Rab Rumah Dandenma

BIAYA SEWA ALAT
JUMLAH
No. URAIAN / JENIS PERALATAN SATUAN
HARGA
1 Buldozer 100 - 150 HP JAM 597,000.00

2 Excavator 80 - 100 HP JAM 450,000.00
3 Motor Greader 100 HP JAM 472,000.00
4 Wheel Loader 1,0 - 1,6 M3 JAM 456,000.00
5 Pulvfi Mixer JAM 163,000.00
6 Tandem Roller 6 - 8 Ton JAM 211,000.00
7 Vibratory Roller 5 - 8 Ton JAM 251,000.00
8 Concreate Mixer 0,25 M3 (Molen) JAM 154,000.00
9 Concreate Vibrator JAM 60,000.00
10 Compresor 4000 - 6500 L / M JAM 176,000.00
11 Water Pump 30 M3 JAM 52,000.00
12 Water Tangker 3000 - 4500 L JAM 272,000.00
13 Dump Truck 3 - 4 M3 JAM 228,000.00
14 Three Wheel Roller 8-10 Ton JAM 236,000.00
15 Asphalt Sprayer JAM 112,000.00
16 Pneumatic Tyre Roller 8-15 Ton JAM 370,000.00
17 Asphalt Finisher JAM 243,000.00
18 Asphalt Mixing Plant (AMP) JAM 4,234,000.00
19 Generator Set 125 KVA JAM 420,000.00
20 Stamper JAM 63,000.00
21 Baby Roller JAM 57,361.86
22 Beton Molen JAM 60,000.00
23 Stone walls JAM 230,000.00
24 Alat Bantu JAM 15,625.00
25 Crane JAM 730,000.00
26 Oksigen Kg 4,700.00
27 Plate Compactor JAM 42,000.00
28 Gas Elpiji Kg 18,500.00
A. ANALISA ONGKOS ANGKUT RADIUS
DATA UMUM LOKASI PEKERJAAN
Jarak Angkut Rata-Rata Material Ke Loksi Pekerjaan

Kapasitas Maksimum Dump. Truck 3 - 4 M3
Kecepatan Rata-Rata Muatan
Kecepatan Rata-Rata Kosong
ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3
1 Unit Dump Truck 3 - 4 M3 Rp.
WAKTU YANG DIPERLUKAN
Waktu muat
Waktu bongkar
Perjalanan PP 2x - Km x 60 Menit
45.00 Km / Jam
Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 0.25 x

Ongkos Angkut Untuk 1 Ret
ANALISA BONGKAR MUAT RADIUS
1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

Untuk 1 Ret Kapasitas Maks 6 Ton ==== 80 Zak @ 50 Kg
2 Solar, Bensin, Minyak Tanah, Pelumas dll @ 200 Ltr ( BJ. 0.83 T/M3 )
Untuk 1 Ret Kapasitas Maks 6 Ton ==== 15 Drum
3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

4 Baja Tulangan
Untuk 1 Ret Kapasitas Maks 6 Ton
5 Pasir Pasang / Beton ( BJ. 1.6 T/M3 )
Untuk 1 Ret Kapasitas Maks 6 Ton ==== 2.5 M3
6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

7 Batu tela BJ. 1.55 T/M3 )

Untuk 1 Ret Kapasitas Maks 6 Ton ==== 500 buah

9 Triplek
10 Kayu
Untuk 1 Ret Kapasitas Maks 6 Ton ==== 2,5 m3
11 Seng
Untuk 1 Ret Kapasitas Maks 6 Ton ==== 200 Bh
12 Keramik
Untuk 1 Ret Kapasitas Maks 6 Ton ==== 200 Karton
13 Fiber Glass
B. ANALISA ONGKOS ANGKUT RADIUS


Waktu muat
Waktu bongkar
Perjalanan PP 2x 10.00 Km x 60 Menit
45.00 Km / Jam

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )


4 Baja Tulangan




9 Triplek
10 Kayu
11 Seng
12 Keramik
13 Fiber Glass
C. ANALISA ONGKOS ANGKUT RADIUS

Waktu muat
Waktu bongkar
45.00 Km / Jam

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )


4 Baja Tulangan




9 Triplek
10 Kayu
11 Seng
12 Keramik
13 Fiber Glass
D. ANALISA ONGKOS ANGKUT RADIUS

Waktu muat
Waktu bongkar
45.00 Km / Jam

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )


4 Baja Tulangan



9 Triplek
10 Kayu
11 Seng
12 Keramik
13 Fiber Glass
E ANALISA ONGKOS ANGKUT RADIUS

Waktu muat
Waktu bongkar
45.00 Km / Jam

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )


4 Baja Tulangan




9 Triplek
10 Kayu
11 Seng
12 Keramik
13 Fiber Glass
RADIUS 0 KM
NO
1
= - Km
= 6.00 Ton 2
= 45.00 Km / Jam
= 60.00 Km / Jam 3
228,000.00 / 1 Jam = 228,000.00 / Jam 5
= 10.00 Menit 7
= 5.00 Menit
Km x 60 Menit = - Menit 8
Km / Jam
Jumlah = 15.00 Menit 9
228,000.00 = 57,000.00 10
19,000.00
11
RADIUS 0 Km
12
1 Kg = Rp. 14.25
1 Zak = Rp. 712.50 13
1 Drum = Rp. 3,800.00

1 Ltr = Rp. 19.00
1 Drum = Rp. 3,166.67

1 Ltr = Rp. 20.43
1 Ton = Rp. 14,250.00

1 Kg = Rp. 14.25
1 Ret = Rp. 57,000.00
1 M3 = Rp. 22,800.00
1 Ret = Rp. 57,000.00

1 M3 = Rp. 22,093.02
1 Ret = Rp. 57,000.00

1 Buah = Rp. 114.00
1 Ret = Rp. 57,000.00

1 Buah = Rp. 57.00
1 Ret = Rp. 57,000.00

1 Buah = Rp. 285.00
1 Ret = Rp. 57,000.00

1 m3 = Rp. 22,800.00
1 Ret = Rp. 57,000.00

1 Buah = Rp. 285.00
1 Ret = Rp. 57,000.00

1 Buah = Rp. 285.00
1 Ret = Rp. 57,000.00

1 Buah = Rp. 9,500.00
RADIUS 10 KM
= 10 Km
= 6.00 Ton
= 45.00 Km / Jam
= 60.00 Km / Jam
228,000.00 / 1 Jam = 228,000.00 / Jam

= 10.00 Menit
= 5.00 Menit
Km x 60 Menit = 26.67 Menit
Km / Jam
Jumlah = 41.67 Menit
228,000.00 = 158,333.33
52,777.78
RADIUS 10 Km
1 Kg = Rp. 39.58
1 Zak = Rp. 1,979.17
1 Drum = Rp. 10,555.56

1 Ltr = Rp. 52.78
1 Drum = Rp. 8,796.30

1 Ltr = Rp. 56.75
1 Ton = Rp. 39,583.33

1 Kg = Rp. 39.58
1 Ret = Rp. 158,333.33

1 M3 = Rp. 63,333.33
1 Ret = Rp. 158,333.33

1 M3 = Rp. 61,369.51
1 Ret = Rp. 158,333.33

1 Buah = Rp. 316.67
1 Ret = Rp. 158,333.33

1 Buah = Rp. 158.33
1 Ret = Rp. 158,333.33

1 Buah = Rp. 791.67
1 Ret = Rp. 158,333.33
1 m3 = Rp. 63,333.33
1 Ret = Rp. 158,333.33

1 Buah = Rp. 791.67
1 Ret = Rp. 158,333.33

1 Buah = Rp. 791.67
1 Ret = Rp. 158,333.33

1 Buah = Rp. 26,388.89
RADIUS 15 KM
= 15 Km
= 6.00 Ton
= 45.00 Km / Jam
= 60.00 Km / Jam
228,000.00 / 1 Jam = 228,000.00 / Jam
= 10.00 Menit
= 5.00 Menit
Km / Jam
228,000.00 = 209,000.00
69,666.67
RADIUS 15 Km
1 Kg = Rp. 52.25
1 Zak = Rp. 2,612.50
1 Drum = Rp. 13,933.33

1 Ltr = Rp. 69.67
1 Drum = Rp. 11,611.11

1 Ltr = Rp. 74.91
1 Ton = Rp. 52,250.00

1 Kg = Rp. 52.25
1 Ret = Rp. 209,000.00

1 M3 = Rp. 83,600.00
1 Ret = Rp. 209,000.00

1 M3 = Rp. 81,007.75
1 Ret = Rp. 209,000.00

1 Buah = Rp. 418.00
1 Ret = Rp. 209,000.00

1 Buah = Rp. 209.00
1 Ret = Rp. 209,000.00

1 Buah = Rp. 1,045.00
1 Ret = Rp. 209,000.00

1 m3 = Rp. 83,600.00
1 Ret = Rp. 209,000.00

1 Buah = Rp. 1,045.00
1 Ret = Rp. 209,000.00

1 Buah = Rp. 1,045.00
1 Ret = Rp. 209,000.00

1 Buah = Rp. 34,833.33
RADIUS 20 KM
= 20 Km
= 6.00 Ton
= 45.00 Km / Jam
= 60.00 Km / Jam
228,000.00 / 1 Jam = 228,000.00 / Jam
= 10.00 Menit
= 5.00 Menit
Km / Jam
228,000.00 = 259,666.67
86,555.56
RADIUS 20 Km
1 Kg = Rp. 64.92
1 Zak = Rp. 3,245.83
1 Drum = Rp. 17,311.11

1 Ltr = Rp. 86.56
1 Drum = Rp. 14,425.93

1 Ltr = Rp. 93.07
1 Ton = Rp. 64,916.67

1 Kg = Rp. 64.92
1 Ret = Rp. 259,666.67

1 M3 = Rp. 103,866.67
1 Ret = Rp. 259,666.67

1 M3 = Rp. 100,645.99
1 Ret = Rp. 259,666.67
1 Buah = Rp. 519.33
1 Ret = Rp. 259,666.67

1 Buah = Rp. 259.67
1 Ret = Rp. 259,666.67

1 Buah = Rp. 1,298.33
1 Ret = Rp. 259,666.67

1 m3 = Rp. 103,866.67
1 Ret = Rp. 259,666.67

1 Buah = Rp. 1,298.33
1 Ret = Rp. 259,666.67

1 Buah = Rp. 1,298.33
1 Ret = Rp. 259,666.67

1 Buah = Rp. 43,277.78
RADIUS 25 KM
= 25 Km
= 6.00 Ton
= 45.00 Km / Jam
= 60.00 Km / Jam
228,000.00 / 1 Jam = 228,000.00 / Jam
= 10.00 Menit
= 5.00 Menit
Km / Jam
228,000.00 = 310,333.33
103,444.44
RADIUS 25 Km
1 Kg = Rp. 77.58
1 Zak = Rp. 3,879.17
1 Drum = Rp. 20,688.89

1 Ltr = Rp. 103.44
1 Drum = Rp. 17,240.74

1 Ltr = Rp. 111.23
1 Ton = Rp. 77,583.33

1 Kg = Rp. 77.58
1 Ret = Rp. 310,333.33

1 M3 = Rp. 124,133.33
1 Ret = Rp. 310,333.33

1 M3 = Rp. 120,284.24
1 Ret = Rp. 310,333.33

1 Buah = Rp. 620.67
1 Ret = Rp. 310,333.33

1 Buah = Rp. 310.33
1 Ret = Rp. 310,333.33

1 Buah = Rp. 1,551.67
1 Ret = Rp. 310,333.33

1 m3 = Rp. 124,133.33
1 Ret = Rp. 310,333.33

1 Buah = Rp. 1,551.67
1 Ret = Rp. 310,333.33

1 Buah = Rp. 1,551.67
1 Ret = Rp. 310,333.33

1 Buah = Rp. 51,722.22
REKAPITULASI ONGKOS ANGKUT PER JAR
MATERIAL
Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

Solar, Bensin, Minyak Tanah, Pelumas dll @ 200 Ltr ( BJ. 0.83 T/M3 )
Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)
Baja Tulangan
Pasir Pasang / Beton ( BJ. 1.6 T/M3 )
Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )
Batu tela BJ. 1.55 T/M3 )
Batu tela BJ. 1.55 T/M3 )
Triplek
Kayu
Seng
Keramik
Fiber Glass
S ANGKUT PER JARAK SASARAN
JARAK
SAT
0 10 15 20 25
1 Kg 14.25 39.58 52.25 64.92 77.58
1 Zak 712.50 1,979.17 2,612.50 3,245.83 3,879.17
1 Drum 3,800.00 10,555.56 13,933.33 17,311.11 20,688.89
1 Ltr 19.00 52.78 69.67 86.56 103.44
1 Drum 3,166.67 8,796.30 11,611.11 14,425.93 17,240.74
1 Ltr 20.43 56.75 74.91 93.07 111.23
1 Ton 14,250.00 39,583.33 52,250.00 64,916.67 77,583.33
1 Kg 14.25 39.58 52.25 64.92 77.58
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 M3 22,800.00 63,333.33 83,600.00 103,866.67 124,133.33
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 M3 22,093.02 61,369.51 81,007.75 100,645.99 120,284.24
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 114.00 316.67 418.00 519.33 620.67
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 57.00 158.33 209.00 259.67 310.33
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 285.00 791.67 1,045.00 1,298.33 1,551.67
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 m3 22,800.00 63,333.33 83,600.00 103,866.67 124,133.33
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 285.00 791.67 1,045.00 1,298.33 1,551.67
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 285.00 791.67 1,045.00 1,298.33 1,551.67
1 Ret 57,000.00 158,333.33 209,000.00 259,666.67 310,333.33
1 Buah 9,500.00 26,388.89 34,833.33 43,277.78 51,722.22
DAFTAR HARGA BAHAN
Lokasi : Jayapura
Distrik :
Jarak Dari Quarry : 0 Km
Satuan : Kota
SURVEY ZIDAM PU 2015

HARGA DI QUANRY JARAK ANGKUT ONGKOS SDH TRMS HARGA TOKO
No. MATERIAL SATUAN JUMLAH YANG DI PAKE
(SUMBER) RATA-RATA ANGKUT ONGKOS TA. 2015
1 BAHAN SEMEN
Semen Zak 85,000.00 0 Km 712.50 85,712.50 85,712.50 113,000.00 89,000.00
Semen warna kg 15,000.00 0 Km 14.25 15,014.25 15,014.25 17,000.00 15,000.00
2 BAHAN LAIN-LAIN
Tanah Urug M3 185,000.00 0 Km 22,800.00 207,800.00 207,800.00 86,000.00 80,000.00
Tanah Selmat ( Sirtu Kotor) M3 180,000.00 0 Km 22,800.00 202,800.00 202,800.00 86,000.00 80,000.00
Sirtu M3 200,000.00 0 Km 22,800.00 222,800.00 222,800.00 86,000.00 100,000.00
Pasir Urug M3 240,000.00 0 Km 22,800.00 262,800.00 262,800.00 107,000.00 200,000.00
Pasir Pasang lokal M3 275,000.00 0 Km 22,800.00 297,800.00 297,800.00 107,000.00 240,000.00
Batu kali M3 266,666.67 0 Km 22,800.00 289,466.67 289,466.67 124,000.00 220,000.00
Batu belah M3 0.00 0 Km 22,800.00 22,800.00 22,800.00 300,000.00 300,000.00
Batu gunung M3 0.00 0 Km 22,800.00 22,800.00 22,800.00 159,000.00 300,000.00
Batu Karang M3 266,666.67 0 Km 22,800.00 289,466.67 289,466.67 108,000.00 200,000.00
Kerikil import , M3 353,333.33 0 Km 22,093.02 375,426.36 375,426.36 450,000.00 350,000.00
Batu Pecah 1/2 M3 466,666.67 0 Km 22,093.02 488,759.69 488,759.69 700,000.00 375,000.00
Batu Pecah 2/3 M3 466,666.67 0 Km 22,093.02 488,759.69 488,759.69 350,000.00 350,000.00
Batu Pecah 3/5 M3 466,666.67 0 Km 22,093.02 488,759.69 488,759.69 405,000.00 350,000.00
Batu Pecah 5/7 M3 466,666.67 0 Km 22,093.02 488,759.69 488,759.69 467,000.00 350,000.00
Filler M3 0.00 0 Km 22,093.02 - 0.00 140,000.00 140,000.00
Abu Batu M3 0.00 0 Km 22,093.02 22,093.02 22,093.02 608,000.00 140,000.00
Batu tela Bh 3,000.00 0 Km 57.00 3,057.00 3,057.00 3,500.00 3,200.00
Batu Bata Bh 1,500.00 0 Km 57.00 1,557.00 1,557.00 - -
Paving Blok Bh 1,000.00 0 Km 57.00 1,057.00 1,057.00 3,000.00 3,000.00
Kanstin Bh 22,666.67 0 Km 57.00 22,723.67 22,723.67 - -
Rooster Bh 22,666.67 0 Km 57.00 22,723.67 22,723.67 10,000.00 10,000.00
Ready Mixed M3 666,666.67 0 Km 57.00 666,723.67 666,723.67 10,000.00 10,000.00
Sewa Pompa dan converyor beton Hari 833,333.33 0 Km 57.00 833,390.33 833,390.33 10,000.00 10,000.00
3 BAHAN KAYU
Tripeks 3 mm lbr 57,000.00 0 Km 285.00 57,285.00 57,285.00 55,000.00 60,000.00
Tripleks 4 mm lbr 48,000.00 0 Km 285.00 48,285.00 48,285.00 107,000.00 84,000.00
Tripeks 9 mm lbr 145,000.00 0 Km 285.00 145,285.00 145,285.00 165,000.00 165,000.00
Gypsum lbr 84,333.33 0 Km 285.00 84,618.33 84,618.33 104,000.00 85,000.00
Lis Gypsum @ 4 m Btg 39,333.33 0 Km 285.00 39,618.33 39,618.33 38,000.00 60,000.00
GRC 4 mm / Calciboard 4 mm Lbr 71,666.67 0 Km 285.00 71,951.67 71,951.67 75,000.00 75,000.00
Teakwood 122x244 cm 3 mm lbr 85,333.33 0 Km 285.00 85,618.33 85,618.33 118,000.00 98,000.00
Formika 122x244 cm lbr 171,000.00 0 Km 285.00 171,285.00 171,285.00 179,000.00 190,000.00
Kayu Balok Kls I m3 5,083,333.33 0 Km 22,800.00 5,106,133.33 5,106,133.33 5,300,000.00 4,700,000.00
Kayu Balok Kls II m3 2,500,000.00 0 Km 22,800.00 2,522,800.00 2,522,800.00 2,600,000.00 2,300,000.00
Kayu Balok Kls III m3 1,933,333.33 0 Km 22,800.00 1,956,133.33 1,956,133.33 2,000,000.00 1,800,000.00
Kayu Papan Kls I m3 5,250,000.00 0 Km 22,800.00 5,272,800.00 5,272,800.00 5,300,000.00 4,700,000.00
Kayu Papan Kls II m3 2,500,000.00 0 Km 22,800.00 2,522,800.00 2,522,800.00 2,600,000.00 2,300,000.00
Kayu Papan Kls III m3 1,933,333.33 0 Km 22,800.00 1,956,133.33 1,956,133.33 2,000,000.00 1,800,000.00
Kayu Buah m3 333,333.33 0 Km 22,800.00 356,133.33 356,133.33 - -
Kayu List 1/4 Btg 18,333.33 0 Km 18,333.33 18,333.33 14,000.00 14,000.00
Kayu bakar m3 200,000.00 0 Km 22,800.00 222,800.00 222,800.00 1,000,000.00 1,000,000.00
4 BAHAN PAKU/BAUT
Paku triplek kg 21,000.00 0 Km 14.25 21,014.25 21,014.25 28,000.00 22,000.00
Paku Beton kg 36,333.33 0 Km 14.25 36,347.58 36,347.58 25,000.00 20,000.00
Paku 5-10 cm kg 17,666.67 0 Km 14.25 17,680.92 17,680.92 21,000.00 15,000.00
Paku seng gelombang kg 36,000.00 0 Km 14.25 36,014.25 36,014.25 29,000.00 24,000.00
Paku Genteng Metal Kg 36,666.67 0 Km 14.25 36,680.92 36,680.92 25,000.00 24,000.00
Paku Atap Bitumen Bh 8,333.33 0 Km 14.25 8,347.58 8,347.58 800.00 800.00
Paku tembok/beton 7cm kg 29,000.00 0 Km 14.25 29,014.25 29,014.25 25,000.00 25,000.00
Paku Galvanis kg 0.00 0 Km 14.25 14.25 14.25 35,000.00 -
Paku sekrup gypsum dus 64,000.00 0 Km 14.25 64,014.25 64,014.25 13,000.00 75,000.00
Baut + mur ø 15=3/8''-6'' bh 1,766.67 0 Km 14.25 1,780.92 1,780.92 7,000.00 3,500.00
Baut + mur ø 17,5=3/8''-7'' bh 2,000.00 0 Km 14.25 2,014.25 2,014.25 1,900.00 4,000.00
Baut + mur ø 20=3/8''-8'' bh 2,100.00 0 Km 14.25 2,114.25 2,114.25 22,000.00 4,500.00
5 BAHAN KAWAT BAJA

Kawat bronjong 4mm/3mm kg 12,333.33 0 Km 14.25 12,347.58 12,347.58 22,000.00 -
Kawat ikat kg 23,333.33 0 Km 14.25 23,347.58 23,347.58 25,000.00 24,000.00
Kawat duri m' 1,706.67 0 Km 1,706.67 1,706.67 2,466.67 2,333.33
Kawat ram m' 45,166.67 0 Km 45,166.67 45,166.67 20,000.00 25,000.00
Kawat harmonika m' 36,333.33 0 Km 36,333.33 36,333.33 85,000.00 45,000.00
Kawat nyamuk kain m' 9,000.00 0 Km 9,000.00 9,000.00 10,000.00 10,000.00
Kawat nyamuk besi/almunium m' 22,666.67 0 Km 22,666.67 22,666.67 20,000.00 20,000.00
Kawat ayakan m' 15,666.67 0 Km 15,666.67 15,666.67 20,000.00 30,000.00
Kawat jaring galvanis m' 0.00 0 Km - 0.00 -
Kawat las dos 107,333.33 0 Km 107,333.33 107,333.33 132,000.00 115,000.00
6 BAHAN BESI BETON/BAJA

Besi siku 30.30.3 p = 6 m btg 40,666.67 0 Km 14.25 40,680.92 40,680.92 95,000.00 65,000.00
Besi siku 40.40.5 p = 6 m btg 0.00 0 Km 14.25 14.25 14.25 140,000.00 -
Besi siku 60.60.6 p = 6 m btg 246,666.67 0 Km 14.25 246,680.92 246,680.92 320,000.00 -
Holow 4x4 P: 4 M btg 40,000.00 0 Km 14.25 40,014.25 40,014.25 153,000.00 100,000.00
Holow 2x4 P: 4M btg 32,666.67 0 Km 14.25 32,680.92 32,680.92 - 78,000.00
Besi strip 20.2 btg 27,666.67 0 Km 14.25 27,680.92 27,680.92 29,500.00 29,500.00
Besi Beton Dia 8 mm SNI Kg 12,567.05 0 Km 14.25 12,581.30 12,581.30 20,000.00 12,068.97
Besi Beton Tulangan Terpakai Kg 12,834.19 0 Km 14.25 12,848.44 12,848.44 20,000.00 11,663.96
Besi Beton Tulangan Terpakai Kg 4,264.27 0 Km 14.25 4,278.52 4,278.52
Besi Baja WF Kg 0 Km 14.25 14.25 14.25 20,000.00 11,258.96
Baja ringan CG550 - 0,75 - 0,75 btg 86,000.00 0 Km 14.25 86,014.25 86,014.25 100,000.00
Renk baja ringan btg 37,333.33 0 Km 14.25 37,347.58 37,347.58 40,000.00
Dinabolt pcs 3,733.33 0 Km 14.25 3,747.58 3,747.58 10,000.00
Sekrup pcs 1,050.00 0 Km 14.25 1,064.25 1,064.25 1,000.00
7 BAHAN FINISHING 31,250.00

Cat tembok (Jotun) kg 25,000.00 0 Km 19.00 25,019.00 25,019.00 10,800.00 12,500.00
Cat plafond (Jotun) kg 18,055.56 0 Km 19.00 18,074.56 18,074.56 10,800.00 12,500.00
Cat kayu kg 55,166.67 0 Km 19.00 55,185.67 55,185.67 64,000.00 50,000.00
Cat besi kg 55,166.67 0 Km 19.00 55,185.67 55,185.67 80,000.00 50,000.00
Cat atap/hardek @5 merk inatek kg 27,250.00 0 Km 19.00 27,269.00 27,269.00 29,400.00 27,500.00
Plamur tembok @20 kg 16,366.67 0 Km 19.00 16,385.67 16,385.67 12,800.00 8,000.00
Plamur kayu @1 kg 15,166.67 0 Km 19.00 15,185.67 15,185.67 28,000.00 11,000.00
Dempul besi kg 29,000.00 0 Km 19.00 29,019.00 29,019.00 6,000.00 31,250.00
Dempul kayu kg 18,833.33 0 Km 19.00 18,852.33 18,852.33 34,000.00 25,000.00
Residu/Ter kg 17,000.00 0 Km 19.00 17,019.00 17,019.00 13,600.00 8,400.00
Meni besi kg 23,166.67 0 Km 19.00 23,185.67 23,185.67 51,000.00 25,000.00
Meni kayu kg 24,333.33 0 Km 19.00 24,352.33 24,352.33 34,000.00 25,000.00
Pelitur/ teak oil ltr 58,000.00 0 Km 19.00 58,019.00 58,019.00 76,000.00 56,000.00
Vernis ltr 50,666.67 0 Km 19.00 50,685.67 50,685.67 73,000.00 59,000.00
Tiner ltr 27,000.00 0 Km 19.00 27,019.00 27,019.00 39,000.00 23,000.00
Amplas kayu lbr 2,700.00 0 Km 2,700.00 2,700.00 5,000.00 3,000.00
Amplas besi lbr 3,333.33 0 Km 3,333.33 3,333.33 5,000.00 3,000.00
Lem kayu fox klg 28,000.00 0 Km 28,000.00 28,000.00 35,000.00 18,000.00
Lem aibon klg 36,500.00 0 Km 36,500.00 36,500.00 47,000.00 39,000.00
Kuas tangan Bh 15,333.33 0 Km 15,333.33 15,333.33 19,000.00 9,000.00
Kuas rol Bh 33,333.33 0 Km 33,333.33 33,333.33 32,000.00 25,000.00
Wall paper m' 131,666.67 0 Km 131,666.67 131,666.67 - -
Lem Wall Paper kg 66,666.67 0 Km 66,666.67 66,666.67 - -
Waterproofing Kg 40,333.33 0 Km 40,333.33 40,333.33 55,000.00 55,000.00
8 BAHAN LANTAI DAN DINDING

Ubin Keramik motif 40x40 cm m² 110,000.00 0 Km 285.00 110,285.00 110,285.00 72,000.00 72,000.00
Ubin Keramik motif 30 x 30 cm m² 0.00 0 Km 285.00 285.00 285.00 153,000.00 -
Ubin Keramik 30 x 30 cm putih polos m² 63,333.33 0 Km 285.00 63,618.33 63,618.33 70,000.00 70,000.00
Ubin Keramik 40 x 40 cm putih polos m² 50,000.00 0 Km 285.00 50,285.00 50,285.00 70,000.00 70,000.00
Keramik 10x20 cm m² 0.00 0 Km 285.00 285.00 285.00 19,000.00 -
Keramik 20x20 cm m² 66,333.33 0 Km 285.00 66,618.33 66,618.33 90,000.00 67,000.00
Keramik 20x25 cm m² 72,666.67 0 Km 285.00 72,951.67 72,951.67 90,000.00 67,000.00
Kuku keramik ulir/polos m² 1,166.67 0 Km 285.00 1,451.67 1,451.67 - -
Plint keramik 10x30 cm Bh 4,000.00 0 Km 4,000.00 4,000.00 - -
Plint keramik 10x40 cm Bh 6,666.67 0 Km 6,666.67 6,666.67 - -
Batu alam m² 0.00 0 Km 285.00 285.00 285.00 375,000.00 375,000.00
Keramik 20x20 cm (water membran) m² 50,000.00 0 Km 285.00 50,285.00 50,285.00 90,000.00 67,000.00
Keramik 20x25 cm (water membran) m² 50,000.00 0 Km 285.00 50,285.00 50,285.00 90,000.00 67,000.00
Keramik Granito 60 x 60 cm putih polos m² 140,000.00 0 Km 285.00 140,285.00 140,285.00
9 BAHAN ATAP
A.Atap seng
Seng gelombang Bjls 30 lbr 70,000.00 0 Km 285.00 70,285.00 70,285.00 80,000.00 60,000.00
Seng gelombang Bjls 20 lbr 34,166.67 0 Km 285.00 34,451.67 34,451.67 56,000.00 49,500.00
Seng palt Bjls 30 lbr 45 cm m' 21,500.00 0 Km 21,500.00 21,500.00 25,000.00 25,000.00
Seng plat Bjls 30 lbr 40 cm m' 21,500.00 0 Km 21,500.00 21,500.00 18,000.00 18,000.00
Seng plat Bjls 30 lbr 30 cm m' 0.00 0 Km - 0.00 - -
Seng plat Bjls 20 lbr 45 cm m' 16,000.00 0 Km 16,000.00 16,000.00 17,000.00 17,000.00
Seng plat Bjls 20 lbr 40 cm m' 16,000.00 0 Km 16,000.00 16,000.00 - -
Seng plat Bjls 20 lbr 30 cm m' 0.00 0 Km - 0.00 -
Seng plat Bjls 30 pelapis pintu KM lbr 66,000.00 0 Km 285.00 66,285.00 66,285.00 83,000.00 60,000.00
Seng plat Bjls 20 pelapis pintu KM lbr 50,500.00 0 Km 285.00 50,785.00 50,785.00 62,000.00 50,000.00
B.Atap Metal Roof

Atap Spandek Bjls 0,30 lbr 63,333.33 0 Km 285.00 63,618.33 63,618.33 62,500.00 62,500.00
Nok Atap Spandek Bjls 0,30 m' 31,333.33 0 Km 31,333.33 31,333.33 36,000.00 36,000.00
Atap metal roof Bjls 0,30 lbr 52,333.33 0 Km 285.00 52,618.33 52,618.33 59,000.00 38,500.00
Nok Metal Roof Bjls 0,30 bh 33,666.67 0 Km 33,666.67 33,666.67 43,000.00 35,000.00
Nok Atap Bitumen bh 0.00 0 Km - 0.00 - -
Karpet Atap bubungan M' 12,000.00 0 Km 12,000.00 12,000.00 10,000.00 10,000.00
Karpet Atap m2 8,500.00 0 Km 8,500.00 8,500.00 - -
10 BAHAN KACA
Kaca bening 3 mm m² 46,000.00 0 Km 46,000.00 46,000.00 - -
Kaca rayband 3 mm m² 0.00 0 Km - 0.00 - -
Kaca bening 5 mm m² 200,000.00 0 Km 200,000.00 200,000.00 358,000.00 265,000.00
Kaca rayband 5 mm m² 220,000.00 0 Km 220,000.00 220,000.00 354,000.00 275,000.00
Kaca lover 6 klip polos + teralis set 147,600.00 0 Km 147,600.00 147,600.00 203,000.00 141,000.00
Kaca lover 6 klip rayband + teralis set 153,266.67 0 Km 153,266.67 153,266.67 - 147,000.00
Kaca lover 7 klip polos + teralis Ukr. 14 cm x 70 cm set 165,266.67 0 Km 165,266.67 165,266.67 244,000.00 164,500.00
Kaca lover 7 klip polos + teralis Ukr. 14 cm x 40 cm set 165,266.67 0 Km 165,266.67 165,266.67 244,000.00 164,500.00
Kaca lover 7 klip rayband + teralis set 171,100.00 0 Km 171,100.00 171,100.00 - 171,500.00
Kaca lover 8 klip polos + teralis set 188,266.67 0 Km 188,266.67 188,266.67 268,000.00 188,000.00
Kaca lover 8 klip rayband + teralis set 195,433.33 0 Km 195,433.33 195,433.33 196,000.00 196,000.00
Kaca cermin m² 67,333.33 0 Km 67,333.33 67,333.33 113,000.00 68,000.00
11 BAHAN PENGUNCI/PENGGANTUNG
Kunci 2 slaag kuda terbang Biasa Bh 136,000.00 0 Km 136,000.00 136,000.00 160,000.00 75,000.00
Kunci 2 slaag kuda terbang Kamar mandi Bh 75,333.33 0 Km 75,333.33 75,333.33 55,000.00 55,000.00
Engsel H pintu ( 110 x 55 ) Bh 14,666.67 0 Km 14,666.67 14,666.67 36,000.00 12,000.00
Engsel H jendela ( 80 x 50 ) Bh 11,000.00 0 Km 11,000.00 11,000.00 31,000.00 10,000.00
Kait angin biasa Bh 10,500.00 0 Km 10,500.00 10,500.00 24,000.00 7,000.00
Grendel Bh 11,333.33 0 Km 11,333.33 11,333.33 24,000.00 18,000.00
Kunci Sloot Bh 12,666.67 0 Km 12,666.67 12,666.67 25,000.00 27,500.00
Kunci gembok sedang ( 40" ) Bh 31,166.67 0 Km 31,166.67 31,166.67 40,000.00 40,000.00
Tarikan jendela Bh 9,333.33 0 Km 9,333.33 9,333.33 24,000.00 5,000.00
Rolling door Bh 0.00 0 Km - 0.00 24,000.00 5,000.00
12 BAHAN SANITAIR
Kloset duduk Tidak lengkap Bh 586,666.67 0 Km 586,666.67 586,666.67 525,000.00 525,000.00
Kloset duduk lengkap Bh 2,131,666.67 0 Km 2,131,666.67 2,131,666.67 3,000,000.00 2,150,000.00
Kloset jongkok Bh 210,000.00 0 Km 210,000.00 210,000.00 196,000.00 180,000.00
Urinoir Bh 965,000.00 0 Km 965,000.00 965,000.00 2,600,000.00 -
Wastafel besar Bh 603,333.33 0 Km 603,333.33 603,333.33 605,000.00 1,250,000.00
Kran air gips Bh 41,166.67 0 Km 41,166.67 41,166.67 44,000.00 25,000.00
Pompa air Sanyo kecil no automated Bh 638,333.33 0 Km 638,333.33 638,333.33 495,000.00 495,000.00
Pompa air Sanyo besar automated Bh 938,333.33 0 Km 938,333.33 938,333.33 895,000.00 895,000.00
Fiber glass 2.200 ltr Bh 4,750,000.00 0 Km 9,500.00 4,759,500.00 4,759,500.00 2,600,000.00 4,300,000.00
Fiber glass 1.100 ltr Bh 2,120,000.00 0 Km 9,500.00 2,129,500.00 2,129,500.00 2,100,000.00 2,100,000.00
Fiber glass 550 ltr Bh 1,495,000.00 0 Km 9,500.00 1,504,500.00 1,504,500.00 2,100,000.00 2,100,000.00
Dop bak plastik Bh 9,166.67 0 Km 9,166.67 9,166.67 10,000.00 10,000.00
Dop bak stainles Bh 11,333.33 0 Km 11,333.33 11,333.33 15,000.00 15,000.00
Bak cuci piring stainles steel Bh 356,666.67 0 Km 356,666.67 356,666.67 275,000.00 275,000.00
Bak cuci piring porselen Bh 0.00 0 Km - 0.00 - -
Water drain Bh 20,333.33 0 Km 20,333.33 20,333.33 - -
Jasa Pembuatan Sumur Bor Ttk 1,500,000.00 0 Km 1,500,000.00 1,500,000.00 1,900,000.00 1,900,000.00
Floor drain Bh 64,000.00 0 Km 64,000.00 64,000.00 32,000.00 35,000.00
Duiker dia 60 pjg 50 cm Bh 620,000.00 0 Km 620,000.00 620,000.00 - -
Duiker dia 40 pjg 90 cm Bh 430,000.00 0 Km 430,000.00 430,000.00 - -
Duiker dia 100 Pjg 50 cm Bh 755,000.00 0 Km 755,000.00 755,000.00 - -
Bak Fiber glass Bh 416,666.67 0 Km 9,500.00 426,166.67 426,166.67 2,100,000.00 2,100,000.00
Bathcup Bh 3,500,000.00 0 Km 9,500.00 3,509,500.00 3,509,500.00 2,100,000.00 2,100,000.00
Shower Lengkap Bh 750,000.00 0 Km 9,500.00 759,500.00 759,500.00
13 BAHAN PIPA BANGUNAN

Pipa PVC dia ½ " ( panjang 4 m ) AW btg 23,666.67 0 Km 23,666.67 23,666.67 30,000.00 25,000.00
Pipa PVC dia ¾ " ( panjang 4 m ) btg 31,000.00 0 Km 31,000.00 31,000.00 39,000.00 31,000.00
Pipa PVC dia 5/8 " ( panjang 4 m ) btg 11,833.33 0 Km 11,833.33 11,833.33 9,000.00 9,000.00
Pipa PVC dia 1 " ( panjang 4 m ) btg 41,333.33 0 Km 41,333.33 41,333.33 54,000.00 41,000.00
Pipa PVC dia 1 1/2 " ( panjang 4 m ) btg 66,333.33 0 Km 66,333.33 66,333.33 72,500.00 72,000.00
Pipa PVC dia 2 1/2 " ( panjang 4 m ) btg 131,666.67 0 Km 131,666.67 131,666.67 146,000.00 146,000.00
Pipa PVC dia 6 " ( panjang 4 m ) btg 395,000.00 0 Km 395,000.00 395,000.00 - -
Pipa PVC dia 8 " ( panjang 4 m ) btg 0.00 0 Km - 0.00 -
Pipa GIV dia ½ " ( panjang 6 m ) Medium B btg 83,000.00 0 Km 83,000.00 83,000.00 118,000.00 75,000.00
Pipa GIV dia ¾ " ( panjang 6 m ) Medium B btg 122,666.67 0 Km 122,666.67 122,666.67 124,000.00 105,000.00
Pipa GIV dia 1 " ( panjang 6 m ) Medium B btg 177,333.33 0 Km 177,333.33 177,333.33 166,000.00 135,000.00
Pipa GIV dia 1,5 "(panjang 6 m ) Medium B btg 243,333.33 0 Km 243,333.33 243,333.33 300,000.00 245,000.00
Pipa GIV dia 2,5 " ( panjang 6 m ) Medium B btg 290,000.00 0 Km 290,000.00 290,000.00 384,000.00 305,000.00
Pipa GIV dia 4 " ( panjang 6 m ) Medium B btg 409,000.00 0 Km 409,000.00 409,000.00 761,000.00 -
Pipa T Galvanis dia 1 " Bh 15,500.00 0 Km 15,500.00 15,500.00 - -
Pipa talang PVC ½ lingkaran dia 8 " m 28,000.00 0 Km 28,000.00 28,000.00 16,250.00 16,250.00
Talang karet lebar 60 cm m 12,000.00 0 Km 12,000.00 12,000.00 10,000.00 10,000.00
Sambungan Pipa Bh 6,000.00 0 Km 6,000.00 6,000.00 7,000.00 5,000.00
Pipa HDPE 6" Wavin m' 79,166.67 0 Km 79,166.67 79,166.67 7,000.00 5,000.00
Pipa HDPE 1 " Wavin PN 10 m' 22,166.67 0 Km 22,166.67 22,166.67 ### 80,000.00 80,000.00
14 BAHAN LISTRIK
Kabel NYA 1 x 1.5 m' 4,666.67 0 Km 4,666.67 4,666.67 5,000.00 4,000.00
Kabel NYA 1 x 2,5 m' 7,000.00 0 Km 7,000.00 7,000.00 5,000.00 5,000.00
Kabel NYA 1 x 4 m' 4,166.67 0 Km 4,166.67 4,166.67 - -
Kabel NYM 2 x 1,5 m' 8,166.67 0 Km 8,166.67 8,166.67 12,800.00 10,000.00
Kabel NYM 2 x 2,5 m' 11,333.33 0 Km 11,333.33 11,333.33 16,000.00 15,000.00
Kabel NYM 2 x 4 m' 15,333.33 0 Km 15,333.33 15,333.33 - -
Kabel NYM 3 x 1,5 m' 11,666.67 0 Km 11,666.67 11,666.67 16,000.00 -
Kabel NYM 3 x 2,5 m' 9,333.33 0 Km 9,333.33 9,333.33 19,000.00 14,000.00
Kabel NYM 4 x 2,5 m' 12,000.00 0 Km 12,000.00 12,000.00 19,000.00 19,000.00
Kabel NYM 2 x 0,75 m' 3,666.67 0 Km 3,666.67 3,666.67 6,000.00 6,000.00
Fitting biasa Bh 13,333.33 0 Km 13,333.33 13,333.33 23,000.00 10,000.00
Stop kontak Biasa Bh 14,666.67 0 Km 14,666.67 14,666.67 20,000.00 15,000.00
Saklar tunggal Biasa Bh 14,500.00 0 Km 14,500.00 14,500.00 20,000.00 15,000.00
Saklar Ganda Bh 19,333.33 0 Km 19,333.33 19,333.33 25,000.00 18,000.00
Steker Bh 12,000.00 0 Km 12,000.00 12,000.00 14,000.00 14,000.00
Isolasi Unibel Bh 9,666.67 0 Km 9,666.67 9,666.67 10,000.00 10,000.00
Tee dos Bh 3,833.33 0 Km 3,833.33 3,833.33 5,000.00 5,000.00
Inbow doos Bh 2,900.00 0 Km 2,900.00 2,900.00 5,000.00 5,000.00
Sock Bh 2,000.00 0 Km 2,000.00 2,000.00 4,000.00 4,000.00
Klem conduit Bh 1,833.33 0 Km 1,833.33 1,833.33 4,000.00 4,000.00
Lastdop Bh 2,683.33 0 Km 2,683.33 2,683.33 4,000.00 4,000.00
Flexible pipe Bh 3,166.67 0 Km 3,166.67 3,166.67 1,500.00 1,500.00
Elbow Bh 6,500.00 0 Km 6,500.00 6,500.00 1,500.00 1,500.00
Kabel BC 10 mm Bh 0.00 0 Km - 0.00 15,000.00 15,000.00
Lampu TL 18 W Philips Bh 18,833.33 0 Km 18,833.33 18,833.33 13,000.00 13,000.00
Lampu TL 2x 38 W Philips Bh 0.00 0 Km - 0.00 60,000.00 60,000.00
Lampu TL 20 W Philips Bh 5,000.00 0 Km 5,000.00 5,000.00 25,000.00 25,000.00
Lampu XL 20 W Bh 49,666.67 0 Km 49,666.67 49,666.67 48,000.00 45,000.00
Lampu Downlight Bh 37,333.33 0 Km 37,333.33 37,333.33 99,000.00 38,000.00
Fitting Lampu Down Light Bh 66,666.67 0 Km 66,666.67 66,666.67 65,000.00 65,000.00
Exhaust fan Bh 350,000.00 0 Km 350,000.00 350,000.00 350,000.00 350,000.00
Sekring Khast 1 Group + Asli 6 A Bh 90,000.00 0 Km 90,000.00 90,000.00 64,000.00 45,000.00
Sekring Khast 1 Group + Asli 10 A Bh 135,000.00 0 Km 135,000.00 135,000.00 64,000.00 45,000.00
Lampu Baret Bh 473,333.33 0 Km 473,333.33 473,333.33 450,000.00 450,000.00
MCB Box Bh 42,666.67 0 Km 42,666.67 42,666.67 72,000.00 60,000.00
MCB Bh 62,666.67 0 Km 62,666.67 62,666.67 72,000.00 70,000.00
Fitting Lampu TL 3x14 W Bh 156,666.67 0 Km 156,666.67 156,666.67 - -
Lampu Sorot 100 W+Box Bh 166,666.67 0 Km 166,666.67 166,666.67 350,000.00 350,000.00
15 Lain-lain
Aspal kg 11,348.89 0 Km 20.43 11,369.32 11,369.32 9,580.00 9,580.00
Minyak aspal liter 1,500.00 0 Km 19.00 1,519.00 1,519.00 4,500.00 4,500.00
Bensin liter 4,833.33 0 Km 19.00 4,852.33 4,852.33 6,500.00 6,500.00
Solar liter 4,833.33 0 Km 19.00 4,852.33 4,852.33 6,500.00 6,500.00
Minyak tanah liter 2,833.33 0 Km 19.00 2,852.33 2,852.33 4,500.00 4,500.00
Olie (minyak pelumas) liter 10,000.00 0 Km 19.00 10,019.00 10,019.00 30,000.00 30,000.00
Stempet Kg 7,666.67 0 Km 19.00 7,685.67 7,685.67 23,000.00 23,000.00
Wiremesh MS m2 398,333.33 0 Km 398,333.33 398,333.33 765,000.00 765,000.00
Lapisan kedap air Kg 7,000.00 0 Km 7,000.00 7,000.00 21,000.00 21,000.00
Nako lengkap Daun 41,200.00 0 Km 41,200.00 41,200.00 123,600.00 123,600.00
PAGAR BRC. 0.00 0.00 -
Pagar BRC 90 A1 Lembar 541,666.67 0 Km 541,666.67 541,666.67 560,000.00 560,000.00
Pipa Tiang BRC 90 - 2" Btg 138,333.33 0 Km 138,333.33 138,333.33 95,000.00 95,000.00
Alkasit Kg 8,333.33 0 Km 8,333.33 8,333.33 25,000.00 25,000.00
Minyak bekisting ltr 6,666.67 0 Km 6,666.67 6,666.67 20,000.00 20,000.00
Seal Tipe Bh 3,666.67 0 Km 3,666.67 3,666.67 3,000.00 3,000.00
Textile Tape Rol 10,000.00 0 Km 10,000.00 10,000.00 12,000.00 12,000.00
Compound Zak 53,666.67 0 Km 712.50 54,379.17 54,379.17 75,000.00 75,000.00
Sealant tube 17,666.67 0 Km 17,666.67 17,666.67 40,000.00 40,000.00
Sekrup fixer bh 333.33 0 Km 333.33 333.33 1,000.00 1,000.00
Profil Alumunium btg 46,666.67 0 Km 46,666.67 46,666.67 140,000.00 140,000.00
Pintu PVC KM Unit 400,000.00 0 Km 400,000.00 400,000.00 750,000.00 750,000.00
Alumunium 4" Btg 116,666.67 0 Km 116,666.67 116,666.67 350,000.00 350,000.00
AC 1,5 PK Unit 3,250,000.00 0 Km 3,250,000.00 3,250,000.00 6,100,000.00 6,100,000.00
Atap Policarbonat m2 880,000.00 0 Km 880,000.00 880,000.00 430,000.00 430,000.00
Plat baja tbl 2 mm m2 200,000.00 0 Km 200,000.00 200,000.00 600,000.00 600,000.00
Alumunuium foil m2 9,055.56 0 Km 9,055.56 9,055.56 20,000.00 20,000.00
Ijuk Ikat 16,666.67 0 Km 16,666.67 16,666.67 50,000.00 50,000.00
Alumunuium fixer m' 13,333.33 0 Km 13,333.33 13,333.33 20,000.00 20,000.00
5,000.00 5,000.00
25
HARGA MATERIAL KOTA JAYAPURA
No Matrial Sat Harga

1 BAHAN SEMEN
Semen Zak 85,712.50
Semen warna kg 15,014.25
2 BAHAN LAIN-LAIN
Tanah Urug M3 207,800.00
Tanah Selmat ( Sirtu Kotor) M3 202,800.00
Sirtu M3 222,800.00
Pasir Urug M3 262,800.00
Pasir Pasang lokal M3 297,800.00
Batu kali M3 289,466.67
Batu belah M3 22,800.00
Batu gunung M3 22,800.00
Batu Karang M3 289,466.67
Kerikil import M3 375,426.36
Batu Pecah 1/2 M3 488,759.69
Batu Pecah 2/3 M3 488,759.69
Batu Pecah 3/5 M3 488,759.69
Batu Pecah 5/7 M3 488,759.69
Filler M3 0.00
Abu Batu M3 22,093.02
Batu tela Bh 3,057.00
Batu Bata Bh 1,557.00
Paving Blok Bh 1,057.00
Kanstin Bh 22,723.67
Rooster Bh 22,723.67
Ready Mixed M3 666,723.67
Sewa Pompa dan converyor beton Hari 833,390.33
3 BAHAN KAYU
Tripeks 3 mm lbr 57,285.00
Tripleks 4 mm lbr 48,285.00
Tripeks 9 mm lbr 145,285.00
Gypsum lbr 84,618.33
Lis Gypsum @ 4 m Btg 39,618.33
GRC 4 mm / Calciboard 4 mm Lbr 71,951.67
Teakwood 122x244 cm 3 mm lbr 85,618.33
Formika 122x244 cm lbr 171,285.00
Kayu Balok Kls I m3 5,106,133.33
Kayu Balok Kls II m3 2,522,800.00
Kayu Balok Kls III m3 1,956,133.33
Kayu Papan Kls I m3 5,272,800.00
Kayu Papan Kls II m3 2,522,800.00
Kayu Papan Kls III m3 1,956,133.33
Kayu Buah m3 356,133.33
Kayu List 1/4 Btg 18,333.33
Kayu bakar m3 222,800.00
4 BAHAN PAKU/BAUT
26
Paku triplek kg 21,014.25

Paku Beton kg 36,347.58
Paku 5-10 cm kg 17,680.92
Paku seng gelombang kg 36,014.25
Paku Genteng Metal Kg 36,680.92
Paku Atap Bitumen Bh 8,347.58
Paku tembok/beton 7cm kg 29,014.25
Paku Galvanis kg 14.25
Paku sekrup gypsum dus 64,014.25
Baut + mur ø 15=3/8''-6'' bh 1,780.92
Baut + mur ø 17,5=3/8''-7'' bh 2,014.25
Baut + mur ø 20=3/8''-8'' bh 2,114.25
5 BAHAN KAWAT BAJA

Kawat bronjong 4mm/3mm kg 12,347.58
Kawat ikat kg 23,347.58
Kawat duri m' 1,706.67
Kawat ram m' 45,166.67
Kawat harmonika m' 36,333.33
Kawat nyamuk kain m' 9,000.00
Kawat nyamuk besi/almunium m' 22,666.67
Kawat ayakan m' 15,666.67
Kawat jaring galvanis m' 0.00
Kawat las dos 107,333.33
6 BAHAN BESI BETON/BAJA

Besi siku 30.30.3 p = 6 m btg 40,680.92
Besi siku 40.40.4 p = 6 m btg 103,014.25
Besi siku 40.40.5 p = 6 m btg 14.25
Besi siku 50.50.5 p = 6 m btg 142,680.92
Besi siku 60.60.6 p = 6 m btg 246,680.92
Holow 4x4 P: 4 M btg 40,014.25
Holow 2x4 P: 4M btg 32,680.92
Besi strip 20.2 btg 27,680.92
Besi Beton Dia 8 mm SNI Kg 12,581.30
Besi Beton Tulangan Terpakai Kg 12,848.44
Besi Beton Tulangan Terpakai kg 4,278.52
Besi Baja WF Kg 14.25
Baja ringan CG550 - 0,75 - 0,75 btg 86,014.25

Renk baja ringan btg 37,347.58
Dinabolt pcs 3,747.58
Sekrup pcs 1,064.25
7 BAHAN FINISHING
Cat tembok (Jotun) kg 25,019.00
Cat plafond (Jotun) kg 18,074.56
Cat kayu kg 55,185.67
Cat besi kg 55,185.67
Cat atap/hardek @5 merk inatek kg 27,269.00
Plamur tembok @20 kg 16,385.67
Plamur kayu @1 kg 15,185.67
27
Dempul besi kg 29,019.00

Dempul kayu kg 18,852.33
Residu/Ter kg 17,019.00
Meni besi kg 23,185.67
Meni kayu kg 24,352.33
Pelitur/ teak oil ltr 58,019.00
Vernis ltr 50,685.67
Tiner ltr 27,019.00
Amplas kayu lbr 2,700.00
Amplas besi lbr 3,333.33
Lem kayu fox klg 28,000.00
Lem aibon klg 36,500.00
Kuas tangan Bh 15,333.33
Kuas rol Bh 33,333.33
Wall paper m' 131,666.67
Lem Wall Paper kg 66,666.67
Waterproofing Kg 40,333.33
8 BAHAN LANTAI DAN DINDING

Ubin Keramik motif 40x40 cm m² 110,285.00
Ubin Keramik motif 30 x 30 cm m² 285.00
Ubin Keramik 30 x 30 cm putih polos m² 63,618.33
Ubin Keramik 40 x 40 cm putih polos m2 50,285.00
Keramik 10x20 cm m² 285.00
Keramik 20x20 cm m² 66,618.33
Keramik 20x25 cm m² 72,951.67
Kuku keramik ulir/polos m² 1,451.67
Plint keramik 10x30 cm Bh 4,000.00
Plint keramik 10x40 cm Bh 6,666.67
Batu alam m² 285.00
Keramik 20x20 cm (water membran) m² 50,285.00
Keramik 20x25 cm (water membran) m² 50,285.00
Keramik Granito 60 x 60 cm putih polos m² 140,285.00
9 BAHAN ATAP
A.Atap seng
Seng gelombang Bjls 30 lbr 70,285.00
Seng gelombang Bjls 20 lbr 34,451.67
Seng palt Bjls 30 lbr 45 cm m' 21,500.00
Seng plat Bjls 30 lbr 40 cm m' 21,500.00
Seng plat Bjls 30 lbr 30 cm m' 0.00
Seng plat Bjls 20 lbr 30 cm m' 0.00
Seng plat Bjls 30 pelapis pintu KM lbr 66,285.00
Seng plat Bjls 20 pelapis pintu KM lbr 50,785.00
B.Atap Metal Roof
Atap Spandek Bjls 0,30 lbr 63,618.33
Nok Atap Spandek Bjls 0,30 m' 31,333.33
Atap metal roof Bjls 0,30 lbr 52,618.33
Nok Metal Roof Bjls 0,30 bh 33,666.67
Nok Atap Bitumen bh 0.00
Karpet Atap bubungan M' 12,000.00
Aluminium foil m2 7,166.67
28
10 BAHAN KACA
Kaca bening 3 mm m² 46,000.00
Kaca rayband 3 mm m² 0.00
Kaca bening 5 mm m² 200,000.00
Kaca rayband 5 mm m² 220,000.00
Kaca lover 6 klip polos + teralis set 147,600.00
Kaca lover 6 klip rayband + teralis set 153,266.67
Kaca lover 7 klip polos + teralis Ukr. 14 cm x 70 cm set 165,266.67
Kaca lover 8 klip polos + teralis set 188,266.67
Kaca cermin m² 67,333.33
Kaca lover 7 klip polos + teralis Ukr. 14 cm x 40 cm set 165,266.67
11 BAHAN PENGUNCI/PENGGANTUNG
Kunci 2 slaag kuda terbang Biasa Bh 136,000.00
Kunci 2 slaag kuda terbang Kamar mandi Bh 75,333.33
Engsel H pintu ( 110 x 55 ) Bh 14,666.67
Engsel H jendela ( 80 x 50 ) Bh 11,000.00
Kait angin biasa Bh 10,500.00
Grendel Bh 11,333.33
Kunci Sloot Bh 12,666.67
Kunci gembok sedang ( 40" ) Bh 31,166.67
Tarikan jendela Bh 9,333.33
Rolling door Bh 0.00
12 BAHAN SANITAIR
Kloset duduk Tidak lengkap Bh 586,666.67
Kloset duduk lengkap Bh 2,131,666.67
Kloset jongkok Bh 210,000.00
Urinoir Bh 965,000.00
Wastafel besar Bh 603,333.33
Kran air gips Bh 41,166.67
Pompa air Sanyo kecil no automated Bh 638,333.33
Pompa air Sanyo besar automated Bh 938,333.33
Fiber glass 2.200 ltr Bh 4,759,500.00
Fiber glass 1.100 ltr Bh 2,129,500.00
Fiber glass 550 ltr Bh 1,504,500.00
Dop bak plastik Bh 9,166.67
Dop bak stainles Bh 11,333.33
Bak cuci piring stainles steel Bh 356,666.67
Bak cuci piring porselen Bh 0.00
Water drain Bh 20,333.33
Jasa Pembuatan Sumur Bor Ttk 1,500,000.00
Floor drain Bh 64,000.00
Duiker dia 60 pjg 50 cm Bh 620,000.00
Duiker dia 40 pjg 90 cm Bh 430,000.00
Duiker dia 100 Pjg 50 cm Bh 755,000.00
Bak Fiber glass Bh 426,166.67
Bathcup Bh 3,509,500.00
13 BAHAN PIPA BANGUNAN

Pipa PVC dia ½ " ( panjang 4 m ) AW btg 23,666.67
Pipa PVC dia ¾ " ( panjang 4 m ) btg 31,000.00
Pipa PVC dia 5/8 " ( panjang 4 m ) btg 11,833.33
29
Pipa PVC dia 1 " ( panjang 4 m ) btg 41,333.33

Pipa PVC dia 1 1/2 " ( panjang 4 m ) btg 66,333.33
Pipa PVC dia 2 1/2 " ( panjang 4 m ) btg 131,666.67
Pipa PVC dia 8 " ( panjang 4 m ) btg 0.00
Pipa GIV dia ½ " ( panjang 6 m ) Medium B btg 83,000.00
Pipa GIV dia ¾ " ( panjang 6 m ) Medium B btg 122,666.67
Pipa GIV dia 1 " ( panjang 6 m ) Medium B btg 177,333.33
Pipa GIV dia 1,5 "(panjang 6 m ) Medium B btg 243,333.33
Pipa GIV dia 2,5 " ( panjang 6 m ) Medium B btg 290,000.00
Pipa T Galvanis dia 1 " Bh 15,500.00
Pipa talang PVC ½ lingkaran dia 8 " m 28,000.00
Talang karet lebar 60 cm m 12,000.00
Sambungan Pipa Bh 6,000.00
Pipa HDPE 6" Wavin m' 79,166.67
Shower lengkap set 759,500.00
Pipa HDPE 1 " Wavin PN 10 m' 22,166.67
14 BAHAN LISTRIK
Kabel NYA 1 x 1.5 m' 4,666.67
Kabel NYA 1 x 2,5 m' 7,000.00
Kabel NYA 1 x 4 m' 4,166.67
Kabel NYM 2 x 1,5 m' 8,166.67
Kabel NYM 2 x 2,5 m' 11,333.33
Kabel NYM 2 x 4 m' 15,333.33
Kabel NYM 3 x 1,5 m' 11,666.67
Kabel NYM 3 x 2,5 m' 9,333.33
Kabel NYM 4 x 2,5 m' 12,000.00
Kabel NYM 2 x 0,75 m' 3,666.67
Fitting biasa Bh 13,333.33
Stop kontak Biasa Bh 14,666.67
Saklar tunggal Biasa Bh 14,500.00
Saklar Ganda Bh 19,333.33
Steker Bh 12,000.00
Isolasi Unibel Bh 9,666.67
Tee dos Bh 3,833.33
Inbow doos Bh 2,900.00
Sock Bh 2,000.00
Klem conduit Bh 1,833.33
Lastdop Bh 2,683.33
Flexible pipe Bh 3,166.67
Elbow Bh 6,500.00
Kabel BC 10 mm Bh 0.00
Lampu TL 18 W Philips Bh 18,833.33
Lampu TL 2x 38 W Philips Bh 0.00
Lampu TL 20 W Philips Bh 5,000.00
Lampu XL 20 W Bh 49,666.67
Lampu Downlight Bh 37,333.33
Fitting Lampu Down Light Bh 66,666.67
30
Exhaust fan Bh 350,000.00

Sekring Khast 1 Group + Asli 6 A Bh 90,000.00
Sekring Khast 1 Group + Asli 10 A Bh 135,000.00
Lampu Baret Bh 473,333.33
MCB Box Bh 42,666.67
MCB Bh 62,666.67
Fitting Lampu TL 3x14 W Bh 156,666.67
Lampu Sorot 100 W+Box Bh 166,666.67
15 Lain-lain
Aspal kg 11,369.32
Minyak aspal liter 1,519.00
Bensin liter 4,852.33
Solar liter 4,852.33
Minyak tanah liter 2,852.33
Olie (minyak pelumas) liter 10,019.00
Stempet Kg 7,685.67
Wiremesh MS m2 398,333.33
Lapisan kedap air Kg 7,000.00
Nako lengkap Daun 41,200.00
PAGAR BRC.
Pagar BRC 90 A1 Lembar 541,666.67
Pipa Tiang BRC 90 - 2" Btg 138,333.33
Alkasit Kg 8,333.33
Minyak bekisting ltr 6,666.67
Seal Tipe Bh 3,666.67
Textile Tape Rol 10,000.00
Compound Zak 54,379.17
Sealant tube 17,666.67
Sekrup fixer bh 333.33
Profil Alumunium btg 46,666.67
Pintu PVC KM Unit 400,000.00
Alumunium 4" Btg 116,666.67
AC 1,5 PK Unit 3,250,000.00
Atap Policarbonat m2 880,000.00
Plat baja tbl 2 mm m2 200,000.00
Alumunuium foil m2 9,055.56
Ijuk Ikat 16,666.67
Alumunuium fixer m' 13,333.33
UPAH TENAGA KERJA
NO UPAH TENAGA KERJA SATUAN HARGA

1 Tukang O/hr 130,000.00
2 Kepala TK O/hr 150,000.00
3 Pekerja O/hr 105,000.00
4 Mandor O/hr 175,000.00
5 Operator O/hr 150,000.00
31
6 Pembantu Operator O/hr 106,000.00

7 Sopir O/hr 122,000.00
8 Pembantu Sopir O/hr 87,000.00
9 Tenaga Terlatih O/hr 100,000.00
10 Tenaga Kurang terlatih O/hr 70,000.00
16,250
Bahan
Baja kuda-kuda profil WF 150.75.5.7 kg 45,000.00
Baja siku L 70.70.7 kg 45,000.00
Baja siku L 60.60.6 kg 45,000.00
Baja siku L 50.50.5 kg 45,000.00
Gording C 200.7520.3,5 kg 45,000.00
Baja siku L 55.75.5 kg 45,000.00
Mur baut 12 mm kg 15,000.00
Plat pengaku 5 mm m2 369,687.50
Plat plendes 10 mm m2 699,652.78
Trekstang Ø 12 mm kg 45,000.00
Ikatan angin + jarum keras Ø 12 mm kg 45,000.00
Atap galvalum m2 73,500.00
Bubungan galvalum m2 73,500.00
Plat bordes m2 440,000.00
Meni kg 23,185.67
Cat galvalum nippe kg 132,000.00
Blower cyclone bh 2,475,000.00
Paku galvalum kg 500,500.00
Paku biasa kg 17,680.92
Pintu besi m2 1,200,000.00
Katrol set 11,550,000.00
Meja bh 2,750,000.00
Woltermur dia 16 Bh 16,918.50
Besi plate( 1,2x2,4) (Berat 280 Kg) Lbr 2,300,000.00
Kg 8,214.29
Alat Bantu Jam 162,500.00
Mur baut Bh 7,500.00
Oksigen Kg 4,700.00
Gas Elpiji Kg 18,500.00
Excavator Jam 450,000.00
Blender Jam 67,500.00
Alat Bantu Jam 162,500.00
Mata Bor bh 195,000.00
Magnetik Bor Drillina Jam 55,250.00
Kawat Las 3,2 Dos 107,333.33
Genset Jam 420,000.00
Gurinda Jam 26,250.00
32
Mata Gurinda Bh 30,000.00

Crane Jam 712,500.00
Besi Siku 50.50.5 Panjang 6m Btg 142,680.92
Angkur 16mm Bh 48,000.00
33
34
SATUAN HARGA
O/Jam 16,250.00 90,000.00 100,000.00
O/Jam 18,750.00 100,000.00 110,000.00
O/Jam 13,125.00 67,500.00 75,000.00
O/Jam 21,875.00 110,000.00 130,000.00
O/Jam 18,750.00 100,000.00 160,000.00
35
O/Jam 13,250.00 67,500.00 115,000.00

O/Jam 15,250.00 90,000.00 115,000.00
O/Jam 10,875.00 67,500.00 80,000.00
O/Jam 12,500.00 70,000.00 10,000.00
O/Jam 8,750.00 70,000.00 70,000.00
1,064,700.00 per lembar (1,2*2,4)

2,015,000.00 per lembar (1,2*2,4)
11,279.00
125,000.00
5,000.00
4,750.00
18,500.00
493,116.00
45,000.00
125,000.00
150,000.00
42,500.00
140,683.00
115,000.00
17,500.00
36
20,000.00
475,000.00
190,770.00
37
REKAP ANALISA ZIDAM XVII/CENDERAWASIH TA.2014
No URAIAN SAT
A PEKERJAAN PERSIAPAN
1 Pasang Bouwplank m'
B PEKERJAAN TANAH
1 Pembersihan lapangan dan perataan m2
2 Galian Tanah Pondasi m3
3 Galian Tanah Biasa dalam 2m m3
4 Galian Tanah Biasa kedalaman 3m Tenaga manusia m3
5 Galian Tanah Max Kedalaman 2 M' dengan Excavator 0,7 M3 m3
6 Pengurugan kembali m3
7 Urugan Pasir m3
8 Urugan Sirtu m3
9 Memadatkan Tanah m3
10 Urugan Tanah setempat m3
C PEKERJAAN PONDASI
1 Batu Kosong m3
2 Pondasi Batu 1:4 m3
3 Pondasi Batu Bata 1:3 (Khusus Merauke) m3
4 Pas. Batu Bronjong Kawat 3 mm m3
D PEKERJAAN DINDING
1 Trasram Batu Tela 1:2 m2
2 Trasram Batu Bata 1:2 setengah batu m2
3 Pasangan batu tela 1:4 m2
4 Pasangan Batu Bata 1 Pc : 4 Ps (setengah batu) m2
5 Pasangan dinding rooster (12x11x24) 1:4 m2
38
E PEKERJAAN PLESTERAN
1 Plester Trasram 1:2 Tebal 15 mm m2
2 Plester Dinding 1:4 Tbl 15 mm m2
3 Acian m2
4 Plester List/Benangan Lbr 5 cm 1:4 m'
F PEKERJAAN KAYU
1 Kuda-Kuda Atap m3
2 Memasang Konstruksi Gording Kayu KLS II m3
3 Memasang rangka atap genteng (Kaso/Reng) m2
4 Pasang Lisplank 2,5/25 m'
5 Memasang Rangka Dinding Pemisah (60 x 120) cm m2
6 Memasang Rangka Dinding (60 x120) + Teakwood Dobel m2
7 Memasang Rangka Dinding (60x120) +Triplek Rangkap m2
8 Rangka/kolom dinding (kancingan) m3
9 Gelagar lantai (kayu gergajian) tanpa baut m3
10 Lantai papan tebal 3,5 cm (bersih 3 cm) m2
11 Dinding papan Lambresering 2/10 + List profil 2/10 m2
12 Membuat dan Memasang Kusen Pintu dan Jendela Kayu Kelas I m3
13 Pintu / Jendela panil Kaca m2
14 Pintu / Jendela panil m2
15 Pintu triplek rangkap Lapis Seng / KM WC m2
16 Pintu triplek rangkap m2
17 Jalusi kayu lapis kawat khas nyamuk m2
18 Jalusi kayu m2
19 Pintu Rolling door m2
20 Kusen pintu almunium m'
21 Pintu alumunium m2
G PEKERJAAN BETON
1 Beton Non Struktur 1:3:5 Untuk Rabatan m3
2 Beton Struktur K225 m3
3 Membuat Beton Bertulang (200 kg Besi + Bekisting) (Sloof Rumah) m3
4 Membuat Beton Bertulang (400 kg Besi + Bekisting) (Kolom Rumah) m3
5 Membuat Beton Bertulang (205 kg Besi + Bekisting) (Ring Balk Rumah) m3
6 Membuat Beton Bertulang (135,81 kg Besi + Bekisting) (Kolom 15/45) m3
7 Membuat Beton Bertulang (109,7 kg Besi + Bekisting) m3
7 Membuat Beton Bertulang 25/25 (205 kg Besi + Bekisting) Bak Air m3
8 Membuat Plat Beton Bertulang (185 kg Besi + Bekisting) m3
10 Membuat Foot plat Beton Bertulang (121 kg Besi + Bekisting) m3
11 Membuat Beton Bertulang (150 kg Besi + Bekisting) m3
12 Membuat Beton Bertulang Kolom 20/40 (100,56 kg Besi + Bekisting) m3
39
13 Membuat Beton Bertulang 20/30 (141,6 kg Besi + Bekisting) m3

14 Membuat Beton Bertulang 20/20 (121,22 kg Besi + Bekisting) Balok Anak m3
15 Membuat Beton Bertulang 25/30 (134,45 kg Besi + Bekisting) Balok Lantai m3
17 Membuat Plat Beton Bertulang (82,7 kg Besi + Bekisting) m3
18 Membuat Beton Bertulang Kolom Bak 25/25 (120,8 kg Besi + Bekisting) m3
19 Membuat Beton Bertulang Ringbalk Bak 20/25 (145,8 kg Besi + Bekisting) m3
20 Membuat Beton Bertulang Sloof Bak 25/30 (126,13 kg Besi + Bekisting) m3
22 Membuat Beton Bertulang 30/60 ( 75,11 kg Besi + Bekisting) m3
23 Membuat Beton Bertulang 30/30 ( 93,16 kg Besi + Bekisting) Kolom m3
24 Membuat Plat Beton Bertulang 8/45 ( 220 kg Besi + Bekisting) Canopy m3
25 Membuat Beton Bertulang 25/45 balok lantai (174,544 kg Besi + Bekisting) m3
27 Membuat Beton Bertulang 20/20 (121 kg Besi + Bekisting) (Kolom Rumah) m3
28 Membuat Beton Bertulang 60/60 ( 40,77 kg Besi + Bekisting) Pilar Pagar m3
H PEKERJAAN PENUTUP LANTAI

1 Pasang Dinding Keramik 10x20 cm, m2
2 Keramik 20X20 m2
3 Keramik Dinding 20X25 m2
4 Keramik 30X30 m2
5 Keramik dinding 40 x 40 cm ( motif bt alam ) m2
6 Plin granito ukuran 10x60 m2
7 Plin ukuran 10x30 m'
8 Keramik lantai 30X30 Terasso m2
9 Wallpaper lebar 50 cm m2
10 Keramik granito 60X60 putih polos m2
11 Keramik 40X40 m2
12 Keramik 60 x 60 cm (granit) m2
13 Dinding Batu Tempel Hitam m2
14 Lantai Paving blok m2
I PEKERJAAN PENUTUP ATAP
1 Pasang atap seng BJLS 30 m2
3 Pasang atap Spandek bjls 30 m2
4 Pasang atap genteng Metal BJLS 30 + Alumunium foil m2
5 Bubung seng BJLS 30 m'
7 Bubung genteng Spandek+Karpet m'
8 Bubung genteng Metal Bjls 30 + Karpet m'
9 Kuda-kuda baja ringan m2
J PEKERJAAN LANGIT-LANGIT
1 Pasang Rangka Langit-langit (1,00x1,00) m m2
40
4 Pasang Rangka hollow (4 x 4 & 2 x 4 cm) m2

5 Penutup Plafond Calciboard, tebal 3,5 mm m2
6 Penutup Gypsum Board, tebal 9 mm m2
7 Penutup Plafon Triplek, tebal 3 mm (0,60x0,12) m m2
8 List Langit-Langit Kayu Biasa (1 cm x 4 cm) m'
9 List Langit-Langit Bahan Gypsum ( lbr 5 cm ) m'
10 Plafond kawat duri gudang senjata m2
11 Penutup Multiplek, tebal 9 mm m2
K PEKERJAAN KUNCI DAN KACA

1 Pasang Kunci Tanam Biasa Buah
2 Pasang Kunci Tanam Kamar Mandi Buah
3 Pasang Engsel Pintu Buah
4 Pasang Engsel Jendela Kupu-kupu Buah
5 Pasang Kait Angin Buah
6 Pasang Grendel Buah
7 Pasang Kunci Selot Buah
8 Pasang Kaca Bening tebal 5 mm m2
9 Pasang Tarikan jendela Buah
10 Pasang Kaca Ryband tebal 5 mm m2
L PEKERJAAN PENGECATAN
1 Pengecatan Bidang Kayu Lama m2
3 Pengecatan Bidang Kayu Baru (1 lap.Plamir) m2
4 Pelaburan Bidang Kayu dengan Politur m2
5 Pelaburan Bidang Kayu dengan Vernis m2
6 Pelaburan Bidang Kayu dengan Residu m2
7 Pengecat Tembok Baru Luar (1lap.Plamir, 1lap. Cat Dasar & 2 lap. Cat Penutup) m2
8 Pengecat Tembok Baru Dalam / Plafond (1lap.Plamir, 1lap. Cat Dasar & 2 lap. Cat Penutup) m2
9 Pengecatan Tembok Lama (1lap.Cat Dasar, 2lap Cat Penutup) m2
10 Wallpaper m2
11 Pengecatan Permukaan Baja dg Meni Besi m2
13 Pengecatan waterproofing (coating) m2
M PEKERJAAN LISTRIK
1 Psg instalasi lampu dg NYM 3x2,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu) Ttk
3 Psng instalasi lampu dg NYM 2x1,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu) Ttk
4 Psng inst. lampu utk gdng pertemuan & gdng tiap 1 ttk (Tdk tmsuk fitting, sakelar & lampu) Ttk
5 Pasang instalasi stop kontak tiap 1 titik (termasuk stop kontak) Ttk
6 Pasang pentanahan (grounding) tiap 1 titik Ttk
7 Pasang 1 buah lampu XL + Fitting Ttk
8 Pasang 1 buah lampu TL 1x18 RM Ttk
10 Pasang 1 buah lampu Sorot Ttk
41
11 Pasang 1 buah saklar tunggal Ttk

12 Pasang 1 buah saklar Ganda Ttk
13 Pasang 1 buah Exhaust Fan Ttk
14 Pas. Box Sekring / Limit 10 A Ttk
16 Lampu downligh philips Ttk
17 Lampu Baret Ttk
18 Pasang Panel Ttk
N PEKERJAAN INSTALASI AIR

1 Closet Duduk Tidak Lengkap Unit
2 Closet Duduk Lengkap Unit
3 Closet Jongkok + Dudukan (Pas. Batu Tela) Unit
4 Closet Jongkok + Dudukan (Pas. Batu Bata) Unit
5 Urinoir Bh
6 Wastafel Bh
7 Pipa Air Limbah 4" m'
8 Pipa Galvanis diameter 1/2" m'
10 Pipa Galvanis diameter 1" m'
11 Pipa Galvanis diameter 1,5" m'
15 Pipa PVC diameter 1/2" m'
17 Pipa PVC diameter 1" m'
18 Pipa PVC diameter 1 1/2" m'
23 Floor drain Bh
24 Kran Air diameter 3/4" atau 1/2" Bh
25 Bak Air 1,5 x 1 x 1 Pas Batu Tela Unit
26 Bak Air 1,5 x 1 x 1 Pas Batu Bata Unit
27 Bak Air 2x1x1 Pas Batu Tela Unit
28 Bak Air 2x1x1 Pas Batu Bata Unit
29 Bak Air 1 x 1 x 1 m + Atap Seng (Pas. Batu Tela) Unit
30 Bak Air 1 x 1 x 1 m + Atap Seng (Pas. Batu Bata) Unit
31 Bak keramik kecil ( 0,5 X 0,5 M T.0,5 M ) Pas Batu Tela Unit
32 Bak keramik kecil ( 0,5 X 0,5 M T.0,5 M ) Pas Batu Bata Unit
33 Bak keramik normal ( 0,7 X 0,8 M T.0,8 M ) Pas. Batu Tela Unit
34 Bak keramik normal ( 0,7 X 0,8 M T.0,8 M ) Pas. Batu Bata Unit
35 Bak keramik besar ( 5 X 0,8 M T.0,8 M ) Pas. Batu Tela Unit
36 Bak keramik besar ( 5 X 0,8 M T.0,8 M ) Pas. Batu Bata Unit
37 Pipa HDPE diameter 6" m'
38 Shower lengkap set
42
40 Bak Fiberglass Vol 1 m3 Bh

41 Bathcup Porselin Bh
42 Bak Kontrol 60 x 60 cm T. 65 cm Bh
O PEKERJAAN PRASARANA 1
1 Pagar Kawat Duri Tinggi 2 Meter (Hitungan Per 5 M) m'
2 Pagar Kawat Duri 14 susun + silangan + Tiang besi siku 50.50.5 Tinggi 1,95 m ( Dihitung Per 3m') m'
3 Pagar Kawat Duri 11 susun + silangan + Tiang besi siku 50.50.5 Tinggi 1,5 m ( Dihitung Per 4m') m'
3 Pagar Kawat Duri T 2,5 m (Dihitung Per 4 m) m'
4 Pagar BRC T.90 Cm + Kolom Beton dan Pondasi Batu Kali Per 3,6 M (Pas. Batu Tela) m'
5 Pagar BRC T.90 Cm + Kolom Beton dan Pondasi Batu Kali Per 3,6 M (Pas. Batu Bata) m'
6 Portal GIP 3"& 2,5" Pjg 7M m'
7 Tiang Bendera Gip 3" Ttk
8 Galian Selokan Tanah (30+50) T.40 CM m'
10 Selokan (30+50) T.40 CM (Pas. batu Tela) m'
11 Selokan (30+50) T.40 CM (Pas. Batu Bata) m'
12 Selokan (60+90) T.80 CM (Pas. Batu Tela) m'
14 Got Bangunan Tinggi 15 Cm Lbr 20 Cm (Pas Batu Tela) m'
15 Got Bangunan T.15 Cm Lbr 20 Cm (Pas Batu Bata) m'
16 #REF! m'
17 Jembatan Batu Bata + Plat Beton 12 Cm UK 100 X 100 Cm m'
17 Gorong-2 Buis diameter 90 Cm Uk. 2 x4 Unit
18 Sumur Bor + Instalasi (dalam 24 m') Ttk
19 Sumur Gali dalam 4 M, Duiker Dia 80 Cm Unit
20 Jembatan Plat Beton 2,5 x 5 M Unit
21 Jembatan Kayu 6 x 4 M, Unit
22 Tower Kayu 3m + Pompa Sanyo Unit
23 Meja Dapur Keramik 2 M x 0,5 M TBL 7 CM (Pas. Batu Tela) Unit
24 Meja Dapur Keramik 2 M x 0,5 M TBL 7 CM (Pas. Batu Bata) Unit
25 Pekerjaan paving block 0.00
26 Pekerjaan kanstin tiap 1 m' m'
27 Tangga Tower Air Unit
28 Tower Air Beton Unit
29 Rumah Genset (2,5X 2) m2
30 Septictank/Resapan 1,5 x 1 M T. 1,5 M/ Bh (Pas. Batu Tela) Unit
31 Septictank/Resapan 1,5 x 1 M T. 1,5 M/ Bh (Pas. Batu Bata) Unit
32 Septic Tank + Resapan (Pas Batu Tela) UK 3X1,2 Dalam 2m Unit
33 Septic Tank + Resapan (Pas Batu Bata) UK 3X1,2 Dalam 2m Unit
34 Sumur Bor + Instalasi (dalam 32 m') Ttk
35 Gorong-2 Buis diameter 40 Cm m'
36 Selokan (35+60) T.65 CM ( Pas. batu kali ) m'
37 Gorong gorong (40+70) T.75 CM ( Pas. batu kali ) + plat beton + aspal tbl. 5 cm m2
38 Septictank/Resapan 2,5 x 2 M T. 1,8 M/ Bh (Pas. Batu bata) Bh
39 Meja Jaga Keramik 6 M x 0,6 M TBL 7 CM (Pas. Batu bata) Bh
40 Papan Nama Satuan Permanent Unit
41 Tower Air Permanen T. 6 m Unit
42 Sumur Gali kedalaman 40 m + Instalasi pipa + stop kontak Ttk
P PEKERJAAN PRASARANA 2
43
1 Pematangan lahan
a Jenis hutan Berat m2
b Jenis hutan Sedang m2
c Jenis hutan Ringan m2
2 Pekerjaan cut & fill (Jalan) m3
3 Pekerjaan cut & fill Bukit m3
4 Galian dengan excavator (skala besar) dan pemindahan material m3
5 Galian dengan tenaga manusia + Pemindahan Dump Truk m3
6 Urugan tanah dipadatkan alat berat m3
7 Urugan sirtu (agregat kelas C) dipadatkan m3
8 Urugan tanah selmat (agregat kelas C) dipadatkan m3
8 Lapis Pondasi Jalan Tanpa Penutup Aspal m3
Jenis Waterbound Macadam
9 Lapis Pondasi Atas (LPA / Base Course) m3
10 Lapis Resap Ikat (Prime Coat) tiap 1 Liter Liter
11 Lapis Perekat (Tack Coat) tiap 1 Liter Liter
12 Aspal untuk Pelaburan tiap 1 Liter Liter
13 Lapisan Penetrasi (LAPEN) / Lapisan Permukaan m2
(Surface Course) Macadam tebal 5 cm
14 Lapisan Tipis Aspal Beton m2
(LATASTON / HRS-Hot Rolled Sheet) tebal 3 cm tiap 1m²)
15 Pembuatan jalan aspal biasa (Sirtu t=10 cm, Agregat Kelas A t=20 cm,
Permukaan Macadam t=5 cm) tiap m²
a Pembuatan jalan aspal biasa lebar 3 m' tiap 1 m' m'
b Pembuatan jalan aspal biasa lebar 4 m' tiap 1 m' m'
c Pembuatan jalan aspal biasa lebar 5 m' tiap 1 m' m'
d Pembuatan jalan aspal biasa lebar 6 m' tiap 1 m' m'
e Pembuatan jalan aspal biasa lebar 8 m' tiap 1 m' m'
16 Pembuatan jalan aspal beton t=3 cm
(Sirtu = 10 cm, Agregat Kelas A t=20 cm, LATASTON HRS-WC = 3 cm) tiap m²
a Pembuatan jalan aspal beton t=3 cm lebar 3 m' tiap 1 m' m'
b Pembuatan jalan aspal beton t=3 cm lebar 4 m' tiap 1 m' m'
c Pembuatan jalan aspal beton t=3 cm lebar 5 m' tiap 1 m' m'
d Pembuatan jalan aspal beton t=3 cm lebar 6 m' tiap 1 m' m'
e Pembuatan jalan aspal beton t=3 cm lebar 8 m' tiap 1 m' m'
(Sirtu = 10 cm, Agregat Kelas A t=20 cm, LASTON AC-WC = 5 cm) tiap m²
a Pembuatan jalan aspal beton t=5 cm lebar 3 m' tiap 1 m' m'
b Pembuatan jalan aspal beton t=5 cm lebar 4 m' tiap 1 m' m'
c Pembuatan jalan aspal beton t=5 cm lebar 5 m' tiap 1 m' m'
d Pembuatan jalan aspal beton t=5 cm lebar 6 m' tiap 1 m' m'
e Pembuatan jalan aspal beton t=5 cm lebar 8 m' tiap 1 m' m'
18 Pek. Urugan Karang m3
19 Striping Tanah Manual m2
20 Amparan Batu Pecah 5/7 Tebal 10 Cm m2
22 Lapisan Pengisi 1/2 m2
23 Menggilas jalan 1 hari diperlukan
a Menggilas 1 m2 lapis kulit panahan m2
b Menggilas 1 m2 lapis kulit pertegaran m2
c Menggilas lapis aus ( Penetrasi ) m2
44
d Menggilas ringan 1 m2 m2
24 Pengaspalan manual m2
25 Pemotongan Pohon Bh
26 Urugan tapak bangunan dipadatkan menggunakan material setempat : m3
27 Urugan tanah dipadatkan menggunakan material setempat & alat berat Excavator m3
Q PEKERJAAN BONGKARAN
1 Bongkar beton bertulang m3
2 Bongkar dinding tembok bata merah m3
3 Bongkar dinding ½ bata m2
4 Bongkar pelat beton bertulang m2
5 Bongkar batu kali tebal < 50 cm m3
6 Bongkar batu kali tebal > 50 cm m3
7 Bongkar lantai m2
8 Bongkar paving block m2
9 Bongkar plesteran m2
10 Bongkar atap genteng m2
11 Bongkar karpusan atap genteng m'
12 Bongkar atap seng/asbes m2
13 Bongkar kaso dan reng kayu (kayu akan dipakai lagi) m2
14 Bongkar kaso dan reng kayu (kayu tidak akan dipakai lagi) m2
15 Bongkar balok kuda-kuda & loteng (kayu akan dipakai lagi) m3
16 Bongkar balok kuda-kuda & loteng (kayu tidak akan dipakai lagi) m3
17 Bongkar rangka plafond m2
18 Bongkar penutup plafond m2
19 Bongkar got keliling bt tela m'
20 Pengerokan permukaan cat lama m2
45
HSP
69,734.67
21,175.00
91,437.50
112,612.50
134,172.50
104,481.18
30,472.75
383,471.00
327,783.50
95,095.00
33,687.50
314,781.06
1,167,115.13
2,592,109.30
816,998.73
305,050.76
221,558.08
277,347.11
209,147.70
835,576.23
46
87,293.24
81,091.03
47,103.44
14,849.93
9,158,570.91
7,611,957.65
172,078.75
107,018.26
171,259.59
299,587.53
242,699.20
10,257,901.50
9,360,569.35
332,814.56
364,782.20
10,458,907.59
851,341.92
851,028.20
697,816.64
641,953.14
339,847.49
293,717.69
284,625.00
70,595.25
464,183.50
1,117,071.03
1,427,493.96
5,996,890.87
8,823,547.72
6,067,557.29
5,089,675.36
4,720,655.31
6,594,327.97
6,936,055.10
6,088,058.05
4,558,101.22
4,967,966.47
4,591,477.09
47
4,878,233.14
4,883,470.74
5,070,454.09
9,054,588.81
5,490,220.13
5,280,050.69
5,230,866.87
4,952,865.16
5,333,778.67
4,974,086.59
5,033,011.08
7,385,084.60
6,379,421.86
6,020,534.18
4,880,361.42
4,488,749.61
5,290,813.49
253,571.13
167,524.10
326,126.47
172,289.72
373,912.54
65,572.42
46,028.48
172,289.72
405,606.67
216,367.72
130,113.71
359,454.09
177,379.33
100,564.20
79,496.76
51,905.10
74,363.43
172,868.67
53,103.68
47,988.68
41,598.96
111,916.62
233,735.47
106,883.36
122,971.06
99,510.94
48
83,384.68
51,831.91
56,903.64
52,786.03
19,815.74
28,741.61
68,972.36
89,086.03
231,467.50
163,771.67
41,944.83
29,301.25
38,747.50
46,869.17
48,335.83
274,513.12
44,669.17
298,713.12
43,756.32
46,998.14
55,672.01
54,274.51
19,257.32
24,645.95
21,895.95
18,766.77
223,157.92
37,271.37
26,149.75
240,504.92
266,904.92
258,344.17
536,873.33
265,328.25
71,289.17
89,921.33
45,013.83
259,194.83
205,241.67
49
86,372.00
91,741.83
459,112.50
403,040.00
353,540.00
149,321.33
545,948.33
1,177,440.00
1,254,953.33
3,056,423.33
633,503.75
633,942.65
1,679,164.85
1,288,807.85
213,867.50
50,440.50
62,221.50
78,457.50
114,416.50
123,821.50
128,276.50
143,000.00
174,383.00
24,656.50
27,923.50
32,527.00
50,721.00
64,531.50
90,315.50
113,184.50
154,319.00
88,467.50
111,301.67
3,156,762.55
1,940,429.16
3,974,353.04
3,565,156.58
3,069,109.55
1,979,331.33
578,773.99
544,674.29
1,463,981.42
1,376,686.18
5,383,410.15
5,066,964.89
14,926.08
853,618.33
37,530.17
50
1,696,537.33
4,761,405.00
1,042,753.42
169,728.21
213,033.54
186,562.40
176,340.20
815,860.69
766,605.56
882,597.29
4,130,788.86
16,093.00
60,348.75
326,302.01
271,742.48
700,874.04
591,754.99
124,050.83
103,591.01
#REF!
2,675,618.59
9,826,596.18
2,468,174.35
5,096,532.99
48,180,739.19
53,073,828.66
6,843,040.65
1,534,946.64
1,563,793.37
177,717.10
107,136.21
392,889.97
25,974,686.52
1,044,919.55
6,000,063.99
4,842,390.39
14,204,802.38
11,544,810.88
6,213,006.20
809,709.88
706,854.88
2,091,646.27
12,486,570.30
4,623,163.86
11,061,817.05
23,105,627.70
52,783,641.93
51
6,964.73
4,582.37
3,391.18
49,810.48
29,930.15
122,373.02
151,628.13
37,910.18
332,006.18
305,606.18
678,885.14
654,536.35
11,951.28
14,910.94
15,377.64
123,318.00
2,988,583.34
894,858.30
1,193,144.40
1,491,430.49
1,789,716.59
2,386,288.79
841,937.10
1,122,582.80
1,403,228.50
1,683,874.20
2,245,165.60
1,038,097.90
1,384,130.54
1,730,163.17
2,076,195.80
2,768,261.07
456,786.00
6,737.50
89,541.28
52,663.14
28,496.18
19,711.97
9,855.99
5,913.59
52
7,391.99
72,080.79
421,204.17
332,006.18
311,745.50
1,668,282.00
834,141.00
9,124.50
100,100.00
187,687.50
375,375.00
6,737.50
6,737.50
6,256.25
4,235.00
6,352.50
9,350.00
16,500.00
12,512.50
971,525.50
638,000.00
12,512.50
4,785.00
3,649.80
17,902.50
#REF!
Harga Perkiraan Sendiri (HPS)
Bangunan : Kos
Konstruksi : Permanen ( 3 Lantai )
Luas : 276 m2 / 1 bh
JUMLAH / HARGA JUMLAH

MACAM PEKERJAAN
SATUAN ANALIS ( RP ) ( Rp )
A. PEKERJAAN LANTAI. 1
1. PEK. TANAH & LANTAI KERJA
Bouwplank 61.00 m' 69,734.67 4,253,814.68
Galian tanah pondasi ( menggunakan excavator ) 104.36 m3 104,481.18 10,903,655.90
Cor lantai kerja footplat 1:3:5 tbl. 5 cm 1.80 m3 1,117,071.03 2,010,727.86
Urugan lantai pasir footplat Tbl. 5 cm 1.80 m3 383,471.00 690,247.80
Urugan tanah kembali 77.09 m3 30,472.75 2,348,991.93
Urugan tapak bangunan Tbl. 30 cm dipadatkan 41.40 m3 327,783.50 13,570,236.90
33,777,675.06
2. PEK. PASANGAN & BETON
Footplat 120 cm x 120 cm T. 150 cm 16.88 m3 4,558,101.22 76,917,958.14
(kolom 30/30 + Tangga)
Pondasi bt. kali T. 80 cm 10.40 m3 1,167,115.13 12,137,997.30
Sloof beton 25/35 K 275 2.28 m3 5,333,778.67 12,134,346.49
Kolom beton 30/30 K 275 (+ garasi) 5.99 m3 5,033,011.08 30,122,571.34
Balok canopy beton 12/15 K 275 0.20 m3 6,067,557.29 1,201,376.34
Canopy beton Tbl. 10 cm K 275 0.72 m3 7,385,084.60 5,280,335.49
Bordes tangga tbl. 12 cm - 5 unit 0.84 m3 6,088,058.05 5,113,968.76
Tangga beton - 3 unit 8.40 m3 6,088,058.05 51,139,687.62
Pas. Batu bata 1:4 (+ dinding rabat) 85.61 m2 209,147.70 17,905,134.81
Plester dinding 1:4 171.22 m2 81,091.03 13,884,406.50
Acian dinding luar dalam + canopy 160.22 m2 47,103.44 7,546,913.76
Pas. Batu alam ( dinding luar ) di list tbl 5 cm 18.15 m2 373,912.54 6,786,512.68
Pilar 40/40 plester timbul + acian 66.50 m2 144,412.68 9,603,443.36
249,774,652.59
3. PEKERJAAN KAYU
Kusen kayu kls I 0.14 m3 10,458,907.59 1,464,247.06
Pintu panil ky kls I 3 bh 5.04 m2 851,028.20 4,289,182.13
Kaca ryben tbl 5 mm 3.00 m2 298,713.12 896,139.35
Kaca bening tbl 5 mm 1.28 m2 274,513.12 351,376.79
Plafond calsiboard 3,5 mm 28.00 m2 51,831.91 1,451,293.53
Rangka plafond kayu 5/5 + 5/10 kls II 28.00 m2 99,510.94 2,786,306.34
Lis plafond ky kls II - 1/4 52.00 m' 19,815.74 1,030,418.48
12,268,963.69
4. PEKERJAAN LANTAI DAN DINDING
Cor lantai 1:3:5 tbl. 5 cm 1.4 m3 1,117,071.03 1,563,899.44
Lantai Granito 60 x 60 (+ teras, bordes & tangga ) 130.40 m2 216,367.72 28,214,350.36
Plin lantai Granito 10 x 60 28.00 m' 65,572.42 1,836,027.66
Lantai garasi paving blok segi enam 110.00 m2 100,564.20 11,062,062.00
42,676,339.46
5. ALAT GANTUNG, RAILING TANGGA & FOLDING GATE
Kunci tanam biasa 3.00 bh 231,467.50 694,402.50
Engsel pintu 9.00 bh 41,944.83 377,503.50
Grendel pintu 3.00 bh 46,869.17 140,607.50
Railing tangga besi stainless Ø 2,5" + 1,5" - 3 (tangga) 44.00 m2 840,000.00 36,960,000.00
Pintu Folding Gate + accessories 10.20 m2 284,625.00 2,903,175.00
41,075,688.50
6. SANITASI
Septictank/Resapan 1,5 x 1 M T. 1,5 M/ Bh (Pas. Bt Bata) 3.00 unit 4,842,390.39 14,527,171.16
14,527,171.16
7. PEKERJAAN CAT
Cat kayu/ besi 15.68 m2 46,998.14 736,930.80
Cat dinding luar + canopy ( 3 x pengecatan ) 131.13 m2 24,645.95 3,231,823.07
Cat dinding dalam ( 3 x pengecatan ) 29.09 m2 21,895.95 636,953.11
Cat plafond 28.00 m2 21,895.95 613,086.53
5,218,793.51

MACAM PEKERJAAN
8. INSTALASI LISTRIK
Pas. pentanahan ( Grounding ) 1.00 ttk 71,289.17 71,289.17
Box sekring / Limit 6 A 1.00 ttk 353,540.00 353,540.00
Saklar tunggal 2.00 ttk 86,372.00 172,744.00
Saklar ganda 3.00 ttk 91,741.83 275,225.50
Titik lampu 10.00 ttk 266,904.92 2,669,049.17
Lampu XL 18 watt 10.00 ttk 89,921.33 899,213.33
Stop kontak 2.00 ttk 265,328.25 530,656.50
4,971,717.67
Jumlah. A 404,291,001.64
B. PEKERJAAN LANTAI. 2
Balok lantai 25/45 K 275 11.59 m3 6,379,421.86 73,921,550.76
Balok pembagi 25/30 K 275 3.60 m3 5,333,778.67 19,201,603.23
Kolom beton 30/30 K 275 5.99 m3 5,033,011.08 30,122,571.34
Kolom beton 12/12 K 275 0.81 m3 8,823,547.72 7,115,308.88
Lantai plat beton Tbl.12 cm K 275 15.96 m3 6,088,058.05 97,165,406.48
Balok canopy beton 12/15 K 275 (+ balok dak) 0.68 m3 6,067,557.29 4,150,209.19
Trasram batu bata 1:2 85.95 m2 221,558.08 19,042,917.08
Pas. Batu bata 1:4 278.88 m2 209,147.70 58,327,111.27
Plester trasram 1:2 171.90 m2 87,293.24 15,005,708.16
Acian dinding luar dalam + canopy + kolom 731.47 m2 47,103.44 34,454,638.24
Pas. Pelapis Kolom luar 30/30 batu alam motif arsir 6.00 m2 390,000.00 2,340,975.00
441,704,779.66
2. PEKERJAAN KAYU DAN DINDING WALLPAPER
Kusen kayu kls I 0.54 m3 10,458,907.59 5,647,810.10
Pintu KM/WC Alumunium 1,3 mm+ Kusen 3" + Accs 5.00 unit 1,600,000.00 8,000,000.00
Jendela panil kaca 5 mm (uk. 0,6 x 1,2 m ) 13 bh 9.36 m2 851,341.92 7,968,560.37
Lisplank ky kls I 20.00 m' 107,018.26 2,140,365.30
62,045,108.67
Lantai Granito 60 x 60 (+ dapur + anak tangga) 155.35 m2 216,367.72 33,612,724.91
Plin Granito 10 x 60 168.00 m' 65,572.42 11,016,165.94
Lantai keramik Km/Wc 20 x 20 11.25 m2 167,524.10 1,884,646.09
Dinding keramik Km/Wc 20 x 25 T. 2 m 53.00 m2 326,126.47 17,284,703.06
63,798,240.00
4. PEKERJAAN ATAP DAN BAJA RINGAN
Rangka atap baja ringan C G550 + 0,75 +0,75 + reng 39.52 m2 233,735.47 9,237,225.88
Atap genteng metal bjls 0,30 + Aluminium foil 39.52 m2 172,868.67 6,831,769.71
Bubungan genteng metal bjls 0,30 + karpet 10.40 m' 111,916.62 1,163,932.82
17,232,928.40
5. ALAT GANTUNG
Kunci tanam biasa 7.00 bh 231,467.50 1,620,272.50
Engsel jendela 26.00 bh 29,301.25 761,832.50
Engsel pintu 21.00 bh 41,944.83 880,841.50
Kait angin jendela 26.00 bh 38,747.50 1,007,435.00
Grendel pintu / jendela 20.00 bh 46,869.17 937,383.33
Tarikan jendela & jalusi 20.00 bh 44,669.17 893,383.33
Railing tangga besi stainless Ø 2,5" + 1,5" - 3 20.30 m2 840,000.00 17,052,000.00
(tangga dan pagar T. jemuran)
23,153,148.17
3

MACAM PEKERJAAN
6. SANITASI & PLUMBING
Meja dapur keramik 0,50 x 4 m + bak cuci stainless 1.00 bh 2,814,828.06 2,814,828.06
Kloset duduk lengkap 5.00 bh 3,056,423.33 15,282,116.67
Shower lengkap 5.00 bh 853,618.33 4,268,091.67
Pipa pembuangan pvc Ǿ 3" + acces. 27.50 m' 113,184.50 3,112,573.75
Pipa floor drain Pvc Ǿ 2,5 " + acces. 25.00 m' 90,315.50 2,257,887.50
Floor drain 5.00 bh 88,467.50 442,337.50
Pipa air bersih Gips Ø 3/4 " + acces. 30.00 m' 62,221.50 1,866,645.00
Pipa air bersih Gips Ø 1/2 " + acces. 15.00 m' 50,440.50 756,607.50
Titik air 6.00 ttk 111,301.67 667,810.00
31,468,897.65
7. PEKERJAAN CAT
Cat kayu/ besi 70.84 m2 46,998.14 3,329,348.10
Cat dinding dalam ( 3 x pengecatan ) 678.47 m2 21,895.95 14,855,688.65
Cat plafond 153.00 m2 21,895.95 3,350,079.94
25,632,443.81
Saklar ganda 7.00 ttk 91,741.83 642,192.83
Titik lampu 16.00 ttk 266,904.92 4,270,478.67
Lampu XL 18 watt 16.00 ttk 89,921.33 1,438,741.33
Stop kontak 9.00 ttk 265,328.25 2,387,954.25
9,265,651.08
Jumlah. B 674,301,197.44
C. PEKERJAAN LANTAI. 3
Balok lantai 25/45 K 275 9.45 m3 6,379,421.86 60,285,536.54
Balok pembagi 25/30 K 275 3.08 m3 5,333,778.67 16,401,369.42
Kolom beton 30/30 K 275 5.04 m3 5,033,011.08 25,366,375.86
Kolom beton 12/12 K 275 0.81 m3 8,823,547.72 7,115,308.88
Ringbalk beton 15/20 K 275 2.67 m3 5,996,890.87 16,011,698.62
Balok canopy beton 12/15 K 275 (+ balok dak) 1.73 m3 6,067,557.29 10,484,739.00
Pas. Batu bata 1:4 215.80 m2 209,147.70 45,134,074.20
384,145,774.97
Kusen kayu kls I 0.54 m3 10,458,907.59 5,647,810.10
62,697,342.11
Lantai Granito 60 x 60 (+ dapur) 133.75 m2 216,367.72 28,939,182.22
Plin Granito 10 x 60 130.00 m' 65,572.42 8,524,414.12
56,632,945.48
4

MACAM PEKERJAAN
74,624,737.60
5. ALAT GANTUNG
Engsel pintu 18.00 bh 41,944.83 755,007.00
Kait angin jendela 22.00 bh 38,747.50 852,445.00
Tarikan jendela 17.00 bh 44,669.17 759,375.83
Railing besi stainless Ø 2,5" + 1,5" - 3 8.00 m2 840,000.00 6,720,000.00
(pagar T. Santai)
11,917,036.17
Floor drain 5.00 bh 88,467.50 442,337.50
Titik air 5.00 ttk 111,301.67 556,508.33
33,600,650.42
7. PEKERJAAN CAT
Cat kayu/ besi 75.10 m2 46,998.14 3,529,560.16
Cat plafond 156.00 m2 21,895.95 3,415,767.78
23,254,070.09
Saklar ganda 7.00 ttk 91,741.83 642,192.83
Titik lampu 14.00 ttk 266,904.92 3,736,668.83
Lampu XL 18 watt 14.00 ttk 89,921.33 1,258,898.67
Stop kontak 7.00 ttk 265,328.25 1,857,297.75
7,848,598.08
Jumlah. C 654,721,154.92
Biaya konstruksi . A + B + C 1,733,313,354.00
-
Harga Perkiraan Sendiri (HPS)
Bangunan : Rumah
Konstruksi : Permanen ( 2 Lantai )
Luas : 561 m2 / 1 bh

MACAM PEKERJAAN
A. PEKERJAAN LANTAI. 1
1. PEK. TANAH & LANTAI KERJA
Bouwplank 94.00 m' 69,734.67 6,555,058.68
Galian tanah pondasi ( menggunakan excavator ) 192.30 m3 104,481.18 20,091,730.83
Cor lantai kerja footplat 1:3:5 tbl. 5 cm 2.16 m3 1,117,071.03 2,412,873.43
Urugan lantai pasir footplat Tbl. 5 cm 2.16 m3 383,471.00 828,297.36
Urugan tanah kembali 125.10 m3 30,472.75 3,812,141.03
Urugan tapak bangunan Tbl. 30 cm dipadatkan 84.15 m3 327,783.50 27,582,981.53
61,283,082.85
Footplat 120 cm x 120 cm T. 150 cm 21.60 m3 4,558,101.22 98,454,986.42
(kolom 30/30 + Tangga)
Pondasi bt. kali T. 80 cm 45.60 m3 1,167,115.13 53,220,449.70
Sloof beton 25/35 K 275 13.13 m3 5,333,778.67 70,005,845.11
Kolom beton 30/30 K 275 (+ garasi) 9.45 m3 5,033,011.08 47,561,954.74
Kolom beton 12/12 K 275 0.76 m3 8,823,547.72 6,670,602.07
Ringbalk 12/15 K 275 (+ balok canopy) 1.00 m3 6,067,557.29 6,061,489.73
Canopy beton Tbl. 10 cm K 275 (+ Dak teras) 2.37 m3 7,385,084.60 17,465,725.08
Pas. Batu bata 1:4 (+ dinding rabat) 369.26 m2 209,147.70 77,229,880.63
Acian dinding luar dalam + canopy 802.04 m2 47,103.44 37,778,610.51
Pas. Pelapis Kolom luar 30/30 batu alam motif arsir 1.72 m2 390,000.00 668,850.00
Pilar 40/40 plester timbul + acian 17.50 m2 144,412.68 2,527,221.94
515,419,416.58
3. PEKERJAAN KAYU
Kusen kayu kls I 0.51 m3 10,458,907.59 5,334,042.87
Jendela panil kaca 5 mm 11 bh 7.92 m2 851,341.92 6,742,628.01
60,969,759.59
Cor lantai 1:3:5 tbl. 5 cm 7.5 m3 1,117,071.03 8,378,032.73
Lantai Granito 60 x 60 (+ teras, bordes & tangga ) 168.40 m2 216,367.72 36,436,323.63
Plin Granito 10 x 60 181.00 m' 65,572.42 11,868,607.35
Lantai garasi paving blok segi enam 56.00 m2 100,564.20 5,631,595.20
Cor lantai rabat luar1:3:5 tbl. 5 cm 1.75 m3 1,117,071.03 1,954,874.30
77,519,992.66
5. ALAT GANTUNG, RAILING TANGGA & FOLDING GATE
Handel Pintu utama + accs 2.00 set 420,000.00 840,000.00
Engsel pintu 24.00 bh 41,944.83 1,006,676.00
Railing tangga besi stainless Ø 2,5" + 1,5" - 3 (tangga) 11.00 m2 840,000.00 9,240,000.00
Pintu Garasi Folding Gate + accessories 12.00 m2 284,625.00 3,415,500.00
18,769,928.50
2

MACAM PEKERJAAN
Meja dapur keramik 0,50 x 2 m + bak cuci stainless 1.00 bh 1,563,793.37 1,563,793.37
Bak kramik pas. Bt bata 0,7 x 0,8 x 0,8 m + dop alumunium 3.00 unit 1,376,686.18 4,130,058.54
Septictank/Resapan 1,5 x 1 M T. 1,5 M/ Bh (Pas. Bt Bata) 3.00 unit 4,842,390.39 14,527,171.16
Floor drain 3.00 bh 88,467.50 265,402.50
Titik air 4.00 ttk 111,301.67 445,206.67
Besi Grill depan garasi 4.00 m' 280,000.00 1,120,000.00
39,214,019.24
7. PEKERJAAN CAT
Cat kayu/ besi 99.12 m2 46,998.14 4,658,455.44
Cat dinding luar + canopy + dak + pagar ( 3 x pengecatan ) 399.50 m2 24,645.95 9,846,055.96
Cat plafond 187.00 m2 21,895.95 4,094,542.15
32,547,538.36
Pas. pentanahan ( Grounding ) 1.00 ttk 71,289.17 71,289.17
Saklar ganda 6.00 ttk 91,741.83 550,451.00
Titik lampu 12.00 ttk 266,904.92 3,202,859.00
Lampu XL 18 watt 12.00 ttk 89,921.33 1,079,056.00
Stop kontak 6.00 ttk 265,328.25 1,591,969.50
6,849,164.67
Jumlah. A 812,572,902.43
B. PEKERJAAN LANTAI. 2
Balok lantai 25/45 K 275 16.20 m3 6,379,421.86 103,346,634.07
Balok pembagi 25/30 K 275 4.13 m3 5,333,778.67 22,001,837.03
Kolom beton 30/30 K 275 8.82 m3 5,033,011.08 44,391,157.76
Kolom beton 12/12 K 275 0.30 m3 8,823,547.72 2,668,240.83
Ringbalk beton 15/20 K 275 4.32 m3 5,996,890.87 25,906,568.56
Balok canopy beton 12/15 K 275 0.20 m3 6,067,557.29 1,201,376.34
Pas. Batu bata 1:4 286.58 m2 209,147.70 59,937,548.58
513,946,884.05
Kusen kayu kls I 0.48 m3 10,458,907.59 5,020,275.65
Kaca bening tbl 5 mm 23.48 m2 274,513.12 6,445,567.99
82,093,624.37

MACAM PEKERJAAN
Lantai Granito 60 x 60 194.00 m2 216,367.72 41,975,337.20
Plin Granito 10 x 60 130.00 m' 65,572.42 8,524,414.12
61,175,210.11
Talang jurai seng plat bjls 0,30 12.00 m' 53,103.68 637,244.12
118,837,460.97
5. ALAT GANTUNG
Engsel pintu 24.00 bh 41,944.83 1,006,676.00
Railing besi stainless Ø 2,5" + 1,5" - 3 21.00 m2 840,000.00 17,640,000.00
(Pagar Teras)
22,365,418.50
Floor drain 2.00 bh 88,467.50 176,935.00
Titik air 2.00 ttk 111,301.67 222,603.33
12,614,308.67
7. PEKERJAAN CAT
Cat kayu/ besi 84.94 m2 46,998.14 3,992,021.84
Cat plafond 245.30 m2 21,895.95 5,371,075.88
23,195,535.65
Saklar ganda 5.00 ttk 91,741.83 458,709.17
Titik lampu 12.00 ttk 266,904.92 3,202,859.00
Lampu XL 18 watt 12.00 ttk 89,921.33 1,079,056.00
Stop kontak 5.00 ttk 265,328.25 1,326,641.25
6,593,549.42
Jumlah. B 840,821,991.73
Biaya konstruksi . A + B 1,653,394,894.16

Rekapitulasi
Pembangunan Kos dan Rumah
1. Kos (3 Tingkat) 1 Unit 276 m2 1,733,313,354.00
2. Rumah (2 Tingkat) 1 Unit 561 m2 1,653,394,894.16
Jumlah 3,386,708,248.16
#REF!
Dibulatkan 3,386,708,000.00
62
KOMANDO DAERAH MILITER XVII/CENDERAWASIH
ZENI
ANALIS PEKERJAAN WIL. KAB BOVENDIGOEL TA. 2019
No MACAM HARGA UPAH/

SAT VOLUME
SAT BAHAN
1 2 3 4 5 6
A PEKERJAAN TANAH DAN LANTAI KERJA

Tukang OH 0.1000 130,000.00 13,000.00
Kepala TK OH 0.0100 150,000.00 1,500.00
Pekerja OH 0.1000 105,000.00 10,500.00
Mandor OH 0.0050 175,000.00 875.00
Papan Kls III m3 0.0070 1,956,133.33 13,692.93

Kayu Balok Kls III m3 0.0120 1,956,133.33 23,473.60
Paku Campur Kg 0.0200 17,680.92 353.62
63,395.15
Jasa 10 % 6,339.52
69,734.67

Excavator 0,7 m3 hr 0.025 3,600,000.00 90,579.71
Mandor org 0.025 175,000.00 4,403.18
94,982.89
Jasa 10 % 9,498.29
104,481.18
3 Beton Non Struktur 1:3:5 m3

Pekerja O/Hr 1.32 105,000.00 138,600.00
Tukang Batu O/Hr 0.22 130,000.00 28,600.00
Kepala Tukang O/Hr 0.022 150,000.00 3,300.00
Mandor O/Hr 0.132 175,000.00 23,100.00
Semen kg 4 85,712.50 342,850.00

Pasir Pasang m3 0.522 297,800.00 155,451.60
Kerikil (maksimum 30 mm) m3 0.862 375,426.36 323,617.52
1,015,519.12
Jasa 10 % 101,551.91
1,117,071.03
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0083 175,000.00 1,452.50
27,702.50
Jasa 10 % 2,770.25
30,472.75
5 Urugan Pasir m3
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0100 175,000.00 1,750.00
Pasir urug m3 1.2000 262,800.00 315,360.00

348,610.00
Jasa 10 % 34,861.00
383,471.00
6 Urugan Sirtu m3
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0250 175,000.00 4,375.00
63
1 2 3 4 5 6
Sirtu m3 1.2000 222,800.00 267,360.00
297,985.00
Jasa 10 % 29,798.50
327,783.50

Sirtu m3 1.2 222,800 267,360.00
Vibrating Roller 6-8 T jam 0.0076 251,000 1,907.60

Water Tank Truk 3000-4500 L jam 0.0071 272,000 1,931.20
Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
301,823.80
Jasa 10 % 30,182.38
332,006.18

Pekerja O/Hr 0.7500 105,000.00 78,750.00
Mandor O/Hr 0.0250 175,000.00 4,375.00
83,125.00
Jasa 10 % 8,312.50
91,437.50
B PEKERJAAN PASANGAN DAN BETON

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.2 1,956,133.33 391,226.67

Paku Biasa 2" - 5" Kg 1.5 17,680.92 26,521.38
Minyak Bekisting Ltr 0.4 6,666.67 2,666.67
Besi Beton Polos Kg 121 12,848.44 1,554,661.26
Kawat Beton Kg 2.25 23,347.58 52,532.06
Portland Semen Zak 6.72 85,712.50 575,988.00
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,143,728.38
Jasa 10 % 414,372.84
4,558,101.22

Batu bata Buah 800 1,557.00 1,245,600.00
Semen (PC) @ 50 Kg Zak 3.2000 85,712.50 274,280.00
Pasir M3 0.3600 297,800.00 107,208.00
Tukang OH 1.5000 130,000.00 195,000.00

Kepala TK OH 0.1500 150,000.00 22,500.00
Pekerja OH 4.5000 105,000.00 472,500.00
Mandor OH 0.2250 175,000.00 39,375.00
2,356,463.00
Jasa 10 % 235,646.30
2,592,109.30

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
64
1 2 3 4 5 6
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Minyak Bekisting Ltr 2 6,666.67 13,333.33
Besi Beton Polos Kg 100.56 12,848.44 1,292,039.15
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,848,889.70
Jasa 10 % 484,888.97
5,333,778.67

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Besi Beton Polos Kg 75.11 12,848.44 965,046.34
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,521,896.90
Jasa 10 % 452,189.69
4,974,086.59

Pekerja O/Hr 6.35 105,000.00 666,750.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.318 175,000.00 55,650.00
Kayu Papan Kls III m3 0.1600 2,522,800.00 403,648.00

Kayu Kelas III m3 0.27 1,956,133.33 528,156.00
Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,575,464.62
Jasa 10 % 457,546.46
5,033,011.08

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
65
1 2 3 4 5 6
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
8,021,407.01
Jasa 10 % 802,140.70
8,823,547.72

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,451,718.97
Jasa 10 % 545,171.90
5,996,890.87

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.2 1,956,133.33 391,226.67

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,434,757.40
Jasa 10 % 443,475.74
4,878,233.14

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
66
1 2 3 4 5 6
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,515,961.17
Jasa 10 % 551,596.12
6,067,557.29

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.32 2,522,800.00 807,296.00

Kayu Balok Kelas II m3 0.12 1,956,133.33 234,736.00
Plywood Lbr 2.8 145,285.00 406,798.00
Dolken diameter 8-10 Pjg 4m m3 0.02 356,133.33 7,122.67
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
6,713,713.27
Jasa 10 % 671,371.33
7,385,084.60

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67

Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,534,598.23
Jasa 10 % 553,459.82
6,088,058.05

Tukang O/Hr 0.1 130,000.00 13,000.00
Kepala TK O/Hr 0.01 150,000.00 1,500.00
Pekerja O/Hr 0.3 105,000.00 31,500.00
Mandor O/Hr 0.015 175,000.00 2,625.00
Bata merah bh 70 1,557.00 108,990.00

Semen Zak 0.379 85,712.50 32,485.04
Pasir pasang m3 0.038 297,800.00 11,316.40
201,416.44
Jasa 10 % 20,141.64
221,558.08

67
1 2 3 4 5 6
Tukang OH 0.1000 130,000.00 13,000.00
Kepala tukang OH 0.0100 150,000.00 1,500.00
Pekerja OH 0.3000 105,000.00 31,500.00
Mandor OH 0.0150 175,000.00 2,625.00
Bata merah Buah 70.0000 1,557.00 108,990.00

Semen Zak 0.2300 85,712.50 19,713.88
Pasir M3 0.0430 297,800.00 12,805.40
190,134.28
Jasa 10 % 19,013.43
209,147.70

Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0150 175,000.00 2,625.00
Pasir pasang m3 0.0200 297,800.00 5,956.00

Semen PC zak 0.2045 85,712.50 17,526.49
79,357.49
Jasa 10 % 7,935.75
87,293.24

Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0150 175,000.00 2,625.00
0.00
Pasir pasang m3 0.0240 297,800.00 7,147.20
Semen PC zak 0.1248 85,712.50 10,696.92
73,719.12
Jasa 10 % 7,371.91
81,091.03
16 Acian m2
Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0100 175,000.00 1,750.00
Semen PC zak 0.0650 85,712.50 5,571.31

42,821.31
Jasa 10 % 4,282.13
47,103.44

Tukang O/hr 0.45 130,000.00 58,500.00
Kepala TK O/hr 0.045 150,000.00 6,750.00
Pekerja O/hr 0.9 105,000.00 94,500.00
Mandor O/hr 0.045 175,000.00 7,875.00
Keramik 40 x 40 cm bh 6.6300 18,380.83 121,864.93

Pasir Pasang m3 0.0180 297,800.00 5,360.40
Semen Warna Kg 1.9400 15,014.25 29,127.65
339,920.50
Jasa 10 % 33,992.05
373,912.54

Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
68
1 2 3 4 5 6
Mandor O/Hr 0.0130 175,000.00 2,275.00
Granito 60/60 bh 3.1000 35,071.25 108,720.88

Portland Semen zak 0.2000 85,712.50 17,142.50
Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
196,697.93
Jasa 10 % 19,669.79
216,367.72
19 Membuat Beton Bertulang 25/45 balok lantai (174,544 kg Besi + Bekisting m3

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,799,474.41
Jasa 10 % 579,947.44
6,379,421.86

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,848,889.70
Jasa 10 % 484,888.97
5,333,778.67

Pekerja O/Hr 6.35 105,000.00 666,750.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.318 175,000.00 55,650.00

Kayu Kelas III m3 0.32 1,956,133.33 625,962.67
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 3 23,347.58 70,042.75
69
1 2 3 4 5 6
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
5,473,212.89
Jasa 10 % 547,321.29
6,020,534.18

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67

Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,991,109.21
Jasa 10 % 499,110.92
5,490,220.13

Cumoir Waterproofing Coating ( no drop ) kg 0.3 40,333.33 12,100.00
Upah tenaga:
Pekerja Oh 0.02 105,000.00 2,100.00
Tukang cat Oh 0.063 130,000.00 8,190.00
Kepala tukang Oh 0.0063 150,000.00 945.00
Mandor Oh 0.0025 175,000.00 437.50
23,772.50
Jasa 10 % 2,377.25
26,149.75
24 Membuat Beton Bertulang 20/20 (121 kg Besi + Bekisting) (Kolom Ruma m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
4,436,692.20
Jasa 10 % 443,669.22
4,880,361.42
25 Meja Jaga Keramik 6 M x 0,6 M TBL 7 CM (Pas. Batu bata) Unit

Pondasi bt. rollag 30/40 m3 0.2400 2,592,109.30 622,106.23
Pas.Batu Bata m2 2.0000 209,147.70 418,295.41
Beton tulang m3 0.2520 8,823,547.72 2,223,534.02
70
1 2 3 4 5 6
Keramik 40/40 m2 9.2000 130,113.71 1,197,046.13
Plesteran m2 2.0000 81,091.03 162,182.06
4,623,163.86
C PEKERJAAN KAYU

Tukang O/Hr 21.0000 130,000.00 2,730,000.00
Kepala TK O/Hr 2.1000 150,000.00 315,000.00
Pekerja O/Hr 7.0000 105,000.00 735,000.00
Mandor O/Hr 0.3500 175,000.00 61,250.00
Kayu klas I m3 1.1000 5,106,133.33 5,616,746.67

Paku 10 CM Kg 1.2500 17,680.92 22,101.15
Lem Kayu Kg 1.000 28,000.00 28,000.00
9,508,097.81
Jasa 10 % 950,809.78
10,458,907.59

Tukang O/Hr 2.4000 130,000.00 312,000.00
Kepala tukang O/Hr 0.2400 150,000.00 36,000.00
Pekerja O/Hr 0.8000 105,000.00 84,000.00
Mandor O/Hr 0.0400 175,000.00 7,000.00
Papan Klas I m3 0.0240 5,272,800.00 126,547.20

Lem Kayu Kg 0.3000 28,000.00 8,400.00
Kaca 5 mm M2 1.0000 200,000.00 200,000.00
773,947.20
Jasa 10 % 77,394.72
851,341.92

Tukang O/Hr 3.0000 130,000.00 390,000.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Papan Rangka Klas I m3 0.0400 5,272,800.00 210,912.00

Lem Kayu Kg 0.5000 28,000.00 14,000.00
773,662.00
Jasa 10 % 77,366.20
851,028.20

Pekerja OH 0.100 105,000.00 10,500.0000
Tukang Kayu OH 0.050 130,000.00 6,500.0000
Kepala Tukang OH 0.005 150,000.00 750.0000
Mandor OH 0.005 175,000.00 875.0000
GRC/Calciboard 3,5 mm Lbr 0.364 71,951.67 26,190.4067

Paku Sekrup bh 36.000 64.01 2,304.5130
47,119.92
Jasa 10 % 4,711.99
51,831.91

Pekerja OH 0.160 105,000.00 16,800.00
Tukang Kayu OH 0.260 130,000.00 33,800.00
Kepala Tukang OH 0.026 150,000.00 3,900.00
Mandor OH 0.008 175,000.00 1,400.00
Kayu Kelas II m3 0.013 2,522,800.00 32,796.40

Paku Biasa 2" - 5" Kg 0.100 17,680.92 1,768.09
90,464.49
71
1 2 3 4 5 6
Jasa 10 % 9,046.45
99,510.94

Pekerja OH 0.050 105,000.00 5,250.00
Tukang Kayu OH 0.050 130,000.00 6,500.00
Kepala Tukang OH 0.005 150,000.00 750.00
Mandor OH 0.003 175,000.00 525.00
Kayu list 1/4 m' 1.050 4,583.33 4,812.50

Paku Kg 0.010 17,680.92 176.81
18,014.31
Jasa 10 % 1,801.43
19,815.74

Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Pekerja O/Hr 0.1000 105,000.00 10,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
Kayu papan kls I m3 0.0108 5,106,133.33 55,146.24

Paku Kg 0.1000 17,680.92 1,768.09
97,289.33
Jasa 10 % 9,728.93
107,018.26

Pekerja OH 0.100 105,000.00 10,500.00
Tukang Kayu OH 0.100 130,000.00 13,000.00
Kepala Tukang OH 0.010 150,000.00 1,500.00
Mandor OH 0.005 175,000.00 875.00
Triplek tbl 9 mm Lbr 0.375 145,285.00 54,481.88

Paku Triplek Kg 0.030 21,014.25 630.43
80,987.30
Jasa 10 % 8,098.73
89,086.03
9 Wallpaper m2
Wallpaper m2 1.2000 131,666.67 158,000.00
Lem Kg 0.2000 66,666.67 13,333.33
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Mandor O/Hr 0.0025 175,000.00 437.50
202,870.83
Jasa 10 % 20,287.08
223,157.92
10 Dinding papan Lambresering 2/10 + Lis profil 2/10 m2

Tukang O/Hr 0.800 130,000.00 104,000.00
Kepala TK O/Hr 0.080 150,000.00 12,000.00
Pekerja O/Hr 0.280 105,000.00 29,400.00
Mandor O/Hr 0.140 175,000.00 24,500.00
Papan Kayu Kelas I (Kayu Besi) + List profil 2/10 M3 0.030 5,272,800.00 158,184.00
Paku 3" KG 0.200 17,680.92 3,536.18
331,620.18
Jasa 10 % 33,162.02
364,782.20
11 Pasang Kaca Rayband tebal 5 mm m2

Pekerja OH 0.015 105,000.00 1,575.00
72
1 2 3 4 5 6
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Kaca rayband tebal 5 mm m2 1.1 220,000.00 242,000.00

List kayu m' 1.1 4,583.33 5,041.67
Paku Tripleks kg 0.05 21,014.25 1,050.71
271,557.38
Jasa 10 % 27,155.74
298,713.12
D PEKERJAAN LANTAI DAN DINDING
1 Plin granito ukuran 10x60 m'

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Pekerja O/Hr 0.0900 105,000.00 9,450.00
Mandor O/Hr 0.0050 175,000.00 875.00
plin granito 10x60 Bh 1.7 18,757.19 31,887.22

Pasir Pasang m³ 0.003 297,800.00 893.40
Semen Warna Kg 0.1 15,014.25 1,501.43
59,611.29
Jasa 10 % 5,961.13
65,572.42
2 Keramik 20X20 m2
Tukang O/Hr 0.135 130,000.00 17,550.00
Kepala TK O/Hr 0.014 150,000.00 2,100.00
Pekerja O/Hr 0.27 105,000.00 28,350.00
Mandor O/Hr 0.014 175,000.00 2,450.00
Keramik 20/20 bh 26.5000 2,664.73 70,615.43

Pasir pasang m3 0.0450 297,800.00 13,401.00
152,294.63
Jasa 10 % 15,229.46
167,524.10

Tukang O/Hr 0.45 130,000.00 58,500.00
Kepala TK O/Hr 0.045 150,000.00 6,750.00
Pekerja O/Hr 0.9 105,000.00 94,500.00
Mandor O/Hr 0.045 175,000.00 7,875.00
Keramik 20/25 bh 21.5000 3,647.58 78,423.04

Pasir pasang m3 0.0180 297,800.00 5,360.40
Semen warna Kg 1.9400 15,014.25 29,127.65
296,478.61
Jasa 10 % 29,647.86
326,126.47
4 Keramik 40X40 m2
Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Keramik 40/40 bh 6.6300 4,571.36 30,308.14

Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
118,285.19
73
1 2 3 4 5 6
Jasa 10 % 11,828.52
130,113.71

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
0.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67
Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
6,305,504.64
Jasa 10 % 630,550.46
6,936,055.10
E PEKERJAAN ATAP DAN BAJA RINGAN

Tukang O/Hr 0.4500 130,000.00 58,500.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Baja ringan CG 550 - 0,75 - 0,75 m' 1.4880 14,335.71 21,331.53

Baja ringan CG 550 - 0,75 - 0,75 m' 2.2320 14,335.71 31,997.30
Sekrup bh 28.0000 1,064.25 29,799.00
Dynabolt bh 1.6000 3,747.58 5,996.13
Reng m' 5.4000 6,224.60 33,612.83
212,486.79
Jasa 10 % 21,248.68
233,735.47
2 Pasang atap genteng Metal BJLS 30 + Alumunium foil m2

Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0010 175,000.00 175.00
Atap genteng Metal m2 2.0000 52,618.33 105,236.67

Paku Galvanis Kg 0.2000 33,666.67 6,733.33
Alumunium foil m2 1.0500 9,055.56 9,508.33
157,153.33
Jasa 10 % 15,715.33
172,868.67

Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Bubung genteng Metal bh 1.1000 33,666.67 37,033.33

Paku Kg 0.0500 36,680.92 1,834.05
Karpet atap bubungan m' 1.0500 12,000.00 12,600.00
74
1 2 3 4 5 6
101,742.38
Jasa 10 % 10,174.24
111,916.62

Tukang O/Hr 0.0700 130,000.00 9,100.00
Kepala TK O/Hr 0.0070 150,000.00 1,050.00
Pekerja O/Hr 0.1500 105,000.00 15,750.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
Seng plat BJLS 30 Lbr 0.3000 66,285.00 19,885.50

Paku seng Kg 0.0400 36,014.25 1,440.57
48,276.07
Jasa 10 % 4,827.61
53,103.68
F ALAT GANTUNG

Pekerja OH 0.01 105,000.00 1,050.00
Tukang Kayu OH 0.5 130,000.00 65,000.00
Kepala Tukang OH 0.05 150,000.00 7,500.00
Mandor OH 0.005 175,000.00 875.00
Kunci Tanam Biasa Bh 1.0000 136,000.00 136,000.00

210,425.00
Jasa 10 % 21,042.50
231,467.50

Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Engsel Pintu Buah 1 14,666.67 14,666.67

38,131.67
Jasa 10 % 3,813.17
41,944.83

Pekerja OH 0.01 105,000.00 1,050.00
Tukang Kayu OH 0.1 130,000.00 13,000.00
Kepala Tukang OH 0.01 150,000.00 1,500.00
Mandor OH 0.0005 175,000.00 87.50
Engsel Jendela Buah 1 11,000.00 11,000.00

26,637.50
Jasa 10 % 2,663.75
29,301.25

Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.008 175,000.00 1,400.00
Kait Angin Buah 1 10,500.00 10,500.00

35,225.00
Jasa 10 % 3,522.50
38,747.50

Pekerja OH 0.02 105,000.00 2,100.00
Tukang Kayu OH 0.2 130,000.00 26,000.00
75
1 2 3 4 5 6
Kepala Tukang OH 0.02 150,000.00 3,000.00
Mandor OH 0.001 175,000.00 175.00
Grendel Buah 1 11,333.33 11,333.33

42,608.33
Jasa 10 % 4,260.83
46,869.17

Pekerja OH 0.02 105,000.00 2,100.00
Tukang Kayu OH 0.2 130,000.00 26,000.00
Kepala Tukang OH 0.02 150,000.00 3,000.00
Mandor OH 0.001 175,000.00 175.00
Tarikan jendela Buah 1 9,333.33 9,333.33

40,608.33
Jasa 10 % 4,060.83
44,669.17

Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Kaca bening tebal 5 mm m2 1.1 200,000.00 220,000.00

List kayu m' 1.1 4,583.33 5,041.67
Paku Tripleks kg 0.05 21,014.25 1,050.71
249,557.38
Jasa 10 % 24,955.74
274,513.12
G SANITASI DAN PLUMBING

Kloset Jongkok Bh 1.0000 210,000.00 210,000.00
Batu Bata Bh 14.0000 1,557.00 21,798.00
Semen zak 0.1200 85,712.50 10,285.50
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00

Tukang O/Hr 1.5000 130,000.00 195,000.00
Kepala TK O/Hr 0.1500 150,000.00 22,500.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
576,311.50
Jasa 10 % 57,631.15
633,942.65
2 Wastafel Bh
Wastafel Bh 1.2000 603,333.33 724,000.00
Perlengkapan (12% Harga Wastafel) 86,880.00
Semen Portland Zak 0.1200 85,712.50 10,285.50
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.2000 105,000.00 126,000.00

Tukang O/Hr 1.4500 130,000.00 188,500.00
Kepala TK O/Hr 0.1500 150,000.00 22,500.00
Mandor O/Hr 0.0600 175,000.00 10,500.00
1,171,643.50
Jasa 10 % 117,164.35
1,288,807.85

Galian m3 10.09 91,437.50 922,604.38
Bowplank m' 14.4 69,734.67 1,004,179.20
76
1 2 3 4 5 6
Cor beton 1:3:5 m3 0.4320 1,117,071.03 482,574.69
Cor beton bertulang m3 0.4320 5,996,890.87 2,590,656.86
Trasram batu bata 1:2 m2 30.5000 221,558.08 6,757,521.48
Pipa PVC 4" m' 3.0000 154,319.00 462,957.00
Cat Plat m2 5.0000 37,271.37 186,356.87
Batu Kosong m3 0.1200 314,781.06 37,773.73
Batu Koral m3 0.0800 375,426.36 30,034.11
Pasir Pasang m3 0.0400 297,800.00 11,912.00
12,486,570.30

Galian tanah m3 0.0300 91,437.50 2,743.13
Urugan pasir m3 0.0060 383,471.00 2,300.83
Pas. Bt. Bata m2 0.3000 209,147.70 62,744.31
Plesteran m2 0.3000 81,091.03 24,327.31
Cor rabat 5 Cm m3 0.0100 1,117,071.03 11,170.71
Urugan tanah kembali m3 0.0100 30,472.75 304.73
103,591.01
Pasangan batu Bata m2 1.2800 209,147.70 267,709.06
Plester dinding m2 3.8400 81,091.03 311,389.56
Cor tebal 5 cm m3 0.0320 1,117,071.03 35,746.27
Dinding keramik 20 x 20 m2 4.4800 167,524.10 750,507.95
Dop Bak stainless steel bh 1.0000 11,333.33 11,333.33
1,376,686.18

Pipa PVC 2 1/2" m' 1.2000 32,916.67 39,500.00
Perlengkapan (35%) 13,825.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
82,105.00
Jasa 10 % 8,210.50
90,315.50

Pipa PVC 3" m' 1.2000 45,750.00 54,900.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
102,895.00
Jasa 10 % 10,289.50
113,184.50
8 Floor drain Bh
Floor drain Bh 1.0000 64,000.00 64,000.00
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
80,425.00
Jasa 10 % 8,042.50
88,467.50

Pipa Galvanis diameter 1/2" m' 1.2000 13,833.33 16,600.00
77
1 2 3 4 5 6
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0270 175,000.00 4,725.00
45,855.00
Jasa 10 % 4,585.50
50,440.50
Pipa Galvanis (3/4") m' 1.2000 20,444.44 24,533.33
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0270 175,000.00 4,725.00
56,565.00
Jasa 10 % 5,656.50
62,221.50

Kran air Bh 1.0000 41,166.67 41,166.67
Seal tipe Bh 0.0250 3,666.67 91.67
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.4000 130,000.00 52,000.00
Kepala TK O/Hr 0.0400 150,000.00 6,000.00
Mandor O/Hr 0.0050 175,000.00 875.00
101,183.33
Jasa 10 % 10,118.33
111,301.67

Galian tanah m3 4.5360 91,437.50 414,760.50
Urugan pondasi m3 3.2240 30,472.75 98,244.15
Foot plat 0,80 x 0,80 cm, T.1,30 m m3 1.3120 4,558,101.22 5,980,228.80
Sloof beton 20/30 m3 0.6600 4,878,233.14 3,219,633.87
Tiang besi siku 60.60.6 btg 12.0000 246,680.92 2,960,171.00
Skoor & Lantai dudukan tangki besi siku 50.50.5 btg 10.5000 142,680.92 1,498,149.63
Railing & tangga besi siku 40.40.5 btg 8.5000 14.25 121.13
Kawat Las dos 6.0000 107,333.33 644,000.00
Cat besi m2 24.5000 46,998.14 1,151,454.38
Pipa gips Ø 3/4" + Acces. m' 30.0000 62,221.50 1,866,645.00
Profil tank 550 L bh 1.0000 1,504,500.00 1,504,500.00
Dinding rabat bt. bata trasram T.60 cm m2 7.7000 221,558.08 1,705,997.23
Plesteran trasram + acian m2 7.7000 134,396.68 1,034,854.47
Lantai cor 1:3:5 tbl. 10 cm + diaci + pondasi tangga m2 0.9193 1,117,071.03 1,026,867.55
23,105,627.70

Pas.Batu Bata m2 0.1000 209,147.70 20,914.77
Beton tulang m3 0.0700 8,823,547.72 617,648.34
Keramik 20/20 m2 2.0000 167,524.10 335,048.19
Plesteran m2 2.0000 81,091.03 162,182.06
Zink aluminium+Upah bh 1.0000 428,000.00 428,000.00
1,563,793.37

Kloset Duduk Bh 1.0000 2,131,666.67 2,131,666.67
Perlengkapan (6% Harga Kloset) 127,900.00
Pekerja O/Hr 3.3000 105,000.00 346,500.00

Tukang O/Hr 1.1000 130,000.00 143,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.1600 175,000.00 28,000.00
78
1 2 3 4 5 6
2,778,566.67
Jasa 10 % 277,856.67
3,056,423.33

Shower lengkap Bh 1.0000 759,500.00 759,500.00
Seal tipe Bh 0.0250 3,666.67 91.67
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
776,016.67
Jasa 10 % 77,601.67
853,618.33

Galian tanah m3 3.8900 91,437.50 355,691.88
Urugan pasir m3 0.0800 383,471.00 30,677.68
Lantai cor tebal 5 cm m3 0.0800 1,117,071.03 89,365.68
Pas.Batu Bata 1:2 m2 11.8800 209,147.70 2,484,674.71
Plester 1:2 m2 11.8800 87,293.24 1,037,043.71
Plat beton m3 0.1200 6,936,055.10 832,326.61
PIPA Giv 1/2" bh 0.2500 50,440.50 12,610.13
4,842,390.39
H PEKERJAAN CAT
1 Pengecatan Bidang Kayu/Besi Baru (1 lap.Plamir) m2

1 lap.Cat Dasar & 2 lap.Cat Penutup
Cat Meni Kg 0.2 24,352.33 4,870.47
Plamur Kg 0.15 15,185.67 2,277.85
Cat Dasar Kg 0.17 55,185.67 9,381.56
Cat Penutup Kg 0.26 55,185.67 14,348.27
Kuas bh 0.01 55,185.67 551.86
Pengencer Kg 0.03 27,019.00 810.57
Amplas lbr 0.2 2,700.00 540.00
Pekerja O/Hr 0.0700 105,000.00 7,350.00

Tukang O/Hr 0.0090 130,000.00 1,170.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Mandor O/Hr 0.0030 175,000.00 525.00
42,725.58
Jasa 10 % 4,272.56
46,998.14
2 Pengecat Tembok Baru Luar (1lap.Plamir, 1lap. Cat Dasar m2

& 2 lap. Cat Penutup)
Plamir Tembok Kg 0.100 16,385.67 1,638.57
Cat Dasar Kg 0.100 25,019.00 2,501.90
Cat Penutup 2 kali Kg 0.260 25,019.00 6,504.94
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.0630 130,000.00 8,190.00
Kepala TK O/Hr 0.0063 150,000.00 945.00
Mandor O/Hr 0.0030 175,000.00 525.00
22,405.41
Jasa 10 % 2,240.54
24,645.95
3 Pengecat Tembok Baru Dalam / Plafond (1lap.Plamir, 1lap. Cat Dasar m2

& 2 lap. Cat Penutup)
Plamir Tembok Kg 0.100 16,385.67 1,638.57
Cat Dasar Kg 0.100 18,074.56 1,807.46
79
1 2 3 4 5 6
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.0630 130,000.00 8,190.00
Kepala TK O/Hr 0.0063 150,000.00 945.00
Mandor O/Hr 0.0030 175,000.00 525.00
19,905.41
Jasa 10 % 1,990.54
21,895.95

Vernis Ltr 0.15 50,685.67 7,602.85
Dempul Kg 0.05 18,852.33 942.62
Ampelas Lbr 0.1 2,700.00 270.00
Pekerja O/Hr 0.160 105,000.00 16,800.00

Tukang O/Hr 0.160 130,000.00 20,800.00
Kepala TK O/Hr 0.016 150,000.00 2,400.00
Mandor O/Hr 0.003 175,000.00 525.00
49,340.47
Jasa 10 % 4,934.05
54,274.51
I INSTALASI LISTRIK

Kabel BC 10 mm m' 5 0.00 0.00
Pipa PVC dia ⅝" C m' 3 2,958.33 8,875.00
Klem conduit bh 3 1,833.33 5,500.00
Lastdop bh 1 2,683.33 2,683.33
Paku, sekrup, fisher (10% harga conduit) % 10 95,000.00 9,500.00
Pekerja Oh 0.1 105,000.00 10,500.00

Tukang Oh 0.2 130,000.00 26,000.00
Mandor Oh 0.01 175,000.00 1,750.00
64,808.33
Jasa 10 % 6,480.83
71,289.17

Box sekring bh 1.0000 135,000.00 135,000.00
Pekerja Oh 0.500 105,000.00 52,500.00

Tukang Listrik Oh 0.500 130,000.00 65,000.00
Kepala TK Oh 0.750 150,000.00 112,500.00
Mandor Oh 0.008 175,000.00 1,400.00
366,400.00
Jasa 10 % 36,640.00
403,040.00

Saklar tunggal bh 1 14,500.00 14,500.00
Accecories ( 1 % alat ) % 1 14,500.00 145.00
Pekerja Oh 0.175 105,000.00 18,375.00

Tukang Oh 0.35 130,000.00 45,500.00
78,520.00
Jasa 10 % 7,852.00
86,372.00

Saklar Ganda bh 1 19,333.33 19,333.33
Accecories ( 1 % alat ) % 1 19,333.33 193.33
Pekerja Oh 0.175 105,000.00 18,375.00

Tukang Oh 0.35 130,000.00 45,500.00
80
1 2 3 4 5 6
83,401.67
Jasa 10 % 8,340.17
91,741.83
5 Psg instalasi lampu dg NYM 2x2,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu)
Catatan: Asumsi tinggi plafond 4 m', bentang ruang 8 m', uk. Kabel standar PUIL 2000
Kabel NYM 2x2,5 mm² m' 12 11,333.33 136,000.00
Conduit pipa PVC dia ⅝" C Btg 2 11,833.33 23,666.67
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 3 2,000.00 6,000.00
Klem conduit bh 9 1,833.33 16,500.00
Lastdop bh 3 2,683.33 8,050.00
Flexible pipe m' 1 3,166.67 3,166.67
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.071 105,000.00 7,455.00

Tukang Oh 0.14 130,000.00 18,460.00
Mandor Oh 0.0071 175,000.00 1,242.50
242,640.83
Jasa 10 % 24,264.08
266,904.92

Lampu XL 18 watt bh 1 49,666.67 49,666.67
Fitting bh 1 13,333.33 13,333.33
Accecories ( 1 % alat ) % 1 49,666.67 496.67
Pekerja Oh 0.05 105,000.00 5,250.00

Tukang Oh 0.1 130,000.00 13,000.00
81,746.67
Jasa 10 % 8,174.67
89,921.33
7 Pasang instalasi stop kontak tiap 1 titik (termasuk stop kontak) Ttk
Stop Kontak Bh 1 14,666.67 14,666.67
Kabel NYM 3x2,5 mm² m' 12 9,333.33 112,000.00
Pipa PVC dia ⅝" C m' 12 2,958.33 35,500.00
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 3 2,000.00 6,000.00
Klem conduit bh 9 1,833.33 16,500.00
Lastdop bh 3 2,683.33 8,050.00
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.071 105,000.00 7,455.00

Tukang Oh 0.142 130,000.00 18,460.00
Mandor Oh 0.0071 175,000.00 1,242.50
241,207.50
Jasa 10 % 24,120.75
265,328.25

Box sekring bh 1.0000 90,000.00 90,000.00
Pekerja Oh 0.500 105,000.00 52,500.00

Kepala TK Oh 0.750 150,000.00 112,500.00
Mandor Oh 0.008 175,000.00 1,400.00
321,400.00
Jasa 10 % 32,140.00
353,540.00
81
1 2 3 4 5 6
Lampu sorot 100 Watt bh 1 166,666.67 166,666.67
Accecories ( 1 % alat ) % 1 166,666.67 1,666.67
Pekerja Oh 0.05 105,000.00 5,250.00

Tukang Oh 0.1 130,000.00 13,000.00
186,583.33
Jasa 10 % 18,658.33
205,241.67
#REF!
#REF!
#REF!
#REF!
PEKERJAAN KONSTRUKSI BAJA
1 Pemotongan Baja Profil Dan Plate (M')

Pekerja (O/Jam) 0.179 13,125.00 2,349.38
Tukang (O/Jam) 0.089 16,250.00 1,446.25
Mandor (O/Jam) 0.089 21,875.00 1,946.88
Oksigen 3.35 4,700.00 15,745.00

Gas Elpiji 0.67 18,500.00 12,395.00
Excavator 0.05 450,000.00 20,700.00
Blender 0.09 67,500.00 6,007.50
Alat Bantu 0.23 162,500.00 37,862.50
2 Pengeboran Baja Profil Dan Plate (Titik)

Pekerja (O/jam) 0.179 13,125.00 2,349.38
Tukang (O/Jam) 0.089 16,250.00 1,446.25
Mandor (O/Jam) 0.089 21,875.00 1,946.88
Mata Bor 0.01 195,000.00 1,950.00

Magnetik Bor Drillina 0.063 55,250.00 3,480.75
Alat Bantu 0.056 162,500.00 9,100.00
3 Setting Baja Profil (Titik)

Pekerja (O/Jam) 0.268 13,125.00 3,517.50
Tukang (O/Jam) 0.179 16,250.00 2,908.75
Mandor (O/Jam) 0.089 21,875.00 1,946.88
Kawat Las 3,2 0.1 107,333.33 10,733.33

Genset 0.179 420,000.00 75,180.00
Alat Bantu 0.307 162,500.00 49,887.50
4 Pengelasan dan Perapihan Baja Profil (M')

Pekerja (O/Jam) 0.268 13,125.00 3,517.50
Tukang (O/Jam) 0.179 16,250.00 2,908.75
Mandor (O/Jam) 0.089 21,875.00 1,946.88
Kawat Las 3,2 1.5 107,333.33 161,000.00

Mata Gurinda 0.25 30,000.00 7,500.00
Excavator 0.018 450,000.00 8,100.00
Genset 0.089 420,000.00 37,380.00
Gurinda 0.024 26,250.00 630.00
Alat Bantu 0.053 162,500.00 8,612.50
5 Pekerjaan Erection Baja (KG)
Mandor (O/Jam) 0.0001 21,875.00 2.19
Pekerja (O/Jam) 0.0010 13,125.00 13.13
Tukang (O/Jam) 0.0010 16,250.00 16.25
Kepala Tukang (O/Jam) 0.0002 18,750.00 3.75
Crane 0.0025 712,500.00 1,781.25

Alat Bantu 0.0025 162,500.00 406.25
6 Pekerjaan Trectank dan Ikatan Angin (KG)

Besi 16mm 1.1000 45,000.00 49,500.00
Wltermur 0.2780 16,918.50 4,703.34
Besi Plate 0.2500 8,214.29 2,053.57
Alat Bantu 0.1200 162,500.00 19,500.00
75,756.91
Mandor (O/Jam) 0.0050 21,875.00 109.38
Pekerja (O/Jam) 0.0250 13,125.00 328.13
Tukang (O/Jam) 0.0150 16,250.00 243.75
681.25
7 Pekerjaan Gording (KG)

Mandor (O/Jam) 0.003 21,875.00 65.63
Pekerja (O/Jam) 0.06 13,125.00 787.50
Tukang (O/Jam) 0.004 16,250.00 65.00
Gording 1.1 45,000.00 49,500.00

Besi Siku 0.45 45,000.00 20,250.00
Baut, Mur, Ring 0.25 15,000.00 3,750.00
Alat Bantu 0.045 162,500.00 7,312.50
8 1 Kg Memasang Besi Profil sni 73932008

Besi Profil 1.15 45,000.00 51,750.00
51,750.00
Pekerja 0.06 105,000.00 6,300.00

Tukang Besi 0.06 130,000.00 7,800.00
Kepala Tukang 0.006 150,000.00 900.00
Mandor 0.003 175,000.00 525.00
15,525.00
9 1 Kg Memasang Rangka Kuda-kuda Baja IWF

Besi Baja IWF 1.15 45,000.00 51,750.00
51,750.00
Pekerja 0.06 105,000.00 6,300.00
Tukang Besi 0.06 130,000.00 7,800.00
Kepala Tukang 0.006 150,000.00 900.00
Mandor 0.003 175,000.00 525.00
15,525.00
10 1 m2 Atap galvalum
Atap galvalum 1.050 73,500.00 77,175.00
Paku galvanis 0.020 500,500.00 10,010.00
87,185.00
Pekerja 0.2000 105,000.00 21,000.00

Tukang 0.1000 130,000.00 13,000.00
Kepala tukang 0.0100 150,000.00 1,500.00
Mandor 0.0010 175,000.00 175.00
35,675.00
11 1 m' Bubungan galvalum

Bubungan galvalum 1.100 73,500.00 80,850.00
Paku galvanis 0.050 500,500.00 25,025.00
105,875.00
Pekerja 0.2500 105,000.00 26,250.00

Tukang 0.1500 130,000.00 19,500.00
Kepala tukang 0.0150 150,000.00 2,250.00
Mandor 0.0130 175,000.00 2,275.00
50,275.00
12 1 m2 Cat galvalum
Cat galvalum nippe 0.200 132,000.00 26,400.00
26,400.00
Pekerja 0.070 105,000.00 7,350.00

Tukang 0.090 130,000.00 11,700.00
Kepala tukang 0.006 150,000.00 900.00
Mandor 0.0025 175,000.00 437.50
20,387.50
13 1 m2 Plat pengaku 5 mm (rip)

Pekerja 0.179 105,000.00 18,795.00
Tukang 0.089 130,000.00 11,570.00
Mandor 0.089 175,000.00 15,575.00
Plat 5mm 1.000 369,687.50 369,687.50
Oksigen 3.350 4,700.00 15,745.00
Gas Elpiji 0.670 18,500.00 12,395.00
Alat Bantu 0.233 162,500.00 37,862.50
14 1 m2 Plat plendes
Pekerja 0.179 105,000.00 18,795.00
Tukang 0.089 130,000.00 11,570.00
Mandor 0.089 175,000.00 15,575.00
Plat 10mm 1.000 699,652.78 699,652.78

Oksigen 3.350 4,700.00 15,745.00
Gas Elpiji 0.670 18,500.00 12,395.00
Alat Bantu 0.233 162,500.00 37,862.50
15 Regel besi siku uk. 0,5 x 1 m

besi siku 50.50.5 / m 4.80 185,000.00 888,000.00
Pekerja 0.134 105,000.00 14,070.00
Tukang 0.0895 130,000.00 11,635.00
Mandor 0.0445 175,000.00 7,787.50
Kawat Las 3,2 0.75 107,333.33 80,500.00

Mata Gurinda 0.125 30,000.00 3,750.00
Genset 0.0445 420,000.00 18,690.00
Gurinda 0.012 26,250.00 315.00
Alat Bantu 0.0265 162,500.00 4,306.25
0.5 M2
M2
16 1 bh Mur baut
Mur baut 1.000 7,500.00 7,500.00
7,500.00
Pekerja 0.025 105,000.00 2,625.00

2,625.00
17 1 m2 Cat besi
Cat meni 0.200 23,185.67 4,637.13
4,637.13
Pekerja 0.070 105,000.00 7,350.00
Tukang 0.105 130,000.00 13,650.00
Kepala tukang 0.004 150,000.00 600.00
Mandor 0.0025 175,000.00 437.50
22,037.50
18 1 m2 Cat galvalum
Cat galvalum nippe 0.200 132,000.00 26,400.00
26,400.00
Pekerja 0.070 105,000.00 7,350.00

Tukang 0.105 130,000.00 13,650.00
Kepala tukang 0.004 150,000.00 600.00
Mandor 0.0025 175,000.00 437.50
22,037.50
19 1 bh Angkur 16 mm
Mur baut 1.000 7,500.00 7,500.00
7,500.00
Pekerja 0.025 105,000.00 2,625.00

2,625.00
6. Pekerjaan Trectank dan Ikatan Angin (KG)
Besi 16m 1.1000 0.00 0.00
Wltermur 0.2780 0.00 0.00
Besi Plat 0.2500 0.00 0.00
98,452.50 Alat Bant 0.1200 0.00 0.00
0.00
Mandor ( 0.0050 23,125.00 115.63
Pekerja ( 0.0250 12,500.00 312.50
Tukang ( 0.0150 16,250.00 243.75
671.88
20,273.25
Mur Dan Baut 12 1,944.00 Ttk 671.88
Angkur diameter 1 80.00 Ttk 15,255.00
Gording C 150.65.2 4,077.04 kg 14,559.38
Besi siku 2L 70.70. 7,226.50 kg 15,255.00
Trekstang Ø 12 da 382.85 kg 671.88
144,173.96 6. Pekerjaan Trectank dan Ikatan Angin (KG)

Besi 16m 1.1000 8,500.00 9,350.00
Wltermur 0.2780 12,406.90 3,449.12
Besi Plat 0.2500 8,214.29 2,053.57
Alat Bant 0.1200 137,500.00 16,500.00
0.00
Mandor ( 0.0050 23,125.00 115.63
Pekerja ( 0.0250 12,500.00 312.50
Tukang ( 0.0150 16,250.00 243.75
671.88
671.88
231,595.63 7. Pekerjaan Gording (KG)

Mandor ( 0.003 23,125.00 69.38
Pekerja ( 0.06 12,500.00 750.00
Tukang ( 0.004 16,250.00 65.00
Gording 1.1 8,500.00 9,350.00

Besi Siku 0.45 8,500.00 3,825.00
Baut, Mur 0.25 2,000.00 500.00
Alat Bant 0.045 137,500.00 0.00
2,222.81 14,559.38
0.005 Jam mandor 9,375.00 Rp 46.88
0.025 Jam Pekerja 5,812.50 Rp 145.31
0.015 Jam tukang 8,125.00 Rp 121.88
1.1 Kg besi 16mm U.32 11,081.00 12,189.10
0.278 Bh Woltemur Dia 1 28,153.00 7,826.53
0.25 Kg besi plate 12mm 16,682.44 4,170.61
0.12 Ls alat bantu 125,000.00 15,000.00
39,500.31
76,438.16
0.003 Jam mandor 9375 Rp

0.06 Jam Pekerja 5812.5 Rp
0.004 Jam tukang 8125 Rp
1.1 Kg gording lips channel 1 25370 Rp
0.45 Kg besi siku/plat streep 10899.2 Rp
0.25 Bh baut + mur +ring dia 2840 Rp
0.045 Ls alat bantu 125000 Rp
Jumlah Rp
81,730.63
Harga Gording C 150.65.20.3,2 1 Btg

Berat 40.60 Kg
Harga Gording L 60.60.6 1 Btg

67,275.00 Berat 32.46 Kg
Plat Baja 1,2x2,4 M 1 Lbr

Berat 280.00 Kg
8. 1 Kg sni 73932008
Besi Profil 1.15 8,500.00 9,775.00
67,275.00 0.00
Pekerja 0.06 100,000.00 6,000.00

Tukang Bes 0.06 130,000.00 7,800.00
Kepala Tu 0.006 150,000.00 900.00
Mandor 0.003 185,000.00 555.00
15,255.00 15,255.00
122,860.00
156,150.00
46,787.50
481,630.00
811,595.28
1,029,053.75
1,029,053.75
2,058,107.50
10,125.00
26,674.63
48,437.50
19. 1 bh Angkur 16 mm
Mur baut 1.000 32,000.00 32,000.00
-
Pekerja 0.025 100,000.00 2,500.00

2,500.00
10,125.00
671.88
1,306,125.00
1,220,400.00
59,359,154.25
110,240,196.48
257,227.34
172,383,103.07
453,639.74
28.13
348.75
32.50
27,907.00
4,904.64
710.00
5,625.00
39,556.02
282,200.00
6,950.74
215,000.00
6,623.54
2,100,000.00
7,500.00
2,500.00
96Pek. Bongkaran

SAT VOLUME
SAT BAHAN
Q PEKERJAAN BONGKARAN
1 Bongkar beton bertulang m3
Pekerja Oh 13.334 105,000 1,400,070.00
Mandor Oh 0.666 175,000 116,550.00
1,516,620.00
Jasa 10 % 151,662.00
1,668,282.00
2 Bongkar dinding tembok bata merah m3
Pekerja Oh 6.667 105,000 700,035.00
Mandor Oh 0.333 175,000 58,275.00
758,310.00
Jasa 10 % 75,831.00
834,141.00
3 Bongkar dinding ½ bata m2
Pekerja Oh 0.073 105,000 7,665.00
Mandor Oh 0.0036 175,000 630.00
8,295.00
Jasa 10 % 829.50
9,124.50
4 Bongkar pelat beton bertulang m2
Pekerja Oh 0.8 105,000 84,000.00
Mandor Oh 0.04 175,000 7,000.00
91,000.00
Jasa 10 % 9,100.00
100,100.00
5 Bongkar batu kali tebal < 50 cm m3
Pekerja Oh 1.5 105,000 157,500.00
Mandor Oh 0.075 175,000 13,125.00
170,625.00
Jasa 10 % 17,062.50
187,687.50
6 Bongkar batu kali tebal > 50 cm m3
Pekerja Oh 3 105,000 315,000.00
Mandor Oh 0.15 175,000 26,250.00
341,250.00
Jasa 10 % 34,125.00
375,375.00
7 Bongkar lantai m2
Pekerja Oh 0.05 105,000 5,250.00
Mandor Oh 0.005 175,000 875.00
6,125.00
Jasa 10 % 612.50
6,737.50
8 Bongkar paving block m2
Pekerja Oh 0.05 105,000 5,250.00
Mandor Oh 0.005 175,000 875.00
6,125.00
Jasa 10 % 612.50
6,737.50
9 Bongkar plesteran m2
Pekerja Oh 0.05 105,000 5,250.00
Mandor Oh 0.0025 175,000 437.50
5,687.50
Jasa 10 % 568.75
6,256.25
10 Bongkar atap genteng m2
Pekerja Oh 0.02 105,000 2,100.00
Mandor Oh 0.01 175,000 1,750.00
3,850.00
Jasa 10 % 385.00
4,235.00
11 Bongkar karpusan atap genteng m'
Pekerja Oh 0.03 105,000 3,150.00
Mandor Oh 0.015 175,000 2,625.00
5,775.00
Jasa 10 % 577.50
6,352.50
97Pek. Bongkaran
12 Bongkar atap seng/asbes m2

Pekerja Oh 0.05 105,000 5,250.00
Tukang besi Oh 0.025 130,000 3,250.00
8,500.00
Jasa 10 % 850.00
9,350.00
13 Bongkar kaso dan reng kayu (kayu akan dipakai lagi) m2
Pekerja Oh 0.1 105,000 10,500.00
Tukang kayu Oh 0.025 130,000.00 3,250.00
Kepala tukang Oh 0.0025 150,000.00 375.00
Mandor Oh 0.005 175,000 875.00
15,000.00
Jasa 10 % 1,500.00
16,500.00
14 Bongkar kaso dan reng kayu (kayu tidak akan dipakai lagi) m2
Pekerja Oh 0.1 105,000 10,500.00
Mandor Oh 0.005 175,000 875.00
11,375.00
Jasa 10 % 1,137.50
12,512.50
15 Bongkar balok kuda-kuda & loteng (kayu akan dipakai lagi) m3
Pekerja Oh 2.666 105,000 279,930.00
Tukang kayu Oh 4 130,000.00 520,000.00
Kepala tukang Oh 0.4 150,000.00 60,000.00
Mandor Oh 0.133 175,000 23,275.00
883,205.00
Jasa 10 % 88,320.50
971,525.50
16 Bongkar balok kuda-kuda & loteng (kayu tidak akan dipakai lagi) m3
Tukang kayu Oh 4 130,000.00 520,000.00
Kepala tukang Oh 0.4 150,000.00 60,000.00
580,000.00
Jasa 10 % 58,000.00
638,000.00
17 Bongkar rangka plafond m2
Pekerja Oh 0.1 105,000 10,500.00
Mandor Oh 0.005 175,000 875.00
11,375.00
Jasa 10 % 1,137.50
12,512.50
18 Bongkar penutup plafond m2
Tukang kayu Oh 0.03 130,000.00 3,900.00
Kepala tukang Oh 0.003 150,000.00 450.00
4,350.00
Jasa 10 % 435.00
4,785.00
19 Bongkar got keliling bt tela m'

Pekerja Oh 0.0292 105,000 3,066.00
Mandor Oh 0.00144 175,000 252.00
3,318.00
Jasa 10 % 331.80
3,649.80
20 Pengerokan permukaan cat lama m2

Pekerja Oh 0.15 105,000 15,750.00
Mandor Oh 0.003 175,000 525.00
16,275.00
Jasa 10 % 1,627.50
17,902.50
98Pek. Prasarana 2

SAT VOLUME
SAT BAHAN
P PEKERJAAN PRASARANA JALAN
1 Pematangan lahan
Alat
Sewa Alber
a. Excavator Hr 1.0000 3,600,000.00 3,600,000.00
b. Dozer Hr 1.0000 4,776,000.00 4,776,000.00
BBM
a. Excavator Ltr 200.0000 4,852.33 970,466.67
b. Dozer Ltr 200.0000 4,852.33 970,466.67
Operator
a. Excavator
Operator Hr 1.0000 150,000.00 150,000.00
Pembantu Operator Hr 1.0000 106,000.00 106,000.00
b. Dozer
Operator Hr 1.0000 150,000.00 150,000.00
10,828,933.33
Jenis hutan
- Hutan berat 0.2500
- Hutan Sedang 0.5000
- Hutan Ringan 1.0000
a. Jenis hutan Berat
Luas Area 1 Ha, 0.2500

Biaya Ops/ hari 4.0000 10,828,933.33 43,315,733.33
Lokasi Mob + Demob 2 alat 2.0000 10,000,000.00 20,000,000.00
Pembersihan lahan 1 Ha 63,315,733.33
Pembersihan lahan 1 M2 6,331.57
6,331.57
Jasa 10 % 633.16
6,964.73
b. Jenis hutan Sedang

Biaya Ops/ hari 2.0000 10,828,933.33 21,657,866.67
4,165.79
Jasa 10 % 416.58
4,582.37
c. Jenis hutan Ringan

Biaya Ops/ hari 1.0000 10,828,933.33 10,828,933.33
3,082.89
Jasa 10 % 308.29
3,391.18
2 Pekerjaan cut & fill (Jalan) m3
Pu Bina marga
Mandor oh 1.0000 175,000.00 175,000.00
Operator oh 0.8000 150,000.00 120,000.00
Pembantu Operator oh 0.8000 106,000.00 84,800.00
Supir oh 0.6000 122,000.00 73,200.00
Pembantu Sopir oh 0.6000 87,000.00 52,200.00
99Pek. Prasarana 2
Pekerja oh 1.0000 105,000.00 105,000.00
Bulldozer 110 HP + BBM Hr 0.2000 4,776,000.00 955,200.00

Motor Grader 100 HP + BBM Hr 0.2000 3,776,000.00 755,200.00
Whell loader 115 HP + BBM Hr 0.2000 3,648,000.00 729,600.00
Dump Truck Hr 0.6000 1,824,000.00 1,094,400.00
Walles + BBM Hr 0.2000 1,840,000.00 368,000.00
Alat bantu Ls 1.0000 15,625.00 15,625.00
Untuk 100 m3 4,528,225.00
Untuk 1 m3 45,282.25
45,282.25
Jasa 10 % 4,528.23
49,810.48
3 Pekerjaan cut & fill Bukit m3
Pu Bina marga
Mandor Jam 0.0219 21,875.00 478.01
Operator Jam 0.0218519 18,750.00 409.72
Pembantu Operator Jam 0.0218519 13,250.00 289.54
Supir Jam 0.0000 15,250.00 0.00
Pembantu Sopir Jam 0.0000 10,875.00 0.00
Pekerja Jam 0.0437038 13,125.00 573.61
Excavator Jam 0.0218519 450,000.00 9,833.35

Dump Truck Jam 0.0000 228,000.00 0.00
Alat bantu 1.0000 15,625.00 15,625.00
Untuk 1 m3 27,209.23
Jasa 10 % 2,720.92
29,930.15
4 Galian dengan excavator (skala besar) dan pemindahan material m3
Pu Bina marga
Excavator jam 0.02980 450,000.00 13,410.00
Dumptruk 3-4 m3/6T jam 0.42190 228,000.00 96,193.20
Pekerja Oh 0.0085 105,000.00 892.50

Mandor Oh 0.0043 175,000.00 752.50
111,248.20
Jasa 10 % 11,124.82
122,373.02
5 Galian dengan tenaga manusia + Pemindahan Dump Truk M3
Dumptruk 3-4 m3/6T jam 0.0625 228,000 14,250.00
Pekerja Oh 1.125 105,000.00 118,125.00

Mandor Oh 0.03125 175,000.00 5,468.75
137,843.75
Jasa 10 % 13,784.38
151,628.13
6 Urugan tanah dipadatkan alat berat m3
Tanah Urug m3 1.2 0 0.00

Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
34,463.80
Jasa 10 % 3,446.38
37,910.18
100Pek. Prasarana 2
Sirtu m3 1.2 222,800 267,360.00

Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
301,823.80
Jasa 10 % 30,182.38
332,006.18
8 Lapis Pondasi Jalan Tanpa Penutup Aspal m3
Jenis Waterbound Macadam
Batu pecah 5/7 m³ 0.94 488,760 456,990.31

Pasir urug m³ 0.17 222,800 36,762.00
Three Wheel Roller 8-10 TON jam 0.0268 251,000 6,726.80

Pekerja Oh 1.00 105,000.00 105,000.00

Mandor Oh 0.03 175,000.00 5,950.00
617,168.31
Jasa 10 % 61,716.83
678,885.14
9 Lapis Pondasi Atas (LPA / Base Course) m3
Agregat Kelas A
Batu pecah/split 2/3 m³ 0.77 488,760 375,367.44
Pasir urug m³ 0.43 222,800 96,249.60

Pekerja Oh 1.00 105,000.00 105,000.00

Mandor Oh 0.03 175,000.00 5,950.00
595,033.04
Jasa 10 % 59,503.30
654,536.35
10 Lapis Resap Ikat (Prime Coat) tiap 1 Liter Liter
Aspal Polimer Lokal kg 0.64 11,369 7,295.69

Minyak Tanah Ltr 0.49 2,852 1,394.51
Asphalt Sprayer jam 0.0030 112,000 336.00

Air Compresor jam 0.0031 176,000 545.60
Dumptruk 3-4 m3/6T jam 0.003 228,000 684.00
Pekerja Oh 0.0043 105,000.00 451.50

Mandor Oh 0.0009 175,000.00 157.50
10,864.80
Jasa 10 % 1,086.48
11,951.28
11 Lapis Perekat (Tack Coat) tiap 1 Liter Liter

Minyak Tanah Ltr 0.253 2,852 721.64
Asphalt Sprayer jam 0.003 112,000 336.00

Air Compresor jam 0.0063 176,000 1,108.80
Dumptruk 3-4 m3/6T jam 0.003 228,000 684.00
101Pek. Prasarana 2
Pekerja Oh 0.0043 105,000.00 451.50

Mandor Oh 0.0009 175,000.00 157.50
13,555.40
Jasa 10 % 1,355.54
14,910.94
Untuk Per m2 29,821.87
12 Aspal untuk Pelaburan tiap 1 Liter Liter
Minyak Tanah Ltr 0.052 2,852 148.32
ASPHALT SPRAYER jam 0.0015 112,000 168.00

AIR COMPRESSOR jam 0.0031 176,000 545.60
DUMP TRUCK 3-4 M³ / 6 TON jam 0.0015 228,000 342.00
Pekerja Oh 0.0022 105,000.00 231.00

Mandor Oh 0.00022 175,000.00 38.50
13,979.67
Jasa 10 % 1,397.97
15,377.64
13 Lapisan Penetrasi (LAPEN) / Lapisan Permukaan m2
(Surface Course) Macadam tebal 5 cm

Abu batu m³ 0.003 22,093 55.23
Minyak tanah Ltr 0.322 2,852 918.45
Three Wheel Roller 8-10 TON jam 0.0027 236,000 637.20

Asphalt Sprayer jam 0.0144 112,000 1,612.80
Dumptruk 3-4 m3/6T jam 0.0108 228,000 2,462.40
Pekerja Oh 0.142 105,000.00 14,857.50

Tukang aspal Oh 0.004 130,000 559.00
Mandor Oh 0.004 175,000.00 752.50
112,107.27
Jasa 10 % 11,210.73
123,318.00
14 Lapisan Tipis Aspal Beton m2
(LATASTON / HRS-Hot Rolled Sheet) tebal 3 cm tiap 1m²)

Abu batu m³ 0.0233 0 0.00
Filler untuk hotmix (semen) kg 4.7975 488,760 2,344,824.61
0.00
Wheel Loader 1,0-1,6 M3 jam 0.001 456,000 456.00
Asphalt Mixing Plant (AMP) jam 0.0017 4,234,000 7,197.80

Genset 125 KVA jam 0.0017 420,000 714.00
Dump Truk 3-4 M³ / 6 TON jam 0.0183 228,000 4,172.40
Asphalt Finisher jam 0.0021 243,000 510.30
Tandem Roller 6-8 TON jam 0.0018 211,000 379.80
Pneumatic Tyre Roller 8-12 TON jam 0.0013 370,000 481.00
Pekerja Oh 0.0024 105,000.00 252.00

Mandor Oh 0.0003 175,000.00 52.50
2,716,893.95
102Pek. Prasarana 2
Jasa 10 % 271,689.39
2,988,583.34
( untuk per M2 dibutuhkan 2 Liter lapis perekat ) + Lapisan Tipis Aspal Beton (LATASTON / HRS-Hot Rolled Sheet) tebal 3 cm tiap 1m²
15 Pembuatan jalan aspal biasa (Sirtu t=10 cm, Agregat Kelas A t=20 cm,
Permukaan Macadam t=5 cm) tiap m²
Sirtu m³ 0.12 222,800 26,736.00

Abu batu m³ 0.0025 22,093 55.23

Minyak tanah Ltr 0.322 2,852 918.45
Pasir urug m³ 0.0864 262,800 22,705.92
Vibrating Roller 6-8 TON jam 0.0066 251,000 1,656.60

Asphalt Sprayer jam 0.0144 112,000 1,612.80
Dump Truk 3-4 M³ / 6 TON jam 0.0108 228,000 2,462.40
Pekerja Oh 0.3915 105,000.00 41,107.50

Tukang aspal Oh 0.0043 130,000 559.00
Mandor Oh 0.014 175,000.00 2,450.00
271,169.18
Jasa 10 % 27,116.92
298,286.10
a Pembuatan jalan aspal biasa lebar 3 m' tiap 1 m' 894,858.30
b Pembuatan jalan aspal biasa lebar 4 m' tiap 1 m' 1,193,144.40
c Pembuatan jalan aspal biasa lebar 5 m' tiap 1 m' 1,491,430.49
d Pembuatan jalan aspal biasa lebar 6 m' tiap 1 m' 1,789,716.59
e Pembuatan jalan aspal biasa lebar 8 m' tiap 1 m' 2,386,288.79
(Sirtu = 10 cm, Agregat Kelas A t=20 cm, LATASTON HRS-WC = 3 cm) tiap m²
Sirtu m³ 0.12 207,800 24,936.00

Pasir urug m³ 0.0864 262,800 22,705.92
Minyak Tanah Ltr 0.39112 2,852 1,115.60
Abu batu m³ 0.0233 22,093 514.77
Filler untuk hotmix (semen) kg 4.7975 1,714 8,224.11
Vibrating Roller 6-8 TON jam 0.0066 251,000.00 1,656.60

Water Tank Truk 3000-4500 L jam 0.01352 272,000.00 3,677.44
Three Wheel Roller 8-10 TON jam 0.00536 236,000.00 1,264.96
Asphalt Sprayer jam 0.0024 112,000.00 268.80
Air Compresor jam 0.00248 176,000.00 436.48
Dump Truk 3-4 M³ / 6 TON jam 0.0207 228,000.00 4,719.60
Wheel Loader 1,0-1,6 M3 jam 0.001 456,000.00 456.00
AMP jam 0.0017 4,234,000.00 7,197.80
Genset 125 KVA jam 0.0017 420,000.00 714.00
Asphalt Finisher jam 0.0021 243,000.00 510.30
Tandem Roller 6-8 TON jam 0.0018 211,000.00 379.80
Pneumatic tyre roller 8-12 TON jam 0.0013 370,000.00 481.00
Pekerja Oh 0.25584 105,000.00 26,863.20

Mandor Oh 0.0108 175,000.00 1,890.00
255,132.45
Jasa 10 % 25,513.25
103Pek. Prasarana 2
280,645.70
a Pembuatan jalan aspal beton t=3 cm lebar 3 m' tiap 1 m' 841,937.10
b Pembuatan jalan aspal beton t=3 cm lebar 4 m' tiap 1 m' 1,122,582.80
c Pembuatan jalan aspal beton t=3 cm lebar 5 m' tiap 1 m' 1,403,228.50
d Pembuatan jalan aspal beton t=3 cm lebar 6 m' tiap 1 m' 1,683,874.20
e Pembuatan jalan aspal beton t=3 cm lebar 8 m' tiap 1 m' 2,245,165.60

(Sirtu = 10 cm, Agregat Kelas A t=20 cm, LASTON AC-WC = 5 cm) tiap m²
Sirtu m³ 0.12 207,800.00 24,936.00

Batu pecah/split 2/3 m³ 0.1536 488,759.69 75,073.49
Pasir urug m³ 0.0864 262,800.00 22,705.92
Aspal Polimer Lokal kg 8.78216 11,369.32 99,847.18
Minyak Tanah Ltr 0.39112 2,852.33 1,115.60
Batu pecah/split 1/2 m³ 0.0421 488,759.69 20,576.78
Abu batu m³ 0.0186 22,093.02 410.93
Filler untuk hotmix (semen) kg 6.0019 1,714.25 10,288.76
Vibrating Roller 6-8 TON jam 0.0066 251,000.00 1,656.60

Three Wheel Roller 8-10 TON jam 0.00536 236,000.00 1,264.96
Asphalt Sprayer jam 0.0024 112,000.00 268.80
Air Compresor jam 0.00248 272,000.00 674.56
Dump Truk 3-4 M³ / 6 TON jam 0.0329 228,000.00 7,501.20
Wheel Loader 1,0-1,6 M3 jam 0.0016 456,000.00 729.60
AMP jam 0.0028 4,234,000.00 11,855.20
Genset 125 KVA jam 0.0028 420,000.00 1,176.00
Asphalt Finisher jam 0.0034 243,000.00 826.20
Tandem Roller 6-8 TON jam 0.0017 211,000.00 358.70
Pneumatic tyre roller 8-12 TON jam 0.0019 370,000.00 703.00
Pekerja Oh 0.25734 105,000.00 27,020.70

Mandor Oh 0.0109 175,000.00 1,907.50
314,575.12
Jasa 10 % 31,457.51
346,032.63
a Pembuatan jalan aspal beton t=5 cm lebar 3 m' tiap 1 m' 1,038,097.90
b Pembuatan jalan aspal beton t=5 cm lebar 4 m' tiap 1 m' 1,384,130.54
c Pembuatan jalan aspal beton t=5 cm lebar 5 m' tiap 1 m' 1,730,163.17
d Pembuatan jalan aspal beton t=5 cm lebar 6 m' tiap 1 m' 2,076,195.80
e Pembuatan jalan aspal beton t=5 cm lebar 8 m' tiap 1 m' 2,768,261.07
18 Pek. Urugan Karang m3
Karang M3 1.2000 289,466.67 347,360.00

Stamper Jam 0.3000 63,000.00 18,900.00
Pekerja Oh 0.4000 105,000 42,000.00

Mandor Oh 0.0400 175,000 7,000.00
415,260.00
Jasa 10 % 41,526.00
456,786.00
19 Striping Tanah Manual m2
Pekerja Oh 0.0500 105,000 5,250.00

Mandor Oh 0.0050 175,000 875.00
6,125.00
Jasa 10 % 612.50
6,737.50
Kemhan Kep /17/XII/2001

Batu Pecah 5/7 m3 0.1200 488,759.69 58,651.16
104Pek. Prasarana 2
Pekerja Oh 0.2000 105,000 21,000.00

Mandor Oh 0.0100 175,000 1,750.00
81,401.16
Jasa 10 % 8,140.12
89,541.28

Batu Pecah 2/3 M3 0.0600 488,759.69 29,325.58
Pekerja Oh 0.1600 105,000 16,800.00

Mandor Oh 0.0100 175,000 1,750.00
47,875.58
Jasa 10 % 4,787.56
52,663.14
22 Lapisan Pengisi 1/2 m2

Batu Pecah 1/2 M3 0.0120 488,759.69 5,865.12
Pasir Pasang M3 0.0100 297,800.00 2,978.00
Pekerja Oh 0.1500 105,000 15,750.00

Mandor Oh 0.0075 175,000 1,312.50
25,905.62
Jasa 10 % 2,590.56
28,496.18
23 Menggilas jalan 1 hari diperlukan
SNI 03-3436-2002
Sewa Mesin Gilas Hr 1.0000 1,688,000.00 1,688,000.00

Solar Ltr 20.0000 4,852.33 97,046.67
Oli Sae 40 Ltr 0.5000 10,019.00 5,009.50
Oli Sae 50 Ltr 0.5000 10,019.00 5,009.50
Oli Sae 140 Ltr 0.5000 10,019.00 5,009.50
Stenveet Ltr 0.2500 7,685.67 1,921.42
Operator Hr 1.0000 150,000.00 150,000.00

Pekerja Hr 6.0000 105,000.00 630,000.00

a= 25.0 hari 67,199,914.58
Jasa 10 % 6,719,991.46
73,919,906.04
a Menggilas 1 m2 lapis kulit panahan a x 2 / 7.500 19,711.97
b Menggilas 1 m2 lapis kulit pertegaran a x 1 / 7.500 9,855.99
c Menggilas lapis aus ( Penetrasi ) a x 2/25000 5,913.59
d Menggilas ringan 1 m2 a x 0,25/2500 7,391.99
24 Pengaspalan manual m2

Abu Batu M3 0.0050 22,093.02 110.47
Aspal Ltr 4.0000 11,369.32 45,477.28
Kayu Bakar M3 0.0300 356,133.33 10,684.00
Alat Bantu Jam 0.0100 15,625.00 156.25
Pekerja OH 0.0800 105,000 8,400.00

Mandor OH 0.0040 175,000 700.00
65,527.99
Jasa 10 % 6,552.80
72,080.79
25 Pemotongan Pohon
Dump Truk 3-4 m3 Jam 1.0843373 228,000.00 247,228.92
Chain Saw Jam 1.3333333 36,450.47 48,600.63
Alat Bantu Ls 1 15,625.00 15,625.00
105Pek. Prasarana 2
Pekerja Jam 4.6667 13,125.00 61,250.00

Mandor Jam 0.4667 21,875.00 10,208.33
382,912.88
Jasa 10 % 38,291.29
421,204.17
26 Urugan tapak bangunan dipadatkan menggunakan material setempat : m3
Sirtu m3 1.2 222,800 267,360.00
Vibrating Roller 6-8 T jam 0.0076 251,000.00 1,907.60
Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
301,823.80
Jasa 10 % 30,182.38
332,006.18
27 Urugan tanah dipadatkan menggunakan material setempat & alat berat Excavator m3
Tanah Urug m3 1.2 207,800 249,360.00
Excavator 80 - 100 HP jam 0.0076 450,000 3,420.00

Vibrating Roller 6-8 T
Water Tank Truk 3000-4500 L jam 0.0071 0 0.00
Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
283,405.00
Jasa 10 % 28,340.50
311,745.50
29 Urugan tanah selmat (agregat kelas C) dipadatkan m3
Tanah Selmat m3 1.2 202,800 243,360.00

Pekerja Oh 0.25 105,000.00 26,250.00

Mandor Oh 0.025 175,000.00 4,375.00
277,823.80
Jasa 10 % 27,782.38
305,606.18
106Pek. Prasarana

SAT VOLUME
SAT BAHAN
O PEKERJAAN PRASARANA
1 Pagar Kawat Duri Tinggi 2 Meter (Hitungan Per 5 M) m'

Galian m3 0.1900 91,437.50 17,373.13
Pond. Cor m3 0.1100 1,117,071.03 122,877.81
Tiang Ky Kls I 10/10 m3 0.0600 10,257,901.50 615,474.09
Residu m2 1.2800 19,257.32 24,649.36
Kawat Duri m' 40.0000 1,706.67 68,266.67
Per 5 m 848,641.06
Per 1 m 169,728.21
2 Pagar Kawat Duri 14 susun + silangan + Tiang besi siku 50.50.5 Tinggi 1,95 m ( Dihitung P m'
Galian m3 0.4500 91,437.50 41,146.88
Pond. Cor beton tumbuk m3 0.2775 1,427,493.96 396,129.57
Urugan tanah kembali m3 0.0750 30,472.75 2,285.46
Besi siku 50.50.5 + las m' 8.4500 23,780.15 200,942.29
Kawat las dos 0.1500 107,333.33 16,100.00
Cat bronze m2 1.8000 46,998.14 84,596.65
Kawat Duri 14 susun + silangan m' 50.0000 2,218.67 110,933.33
Per 4 m 852,134.18
Per 1 m 213,033.54
2 Pagar Kawat Duri 11 susun + silangan + Tiang besi siku 50.50.5 Tinggi 1,5 m ( Dihitung Pe m'
Galian m3 0.4500 91,437.50 41,146.88
Pond. Cor beton tumbuk m3 0.2310 1,427,493.96 329,751.10
Besi siku 50.50.5 + las m' 8.4500 23,780.15 200,942.29
Kawat las dos 0.1200 107,333.33 12,880.00
Cat bronze m2 1.5000 46,998.14 70,497.21
Kawat Duri 11 susun + silangan m' 40.0000 2,218.67 88,746.67
Per 4 m 746,249.60
Per 1 m 186,562.40
3 Pagar Kawat Duri T 2,5 m (Dihitung Per 4 m) m'
Galian m3 0.1900 91,437.50 17,373.13
Pond. Cor m3 0.1100 1,117,071.03 122,877.81
Besi L.50.50.5 m' 9.0000 41,113.49 370,021.38
Cat Besi m2 1.8000 37,271.37 67,088.47
Kawat Duri m' 75.0000 1,706.67 128,000.00
Per 4 m 705,360.79
Per 1 m 176,340.20
4 Pagar BRC T.90 Cm + Kolom Beton dan Pondasi Batu Kali Per 3,6 M (Pas. Batu Tela) m'
Galian m3 0.8600 91,437.50 78,636.25
Pond. Bt Kali m3 0.8100 1,167,115.13 945,363.25
Pas . Batu tela m2 2.6000 277,347.11 721,102.49
Kolom Beton 12/12 m3 0.0350 5,996,890.87 209,891.18
Plesteran Dinding m2 5.0700 81,091.03 411,131.53
Cat Dinding m2 3.5400 24,645.95 87,246.65
Cat Besi m2 0.1000 37,271.37 3,727.14
BRC T.120 CM Buah 1.0000 480,000.00 480,000.00
Per 3,6 M 2,937,098.49
Per 1 M 815,860.69
5 Pagar BRC T.90 Cm + Kolom Beton dan Pondasi Batu Kali Per 3,6 M (Pas. Batu Bata) m'
Galian m3 0.8600 91,437.50 78,636.25
Pond. Bt Kali m3 0.8100 1,167,115.13 945,363.25
Pas . Batu Bata m2 2.6000 209,147.70 543,784.03
Kolom BTB 12/12 m3 0.0350 5,996,890.87 209,891.18
Plesteran Dinding m2 5.0700 81,091.03 411,131.53
Cat Dinding m2 3.5400 24,645.95 87,246.65
Cat Besi m2 0.1000 37,271.37 3,727.14
BRC T.120 CM Buah 1.0000 480,000.00 480,000.00
Per 3,6 M 2,759,780.03
Per 1 M 766,605.56
6 Portal GIP 3"& 2,5" Pjg 7M m'
Pipa GIP 3" Btg 1.7500 143,000.00 250,250.00
Pipa GIP 2,5" Btg 0.5000 128,276.50 64,138.25
Cat Besi m2 2.5200 46,998.14 118,435.31
Pond. Cor 30x30 DLM 50 CM m3 0.2100 1,427,493.96 299,773.73
Tali penarik m' 10.0000 15,000.00 150,000.00
882,597.29
7 Tiang Bendera Gip 3" Ttk
Pipa GIP 3" Btg 1.0000 143,000.00 143,000.00
Pipa GIP 2,5" Btg 0.5000 128,276.50 64,138.25
Cat Besi m2 1.6000 46,998.14 75,197.02
Pond. Cor 40x40 DLM 70 CM m3 0.2240 1,427,493.96 319,758.65
Dinding rabat pas.bt.tela 1;4 m2 4.0000 277,347.11 1,109,388.45
Rabat cor 1:3:5 tebal 10 cm uk. 2,5 m x 2,5 m m3 0.6250 1,117,071.03 698,169.39
107Pek. Prasarana
Lantai keramik 40/40 m2 10.0000 130,113.71 1,301,137.10

Tali penarik bendera m' 28.0000 15,000.00 420,000.00
4,130,788.86
Galian m3 0.1760 91,437.50 16,093.00
16,093.00
Galian m3 0.6600 91,437.50 60,348.75
60,348.75
10 Selokan (30+50) T.40 CM (Pas. batu Tela) m'
Galian tanah m3 0.1760 91,437.50 16,093.00
Ddg Batu Tela m2 0.8000 277,347.11 221,877.69
Plester m2 0.8000 81,091.03 64,872.83
Lt. cor tebal 7 CM m3 0.0210 1,117,071.03 23,458.49
326,302.01
Galian tanah m3 0.1760 91,437.50 16,093.00
Ddg Batu Bata m2 0.8000 209,147.70 167,318.16
Plester m2 0.8000 81,091.03 64,872.83
Lt. cor tebal 7 CM m3 0.0210 1,117,071.03 23,458.49
271,742.48
12 Selokan (60+90) T.80 CM (Pas. Batu Tela) m'
Galian tanah m3 0.6600 91,437.50 60,348.75
Ddg. Batu Tela m2 1.6000 277,347.11 443,755.38
Plester m2 1.6000 81,091.03 129,745.65
Lt. Cor Tbl 10 CM m3 0.0600 1,117,071.03 67,024.26
700,874.04
Galian tanah m3 0.6600 91,437.50 60,348.75
Ddg. Batu Bata m2 1.6000 209,147.70 334,636.32
Plester m2 1.6000 81,091.03 129,745.65
Lt. Cor Tbl 10 CM m3 0.0600 1,117,071.03 67,024.26
591,754.99
14 Got Bangunan Tinggi 15 Cm Lbr 20 Cm (Pas Batu Tela) m'
Galian tanah m3 0.0300 91,437.50 2,743.13
Urugan pasir 3cm m3 0.0060 383,471.00 2,300.83
Pas. Bt. Tela m2 0.3000 277,347.11 83,204.13
Plesteran m2 0.3000 81,091.03 24,327.31
Cor rabat 5 Cm m3 0.0100 1,117,071.03 11,170.71
124,050.83
Galian tanah m3 0.0300 91,437.50 2,743.13
Urugan pasir m3 0.0060 383,471.00 2,300.83
Pas. Bt. Bata m2 0.3000 209,147.70 62,744.31
Plesteran m2 0.3000 81,091.03 24,327.31
Cor rabat 5 Cm m3 0.0100 1,117,071.03 11,170.71
103,591.01
16 Jembatan Batu Bata + Plat Beton 12 Cm UK 100 X 100 Cm m'
Galian tanah m3 0.8400 91,437.50 76,807.50
Urugan pasir m3 0.0360 383,471.00 13,804.96
LT, Cor TBL 5 Cm m3 0.0200 1,117,071.03 22,341.42
Plesteran m2 1.2000 81,091.03 97,309.24
Pas. BT. bata (30+60) T. 70 cm m3 0.6300 2,592,109.30 1,633,028.86
Plat BTN TBL 12 Cm m3 0.1200 6,936,055.10 832,326.61
2,675,618.59
17 Gorong-2 Buis diameter 90 Cm Uk. 2 x4 Unit
Urugan pasir m3 8.0000 383,471.00 3,067,768.00
Buis Beton Dia 80 CM P 0,5 m Bh 8.0000 430,000.00 3,440,000.00
Pas. Batu Kali m3 1.8000 1,167,115.13 2,100,807.23
Plesteran m2 4.0000 81,091.03 324,364.13
Lantai Cor 10 CM m3 0.8000 1,117,071.03 893,656.83
9,826,596.18
18 Sumur Bor + Instalasi Unit
Sumur bor Ttk 1.0000 1,500,000.00 1,500,000.00
Pipa PVC 2" Bh 4.0000 64,531.50 258,126.00
Pipa PVC 3/4" Bh 5.0000 27,923.50 139,617.50
Stop kontak Bh 2.0000 265,328.25 530,656.50
Perlengkapan (10% dari pipa) Ls 39,774.35
2,468,174.35
19 Sumur Gali dalam 4 M, Duiker Dia 80 Cm Unit
Galian Tanah Sumur m3 5.0000 134,172.50 670,862.50
Duiker Dia 80 CM Pjg 50 Cm Bh 10.0000 430,000.00 4,300,000.00
Lantai cor tbl 5 cm uk. 1,5x1,5 m3 0.1125 1,117,071.03 125,670.49
5,096,532.99
20 Jembatan Plat Beton 2,5 x 5 M Unit
- Bouwplank m' 10.0000 69,734.67 697,346.67
- Galian Pondasi m3 7.0000 91,437.50 640,062.50
108Pek. Prasarana
- Pas. Batu Kali m3 7.4200 1,167,115.13 8,659,994.23

(20+30)/2 X (0,6+1,52)X7X2
- Kolom 25/25 m3 0.5600 5,089,675.36 2,850,218.20
- Sloof 25/25 m3 0.6300 5,089,675.36 3,206,495.47
- Balok Lantai 30/60 m3 2.1600 4,720,655.31 10,196,615.46
- Plat Beton Tbl 15 Cm m3 2.2500 6,936,055.10 15,606,123.98
- Ring Balok 25/25 m3 0.5000 5,089,675.36 2,544,837.68
- Railing Pipa Giv 2 " Btg 30.0000 123,821.50 3,714,645.00
- Kawat Las Dos 0.6000 107,333.33 64,400.00
48,180,739.19
21 Jembatan Kayu 6 x 4 M, Unit
-Kayu Dolken Dia 30- 30 BH + Upah m3 6.7500 427,360.00 2,884,680.00
-Balok 30/30 - 6 M 14 BH + Upah m3 7.5600 6,127,360.00 46,322,841.60
-Lantai papan 3/20 - 5 M 7 BH + Upah m3 0.2100 332,814.56 69,891.06
-Skor Papan 10/20 - 5 M 6 BH + Upah m3 0.6000 6,327,360.00 3,796,416.00
53,073,828.66
22 Tower Kayu 3m + Pompa Sanyo Unit
Galian m3 0.4800 91,437.50 43,890.00
Pondasi Cor m3 0.2400 1,117,071.03 268,097.05
Tiang 10/10 + Upah m3 0.1200 5,616,746.67 674,009.60
Balok 5/10 + Upah m3 0.5500 5,616,746.67 3,089,210.67
Pompa Sanyo Bh 1.0000 638,333.33 638,333.33
Bak Fiber Glass 1100 Ltr Bh 1.0000 2,129,500.00 2,129,500.00
6,843,040.65
23 Meja Dapur Keramik 2 M x 0,5 M TBL 7 CM (Pas. Batu Tela) Unit
Pas.Batu Tela m2 0.1000 277,347.11 27,734.71
Beton tulang m3 0.0700 8,823,547.72 617,648.34
Keramik 20/20 m2 2.0000 167,524.10 335,048.19
Plesteran m2 2.0000 81,091.03 162,182.06
1,534,946.64
Pas.Batu Bata m2 0.1000 209,147.70 20,914.77
Beton tulang m3 0.0700 8,823,547.72 617,648.34
Keramik 20/20 m2 2.0000 167,524.10 335,048.19
Plesteran m2 2.0000 81,091.03 162,182.06
1,563,793.37
25 Pekerjaan paving block m2
Paving block tbl 8 cm bh 50 1,057.00 52,850.00

Pasir urug m3 0.12 262,800.00 31,536.00
Pekerja Oh 0.1 105,000.00 10,500.00

Tukang batu Oh 0.5 130,000.00 65,000.00
Kepala tukang Oh 0.01 150,000.00 1,500.00
Mandor Oh 0.001 175,000.00 175.00
161,561.00
Jasa 10 % 16,156.10
177,717.10
26 Pekerjaan kanstin tiap 1 m' m'
Kayu Kls III m3 0.0019 1,956,133.33 3,716.65
Paku biasa 2"-5" kg 0.002 17,680.92 35.36
Pasir urug m3 0.015 262,800.00 3,942.00
Kanstin abu-abu 15 x 25 x 40 bh 2.625 22,723.67 59,649.63
Semen portland Zak 0.1415 85,712.50 12,128.32
Pasir pasang m3 0.0195 297,800.00 5,807.10
Pekerja Oh 0.076 105,000.00 7,980.00

Tukang batu Oh 0.0225 130,000.00 2,925.00
Kepala tukang Oh 0.00225 150,000.00 337.50
Mandor Oh 0.005 175,000.00 875.00
97,396.56
Jasa 10 % 9,739.66
107,136.21
27 Tangga Tower Air Unit
Pipa Giv 1,5" 2.1667 Btg 114,416.50 247,902.42
Tenaga kerja 30 % matr 74,370.73
Pengecatan besi 1.03 m2 33,883.07 34,899.56
357,172.70
Jasa 10 % 35,717.27
392,889.97
28 Tower Air Beton Unit
Tower Air fiber 2200 Ltr bh 1.0000 4,759,500.00 4,759,500.00
Galian tanah m3 2.0000 91,437.50 182,875.00
Foot plat (0,7x0,7 tbl 30 cm) m3 0.6000 4,558,101.22 2,734,860.73
Kolom (0,25x0,25) m3 1.0000 5,089,675.36 5,089,675.36
Balok +R Balk (0,2x0,2) m3 0.8000 5,996,890.87 4,797,512.70
Plat (2,5x2,5 x 0,12) m3 0.8000 6,088,058.05 4,870,446.44
Cat dinding m2 32.5000 24,645.95 800,993.29
Tangga unit 1.0000 357,172.70 357,172.70
23,613,351.38
Jasa 10 % 2,361,335.14
25,974,686.52
29 Rumah Genset (2,5X 2) m2
109Pek. Prasarana
Pipa Hollow 4x4 Btg 2.833333 32,680.92 92,595.93

Atap Policarbonat m2 3.75 880,000.00 3,300,000.00
Upah 1,357,038.37
per 5 m2 4,749,634.30
Per m2 949,926.86
Jasa 10 % 94,992.69
1,044,919.55
30 Septictank/Resapan 1,5 x 1 M T. 1,5 M/ Bh (Pas. Batu Tela) Unit
Galian tanah m3 3.8900 91,437.50 355,691.88
Urugan pasir m3 0.0800 383,471.00 30,677.68
Pas.Batu Tela 1:2 m2 11.8800 305,050.76 3,624,003.06
Plester 1:2 m2 11.8800 87,293.24 1,037,043.71
Plat beton m3 0.1200 6,936,055.10 832,326.61
PIPA Giv 2" bh 0.2500 123,821.50 30,955.38
6,000,063.99
Galian tanah m3 3.8900 91,437.50 355,691.88
Urugan pasir m3 0.0800 383,471.00 30,677.68
Pas.Batu Bata 1:2 m2 11.8800 209,147.70 2,484,674.71
Plester 1:2 m2 11.8800 87,293.24 1,037,043.71
Plat beton m3 0.1200 6,936,055.10 832,326.61
PIPA Giv 1/2" bh 0.2500 50,440.50 12,610.13
4,842,390.39
32 Septic Tank + Resapan (Pas Batu Tela) UK 3X1,2 Dalam 2m Unit
Galian m3 10.09 91,437.50 922,604.38
Bowplank m' 14.4 69,734.67 1,004,179.20
Cor beton m3 0.4320 1,117,071.03 482,574.69
Pas batu tela m2 30.5000 277,347.11 8,459,086.89
Pipa PVC 4" m' 3.0000 154,319.00 462,957.00
Cat Plat m2 5.0000 37,271.37 186,356.87
Batu Kosong m3 0.1200 314,781.06 37,773.73
Batu Koral m3 0.0800 375,426.36 30,034.11
Pasir m3 0.0400 297,800.00 11,912.00
Ijuk ls 1.0000 16,666.67 16,666.67
14,204,802.38
33 Septic Tank + Resapan (Pas Batu Bata) UK 3X1,2 Dalam 2m Unit
Galian m3 10.09 91,437.50 922,604.38
Bowplank m' 14.4 69,734.67 1,004,179.20
Cor beton m3 0.4320 1,117,071.03 482,574.69
Pas batu Bata m2 30.5000 190,134.28 5,799,095.39
Pipa PVC 4" m' 3.0000 154,319.00 462,957.00
Cat Plat m2 5.0000 37,271.37 186,356.87
Batu Kosong m3 0.1200 314,781.06 37,773.73
Batu Koral m3 0.0800 375,426.36 30,034.11
Pasir m3 0.0400 297,800.00 11,912.00
Ijuk ls 1.0000 16,666.67 16,666.67
11,544,810.88
34 Sumur Bor dalam 32 m + Instalasi

Sumur bor Ttk 1.0000 2,550,000.00 2,550,000.00
Pipa PVC 2" m' 32.0000 64,531.50 2,065,008.00
Pipa PVC 3/4" m' 44.0000 27,923.50 1,228,634.00
Stop kontak Bh 2.0000 20,000.00 40,000.00
6,213,006.20
35 Gorong-2 Buis diameter 40 Cm M'

Urugan pasir m3 0.1728 383,471.00 66,263.79
Buis Beton Dia 40 CM P 0,9 m Bh 3.0000 430,000.00 1,290,000.00
Pas. Batu Kali m3 0.4860 1,167,115.13 567,217.95
Plesteran m2 3.2400 81,091.03 262,734.94
Lantai Cor 10 CM m3 0.0000 1,117,071.03 0.00
2,186,216.68
Harga per meter 809,709.88
36 Selokan (35+60) T.65 CM ( Pas. batu kali ) m'

Galian tanah m3 0.8000 91,437.50 73,150.00
Urugan tanah m3 0.1800 30,472.75 5,485.10
Ddg Batu kali m3 0.3200 1,167,115.13 373,476.84
Plester trasram + diaci m2 1.7500 134,396.68 235,194.20
Lt. cor tebal 5 CM m3 0.0175 1,117,071.03 19,548.74
706,854.88
37 Gorong gorong (40+70) T.75 CM ( Pas. batu kali ) + plat beton + aspal tbl. 5 cm m'
Galian tanah m3 0.5625 91,437.50 51,433.59
Urugan tanah m3 0.1800 816,998.73 147,059.77
110Pek. Prasarana
Ddg Batu gunung m3 0.3375 1,167,115.13 393,901.35

Plester trasram + diaci m2 1.9000 134,396.68 255,353.70
Lt. cor tebal 20 CM m3 0.0175 1,117,071.03 19,548.74
Plat beton tbl. 20 cm ukr. 1 m x 1m m3 0.2000 6,088,058.05 1,217,611.61
Aspal manual tbl 5 cm m2 1.0000 6,737.50 6,737.50
2,091,646.27

Galian m3 10.09 91,437.50 922,604.38
Bowplank m' 14.4 69,734.67 1,004,179.20
Cor beton 1:3:5 m3 0.4320 1,117,071.03 482,574.69
Trasram batu bata 1:2 m2 30.5000 221,558.08 6,757,521.48
Pipa PVC 4" m' 3.0000 154,319.00 462,957.00
Cat Plat m2 5.0000 37,271.37 186,356.87
Batu Kosong m3 0.1200 314,781.06 37,773.73
Batu Koral m3 0.0800 375,426.36 30,034.11
Pasir Pasang m3 0.0400 297,800.00 11,912.00
12,486,570.30
39 Meja Jaga Keramik 6 M x 0,6 M TBL 7 CM (Pas. Batu bata) Unit
Pondasi bt. rollag 30/40 m3 0.2400 2,592,109.30 622,106.23
Pas.Batu Bata m2 2.0000 209,147.70 418,295.41
Beton tulang m3 0.2520 8,823,547.72 2,223,534.02
Keramik 40/40 m2 9.2000 130,113.71 1,197,046.13
Plesteran m2 2.0000 81,091.03 162,182.06
4,623,163.86
40 Papan Nama Satuan Permanent Unit
Galian tanah m3 1.6200 91,437.50 148,128.75
Urugan pondasi m3 1.2908 30,472.75 39,332.70
Foorplat 0,75 x 0,75 cm m3 0.3293 4,558,101.22 1,500,754.83
Kolom beton 30/30 m3 0.1600 5,033,011.08 805,281.77
Dinding plat tbl, 12 cm m2 0.4500 6,088,058.05 2,739,626.12
Plesteran + acian m2 14.0000 128,194.48 1,794,722.66
Dinding keramik 30/30 m2 5.0000 172,289.72 861,448.58
Cat dinding m2 7.0000 24,645.95 172,521.63
Huruf cetak nama satuan ls 1.0000 3,000,000.00 3,000,000.00
11,061,817.05
Galian tanah m3 4.5360 91,437.50 414,760.50
Urugan pondasi m3 3.2240 30,472.75 98,244.15
Foot plat 0,80 x 0,80 cm, T.1,30 m m3 1.3120 4,558,101.22 5,980,228.80
Sloof beton 20/30 m3 0.6600 4,878,233.14 3,219,633.87
Tiang besi siku 60.60.6 btg 12.0000 246,680.92 2,960,171.00
Skoor & Lantai dudukan tangki besi siku 50.50.5 btg 10.5000 142,680.92 1,498,149.63
Railing & tangga besi siku 40.40.5 btg 8.5000 14.25 121.13
Kawat Las dos 6.0000 107,333.33 644,000.00
Cat besi m2 24.5000 46,998.14 1,151,454.38
Pipa gips Ø 3/4" + Acces. m' 30.0000 62,221.50 1,866,645.00
Profil tank 550 L bh 1.0000 1,504,500.00 1,504,500.00
Dinding rabat bt. bata trasram T.60 cm m2 7.7000 221,558.08 1,705,997.23
Plesteran trasram + acian m2 7.7000 134,396.68 1,034,854.47
Lantai cor 1:3:5 tbl. 10 cm + diaci + pondasi tangga m2 0.9193 1,117,071.03 1,026,867.55
23,105,627.70
42 Sumur Gali kedalaman 40 m + Instalasi pipa + stop kontak Ttk
Sumur gali + gorong2 Ø 60 cm ttk 1.0000 48,360,000.00 48,360,000.00
Casing Pipa PVC 4" m' 20.0000 154,319.00 3,086,380.00
Pipa PVC 1,5" m' 16.4600 50,721.00 834,867.66
Pipa PVC 3/4" m' 5.0000 27,923.50 139,617.50
Stop kontak Bh 1.0000 265,328.25 265,328.25
52,783,641.93
111Pek. Inst Air

SAT VOLUME
SAT BAHAN
N PEKERJAAN SANITASI, JALAN DAN SALURAN
1 Closet Duduk Tidak Lengkap Unit

Kloset Duduk Bh 1.0000 586,666.67 586,666.67
Pekerja O/Hr 3.3000 105,000.00 346,500.00

Tukang O/Hr 1.1000 130,000.00 143,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.1600 175,000.00 28,000.00
1,140,866.67
Jasa 10 % 114,086.67
1,254,953.33
Kloset Duduk Bh 1.0000 2,131,666.67 2,131,666.67
Pekerja O/Hr 3.3000 105,000.00 346,500.00

Tukang O/Hr 1.1000 130,000.00 143,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.1600 175,000.00 28,000.00
2,778,566.67
Jasa 10 % 277,856.67
3,056,423.33
3 Closet Jongkok + Dudukan (Pas. Batu Tela) Unit
Batu tela Bh 7.0000 3,057.00 21,399.00
Semen zak 0.1200 85,712.50 10,285.50
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00

Tukang O/Hr 1.5000 130,000.00 195,000.00
Kepala TK O/Hr 0.1500 150,000.00 22,500.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
575,912.50
Jasa 10 % 57,591.25
633,503.75
Batu Bata Bh 14.0000 1,557.00 21,798.00
Semen zak 0.1200 85,712.50 10,285.50
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00

Tukang O/Hr 1.5000 130,000.00 195,000.00
Kepala TK O/Hr 0.1500 150,000.00 22,500.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
576,311.50
Jasa 10 % 57,631.15
633,942.65
5 Urinoir Bh
Urinoir Bh 1.0000 965,000.00 965,000.00
Perlengkapan (30% Harga Urinoir) 289,500.00
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00

Tukang O/Hr 1.0000 130,000.00 130,000.00
Kepala TK O/Hr 0.1000 150,000.00 15,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
1,526,513.50
Jasa 10 % 152,651.35
1,679,164.85
112Pek. Inst Air
6 Wastafel Bh
Wastafel Bh 1.2000 603,333.33 724,000.00
Perlengkapan (12% Harga Wastafel) 86,880.00
Pasir Pasang m3 0.0100 297,800.00 2,978.00
Pekerja O/Hr 1.2000 105,000.00 126,000.00

Tukang O/Hr 1.4500 130,000.00 188,500.00
Kepala TK O/Hr 0.1500 150,000.00 22,500.00
Mandor O/Hr 0.0600 175,000.00 10,500.00
1,171,643.50
Jasa 10 % 117,164.35
1,288,807.85
7 Pipa Air Limbah 4" m'
Pipa PVC dia 4" m' 1.2000 102,250.00 122,700.00
Perlengkapan (35% Harga Pipa PVC dia 4") 42,945.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
194,425.00
Jasa 10 % 19,442.50
213,867.50
Pipa Galvanis diameter 1/2" m' 1.2000 13,833.33 16,600.00
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0270 175,000.00 4,725.00
45,855.00
Jasa 10 % 4,585.50
50,440.50
Pipa Galvanis (3/4") m' 1.2000 20,444.44 24,533.33
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0270 175,000.00 4,725.00
56,565.00
Jasa 10 % 5,656.50
62,221.50
Pipa Galvanis (1") m' 1.2000 29,555.56 35,466.67
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0270 175,000.00 4,725.00
71,325.00
Jasa 10 % 7,132.50
78,457.50
Pipa Galvanis (1,5") m' 1.2000 40,555.56 48,666.67
113Pek. Inst Air
Pekerja O/Hr 0.1080 105,000.00 11,340.00

Tukang O/Hr 0.1800 130,000.00 23,400.00
Kepala TK O/Hr 0.0180 150,000.00 2,700.00
Mandor O/Hr 0.0050 175,000.00 875.00
104,015.00
Jasa 10 % 10,401.50
114,416.50
Pipa Galvanis (2") m' 1.2000 45,833.33 55,000.00
Pekerja O/Hr 0.1080 105,000.00 11,340.00

Tukang O/Hr 0.1800 130,000.00 23,400.00
Kepala TK O/Hr 0.0180 150,000.00 2,700.00
Mandor O/Hr 0.0050 175,000.00 875.00
112,565.00
Jasa 10 % 11,256.50
123,821.50
Pipa Galvanis (2,5") m' 1.2000 48,333.33 58,000.00
Pekerja O/Hr 0.1080 105,000.00 11,340.00

Tukang O/Hr 0.1800 130,000.00 23,400.00
Kepala TK O/Hr 0.0180 150,000.00 2,700.00
Mandor O/Hr 0.0050 175,000.00 875.00
116,615.00
Jasa 10 % 11,661.50
128,276.50
Pipa Galvanis (3") m' 1.2000 50,555.56 60,666.67
Pekerja O/Hr 0.1350 105,000.00 14,175.00

Tukang O/Hr 0.2250 130,000.00 29,250.00
Kepala TK O/Hr 0.0230 150,000.00 3,450.00
Mandor O/Hr 0.0070 175,000.00 1,225.00
130,000.00
Jasa 10 % 13,000.00
143,000.00
Pipa Galvanis (4") m' 1.2000 68,166.67 81,800.00
Pekerja
Tukang O/Hr 0.1350 105,000.00 14,175.00
Kepala TK O/Hr 0.2250 130,000.00 29,250.00
Mandor O/Hr 0.0230 150,000.00 3,450.00
O/Hr 0.0070 175,000.00 1,225.00
158,530.00
Jasa 10 % 15,853.00
174,383.00
Pipa PVC 1/2" m' 1.2000 5,916.67 7,100.00
Pekerja O/Hr 0.0360 105,000.00 3,780.00

Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Mandor O/Hr 0.0020 175,000.00 350.00
22,415.00
Jasa 10 % 2,241.50
24,656.50
Pipa PVC 3/4" m' 1.2000 7,750.00 9,300.00
114Pek. Inst Air
Pekerja O/Hr 0.0360 105,000.00 3,780.00

Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Mandor O/Hr 0.0020 175,000.00 350.00
25,385.00
Jasa 10 % 2,538.50
27,923.50
115Pek. Inst Air

Pipa PVC 1" m' 1.2000 10,333.33 12,400.00
Pekerja O/Hr 0.0360 105,000.00 3,780.00

Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Mandor O/Hr 0.0020 175,000.00 350.00
29,570.00
Jasa 10 % 2,957.00
32,527.00
Pipa PVC 1 1/2" m' 1.2000 16,583.33 19,900.00
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0030 175,000.00 525.00
46,110.00
Jasa 10 % 4,611.00
50,721.00
Pipa PVC 2" m' 1.2000 24,333.33 29,200.00
Pekerja O/Hr 0.0540 105,000.00 5,670.00

Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Mandor O/Hr 0.0030 175,000.00 525.00
58,665.00
Jasa 10 % 5,866.50
64,531.50
Pipa PVC 2 1/2" m' 1.2000 32,916.67 39,500.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
82,105.00
Jasa 10 % 8,210.50
90,315.50
Pipa PVC 3" m' 1.2000 45,750.00 54,900.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
102,895.00
Jasa 10 % 10,289.50
113,184.50
Pipa PVC 4" m 1.2000 68,833.33 82,600.00
Pekerja O/Hr 0.0810 105,000.00 8,505.00

Tukang O/Hr 0.1350 130,000.00 17,550.00
Kepala TK O/Hr 0.0135 150,000.00 2,025.00
Mandor O/Hr 0.0040 175,000.00 700.00
140,290.00
116Pek. Inst Air
Jasa 10 % 14,029.00
154,319.00
23 Floor drain Bh
Floor drain Bh 1.0000 64,000.00 64,000.00
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
80,425.00
Jasa 10 % 8,042.50
88,467.50
Kran air Bh 1.0000 41,166.67 41,166.67
Seal tipe Bh 0.0250 3,666.67 91.67
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.4000 130,000.00 52,000.00
Kepala TK O/Hr 0.0400 150,000.00 6,000.00
Mandor O/Hr 0.0050 175,000.00 875.00
101,183.33
Jasa 10 % 10,118.33
111,301.67
25 Bak Air 1,5 x 1 x 1 Pas Batu Tela Unit
Pasangan Pondasi Kali m3 0.7500 1,167,115.13 875,336.34
Pasangan Ddg. Batu tela m2 5.0000 277,347.11 1,386,735.56
Dinding Plester m2 10.0000 81,091.03 810,910.32
Lt. Cor Tbl 5 Cm m3 0.0750 1,117,071.03 83,780.33
3,156,762.55
26 Bak Air 1,5 x 1 x 1 Pas Batu Bata Unit
Pondasi Rolaag Batu Bata m3 0.7500 0.00 0.00
Ddg. Batu Bata m2 5.0000 209,147.70 1,045,738.51
Plester m2 10.0000 81,091.03 810,910.32
Lt. Cor Tbl 5 Cm m3 0.0750 1,117,071.03 83,780.33
1,940,429.16
27 Bak Air 2x1x1 Pas Batu Tela Unit
Pondasi m3 1.0500 1,167,115.13 1,225,470.88
Ddg. Batu Tela m2 6.0000 277,347.11 1,664,082.67
Plester m2 12.0000 81,091.03 973,092.38
Lt. Cor Tbl 5 Cm m3 0.1000 1,117,071.03 111,707.10
3,974,353.04
28 Bak Air 2x1x1 Pas Batu Bata Unit
Pondasi m3 1.0500 1,167,115.13 1,225,470.88
Ddg. Batu Bata m2 6.0000 209,147.70 1,254,886.22
Plester m2 12.0000 81,091.03 973,092.38
Lt. Cor Tbl 5 Cm m3 0.1000 1,117,071.03 111,707.10
3,565,156.58
29 Bak Air 1 x 1 x 1 m + Atap Seng (Pas. Batu Tela) Unit
Pondasi m3 0.7000 1,167,115.13 816,980.59
Ddg. Batu Tela m2 4.0000 277,347.11 1,109,388.45
Plester m2 8.0000 81,091.03 648,728.26
Lt. Cor 5 Cm m3 0.0500 1,117,071.03 55,853.55
KY Kls I 5/10 m3 0.0200 9,158,570.91 183,171.42
KY KLS II 5/10 m3 0.0100 7,611,957.65 76,119.58
Atap seng Gelombang BJLS 30 Lbr 2.2500 79,496.76 178,867.72
3,069,109.55
117Pek. Inst Air
30 Bak Air 1 x 1 x 1 m + Atap Seng (Pas. Batu Bata) Unit

Pondasi Rolaag Batu Bata m3 0.7000 0.00 0.00
Ddg. Batu Bata m2 4.0000 209,147.70 836,590.81
Plester m2 8.0000 81,091.03 648,728.26
Lt. Cor 5 Cm m3 0.0500 1,117,071.03 55,853.55
KY Kls I 5/10 m3 0.0200 9,158,570.91 183,171.42
KY KLS II 5/10 m3 0.0100 7,611,957.65 76,119.58
Atap seng Gelombang Lbr 2.2500 79,496.76 178,867.72
1,979,331.33
31 Bak keramik kecil ( 0,5 X 0,5 M T.0,5 M ) Pas Batu Tela Unit
Pasangan batu tela m2 0.5000 277,347.11 138,673.56
Lt. cor tebal 5 cm m3 0.0125 1,117,071.03 13,963.39
578,773.99
32 Bak keramik kecil ( 0,5 X 0,5 M T.0,5 M ) Pas Batu Bata Unit
Lt. cor tebal 5 cm m3 0.0125 1,117,071.03 13,963.39
544,674.29
33 Bak keramik normal ( 0,7 X 0,8 M T.0,8 M ) Pas. Batu Tela Unit
Pasangan batu tela m2 1.2800 277,347.11 355,004.30
Lt. cor tebal 5 cm m3 0.0320 1,117,071.03 35,746.27
1,463,981.42
Cor tebal 5 cm m3 0.0320 1,117,071.03 35,746.27
1,376,686.18
35 Bak keramik besar ( 5 X 0,8 M T.0,8 M ) Pas. Batu Tela Unit
Pasangan batu tela m2 4.6400 277,347.11 1,286,890.60
Lt. cor tebal 5 cm m3 0.2000 1,117,071.03 223,414.21
Dinding keramik 20/20 m2 18.5600 167,524.10 3,109,247.23
5,383,410.15
36 Bak keramik besar ( 5 X 0,8 M T.0,8 M ) Pas. Batu Bata Unit
Lt. cor tebal 5 cm m3 0.2000 1,117,071.03 223,414.21
Dinding keramik 20/20 m2 18.5600 167,524.10 3,109,247.23
5,066,964.89
Pipa HDPE 6" Wavin m' 1.0000 1,583.33 1,583.33
Perlengkapan (25%) 395.83
Pekerja O/Hr 0.0620 105,000.00 6,510.00

Tukang O/Hr 0.0310 130,000.00 4,030.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
13,569.17
Jasa 10 % 1,356.92
14,926.08
Shower lengkap Bh 1.0000 759,500.00 759,500.00
Seal tipe Bh 0.0250 3,666.67 91.67
Pekerja O/Hr 0.0100 105,000.00 1,050.00

Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
118Pek. Inst Air
776,016.67
Jasa 10 % 77,601.67
853,618.33
Pipa HDPE 1 " Wavin PN 10 m' 1.0000 22,166.67 22,166.67
Pekerja O/Hr 0.0350 105,000.00 3,675.00

Tukang O/Hr 0.0170 130,000.00 2,210.00
Mandor O/Hr 0.0030 175,000.00 525.00
34,118.33
Jasa 10 % 3,411.83
37,530.17
40 Bak Fiberglass Vol 1 m3 Bh

Bak Fiberglass Bh 1.0000 426,166.67 426,166.67
Perlengkapan (12% Harga Bak fiber) 51,140.00
Pekerja O/Hr 3.0000 105,000.00 315,000.00

Tukang O/Hr 4.5000 130,000.00 585,000.00
Kepala TK O/Hr 0.0500 150,000.00 7,500.00
Mandor O/Hr 0.9000 175,000.00 157,500.00
1,542,306.67
Jasa 10 % 154,230.67
1,696,537.33
41 Bathcup Porselin Bh
Bathcup Bh 1.0000 3,509,500.00 3,509,500.00
Perlengkapan (20% Harga Bathcup) 701,900.00
Pekerja O/Hr 0.0750 105,000.00 7,875.00

Tukang O/Hr 0.7500 130,000.00 97,500.00
Kepala TK O/Hr 0.0750 150,000.00 11,250.00
Mandor O/Hr 0.0030 175,000.00 525.00
4,328,550.00
Jasa 10 % 432,855.00
4,761,405.00
42 Bak Kontrol 60 x 60 cm T. 65 cm Bh
Batu tela bh 35.1780 3,057.00 107,539.15
Semen portland zak 2.2800 85,712.50 195,424.50
Pasir pasang m3 0.1800 297,800.00 53,604.00
Pasir beton m3 0.1200 222,800.00 26,736.00
Kerikil m3 0.0330 375,426.36 12,389.07
Baja tulangan kg 4.8500 12,848.44 62,314.93
Pekerja O/Hr 3.2000 105,000.00 336,000.00

Tukang O/Hr 1.1500 130,000.00 149,500.00
Kepala TK O/Hr 0.0110 150,000.00 1,650.00
Mandor O/Hr 0.0160 175,000.00 2,800.00
947,957.65
Jasa 10 % 94,795.77
1,042,753.42
119Pek. Listrik

SAT VOLUME
SAT BAHAN
M PEKERJAAN INSTALASI LISTRIK

Kabel NYM 3x2,5 mm² m' 12.00 9,333.33 112,000.00
Pipa PVC dia ⅝" Btg 2.00 11,833.33 23,666.67
Tee dos bh 1.00 3,833.33 3,833.33
Inbow doos bh 1.00 2,900.00 2,900.00
Sock bh 3.00 2,000.00 6,000.00
Klem conduit bh 9.00 1,833.33 16,500.00
Lastdop bh 3.00 2,683.33 8,050.00
Flexible pipe m' 1.00 3,166.67 3,166.67
Elbow bh 2.00 6,500.00 13,000.00
Paku, sekrup, fisher (10% harga conduit) % 10.00 23,666.67 2,366.67
Pekerja Oh 0.07 105,000.00 7,455.00

Tukang Oh 0.14 130,000.00 18,460.00
Mandor Oh 0.01 175,000.00 1,242.50
218,640.83
Jasa 10 % 21,864.08
240,504.92
2 Psg instalasi lampu dg NYM 2x2,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu)
Kabel NYM 2x2,5 mm² m' 12 11,333.33 136,000.00
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 3 2,000.00 6,000.00
Klem conduit bh 9 1,833.33 16,500.00
Lastdop bh 3 2,683.33 8,050.00
Flexible pipe m' 1 3,166.67 3,166.67
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.071 105,000.00 7,455.00

Tukang Oh 0.14 130,000.00 18,460.00
Mandor Oh 0.0071 175,000.00 1,242.50
242,640.83
Jasa 10 % 24,264.08
266,904.92
3 Psng instalasi lampu dg NYM 2x1,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu) Ttk
Kabel NYM 2x1,5 mm² m' 12 8,166.67 98,000.00
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 3 2,000.00 6,000.00
Klem conduit bh 9 1,833.33 16,500.00
Lastdop bh 3 2,683.33 8,050.00
Flexible pipe m' 1 3,166.67 3,166.67
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.15 105,000.00 15,750.00

Tukang Oh 0.30 130,000.00 39,000.00
Mandor Oh 0.015 175,000.00 2,625.00
234,858.33
Jasa 10 % 23,485.83
258,344.17
4 Psng inst. lampu utk gdng pertemuan & gdng tiap 1 ttk (Tdk tmsuk fitting, sakelar & lampu)
Catatan: Fitting lampu, sakelar & lampu tidak dimasukkan dalam analisis, tergantung spesifikasi teknis dan merek yang diinginkan.
Asumsi tinggi plafon 4-10 m', analisis tersebut dipakai untuk ruangan seperti gudang, gedung pertemuan, aula, rumah ibadat, bengkel.
Kabel NYM 3x2,5 mm² m' 24 9,333.33 224,000.00

Pipa PVC dia ⅝" C m' 24 2,958.33 71,000.00
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 6 2,000.00 12,000.00
Klem conduit bh 18 1,833.33 33,000.00
Lastdop bh 3 2,683.33 8,050.00
Flexible pipe m' 1 3,166.67 3,166.67
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.3 105,000.00 31,500.00

Tukang Oh 0.60 130,000.00 78,000.00
Mandor Oh 0.03 175,000.00 5,250.00
488,066.67
Jasa 10 % 48,806.67
120Pek. Listrik
536,873.33
5 Pasang instalasi stop kontak tiap 1 titik (termasuk stop kontak)
Stop Kontak Bh 1 14,666.67 14,666.67
Kabel NYM 3x2,5 mm² m' 12 9,333.33 112,000.00
Pipa PVC dia ⅝" C m' 12 2,958.33 35,500.00
Tee dos bh 1 3,833.33 3,833.33
Inbow doos bh 1 2,900.00 2,900.00
Sock bh 3 2,000.00 6,000.00
Klem conduit bh 9 1,833.33 16,500.00
Lastdop bh 3 2,683.33 8,050.00
Elbow bh 2 6,500.00 13,000.00
Pekerja Oh 0.071 105,000.00 7,455.00

Tukang Oh 0.142 130,000.00 18,460.00
Mandor Oh 0.0071 175,000.00 1,242.50
241,207.50
Jasa 10 % 24,120.75
265,328.25
Kabel BC 10 mm m' 5 0.00 0.00
Pipa PVC dia ⅝" C m' 3 2,958.33 8,875.00
Klem conduit bh 3 1,833.33 5,500.00
Lastdop bh 1 2,683.33 2,683.33
Pekerja Oh 0.1 105,000.00 10,500.00

Tukang Oh 0.2 130,000.00 26,000.00
Mandor Oh 0.01 175,000.00 1,750.00
64,808.33
Jasa 10 % 6,480.83
71,289.17
Lampu XL 18 watt bh 1 49,666.67 49,666.67
Fitting bh 1 13,333.33 13,333.33
Accecories ( 1 % alat ) % 1 49,666.67 496.67
Pekerja Oh 0.05 105,000.00 5,250.00

Tukang Oh 0.1 130,000.00 13,000.00
81,746.67
Jasa 10 % 8,174.67
89,921.33
Lampu TL 1x18 watt RM bh 1 18,833.33 18,833.33
Accecories ( 1 % alat ) % 1 18,833.33 188.33
Pekerja Oh 0.06 105,000.00 6,300.00

Tukang Oh 0.12 130,000.00 15,600.00
40,921.67
Jasa 10 % 4,092.17
45,013.83
Fitting Lampu TL 3x14 W bh 1 156,666.67 156,666.67
Lampu TL 3x18 watt RM bh 3 18,833.33 56,500.00
Accecories ( 1 % alat ) % 1 56,500.00 565.00
Pekerja Oh 0.06 105,000.00 6,300.00

Tukang Oh 0.12 130,000.00 15,600.00
235,631.67
Jasa 10 % 23,563.17
259,194.83
Lampu sorot 100 Watt bh 1 166,666.67 166,666.67
Accecories ( 1 % alat ) % 1 166,666.67 1,666.67
Pekerja Oh 0.05 105,000.00 5,250.00

Tukang Oh 0.1 130,000.00 13,000.00
186,583.33
Jasa 10 % 18,658.33
205,241.67
121Pek. Listrik

Saklar tunggal bh 1 14,500.00 14,500.00
Accecories ( 1 % alat ) % 1 14,500.00 145.00
Pekerja Oh 0.175 105,000.00 18,375.00

Tukang Oh 0.35 130,000.00 45,500.00
78,520.00
Jasa 10 % 7,852.00
86,372.00
Saklar Ganda bh 1 19,333.33 19,333.33
Accecories ( 1 % alat ) % 1 19,333.33 193.33
Pekerja Oh 0.175 105,000.00 18,375.00

Tukang Oh 0.35 130,000.00 45,500.00
83,401.67
Jasa 10 % 8,340.17
91,741.83
13 Pasang 1 buah Exhaust Fan Ttk
Exhaust fan bh 1 350,000.00 350,000.00
Accecories ( 1 % alat ) % 1 350,000.00 3,500.00
Pekerja Oh 0.175 105,000.00 18,375.00

Tukang Oh 0.35 130,000.00 45,500.00
417,375.00
Jasa 10 % 41,737.50
459,112.50
Box sekring bh 1.0000 135,000.00 135,000.00
Pekerja Oh 0.500 105,000.00 52,500.00

Kepala TK Oh 0.750 150,000.00 112,500.00
Mandor Oh 0.008 175,000.00 1,400.00
366,400.00
Jasa 10 % 36,640.00
403,040.00
Box sekring bh 1.0000 90,000.00 90,000.00
Pekerja Oh 0.500 105,000.00 52,500.00

Kepala TK Oh 0.750 150,000.00 112,500.00
Mandor Oh 0.008 175,000.00 1,400.00
321,400.00
Jasa 10 % 32,140.00
353,540.00
15 Lampu downligh philips Ttk
Lampu Philips watt bh 1 49,666.67 49,666.67
Fitting downligh bh 1 66,666.67 66,666.67
Accecories ( 1 % Material ) % 1 116,333.33 1,163.33
Pekerja Oh 0.050 105,000.00 5,250.00

135,746.67
Jasa 10 % 13,574.67
149,321.33
16 Lampu Baret Ttk
Lampu Baret bh 1 473,333.33 473,333.33
Accecories ( 1 % Material ) % 1 473,333.33 4,733.33
Pekerja Oh 0.050 105,000.00 5,250.00

496,316.67
Jasa 10 % 49,631.67
545,948.33
17 Pasang Panel Ttk
Kabel NYM 3x4 mm² m' 10.00 9,333.33 93,333.33
Kabel NYM 3x2,5 mm² m' 30.00 9,333.33 280,000.00
Pipa PVC dia ⅝" C m' 40.00 2,958.33 118,333.33
Tee dos bh 4.00 3,833.33 15,333.33
Sock bh 10.00 2,000.00 20,000.00
Klem conduit bh 27.00 1,833.33 49,500.00
Lastdop bh 12.00 2,683.33 32,200.00
Elbow bh 2.00 6,500.00 13,000.00
Paku, sekrup, fisher (10% harga conduit) % 0.10 23,666.67 2,366.67
MCB Box bh 1.00 42,666.67 42,666.67
MCB bh 4.00 62,666.67 250,666.67
Pekerja Oh 0.40 105,000.00 42,000.00

Tukang Oh 0.80 130,000.00 104,000.00
Mandor Oh 0.04 175,000.00 7,000.00
1,070,400.00
122Pek. Listrik
Jasa 10 % 107,040.00
1,177,440.00
123Pek. Pengecatan

SAT VOLUME
SAT BAHAN
L PEKERJAAN PENGECATAN
BIDANG KAYU
1 Pengecatan Bidang Kayu Lama m2

Plamir Kayu Kg 0.15 15,185.67 2,277.85
Cat Dasar Kg 0.17 55,185.67 9,381.56
Cat Penutup Kg 0.17 55,185.67 9,381.56
Pekerja O/Hr 0.0700 105,000.00 7,350.00

Tukang O/Hr 0.0750 130,000.00 9,750.00
Kepala TK O/Hr 0.0080 150,000.00 1,200.00
Mandor O/Hr 0.0025 175,000.00 437.50
39,778.48
Jasa 10 % 3,977.85
43,756.32
2 Pengecatan Bidang Kayu Baru (1 lap.Plamir) m2
1 lap.Cat Dasar & 2 lap.Cat Penutup
Cat Meni Kg 0.2 24,352.33 4,870.47
Plamur Kg 0.15 15,185.67 2,277.85
Cat Dasar Kg 0.17 55,185.67 9,381.56
Cat Penutup Kg 0.26 55,185.67 14,348.27
Kuas bh 0.01 55,185.67 551.86
Pengencer Kg 0.03 27,019.00 810.57
Amplas lbr 0.2 2,700.00 540.00
Pekerja O/Hr 0.0700 105,000.00 7,350.00

Tukang O/Hr 0.0090 130,000.00 1,170.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Mandor O/Hr 0.0030 175,000.00 525.00
42,725.58
Jasa 10 % 4,272.56
46,998.14
3 Pelaburan Bidang Kayu dengan Politur m2
Politur Ltr 0.5220 58,019.00 30,285.92
Amplas Lbr 2.00 2,700.00 5,400.00
Pekerja O/Hr 0.040 105,000.00 4,200.00

Tukang O/Hr 0.060 130,000.00 7,800.00
Kepala TK O/Hr 0.016 150,000.00 2,400.00
Mandor O/Hr 0.003 175,000.00 525.00
50,610.92
Jasa 10 % 5,061.09
55,672.01
Vernis Ltr 0.15 50,685.67 7,602.85
Dempul Kg 0.05 18,852.33 942.62
Ampelas Lbr 0.1 2,700.00 270.00
Pekerja O/Hr 0.160 105,000.00 16,800.00

Tukang O/Hr 0.160 130,000.00 20,800.00
Kepala TK O/Hr 0.016 150,000.00 2,400.00
Mandor O/Hr 0.003 175,000.00 525.00
49,340.47
Jasa 10 % 4,934.05
54,274.51
5 Pelaburan Bidang Kayu dengan Residu m2
Residu Ltr 0.35 17,019.00 5,956.65
Pekerja O/Hr 0.1000 105,000.00 10,500.00

Mandor O/Hr 0.0060 175,000.00 1,050.00
124Pek. Pengecatan
17,506.65
Jasa 10 % 1,750.67
19,257.32
BIDANG TEMBOK
6 Pengecat Tembok Baru Luar (1lap.Plamir, 1lap. Cat Dasar & 2 lap. Cat Pen m2
Plamir Tembok Kg 0.100 16,385.67 1,638.57
Cat Dasar Kg 0.100 25,019.00 2,501.90
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.0630 130,000.00 8,190.00
Kepala TK O/Hr 0.0063 150,000.00 945.00
Mandor O/Hr 0.0030 175,000.00 525.00
22,405.41
Jasa 10 % 2,240.54
24,645.95
7 Pengecat Tembok Baru Dalam / Plafond (1lap.Plamir, 1lap. Cat Dasar & 2 l m2
Plamir Tembok Kg 0.100 16,385.67 1,638.57
Cat Dasar Kg 0.100 18,074.56 1,807.46
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.0630 130,000.00 8,190.00
Kepala TK O/Hr 0.0063 150,000.00 945.00
Mandor O/Hr 0.0030 175,000.00 525.00
19,905.41
Jasa 10 % 1,990.54
21,895.95
8 Pengecatan Tembok Lama (1lap.Cat Dasar, 2lap Cat Penutup) m2
Cat Dasar Kg 0.12 25,019.00 3,002.28
Cat Penutup Kg 0.18 25,019.00 4,503.42
Pekerja O/Hr 0.0280 105,000.00 2,940.00

Tukang O/Hr 0.0420 130,000.00 5,460.00
Kepala TK O/Hr 0.0042 150,000.00 630.00
Mandor O/Hr 0.0030 175,000.00 525.00
17,060.70
Jasa 10 % 1,706.07
18,766.77
9 Wallpaper m2
Wallpaper m2 1.2000 131,666.67 158,000.00
Lem Kg 0.2000 66,666.67 13,333.33
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Mandor O/Hr 0.0025 175,000.00 437.50
202,870.83
Jasa 10 % 20,287.08
223,157.92
BIDANG BAJA/BESI
10 Pengecatan Permukaan Baja dg Meni Besi m2
Meni Besi Kg 0.10 23,185.67 2,318.57
Kuas bh 0.01 2,700.00 27.00
125Pek. Pengecatan
Pekerja O/Hr 0.0200 105,000.00 2,100.00

Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Mandor O/Hr 0.0025 175,000.00 437.50
33,883.07
Jasa 10 % 3,388.31
37,271.37

Cumoir Waterproofing Coating ( no drop ) kg 0.3 40,333.33 12,100.00
Upah tenaga:
Pekerja Oh 0.02 105,000.00 2,100.00
Tukang cat Oh 0.063 130,000.00 8,190.00
Kepala tukang Oh 0.0063 150,000.00 945.00
Mandor Oh 0.0025 175,000.00 437.50
23,772.50
Jasa 10 % 2,377.25
26,149.75
126Pek. Kunci dan kaca

SAT VOLUME
SAT BAHAN
K PEKERJAAN KUNCI DAN KACA

Pekerja OH 0.01 105,000.00 1,050.00
Tukang Kayu OH 0.5 130,000.00 65,000.00
Kepala Tukang OH 0.05 150,000.00 7,500.00
Mandor OH 0.005 175,000.00 875.00
Kunci Tanam Biasa Bh 1.0000 136,000.00 136,000.00

210,425.00
Jasa 10 % 21,042.50
231,467.50
2 Pasang Kunci Tanam Kamar Mandi Buah
Pekerja OH 0.005 105,000.00 525.00
Tukang Kayu OH 0.5 130,000.00 65,000.00
Kepala Tukang OH 0.05 150,000.00 7,500.00
Mandor OH 0.003 175,000.00 525.00
Kunci Tanam Kamar Mandi Buah 1 75,333.33 75,333.33

148,883.33
Jasa 10 % 14,888.33
163,771.67
Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Engsel Pintu Buah 1 14,666.67 14,666.67

38,131.67
Jasa 10 % 3,813.17
41,944.83
Pekerja OH 0.01 105,000.00 1,050.00
Tukang Kayu OH 0.1 130,000.00 13,000.00
Kepala Tukang OH 0.01 150,000.00 1,500.00
Mandor OH 0.0005 175,000.00 87.50
Engsel Jendela Buah 1 11,000.00 11,000.00

26,637.50
Jasa 10 % 2,663.75
29,301.25
Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.008 175,000.00 1,400.00
Kait Angin Buah 1 10,500.00 10,500.00

35,225.00
Jasa 10 % 3,522.50
38,747.50
Pekerja OH 0.02 105,000.00 2,100.00
Tukang Kayu OH 0.2 130,000.00 26,000.00
Kepala Tukang OH 0.02 150,000.00 3,000.00
Mandor OH 0.001 175,000.00 175.00
127Pek. Kunci dan kaca
Grendel Buah 1 11,333.33 11,333.33

42,608.33
Jasa 10 % 4,260.83
46,869.17
7 Pasang Kunci Selot Buah
Pekerja OH 0.02 105,000.00 2,100.00
Tukang Kayu OH 0.2 130,000.00 26,000.00
Kepala Tukang OH 0.02 150,000.00 3,000.00
Mandor OH 0.001 175,000.00 175.00
Kunci Selot Buah 1 12,666.67 12,666.67

43,941.67
Jasa 10 % 4,394.17
48,335.83
Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Kaca bening tebal 5 mm m2 1.1 200,000.00 220,000.00

List kayu m' 1.1 4,583.33 5,041.67
Paku Tripleks kg 0.05 21,014.25 1,050.71
249,557.38
Jasa 10 % 24,955.74
274,513.12

Pekerja OH 0.02 105,000.00 2,100.00
Tukang Kayu OH 0.2 130,000.00 26,000.00
Kepala Tukang OH 0.02 150,000.00 3,000.00
Mandor OH 0.001 175,000.00 175.00
Tarikan jendela Buah 1 9,333.33 9,333.33

40,608.33
Jasa 10 % 4,060.83
44,669.17
10 Pasang Kaca Ryband tebal 5 mm m2

Pekerja OH 0.015 105,000.00 1,575.00
Tukang Kayu OH 0.15 130,000.00 19,500.00
Kepala Tukang OH 0.015 150,000.00 2,250.00
Mandor OH 0.0008 175,000.00 140.00
Kaca rayband tebal 5 mm m2 1.1 220,000.00 242,000.00

List kayu m' 1.1 4,583.33 5,041.67
Paku Tripleks kg 0.05 21,014.25 1,050.71
271,557.38
Jasa 10 % 27,155.74
298,713.12
128Pek. Langit-langit

SAT VOLUME
SAT BAHAN
J PEKERJAAN LANGIT-LANGIT

Pekerja OH 0.150 105,000.00 15,750.00
Tukang Kayu OH 0.250 130,000.00 32,500.00
Kepala Tukang OH 0.025 150,000.00 3,750.00
Mandor OH 0.075 175,000.00 13,125.00
Kayu Kelas II m3 0.012 2,522,800.00 30,273.60

Paku Biasa 2" - 5" Kg 0.100 17,680.92 1,768.09
97,166.69
Jasa 10 % 9,716.67
106,883.36
Pekerja OH 0.200 105,000.00 21,000.00
Tukang Kayu OH 0.300 130,000.00 39,000.00
Kepala Tukang OH 0.030 150,000.00 4,500.00
Mandor OH 0.010 175,000.00 1,750.00
Kayu Kelas II m3 0.016 2,522,800.00 41,121.64

Paku Biasa 2" - 5" Kg 0.250 17,680.92 4,420.23
111,791.87
Jasa 10 % 11,179.19
122,971.06
Pekerja OH 0.160 105,000.00 16,800.00
Tukang Kayu OH 0.260 130,000.00 33,800.00
Kepala Tukang OH 0.026 150,000.00 3,900.00
Mandor OH 0.008 175,000.00 1,400.00
Kayu Kelas II m3 0.013 2,522,800.00 32,796.40

Paku Biasa 2" - 5" Kg 0.100 17,680.92 1,768.09
90,464.49
Jasa 10 % 9,046.45
99,510.94
4 Pasang Rangka hollow (4 x 4 & 2 x 4 cm) m2
Pekerja OH 0.150 105,000.00 15,750.00
Tukang besi OH 0.250 130,000.00 32,500.00
Kepala Tukang OH 0.025 150,000.00 3,750.00
Mandor OH 0.008 175,000.00 1,400.00
hollow 4x4 cm tbl 0,5 mm btg 0.415 40,014.25 16,605.91

hollow 2x4 cm tbl 0,5 mm btg 0.150 32,680.92 4,902.14
sekrup 6x1-1,5 bh 14.000 64.01 896.20
75,804.25
Jasa 10 % 7,580.43
83,384.68
Pekerja OH 0.100 105,000.00 10,500.0000
Tukang Kayu OH 0.050 130,000.00 6,500.0000
Kepala Tukang OH 0.005 150,000.00 750.0000
Mandor OH 0.005 175,000.00 875.0000
GRC/Calciboard 3,5 mm Lbr 0.364 71,951.67 26,190.4067

Paku Sekrup bh 36.000 64.01 2,304.5130
47,119.92
Jasa 10 % 4,711.99
51,831.91
6 Penutup Gypsum Board, tebal 9 mm m2
Pekerja OH 0.100 105,000.00 10,500.00
Tukang Kayu OH 0.050 130,000.00 6,500.00
Kepala Tukang OH 0.005 150,000.00 750.00
Mandor OH 0.005 175,000.00 875.00
Gypsum Board Lbr 0.364 84,618.33 30,801.07

Paku Sekrup bh 36.000 64.01 2,304.51
51,730.59
Jasa 10 % 5,173.06
56,903.64
7 Penutup Plafon Triplek, tebal 3 mm (0,60x0,12) m m2
Pekerja OH 0.100 105,000.00 10,500.00
Tukang Kayu OH 0.100 130,000.00 13,000.00
Kepala Tukang OH 0.010 150,000.00 1,500.00
Mandor OH 0.005 175,000.00 875.00

Paku Triplek Kg 0.030 21,014.25 630.43
47,987.30
Jasa 10 % 4,798.73
52,786.03
Pekerja OH 0.050 105,000.00 5,250.00
Tukang Kayu OH 0.050 130,000.00 6,500.00
Kepala Tukang OH 0.005 150,000.00 750.00
Mandor OH 0.003 175,000.00 525.00
Kayu list 1/4 m' 1.050 4,583.33 4,812.50

Paku Kg 0.010 17,680.92 176.81
18,014.31
Jasa 10 % 1,801.43
19,815.74
9 List Langit-Langit Bahan Gypsum ( lbr 5 cm ) m'
Pekerja OH 0.060 105,000.00 6,300.00
Tukang Kayu OH 0.060 130,000.00 7,800.00
Kepala Tukang OH 0.006 150,000.00 900.00
Mandor OH 0.003 175,000.00 525.00
Lis Gipsum m' 1.05000 9,904.58 10,399.81

Compound zak 0.004 54,379.17 203.92
26,128.73
Jasa 10 % 2,612.87
28,741.61
10 Plafond kawat duri gudang senjata m2

Pekerja OH 0.100 105,000.00 10,500.00
Tukang Kayu OH 0.100 130,000.00 13,000.00
Kepala Tukang OH 0.010 150,000.00 1,500.00
Mandor OH 0.005 175,000.00 875.00
Kayu Kelas II m3 0.007 2,522,800.00 16,398.20

Kawat duri m' 10.000 1,706.67 17,066.67
Paku campur Kg 0.160 21,014.25 3,362.28
62,702.15
Jasa 10 % 6,270.21
68,972.36
Pekerja OH 0.100 105,000.00 10,500.00
Tukang Kayu OH 0.100 130,000.00 13,000.00
Kepala Tukang OH 0.010 150,000.00 1,500.00
Mandor OH 0.005 175,000.00 875.00

Paku Triplek Kg 0.030 21,014.25 630.43
80,987.30
Jasa 10 % 8,098.73
89,086.03
131Pek. Atap

SAT VOLUME
SAT BAHAN
I PEKERJAAN PENUTUP ATAP

Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Pekerja O/Hr 0.1200 105,000.00 12,600.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
Atap seng bjls 30 Lbr 0.7000 70,285.00 49,199.50

Paku seng Kg 0.0200 36,014.25 720.29
72,269.79
Jasa 10 % 7,226.98
79,496.76
Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Pekerja O/Hr 0.1200 105,000.00 12,600.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
Atap seng bjls 20 Lbr 0.7000 34,451.67 24,116.17

Paku seng Kg 0.0200 36,014.25 720.29
47,186.45
Jasa 10 % 4,718.65
51,905.10
3 Pasang atap Spandek bjls 30 m2
Tukang O/Hr 0.0600 130,000.00 7,800.00
Kepala TK O/Hr 0.0060 150,000.00 900.00
Pekerja O/Hr 0.1200 105,000.00 12,600.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
Atap genteng Spandek m2 0.7000 63,618.33 44,532.83

Paku seng Kg 0.0200 36,014.25 720.29
67,603.12
Jasa 10 % 6,760.31
74,363.43
4 Pasang atap genteng Metal BJLS 30 + Alumunium m2
Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0010 175,000.00 175.00
Atap genteng Metal m2 2.0000 52,618.33 105,236.67

Paku Galvanis Kg 0.2000 33,666.67 6,733.33
Alumunium foil m2 1.0500 9,055.56 9,508.33
157,153.33
Jasa 10 % 15,715.33
172,868.67
132Pek. Atap

Tukang O/Hr 0.0700 130,000.00 9,100.00
Kepala TK O/Hr 0.0070 150,000.00 1,050.00
Pekerja O/Hr 0.1500 105,000.00 15,750.00
Mandor O/Hr 0.0060 175,000.00 1,050.00

Paku seng Kg 0.0400 36,014.25 1,440.57
48,276.07
Jasa 10 % 4,827.61
53,103.68
Tukang O/Hr 0.0700 130,000.00 9,100.00
Kepala TK O/Hr 0.0070 150,000.00 1,050.00
Pekerja O/Hr 0.1500 105,000.00 15,750.00
Mandor O/Hr 0.0060 175,000.00 1,050.00

Paku seng Kg 0.0400 36,014.25 1,440.57
43,626.07
Jasa 10 % 4,362.61
47,988.68
7 Bubung genteng Spandek+Karpet m'
Tukang O/Hr 0.0700 130,000.00 9,100.00
Kepala TK O/Hr 0.0070 150,000.00 1,050.00
Pekerja O/Hr 0.1500 105,000.00 15,750.00
Mandor O/Hr 0.0060 175,000.00 1,050.00
Bubung genteng Spandek bh 0.3000 31,333.33 9,400.00

Paku Spandek Kg 0.0400 36,680.92 1,467.24
37,817.24
Jasa 10 % 3,781.72
41,598.96

Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Bubung genteng Metal bh 1.1000 33,666.67 37,033.33

Paku Kg 0.0500 36,680.92 1,834.05
Karpet atap bubungan m' 1.0500 12,000.00 12,600.00
101,742.38
Jasa 10 % 10,174.24
111,916.62
Tukang O/Hr 0.4500 130,000.00 58,500.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Baja ringan CG 550 - 0,75 - 0,75 m' 1.4880 14,335.71 21,331.53

133Pek. Atap
Baja ringan CG 550 - 0,75 - 0,75 m' 2.2320 14,335.71 31,997.30

Sekrup bh 28.0000 1,064.25 29,799.00
Dynabolt bh 1.6000 3,747.58 5,996.13
Reng m' 5.4000 6,224.60 33,612.83
212,486.79
Jasa 10 % 21,248.68
233,735.47
134Pek. Lantai dan dinding

SAT VOLUME
SAT BAHAN
H PEKERJAAN PENUTUP LANTAI
1 Pasang Dinding Keramik 10x20 cm, m2

Tukang O/hr 0.4500 130,000.00 58,500.00
Kepala TK O/hr 0.0450 150,000.00 6,750.00
Pekerja O/hr 0.9000 105,000.00 94,500.00
Mandor O/hr 0.0450 175,000.00 7,875.00
Keramik 10x20 cm bh 53 5.70 302.10

Pasir Pasang m3 0.018 297,800.00 5,360.40
Semen Warna Kg 2.75 15,014.25 41,289.19
230,519.21
Jasa 10 % 23,051.92
253,571.13
2 Keramik 20X20 m2
Tukang O/Hr 0.135 130,000.00 17,550.00
Kepala TK O/Hr 0.014 150,000.00 2,100.00
Pekerja O/Hr 0.27 105,000.00 28,350.00
Mandor O/Hr 0.014 175,000.00 2,450.00
Keramik 20/20 bh 26.5000 2,664.73 70,615.43

Pasir pasang m3 0.0450 297,800.00 13,401.00
152,294.63
Jasa 10 % 15,229.46
167,524.10
Tukang O/Hr 0.45 130,000.00 58,500.00
Kepala TK O/Hr 0.045 150,000.00 6,750.00
Pekerja O/Hr 0.9 105,000.00 94,500.00
Mandor O/Hr 0.045 175,000.00 7,875.00
Keramik 20/25 bh 21.5000 3,647.58 78,423.04

Pasir pasang m3 0.0180 297,800.00 5,360.40
Semen warna Kg 1.9400 15,014.25 29,127.65
296,478.61
Jasa 10 % 29,647.86
326,126.47
4 Keramik 30X30 m2
Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Keramik 30/30 bh 11.8700 5,783.48 68,649.97

Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
156,627.02
Jasa 10 % 15,662.70
172,289.72

Tukang O/hr 0.45 130,000.00 58,500.00
Kepala TK O/hr 0.045 150,000.00 6,750.00
Pekerja O/hr 0.9 105,000.00 94,500.00
Mandor O/hr 0.045 175,000.00 7,875.00
Keramik 40 x 40 cm bh 6.6300 18,380.83 121,864.93

Pasir Pasang m3 0.0180 297,800.00 5,360.40
Semen Warna Kg 1.9400 15,014.25 29,127.65
339,920.50
Jasa 10 % 33,992.05
373,912.54
6 Plin granito ukuran 10x60 m'
SNI 7395-2008
Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Pekerja O/Hr 0.0900 105,000.00 9,450.00
Mandor O/Hr 0.0050 175,000.00 875.00
plin granito 10x60 Bh 1.7 18,757.19 31,887.22

Pasir Pasang m³ 0.003 297,800.00 893.40
Semen Warna Kg 0.1 15,014.25 1,501.43
59,611.29
Jasa 10 % 5,961.13
65,572.42
7 Plin ukuran 10x30 m'

SNI 7395-2008
Tukang O/Hr 0.0900 130,000.00 11,700.00
Kepala TK O/Hr 0.0090 150,000.00 1,350.00
Pekerja O/Hr 0.0900 105,000.00 9,450.00
Mandor O/Hr 0.0050 175,000.00 875.00
plin 10x30 Bh 3.53 4,000.00 14,120.00

Pasir Pasang m³ 0.003 297,800.00 893.40
Semen Warna Kg 0.1 15,014.25 1,501.43
41,844.07
Jasa 10 % 4,184.41
46,028.48
8 Keramik lantai 30X30 Terasso m2

SNI 7395-2016
Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Keramik 30/30 bh 11.8700 5,783.48 68,649.97

Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
156,627.02
Jasa 10 % 15,662.70
172,289.72
9 Wallpaper lebar 50 cm m2
Tukang O/Hr 0.1750 130,000.00 22,750.00
Kepala TK O/Hr 0.0170 150,000.00 2,550.00
Pekerja O/Hr 0.3500 105,000.00 36,750.00
Mandor O/Hr 0.0020 175,000.00 350.00
Wallpaper m' 2.2000 131,666.67 289,666.67

Lem kg 0.2500 66,666.67 16,666.67
368,733.33
Jasa 10 % 36,873.33
405,606.67

Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Granito 60/60 bh 3.1000 35,071.25 108,720.88

Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
196,697.93
Jasa 10 % 19,669.79
216,367.72
11 Keramik 40X40 m2
Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Keramik 40/40 bh 6.6300 4,571.36 30,308.14

Pasir pasang m3 0.0450 297,800.00 13,401.00
Semen warna Kg 0.6000 15,014.25 9,008.55
118,285.19
Jasa 10 % 11,828.52
130,113.71
12 Keramik 60 x 60 cm (granit) m2
Tukang O/hr 0.45 130,000.00 58,500.00
Kepala TK O/hr 0.045 150,000.00 6,750.00
Pekerja O/hr 0.9 105,000.00 94,500.00
Mandor O/hr 0.045 175,000.00 7,875.00
Keramik 60 x 60 cm bh 3.1000 35,071.25 108,720.88

Pasir Pasang m3 0.0180 297,800.00 5,360.40
Semen Warna Kg 1.9400 15,014.25 29,127.65

326,776.45
Jasa 10 % 32,677.64
359,454.09
13 Dinding Batu Tempel Hitam m2
SNI 7395-2016
Tukang O/Hr 0.3500 130,000.00 45,500.00
Kepala TK O/Hr 0.0350 150,000.00 5,250.00
Pekerja O/Hr 0.7000 105,000.00 73,500.00
Mandor O/Hr 0.0350 175,000.00 6,125.00
0.00
Batu tempel hitam m2 1.1000 285.00 313.50
Pasir Pasang m3 0.0350 297,800.00 10,423.00
161,253.94
Jasa 10 % 16,125.39
177,379.33
14 Lantai Paving blok m2
Tukang O/Hr 0.1300 130,000.00 16,900.00
Kepala TK O/Hr 0.0130 150,000.00 1,950.00
Pekerja O/Hr 0.2600 105,000.00 27,300.00
Mandor O/Hr 0.0130 175,000.00 2,275.00
Paving blok bh 28.0000 1,057.00 29,596.00

Pasir pasang m3 0.0450 297,800.00 13,401.00
91,422.00
Jasa 10 % 9,142.20
100,564.20
138Pek. Beton

SAT VOLUME
SAT BAHAN
G PEKERJAAN BETON
1 Beton Non Struktur 1:3:5 Untuk Rabatan m3

Pekerja O/Hr 1.32 105,000.00 138,600.00
Tukang Batu O/Hr 0.22 130,000.00 28,600.00
Mandor O/Hr 0.132 175,000.00 23,100.00
Semen kg 4 85,712.50 342,850.00

Pasir Pasang m3 0.522 297,800.00 155,451.60
1,015,519.12
Jasa 10 % 101,551.91
1,117,071.03
2 Beton Struktur K225 m3
Pekerja O/Hr 1.65 105,000.00 173,250.00
Tukang Batu O/Hr 0.275 130,000.00 35,750.00
Mandor O/Hr 0.165 175,000.00 28,875.00
Semen Zak 7.42 85,712.50 635,986.75

Pasir Pasang m3 0.499 297,800.00 148,602.20
1,297,721.78
Jasa 10 % 129,772.18
1,427,493.96
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,451,718.97
Jasa 10 % 545,171.90
5,996,890.87
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
8,021,407.01
Jasa 10 % 802,140.70
8,823,547.72
139Pek. Beton

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,515,961.17
Jasa 10 % 551,596.12
6,067,557.29
6 Membuat Beton Bertulang (135,81 kg Besi + Bekisting) (Kolom 15/45) m3
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,626,977.60
Jasa 10 % 462,697.76
5,089,675.36
7 Membuat Beton Bertulang (109,7 kg Besi + Bekisting) m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,291,504.82
Jasa 10 % 429,150.48
4,720,655.31

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
0.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67
Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
140Pek. Beton

Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
6,305,504.64
Jasa 10 % 630,550.46
6,936,055.10
Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67

Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,534,598.23
Jasa 10 % 553,459.82
6,088,058.05
Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.2 1,956,133.33 391,226.67

Paku Biasa 2" - 5" Kg 1.5 17,680.92 26,521.38
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,143,728.38
Jasa 10 % 414,372.84
4,558,101.22

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.2 1,956,133.33 391,226.67

Paku Biasa 2" - 5" Kg 1.5 17,680.92 26,521.38
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,516,333.15
Jasa 10 % 451,633.32
4,967,966.47
12 Membuat Beton Bertulang Kolom 20/40 (100,56 kg Besi + Bekisting) m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
141Pek. Beton

Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,174,070.08
Jasa 10 % 417,407.01
4,591,477.09

Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.2 1,956,133.33 391,226.67

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,434,757.40
Jasa 10 % 443,475.74
4,878,233.14
14 Membuat Beton Bertulang 20/20 (121,22 kg Besi + Bekisting) Balok Anak m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,439,518.85
Jasa 10 % 443,951.89
4,883,470.74
15 Membuat Beton Bertulang 25/30 (134,45 kg Besi + Bekisting) Balok Lantai m3
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,609,503.72
Jasa 10 % 460,950.37
5,070,454.09
Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Papan Kls II m3 0.1500 2,522,800.00 378,420.00

Kayu Kelas III m3 0.4 1,956,133.33 782,453.33
Triplek 9 mm m2 3.50 145,285.00 508,497.50
Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
142Pek. Beton
Besi Beton Kg 300 12,848.44 3,854,532.06

Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
8,231,444.37
Jasa 10 % 823,144.44
9,054,588.81
Pekerja O/Hr 5.3 105,000.00 556,500.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.3 130,000.00 169,000.00
Tukang Besi O/Hr 1.05 130,000.00 136,500.00
Mandor O/Hr 0.265 175,000.00 46,375.00
Kayu Kelas III m3 0.32 1,956,133.33 625,962.67

Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,991,109.21
Jasa 10 % 499,110.92
5,490,220.13
18 Membuat Beton Bertulang Kolom Bak 25/25 (120,8 kg Besi + Bekisting) m3
SNI 3434:2009 (Berat besi menyesuaikan gambar)
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,800,046.09
Jasa 10 % 480,004.61
5,280,050.69
19 Membuat Beton Bertulang Ringbalk Bak 20/25 (145,8 kg Besi + Bekisting) m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,755,333.51
Jasa 10 % 475,533.35
5,230,866.87
20 Membuat Beton Bertulang Sloof Bak 25/30 (126,13 kg Besi + Bekisting) m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
143Pek. Beton
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,502,604.70
Jasa 10 % 450,260.47
4,952,865.16

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,848,889.70
Jasa 10 % 484,888.97
5,333,778.67
Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,521,896.90
Jasa 10 % 452,189.69
4,974,086.59

Pekerja O/Hr 6.35 105,000.00 666,750.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.318 175,000.00 55,650.00

Kayu Kelas III m3 0.27 1,956,133.33 528,156.00
Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
4,575,464.62
Jasa 10 % 457,546.46
5,033,011.08

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
144Pek. Beton
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00

Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.32 2,522,800.00 807,296.00

Plywood Lbr 2.8 145,285.00 406,798.00
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 2.25 23,347.58 52,532.06
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
6,713,713.27
Jasa 10 % 671,371.33
7,385,084.60
35 Membuat Beton Bertulang 25/45 balok lantai (174,544 kg Besi + Bekisting) m3
Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang m3 0.54 297,800.00 160,812.00
Batu pecah 2/3 m3 0.81 488,759.69 395,895.35
5,799,474.41
Jasa 10 % 579,947.44
6,379,421.86

Pekerja O/Hr 6.35 105,000.00 666,750.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.318 175,000.00 55,650.00

Kayu Kelas III m3 0.32 1,956,133.33 625,962.67
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
5,473,212.89
Jasa 10 % 547,321.29
6,020,534.18
21 Membuat Beton Bertulang 20/20 (121 kg Besi + Bekisting) (Kolom Rumah) m3
Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00
Kayu Kelas III m3 0.27 1,956,133.33 528,156.00

Paku Biasa 2" - 5" Kg 2 17,680.92 35,361.83
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
4,436,692.20
Jasa 10 % 443,669.22
145Pek. Beton
4,880,361.42

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang (Import) m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
4,080,681.46
Jasa 10 % 408,068.15
4,488,749.61

Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00
Kayu Kelas III m3 0.4 1,956,133.33 782,453.33

Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir Pasang (Import) m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
4,809,830.45
Jasa 10 % 480,983.04
5,290,813.49
33 Membuat Beton Bertulang 25/25 (205 kg Besi + Bekisting) Bak Air m3

Pekerja O/Hr 5.65 105,000.00 593,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.56 130,000.00 202,800.00
Tukang Besi O/Hr 1.4 130,000.00 182,000.00
Mandor O/Hr 0.283 175,000.00 49,525.00

Kayu Kelas III m3 0.32 1,956,133.33 625,962.67
Paku Biasa 2" - 5" Kg 3.2 17,680.92 56,578.93
Kawat Beton Kg 3 23,347.58 70,042.75
Pasir Pasang m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 488,759.69 395,895.35
5,994,843.61
Jasa 10 % 599,484.36
6,594,327.97
146Pek. Kayu

SAT VOLUME
SAT BAHAN
F PEKERJAAN KAYU
1 Kuda-Kuda Atap m3
Tukang O/Hr 12.0000 130,000.00 1,560,000.00
Kepala TK O/Hr 1.2000 150,000.00 180,000.00
Pekerja O/Hr 4.0000 105,000.00 420,000.00
Mandor O/Hr 0.2000 175,000.00 35,000.00
Kayu Balok klas I m3 1.1000 5,106,133.33 5,616,746.67

Besi strip Kg 15.0000 27,680.92 415,213.75
Paku Kg 5.6000 17,680.92 99,013.13
8,325,973.55
Jasa 10 % 832,597.36
9,158,570.91
2 Memasang Konstruksi Gording Kayu KLS II m3
Tukang O/Hr 20.1000 130,000.00 2,613,000.00
Kepala TK O/Hr 2.0100 150,000.00 301,500.00
Pekerja O/Hr 6.7000 105,000.00 703,500.00
Mandor O/Hr 0.3350 175,000.00 58,625.00
Kayu Balok Kelas II m3 1.1000 2,522,800.00 2,775,080.00

Besi strip kg 15.0000 27,680.92 415,213.75
Paku Biasa 2" - 5" Kg 3.0000 17,680.92 53,042.75
6,919,961.50
Jasa 10 % 691,996.15
7,611,957.65
3 Memasang rangka atap genteng (Kaso/Reng) m2
Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.1000 105,000.00 10,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
Kayu Balok Kelas II (Kaso) m3 0.0140 2,522,800.00 35,319.20

Kayu Reng Kelas II (Reng) m3 0.0360 2,522,800.00 90,820.80
Paku Biasa 2" - 5" Kg 0.2500 17,680.92 4,420.23
156,435.23
Jasa 10 % 15,643.52
172,078.75
Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Pekerja O/Hr 0.1000 105,000.00 10,500.00
Mandor O/Hr 0.0050 175,000.00 875.00
Kayu papan klas I m3 0.0108 5,106,133.33 55,146.24

Paku Kg 0.1000 17,680.92 1,768.09
97,289.33
Jasa 10 % 9,728.93
107,018.26
5 Memasang Rangka Dinding Pemisah (60 x 120) cm m2
PU MERAUKE 2013
Tukang O/Hr 0.450 130,000.00 58,500.00
Kepala TK O/Hr 0.045 150,000.00 6,750.00
Pekerja O/Hr 0.150 105,000.00 15,750.00
Mandor O/Hr 0.008 175,000.00 1,400.00
Balok Kayu Kelas II M3 0.028 2,522,800.00 70,638.40

Paku Campuran KG 0.150 17,680.92 2,652.14
155,690.54
Jasa 10 % 15,569.05
171,259.59
6 Memasang Rangka Dinding (60 x120) + Teakwood Dobel m2
PU MERAUKE 2013
Tukang O/Hr 0.600 130,000.00 78,000.00
Kepala TK O/Hr 0.060 150,000.00 9,000.00
Pekerja O/Hr 0.200 105,000.00 21,000.00
Mandor O/Hr 0.010 175,000.00 1,750.00
147Pek. Kayu

Paku Campuran KG 0.150 17,680.92 2,652.14
Teakwood tebal 4 mm, ukuran (1,20 x 240) cm Lbr 0.860 85,618.33 73,631.77
Lem Kayu KG 0.560 28,000.00 15,680.00
272,352.30
Jasa 10 % 27,235.23
299,587.53
7 Memasang Rangka Dinding (60x120) +Triplek Rangkap m2
PU MERAUKE 2013
Tukang O/Hr 0.450 130,000.00 58,500.00
Kepala TK O/Hr 0.045 150,000.00 6,750.00
Pekerja O/Hr 0.150 105,000.00 15,750.00
Mandor O/Hr 0.008 175,000.00 1,400.00

Paku Campuran KG 0.150 17,680.92 2,652.14
Triplek tebal 3 mm, ukuran (120 x 240) cm Lbr 0.860 57,285.00 49,265.10
Lem Kayu KG 0.560 28,000.00 15,680.00
220,635.64
Jasa 10 % 22,063.56
242,699.20
8 Rangka/kolom dinding (kancingan) m3
Pu Merauke 2013
Tukang O/Hr 20.000 130,000.00 2,600,000.00
Kepala TK O/Hr 2.000 150,000.00 300,000.00
Pekerja O/Hr 4.000 105,000.00 420,000.00
Mandor O/Hr 0.200 175,000.00 35,000.00
Balok Kayu Kelas I M3 1.100 5,106,133.33 5,616,746.67

Paku 2" KG 6.000 17,680.92 106,085.50
Paku 3" KG 12.000 17,680.92 212,171.00
Paku 4" KG 2.000 17,680.92 35,361.83
9,325,365.00
Jasa 10 % 932,536.50
10,257,901.50
9 Gelagar lantai (kayu gergajian) tanpa baut m3
Pu Merauke 2013
Tukang O/Hr 15.000 130,000.00 1,950,000.00
Kepala TK O/Hr 1.500 150,000.00 225,000.00
Pekerja O/Hr 6.000 105,000.00 630,000.00
Mandor O/Hr 0.300 175,000.00 52,500.00
Balok Kayu Kelas I M3 1.100 5,106,133.33 5,616,746.67

Paku 5" KG 2.000 17,680.92 35,361.83
8,509,608.50
Jasa 10 % 850,960.85
9,360,569.35
10 Lantai papan tebal 3,5 cm (bersih 3 cm) m2
Pu Merauke 2013
Tukang O/Hr 0.400 130,000.00 52,000.00
Kepala TK O/Hr 0.200 150,000.00 30,000.00
Pekerja O/Hr 0.200 105,000.00 21,000.00
Mandor O/Hr 0.010 175,000.00 1,750.00
Papan Kayu Kelas I M3 0.035 5,272,800.00 184,548.00

Paku 3" KG 0.750 17,680.92 13,260.69
302,558.69
Jasa 10 % 30,255.87
332,814.56
11 Dinding papan Lambresering 2/10 + List profil 2/10 m2
Pu Merauke
Tukang O/Hr 0.800 130,000.00 104,000.00
Kepala TK O/Hr 0.080 150,000.00 12,000.00
Pekerja O/Hr 0.280 105,000.00 29,400.00
Mandor O/Hr 0.140 175,000.00 24,500.00
Papan Kayu Kelas I (Kayu Besi) + List profil 2/10 M3 0.030 5,272,800.00 158,184.00
Paku 3" KG 0.200 17,680.92 3,536.18
331,620.18
Jasa 10 % 33,162.02
364,782.20
148Pek. Kayu
Tukang O/Hr 21.0000 130,000.00 2,730,000.00

Kepala TK O/Hr 2.1000 150,000.00 315,000.00
Pekerja O/Hr 7.0000 105,000.00 735,000.00
Mandor O/Hr 0.3500 175,000.00 61,250.00
Kayu klas I m3 1.1000 5,106,133.33 5,616,746.67

Paku 10 CM Kg 1.2500 17,680.92 22,101.15
Lem Kayu Kg 1.000 28,000.00 28,000.00
9,508,097.81
Jasa 10 % 950,809.78
10,458,907.59
Tukang O/Hr 2.4000 130,000.00 312,000.00
Pekerja O/Hr 0.8000 105,000.00 84,000.00
Mandor O/Hr 0.0400 175,000.00 7,000.00
Papan Klas I m3 0.0240 5,272,800.00 126,547.20

Lem Kayu Kg 0.3000 28,000.00 8,400.00
Kaca 5 mm M2 1.0000 200,000.00 200,000.00
773,947.20
Jasa 10 % 77,394.72
851,341.92

Tukang O/Hr 3.0000 130,000.00 390,000.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Papan Rangka Klas I m3 0.0400 5,272,800.00 210,912.00

Lem Kayu Kg 0.5000 28,000.00 14,000.00
773,662.00
Jasa 10 % 77,366.20
851,028.20
15 Pintu triplek rangkap Lapis Seng / KM WC m2
Tukang O/Hr 2.1000 130,000.00 273,000.00
Kepala TK O/Hr 0.2100 150,000.00 31,500.00
Pekerja O/Hr 0.7000 105,000.00 73,500.00
Mandor O/Hr 0.0350 175,000.00 6,125.00
Kayu klas I m3 0.0250 5,106,133.33 127,653.33

Triplek Lbr 1.0000 57,285.00 57,285.00
Paku Kg 0.0300 17,680.92 530.43
Lem kayu Kg 0.5000 28,000.00 14,000.00
Seng plat Bjls 0,20 Lbr 1.0000 50,785.00 50,785.00
634,378.76
Jasa 10 % 63,437.88
697,816.64
16 Pintu triplek rangkap m2
Tukang O/Hr 2.1000 130,000.00 273,000.00
Kepala TK O/Hr 0.2100 150,000.00 31,500.00
Pekerja O/Hr 0.7000 105,000.00 73,500.00
Mandor O/Hr 0.0350 175,000.00 6,125.00
0.00
Kayu kls I m3 0.0250 5,106,133.33 127,653.33
Triplek Lbr 1.0000 57,285.00 57,285.00
Paku Kg 0.0300 17,680.92 530.43
Lem kayu Kg 0.5000 28,000.00 14,000.00
583,593.76
Jasa 10 % 58,359.38
641,953.14
17 Jalusi kayu lapis kawat khas nyamuk m2
PU MERAUKE 2013
Tukang O/Hr 0.4000 130,000.00 52,000.00
Pekerja O/Hr 0.2800 105,000.00 29,400.00
Mandor O/Hr 0.0140 175,000.00 2,450.00
Papan Kls I m3 0.0336 5,106,133.33 171,566.08

Paku 1 - 2,5 cm Kg 0.2000 17,680.92 3,536.18
Kawat nyamuk alumunium M2 1.0400 22,666.67 44,000.00
149Pek. Kayu
308,952.26
Jasa 10 % 30,895.23
339,847.49
18 Jalusi kayu m2
PU MERAUKE 2013
Tukang O/Hr 0.4000 130,000.00 52,000.00
Kepala TK O/Hr 0.0400 150,000.00 6,000.00
Pekerja O/Hr 0.2800 105,000.00 29,400.00
Mandor O/Hr 0.0140 175,000.00 2,450.00
Papan Kls I m3 0.0336 5,106,133.33 171,566.08

Paku 1 - 2,5 cm Kg 0.2000 28,000.00 5,600.00
267,016.08
Jasa 10 % 26,701.61
293,717.69
19 Pintu Rolling door m2
SNI 7393:2008
Tukang O/Hr 1.0000 130,000.00 130,000.00
Pekerja O/Hr 1.0000 105,000.00 105,000.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Pintu gulung besi / Rolling Door m2 1.0000 0.00 0.00

258,750.00
Jasa 10 % 25,875.00
284,625.00
20 Kusen pintu almunium m'

SNI 7393:2008
Tukang O/Hr 0.0430 130,000.00 5,590.00
Kepala tukang O/Hr 0.0043 150,000.00 645.00
Pekerja O/Hr 0.0430 105,000.00 4,515.00
Mandor O/Hr 0.0021 175,000.00 367.50
Profil alumunium m' 1.1000 46,666.67 51,333.33

Skrup fixer bh 2.0000 333.33 666.67
Sealant tube 0.0600 17,666.67 1,060.00
64,177.50
Jasa 10 % 6,417.75
70,595.25
21 Pintu alumunium m2
SNI 7393:2008
Tukang O/Hr 0.0850 130,000.00 11,050.00
Pekerja O/Hr 0.0850 105,000.00 8,925.00
Mandor O/Hr 0.0042 175,000.00 735.00
Profil almunium m' 4.4000 46,666.67 205,333.33

Alumunium strip m' 14.6000 13,333.33 194,666.67
421,985.00
Jasa 10 % 42,198.50
464,183.50
22 Pintu kaca alumunium m2

SNI 7393:2008
Tukang O/Hr 0.0850 130,000.00 11,050.00
Pekerja O/Hr 0.0850 105,000.00 8,925.00
Mandor O/Hr 0.0050 175,000.00 875.00
Pintu alumunium m' 4.4000 0.00 0.00

Profil kaca m' 4.5000 0.00 0.00
Sealant tube 0.2700 17,666.67 4,770.00
Kaca 5 mm M2 1.0000 200,000.00 200,000.00
226,970.00
Jasa 10 % 22,697.00
249,667.00
150Pek. Plesteran

SAT VOLUME
SAT BAHAN
E PEKERJAAN PLESTERAN

Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0150 175,000.00 2,625.00
Pasir pasang m3 0.0200 297,800.00 5,956.00

Semen PC zak 0.2045 85,712.50 17,526.49
79,357.49
Jasa 10 % 7,935.75
87,293.24
Tukang O/Hr 0.1500 130,000.00 19,500.00
Kepala TK O/Hr 0.0150 150,000.00 2,250.00
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0150 175,000.00 2,625.00
0.00
Pasir pasang m3 0.0240 297,800.00 7,147.20
Semen PC zak 0.1248 85,712.50 10,696.92
73,719.12
Jasa 10 % 7,371.91
81,091.03
3 Acian m2
SNI 2837:2008
Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.2000 105,000.00 21,000.00
Mandor O/Hr 0.0100 175,000.00 1,750.00
Semen PC zak 0.0650 85,712.50 5,571.31

42,821.31
Jasa 10 % 4,282.13
47,103.44
4 Plester List/Benangan Lbr 5 cm 1:4 m'
Tukang O/Hr 0.0700 130,000.00 9,100.00
Mandor O/Hr 0.0080 175,000.00 1,400.00
0.00
Semen PC zak 0.0350 85,712.50 2,999.94
13,499.94
Jasa 10 % 1,349.99
14,849.93
151Pek. Dinding

SAT VOLUME
SAT BAHAN
D PEKERJAAN DINDING
1 Trasram Batu Tela 1:2 m2

PU Provinsi Papua 2013
Tukang O/Hr 0.2000 130,000.00 26,000.00
Kepala TK O/Hr 0.0200 150,000.00 3,000.00
Pekerja O/Hr 0.6500 105,000.00 68,250.00
Mandor O/Hr 0.0300 175,000.00 5,250.00
Batu tela Bh 25.0000 3,057.00 76,425.00

Pasir pasang m3 0.0800 297,800.00 23,824.00
Semen PC zak 0.8700 85,712.50 74,569.88
277,318.88
Jasa 10 % 27,731.89
305,050.76
PU Merauke
Tukang O/Hr 0.1 130,000.00 13,000.00
Kepala TK O/Hr 0.01 150,000.00 1,500.00
Pekerja O/Hr 0.3 105,000.00 31,500.00
Mandor O/Hr 0.015 175,000.00 2,625.00
Bata merah bh 70 1,557.00 108,990.00

Semen Zak 0.379 85,712.50 32,485.04
Pasir pasang m3 0.038 297,800.00 11,316.40
201,416.44
Jasa 10 % 20,141.64
221,558.08
3 Pasangan batu tela 1:4 m2
PU Provinsi Papua 2013
Tukang O/Hr 0.2 130,000.00 26,000.00
Kepala TK O/Hr 0.02 150,000.00 3,000.00
Pekerja O/Hr 0.65 105,000.00 68,250.00
Mandor O/Hr 0.03 175,000.00 5,250.00
Bata tela bh 25 3,057.00 76,425.00

Semen Zak 0.531 85,712.50 45,513.34
Pasir pasang m3 0.093 297,800.00 27,695.40
252,133.74
Jasa 10 % 25,213.37
277,347.11
PU Merauke
Tukang OH 0.1000 130,000.00 13,000.00
Kepala tukang OH 0.0100 150,000.00 1,500.00
Pekerja OH 0.3000 105,000.00 31,500.00
Mandor OH 0.0150 175,000.00 2,625.00
Bata merah Buah 70.0000 1,557.00 108,990.00

Semen Zak 0.2300 85,712.50 19,713.88
Pasir M3 0.0430 297,800.00 12,805.40
190,134.28
Jasa 10 % 19,013.43
209,147.70
5 Pasangan dinding rooster (12x11x24) 1:4 m2
Tukang O/Hr 0.1000 130,000.00 13,000.00
Kepala TK O/Hr 0.0100 150,000.00 1,500.00
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0150 175,000.00 2,625.00
Semen PC Zak 0.2200 85,712.50 18,856.75

Pasir pasang m3 0.0350 297,800.00 10,423.00
Rooster/Terawang Bh 30.0000 22,723.67 681,710.00
759,614.75
Jasa 10 % 75,961.48
152Pek. Dinding
835,576.23
153Pek. Pondasi

SAT VOLUME
SAT BAHAN
C PEKERJAAN PONDASI
1 Batu Kosong m3
Tukang O/Hr 0.3900 130,000.00 50,700.00
Kepala TK O/Hr 0.0390 150,000.00 5,850.00
Pekerja O/Hr 0.7800 105,000.00 81,900.00
Mandor O/Hr 0.0390 175,000.00 6,825.00
Batu belah m3 1.2000 22,800.00 27,360.00

Pasir Urug m3 0.4320 262,800.00 113,529.60
286,164.60
Jasa 10 % 28,616.46
314,781.06
2 Pondasi Batu 1:4 m3
Tukang O/Hr 0.7500 130,000.00 97,500.00
Kepala TK O/Hr 0.0750 150,000.00 11,250.00
Pekerja O/Hr 1.5000 105,000.00 157,500.00
Mandor O/Hr 0.0750 175,000.00 13,125.00
0.00
Batu m3 1.2000 289,466.67 347,360.00
Pasir pasang m3 0.5200 297,800.00 154,856.00
Semen PC Zak 3.2600 85,712.50 279,422.75
1,061,013.75
Jasa 10 % 106,101.38
1,167,115.13
Pu Merauke
Batu bata Buah 800.0000 1,557.00 1,245,600.00
Semen (PC) @ 50 Kg Zak 3.2000 85,712.50 274,280.00
Pasir M3 0.3600 297,800.00 107,208.00
Tukang OH 1.5000 130,000.00 195,000.00

Kepala TK OH 0.1500 150,000.00 22,500.00
Pekerja OH 4.5000 105,000.00 472,500.00
Mandor OH 0.2250 175,000.00 39,375.00
2,356,463.00
Jasa 10 % 235,646.30
2,592,109.30
4 Pas. Batu Bronjong Kawat 3 mm m3
Batu kali m3 1.2 289,466.67 347,360.00
Kawat bronjong kg 8.33 12,347.58 102,855.37
0.00
penganyam O/Hr 0.6667 105,000.00 70,003.50
Pekerja O/Hr 2.033 105,000.00 213,465.00
Mandor O/Hr 0.05167 175,000.00 9,042.25
742,726.12
Jasa 10 % 74,272.61
816,998.73
154Pek. Tanah

SAT VOLUME
SAT BAHAN
B PEKERJAAN TANAH
1 Pembersihan lapangan dan perataan m2

Pekerja Oh 0.1 105,000.00 10,500.00
Mandor Oh 0.05 175,000.00 8,750.00
19,250.00
Jasa 10 % 1,925.00
21,175.00
Pekerja O/Hr 0.7500 105,000.00 78,750.00
Mandor O/Hr 0.0250 175,000.00 4,375.00
83,125.00
Jasa 10 % 8,312.50
91,437.50
3 Galian Tanah Biasa dalam 2m m3
Pekerja O/Hr 0.9 105,000.00 94,500.00
Mandor O/Hr 0.045 175,000.00 7,875.00
102,375.00
Jasa 10 % 10,237.50
112,612.50
4 Galian Tanah Biasa kedalaman 3m Tenaga manusia m3
Pekerja O/Hr 1.05 105,000.00 110,250.00
Mandor O/Hr 0.067 175,000.00 11,725.00
121,975.00
Jasa 10 % 12,197.50
134,172.50
5 Galian Tanah Keras dalam 1m m3
Pekerja O/Hr 1.00 105,000.00 105,000.00
Mandor O/Hr 0.032 175,000.00 5,600.00
110,600.00
Jasa 10 % 11,060.00
121,660.00
Excavator 0,7 m3 hr 0.025 3,600,000.00 90,579.71
Mandor org 0.025 175,000.00 4,403.18
94,982.89
Jasa 10 % 9,498.29
104,481.18
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0083 175,000.00 1,452.50
27,702.50
Jasa 10 % 2,770.25
30,472.75
155Pek. Tanah
8 Urugan Pasir m3
Pekerja O/Hr 0.3000 105,000.00 31,500.00
Mandor O/Hr 0.0100 175,000.00 1,750.00
Pasir urug m3 1.2000 262,800.00 315,360.00

348,610.00
Jasa 10 % 34,861.00
383,471.00
9 Urugan Sirtu m3
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0250 175,000.00 4,375.00
Sirtu m3 1.2000 222,800.00 267,360.00

297,985.00
Jasa 10 % 29,798.50
327,783.50
10 Memadatkan Tanah m3
Pekerja O/Hr 0.5000 105,000.00 52,500.00
Mandor O/Hr 0.0500 175,000.00 8,750.00
Stamper O/Hr 0.0500 504,000.00 25,200.00
86,450.00
Jasa 10 % 8,645.00
95,095.00
11 Urugan Tanah setempat m3
Pekerja O/Hr 0.2500 105,000.00 26,250.00
Mandor O/Hr 0.0250 175,000.00 4,375.00
30,625.00
Jasa 10 % 3,062.50
33,687.50
156Pek. Persiapan

SAT VOLUME
SAT BAHAN
A PEKERJAAN PERSIAPAN

Tukang OH 0.1000 130,000.00 13,000.00
Kepala TK OH 0.0100 150,000.00 1,500.00
Pekerja OH 0.1000 105,000.00 10,500.00
Mandor OH 0.0050 175,000.00 875.00
Papan Kls III m3 0.0070 1,956,133.33 13,692.93

Kayu Balok Kls III m3 0.0120 1,956,133.33 23,473.60
Paku Campur Kg 0.0200 17,680.92 353.62
63,395.15
Jasa 10 % 6,339.52
69,734.67
Pekerja O/Hr 7.05 105,000.00 740,250.00
Tukang batu O/Hr 0.275 130,000.00 35,750.00
Tukang Kayu O/Hr 1.65 130,000.00 214,500.00
Tukang Besi O/Hr 2.1 130,000.00 273,000.00
Mandor O/Hr 0.353 175,000.00 61,775.00

Kayu Kelas III m3 0.4 1,956,133.33 782,453.33
Paku Biasa 2" - 5" Kg 4 17,680.92 70,723.67
Besi Beton Ulir 16 Kg 315 12,848.44 4,047,258.66
Kawat Beton Kg 4.5 23,347.58 105,064.13
Pasir m3 0.54 297,800.00 160,812.00
Kerikil m3 0.81 375,426.36 304,095.35
7,758,434.81
Jasa 10 % 775,843.48
8,534,278.29

Rab Rumah Dandenma

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

Rab Rumah Dandenma

Diunggah oleh

Hak Cipta:

Format Tersedia

BIAYA SEWA ALAT

1 Buldozer 100 - 150 HP JAM 597,000.00

DATA UMUM LOKASI PEKERJAAN

Jarak Angkut Rata-Rata Material Ke Loksi Pekerjaan

ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3

1 Unit Dump Truck 3 - 4 M3 Rp.

WAKTU YANG DIPERLUKAN

Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 0.25 x

ANALISA BONGKAR MUAT RADIUS

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

7 Batu tela BJ. 1.55 T/M3 )

8 Batu tela BJ. 1.55 T/M3 )

DATA UMUM LOKASI PEKERJAAN

Jarak Angkut Rata-Rata Material Ke Loksi Pekerjaan

ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3

1 Unit Dump Truck 3 - 4 M3 Rp.

Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 0.69 x

ANALISA BONGKAR MUAT RADIUS

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

5 Pasir Pasang / Beton ( BJ. 1.6 T/M3 )

6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

7 Batu tela BJ. 1.55 T/M3 )

8 Batu tela BJ. 1.55 T/M3 )

C. ANALISA ONGKOS ANGKUT RADIUS

DATA UMUM LOKASI PEKERJAAN

Jarak Angkut Rata-Rata Material Ke Loksi Pekerjaan

ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3

1 Unit Dump Truck 3 - 4 M3 Rp.

WAKTU YANG DIPERLUKAN

Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 0.92 x

ANALISA BONGKAR MUAT RADIUS

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

5 Pasir Pasang / Beton ( BJ. 1.6 T/M3 )

6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

7 Batu tela BJ. 1.55 T/M3 )

8 Batu tela BJ. 1.55 T/M3 )

DATA UMUM LOKASI PEKERJAAN

ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3

1 Unit Dump Truck 3 - 4 M3 Rp.

WAKTU YANG DIPERLUKAN

Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 1.14 x

ANALISA BONGKAR MUAT RADIUS

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

5 Pasir Pasang / Beton ( BJ. 1.6 T/M3 )

6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

8 Batu tela BJ. 1.55 T/M3 )

DATA UMUM LOKASI PEKERJAAN

Jarak Angkut Rata-Rata Material Ke Loksi Pekerjaan

ONGKOS PENGGUNAAN / SEWA DUMP TRUCK 3 - 4 M3

1 Unit Dump Truck 3 - 4 M3 Rp.

WAKTU YANG DIPERLUKAN

Ongkos angkut 1 Ret = 6 Ton Kap. 3 -4 M3 1.36 x

1 Semen PC @ 50 KG ( BJ. 2.7 T/M3 )

3 Aspal Bitumen 1 Drum Kap. 155 Ltr (Bj. 1.1 T/M3)

5 Pasir Pasang / Beton ( BJ. 1.6 T/M3 )

6 Kerikil / Batu Pecah ( BJ. 1.55 T/M3 )

7 Batu tela BJ. 1.55 T/M3 )