No.
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
Uraian
2
MATERIAL
Amplas
Air
Alat bantu
Aspal
Bensin/Premiun
Batu Bata
Bataco
Baja profil IWF
Besi Beton
Baja Prof il Siku
Besi Bendrat
Baut / besi strip
Batu gunung / batu belah
Cat Dasar Kayu
Cat Dasar Tembok
Cat Menie besi
Cat kilap
Cat Tembok
Dempul Kayu
Dempul Besi
Espanolet Tanam
Engsel pintu 5'
Engsel jendela 3 '
Atap Zincalume tbl. 4 mm
Pemuung Zincalume
Glasblock
Kunci Tanam 2 sllag
Kait angin
Koral / Kerikil
Kaca Bening 5 mm
Kaca Rayben 5 mm
Kayu Bekesting
Kayu Papan lanan
Kayu lanan Balok
Kayu Balok Ulin Kelas I
Kayu Papan Ulin kelas I
Kayu bakar
Kayu galam dia 8-10
Keramik Polos Putih 30 x 30
Keramik Lantai KM 20 x 20
Keramik Dinding KM Polos 20 x 20
Kloset Jongkok
Kalsiboard 3.6 mm
Kuda Baja ringan
Laston Ac - AMP
Kerosene
Nako Jendela
Minyak Cat
Harga Satuan
3
Rp5,000.00
Rp10.00
Rp50,000.00
Rp5,000.00
Rp5,000.00
Rp450.00
Rp1,500.00
Rp9,000.00
Rp9,000.00
Rp9,000.00
Rp10,000.00
Rp10,000.00
Rp200,000.00
Rp37,500.00
Rp37,500.00
Rp37,500.00
Rp37,500.00
Rp37,500.00
Rp35,000.00
Rp35,000.00
Rp75,000.00
Rp50,000.00
Rp35,000.00
Rp65,000.00
Rp30,000.00
Rp50,000.00
Rp250,000.00
Rp25,000.00
Rp200,000.00
Rp85,000.00
Rp100,000.00
Rp900,000.00
Rp1,250,000.00
Rp1,000,000.00
Rp6,500,000.00
Rp7,000,000.00
Rp600,000.00
Rp5,000.00
Rp65,000.00
Rp60,000.00
Rp60,000.00
Rp450,000.00
Rp57,500.00
Rp200,000.00
Rp1,150,000.00
Rp7,000.00
Rp16,500.00
Rp5,000.00
lbr
ltr
set
kg
ltr
bh
bh
kg
kg
kg
kg
kg
m3
kg
kg
kg
kg
kg
kg
kg
bh
bh
bh
m2
m1
bh
bh
bh
m2
m2
m2
m3
m3
m3
m3
m3
m3
btg
m2
m2
m2
bh
lbr
m2
m3
ltr
bf
ltr
49
50
51
52
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
Minyak Bekisting
Minyak pelumas
playwood/multiplek 9 mm
Playwood 4 mm
Pemuung type U
Paku
Paku anti karat
Pasir Beton
Pasir Pasang
Pintu besi Lipat
Pasir Urug
Batu belah 10/15
Batu belah 5/7
Batu belah 3/5
Batu belah 2/3
Batu BaseCourse
Tanah laterit
Porland Cement
Porland Cement (Putih)
Plamir
Pipa PVC 3"
Pintu PVC
Pemeliharaan Bahan Bakar
Roster kerawang
Solar/Diesel
Seng gelombang
Saklar Tunggal
Saklar Ganda
Stop Kontak
SEWA ALAT
77
Dumptruck
No.
1
1 Operator Terlatih
2 Pembantu Operator
3 Supir truck
4 Pembantu Supir
5 Mandor
6 Kepala Tukang
7 Tukang kayu
8 Tukang Batu
9 Tukang Besi
10 Tukang Cat
11 Jaga Pekerja
12 Pekerja
UPAH
2
Rp5,000.00
Rp25,000.00
Rp100,000.00
Rp60,000.00
Rp27,500.00
Rp12,500.00
Rp22,500.00
Rp90,000.00
Rp90,000.00
Rp200,000.00
Rp75,000.00
Rp250,000.00
Rp225,000.00
Rp200,000.00
Rp200,000.00
Rp200,000.00
Rp75,000.00
Rp1,150.00
Rp1,850.00
Rp27,500.00
Rp50,000.00
Rp350,000.00
Rp500,000.00
Rp1,850.00
Rp7,000.00
Rp50,000.00
Rp30,000.00
Rp35,000.00
Rp30,000.00
ltr
ltr
lbr
lbr
m'
kg
kg
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
kg
kg
kg
m'
unit
Ls
Bh
ltr
m
bh
bh
bh
Rp150,000.00
Jam
Harga Satuan
3
Rp75,000.00
Rp45,000.00
Rp75,000.00
Rp45,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp50,000.00
Rp50,000.00
Rp50,000.00
Rp30,000.00
Rp35,000.00
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
/hari
URAIAN PEKERJAAN
HARGA
SATUAN
(Rp.)
UPAH KERJA
(Rp.)
HARGA BAHAN
JUMLAH (RP.)
(Rp.)
I. PEKERJAAN PERSIAPAN
1
###
Rp12,500.00
###
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp12,000.00
Rp250.00
Rp8,750.00
Rp250.00
Rp700.00
Rp5,000.00
Rp3,500.00
Rp9,450.00
Rp6,250.00
###
Rp10,625.00
Rp11,000.00
Rp40,250.00
Rp13,500.00
Rp9,000.00
Rp30,000.00
Rp13,500.00
Rp50,000.00
Rp33,000.00
Rp6,800.00
Rp37,500.00
Rp3,600.00
Rp1,000.00
Rp1,400.00
Rp10,000.00
Rp14,000.00
Rp26,400.00
Rp50,000.00
Rp35,000.00
Rp2,000.00
Rp14,000.00
Rp16,000.00
Rp50,000.00
Rp35,000.00
Rp950.00
Rp6,650.00
Rp7,600.00
1 m3 Pemadatan Tanah
0.0500 org Mandor
0.5000 org Pekerja
Rp50,000.00
Rp35,000.00
Rp2,500.00
Rp17,500.00
Rp20,000.00
1 m3 Urugan tanah
1.2000 m3 Tanah urug
0.0250 org Mandor
0.2500 org Pekerja
Rp75,000.00
Rp50,000.00
Rp35,000.00
1 m3 Urugan Pasir
1.2000 m3 Pasir Urug
0.0100 org Mandor
0.3000 org Pekerja
Rp75,000.00
Rp50,000.00
Rp35,000.00
Rp21,000.00
###
Rp950.00
Rp6,650.00
Rp7,600.00
Rp2,500.00
Rp17,500.00
Rp20,000.00
Rp90,000.00
Rp90,000.00
Rp500.00
Rp10,500.00
Rp11,000.00
Rp6,250.00
###
Rp10,625.00
Rp11,000.00
Rp40,250.00
Rp13,500.00
Rp9,000.00
Rp30,000.00
Rp13,500.00
Rp50,000.00
Rp33,000.00
Rp6,800.00
Rp37,500.00
Rp3,600.00
Rp1,000.00
Rp1,400.00
Rp10,000.00
Rp14,000.00
###
Rp2,000.00
Rp14,000.00
Rp16,000.00
Rp90,000.00
Rp1,250.00
Rp8,750.00
Rp10,000.00
Rp12,000.00
Rp250.00
Rp8,750.00
Rp250.00
Rp700.00
Rp5,000.00
Rp3,500.00
Rp30,450.00
Rp90,000.00
###
###
Rp46,800.00
Rp3,750.00
Rp4,200.00
Rp30,000.00
Rp52,500.00
Rp90,450.00
###
Rp1,500.00
Rp1,400.00
Rp10,000.00
Rp22,750.00
Rp35,650.00
###
Rp90,000.00
Rp1,250.00
Rp8,750.00
###
Rp90,000.00
Rp500.00
Rp10,500.00
###
###
###
Rp46,800.00
Rp3,750.00
Rp4,200.00
Rp30,000.00
Rp52,500.00
###
11
12
13
Rp450.00
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp450.00
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp450.00
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp1,850.00
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp1,500.00
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp63,000.00
Rp30,532.50
Rp8,370.00
Rp31,500.00
Rp13,225.00
Rp3,870.00
Rp750.00
Rp700.00
Rp5,000.00
Rp11,200.00
Rp17,650.00
Rp48,595.00
Rp31,500.00
Rp21,792.50
Rp3,420.00
Rp750.00
Rp700.00
Rp5,000.00
Rp11,200.00
Rp17,650.00
Rp56,712.50
Rp46,250.00
Rp14,720.00
Rp3,150.00
Rp750.00
Rp700.00
Rp5,000.00
Rp10,500.00
Rp16,950.00
Rp64,120.00
Rp19,500.00
Rp10,350.00
Rp1,620.00
Rp2,400.00
Rp1,120.00
Rp8,000.00
Rp16,800.00
Rp28,320.00
Rp31,470.00
Rp63,000.00
Rp30,532.50
Rp8,370.00
Rp1,500.00
Rp1,400.00
Rp10,000.00
Rp22,750.00
###
Rp31,500.00
Rp13,225.00
Rp3,870.00
Rp750.00
Rp700.00
Rp5,000.00
Rp11,200.00
Rp66,245.00
Rp31,500.00
Rp21,792.50
Rp3,420.00
Rp750.00
Rp700.00
Rp5,000.00
Rp11,200.00
Rp74,362.50
Rp46,250.00
Rp14,720.00
Rp3,150.00
Rp750.00
Rp700.00
Rp5,000.00
Rp10,500.00
Rp81,070.00
Rp19,500.00
Rp10,350.00
Rp1,620.00
Rp2,400.00
Rp1,120.00
Rp8,000.00
Rp16,800.00
Rp59,790.00
V. PEKERJAAN PLESTERAN
14
15
16
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp5,980.00
Rp1,800.00
Rp500.00
Rp1,050.00
Rp7,500.00
Rp7,000.00
Rp16,050.00
Rp7,780.00
Rp9,798.00
Rp1,620.00
Rp650.00
Rp1,400.00
Rp10,000.00
Rp9,100.00
Rp21,150.00
Rp11,418.00
Rp4,968.00
Rp1,440.00
Rp400.00
Rp490.00
Rp3,500.00
Rp5,250.00
Rp9,640.00
Rp6,408.00
Rp5,980.00
Rp1,800.00
Rp500.00
Rp1,050.00
Rp7,500.00
Rp7,000.00
Rp23,830.00
Rp9,798.00
Rp1,620.00
Rp650.00
Rp1,400.00
Rp10,000.00
Rp9,100.00
Rp32,568.00
Rp4,968.00
Rp1,440.00
Rp400.00
Rp490.00
Rp3,500.00
Rp5,250.00
Rp16,048.00
16
###
Rp12,500.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp50,000.00
###
Rp1,250.00
Rp1,260.00
Rp9,000.00
Rp3,150.00
Rp225.00
Rp13,635.00
###
Rp7,875.00
Rp1,250.00
Rp50.00
Rp140.00
Rp1,050.00
Rp735.00
Rp1,975.00
Rp9,125.00
###
Rp1,250.00
Rp1,260.00
Rp9,000.00
Rp3,150.00
Rp225.00
###
Rp7,875.00
Rp1,250.00
Rp50.00
Rp140.00
Rp1,050.00
Rp735.00
Rp11,100.00
Rp1,150.00
###
Rp90,000.00
Rp10.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
18
Rp1,150.00
###
Rp90,000.00
Rp10.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
19
20
0.0400
0.3000
0.1000
0.0050
0.0260
0.2600
0.3000
21
22
###
Rp12,500.00
Rp5,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
0.0400
0.4000
0.2000
0.0150
0.3500
2.0000
0.0060
0.0330
0.3300
0.3000
###
Rp12,500.00
Rp5,000.00
###
###
Rp5,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
0.0400
0.4000
0.2000
0.0180
0.3500
2.0000
0.0060
0.0330
0.3300
0.3200
###
Rp12,500.00
Rp5,000.00
###
###
Rp5,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
0.0400
0.4000
0.2000
0.0150
0.3500
6.0000
0.0060
0.0330
0.3300
0.3200
###
Rp12,500.00
Rp5,000.00
###
###
Rp5,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
23
24
Rp9,000.00
Rp10,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
###
Rp12,500.00
Rp5,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp65,000.00
Rp22,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
###
###
Rp46,800.00
Rp2,150.00
Rp4,150.00
Rp19,250.00
Rp13,750.00
Rp57,750.00
Rp94,900.00
Rp4,150.00
Rp1,925.00
Rp13,750.00
Rp57,750.00
Rp77,575.00
29
Rp50,000.00
Rp17,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp9,600.00
Rp36,000.00
Rp3,750.00
Rp500.00
Rp250.00
Rp1,820.00
Rp13,000.00
Rp10,500.00
Rp25,570.00
Rp40,250.00
Rp40,500.00
Rp3,750.00
Rp500.00
Rp250.00
Rp1,820.00
Rp13,000.00
Rp10,500.00
Rp25,570.00
Rp44,750.00
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp13,500.00
Rp35,000.00
Rp10,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp10,500.00
Rp29,610.00
###
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp16,200.00
Rp35,000.00
Rp10,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp11,200.00
Rp30,310.00
###
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp13,500.00
Rp35,000.00
Rp30,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp11,200.00
Rp30,310.00
###
Rp66,300.00
Rp4,500.00
Rp50.00
Rp700.00
Rp5,000.00
Rp7,000.00
Rp12,750.00
Rp27,500.00
Rp22,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
###
Rp1,150.00
Rp90,000.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
###
Rp9,450.00
Rp150.00
Rp15.00
Rp49.00
Rp350.00
Rp245.00
Rp659.00
Rp70,800.00
Rp27,500.00
Rp900.00
Rp500.00
Rp700.00
Rp3,750.00
Rp3,500.00
Rp8,450.00
IX. PEKERJAAN LANGIT-LANGIT
Langit-langit Kalsiboard 3.6 mm + rangka kayu lanan per
27
m2
###
0.0230 m3 Kayu balok lanan
Rp12,500.00
0.0600 kg Paku
Rp57,500.00
0.3900 lbr Kalsiboard
Rp50,000.00 Rp675.00
0.0135 org Mandor
Rp70,000.00 Rp2,800.00
0.0400 org Kep.Tukang
Rp50,000.00 Rp20,000.00
0.4000 org Tukang kayu
Rp35,000.00 Rp9,450.00
0.2700 org Pekerja
Rp32,925.00
X. PEKERJAAN SAN ITASI
28
###
###
###
Rp44,910.00
Rp2,150.00
Rp28,400.00
Rp23,000.00
Rp750.00
Rp22,425.00
Rp46,175.00
###
Rp6,900.00
Rp900.00
Rp5,500.00
Rp21,000.00
Rp75,000.00
Rp35,000.00
###
###
Rp15,000.00
Rp17,500.00
Rp205.00
Rp945.00
Rp6,750.00
Rp2,835.00
Rp10,735.00
Rp32,500.00
###
###
Rp46,800.00
Rp2,150.00
Rp4,150.00
Rp19,250.00
Rp13,750.00
Rp57,750.00
###
###
###
Rp44,910.00
Rp2,150.00
Rp4,150.00
Rp1,925.00
Rp13,750.00
Rp57,750.00
###
Rp9,450.00
Rp150.00
Rp15.00
Rp49.00
Rp350.00
Rp245.00
Rp10,259.00
Rp36,000.00
Rp3,750.00
Rp500.00
Rp250.00
Rp1,820.00
Rp13,000.00
Rp10,500.00
Rp65,820.00
Rp40,500.00
Rp3,750.00
Rp500.00
Rp250.00
Rp1,820.00
Rp13,000.00
Rp10,500.00
Rp70,320.00
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp13,500.00
Rp35,000.00
Rp10,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp10,500.00
###
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp16,200.00
Rp35,000.00
Rp10,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp11,200.00
###
Rp36,000.00
Rp5,000.00
Rp1,000.00
Rp13,500.00
Rp35,000.00
Rp30,000.00
Rp300.00
Rp2,310.00
Rp16,500.00
Rp11,200.00
###
Rp66,300.00
Rp4,500.00
Rp50.00
Rp700.00
Rp5,000.00
Rp7,000.00
Rp83,550.00
Rp27,500.00
Rp900.00
Rp500.00
Rp700.00
Rp3,750.00
Rp3,500.00
Rp36,850.00
Rp23,000.00
Rp750.00
Rp22,425.00
Rp675.00
Rp2,800.00
Rp20,000.00
Rp9,450.00
Rp79,100.00
###
Rp6,900.00
Rp900.00
Rp5,500.00
Rp21,000.00
Rp75,000.00
Rp35,000.00
###
Rp15,000.00
Rp17,500.00
Rp205.00
Rp945.00
Rp6,750.00
Rp2,835.00
Rp43,235.00
31
32
33
Rp9,000.00
Rp37,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp9,000.00
Rp37,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
Rp9,000.00
Rp37,500.00
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
34
###
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
35
###
Rp50,000.00
Rp70,000.00
Rp50,000.00
Rp35,000.00
36
0.2000
0.1500
0.1700
0.3500
0.0025
0.0040
0.1050
0.0700
37
0.1000
0.1000
0.2600
0.0025
0.0063
0.0630
0.0200
38
0.1000
0.0100
0.0100
0.0200
0.2000
0.0200
39
40
41
42
43
44
45
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp945.00
Rp12,900.00
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp945.00
Rp12,900.00
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp945.00
Rp12,900.00
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp13,845.00
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp13,845.00
Rp9,900.00
Rp3,000.00
Rp15.00
Rp420.00
Rp300.00
Rp210.00
Rp13,845.00
###
###
###
Rp1,600.00
Rp4,550.00
Rp32,500.00
Rp22,750.00
Rp61,400.00
Rp260.00
Rp7,350.00
Rp52,500.00
Rp36,750.00
Rp96,860.00
XII PEKERJAAN PEN GECATAN
Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis
cat penutup per m2
Rp37,500.00
kg Cat meni
kg Plamir
Rp27,500.00
kg Cat dasar
Rp37,500.00
Kg Cat penutup 3 kali
Rp37,500.00
Rp50,000.00 Rp125.00
org Mandor
org Kep.Tukang
Rp70,000.00 Rp280.00
org Tukang cat
Rp50,000.00 Rp5,250.00
org Pekerja
Rp35,000.00 Rp2,450.00
Rp8,105.00
Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat
penutup) per m2
kg Plamir
Rp27,500.00
kg Cat dasar
Rp37,500.00
Rp37,500.00
kg Cat pen utup 2 x
Rp50,000.00 Rp125.00
org Mandor
org Kep.Tukang
Rp70,000.00 Rp441.00
org Tukang cat
Rp50,000.00 Rp3,150.00
Rp35,000.00 Rp700.00
org Pekerja
Rp4,416.00
Pengecatan permukaan baja dengan
meni besi per m2
kg Meni besi
Rp37,500.00
Rp15,000.00
bh Kuas
org Mandor
Rp50,000.00 Rp500.00
org Kep.Tukang
Rp70,000.00 Rp1,400.00
org Tukang cat
Rp50,000.00 Rp10,000.00
Rp35,000.00 Rp700.00
org Pekerja
Rp12,600.00
Beton bertulang ( POER / PLAT ) type a
1.5 x1.5
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
125 Rp82,375.00
Bekisting Pondasi (M2)
3.73 Rp95,376.10
Rp255,326.10
Beton bertulang ( Sloof 20 x 30 )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
235.37 Rp155,108.83
Bekisting sloof 2 x pakai (M2)
3.33 Rp85,148.10
Rp317,831.93
Beton bertulang ( Sloof 30 x 35 )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
184.27 Rp121,433.93
Bekisting sloof 2 x pakai (M2)
2.5 Rp63,925.00
Rp262,933.93
Beton bertulang ( Kolom 30 x 30 )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
173.99 Rp114,659.41
Bekisting kolom 2 x pakai (M2)
6.67 Rp197,498.70
Rp389,733.11
Beton bertulang ( Kolom 40 x 40 )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
174.62 Rp115,074.58
Bekisting kolom 2 x pakai (M2)
5 Rp148,050.00
Rp340,699.58
Beton bertulang ( Balok 15 x 15 )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
175.07 Rp115,371.13
Bekisting balok 2 x pakai (M2)
6.67 Rp202,167.70
Rp395,113.83
Beton bertulang ( Plat lantai )
Beton K-225
Rp77,575.00
Besi Tulangan (Kg)
153.44 Rp101,116.96
Bekseting plat lantai
8.33 ###
Rp431,274.28
###
###
###
Rp7,500.00
Rp4,125.00
Rp6,375.00
Rp13,125.00
Rp31,125.00
Rp2,750.00
Rp3,750.00
Rp9,750.00
Rp16,250.00
Rp3,750.00
Rp150.00
Rp3,900.00
Rp628,910.00
Rp1,200,000.0
0Rp150,132.50
Rp1,979,042.5
0
Rp628,910.00
Rp2,259,552.0
0Rp149,017.50
Rp3,037,479.5
0
Rp628,910.00
Rp1,768,992.0
0Rp111,875.00
Rp2,509,777.0
0
Rp628,910.00
Rp1,670,304.0
0Rp670,335.00
Rp2,969,549.0
0
Rp628,910.00
Rp1,676,352.0
0Rp502,500.00
Rp2,807,762.0
0
Rp628,910.00
Rp1,680,672.0
0Rp688,344.00
Rp2,997,926.0
0
Rp628,910.00
Rp1,473,024.0
0
###
Rp3,106,096.6
5
###
Rp1,600.00
Rp4,550.00
Rp32,500.00
Rp22,750.00
###
###
Rp260.00
Rp7,350.00
Rp52,500.00
Rp36,750.00
###
Rp7,500.00
Rp4,125.00
Rp6,375.00
Rp13,125.00
Rp125.00
Rp280.00
Rp5,250.00
Rp2,450.00
Rp39,230.00
Rp2,750.00
Rp3,750.00
Rp9,750.00
Rp125.00
Rp441.00
Rp3,150.00
Rp700.00
Rp20,666.00
Rp3,750.00
Rp150.00
Rp500.00
Rp1,400.00
Rp10,000.00
Rp700.00
Rp16,500.00
Rp706,485.00
Rp1,282,375.0
0Rp245,508.60
Rp2,234,368.6
0
Rp706,485.00
Rp2,414,660.8
3Rp234,165.60
Rp3,355,311.4
3
Rp706,485.00
Rp1,890,425.9
3Rp175,800.00
Rp2,772,710.9
3
Rp706,485.00
Rp1,784,963.4
1Rp867,833.70
Rp3,359,282.1
1
Rp706,485.00
Rp1,791,426.5
8Rp650,550.00
Rp3,148,461.5
8
Rp706,485.00
Rp1,796,043.1
3Rp890,511.70
Rp3,393,039.8
3
Rp706,485.00
Rp1,574,140.9
6
###
Rp3,537,370.9
3
URAIAN PEKERJAAN
VOLUME
A.
I.
1
2
3
4
II
1
2
3
4
5
6
PEKERJAAN TANAH
Pek. Galian Tanah Pondasi
Pek. Urugan Tanah Kembali
Pek. Urugan Tanah Bawah lantai
Pek. Pemadatan tanah
Pek. Urugan Pasir Bawah Pondasi 10 cm
Pek. Urugan Pasir Bawah Lantai 10 cm
658.08
658.08
1,636.80
1,636.80
73.12
105.60
III
1
2
3
4
828.00
254.40
1,656.00
678.72
IV
1
2
3
4
5
6
7
8
9
PEKERJAAN BETON
Pek. Plat Pondasi 1.5 x 1.5 m tbl. 25 cm beton bertulang
Pek. Sloof 25 x 30 cm beton bertulang
Pek. Sloof 30 x 35 cm beton bertulang
Pek. Neut Kolom 40 x 40 cm beton bertulang
Pek. Kolom 40 x 40 cm beton bertulang
Pek. Cor Plat lantai dalam beton bertulang tebal 15 cm
Pek. Cor Plat lantai luar beton bertulang tebal 10 cm
Pek. Pembuatan Saluran air hujan Keliling bangunan gudang
Pek. Lantai Kerja bwh pondasi & lantai tbl. 5 cm camp.1:3 :5
18.00
13.50
52.92
7.94
6.14
132.00
32.00
138.00
34.88
6,400.00
1.000
152.00
1.00
880.00
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
B. PEKERJAAN PALET
560.00
7,633.60
2,389.33
401.28
610.31
112.86
559.20
185.17
954.84
192.33
4,382.24
1,281.57
48.00
384.00
1.00
96.00
288.00
455.47
215.56
28.00
54.00
1.00
8.00
36.00
1.00
6.00
3.00
33.00
1.00
1.00
108.00
1,656.00
I. PEKERJAAN KAYU
1 Pek. Rangka Fallet 8/16 Kayu Ulin
2 Pek. Lantai Fallet 3/15 Kayu papan ulin
C.
I.
1
2
II
1
2
3
4
14.98
351.00
156 Unit ( Dal
138.100
1.000
2,322.675
2,322.675
232.268
2,322.675
N BIAYA (RAB)
SATUAN
ls
m'
Unit
m
1
-
Rp2,500,000.00
Rp30,450.00
Rp350,000.00
Rp12,500.00
Sub Total I
Rp2,500,000.00
Rp4,628,400.00
Rp350,000.00
Rp11,000,000.00
Rp18,478,400.00
m
m
m
m
m
m
3
4
6
K-342
7
7
Rp16,000.00
Rp7,600.00
Rp100,000.00
Rp5,786.86
Rp101,000.00
Rp101,000.00
Sub Total II
Rp10,529,280.00
Rp5,001,408.00
Rp163,680,000.00
Rp9,471,934.67
Rp7,385,120.00
Rp10,665,600.00
Rp206,733,342.67
m
m
m
m
10
25
14
8
Rp66,245.00
Rp83,550.00
Rp23,830.00
Rp544,700.00
Sub Total III
Rp54,850,860.00
Rp21,255,120.00
Rp39,462,480.00
Rp369,698,784.00
Rp485,267,244.00
m
m
m
m
m
m
m
m'
m
39
40
41
43
43
45
45
17
Rp2,234,368.60
Rp3,355,311.43
Rp2,772,710.93
Rp3,148,461.58
Rp3,148,461.58
Rp3,537,370.93
Rp3,537,370.93
Rp75,000.00
Rp568,550.00
Sub Total IV
Rp40,218,634.80
Rp45,296,704.31
Rp146,731,862.42
Rp24,998,784.95
Rp19,331,554.10
Rp466,932,963.16
Rp113,195,869.86
Rp10,350,000.00
Rp19,831,024.00
Rp886,887,397.58
kg
30
Rp13,845.00
Rp88,608,000.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m
m'
bh
ls
m'
m'
30
30
30
30
30
30
32
31
31
30
30
25
26
29
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp13,845.00
Rp83,550.00
Rp36,850.00
Rp25,000.00
Rp5,000,000.00
Rp75,000.00
Rp43,235.00
Rp7,753,200.00
Rp105,687,192.00
Rp33,080,273.85
Rp5,555,721.60
Rp8,449,741.95
Rp1,562,546.70
Rp7,742,124.00
Rp2,563,678.65
Rp13,219,759.80
Rp2,662,808.85
Rp60,672,112.80
Rp107,075,173.50
Rp1,768,800.00
Rp9,600,000.00
Rp5,000,000.00
Rp7,200,000.00
Rp12,451,680.00
kg
kg
m
m
unit
unit
30
32
34
-
Rp13,845.00
Rp13,845.00
Rp75,000.00
Rp261,400.00
Rp5,000,000.00
Rp1,250,000.00
Sub Total V
Rp6,305,982.15
Rp2,984,428.20
Rp2,100,000.00
Rp14,115,600.00
Rp5,000,000.00
Rp10,000,000.00
Rp521,158,824.05
titik
bh
bh
bh
bh
unit
Ls
Rp200,000.00
Rp30,000.00
Rp35,000.00
Rp30,000.00
Rp175,000.00
Rp250,000.00
Rp500,000.00
Sub Total VI
Rp7,200,000.00
Rp30,000.00
Rp210,000.00
Rp90,000.00
Rp5,775,000.00
Rp250,000.00
Rp500,000.00
Rp14,055,000.00
m
m
38
37
Rp16,500.00
Rp20,666.00
Sub Total VII
Sub Total A ( I S/D VII )
Rp1,782,000.00
Rp34,222,896.00
Rp36,004,896.00
Rp2,168,585,104.30
m
Rp6,500,000.00
m
15
Rp32,568.00
156 Unit ( Dalam Ukuran 1.5 x 1.5 m2 )
Sub Total B ( I )
m'
Ls
m
m
m
m
K-211
I
7
V
Rp97,370,000.00
Rp11,431,368.00
Rp108,801,368.00
Rp108,801,368.00
Rp10,000.00
Rp1,381,000.00
Rp2,000,000.00
Rp2,000,000.00
Sub Total I Rp3,381,000.00
Rp916.52
Rp69,816.67
Rp101,000.00
Rp34,170.33
Rp2,128,770.10
Rp162,161,426.25
Rp23,459,068.00
Rp79,366,578.98
Rp267,115,843.32
URAIAN PEKERJAAN
PEKERJAAN PEMBANGUNAN GUDANG PUPUK
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN & PLESTERAN
PEKERJAAN BETON
PEKERJAAN BAJA, RANGKA ATAP, DAN PENUTUP
ATAP
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN CAT- CATAN
PEKERJAAN PALET
PEKERJAAN KAYU
PEKERJAAN PERKERASAN JALAN LINGKUNGAN
PEKERJAAN PERSIAPAN
PEK. PERKERASAN JALAN LINGKUNGAN
Rp18,478,400.00
Rp206,733,342.67
Rp485,267,244.00
Rp886,887,397.58
Rp521,158,824.05
Rp14,055,000.00
Rp36,004,896.00
Rp108,801,368.00
Rp3,381,000.00
Rp267,115,843.32
JUMLAH
Rp2,547,883,315.63
Rp254,788,331.56
PPN 10 %
Rp2,802,671,647.19
Total Keseluruhan
Rp2,802,671,000.00
Jumlah Dibulatkan
Terbilang : Dua milyar delapan ratus dua juta enam ratus tujuh puluh satu ribu rupiah
CATATAN
Jumlah harga diatas sudah termasuk biaya persiapan, mobilisasi
demobilisasi, keuntungan, pajak-pajak, dan pungutan resmi lainnya
Pelaihari, 24 Juni 2011
PT. TRIASA PUTRA ABADI
II
Harga Sat.
(Rp)
IV
Upah (Rp)
V
II
75,000.00
45,000.00
35,000.00
30,000.00
500,000.00
2,250,000.00
1,350,000.00
5,250,000.00
900,000.00
9,750,000.00
III
IV
ALAN
Bahan (Rp)
VI
Jumlah
(Rp)
VII
50,000.00
4,500.00
54,500.00
68,450.00
66.67
1,366.67
54,566.67
69,816.67
500,000.00
500,000.00
10,250,000.00
3,450,000.00
50,000.00
3,500,000.00
35,000.00
133.33
35,133.33
3,920,500.00
39,205.00
2,733.33
41,938.33
270,000.00
270,000.00
292,800.00
400,000.00
1,800,000.00
2,200,000.00
22,000.00
133.33
22,133.33
2,481,500.00
24,815.00
6,622.00
2,733.33
34,170.33
KECAMATAN DESA
Konsultan Perencana
URAIAN :
1.Pembentukan Badan Jalan
2.Dipadatkan dengan mesin gilas
N ANGGAPAN / ASUMSI :
1.Menggunakan Alat Berat
2.Damija dibersihkan dari semak 3. Menyiapkan dasar jalan 100m/hari
JUMLAH
ORANG
PEKERJA
P
E
K
E
R
J
A
HARI
KODE
TOTAL
VOL.
(org/hari)
UPAH
(Rp/org/hari)
BIAYA (Rp)
Mandor
1.00
1.00
L.061
1.00
50,000.00
50,000.00
Pekerja
4.00
1.00
L.061
4.00
35,000.00
140,000.00
Operator Terlatih
2.00
1.00
L.061
2.00
75,000.00
150,000.00
PEKERJA (1)
Jumlah Biaya Untuk Pekerja
JUMLAH
MATERIAL
MATERIAL
M
A
T
E
R
I
A
L
Alat Bantu
SATUAN
KODE
TOTAL HARGA
VOL. (Rp/unit)
Set
M170
BIAYA (Rp)
50,000.00
MATERIAL (2)
Jumlah Biaya Untuk Material
JUMLAH
ALAT
PERALATAN
Mesin Gilas 4 Ton
PE
RA
LA
TA
N
PEKERJA
1.00
HARI
KERJA
1.00
KODE
HARGA
JAM KERJA
(Rp/unit)
E080
6.00
MATERIAL
BIAYA (Rp)
184,452.56
1,106,715.34
Peralatan
Kontraktor (2)
PERALATAN (1)
Jumlah Biaya Untuk Peralatan
PERALATAN
TOTAL (Rp...)
VOLUME : 250.00
SATUAN ;
M2
HARGA SATUAN :
5,786.86
PER'
KODE :
K-342
TGL :
an 100m/hari
SUB TOTAL
(Rp)
340,000.00
0
340,000.00
SUB TOTAL
(Rp)
0
0
SUB TOTAL
(Rp)
1,106,715.34
0
1,106,715.34
1,446,715.34
M3
URAIAN
KODE
A.
1.
2.
3.
4.
URAIAN PERALATAN
Jenis Peralatan
Tenaga
Kapasitas
Alat Baru
: a. Umur Ekonomis
b. Jam Kerja Dalam 1 Tahun
c. Harga Alat
B.
1.
2.
3.
b. Asuransi, dll =
C.
35,000,000
i x (1 + i)^A
(1 + i)^A - 1
0.29832
(B-C)xD
W
46,984.70
0.00
46,984.70
0 x B
W
KOEF.
(E+F)
1.
46,200.00
2.
Pelumas
37,812.50
15,313
(12,5 % - 17,5 %) x B
W
21,000.00
Operator
= ( 1 Orang / Jam ) x U1
Pembantu Operator = ( 1 Orang / Jam ) x U2
L
M
10,714.29
6,428.57
137,467.86
= (2.5%-3%) x Pw x Mp
Biaya bengkel
3.
4.
5.
Perawatan dan
perbaikan
(H+I+K+L+M)
D.
184,452.56
E.
1.
LAIN - LAIN
Tingkat Suku Bunga
15.00
2.
3.
4.
5.
6.
7.
U1
U2
Mb
Ms
Mp
10,714.29
6,428.57
5,000.00
7,000.00
25,000.00
SATUAN
EL ROLLER 6-8 T
HP
Ton
Tahun
Jam
Rupiah
Rupiah
-
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
Rupiah
% / Tahun
KET.
E16
Rp./Jam
Rp./Jam
Liter
Liter
Liter
NO.
K O M P O N E N SATUAN
PERKIRAAN
KUANTITAS
HARGA
SATUAN
( Rp. )
A TENAGA
1 Pekerja ( L01 )
2 Mandor ( L03 )
Jam
Jam
0.0333
0.0067
35,000.00
50,000.00
Kg
Liter
0.6468
0.4840
5,000.00
7,000.00
AT
1,165.50
335.00
1,500.50
3,234.00
3,388.00
6,622.00
ANALISBIAYAPEKERJAAN
PENGUPASAN TANAH DAN PEMBERSIHAN SEMAK PADA DAMIJA
( MENGGUNAKAN ALAT )
KABUPATEN KODE
TANAH LAUT 01
URAIAN :
1. Pengupasan dgn menggunakan
alat greder membentuk badan jalan
dan membuang semak dari daerah
milik jalan
ANGGAPAN / ASUMSI :
1.Menggunakan alat berat
2.Lebar Daerah Milik Jalan 12 m
3.Pembersihan damija 200 m perhari
4.Membentuk badan jalan 5. Penggunaan alat bantu
JUMLAH
ORANG
PEKERJA
Mandor
P Operator terlatih
E
K
Buruh / Pekerja
E
R
J
A
HARI
KODE
JUMLAH
ORANG-HARI
UPAH
Rp. / org / hari
1.00
1 L.061
1.00
50,000.00
1.00
1 L.081
1.00
75,000.00
2.00
1 L.101
2.00
35,000.00
MATERIAL
1.50
KODE
UPAH
Rp. / org / har
set M 170
50,000.00
P
E
R Grader
A
L
A
T
A
N
JUMLAH VOLUME
SATUAN
JUMLAH HARI
KERJA
1.00
KODE
E.10
JAM KERJA
HARGA
( Rp. / jam )
5.00 385,927.95
HARGA SAT
AAN
MAK PADA DAMIJA
KODE
K-211
BIAYA
( Rp )
SUB TOTAL
( Rp )
50,000.00
75,000.00
70,000.00
195,000.00
BIAYA
( Rp )
SUB TOTAL
( Rp )
75,000.00
75,000.00
BIAYA
( Rp )
SUB TOTAL
( Rp )
1,929,639.74
T O T A L ( Rp
0.00
916.52 per m2
1,929,639.74
2,199,639.74
URAIAN
KODE
A.
1.
2.
3.
4.
URAIAN PERALATAN
Jenis Peralatan
Tenaga
Kapasitas
Alat Baru
:
a. Umur Ekonomis
b. Jam Kerja Dalam 1 Tahun
c. Harga Alat
B.
1.
2.
3.
i x (1 + i)^A
(1 + i)^A - 1
(B-C)xD
W
0 x B
W
b. Asuransi, dll =
(E+F)
1.
2.
Pelumas
= (2.5%-3%) x Pw x Mp
Biaya bengkel
3.
4.
5.
Perawatan dan
perbaikan
= ( 1 Orang / Jam ) x U1
= ( 1 Orang / Jam ) x U2
L
M
Operator
Pembantu Operator
(H+I+K+L+M)
D.
E.
LAIN - LAIN
Tingkat Suku Bunga
1.
2.
3.
4.
5.
6.
7.
U1
U2
Mb
Ms
Mp
A ALAT
KOEF.
SATUAN
HP
Tahun
Jam
Rupiah
67,600,000
Rupiah
0.29832
KET.
E-13
90,747.59
Rupiah
0.00
Rupiah
90,747.59
Rupiah
113,400.00
Rupiah
92,812.50
Rupiah
29,575
Rupiah
42,250.00
Rupiah
10,714.29
6,428.57
Rupiah
Rupiah
295,180.36
Rupiah
385,927.95
Rupiah
15.00 % / Tahun
10,714.29 Rp./Jam
6,428.57 Rp./Jam
5,000.00
Liter
7,000.00
Liter
25,000.00
Liter
URAIAN
KODE
KOEF.
SATUAN
KETERANGAN
I ASUMSI
1 Menggunakan alat berat ( cara mekanik )
2 Lokasi pekerjaan : sepanjang jalan
3 Jarak rata-rata Base Camp ke lokasi pekerjaan
0.00
Km
Tk
7.00
Jam
Fh
1.10
- Aspal AC - 10 atau AC - 20
As
56
100 bagian
44
80 bagian
6 Komposisi campuran :
D1
1.05
Kg/Liter
D2
0.80
Kg/Liter
PC
1.10
Liter
0.6468
0.4840
Kg
Liter
Liter
II URUTAN KERJA
1 Aspal dan Minyak Flux dicampur dan dipanaskan sehingga
menjadi campuran aspal cair
2 Permukaan yang akan dilapis dibersihkan dari debu dan
kotoran
3 Campuran aspal cair diampar dengan tenaga buruh ke
atas permukaan yang akan dilapis
4 Angkutan Aspal & Minyak Flux menggunakan
Dump Truck
( M10 )
( M11 )
1.b Karosen = K x Pc
2ALAT
2.a ASPHALT SPRAYER
0.00E+00
Kapasitas alat
800.00
Fa
0.75
Ts
2.00
Jam
Q1
300.00
Liter
0.00E+00
0.0033
Jam
V x Fa
=
Kap. Prod./Jam
Ts
Q4
300.00
Liter
Qt
2,100.00
Liter
- Pekerja
10.00
Orang
- Mandor
2.00
Orang
Kebutuhan Tenaga :
t( L01 )
0.0333
Jam
- Mandor = ( Tk x M ) :
t( L03 )
0.0067
Jam
Campuran
DAN ALAT
Lihat Lampiran
TIME SCHEDULE
PEKERJAAN : PEMBANGUNAN GUDANG PUPUK KABUPATEN TANAH LAUT
LOKASI : DESA AMBUNGAN KECAMATAN PELAIHARI, KAB. TANAH LAUT
TAHUN ANGGARAN : 2011
Bulan I
NO
.
URAIAN PEKERJAAN
A.
I.
II
III
IV
V
VI
VII
B.
I.
C.
I.
II.
Bulan II
Bulan III
Bulan IV
Bulan V
Minggu Ke
Bobot
1
10
11
Keterangan
12
13
14
15
16
17
18
19
20
100
0.73% 0.7%
8.11%
19.05%
34.81%
3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2%
20.45%
1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%
0.55%
0.6%
1.41%
0.7%
0.7%
4.27%
2.1%
2.1%
1.7%
100.00% 0.7% 2.7% 2.7% 5.1% 2.4% 5.5% 5.5% 5.5% 7.4% 7.4% 7.4% 5.0% 5.0% 5.2% 6.8% 6.8% 3.6% 3.6% 6.4%
5.1%
0.13%
50
0.1%
10.48%
1%
3%
6%
11%
14%
19%
25%
30%
38%
45%
52%
57%
62%
68%
74%
81%
85%
88%
95% 100%