DAFTAR HARGA BAHAN DAN UPAH

A. UPAH
NO TENAGA KERJA SATUAN HARGA

1 Tukang batu org/hr Rp 70,000.00

2 Tukang kayu org/hr Rp 75,000.00
3 Tukang besi org/hr Rp 70,000.00
4 Tukang Cat org/hr Rp 70,000.00
5 Tukang Las org/hr Rp 80,000.00
6 Kepala tukang batu org/hr Rp 80,000.00
7 Kepala tukang kayu org/hr Rp 85,000.00
8 Kepala tukang besi org/hr Rp 80,000.00
9 Kepala tukang cat org/hr Rp 80,000.00
10 Kepala tukang las org/hr Rp 90,000.00
11 Pekerja org/hr Rp 60,000.00
12 Tukang Taman org/hr Rp 50,000.00
13 Mandor org/hr Rp 100,000.00
14
15
16 BAHAN/MATERIAL SATUAN HARGA
17
18 BAHAN PEREKAT
19 PC Holcim (50 kg) zak Rp 62,500.00
20 PC kg Rp 1,250.00
21 PC putih kg Rp 4,000.00
22
23
24 BAHAN BATU ALAM
25 Batako bh Rp 3,000.00
26 Batu bata merah (5x11x23) bh Rp 750.00
27 Pasir pasang (progo) m3 Rp 200,000.00
28 Pasir urug (Krasak) m3 Rp 180,000.00
29 Tanah urug m3 Rp 100,000.00
30 Batu pecah (split)2/3cm m3 Rp 190,000.00
31 Batu belah 15/20 m3 Rp 90,000.00
32 Batu kali m3 Rp 250,000.00
33 Marmer 100x100 citatah m2 Rp 105,000.00
34 Batu hias tempel m2 Rp 60,000.00
35
36 BAHAN BESI DAN ALUMUNIUM
37 Besi tulangan beton polos (gemuk) D 8 bh Rp 21,000.00
38 Besi tulangan beton polos (gemuk) D 10 bh Rp 31,000.00
39 Besi tulangan beton polos (gemuk) D 12 bh Rp 51,000.00
40 Besi tulangan beton ulir D 13 bh Rp 22,200.00
41 Besi tulangan beton ulir D 16 bh Rp 17,000.00
42 Besi bendrat kg Rp 12,000.00
15
16 BAHAN/MATERIAL SATUAN HARGA
43 Paku kg Rp 11,000.00
44 Paku beton bh Rp 300.00
45 Paku sekrup kg Rp 25,000.00
46 Paku sekrup bh Rp 750.00
47 Paku sumbat (paku seng) bh Rp 950.00
48 Paku pancing kg Rp 10,000.00
49 Kawat penggantung m' Rp 1,000.00
50 Beugel, baut, angkur (baja strip) kg Rp 13,200.00
51 Rangka hollow 4x4 cm m' Rp 11,500.00
52 Profil alumunium "T" m 1 Rp 14,700.00
53 Kawat seng polos kg Rp 18,000.00
54 Ramset / dina bolt (baut tanam) bh Rp 6,000.00
55 Akustic Armstrong 60 x 120 cm lbr Rp 150,000.00
56 List profil cornees gypsum m' Rp 7,500.00
57 Kawat galvanis kg Rp 20,000.00
58 Sewa Scafolding unit Rp 21,000.00
59 Sewa Grobag (artco) hr Rp 15,000.00
60 Jendela alumunium m2 Rp 1,630,000.00
61 Pintu geser m2 Rp 350,000.00
62 Sunscreen kayu bengkirai m1 Rp 35,000.00
64 Pintu alumunium m2 Rp 120,000.00
65
66 BAHAN KAYU
67 Kayu kruing balok m3 Rp 8,000,000.00
68 Papan begesteng m3 Rp 1,050,000.00
69 Dolken btg Rp 13,500.00
70 Daun pintu kayu jati unit Rp 2,750,000.00
71 Kayu bengkirai 8/12 m3 Rp 10,000,000.00
Usuk jati lokal 5/7cm m' Rp 25,000.00
72 Usuk bengkirai 5/7cm m' Rp 30,000.00
73 Usuk kruing 5/7cm m' Rp 25,000.00
74 Usuk glugu 5/7cm m' Rp 11,000.00
75 Reng jati lokal 2/3cm m' Rp 3,000.00
76 Reng jati lokal 3/4cm m' Rp 10,000.00
77 Reng bengkirai 3/4cm m' Rp 10,000.00
78 Reng kruing 3/4cm m' Rp 3,000.00
79 Reng bengkirai 2/3cm m' Rp 3,000.00
80 Reng kruing 2/3cm m' Rp 1,600.00
81 Plepet eternit m' Rp 2,000.00
82 List kayu profil m' Rp 3,500.00
83 Gypsum board lbr Rp 55,000.00
84 Kalsiboard (122 x 244 x 0,35) lbr Rp 56,000.00
85 Kasa gypsum roll Rp 10,000.00
86 Tepung gypsum kg Rp 4,500.00
87 Alkasit kg Rp 17,000.00
15
16 BAHAN/MATERIAL SATUAN HARGA
88 Ijuk kg Rp 5,000.00
89
91 BAHAN KERAMIK, CAMPURAN SEMAN
92 Bata merah kecil bj Rp 445.00
1 Bata merah besar bj Rp 550.00
1 Genteng keramik Roman Canal Tropical m2 Rp 25,500.00
1 Genteng metal m2 Rp 115,000.00
1 Paku anti karat kg Rp 22,000.00
1 Paku/skrup atap anti karat bh Rp 1,500.00
1 Nok metal bh Rp 42,000.00
1 Atap alumunium gelombang tebal 0,55 m2 Rp 160,000.00
1 Paku hak panjang 15 cm kg Rp 22,000.00
1 Nok standar 40 cm 18 SWG 22 m 1 Rp 132,000.00
1 Sisalation / alumunium foil m2 Rp 160,000.00
1 Plykarbhonat m 2 Rp 110,000.00
1 Besi rangka kg Rp 12,500.00
1 Bubungan genteng paris bh Rp 2,500.00
1 Bubungan genteng beton natural bh Rp 5,750.00
1 Bubungan genteng beton warna bh Rp 6,500.00
1 Bubungan gent.krmk KIA natural bh Rp 6,000.00
1 Nok stel gelombang 0,92 m' lbr Rp 27,500.00
1 Nok stel gelombang 1,05 m' lbr Rp 32,500.00
1 Nok stel gelombang 1,08 m' lbr Rp 37,500.00
1 Nok paten 0,92 m' lbr Rp 15,000.00
1 Nok paten 1,05 m' lbr Rp 17,500.00
1 Nok paten 1,08 m' lbr Rp 20,000.00
1 Nok stel rata 0,92 m' lbr Rp 17,000.00
1 Nok stel rata 1,09 m' lbr Rp 22,500.00
1 Tegel traso 30/30 m2 Rp 27,500.00
1 Tegel abu-abu 20/20 m2 Rp 22,500.00
1 Tegel abu-abu 30/30 m2 Rp 24,000.00
1 Tegel warna 30/30 m2 Rp 26,000.00
1 Tegel warna 20/20 m2 Rp 23,500.00
1 Plin ubin 10/30 bh Rp 1,250.00
1 Plin ubin 10/20 bh Rp 1,100.00
1 Plin ubin warna 10/20 bh Rp 1,400.00
1 Plin ubin warna 10/30 bh Rp 1,500.00
1 Tegel porselin m2 Rp 24,000.00
1 Keramik 40/40 m2 Rp 43,000.00
1 Keramik 30/30 m2 Rp 38,000.00
1 Keramik 20/20 m2 Rp 45,000.00
1 Keramik 20/25 m2 Rp 48,000.00
1 Keramik 10/20 m2 Rp 46,500.00
1 Keramik 30/30 berglasir m2 Rp 48,000.00
1 Keramik 20/20 berglasir m2 Rp 50,000.00
15
16 BAHAN/MATERIAL SATUAN HARGA
1 Stepnosing granito bh Rp 17,000.00
1 Bataco bh Rp 2,500.00
1 Conblock tebal 8 cm (K400) m2 Rp 65,000.00
1 Conblock tebal 8 cm (K300) m2 Rp 62,000.00
1 Conblock tebal 6 cm (K200) m2 Rp 45,000.00
1 Conblock tebal 8 cm (K200) m2 Rp 48,000.00
1 Conblock tebal 8 cm (K300) m2 Rp 62,000.00
1 Conblock warna tebal 8 cm (K400) m2 Rp 68,000.00
1 Conblock warna tebal 8 cm (K300) m2 Rp 65,000.00
1 Conblock warna tebal 6 cm (K200) m2 Rp 48,000.00
1 Conblock warna tebal 8 cm (K200) m2 Rp 51,000.00
1 Grassblock m2 Rp 45,000.00
1 Roster 25/25 cm bh Rp 3,750.00
1 Pipa beton dia. 15 - 20 cm bh Rp 25,000.00
1 Pipa beton dia. 60 cm bh Rp 40,000.00
1 Pipa tanah dia. 15 - 20 cm bh Rp 10,000.00
1
1 PENGANTUNG DAN PENGUNCI, BAHAN KACA
1 Hak angin bh Rp 10,000.00
1 Slot pintu bh Rp 97,900.00
1 Engsel pintu bh Rp 18,000.00
1 Engsel jendela bh Rp 12,000.00
1 Grendel jendela bh Rp 6,500.00
1 Grendel pintu bh Rp 7,000.00
1 Handle jendela bh Rp 4,500.00
1 kait angin jendela bh Rp 5,500.00
1 Kunci tanam antik bh Rp 250,000.00
1 Spring knip bh Rp 7,000.00
1 Door closer bh Rp 12,500.00
1 Door holder bh Rp 11,500.00
1 Door stop bh Rp 9,500.00
1 Rel pintu dorong bh Rp 450,000.00
1 Kaca 5mm m2 Rp 85,000.00
1
1 BAHAN CAT
1 Cat meni kayu kg Rp 15,000.00
1 Cat meni besi kg Rp 17,000.00
1 Meni besi sinkromat kg Rp 20,000.00
1 Minyak cat ltr Rp 11,000.00
1 Kertas gosok lbr Rp 6,600.00
1 Dempul kg Rp 15,000.00
1 Plmeur kayu kg Rp 16,000.00
1 Plmeur tembok kg Rp 16,000.00
1 Cat kayu (kw. EMCO) kg Rp 42,000.00
1 Cat Tembok Catylac Bintang kg Rp 140,000.00
15
16 BAHAN/MATERIAL SATUAN HARGA
1 Cat alkali resisting primer kg Rp 65,000.00
1 Thinner ltr Rp 13,500.00
1 Flincoat kg Rp 13,600.00
1 Lem kayu kg Rp 8,500.00
1 Politur ltr Rp 55,000.00
1 Vernis ltr Rp 40,000.00
1 Kuas bh Rp 7,500.00
1 Kalkarium kg Rp 50,000.00
1 Perekat kg Rp 40,000.00
1 Pipa beton oval dia. 25/37,5 bh Rp 37,000.00
Minyak begesteng ltr Rp 8,000.00

LAMPU DAN KELISTRIKAN

1 Lampu PH Esensial 40W "Philips" bh Rp 100,000.00
1 Lampu PH Esensial 18W "Philips" Kamar Mandi bh Rp 36,000.00
1
1 TAMAN
1 Gebalan Rumput m2 Rp 60,000.00
Paving 30 300x300x45mm m2 Rp 110,000.00
1 Bambu wulung btg Rp 15,000.00
1
1 BAHAN SANITASI
1 Wastafel bh Rp 700,000.00
1 Floor drain bh Rp 8,500.00
1 Kran air 1/2" bh Rp 23,000.00
1 Pipa galvanis dia. 1/2" m' Rp 4,600.00
1 Pipa galvanis dia. 3/4" m' Rp 9,500.00
1 Pipa galvanis dia. 1" m' Rp 16,000.00
1 Pipa galvanis dia. 1 1/2" m' Rp 35,000.00
1 Pipa galvanis dia. 3" m' Rp 235,000.00
1 Pipa galvanis dia. 4" m' Rp 150,000.00
1 Pipa PVC dia. 1/2" m' Rp 3,000.00
1 Pipa PVC dia. 3/4" m' Rp 5,000.00
1 Pipa PVC dia. 1" m' Rp 7,000.00
1 Pipa PVC dia. 1 1/2" m' Rp 9,000.00
1 Pipa PVC dia. 2" m' Rp 11,000.00
1 Pipa PVC dia. 2 1/2" m' Rp 15,000.00
1 Pipa PVC dia. 3" m' Rp 17,000.00
1 Pipa PVC dia. 4" m' Rp 22,500.00
1 Pintu PVC KMD unit Rp 210,000.00
1 Kloset duduk bh Rp 1,500,000.00
1 Bak mandi porselin 60x60 bh Rp 270,000.00
1 Bak fiberglass volume 1 m air 3 bh Rp 1,250,000.00
1 Badkip bh Rp 2,500,000.00
1 Bak cuci piring stainless steel bh Rp 250,000.00
15
16 BAHAN/MATERIAL SATUAN HARGA
1 Seat tape bh Rp 4,500.00
1
1
1 Wonosari, 2009
1
2
 DAFTAR ANALISA PEKERJAAN
TAHUN 2009

ANALISA SATUAN PEKERJAAN

No. Macam Pekerjaan Upah
(1) (2) (3)

1.0000 m2 Pembersihan lahan

0.1000 org Tukang @ Rp. 60,000.00 6,000.00
SNI 0.0500 org Mandor @ Rp. 100,000.00 5,000.00
6.4 JUMLAH ( BELUM PPN ) 11,000.00
03-2835-2002 PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1 Pengukuran dan pemasangan bouwplank

0.0120 m3 Kayu glugu 5/7 @ Rp. 11,000.00
0.0200 kg Paku @ Rp. 11,000.00
0.1000 org Tukang kayu @ Rp. 75,000.00 7,500.00
0.0100 org Kepala tukang kayu @ Rp. 85,000.00 850.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0500 org Mandor @ Rp. 100,000.00 5,000.00
SNI JUMLAH ( BELUM PPN ) 19,350.00
6.2 PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m3 Galian tanah biasa sedalam 1 - 2 meter

0.9000 org Pekerja @ Rp. 60,000.00 54,000.00
0.0450 org Mandor @ Rp. 100,000.00 4,500.00
SNI JUMLAH ( BELUM PPN ) 58,500.00
6.9 PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m3 Urug kembali bekas galian serta penambahan elevasi

1.2000 m3 Tanah urug @ Rp. 100,000.00
0.5000 org Pekerja @ Rp. 60,000.00 30,000.00
A18 0.0500 org Mandor @ Rp. 100,000.00 5,000.00
JUMLAH ( BELUM PPN ) 35,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m3 Urug pasir serta penambahan elevasi

1.2000 m3 Pasir urug @ Rp. 180,000.00
0.3000 org Pekerja @ Rp. 60,000.00 18,000.00
0.0100 org Mandor @ Rp. 100,000.00 1,000.00
JUMLAH ( BELUM PPN ) 19,000.00
SNI PPN BAHAN 10%
6.14 JUMLAH
03-2836-2002 DIBULATKAN

1.0000 m3 Pasangan pondasi 1 Pc : 4 Ps

1.1000 m3 Footplat @ Rp. 195,000.00
12.5000 bh Batako @ Rp. 3,000.00
61.0000 kg PC @ Rp. 1,250.00

Page 7
 0.4920 m3 Pasir pasang @ Rp. 200,000.00
0.6000 org Tukang batu @ Rp. 70,000.00 42,000.00
0.0600 org Kepala tukang batu @ Rp. 80,000.00 4,800.00
SNI 1.5000 org Pekerja @ Rp. 60,000.00 90,000.00
6.12 0.0750 org Mandor @ Rp. 100,000.00 7,500.00
03-2835-2002 JUMLAH ( BELUM PPN ) 144,300.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m3 Pasangan batako 1 Pc : 3 Ps

12.5000 bh Batako @ Rp. 3,000.00
61.0000 kg PC @ Rp. 1,250.00
0.0070 m3 Pasir pasang @ Rp. 200,000.00
0.6000 org Tukang batu @ Rp. 70,000.00 42,000.00
0.0600 org Kepala tukang batu @ Rp. 80,000.00 4,800.00
SNI 1.5000 org Pekerja @ Rp. 60,000.00 90,000.00
6.15 0.0750 org Mandor @ Rp. 100,000.00 7,500.00
03-2837-2002 JUMLAH ( BELUM PPN ) 144,300.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 6 Ps

70.0000 bh Bata merah @ Rp. 750.00
9.6800 kg PC @ Rp. 1,250.00
0.0450 m3 Pasir pasang @ Rp. 200,000.00
0.1000 org Tukang batu @ Rp. 70,000.00

Page 8
 0.0100 org Kepala tukang batu @ Rp. 80,000.00 7,000.00
0.3000 org Pekerja @ Rp. 60,000.00 800.00
SNI 0.0150 org Mandor @ Rp. 100,000.00 18,000.00
6.10 JUMLAH ( BELUM PPN ) 1,500.00
03-2837-2002 PPN BAHAN 10% 27,300.00
JUMLAH
DIBULATKAN

1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps

70.0000 bh Bata merah 5 x 11 x 23 cm @ Rp. 750.00
0.2870 kg PC @ Rp. 1,250.00
0.0400 m3 Pasir pasang @ Rp. 200,000.00
0.1000 org Tukang batu @ Rp. 70,000.00
0.0100 org Kepala tukang batu @ Rp. 80,000.00 7,000.00
0.3200 org Pekerja @ Rp. 60,000.00 800.00
SNI 0.0150 org Mandor @ Rp. 100,000.00 19,200.00
6.13 JUMLAH ( BELUM PPN ) 1,500.00
PPN BAHAN 10% 28,500.00
JUMLAH
DIBULATKAN

PEKERJAAN BETON
1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
336.0000 kg PC @ Rp. 1,250.00
0.5400 m 3
Pasir beton @ Rp. 200,000.00
0.8100 m3 Kerikil beton @ Rp. 190,000.00
0.3500 org Tukang batu @ Rp. 70,000.00

Page 9
 0.0350 org Kepala tukang batu @ Rp. 80,000.00 24,500.00
2.0000 org Pekerja @ Rp. 60,000.00 2,800.00
SNI 0.1000 org Mandor @ Rp. 100,000.00 120,000.00
6.1 JUMLAH ( BELUM PPN ) 10,000.00
PPN BAHAN 10% 157,300.00
JUMLAH
DIBULATKAN

1.0000 kg Pembesian dengan besi polos

1.0500 kg Besi beton polos @ Rp. 51,000.00
0.0150 kg Kawat beton @ Rp. 12,000.00
0.0070 org Tukang besi @ Rp. 70,000.00
0.0007 org Kepala tukang besi @ Rp. 80,000.00 490.00
AK 0.0070 org Pekerja @ Rp. 60,000.00 56.00
0.0003 org Mandor @ Rp. 100,000.00 420.00
JUMLAH ( BELUM PPN ) 30.00
PPN BAHAN 10% 996.00
JUMLAH
DIBULATKAN

1.0000 m2 Cetakan beton / begisting memakai papan

0.0170 m2 Usuk glugu @ Rp. 11,000.00
0.0240 m2 Papan cetakan @ Rp. 1,050,000.00
0.4000 kg Paku @ Rp. 11,000.00
0.5000 org Tukang kayu @ Rp. 75,000.00
0.0500 org Kep. Tk. Kayu @ Rp. 85,000.00 37,500.00
0.2000 org Pekerja @ Rp. 60,000.00 4,250.00
SNI 0.0100 org Mandor @ Rp. 100,000.00 12,000.00
6.25 JUMLAH ( BELUM PPN ) 1,000.00
PPN BAHAN 10% 54,750.00
JUMLAH
DIBULATKAN

1.0000 m3 Membongkar cetakan

4.0000 org Pekerja @ Rp. 60,000.00
JUMLAH ( BELUM PPN ) 240,000.00
PPN BAHAN 10% 240,000.00
JUMLAH
DIBULATKAN
F.8

REKAPITULASI (CONTOH UNTUK 100 KG BESI)

Pekerjaan beton bertulang 1:2:3 tanpa dolken, 100 kg besi

A. Beton cor 1pc:2ps:3kr
B. Tulangan 100 kg 907,390.00
C. Cetakan memakai papan ( 10 m2 ) 60,099.00
D. Membongkar cetakan 87,515.70
JUMLAH 240,000.00
DIBULATKAN

F.V REKAPITULASI (CONTOH UNTUK 150 KG BESI)

Pekerjaan beton bertulang 1:2:3 tanpa dolken, 150 kg besi

A. Beton cor 1pc:2ps:3kr
B. Tulangan 150 kg 907,390.00
C. Cetakan memakai papan ( 10 m2 ) 60,099.00
Page 10
 E. Membongkar cetakan 87,515.70
JUMLAH 240,000.00
DIBULATKAN 1,295,004.70

PEKERJAAN PELESTERAN

1.0000 m2 Plesteran 1 Pc : 4 Ps, tebal 15 mm

1.8400 kg PC @ Rp. 1,250.00
0.0140 m3 Pasir pasang @ Rp. 200,000.00
0.1500 org Tukang batu @ Rp. 70,000.00
0.0150 org Kepala tukang batu @ Rp. 80,000.00 10,500.00
0.2000 org Pekerja @ Rp. 60,000.00 1,200.00

Page 11
 0.0100 org Mandor @ Rp. 100,000.00 12,000.00
JUMLAH ( BELUM TERMASUK PPN ) 1,000.00
PPN BAHAN 10% 24,700.00
JUMLAH
DIBULATKAN

1.0000 m2 Plesteran kedap air 1 Pc : 2 Ps, tebal 15 mm

5.2000 kg PC @ Rp. 1,250.00
0.0200 m3 Pasir pasang @ Rp. 200,000.00
0.1500 org Tukang batu @ Rp. 70,000.00
0.0150 org Kepala tukang batu @ Rp. 80,000.00 10,500.00
0.2000 org Pekerja @ Rp. 60,000.00 1,200.00
0.0100 org Mandor @ Rp. 100,000.00 12,000.00
SNI JUMLAH ( BELUM PPN ) 1,000.00
6.9 PPN BAHAN 10% 24,700.00
03-2837-2002 JUMLAH
DIBULATKAN

1.0000 m1 Plesteran sponeng 1 Pc : 2 Ps

0.5000 kg PC @ Rp. 1,250.00
0.0020 m3 Pasir pasang @ Rp. 200,000.00
0.0380 org Tukang batu @ Rp. 70,000.00
0.0380 org Kepala tukang batu @ Rp. 80,000.00 2,660.00
0.0570 org Pekerja @ Rp. 60,000.00 3,040.00
0.0020 org Mandor @ Rp. 100,000.00 3,420.00
SNI JUMLAH ( BELUM PPN ) 200.00
6.4 PPN BAHAN 10% 9,320.00
03-2837-2002 JUMLAH
DIBULATKAN

1.0000 m2 Acian dinding bata dan batako

3.5000 kg PC @ Rp. 1,250.00
0.0330 org Tukang batu @ Rp. 70,000.00
0.0033 org Kep. Tk. Batu @ Rp. 80,000.00 2,310.00
0.0700 org Pekerja @ Rp. 60,000.00 264.00
0.0035 org Mandor @ Rp. 100,000.00 4,200.00
SNI JUMLAH ( BELUM PPN ) 350.00
6.30 PPN BAHAN 10% 7,124.00
03-2837-2002 JUMLAH
DIBULATKAN

1.0000 m2 Keramik Kamar Mandi Marblon 15X20 cm

1.0000 m2 Keramik Marblon 15X20 cm @ Rp. 1,700.00
10.4000 kg PC @ Rp. 1,250.00
0.0090 m3 Pasir pasang @ Rp. 200,000.00
0.6000 kg Semen putih @ Rp. 4,000.00
0.5000 org Tukang batu @ Rp. 70,000.00
SNI 0.0500 org Kep. Tk. Batu @ Rp. 80,000.00 35,000.00
6.31 0.2500 org Pekerja @ Rp. 60,000.00 4,000.00
03-2837-2002 0.0125 org Mandor @ Rp. 100,000.00 15,000.00
JUMLAH ( BELUM PPN ) 1,250.00
PPN BAHAN 10% 55,250.00
JUMLAH
DIBULATKAN
1.0000 m2 Keramik Lantai roman latanza 20X25 cm
1.0000 m2 Keramik roman latanza 20X25 cm @ Rp. 82,000.00
10.0000 kg PC @ Rp. 1,250.00
0.0090 m3 Pasir pasang @ Rp. 200,000.00
0.6000 kg Semen putih @ Rp. 4,000.00
Page 12
Analisa ZAZ 0.5000 org Tukang batu @ Rp. 70,000.00 35,000.00
0.0500 org Kep. Tk. Batu @ Rp. 80,000.00 4,000.00
0.2500 org Pekerja @ Rp. 60,000.00 15,000.00
0.0125 org Mandor @ Rp. 100,000.00 0.01
JUMLAH ( BELUM PPN ) 54,000.01
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Tegel Teraso teras dan balkon 30X30 cm

AK 11.8700 m2 Tegel Teraso teras dan balkon 30X30 cm @ Rp. 27,500.00
10.0000 kg PC @ Rp. 1,250.00
0.0450 m3 Pasir pasang @ Rp. 200,000.00
0.5000 kg Semen putih @ Rp. 4,000.00
0.3500 org Tukang batu @ Rp. 70,000.00 24,500.00
0.0350 org Kep. Tk. Batu @ Rp. 80,000.00 2,800.00
0.7000 org Pekerja @ Rp. 60,000.00 42,000.00
0.0350 org Mandor @ Rp. 100,000.00 3,500.00
JUMLAH ( BELUM PPN ) 72,800.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m Pasang Nok kayu bengkirai

SNI 1.1000 m Kayu bengkirai @ Rp. 30,000.00
6.30 15.0000 kg Besi strip @ Rp. 13,200.00
03-3434-2002 0.8000 kg Paku @ Rp. 11,000.00
12.0000 orgTukang kayu @ Rp. 75,000.00 900,000.00
1.2000 orgKepala tukang kayu @ Rp. 85,000.00 102,000.00
4.0000 orgPekerja @ Rp. 60,000.00 240,000.00
0.2000 orgMandor @ Rp. 100,000.00 20,000.00
JUMLAH ( BELUM PPN ) 1,262,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m3 Pasang mirplat/ gording kayu kruing
1.1000 m3 Kayu kruing @ Rp. 45,000.00
SNI 0.8000 kg Paku @ Rp. 11,000.00
6.30 12.0000 org Tukang kayu @ Rp. 75,000.00 900,000.00
03-3434-2002 1.2000 org Kepala tukang kayu @ Rp. 85,000.00 102,000.00
4.5000 org Pekerja @ Rp. 60,000.00 270,000.00
0.2000 org Mandor @ Rp. 100,000.00 20,000.00
JUMLAH ( BELUM PPN ) 1,292,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Pasang usuk 5/7 kayu kruing, reng 2/3 jati lokal
2.2000 m1 Usuk kayu kruing 5/7 @ Rp. 25,000.00
SNI 4.0000 m 1
Reng jati lokal 2/3 @ Rp. 3,000.00
6.30 0.1500 kg Paku usuk @ Rp. 11,000.00
03-3434-2002 0.1000 kg Paku reng @ Rp. 11,000.00
0.1000 org Tukang kayu @ Rp. 75,000.00 7,500.00
0.0100 org Kep. Tk. Kayu @ Rp. 85,000.00 850.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0025 org Mandor @ Rp. 100,000.00 250.00
JUMLAH ( BELUM PPN ) 14,600.00
PPN BAHAN 10%
JUMLAH
Page 13
 DIBULATKAN

1.0000 m2 Pasang kusen pintu / jendela kayu Jati

AK 1.6000 bh Kusen pintu 4bh @ Rp. 1,675,000.00
0.8400 bh Kusen Jendela 6bh @ Rp. 1,560,000.00
2.0000 org Tukang kayu @ Rp. 75,000.00 150,000.00
0.2000 org Kepala tukang kayu @ Rp. 85,000.00 17,000.00
0.8000 org Pekerja @ Rp. 60,000.00 48,000.00
0.0400 org Mandor @ Rp. 100,000.00 4,000.00
JUMLAH ( BELUM PPN ) 219,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Pasang pintu jati dan jendela kaca

1.6000 bh Pintu kayu jati 8bh @ Rp. 5,615,000.00
0.8400 bh Kaca 5 mm 9bh @ Rp. 85,000.00
SNI 0.2000 org Kep. Tk. Kayu @ Rp. 85,000.00 17,000.00
0.8000 org Pekerja @ Rp. 60,000.00 48,000.00
03-3434-2002 0.0400 org Mandor @ Rp. 100,000.00 4,000.00
JUMLAH ( BELUM PPN ) 69,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu kruing

0.0120 m3 Kayu kruing @ Rp. 8,000,000.00
0.1000 kg Paku biasa 2" - 5" @ Rp. 11,000.00
SNI 0.2500 org Tukang kayu @ Rp. 75,000.00 18,750.00
0.0250 org Kepala tukang kayu @ Rp. 85,000.00 2,125.00
03-3434-2002 0.1500 org Pekerja @ Rp. 60,000.00 9,000.00
0.0075 org Mandor @ Rp. 100,000.00 750.00
JUMLAH ( BELUM PPN ) 30,625.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Langit-langit asbes (1,00 x 1,00) m tanpa plepet

1.1000 lbr Pelat asbes @ Rp. 27,250.00
SNI 0.0100 kg Paku eternit @ Rp. 300.00
0.0700 org Tukang kayu @ Rp. 75,000.00 5,250.00
03-3434-2002 0.0070 org Kepala tukang kayu @ Rp. 85,000.00 595.00
0.0300 org Pekerja @ Rp. 60,000.00 1,800.00
0.0015 org Mandor @ Rp. 100,000.00 150.00
JUMLAH ( BELUM PPN ) 7,795.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Langit-langit asbes (1,00 x 1,00) m memakai plepet

SNI 1.1000 lbr Pelat asbes @ Rp. 27,250.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
03-3434-2002 0.0100 kg Paku eternit @ Rp. 300.00
0.0100 kg Paku plepet @ Rp. 300.00
0.0700 org Tukang kayu @ Rp. 75,000.00 5,250.00
0.0070 org Kepala tukang kayu @ Rp. 85,000.00 595.00
0.0300 org Pekerja @ Rp. 60,000.00 1,800.00
0.0015 org Mandor @ Rp. 100,000.00 150.00
JUMLAH ( BELUM PPN ) 7,795.00
PPN BAHAN 10%
Page 14
 JUMLAH
DIBULATKAN
SNI
6.1
03-2838-2002 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 8,000,000.00
0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 27,250.00
0.3200 org Tukang kayu @ Rp. 75,000.00 24,000.00
0.0320 org Kepala tukang kayu @ Rp. 85,000.00 2,720.00
0.1800 org Pekerja @ Rp. 60,000.00 10,800.00
0.0090 org Mandor @ Rp. 100,000.00 900.00
JUMLAH ( BELUM PPN ) 38,420.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m2 Langit-langit asbes (1,00 x 1,00) m, rangka kayu kruing memakai plepet
0.0120 m3 Kayu kruing balok @ Rp. 8,000,000.00
0.0600 kg Paku biasa @ Rp. 11,000.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 27,250.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00
0.0100 kg Paku eternit @ Rp. 300.00
0.0100 kg Paku plepet @ Rp. 300.00
0.3200 org Tukang kayu @ Rp. 75,000.00 24,000.00
0.0320 org Kepala tukang kayu @ Rp. 85,000.00 2,720.00
0.1800 org Pekerja @ Rp. 60,000.00 10,800.00
0.0090 org Mandor @ Rp. 100,000.00 900.00
SNI JUMLAH ( BELUM PPN ) 38,420.00
PPN BAHAN 10%
03-2838-2002 JUMLAH
DIBULATKAN

1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka 6 / 12 kayu kruing

0.0130 m3 Kayu kruing @ Rp. 8,000,000.00
0.3600 lbr Gypsum board 9 mm @ Rp. 55,000.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 4,500.00
0.0030 kg Alkasit @ Rp. 17,000.00
0.0500 kg Paku gypsum @ Rp. 300.00
0.1200 kg Paku usuk @ Rp. 11,000.00
SNI 0.3700 org Tukang kayu @ Rp. 75,000.00 27,750.00
0.0370 org Kepala tukang kayu @ Rp. 85,000.00 3,145.00
03-2838-2002 0.2400 org Pekerja @ Rp. 60,000.00 14,400.00
0.0120 org Mandor @ Rp. 100,000.00 1,200.00
JUMLAH ( BELUM PPN ) 46,495.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka 6 / 12 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 8,000,000.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. Err:509
0.0500 roll Kasa gypsum @ Rp. 10,000.00
0.4500 kg Tepung gypsum @ Rp. 4,500.00
0.0030 kg Alkasit @ Rp. 17,000.00
0.0500 kg Paku gypsum @ Rp. 300.00
0.1200 kg Paku usuk @ Rp. 11,000.00
6.13 0.3700 org Tukang kayu @ Rp. 75,000.00 27,750.00
0.0370 org Kepala tukang kayu @ Rp. 85,000.00 3,145.00

Page 15
 0.2400 org Pekerja @ Rp. 60,000.00 14,400.00
0.0120 org Mandor @ Rp. 100,000.00 1,200.00
JUMLAH ( BELUM PPN ) 46,495.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai

0.0048 m3 Kayu bengkirai papan @ Rp. 10,500,000.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 11,000.00
0.1000 org Tukang kayu @ Rp. 75,000.00 7,500.00
0.0100 org Kepala tukang kayu @ Rp. 85,000.00 850.00
0.1000 org Pekerja @ Rp. 60,000.00 6,000.00
0.0050 org Mandor @ Rp. 100,000.00 500.00
6.13 JUMLAH ( BELUM PPN ) 14,850.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1 Mengerjakan papan ruiter kayu bengkirai 2/20

0.0040 m3 Kayu bengkirai papan @ Rp. 10,500,000.00
0.0200 kg Paku biasa 2" - 5" @ Rp. 11,000.00
0.0800 org Tukang kayu @ Rp. 75,000.00 6,000.00
0.0080 org Kepala tukang kayu @ Rp. 85,000.00 680.00
0.0280 org Pekerja @ Rp. 60,000.00 1,680.00
0.0014 org Mandor @ Rp. 100,000.00 140.00
JUMLAH 8,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1 Mengerjakan papan ruiter kayu bengkirai 2/20

0.0040 m3 Kayu bengkirai papan @ Rp. 10,500,000.00
0.0200 kg Paku biasa 2" - 5" @ Rp. 11,000.00
0.0800 org Tukang kayu @ Rp. 75,000.00 6,000.00
0.0080 org Kepala tukang kayu @ Rp. 85,000.00 680.00
0.0280 org Pekerja @ Rp. 60,000.00 1,680.00
0.0014 org Mandor @ Rp. 100,000.00 140.00
JUMLAH 8,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1
Pasang talang miring, seng BJLS, papan kayu kruing
0.5000 lbr
Seng plat BJLS @ Rp. 45,000.00
0.0150 kg
Paku biasa @ Rp. 300.00
0.0190 m1
Kayu kruing papan @ Rp. 9,000,000.00
0.3000 ltr
Flincoat @ Rp. 13,600.00
0.4000 org
Tukang kayu @ Rp. 75,000.00 30,000.00
0.0250 org
Kepala tukang kayu @ Rp. 85,000.00 2,125.00
0.0400 org
Pekerja @ Rp. 60,000.00 2,400.00
0.0013 org
Mandor @ Rp. 100,000.00 125.00
JUMLAH ( BELUM PPN ) 34,650.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
PEKERJAAN ATAP
1.0000 m2 Pasang genteng keramik
25.0000 m2 Genteng keramik Roman Canal Tropical @ Rp. 25,500.00

Page 16
 0.1000 org Tukang batu @ Rp. 70,000.00 7,000.00
0.0100 org Kep. Tk. Batu @ Rp. 80,000.00 800.00
0.2000 org Pekerja @ Rp. 60,000.00 12,000.00
0.0100 org Mandor @ Rp. 100,000.00 1,000.00
JUMLAH ( BELUM PPN ) 20,800.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 m1 Pasang bubungan genteng plentong

5.0000 bh Bubungan genteng keramik @ Rp. 5,250.00
0.0152 kg Kapur pasang @ Rp. 9,000.00
0.0152 m3 Pasir pasang @ Rp. 200,000.00
1.5240 kg PC @ Rp. 1,250.00
0.2000 org Tukang batu @ Rp. 70,000.00 14,000.00
0.0200 org Kep. Tk. Batu @ Rp. 80,000.00 1,600.00
0.4000 org Pekerja @ Rp. 60,000.00 24,000.00
0.0200 org Mandor @ Rp. 100,000.00 2,000.00
JUMLAH ( BELUM PPN ) 41,600.00
PPN BAHAN 10%
SNI JUMLAH
6.18 DIBULATKAN

PEKERJAAN CAT-CATAN

1.0000 m2 Mendempul dan menggosok kayu

0.0800 kg Dempul @ Rp. 31,500.00
0.0200 kg Minyak cat @ Rp. 20,000.00
0.0400 org Tukang cat @ Rp. 70,000.00 2,800.00
0.0040 org Kepala tukang cat @ Rp. 80,000.00 320.00
0.0400 org Pekerja @ Rp. 60,000.00 2,400.00
0.0025 org Mandor @ Rp. 100,000.00 250.00
JUMLAH ( BELUM PPN ) 5,770.00
PPN BAHAN 10%
SNI JUMLAH
6.19 DIBULATKAN

1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
0.2000 kg Cat meni @ Rp. 26,000.00
0.1500 kg Plamir @ Rp. 26,000.00
0.1700 kg Cat dasar @ Rp. 68,500.00
0.3500 kg Cat penutup @ Rp. 68,500.00
0.1050 org Tukang cat @ Rp. 70,000.00 7,350.00
0.0040 org Kepala tukang cat @ Rp. 80,000.00 320.00
0.0700 org Pekerja @ Rp. 60,000.00 4,200.00
0.0025 org Mandor @ Rp. 100,000.00 250.00
JUMLAH ( BELUM PPN ) 12,120.00
PPN BAHAN 10%
JUMLAH
H.2 DIBULATKAN

1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
0.1000 kg Plamir tembok @ Rp. 15,000.00
0.1000 kg Cat dasar @ Rp. 140,000.00
0.2600 kg Cat penutup 2 x @ Rp. 140,000.00
0.0630 org Tukang cat @ Rp. 70,000.00 4,410.00
0.0063 org Kepala tukang cat @ Rp. 80,000.00 504.00
0.0200 org Pekerja @ Rp. 60,000.00 1,200.00
0.0025 org Mandor @ Rp. 100,000.00 250.00

Page 17
 JUMLAH ( BELUM PPN ) 6,364.00
H.6 PPN BAHAN 10%
JUMLAH
DIBULATKAN

PEKERJAAN KUNCI DAN KACA

1.0000 bh Pasang kunci tanam biasa

1.0000 bh Kunci tanam besar @ Rp. 130,000.00
0.5000 org Tukang kayu @ Rp. 75,000.00 37,500.00
0.0100 org Kepala tukang kayu @ Rp. 85,000.00 850.00
0.0100 org Pekerja @ Rp. 60,000.00 600.00
0.0050 org Mandor @ Rp. 100,000.00 500.00
JUMLAH ( BELUM PPN ) 39,450.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
SNI
6.6 1.0000 bh Pasang engsel pintu
1.0000 bh Engsel pintu @ Rp. 15,000.00
0.1500 org Tukang kayu @ Rp. 75,000.00 11,250.00
0.0150 org Kepala tukang kayu @ Rp. 85,000.00 1,275.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
0.0008 org Mandor @ Rp. 100,000.00 75.00
JUMLAH ( BELUM PPN ) 13,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 bh Pasang engsel jendela

SNI 1.0000 bh Engsel jendela @ Rp. 12,000.00
6.9 0.1000 org Tukang kayu @ Rp. 75,000.00 7,500.00
0.0100 org Kepala tukang kayu @ Rp. 85,000.00 850.00
0.0100 org Pekerja @ Rp. 60,000.00 600.00
0.0050 org Mandor @ Rp. 100,000.00 500.00
JUMLAH ( BELUM PPN ) 9,450.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 bh Pasang engsel angin

1.0000 bh Engsel angin @ Rp. 20,000.00
0.2000 org Tukang kayu @ Rp. 75,000.00 11,250.00
0.0200 org Kepala tukang kayu @ Rp. 85,000.00 1,275.00
SNI 0.0200 org Pekerja @ Rp. 60,000.00 900.00
6.14 0.0100 org Mandor @ Rp. 100,000.00 75.00
JUMLAH ( BELUM PPN ) 13,500.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN

1.0000 bh Pasang handle jendela

1.0000 bh Handle jendela @ Rp. 38,000.00
0.1500 org Tukang kayu @ Rp. 75,000.00 11,250.00
0.0150 org Kepala tukang kayu @ Rp. 85,000.00 1,275.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
106. 0.0008 org Mandor @ Rp. 100,000.00 75.00
JUMLAH ( BELUM PPN ) 13,500.00
PPN BAHAN 10%
JUMLAH
Page 18
 DIBULATKAN

1.0000 bh Pasang kait angin

1.0000 bh Kait angin @ Rp. 2,500.00
0.1500 org Tukang kayu @ Rp. 75,000.00 11,250.00
0.0150 org Kepala tukang kayu @ Rp. 85,000.00 1,275.00
0.0150 org Pekerja @ Rp. 60,000.00 900.00
0.0008 org Mandor @ Rp. 100,000.00 75.00
JUMLAH ( BELUM PPN ) 13,500.00
SNI PPN BAHAN 10%
6.15 JUMLAH
DIBULATKAN

1.0000 bh Pasang kunci selot

1.0000 bh Kunci selot @ Rp. 150,000.00
0.2000 org Tukang kayu @ Rp. 75,000.00 15,000.00
0.0200 org Kepala tukang kayu @ Rp. 85,000.00 1,700.00
0.0200 org Pekerja @ Rp. 60,000.00 1,200.00
0.0010 org Mandor @ Rp. 100,000.00 100.00
JUMLAH ( BELUM PPN ) 18,000.00
PPN BAHAN 10%
JUMLAH
DIBULATKAN
6.2
1.0000 bh Pasang handle pintu
1.0000 bh Handle pintu @ Rp. 340,500.00
0.1500 org Tukang kayu @ Rp. 75,000.00
0.0150 org Kepala tukang kayu @ Rp. 85,000.00 15,000.00
0.0150 org Pekerja @ Rp. 60,000.00 1,700.00
0.0008 org Mandor @ Rp. 100,000.00 1,200.00
JUMLAH ( BELUM PPN ) 100.00
PPN BAHAN 10% 18,000.00
JUMLAH
DIBULATKAN
6.5
pasang paving 30 dan rumput
0.01215 m2 Paving 30 300x300x45mm @ Rp. 110,000.00
0.040 kg Pupuk Kandang Super 12kg @ Rp. 22,000.00
0.5000 m2 Gebalan Rumput @ Rp. 60,000.00
0.040 org Tukang Batu @ Rp. 70,000.00 2,800.00
0.0400 org Tukang Taman @ Rp. 50,000.00 2,000.00
JUMLAH ( BELUM PPN ) 4,800.00
PPN BAHAN 10%
6.6 JUMLAH
DIBULATKAN

6.7

Page 19
Page 20
6.8

6.9

6.11

6.16

6.17

Page 21
FTAR ANALISA PEKERJAAN
TAHUN 2009

ANALISA SATUAN PEKERJAAN

Bahan dan Alat Jumlah
(4) (5)

11,000.00
1,100.00
12,100.00
12,100.00

132.00
220.00

352.00 19,702.00
1,970.20
21,672.20
21,672.00

- 58,500.00

58,500.00
58,500.00

120,000.00

120,000.00 155,000.00

155,000.00
155,000.00

216,000.00

216,000.00 235,000.00
21,600.00
256,600.00
256,600.00

214,500.00

76,250.00

Page 22
 98,400.00

389,150.00 533,450.00
38,915.00
572,365.00
572,365.00

37,500.00
76,250.00
1,400.00

259,450.00
115,150.00 25,945.00
285,395.00
285,395.00

52,500.00
12,100.00
9,000.00

Page 23
 73,600.00 100,900.00
7,360.00
108,260.00
108,260.00

52,500.00
358.75
8,000.00

89,358.75
60,858.75 89,358.75
6,085.88
95,444.63
95,444.00

420,000.00
108,000.00
153,900.00

Page 24
 681,900.00 839,200.00
68,190.00
907,390.00
907,390.00

53,550.00
180.00

53,730.00 54,726.00
5,373.00
60,099.00
60,099.00

187.00
25,200.00
4,400.00

29,787.00 84,537.00
2,978.70
87,515.70
87,515.00

- 240,000.00

240,000.00
240,000.00

907,390.00 907,390.00
6,009,900.00 6,009,900.00
875,157.00 875,157.00
240,000.00
8,032,447.00
8,032,447.00

907,390.00 907,390.00
9,014,850.00 9,014,850.00
Page 25
 875,157.00 875,157.00
240,000.00
10,797,397.00 12,092,401.70
12,092,401.00

2,300.00
2,800.00

Page 26
 5,100.00 29,800.00
510.00
30,310.00
30,310.00

6,500.00
4,000.00

35,200.00
10,500.00 1,050.00
36,250.00
36,250.00

625.00
400.00

10,345.00
1,025.00 102.50
10,447.50
10,447.00

4,375.00

11,499.00
4,375.00 437.50
11,936.50
11,936.00

1,700.00
13,000.00
1,800.00
2,400.00

74,150.00
18,900.00 1,890.00
76,040.00

82,000.00
12,500.00
1,800.00
2,400.00
Page 27
 98,700.00
98,700.00 9,870.00
108,570.00
108,570.00

326,425.00
12,500.00
9,000.00
2,000.00

422,725.00
349,925.00 42,272.50
464,997.50
465,000.00

33,000.00
198,000.00
8,800.00

1,501,800.00
239,800.00 23,980.00
1,525,780.00
1,525,780.00

49,500.00
8,800.00

1,350,300.00
58,300.00 135,030.00
1,485,330.00
1,485,330.00

55,000.00
12,000.00
1,650.00
1,100.00

84,350.00
69,750.00 8,435.00
92,785.00

Page 28
2,680,000.00
1,310,400.00

3,990,400.00
399,040.00
3,990,400.00 4,389,440.00
4,389,440.00

8,984,000.00
71,400.00

-
9,055,400.00 9,124,400.00
912,440.00
10,036,840.00

96,000.00
1,100.00

127,725.00
97,100.00 12,772.50
140,497.50
140,497.00

29,975.00
3.00

37,773.00
29,978.00 2,997.80
40,770.80
40,770.00

29,975.00
5,200.00
3.00
3.00

42,976.00
35,181.00 3,518.10
46,494.10
Page 29
 46,494.10

96,000.00
660.00
29,975.00

165,055.00
126,635.00 12,663.50
177,718.50
177,718.00

96,000.00
660.00
29,975.00
5,200.00
3.00
3.00

170,261.00
131,841.00 13,184.10
183,445.10
183,445.00

104,000.00
19,800.00
500.00
2,025.00
51.00
15.00
1,320.00

174,206.00
127,711.00 12,771.10
186,977.10
186,977.00

104,000.00
Err:509
500.00
2,025.00
51.00
15.00
1,320.00

Page 30
 174,566.00
128,071.00 12,807.10
187,373.10
187,373.00

50,400.00
660.00

65,910.00
51,060.00 5,106.00
71,016.00
71,016.00

42,000.00
220.00

50,720.00
42,220.00 4,222.00
54,942.00
54,942.00

42,000.00
220.00

50,720.00
42,220.00 5,072.00
55,792.00
55,792.00

22,500.00
4.50
171,000.00
4,080.00

232,234.50
197,584.50 23,223.45
255,457.95
255,457.00

637,500.00

Page 31
 658,300.00
637,500.00 65,830.00
724,130.00
724,130.00

26,250.00
136.80
3,040.00
1,905.00

72,931.80
31,331.80 7,293.18
72,931.80
80,224.98

2,520.00
400.00

8,690.00
2,920.00 869.00
9,559.00
9,559.00

5,200.00
3,900.00
11,645.00
23,975.00

56,840.00
44,720.00 5,684.00
62,524.00
62,524.00

1,500.00
14,000.00
36,400.00

58,264.00

Page 32
 51,900.00 5,826.40
64,090.40
64,090.40

130,000.00

169,450.00
130,000.00 16,945.00
186,395.00
186,395.00

15,000.00

28,500.00
15,000.00 2,850.00
31,350.00
31,350.00

12,000.00

21,450.00
12,000.00 2,145.00
23,595.00
23,595.00

15,000.00

28,500.00
15,000.00 2,850.00
31,350.00
31,350.00

38,000.00

51,500.00
38,000.00 5,150.00
56,650.00
56,650.00
Page 33
 2,500.00

16,000.00
2,500.00 1,600.00
17,600.00
17,600.00

150,000.00

168,000.00
150,000.00 16,800.00
184,800.00
184,800.00

150,000.00

150,000.00
150,000.00 15,000.00
165,000.00
165,000.00

1,336.50
880.00
30,000.00

32,216.50 37,016.50
3,701.65
40,718.15
40,718.15

Page 34
Page 35
Page 36
 DAFTAR KUANTITAS DAN HARGA

HARGA JUMLAH TOTAL HARGA

NO JENIS PEKERJAAN SAT VOLUME
SATUAN (Rp.) HARGA (Rp.) Rp.

Rumah
LANTAI 1
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls 64.00 12,100.00 774,400.00
2 Pemasangan Bouwplank ls 49.23 21,672.00 1,066,912.56
1,841,312.56

II PEKERJAAN TANAH DAN URUGAN

1 Galian tanah pondasi m3 8.80 58,500.00 514,800.00
2 Urugan tanah kembali dan penambahan elevasi m3 49.32 155,000.00 7,644,600.00
3 Urugan pasir bawah pondasi m3 3.79 256,600.00 973,412.10
9,132,812.10
III PEKERJAAN PASANGAN DAN PLESTERAN
1 Footplat m3 4.00 572,365.00 2,289,460.00
1 Pas. Bata Trasram 1:3 m2 2.64 95,444.00 251,972.16
2 Pas. Bata Merah 1:3:10 m2 123.75 108,260.00 13,397,175.00
3 Plesteran Trasram 1 : 3 m2 5.28 95,444.00 503,944.32
4 Plesteran Beton 1 : 3 m2 371.25 95,444.00 35,433,585.00
5 Plesteran 1 : 3 : 10 m2 247.50 30,310.00 7,501,725.00
6 Acian Plesteran m2 624.03 11,936.50 7,448,734.10
7 Sponengan 1 : 2 m' 16.00 36,250.00 580,000.00
67,406,595.58
IV PEKERJAAN BETON BERTULANG
1 Sloof 20/20 camp. 1pc:2ps:3kr m3 1.97 8,032,447.00 15,817,494.63
2 Kolom 1 25/20 camp. 1pc:2ps:3kr m3 1.01 12,092,401.70 12,152,863.71
kolom 2 20/20 camp. 1pc:2ps:3kr m3 0.67 8,032,447.00 5,381,739.49
kolom 3 25/15 camp. 1pc:2ps:3kr m3 0.50 8,032,447.00 4,036,304.62
kolom 4 20/15 camp. 1pc:2ps:3kr m3 0.10 8,032,447.00 807,260.92
kolom praktis 15/15 camp. 1pc:2ps:3kr m3 0.30 8,032,447.00 2,421,782.77
Balok 1 30/20 camp. 1pc:2ps:3kr m3 0.48 8,032,447.00 3,855,574.56
Balok 2 30/15 camp. 1pc:2ps:3split m3 2.23 8,032,447.00 17,892,275.69
Balok 2 25/15 camp. 1pc:2ps:3split m3 1.86 8,032,447.00 14,910,229.74
Balok 4 20/15 camp. 1pc:2ps:3split m3 0.03 8,032,447.00 240,973.41
Balok 5 15/15 camp. 1pc:2ps:3split m3 1.49 8,032,447.00 11,928,183.80
5 Plat lantai tebal 12 cm camp. 1pc:2ps:3split m3 3.00 8,032,447.00 24,097,341.00
9 Plat lIsplank tebal 2 cm camp. 1pc:2ps:3split m1 0.14 71,016.00 9,942.24
4 Foot plat 120x120 cm tbl 15 cm camp. 1pc:2ps:3split m3 6.88 8,032,447.00 55,223,073.13
168,775,039.71
V PEKERJAAN KAYU
3 Kusen Dan Daun pintu kayu Jati m2 10.08 1,675,000.00 16,887,350.00
4 Daun jendela kaca 5mm m2 2.63 85,000.00 223,380.00
17,110,730.00
VI PEKERJAAN KACA
1 Kaca bening 5 mm m2 6.20 85,000.00 527,000.00
527,000.00
VII PEKERJAAN PENGGANTUNG & PENGUNCI
1 Kunci tanam pintu bh 4.00 250,000.00 1,000,000.00
2 Engsel pintu bh 21.00 17,600.00 369,600.00
3 Engsel jendela bh 24.00 17,600.00 422,400.00
4 Grendel pintu bh 24.00 168,000.00 4,032,000.00
4 Grendel jendela bh 24.00 168,000.00 4,032,000.00
5 Hak angin jendela bh 24.00 10,000.00 240,000.00
6 Handel jendela bh 12.00 165,000.00 1,980,000.00
12,076,000.00
VIII PEKERJAAN SANITASI AIR
1 Saluran air kotor Ø 4" m 23.50 54,365.00 1,277,577.50
2 Kran air Ø1/2" bh 4.00 32,012.50 128,050.00
3 Saluran air bersih m 25.00 11,670.00 291,750.00
4 Klosen duduk bh 1.00 1,881,080.00 1,881,080.00
6 Wastafel bh 1.00 700,000.00 700,000.00
Pintu PVC bh 2.00 210,000.00 420,000.00
9 Bak mandi porselin 60x60 bh 1.00 162,200.00 162,200.00
7 Septick tank ls 1.00 3,250,000.00 3,250,000.00
6,868,777.50
IX PEKERJAAN CAT-CATAN
1 Cat kayu m2 6.40 68,500.00 438,400.00
2 Cat tembok m2 24.75 140,000.00 3,465,000.00
3,903,400.00
X INSTALASI LISTRIK
1 Titik lampu (siap nyala lampu SL) ttk 12.00 115,000.00 1,380,000.00
2 Stop kontak ttk 5.00 85,000.00 425,000.00
3 Kotak MCB bh 1.00 750,000.00 750,000.00
 2,555,000.00
LANTAI 2
I PEKERJAAN PASANGAN DAN PLESTERAN
1 Pas. Bata Trasram 1:3 m2 18.90 95,444.00 1,803,891.60
2 Pas. Bata Merah 1:3:10 m2 49.23 108,260.00 5,329,639.80
3 Plesteran Trasram 1 : 3 m2 37.80 95,444.00 3,607,783.20
3 Plesteran Beton 1 : 4 m2 147.69 95,444.00 14,096,124.36
5 Plesteran 1 : 3 : 10 m2 98.46 30,310.00 2,984,322.60
4 Acian Plesteran m2 283.95 11,936.50 3,389,369.18
5 Sponengan 1 : 2 m' 67.50 36,250.00 2,446,875.00
33,658,005.74
II PEKERJAAN BETON BERTULANG
1 Sloof 20/20 camp. 1pc:2ps:3kr m3 1.97 8,032,447.00 15,817,494.63
1 Kolom 1 25/20 camp. 1pc:2ps:3kr m3 1.01 12,092,401.70 12,152,863.71
2 kolom 2 20/20 camp. 1pc:2ps:3kr m3 0.67 8,032,447.00 5,381,739.49
3 kolom 3 25/15 camp. 1pc:2ps:3kr m3 0.50 8,032,447.00 4,036,304.62
3 kolom 4 20/15 camp. 1pc:2ps:3kr m3 0.10 8,032,447.00 807,260.92
4 kolom praktis 15/15 camp. 1pc:2ps:3kr m3 0.30 8,032,447.00 2,421,782.77
5 Balok 1 30/20 camp. 1pc:2ps:3kr m3 0.48 8,032,447.00 3,855,574.56
Balok 2 30/15 camp. 1pc:2ps:3split m3 2.23 8,032,447.00 17,892,275.69
III Balok 2 25/15 camp. 1pc:2ps:3split m3 1.86 8,032,447.00 14,910,229.74
1 Balok 4 20/15 camp. 1pc:2ps:3split m3 0.03 8,032,447.00 240,973.41
2 Balok 5 15/15 camp. 1pc:2ps:3split m3 1.49 8,032,447.00 11,928,183.80
3 Plat lantai tebal 12 cm camp. 1pc:2ps:3split m3 3.00 8,032,447.00 24,097,341.00
4 Plat lIsplank tebal 2 cm camp. 1pc:2ps:3split m1 0.14 71,016.00 9,942.24
Foot plat 120x120 cm tbl 15 cm camp. 1pc:2ps:3split m3 6.88 8,032,447.00 55,223,073.13
168,775,039.71

PEKERJAAN KAYU
Kusen Dan Daun pintu kayu Jati m2 10.08 1,675,000.00 16,887,350.00
Daun jendela kaca 5mm m2 2.63 85,000.00 223,380.00
IV 17,110,730.00
2
 3 PEKERJAAN ATAP
4 Gording kayu kruing m3 0.16 1,485,330.00 234,991.09
5 Nok kayu Bangkirai m3 0.01 1,525,780.00 21,971.23
6 Pas reng jati lokal m2 115.54 92,785.00 10,720,378.90
6 Usuk kruing reng jati lokal m2 115.54 92,785.00 10,720,378.90
7 Gypsum dengan rangka holow m2 115.54 131,477.10 15,190,864.13
8 Genteng Pres Godean m2 115.54 9,559.00 1,104,446.86
9 Lisplank kayu Bangkirai m' 47.96 71,016.00 3,405,927.36
Bubungan m' 46.90 62,524.00 2,932,375.60 44,331,334.07
V
1 PEKERJAAN LANTAI
2 Urug pasir bawah lantai tebal 10 cm m3 49.50 256,600.00 12,701,700.00
Beton Rabat tb=5 cm camo. 1:3:5 m3 49.50 907,390.00 44,915,805.00
Keramik roman latanza 20X25 cm m2 50.00 82,000.00 4,100,000.00
Pasang keramik 15/20 cm m2 7.00 1,700.00 11,900.00 61,729,405.00

PEKERJAAN BESI ANGKUR BAUT KUDA KUDA

Angkur mur baut beugel kuda-kuda kg 32.59 13,200.00 430,230.24 430,230.24

PEKERJAAN PENGGANTUNG & PENGUNCI

Kunci tanam pintu bh 4.00 250,000.00 1,000,000.00
Engsel pintu bh 15.00 17,600.00 264,000.00
Engsel jendela bh 3.00 17,600.00 52,800.00
1 Grendel pintu bh 15.00 168,000.00 2,520,000.00
2 Grendel jendela bh 3.00 168,000.00 504,000.00
Hak angin jendela bh 3.00 10,000.00 30,000.00
VII Handel jendela bh 1.50 165,000.00 247,500.00 4,370,800.00
2
4 Saluran air kotor Ø 4" m 15.00 54,365.00 815,475.00
Kran air Ø1/2" bh 2.00 32,012.50 64,025.00
Saluran air bersih m 7.30 11,670.00 85,191.00
VIII Klosen duduk bh 1.00 1,881,080.00 1,881,080.00
1 Floor drain bh 1.00 8,500.00 8,500.00
2 Pintu PVC bh 2.00 210,000.00 420,000.00
3 Bak mandi porselin 60x60 bh 1.00 162,200.00 162,200.00 3,436,471.00
4
5 PEKERJAAN CAT-CATAN
6 Cat kayu m2 6.40 68,500.00 438,400.00
5 Cat tembok m2 24.75 140,000.00 3,465,000.00 3,903,400.00
6
9 PEKERJAAN TAMAN
7 Paving 30 300x300x45mm m2 4.50 110,000.00 495,000.00
Gebalan Rumput m2 3.00 60,000.00 180,000.00
675,000.00

INSTALASI LISTRIK
Titik lampu (siap nyala lampu SL) ttk 12.00 115,000.00 1,380,000.00
Stop kontak ttk 5.00 85,000.00 425,000.00
1,805,000.00
JUMLAH
JENIS PEKERJAAN
HARGA (RP.)

PEKERJAAN PERSIAPAN 1,841,312.56

PEKERJAAN TANAH DAN URUGAN 9,132,812.10
PEKERJAAN PASANGAN DAN PLESTERAN 67,406,595.58
PEKERJAAN BETON BERTULANG 168,775,039.71
PEKERJAAN KAYU 17,110,730.00
PEKERJAAN KACA 527,000.00
PEKERJAAN PENGGANTUNG & PENGUNCI 12,076,000.00
PEKERJAAN SANITASI AIR 6,868,777.50
PEKERJAAN CAT-CATAN 3,903,400.00
INSTALASI LISTRIK 2,555,000.00
PEKERJAAN PASANGAN DAN PLESTERAN 33,658,005.74
PEKERJAAN BETON BERTULANG 168,775,039.71
PEKERJAAN KAYU 17,110,730.00
PEKERJAAN ATAP 44,331,334.07
PEKERJAAN LANTAI 61,729,405.00
PEKERJAAN BESI ANGKUR BAUT KUDA KUDA 430,230.24
PEKERJAAN PENGGANTUNG & PENGUNCI 4,370,800.00
PEKERJAAN SANITAIR 3,436,471.00
PEKERJAAN CAT-CATAN 3,903,400.00
INSTALASI LISTRIK 1,805,000.00
PEKERJAAN TAMAN 675,000.00
JUMLAH BIAYA LANTAI 1 290,196,667.44
JUMLAH BIAYA LANTAI 2 339,550,415.76

BIAYA TOTAL 629,747,083.20

DIBULATKAN 629,747,000.00
 NO JENIS PEKERJAAN SAT VOLUME
Rumah PEKERJAAN PERSIAPAN
LANTAI 1 Pembersihan lokasi ls 64.00
I Pemasangan Bouwplank ls 49.23
1 PEKERJAAN TANAH DAN URUGAN
2 Galian tanah pondasi m3 8.80
Urugan tanah kembali dan penambahan elevasi m3 49.32
Urugan pasir bawah pondasi m3 3.79
II PEKERJAAN PASANGAN DAN PLESTERAN
1 Footplat m3 4.00
2 Pas. Bata Trasram 1:3 m2 2.64
3 Pas. Bata Merah 1:3:10 m2 123.75
Plesteran Trasram 1 : 3 m2 5.28
III Plesteran Beton 1 : 3 m2 371.25
1 Plesteran 1 : 3 : 10 m2 247.50
1 Acian Plesteran m2 624.03
2 Sponengan 1 : 2 m' 16.00
3 PEKERJAAN BETON BERTULANG
4 Sloof 20/20 camp. 1pc:2ps:3kr m3 1.97
5 Kolom 1 25/20 camp. 1pc:2ps:3kr m3 1.01
6 kolom 2 20/20 camp. 1pc:2ps:3kr m3 0.67
7 kolom 3 25/15 camp. 1pc:2ps:3kr m3 0.50
kolom 4 20/15 camp. 1pc:2ps:3kr m3 0.10
IV kolom praktis 15/15 camp. 1pc:2ps:3kr m3 0.30
1 Balok 1 30/20 camp. 1pc:2ps:3kr m3 0.48
2 Balok 2 30/15 camp. 1pc:2ps:3split m3 2.23
Balok 2 25/15 camp. 1pc:2ps:3split m3 1.86
Balok 4 20/15 camp. 1pc:2ps:3split m3 0.03
Balok 5 15/15 camp. 1pc:2ps:3split m3 1.49
Plat lantai tebal 12 cm camp. 1pc:2ps:3split m3 3.00
Plat lIsplank tebal 2 cm camp. 1pc:2ps:3split m1 0.14
Foot plat 120x120 cm tbl 15 cm camp. 1pc:2ps:3split m3 6.88
PEKERJAAN KAYU
Kusen Dan Daun pintu kayu Jati m2 10.08
Daun jendela kaca 5mm m2 2.63
5 PEKERJAAN KACA
9 Kaca bening 5 mm m2 6.20
4 PEKERJAAN PENGGANTUNG & PENGUNCI
Kunci tanam pintu bh 4.00
V Engsel pintu bh 21.00
3 Engsel jendela bh 24.00
4 Grendel pintu bh 24.00
 Grendel jendela bh 24.00
VI Hak angin jendela bh 24.00
1 Handel jendela bh 12.00
PEKERJAAN SANITASI AIR
VII Saluran air kotor Ø 4" m 23.50
1 Kran air Ø1/2" bh 4.00
2 Saluran air bersih m 25.00
3 Klosen duduk bh 1.00
4 Wastafel bh 1.00
4 Floor drain bh 1.00
5 Bak cuci piring stainless steel bh 1.00
6 Pintu PVC bh 2.00
Bak mandi porselin 60x60 bh 1.00
VIII Septick tank ls 1.00
1 PEKERJAAN CAT-CATAN
2 Cat kayu m2 6.40
3 Cat tembok m2 24.75
4 INSTALASI LISTRIK
6 Titik lampu (siap nyala lampu SL) ttk 12.00
5 Stop kontak ttk 5.00
6 Kotak MCB bh 1.00
PEKERJAAN PASANGAN DAN PLESTERAN
9 Pas. Bata Trasram 1:3 m2 18.90
7 Pas. Bata Merah 1:3:10 m2 49.23
Plesteran Trasram 1 : 3 m2 37.80
IX Plesteran Beton 1 : 4 m2 147.69
1 Plesteran 1 : 3 : 10 m2 98.46
2 Acian Plesteran m2 283.95
Sponengan 1 : 2 m' 67.50
X PEKERJAAN BETON BERTULANG
1 Sloof 20/20 camp. 1pc:2ps:3kr m3 1.97
2 Kolom 1 25/20 camp. 1pc:2ps:3kr m3 1.01
3 kolom 2 20/20 camp. 1pc:2ps:3kr m3 0.67
kolom 3 25/15 camp. 1pc:2ps:3kr m3 0.50
LANTAI 2 kolom 4 20/15 camp. 1pc:2ps:3kr m3 0.10
I kolom praktis 15/15 camp. 1pc:2ps:3kr m3 0.30
1 Balok 1 30/20 camp. 1pc:2ps:3kr m3 0.48
2 Balok 2 30/15 camp. 1pc:2ps:3split m3 2.23
3 Balok 2 25/15 camp. 1pc:2ps:3split m3 1.86
3 Balok 4 20/15 camp. 1pc:2ps:3split m3 0.03
5 Balok 5 15/15 camp. 1pc:2ps:3split m3 1.49
4 Plat lantai tebal 12 cm camp. 1pc:2ps:3split m3 3.00
5 Plat lIsplank tebal 2 cm camp. 1pc:2ps:3split m1 0.14
Foot plat 120x120 cm tbl 15 cm camp. 1pc:2ps:3split m3 6.88
II PEKERJAAN KAYU
1 Kusen Dan Daun pintu kayu Jati m2 10.08
1 Daun jendela kaca 5mm m2 2.63
2 PEKERJAAN ATAP
3 Gording kayu kruing m3 0.16
3 Nok kayu Bangkirai m3 0.01
 4 Pas reng jati lokal m2 115.54
5 Usuk kruing reng jati lokal m2 115.54
Gypsum dengan rangka holow m2 115.54
III Genteng Pres Godean m2 115.54
1 Lisplank kayu Bangkirai m' 47.96
2 Bubungan m' 46.90
3 PEKERJAAN LANTAI
4 Urug pasir bawah lantai tebal 10 cm m3 49.50
Beton Rabat tb=5 cm camo. 1:3:5 m3 49.50
Keramik roman latanza 20X25 cm m2 50.00
Pasang keramik 15/20 cm m2 7.00
PEKERJAAN BESI
Angkur mur baut beugel kuda-kuda kg 32.59
PEKERJAAN PENGGANTUNG & PENGUNCI
IV Kunci tanam pintu bh 4.00
2 Engsel pintu bh 15.00
3 Engsel jendela bh 3.00
4 Grendel pintu bh 15.00
5 Grendel jendela bh 3.00
6 Hak angin jendela bh 3.00
6 Handel jendela bh 1.50
7 PEKERJAAN SANITAIR
8 Saluran air kotor Ø 4" m 15.00
9 Kran air Ø1/2" bh 2.00
Saluran air bersih m 7.30
V Klosen duduk bh 1.00
1 Floor drain bh 1.00
2 Pintu PVC bh 2.00
Bak mandi porselin 60x60 bh 1.00
PEKERJAAN CAT-CATAN
Cat kayu m2 6.40
Cat tembok m2 24.75
PEKERJAAN TAMAN
Paving 30 300x300x45mm m2 4.50
Gebalan Rumput m2 3.00
INSTALASI LISTRIK
Titik lampu (siap nyala lampu SL) ttk 12.00
Stop kontak ttk 5.00

1
2

VII
2
3
4

VIII
1
2
3
4
5
6
5
6
9
7
HARGA SATUAN JUMLAH HARGA
(Rp.) (Rp.)

12,100.00 774,400.00
21,672.00 1,066,912.56

58,500.00 514,800.00
155,000.00 7,644,600.00
256,600.00 973,412.10

572,365.00 2,289,460.00
95,444.00 251,972.16
108,260.00 13,397,175.00
95,444.00 503,944.32
95,444.00 35,433,585.00
30,310.00 7,501,725.00
11,936.50 7,448,734.10
36,250.00 580,000.00

8,032,447.00 15,817,494.63
12,092,401.70 12,152,863.71
8,032,447.00 5,381,739.49
8,032,447.00 4,036,304.62
8,032,447.00 807,260.92
8,032,447.00 2,421,782.77
8,032,447.00 3,855,574.56
8,032,447.00 17,892,275.69
8,032,447.00 14,910,229.74
8,032,447.00 240,973.41
8,032,447.00 11,928,183.80
8,032,447.00 24,097,341.00
71,016.00 9,942.24
8,032,447.00 55,223,073.13

1,675,000.00 16,887,350.00
85,000.00 223,380.00

85,000.00 527,000.00

250,000.00 1,000,000.00
17,600.00 369,600.00
17,600.00 422,400.00
168,000.00 4,032,000.00
 168,000.00 4,032,000.00
10,000.00 240,000.00
165,000.00 1,980,000.00

54,365.00 1,277,577.50
32,012.50 128,050.00
11,670.00 291,750.00
1,881,080.00 1,881,080.00
700,000.00 700,000.00
8,500.00 8,500.00
700,000.00 700,000.00
210,000.00 420,000.00
162,200.00 162,200.00
3,250,000.00 3,250,000.00

68,500.00 438,400.00
140,000.00 3,465,000.00

115,000.00 1,380,000.00
85,000.00 425,000.00
750,000.00 750,000.00

95,444.00 1,803,891.60
108,260.00 5,329,639.80
95,444.00 3,607,783.20
95,444.00 14,096,124.36
30,310.00 2,984,322.60
11,936.50 3,389,369.18
36,250.00 2,446,875.00

8,032,447.00 15,817,494.63
12,092,401.70 12,152,863.71
8,032,447.00 5,381,739.49
8,032,447.00 4,036,304.62
8,032,447.00 807,260.92
8,032,447.00 2,421,782.77
8,032,447.00 3,855,574.56
8,032,447.00 17,892,275.69
8,032,447.00 14,910,229.74
8,032,447.00 240,973.41
8,032,447.00 11,928,183.80
8,032,447.00 24,097,341.00
71,016.00 9,942.24
8,032,447.00 55,223,073.13

1,675,000.00 16,887,350.00
85,000.00 223,380.00

1,485,330.00 234,991.09
1,525,780.00 21,971.23
 92,785.00 10,720,378.90
92,785.00 10,720,378.90
131,477.10 15,190,864.13
9,559.00 1,104,446.86
71,016.00 3,405,927.36
62,524.00 2,932,375.60

256,600.00 12,701,700.00
907,390.00 44,915,805.00
82,000.00 4,100,000.00
1,700.00 11,900.00

13,200.00 430,230.24

250,000.00 1,000,000.00
17,600.00 264,000.00
17,600.00 52,800.00
168,000.00 2,520,000.00
168,000.00 504,000.00
10,000.00 30,000.00
165,000.00 247,500.00

54,365.00 815,475.00
32,012.50 64,025.00
11,670.00 85,191.00
1,881,080.00 1,881,080.00
8,500.00 8,500.00
210,000.00 420,000.00
162,200.00 162,200.00

68,500.00 438,400.00
140,000.00 3,465,000.00

110,000.00 495,000.00
60,000.00 180,000.00

115,000.00 1,380,000.00
85,000.00 425,000.00
 WAKTU PELAKSANAAN 16 MINGGU
JENIS PEKERJAAN JUMLAH HARGA (RP.) BOBOT %
M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12

LT 1 PEKERJAAN PERSIAPAN 1,841,312.56 0.29% 0.29%

PEKERJAAN TANAH DAN URUGAN 9,132,812.10 1.45% 0.73% 0.73%
PEKERJAAN PASANGAN DAN PLESTERAN 67,406,595.58 10.70% 3.57% 3.57% 3.57%
PEKERJAAN BETON BERTULANG 168,775,039.71 26.80% 8.93% 8.93% 8.93%
PEKERJAAN KAYU 17,110,730.00 2.72% 2.72%
PEKERJAAN KACA 527,000.00 0.08% 0.08%
PEKERJAAN PENGGANTUNG & PENGUNCI 12,076,000.00 1.92% 1.92%
PEKERJAAN SANITASI AIR 6,868,777.50 1.09% 1.09%
PEKERJAAN CAT-CATAN 3,903,400.00 0.62% 0.62%
INSTALASI LISTRIK 2,555,000.00 0.41% 0.41%
LT 2 PEKERJAAN PASANGAN DAN PLESTERAN 33,658,005.74 5.34% 1.78% 1.78% 1.78%
PEKERJAAN BETON BERTULANG 168,775,039.71 26.80% 8.93% 8.93% 8.93%
PEKERJAAN KAYU 17,110,730.00 2.72% 2.72%
PEKERJAAN ATAP 44,331,334.07 7.04% 3.52% 3.52%
PEKERJAAN LANTAI 61,729,405.00 9.80% 3.27% 3.27% 3.27%
PEKERJAAN BESI ANGKUR BAUT KUDA KUDA 430,230.24 0.07% 0.07%
PEKERJAAN PENGGANTUNG & PENGUNCI 4,370,800.00 0.69% 0.69%
PEKERJAAN SANITAIR 3,436,471.00 0.55% 0.27% 0.27%
PEKERJAAN CAT-CATAN 3,903,400.00 0.62% 0.62%
INSTALASI LISTRIK 1,805,000.00 0.29% 0.29%
LT 1 PEKERJAAN TAMAN 675,000.00 0.11% 0.05% 0.05%
JUMLAH BIAYA LANTAI 1 290,196,667.44 100.11%
JUMLAH BIAYA LANTAI 2 339,550,415.76
BIAYA TOTAL 629,747,083.20 BOBOT RENCANA PER MINGGU 9.95% 9.66% 21.43% 12.50% 21.12% 1.78% 8.02% 6.79% 3.27% 4.30% 1.23% 0.05%
DIBULATKAN 629,747,000.00
KOMULATIF BOBOT RENCANA PER MINGGU 9.95% 19.61% 41.04% 53.55% 74.66% 76.45% 84.46% 91.25% 94.52% 98.82% 100.05% 100.11%