F.6 1.0000 m2 Plesteran 1 Pc : 5 PS + acian

6.9120 kg PC @ Rp. 1,440.00 9,953.28
0.0350 m3 Pasir pasang @ Rp. 175,000.00 6,125.00
0.2600 org Pekerja @ Rp. 60,000.00 15,600.00
0.0130 org Mandor @ Rp. 80,000.00 1,040.00
JUMLAH ( BELUM PPN ) 32,140.00 16,078.28 48,218.28
JASA 10 % 3,214.00 1,607.83 4,821.83
JUMLAH 35,354.00 17,686.11 53,040.11
F.7 1.0000 m2 Plesteran skoneng lebar 10 mm 1 PC : 2 PP

0.5000 kg PC @ Rp. 1,440.00 720.00
0.0130 m3 Pasir pasang @ Rp. 175,000.00 2,275.00
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM TERMASUK PPN ) 34,920.00 2,995.00 37,915.00
JASA 10 % 3,492.00 299.50 3,791.50
JUMLAH 38,412.00 3,294.50 41,706.50
F.8 1.0000 m2 Plesteran granit 1 PC : 2 Granit, tebal 10 mm

10.0000 kg PC @ Rp. 1,440.00 14,400.00
15.0000 kg Batu Granit @ Rp. 175,000.00 2,625,000.00
0.4500 org Pekerja @ Rp. 60,000.00 27,000.00
0.0230 org Mandor @ Rp. 80,000.00 1,840.00
JUMLAH ( BELUM TERMASUK PPN ) 46,315.00 2,639,400.00 2,685,715.00
JASA 10 % 4,631.50 263,940.00 268,571.50
JUMLAH 50,946.50 2,903,340.00 2,954,286.50
F.9 1.0000 m2 Acian

3.2500 kg PC @ Rp. 1,440.00 4,680.00
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0010 org Mandor @ Rp. 80,000.00 80.00
JASA 10 % 1,983.00 468.00 2,451.00
JUMLAH 21,813.00 5,148.00 26,961.00
F.10 1.0000 m2 Pasang dinding batu hias tempel

1.0500 m2 Batu tempel hitam @ Rp. 119,360.00 125,328.00
11.7500 kg PC @ Rp. 1,440.00 16,920.00
0.0350 m3 Pasir pasang @ Rp. 175,000.00 6,125.00
0.6500 org Pekerja @ Rp. 60,000.00 39,000.00
0.0300 org Mandor @ Rp. 80,000.00 2,400.00
JASA 10 % 6,852.50 14,837.30 21,689.80
JUMLAH 75,377.50 163,210.30 238,587.80

(1) (2) (3) (4) (5)
G PEKERJAAN PENUTUP LANTAI DAN DINDING

G.1 1.0000 m2 Pasang lantai keramik (30 x 30) cm
10.0000 bh Ubin keramik @ Rp. 5,400.00 54,000.00
8.1900 kg PC @ Rp. 1,440.00 11,793.60
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
1.6200 kg Semen warna @ Rp. 8,390.00 13,591.80
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Kep. Tk. Batu @ Rp. 75,000.00 2,625.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 71,925.00 87,260.40 159,185.40
JASA 10 % 7,192.50 8,726.04 15,918.54
JUMLAH 79,117.50 95,986.44 175,103.94
G.2 1.0000 m2 Pasang lantai keramik (40 x 40) cm Kw 1

10.0000 kg PC @ Rp. 1,440.00 14,400.00
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
1.5000 kg Semen warna @ Rp. 8,390.00 12,585.00
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Kep. Tk. Batu @ Rp. 75,000.00 2,625.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 71,925.00 90,021.60 161,946.60
JASA 10 % 7,192.50 9,002.16 16,194.66
JUMLAH 79,117.50 99,023.76 178,141.26
G.3 1.0000 m2 Pasang lantai ubin anti slip (40 x 40) cm kw 1

6.6300 bh Ubin 40 x 40 anti slip @ Rp. 7,512.00 49,804.56
10.0000 kg PC @ Rp. 1,440.00 14,400.00
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
1.5000 kg Semen warna @ Rp. 8,390.00 12,585.00
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Kep. Tk. Batu @ Rp. 75,000.00 2,625.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 71,925.00 84,664.56 156,589.56
JASA 10 % 7,192.50 8,466.46 15,658.96
JUMLAH 79,117.50 93,131.02 172,248.52
G.4 1.0000 m2 Pasang lantai keramik (25 x 25) cm km/ wc

15.0100 bh Keramik anti slip @ Rp. 4,227.43 63,453.75
10.4000 kg PC @ Rp. 1,440.00 14,976.00
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
1.6200 kg Semen warna @ Rp. 8,390.00 13,591.80
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Kep. Tk. Batu @ Rp. 75,000.00 2,625.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 71,925.00 99,896.55 171,821.55
JASA 10 % 7,192.50 9,989.66 17,182.16
JUMLAH 79,117.50 109,886.21 189,003.71

(1) (2) (3) (4) (5)
G.5 1.0000 m2 Pasang lantai keramik (10 x 33) cm, variasi border
9.8000 kg PC @ Rp. 1,440.00 14,112.00
0.0450 m3 Pasir pasang @ Rp. 175,000.00 7,875.00
4.3700 kg Semen warna @ Rp. 8,390.00 36,664.30
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Kep. Tk. Batu @ Rp. 75,000.00 2,625.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 71,925.00 110,296.30 182,221.30
JASA 10 % 7,192.50 11,029.63 18,222.13
JUMLAH 79,117.50 121,325.93 200,443.43
G.6 1.0000 m2 Pasang dinding keramik ukuran (20 x 25) cm

1.0100 m2 Keramik 20x25 @ Rp. 70,000.00 70,700.00
9.3000 kg PC @ Rp. 1,440.00 13,392.00
0.0180 m3 Pasir pasang @ Rp. 175,000.00 3,150.00
1.5000 kg Semen warna @ Rp. 8,390.00 12,585.00
0.9000 org Pekerja @ Rp. 60,000.00 54,000.00
0.0450 org Kep. Tk. Batu @ Rp. 75,000.00 3,375.00
0.0450 org Mandor @ Rp. 80,000.00 3,600.00
JUMLAH ( BELUM PPN ) 92,475.00 99,827.00 192,302.00
JASA 10 % 9,247.50 9,982.70 19,230.20
JUMLAH 101,722.50 109,809.70 211,532.20

1.0100 m2 Keramik 25x40 @ Rp. 77,690.00 78,466.90
9.3000 kg PC @ Rp. 1,440.00 13,392.00
0.0180 m3 Pasir pasang @ Rp. 175,000.00 3,150.00
1.5000 kg Semen warna @ Rp. 8,390.00 12,585.00
0.9000 org Pekerja @ Rp. 60,000.00 54,000.00
0.0450 org Kep. Tk. Batu @ Rp. 75,000.00 3,375.00
0.0450 org Mandor @ Rp. 80,000.00 3,600.00
JUMLAH ( BELUM PPN ) 92,475.00 107,593.90 200,068.90
JASA 10 % 9,247.50 10,759.39 20,006.89
JUMLAH 101,722.50 118,353.29 220,075.79

26.5000 bh Keramik @ Rp. 3,407.55 90,300.00
9.3000 kg PC @ Rp. 1,440.00 13,392.00
0.0180 m3 Pasir pasang @ Rp. 175,000.00 3,150.00
1.9400 kg Semen warna @ Rp. 8,390.00 16,276.60
0.9000 org Pekerja @ Rp. 60,000.00 54,000.00
0.0450 org Kep. Tk. Batu @ Rp. 75,000.00 3,375.00
0.0450 org Mandor @ Rp. 80,000.00 3,600.00
JUMLAH ( BELUM PPN ) 92,475.00 123,118.60 215,593.60
JASA 10 % 9,247.50 12,311.86 21,559.36
JUMLAH 101,722.50 135,430.46 237,152.96
G.9 1.0000 m2 Pasang Floor hardener

5.0000 kg Floor hardener @ Rp. 30,800.00 154,000.00
0.1200 org Pekerja @ Rp. 60,000.00 7,200.00
0.0120 org Kep. Tk. Batu @ Rp. 75,000.00 900.00
0.0060 org Mandor @ Rp. 80,000.00 480.00
JUMLAH ( BELUM PPN ) 16,980.00 154,000.00 170,980.00
JASA 10 % 1,698.00 15,400.00 17,098.00
JUMLAH 18,678.00 169,400.00 188,078.00

(1) (2) (3) (4) (5)
H PEKERJAAN RANGKA ATAP
H.1 1.0000 m3 Membuat kuda-kuda kayu kamper

1.1000 m3 Kayu kamper @ Rp. 5,001,930.00 5,502,123.00
15.0000 kg Besi strip @ Rp. 14,500.00 217,500.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 17,850.00 14,280.00
4.0000 org Pekerja @ Rp. 60,000.00 240,000.00
0.2000 org Mandor @ Rp. 80,000.00 16,000.00
JUMLAH ( BELUM PPN ) 1,186,000.00 5,733,903.00 6,919,903.00
JASA 10 % 118,600.00 573,390.30 691,990.30
JUMLAH 1,304,600.00 6,307,293.30 7,611,893.30
H.2 1.0000 m3 Pasang Nook,Goording dan Jurai kayu bengkirai

1.1000 m3 Kayu bengkirai @ Rp. 2,800,000.00 3,080,000.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 17,850.00 14,280.00
4.0000 org Pekerja @ Rp. 60,000.00 240,000.00
0.2000 org Mandor @ Rp. 80,000.00 16,000.00
JUMLAH ( BELUM PPN ) 1,186,000.00 3,094,280.00 4,280,280.00
JASA 10 % 118,600.00 309,428.00 428,028.00
JUMLAH 1,304,600.00 3,403,708.00 4,708,308.00
H.3 1.0000 m2 Pasang usuk 5/7, reng 2/3 kayu jati

2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.1500 kg Paku usuk @ Rp. 17,850.00 2,677.50
0.1000 kg Paku reng @ Rp. 17,850.00 1,785.00
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 13,950.00 218,462.50 232,412.50
JASA 10 % 1,395.00 21,846.25 23,241.25
JUMLAH 15,345.00 240,308.75 255,653.75
H.4 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu bengkirai
2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
5.0000 m1 Reng kayu bengkirai 2/3 @ Rp. 3,450.00 17,250.00
0.1500 kg Paku usuk @ Rp. 17,850.00 2,677.50
0.1000 kg Paku reng @ Rp. 17,850.00 1,785.00
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 13,950.00 175,712.50 189,662.50
JASA 10 % 1,395.00 17,571.25 18,966.25
JUMLAH 15,345.00 193,283.75 208,628.75
H.5 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 20,125.00 44,275.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.1500 kg Paku usuk @ Rp. 17,850.00 2,677.50
0.1000 kg Paku reng @ Rp. 14,628.00 1,462.80
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 13,950.00 108,415.30 122,365.30
JASA 10 % 1,395.00 10,841.53 12,236.53
JUMLAH 15,345.00 119,256.83 134,601.83

(1) (2) (3) (4) (5)
H.6 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu bengkirai
0.1500 kg Paku usuk @ Rp. 17,850.00 2,677.50
0.1000 kg Paku reng @ Rp. 14,628.00 1,462.80
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 13,950.00 65,665.30 79,615.30
JASA 10 % 1,395.00 6,566.53 7,961.53
JUMLAH 15,345.00 72,231.83 87,576.83
H.7 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu bengkirai
0.1500 kg Paku usuk @ Rp. 17,850.00 2,677.50
0.1000 kg Paku reng @ Rp. 14,628.00 1,462.80
0.0100 org Kep. Tk. Kayu @ Rp. 75,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 13,950.00 76,015.30 89,965.30
JASA 10 % 1,395.00 7,601.53 8,996.53
JUMLAH 15,345.00 83,616.83 98,961.83
I PEKERJAAN PINTU DAN JENDELA

I.1 1.0000 m3 Membuat kusen pintu / jendela Kayu Kelas I
1.1000 m3 Balok Kayu @ Rp. 6,100,000.00 6,710,000.00
1.2500 Kg Paku 10 Cm @ Rp. 17,850.00 22,312.50
1.0000 Kg Lem Kayu @ Rp. 41,510.00 41,510.00
21.0000 org Tukang kayu @ Rp. 70,000.00 1,470,000.00
7.0000 org Pekerja @ Rp. 60,000.00 420,000.00
0.3500 org Mandor @ Rp. 80,000.00 28,000.00
JUMLAH ( BELUM PPN ) 2,075,500.00 6,773,822.50 8,849,322.50
JASA 10 % 207,550.00 677,382.25 884,932.25
JUMLAH 2,283,050.00 7,451,204.75 9,734,254.75
I.2
1.0000 m3 Membuat kusen pintu / jendela kayu Kelas II Atau III
1.2000 m3 Balok Kayu @ Rp. 2,800,000.00 3,360,000.00
1.2500 Kg Paku 10 Cm @ Rp. 17,850.00 22,312.50
1.0000 Kg Lem Kayu @ Rp. 41,510.00 41,510.00
18.0000 org Tukang kayu @ Rp. 70,000.00 1,260,000.00
6.0000 org Pekerja @ Rp. 60,000.00 360,000.00
0.3000 org Mandor @ Rp. 80,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,779,000.00 3,423,822.50 5,202,822.50
JASA 10 % 177,900.00 342,382.25 520,282.25
JUMLAH 1,956,900.00 3,766,204.75 5,723,104.75
I.3 1.0000 m² Membuat Pintu Klam Standar, Kayu Kelas II

0.0400 m3 Papan Kayu @ Rp. 6,703,960.00 268,158.40
0.0500 Kg Paku 5 cm - 7 cm @ Rp. 17,850.00 892.50
0.3500 org Pekerja @ Rp. 60,000.00 21,000.00
0.0180 org Mandor @ Rp. 80,000.00 1,440.00
JUMLAH ( BELUM PPN ) 103,815.00 269,050.90 372,865.90
JASA 10 % 10,381.50 26,905.09 37,286.59
JUMLAH 114,196.50 295,955.99 410,152.49

(1) (2) (3) (4) (5)
I.4 1.0000 m² Membuat dan Memasang Pintu Klamp Sederhana, Kayu Kelas III Untuk Gedung Sementara
0.0400 m3 Papan Kayu @ Rp. 9,400.00 376.00
0.0500 Kg Paku 5 cm - 7 cm @ Rp. 17,850.00 892.50
0.3500 org Pekerja @ Rp. 60,000.00 21,000.00
0.0180 org Mandor @ Rp. 80,000.00 1,440.00
JUMLAH ( BELUM PPN ) 103,815.00 1,268.50 105,083.50
JASA 10 % 10,381.50 126.85 10,508.35
JUMLAH 114,196.50 1,395.35 115,591.85
I.5 1.0000 m² Membantu dan Memasang Daun Pintu Panel, Kayu Kelas I dan II
0.0400 m3 Papan Kayu @ Rp. 6,703,960.00 268,158.40
0.5000 Kg Lem Kayu @ Rp. 41,510.00 20,755.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 296,500.00 288,913.40 585,413.40
JASA 10 % 29,650.00 28,891.34 58,541.34
JUMLAH 326,150.00 317,804.74 643,954.74
I.6 1.0000 m2 membuat dan Memasang Pintu dan Jendela Kaca, Kayu Kelas I dan II
0.0240 m3 Papan kayu @ Rp. 6,703,960.00 160,895.04
0.3000 kg Lem kayu @ Rp. 41,510.00 12,453.00
0.8000 org Pekerja @ Rp. 60,000.00 48,000.00
0.0400 org Mandor @ Rp. 80,000.00 3,200.00
JUMLAH ( BELUM PPN ) 237,200.00 173,348.04 410,548.04
JASA 10 % 23,720.00 17,334.80 41,054.80
JUMLAH 260,920.00 190,682.84 451,602.84
I.7 1.0000 m2 Membuat dan Memasang Pintu dan Jendela Jelusi Kayu Kelas I dan II
0.0640 m3 Papan kayu @ Rp. 6,703,960.00 429,053.44
0.5000 kg Lem kayu @ Rp. 41,510.00 20,755.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 296,500.00 449,808.44 746,308.44
JASA 10 % 29,650.00 44,980.84 74,630.84
JUMLAH 326,150.00 494,789.28 820,939.28
I.8 1.0000 m2 Membuat Daun Pintu Kayu Lapis (Playwood) rangkap, Rangka Tertutup Kayu Kelas II (lebar sampai 90 cm)
0.0250 m3 Papan kayu @ Rp. 6,703,960.00 167,599.00
0.0300 kg Paku 1 cm - 2,5 cm @ Rp. 18,480.00
0.5000 kg Lem kayu @ Rp. 41,510.00 20,755.00
1.0000 lbr Plywood Tebal 4 mm uk. 90 x 220) cm @ Rp. 125,290.00 125,290.00
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Mandor @ Rp. 80,000.00 2,800.00
JUMLAH ( BELUM PPN ) 207,550.00 313,644.00 521,194.00
JASA 10 % 20,755.00 31,364.40 52,119.40
JUMLAH 228,305.00 345,008.40 573,313.40

(1) (2) (3) (4) (5)
J PEKERJAAN PLAFOND
J.1 1.0000 m2 Langit-langit asbes semen tebal 4 mm, 5 mm dan 6 mm

1.1000 lbr Asbes semen @ Rp. 27,370.00 30,107.00
0.0100 kg Paku triplek @ Rp. 18,480.00 184.80
0.0300 org Pekerja @ Rp. 60,000.00 1,800.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 7,545.00 30,291.80 37,836.80
JASA 10 % 754.50 3,029.18 3,783.68
JUMLAH 8,299.50 33,320.98 41,620.48
J.2 1.0000 m2 Langit-langit gypsum board ukuran (1200 x 2400 x 9 )mm

0.3100 lbr Gypsum board @ Rp. 83,600.00 25,916.00
0.2000 Kg Compound @ Rp. 29,000.00 5,800.00
1.0000 Ls Upah pasang @ Rp. 11,000.00 11,000.00
1.0000 Ls Alat Bantu @ Rp. 1,000.00 1,000.00
JUMLAH ( BELUM PPN ) 17,800.00 107,046.00 124,846.00
JASA 10 % 1,780.00 10,704.60 12,484.60
JUMLAH 19,580.00 117,750.60 137,330.60
J.3 1.0000 m2 Langit-langit GRC ukuran (1200 x 2400 x 4 )mm

0.3100 lbr GRC @ Rp. 55,000.00 17,050.00
0.2000 Kg Compound @ Rp. 29,000.00 5,800.00
1.0000 Ls Upah pasang @ Rp. 11,000.00 11,000.00
1.0000 Ls Alat Bantu @ Rp. 1,000.00 1,000.00
JUMLAH ( BELUM PPN ) 17,800.00 98,180.00 115,980.00
JASA 10 % 1,780.00 9,818.00 11,598.00
JUMLAH 19,580.00 107,998.00 127,578.00
J.4 1.0000 m1 Pasang list plafond gypsum profil

1.0500 m1 List profil cornees gypsum @ Rp. 18,770.00 19,708.50
0.1500 kg Tepung gypsum @ Rp. 5,000.00 750.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 10,275.00 20,458.50 30,733.50
JASA 10 % 1,027.50 2,045.85 3,073.35
JUMLAH 11,302.50 22,504.35 33,806.85
J.5 1.0000 m1 Pasang list langit langit kayu profil

1.0500 m1 List kayu profil @ Rp. 7,270.00 7,633.50
0.0100 kg Paku @ Rp. 18,480.00 184.80
0.0500 org Pekerja @ Rp. 60,000.00 3,000.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 7,115.00 7,818.30 14,933.30
JASA 10 % 711.50 781.83 1,493.33
JUMLAH 7,826.50 8,600.13 16,426.63

(1) (2) (3) (4) (5)
K PEKERJAAN LISPLANG
K.1 1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, GRC
1.0000 m1 Lisplnk GRC @ Rp. 11,250.00 11,250.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 14,628.00 877.68
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 14,150.00 12,127.68 26,277.68
JASA 10 % 1,415.00 1,212.77 2,627.77
JUMLAH 15,565.00 13,340.45 28,905.45
K.2 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kamper

0.0086 m3 Kayu kamper papan @ Rp. 5,500,000.00 47,300.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 14,628.00 877.68
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 14,150.00 48,177.68 62,327.68
JASA 10 % 1,415.00 4,817.77 6,232.77
JUMLAH 15,565.00 52,995.45 68,560.45
L PEKERJAAN TALANG
L.1 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kamper
0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 86,440.00 43,220.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 17,850.00 267.75
0.0096 m3 Kayu kamper papan @ Rp. 6,703,960.00 64,358.02
0.2500 kg Flincoat @ Rp. 37,340.00 9,335.00
0.1500 org Pekerja @ Rp. 60,000.00 9,000.00
0.0013 org Mandor @ Rp. 80,000.00 100.00
JUMLAH ( BELUM PPN ) 38,975.00 117,180.77 156,155.77
JASA 10 % 3,897.50 11,718.08 15,615.58
JUMLAH 42,872.50 128,898.84 171,771.34
L.2 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kruing
0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 86,440.00 43,220.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 17,850.00 267.75
0.0096 m3 Kayu kruing papan @ Rp. 6,875,560.00 66,005.38
0.2500 kg Flincoat @ Rp. 37,340.00 9,335.00
0.1500 org Pekerja @ Rp. 60,000.00 9,000.00
0.0013 org Mandor @ Rp. 80,000.00 100.00
JUMLAH ( BELUM PPN ) 38,975.00 118,828.13 157,803.13
JASA 10 % 3,897.50 11,882.81 15,780.31
JUMLAH 42,872.50 130,710.94 173,583.44

(1) (2) (3) (4) (5)
M PEKERJAAN ATAP
M.1 1.0000 m2 Pasang atap asbes gelombang (2,5 x 0,92 m) x 5 mm

0.5000 lbr Asbes gelombang @ Rp. - -
0.1200 kg Paku pancing 60 x 230 @ Rp. 32,530.00 3,903.60
0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0080 org Mandor @ Rp. 80,000.00 640.00
JUMLAH ( BELUM PPN ) 14,890.00 3,903.60 18,793.60
JASA 10 % 1,489.00 390.36 1,879.36
JUMLAH 16,379.00 4,293.96 20,672.96

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,385.00 3,903.60 18,288.60
JASA 10 % 1,438.50 390.36 1,828.86
JUMLAH 15,823.50 4,293.96 20,117.46

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,385.00 3,903.60 18,288.60
JASA 10 % 1,438.50 390.36 1,828.86
JUMLAH 15,823.50 4,293.96 20,117.46
M.4 1.0000 m2 Pasang atap asbes gelombang (300 x 1,05 m) x 4 mm

0.3500 lbr Asbes gelombang @ Rp. 156,250.00 54,687.50
0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,385.00 58,591.10 72,976.10
JASA 10 % 1,438.50 5,859.11 7,297.61
JUMLAH 15,823.50 64,450.21 80,273.71

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 58,903.60 73,078.60
JASA 10 % 1,417.50 5,890.36 7,307.86
JUMLAH 15,592.50 64,793.96 80,386.46

(1) (2) (3) (4) (5)

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 59,684.85 73,859.85
JASA 10 % 1,417.50 5,968.49 7,385.99
JUMLAH 15,592.50 65,653.34 81,245.84

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 66,403.60 80,578.60
JASA 10 % 1,417.50 6,640.36 8,057.86
JUMLAH 15,592.50 73,043.96 88,636.46

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 61,716.10 75,891.10
JASA 10 % 1,417.50 6,171.61 7,589.11
JUMLAH 15,592.50 67,887.71 83,480.21

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 61,403.60 75,578.60
JASA 10 % 1,417.50 6,140.36 7,557.86
JUMLAH 15,592.50 67,543.96 83,136.46

0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 57,497.35 71,672.35
JASA 10 % 1,417.50 5,749.74 7,167.24
JUMLAH 15,592.50 63,247.09 78,839.59

(1) (2) (3) (4) (5)
M.11 1.0000 m2 Pasang atap Spandek 0,35
1.0000 m2 Spandek @ Rp. 56,000.00 56,000.00
6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.1400 org Pekerja @ Rp. 60,000.00 8,400.00
0.0070 org Mandor @ Rp. 80,000.00 560.00
JUMLAH ( BELUM PPN ) 14,175.00 60,500.00 74,675.00
JASA 10 % 1,417.50 6,050.00 7,467.50
JUMLAH 15,592.50 66,550.00 82,142.50
M.12 1.0000 m1 Pasang bubung Seng plat BJLS 30 L =0,9 m

1.0000 m1 Seng plat 0,9 m @ Rp. 67,800.00 67,800.00
6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 60,000.00 5,040.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 15,085.00 72,300.00 87,385.00
JASA 10 % 1,508.50 7,230.00 8,738.50
JUMLAH 16,593.50 79,530.00 96,123.50
M.13 1.0000 m1 Pasang bubung stel gelombang 0,92 m

2.4000 lbr Bubung stel gelombang @ Rp. - -
6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 60,000.00 5,040.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 15,085.00 4,500.00 19,585.00
JASA 10 % 1,508.50 450.00 1,958.50
JUMLAH 16,593.50 4,950.00 21,543.50
M.14 1.0000 m1 Pasang nok stel gelombang 1,05 m

2.1000 lbr Nok stel gelombang @ Rp. 15,000.00 31,500.00
6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 60,000.00 5,040.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 15,085.00 36,000.00 51,085.00
JASA 10 % 1,508.50 3,600.00 5,108.50
JUMLAH 16,593.50 39,600.00 56,193.50
M.15 1.0000 m1 Pasang nok stel gelombang 1,08 m

1.0000 lbr Nok stel gelombang @ Rp. 35,000.00 35,000.00
6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 60,000.00 5,040.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 15,085.00 39,500.00 54,585.00
JASA 10 % 1,508.50 3,950.00 5,458.50
JUMLAH 16,593.50 43,450.00 60,043.50

(1) (2) (3) (4) (5)
M.16 1.0000 m2 Pasang atap genteng metal zinc alume type prima roof
1.0200 m2 Genteng metal @ Rp. 98,000.00 99,960.00
0.2000 kg Paku anti karat @ Rp. 36,140.00 7,228.00
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0010 org Mandor @ Rp. 80,000.00 80.00
JUMLAH ( BELUM PPN ) 19,830.00 107,188.00 127,018.00
JASA 10 % 1,983.00 10,718.80 12,701.80
JUMLAH 21,813.00 117,906.80 139,719.80
M.17 1.0000 m' Pasang Nok Genteng Metal

1.0100 lbr Nok Genteng Metal Roof @ Rp. 65,000.00 65,650.00
6.0000 Kg Paku Skrup @ Rp. 1,000.00 6,000.00
0.0840 org Perkerja @ Rp. 60,000.00 5,040.00
0.1250 org Tukang Kayu @ Rp. 70,000.00 8,750.00
0.0130 org Kepala Tukang @ Rp. 75,000.00 975.00
0.0040 org Mandor @ Rp. 80,000.00 320.00
JUMLAH ( BELUM PPN ) 15,085.00 71,650.00 86,735.00
JASA 10 % 1,508.50 7,165.00 8,673.50
JUMLAH 16,593.50 78,815.00 95,408.50
N PEKERJAAN PENGECATAN
N.1 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
0.2000 kg Cat meni @ Rp. 18,210.00 3,642.00
0.1500 kg Plamir @ Rp. 29,430.00 4,414.50
0.1700 kg Cat dasar @ Rp. 47,300.00 8,041.00
0.2600 kg Cat penutup @ Rp. 47,300.00 12,298.00
0.0900 org Tukang cat @ Rp. 70,000.00 6,300.00
0.0060 org Kepala tukang cat @ Rp. 75,000.00 450.00
0.0700 org Pekerja @ Rp. 60,000.00 4,200.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 11,150.00 28,395.50 39,545.50
JASA 10 % 1,115.00 2,839.55 3,954.55
JUMLAH 12,265.00 31,235.05 43,500.05
N.2 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
0.1000 kg Plamir tembok @ Rp. 43,430.00 4,343.00
0.1000 kg Cat dasar @ Rp. 52,000.00 5,200.00
0.2600 kg Cat penutup 2 x @ Rp. 78,000.00 20,280.00
0.0630 org Tukang cat @ Rp. 70,000.00 4,410.00
0.0200 org Pekerja @ Rp. 60,000.00 1,200.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 6,282.50 29,823.00 36,105.50
JASA 10 % 628.25 2,982.30 3,610.55
JUMLAH 6,910.75 32,805.30 39,716.05
N.3 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
0.1200 kg Cat dasar @ Rp. 43,430.00 5,211.60
0.1800 kg Cat penutup 2 x @ Rp. 78,000.00 14,040.00
0.0420 org Tukang cat @ Rp. 70,000.00 2,940.00
0.0280 org Pekerja @ Rp. 60,000.00 1,680.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 5,135.00 19,251.60 24,386.60
JASA 10 % 513.50 1,925.16 2,438.66
JUMLAH 5,648.50 21,176.76 26,825.26

(1) (2) (3) (4) (5)
N.4 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
0.1000 kg Cat alkali resisting primer @ Rp. 52,000.00 5,200.00
0.3600 kg Cat ICI Weathershield @ Rp. 140,820.00 50,695.20
0.0630 org Tukang cat @ Rp. 70,000.00 4,410.00
0.0200 org Pekerja @ Rp. 60,000.00 1,200.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 6,282.50 55,895.20 62,177.70
JASA 10 % 628.25 5,589.52 6,217.77
JUMLAH 6,910.75 61,484.72 68,395.47
N.5 1.0000 m2 Pengecatan bidang besi ( 3 x )

0.1670 kg Cat meni besi @ Rp. 18,290.00 3,054.43
0.2000 kg Cat besi @ Rp. 82,260.00 16,452.00
0.1500 ltr Thinner @ Rp. 38,210.00 5,731.50
0.1050 org Tukang cat @ Rp. 70,000.00 7,350.00
0.0700 org Pekerja @ Rp. 60,000.00 4,200.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 12,050.00 25,237.93 37,287.93
JASA 10 % 1,205.00 2,523.79 3,728.79
JUMLAH 13,255.00 27,761.72 41,016.72
N.6 1.0000 m2 Pengecacatan permukaan baja dengan meni besi

0.1000 kg Meni besi sinkromat @ Rp. 48,760.00 4,876.00
0.0100 bh Kuas @ Rp. 6,930.00 69.30
0.2000 org Tukang cat @ Rp. 70,000.00 14,000.00
0.0200 org Kepala tukang cat @ Rp. 75,000.00 1,500.00
0.0200 org Pekerja @ Rp. 60,000.00 1,200.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 17,500.00 4,945.30 22,445.30
JASA 10 % 1,750.00 494.53 2,244.53
JUMLAH 19,250.00 5,439.83 24,689.83
N.7 1.0000 m2 Pengecacatan permukaan baja dengan meni besi memakai perancah
0.1000 kg Meni besi sinkromat @ Rp. 18,290.00 1,829.00
0.0100 bh Kuas @ Rp. 6,930.00 69.30
0.0020 m3 Perancah kayu @ Rp. 2,015,970.00 4,031.94
0.2250 org Tukang cat @ Rp. 70,000.00 15,750.00
0.0225 org Kepala tukang cat @ Rp. 75,000.00 1,687.50
0.2250 org Pekerja @ Rp. 60,000.00 13,500.00
0.0075 org Mandor @ Rp. 80,000.00 600.00
JUMLAH ( BELUM PPN ) 31,537.50 5,930.24 37,467.74
JASA 10 % 3,153.75 593.02 3,746.77
JUMLAH 34,691.25 6,523.26 41,214.51
O PEKERJAAN SANITASI
O.1 1.0000 bh Memasang kloset duduk/monoblock

1.0000 bh Kloset duduk / monoblock @ Rp. 1,850,000.00 1,850,000.00
6% x Harga kloset (Perlengkapan) @ Rp. 1,850,000.00 111,000.00
3.3000 org Pekerja @ Rp. 60,000.00 198,000.00
0.1600 org Mandor @ Rp. 80,000.00 12,800.00
JUMLAH ( BELUM PPN ) 287,875.00 1,961,000.00 2,248,875.00
JASA 10 % 28,787.50 196,100.00 224,887.50
JUMLAH 316,662.50 2,157,100.00 2,473,762.50

(1) (2) (3) (4) (5)
O.2 1.0000 bh Memasang kloset jongkok porselen

1.0000 bh Kloset jongkok porselen @ Rp. 226,710.00 226,710.00
6.0000 kg PC @ Rp. 1,440.00 8,640.00
0.0100 m3 Pasir pasang @ Rp. 175,000.00 1,750.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.1600 org Mandor @ Rp. 80,000.00 12,800.00
JUMLAH ( BELUM PPN ) 290,300.00 237,100.00 527,400.00
JASA 10 % 29,030.00 23,710.00 52,740.00
JUMLAH 319,330.00 260,810.00 580,140.00
O.3 1.0000 bh Memasang urinoir

1.0000 bh Urinoir @ Rp. 1,440,820.00 1,440,820.00
30% x Harga urinoir (Perlengkapan) @ Rp. 1,440,820.00 432,246.00
6.0000 kg PC @ Rp. 1,440.00 8,640.00
0.0100 m3 Pasir pasang @ Rp. 175,000.00 1,750.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
0.1000 org Mandor @ Rp. 80,000.00 8,000.00
JUMLAH ( BELUM PPN ) 145,500.00 1,883,456.00 2,028,956.00
JASA 10 % 14,550.00 188,345.60 202,895.60
JUMLAH 160,050.00 2,071,801.60 2,231,851.60
O.4 1.0000 bh Memasang wastafel

1.0000 bh Wastafel @ Rp. 1,668,650.00 1,668,650.00
12% x Harga wastafel (Perlengkapan) @ Rp. 1,668,650.00 200,238.00
6.0000 kg PC @ Rp. 1,440.00 8,640.00
0.0100 m3 Pasir pasang @ Rp. 175,000.00 1,750.00
1.2000 org Pekerja @ Rp. 60,000.00 72,000.00
0.1000 org Mandor @ Rp. 80,000.00 8,000.00
JUMLAH ( BELUM PPN ) 192,750.00 1,879,278.00 2,072,028.00
JASA 10 % 19,275.00 187,927.80 207,202.80
JUMLAH 212,025.00 2,067,205.80 2,279,230.80
O.5 1.0000 m1 Memasang grefel beton, 1/2 diameter 30 cm

0.2000 M3 Galian tanah @ Rp. 51,700.00 10,340.00
1.0000 Bh Grefel beton dia 30 cm @ Rp. 45,100.00 45,100.00
1.8800 M2 Pas. bata + plesteran 1:3 @ Rp. 160,201.49 301,178.80
1.0000 Ls Ongkos Pasang @ Rp. 10,000.00 10,000.00
JUMLAH ( BELUM PPN ) 10,000.00 356,618.80 366,618.80
JASA 10 % 1,000.00 35,661.88 36,661.88
JUMLAH 11,000.00 392,280.69 403,280.69
O.6 1.0000 bh Memasang bak kontrol pas.bata (30 x 30) cm, tinggi 35 cm
87.0000 bh Batu bata @ Rp. 550.00 47,850.00
44.0000 kg PC @ Rp. 1,440.00 63,360.00
0.0700 m3 Pasir pasang @ Rp. 175,000.00 12,250.00
0.0700 m3 Batu kerikil @ Rp. 156,060.00 10,924.20
1.6000 kg Besi beton @ Rp. 10,000.00 16,000.00
0.0600 m3 Pasir beton @ Rp. 185,000.00 11,100.00
3.2000 org Pekerja @ Rp. 60,000.00 192,000.00
0.0160 org Mandor @ Rp. 80,000.00 1,280.00
JUMLAH ( BELUM PPN ) 264,442.50 161,484.20 425,926.70
JASA 10 % 26,444.25 16,148.42 42,592.67
JUMLAH 290,886.75 177,632.62 468,519.37

(1) (2) (3) (4) (5)
O.7 1.0000 m 1
Memasang pipa PVC tipe AW diameter 1/2"
1.2000 m1 Pipa PVC @ Rp. 4,262.50 5,115.00
35% x Harga pipa (Perlengkapan) @ Rp. 4,262.50 1,491.88
0.0360 org Pekerja @ Rp. 60,000.00 2,160.00
0.0018 org Mandor @ Rp. 80,000.00 144.00
JUMLAH ( BELUM PPN ) 6,954.00 6,606.88 13,560.88
JASA 10 % 695.40 660.69 1,356.09
JUMLAH 7,649.40 7,267.56 14,916.96
O.8 1.0000 m1 Memasang pipa PVC tipe AW diameter 3/4"

1.2000 m1 Pipa PVC @ Rp. 6,020.00 7,224.00
0.0360 org Pekerja @ Rp. 60,000.00 2,160.00
0.0018 org Mandor @ Rp. 80,000.00 144.00
JUMLAH ( BELUM PPN ) 6,954.00 9,331.00 16,285.00
JASA 10 % 695.40 933.10 1,628.50
JUMLAH 7,649.40 10,264.10 17,913.50
O.9 1.0000 m1 Memasang pipa PVC tipe AW diameter 1"

1.2000 m1 Pipa PVC @ Rp. 12,555.00 15,066.00
0.0360 org Pekerja @ Rp. 60,000.00 2,160.00
0.0018 org Mandor @ Rp. 80,000.00 144.00
JUMLAH ( BELUM PPN ) 6,954.00 19,460.25 26,414.25
JASA 10 % 695.40 1,946.03 2,641.43
JUMLAH 7,649.40 21,406.28 29,055.68
O.10 1.0000 m1 Memasang pipa PVC tipe AW diameter 1 1/2"

1.2000 m1 Pipa PVC @ Rp. 12,867.50 15,441.00
0.0360 org Pekerja @ Rp. 60,000.00 2,160.00
0.0018 org Mandor @ Rp. 80,000.00 144.00
JUMLAH ( BELUM PPN ) 6,954.00 19,944.63 26,898.63
JASA 10 % 695.40 1,994.46 2,689.86
JUMLAH 7,649.40 21,939.09 29,588.49

1.2000 m1 Pipa PVC @ Rp. 16,255.00 19,506.00
0.0544 org Pekerja @ Rp. 60,000.00 3,264.00
0.0027 org Mandor @ Rp. 80,000.00 216.00
JUMLAH ( BELUM PPN ) 10,455.00 25,195.25 35,650.25
JASA 10 % 1,045.50 2,519.53 3,565.03
JUMLAH 11,500.50 27,714.78 39,215.28
O.12 1.0000 m1 Memasang pipa PVC tipe AW diameter 2 1/2"

1.2000 m1 Pipa PVC @ Rp. 16,255.00 19,506.00
0.0360 org Pekerja @ Rp. 60,000.00 2,160.00
0.0018 org Mandor @ Rp. 80,000.00 144.00
JUMLAH ( BELUM PPN ) 6,954.00 25,195.25 32,149.25
JASA 10 % 695.40 2,519.53 3,214.93
JUMLAH 7,649.40 27,714.78 35,364.18

(1) (2) (3) (4) (5)
1.2000 m1 Pipa PVC @ Rp. 27,930.00 33,516.00
0.0810 org Pekerja @ Rp. 60,000.00 4,860.00
0.0410 org Mandor @ Rp. 80,000.00 3,280.00
JUMLAH ( BELUM PPN ) 18,602.50 43,291.50 61,894.00
JASA 10 % 1,860.25 4,329.15 6,189.40
JUMLAH 20,462.75 47,620.65 68,083.40

1.2000 m1 Pipa PVC @ Rp. 50,752.50 60,903.00
0.0810 org Pekerja @ Rp. 60,000.00 4,860.00
0.0410 org Mandor @ Rp. 80,000.00 3,280.00
JUMLAH ( BELUM PPN ) 18,602.50 78,666.38 97,268.88
JASA 10 % 1,860.25 7,866.64 9,726.89
JUMLAH 20,462.75 86,533.01 106,995.76

1.2000 m1 Pipa PVC @ Rp. 115,220.00 138,264.00
0.0810 org Pekerja @ Rp. 60,000.00 4,860.00
0.0410 org Mandor @ Rp. 80,000.00 3,280.00
JUMLAH ( BELUM PPN ) 18,602.50 178,591.00 197,193.50
JASA 10 % 1,860.25 17,859.10 19,719.35
JUMLAH 20,462.75 196,450.10 216,912.85
O.16 1.0000 bh Memasang bak cuci piring stainless steel

1.0000 bh Bak cuci stainless steel standar @ Rp. 500,000.00 500,000.00
1.0000 set Water drain + asesories @ Rp. 43,480.00 43,480.00
0.0300 org Pekerja @ Rp. 60,000.00 1,800.00
0.0015 org Mandor @ Rp. 80,000.00 120.00
JUMLAH ( BELUM PPN ) 25,170.00 543,480.00 568,650.00
JASA 10 % 2,517.00 54,348.00 56,865.00
JUMLAH 27,687.00 597,828.00 625,515.00
O.17 1.0000 bh Memasang kran diameter 3/4" atau 1/2"

1.0000 bh Kran air @ Rp. 65,340.00 65,340.00
0.0250 bh Seal tape @ Rp. 4,000.00 100.00
0.0100 org Pekerja @ Rp. 60,000.00 600.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 8,750.00 65,440.00 74,190.00
JASA 10 % 875.00 6,544.00 7,419.00
JUMLAH 9,625.00 71,984.00 81,609.00
O.18 1.0000 bh Memasang floor drain

1.0000 bh Floor drain @ Rp. 43,480.00 43,480.00
0.0100 org Pekerja @ Rp. 60,000.00 600.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 8,750.00 43,480.00 52,230.00
JASA 10 % 875.00 4,348.00 5,223.00
JUMLAH 9,625.00 47,828.00 57,453.00

(1) (2) (3) (4) (5)
O.19 1.0000 m1 Besi Pipa Hitam φ 2 "
1.0500 m1 Pipa Hitam dia 2" @ Rp. 101,053.33 106,106.00
1.0000 ls Peralatan @ Rp. 25,263.33 25,263.33
0.0810 org Pekerja @ Rp. 60,000.00 4,860.00
0.1350 org Tukang Besi Profil @ Rp. 70,000.00 9,450.00
0.0135 org Kepala Tukang Besi Profil @ Rp. 75,000.00 1,012.50
0.0041 org Mandor @ Rp. 80,000.00 328.00
JUMLAH ( BELUM PPN ) 15,650.50 131,369.33 147,019.83
JASA 10 % 1,565.05 13,136.93 14,701.98
JUMLAH 17,215.55 144,506.27 161,721.82
O.20 1.0000 m1 Besi Pipa Hitam φ 3 "

1.0500 m1 Pipa Hitam dia 3" @ Rp. 120,303.33 126,318.50
1.0000 ls Peralatan @ Rp. 30,075.83 30,075.83
0.0810 org Pekerja @ Rp. 60,000.00 4,860.00
0.1350 org Tukang Besi Profil @ Rp. 70,000.00 9,450.00
0.0135 org Kepala Tukang Besi Profil @ Rp. 75,000.00 1,012.50
0.0041 org Mandor @ Rp. 80,000.00 328.00
JUMLAH ( BELUM PPN ) 15,650.50 156,394.33 172,044.83
JASA 10 % 1,565.05 15,639.43 17,204.48
JUMLAH 17,215.55 172,033.77 189,249.32
O.21 1.0000 Unit Septictank 2,5 X 1,5 X 2 M + Rembesan
7.5000 M3 Galian Tanah @ Rp. 47,000.00 352,500.00

0.3570 M3 Pasir Urug @ Rp. 198,800.00 70,971.60
0.3750 M3 Lantai Kerja @ Rp. 661,224.77 247,959.29
25.0000 M2 Pas. bata 1 PC : 2 PS + Plesteran @ Rp. 145,637.72 3,640,943.00
0.5000 M3 Plat Beton penutup + balok @ Rp. 5,865,291.69 2,932,645.84
9.0000 M1 Pipa PVC 4" jenis AW + Sambungan @ Rp. 97,268.88 875,419.88
2.0000 M1 Pipa GIP 1,5" @ Rp. 26,898.63 53,797.25
5.6250 M3 Galian Tanah untuk rembesan @ Rp. 47,000.00 264,375.00
9.0000 Kg Pas. injuk @ Rp. 9,000.00 81,000.00
1.7500 M3 Urugan Kerikil 3,5 cm @ Rp. 119,720.00 209,510.00
6.0000 M1 Pipa PVC 4" berlobang jenis AW @ Rp. 32,000.00 192,000.00
1.8750 M3 Urugan tanah perataan @ Rp. 28,840.00 54,075.00
1.0000 LS Tambahan Upah @ Rp. 150,000.00 150,000.00
JUMLAH ( BELUM PPN ) 150,000.00 8,975,196.86 9,125,196.86
JASA 10 % 15,000.00 897,519.69 912,519.69
JUMLAH 165,000.00 9,872,716.54 10,037,716.54
O.22 1.0000 m1 Saluran Pasangan Bata l = 20 cm,dalam 20 cm

0.1200 M3 Galian Tanah @ Rp. 47,000.00 5,640.00
0.0200 M3 Pasir Urug @ Rp. 198,800.00 3,976.00
1.0000 M2 Pas. bata 1 PC : 4 PS @ Rp. 89,535.00 89,535.00
0.9000 M2 Plester aci @ Rp. 49,720.80 44,748.72
JUMLAH ( BELUM PPN ) - 143,899.72 143,899.72
JASA 10 % - 14,389.97 14,389.97
JUMLAH - 158,289.69 158,289.69
O.23 1.0000 m1 Saluran Pasangan Bata l = 30 cm,dalam 40 cm

0.2500 M3 Galian Tanah @ Rp. 47,000.00 11,750.00
0.0250 M3 Pasir Urug @ Rp. 198,800.00 4,970.00
1.0000 M2 Pas. bata 1 PC : 4 PS @ Rp. 89,535.00 89,535.00
1.1000 M2 Plester aci @ Rp. 49,720.80 54,692.88
JUMLAH ( BELUM PPN ) - 160,947.88 160,947.88
JASA 10 % - 16,094.79 16,094.79
JUMLAH - 177,042.67 177,042.67

(1) (2) (3) (4) (5)
O.24 1.0000 Unit Bak Mandi 60 x 60 x 70 + Keramik

2.9400 m2 Pas.Keramik 20 x 20 @ Rp. 215,593.60 633,845.18
1.6800 m2 Pas. bata 1 PC : 4 PS @ Rp. 89,535.00 150,418.80
JUMLAH ( BELUM PPN ) - 784,263.98 784,263.98
JASA 10 % - 78,426.40 78,426.40
JUMLAH - 862,690.38 862,690.38
P PEKERJAAN BESI DAN ALUMUNIUM

P.1 1.0000 kg Memasang 1 kg besi baja
1.1500 kg Baja profil @ Rp. 16,700.00 19,205.00
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0600 org Tukang las konstruksi @ Rp. 70,000.00 4,200.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 8,490.00 19,205.00 27,695.00
JASA 10 % 849.00 1,920.50 2,769.50
JUMLAH 9,339.00 21,125.50 30,464.50
P.2 1.0000 kg Memasang 1 kg rangka kuda-kuda baja Siku 70.70.7

1.1500 kg Baja baja Suki 70.70.7 @ Rp. - -
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 8,490.00 - 8,490.00
JASA 10 % 849.00 - 849.00
JUMLAH 9,339.00 - 9,339.00
P.3 1.0000 kg Memasang 1 kg rangka kuda-kuda baja IWF

1.1500 kg Baja baja IWF @ Rp. 16,700.00 19,205.00
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 8,490.00 19,205.00 27,695.00
JASA 10 % 849.00 1,920.50 2,769.50
JUMLAH 9,339.00 21,125.50 30,464.50
P.4 100.0000 kg Mengerjakan 100 kg pekerjaan perakitan

1.0000 liter Solar @ Rp. 4,300.00 4,300.00
0.1000 liter Minyak pelumas @ Rp. 14,000.00 1,400.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
0.8000 jam Sewa alat @ Rp. 5,000.00 4,000.00
JUMLAH ( BELUM PPN ) 17,475.00 5,700.00 23,175.00
JASA 10 % 1,747.50 570.00 2,317.50
JUMLAH 19,222.50 6,270.00 25,492.50

(1) (2) (3) (4) (5)
P.5 1.0000 m2 Membuat 1 m2 pintu besi plat baja tebal 2 mm rangkap, rangka baja siku
15.0000 kg Besi siku L 30.30.3 @ Rp. 22,170.00 332,550.00
32.8000 kg Besi plat baja @ Rp. 16,700.00 547,760.00
0.0500 kg Kawat las @ Rp. 65,000.00 3,250.00
1.0500 org Pekerja @ Rp. 60,000.00 63,000.00
0.0520 org Mandor @ Rp. 80,000.00 4,160.00
JUMLAH ( BELUM PPN ) 148,535.00 883,560.00 1,032,095.00
JASA 10 % 14,853.50 88,356.00 103,209.50
JUMLAH 163,388.50 971,916.00 1,135,304.50
P.6 10.0000 cm Pengelasan dengan las listrik

0.0400 kg Kawat las @ Rp. 65,000.00 2,600.00
0.0300 liter Solar @ Rp. 4,300.00 129.00
0.0040 liter Minyak pelumas @ Rp. 14,000.00 56.00
0.0040 org Pekerja @ Rp. 60,000.00 240.00
0.0020 org Tukang las konstruksi @ Rp. 70,000.00 140.00
0.0002 org Mandor @ Rp. 80,000.00 16.00
JUMLAH ( BELUM PPN ) 411.00 2,785.00 3,196.00
JASA 10 % 41.10 278.50 319.60
JUMLAH 452.10 3,063.50 3,515.60
P.7 1.0000 m2 Rangka jendela besi scuare tube (25x5) cm

4.7600 m Besi scuare tube @ Rp. -
4.5220 m Besi lis kaca (1x1) cm @ Rp. -
20.0000 cm Pengelasan @ Rp. 319.60 6,392.00
0.6500 org Pekerja @ Rp. 60,000.00 39,000.00
0.0320 org Mandor @ Rp. 80,000.00 2,560.00
JUMLAH ( BELUM PPN ) 91,935.00 6,392.00 98,327.00
JASA 10 % 9,193.50 639.20 9,832.70
JUMLAH 101,128.50 7,031.20 108,159.70
P.8 1.0000 m2 Pasang Rolling door besi

1.0000 m2 Pintu gulung besi @ Rp. 495,000.00 495,000.00
1.2000 org Pekerja @ Rp. 60,000.00 72,000.00
0.0060 org Mandor @ Rp. 80,000.00 480.00
JUMLAH ( BELUM PPN ) 165,480.00 495,000.00 660,480.00
JASA 10 % 16,548.00 49,500.00 66,048.00
JUMLAH 182,028.00 544,500.00 726,528.00
P.9 1.0000 m2 Pintu lipat (Folding door) bahan plastik PVC

1.0000 m2 Pintu lipat @ Rp. 750,000.00 750,000.00
0.4400 org Pekerja @ Rp. 60,000.00 26,400.00
0.4400 org Tukang @ Rp. 70,000.00 30,800.00
0.0220 org Mandor @ Rp. 80,000.00 1,760.00
JUMLAH ( BELUM PPN ) 62,260.00 750,000.00 812,260.00
JASA 10 % 6,226.00 75,000.00 81,226.00
JUMLAH 68,486.00 825,000.00 893,486.00

(1) (2) (3) (4) (5)
P.10 1.0000 m2 Pasang Rolling door Allumunium

1.0000 m2 Roll door allumunium @ Rp. 715,000.00 715,000.00
1.0000 org Pekerja @ Rp. 60,000.00 60,000.00
1.0000 org Tukang khusus allumunium @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 80,000.00 4,000.00
JUMLAH ( BELUM PPN ) 141,500.00 715,000.00 856,500.00
JASA 10 % 14,150.00 71,500.00 85,650.00
JUMLAH 155,650.00 786,500.00 942,150.00
P.11 1.0000 m' Pasang Kusen pintu Allumunium

1.1000 m Profil allumunium @ Rp. 112,000.00 123,200.00
2.0000 buah Skrup fixer @ Rp. 10,000.00 20,000.00
0.0600 tube Sealent @ Rp. 10,000.00 600.00
0.0430 org Pekerja @ Rp. 60,000.00 2,580.00
0.0021 org Mandor @ Rp. 80,000.00 168.00
JUMLAH ( BELUM PPN ) 6,080.50 143,800.00 149,880.50
JASA 10 % 608.05 14,380.00 14,988.05
JUMLAH 6,688.55 158,180.00 164,868.55
P.12 1.0000 m2 Pasang pintu allumunium strip lebar 8 cm

4.4000 m' Profil allumunium @ Rp. 112,000.00 492,800.00
14.6000 m' Allumunium strip @ Rp. 10,000.00 146,000.00
0.0850 org Pekerja @ Rp. 60,000.00 5,100.00
0.0042 org Mandor @ Rp. 80,000.00 336.00
JUMLAH ( BELUM PPN ) 12,023.50 638,800.00 650,823.50
JASA 10 % 1,202.35 63,880.00 65,082.35
JUMLAH 13,225.85 702,680.00 715,905.85
P.13 1.0000 m2 Pasang pintu kaca rangka allumunium

4.4000 m' Pintu Allumnium @ Rp. 112,000.00 492,800.00
4.5000 m' Profil kaca @ Rp. 67,200.00 302,400.00
0.2700 org Sealent @ Rp. 60,000.00 16,200.00
0.0850 org Pekerja @ Rp. 60,000.00 5,100.00
0.0850 org Tukang khusus allumunium/kaca @ Rp. 70,000.00 5,950.00
0.0042 org Mandor @ Rp. 80,000.00 336.00
JUMLAH ( BELUM PPN ) 28,223.50 795,200.00 823,423.50
JASA 10 % 2,822.35 79,520.00 82,342.35
JUMLAH 31,045.85 874,720.00 905,765.85
P.14 1.0000 m2 Pasang teralis besi strip (2 x 3) mm

6.1770 kg Besi strip @ Rp. 14,500.00 89,566.50
27.0800 cm Pengelasan @ Rp. 319.60 8,654.77
1.6700 org Pekerja @ Rp. 60,000.00 100,200.00
0.0830 org Mandor @ Rp. 80,000.00 6,640.00
JUMLAH ( BELUM PPN ) 236,265.00 98,221.27 334,486.27
JASA 10 % 23,626.50 9,822.13 33,448.63
JUMLAH 259,891.50 108,043.39 367,934.89

(1) (2) (3) (4) (5)
P.15 1.0000 m2 Pasang kawat nyamuk

1.1000 m2 Kawat nyamuk @ Rp. 17,000.00 18,700.00
11.1100 cm Pengelasan @ Rp. 319.60 3,550.76
1.7160 kg Baja strip (0.2 x 2) cm @ Rp. 14,500.00 24,882.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 14,150.00 47,132.76 61,282.76
JASA 10 % 1,415.00 4,713.28 6,128.28
JUMLAH 15,565.00 51,846.03 67,411.03
P.16 1.0000 m2 Pasang jendela nako & tralis

1.1000 m2 Jendela nako (rangka+kaca 5mm) @ Rp. 271,210.00 298,331.00
0.0200 bh Paku skrup (1-2.5) cm @ Rp. 10,000.00 200.00
0.0250 m' Besi strip @ Rp. 7,500.00 187.50
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0010 org Mandor @ Rp. 80,000.00 80.00
JUMLAH ( BELUM PPN ) 27,580.00 298,718.50 326,298.50
JASA 10 % 2,758.00 29,871.85 32,629.85
JUMLAH 30,338.00 328,590.35 358,928.35
P.17 1.0000 m' Talang datar/jurai seng bjls 28 lebar 90 cm

1.0500 m2 Seng plat @ Rp. 86,440.00 90,762.00
0.0190 m3 Papan kayu kelas II atau III @ Rp. 2,015,970.00 38,303.43
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 42,675.00 129,215.43 171,890.43
JASA 10 % 4,267.50 12,921.54 17,189.04
JUMLAH 46,942.50 142,136.97 189,079.47
P.18 1.0000 m' Talang 1/2 lingkaran D-15 cm, seng plat bjls 30 lebar 45 cm
1.0500 m2 Seng plat @ Rp. 86,440.00 90,762.00
0.5000 m3 Papan kayu kelas II atau III @ Rp. 2,015,970.00 1,007,985.00
0.1500 org Pekerja @ Rp. 60,000.00 9,000.00
0.0080 org Mandor @ Rp. 80,000.00 640.00
JUMLAH ( BELUM PPN ) 32,890.00 1,098,847.00 1,131,737.00
JASA 10 % 3,289.00 109,884.70 113,173.70
JUMLAH 36,179.00 1,208,731.70 1,244,910.70
Q PEKERJAAN KUNCI DAN KACA
Q.1 1.0000 bh Pasang kunci tanam antik

1.0000 bh Kunci tanam antik @ Rp. 250,000.00 250,000.00
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 50,340.00 250,000.00 300,340.00
JASA 10 % 5,034.00 25,000.00 30,034.00
JUMLAH 55,374.00 275,000.00 330,374.00

(1) (2) (3) (4) (5)
Q.2 1.0000 bh Pasang kunci tanam biasa

1.0000 bh Kunci tanam biasa @ Rp. 125,000.00 125,000.00
0.0100 org Pekerja @ Rp. 60,000.00 600.00
0.0050 org Mandor @ Rp. 80,000.00 400.00
JUMLAH ( BELUM PPN ) 36,750.00 125,000.00 161,750.00
JASA 10 % 3,675.00 12,500.00 16,175.00
JUMLAH 40,425.00 137,500.00 177,925.00
Q.3 1.0000 bh Pasang kunci tanam kamar mandi

1.0000 bh Kunci tanam kamar mandi @ Rp. 50,000.00 50,000.00
0.0050 org Pekerja @ Rp. 60,000.00 300.00
0.0025 org Mandor @ Rp. 80,000.00 200.00
JUMLAH ( BELUM PPN ) 35,875.00 50,000.00 85,875.00
JASA 10 % 3,587.50 5,000.00 8,587.50
JUMLAH 39,462.50 55,000.00 94,462.50
Q.4 1.0000 bh Pasang rel pintu dorong

1.0000 bh Rel pintu dorong @ Rp. 200,000.00 200,000.00
0.0600 org Pekerja @ Rp. 60,000.00 3,600.00
0.0030 org Mandor @ Rp. 80,000.00 240.00
JUMLAH ( BELUM PPN ) 50,340.00 200,000.00 250,340.00
JASA 10 % 5,034.00 20,000.00 25,034.00
JUMLAH 55,374.00 220,000.00 275,374.00
Q.5 1.0000 m2 Pasang kaca, tebal 3 mm

1.1000 m2 Kaca polos @ Rp. 49,500.00 54,450.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
0.0008 org Mandor @ Rp. 80,000.00 60.00
JUMLAH ( BELUM PPN ) 12,585.00 54,450.00 67,035.00
JASA 10 % 1,258.50 5,445.00 6,703.50
JUMLAH 13,843.50 59,895.00 73,738.50
Q.6 1.0000 m2 Pasang kaca, tebal 5 mm

1.1000 m2 Kaca polos @ Rp. 128,800.00 141,680.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
0.0008 org Mandor @ Rp. 80,000.00 60.00
JUMLAH ( BELUM PPN ) 12,585.00 141,680.00 154,265.00
JASA 10 % 1,258.50 14,168.00 15,426.50
JUMLAH 13,843.50 155,848.00 169,691.50
Q.7 1.0000 m2 Pasang kaca cermin, tebal 5 mm

1.1000 m2 Kaca cermin @ Rp. 120,000.00 132,000.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
0.0008 org Mandor @ Rp. 80,000.00 60.00
JUMLAH ( BELUM PPN ) 12,585.00 132,000.00 144,585.00
JASA 10 % 1,258.50 13,200.00 14,458.50
JUMLAH 13,843.50 145,200.00 159,043.50

(1) (2) (3) (4) (5)
Q.8 1.0000 Unit Pek. Pintu P1

5.1000 m' Pas. Kusen Alumunium @ Rp. 149,880.50 764,390.55
1.8900 m2 Daun Pintu Playwood 4mm @ Rp. 521,194.00 985,056.66
3.7800 m2 Pas. Lapis Alumunium 0,2 mm @ Rp. 73,520.00 277,905.60
6.0000 ps engsel pintu @ Rp. 43,050.00 258,300.00
2.0000 ps handel pintu @ Rp. 90,000.00 180,000.00
1.0000 bh Kunci Pintu @ Rp. 175,580.00 175,580.00
2.0000 bh Selot Pintu @ Rp. 23,590.00 47,180.00
1.0000 ls Tambahan Upah pasang @ Rp. 139,040.10 139,040.10
JUMLAH ( BELUM PPN ) 139,040.10 2,688,412.81 2,827,452.91
JASA 10 % 13,904.01 268,841.28 282,745.29
JUMLAH 152,944.11 2,957,254.09 3,110,198.20

3.4300 m2 Daun Pintu Playwood 4mm @ Rp. 521,194.00 1,787,695.42
6.8600 m2 Pas. HPL @ Rp. 73,520.00 504,347.20
2.0000 ps handel pintu @ Rp. 90,000.00 180,000.00
1.0000 bh Kunci Pintu @ Rp. 175,580.00 175,580.00
2.0000 bh Selot Pintu @ Rp. 23,590.00 47,180.00
JUMLAH ( BELUM PPN ) 139,040.10 3,912,337.82 4,051,377.92
JASA 10 % 13,904.01 391,233.78 405,137.79
JUMLAH 152,944.11 4,303,571.60 4,456,515.71

1.7200 m2 Daun Pintu Playwood 4mm @ Rp. 521,194.00 896,453.68
3.4400 m2 Pas. HPL @ Rp. 73,520.00 252,908.80
1.0000 bh Kunci Pintu @ Rp. 175,580.00 175,580.00
1.0000 bh Selot Pintu @ Rp. 23,590.00 23,590.00
JUMLAH ( BELUM PPN ) 125,540.10 2,421,929.63 2,547,469.73
JASA 10 % 12,554.01 242,192.96 254,746.97
JUMLAH 138,094.11 2,664,122.59 2,802,216.70
Q.11 1.0000 Unit Pek. Pintu (km/wc) PVC

1.0000 bh Kusen + pintu PVC @ Rp. 240,000.00 240,000.00
30% x Harga bahan (Upah Pasang) @ Rp. 72,000.00 21,600.00
JUMLAH ( BELUM PPN ) 21,600.00 240,000.00 261,600.00
JASA 10 % 2,160.00 24,000.00 26,160.00
JUMLAH 23,760.00 264,000.00 287,760.00
Q.12 1.0000 Unit Pek. Jendela J1

0.6000 m2 Pas. Rangka Jendela Alumunium @ Rp. 823,423.50 494,054.10
0.6600 m2 Pas. Kaca tebal 5 mm @ Rp. 154,265.00 101,814.90
2.0000 bh Engsel Jendela @ Rp. 27,970.00 55,940.00
1.0000 bh Grendel Jendela @ Rp. 13,550.00 13,550.00
2.0000 ps Hak Angin @ Rp. 18,250.00 36,500.00
JUMLAH ( BELUM PPN ) 32,105.25 1,361,333.20 1,393,438.45
JASA 10 % 3,210.53 136,133.32 139,343.85
JUMLAH 35,315.78 1,497,466.52 1,532,782.30

(1) (2) (3) (4) (5)
7.5000 m' Pas. Kusen Alumunium @ Rp. 149,880.50 1,124,103.75
4.0000 ps Hak Angin @ Rp. 18,250.00 73,000.00
JUMLAH ( BELUM PPN ) 32,105.25 2,527,821.75 2,559,927.00
JASA 10 % 3,210.53 252,782.18 255,992.70
JUMLAH 35,315.78 2,780,603.93 2,815,919.70
6.7000 m' Pas. Kusen Alumunium @ Rp. 149,880.50 1,004,199.35
1.0000 ps Hak Angin @ Rp. 18,250.00 18,250.00
JUMLAH ( BELUM PPN ) 32,105.25 2,169,595.66 2,201,700.91
JASA 10 % 3,210.53 216,959.57 220,170.09
JUMLAH 35,315.78 2,386,555.22 2,421,871.00
Q.15 1.0000 Unit Pek. Boven BV 1

JUMLAH ( BELUM PPN ) 23,139.75 387,148.03 410,287.78
JASA 10 % 2,313.98 38,714.80 41,028.78
JUMLAH 25,453.73 425,862.83 451,316.55
R PEKERJAAN AREA LUAR

R.1 1.0000 m3 Lapis Pondasi Agregat B
1.2590 m3 Agregat B @ Rp. 135,000.00 169,965.00
0.0180 jam Tandem Roller @ Rp. 150,000.00 2,700.00
0.4860 jam Dump Truk @ Rp. 250,000.00 121,500.00
0.0590 org Pekerja @ Rp. 60,000.00 3,540.00
0.0080 org Mandor @ Rp. 80,000.00 640.00
JUMLAH ( BELUM PPN ) 4,180.00 294,165.00 298,345.00
JASA 10 % 418.00 29,416.50 29,834.50
JUMLAH 4,598.00 323,581.50 328,179.50
R.2 1.0000 m3 Lapis Pondasi Agregat A

1.2590 m3 Agregat A @ Rp. 140,000.00 176,260.00
0.1070 jam Tandem Roller @ Rp. 150,000.00 16,050.00
0.5040 jam Dump Truk @ Rp. 250,000.00 126,000.00
0.0590 org Pekerja @ Rp. 60,000.00 3,540.00
0.0080 org Mandor @ Rp. 80,000.00 640.00
JUMLAH ( BELUM PPN ) 4,180.00 318,310.00 322,490.00
JASA 10 % 418.00 31,831.00 32,249.00
JUMLAH 4,598.00 350,141.00 354,739.00
R.3 1.0000 m3 Urug Abu Batu
1.2000 m3 Abu Batu @ Rp. 185,000.00 222,000.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0100 org Mandor @ Rp. 80,000.00 800.00
JUMLAH ( BELUM PPN ) 18,800.00 222,000.00 240,800.00
JASA 10 % 1,880.00 22,200.00 24,080.00
JUMLAH 20,680.00 244,200.00 264,880.00

(1) (2) (3) (4) (5)
R.4 1.0000 m2 Pasangan Paving Block Nature 6 cm,K 225

1.0100 m2 Paving Block Nature 6 cm @ Rp. 58,080.00 58,660.80
0.0500 m3 Abu Batu @ Rp. 185,000.00 9,250.00
0.0180 org Tukang Batu @ Rp. 70,000.00 1,260.00
0.0090 org Mandor @ Rp. 80,000.00 720.00
1.0000 ls Alat bantu @ Rp. 4,861.60 4,861.60
JUMLAH ( BELUM PPN ) 2,130.00 72,772.40 74,902.40
JASA 10 % 213.00 7,277.24 7,490.24
JUMLAH 2,343.00 80,049.64 82,392.64
R.5 1.0000 m1 Pasangan Kanstin Beton 10 x 20 x 40 , K225

2.5000 bh Kanstin Beton @ Rp. 11,500.00 28,750.00
0.7200 kg Semen @ Rp. 72,000.00 51,840.00
0.0050 m3 Pasir Pasang @ Rp. 175,000.00 875.00
0.0500 org Pekerja @ Rp. 60,000.00 3,000.00
0.0100 org Tukang Batu @ Rp. 70,000.00 700.00
0.0040 org Mandor @ Rp. 80,000.00 320.00 320.00
JUMLAH ( BELUM PPN ) 4,095.00 81,785.00 85,880.00
JASA 10 % 409.50 8,178.50 8,588.00
JUMLAH 4,504.50 89,963.50 94,468.00
R.6 1.0000 m1 Pagar Beton Precash t = 2 m

2.0000 lbr Panel 40 x 240 x 5 @ Rp. 80,000.00 160,000.00
1.6800 btg Kolom 18 x 17 @ Rp. 75,000.00 126,000.00
1.0000 m1 Upah Pasang @ Rp. 20,000.00 20,000.00
JUMLAH ( BELUM PPN ) 20,000.00 286,000.00 306,000.00
JASA 10 % 2,000.00 28,600.00 30,600.00
JUMLAH 22,000.00 314,600.00 336,600.00
R.7 1.0000 m2 Epoxy Floor 2000 micron

1.0000 m2 Epoxy Floor 2000 micron @ Rp. 275,000.00 275,000.00
1.0000 ls upah @ Rp. 13,750.00 13,750.00
JUMLAH ( BELUM PPN ) 13,750.00 275,000.00 288,750.00
JASA 10 % 1,375.00 27,500.00 28,875.00
JUMLAH 15,125.00 302,500.00 317,625.00
R.8 1.0000 bh Turbin Ventilator 24"

1.0000 bh Turbin Ventilator 24" @ Rp. 1,437,500.00 1,437,500.00
1.0000 ls upah @ Rp. 71,875.00 71,875.00
JUMLAH ( BELUM PPN ) 71,875.00 1,437,500.00 1,509,375.00
JASA 10 % 7,187.50 143,750.00 150,937.50
JUMLAH 79,062.50 1,581,250.00 1,660,312.50
R.9 1.0000 Unit Pintu Kandang

6.0000 m Pipa 3" @ Rp. 172,044.83 1,032,269.00
2.6000 m Pipa 2" @ Rp. 147,019.83 382,251.57
25.2778 kg Plat 1,5 mm @ Rp. 27,695.00 700,068.06
JUMLAH ( BELUM PPN ) - 2,114,588.62 2,114,588.62
JASA 10 % - 211,458.86 211,458.86
JUMLAH - 2,326,047.48 2,326,047.48

B. DAFTAR HARGA SATUAN BAHAN
HARGA
NO JENIS BAHAN SAT BAHAN
Rp.
1 2 3 4
BAHAN AGREGAT KASAR, BAHAN PEREKAT DAN
BAHAN JADI
1 Abu Batu M3 185,000.00
2 Aspal Drum Kg 10,040.00
3 Base Course A M3 123,230.00
4 Base Course B M3 94,270.00
5 Laston ( AC ) Ton 1,141,030.00
6 Laston ( ATB ) Ton 1,027,480.00
7 Lataston ( HRS ) Ton 1,246,890.00
8 Material Agregat Kelas A M3 140,000.00
9 Material Agregat Kelas B M3 135,000.00
10 Material Agregat Kelas C M3 126,000.00
11 Batu Bronjong ( Utk Bronjong ) M3 153,600.00
12 Batu Gosok ( Apung ) KG 20,670.00
13 Batu Quary M3 142,100.00
14 Screening M3 126,920.00
15 Batu Koral Beton kali M3 172,190.00
16 Batu Koral Pecah Mesin 0.5/1 M3 190,500.00
17 Batu Koral Pecah Mesin 1/2 M3 190,500.00
22 Batu Koral Pecah Mesin ( Batu Belah ) 15/20 M3 147,700.00
23 Batu Belah M3 170,000.00
24 Kerikil M3 156,060.00
25 Kerikil sungai tak tersaring M3 119,720.00
26 Kerikil sungai tersaring M3 131,320.00
27 Pasir Beton M3 185,000.00
28 Pasir Pasang Kali M3 175,000.00
29 Pasir Urug M3 150,000.00
30 Sirtu M3 137,900.00
31 Tanah Urug Pilihan M3 77,300.00
32 Tanah Merah Untuk Urugan M3 100,900.00
33 Kapur Padam M3 220,420.00
34 Kapur Pasang M3 185,860.00
35 Kapur Bakar M3 221,490.00
36 Kerikil Batu Sikat uk. 0.5/1 ZAK 1,149,140.00
37 Semen Portland ( 50kg/Zak ) ZAK 72,000.00
38 Semen PC Batu Raja ( 50kg/Zak ) ZAK 71,000.00
39 Semen PC Gresik ( 50kg/Zak ) ZAK 72,000.00
40 Semen PC Kujang ( 50kg/Zak ) ZAK 71,000.00
41 Semen PC Padang ( 50kg/Zak ) ZAK 70,000.00
42 Semen PC Tiga Roda ( 50kg/Zak ) ZAK 72,000.00
43 Semen Putih Tiga Roda ( 40kg/Zak ) ZAK 80,170.00
44 Semen Warna KG 8,390.00
Bahan 49
HARGA
Rp.
1 2 3 4
45 Semen merah/bata merah tumbuk M3 57,950.00
46 Bata Merah Bakar Kelas 1 BUAH 550.00
47 Bataco ( bhn Pc+Ps+Abu Batu ) uk. 39 x 19 x 9 BUAH 2,790.00
48 Batu Tempel Hitam m3 119,360.00
86 Uditch 60 x 60 m M1 426,070.00
87 Tali Air uk.35x40x120 BUAH 236,740.00
BAHAN FINISING : LABURAN, PENGISI DAN ALATNYA

95 Amplas LBR 2,680.00
96 Amplas Air LBR 2,230.00
97 Amplas Besi LBR 2,240.00
98 Cat Besi SIEVE ( Sekualitas ) KG 82,260.00
99 Cat Kayu SIEVE ( Sekualitas ) KG 47,300.00
100 Cat Dasar ICI untuk Exterior/Beton ( Pelapis Alkali ) LTR 52,000.00
101 Cat Dasar ICI untuk Interior ( 2 Pelapis ) LTR 140,820.00
102 Cat Tembok ICI Exterior ( Beton ) LTR 92,000.00
103 Cat Tembok ICI Interior ( plafon dan dinding ) LTR 78,000.00
104 Cat Tembok SANLEX ( Sekualitas ) LTR 17,350.00
105 Cat Tembok VINILEX ( Sekulitas ) LTR 14,000.00
106 Bahan Plitur ( sirlak ) india KG 130,280.00
107 Dempul Halus/Imfra ( Wood Filler ) KG 36,050.00
108 Dempul Plitur KG 11,540.00
109 Dempul Lilin KG 29,000.00
110 Melamik KG 45,620.00
111 Kuwas Putih 1 " ETERNA BUAH 2,230.00
115 Rol Cat Tembok uk. Besar BUAH 19,650.00
116 Rol Cat Tembok uk. Kecil BUAH 13,720.00
117 Meni Besi KG 18,290.00
118 Meni Kayu KG 18,210.00
119 Oker Coklat/Warna KG 6,270.00
120 Oker Putih KG 17,800.00
121 Plamir Kayu KG 29,430.00
122 Plamir Tembok DECOFILL KG 43,430.00
123 Plink Cut KG 37,340.00
124 Residu LTR 26,780.00
125 Spirtus LTR 11,280.00
126 Terpentin LTR 9,110.00
127 Thinner B LTR 38,210.00
128 Waterproof Trasparan KG 65,200.00
BAHAN KAYU BERIKUT BAHAN JADINYA

137 Dolken 5-7 BATANG 34,690.00
138 Dolken 7-10 BATANG 47,190.00
139 Kayu Bakar M3 115,530.00
140 Kayu Terentang M3 2,015,970.00
Bahan 50
HARGA
Rp.
1 2 3 4
141 Kayu Balok BORNEO SUPER M3 3,254,530.00
142 Kayu Balok BORNEO DAMAR LAUT M3 3,250,980.00
145 Kayu Balok KAMPER MEDAN ( Kruing ) M3 3,269,330.00
149 Kayu Papan Bekisting sek ALBASIA M3 1,573,940.00
150 Kayu Untuk Konstruksi Jembatan M3 3,664,560.00
151 Kayu Reng 2/3 BORNEO SUPER ( 4 m ) BATANG 9,400.00
152 Kayu Reng 2/3 KAMPER BANJAR ( 4 m ) BATANG 10,940.00
153 Kayu Reng 3/4 KAMPER BANJAR ( 4 m ) BATANG 17,410.00
154 Kayu Perancah/Bekisting M3 1,301,770.00
155 Kayu Kelas I M3 6,100,000.00
156 Kayu Kelas II M3 2,800,000.00
157 Kayu Kelas III M3 2,015,970.00
BAHAN PENUTUP RANGKA PLAFON

163 Etemit 4 mm 1 x 1 LBR 12,970.00
164 Hardpleks 5 mm 120 x 240 LBR 94,210.00
165 GRC 120 x 240 x 4 mm LBR 55,000.00
166 Gypsum 9 mm 120 x 240 ex DN LBR 76,970.00
167 Gypsum 9 mm 120 x 240 ex LN LBR 140,150.00
168 List Profil Gypsum M1 18,770.00
169 Partisi Gypsum 12 mm Double Layar+Rk. Hollow 20x40 & 40x40 M2 126,390.00
170 List Profil KAYU KAMPER 2 cm (4m) BATANG 7,270.00
171 List Profil KAYU KAMPER 8 CM (4 m) BATANG 23,280.00
BAHAN KAYU LAPIS

179 Multipleks 9 mm 120 x 240 LBR 144,650.00
180 Multipleks 12 mm 120 x 240 LBR 187,600.00
180 Plywood 18 mm 120 x 240 LBR 275,790.00
181 Tacon Tahan Bakar M2 101,890.00
181 Teakwood 4 mm 120 x 240 LBR 125,290.00
182 Teakwood 4 mm uk. Pintu LBR 108,040.00
182 Tripleks 3 mm 120 x 240 LBR 54,450.00
183 Tripleks 4 mm 120 x 240 LBR 55,810.00
183 Tripleks 4 mm uk. Pintu LBR 52,260.00
184 Tripleks 6 mm 120 x 240 LBR 84,700.00
184 Gypsum 120 x 240 t = 9 mm ex. DN LBR 83,600.00
BAHAN LANTAI DAN LAPIS DINDING

193 Keramik 20 x 20 DN Putih KW 1 M2 60,260.00
194 Keramik 20 x 20 DN Warna/Corak KW 1 M2 90,300.00
195 Keramik 25 x 25 Km/Wc Anti Slip DN Warna/Corak KW1 M2 60,410.00
196 Keramik 20 x 25 Dinding Km/Wc DN Warna/Corak KW 1 M2 70,000.00
197 Keramik 25 x 40 Dinding Km/Wc DN Warna/Corak KW 1 M2 77,690.00
198 Keramik 30 x 30 DN Putih KW 1 M2 40,980.00
199 Ubin lantai anti slip 40 x 40 Warna/Corak KW 1 M2 46,950.00
200 Keramik 40 x 40 DN Putih KW1 M2 52,000.00
201 Keramik 40 x 40 DN Warna/Corak KW1 M2 53,730.00
202 Keramik Step Nozing M1 11,560.00
Bahan 51
HARGA
Rp.
1 2 3 4
203 Keramik Plint M1 7,920.00
204 Poslin 11 x 11 Warna/Putih DN M2 55,960.00
205 Tegel Wafel PC 20 x 20 Warna Abu-abu BUAH 2,230.00
BAHAN SALURAN AIR KOTOR ( RIOOLERING )

259 Grafel 1/2 dia. 20 cm M' 30,500.00
260 Grafel 1/2 dia. 30 cm M' 45,100.00
261 Batu Marmer ( Prasasti ) BUAH 942,760.00
BAHAN LOGAM DAN BAHAN JADINYA

262 Besi Beton Rata-rata U-24, U-32 KG 10,000.00
263 Besi Beton Rata-rata U-39 KG 10,500.00
264 Besi Siku/Canel ex. DN SII KG 22,170.00
265 Besi Siku/Canel ex. Japan KG 16,700.00
266 Besi Siku L. 60.60.6 BATANG 308,820.00
269 Besi Profil Ex. Japan KG 18,890.00
270 Besi IWF ex. DN SII KG 16,700.00
271 Besi IWF ex. Japan KG 18,150.00
272 Kawat Beton KG 18,880.00
273 Kawat Bronjong M' 20,320.00
274 Kawat Duri M' 15,650.00
275 Kawat Las Listrik Box 65,000.00
276 Bondex M2 370,170.00
277 Pagar Stainless Steel M' 652,830.00
278 Pagar Tralis BRC M' 217,620.00
279 Pipa Stainless Steel Ø 2" Btg / 6 M 1,490,000.00
280 Pipa Galvanis dia. 2" BATANG 606,320.00
281 Pipa Galvanis dia. 3" BATANG 721,820.00
282 Pipa Galvanis dia. 4" BATANG 1,017,500.00
283 Pipa Hitam dia .2", Panjang 6 m BATANG 210,000.00
284 Pipa Hitam dai .3 ", Panjang 6 m BATANG 538,000.00
285 Pipa Beton Bertulang dia. 600mm M' 413,730.00
286 Pipa Beton Bertulang dia. 800 mm M' 688,360.00
287 Pipa Beton Bertulang dia. 1000 mm M' 1,050,000.00
288 Pipa galvanis dia. 3" ( utk Realing ) M' 141,490.00
289 Wiremesh MB M2 67,500.00
290 Rangka Atap Baja Ringan( METAL ZINGKALUM ) mutu G550 t: 1mm M2 170,000.00
291 Besi Hollow 4 x 4 BTG 40,000.00
292 Besi Hollow 2 x 4 BTG 38,000.00
BAHAN KACA DAN ALUMUNIUM

289 Kaca Es M2 118,450.00
290 Kaca Polos 3 mm M2 98,120.00
291 Kaca Polos 5 mm M2 128,800.00
292 Kaca Rayband/Warna 3 mm M2 104,360.00
293 Kaca Rayband/Warna 5 mm M2 140,980.00
Bahan 52
HARGA
Rp.
1 2 3 4
294 Kaca Patri M2 1,230,500.00
295 Kusen Alumunium natural 1,3 mm M' 86,210.00
296 Kusen Alumunium Warna 1,3 mm M' 112,000.00
297 Daun Jendela Alumunium Natural 1,3 mm M2 489,240.00
298 Daun Jendela Alumunium Warna 1,3 mm M2 492,440.00
299 Daun Pintu Alumunium Natural M2 614,230.00
300 Daun Pintu Alumunium Warna M2 610,540.00
301 Handlen Alumunium BUAH 173,640.00
302 Kait Angin Sendok Alumunium Ps 79,480.00
303 Plat Alumunium 0,1 mm M2 36,700.00
306 Profil Allumunium M' 67,200.00
307 Rolling Door Allumunium M2 715,000.00
308 Pintu Gulung Besi M2 495,000.00
309 Allumunium Strip M' 10,000.00
310 Profil Allumunium M2 200,000.00
BAHAN PAKU DAN MUR BAUT

311 Paku 1 cm - 3 cm KG 18,480.00
312 Paku 4 cm - 7 cm KG 17,850.00
313 Paku 8 cm - 12 cm KG 13,760.00
314 Paku Sekrup rata - rata KG 15,570.00
315 Paku Anti Karat KG 36,140.00
316 Paku Seng KG 21,050.00
317 Paku Cacing/Pancing KG 32,530.00
318 Paku Jembatan KG 136,990.00
319 Besi Baugel Kuda-kuda KG 14,360.00
320 Duk Angker BUAH 3,340.00
321 Angker Mur Baut dia.19 BUAH 33,240.00
322 Mur Baut HTB dia. 19-16 BUAH 10,150.00
323 Mur Baut Biasa dia. 19-16 BUAH 5,440.00
324 Mur Baut KG 17,850.00
325 Baut Baja KG 61,880.00
326 Piser dia. 12-20 BUAH 4,550.00
327 Besi strip KG 14,500.00
BAHAN PERPIPAAN ( AANSINERING )

328 Pipa PVC Abu-abu dia. 1/2" ( AW ) BATANG 17,050.00
329 Pipa PVC Abu-abu dia. 3/4 " ( AW ) BATANG 24,080.00
330 Pipa PVC Abu-abu dia. 1" ( AW ) BATANG 50,220.00
331 Pipa PVC Abu-abu dia. 1 1/4" ( AW ) BATANG 53,030.00
337 Pipa PVC Abu-abu dia. 4" Berlubang BATANG 447,580.00
347 Pipa Paralon RUCIKA dia. 4" BATANG 745,120.00
Bahan 53
HARGA
Rp.
1 2 3 4
348 Sambungan Tee Pipa PVC 1/2" BUAH 4,330.00
349 Sambungan Tee Pipa PVC 3/4" BUAH 4,670.00
350 Sambungan Tee Pipa PVC 1" BUAH 5,220.00
351 Sambungan Tee Pipa PVC 1 1/4" BUAH 7,100.00
357 Sambungan Elbaow Pipa PVC 1/2" BUAH 4,340.00
358 Sambungan Elbaow Pipa PVC 3/4" BUAH 4,680.00
359 Sambungan Elbaow Pipa PVC 1" BUAH 5,240.00
360 Sambungan Elbaow Pipa PVC 1 1/4" BUAH 8,950.00
365 Sambungan Elbow Pipa PVC 4" BUAH 74,130.00
366 Flox Shock 1/2" BUAH 6,140.00
367 Flox Shock 3/4" BUAH 7,160.00
368 Flox Shock 1" BUAH 8,880.00
369 Flox Shock 1 1/4" BUAH 11,600.00
370 Flox Shock 1 1/2" BUAH 14,430.00
371 Flox Shock 1 3/4" BUAH 14,390.00
374 Tee All Flange CI dia. 12" x 4" BUAH 2,505,390.00
375 Flange Socket PVC dia. 12" BUAH 2,581,460.00
376 Flange Spigot PVC dia. 12" BUAH 2,142,690.00
377 Giboulet joint for PVC dia.12" BUAH 1,030,340.00
378 Gate Valve dia. 4" BUAH 3,146,350.00
379 Flange Spigot PVC dia. 4" BUAH 37,400.00
380 Box steet BUAH 129,380.00
381 Karet packing BUAH 215,400.00
382 Eater meter dia. 4" BUAH 2,570,430.00
383 Flange socket PVC dia. 4" BUAH 2,590,980.00
384 Bend All Flange GI dia. 4" x 45" BUAH 257,910.00
385 Pipa GI Medium dia. 4" BUAH 405,760.00
386 Loose flange GI dia 4" BUAH 143,810.00
387 Socket GI dia. 4" BUAH 86,310.00
388 Air release Valve dia. 3/4 BUAH 547,070.00
391 Clamp Pipa dia. 4" BUAH 15,760.00
392 Clamp Sadie dia 4" x 3/4 BUAH 71,870.00
393 D. Nipple GI dia. 3/4" BUAH 5,480.00
394 Fit kran dia. 3/4" BUAH 129,040.00
395 Gate Valve dia. 2" BUAH 1,577,070.00
Bahan 54
HARGA
Rp.
1 2 3 4
396 Tee All Flange CI dia. 4" x 2" BUAH 458,830.00
397 Tee All Socket PVC dia. 4" BUAH 474,280.00
398 DOP PVC RRJ dia 4" BUAH 71,770.00
399 Pipa PVC RRJ S. 12,5 dia. 4" BATANG 547,300.00
400 Bend PVC RRJ dia. 4" x 60 BUAH 172,540.00
401 Bend PVC RRJ dia. 4" x 90 BUAH 199,930.00
402 Lubricant KG 129,550.00
403 Selotip Ledeng GLG 5,210.00
404 Lem Paralon ISARPLAS ( sekualitas ) TB 8,610.00
405 Lem Kayu Putih FOX KG 9,140.00
406 Lem Kayu Kuning AIBON KG 41,510.00
BAHAN SANITAIR
414 Closet Jongkok Std. TOTO ( setara ) BUAH 226,710.00
415 Closet Jongkok Biasa BUAH 153,400.00
416 Closet Duduk Mono Block TOTO ( setara ) BUAH 1,850,000.00
417 Closet Duduk Dual Block OTOT ( setara ) BUAH 2,049,680.00
418 Urinoir TOTO ( setara ) BUAH 1,440,820.00
419 Bath Tube std UNIT 7,208,580.00
420 Wastafel Lengkap TOTO ( setara ) BUAH 1,668,650.00
421 Tempat Sabun Keramik BUAH 32,680.00
422 Gantungan Handuk Stainless Steel BUAH 102,190.00
423 Shower Air UNIT 115,050.00
424 Sower denagn tiang UNIT 960,130.00
425 Floor Drain Stainless Steel BUAH 43,480.00
426 Roof Driain Stainless Steel BUAH 181,400.00
427 Kran Stainless Steel BUAH 16,300.00
428 Kran Air 1/2" SAN EI BUAH 65,340.00
429 Kran Bebek 1/2" SAN EI BUAH 125,000.00
430 Kithen Zink Std UNIT 416,720.00
431 Stop Kran KIT 3/4" BUAH 105,880.00
432 Stop Kran KIT 1/2" BUAH 80,050.00
433 Stop Kran KIT 1" BUAH 150,850.00
434 Stop Kran KIT 1 1/2" BUAH 286,930.00
435 Stop Kran KIT 2 1/2" BUAH 611,770.00
436 Stop Kran KIT 3" BUAH 1,120,360.00
437 Chenck Valve 1/2" BUAH 52,840.00
438 Double Neuple 1/2" BUAH 40,700.00
439 Gate Valve 1/2" BUAH 48,930.00
440 Kitchen sink stainless standar BUAH 500,000.00
441 Kitchen sink stainless standar (1 lubang) BUAH 1,100,000.00
BAHAN PENUTUP ATAP

452 Almunium Foile M2 12,540.00
453 Asbes Gel. 4mm 80 x 180 LBR 73,650.00
457 Asbes gelombang (300 x 1,05 m) x 4 mm LBR 156,250.00
458 Asbes gelombang (2,40 x 1,05 m) x 4 mm LBR 125,000.00
Bahan 55
HARGA
Rp.
1 2 3 4
466 Nok stel gelombang 1,05 m LBR 15,000.00
467 Nok stel gelombang 1,08 m LBR 35,000.00
468 Genteng metal zinc alume type prima roof M2 98,000.00
469 Nok atas metal (rainbow roof) M1 65,000.00
470 Nok atas metal hana M1 60,000.00
471 Nok Asbes Gelombang M1 54,000.00
474 Bubung Aspal Gel. Kecil BUAH 35,616.00
475 Bubung Aspal Beton TIARA BUAH 19,080.00
476 Bubung Genteng Keramik BUAH 15,870.00
477 Bubung Genteng Press ex, JTW BUAH 6,570.00
478 Genteng Beton Warna (14,5 ) BUAH 12,020.00
479 Genteng Keramik ( 14,5 ) Glasur Std BUAH 14,770.00
480 Genteng Plentonng/Press Oven (25) BUAH 3,800.00
481 Sirap Kelas 1 (80/M2) BUAH 1,340.00
482 Seng Gel. BJLS 28 80 x 180 LBR 54,300.00
483 Seng Gel. 30 80 x 180 LBR 74,470.00
484 Seng Plat BJLS 28 M2 86,440.00
485 Spandek 0,35 mm M2 56,000.00
BAHAN ALAT PENGGANTUNG DAN KUNCI

489 Engsel Jendela PS 27,970.00
490 Engsel Pintu PS 43,050.00
491 Handel Pintu Stainlees PS 90,000.00
492 Grendel 15 cm BUAH 23,590.00
493 Kait Angin Jendela PS 18,250.00
494 Kerekan BUAH 70,150.00
495 Kunci Tanam 2 Siaag ROYAl BUAH 175,580.00
496 Nako Lengkap Tralis 1 Daun BUAH 540,910.00
497 Nako 1 Daun LBR 271,210.00
498 Seng Plat BJLS 28 80 x 180 LBR 85,990.00
499 Seng Plat BJLS 30L = 90 cm M1 67,800.00
500 Slot 5 cm BUAH 13,550.00
BAHAN PENGHISAP AIR SUMBER ALAM

500 Pompa Kodok UNIT 184,350.00
501 Pompa Dragon Tegal UNIT 309,150.00
502 Pompa Dragon Asli UNIT 795,210.00
503 Mesin Pompa Air 100 w UNIT 1,251,240.00
504 Mesin Pompa Air 150 w UNIT 2,138,060.00
505 Mesin Jet Pump 250 w UNIT 6,744,080.00
506 Mesin Jet Pump 400 w UNIT 7,958,320.00
BAHAN PENAMPUNG AIR

511 Tengki Air Fibre Glass 0,5 m3 PENGUIN UNIT 625,730.00
512 Tengki Air Fibre Glass 1 m3 UNIT 1,064,900.00
513 Tengki Air Fibre Glass 2 m3 UNIT 1,672,630.00
514 Bak Mandi Fiber 60 x 60 UNIT 227,200.00
Bahan 56
HARGA
Rp.
1 2 3 4
515 Bak Mandi Traso 60 x 60 UNIT 156,550.00
516 Bak Traso WC 30 x 30 UNIT 172,290.00
BAHAN JADI PENAMPUNG TINJA

517 Tali Injuk KG 5,470.00
READY MIX
518 Adukan Ready Mix. K-175 M3 834,720.00
522 Adukan Ready Mix. K-350 M3 1,081,260.00
523 Adukan Ready Mix. K-500 M3 1,435,180.00
524 PCI 1 Girder. Span 20 m BUAH 66,877,870.00
525 Stressing SET 33,645,040.00
526 Expansion Join M 1,631,770.00
527 Mortar epoxy M3 359,680.00
528 Bearing Pad. Tipe 1 M3 643,370.00
529 Tiang Pancang dia. 25 M' 560,040.00
530 Kolom Meton Precash 17 x 18 M' 75,000.00
531 Kolom Meton Precash 20 x 18 M' 95,000.00
532 Beton Panel Precash 240 x 40 x 5 Lbr 80,000.00
BAHAN ELEKTRICAL
530 Kabel NYM 2 x 1,5 Prima m' 4,280.00
535 Kabel NYM 2 x 4 Prima m' 11,370.00
555 NSFB FUJI EA - 100 A bh 82,938.00
556 NSFB FUJI EA - 150 A bh 200,658.00
557 Rumah Panel 30 x 60 cm (kosong) unit 147,000.00
558 Skring kas 2 group biasa unit 167,215.00
561 MCB 1 PHASE unit 46,820.00
562 MCB 3 PHASE bh 57,500.00
563 Tahanan 50 A merk fuji bh 418,000.00
564 Saklar Broco tunggal standar bh 25,300.00
565 Saklar Broco seri standar bh 28,000.00
566 Stop kontak Broco standar bh 38,600.00
Bahan 57
HARGA
Rp.
1 2 3 4
567 Stop kontak Broco 3 phase (out bow) bh 76,250.00
568 Stop kontak Broco 3 phase (in bow) bh 133,772.00
569 Stop kontak handle 3 phase bh 76,250.00
570 Instalasi titik lampu/stop kontak bh 133,770.00
571 Lampu pijar 5 watt s/d 100 watt bh 8,026.00
572 Lampu neon TL philip 20 watt bh 13,377.00
573 Lampu neon TL philip 40 watt bh 18,728.00
574 Trapo TL 20 watt (philip) bh 29,429.00
575 Trapo TL 40 watt (philip) bh 34,780.00
576 Trapo TL 20 watt (sinar) bh 22,740.00
577 Trapo TL 40 watt (sinar) bh 28,092.00
578 Stater neon philip bh 4,600.00
579 Stater neon biasa bh 2,274.00
580 Rumah TK I 2x20 W kosongan bh 104,342.00
581 Down light + SL 18 W bh 80,000.00
582 Lampu SL philip 25 W bh 133,772.00
585 Lampu RM 1 x 36 W bh 185,000.00
586 Lampu RM 2 x 36 W bh 284,000.00
587 Lampu Sirkel TL 20 W lengkap bh 64,210.00
588 Lampu mercury 80 W bh 107,000.00
589 Lampu taman + tiang + mercury bh 280,800.00
590 Lampu baret 30 cm + neon bh 200,658.00
591 Jarum penangkal petir 16 bh 98,990.00
592 Kawat BC (tembaga) kg 40,131.00
593 Pentahanan penangkal petir ttk 401,316.00
594 Pentahanan panel ttk 173,903.00
ALAT BANTU KERJA

591 Benang PAK 21,690.00
592 Blencong BUAH 68,100.00
593 Ember Plastik BUAH 8,470.00
594 Cangkul BUAH 39,670.00
595 Garok BUAH 30,920.00
596 Jas Hujan STEL 53,980.00
597 Kreta Dorong BUAH 496,570.00
598 Palu Kecil BUAH 19,200.00
599 Palu Godam BUAH 61,520.00
600 Parang BUAH 54,010.00
601 Pengki BUAH 15,710.00
602 Sepatu Bot PASANG 33,640.00
603 Selang Waterpass M' 1,440.00
604 sendok Bata BUAH 12,770.00
Bahan 58
DAFTAR HARGA SATUAN UPAH
NO. URAIAN PEKERJA SATUAN HARGA SATUAN (Rp.)
1 Tukang kayu hari 70,000.00

2 Kepala tukang kayu hari 75,000.00
3 Tukang batu hari 70,000.00
4 Kepala tukang batu hari 75,000.00
5 Tukang besi hari 70,000.00
6 Kepala tukang besi hari 75,000.00
7 Tukang las hari 70,000.00
8 Kepala tukang las hari 75,000.00
9 Tukang cat hari 70,000.00
10 Kepala tukang cat hari 75,000.00
11 Tukang plitur hari 70,000.00
12 Kepala tukang plitur hari 75,000.00
13 Tukang bor hari 70,000.00
14 Kepala tukang bor hari 75,000.00
15 Tukang listrik hari 70,000.00
16 Tukanng pipa ledeng hari 70,000.00
17 Tukang kapur hari 70,000.00
18 Pekerja hari 60,000.00
19 Mandor hari 80,000.00
20 Pengawas / Ahli Teknik hari 75,000.00
21 Ahli ukur hari 95,000.00
22 Asisten ahli ukur hari 80,000.00
23 Sopir hari 68,106.06
24 Masinis hari 50,000.00
25 Kernet / pembantu sopir hari 50,000.00
26 Mekanik terlatih hari 63,000.00
27 Operator tak terlatih hari 55,610.57
28 Operator terlatih hari 79,363.26
29 Operator semi terlatih hari 67,092.91
30 Buruh terlatih hari 22,600.00
31 Buruh semi terlatih hari 21,200.00
32 Buruh tak terlatih hari 19,600.00
33 Tukang gali hari 47,843.10
34 Juru godog aspal hari 47,843.10
35 Penjaga hari 55,610.57
36 Penyemprot hari 55,610.57
37 Tukang Sungging hari 70,000.00
38 Kepala Tukang Sungging hari 75,000.00
39 Tukang Ukir hari 70,000.00
40 Kepala Tukang Ukir hari 75,000.00
41 Tukang Prodo hari 70,000.00
42 Kepala Tukang Prodo hari 75,000.00
43 Tukang Gambar hari 70,000.00
44 Tukang Grouting hari 70,000.00
45 Kepala tukang Grouting hari 75,000.00
46 Operator mesin sondir hari 85,000.00
47 Analis test sondir hari 120,000.00
Upah - 59

OPTIMASI KANDANG

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

OPTIMASI KANDANG

Diunggah oleh

Hak Cipta:

Format Tersedia

ESTIMATE ENGINEER

Nama Satuan Kerja : DINAS PERTANIAN PROVINSI BANTEN

B PEKERJAAN PEMBANGUNAN KANDANG SAPI

B.II PEKERJAAN BETON

B.III PEKERJAAN KONSTRUKSI BAJA

B.IV PEKERJAAN PASANGAN

B.V PEKERJAAN ATAP

B.VI PEKERJAAN INSTALASI LISTRIK

B.VIII PEKERJAAN SANITASI

C PEKERJAAN PERBAIKAN KANDANG

C.II PEKERJAAN LANTAI

C.III PEKERJAAN PENGECETAN

D PEKERJAAN REHAB TEMPAT PEMOTONGAN SAPI

D.II PEKERJAAN PONDASI

D.III PEKERJAAN BETON

D.IV PEKERJAAN LANTAI

D.V PEKERJAAN DINDING

D.VI PEKERJAAN KUSEN

D.VII PEKERJAAN ATAP DAN PLAFOND

D.VIII PEKERJAAN INSTALASI LISTRIK

D.IX PEKERJAAN PENGECETAN

D.X PEKERJAAN SANITASI

D.XI PEKERJAAN TEMPAT PENAMPUNGAN KOTORAN

G PEKERJAAN LAIN - LAIN

JUMLAH TOTAL 1,750,914,211.33

Nama Satuan Kerja : DINAS PERTANIAN PROVINSI BANTEN

A PEKERJAAN PERSIAPAN 24,945,374.37

B PEKERJAAN PEMBANGUNAN KANDANG SAPI 565,815,301.82

C PEKERJAAN PERBAIKAN KANDANG 33,383,230.97

D PEKERJAAN REHAB TEMPAT PEMOTONGAN SAPI 514,762,752.57

G PEKERJAAN LAIN - LAIN 220,156,537.09

TOTAL Rp. 1,750,914,211.33

Diperiksa Oleh Serang , Mei 2014

IRFAN FAHRIZAL,ST TRI WIDYANTO,ST.SThI

H.ASEP MULYA HIDAYAT,SP.MMA

1 1.0000 m3 Pasangan pondasi batu belah 1 PC : 3 PP 169,537.50 637,730.50 807,268.00

1 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 PC : 4 PP 59,290.00 144,657.70 203,947.70

Rekap Analisa Harsat - 8

1 1.0000 m2 Plesteran batu kali 1pc:4ps 45,210.00 14,336.67 59,546.67

G PEKERJAAN PENUTUP LANTAI DAN DINDING

H PEKERJAAN RANGKA ATAP

1 1.0000 m3 Membuat kuda-kuda kayu kamper 1,304,600.00 6,307,293.30 7,611,893.30

I PEKERJAAN PINTU DAN JENDELA

Rekap Analisa Harsat - 9

Rekap Analisa Harsat - 10

P PEKERJAAN BESI DAN ALUMUNIUM

Q PEKERJAAN KUNCI DAN KACA

1 1.0000 bh Pasang kunci tanam biasa 40,425.00 137,500.00 177,925.00

Rekap Analisa Harsat - 11

Rekap Analisa Harsat - 12

A.2 1.0000 m2 Membersihkan lapangan dan perataan

A.4 1.0000 m2 Pembuatan jalan sementara, tebal 25 cm

A.3 1.0000 m2 Pembuatan kantor sementara, dengan lantai plesteran

0.1800 m3 Kayu meranti @ Rp. 2,015,970.00 362,874.60

Analisa Harga Satuan - 13

A.4 1.0000 m2 Pembuatan Gudang Kerja

0.1800 m3 Kayu meranti @ Rp. 2,015,970.00 362,874.60

B.2 1.0000 m3 Galian tanah biasa sedalam 2 meter

B.3 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

B.4 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

Analisa Harga Satuan - 14

B.5 1.0000 m3 Urug kembali bekas galian