( RAB )
JUMLAH 34,528,126
Pajak 3,798,094
Total 38,326,220
ANALISA HARGA SATUAN PEKERJAAN
HARGA
KODE
No. URAIAN KOEFISIEN SATUAN SATUAN
ANALISA
(Rp.)
a b c d e f
1 A.001 1 M1 PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER
a. Dolken Kayu Ø 8 - 10/400 cm 1.2500 Btg 35,000.00
b. Semen PC (@ 50 Kg/Zak) 2.5000 Kg 1,400.00
c. Pasir Beton 0.0050 m3 250,000.00
d. Kerikil/split 0.0090 m3 190,000.00
e. Seng Gelombang 3" - 5" 1.2000 Lbr 60,500.00
f. Kayu 5/7 0.0720 m3 1,500,000.00
g. Paku Biasa 2" - 5" 0.0600 Kg 13,500.00
h. Pekerja 0.4000 Org 120,000.00
i. Tukang Kayu 0.2000 Org 155,000.00
j. Kepala Tukang 0.0200 Org 175,000.00
k. Mandor 0.0200 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 318,520.00
Jumlah
Dibulatkan
2 A.002 1 M2 PEMBUATAN GUDANG SEMEN & ALAT-ALAT
a. Dolken Kayu Ø 8 - 10/400 cm 1.7000 Btg 35,000.00
b. Semen PC (@ 50 Kg/Zak) 10.5000 Kg 1,400.00
c. Pasir Beton 0.0300 m3 250,000.00
d. Kerikil/split 0.0500 m3 190,000.00
e. Seng Gelombang 3" - 5" 1.5000 Lbr 60,500.00
f. Kayu 5/7 0.2100 m3 1,500,000.00
g. Paku Biasa 2" - 5" 0.3000 Kg 13,500.00
h. Pekerja 1.0000 Org 120,000.00
i. Tukang Kayu 2.0000 Org 155,000.00
j. Kepala Tukang 0.2000 Org 175,000.00
k. Mandor 0.0500 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 977,000.00
Jumlah
Dibulatkan
3 A.003 1 M1 PENGUKURAN DAN PEMASANGAN BOUWPLANK
a. Kayu 5/7 0.0120 m3 1,500,000.00
b. Paku Biasa 2" - 5" 0.0200 Kg 13,500.00
c. Kayu Papan 3/20 0.0070 m3 1,500,000.00
d. Pekerja 0.1000 Org 120,000.00
e. Tukang Kayu 0.1000 Org 155,000.00
f. Kepala Tukang 0.0100 Org 175,000.00
g. Mandor 0.0050 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 59,120.00
Jumlah
Dibulatkan
4 A.004 1 M3 GALIAN TANAH BIASA KEDALAMAN 1 M'
a. Pekerja 0.7500 OH 120,000.00
b. Mandor 0.0250 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 95,500.00
Jumlah
Dibulatkan
5 A.005 1 M3 GALIAN TANAH BIASA KEDALAMAN 2 M'
a. Pekerja 0.9000 OH 120,000.00
b. Mandor 0.0450 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 117,900.00
Jumlah
Dibulatkan
6 A.006 1 M3 URUGAN TANAH KEMBALI BEKAS GALIAN
a. Pekerja 0.2500 OH 120,000.00
b. Mandor 0.0083 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 31,826.00
Jumlah
a b c d e f
Dibulatkan
58 C.016 1 M2 PENGECATAN PLAFOND BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a. Compound 0.0300 Zak 2,550.00
b. Cat dasar 0.1000 Kg 37,500.00
c. Cat penutup 2 x 0.2600 Bh 37,500.00
d. Pekerja 0.0200 OH 120,000.00
e. Tukang Cat 0.0630 OH 155,000.00
f. Kepala Tukang Cat 0.0063 OH 175,000.00
g. Mandor 0.0025 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 27,394.00
Jumlah
Dibulatkan
59 C.017 1 M2 PENGECATAN BIDANG KAYU BARU (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
a. Meni Kayu 0.2000 Kg 35,800.00
b. Plamir Kayu 0.1500 Kg 34,000.00
c. Cat dasar 0.1700 Kg 57,000.00
d. Cat penutup 2 x 0.2600 Lbr 57,000.00
e. Pekerja 0.0700 OH 120,000.00
f. Tukang Cat 0.0090 OH 155,000.00
g. Kepala Tukang Cat 0.0040 OH 175,000.00
h. Mandor 0.0025 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 47,815.00
Jumlah
Dibulatkan
60 C.018 1 M2 PENGECATAN BESI 3 LAPIS CAT SECARA MANUAL
a. Meni Besi 0.1100 Kg 35,800.00
b. Cat dasar 0.1700 Kg 57,000.00
c. Cat penutup 2 x 0.0800 Kg 57,000.00
d. Pekerja 0.5000 OH 120,000.00
e. Tukang Cat 0.8000 OH 155,000.00
f. Kepala Tukang Cat 0.3000 OH 175,000.00
g. Mandor 0.2000 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 298,688.00
Jumlah
Dibulatkan
61 C.019 1 M2 PELABURAN KAYU DENGAN MELAMIC
a. Wood Stain 0.4000 Kg 75,000.00
b. Wood Filler 0.2800 Kg 46,000.00
c. Melamin Sending Siller MSS 123 0.2200 Ltr 64,000.00
d. ML 131 Clear Danagloss 0.2200 Ltr 68,500.00
e. Kwas 3" 0.5000 Bh 15,000.00
f. Tiner 1.3000 Ltr 22,500.00
g. Ampelas Kayu 4.0000 Lbr 4,000.00
h. Pekerja 0.4200 OH 120,000.00
i. Tukang Cat/ Plitur 0.3600 OH 155,000.00
j. Kepala Tukang Cat/ Plitur 0.0360 OH 175,000.00
a b c d e f
k. Mandor 0.0210 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 241,900.00
Jumlah
Dibulatkan
62 C.020 1 M2 WATER PROOFING
a. Waterproofing 0.4500 Kg 23,500.00
b. Kwas 3" 0.5000 Bh 15,000.00
c. Pekerja 0.0200 OH 120,000.00
d. Tukang Cat/ Plitur 0.0630 OH 155,000.00
e. Kepala Tukang Cat/ Plitur 0.0063 OH 175,000.00
f. Mandor 0.0025 OH 220,000.00
Jumlah
Keuntungan Max. = 10 % x 31,892.50
Jumlah
Dibulatkan
88 C.045 1 M1 PASANG TALANG 1/2 LINGKARAN D-25 CM, SENG PLAT BJLS
a. Seng Plat BJLS t = 0.8 mm 0.3000 Lbr 225,700.00
b. Paku Sekrup 0.1000 Kg 36,000.00
c. Gantungan / braching 2.0000 Bh 6,000.00
d. Pekerja 0.1500 Org 120,000.00
e. Tukang Kayu 0.2500 Org 155,000.00
f. Kepala Tukang Kayu 0.0250 Org 175,000.00
g. Mandor 0.0013 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 144,710.00
Jumlah
Dibulatkan
89 C.046 1 M1 PASANG RAILLING TANGGA
a. Railling Tangga 1.0000 m1 750,000.00
b. Pekerja 0.1000 Org 120,000.00
c. Tukang Kayu 0.1000 Org 155,000.00
d. Kepala Tukang Kayu 0.0100 Org 175,000.00
e. Mandor 0.0013 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 779,536.00
Jumlah
Dibulatkan
90 D.001 1 M1 PASANG PIPA GALVANIZE Ø 1/2"
a. Pipa Galvanize Ø 1/2" 1.2000 M' 28,333.33
b. Perlengkapan (35 %) 0.3500 Lot 34,000.00
c. Pekerja 0.0540 Org 120,000.00
d. Tukang Batu 0.0900 Org 155,000.00
e. Kepala Tukang Batu 0.0090 Org 175,000.00
f. Mandor 0.0270 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 73,845.00
Jumlah
Dibulatkan
a b c d e f
91 D.002 1 M1 PASANG PIPA GALVANIZE Ø 3/4"
a. Pipa Galvanize Ø 3/4" 1.2000 M' 37,666.67
b. Perlengkapan (35 %) 0.3500 Lot 45,200.00
c. Pekerja 0.0540 Org 120,000.00
d. Tukang Batu 0.0900 Org 155,000.00
e. Kepala Tukang Batu 0.0090 Org 175,000.00
f. Mandor 0.0270 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 88,965.00
Jumlah
Dibulatkan
92 D.003 1 M1 PASANG PIPA GALVANIZE Ø 1"
a. Pipa Galvanize Ø 1" 1.2000 M' 55,500.00
b. Perlengkapan (35 %) 0.3500 Lot 66,600.00
c. Pekerja 0.0540 Org 120,000.00
d. Tukang Batu 0.0900 Org 155,000.00
e. Kepala Tukang Batu 0.0090 Org 175,000.00
f. Mandor 0.0270 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 117,855.00
Jumlah
Dibulatkan
93 D.004 1 M1 PASANG PIPA PVC TYPE AW Ø 2"
a. Pipa PVC Ø 2" 1.2000 M' 13,750.00
b. Perlengkapan (35 %) 0.3500 Lot 16,500.00
c. Pekerja 0.0540 Org 120,000.00
d. Tukang Batu 0.0900 Org 155,000.00
e. Kepala Tukang Batu 0.0090 Org 175,000.00
f. Mandor 0.0270 Org 220,000.00
Jumlah
Keuntungan Max. = 10 % x 50,220.00
Jumlah
Dibulatkan
43,750.00
3,500.00
1,250.00
1,710.00
72,600.00
108,000.00
810.00
48,000.00
31,000.00
3,500.00
4,400.00
318,520.00
31,852.00
350,372.00
350,372.00
59,500.00
14,700.00
7,500.00
9,500.00
90,750.00
315,000.00
4,050.00
120,000.00
310,000.00
35,000.00
11,000.00
977,000.00
97,700.00
1,074,700.00
1,074,700.00
18,000.00
270.00
10,500.00
12,000.00
15,500.00
1,750.00
1,100.00
59,120.00
5,912.00
65,032.00
65,032.00
90,000.00
5,500.00
95,500.00
9,550.00
105,050.00
105,050.00
108,000.00
9,900.00
117,900.00
11,790.00
129,690.00
129,690.00
30,000.00
1,826.00
31,826.00
3,182.60
35,008.60
g=(dxf)
35,008.00
204,000.00
36,000.00
2,200.00
242,200.00
24,220.00
266,420.00
266,420.00
322,000.00
144,533.00
159,475.00
40,000.00
144,000.00
31,000.00
3,500.00
13,200.00
857,708.00
85,770.80
943,478.80
943,478.00
456,400.00
144,818.00
135,725.00
43,000.00
198,000.00
42,625.00
4,900.00
1,826.00
1,027,294.00
102,729.40
1,130,023.40
1,130,023.00
537,600.00
146,224.00
123,575.00
198,000.00
42,625.00
4,900.00
1,826.00
1,054,750.00
105,475.00
1,160,225.00
1,160,225.00
90,401.84
180,000.00
23,250.00
17,500.00
2,200.00
6,000.00
319,351.84
31,935.18
351,287.02
351,287.00
9,222.97
270.00
840.00
1,085.00
122.50
88.00
11,628.47
1,162.85
12,791.32
12,791.00
g=(dxf)
48,571.43
900.00
3,000.00
3,875.00
350.00
220.00
56,916.43
5,691.64
62,608.07
62,608.00
117,000.00
4,050.00
1,000.00
62,400.00
40,300.00
4,550.00
5,720.00
235,020.00
23,502.00
258,522.00
258,522.00
104,000.00
5,400.00
2,000.00
43,500.00
32,725.00
70,000.00
79,200.00
51,150.00
5,775.00
7,260.00
401,010.00
40,101.00
441,111.00
441,111.00
104,000.00
5,400.00
2,000.00
52,200.00
32,725.00
70,000.00
79,200.00
51,150.00
5,775.00
7,260.00
409,710.00
40,971.00
450,681.00
450,681.00
104,000.00
5,400.00
2,000.00
43,500.00
32,725.00
70,000.00
79,200.00
51,150.00
5,775.00
7,260.00
401,010.00
40,101.00
g=(dxf)
441,111.00
441,111.00
104,000.00
4,050.00
1,000.00
62,400.00
40,300.00
4,550.00
5,720.00
222,020.00
22,202.00
244,222.00
244,222.00
78,000.00
5,400.00
1,500.00
43,500.00
32,725.00
70,000.00
79,200.00
51,150.00
5,775.00
7,260.00
374,510.00
37,451.00
411,961.00
411,961.00
850,000.00
581,705.35
1,431,705.35
1,431,705.00
850,000.00
906,550.28
1,150,556.98
2,907,107.26
2,907,107.00
850,000.00
1,152,895.47
1,001,310.20
3,004,205.67
3,004,205.00
850,000.00
1,773,685.33
976,888.00
3,600,573.33
3,600,573.00
850,000.00
1,721,668.60
2,068,176.00
4,639,844.60
4,639,844.00
850,000.00
1,518,433.82
2,068,176.00
4,436,609.82
4,436,609.00
g=(dxf)
850,000.00
2,582,716.08
2,585,220.00
6,017,936.08
6,017,936.00
1,130,023.00
1,921,492.44
11,762,960.00
14,814,475.44
14,814,475.00
850,000.00
1,994,863.04
4,411,110.00
7,255,973.04
7,255,973.00
850,000.00
1,859,306.72
5,041,268.57
7,750,575.29
7,750,575.00
1,130,023.00
2,515,563.33
9,013,620.00
12,659,206.33
12,659,206.00
1,130,023.00
1,437,139.91
6,009,080.00
8,576,242.91
8,576,242.00
850,000.00
1,795,125.49
3,605,448.00
6,250,573.49
6,250,573.00
850,000.00
1,695,518.11
3,004,540.00
5,550,058.11
5,550,058.00
850,000.00
1,864,416.16
3,605,448.00
6,319,864.16
6,319,864.00
850,000.00
2,161,069.90
4,506,810.00
7,517,879.90
7,517,879.00
850,000.00
1,799,485.98
3,004,540.00
5,654,025.98
5,654,025.00
850,000.00
610,032.31
3,393,161.54
4,853,193.85
4,853,193.00
g=(dxf)
850,000.00
2,482,138.52
1,901,358.46
5,233,496.98
5,233,496.00
850,000.00
793,042.00
7,351,850.00
8,994,892.00
8,994,892.00
850,000.00
1,672,210.07
3,605,448.00
6,127,658.07
6,127,658.00
222,000.00
73,440.00
93,600.00
60,450.00
6,825.00
8,580.00
464,895.00
46,489.50
511,384.50
511,384.00
222,000.00
190,400.00
119,680.00
180,000.00
116,250.00
13,125.00
16,500.00
857,955.00
85,795.50
943,750.50
943,750.00
44,000.00
1,596.00
660.00
1,300.00
10,800.00
13,950.00
6,125.00
1,100.00
79,531.00
7,953.10
87,484.10
87,484.00
135,000.00
13,020.00
3,960.00
25,220.00
108,000.00
69,750.00
7,875.00
9,900.00
372,725.00
37,272.50
409,997.50
409,997.00
135,000.00
g=(dxf)
13,440.00
9,900.00
19,500.00
28,800.00
18,600.00
2,100.00
26,400.00
253,740.00
25,374.00
279,114.00
279,114.00
87,000.00
14,000.00
9,900.00
19,500.00
84,000.00
54,250.00
6,125.00
7,700.00
282,475.00
28,247.50
310,722.50
310,722.00
55,000.00
1,596.00
660.00
1,300.00
17,280.00
22,320.00
9,800.00
1,760.00
109,716.00
10,971.60
120,687.60
120,687.00
66,500.00
20,118.00
8,800.00
36,000.00
15,500.00
1,750.00
3,300.00
151,968.00
15,196.80
167,164.80
167,164.00
66,500.00
13,552.00
9,900.00
36,000.00
15,500.00
1,750.00
3,300.00
146,502.00
14,650.20
161,152.20
161,152.00
10,886.40
5,060.00
36,000.00
g=(dxf)
23,250.00
2,625.00
2,200.00
80,021.40
8,002.14
88,023.54
88,023.00
7,257.60
5,720.00
27,600.00
23,250.00
2,625.00
3,300.00
69,752.60
6,975.26
76,727.86
76,727.00
9,898.00
4,620.00
31,200.00
31,000.00
3,500.00
2,860.00
83,078.00
8,307.80
91,385.80
91,385.00
700.00
2,860.00
9,600.00
62,000.00
7,000.00
880.00
83,040.00
8,304.00
91,344.00
91,344.00
9,134.40
4,550.00
24,000.00
15,500.00
1,750.00
2,200.00
48,000.00
4,800.00
52,800.00
52,800.00
88,000.00
8,500.00
30,000.00
38,750.00
4,375.00
660.00
170,285.00
17,028.50
187,313.50
187,313.00
8,500.00
30,000.00
38,750.00
4,375.00
660.00
82,285.00
g=(dxf)
8,228.50
90,513.50
90,513.00
1,900.00
3,750.00
9,750.00
2,400.00
9,765.00
1,102.50
550.00
29,217.50
2,921.75
32,139.25
32,139.00
76.50
3,750.00
9,750.00
2,400.00
9,765.00
1,102.50
550.00
27,394.00
2,739.40
30,133.40
30,133.00
7,160.00
5,100.00
9,690.00
14,820.00
8,400.00
1,395.00
700.00
550.00
47,815.00
4,781.50
52,596.50
52,596.00
3,938.00
9,690.00
4,560.00
60,000.00
124,000.00
52,500.00
44,000.00
298,688.00
29,868.80
328,556.80
328,556.00
30,000.00
12,880.00
14,080.00
15,070.00
7,500.00
29,250.00
16,000.00
50,400.00
55,800.00
6,300.00
g=(dxf)
4,620.00
241,900.00
24,190.00
266,090.00
266,090.00
10,575.00
7,500.00
2,400.00
9,765.00
1,102.50
550.00
31,892.50
3,189.25
35,081.75
35,081.00
10,575.00
19,810.00
8,580.00
7,500.00
18,000.00
10,850.00
1,225.00
1,760.00
78,300.00
7,830.00
86,130.00
86,130.00
10,751.25
5,947.50
7,200.00
24,000.00
7,750.00
4,812.50
2,200.00
62,661.25
6,266.13
68,927.38
68,927.00
23,660.00
3,960.00
12,000.00
7,750.00
875.00
1,100.00
49,345.00
4,934.50
54,279.50
54,279.00
22,204.00
3,960.00
12,000.00
7,750.00
875.00
1,100.00
47,889.00
4,788.90
g=(dxf)
52,677.90
52,677.00
60,500.00
2,400.00
1,080.00
5,160.00
6,665.00
752.50
462.00
77,019.50
7,701.95
84,721.45
84,721.00
146,666.67
62,931.03
9,000.00
4,860.00
10,200.00
13,175.00
1,575.00
1,100.00
249,507.70
24,950.77
274,458.47
274,458.00
146,666.67
156,950.00
10,200.00
13,175.00
1,487.50
924.00
329,403.17
32,940.32
362,343.48
362,343.00
LYWOOD) + TEAKWOOD, RANGKA TERTUTUP KAYU KELAS I (KAMPER SAMARINDA)
166,600.00
53,000.00
155,000.00
23,200.00
565.38
96,000.00
387,500.00
43,750.00
8,800.00
934,415.38
93,441.54
1,027,856.92
1,027,856.00
146,666.67
62,931.03
9,000.00
4,860.00
10,200.00
13,175.00
1,575.00
1,100.00
249,507.70
24,950.77
274,458.47
274,458.00
107,250.00
900.00
1,800.00
g=(dxf)
23,250.00
2,625.00
176.00
136,001.00
13,600.10
149,601.10
149,601.00
165,000.00
900.00
1,800.00
23,250.00
2,625.00
176.00
193,751.00
19,375.10
213,126.10
213,126.00
150,000.00
600.00
77,500.00
8,750.00
660.00
237,510.00
23,751.00
261,261.00
261,261.00
285,000.00
600.00
77,500.00
8,750.00
660.00
372,510.00
37,251.00
409,761.00
409,761.00
210,000.00
600.00
77,500.00
8,750.00
660.00
297,510.00
29,751.00
327,261.00
327,261.00
75,000.00
1,800.00
23,250.00
2,625.00
176.00
102,851.00
10,285.10
113,136.10
113,136.00
165,000.00
1,800.00
23,250.00
2,625.00
176.00
192,851.00
19,285.10
212,136.10
g=(dxf)
212,136.00
80,000.00
1,800.00
23,250.00
2,625.00
176.00
107,851.00
10,785.10
118,636.10
118,636.00
80,000.00
1,200.00
15,500.00
1,750.00
110.00
98,560.00
9,856.00
108,416.00
108,416.00
23,500.00
1,200.00
15,500.00
1,750.00
110.00
42,060.00
4,206.00
46,266.00
46,266.00
10,833.33
12,000.00
3,600.00
147,000.00
24,000.00
93,000.00
10,500.00
2,200.00
303,133.33
30,313.33
333,446.67
333,446.00
4,911.11
-
14,400.00
26,000.00
1,800.00
30,000.00
19,375.00
4,375.00
5,500.00
106,361.11
10,636.11
116,997.22
116,997.00
11,200.00
18,000.00
7,750.00
875.00
1,760.00
39,585.00
3,958.50
43,543.50
g=(dxf)
43,543.00
68,340.00
7,200.00
24,000.00
15,500.00
1,750.00
220.00
117,010.00
11,701.00
128,711.00
128,711.00
22,990.00
1,800.00
30,000.00
23,250.00
2,625.00
286.00
80,951.00
8,095.10
89,046.10
89,046.00
21,312.50
1,800.00
1,155.63
18,000.00
46,500.00
5,250.00
1,650.00
95,668.13
9,566.81
105,234.94
105,234.00
67,710.00
3,600.00
12,000.00
18,000.00
38,750.00
4,375.00
275.00
144,710.00
14,471.00
159,181.00
159,181.00
750,000.00
12,000.00
15,500.00
1,750.00
286.00
779,536.00
77,953.60
857,489.60
857,489.00
34,000.00
11,900.00
6,480.00
13,950.00
1,575.00
5,940.00
73,845.00
7,384.50
81,229.50
81,229.00
g=(dxf)
45,200.00
15,820.00
6,480.00
13,950.00
1,575.00
5,940.00
88,965.00
8,896.50
97,861.50
97,861.00
66,600.00
23,310.00
6,480.00
13,950.00
1,575.00
5,940.00
117,855.00
11,785.50
129,640.50
129,640.00
16,500.00
5,775.00
6,480.00
13,950.00
1,575.00
5,940.00
50,220.00
5,022.00
55,242.00
55,242.00
29,850.00
10,447.50
9,720.00
20,925.00
2,362.50
902.00
74,207.00
7,420.70
81,627.70
81,627.00
50,400.00
17,640.00
9,720.00
20,925.00
2,362.50
902.00
101,949.50
10,194.95
112,144.45
112,144.00
32,500.00
35,000.00
24,000.00
3,100.00
3,500.00
440.00
98,540.00
g=(dxf)
9,854.00
108,394.00
108,394.00
270,000.00
24,000.00
3,100.00
3,500.00
440.00
301,040.00
30,104.00
331,144.00
331,144.00
315,000.00
24,000.00
3,100.00
3,500.00
440.00
346,040.00
34,604.00
380,644.00
380,644.00
20,580.00
24,000.00
3,100.00
3,500.00
440.00
51,620.00
5,162.00
56,782.00
56,782.00
29,500.00
24,000.00
3,100.00
3,500.00
440.00
60,540.00
6,054.00
66,594.00
66,594.00
225,000.00
24,000.00
3,100.00
3,500.00
440.00
256,040.00
25,604.00
281,644.00
281,644.00
11,920.00
24,000.00
3,100.00
3,500.00
440.00
42,960.00
4,296.00
47,256.00
47,256.00
130,920.00
33,000.00
60,000.00
77,500.00
8,750.00
1,100.00
g=(dxf)
311,270.00
31,127.00
342,397.00
342,397.00
163,650.00
41,250.00
60,000.00
77,500.00
8,750.00
1,100.00
352,250.00
35,225.00
387,475.00
387,475.00
10,910.00
24,000.00
3,100.00
3,500.00
440.00
41,950.00
4,195.00
46,145.00
46,145.00
94,500.00
14,963.00
24,000.00
3,100.00
3,500.00
440.00
140,503.00
14,050.30
154,553.30
154,553.00
270,000.00
306,000.00
340,000.00
39,000.00
112,500.00
20,600.00
127,000.00
25,000.00
150,000.00
1,390,100.00
139,010.00
1,529,110.00
1,529,110.00
42,500.00
24,000.00
3,100.00
3,500.00
440.00
73,540.00
7,354.00
80,894.00
80,894.00
g=(dxf)
60,000.00
55,000.00
60,000.00
77,500.00
8,750.00
1,100.00
262,350.00
26,235.00
288,585.00
288,585.00
-
24,000.00
3,100.00
3,500.00
440.00
31,040.00
3,104.00
34,144.00
34,144.00
3,000.00
24,000.00
3,100.00
3,500.00
440.00
34,040.00
3,404.00
37,444.00
37,444.00
70,000.00
24,000.00
3,100.00
3,500.00
440.00
101,040.00
10,104.00
111,144.00
111,144.00
59,700.00
55,000.00
60,000.00
77,500.00
8,750.00
1,100.00
262,050.00
26,205.00
288,255.00
288,255.00
275,000.00
24,000.00
3,100.00
3,500.00
440.00
306,040.00
30,604.00
336,644.00
336,644.00
2,985.00
24,000.00
3,100.00
3,500.00
440.00
34,025.00
3,402.50
37,427.50
37,427.00
g=(dxf)
3,400,000.00
204,000.00
396,000.00
170,500.00
175.00
35,200.00
4,205,875.00
420,587.50
4,626,462.50
4,626,462.00
210,000.00
75.00
1,200.00
15,500.00
1,750.00
1,100.00
229,625.00
22,962.50
252,587.50
252,587.00
457,000.00
1,200.00
15,500.00
1,750.00
1,100.00
476,550.00
47,655.00
524,205.00
524,205.00
196,000.00
1,200.00
15,500.00
1,750.00
1,100.00
215,550.00
21,555.00
237,105.00
237,105.00
142,500.00
75.00
1,200.00
15,500.00
1,750.00
1,100.00
162,125.00
16,212.50
178,337.50
178,337.00
1,950,000.00
181,526.40
19,182.24
67,930.42
962,864.64
507,012.48
1,554,317.34
5,242,833.51
5,242,833.00
687,194.89
1,806,463.98
595,000.00
2,362,027.32
336,432.00
1,906,467.36
7,693,585.55
g=(dxf)
7,693,585.00
800,040.00
7,260.00
807,300.00
80,730.00
888,030.00
888,030.00
88,803.00
14,400.00
2,200.00
16,600.00
1,660.00
18,260.00
18,260.00
DAFTAR HARGA SATUAN UPAH PEKERJA
HARGA SATUAN
NO JENIS PEKERJA SATUAN
(Rp.)
HARGA SATUAN
NO JENIS BAHAN/MATERIAL SATUAN
(Rp.)
A JENIS AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADI
1 Tanah urug m3 80,000.00
2 Pasir urug m3 170,000.00
3 Pasir batu ( Sirtu ) tersaring m3 200,000.00
4 Pasir pasang m3 220,000.00
5 Pasir beton m3 250,000.00
6 Batu pecah mesin 1 : 2 m3 190,000.00
7 Batu pecah mesin 2 : 3 m3 190,000.00
8 Batu belah pondasi m3 185,000.00
9 Batu bata merah 5,5 x 11 x 22 cm bh 950.00
10 Batu sikat kg 6,000.00
11 Semen PC 50 Kg kg 1,400.00
12 Semen putih kg 2,500.00
13 Semen warna kg 13,000.00
14 Paving block Tbl. 8 cm natural m2 80,000.00
15 Beton K - 250 (ready mix) m3 850,000.00
I BAHAN KACA
1 Kaca polos 5 mm m2 97,500.00
2 Kaca polos 8 mm m2 150,000.00
K BAHAN SANITAIR
1 Kran tembok TOTO bh 90,000.00
2 Jet washer TOTO THX2QNBN5 bh 210,000.00
3 Ball valve dia. 1" Kuningan / Brass bh 142,500.00
4 Seal tape bh 3,000.00
5 Kloset duduk lengkap TOTO CW421J / SW420JP unit 3,400,000.00
6 Washtafel lengkap TOTO LW230J unit 730,000.00
7 Floor drain stainless TOTO TX1BN bh 457,000.00
8 Roof drain bh 196,000.00
9 Bio-septick tank kap. 800 liter "SMART BIO" bh 1,950,000.00
M BAHAN ELEKTRIKAL
1 Lampu TLD 2 x 36 w TKO bh 270,000.00
2 Lampu TLD 2 x 36 w RMO/TKI (M2) bh 315,000.00
3 Lampu PL-C 15 w bh 35,000.00
4 Downlight RD 100 bh 32,500.00
5 Kabel NYY 4 x 16 mm2 "Supreme" m1 94,500.00
6 Kabel NYA 1 x 10 mm2 "Supreme" m1 14,963.00
7 Kabel NYM 3 x 2,5 mm2 "Supreme" m1 10,910.00
8 Kabel Stel-K011 10 x 2 x 0,6 mm2 m1 3,000.00
9 Kabel UTP Cat 6 m1 2,985.00
10 Pipa listrik EGA dia.1/2" m1 2,750.00
11 Saklar tunggal 16 A, 1 fhasa "WEJ5571 Panasonic" bh 20,580.00
12 Saklar ganda 16 A, 1 fhasa "WEJ5531 Panasonic" bh 20,610.00
13 Saklar grid 3 gang 16 A, 1 fhasa "3xWEJ5531 Panasonic" bh 29,500.00
14 Saklar grid 6 gang 16 A, 1 fhasa "Panasonic" bh 225,000.00
13 Stop kontak 16 A, 1 fhasa "Panasonic" bh 11,920.00
14 Outlet telepon "Panasonic" bh 42,500.00
15 Outlet data CAT 6 "Panasonic" bh 70,000.00
14 TB - T 10 Pairs bh
15 Hub / Swicth 5 ports bh 275,000.00
16 MCCB 30A, 3 fhasa bh 270,000.00
17 MCB 25A, 1 fhasa bh 102,000.00
18 MCB 3A, 1 fhasa bh 85,000.00
19 Pilot lamp bh 13,000.00
20 Fuse bh 37,500.00
21 Busbar bh 20,600.00
22 Box panel 400x300x200 cm, tebal 2 mm bh 127,000.00
23 Exhaus fan ceilling " Panasonic FV32CD9" unit 3,390,000.00
24 Exhaus fan ceilling "Panasonic FV17CDUN" unit 577,000.00
25 Exhaus grill duck ventilation cover outlet 4" bh 160,000.00