RAB Koperasi

DAFTAR PEMBAGIAN WILAYAH UNTUK PENENTUAN BASIC PRICE / UNIT PRICE
KABUPATEN YAPEN WAROPEN
JARAK DARI
NO. DISTRIK BATAS WILAYAH TRANSPORTASI KETERANGAN
SERUI
1 2 3 4 5 6
I. YAPEN SELATAN :
WILAYAH ( A ) KOTA SERUI :

1. Kel. Serui Kota Darat 30,000.00
2. Kel. Serui Jaya Darat
3. Kel. Tarau Darat
4. Kel Anotaurei Darat
5. Kamp. Turu Darat
6. Kamp. Warari Darat
7. Kamp. Mantembu Darat
8. Kamp. Yapan Darat
9. Kamp. Mariadei Darat
10. Kamp. Banawa Darat
11. Kamp. Pasir Hitam Darat
12. Kamp. Serui Laut Darat
13. Kamp. Pasir Putih Darat
WILAYAH ( C ) 14. Kamp. Sarawandori 12.600 KM Darat

15. Kamp. Aromarea 17,600 KM Darat
WILAYAH (D) 16. Kamp. Tatui 21,600 KM Darat

17. Kamp. Ariepi 24,600 KM Darat
18. Kamp. Panduami 28.600 KM Darat
19. Kamp. Kamanap 35.600 KM Darat
20. Kamp. Mariarotu 39.400 KM Darat
WILAYAH (F) 21. Kamp. Kanawa 58.200 KM Laut 3,500,000.00

22. Kamp. Sasawa 62.200 KM Laut
II. DISTRIK ANGKAISERA :
WILAYAH (B) 1. Kamp. Kabuaena 5.000 KM Darat

2. Kamp. Borai 9.000 KM Darat
WILAYAH (C) 3. Kamp. Menawi 11.000 KM Darat

4. Kamp. Kainui 14.500 KM Darat
5. Kamp. Kontiunai 14.300 KM Darat
6. Kamp. Yapanani 15.300 KM Darat
WILAYAH (H) KEPULAUAN AMBAI :

7. Kamp. Saweru Laut 2,000,000.00
8. Kamp. Ambai Laut
9. Kamp. Rondepi Laut
10. Kamp. Kawipi Laut
11. Kamp. Adiwipi Laut
12. Kamp. Wamori Laut
WILAYAH (E) 13. Kamp. Ambaidiru 45.310 KM Darat

14. Kamp. Mambo 47.310 KM Darat
WILAYAH ( D ) 15. Kamp. Wawuti 32.000 KM Darat

16. Kamp. Wadapi 38.400 KM Darat
17. Kamp. Wanampompi 40,500 KM Darat
III. DISTRIK YAPEN TIMUR :
WILAYAH (F) 1. Kamp. Randawaya 56.600 KM Darat

2. Kamp. Waita 58.600 KM Darat
3. Kamp. Warironi 62.200 KM Darat
WILAYAH (I) 1. Kamp. Korombobi 67.700 KM Laut 3,000,000.00

2. Kamp. Wabompi 74.300 KM Laut
WILAYAH (J) 1. Kamp. Sumberbaba 89.500 KM Laut 3,500,000.00

2. Kota Dawai 96.400 KM Laut
3. Kamp. Kerenui 98.400 KM Laut
4. Kamp. Barawai Laut
5. Kamp. Andei Laut
WILAYAH (K) 1. Kamp. Kaipuri Laut 4,000,000.00

2. Kamp. Kurudu Laut
3. Kamp. Waindu 116.400 KM Laut
4 Kamp. Wodawansma 146.400 KM Laut
1 2 3 4 5 6
WILAYAH (G) 1. Saubeba 49.300 KM Darat

2. Kamp. Soromasen Laut
3. Kamp. Yobi 69.300 KM Darat
4. Kamp. Sambrawai Darat
WILAYAH ( L ) 1. Kamp. Kiriyouw Darat / Laut 5,000,000.00

2. Kamp. Tindaret Darat / Laut
3. Kamp. Artaneng Darat / Laut
4. Kamp. Rosbori 66.400 KM Darat / Laut
IV. DISTRIK YAPEN BARAT :
WILAYAH (J) 1. Kamp. Kairawi Laut 3,500,000.00

2. Kamp. Papuma Laut
3. Kota Ansus Laut
4. Kamp. Eibondeni Laut
5. Kamp. Webi Laut
6. Kamp. Natabui Laut / Darat ( Pikul )
WILAYAH (K) 1. Kamp. Wooi Laut 4,000,000.00

2. Kamp. Woinap Laut
3. Kamp. Kanaki Laut
V. DISTRIK POOM :
WILAYAH (L) 1. Kamp. Poom Laut 5,000,000.00

2. Kamp. Serewen Laut
3. Kamp. Makiroan Laut
4. Kamp. Munggui Laut
5. Kamp. Asai Laut
6. Kamp. Windesi Laut
7. Kamp. Karawi Laut
8. Kamp. Ariobu Laut
9. Kamp. Kaonda Laut
10. Kampung Artaneng Laut
WILAYAH (M) 1. Kamp. Miosnum Laut 5,750,000.00

2. Kamp. Miosindi Laut
Serui, Agustus 2005

CATATAN :
* Pembagian Wilayah dimaksud sesuai dengan jarak

tempuh dari ibukota Kabupaten.
* Harga Prangko Gudang + Transport ke Pelabuhan Laut Serui + Mobilisasi ke Lokasi + Transport ke Site
( Tempat Kerja ).
ENGGINEER ESTIMATE
( EE )
PROGRAM :
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR DINAS KOPERASI, UKM, PERINDUSTRIAN DAN PERDAGANGAN
LOKASI : SERUI, KABUPATEN KEPULAUAN YAPEN
T/A : 2010
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
I PEKERJAAN PERSIAPAN
1 Pek. Pembongkaran Bang. Lama dan Pembersihan Lokasi Ls 1.00 7,000,000.00 7,000,000.00
2 Pas. Bouwplank M' 80.38 43,033.61 3,459,041.25
3 Pembuatan Direksi Keet Ls 1.00 10,000,000.00 10,000,000.00
4 Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
5 Dokumentasi Proyek Ls 1.00 1,140,000.00 1,140,000.00
Sub Total 22,099,041.25
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 197.72 37,144.80 7,344,269.86
2 Urugan kembali 1/4 Galian M3 49.43 9,286.20 459,016.87
3 Urugan Pasir Bawah Pondasi M3 8.26 212,857.92 1,758,206.42
4 Urugan Tanah Bawah Lantai M3 78.89 212,857.92 16,792,361.31
5 Urugan Pasir Bawah Lantai M3 15.69 212,857.92 3,339,740.76
Sub Total 29,693,595.21
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 7.89 287,811.15 2,270,829.97
2 Pasangan Pondasi Camp. 1 : 3 M3 26.88 927,731.38 24,937,419.39
3 Pekerjaan Lantai Kerja M3 9.24 1,125,123.78 10,396,143.73
4 Pekerjaan Poer Plat M3 24.48 7,763,609.48 190,053,160.07
5 Sloof 25/40 M3 16.95 7,763,609.48 131,593,180.69
6 Sloof 15/20 M3 0.54 6,510,159.48 3,515,486.12
7 Kolom 40/40 M3 57.42 7,763,609.48 445,786,456.34
8 Kolom Praktis 10/10 M3 0.80 6,510,159.48 5,208,127.58
8 Balok Lantai 20/40 M3 14.66 7,763,609.48 113,814,514.98
9 Balok Anak 20/30 M3 0.78 7,763,609.48 6,055,615.39
10 Ringbalk 15/30 M 3
7.70 7,763,609.48 59,779,793.00
11 Balok 10/15 M3 0.48 6,510,159.48 3,124,876.55
12 Ringbalk 15/20 M3 0.80 7,763,609.48 6,210,887.58
13 Plat Lantai 02 M3 25.77 7,763,609.48 200,068,216.30
14 Pekerjaan Tangga dan Bordes M3 3.67 7,763,609.48 28,492,446.79
15 Pas. Batu Tela Camp. 1 : 3 M2 776.95 101,114.66 78,561,036.64
16 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 1,553.90 54,785.68 85,131,461.94
17 Pas. Dinding Keramik 20/25 M 2
67.56 138,206.59 9,337,236.88
18 Pekerjaan Saluran Air Hujan M' 96.20 96,335.28 9,267,454.17
Sub Total 1,413,604,344.11
IV PEKERJAAN ATAP DAN PLAFOND
1 Kuda-Kuda Kayu Kls I 5/10 M3 3.40 5,945,389.12 20,214,323.01
2 Gording Kayu Kls II 5/10 M3 3.20 5,037,889.12 16,121,245.18
3 Pas. Kaso Kayu Kls I 5/5 M3 2.84 4,741,693.30 13,466,408.98
4 Pas. Reng Kayu Kls I 3/5 M 3
2.60 4,741,693.30 12,328,402.59
5 Pekerjaan Lesplank Papan Kayu Besi M2 55.16 245,992.12 13,568,925.34
6 Pekerjaan Pasang Atap Metal Roof M2 609.51 191,875.05 116,949,759.29
7 Pas. Nok Metal Roof M' 75.24 67,151.93 5,052,511.29
8 Pas. Talang BJLS 30 M' 18.80 118,787.14 2,233,198.29
9 Pek. Plafond + Rangka Plafond M2 686.56 154,529.01 106,093,438.48
10 Pas. Les Plafond Kayu Kls II M' 510.20 31,296.91 15,967,685.52
Sub Total 321,995,897.97
V PEKERJAAN LANTAI
1 Cor dan Plesteran Lantai Rabat M2 351.00 101,733.92 35,708,606.38
3 Pas. Keramik Lantai 20/20 M2 12.96 132,706.70 1,719,878.77
4 Pas. Keramik 30/30 Lantai Rabat M2 92.00 138,158.82 12,710,611.72
Sub Total 105,850,136.61
1 2 3 5 6 = (4 x 5)
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 3.40 6,981,696.48 23,737,768.03
2 Pek. Daun Pintu Panil M2 51.87 774,797.10 40,188,725.58
3 Pek. Daun Jendela Panil Kaca M2 81.67 838,426.38 68,474,282.45
4 Pas. Kaca Mati M 2
42.73 769,046.74 32,861,367.20
Sub Total 165,262,143.26
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 90.00 56,552.45 5,089,720.53
2 Pas. Kunci Tanam 2 Slag Bh 26.00 185,297.64 4,817,738.53
3 Pas. Engsel Daun Jendela Bh 184.00 31,651.26 5,823,831.29
4 Pas. Hak Angin Daun Jendela Bh 184.00 57,222.30 10,528,902.65
5 Pas. Handle Daun Jendela Bh 92.00 15,972.30 1,469,451.32
6 Pas. Grendel Daun Jendela Bh 184.00 35,222.30 6,480,902.65
Sub Total 34,210,546.97
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 1,553.90 27,894.24 43,344,859.54
2 Pengecatan Plafond M2 686.56 31,887.31 21,892,548.81
3 Pengecatan Kusen M2 136.00 60,869.93 8,278,310.48
4 Pengecatan Daun Pintu Panil M 2
103.74 60,869.93 6,314,646.54
5 Pengecatan Daun Jendela Panil M2 32.67 60,869.93 1,988,498.87
6 Pengecatan Lesplank M2 55.16 60,869.93 3,357,585.34
Sub Total 85,176,449.57
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Sekring Khas 2 Group Titik 1.00 381,527.17 381,527.17
2 Pas. Lampu Pijar 40 Watt Titik 7.00 953,263.60 6,672,845.20
3 Pas. Lampu TL 40 Watt Titik 22.00 983,263.60 21,631,799.20
4 Pas. Stop Kontak Titik 22.00 408,470.57 8,986,352.50
Sub Total 71,035,563.66
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank Ls 3.00 2,500,000.00 7,500,000.00
2 Pembuatan Bak Air Bh 9.00 910,178.05 8,191,602.46
3 Pasang Kran Air Bersih 1/2 " Bh 9.00 66,754.28 600,788.53
4 Pas. Pipa Air Bersih 1/2" M' 72.00 74,936.28 5,395,412.09
5 Pas. Pipa Pembuangan Air Kotor 2" M' 20.00 205,226.46 4,104,529.22
6 Pas. Floor Drain Bh 5.00 66,132.00 330,660.00
7 Pas. Closed Jongkok Bh 5.00 401,781.60 2,008,908.00
Sub Total 28,131,900.30
XII PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 2,000,000.00 2,000,000.00
Sub Total 2,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 22,099,041.25
II PEKERJAAN TANAH DAN PASIR 29,693,595.21
III PEKERJAAN PASANGAN, BATU DAN BETON 1,413,604,344.11
IV PEKERJAAN ATAP DAN PLAFOND 321,995,897.97
V PEKERJAAN LANTAI 105,850,136.61
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 165,262,143.26
VII PEKERJAAN KUNCI DAN PENGGANTUNG 34,210,546.97
VIII PEKERJAAN PENGECATAN 85,176,449.57
IX PEKERJAAN INSTALASI LISTRIK 71,035,563.66
X PEKERJAAN SANITAIR 28,131,900.30
XII PEKERJAAN AKHIR 2,000,000.00
Real Cost 2,279,059,618.93
PPN 10 % 227,905,961.89
Total Cost 2,506,965,580.82
Dibulatkan 2,506,965,000.00
B BIAYA PERENCANAAN (4.50%) 112,813,000.00
C BIAYA PENGAWASAN (3.20%) 80,222,000.00
Grand Total 2,700,000,000.00
TERBILANG : DUA MILYAR TUJUH RATUS JUTA RUPIAH
Serui, Agustus 2009
DISETUJUI : DISUSUN OLEH :

KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, PT. CIPTA GRAHA ADIMATRA
PERINDUSTRIAN, DAN PERDAGANGAN KAB. KEPULAUAN YAPEN
Drs. TITING PASODUNG Ir. ASMAWATI M.

PEMBINA TINGKAT I Ka Cabang
NIP. 19611008 198903 1 012
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM DAN PERUMAHAN
KABUPATEN KEPULAUAN YAPEN
FRENGKI AYOMI, SE.

NIP. 050 025 618
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
KODE HARGA UPAH BAHAN BAHAN JUMLAH

ANA- SATUAN ( Rp.) LOKAL NON HARGA
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL ( Rp.)
( Rp.)
1 2 3 4 5 6 7 8
10.0000 M PEMBERSIHAN LOKASI
2
0.7500 Pekerja 46,431.00 34,823.25

0.0250 Mandor 92,862.00 2,321.55
37,144.80
1.0000 M2 Pembersihan Lokasi 3,714.48 3,714.48
1. 1.000 M1 PASANG BOUWPLANK :
0.009 M3 Kayu matoa 2,255,000.00 20,295.00
0.040 Kg Paku 27,544.00 1,101.76
0.220 Tukang 74,289.60 16,343.71
0.020 Kepala tukang 83,575.80 1,671.52
0.070 Pekerja 46,431.00 3,250.17
0.004 Mandor 92,862.00 371.45
21,636.85 20,295.00 1,101.76 43,033.61
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
0.750 Pekerja 46,431.00 34,823.25
0.025 Mandor 92,862.00 2,321.55
37,144.80 37,144.80
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
1.000 Pekerja 46,431.00 46,431.00
0.033 Mandor 92,862.00 3,064.45
49,495.45 49,495.45
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 46,431.00 92,862.00
0.066 Mandor 92,862.00 6,128.89
98,990.89 98,990.89
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 37,144.80 9,286.20
9,286.20 9,286.20
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
PENYIRAMAN :
1.200 M3 Pasir urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
9. 1.000 M3 URUGAN TANAH DARI LUAR :
1.200 M3 Tanah urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
10. 1.000 M3 PASANG BATU KOSONG : G. 2
1.200 Batu kali 176,000.00 211,200.00
1.500 Pekerja 46,431.00 69,646.50
0.075 Mandor 92,862.00 6,964.65
76,611.15 211,200.00 287,811.15
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
5.290 Zak Semen 85,800.00 453,882.00
0.428 M3 Pasir pasang 198,000.00 84,744.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 295,944.00 453,882.00 1,032,869.38
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
1.200 M3 Batu kali G. 26 176,000.00 211,200.00
4.000 Zak Semen 85,800.00 343,200.00
0.456 M3 Pasir pasang 198,000.00 90,288.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 301,488.00 343,200.00 927,731.38

1.200 M3 Batu kali G. 32 176,000.00 211,200.00
3.260 Zak Semen 85,800.00 279,708.00
0.522 M3 Pasir pasang 198,000.00 103,356.00 ###
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 314,556.00 279,708.00 877,307.38
1 2 3 4 5 6 7 8
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,244.00 331,100.00
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00 1,305,301.91
1.000 M3 PEKERJAAN BRONJONG 435,100.64
14.b 3.000 M3 PEKERJAAN BRONJONG
Menganyam :
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00 1,594,326.03
14.c 3.000 M3 PEKERJAAN BRONJONG
Menganyam :
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00 1,869,919.11
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40 1,011,146.62
1.000 M2 Pasang batu tela 1 : 3 . . . . . . 101,114.66
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00 976,140.22
1.000 M2 Pasang batu tela 1 : 4 ..... 97,614.02
1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80

1.9200 Pasangan batu tela 101,114.66 194,140.15
3.8400 Plesteran 47,095.92 180,848.32
0.0440 Cor lantai 101,733.92 4,476.29
3.8400 Pasangan keramik 20 x 25 138,206.59 530,713.29
910,178.05
17. 10.000 M2 PASANG CONBLOK 1 : 4

170.000 Bh Conblok 6,820.00 1,159,400.00
2.120 Zak Semen 85,800.00 181,896.00
0.406 M3 Pasir pasang 198,000.00 80,388.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 80,388.00 1,341,296.00 1,775,488.22
1.000 M2 Pasang Conblok 1 : 4 . . . . . . . 177,548.82
18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : G.50/

0.140 Zak Semen h 85,800.00 12,012.00
0.0114 M3 Pasir pasang 198,000.00 2,257.20
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,257.20 12,012.00 47,095.92
1 2 3 4 5 6 7 8
19. 1.000 M2 PLESTERAN 6 MM CAMP. 1 : 3 G.50/

0.072 Zak Semen e 85,800.00 6,177.60
0.0086 M3 Pasir pasang 198,000.00 1,702.80
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.300 Pekerja 46,431.00 13,929.30
0.015 Mandor 92,862.00 1,392.93
23,586.95 1,702.80 6,177.60 31,467.35
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : G.50/
0.108 Zak Semen j 85,800.00 9,266.40
0.013 M3 Pasir pasang 198,000.00 2,574.00
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,574.00 9,266.40 44,667.12
21. 1.000 M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
0.163 Zak Semen i 85,800.00 13,985.40
0.0194 M3 Pasir pasang 198,000.00 3,841.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 3,841.20 13,985.40 54,785.68

0.130 Zak Semen p 85,800.00 11,154.00
0.0209 M3 Pasir pasang 198,000.00 4,138.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 4,138.20 11,154.00 52,251.28
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 85,800.00 9,009.00
0.0085 M3 Pasir pasang 198,000.00 1,683.00
0.120 Tukang batu 74,289.60 8,914.75
0.012 Kepala tukang 83,575.80 1,002.91
0.360 Pekerja 46,431.00 16,715.16
0.018 Mandor 92,862.00 1,671.52
28,304.34 1,683.00 9,009.00 38,996.34
24. 1.000 M2 LANTAI COR TANPA TULANG G.67
CAMP. 1:3:6 TEBAL 7 CM
DIPLESTER TEBAL 6 MM CAMP.
1:3
0.070 M3 Kerikil 198,000.00 13,860.00
0.364 Zak Semen 85,800.00 31,231.20
0.044 M3 Pasir pasang 198,000.00 8,712.00
0.135 Tukang batu 74,289.60 10,029.10
0.0135 Kepala tukang 83,575.80 1,128.27
0.720 Pekerja 46,431.00 33,430.32
0.036 Mandor 92,862.00 3,343.03
47,930.72 22,572.00 31,231.20 101,733.92
25 1.000 M3 BETON TANPA TULANG G.41

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
5.440 Zak Semen 50 Kg 85,800.00 466,752.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 466,752.00 1,125,123.78
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.400 Zak Semen 40 Kg 74,800.00 478,720.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 478,720.00 1,137,091.78
1 2 3 4 5 6 7 8
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00 1,018,768.19
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00 960,050.19
29 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI 1 ( SATU ) LANTAI
a. 1.000 M3 BETON TANPA TULANG G.41

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON I.2
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING F.8
0.400 M3 Papan kayu Klas II 2,255,000.00 902,000.00
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
1.000 M3 Beton bertulang untuk 1 lantai 6,510,159.48
( a + b + c ).

KONSTRUKSI LEBIH 1 (SATU)
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
1.000 M3 Beton bertulang lebih 1 lantai 6,510,159.48
( a + b + c ).
1 2 3 4 5 6 7 8
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00 5,069,037.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 802.10 65,772.04
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44 195,257.77
33 1.000 M2 LANTAI KERAMIK 10 X 20

50.000 Bh Keramik 10 X 20 Cm 1,331.74 66,586.85
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 69,130.05 121,664.90
45.000 Bh Keramik 15 X 15 Cm - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05

25.000 Bh Keramik 20 X 20 Cm 3,105.15 77,628.65
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 80,171.85 132,706.70
20.000 Bh Keramik 20 X 25 Cm 4,156.43 83,128.54
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,671.74 138,206.59
1 2 3 4 5 6 7 8
11.000 Bh Keramik 30 X 30 Cm 7,552.80 83,080.78
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,623.98 138,158.82
7.000 Bh Keramik 40 X 40 Cm 15,700.67 109,904.72
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 112,447.92 164,982.76
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05
40 1.000 M2 PAVING BLOK
58.000 Bh Paving blok 3,520.00 204,160.00
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.100 Pekerja 46,431.00 4,643.10
0.015 Mandor 92,862.00 1,392.93
14,300.75 214,160.00 228,460.75
41 10.000 M' SALURAN PAS. BATU TELA

CAMP. 1 : 3 UK. 25 X 25 CM
DIPLESTER 10 MM CAMP. 1 : 3
111.000 Bh Batu tela 1,925.00 213,675.00
0.210 M3 Pasir pasang 198,000.00 41,580.00
0.896 Zak Semen 74,800.00 67,020.80
1.125 Tukang batu 74,289.60 83,575.80
3.150 Pekerja 46,431.00 146,257.65
0.169 Mandor 92,862.00 15,693.68
0.190 Kepala tukang 83,575.80 15,879.40
8.500 M2 Plesteran 10 mm Camp. 1 : 3 44,667.12 379,670.49
641,077.02 255,255.00 67,020.80 963,352.82
1.000 M' Saluran pas. Batu tela 25X25 . . 96,335.28
42 1.000 M3 KUDA-KUDA/GORDING KAYU

BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 3,388,000.00 165,264.00 5,945,389.12
MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 2,480,500.00 165,264.00 5,037,889.12
44 1.000 M' GORDING KAYU MATOA
0.005 M3 Kayu matoa 2,255,000.00 11,275.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 11,275.00 6,886.00 33,018.92
45 1.000 M' GORDING KAYU BESI
0.005 M3 Kayu besi 3,080,000.00 15,400.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 15,400.00 6,886.00 37,143.92
1 2 3 4 5 6 7 8
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30
47 1.000 M3 RENG 3/5 KAYU BESI

1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30
48 1.000 M3 KOSEN PINTU/JENDELA KAYU
BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 3,388,000.00 5,508.80 6,981,696.48

MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 2,480,500.00 5,508.80 6,074,196.48
51 1.000 M3 KOSEN KAYU BESI UNTUK
BANGUNAN SEMI PERMANEN
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
10.000 Pekerja 46,431.00 464,310.00
30.000 Tukang kayu 74,289.60 2,228,688.00
3.000 Kepala tukang 83,575.80 250,727.40
0.500 Mandor 92,862.00 46,431.00
2,525,846.40 3,388,000.00 464,310.00 6,378,156.40
52 1.000 M2 JALUSI KAYU BESI
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
53 1.000 M2 LISPLANK / LAMBERSERING
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
53 1.000 M2 LISTPLANK SENG GALVANIS
0.780 Lbr. Seng galvanis 82,544.00 64,384.32
0.050 Kg paku 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 65,761.52 87,398.37
54 1.000 DAUN PINTU TRIPLEKS
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
0.044 M3 papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 100,817.20 586,426.94
1 2 3 4 5 6 7 8
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00 769,046.74
56 1.000 M2 DAUN PINTU TEAK WOOD

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 183,317.20 668,926.94

LAPIS SENG PLAT BJLS 30
1.000 Lbr Teak wood 181,940.00 181,940.00
1.000 Lbr Seng plat Bjls 30 99,044.00 99,044.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 282,361.20 767,970.94
58 1.000 M2 DAUN PINTU / JENDELA PANIL
0.039 M3 Kayu besi 3,080,000.00 120,120.00
7.500 Tukang kayu 74,289.60 557,172.00
0.750 Kepala tukang 83,575.80 62,681.85
0.500 Pekerja 46,431.00 23,215.50
0.125 Mandor 92,862.00 11,607.75
654,677.10 120,120.00 774,797.10
59 1.000 M2 DAUN PINTU JENDELA KACA
0.025 M3 Kayu besi 3,080,000.00 77,000.00
0.800 M2 Kaca 5 mm 198,440.00 158,752.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
2.000 Pekerja 46,431.00 92,862.00
0.150 Mandor 92,862.00 13,929.30
602,674.38 77,000.00 158,752.00 838,426.38
60 1.000 M2 DINDING / TOP GEVEL
KAYU BESI
0.025 M3 Papan kayu besi 3,080,000.00 77,000.00
0.013 M3 Kayu besi 5/10 3,080,000.00 40,040.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 117,040.00 5,508.80 147,732.97
61 1.000 M2 DINDING PAPAN KY. MATOA

0.025 M3 Papan kayu matoa 2,255,000.00 56,375.00
0.013 M3 Kayu matoa 5/10 2,255,000.00 29,315.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 85,690.00 5,508.80 116,382.97
62 1.000 M2 DINDING PAPAN KY. TINANG
0.025 M3 Papan kayu tinang 1,155,000.00 28,875.00
0.013 M3 Kayu tinang 5/10 1,155,000.00 15,015.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 43,890.00 5,508.80 74,582.97
1 2 3 4 5 6 7 8
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16 103,312.33
64 1.000 M2 DINDING DOUBLE TRIPLEK

0.694 Lbr Triplek 3 mm 88,440.00 61,377.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 63,305.44 134,689.61
65 1.000 M2 DINDING TEAK WOOD

0.347 Lbr Teak wood 181,940.00 63,133.18
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 64,372.66 135,756.83
66 1.000 M2 DINDING DOUBLE TEAK WOOD

0.694 Lbr Teak wood 181,940.00 126,266.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 128,194.44 199,578.61
67 1.000 M3 TIANG KAYU BESI 10/10
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 3,388,000.00 6,886.00 4,618,807.16
68 1.000 M3 TIANG KAYU MATOA 10/10
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 2,480,500.00 6,886.00 3,711,307.16
69 1.000 BH TIANG PANCANG KY. BESI
0.011 M3 Kayu besi 10/10 3,080,000.00 33,880.00
0.180 Pekerja 46,431.00 8,357.58
0.040 Tukang kayu 74,289.60 2,971.58
0.004 Kepala tukang 83,575.80 334.30
0.045 Mandor 92,862.00 4,178.79
15,842.26 33,880.00 49,722.26
1.500 X Untuk tanah keras dihitung . . . . 74,583.39
70 1.000 M2 ATAP SENG BJLS 30

0.870 Lbr Seng Gelombang Bjls 30 99,044.00 86,168.28
0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 4,643.10 86,994.38 113,274.33
1 2 3 4 5 6 7 8
71 10.000 M2 NOK SENG PLAT BJLS 30
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00 505,724.13
1.000 M2 Nok seng plat Bjls 30 50,572.41

0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 77,424.38 99,061.23

0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 341,176.00 463,924.13
74 1.000 M2 ATAP ARDEKS

0.870 Lbr atap ardeks 64,944.00 56,501.28
0.025 Kg Paku ardeks 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang kayu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 57,189.88 78,826.73
75 1.000 M2 ATAP HARFLEKS X 30 X 110
X 0,5 CM
1.100 Lbr Harflek 74,844.00 82,328.40
0.025 Kg Paku ardek 27,544.00 688.60
0.010 M3 Kayu besi 3,080,000.00 30,800.00
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 30,800.00 83,017.00 135,453.85
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 49,544.00 460,759.20
0.200 Kg Paku ardek 27,544.00 5,508.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.013 Mandor 92,862.00 1,207.21
33,476.75 90,200.00 466,268.00 589,944.75
1.000 M' Nok Harflek . . . . . . . . . . . . . . 58,994.48
77 1.000 M2 ATAP SENG ALUMINIUM

BJLS 30
0.870 Lbr Seng aluminium 77,044.00 67,028.28
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 67,716.88 89,353.73
78 1.000 M2 ATAP SUPERDEK
0.870 Lbr Atap superdek 292,094.00 254,121.78
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 254,810.38 276,447.23
1 2 3 4 5 6 7 8
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00 317,631.90
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 16,390.00 114,730.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00 120,665.60
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 78,540.00 168,861.00
0.050 Kg Paku color tiles 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20 191,875.05
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80 67,151.93
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52 158,225.01
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52 154,529.01
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12 3,981,913.32
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72 40,574.49
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72 36,878.49
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80 132,979.29
94 1.0000 M1 LES PINGGIR PLAFOND

1.1000 M1 Kayu Les Matoa 12,540.00 13,794.00
0.0050 Kg Paku 27,544.00 137.72
0.2000 Tukang 74,289.60 14,857.92
0.0300 Kepala Tukang 83,575.80 2,507.27
17,365.19 13,794.00 137.72 31,296.91
1 2 3 4 5 6 7 8
89 10.000 M' TALANG SENG BJLS 30
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02 1,187,871.43
1.000 M' Talang seng Bjls 30 . . . . . . . . . 118,787.14
90 10.000 M' TALANG PARALON DIA. 4"

10.000 M' Talang paralon Dia. 4" 27,544.00 275,440.00
3.000 Bh Paralon L 17,094.00 51,282.00
1.000 Bh Sok Paralon 17,094.00 17,094.00
1.000 Bh Paralon T 19,294.00 19,294.00
1.000 Tube lem 8,844.00 8,844.00
1.800 Pekerja 46,431.00 83,575.80
83,575.80 371,954.00 455,529.80
1.000 M' Talang paralon Dia. 4" . . . . . . . 45,552.98
91 1.000 M' TALANG PARALON "U" DIA. 12"

1.000 M' Paralon "U" Dia. 12" 41,294.00 41,294.00
2.000 Bh Plat besi penyangga 16,544.00 33,088.00
1.000 Bh Sok paralon 17,094.00 17,094.00
0.300 Tube lem 8,844.00 2,653.20
1.000 Pekerja 46,431.00 46,431.00
46,431.00 94,129.20 140,560.20
PEKERJAAN PENGECATAN :
92 10.000 M2 PENGECATAN KILAT 3X

4.250 Kg Cat kilat 44,088.00 187,374.00
0.570 Ltr Minyak cat 27,588.00 15,725.16
0.800 Kg Dempul 27,588.00 22,070.40
5.000 Lbr Amplas kayu 6,688.00 33,440.00
3.000 Tukang cat 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 258,609.56 608,699.30
1.000 M2 Pengecatan kilat 3X . . . . . . . . 60,869.93
93 10.000 M2 PENGECATAN KILAT (ULANG)

2.125 Kg Cat kilat 44,088.00 93,687.00
0.285 Ltr Minyak cat 27,588.00 7,862.58
0.400 Kg Dempul 27,588.00 11,035.20
2.500 Lbr Amplas kayu 6,688.00 16,720.00
3.000 Tukang cat 74,289.60 222,868.80
0.300 Kepala tukang cat 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 129,304.78 479,394.52
1.000 M2 Pengecatan Kilat Ulang . . . . . 47,939.45
94 1.000 M2 PENGECATAN DINDING

0.450 Kg Cat dinding 16,588.00 7,464.60
0.150 Tukang cat 74,289.60 11,143.44
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
20,429.64 7,464.60 27,894.24
95 1.000 M2 PENGECATAN DINDING ULANG
0.225 Kg Cat dinding 16,588.00 3,732.30
0.075 Tukang cat 74,289.60 5,571.72
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
14,857.92 3,732.30 18,590.22
96 1.000 M2 PENGECATAN PLAFON
0.450 Kg Cat dinding 16,588.00 7,464.60
0.225 Tukang cat 74,289.60 16,715.16
0.150 Pekerja 46,431.00 6,964.65
0.008 Mandor 92,862.00 742.90
24,422.71 7,464.60 31,887.31
97 1.000 M2 CAT PLAFON ULANG
0.225 Kg Cat dinding 16,588.00 3,732.30
0.113 Tukang cat 74,289.60 8,394.72
0.075 Pekerja 46,431.00 3,482.33
0.004 Mandor 92,862.00 371.45
12,248.50 3,732.30 15,980.80
1 2 3 4 5 6 7 8
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80 14,763.21
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20 25,650.02
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20 27,850.02
PEKERJAAN JEMBATAN :
101 1.000 M3 PASANG GELAGAR 10/15

1.000 M3 Kayu besi 2,750,000.00 2,750,000.00
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,750,000.00 4,245,078.20
102 1.000 M2 PASANG LANTAI PAPAN

JEMBATAN 5/20
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.750 Kg Paku Jembatan 27,544.00 20,658.00
0.750 Tukang kayu 74,289.60 55,717.20
0.050 Kepala tukang 83,575.80 4,178.79
0.200 Pekerja 46,431.00 9,286.20
1.200 Upah menggergaji 74,289.60 89,147.52
0.010 Mandor 92,862.00 928.62
159,258.33 192,500.00 20,658.00 372,416.33
103 1.000 M3 PASANG BALOK TEPI 10/10

0.300 M3 Kayu besi 2,750,000.00 825,000.00
0.500 Kg Paku jembatan 27,544.00 13,772.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 825,000.00 13,772.00 3,230,897.12
104 1.000 M2 PASANG REL BAN 6/12
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.100 Kg Paku jembatan 27,544.00 2,754.40
0.750 Tukang kayu 74,289.60 55,717.20
0.075 Kepala tukang 83,575.80 6,268.19
0.250 Pekerja 46,431.00 11,607.75
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40 330,368.61
PEKERJAAN INSTALASI LAMPU :
105 1.000 TITIK PAS. LAMPU PIJAR 25 WATT

1.000 Bh Lampu Pijar 25 watt 9,927.50 9,927.50
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 780,961.50 926,751.10
106 1.000 TITIK PAS. LAMPU TL 20 WATT

1.000 Bh Lampu TL 20 watt 52,140.00 52,140.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 823,174.00 968,963.60
1.000 Bh Lampu TL 40 watt 66,440.00 66,440.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 837,474.00 983,263.60
1 2 3 4 5 6 7 8
1.000 Bh Lampu pijar 40 watt 11,440.00 11,440.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
1.000 Bh Vitting 25,000.00 25,000.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 807,474.00 953,263.60
109 1.000 TITIK PAS. LAMPU BARET
1.000 Bh Lampu baret 38,940.00 38,940.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 809,974.00 955,763.60
110 1.000 TITIK PASANG STOP KONTAK

1.000 Bh Stop kontak 33,440.00 33,440.00
5.000 M' Kabel NGA 8,140.00 40,700.00
3.000 M' Pipa paralon 1/4" 65,003.40 195,010.20
4.000 Bh Isolator 1,540.00 6,160.00
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 275,310.20 408,470.57
111 1.000 BH PAS. SEKRING KAS 1 GROUP

1.000 Bh Sekring Kas 1 group 66,440.00 66,440.00
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 220,866.80 354,027.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 248,366.80 381,527.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 286,866.80 420,027.17
PEKERJAAN PERPIPAAN :
114 6.000 M' PAS. PIPA GIP DIA. 1/2"

6.000 M' Pipa GIP Dia. 1/2" Medium A 39,697.78 238,186.67
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 403,186.67 449,617.67
1.000 M' Pasang pipa GIP dia. 1/2" . . . . 74,936.28
115 6.000 M' PAS. PIPA GIP DIA. 3/4"

1.100 Set Alat bantu 165,000.00 181,500.00
0.375 Tukang 74,289.60 27,858.60
0.750 Pekerja 46,431.00 34,823.25
0.055 Mandor 92,862.00 5,107.41
67,789.26 466,004.02 533,793.28
116 6.000 M' PAS. PIPA GIP DIA. 1"

6.000 M' Pipa GIP Dia. 1" Medium A 65,575.49 393,452.93
1.200 Set Alat bantu 165,000.00 198,000.00
0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.060 Mandor 92,862.00 5,571.72
89,147.52 591,452.93 680,600.45
1.000 M' Pasang pipa GIP dia. 1" . . . . 113,433.41
1 2 3 4 5 6 7 8
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41 1,231,358.77

6.000 M' Pipa GIP Dia. 3" Medium A 245,142.87 1,470,857.19
1.430 Set Alat bantu 165,000.00 235,950.00
1.500 Tukang 74,289.60 111,434.40
2.500 Pekerja 46,431.00 116,077.50
0.073 Mandor 92,862.00 6,778.93
234,290.83 1,706,807.19 1,941,098.02

1.570 Set Alat bantu 165,000.00 259,050.00
2.000 Tukang 74,289.60 148,579.20
3.000 Pekerja 46,431.00 139,293.00
0.081 Mandor 92,862.00 7,521.82
295,394.02 2,448,049.96 2,743,443.98

1.727 Set Alat bantu 165,000.00 284,955.00
3.000 Tukang 74,289.60 222,868.80
4.000 Pekerja 46,431.00 185,724.00
0.089 Mandor 92,862.00 8,264.72
416,857.52 3,978,754.96 4,395,612.47

1.900 Set Alat bantu 165,000.00 313,500.00
4.000 Tukang 74,289.60 297,158.40
5.000 Pekerja 46,431.00 232,155.00
0.098 Mandor 92,862.00 9,100.48
538,413.88 6,064,666.67 6,603,080.55
1.000 M' Pasang pipa GIP dia. 8" . . . . 1,100,513.43

122 1.000 BH VALVE GIP DIAMETER 1"
1.000 Bh Valve GIP Diameter 1" - -
1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 - 48,600.00

1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

1.000 Bh Valve GIP Diameter 3" 2,750,880.00 2,750,880.00
1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,750,880.00 2,877,760.00

1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66

1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34 4,078,279.34

1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 4,405,866.66 4,696,746.66
1 2 3 4 5 6 7 8
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98 249,930.98
1.000 M' Pasang pipa PVC dia. 1/2" . . . . 41,655.16
129 6.000 M' PAS. PIPA PVC DIA. 3/4"

6.000 M' Pipa PVC Dia. 3/4" 7,333.34 44,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 209,000.02 255,431.02
130 6.000 M' PAS. PIPA PVC DIA. 1"

6.000 M' Pipa PVC Dia. 1" 10,083.34 60,500.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 225,500.02 271,931.02
1.000 M' Pasang pipa PVC dia. 1" . . . . 45,321.84

6.000 M' Pipa PVC Dia. 2" 15,766.66 94,599.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 259,599.98 306,030.98

6.000 M' Pipa PVC Dia. 3" 23,833.34 143,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 308,000.02 354,431.02

6.000 M' Pipa PVC Dia. 4" 33,000.00 198,000.00
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 363,000.00 409,431.00
134 10.000 M2 BONGKAR DINDING TEMBOK

DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96
1.000 M2 Bongkar dinding tembok . . . . 10,029.10
135 10.000 M2 BONGKAR LANTAI COR

DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96
1.000 M2 Bongkar lantai cor . . . . . . . . 10,029.10
136 10.000 M2 MENGUPAS PLESTERAN LAMA

DAN MEMBERSIHKAN
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
25,537.05 25,537.05
1.000 M2 Mengupas plesteran lama ... 2,553.71
1 2 3 4 5 6 7 8
137 10.000 M2 BONGKAR ATAP

0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
83,575.80 83,575.80
1.000 M2 Bongkar atap . . . . . . . . . . . . 8,357.58
138 1.000 M3 BONGKAR RANGKA ATAP

UNTUK TIDAK DIPAKAI LAGI
1.000 Pekerja 46,431.00 46,431.00
0.200 Mandor 92,862.00 18,572.40
65,003.40 65,003.40
UNTUK DIPAKAI LAGI
4.000 Pekerja 46,431.00 185,724.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
0.200 Mandor 92,862.00 18,572.40
700,179.48 700,179.48
1.0000 BUAH KUNCI PINTU TANAM 2 SLAAG

1.0000 Kunci Pintu 2 Slaag 93,940.00 93,940.00
1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 93,940.00
Upah 0,2 x An. F.31.a 91,357.64
91,357.64 93,940.00 185,297.64
1.0000 BUAH ENGSEL PINTU
1.0000 Engsel Pintu 22,293.34 22,293.34
1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 22,293.34
Upah 0,075 x An. F.31.a 34,259.11
34,259.11 22,293.34 56,552.45
1.0000 BUAH GRENDEL PINTU
1.0000 Grendel Pintu 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 BUAH GRENDEL JENDELA
1.0000 Grendel Jendela 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 BUAH ENGSEL JENDELA
1.0000 Engsel Jendela 16,793.34 16,793.34
0.2000 Tukang 74,289.60 14,857.92
14,857.92 16,793.34 31,651.26
1.0000 BUAH TARIKAN JENDELA
1.0000 Tarikan Jendela 8,543.34 8,543.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 8,543.34 15,972.30
1.0000 BUAH KAIT ANGIN
1.0000 Kait Angin Jendela 49,793.34 49,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 49,793.34 57,222.30
152 1.0000 BUAH CLOSED JONGKOK
1.0000 Closed Jongkok Ina 224,400.00 224,400.00 224,400.00
0.0500 Semen 85,800.00 4,290.00 4,290.00
0.0300 Pasir Pasang 198,000.00 5,940.00 5,940.00
2.0000 Pekerja 46,431.00 92,862.00 92,862.00
1.0000 Tukang 74,289.60 74,289.60 74,289.60
167,151.60 5,940.00 228,690.00 401,781.60
0 -
#REF! #REF!
0
0
0
-
DAFTAR HARGA BAHAN DAN UPAH
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT. TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4 5 6 7 8
1 Mandor Lapangan H/O 92,862.00 8 Operator Kurang Terlatih H/O 83,575.80

2 Kepala Tukang H/O 83,575.80 9 Pembantu Operator H/O 74,289.60
3 Tukang H/O 74,289.60 10 Sopir Truk H/O 74,289.60
4 Buruh / Pekerja tak Terlatih H/O 46,431.00 11 Pembantu Sopir H/O 65,003.40
5 Buruh / Pekerja kurang Terlatih H/O 46,431.00 12 Sopir Personil H/O 65,003.40
6 Buruh Lapangan Terlatih H/O 55,717.20 13 Mekanik H/O 83,575.80
7 Operator Terlatih H/O 92,862.00 14 Mekanik Pembantu H/O 74,289.60
HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA

QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SAT.
( TANPA PAJAK ) RATA 2 PER UNIT PAJAK ) PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK 75,000.00 69.30 3,000.00 78,000.00 7,800.00 85,800.00

2 Semen ( 40 Kg ) ZAK 65,000.00 69.30 3,000.00 68,000.00 6,800.00 74,800.00
3 Semen merah / putih KG 15,000.00 69.30 40.00 15,040.00 1,504.00 16,544.00
4 Pasir urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
5 Pasir pasang M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
6 Pasir beton M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
7 Batu kali M3 110,000.00 69.30 50,000.00 160,000.00 16,000.00 176,000.00
8 Kerikil / tdk tersaring M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
9 Sirtu M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
10 Tanah urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 69.30 50,000.00 278,000.00 27,800.00 305,800.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 69.30 50,000.00 398,000.00 39,800.00 437,800.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 69.30 50,000.00 458,000.00 45,800.00 503,800.00
14 Batu tela BH 1,500.00 69.30 250.00 1,750.00 175.00 1,925.00
15 Conblok BH 6,000.00 69.30 200.00 6,200.00 620.00 6,820.00
16 Paving block BH 3,000.00 69.30 200.00 3,200.00 320.00 3,520.00
17 Porselin 11 X 11 BH 722.89 69.30 6.29 729.18 72.92 802.10
18 Porselin 10 X 20 BH 1,200.00 69.30 10.67 1,210.67 121.07 1,331.74
19 Mozaik 30 X 30 BH 69.30 - - -
20 Keramik 15 X 15 BH 69.30 - - -
21 Keramik 20 X 20 BH 2,800.00 69.30 22.86 2,822.86 282.29 3,105.15
22 Keramik 20 X 25 BH 3,750.00 69.30 28.57 3,778.57 377.86 4,156.43
23 Keramik 30 X 30 BH 6,818.18 69.30 48.00 6,866.18 686.62 7,552.80
24 Keramik 40 X 40 BH 14,166.67 69.30 106.67 14,273.34 1,427.33 15,700.67
25 Kayu balok / papan tinang M3 1,000,000.00 69.30 50,000.00 1,050,000.00 105,000.00 1,155,000.00
26 Kayu balok / papan besi M3 2,750,000.00 69.30 50,000.00 2,800,000.00 280,000.00 3,080,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 69.30 50,000.00 2,050,000.00 205,000.00 2,255,000.00
28 Kayu bakar M3 750,000.00 69.30 50,000.00 800,000.00 80,000.00 880,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 69.30 40.00 9,040.00 904.00 9,944.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 69.30 40.00 12,040.00 1,204.00 13,244.00
31 Kawat ikat KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
32 Triplek 3 mm LBR 80,000.00 69.30 400.00 80,400.00 8,040.00 88,440.00
33 Triplek 4 mm LBR 90,000.00 69.30 400.00 90,400.00 9,040.00 99,440.00
34 Playwood LBR 125,000.00 69.30 400.00 125,400.00 12,540.00 137,940.00
35 Teak wood LBR 165,000.00 69.30 400.00 165,400.00 16,540.00 181,940.00
35 Les Kayu Matoa M1 11,000.00 69.30 400.00 11,400.00 1,140.00 12,540.00
36 Formika LBR 175,000.00 69.30 400.00 175,400.00 17,540.00 192,940.00
37 Seng gelombang BJLS 30 LBR 90,000.00 69.30 40.00 90,040.00 9,004.00 99,044.00
38 Seng plat BJLS 30 LBR 90,000.00 69.30 40.00 90,040.00 9,004.00 99,044.00
41 Seng galvanis LBR 75,000.00 69.30 40.00 75,040.00 7,504.00 82,544.00
42 Seng aluminium BJLS 30 LBR 70,000.00 69.30 40.00 70,040.00 7,004.00 77,044.00
43 Ardek gelombang LBR 59,000.00 69.30 40.00 59,040.00 5,904.00 64,944.00
44 Besi beton KG 22,750.00 69.30 40.00 22,790.00 2,279.00 25,069.00
45 Paku campur KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
46 Paku seng KG 30,000.00 69.30 40.00 30,040.00 3,004.00 33,044.00
47 Paku triplek KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
48 Kaca tebal 5 mm M2 180,000.00 69.30 400.00 180,400.00 18,040.00 198,440.00
49 Paku ardeks KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 69.30 40.00 68,040.00 6,804.00 74,844.00
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 69.30 40.00 45,040.00 4,504.00 49,544.00
52 Atap Superdek LBR 265,500.00 69.30 40.00 265,540.00 26,554.00 292,094.00
53 Genteng beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00 16,390.00
54 Nok Genteng Beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00 16,390.00
55 Atap Utumo Color Tiles BH 71,000.00 69.30 400.00 71,400.00 7,140.00 78,540.00
56 Paku color tiles KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
57 Nok Utomo Color Tiles BH 52,500.00 69.30 400.00 52,900.00 5,290.00 58,190.00
58 Paku Eternit KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
59 Talang Paralon Dia. 4" M' 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
60 Elbo Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
61 Sok Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
62 Te Paralon BH 17,500.00 69.30 40.00 17,540.00 1,754.00 19,294.00
63 Lem Paralon BH 8,000.00 69.30 40.00 8,040.00 804.00 8,844.00
64 Talang Paralon "U" Dia. 12" M' 37,500.00 69.30 40.00 37,540.00 3,754.00 41,294.00
65 Plat Besi Penyangga Talang BH 15,000.00 69.30 40.00 15,040.00 1,504.00 16,544.00
66 Cat Kilat KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
67 Minyak Cat LTR 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
68 Dempul KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
69 Amplas Kayu LBR 6,000.00 69.30 80.00 6,080.00 608.00 6,688.00
70 Cat Dinding / Tembok KG 15,000.00 69.30 80.00 15,080.00 1,508.00 16,588.00
71 Karbolium KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
72 Teak Oil KG 35,000.00 69.30 80.00 35,080.00 3,508.00 38,588.00
73 Cat Besi KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
74 Paku Jembatan KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
75 Lampu Pijar 25 Watt BH 8,625.00 69.30 400.00 9,025.00 902.50 9,927.50
76 Lampu TL 40 Watt BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
77 Lampu Fhilips XL 25 Watt BH 75,000.00 69.30 400.00 75,400.00 7,540.00 82,940.00
78 Box Lampu TL 10 Watt BH 35,000.00 69.30 400.00 35,400.00 3,540.00 38,940.00
81 Lampu Pijar 40 Watt BH 10,000.00 69.30 400.00 10,400.00 1,040.00 11,440.00
82 Lampu Baret BH 35,000.00 69.30 400.00 35,400.00 3,540.00 38,940.00
83 Stop Kontak BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
84 Sekring Kas 1 Group BH 60,000.00 69.30 400.00 60,400.00 6,040.00 66,440.00
87 Kabel NGA M' 7,000.00 69.30 400.00 7,400.00 740.00 8,140.00
88 Pipa Paralon 1/4 " M' 5,000.00 69.30 400.00 5,400.00 540.00 5,940.00
89 Saklar BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
90 Vitting BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
91 Isolator BH 1,000.00 69.30 400.00 1,400.00 140.00 1,540.00
92 Instalasi TTK 65,000.00 69.30 65,000.00 6,500.00 71,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 69.30 88.89 36,088.89 3,608.89 39,697.78
94 Pipa GIP 3/4 Medium A M' 43,000.00 69.30 106.67 43,106.67 4,310.67 47,417.34
95 Pipa GIP 1" Medium A M' 59,480.75 69.30 133.33 59,614.08 5,961.41 65,575.49
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 1,333.33 559,666.66 55,966.67 615,633.33
101 Pipa GIP 1/2" Medium B M' 31,000.00 69.30 88.89 31,088.89 3,108.89 34,197.78
102 Pipa GIP 3/4 Medium B M' 39,000.00 69.30 106.67 39,106.67 3,910.67 43,017.34
103 Pipa GIP 1" Medium B M' 42,314.08 69.30 133.33 42,447.41 4,244.74 46,692.15
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 183,666.67 18,366.67 202,033.34
108 Pipa GIP 8" Medium B M' 69.30 - - -
109 Pipa PVC 1/2 M' 5,833.33 69.30 5,833.33 583.33 6,416.66
110 Pipa PVC 3/4 M' 6,666.67 69.30 6,666.67 666.67 7,333.34
111 Pipa PVC 1" M' 9,166.67 69.30 9,166.67 916.67 10,083.34
112 Pipa PVC 2" M' 14,333.33 69.30 14,333.33 1,433.33 15,766.66
113 Pipa PVC 3" M' 21,666.67 69.30 21,666.67 2,166.67 23,833.34
114 Pipa PVC 4" M' 30,000.00 69.30 30,000.00 3,000.00 33,000.00
115 Alat Bantu SET 150,000.00 69.30 150,000.00 15,000.00 165,000.00
116 Valve GIP Diameter 1" BH 69.30 - - -
118 Valve GIP Diameter 3" BH 2,500,000.00 69.30 800.00 2,500,800.00 250,080.00 2,750,880.00
119 Valve GIP Diameter 4" BH 3,000,000.00 69.30 1,333.33 3,001,333.33 300,133.33 3,301,466.66
122 Kerikil Sungai Tersaring M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
134 Kawat Duri M' 2,500.00 69.30 40.00 2,540.00 254.00 2,794.00
135 Kawat Nyamuk Besi M2 50,000.00 69.30 40.00 50,040.00 5,004.00 55,044.00
136 Kawat Nyamuk Plastik M2 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
137 Kawat Nyamuk Aluminium M2 50,000.00 69.30 40.00 50,040.00 5,004.00 55,044.00
138 Cat Genteng KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 69.30 400.00 210,400.00 21,040.00 231,440.00
140 Kaca Nako Bening LBR 13,000.00 69.30 40.00 13,040.00 1,304.00 14,344.00
141 Kaca Nako Rayben LBR 15,000.00 69.30 40.00 15,040.00 1,504.00 16,544.00
142 Stang Louvers 8 Kilp SET 110,000.00 69.30 400.00 110,400.00 11,040.00 121,440.00
143 Kunci Tanam Biasa BH 85,000.00 69.30 400.00 85,400.00 8,540.00 93,940.00
144 Engsel Pintu Ring Nilon BH 20,000.00 69.30 266.67 20,266.67 2,026.67 22,293.34
145 Engsel Jendela BH 15,000.00 69.30 266.67 15,266.67 1,526.67 16,793.34
146 Engsel Lemari BH 5,000.00 69.30 266.67 5,266.67 526.67 5,793.34
147 Grendel Pintu BH 25,000.00 69.30 266.67 25,266.67 2,526.67 27,793.34
148 Grendel Jendela BH 25,000.00 69.30 266.67 25,266.67 2,526.67 27,793.34
149 Gembok BH 65,000.00 69.30 266.67 65,266.67 6,526.67 71,793.34
150 Kait Angin Biasa BH 25,000.00 69.30 266.67 25,266.67 2,526.67 27,793.34
151 Kait Angin Kancing BH 45,000.00 69.30 266.67 45,266.67 4,526.67 49,793.34
152 Tarikan Jendela BH 7,500.00 69.30 266.67 7,766.67 776.67 8,543.34
153 Kran Air Aluminium Besar BH 40,000.00 69.30 457.14 40,457.14 4,045.71 44,502.85
154 Kran Air Kuningan Kecil BH 20,000.00 69.30 320.00 20,320.00 2,032.00 22,352.00
155 Kran Air Washtavel BH 65,000.00 69.30 320.00 65,320.00 6,532.00 71,852.00
157 Penyambungan Listrik PLTD LS 1,500,000.00 69.30 1,500,000.00 150,000.00 1,650,000.00
158 Penyambungan Air PDAM LS 69.30 - - -
159 Washtavel INA BH 360,000.00 69.30 4,000.00 364,000.00 36,400.00 400,400.00
160 Washtavel INA + Cermin BH 850,000.00 69.30 4,000.00 854,000.00 85,400.00 939,400.00
161 Washtavel Aluminium BH 450,000.00 69.30 800.00 450,800.00 45,080.00 495,880.00
162 Kloset Jongkok INA BH 200,000.00 69.30 4,000.00 204,000.00 20,400.00 224,400.00
163 Kloset Duduk INA BH 1,800,000.00 69.30 8,000.00 1,808,000.00 180,800.00 1,988,800.00
164 Kloset Duduk KIA BH 3,100,000.00 69.30 8,000.00 3,108,000.00 310,800.00 3,418,800.00
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 69.30 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm -
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 69.30 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. -
167 Urinoar Porselin BH 300,000.00 69.30 4,000.00 304,000.00 30,400.00 334,400.00
168 Pompa Air Sanyo BH 69.30 - - -
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
50 1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80
### Pasangan batu tela
### Plesteran
### Cor lantai
### Pasangan keramik 10x20
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
ENGGINEER ESTIMATE
( EE )
PROGRAM :
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR DINAS KOPERASI, UKM, PERINDUSTRIAN DAN PERDAGANGAN
LOKASI : SERUI, KABUPATEN KEPULAUAN YAPEN
T/A : 2010
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
1 Pek. Pembongkaran Bang. Lama dan Pembersihan Lokasi Ls 1.00 7,000,000.00 7,000,000.00
2 Pas. Bouwplank M' 80.38 43,033.61 3,459,041.25
5 Dokumentasi Proyek Ls 1.00 1,140,000.00 1,140,000.00
Sub Total 22,099,041.25
3 Urugan Pasir Bawah Pondasi M3 8.26 212,857.92 1,758,206.42
Sub Total 29,693,595.21
3 Pekerjaan Lantai Kerja M3 9.24 1,125,123.78 10,396,143.73
4 Pekerjaan Poer Plat M3 24.48 7,763,609.48 190,053,160.07
5 Sloof 25/40 M3 16.95 7,763,609.48 131,593,180.69
6 Sloof 15/20 M3 0.54 6,510,159.48 3,515,486.12
7 Kolom 40/40 M3 57.42 7,763,609.48 445,786,456.34
8 Kolom Praktis 10/10 M3 0.80 6,510,159.48 5,208,127.58
8 Balok Lantai 20/40 M3 14.66 7,763,609.48 113,814,514.98
9 Balok Anak 20/30 M3 0.78 7,763,609.48 6,055,615.39
10 Ringbalk 15/30 M3 7.70 7,763,609.48 59,779,793.00
11 Balok 10/15 M3 0.48 6,510,159.48 3,124,876.55
12 Ringbalk 15/20 M3 0.80 7,763,609.48 6,210,887.58
13 Plat Lantai 02 M3 25.77 7,763,609.48 200,068,216.30
14 Pekerjaan Tangga dan Bordes M3 3.67 7,763,609.48 28,492,446.79
16 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 1,553.90 54,785.68 85,131,461.94
17 Pas. Dinding Keramik 20/25 M2 67.56 138,206.59 9,337,236.88
Sub Total 1,413,604,344.11
IV PEKERJAAN ATAP DAN PLAFOND
3 Pas. Kaso Kayu Kls I 5/5 M3 2.84 4,741,693.30 13,466,408.98
4 Pas. Reng Kayu Kls I 3/5 M3 2.60 4,741,693.30 12,328,402.59
6 Pekerjaan Pasang Atap Metal Roof M2 609.51 191,875.05 116,949,759.29
7 Pas. Nok Metal Roof M' 75.24 67,151.93 5,052,511.29
8 Pas. Talang BJLS 30 M' 18.80 118,787.14 2,233,198.29
10 Pas. Les Plafond Kayu Kls II M' 510.20 31,296.91 15,967,685.52
Sub Total 321,995,897.97
V PEKERJAAN LANTAI
1 Cor dan Plesteran Lantai Rabat M2 351.00 101,733.92 35,708,606.38
4 Pas. Keramik 30/30 Lantai Rabat M2 92.00 138,158.82 12,710,611.72
Sub Total 105,850,136.61
1 2 3 5 6 = (4 x 5)
3 Pek. Daun Jendela Panil Kaca M2 81.67 838,426.38 68,474,282.45
4 Pas. Kaca Mati M2 42.73 769,046.74 32,861,367.20
Sub Total 165,262,143.26
2 Pas. Kunci Tanam 2 Slag Bh 26.00 185,297.64 4,817,738.53
3 Pas. Engsel Daun Jendela Bh 184.00 31,651.26 5,823,831.29
4 Pas. Hak Angin Daun Jendela Bh 184.00 57,222.30 10,528,902.65
5 Pas. Handle Daun Jendela Bh 92.00 15,972.30 1,469,451.32
6 Pas. Grendel Daun Jendela Bh 184.00 35,222.30 6,480,902.65
Sub Total 34,210,546.97
1 Pengecatan Dinding M2 1,553.90 27,894.24 43,344,859.54
4 Pengecatan Daun Pintu Panil M2 103.74 60,869.93 6,314,646.54
5 Pengecatan Daun Jendela Panil M2 32.67 60,869.93 1,988,498.87
6 Pengecatan Lesplank M2 55.16 60,869.93 3,357,585.34
Sub Total 85,176,449.57
4 Pas. Stop Kontak Titik 22.00 408,470.57 8,986,352.50
Sub Total 71,035,563.66
2 Pembuatan Bak Air Bh 9.00 910,178.05 8,191,602.46
4 Pas. Pipa Air Bersih 1/2" M' 72.00 74,936.28 5,395,412.09
7 Pas. Closed Jongkok Bh 5.00 401,781.60 2,008,908.00
Sub Total 28,131,900.30
XII PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 2,000,000.00 2,000,000.00
Sub Total 2,000,000.00
REKAPITULASI
A BIAYA FISIK
III PEKERJAAN PASANGAN, BATU DAN BETON 1,413,604,344.11
IV PEKERJAAN ATAP DAN PLAFOND 321,995,897.97
XII PEKERJAAN AKHIR 2,000,000.00
Real Cost 2,279,059,618.93
PPN 10 % 227,905,961.89
Total Cost 2,506,965,580.82
Dibulatkan 2,506,965,000.00
B BIAYA PERENCANAAN (4.50%) 112,813,000.00
C BIAYA PENGAWASAN (3.20%) 80,222,000.00
Grand Total 2,700,000,000.00
TERBILANG : DUA MILYAR TUJUH RATUS JUTA RUPIAH
Serui, Agustus 2009


NIP. 19611008 198903 1 012
MENGETAHUI :
FRENGKI AYOMI, SE.

NIP. 050 025 618

( Rp.)
1 2 3 4 5 6 7 8
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 46,431.00 34,823.25
0.0250 Mandor 92,862.00 2,321.55
37,144.80
0.009 M3 Kayu matoa 2,255,000.00 20,295.00
0.040 Kg Paku 27,544.00 1,101.76
0.220 Tukang 74,289.60 16,343.71
0.020 Kepala tukang 83,575.80 1,671.52
0.070 Pekerja 46,431.00 3,250.17
0.004 Mandor 92,862.00 371.45
21,636.85 20,295.00 1,101.76 43,033.61
0.750 Pekerja 46,431.00 34,823.25
0.025 Mandor 92,862.00 2,321.55
37,144.80 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.033 Mandor 92,862.00 3,064.45
49,495.45 49,495.45
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.066 Mandor 92,862.00 6,128.89
98,990.89 98,990.89
9,286.20 9,286.20
PENYIRAMAN :
1.200 M3 Pasir urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
1.200 M3 Tanah urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
1.200 Batu kali 176,000.00 211,200.00
1.500 Pekerja 46,431.00 69,646.50
0.075 Mandor 92,862.00 6,964.65
76,611.15 211,200.00 287,811.15
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
5.290 Zak Semen 85,800.00 453,882.00
0.428 M3 Pasir pasang 198,000.00 84,744.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 295,944.00 453,882.00 1,032,869.38
1 2 3 4 5 6 7 8
1.200 M3 Batu kali G. 26 176,000.00 211,200.00
4.000 Zak Semen 85,800.00 343,200.00
0.456 M3 Pasir pasang 198,000.00 90,288.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 301,488.00 343,200.00 927,731.38
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
3.260 Zak Semen 85,800.00 279,708.00
0.522 M3 Pasir pasang 198,000.00 103,356.00 ###
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 314,556.00 279,708.00 877,307.38
Menganyam :
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00 1,305,301.91
Menganyam :
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00 1,594,326.03
Menganyam :
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00 1,869,919.11
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40 1,011,146.62
1 2 3 4 5 6 7 8
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00 976,140.22

3.8400 Plesteran 47,095.92 180,848.32
0.0440 Cor lantai 101,733.92 4,476.29
910,178.05

170.000 Bh Conblok 6,820.00 1,159,400.00
2.120 Zak Semen 85,800.00 181,896.00
0.406 M3 Pasir pasang 198,000.00 80,388.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 80,388.00 1,341,296.00 1,775,488.22
1.000 M2 Pasang Conblok 1 : 4 . . . . . . . 177,548.82

0.140 Zak Semen h 85,800.00 12,012.00
0.0114 M3 Pasir pasang 198,000.00 2,257.20
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,257.20 12,012.00 47,095.92

0.072 Zak Semen e 85,800.00 6,177.60
0.0086 M3 Pasir pasang 198,000.00 1,702.80
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.300 Pekerja 46,431.00 13,929.30
0.015 Mandor 92,862.00 1,392.93
23,586.95 1,702.80 6,177.60 31,467.35
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/

0.108 Zak Semen j 85,800.00 9,266.40
0.013 M3 Pasir pasang 198,000.00 2,574.00
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,574.00 9,266.40 44,667.12

0.163 Zak Semen i 85,800.00 13,985.40
0.0194 M3 Pasir pasang 198,000.00 3,841.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 3,841.20 13,985.40 54,785.68
1 2 3 4 5 6 7 8
0.130 Zak Semen p 85,800.00 11,154.00
0.0209 M3 Pasir pasang 198,000.00 4,138.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 4,138.20 11,154.00 52,251.28
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 85,800.00 9,009.00
0.0085 M3 Pasir pasang 198,000.00 1,683.00
0.120 Tukang batu 74,289.60 8,914.75
0.012 Kepala tukang 83,575.80 1,002.91
0.360 Pekerja 46,431.00 16,715.16
0.018 Mandor 92,862.00 1,671.52
28,304.34 1,683.00 9,009.00 38,996.34
1:3
0.070 M3 Kerikil 198,000.00 13,860.00
0.364 Zak Semen 85,800.00 31,231.20
0.044 M3 Pasir pasang 198,000.00 8,712.00
0.135 Tukang batu 74,289.60 10,029.10
0.0135 Kepala tukang 83,575.80 1,128.27
0.720 Pekerja 46,431.00 33,430.32
0.036 Mandor 92,862.00 3,343.03
47,930.72 22,572.00 31,231.20 101,733.92
25 1.000 M3 BETON TANPA TULANG CAMP. 1 : 2 : 3 G.41
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
5.440 Zak Semen 50 Kg 85,800.00 466,752.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 466,752.00 1,125,123.78
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.400 Zak Semen 40 Kg 74,800.00 478,720.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 478,720.00 1,137,091.78
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00 1,018,768.19
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00 960,050.19
1 2 3 4 5 6 7 8

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON I.2

110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING F.8
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).

LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).
1 2 3 4 5 6 7 8
LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00 5,069,037.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
1.000 M3 Beton bertulang lebih 2 lantai ( a + b + c ) 7,763,609.48
32 1.000 M2 LANTAI / DINDING PORSELIN 11 X 11 CM
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44 195,257.77
50.000 Bh Keramik 10 X 20 Cm 1,331.74 66,586.85
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 69,130.05 121,664.90
45.000 Bh Keramik 15 X 15 Cm - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05
25.000 Bh Keramik 20 X 20 Cm 3,105.15 77,628.65
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 80,171.85 132,706.70
1 2 3 4 5 6 7 8
20.000 Bh Keramik 20 X 25 Cm 4,156.43 83,128.54
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,671.74 138,206.59
11.000 Bh Keramik 30 X 30 Cm 7,552.80 83,080.78
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,623.98 138,158.82
7.000 Bh Keramik 40 X 40 Cm 15,700.67 109,904.72
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 112,447.92 164,982.76
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05
58.000 Bh Paving blok 3,520.00 204,160.00
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.100 Pekerja 46,431.00 4,643.10
0.015 Mandor 92,862.00 1,392.93
14,300.75 214,160.00 228,460.75
CAMP. 1 : 3 UK. 25 X 25 CM
111.000 Bh Batu tela 1,925.00 213,675.00
0.210 M3 Pasir pasang 198,000.00 41,580.00
0.896 Zak Semen 74,800.00 67,020.80
1.125 Tukang batu 74,289.60 83,575.80
3.150 Pekerja 46,431.00 146,257.65
0.169 Mandor 92,862.00 15,693.68
0.190 Kepala tukang 83,575.80 15,879.40
641,077.02 255,255.00 67,020.80 963,352.82

BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 3,388,000.00 165,264.00 5,945,389.12
1 2 3 4 5 6 7 8
MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 2,480,500.00 165,264.00 5,037,889.12
0.005 M3 Kayu matoa 2,255,000.00 11,275.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 11,275.00 6,886.00 33,018.92
0.005 M3 Kayu besi 3,080,000.00 15,400.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 15,400.00 6,886.00 37,143.92
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30

1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30
BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 3,388,000.00 5,508.80 6,981,696.48

MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 2,480,500.00 5,508.80 6,074,196.48
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
10.000 Pekerja 46,431.00 464,310.00
30.000 Tukang kayu 74,289.60 2,228,688.00
3.000 Kepala tukang 83,575.80 250,727.40
0.500 Mandor 92,862.00 46,431.00
2,525,846.40 3,388,000.00 464,310.00 6,378,156.40
1 2 3 4 5 6 7 8
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
0.050 Kg paku 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 65,761.52 87,398.37
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
0.044 M3 papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 100,817.20 586,426.94
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00 769,046.74

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 183,317.20 668,926.94

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 282,361.20 767,970.94
1 2 3 4 5 6 7 8
0.039 M3 Kayu besi 3,080,000.00 120,120.00
7.500 Tukang kayu 74,289.60 557,172.00
0.750 Kepala tukang 83,575.80 62,681.85
0.500 Pekerja 46,431.00 23,215.50
0.125 Mandor 92,862.00 11,607.75
654,677.10 120,120.00 774,797.10
0.025 M3 Kayu besi 3,080,000.00 77,000.00
0.800 M2 Kaca 5 mm 198,440.00 158,752.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
2.000 Pekerja 46,431.00 92,862.00
0.150 Mandor 92,862.00 13,929.30
602,674.38 77,000.00 158,752.00 838,426.38
KAYU BESI
0.025 M3 Papan kayu besi 3,080,000.00 77,000.00
0.013 M3 Kayu besi 5/10 3,080,000.00 40,040.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 117,040.00 5,508.80 147,732.97

0.013 M3 Kayu matoa 5/10 2,255,000.00 29,315.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 85,690.00 5,508.80 116,382.97
0.013 M3 Kayu tinang 5/10 1,155,000.00 15,015.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 43,890.00 5,508.80 74,582.97

0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16 103,312.33

0.694 Lbr Triplek 3 mm 88,440.00 61,377.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 63,305.44 134,689.61
1 2 3 4 5 6 7 8
0.347 Lbr Teak wood 181,940.00 63,133.18
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 64,372.66 135,756.83

0.694 Lbr Teak wood 181,940.00 126,266.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 128,194.44 199,578.61
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 3,388,000.00 6,886.00 4,618,807.16
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 2,480,500.00 6,886.00 3,711,307.16
0.011 M3 Kayu besi 10/10 3,080,000.00 33,880.00
0.180 Pekerja 46,431.00 8,357.58
0.040 Tukang kayu 74,289.60 2,971.58
0.004 Kepala tukang 83,575.80 334.30
0.045 Mandor 92,862.00 4,178.79
15,842.26 33,880.00 49,722.26

0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 4,643.10 86,994.38 113,274.33

0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00 505,724.13

1 2 3 4 5 6 7 8
0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 77,424.38 99,061.23

0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 341,176.00 463,924.13

0.870 Lbr atap ardeks 64,944.00 56,501.28
0.025 Kg Paku ardeks 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang kayu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 57,189.88 78,826.73
X 0,5 CM
1.100 Lbr Harflek 74,844.00 82,328.40
0.025 Kg Paku ardek 27,544.00 688.60
0.010 M3 Kayu besi 3,080,000.00 30,800.00
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 30,800.00 83,017.00 135,453.85
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 49,544.00 460,759.20
0.200 Kg Paku ardek 27,544.00 5,508.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.013 Mandor 92,862.00 1,207.21
33,476.75 90,200.00 466,268.00 589,944.75
1.000 M' Nok Harflek . . . . . . . . . . . . . . 58,994.48

BJLS 30
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 67,716.88 89,353.73
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 254,810.38 276,447.23
1 2 3 4 5 6 7 8
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00 317,631.90
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00 120,665.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20 191,875.05
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80 67,151.93
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52 158,225.01
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52 154,529.01
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12 3,981,913.32

RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72 40,574.49
1 2 3 4 5 6 7 8
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72 36,878.49
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80 132,979.29
94 1.0000 M1 LES PINGGIR PLAFOND

1.1000 M1 Kayu Les Matoa 12,540.00 13,794.00
0.0050 Kg Paku 27,544.00 137.72
0.2000 Tukang 74,289.60 14,857.92
0.0300 Kepala Tukang 83,575.80 2,507.27
17,365.19 13,794.00 137.72 31,296.91
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02 1,187,871.43

3.000 Bh Paralon L 17,094.00 51,282.00
1.000 Bh Sok Paralon 17,094.00 17,094.00
1.000 Bh Paralon T 19,294.00 19,294.00
1.000 Tube lem 8,844.00 8,844.00
1.800 Pekerja 46,431.00 83,575.80
83,575.80 371,954.00 455,529.80

1.000 M' Paralon "U" Dia. 12" 41,294.00 41,294.00
1.000 Bh Sok paralon 17,094.00 17,094.00
0.300 Tube lem 8,844.00 2,653.20
1.000 Pekerja 46,431.00 46,431.00
46,431.00 94,129.20 140,560.20

4.250 Kg Cat kilat 44,088.00 187,374.00
0.570 Ltr Minyak cat 27,588.00 15,725.16
0.800 Kg Dempul 27,588.00 22,070.40
5.000 Lbr Amplas kayu 6,688.00 33,440.00
3.000 Tukang cat 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 258,609.56 608,699.30
1 2 3 4 5 6 7 8
2.125 Kg Cat kilat 44,088.00 93,687.00
0.285 Ltr Minyak cat 27,588.00 7,862.58
0.400 Kg Dempul 27,588.00 11,035.20
2.500 Lbr Amplas kayu 6,688.00 16,720.00
3.000 Tukang cat 74,289.60 222,868.80
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 129,304.78 479,394.52
0.450 Kg Cat dinding 16,588.00 7,464.60
0.150 Tukang cat 74,289.60 11,143.44
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
20,429.64 7,464.60 27,894.24
0.225 Kg Cat dinding 16,588.00 3,732.30
0.075 Tukang cat 74,289.60 5,571.72
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
14,857.92 3,732.30 18,590.22
0.450 Kg Cat dinding 16,588.00 7,464.60
0.225 Tukang cat 74,289.60 16,715.16
0.150 Pekerja 46,431.00 6,964.65
0.008 Mandor 92,862.00 742.90
24,422.71 7,464.60 31,887.31
0.225 Kg Cat dinding 16,588.00 3,732.30
0.113 Tukang cat 74,289.60 8,394.72
0.075 Pekerja 46,431.00 3,482.33
0.004 Mandor 92,862.00 371.45
12,248.50 3,732.30 15,980.80
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80 14,763.21
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20 25,650.02
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20 27,850.02
1.000 M3 Kayu besi 2,750,000.00 2,750,000.00
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,750,000.00 4,245,078.20
102 1.000 M2 PASANG LANTAI PAPAN JEMBATAN 5/20
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.750 Kg Paku Jembatan 27,544.00 20,658.00
0.750 Tukang kayu 74,289.60 55,717.20
0.050 Kepala tukang 83,575.80 4,178.79
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
159,258.33 192,500.00 20,658.00 372,416.33
1 2 3 4 5 6 7 8
0.300 M3 Kayu besi 2,750,000.00 825,000.00
0.500 Kg Paku jembatan 27,544.00 13,772.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 825,000.00 13,772.00 3,230,897.12
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.100 Kg Paku jembatan 27,544.00 2,754.40
0.750 Tukang kayu 74,289.60 55,717.20
0.075 Kepala tukang 83,575.80 6,268.19
0.250 Pekerja 46,431.00 11,607.75
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40 330,368.61

10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 780,961.50 926,751.10

1.000 Bh Lampu TL 20 watt 52,140.00 52,140.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 823,174.00 968,963.60
1.000 Bh Lampu TL 40 watt 66,440.00 66,440.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 837,474.00 983,263.60

10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
1.000 Bh Vitting 25,000.00 25,000.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 807,474.00 953,263.60
1.000 Bh Lampu baret 38,940.00 38,940.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 809,974.00 955,763.60
1 2 3 4 5 6 7 8
1.000 Bh Stop kontak 33,440.00 33,440.00
5.000 M' Kabel NGA 8,140.00 40,700.00
3.000 M' Pipa paralon 1/4" 65,003.40 195,010.20
4.000 Bh Isolator 1,540.00 6,160.00
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 275,310.20 408,470.57

3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 220,866.80 354,027.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 248,366.80 381,527.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 286,866.80 420,027.17
114 6.000 M' PAS. PIPA GIP DIA. 1/2"

1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 403,186.67 449,617.67
115 6.000 M' PAS. PIPA GIP DIA. 3/4"

1.100 Set Alat bantu 165,000.00 181,500.00
0.375 Tukang 74,289.60 27,858.60
0.750 Pekerja 46,431.00 34,823.25
0.055 Mandor 92,862.00 5,107.41
67,789.26 466,004.02 533,793.28
1.200 Set Alat bantu 165,000.00 198,000.00
0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.060 Mandor 92,862.00 5,571.72
89,147.52 591,452.93 680,600.45
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41 1,231,358.77
1 2 3 4 5 6 7 8
1.430 Set Alat bantu 165,000.00 235,950.00
1.500 Tukang 74,289.60 111,434.40
2.500 Pekerja 46,431.00 116,077.50
0.073 Mandor 92,862.00 6,778.93
234,290.83 1,706,807.19 1,941,098.02

1.570 Set Alat bantu 165,000.00 259,050.00
2.000 Tukang 74,289.60 148,579.20
3.000 Pekerja 46,431.00 139,293.00
0.081 Mandor 92,862.00 7,521.82
295,394.02 2,448,049.96 2,743,443.98

1.727 Set Alat bantu 165,000.00 284,955.00
3.000 Tukang 74,289.60 222,868.80
4.000 Pekerja 46,431.00 185,724.00
0.089 Mandor 92,862.00 8,264.72
416,857.52 3,978,754.96 4,395,612.47

1.900 Set Alat bantu 165,000.00 313,500.00
4.000 Tukang 74,289.60 297,158.40
5.000 Pekerja 46,431.00 232,155.00
0.098 Mandor 92,862.00 9,100.48
538,413.88 6,064,666.67 6,603,080.55

1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 - 48,600.00

1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,750,880.00 2,877,760.00

1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34 4,078,279.34
1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 4,405,866.66 4,696,746.66
1 2 3 4 5 6 7 8
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98 249,930.98
129 6.000 M' PAS. PIPA PVC DIA. 3/4"

6.000 M' Pipa PVC Dia. 3/4" 7,333.34 44,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 209,000.02 255,431.02

6.000 M' Pipa PVC Dia. 1" 10,083.34 60,500.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 225,500.02 271,931.02

6.000 M' Pipa PVC Dia. 2" 15,766.66 94,599.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 259,599.98 306,030.98

6.000 M' Pipa PVC Dia. 3" 23,833.34 143,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 308,000.02 354,431.02

6.000 M' Pipa PVC Dia. 4" 33,000.00 198,000.00
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 363,000.00 409,431.00

DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96
1 2 3 4 5 6 7 8
DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96

DAN MEMBERSIHKAN
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
25,537.05 25,537.05
0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
83,575.80 83,575.80
1.000 M2 Bongkar atap . . . . . . . . . . . . 8,357.58

1.000 Pekerja 46,431.00 46,431.00
0.200 Mandor 92,862.00 18,572.40
65,003.40 65,003.40
UNTUK DIPAKAI LAGI
4.000 Pekerja 46,431.00 185,724.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
0.200 Mandor 92,862.00 18,572.40
700,179.48 700,179.48

1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 93,940.00
Upah 0,2 x An. F.31.a 91,357.64
91,357.64 93,940.00 185,297.64
1.0000 Engsel Pintu 22,293.34 22,293.34
1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 22,293.34
Upah 0,075 x An. F.31.a 34,259.11
34,259.11 22,293.34 56,552.45
1.0000 Grendel Pintu 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 Grendel Jendela 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 Engsel Jendela 16,793.34 16,793.34
0.2000 Tukang 74,289.60 14,857.92
14,857.92 16,793.34 31,651.26
1.0000 Tarikan Jendela 8,543.34 8,543.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 8,543.34 15,972.30
1 2 3 4 5 6 7 8
0.1000 Tukang 74,289.60 7,428.96
7,428.96 49,793.34 57,222.30
0.0500 Semen 85,800.00 4,290.00 4,290.00
0.0300 Pasir Pasang 198,000.00 5,940.00 5,940.00
2.0000 Pekerja 46,431.00 92,862.00 92,862.00
1.0000 Tukang 74,289.60 74,289.60 74,289.60
167,151.60 5,940.00 228,690.00 401,781.60
Serui, Agustus 2009

KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, PERINDUSTRIAN, DAN PT. CIPTA GRAHA ADIMATRA
PERDAGANGAN KAB. KEPULAUAN YAPEN

NIP. 19611008 198903 1 012
MENGETAHUI :
FRENGKI AYOMI, SE.

NIP. 050 025 618
UPAH UPAH
1 2 3 4 5 6 7 8


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK 75,000.00 69.30 3,000.00 78,000.00 7,800.00 85,800.00

2 Semen ( 40 Kg ) ZAK 65,000.00 69.30 3,000.00 68,000.00 6,800.00 74,800.00
4 Pasir urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
5 Pasir pasang M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
6 Pasir beton M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
7 Batu kali M3 110,000.00 69.30 50,000.00 160,000.00 16,000.00 176,000.00
9 Sirtu M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
10 Tanah urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 69.30 50,000.00 278,000.00 27,800.00 305,800.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 69.30 50,000.00 398,000.00 39,800.00 437,800.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 69.30 50,000.00 458,000.00 45,800.00 503,800.00
14 Batu tela BH 1,500.00 69.30 250.00 1,750.00 175.00 1,925.00
15 Conblok BH 6,000.00 69.30 200.00 6,200.00 620.00 6,820.00
16 Paving block BH 3,000.00 69.30 200.00 3,200.00 320.00 3,520.00
17 Porselin 11 X 11 BH 722.89 69.30 6.29 729.18 72.92 802.10
18 Porselin 10 X 20 BH 1,200.00 69.30 10.67 1,210.67 121.07 1,331.74
19 Mozaik 30 X 30 BH 69.30 - - -
20 Keramik 15 X 15 BH 69.30 - - -
21 Keramik 20 X 20 BH 2,800.00 69.30 22.86 2,822.86 282.29 3,105.15
22 Keramik 20 X 25 BH 3,750.00 69.30 28.57 3,778.57 377.86 4,156.43
23 Keramik 30 X 30 BH 6,818.18 69.30 48.00 6,866.18 686.62 7,552.80
24 Keramik 40 X 40 BH 14,166.67 69.30 106.67 14,273.34 1,427.33 15,700.67
28 Kayu bakar M3 750,000.00 69.30 50,000.00 800,000.00 80,000.00 880,000.00
31 Kawat ikat KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
32 Triplek 3 mm LBR 80,000.00 69.30 400.00 80,400.00 8,040.00 88,440.00
33 Triplek 4 mm LBR 90,000.00 69.30 400.00 90,400.00 9,040.00 99,440.00
34 Playwood LBR 125,000.00 69.30 400.00 125,400.00 12,540.00 137,940.00
35 Teak wood LBR 165,000.00 69.30 400.00 165,400.00 16,540.00 181,940.00
35 Les Kayu Matoa M1 11,000.00 69.30 400.00 11,400.00 1,140.00 12,540.00
36 Formika LBR 175,000.00 69.30 400.00 175,400.00 17,540.00 192,940.00
44 Besi beton KG 22,750.00 69.30 40.00 22,790.00 2,279.00 25,069.00
45 Paku campur KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
46 Paku seng KG 30,000.00 69.30 40.00 30,040.00 3,004.00 33,044.00
47 Paku triplek KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
48 Kaca tebal 5 mm M2 180,000.00 69.30 400.00 180,400.00 18,040.00 198,440.00
49 Paku ardeks KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
53 Genteng beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00 16,390.00
58 Paku Eternit KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
60 Elbo Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
61 Sok Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
62 Te Paralon BH 17,500.00 69.30 40.00 17,540.00 1,754.00 19,294.00
63 Lem Paralon BH 8,000.00 69.30 40.00 8,040.00 804.00 8,844.00
66 Cat Kilat KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
67 Minyak Cat LTR 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
68 Dempul KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
69 Amplas Kayu LBR 6,000.00 69.30 80.00 6,080.00 608.00 6,688.00
71 Karbolium KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
72 Teak Oil KG 35,000.00 69.30 80.00 35,080.00 3,508.00 38,588.00
73 Cat Besi KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
74 Paku Jembatan KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
76 Lampu TL 40 Watt BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
82 Lampu Baret BH 35,000.00 69.30 400.00 35,400.00 3,540.00 38,940.00
83 Stop Kontak BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
87 Kabel NGA M' 7,000.00 69.30 400.00 7,400.00 740.00 8,140.00
88 Pipa Paralon 1/4 " M' 5,000.00 69.30 400.00 5,400.00 540.00 5,940.00
89 Saklar BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
90 Vitting BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
91 Isolator BH 1,000.00 69.30 400.00 1,400.00 140.00 1,540.00
92 Instalasi TTK 65,000.00 69.30 65,000.00 6,500.00 71,500.00
109 Pipa PVC 1/2 M' 5,833.33 69.30 5,833.33 583.33 6,416.66
110 Pipa PVC 3/4 M' 6,666.67 69.30 6,666.67 666.67 7,333.34
111 Pipa PVC 1" M' 9,166.67 69.30 9,166.67 916.67 10,083.34
112 Pipa PVC 2" M' 14,333.33 69.30 14,333.33 1,433.33 15,766.66
113 Pipa PVC 3" M' 21,666.67 69.30 21,666.67 2,166.67 23,833.34
114 Pipa PVC 4" M' 30,000.00 69.30 30,000.00 3,000.00 33,000.00
115 Alat Bantu SET 150,000.00 69.30 150,000.00 15,000.00 165,000.00
134 Kawat Duri M' 2,500.00 69.30 40.00 2,540.00 254.00 2,794.00
138 Cat Genteng KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
146 Engsel Lemari BH 5,000.00 69.30 266.67 5,266.67 526.67 5,793.34
147 Grendel Pintu BH 25,000.00 69.30 266.67 25,266.67 2,526.67 27,793.34
149 Gembok BH 65,000.00 69.30 266.67 65,266.67 6,526.67 71,793.34
159 Washtavel INA BH 360,000.00 69.30 4,000.00 364,000.00 36,400.00 400,400.00
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
Serui, Agustus 2009


NIP. 19611008 198903 1 012
MENGETAHUI :
FRENGKI AYOMI, SE.

NIP. 050 025 618
### Plesteran
### Cor lantai
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
2 Urugan kembali 1/4 Galian M 3
12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M3 3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M 3
29.90 212,857.92 6,364,451.81
Sub Total 10,389,487.24
2 Pasangan Pondasi Camp. 1 : 3 M 3
31.82 927,731.38 29,520,412.38
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M 3
0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.64 6,510,159.48 30,207,139.99
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M 3
0.92 6,510,159.48 5,989,346.72
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
Sub Total 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND

3 Pekerjaan Lesplank Papan Kayu Besi M 2
12.40 245,992.12 3,050,302.29
4 Pekerjaan Pasang Atap Seng BJLS 30 M2 219.00 113,274.33 24,807,077.39
5 Pas. Nok Seng Plat BJLS 30 M2 8.84 50,572.41 447,060.13
Sub Total 73,840,228.25
V PEKERJAAN LANTAI
1 Cor Lantai M2 123.25 101,733.92 12,538,705.80
2 Pas. Keramik Lantai 20/20 M2 2.65 132,706.70 351,672.74
Sub Total 22,526,956.45
1 2 3 5 6 = (4 x 5)
2 Pas. Jalusi Ky. Besi M2 6.48 245,992.12 1,594,028.94
3 Pek. Daun Pintu Panil M 2
9.03 586,426.94 5,295,435.27
4 Pasang Kaca Bening 5 mm M2 17.60 769,046.74 13,535,222.62
Sub Total 24,264,619.89
2 Pas. Kunci Tanam 2 Slag Bh 4.00 185,297.64 741,190.54
3 Pas. Grendel Daun Pintu Bh 1.00 35,222.30 35,222.30
Sub Total 1,794,356.95
1 Pengecatan Dinding M2 261.54 27,894.24 7,295,459.53
3 Pengecatan Kusen M 2
22.00 60,869.93 1,339,138.46
5 Pengecatan Jalusi M 2
12.96 60,869.93 788,874.29
6 Pengecatan Lesplank M2 12.40 60,869.93 754,787.13
Sub Total 16,857,848.90
4 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 9,708,765.70
2 Pembuatan Bak Air Bh 1.00 910,178.05 910,178.05
4 Pas. Pipa Air Bersih 1/2" M' 5.00 41,655.16 208,275.82
7 Pas. Closed Jongkok Bh 1.00 401,781.60 401,781.60
Sub Total 4,113,423.77
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
XI PEKERJAAN AKHIR 500,000.00
Real Cost 292,572,859.89
PPN 10 % 29,257,285.99
Total Cost 321,830,145.88
Dibulatkan 321,830,000.00
TERBILANG : TIGA RATUS DUA PULUH SATU JUTA DELAPAN RATUS TIGA PULUH RIBU RUPIAH
Serui, Juli 2009

KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, CV. MADYA CONSULTANT
Drs. TITING PASODUNG BACHTIAR HASYIM, ST

NIP. 050 057 956
MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
FRENGKI AYOMI, SE.

NIP. 050 025 618
KODE HARGA UPAH BAHAN BAHAN

ANA- SATUAN ( Rp.) LOKAL NON
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
0.7500 Pekerja 46,431.00 34,823.25
0.0250 Mandor 92,862.00 2,321.55
37,144.80
1.0000 M2 Pembersihan Lokasi 3,714.48
0.009 M3 Kayu matoa 2,255,000.00 20,295.00
0.040 Kg Paku 27,544.00 1,101.76
0.220 Tukang 74,289.60 16,343.71
0.020 Kepala tukang 83,575.80 1,671.52
0.070 Pekerja 46,431.00 3,250.17
0.004 Mandor 92,862.00 371.45
21,636.85 20,295.00 1,101.76
0.750 Pekerja 46,431.00 34,823.25
0.025 Mandor 92,862.00 2,321.55
37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.033 Mandor 92,862.00 3,064.45
49,495.45
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.066 Mandor 92,862.00 6,128.89
98,990.89
9,286.20
PENYIRAMAN :
1.200 M3 Pasir urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00
1.200 M3 Tanah urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00
1.200 Batu kali 176,000.00 211,200.00
1.500 Pekerja 46,431.00 69,646.50
0.075 Mandor 92,862.00 6,964.65
76,611.15 211,200.00
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
5.290 Zak Semen 85,800.00 453,882.00
0.428 M3 Pasir pasang 198,000.00 84,744.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 295,944.00 453,882.00
1.200 M3 Batu kali G. 26 176,000.00 211,200.00
4.000 Zak Semen 85,800.00 343,200.00
0.456 M3 Pasir pasang 198,000.00 90,288.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 301,488.00 343,200.00

1.200 M3 Batu kali G. 32 176,000.00 211,200.00
3.260 Zak Semen 85,800.00 279,708.00
0.522 M3 Pasir pasang 198,000.00 103,356.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 314,556.00 279,708.00
1 2 3 4 5 6 7
Menganyam :
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00
1.000 M3 PEKERJAAN BRONJONG
Menganyam :
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00
Menganyam :
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00
1.000 M2 Pasang batu tela 1 : 4 .....

1.9200 Pasangan batu tela 101,114.66
3.8400 Plesteran 47,095.92
0.0440 Cor lantai 101,733.92
3.8400 Pasangan keramik 20 x 25 138,206.59

170.000 Bh Conblok 6,820.00 1,159,400.00
2.120 Zak Semen 85,800.00 181,896.00
0.406 M3 Pasir pasang 198,000.00 80,388.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 80,388.00 1,341,296.00
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .
18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : G.50/

0.140 Zak Semen h 85,800.00 12,012.00
0.0114 M3 Pasir pasang 198,000.00 2,257.20
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,257.20 12,012.00
1 2 3 4 5 6 7

0.072 Zak Semen e 85,800.00 6,177.60
0.0086 M3 Pasir pasang 198,000.00 1,702.80
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.300 Pekerja 46,431.00 13,929.30
0.015 Mandor 92,862.00 1,392.93
23,586.95 1,702.80 6,177.60
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : G.50/
0.108 Zak Semen j 85,800.00 9,266.40
0.013 M3 Pasir pasang 198,000.00 2,574.00
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,574.00 9,266.40
0.163 Zak Semen i 85,800.00 13,985.40
0.0194 M3 Pasir pasang 198,000.00 3,841.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 3,841.20 13,985.40

0.130 Zak Semen p 85,800.00 11,154.00
0.0209 M3 Pasir pasang 198,000.00 4,138.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 4,138.20 11,154.00
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 85,800.00 9,009.00
0.0085 M3 Pasir pasang 198,000.00 1,683.00
0.120 Tukang batu 74,289.60 8,914.75
0.012 Kepala tukang 83,575.80 1,002.91
0.360 Pekerja 46,431.00 16,715.16
0.018 Mandor 92,862.00 1,671.52
28,304.34 1,683.00 9,009.00
1:3
0.070 M3 Kerikil 198,000.00 13,860.00
0.364 Zak Semen 85,800.00 31,231.20
0.044 M3 Pasir pasang 198,000.00 8,712.00
0.135 Tukang batu 74,289.60 10,029.10
0.0135 Kepala tukang 83,575.80 1,128.27
0.720 Pekerja 46,431.00 33,430.32
0.036 Mandor 92,862.00 3,343.03
47,930.72 22,572.00 31,231.20

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
5.440 Zak Semen 50 Kg 85,800.00 466,752.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 466,752.00
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.400 Zak Semen 40 Kg 74,800.00 478,720.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 478,720.00
1 2 3 4 5 6 7
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 508,640.00
b. BESI BETON I.2
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
1,002,909.60 2,812,678.00
c. BEKISTING F.8
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang untuk 1 lantai
( a + b + c ).

LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 2,812,678.00
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 1 lantai
( a + b + c ).
1 2 3 4 5 6 7
LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
11 X 11 CM.
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44

50.000 Bh Keramik 10 X 20 Cm 1,331.74 66,586.85
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 69,130.05
45.000 Bh Keramik 15 X 15 Cm - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20

25.000 Bh Keramik 20 X 20 Cm 3,105.15 77,628.65
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 80,171.85
20.000 Bh Keramik 20 X 25 Cm 4,156.43 83,128.54
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,671.74
1 2 3 4 5 6 7
11.000 Bh Keramik 30 X 30 Cm 7,552.80 83,080.78
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,623.98
7.000 Bh Keramik 40 X 40 Cm 15,700.67 109,904.72
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 112,447.92
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20
58.000 Bh Paving blok 3,520.00 204,160.00
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.100 Pekerja 46,431.00 4,643.10
0.015 Mandor 92,862.00 1,392.93
14,300.75 214,160.00

CAMP. 1 : 3 UK. 25 X 25 CM
111.000 Bh Batu tela 1,925.00 213,675.00
0.210 M3 Pasir pasang 198,000.00 41,580.00
0.896 Zak Semen 74,800.00 67,020.80
1.125 Tukang batu 74,289.60 83,575.80
3.150 Pekerja 46,431.00 146,257.65
0.169 Mandor 92,862.00 15,693.68
0.190 Kepala tukang 83,575.80 15,879.40
641,077.02 255,255.00 67,020.80
1.000 M' Saluran pas. Batu tela 25X25 . .

BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 3,388,000.00 165,264.00
MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 2,480,500.00 165,264.00
0.005 M3 Kayu matoa 2,255,000.00 11,275.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 11,275.00 6,886.00
0.005 M3 Kayu besi 3,080,000.00 15,400.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 15,400.00 6,886.00
1 2 3 4 5 6 7
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00

1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00
BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 3,388,000.00 5,508.80

MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 2,480,500.00 5,508.80
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
10.000 Pekerja 46,431.00 464,310.00
30.000 Tukang kayu 74,289.60 2,228,688.00
3.000 Kepala tukang 83,575.80 250,727.40
0.500 Mandor 92,862.00 46,431.00
2,525,846.40 3,388,000.00 464,310.00

0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80
0.050 Kg paku 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 65,761.52
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
0.044 M3 papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 100,817.20
1 2 3 4 5 6 7
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 183,317.20

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 282,361.20
0.039 M3 Kayu besi 3,080,000.00 120,120.00
7.500 Tukang kayu 74,289.60 557,172.00
0.750 Kepala tukang 83,575.80 62,681.85
0.500 Pekerja 46,431.00 23,215.50
0.125 Mandor 92,862.00 11,607.75
654,677.10 120,120.00
0.025 M3 Kayu besi 3,080,000.00 77,000.00
0.800 M2 Kaca 5 mm 198,440.00 158,752.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
2.000 Pekerja 46,431.00 92,862.00
0.150 Mandor 92,862.00 13,929.30
602,674.38 77,000.00 158,752.00
KAYU BESI
0.025 M3 Papan kayu besi 3,080,000.00 77,000.00
0.013 M3 Kayu besi 5/10 3,080,000.00 40,040.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 117,040.00 5,508.80

0.013 M3 Kayu matoa 5/10 2,255,000.00 29,315.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 85,690.00 5,508.80
0.013 M3 Kayu tinang 5/10 1,155,000.00 15,015.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 43,890.00 5,508.80
1 2 3 4 5 6 7
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16

0.694 Lbr Triplek 3 mm 88,440.00 61,377.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 63,305.44

0.347 Lbr Teak wood 181,940.00 63,133.18
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 64,372.66

0.694 Lbr Teak wood 181,940.00 126,266.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 128,194.44
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 3,388,000.00 6,886.00
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 2,480,500.00 6,886.00
0.011 M3 Kayu besi 10/10 3,080,000.00 33,880.00
0.180 Pekerja 46,431.00 8,357.58
0.040 Tukang kayu 74,289.60 2,971.58
0.004 Kepala tukang 83,575.80 334.30
0.045 Mandor 92,862.00 4,178.79
15,842.26 33,880.00
1.500 X Untuk tanah keras dihitung . . . .

0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 4,643.10 86,994.38
1 2 3 4 5 6 7
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00
1.000 M2 Nok seng plat Bjls 30

0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 77,424.38

0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 341,176.00
1.000 M2 Nok seng plat Bjls 20

0.870 Lbr atap ardeks 64,944.00 56,501.28
0.025 Kg Paku ardeks 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang kayu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 57,189.88
X 0,5 CM
1.100 Lbr Harflek 74,844.00 82,328.40
0.025 Kg Paku ardek 27,544.00 688.60
0.010 M3 Kayu besi 3,080,000.00 30,800.00
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 30,800.00 83,017.00
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 49,544.00 460,759.20
0.200 Kg Paku ardek 27,544.00 5,508.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.013 Mandor 92,862.00 1,207.21
33,476.75 90,200.00 466,268.00
1.000 M' Nok Harflek . . . . . . . . . . . . . .

BJLS 30
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 67,716.88
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 254,810.38
1 2 3 4 5 6 7
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80
1 2 3 4 5 6 7
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02
1.000 M' Talang seng Bjls 30 . . . . . . . . .

3.000 Bh Paralon L 17,094.00 51,282.00
1.000 Bh Sok Paralon 17,094.00 17,094.00
1.000 Bh Paralon T 19,294.00 19,294.00
1.000 Tube lem 8,844.00 8,844.00
1.800 Pekerja 46,431.00 83,575.80
83,575.80 371,954.00
1.000 M' Talang paralon Dia. 4" . . . . . . .

1.000 M' Paralon "U" Dia. 12" 41,294.00 41,294.00
1.000 Bh Sok paralon 17,094.00 17,094.00
0.300 Tube lem 8,844.00 2,653.20
1.000 Pekerja 46,431.00 46,431.00
46,431.00 94,129.20

4.250 Kg Cat kilat 44,088.00 187,374.00
0.570 Ltr Minyak cat 27,588.00 15,725.16
0.800 Kg Dempul 27,588.00 22,070.40
5.000 Lbr Amplas kayu 6,688.00 33,440.00
3.000 Tukang cat 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 258,609.56
1.000 M2 Pengecatan kilat 3X . . . . . . . .

2.125 Kg Cat kilat 44,088.00 93,687.00
0.285 Ltr Minyak cat 27,588.00 7,862.58
0.400 Kg Dempul 27,588.00 11,035.20
2.500 Lbr Amplas kayu 6,688.00 16,720.00
3.000 Tukang cat 74,289.60 222,868.80
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 129,304.78
1.000 M2 Pengecatan Kilat Ulang . . . . .

0.450 Kg Cat dinding 16,588.00 7,464.60
0.150 Tukang cat 74,289.60 11,143.44
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
20,429.64 7,464.60
0.225 Kg Cat dinding 16,588.00 3,732.30
0.075 Tukang cat 74,289.60 5,571.72
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
14,857.92 3,732.30
0.450 Kg Cat dinding 16,588.00 7,464.60
0.225 Tukang cat 74,289.60 16,715.16
0.150 Pekerja 46,431.00 6,964.65
0.008 Mandor 92,862.00 742.90
24,422.71 7,464.60
0.225 Kg Cat dinding 16,588.00 3,732.30
0.113 Tukang cat 74,289.60 8,394.72
0.075 Pekerja 46,431.00 3,482.33
0.004 Mandor 92,862.00 371.45
12,248.50 3,732.30
1 2 3 4 5 6 7
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20

1.000 M3 Kayu besi 2,750,000.00 2,750,000.00
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,750,000.00

JEMBATAN 5/20
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.750 Kg Paku Jembatan 27,544.00 20,658.00
0.750 Tukang kayu 74,289.60 55,717.20
0.050 Kepala tukang 83,575.80 4,178.79
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
159,258.33 192,500.00 20,658.00

0.300 M3 Kayu besi 2,750,000.00 825,000.00
0.500 Kg Paku jembatan 27,544.00 13,772.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 825,000.00 13,772.00
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.100 Kg Paku jembatan 27,544.00 2,754.40
0.750 Tukang kayu 74,289.60 55,717.20
0.075 Kepala tukang 83,575.80 6,268.19
0.250 Pekerja 46,431.00 11,607.75
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40

10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 780,961.50

1.000 Bh Lampu TL 20 watt 52,140.00 52,140.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 823,174.00
1.000 Bh Lampu TL 40 watt 66,440.00 66,440.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 837,474.00
1 2 3 4 5 6 7
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
1.000 Bh Vitting 25,000.00 25,000.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 807,474.00
1.000 Bh Lampu baret 38,940.00 38,940.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 809,974.00

1.000 Bh Stop kontak 33,440.00 33,440.00
5.000 M' Kabel NGA 8,140.00 40,700.00
3.000 M' Pipa paralon 1/4" 65,003.40 195,010.20
4.000 Bh Isolator 1,540.00 6,160.00
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 275,310.20

3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 220,866.80
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 248,366.80
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 286,866.80
114 6.000 M' PAS. PIPA GIP DIA. 1/2"

1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 403,186.67
1.000 M' Pasang pipa GIP dia. 1/2" . . . .
115 6.000 M' PAS. PIPA GIP DIA. 3/4"

1.100 Set Alat bantu 165,000.00 181,500.00
0.375 Tukang 74,289.60 27,858.60
0.750 Pekerja 46,431.00 34,823.25
0.055 Mandor 92,862.00 5,107.41
67,789.26 466,004.02

1.200 Set Alat bantu 165,000.00 198,000.00
0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.060 Mandor 92,862.00 5,571.72
89,147.52 591,452.93
1.000 M' Pasang pipa GIP dia. 1" . . . .
1 2 3 4 5 6 7
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41

1.430 Set Alat bantu 165,000.00 235,950.00
1.500 Tukang 74,289.60 111,434.40
2.500 Pekerja 46,431.00 116,077.50
0.073 Mandor 92,862.00 6,778.93
234,290.83 1,706,807.19

1.570 Set Alat bantu 165,000.00 259,050.00
2.000 Tukang 74,289.60 148,579.20
3.000 Pekerja 46,431.00 139,293.00
0.081 Mandor 92,862.00 7,521.82
295,394.02 2,448,049.96

1.727 Set Alat bantu 165,000.00 284,955.00
3.000 Tukang 74,289.60 222,868.80
4.000 Pekerja 46,431.00 185,724.00
0.089 Mandor 92,862.00 8,264.72
416,857.52 3,978,754.96

1.900 Set Alat bantu 165,000.00 313,500.00
4.000 Tukang 74,289.60 297,158.40
5.000 Pekerja 46,431.00 232,155.00
0.098 Mandor 92,862.00 9,100.48
538,413.88 6,064,666.67

1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 -

1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 -

1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,750,880.00

1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66

1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34

1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 4,405,866.66
1 2 3 4 5 6 7
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98
1.000 M' Pasang pipa PVC dia. 1/2" . . . .
129 6.000 M' PAS. PIPA PVC DIA. 3/4"

6.000 M' Pipa PVC Dia. 3/4" 7,333.34 44,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 209,000.02
1.000 M' Pasang pipa PVC dia. 3/4" . . . .

6.000 M' Pipa PVC Dia. 1" 10,083.34 60,500.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 225,500.02
1.000 M' Pasang pipa PVC dia. 1" . . . .

6.000 M' Pipa PVC Dia. 2" 15,766.66 94,599.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 259,599.98

6.000 M' Pipa PVC Dia. 3" 23,833.34 143,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 308,000.02

6.000 M' Pipa PVC Dia. 4" 33,000.00 198,000.00
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 363,000.00

DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96
1.000 M2 Bongkar dinding tembok . . . .

DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96
1.000 M2 Bongkar lantai cor . . . . . . . .

DAN MEMBERSIHKAN
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
25,537.05
1.000 M2 Mengupas plesteran lama ...
1 2 3 4 5 6 7

0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
83,575.80
1.000 M2 Bongkar atap . . . . . . . . . . . .

1.000 Pekerja 46,431.00 46,431.00
0.200 Mandor 92,862.00 18,572.40
65,003.40
UNTUK DIPAKAI LAGI
4.000 Pekerja 46,431.00 185,724.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
0.200 Mandor 92,862.00 18,572.40
700,179.48

1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 93,940.00
Upah 0,2 x An. F.31.a 91,357.64
91,357.64 93,940.00
1.0000 Engsel Pintu 22,293.34 22,293.34
1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 22,293.34
Upah 0,075 x An. F.31.a 34,259.11
34,259.11 22,293.34
1.0000 Grendel Pintu 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34
1.0000 Grendel Jendela 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34
1.0000 Engsel Jendela 16,793.34 16,793.34
0.2000 Tukang 74,289.60 14,857.92
14,857.92 16,793.34
1.0000 Tarikan Jendela 8,543.34 8,543.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 8,543.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 49,793.34
1.0000 Closed Jongkok Ina 224,400.00 224,400.00
0.0500 Semen 85,800.00 4,290.00
0.0300 Pasir Pasang 198,000.00 5,940.00
2.0000 Pekerja 46,431.00 92,862.00
1.0000 Tukang 74,289.60 74,289.60
167,151.60 5,940.00 228,690.00
0
0
A
I
VI
VII
A SATUAN LOKASI KOTA SERUI / WILAYAH "A"
JUMLAH
HARGA
( Rp.)
3,714.48
43,033.61
37,144.80
49,495.45
74,289.60
74,289.60
98,990.89
9,286.20
212,857.92
212,857.92
287,811.15
1,032,869.38
927,731.38
###
877,307.38
1,305,301.91
435,100.64
1,594,326.03
531,442.01
1,869,919.11
623,306.37
1,011,146.62
101,114.66
976,140.22
97,614.02
194,140.15
180,848.32
4,476.29
530,713.29
910,178.05
1,775,488.22
177,548.82
47,095.92
31,467.35
44,667.12
54,785.68
52,251.28
38,996.34
101,733.92
1,125,123.78
1,137,091.78
8
1,018,768.19
960,050.19
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
3,815,587.60
1,527,560.10
6,510,159.48
1,167,011.78
5,069,037.60
1,527,560.10
7,763,609.48
195,257.77
121,664.90
55,078.05
132,706.70
138,206.59
8
138,158.82
164,982.76
55,078.05
228,460.75
963,352.82
96,335.28
5,945,389.12
5,037,889.12
33,018.92
37,143.92
4,741,693.30
4,741,693.30
6,981,696.48
6,074,196.48
6,378,156.40
245,992.12
245,992.12
87,398.37
586,426.94
769,046.74
668,926.94
767,970.94
774,797.10
838,426.38
147,732.97
116,382.97
74,582.97
103,312.33
134,689.61
135,756.83
199,578.61
4,618,807.16
3,711,307.16
49,722.26
74,583.39
113,274.33
505,724.13
50,572.41
99,061.23
463,924.13
46,392.41
78,826.73
135,453.85
589,944.75
58,994.48
89,353.73
276,447.23
317,631.90
120,665.60
191,875.05
67,151.93
158,225.01
154,529.01
3,981,913.32
40,574.49
36,878.49
132,979.29
1,187,871.43
118,787.14
455,529.80
45,552.98
140,560.20
608,699.30
60,869.93
479,394.52
47,939.45
27,894.24
18,590.22
31,887.31
15,980.80
8
14,763.21
25,650.02
27,850.02
4,245,078.20
372,416.33
3,230,897.12
330,368.61
926,751.10
968,963.60
983,263.60
8
953,263.60
955,763.60
408,470.57
354,027.17
381,527.17
420,027.17
449,617.67
533,793.28
88,965.55
680,600.45
113,433.41
1,231,358.77
205,226.46
1,941,098.02
323,516.34
2,743,443.98
457,240.66
4,395,612.47
732,602.08
6,603,080.55
1,100,513.43
48,600.00
94,020.00
2,877,760.00
3,461,326.66
4,078,279.34
4,696,746.66
249,930.98
41,655.16
255,431.02
42,571.84
271,931.02
45,321.84
306,030.98
51,005.16
354,431.02
59,071.84
409,431.00
68,238.50
100,290.96
10,029.10
100,290.96
10,029.10
25,537.05
2,553.71
83,575.80
8,357.58
65,003.40
700,179.48
185,297.64
56,552.45
35,222.30
35,222.30
31,651.26
15,972.30
57,222.30
224,400.00
4,290.00
5,940.00
92,862.00
74,289.60
401,781.60
-
-
A
I
VI
VII
UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SAT.
( RP. / HARI )
1 2 3 4 5 6 7
1 Mandor Lapangan H/O 92,862.00 8 Operator Kurang Terlatih H/O

2 Kepala Tukang H/O 83,575.80 9 Pembantu Operator H/O
3 Tukang H/O 74,289.60 10 Sopir Truk H/O
4 Buruh / Pekerja tak Terlatih H/O 46,431.00 11 Pembantu Sopir H/O
5 Buruh / Pekerja kurang Terlatih H/O 46,431.00 12 Sopir Personil H/O
6 Buruh Lapangan Terlatih H/O 55,717.20 13 Mekanik H/O
7 Operator Terlatih H/O 92,862.00 14 Mekanik Pembantu H/O
HARGA DI JARAK ONGKOS JML HARGA JUMLAH H

QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK
( TANPA PAJAK ) RATA 2 PER UNIT PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8
1 Semen ( 50 Kg ) ZAK 75,000.00 69.30 3,000.00 78,000.00 7,800.00

2 Semen ( 40 Kg ) ZAK 65,000.00 69.30 3,000.00 68,000.00 6,800.00
3 Semen merah / putih KG 15,000.00 69.30 40.00 15,040.00 1,504.00
4 Pasir urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00
5 Pasir pasang M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00
6 Pasir beton M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00
7 Batu kali M3 110,000.00 69.30 50,000.00 160,000.00 16,000.00
8 Kerikil / tdk tersaring M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00
9 Sirtu M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00
10 Tanah urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 69.30 50,000.00 278,000.00 27,800.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 69.30 50,000.00 398,000.00 39,800.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 69.30 50,000.00 458,000.00 45,800.00
14 Batu tela BH 1,500.00 69.30 250.00 1,750.00 175.00
15 Conblok BH 6,000.00 69.30 200.00 6,200.00 620.00
16 Paving block BH 3,000.00 69.30 200.00 3,200.00 320.00
17 Porselin 11 X 11 BH 722.89 69.30 6.29 729.18 72.92
18 Porselin 10 X 20 BH 1,200.00 69.30 10.67 1,210.67 121.07
19 Mozaik 30 X 30 BH 69.30 - -
20 Keramik 15 X 15 BH 69.30 - -
21 Keramik 20 X 20 BH 2,800.00 69.30 22.86 2,822.86 282.29
22 Keramik 20 X 25 BH 3,750.00 69.30 28.57 3,778.57 377.86
23 Keramik 30 X 30 BH 6,818.18 69.30 48.00 6,866.18 686.62
24 Keramik 40 X 40 BH 14,166.67 69.30 106.67 14,273.34 1,427.33
25 Kayu balok / papan tinang M3 1,000,000.00 69.30 50,000.00 1,050,000.00 105,000.00
26 Kayu balok / papan besi M3 2,750,000.00 69.30 50,000.00 2,800,000.00 280,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 69.30 50,000.00 2,050,000.00 205,000.00
28 Kayu bakar M3 750,000.00 69.30 50,000.00 800,000.00 80,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 69.30 40.00 9,040.00 904.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 69.30 40.00 12,040.00 1,204.00
31 Kawat ikat KG 25,000.00 69.30 40.00 25,040.00 2,504.00
32 Triplek 3 mm LBR 80,000.00 69.30 400.00 80,400.00 8,040.00
33 Triplek 4 mm LBR 90,000.00 69.30 400.00 90,400.00 9,040.00
34 Playwood LBR 125,000.00 69.30 400.00 125,400.00 12,540.00
35 Teak wood LBR 165,000.00 69.30 400.00 165,400.00 16,540.00
36 Formika LBR 175,000.00 69.30 400.00 175,400.00 17,540.00
37 Seng gelombang BJLS 30 LBR 90,000.00 69.30 40.00 90,040.00 9,004.00
38 Seng plat BJLS 30 LBR 90,000.00 69.30 40.00 90,040.00 9,004.00
39 Seng gelombang BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00
40 Seng plat BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00
41 Seng galvanis LBR 75,000.00 69.30 40.00 75,040.00 7,504.00
42 Seng aluminium BJLS 30 LBR 70,000.00 69.30 40.00 70,040.00 7,004.00
43 Ardek gelombang LBR 59,000.00 69.30 40.00 59,040.00 5,904.00
44 Besi beton KG 22,750.00 69.30 40.00 22,790.00 2,279.00
45 Paku campur KG 25,000.00 69.30 40.00 25,040.00 2,504.00
46 Paku seng KG 30,000.00 69.30 40.00 30,040.00 3,004.00
47 Paku triplek KG 25,000.00 69.30 40.00 25,040.00 2,504.00
48 Kaca tebal 5 mm M2 180,000.00 69.30 400.00 180,400.00 18,040.00
49 Paku ardeks KG 25,000.00 69.30 40.00 25,040.00 2,504.00
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 69.30 40.00 68,040.00 6,804.00
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 69.30 40.00 45,040.00 4,504.00
52 Atap Superdek LBR 265,500.00 69.30 40.00 265,540.00 26,554.00
53 Genteng beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00
54 Nok Genteng Beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00
55 Atap Utumo Color Tiles BH 71,000.00 69.30 400.00 71,400.00 7,140.00
56 Paku color tiles KG 25,000.00 69.30 40.00 25,040.00 2,504.00
57 Nok Utomo Color Tiles BH 52,500.00 69.30 400.00 52,900.00 5,290.00
58 Paku Eternit KG 25,000.00 69.30 40.00 25,040.00 2,504.00
59 Talang Paralon Dia. 4" M' 25,000.00 69.30 40.00 25,040.00 2,504.00
60 Elbo Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00
61 Sok Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00
62 Te Paralon BH 17,500.00 69.30 40.00 17,540.00 1,754.00
63 Lem Paralon BH 8,000.00 69.30 40.00 8,040.00 804.00
64 Talang Paralon "U" Dia. 12" M' 37,500.00 69.30 40.00 37,540.00 3,754.00
65 Plat Besi Penyangga Talang BH 15,000.00 69.30 40.00 15,040.00 1,504.00
66 Cat Kilat KG 40,000.00 69.30 80.00 40,080.00 4,008.00
67 Minyak Cat LTR 25,000.00 69.30 80.00 25,080.00 2,508.00
68 Dempul KG 25,000.00 69.30 80.00 25,080.00 2,508.00
69 Amplas Kayu LBR 6,000.00 69.30 80.00 6,080.00 608.00
70 Cat Dinding / Tembok KG 15,000.00 69.30 80.00 15,080.00 1,508.00
71 Karbolium KG 25,000.00 69.30 80.00 25,080.00 2,508.00
72 Teak Oil KG 35,000.00 69.30 80.00 35,080.00 3,508.00
73 Cat Besi KG 40,000.00 69.30 80.00 40,080.00 4,008.00
74 Paku Jembatan KG 25,000.00 69.30 40.00 25,040.00 2,504.00
75 Lampu Pijar 25 Watt BH 8,625.00 69.30 400.00 9,025.00 902.50
76 Lampu TL 40 Watt BH 25,000.00 69.30 400.00 25,400.00 2,540.00
77 Lampu Fhilips XL 25 Watt BH 75,000.00 69.30 400.00 75,400.00 7,540.00
78 Box Lampu TL 10 Watt BH 35,000.00 69.30 400.00 35,400.00 3,540.00
81 Lampu Pijar 40 Watt BH 10,000.00 69.30 400.00 10,400.00 1,040.00
82 Lampu Baret BH 35,000.00 69.30 400.00 35,400.00 3,540.00
83 Stop Kontak BH 30,000.00 69.30 400.00 30,400.00 3,040.00
84 Sekring Kas 1 Group BH 60,000.00 69.30 400.00 60,400.00 6,040.00
87 Kabel NGA M' 7,000.00 69.30 400.00 7,400.00 740.00
88 Pipa Paralon 1/4 " M' 5,000.00 69.30 400.00 5,400.00 540.00
89 Saklar BH 30,000.00 69.30 400.00 30,400.00 3,040.00
90 Vitting BH 25,000.00 69.30 400.00 25,400.00 2,540.00
91 Isolator BH 1,000.00 69.30 400.00 1,400.00 140.00
92 Instalasi TTK 65,000.00 69.30 65,000.00 6,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 69.30 88.89 36,088.89 3,608.89
94 Pipa GIP 3/4 Medium A M' 43,000.00 69.30 106.67 43,106.67 4,310.67
95 Pipa GIP 1" Medium A M' 59,480.75 69.30 133.33 59,614.08 5,961.41
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 1,333.33 559,666.66 55,966.67
100 Pipa GIP 8" Medium A M' 869,166.67 69.30 2,222.22 871,388.89 87,138.89
101 Pipa GIP 1/2" Medium B M' 31,000.00 69.30 88.89 31,088.89 3,108.89
102 Pipa GIP 3/4 Medium B M' 39,000.00 69.30 106.67 39,106.67 3,910.67
103 Pipa GIP 1" Medium B M' 42,314.08 69.30 133.33 42,447.41 4,244.74
104 Pipa GIP 2" Medium B M' 85,634.15 69.30 166.67 85,800.82 8,580.08
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 183,666.67 18,366.67
108 Pipa GIP 8" Medium B M' 69.30 - -
109 Pipa PVC 1/2 M' 5,833.33 69.30 5,833.33 583.33
110 Pipa PVC 3/4 M' 6,666.67 69.30 6,666.67 666.67
111 Pipa PVC 1" M' 9,166.67 69.30 9,166.67 916.67
112 Pipa PVC 2" M' 14,333.33 69.30 14,333.33 1,433.33
113 Pipa PVC 3" M' 21,666.67 69.30 21,666.67 2,166.67
114 Pipa PVC 4" M' 30,000.00 69.30 30,000.00 3,000.00
115 Alat Bantu SET 150,000.00 69.30 150,000.00 15,000.00
116 Valve GIP Diameter 1" BH 69.30 - -
117 Valve GIP Diameter 2" BH 69.30 - -
118 Valve GIP Diameter 3" BH 2,500,000.00 69.30 800.00 2,500,800.00 250,080.00
119 Valve GIP Diameter 4" BH 3,000,000.00 69.30 1,333.33 3,001,333.33 300,133.33
122 Kerikil Sungai Tersaring M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00
134 Kawat Duri M' 2,500.00 69.30 40.00 2,540.00 254.00
135 Kawat Nyamuk Besi M2 50,000.00 69.30 40.00 50,040.00 5,004.00
136 Kawat Nyamuk Plastik M2 25,000.00 69.30 40.00 25,040.00 2,504.00
137 Kawat Nyamuk Aluminium M2 50,000.00 69.30 40.00 50,040.00 5,004.00
138 Cat Genteng KG 25,000.00 69.30 80.00 25,080.00 2,508.00
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 69.30 400.00 210,400.00 21,040.00
140 Kaca Nako Bening LBR 13,000.00 69.30 40.00 13,040.00 1,304.00
141 Kaca Nako Rayben LBR 15,000.00 69.30 40.00 15,040.00 1,504.00
142 Stang Louvers 8 Kilp SET 110,000.00 69.30 400.00 110,400.00 11,040.00
143 Kunci Tanam Biasa BH 85,000.00 69.30 400.00 85,400.00 8,540.00
144 Engsel Pintu Ring Nilon BH 20,000.00 69.30 266.67 20,266.67 2,026.67
145 Engsel Jendela BH 15,000.00 69.30 266.67 15,266.67 1,526.67
146 Engsel Lemari BH 5,000.00 69.30 266.67 5,266.67 526.67
147 Grendel Pintu BH 25,000.00 69.30 266.67 25,266.67 2,526.67
148 Grendel Jendela BH 25,000.00 69.30 266.67 25,266.67 2,526.67
149 Gembok BH 65,000.00 69.30 266.67 65,266.67 6,526.67
150 Kait Angin Biasa BH 25,000.00 69.30 266.67 25,266.67 2,526.67
151 Kait Angin Kancing BH 45,000.00 69.30 266.67 45,266.67 4,526.67
152 Tarikan Jendela BH 7,500.00 69.30 266.67 7,766.67 776.67
153 Kran Air Aluminium Besar BH 40,000.00 69.30 457.14 40,457.14 4,045.71
154 Kran Air Kuningan Kecil BH 20,000.00 69.30 320.00 20,320.00 2,032.00
155 Kran Air Washtavel BH 65,000.00 69.30 320.00 65,320.00 6,532.00
157 Penyambungan Listrik PLTD LS 1,500,000.00 69.30 1,500,000.00 150,000.00
158 Penyambungan Air PDAM LS 69.30 - -
159 Washtavel INA BH 360,000.00 69.30 4,000.00 364,000.00 36,400.00
160 Washtavel INA + Cermin BH 850,000.00 69.30 4,000.00 854,000.00 85,400.00
161 Washtavel Aluminium BH 450,000.00 69.30 800.00 450,800.00 45,080.00
162 Kloset Jongkok INA BH 200,000.00 69.30 4,000.00 204,000.00 20,400.00
163 Kloset Duduk INA BH 1,800,000.00 69.30 8,000.00 1,808,000.00 180,800.00
164 Kloset Duduk KIA BH 3,100,000.00 69.30 8,000.00 3,108,000.00 310,800.00
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 69.30 750,000.00 75,000.00
166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 69.30 600,000.00 60,000.00
167 Urinoar Porselin BH 300,000.00 69.30 4,000.00 304,000.00 30,400.00
168 Pompa Air Sanyo BH 69.30 - -
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00
### Plesteran
### Cor lantai
AR HARGA BAHAN DAN UPAH
UPAH
TENAGA KERJA
( RP. / HARI )
8
83,575.80
74,289.60
74,289.60
65,003.40
65,003.40
83,575.80
74,289.60
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
9
85,800.00
74,800.00
16,544.00
165,000.00
198,000.00
198,000.00
176,000.00
198,000.00
165,000.00
165,000.00
305,800.00
437,800.00
503,800.00
1,925.00
6,820.00
3,520.00
802.10
1,331.74
-
-
3,105.15
4,156.43
7,552.80
15,700.67
1,155,000.00
3,080,000.00
2,255,000.00
880,000.00
9,944.00
13,244.00
27,544.00
88,440.00
99,440.00
137,940.00
181,940.00
192,940.00
99,044.00
99,044.00
88,044.00
88,044.00
82,544.00
77,044.00
64,944.00
25,069.00
27,544.00
33,044.00
27,544.00
198,440.00
27,544.00
74,844.00
49,544.00
292,094.00
16,390.00
16,390.00
78,540.00
27,544.00
58,190.00
27,544.00
27,544.00
17,094.00
17,094.00
19,294.00
8,844.00
41,294.00
16,544.00
44,088.00
27,588.00
27,588.00
6,688.00
16,588.00
27,588.00
38,588.00
44,088.00
27,544.00
9,927.50
27,940.00
82,940.00
38,940.00
52,140.00
66,440.00
11,440.00
38,940.00
33,440.00
66,440.00
93,940.00
132,440.00
8,140.00
5,940.00
33,440.00
27,940.00
1,540.00
71,500.00
39,697.78
47,417.34
65,575.49
140,580.90
245,142.87
364,833.33
615,633.33
958,527.78
34,197.78
43,017.34
46,692.15
94,380.90
202,033.34
279,950.00
461,083.34
-
6,416.66
7,333.34
10,083.34
15,766.66
23,833.34
33,000.00
165,000.00
-
-
2,750,880.00
3,301,466.66
3,852,933.34
4,405,866.66
198,000.00
2,794.00
55,044.00
27,544.00
55,044.00
27,588.00
231,440.00
14,344.00
16,544.00
121,440.00
93,940.00
22,293.34
16,793.34
5,793.34
27,793.34
27,793.34
71,793.34
27,793.34
49,793.34
8,543.34
44,502.85
22,352.00
71,852.00
1,650,000.00
-
400,400.00
939,400.00
495,880.00
224,400.00
1,988,800.00
3,418,800.00
825,000.00
660,000.00
334,400.00
-
44,088.00
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN TIMUR-KABUPATEN YAPEN WAROPEN
T/A : 2009
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
1 Pembersihan Lokasi M2 173.25 3,714.48 643,533.66
2 Pas. Bouwplank M' 54.00 43,033.61 2,323,814.72
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
3 Urugan Pasir Bawah Pondasi M3 3.16 212,857.92 672,631.03
Sub Total 10,389,487.24
3 Pekerjaan Sloof 15/20 M3 1.35 6,510,159.48 8,788,715.30
4 Pekerjaan Poer M3 0.24 6,510,159.48 1,562,438.28
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
Sub Total 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND

4 Pekerjaan Pasang Atap Seng BJLS 30 M2 219.00 113,274.33 24,807,077.39
5 Pas. Nok Seng Plat BJLS 30 M2 8.84 50,572.41 447,060.13
Sub Total 73,840,228.25
V PEKERJAAN LANTAI
1 Cor Lantai M2 123.25 101,733.92 12,538,705.80
2 Pas. Keramik Lantai 20/20 M2 2.65 132,706.70 351,672.74
Sub Total 22,526,956.45
1 2 3 5 6 = (4 x 5)
2 Pas. Jalusi Ky. Besi M2 6.48 245,992.12 1,594,028.94
4 Pasang Kaca Bening 5 mm M2 17.60 769,046.74 13,535,222.62
Sub Total 24,264,619.89
2 Pas. Kunci Tanam 2 Slag Bh 4.00 185,297.64 741,190.54
3 Pas. Grendel Daun Pintu Bh 1.00 35,222.30 35,222.30
Sub Total 1,794,356.95
1 Pengecatan Dinding M2 261.54 27,894.24 7,295,459.53
5 Pengecatan Jalusi M2 12.96 60,869.93 788,874.29
6 Pengecatan Lesplank M2 12.40 60,869.93 754,787.13
Sub Total 16,857,848.90
4 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 9,708,765.70
2 Pembuatan Bak Air Bh 1.00 910,178.05 910,178.05
4 Pas. Pipa Air Bersih 1/2" M' 5.00 41,655.16 208,275.82
7 Pas. Closed Jongkok Bh 1.00 401,781.60 401,781.60
Sub Total 4,113,423.77
XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00
REKAPITULASI
A BIAYA FISIK
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
XI PEKERJAAN AKHIR 500,000.00
Real Cost 292,572,859.89
PPN 10 % 29,257,285.99
Total Cost 321,830,145.88
Dibulatkan 321,830,000.00
TERBILANG : TIGA RATUS DUA PULUH SATU JUTA DELAPAN RATUS TIGA PULUH RIBU RUPIAH
Serui, Juli 2009

KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, CV. MADYA CONSULTANT

NIP. 050 057 956
MENGETAHUI :
FRENGKI AYOMI, SE.

NIP. 050 025 618
320,000,000.00
18,560,000.00
12,800,000.00
4,000,000.00
355,360,000.00
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
( Rp.)
1 2 3 4 5 6 7 8
0.7500 Pekerja 46,431.00 34,823.25
0.0250 Mandor 92,862.00 2,321.55
37,144.80
0.009 M3 Kayu matoa 2,255,000.00 20,295.00
0.040 Kg Paku 27,544.00 1,101.76
0.220 Tukang 74,289.60 16,343.71
0.020 Kepala tukang 83,575.80 1,671.52
0.070 Pekerja 46,431.00 3,250.17
0.004 Mandor 92,862.00 371.45
21,636.85 20,295.00 1,101.76 43,033.61
0.750 Pekerja 46,431.00 34,823.25
0.025 Mandor 92,862.00 2,321.55
37,144.80 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.033 Mandor 92,862.00 3,064.45
49,495.45 49,495.45
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
1.500 Pekerja 46,431.00 69,646.50
0.050 Mandor 92,862.00 4,643.10
74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.066 Mandor 92,862.00 6,128.89
98,990.89 98,990.89
9,286.20 9,286.20
PENYIRAMAN :
1.200 M3 Pasir urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
1.200 M3 Tanah urug 165,000.00 198,000.00
0.300 Pekerja 46,431.00 13,929.30
0.010 Mandor 92,862.00 928.62
14,857.92 198,000.00 212,857.92
1 2 3 4 5 6 7 8
1.200 Batu kali 176,000.00 211,200.00
1.500 Pekerja 46,431.00 69,646.50
0.075 Mandor 92,862.00 6,964.65
76,611.15 211,200.00 287,811.15
1.200 M3 Batu kali G. 32 176,000.00 211,200.00
5.290 Zak Semen 85,800.00 453,882.00
0.428 M3 Pasir pasang 198,000.00 84,744.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 295,944.00 453,882.00 1,032,869.38
1.200 M3 Batu kali G. 26 176,000.00 211,200.00
4.000 Zak Semen 85,800.00 343,200.00
0.456 M3 Pasir pasang 198,000.00 90,288.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 301,488.00 343,200.00 927,731.38

1.200 M3 Batu kali G. 32 176,000.00 211,200.00
3.260 Zak Semen 85,800.00 279,708.00
0.522 M3 Pasir pasang 198,000.00 103,356.00 179,982,720.00
3.600 Pekerja 46,431.00 167,151.60
1.200 Tukang batu 74,289.60 89,147.52
0.120 Kepala tukang 83,575.80 10,029.10
0.180 Mandor 92,862.00 16,715.16
283,043.38 314,556.00 279,708.00 877,307.38
Menganyam :
2.000 Penganyam 74,289.60 148,579.20
1.600 Pekerja 46,431.00 74,289.60
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu Kali 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
446,201.91 528,000.00 331,100.00 1,305,301.91
Menganyam :
2.200 Penganyam 74,289.60 163,437.12
1.800 Pekerja 46,431.00 83,575.80
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
470,346.03 528,000.00 595,980.00 1,594,326.03
1 2 3 4 5 6 7 8
Menganyam :
2.500 Penganyam 74,289.60 185,724.00
2.000 Pekerja 46,431.00 92,862.00
0.080 Mandor 92,862.00 7,428.96
Mengisi :
3.000 M3 Batu 176,000.00 528,000.00
4.500 Pekerja 46,431.00 208,939.50
0.075 Mandor 92,862.00 6,964.65
501,919.11 528,000.00 840,000.00 1,869,919.11
200.000 Bh Batu tela 1,925.00 385,000.00
2.528 Zak Semen 85,800.00 216,902.40
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 216,902.40 1,011,146.62
200.000 Bh Batu tela 1,925.00 385,000.00
2.120 Zak Semen 85,800.00 181,896.00
0.280 M3 Pasir pasang 198,000.00 55,440.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 440,440.00 181,896.00 976,140.22

3.8400 Plesteran 47,095.92 180,848.32
0.0440 Cor lantai 101,733.92 4,476.29
910,178.05

170.000 Bh Conblok 6,820.00 1,159,400.00
2.120 Zak Semen 85,800.00 181,896.00
0.406 M3 Pasir pasang 198,000.00 80,388.00
4.500 Pekerja 46,431.00 208,939.50
1.500 Tukang batu 74,289.60 111,434.40
0.150 Kepala tukang 83,575.80 12,536.37
0.225 Mandor 92,862.00 20,893.95
353,804.22 80,388.00 1,341,296.00 1,775,488.22
1.000 M2 Pasang Conblok 1 : 4 . . . . . . . 177,548.82

0.140 Zak Semen h 85,800.00 12,012.00
0.0114 M3 Pasir pasang 198,000.00 2,257.20
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,257.20 12,012.00 47,095.92
1 2 3 4 5 6 7 8

0.072 Zak Semen e 85,800.00 6,177.60
0.0086 M3 Pasir pasang 198,000.00 1,702.80
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.300 Pekerja 46,431.00 13,929.30
0.015 Mandor 92,862.00 1,392.93
23,586.95 1,702.80 6,177.60 31,467.35
0.108 Zak Semen j 85,800.00 9,266.40
0.013 M3 Pasir pasang 198,000.00 2,574.00
0.150 Tukang batu 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
32,826.72 2,574.00 9,266.40 44,667.12
0.163 Zak Semen i 85,800.00 13,985.40
0.0194 M3 Pasir pasang 198,000.00 3,841.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 3,841.20 13,985.40 54,785.68
0.130 Zak Semen p 85,800.00 11,154.00
0.0209 M3 Pasir pasang 198,000.00 4,138.20
0.200 Tukang batu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.400 Pekerja 46,431.00 18,572.40
0.020 Mandor 92,862.00 1,857.24
36,959.08 4,138.20 11,154.00 52,251.28
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 85,800.00 9,009.00
0.0085 M3 Pasir pasang 198,000.00 1,683.00
0.120 Tukang batu 74,289.60 8,914.75
0.012 Kepala tukang 83,575.80 1,002.91
0.360 Pekerja 46,431.00 16,715.16
0.018 Mandor 92,862.00 1,671.52
28,304.34 1,683.00 9,009.00 38,996.34
1:3
0.070 M3 Kerikil 198,000.00 13,860.00
0.364 Zak Semen 85,800.00 31,231.20
0.044 M3 Pasir pasang 198,000.00 8,712.00
0.135 Tukang batu 74,289.60 10,029.10
0.0135 Kepala tukang 83,575.80 1,128.27
0.720 Pekerja 46,431.00 33,430.32
0.036 Mandor 92,862.00 3,343.03
47,930.72 22,572.00 31,231.20 101,733.92
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
5.440 Zak Semen 50 Kg 85,800.00 466,752.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 466,752.00 1,125,123.78
1 2 3 4 5 6 7 8
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.400 Zak Semen 40 Kg 74,800.00 478,720.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 478,720.00 1,137,091.78
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 198,000.00 198,000.00
0.500 M3 Pasir beton 198,000.00 99,000.00
5.000 Zak Semen 74,800.00 374,000.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 297,000.00 374,000.00 1,018,768.19
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 198,000.00 162,360.00
0.500 M3 Pasir beton 198,000.00 99,000.00
4.090 Zak Semen 50 Kg 85,800.00 350,922.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
0.500 Tukang batu 74,289.60 37,144.80
0.050 Kepala tukang 83,575.80 4,178.79
347,768.19 261,360.00 350,922.00 960,050.19

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON I.2
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING F.8
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).
1 2 3 4 5 6 7 8
LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
110.000 Kg Besi beton 25,069.00 2,757,590.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 2,812,678.00 3,815,587.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).
LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 198,000.00 162,360.00
0.540 M3 Pasir beton 198,000.00 106,920.00
6.800 Zak Semen 74,800.00 508,640.00
6.000 Pekerja 46,431.00 278,586.00
0.300 Mandor 92,862.00 27,858.60
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
I.2 389,091.78 269,280.00 508,640.00 1,167,011.78
b. BESI BETON
160.000 Kg Besi beton 25,069.00 4,011,040.00
2.000 Kg Kawat ikat 27,544.00 55,088.00
6.750 Tukang besi 74,289.60 501,454.80
2.250 Kepala tukang 83,575.80 188,045.55
6.750 Pekerja 46,431.00 313,409.25
F.8 1,002,909.60 4,066,128.00 5,069,037.60
c. BEKISTING
4.000 Kg Paku 27,544.00 110,176.00
5.000 Tukang 74,289.60 371,448.00
0.500 Kepala tukang 83,575.80 41,787.90
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
515,384.10 902,000.00 110,176.00 1,527,560.10
( a + b + c ).
1 2 3 4 5 6 7 8
11 X 11 CM.
0.152 Zak Semen 74,800.00 11,369.60
0.010 M3 Pasir pasang 198,000.00 1,980.00
0.200 Kg Semen putih 16,544.00 3,308.80
0.500 Pekerja 46,431.00 23,215.50
1.000 Tukang batu 74,289.60 74,289.60
0.100 Kepala tukang 83,575.80 8,357.58
0.075 Mandor 92,862.00 6,964.65
112,827.33 1,980.00 80,450.44 195,257.77

50.000 Bh Keramik 10 X 20 Cm 1,331.74 66,586.85
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 69,130.05 121,664.90
45.000 Bh Keramik 15 X 15 Cm - -
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05

25.000 Bh Keramik 20 X 20 Cm 3,105.15 77,628.65
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 80,171.85 132,706.70
20.000 Bh Keramik 20 X 25 Cm 4,156.43 83,128.54
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,671.74 138,206.59
11.000 Bh Keramik 30 X 30 Cm 7,552.80 83,080.78
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 85,623.98 138,158.82
1 2 3 4 5 6 7 8
7.000 Bh Keramik 40 X 40 Cm 15,700.67 109,904.72
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 112,447.92 164,982.76
0.032 M3 Pasir pasang 198,000.00 6,336.00
0.034 Zak Semen 74,800.00 2,543.20
0.250 Tukang batu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
46,198.85 6,336.00 2,543.20 55,078.05
58.000 Bh Paving blok 3,520.00 204,160.00
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 74,289.60 7,428.96
0.010 Kepala tukang 83,575.80 835.76
0.100 Pekerja 46,431.00 4,643.10
0.015 Mandor 92,862.00 1,392.93
14,300.75 214,160.00 228,460.75

CAMP. 1 : 3 UK. 25 X 25 CM
111.000 Bh Batu tela 1,925.00 213,675.00
0.210 M3 Pasir pasang 198,000.00 41,580.00
0.896 Zak Semen 74,800.00 67,020.80
1.125 Tukang batu 74,289.60 83,575.80
3.150 Pekerja 46,431.00 146,257.65
0.169 Mandor 92,862.00 15,693.68
0.190 Kepala tukang 83,575.80 15,879.40
641,077.02 255,255.00 67,020.80 963,352.82

BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 3,388,000.00 165,264.00 5,945,389.12
MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
6.000 Kg Paku 27,544.00 165,264.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 2,480,500.00 165,264.00 5,037,889.12
0.005 M3 Kayu matoa 2,255,000.00 11,275.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 11,275.00 6,886.00 33,018.92
1 2 3 4 5 6 7 8
0.005 M3 Kayu besi 3,080,000.00 15,400.00
0.250 Kg Paku 27,544.00 6,886.00
0.100 Tukang kayu 74,289.60 7,428.96
0.150 Pekerja 46,431.00 6,964.65
0.005 Mandor 92,862.00 464.31
14,857.92 15,400.00 6,886.00 37,143.92
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30

1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
6.000 Kg Paku 27,544.00 165,264.00
8.000 Pekerja 46,431.00 371,448.00
10.000 Tukang kayu 74,289.60 742,896.00
0.442 Kepala tukang 83,575.80 36,940.50
0.400 Mandor 92,862.00 37,144.80
1,188,429.30 3,388,000.00 165,264.00 4,741,693.30
BESI
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 3,388,000.00 5,508.80 6,981,696.48

MATOA
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.200 Kg Paku 27,544.00 5,508.80
36.000 Tukang kayu 74,289.60 2,674,425.60
3.600 Kepala tukang 83,575.80 300,872.88
12.000 Pekerja 46,431.00 557,172.00
0.600 Mandor 92,862.00 55,717.20
3,588,187.68 2,480,500.00 5,508.80 6,074,196.48
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
10.000 Pekerja 46,431.00 464,310.00
30.000 Tukang kayu 74,289.60 2,228,688.00
3.000 Kepala tukang 83,575.80 250,727.40
0.500 Mandor 92,862.00 46,431.00
2,525,846.40 3,388,000.00 464,310.00 6,378,156.40

0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
1 2 3 4 5 6 7 8
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,080,000.00 67,760.00
0.200 Kg Paku 27,544.00 5,508.80
1.800 Tukang kayu 74,289.60 133,721.28
0.100 Kepala tukang 83,575.80 8,357.58
0.600 Pekerja 46,431.00 27,858.60
0.030 Mandor 92,862.00 2,785.86
172,723.32 67,760.00 5,508.80 245,992.12
0.050 Kg paku 27,544.00 1,377.20
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 65,761.52 87,398.37
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
0.044 M3 papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 100,817.20 586,426.94
SENG PLAT
1.000 Lbr. Tripleks 4 mm 99,440.00 99,440.00
1.000 Lbr. Seng plat 99,044.00 99,044.00
0.044 M3 kayu besi 3,080,000.00 135,520.00
0.050 Kg paku tripleks 27,544.00 1,377.20
3.000 Tukang kayu 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
1.000 Mador 92,862.00 92,862.00
435,042.74 135,520.00 198,484.00 769,046.74

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 183,317.20 668,926.94

1.000 Lbr Teak wood 181,940.00 181,940.00
0.044 M3 Papan kayu besi 3,080,000.00 135,520.00
0.050 Kg Paku triplek 27,544.00 1,377.20
2.000 Pekerja 46,431.00 92,862.00
0.300 Kepala tukang 83,575.80 25,072.74
3.000 Tukang kayu 74,289.60 222,868.80
0.100 Mandor 92,862.00 9,286.20
350,089.74 135,520.00 282,361.20 767,970.94
0.039 M3 Kayu besi 3,080,000.00 120,120.00
7.500 Tukang kayu 74,289.60 557,172.00
0.750 Kepala tukang 83,575.80 62,681.85
0.500 Pekerja 46,431.00 23,215.50
0.125 Mandor 92,862.00 11,607.75
654,677.10 120,120.00 774,797.10
1 2 3 4 5 6 7 8
0.025 M3 Kayu besi 3,080,000.00 77,000.00
0.800 M2 Kaca 5 mm 198,440.00 158,752.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
2.000 Pekerja 46,431.00 92,862.00
0.150 Mandor 92,862.00 13,929.30
602,674.38 77,000.00 158,752.00 838,426.38
KAYU BESI
0.025 M3 Papan kayu besi 3,080,000.00 77,000.00
0.013 M3 Kayu besi 5/10 3,080,000.00 40,040.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 117,040.00 5,508.80 147,732.97

0.013 M3 Kayu matoa 5/10 2,255,000.00 29,315.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 85,690.00 5,508.80 116,382.97
0.013 M3 Kayu tinang 5/10 1,155,000.00 15,015.00
0.200 Kg Paku 27,544.00 5,508.80
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 43,890.00 5,508.80 74,582.97
0.347 Lbr Triplek 3 mm 88,440.00 30,688.68
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 31,928.16 103,312.33

0.694 Lbr Triplek 3 mm 88,440.00 61,377.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 63,305.44 134,689.61
1 2 3 4 5 6 7 8
0.347 Lbr Teak wood 181,940.00 63,133.18
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.025 Kg Paku triplek 27,544.00 688.60
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 64,372.66 135,756.83

0.694 Lbr Teak wood 181,940.00 126,266.36
0.015 M3 Kayu besi 5/10 3,080,000.00 46,200.00
0.020 Kg Paku 27,544.00 550.88
0.050 Kg Paku triplek 27,544.00 1,377.20
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
0.200 Pekerja 46,431.00 9,286.20
0.100 Mandor 92,862.00 9,286.20
25,184.17 46,200.00 128,194.44 199,578.61
1.100 M3 Kayu besi 3,080,000.00 3,388,000.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 3,388,000.00 6,886.00 4,618,807.16
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.250 Kg Paku 27,544.00 6,886.00
12.000 Tukang kayu 74,289.60 891,475.20
1.200 Kepala tukang 83,575.80 100,290.96
4.000 Pekerja 46,431.00 185,724.00
0.500 Mandor 92,862.00 46,431.00
1,223,921.16 2,480,500.00 6,886.00 3,711,307.16
0.011 M3 Kayu besi 10/10 3,080,000.00 33,880.00
0.180 Pekerja 46,431.00 8,357.58
0.040 Tukang kayu 74,289.60 2,971.58
0.004 Kepala tukang 83,575.80 334.30
0.045 Mandor 92,862.00 4,178.79
15,842.26 33,880.00 49,722.26

0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 4,643.10 86,994.38 113,274.33
0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 382,976.00 505,724.13
1 2 3 4 5 6 7 8
0.025 Kg Paku seng 33,044.00 826.10
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 77,424.38 99,061.23

0.200 Kg Paku seng 33,044.00 6,608.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Tukang kayu 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.250 Pekerja 46,431.00 11,607.75
0.003 Mandor 92,862.00 278.59
32,548.13 90,200.00 341,176.00 463,924.13

0.870 Lbr atap ardeks 64,944.00 56,501.28
0.025 Kg Paku ardeks 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang kayu 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 57,189.88 78,826.73
X 0,5 CM
1.100 Lbr Harflek 74,844.00 82,328.40
0.025 Kg Paku ardek 27,544.00 688.60
0.010 M3 Kayu besi 3,080,000.00 30,800.00
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 30,800.00 83,017.00 135,453.85
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 49,544.00 460,759.20
0.200 Kg Paku ardek 27,544.00 5,508.80
0.040 M3 Kayu matoa 2,255,000.00 90,200.00
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.013 Mandor 92,862.00 1,207.21
33,476.75 90,200.00 466,268.00 589,944.75
1.000 M' Nok Harflek . . . . . . . . . . . . . . 58,994.48
BJLS 30
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 67,716.88 89,353.73
0.025 Kg Paku ardek 27,544.00 688.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 254,810.38 276,447.23
1 2 3 4 5 6 7 8
18.000 Bh Genteng beton 16,390.00 295,020.00
0.200 Pekerja 46,431.00 9,286.20
0.150 Tukang 74,289.60 11,143.44
0.015 Kepala tukang 83,575.80 1,253.64
0.010 Mandor 92,862.00 928.62
22,611.90 295,020.00 317,631.90
0.030 Zak Semen 85,800.00 2,574.00
0.025 Pekerja 46,431.00 1,160.78
0.025 Tukang 74,289.60 1,857.24
0.003 Kepala tukang 83,575.80 250.73
0.001 Mandor 92,862.00 92.86
3,361.60 117,304.00 120,665.60
0.100 Pekerja 46,431.00 4,643.10
0.200 Tukang 74,289.60 14,857.92
0.020 Kepala tukang 83,575.80 1,671.52
0.005 Mandor 92,862.00 464.31
21,636.85 170,238.20 191,875.05
0.250 Pekerja 46,431.00 11,607.75
0.250 Tukang 74,289.60 18,572.40
0.025 Kepala tukang 83,575.80 2,089.40
0.003 Mandor 92,862.00 278.59
32,548.13 34,603.80 67,151.93
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 39,471.52 158,225.01
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.017 M3 Kayu matoa 2,255,000.00 38,335.00
0.200 Kg Paku 27,544.00 5,508.80
0.020 Kg Paku triplek 27,544.00 550.88
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 38,335.00 35,775.52 154,529.01
1.100 M3 Kayu matoa 2,255,000.00 2,480,500.00
0.230 Kg Paku 27,544.00 6,335.12
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,480,500.00 6,335.12 3,981,913.32
RANGKA
0.336 Lbr Triplek 4 mm 99,440.00 33,411.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 33,962.72 40,574.49
1 2 3 4 5 6 7 8
RANGKA
0.336 Lbr Triplek 3 mm 88,440.00 29,715.84
0.020 Kg Paku triplek 27,544.00 550.88
0.080 Tukang kayu 74,289.60 5,943.17
0.008 Kepala tukang 83,575.80 668.61
6,611.77 30,266.72 36,878.49
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 25,040.00 500.80
0.012 M3 Kayu matoa 2,255,000.00 27,060.00
0.800 Tukang kayu 74,289.60 59,431.68
0.080 Kepala tukang 83,575.80 6,686.06
0.280 Pekerja 46,431.00 13,000.68
0.014 Mandor 92,862.00 1,300.07
80,418.49 27,060.00 25,500.80 132,979.29
0.200 Kg Paku 27,544.00 5,508.80
0.050 M3 Kayu matoa 5/5 2,255,000.00 112,750.00
2.000 Tukang 74,289.60 148,579.20
0.200 Kepala tukang 83,575.80 16,715.16
1.250 Pekerja 46,431.00 58,038.75
0.063 Mandor 92,862.00 5,850.31
229,183.42 293,150.00 665,538.02 1,187,871.43
3.000 Bh Paralon L 17,094.00 51,282.00
1.000 Bh Sok Paralon 17,094.00 17,094.00
1.000 Bh Paralon T 19,294.00 19,294.00
1.000 Tube lem 8,844.00 8,844.00
1.800 Pekerja 46,431.00 83,575.80
83,575.80 371,954.00 455,529.80
1.000 M' Paralon "U" Dia. 12" 41,294.00 41,294.00
1.000 Bh Sok paralon 17,094.00 17,094.00
0.300 Tube lem 8,844.00 2,653.20
1.000 Pekerja 46,431.00 46,431.00
46,431.00 94,129.20 140,560.20
4.250 Kg Cat kilat 44,088.00 187,374.00
0.570 Ltr Minyak cat 27,588.00 15,725.16
0.800 Kg Dempul 27,588.00 22,070.40
5.000 Lbr Amplas kayu 6,688.00 33,440.00
3.000 Tukang cat 74,289.60 222,868.80
0.300 Kepala tukang 83,575.80 25,072.74
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 258,609.56 608,699.30
2.125 Kg Cat kilat 44,088.00 93,687.00
0.285 Ltr Minyak cat 27,588.00 7,862.58
0.400 Kg Dempul 27,588.00 11,035.20
2.500 Lbr Amplas kayu 6,688.00 16,720.00
3.000 Tukang cat 74,289.60 222,868.80
2.000 Pekerja 46,431.00 92,862.00
0.100 Mandor 92,862.00 9,286.20
350,089.74 129,304.78 479,394.52
1 2 3 4 5 6 7 8
0.450 Kg Cat dinding 16,588.00 7,464.60
0.150 Tukang cat 74,289.60 11,143.44
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
20,429.64 7,464.60 27,894.24
0.225 Kg Cat dinding 16,588.00 3,732.30
0.075 Tukang cat 74,289.60 5,571.72
0.100 Pekerja 46,431.00 4,643.10
0.050 Mandor 92,862.00 4,643.10
14,857.92 3,732.30 18,590.22
0.450 Kg Cat dinding 16,588.00 7,464.60
0.225 Tukang cat 74,289.60 16,715.16
0.150 Pekerja 46,431.00 6,964.65
0.008 Mandor 92,862.00 742.90
24,422.71 7,464.60 31,887.31
0.225 Kg Cat dinding 16,588.00 3,732.30
0.113 Tukang cat 74,289.60 8,394.72
0.075 Pekerja 46,431.00 3,482.33
0.004 Mandor 92,862.00 371.45
12,248.50 3,732.30 15,980.80
0.350 Kg Karbolium 27,588.00 9,655.80
0.100 Pekerja 46,431.00 4,643.10
0.005 Mandor 92,862.00 464.31
5,107.41 9,655.80 14,763.21
0.400 Kg Teak oil 38,588.00 15,435.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 15,435.20 25,650.02
0.400 Kg Cat besi 44,088.00 17,635.20
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
10,214.82 17,635.20 27,850.02

1.000 M3 Kayu besi 2,750,000.00 2,750,000.00
15.000 Tukang kayu 74,289.60 1,114,344.00
1.500 Kepala tukang 83,575.80 125,363.70
5.000 Pekerja 46,431.00 232,155.00
0.250 Mandor 92,862.00 23,215.50
1,495,078.20 2,750,000.00 4,245,078.20
JEMBATAN 5/20
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.750 Kg Paku Jembatan 27,544.00 20,658.00
0.750 Tukang kayu 74,289.60 55,717.20
0.050 Kepala tukang 83,575.80 4,178.79
0.200 Pekerja 46,431.00 9,286.20
0.010 Mandor 92,862.00 928.62
159,258.33 192,500.00 20,658.00 372,416.33
0.300 M3 Kayu besi 2,750,000.00 825,000.00
0.500 Kg Paku jembatan 27,544.00 13,772.00
24.000 Tukang kayu 74,289.60 1,782,950.40
2.400 Kepala tukang 83,575.80 200,581.92
8.000 Pekerja 46,431.00 371,448.00
0.400 Mandor 92,862.00 37,144.80
2,392,125.12 825,000.00 13,772.00 3,230,897.12
1 2 3 4 5 6 7 8
0.070 M3 Kayu besi 2,750,000.00 192,500.00
0.100 Kg Paku jembatan 27,544.00 2,754.40
0.750 Tukang kayu 74,289.60 55,717.20
0.075 Kepala tukang 83,575.80 6,268.19
0.250 Pekerja 46,431.00 11,607.75
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40 330,368.61

10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 780,961.50 926,751.10

1.000 Bh Lampu TL 20 watt 52,140.00 52,140.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 823,174.00 968,963.60
1.000 Bh Lampu TL 40 watt 66,440.00 66,440.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 837,474.00 983,263.60
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
1.000 Bh Vitting 25,000.00 25,000.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 807,474.00 953,263.60
1.000 Bh Lampu baret 38,940.00 38,940.00
10.000 M' Kabel NGA 8,140.00 81,400.00
10.000 M' Pipa paralon 1/4" 65,003.40 650,034.00
1.000 Bh Saklar 33,440.00 33,440.00
4.000 Bh Isolator 1,540.00 6,160.00
1.000 Tukang listrik 74,289.60 74,289.60
1.000 Instalasi 71,500.00 71,500.00
145,789.60 809,974.00 955,763.60
1.000 Bh Stop kontak 33,440.00 33,440.00
5.000 M' Kabel NGA 8,140.00 40,700.00
3.000 M' Pipa paralon 1/4" 65,003.40 195,010.20
4.000 Bh Isolator 1,540.00 6,160.00
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 275,310.20 408,470.57
1 2 3 4 5 6 7 8
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 220,866.80 354,027.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 248,366.80 381,527.17
3.000 M' Kabel NGA 8,140.00 24,420.00
2.000 M' Pipa paralon 1/4" 65,003.40 130,006.80
0.830 Tukang listrik 74,289.60 61,660.37
1.000 Instalasi 71,500.00 71,500.00
133,160.37 286,866.80 420,027.17
114 6.000 M' PAS. PIPA GIP DIA. 1/2"

1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 403,186.67 449,617.67
115 6.000 M' PAS. PIPA GIP DIA. 3/4"

1.100 Set Alat bantu 165,000.00 181,500.00
0.375 Tukang 74,289.60 27,858.60
0.750 Pekerja 46,431.00 34,823.25
0.055 Mandor 92,862.00 5,107.41
67,789.26 466,004.02 533,793.28

1.200 Set Alat bantu 165,000.00 198,000.00
0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
0.060 Mandor 92,862.00 5,571.72
89,147.52 591,452.93 680,600.45
1.300 Set Alat bantu 165,000.00 214,500.00
1.000 Tukang 74,289.60 74,289.60
2.000 Pekerja 46,431.00 92,862.00
0.067 Mandor 92,862.00 6,221.75
173,373.35 1,057,985.41 1,231,358.77

1 2 3 4 5 6 7 8
1.430 Set Alat bantu 165,000.00 235,950.00
1.500 Tukang 74,289.60 111,434.40
2.500 Pekerja 46,431.00 116,077.50
0.073 Mandor 92,862.00 6,778.93
234,290.83 1,706,807.19 1,941,098.02

1.570 Set Alat bantu 165,000.00 259,050.00
2.000 Tukang 74,289.60 148,579.20
3.000 Pekerja 46,431.00 139,293.00
0.081 Mandor 92,862.00 7,521.82
295,394.02 2,448,049.96 2,743,443.98

1.727 Set Alat bantu 165,000.00 284,955.00
3.000 Tukang 74,289.60 222,868.80
4.000 Pekerja 46,431.00 185,724.00
0.089 Mandor 92,862.00 8,264.72
416,857.52 3,978,754.96 4,395,612.47

1.900 Set Alat bantu 165,000.00 313,500.00
4.000 Tukang 74,289.60 297,158.40
5.000 Pekerja 46,431.00 232,155.00
0.098 Mandor 92,862.00 9,100.48
538,413.88 6,064,666.67 6,603,080.55

1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 - 48,600.00

1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,750,880.00 2,877,760.00

1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66

1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34 4,078,279.34
1 2 3 4 5 6 7 8
1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 4,405,866.66 4,696,746.66
128 6.000 M' PAS. PIPA PVC DIA. 1/2"
6.000 M' Pipa PVC Dia. 1/2" 6,416.66 38,499.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 203,499.98 249,930.98
129 6.000 M' PAS. PIPA PVC DIA. 3/4"

6.000 M' Pipa PVC Dia. 3/4" 7,333.34 44,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 209,000.02 255,431.02

6.000 M' Pipa PVC Dia. 1" 10,083.34 60,500.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 225,500.02 271,931.02

6.000 M' Pipa PVC Dia. 2" 15,766.66 94,599.98
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 259,599.98 306,030.98

6.000 M' Pipa PVC Dia. 3" 23,833.34 143,000.02
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 308,000.02 354,431.02

6.000 M' Pipa PVC Dia. 4" 33,000.00 198,000.00
1.000 Set Alat bantu 165,000.00 165,000.00
0.250 Tukang 74,289.60 18,572.40
0.500 Pekerja 46,431.00 23,215.50
0.050 Mandor 92,862.00 4,643.10
46,431.00 363,000.00 409,431.00
DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96
1 2 3 4 5 6 7 8
DAN MEMBERSIHKAN
2.000 Pekerja 46,431.00 92,862.00
0.100 Tukang batu 74,289.60 7,428.96
100,290.96 100,290.96

DAN MEMBERSIHKAN
0.500 Pekerja 46,431.00 23,215.50
0.025 Mandor 92,862.00 2,321.55
25,537.05 25,537.05

0.500 Tukang 74,289.60 37,144.80
1.000 Pekerja 46,431.00 46,431.00
83,575.80 83,575.80
1.000 M2 Bongkar atap . . . . . . . . . . . . 8,357.58

1.000 Pekerja 46,431.00 46,431.00
0.200 Mandor 92,862.00 18,572.40
65,003.40 65,003.40
UNTUK DIPAKAI LAGI
4.000 Pekerja 46,431.00 185,724.00
6.000 Tukang kayu 74,289.60 445,737.60
0.600 Kepala tukang 83,575.80 50,145.48
0.200 Mandor 92,862.00 18,572.40
700,179.48 700,179.48

1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 93,940.00
Upah 0,2 x An. F.31.a 91,357.64
91,357.64 93,940.00 185,297.64
1.0000 Engsel Pintu 22,293.34 22,293.34
1.5000 Pekerja 46,431.00 69,646.50
4.6000 Tukang 74,289.60 341,732.16
0.4600 Kepala Tukang 83,575.80 38,444.87
0.0750 Mandor 92,862.00 6,964.65
Jumlah Upah 456,788.18 22,293.34
Upah 0,075 x An. F.31.a 34,259.11
34,259.11 22,293.34 56,552.45
1.0000 Grendel Pintu 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 Grendel Jendela 27,793.34 27,793.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 27,793.34 35,222.30
1.0000 Engsel Jendela 16,793.34 16,793.34
0.2000 Tukang 74,289.60 14,857.92
14,857.92 16,793.34 31,651.26
1 2 3 4 5 6 7 8
1.0000 Tarikan Jendela 8,543.34 8,543.34
0.1000 Tukang 74,289.60 7,428.96
7,428.96 8,543.34 15,972.30
0.1000 Tukang 74,289.60 7,428.96
7,428.96 49,793.34 57,222.30
0.0500 Semen 85,800.00 4,290.00 4,290.00
0.0300 Pasir Pasang 198,000.00 5,940.00 5,940.00
2.0000 Pekerja 46,431.00 92,862.00 92,862.00
1.0000 Tukang 74,289.60 74,289.60 74,289.60
167,151.60 5,940.00 228,690.00 401,781.60
Serui, Juli 2009
KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, PERINDUSTRIAN, DAN CV. MADYA CONSULTANT
PERDAGANGAN KAB. KEPULAUAN YAPEN

NIP. 050 057 956
MENGETAHUI :
FRENGKI AYOMI, SE.

NIP. 050 025 618
UPAH UPAH
1 2 3 4 5 6 7 8


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK 75,000.00 69.30 3,000.00 78,000.00 7,800.00 85,800.00

2 Semen ( 40 Kg ) ZAK 65,000.00 69.30 3,000.00 68,000.00 6,800.00 74,800.00
4 Pasir urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
5 Pasir pasang M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
6 Pasir beton M3 130,000.00 69.30 50,000.00 180,000.00 18,000.00 198,000.00
7 Batu kali M3 110,000.00 69.30 50,000.00 160,000.00 16,000.00 176,000.00
9 Sirtu M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
10 Tanah urug M3 100,000.00 69.30 50,000.00 150,000.00 15,000.00 165,000.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 69.30 50,000.00 278,000.00 27,800.00 305,800.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 69.30 50,000.00 398,000.00 39,800.00 437,800.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 69.30 50,000.00 458,000.00 45,800.00 503,800.00
14 Batu tela BH 1,500.00 69.30 250.00 1,750.00 175.00 1,925.00
15 Conblok BH 6,000.00 69.30 200.00 6,200.00 620.00 6,820.00
16 Paving block BH 3,000.00 69.30 200.00 3,200.00 320.00 3,520.00
17 Porselin 11 X 11 BH 722.89 69.30 6.29 729.18 72.92 802.10
18 Porselin 10 X 20 BH 1,200.00 69.30 10.67 1,210.67 121.07 1,331.74
19 Mozaik 30 X 30 BH 69.30 - - -
20 Keramik 15 X 15 BH 69.30 - - -
21 Keramik 20 X 20 BH 2,800.00 69.30 22.86 2,822.86 282.29 3,105.15
22 Keramik 20 X 25 BH 3,750.00 69.30 28.57 3,778.57 377.86 4,156.43
23 Keramik 30 X 30 BH 6,818.18 69.30 48.00 6,866.18 686.62 7,552.80
24 Keramik 40 X 40 BH 14,166.67 69.30 106.67 14,273.34 1,427.33 15,700.67
28 Kayu bakar M3 750,000.00 69.30 50,000.00 800,000.00 80,000.00 880,000.00
31 Kawat ikat KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
32 Triplek 3 mm LBR 80,000.00 69.30 400.00 80,400.00 8,040.00 88,440.00
33 Triplek 4 mm LBR 90,000.00 69.30 400.00 90,400.00 9,040.00 99,440.00
34 Playwood LBR 125,000.00 69.30 400.00 125,400.00 12,540.00 137,940.00
35 Teak wood LBR 165,000.00 69.30 400.00 165,400.00 16,540.00 181,940.00
36 Formika LBR 175,000.00 69.30 400.00 175,400.00 17,540.00 192,940.00
44 Besi beton KG 22,750.00 69.30 40.00 22,790.00 2,279.00 25,069.00
45 Paku campur KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
46 Paku seng KG 30,000.00 69.30 40.00 30,040.00 3,004.00 33,044.00
47 Paku triplek KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
48 Kaca tebal 5 mm M2 180,000.00 69.30 400.00 180,400.00 18,040.00 198,440.00
49 Paku ardeks KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
53 Genteng beton BH 14,500.00 69.30 400.00 14,900.00 1,490.00 16,390.00
58 Paku Eternit KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
60 Elbo Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
61 Sok Paralon BH 15,500.00 69.30 40.00 15,540.00 1,554.00 17,094.00
62 Te Paralon BH 17,500.00 69.30 40.00 17,540.00 1,754.00 19,294.00
63 Lem Paralon BH 8,000.00 69.30 40.00 8,040.00 804.00 8,844.00
66 Cat Kilat KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
67 Minyak Cat LTR 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
68 Dempul KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
69 Amplas Kayu LBR 6,000.00 69.30 80.00 6,080.00 608.00 6,688.00
71 Karbolium KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
72 Teak Oil KG 35,000.00 69.30 80.00 35,080.00 3,508.00 38,588.00
73 Cat Besi KG 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
74 Paku Jembatan KG 25,000.00 69.30 40.00 25,040.00 2,504.00 27,544.00
76 Lampu TL 40 Watt BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
82 Lampu Baret BH 35,000.00 69.30 400.00 35,400.00 3,540.00 38,940.00
83 Stop Kontak BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
87 Kabel NGA M' 7,000.00 69.30 400.00 7,400.00 740.00 8,140.00
88 Pipa Paralon 1/4 " M' 5,000.00 69.30 400.00 5,400.00 540.00 5,940.00
89 Saklar BH 30,000.00 69.30 400.00 30,400.00 3,040.00 33,440.00
90 Vitting BH 25,000.00 69.30 400.00 25,400.00 2,540.00 27,940.00
91 Isolator BH 1,000.00 69.30 400.00 1,400.00 140.00 1,540.00
92 Instalasi TTK 65,000.00 69.30 65,000.00 6,500.00 71,500.00
109 Pipa PVC 1/2 M' 5,833.33 69.30 5,833.33 583.33 6,416.66
110 Pipa PVC 3/4 M' 6,666.67 69.30 6,666.67 666.67 7,333.34
111 Pipa PVC 1" M' 9,166.67 69.30 9,166.67 916.67 10,083.34
112 Pipa PVC 2" M' 14,333.33 69.30 14,333.33 1,433.33 15,766.66
113 Pipa PVC 3" M' 21,666.67 69.30 21,666.67 2,166.67 23,833.34
114 Pipa PVC 4" M' 30,000.00 69.30 30,000.00 3,000.00 33,000.00
115 Alat Bantu SET 150,000.00 69.30 150,000.00 15,000.00 165,000.00
134 Kawat Duri M' 2,500.00 69.30 40.00 2,540.00 254.00 2,794.00
138 Cat Genteng KG 25,000.00 69.30 80.00 25,080.00 2,508.00 27,588.00
146 Engsel Lemari BH 5,000.00 69.30 266.67 5,266.67 526.67 5,793.34
147 Grendel Pintu BH 25,000.00 69.30 266.67 25,266.67 2,526.67 27,793.34
149 Gembok BH 65,000.00 69.30 266.67 65,266.67 6,526.67 71,793.34
159 Washtavel INA BH 360,000.00 69.30 4,000.00 364,000.00 36,400.00 400,400.00
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00 44,088.00
### Plesteran
### Cor lantai
UMP
76250
68625
61000
53375
JUMLAH HARGA
150
600
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM :
PEKERJAAN : PEMBANGUNAN RUMAH KOPEL TIPE E
LOKASI : DISTRIK UREI FAISEI-WAROPEN
T/A : 2007
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN PERSIAPAN
Pembersihan lokasi M2 162.00 3,500.00 567,000.00
Pas. Bouwplank M' 54.00 #REF! #REF!
Pembuatan Direksi Keet Ls 1.00 5,000,000.00 5,000,000.00
Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
Sub Total #REF!
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M3 9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 #REF! #REF!
Urugan Tanah Bawah Lantai M3 15.80 #REF! #REF!
Urugan Pasir Bawah Lantai M3 6.80 #REF! #REF!
Sub Total #REF!
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 #REF! #REF!
Pasangan Pondasi Camp. 1 : 3 M3 22.32 #REF! #REF!
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 #REF! #REF!
Pas. Batu Tela Camp. 1 : 3 M2 116.95 #REF! #REF!
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 #REF! #REF!
Pekerjaan Saluran Air Hujan M' 50.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 #REF! #REF!
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 #REF! #REF!
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 #REF! #REF!
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 #REF! #REF!
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 #REF! #REF!
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 #REF! #REF!
Pas. Nok Seng Plat BJLS 30 M2 13.25 #REF! #REF!
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 #REF! #REF!
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 #REF! #REF!
Pekerjaan Kusen Kayu besi M3 #REF! #REF!
Pekerjaan Jalusi kayu Besi M2 #REF! #REF!
Sub Total #REF!
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 #REF! #REF!
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 #REF! #REF!
Pek. Daun Pintu Panil M2 5.04 #REF! #REF!
Pas. Jendela Kaca Louver 8 Klip Set 6.00 #REF! #REF!
Sub Total #REF!
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 #REF! #REF!
Pas. Kunci Tanam 2 Slag Bh 5.00 #REF! #REF!
Pas. Grendel Pintu Bh 5.00 27,458.96 137,294.82
Pas. Engsel Daun Jendela Panil Bh 0.00 0.00
Pas. Handle Jendela Bh 0.00 0.00
Pas. Hak Angin Bh 0.00 0.00
Pas. Grendel Jendela Bh 0.00 0.00
Sub Total #REF!
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 #REF! #REF!
Pengecatan Kusen M2 #REF! #REF!
Pengecatan Jalusi M2 #REF! #REF!
Pengecatan Pintu Tripleks M2 2.94 #REF! #REF!
Pengecatan Pintu Panil M2 10.08 #REF! #REF!
Pengecatan Daun Jendela Panil M2 #REF! #REF!
Pengecatan Dinding Lumbersering M2 40.80 #REF! #REF!
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 #REF! #REF!
Pengecatan Plafond M2 129.06 #REF! #REF!
Pengecatan Lesplank M2 9.91 #REF! #REF!
Sub Total #REF!
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 #REF! #REF!
Pas. Sekring Khas 2 Group Titik 1.00 #REF! #REF!
Pas. Lampu TL 40 Watt Titik 4.00 #REF! #REF!
Pas. Lampu Pijar 60 Watt Titik 10.00 #REF! #REF!
Pas. Stop Kontak Titik 4.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 #REF! #REF!
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 #REF! #REF!
Pas. Pipa Closed 4" M' 8.00 #REF! #REF!
Pas. Pipa Air Bersih 1/2" M' 4.00 #REF! #REF!
Pas. Kran Air Titik 1.00 #REF! #REF!
Pas. Closed Jongkok Bh 1.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN AKHIR
Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN #REF!
II PEKERJAAN TANAH DAN PASIR #REF!
III PEKERJAAN PASANGAN, BATU DAN BETON #REF!
IV PEKERJAAN KAYU DAN ATAP #REF!
V PEKERJAAN LANTAI #REF!
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA #REF!
VII PEKERJAAN KUNCI DAN PENGGANTUNG #REF!
VIII PEKERJAAN PENGECATAN #REF!
IX PEKERJAAN INSTALASI LISTRIK #REF!
X PEKERJAAN SANITAIR #REF!
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost #REF!
PPN 10 % #REF!
Total Cost #REF!
Dibulatkan #REF!
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
Batu Papan, Mei 2007

CV. MADYA CONSULTANT
BACHTIAR HASYIM, ST
Ka Cabang
MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA H
1 2
10.0000
0.7500
0.0250
1.0000
1. 1.000
0.009
0.040
0.220
0.020
0.070
0.004
2. 1.000
0.750
0.025
3. 1.000
1.000
0.033
4. 1.000
1.500
#REF! 0.050
#REF!
#REF! 5. 1.000
#REF! 1.500
#REF! 0.050
#REF!
#REF! 6. 1.000
#REF! 2.000
#REF! 0.066
0
0 7. 1.000
0.250
8. 1.000
1.200
0.300
0.010
9. 1.000
1.200
0.300
0.010
10. 1.000
1.200
1.500
0.075
11. 1.000
1.200
5.290
0.428
3.600
1.200
0.120
0.180
12. 1.000
1.200
4.000
0.456
3.600
1.200
0.120
0.180
13. 1.000
1.200
3.260
0.522
3.600
1.200
0.120
0.180
1 2
14.a 3.000
25.000
2.000
1.600
0.080
3.000
4.500
0.075
#REF!
#REF!
#REF! 1.000
#REF!
#REF! 14.b 3.000
#REF!
#REF!
#REF! 45.000
#REF! 2.200
#REF! 1.800
1,000,000.00 0.080
3.000
4.500
0.075
1.000
14.c 3.000
70.000
2.500
2.000
0.080
3.000
4.500
0.075
1.000
15. 1.000
200.000
2.528
0.280
4.500
1.500
0.150
0.225
1.000
16. 1.000
200.000
2.120
0.280
4.500
1.500
0.150
0.225
1.000
17. 10.000
170.000
2.120
0.406
4.500
1.500
0.150
0.225
1.000
18. 1.000
0.140
0.0114
0.150
0.015
0.400
0.020
1 2
19. 1.000
0.072
0.0086
0.100
0.010
0.300
0.015
20 1.000
0.108
0.013
0.150
0.015
0.400
0.020
21. 1.000
0.163
0.0194
0.200
DAFTAR ANALISA HARGA SATUAN LOKASI WILAYAH " B "
NO.

ANA- SATUAN ( Rp.) LOKAL NON HARGA 1
URAIAN PEKERJAAN
( Rp.) 1
2 3 4 5 6 7 8 2
M2 PEMBERSIHAN LOKASI 3
Pekerja 43,750.00 32,812.50 4
Mandor 87,500.00 2,187.50 5
35,000.00 6
M2 Pembersihan Lokasi 3,500.00 3,500.00 7
M1 PASANG BOUWPLANK :
M3 Kayu matoa #REF! #REF!
NO.
Kg Paku #REF! #REF!
Tukang 70,000.00 15,400.00
Kepala tukang 78,750.00 1,575.00 1
Pekerja 43,750.00 3,062.50
Mandor 87,500.00 350.00 1
20,387.50 #REF! #REF! #REF! 2
M3 GALIAN TANAH BIASA : A. 1 3
Pekerja 43,750.00 32,812.50 4
Mandor 87,500.00 2,187.50 5
35,000.00 35,000.00 6
M3 GALIAN TANAH KERAS : A. 2 7
Pekerja 43,750.00 43,750.00 8
Mandor 87,500.00 2,887.50 9
46,637.50 46,637.50 10
GALIAN TANAH BERBATU : A. 3 11
Pekerja 43,750.00 65,625.00 12
Mandor 87,500.00 4,375.00 13
70,000.00 70,000.00 14
M3 GALIAN TANAH LUMPUR : A. 4 15
Pekerja 43,750.00 65,625.00 16
Mandor 87,500.00 4,375.00 17
70,000.00 70,000.00 18
M3 GALIAN TANAH CADAS : A. 5 19
Pekerja 43,750.00 87,500.00 20
Mandor 87,500.00 5,775.00 21
93,275.00 93,275.00 22
M3 URUGAN TANAH KEMBALI : A. 17 23
Biaya galian tanah 35,000.00 8,750.00 24
8,750.00 8,750.00 25
M3 URUG LAPIS PASIR DENGAN A. 18 26
PENYIRAMAN : 27
M3 Pasir urug #REF! #REF! 28
Pekerja 43,750.00 13,125.00 29
Mandor 87,500.00 875.00 30
14,000.00 #REF! #REF! 31
M3 URUGAN TANAH DARI LUAR : 32
M3 Tanah urug #REF! #REF! 33
Pekerja 43,750.00 13,125.00 34
Mandor 87,500.00 875.00 35
14,000.00 #REF! #REF! 36
M3 PASANG BATU KOSONG : G. 2 37
Batu kali #REF! #REF! 38
Pekerja 43,750.00 65,625.00 39
Mandor 87,500.00 6,562.50 40
72,187.50 #REF! #REF! 41
M3 PASANG BATU KALI 1 : 2 : G.14/ 42
M3 Batu kali G. 32 #REF! #REF! 43
Zak Semen #REF! #REF! 44
M3 Pasir pasang #REF! #REF! 45
Pekerja 43,750.00 157,500.00 46
Tukang batu 70,000.00 84,000.00 47
Kepala tukang 78,750.00 9,450.00 48
Mandor 87,500.00 15,750.00 49
266,700.00 #REF! #REF! #REF! 50
M3 PASANG BATU KALI 1 : 3 : G.16 / 51
Pekerja 43,750.00 157,500.00 55
Tukang batu 70,000.00 84,000.00 56
Kepala tukang 78,750.00 9,450.00 57
Mandor 87,500.00 15,750.00 58
266,700.00 #REF! #REF! #REF! 59
60
M3 PASANG BATU KALI 1 : 4 : G.19 / 61
Pekerja 43,750.00 157,500.00 65
Tukang batu 70,000.00 84,000.00 66
Kepala tukang 78,750.00 9,450.00 67
Mandor 87,500.00 15,750.00 68
266,700.00 #REF! #REF! #REF! 69
1
70
71
72
73
74
75
2 3 4 5 6 7 8 76
77
M3 PEKERJAAN BRONJONG G.5a 78
KAWAT DIGALVANO DIA. 3 MM : 79
Menganyam : 80
KG kawat digalvano dia.3 mm #REF! #REF! 81
Penganyam 70,000.00 140,000.00 82
Pekerja 43,750.00 70,000.00 83
Mandor 87,500.00 7,000.00 84
Mengisi : 85
M3 Batu Kali #REF! #REF! 86
Pekerja 43,750.00 196,875.00 87
Mandor 87,500.00 6,562.50 88
420,437.50 #REF! #REF! #REF! 89
90
M3 PEKERJAAN BRONJONG #REF! 91
92
M3 PEKERJAAN BRONJONG 93
Menganyam : 95
Penganyam 70,000.00 154,000.00 97
Pekerja 43,750.00 78,750.00 98
Mandor 87,500.00 7,000.00 99
Mengisi : 100
M3 Batu #REF! #REF! 101
Pekerja 43,750.00 196,875.00 102
Mandor 87,500.00 6,562.50 103
443,187.50 #REF! #REF! #REF! 104
105
107
M3 PEKERJAAN BRONJONG 108
Menganyam : 110
Penganyam 70,000.00 175,000.00 112
Pekerja 43,750.00 87,500.00 113
Mandor 87,500.00 7,000.00 114
Mengisi : 115
M3 Batu #REF! #REF! 116
Pekerja 43,750.00 196,875.00 117
Mandor 87,500.00 6,562.50 118
472,937.50 #REF! #REF! #REF! 119
120
122
M3 PASANG BATU TELA 1 : 3 : 123
Bh Batu tela #REF! #REF! 124
Pekerja 43,750.00 196,875.00 127
Tukang batu 70,000.00 105,000.00 128
Kepala tukang 78,750.00 11,812.50 129
Mandor 87,500.00 19,687.50 130
333,375.00 #REF! #REF! #REF! 131
132
M2 Pasang batu tela 1 : 3 . . . . . . #REF! 133
134
M3 PASANG BATU TELA 1 : 4 : 135
Bh Batu tela #REF! #REF! 136
Pekerja 43,750.00 196,875.00 139
Tukang batu 70,000.00 105,000.00 140
Kepala tukang 78,750.00 11,812.50 141
Mandor 87,500.00 19,687.50 142
333,375.00 #REF! #REF! #REF! 143
144
M2 Pasang batu tela 1 : 4 ..... #REF! 145
146
M2 PASANG CONBLOK 1 : 4 147
Bh Conblok #REF! #REF! 148
Pekerja 43,750.00 196,875.00 151
Tukang batu 70,000.00 105,000.00 152
Kepala tukang 78,750.00 11,812.50 153
Mandor 87,500.00 19,687.50 154
333,375.00 #REF! #REF! #REF! 155
M2 Pasang Conblok 1 : 4 . . . . . . . #REF! 156
157
M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/ 158
Zak Semen h #REF! #REF! 159
M3 Pasir pasang #REF! #REF!
Tukang batu 70,000.00 10,500.00
Kepala tukang 78,750.00 1,181.25
Pekerja 43,750.00 17,500.00
Mandor 87,500.00 1,750.00
30,931.25 #REF! #REF! #REF!
1
160
161
162
2 3 4 5 6 7 8 163
164
M2 PLESTERAN 6 MM CAMP. 1 : 3 G.50/ 165
Zak Semen e #REF! #REF!
Tukang batu 70,000.00 7,000.00
Kepala tukang 78,750.00 787.50 167
Pekerja 43,750.00 13,125.00 168
Mandor 87,500.00 1,312.50
22,225.00 #REF! #REF! #REF!
M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/
Zak Semen j #REF! #REF!
Tukang batu 70,000.00 10,500.00
Kepala tukang 78,750.00 1,181.25
Pekerja 43,750.00 17,500.00
Mandor 87,500.00 1,750.00
30,931.25 #REF! #REF! #REF!
M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
Zak Semen i #REF! #REF!
Tukang batu 70,000.00 14,000.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "B"
UPAH UPAH
TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
2 3 4
Mandor Lapangan H/O 87,500.00 8 Operator Kurang Terlatih H/O 78,750.00

Kepala Tukang H/O 78,750.00 9 Pembantu Operator H/O 70,000.00
Tukang H/O 70,000.00 10 Sopir Truk H/O 70,000.00
Buruh / Pekerja tak Terlatih H/O 43,750.00 11 Pembantu Sopir H/O 61,250.00
Buruh / Pekerja kurang Terlatih H/O 43,750.00 12 Sopir Personil H/O 61,250.00
Buruh Lapangan Terlatih H/O 52,500.00 13 Mekanik H/O 78,750.00
Operator Terlatih H/O 87,500.00 14 Mekanik Pembantu H/O 70,000.00

M A T E R I A L SATUAN
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
2 3 4 5 6 7 8 9
Semen ( 50 Kg ) ZAK #REF! 9.00 4,253.89 #REF! #REF! #REF!

Semen ( 40 Kg ) ZAK #REF! 9.00 3,403.12 #REF! #REF! #REF!
Semen merah / putih KG #REF! 9.00 85.08 #REF! #REF! #REF!
Pasir urug M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Pasir pasang M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Pasir beton M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Batu kali M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Kerikil / tdk tersaring M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Sirtu M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Tanah urug M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Batu pecah 3 - 5 Cm M3 333,333.33 9.00 85,077.89 418,411.23 62,761.68 481,172.91
Batu pecah 2 - 3 Cm M3 347,333.33 9.00 85,077.89 432,411.23 64,861.68 497,272.91
Batu pecah 1 - 2 Cm M3 400,000.00 9.00 85,077.89 485,077.89 72,761.68 557,839.58
Batu tela BH #REF! 9.00 248.04 #REF! #REF! #REF!
Conblok BH #REF! 9.00 248.04 #REF! #REF! #REF!
Paving block BH #REF! 9.00 248.04 #REF! #REF! #REF!
Porselin 11 X 11 BH #REF! 9.00 5.15 #REF! #REF! #REF!
Porselin 10 X 20 BH #REF! 9.00 8.51 #REF! #REF! #REF!
Mozaik 30 X 30 BH #REF! 9.00 38.29 #REF! #REF! #REF!
Keramik 15 X 15 BH #REF! 9.00 9.57 #REF! #REF! #REF!
Kayu balok / papan tinang M3 #REF! 9.00 30,000.00 #REF! #REF! #REF!
Kayu balok / papan besi M3 #REF! 9.00 30,000.00 #REF! #REF! #REF!
Kayu balok / papan matoa M3 #REF! 9.00 30,000.00 #REF! #REF! #REF!
Kayu bakar M3 #REF! 9.00 30,000.00 #REF! #REF! #REF!
Kawat digalvano bronjong 3 mm KG #REF! #REF! #REF! #REF!
Kawat digalvano bronjong 4 mm KG #REF! 9.00 85.08 #REF! #REF! #REF!
Kawat ikat KG #REF! 9.00 85.08 #REF! #REF! #REF!
Triplek 3 mm LBR #REF! 9.00 759.62 #REF! #REF! #REF!
Triplek 4 mm LBR #REF! 9.00 1,012.83 #REF! #REF! #REF!
Playwood LBR #REF! 9.00 759.62 #REF! #REF! #REF!
Teak wood LBR #REF! 9.00 759.62 #REF! #REF! #REF!
Formika LBR 9.00 - - -
Seng gelombang BJLS 30 LBR #REF! 9.00 38.42 #REF! #REF! #REF!
Seng plat BJLS 30 LBR #REF! 9.00 38.42 #REF! #REF! #REF!
Seng gelombang BJLS 20 LBR #REF! 9.00 26.04 #REF! #REF! #REF!
Seng plat BJLS 20 LBR #REF! 9.00 26.04 #REF! #REF! #REF!
Seng galvanis LBR #REF! 9.00 26.04 #REF! #REF! #REF!
Seng aluminium BJLS 30 LBR #REF! 9.00 38.42 #REF! #REF! #REF!
Ardek gelombang LBR #REF! 9.00 425.39 #REF! #REF! #REF!
Besi beton KG #REF! 9.00 85.08 #REF! #REF! #REF!
Paku campur KG #REF! 9.00 85.08 #REF! #REF! #REF!
Paku seng KG #REF! 9.00 85.08 #REF! #REF! #REF!
Paku triplek KG #REF! 9.00 85.08 #REF! #REF! #REF!
Kaca tebal 5 mm M2 171,600.00 9.00 1,644.02 173,244.02 17,324.40 190,568.42
Paku ardeks KG #REF! 9.00 85.08 #REF! #REF! #REF!
Atap Harflek 30 X 110 X 0,5 Cm LBR #REF! 9.00 140.39 #REF! #REF! #REF!
Nok Harflek 30 X 118 X 0,5 Cm LBR #REF! 9.00 150.58 #REF! #REF! #REF!
Atap Superdek LBR #REF! 9.00 425.39 #REF! #REF! #REF!
Genteng beton BH #REF! 9.00 60.77 #REF! #REF! #REF!
Nok Genteng Beton BH #REF! 9.00 60.77 #REF! #REF! #REF!
Atap Utumo Color Tiles BH #REF! 9.00 60.77 #REF! #REF! #REF!
Paku color tiles KG #REF! 9.00 85.08 #REF! #REF! #REF!
Nok Utomo Color Tiles BH #REF! 9.00 60.77 #REF! #REF! #REF!
Paku Eternit KG #REF! 9.00 85.08 #REF! #REF! #REF!
Talang Paralon Dia. 4" M' #REF! 9.00 127.62 #REF! #REF! #REF!
Elbo Paralon BH #REF! 9.00 63.81 #REF! #REF! #REF!
Sok Paralon BH #REF! 9.00 63.81 #REF! #REF! #REF!
Te Paralon BH #REF! 9.00 63.81 #REF! #REF! #REF!
Lem Paralon BH #REF! 9.00 63.81 #REF! #REF! #REF!
Talang Paralon "U" Dia. 12" M' #REF! 9.00 127.62 #REF! #REF! #REF!
Plat Besi Penyangga Talang BH #REF! 9.00 85.08 #REF! #REF! #REF!
Cat Kilat KG #REF! 9.00 85.08 #REF! #REF! #REF!
Minyak Cat LTR #REF! 9.00 85.08 #REF! #REF! #REF!
Dempul KG #REF! 9.00 85.08 #REF! #REF! #REF!
Amplas Kayu LBR #REF! 9.00 28.36 #REF! #REF! #REF!
2 3 4 5 6 7 8 9
Cat Dinding / Tembok KG #REF! 9.00 85.08 #REF! #REF! #REF!

Karbolium KG #REF! 9.00 85.08 #REF! #REF! #REF!
Teak Oil KG #REF! 9.00 85.08 #REF! #REF! #REF!
Cat Besi KG #REF! 9.00 85.08 #REF! #REF! #REF!
Paku Jembatan KG #REF! 9.00 85.08 #REF! #REF! #REF!
Lampu TL 10 Watt BH #REF! 9.00 283.59 #REF! #REF! #REF!
Box Lampu TL 10 Watt BH #REF! 9.00 283.59 #REF! #REF! #REF!
Lampu Pijar 60 Watt BH #REF! 9.00 170.16 #REF! #REF! #REF!
Lampu Baret BH #REF! 9.00 425.39 #REF! #REF! #REF!
Stop Kontak BH #REF! 9.00 170.16 #REF! #REF! #REF!
Sekring Kas 1 Group BH #REF! 9.00 170.16 #REF! #REF! #REF!
Kabel NGA M' #REF! 9.00 17.02 #REF! #REF! #REF!
Pipa Paralon 1/4 " M' #REF! 9.00 170.16 #REF! #REF! #REF!
Saklar BH #REF! 9.00 170.16 #REF! #REF! #REF!
Vitting BH #REF! 9.00 170.16 #REF! #REF! #REF!
Isolator BH #REF! 9.00 170.16 #REF! #REF! #REF!
Instalasi TTK 45,000.00 9.00 - 45,000.00 4,500.00 49,500.00
Pipa GIP 1/2" Medium A M' #REF! 9.00 94.53 #REF! #REF! #REF!
Pipa GIP 3/4 Medium A M' #REF! 9.00 113.44 #REF! #REF! #REF!
Pipa GIP 1" Medium A M' #REF! 9.00 141.80 #REF! #REF! #REF!
Pipa GIP 6" Medium A M' #REF! 9.00 1,417.96 #REF! #REF! #REF!
Pipa GIP 8" Medium A M' #REF! 9.00 2,363.27 #REF! #REF! #REF!
Pipa GIP 1/2" Medium B M' #REF! 9.00 94.53 #REF! #REF! #REF!
Pipa GIP 3/4 Medium B M' #REF! 9.00 113.44 #REF! #REF! #REF!
Pipa GIP 1" Medium B M' #REF! 9.00 141.80 #REF! #REF! #REF!
Pipa GIP 6" Medium B M' #REF! 9.00 1,417.96 #REF! #REF! #REF!
Pipa GIP 8" Medium B M' #REF! 9.00 2,363.27
Pipa PVC 1/2 M' #REF! 9.00 56.72 #REF! #REF! #REF!
Pipa PVC 3/4 M' #REF! 9.00 70.90 #REF! #REF! #REF!
Pipa PVC 1" M' #REF! 9.00 94.53 #REF! #REF! #REF!
Pipa PVC 2" M' 36,000.00 9.00 141.80 36,141.80 3,614.18 39,755.98
Alat Bantu SET #REF! 9.00 850.78 #REF! #REF! #REF!
Valve GIP Diameter 1" BH #REF! 9.00 486.16 #REF! #REF! #REF!
Valve GIP Diameter 4" BH #REF! 9.00 1,417.96 #REF! #REF! #REF!
Kerikil Sungai Tersaring M3 #REF! 9.00 85,077.89 #REF! #REF! #REF!
Motor Greder 100 HP JAM #REF! - #REF! #REF! #REF!
Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM #REF! - #REF! #REF! #REF!
Truk Tangki Air 115 HP JAM #REF! - #REF! #REF! #REF!
Mesin Penyemprot Aspal 400 L/ 6 HP. JAM #REF! - #REF! #REF! #REF!
Mesin Penyemprot Aspal 1000 L/ 25 HP JAM 92,629.33 - 92,629.33 9,262.93 101,892.26
Mesin Gilas Tandem 6-10 Ton JAM #REF! - #REF! #REF! #REF!
Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM #REF! - #REF! #REF! #REF!
Dump Truk 5 Ton / 145 HP JAM #REF! - #REF! #REF! #REF!
Minyak Bakar LTR #REF! 9.00 106.35 #REF! #REF! #REF!
Aspal KG #REF! 9.00 106.35 #REF! #REF! #REF!
Dump Truk 3,5 T / 115 HP JAM 127,616.84 9.00 - 127,616.84 12,761.68 140,378.52
Kawat Duri ( Rp. 75.000 / Roll ) M' #REF! 9.00 106.35 #REF! #REF! #REF!
Kawat Nyamuk Besi M2 #REF! 9.00 34.03 #REF! #REF! #REF!
Kawat Nyamuk Plastik M2 #REF! 9.00 34.03 #REF! #REF! #REF!
Kawat Nyamuk Aluminium M2 #REF! 9.00 34.03 #REF! #REF! #REF!
Cat Genteng KG #REF! 9.00 85.08 #REF! #REF! #REF!
Kaca Louvers 8 Klip ( lengkap tralis ) SET #REF! 9.00 850.78 #REF! #REF! #REF!
Kaca Nako Bening LBR #REF! 9.00 106.35 #REF! #REF! #REF!
Kaca Nako Rayben LBR #REF! 9.00 106.35 #REF! #REF! #REF!
Stang Louvers 8 Kilp SET #REF! 9.00 283.59 #REF! #REF! #REF!
Kunci Pintu Yale 2 Slag BH #REF! 9.00 283.59 #REF! #REF! #REF!
Engsel Pintu Ring Nilon BH #REF! 9.00 141.80 #REF! #REF! #REF!
Engsel Jendela BH #REF! 9.00 141.80 #REF! #REF! #REF!
Engsel Lemari BH #REF! 9.00 141.80 #REF! #REF! #REF!
Grendel Pintu BH 16,500.00 9.00 141.80 16,641.80 1,664.18 18,305.98
Grendel Jendela BH #REF! 9.00 141.80 #REF! #REF! #REF!
Gembok BH #REF! 9.00 141.80 #REF! #REF! #REF!
Kait Angin Biasa BH #REF! 9.00 141.80 #REF! #REF! #REF!
Kait Angin Kancing BH #REF! 9.00 141.80 #REF! #REF! #REF!
Tarikan Jendela BH #REF! 9.00 141.80 #REF! #REF! #REF!
Kran Air Aluminium Besar BH #REF! 9.00 141.80 #REF! #REF! #REF!
Kran Air Kuningan Kecil BH #REF! 9.00 141.80 #REF! #REF! #REF!
Kran Air Washtavel BH #REF! 9.00 141.80 #REF! #REF! #REF!
Lampu Sorot 500 Watt BH #REF! 9.00 567.19 #REF! #REF! #REF!
Penyambungan Listrik PLTD LS #REF! 9.00 - #REF! #REF! #REF!
Penyambungan Air PDAM LS #REF! 9.00 - #REF! #REF! #REF!
Washtavel KIA BH #REF! 9.00 8,507.79 #REF! #REF! #REF!
2 3 4 5 6 7 8 9
Washtavel KIA + Cermin BH #REF! 9.00 8,507.79 #REF! #REF! #REF!

Washtavel Aluminium BH #REF! 9.00 8,507.79 #REF! #REF! #REF!
Kloset Jongkok INA BH #REF! 9.00 4,253.89 #REF! #REF! #REF!
Kloset Duduk INA BH #REF! 9.00 4,253.89 #REF! #REF! #REF!
Kloset Duduk KIA BH #REF! 9.00 17,015.58 #REF! #REF! #REF!
Bak Air KM/WC Lapis Porselin BH #REF! 9.00 - #REF! #REF! #REF!
Ukuran 80 X 80 X 80 Cm
Bak Air KM/WC Batu Tela Biasa BH #REF! 9.00 - #REF! #REF! #REF!
Ukuran 80 X 80 X 80 Cm Diplester.
Urinoar Porselin BH #REF! 9.00 3,403.12 #REF! #REF! #REF!
Pompa Air Sanyo BH #REF! 9.00 4,253.89 #REF! #REF! #REF!
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM :
PEKERJAAN : PEMBANGUNAN RUMAH KOPEL TIPE E
LOKASI : DISTRIK UREI FAISEI-WAROPEN
T/A : 2007
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN PERSIAPAN
Pembersihan lokasi M2 162.00 3,500.00 567,000.00
Pas. Bouwplank M' 54.00 #REF! #REF!
Pembuatan Direksi Keet Ls 1.00 5,000,000.00 5,000,000.00
Papan Nama Proyek Ls 1.00 500,000.00 500,000.00
Dokumentasi Proyek Ls 1.00 500,000.00 500,000.00
Sub Total #REF!
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M3 9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 #REF! #REF!
Urugan Tanah Bawah Lantai M3 15.80 #REF! #REF!
Urugan Pasir Bawah Lantai M3 6.80 #REF! #REF!
Sub Total #REF!
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 #REF! #REF!
Pasangan Pondasi Camp. 1 : 3 M3 22.32 #REF! #REF!
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 #REF! #REF!
Pas. Batu Tela Camp. 1 : 3 M2 116.95 #REF! #REF!
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 #REF! #REF!
Pekerjaan Saluran Air Hujan M' 50.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 #REF! #REF!
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 #REF! #REF!
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 #REF! #REF!
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 #REF! #REF!
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 #REF! #REF!
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 #REF! #REF!
Pas. Nok Seng Plat BJLS 30 M2 13.25 #REF! #REF!
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 #REF! #REF!
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 #REF! #REF!
Pekerjaan Kusen Kayu besi M3 0.00 0.00
Pekerjaan Jalusi kayu Besi M2 0.00 0.00
Sub Total #REF!
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 #REF! #REF!
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 #REF! #REF!
Pek. Daun Pintu Panil M2 5.04 #REF! #REF!
Pas. Jendela Kaca Louver 8 Klip Set 6.00 #REF! #REF!
Sub Total #REF!
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 #REF! #REF!
Pas. Kunci Tanam 2 Slag Bh 5.00 #REF! #REF!
Pas. Grendel Pintu Bh 5.00 27,517.46 137,587.28
Pas. Engsel Daun Jendela Panil Bh 0.00 0.00
Pas. Handle Jendela Bh 0.00 0.00
Pas. Hak Angin Bh 0.00 0.00
Pas. Grendel Jendela Bh 0.00 0.00
Sub Total #REF!
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 #REF! #REF!
Pengecatan Kusen M2 #REF! #REF!
Pengecatan Jalusi M2 #REF! #REF!
Pengecatan Pintu Tripleks M2 2.94 #REF! #REF!
Pengecatan Pintu Panil M2 10.08 #REF! #REF!
Pengecatan Daun Jendela Panil M2 #REF! #REF!
Pengecatan Dinding Lumbersering M2 40.80 #REF! #REF!
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 #REF! #REF!
Pengecatan Plafond M2 129.06 #REF! #REF!
Pengecatan Lesplank M2 9.91 #REF! #REF!
Sub Total #REF!
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 #REF! #REF!
Pas. Sekring Khas 2 Group Titik 1.00 #REF! #REF!
Pas. Lampu TL 40 Watt Titik 4.00 #REF! #REF!
Pas. Lampu Pijar 60 Watt Titik 10.00 #REF! #REF!
Pas. Stop Kontak Titik 4.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 #REF! #REF!
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 #REF! #REF!
Pas. Pipa Closed 4" M' 8.00 #REF! #REF!
Pas. Pipa Air Bersih 1/2" M' 4.00 #REF! #REF!
Pas. Kran Air Titik 1.00 #REF! #REF!
Pas. Closed Jongkok Bh 1.00 #REF! #REF!
Sub Total #REF!
PEKERJAAN AKHIR
Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN #REF!
II PEKERJAAN TANAH DAN PASIR #REF!
III PEKERJAAN PASANGAN, BATU DAN BETON #REF!
IV PEKERJAAN KAYU DAN ATAP #REF!
V PEKERJAAN LANTAI #REF!
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA #REF!
VII PEKERJAAN KUNCI DAN PENGGANTUNG #REF!
VIII PEKERJAAN PENGECATAN #REF!
IX PEKERJAAN INSTALASI LISTRIK #REF!
X PEKERJAAN SANITAIR #REF!
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost #REF!
PPN 10 % #REF!
Total Cost #REF!
Dibulatkan #REF!
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
Batu Papan, Mei 2007

CV. MADYA CONSULTANT
BACHTIAR HASYIM, ST
Ka Cabang
MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HARGA SATU
KODE
ANA-
LISA
1 2 3
0.7500 Pekerja
0.0250 Mandor
1.0000 M2 Pembersihan Lokasi

0.009 M3 Kayu matoa
0.040 Kg Paku
0.220 Tukang
0.020 Kepala tukang
0.070 Pekerja
0.004 Mandor

0.750 Pekerja
0.025 Mandor

1.000 Pekerja
0.033 Mandor

1.500 Pekerja
0.050 Mandor

1.500 Pekerja
0.050 Mandor

2.000 Pekerja
0.066 Mandor

0.250 Biaya galian tanah

PENYIRAMAN :
1.200 M3 Pasir urug
0.300 Pekerja
0.010 Mandor

1.200 M3 Tanah urug
0.300 Pekerja
0.010 Mandor

1.200 Batu kali
1.500 Pekerja
0.075 Mandor

1.200 M3 Batu kali G. 32
5.290 Zak Semen
0.428 M3 Pasir pasang
3.600 Pekerja
1.200 Tukang batu
0.120 Kepala tukang
0.180 Mandor

4.000 Zak Semen
3.600 Pekerja
1.200 Tukang batu
0.120 Kepala tukang
0.180 Mandor

3.260 Zak Semen
3.600 Pekerja
1.200 Tukang batu
0.120 Kepala tukang
0.180 Mandor
Menganyam :
25.000 KG kawat digalvano dia.3 mm
2.000 Penganyam
1.600 Pekerja
0.080 Mandor
Mengisi :
3.000 M3 Batu Kali
4.500 Pekerja
0.075 Mandor

Menganyam :
2.200 Penganyam
1.800 Pekerja
0.080 Mandor
Mengisi :
3.000 M3 Batu
4.500 Pekerja
0.075 Mandor

Menganyam :
2.500 Penganyam
2.000 Pekerja
0.080 Mandor
Mengisi :
3.000 M3 Batu
4.500 Pekerja
0.075 Mandor

200.000 Bh Batu tela
2.528 Zak Semen
4.500 Pekerja
1.500 Tukang batu
0.150 Kepala tukang
0.225 Mandor
1.000 M2 Pasang batu tela 1 : 3 . . . . . .

200.000 Bh Batu tela
2.120 Zak Semen
4.500 Pekerja
1.500 Tukang batu
0.150 Kepala tukang
0.225 Mandor
1.000 M2 Pasang batu tela 1 : 4 .....

170.000 Bh Conblok
2.120 Zak Semen
4.500 Pekerja
1.500 Tukang batu
0.150 Kepala tukang
0.225 Mandor
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

0.140 Zak Semen h
0.150 Tukang batu
0.015 Kepala tukang
0.400 Pekerja
0.020 Mandor
1 2 3

0.072 Zak Semen e
0.100 Tukang batu
0.010 Kepala tukang
0.300 Pekerja
0.015 Mandor

0.108 Zak Semen j
0.150 Tukang batu
0.015 Kepala tukang
0.400 Pekerja
DAFTAR UPAH TENAGA KE
AR ANALISA HARGA SATUAN LOKASI WILAYAH " C "
NO. TENAGA KERJA SATUAN

HARGA UPAH BAHAN BAHAN JUMLAH
SATUAN ( Rp.) LOKAL NON HARGA 1 2 3
( Rp.) ( Rp.) LOKAL ( Rp.)
( Rp.) 1 Mandor Lapangan H/O
4 5 6 7 8 2 Kepala Tukang H/O
3 Tukang H/O
43,750.00 32,812.50 4 Buruh / Pekerja tak Terlatih H/O
87,500.00 2,187.50 5 Buruh / Pekerja kurang Terlatih H/O
35,000.00 6 Buruh Lapangan Terlatih H/O
3,500.00 3,500.00 7 Operator Terlatih H/O
#REF! #REF!
NO. M A T E R I A L SATUAN
#REF! #REF!
70,000.00 15,400.00
78,750.00 1,575.00 1 2 3
43,750.00 3,062.50
87,500.00 350.00 1 Semen ( 50 Kg ) ZAK
20,387.50 #REF! #REF! #REF! 2 Semen ( 40 Kg ) ZAK
3 Semen merah / putih KG
43,750.00 32,812.50 4 Pasir urug M3
87,500.00 2,187.50 5 Pasir pasang M3
35,000.00 35,000.00 6 Pasir beton M3
7 Batu kali M3
43,750.00 43,750.00 8 Kerikil / tdk tersaring M3
87,500.00 2,887.50 9 Sirtu M3
46,637.50 46,637.50 10 Tanah urug M3
11 Batu pecah 3 - 5 Cm M3
43,750.00 65,625.00 12 Batu pecah 2 - 3 Cm M3
87,500.00 4,375.00 13 Batu pecah 1 - 2 Cm M3
70,000.00 70,000.00 14 Batu tela BH
15 Conblok BH
43,750.00 65,625.00 16 Paving block BH
87,500.00 4,375.00 17 Porselin 11 X 11 BH
70,000.00 70,000.00 18 Porselin 10 X 20 BH
19 Mozaik 30 X 30 BH
43,750.00 87,500.00 20 Keramik 15 X 15 BH
87,500.00 5,775.00 21 Keramik 20 X 20 BH
93,275.00 93,275.00 22 Keramik 20 X 25 BH
23 Keramik 30 X 30 BH
35,000.00 8,750.00 24 Keramik 40 X 40 BH
8,750.00 8,750.00 25 Kayu balok / papan tinang M3
26 Kayu balok / papan besi M3
27 Kayu balok / papan matoa M3
#REF! #REF! 28 Kayu bakar M3
43,750.00 13,125.00 29 Kawat digalvano bronjong 3 mm KG
87,500.00 875.00 30 Kawat digalvano bronjong 4 mm KG
14,000.00 #REF! #REF! 31 Kawat ikat KG
32 Triplek 3 mm LBR
#REF! #REF! 33 Triplek 4 mm LBR
43,750.00 13,125.00 34 Playwood LBR
87,500.00 875.00 35 Teak wood LBR
14,000.00 #REF! #REF! 36 Formika LBR
37 Seng gelombang BJLS 30 LBR
#REF! #REF! 38 Seng plat BJLS 30 LBR
43,750.00 65,625.00 39 Seng gelombang BJLS 20 LBR
87,500.00 6,562.50 40 Seng plat BJLS 20 LBR
72,187.50 #REF! #REF! 41 Seng galvanis LBR
42 Seng aluminium BJLS 30 LBR
#REF! #REF! 43 Ardek gelombang LBR
#REF! #REF! 44 Besi beton KG
#REF! #REF! 45 Paku campur KG
43,750.00 157,500.00 46 Paku seng KG
70,000.00 84,000.00 47 Paku triplek KG
78,750.00 9,450.00 48 Kaca tebal 5 mm M2
87,500.00 15,750.00 49 Paku ardeks KG
266,700.00 #REF! #REF! #REF! 50 Atap Harflek 30 X 110 X 0,5 Cm LBR
51 Nok Harflek 30 X 118 X 0,5 Cm LBR
#REF! #REF! 52 Atap Superdek LBR
#REF! #REF! 53 Genteng beton BH
#REF! #REF! 54 Nok Genteng Beton BH
43,750.00 157,500.00 55 Atap Utumo Color Tiles BH
70,000.00 84,000.00 56 Paku color tiles KG
78,750.00 9,450.00 57 Nok Utomo Color Tiles BH
87,500.00 15,750.00 58 Paku Eternit KG
266,700.00 #REF! #REF! #REF! 59 Talang Paralon Dia. 4" M'
60 Elbo Paralon BH
61 Sok Paralon BH
#REF! #REF! 62 Te Paralon BH
#REF! #REF! 63 Lem Paralon BH
#REF! #REF! 64 Talang Paralon "U" Dia. 12" M'
43,750.00 157,500.00 65 Plat Besi Penyangga Talang BH
70,000.00 84,000.00 66 Cat Kilat KG
78,750.00 9,450.00 67 Minyak Cat LTR
87,500.00 15,750.00 68 Dempul KG
266,700.00 #REF! #REF! #REF! 69 Amplas Kayu LBR
1 2 3
70 Cat Dinding / Tembok KG

71 Karbolium KG
72 Teak Oil KG
73 Cat Besi KG
74 Paku Jembatan KG
75 Lampu TL 10 Watt BH
78 Box Lampu TL 10 Watt BH
#REF! #REF! 81 Lampu Pijar 60 Watt BH
70,000.00 140,000.00 82 Lampu Baret BH
43,750.00 70,000.00 83 Stop Kontak BH
87,500.00 7,000.00 84 Sekring Kas 1 Group BH
85 Sekring Kas 2 Group BH
#REF! #REF! 86 Sekring Kas 3 Group BH
43,750.00 196,875.00 87 Kabel NGA M'
87,500.00 6,562.50 88 Pipa Paralon 1/4 " M'
420,437.50 #REF! #REF! #REF! 89 Saklar BH
90 Vitting BH
#REF! 91 Isolator BH
92 Instalasi TTK
93 Pipa GIP 1/2" Medium A M'
94 Pipa GIP 3/4 Medium A M'
95 Pipa GIP 1" Medium A M'
#REF! #REF! 96 Pipa GIP 2" Medium A M'
70,000.00 154,000.00 97 Pipa GIP 3" Medium A M'
100 Pipa GIP 8" Medium A M'
#REF! #REF! 101 Pipa GIP 1/2" Medium B M'
43,750.00 196,875.00 102 Pipa GIP 3/4 Medium B M'
87,500.00 6,562.50 103 Pipa GIP 1" Medium B M'
443,187.50 #REF! #REF! #REF! 104 Pipa GIP 2" Medium B M'
105 Pipa GIP 3" Medium B M'
#REF! 106 Pipa GIP 4" Medium B M'
109 Pipa PVC 1/2 M'
110 Pipa PVC 3/4 M'
#REF! #REF! 111 Pipa PVC 1" M'
70,000.00 175,000.00 112 Pipa PVC 2" M'
43,750.00 87,500.00 113 Pipa PVC 3" M'
87,500.00 7,000.00 114 Pipa PVC 4" M'
115 Alat Bantu SET
#REF! #REF! 116 Valve GIP Diameter 1" BH
43,750.00 196,875.00 117 Valve GIP Diameter 2" BH
87,500.00 6,562.50 118 Valve GIP Diameter 3" BH
472,937.50 #REF! #REF! #REF! 119 Valve GIP Diameter 4" BH
120 Valve GIP Diameter 6" BH
#REF! 121 Valve GIP Diameter 8" BH
122 Kerikil Sungai Tersaring M3
123 Motor Greder 100 HP JAM
#REF! #REF! 124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM
#REF! #REF! 125 Truk Tangki Air 115 HP JAM
#REF! #REF! 126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM
43,750.00 196,875.00 127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM
70,000.00 105,000.00 128 Mesin Gilas Tandem 6-10 Ton JAM
78,750.00 11,812.50 129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM
87,500.00 19,687.50 130 Dump Truk 5 Ton / 145 HP JAM
333,375.00 #REF! #REF! #REF! 131 Minyak Bakar LTR
132 Aspal KG
#REF! 133 Dump Truk 3,5 T / 115 HP JAM
134 Kawat Duri ( Rp. 75.000 / Roll ) M'
135 Kawat Nyamuk Besi M2
#REF! #REF! 136 Kawat Nyamuk Plastik M2
#REF! #REF! 137 Kawat Nyamuk Aluminium M2
#REF! #REF! 138 Cat Genteng KG
43,750.00 196,875.00 139 Kaca Louvers 8 Klip ( lengkap tralis ) SET
70,000.00 105,000.00 140 Kaca Nako Bening LBR
78,750.00 11,812.50 141 Kaca Nako Rayben LBR
87,500.00 19,687.50 142 Stang Louvers 8 Kilp SET
333,375.00 #REF! #REF! #REF! 143 Kunci Pintu Yale 2 Slag BH
144 Engsel Pintu Ring Nilon BH
#REF! 145 Engsel Jendela BH
146 Engsel Lemari BH
147 Grendel Pintu BH
#REF! #REF! 148 Grendel Jendela BH
#REF! #REF! 149 Gembok BH
#REF! #REF! 150 Kait Angin Biasa BH
43,750.00 196,875.00 151 Kait Angin Kancing BH
70,000.00 105,000.00 152 Tarikan Jendela BH
78,750.00 11,812.50 153 Kran Air Aluminium Besar BH
87,500.00 19,687.50 154 Kran Air Kuningan Kecil BH
333,375.00 #REF! #REF! #REF! 155 Kran Air Washtavel BH
#REF! 156 Lampu Sorot 500 Watt BH
157 Penyambungan Listrik PLTD LS
158 Penyambungan Air PDAM LS
#REF! #REF! 159 Washtavel KIA BH
#REF! #REF!
70,000.00 10,500.00
78,750.00 1,181.25
43,750.00 17,500.00
87,500.00 1,750.00
30,931.25 #REF! #REF! #REF!
1 2 3
160 Washtavel KIA + Cermin BH

161 Washtavel Aluminium BH
162 Kloset Jongkok INA BH
163 Kloset Duduk INA BH
164 Kloset Duduk KIA BH
165 Bak Air KM/WC Lapis Porselin BH
166 Bak Air KM/WC Batu Tela Biasa BH
4 5 6 7 8 167 Urinoar Porselin BH
168 Pompa Air Sanyo BH
#REF! #REF!
#REF! #REF!
70,000.00 7,000.00
78,750.00 787.50
43,750.00 13,125.00
87,500.00 1,312.50
22,225.00 #REF! #REF! #REF!
#REF! #REF!
#REF! #REF!
70,000.00 10,500.00
78,750.00 1,181.25
43,750.00 17,500.00
FTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "C"
UPAH UPAH
TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
4
87,500.00 8 Operator Kurang Terlatih H/O 78,750.00

78,750.00 9 Pembantu Operator H/O 70,000.00
70,000.00 10 Sopir Truk H/O 70,000.00
43,750.00 11 Pembantu Sopir H/O 61,250.00
43,750.00 12 Sopir Personil H/O 61,250.00
52,500.00 13 Mekanik H/O 78,750.00
87,500.00 14 Mekanik Pembantu H/O 70,000.00

( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
4 5 6 7 8 9
#REF! 17.60 5,317.37 #REF! #REF! #REF!

#REF! 17.60 4,253.89 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
#REF! 17.60 85,077.89 #REF! #REF! #REF!
333,333.33 17.60 106,347.37 439,680.70 65,952.11 505,632.81
347,333.33 17.60 106,347.37 453,680.70 68,052.11 521,732.81
400,000.00 17.60 106,347.37 506,347.37 75,952.11 582,299.47
#REF! 17.60 248.04 #REF! #REF! #REF!
#REF! 17.60 310.05 #REF! #REF! #REF!
#REF! 17.60 310.05 #REF! #REF! #REF!
#REF! 17.60 6.43 #REF! #REF! #REF!
#REF! 17.60 10.63 #REF! #REF! #REF!
#REF! 17.60 47.86 #REF! #REF! #REF!
#REF! 17.60 11.96 #REF! #REF! #REF!
#REF! 17.60 21.27 #REF! #REF! #REF!
#REF! 17.60 26.59 #REF! #REF! #REF!
#REF! 17.60 47.86 #REF! #REF! #REF!
#REF! 17.60 85.08 #REF! #REF! #REF!
#REF! 17.60 30,000.00 #REF! #REF! #REF!
#REF! 17.60 30,000.00 #REF! #REF! #REF!
#REF! 17.60 30,000.00 #REF! #REF! #REF!
#REF! 17.60 30,000.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 949.53 #REF! #REF! #REF!
#REF! 17.60 1,266.04 #REF! #REF! #REF!
#REF! 17.60 949.53 #REF! #REF! #REF!
#REF! 17.60 949.53 #REF! #REF! #REF!
- - -
#REF! 17.60 48.03 #REF! #REF! #REF!
#REF! 17.60 48.03 #REF! #REF! #REF!
#REF! 17.60 32.55 #REF! #REF! #REF!
#REF! 17.60 32.55 #REF! #REF! #REF!
#REF! 17.60 32.55 #REF! #REF! #REF!
#REF! 17.60 48.03 #REF! #REF! #REF!
#REF! 17.60 531.74 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
171,600.00 17.60 2,055.02 173,655.02 17,365.50 191,020.52
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 175.49 #REF! #REF! #REF!
#REF! 17.60 188.23 #REF! #REF! #REF!
#REF! 17.60 531.74 #REF! #REF! #REF!
#REF! 17.60 75.96 #REF! #REF! #REF!
#REF! 17.60 75.96 #REF! #REF! #REF!
#REF! 17.60 75.96 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 75.96 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 159.52 #REF! #REF! #REF!
#REF! 17.60 79.76 #REF! #REF! #REF!
#REF! 17.60 79.76 #REF! #REF! #REF!
#REF! 17.60 79.76 #REF! #REF! #REF!
#REF! 17.60 79.76 #REF! #REF! #REF!
#REF! 17.60 159.52 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 35.45 #REF! #REF! #REF!
4 5 6 7 8 9
#REF! 17.60 106.35 #REF! #REF! #REF!

#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 354.49 #REF! #REF! #REF!
#REF! 17.60 425.39 #REF! #REF! #REF!
#REF! 17.60 531.74 #REF! #REF! #REF!
#REF! 17.60 354.49 #REF! #REF! #REF!
#REF! 17.60 425.39 #REF! #REF! #REF!
#REF! 17.60 531.74 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 531.74 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 21.27 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
#REF! 17.60 212.69 #REF! #REF! #REF!
45,000.00 17.60 - 45,000.00 4,500.00 49,500.00
#REF! 17.60 118.16 #REF! #REF! #REF!
#REF! 17.60 141.80 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 221.56 #REF! #REF! #REF!
#REF! 17.60 253.21 #REF! #REF! #REF!
#REF! 17.60 443.11 #REF! #REF! #REF!
#REF! 17.60 1,772.46 #REF! #REF! #REF!
#REF! 17.60 2,954.09 #REF! #REF! #REF!
#REF! 17.60 118.16 #REF! #REF! #REF!
#REF! 17.60 141.80 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 221.56 #REF! #REF! #REF!
#REF! 17.60 253.21 #REF! #REF! #REF!
#REF! 17.60 443.11 #REF! #REF! #REF!
#REF! 17.60 1,772.46 #REF! #REF! #REF!
#REF! 17.60 2,954.09
#REF! 17.60 70.90 #REF! #REF! #REF!
#REF! 17.60 88.62 #REF! #REF! #REF!
#REF! 17.60 118.16 #REF! #REF! #REF!
36,000.00 17.60 177.25 36,177.25 3,617.72 39,794.97
#REF! 17.60 221.56 #REF! #REF! #REF!
#REF! 17.60 354.49 #REF! #REF! #REF!
#REF! 17.60 1,063.47 #REF! #REF! #REF!
#REF! 17.60 607.70 #REF! #REF! #REF!
#REF! 17.60 708.98 #REF! #REF! #REF!
#REF! 17.60 1,063.47 #REF! #REF! #REF!
#REF! 17.60 1,772.46 #REF! #REF! #REF!
#REF! 17.60 3,544.91 #REF! #REF! #REF!
#REF! 17.60 7,089.82 #REF! #REF! #REF!
#REF! 17.60 106,347.37 #REF! #REF! #REF!
#REF! - #REF! #REF! #REF!
92,629.33 - 92,629.33 9,262.93 101,892.26
#REF! 17.60 132.93 #REF! #REF! #REF!
#REF! 17.60 132.93 #REF! #REF! #REF!
127,616.84 17.60 - 127,616.84 12,761.68 140,378.52
#REF! 17.60 132.93 #REF! #REF! #REF!
#REF! 17.60 42.54 #REF! #REF! #REF!
#REF! 17.60 42.54 #REF! #REF! #REF!
#REF! 17.60 42.54 #REF! #REF! #REF!
#REF! 17.60 106.35 #REF! #REF! #REF!
#REF! 17.60 1,063.47 #REF! #REF! #REF!
#REF! 17.60 132.93 #REF! #REF! #REF!
#REF! 17.60 132.93 #REF! #REF! #REF!
#REF! 17.60 354.49 #REF! #REF! #REF!
#REF! 17.60 354.49 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
16,500.00 17.60 177.25 16,677.25 1,667.72 18,344.97
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 177.25 #REF! #REF! #REF!
#REF! 17.60 708.98 #REF! #REF! #REF!
#REF! 17.60 - #REF! #REF! #REF!
#REF! 17.60 - #REF! #REF! #REF!
#REF! 17.60 10,634.74 #REF! #REF! #REF!
4 5 6 7 8 9
#REF! 17.60 10,634.74 #REF! #REF! #REF!

#REF! 17.60 10,634.74 #REF! #REF! #REF!
#REF! 17.60 5,317.37 #REF! #REF! #REF!
#REF! 17.60 5,317.37 #REF! #REF! #REF!
#REF! 17.60 21,269.47 #REF! #REF! #REF!
#REF! 17.60 - #REF! #REF! #REF!
#REF! 17.60 - #REF! #REF! #REF!
#REF! 17.60 4,253.89 #REF! #REF! #REF!

#REF! 17.60 5,317.37 #REF! #REF! #REF!
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "D"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK #REF! 39.40 #REF! #REF! #REF! #REF!

3 Semen merah / putih KG #REF! 39.40 #REF! #REF! #REF! #REF!
4 Pasir urug M3 #REF! 39.40 #REF! #REF! #REF! #REF!
5 Pasir pasang M3 #REF! 39.40 #REF! #REF! #REF! #REF!
6 Pasir beton M3 #REF! 39.40 #REF! #REF! #REF! #REF!
7 Batu kali M3 #REF! 39.40 #REF! #REF! #REF! #REF!
8 Kerikil / tdk tersaring M3 #REF! 39.40 #REF! #REF! #REF! #REF!
9 Sirtu M3 #REF! 39.40 #REF! #REF! #REF! #REF!
10 Tanah urug M3 #REF! 39.40 #REF! #REF! #REF! #REF!
11 Batu pecah 3 - 5 Cm M3 333,333.33 39.40 #REF! #REF! #REF! #REF!
14 Batu tela BH #REF! 39.40 #REF! #REF! #REF! #REF!
15 Conblok BH #REF! 39.40 #REF! #REF! #REF! #REF!
16 Paving block BH #REF! 39.40 #REF! #REF! #REF! #REF!
17 Porselin 11 X 11 BH #REF! 39.40 7.72 #REF! #REF! #REF!
19 Mozaik 30 X 30 BH #REF! 39.40 57.43 #REF! #REF! #REF!
20 Keramik 15 X 15 BH #REF! 39.40 14.36 #REF! #REF! #REF!
25 Kayu balok / papan tinang M3 #REF! 39.40 50,000.00 #REF! #REF! #REF!
26 Kayu balok / papan besi M3 #REF! 39.40 50,000.00 #REF! #REF! #REF!
27 Kayu balok / papan matoa M3 #REF! 39.40 50,000.00 #REF! #REF! #REF!
28 Kayu bakar M3 #REF! 39.40 50,000.00 #REF! #REF! #REF!
29 Kawat digalvano bronjong 3 mm KG #REF! 39.40 #REF! #REF! #REF! #REF!
31 Kawat ikat KG #REF! 39.40 #REF! #REF! #REF! #REF!
32 Triplek 3 mm LBR #REF! 39.40 #REF! #REF! #REF! #REF!
34 Playwood LBR #REF! 39.40 #REF! #REF! #REF! #REF!
35 Teak wood LBR #REF! 39.40 #REF! #REF! #REF! #REF!
36 Formika LBR 39.40 - - -
37 Seng gelombang BJLS 30 LBR #REF! 39.40 #REF! #REF! #REF! #REF!
38 Seng plat BJLS 30 LBR #REF! 39.40 #REF! #REF! #REF! #REF!
41 Seng galvanis LBR #REF! 39.40 #REF! #REF! #REF! #REF!
42 Seng aluminium BJLS 30 LBR #REF! 39.40 #REF! #REF! #REF! #REF!
43 Ardek gelombang LBR #REF! 39.40 #REF! #REF! #REF! #REF!
44 Besi beton KG #REF! 39.40 #REF! #REF! #REF! #REF!
45 Paku campur KG #REF! 39.40 #REF! #REF! #REF! #REF!
46 Paku seng KG #REF! 39.40 #REF! #REF! #REF! #REF!
47 Paku triplek KG #REF! 39.40 #REF! #REF! #REF! #REF!
48 Kaca tebal 5 mm M2 171,600.00 39.40 #REF! #REF! #REF! #REF!
49 Paku ardeks KG #REF! 39.40 #REF! #REF! #REF! #REF!
50 Atap Harflek 30 X 110 X 0,5 Cm LBR #REF! 39.40 #REF! #REF! #REF! #REF!
51 Nok Harflek 30 X 118 X 0,5 Cm LBR #REF! 39.40 #REF! #REF! #REF! #REF!
52 Atap Superdek LBR #REF! 39.40 #REF! #REF! #REF! #REF!
53 Genteng beton BH #REF! 39.40 #REF! #REF! #REF! #REF!
54 Nok Genteng Beton BH #REF! 39.40 #REF! #REF! #REF! #REF!
55 Atap Utumo Color Tiles BH #REF! 39.40 #REF! #REF! #REF! #REF!
56 Paku color tiles KG #REF! 39.40 #REF! #REF! #REF! #REF!
57 Nok Utomo Color Tiles BH #REF! 39.40 #REF! #REF! #REF! #REF!
58 Paku Eternit KG #REF! 39.40 #REF! #REF! #REF! #REF!
59 Talang Paralon Dia. 4" M' #REF! 39.40 #REF! #REF! #REF! #REF!
60 Elbo Paralon BH #REF! 39.40 #REF! #REF! #REF! #REF!
61 Sok Paralon BH #REF! 39.40 #REF! #REF! #REF! #REF!
62 Te Paralon BH #REF! 39.40 #REF! #REF! #REF! #REF!
63 Lem Paralon BH #REF! 39.40 #REF! #REF! #REF! #REF!
64 Talang Paralon "U" Dia. 12" M' #REF! 39.40 #REF! #REF! #REF! #REF!
65 Plat Besi Penyangga Talang BH #REF! 39.40 #REF! #REF! #REF! #REF!
66 Cat Kilat KG #REF! 39.40 #REF! #REF! #REF! #REF!
67 Minyak Cat LTR #REF! 39.40 #REF! #REF! #REF! #REF!
68 Dempul KG #REF! 39.40 #REF! #REF! #REF! #REF!
69 Amplas Kayu LBR #REF! 39.40 #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9
70 Cat Dinding / Tembok KG #REF! 39.40 #REF! #REF! #REF! #REF!

71 Karbolium KG #REF! 39.40 #REF! #REF! #REF! #REF!
72 Teak Oil KG #REF! 39.40 #REF! #REF! #REF! #REF!
73 Cat Besi KG #REF! 39.40 #REF! #REF! #REF! #REF!
74 Paku Jembatan KG #REF! 39.40 #REF! #REF! #REF! #REF!
75 Lampu TL 10 Watt BH #REF! 39.40 #REF! #REF! #REF! #REF!
78 Box Lampu TL 10 Watt BH #REF! 39.40 #REF! #REF! #REF! #REF!
81 Lampu Pijar 60 Watt BH #REF! 39.40 #REF! #REF! #REF! #REF!
82 Lampu Baret BH #REF! 39.40 #REF! #REF! #REF! #REF!
83 Stop Kontak BH #REF! 39.40 #REF! #REF! #REF! #REF!
84 Sekring Kas 1 Group BH #REF! 39.40 #REF! #REF! #REF! #REF!
87 Kabel NGA M' #REF! 39.40 #REF! #REF! #REF! #REF!
88 Pipa Paralon 1/4 " M' #REF! 39.40 #REF! #REF! #REF! #REF!
89 Saklar BH #REF! 39.40 #REF! #REF! #REF! #REF!
90 Vitting BH #REF! 39.40 #REF! #REF! #REF! #REF!
91 Isolator BH #REF! 39.40 #REF! #REF! #REF! #REF!
92 Instalasi TTK #REF! 39.40 - #REF! #REF! #REF!
93 Pipa GIP 1/2" Medium A M' #REF! 39.40 #REF! #REF! #REF! #REF!
94 Pipa GIP 3/4 Medium A M' #REF! 39.40 #REF! #REF! #REF! #REF!
95 Pipa GIP 1" Medium A M' #REF! 39.40 #REF! #REF! #REF! #REF!
101 Pipa GIP 1/2" Medium B M' #REF! 39.40 #REF! #REF! #REF! #REF!
102 Pipa GIP 3/4 Medium B M' #REF! 39.40 #REF! #REF! #REF! #REF!
103 Pipa GIP 1" Medium B M' #REF! 39.40 #REF! #REF! #REF! #REF!
108 Pipa GIP 8" Medium B M' #REF! 39.40 #REF!
109 Pipa PVC 1/2 M' #REF! 39.40 #REF! #REF! #REF! #REF!
111 Pipa PVC 1" M' #REF! 39.40 #REF! #REF! #REF! #REF!
115 Alat Bantu SET #REF! 39.40 #REF! #REF! #REF! #REF!
116 Valve GIP Diameter 1" BH #REF! 39.40 #REF! #REF! #REF! #REF!
122 Kerikil Sungai Tersaring M3 #REF! 39.40 #REF! #REF! #REF! #REF!
123 Motor Greder 100 HP JAM #REF! - #REF! #REF! #REF!
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM #REF! - #REF! #REF! #REF!
125 Truk Tangki Air 115 HP JAM #REF! - #REF! #REF! #REF!
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM #REF! - #REF! #REF! #REF!
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM #REF! - #REF! #REF! #REF!
128 Mesin Gilas Tandem 6-10 Ton JAM #REF! - #REF! #REF! #REF!
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM #REF! - #REF! #REF! #REF!
130 Dump Truk 5 Ton / 145 HP JAM #REF! - #REF! #REF! #REF!
131 Minyak Bakar LTR #REF! 39.40 #REF! #REF! #REF! #REF!
132 Aspal KG #REF! 39.40 #REF! #REF! #REF! #REF!
133 Dump Truk 3,5 T / 115 HP JAM #REF! 39.40 - #REF! #REF! #REF!
134 Kawat Duri ( Rp. 75.000 / Roll ) M' #REF! 39.40 #REF! #REF! #REF! #REF!
135 Kawat Nyamuk Besi M2 #REF! 39.40 #REF! #REF! #REF! #REF!
136 Kawat Nyamuk Plastik M2 #REF! 39.40 #REF! #REF! #REF! #REF!
137 Kawat Nyamuk Aluminium M2 #REF! 39.40 #REF! #REF! #REF! #REF!
138 Cat Genteng KG #REF! 39.40 #REF! #REF! #REF! #REF!
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET #REF! 39.40 #REF! #REF! #REF! #REF!
140 Kaca Nako Bening LBR #REF! 39.40 #REF! #REF! #REF! #REF!
141 Kaca Nako Rayben LBR #REF! 39.40 #REF! #REF! #REF! #REF!
142 Stang Louvers 8 Kilp SET #REF! 39.40 #REF! #REF! #REF! #REF!
143 Kunci Pintu Yale 2 Slag BH #REF! 39.40 #REF! #REF! #REF! #REF!
144 Engsel Pintu Ring Nilon BH #REF! 39.40 #REF! #REF! #REF! #REF!
145 Engsel Jendela BH #REF! 39.40 #REF! #REF! #REF! #REF!
146 Engsel Lemari BH #REF! 39.40 #REF! #REF! #REF! #REF!
147 Grendel Pintu BH #REF! 39.40 #REF! #REF! #REF! #REF!
148 Grendel Jendela BH #REF! 39.40 #REF! #REF! #REF! #REF!
149 Gembok BH #REF! 39.40 #REF! #REF! #REF! #REF!
150 Kait Angin Biasa BH #REF! 39.40 #REF! #REF! #REF! #REF!
151 Kait Angin Kancing BH #REF! 39.40 #REF! #REF! #REF! #REF!
152 Tarikan Jendela BH #REF! 39.40 #REF! #REF! #REF! #REF!
153 Kran Air Aluminium Besar BH #REF! 39.40 #REF! #REF! #REF! #REF!
154 Kran Air Kuningan Kecil BH #REF! 39.40 #REF! #REF! #REF! #REF!
155 Kran Air Washtavel BH #REF! 39.40 #REF! #REF! #REF! #REF!
156 Lampu Sorot 500 Watt BH #REF! 39.40 #REF! #REF! #REF! #REF!
157 Penyambungan Listrik PLTD LS #REF! 39.40 - #REF! #REF! #REF!
158 Penyambungan Air PDAM LS #REF! 39.40 - #REF! #REF! #REF!
159 Washtavel KIA BH #REF! 39.40 #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9
160 Washtavel KIA + Cermin BH #REF! 39.40 #REF! #REF! #REF! #REF!
161 Washtavel Aluminium BH #REF! 39.40 #REF! #REF! #REF! #REF!
162 Kloset Jongkok INA BH #REF! 39.40 #REF! #REF! #REF! #REF!
163 Kloset Duduk INA BH #REF! 39.40 #REF! #REF! #REF! #REF!
164 Kloset Duduk KIA BH #REF! 39.40 #REF! #REF! #REF! #REF!
165 Bak Air KM/WC Lapis Porselin BH #REF! 39.40 - #REF! #REF! #REF!
166 Bak Air KM/WC Batu Tela Biasa BH #REF! 39.40 - #REF! #REF! #REF!
167 Urinoar Porselin BH #REF! 39.40 #REF! #REF! #REF! #REF!
168 Pompa Air Sanyo BH #REF! 39.40 #REF! #REF! #REF! #REF!
Serui, Agustus 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "E"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9

29 Kawat digalvano bronjong 3 mm KG #REF! 47.31 #REF! #REF! #REF!
36 Formika LBR 47.31 - - -
1 2 3 4 5 6 7 8 9

1 2 3 4 5 6 7 8 9
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "F"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK #REF! 62.20 35,000.00 #REF! #REF! #REF!

2 Semen ( 40 Kg ) ZAK #REF! 62.20 28,000.00 #REF! #REF! #REF!
29 Kawat digalvano bronjong 3 mm KG #REF! #REF! #REF! #REF!
36 Formika LBR - - -
1 2 3 4 5 6 7 8 9

1 2 3 4 5 6 7 8 9
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "G"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9

29 Kawat digalvano bronjong 3 mm KG #REF! #REF! #REF! #REF!
36 Formika LBR - - -
1 2 3 4 5 6 7 8 9

1 2 3 4 5 6 7 8 9
WILAYAH "H"
UPAH UPAH
1 2 3 4

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JUMLAH HARGA

QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
( TANPA PAJAK ) RATA 2 PER UNIT PER UNIT PAJAK ) PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9 10
1 Semen ( 50 Kg ) ZAK #REF! Laut #REF! #REF! #REF! #REF! #REF!

3 Semen merah / putih KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
4 Pasir urug M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
5 Pasir pasang M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
6 Pasir beton M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
7 Batu kali M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
8 Kerikil / tdk tersaring M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
9 Sirtu M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
10 Tanah urug M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
11 Batu pecah 3 - 5 Cm M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
14 Batu tela BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
15 Conblok BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
16 Paving block BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
17 Porselin 11 X 11 BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
19 Mozaik 30 X 30 BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
20 Keramik 15 X 15 BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
25 Kayu balok / papan tinang M3 #REF! Laut 150,000.00 #REF! #REF! #REF!
26 Kayu balok / papan besi M3 #REF! Laut 200,000.00 #REF! #REF! #REF!
27 Kayu balok / papan matoa M3 #REF! Laut 200,000.00 #REF! #REF! #REF!
28 Kayu bakar M3 #REF! Laut 50,000.00 #REF! #REF! #REF!
29 Kawat digalvano bronjong 3 mm KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
31 Kawat ikat KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
32 Triplek 3 mm LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
34 Playwood LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
35 Teak wood LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
36 Formika LBR #REF! Laut - #REF!
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
39 Seng plat BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
42 Seng galvanis LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
43 Seng aluminium BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
44 Ardek gelombang LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
45 Besi beton KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
46 Paku campur KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
47 Paku seng KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
48 Paku triplek KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
49 Kaca tebal 5 mm M2 #REF! Laut #REF! #REF! #REF! #REF! #REF!
50 Paku ardeks KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
51 Atap Harflek 30 X 110 X 0,5 Cm LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
52 Nok Harflek 30 X 118 X 0,5 Cm LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
53 Atap Superdek LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
54 Genteng beton BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
55 Nok Genteng Beton BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
56 Atap Utumo Color Tiles BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
57 Paku color tiles KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
58 Nok Utomo Color Tiles BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
59 Paku Eternit KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
60 Talang Paralon Dia. 4" M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
61 Elbo Paralon BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
62 Sok Paralon BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
63 Te Paralon BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
64 Lem Paralon BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
65 Talang Paralon "U" Dia. 12" M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
66 Plat Besi Penyangga Talang BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
67 Cat Kilat KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
68 Minyak Cat LTR #REF! Laut #REF! #REF! #REF! #REF! #REF!
69 Dempul KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
70 Amplas Kayu LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9 10
71 Cat Dinding / Tembok KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
72 Karbolium KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
73 Teak Oil KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
74 Cat Besi KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
75 Paku Jembatan KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
76 Lampu TL 10 Watt BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
79 Box Lampu TL 10 Watt BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
82 Lampu Pijar 60 Watt BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
83 Lampu Baret BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
84 Stop Kontak BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
85 Sekring Kas 1 Group BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
88 Kabel NGA M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
89 Pipa Paralon 1/4 " M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
90 Saklar BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
91 Vitting BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
92 Isolator BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
93 Instalasi TTK #REF! Laut - - #REF! #REF! #REF!
94 Pipa GIP 1/2" Medium A M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
95 Pipa GIP 3/4 Medium A M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
96 Pipa GIP 1" Medium A M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
102 Pipa GIP 1/2" Medium B M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
103 Pipa GIP 3/4 Medium B M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
104 Pipa GIP 1" Medium B M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
110 Pipa PVC 1/2 M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
112 Pipa PVC 1" M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
116 Alat Bantu SET #REF! Laut #REF! #REF! #REF! #REF! #REF!
117 Valve GIP Diameter 1" BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
123 Kerikil Sungai Tersaring M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF! #REF!
124 Motor Greder 100 HP JAM #REF! - - #REF! #REF! #REF!
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM #REF! - - #REF! #REF! #REF!
126 Truk Tangki Air 115 HP JAM #REF! - - #REF! #REF! #REF!
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM #REF! - - #REF! #REF! #REF!
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM #REF! - - #REF! #REF! #REF!
129 Mesin Gilas Tandem 6-10 Ton JAM #REF! - - #REF! #REF! #REF!
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM #REF! - - #REF! #REF! #REF!
131 Dump Truk 5 Ton / 145 HP JAM #REF! - - #REF! #REF! #REF!
132 Minyak Bakar LTR #REF! Laut #REF! #REF! #REF! #REF! #REF!
133 Aspal KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
134 Dump Truk 3,5 T / 115 HP JAM #REF! Laut - - #REF! #REF! #REF!
135 Kawat Duri ( Rp. 75.000 / Roll ) M' #REF! Laut #REF! #REF! #REF! #REF! #REF!
136 Kawat Nyamuk Besi M2 #REF! Laut #REF! #REF! #REF! #REF! #REF!
137 Kawat Nyamuk Plastik M2 #REF! Laut #REF! #REF! #REF! #REF! #REF!
138 Kawat Nyamuk Aluminium M2 #REF! Laut #REF! #REF! #REF! #REF! #REF!
139 Cat Genteng KG #REF! Laut #REF! #REF! #REF! #REF! #REF!
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET #REF! Laut #REF! #REF! #REF! #REF! #REF!
141 Kaca Nako Bening LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
142 Kaca Nako Rayben LBR #REF! Laut #REF! #REF! #REF! #REF! #REF!
143 Stang Louvers 8 Kilp SET #REF! Laut #REF! #REF! #REF! #REF! #REF!
144 Kunci Pintu Yale 2 Slag BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
145 Engsel Pintu Ring Nilon BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
146 Engsel Jendela BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
147 Engsel Lemari BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
148 Grendel Pintu BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
149 Grendel Jendela BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
150 Gembok BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
151 Kait Angin Biasa BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
152 Kait Angin Kancing BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
153 Tarikan Jendela BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
154 Kran Air Aluminium Besar BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
155 Kran Air Kuningan Kecil BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
156 Kran Air Washtavel BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
157 Lampu Sorot 500 Watt BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
158 Penyambungan Listrik PLTD LS #REF! Laut - - #REF! #REF! #REF!
159 Penyambungan Air PDAM LS #REF! Laut - - #REF! #REF! #REF!
160 Washtavel KIA BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9 10
161 Washtavel KIA + Cermin BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
162 Washtavel Aluminium BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
163 Kloset Jongkok INA BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
164 Kloset Duduk INA BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
165 Kloset Duduk KIA BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
166 Bak Air KM/WC Lapis Porselin BH #REF! Laut - - #REF! #REF! #REF!
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH #REF! Laut - - #REF! #REF! #REF!
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
169 Pompa Air Sanyo BH #REF! Laut #REF! #REF! #REF! #REF! #REF!
WILAYAH "I"
UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN
( RP. / HARI )
1 2 3 4
1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O

2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O
3 Tukang H/O 61,000.00 10 Sopir Truk H/O
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O
HARGA DI JARAK ONGKOS ONGKOS JML HARGA

QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK
( TANPA PAJAK ) RATA 2 PER UNIT PER UNIT PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9
1 Semen ( 50 Kg ) ZAK #REF! Laut #REF! #REF! #REF! #REF!

2 Semen ( 40 Kg ) ZAK #REF! Laut #REF! #REF! #REF! #REF!
3 Semen merah / putih KG #REF! Laut #REF! #REF! #REF! #REF!
4 Pasir urug M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
5 Pasir pasang M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
6 Pasir beton M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
7 Batu kali M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
8 Kerikil / tdk tersaring M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
9 Sirtu M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
10 Tanah urug M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
11 Batu pecah 3 - 5 Cm M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
14 Batu tela BH #REF! Laut #REF! #REF! #REF! #REF!
15 Conblok BH #REF! Laut #REF! #REF! #REF! #REF!
16 Paving block BH #REF! Laut #REF! #REF! #REF! #REF!
17 Porselin 11 X 11 BH #REF! Laut #REF! #REF! #REF! #REF!
18 Porselin 10 X 20 BH #REF! Laut #REF! #REF! #REF! #REF!
19 Mozaik 30 X 30 BH #REF! Laut #REF! #REF! #REF! #REF!
20 Keramik 15 X 15 BH #REF! Laut #REF! #REF! #REF! #REF!
25 Kayu balok / papan tinang M3 #REF! Laut 150,000.00 #REF! #REF!
26 Kayu balok / papan besi M3 #REF! Laut 200,000.00 #REF! #REF!
27 Kayu balok / papan matoa M3 #REF! Laut 200,000.00 #REF! #REF!
28 Kayu bakar M3 #REF! Laut 50,000.00 #REF! #REF!
29 Kawat digalvano bronjong 3 mm KG #REF! Laut - #REF! #REF!
30 Kawat digalvano bronjong 4 mm KG #REF! Laut #REF! #REF! #REF! #REF!
31 Kawat ikat KG #REF! Laut #REF! #REF! #REF! #REF!
32 Triplek 3 mm LBR #REF! Laut #REF! #REF! #REF! #REF!
33 Triplek 4 mm LBR #REF! Laut #REF! #REF! #REF! #REF!
34 Playwood LBR #REF! Laut #REF! #REF! #REF! #REF!
35 Teak wood LBR #REF! Laut #REF! #REF! #REF! #REF!
38 Seng gelombang BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF!
39 Seng plat BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF!
40 Seng gelombang BJLS 20 LBR #REF! Laut #REF! #REF! #REF! #REF!
41 Seng plat BJLS 20 LBR #REF! Laut #REF! #REF! #REF! #REF!
42 Seng galvanis LBR #REF! Laut #REF! #REF! #REF! #REF!
43 Seng aluminium BJLS 30 LBR #REF! Laut #REF! #REF! #REF! #REF!
44 Ardek gelombang LBR #REF! Laut #REF! #REF! #REF! #REF!
45 Besi beton KG #REF! Laut #REF! #REF! #REF! #REF!
46 Paku campur KG #REF! Laut #REF! #REF! #REF! #REF!
47 Paku seng KG #REF! Laut #REF! #REF! #REF! #REF!
48 Paku triplek KG #REF! Laut #REF! #REF! #REF! #REF!
49 Kaca tebal 5 mm M2 #REF! Laut #REF! #REF! #REF! #REF!
50 Paku ardeks KG #REF! Laut #REF! #REF! #REF! #REF!
51 Atap Harflek 30 X 110 X 0,5 Cm LBR #REF! Laut #REF! #REF! #REF! #REF!
52 Nok Harflek 30 X 118 X 0,5 Cm LBR #REF! Laut #REF! #REF! #REF! #REF!
53 Atap Superdek LBR #REF! Laut #REF! #REF! #REF! #REF!
54 Genteng beton BH #REF! Laut #REF! #REF! #REF! #REF!
55 Nok Genteng Beton BH #REF! Laut #REF! #REF! #REF! #REF!
56 Atap Utumo Color Tiles BH #REF! Laut #REF! #REF! #REF! #REF!
57 Paku color tiles KG #REF! Laut #REF! #REF! #REF! #REF!
58 Nok Utomo Color Tiles BH #REF! Laut #REF! #REF! #REF! #REF!
59 Paku Eternit KG #REF! Laut #REF! #REF! #REF! #REF!
60 Talang Paralon Dia. 4" M' #REF! Laut #REF! #REF! #REF! #REF!
61 Elbo Paralon BH #REF! Laut #REF! #REF! #REF! #REF!
62 Sok Paralon BH #REF! Laut #REF! #REF! #REF! #REF!
63 Te Paralon BH #REF! Laut #REF! #REF! #REF! #REF!
64 Lem Paralon BH #REF! Laut #REF! #REF! #REF! #REF!
65 Talang Paralon "U" Dia. 12" M' #REF! Laut #REF! #REF! #REF! #REF!
66 Plat Besi Penyangga Talang BH #REF! Laut #REF! #REF! #REF! #REF!
67 Cat Kilat KG #REF! Laut #REF! #REF! #REF! #REF!
68 Minyak Cat LTR #REF! Laut #REF! #REF! #REF! #REF!
69 Dempul KG #REF! Laut #REF! #REF! #REF! #REF!
70 Amplas Kayu LBR #REF! Laut #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9
71 Cat Dinding / Tembok KG #REF! Laut #REF! #REF! #REF! #REF!

72 Karbolium KG #REF! Laut #REF! #REF! #REF! #REF!
73 Teak Oil KG #REF! Laut #REF! #REF! #REF! #REF!
74 Cat Besi KG #REF! Laut #REF! #REF! #REF! #REF!
75 Paku Jembatan KG #REF! Laut #REF! #REF! #REF! #REF!
76 Lampu TL 10 Watt BH #REF! Laut #REF! #REF! #REF! #REF!
79 Box Lampu TL 10 Watt BH #REF! Laut #REF! #REF! #REF! #REF!
82 Lampu Pijar 60 Watt BH #REF! Laut #REF! #REF! #REF! #REF!
83 Lampu Baret BH #REF! Laut #REF! #REF! #REF! #REF!
84 Stop Kontak BH #REF! Laut #REF! #REF! #REF! #REF!
85 Sekring Kas 1 Group BH #REF! Laut #REF! #REF! #REF! #REF!
88 Kabel NGA M' #REF! Laut #REF! #REF! #REF! #REF!
89 Pipa Paralon 1/4 " M' #REF! Laut #REF! #REF! #REF! #REF!
90 Saklar BH #REF! Laut #REF! #REF! #REF! #REF!
91 Vitting BH #REF! Laut #REF! #REF! #REF! #REF!
92 Isolator BH #REF! Laut #REF! #REF! #REF! #REF!
93 Instalasi TTK #REF! Laut - - #REF! #REF!
94 Pipa GIP 1/2" Medium A M' #REF! Laut #REF! #REF! #REF! #REF!
95 Pipa GIP 3/4 Medium A M' #REF! Laut #REF! #REF! #REF! #REF!
96 Pipa GIP 1" Medium A M' #REF! Laut #REF! #REF! #REF! #REF!
102 Pipa GIP 1/2" Medium B M' #REF! Laut #REF! #REF! #REF! #REF!
103 Pipa GIP 3/4 Medium B M' #REF! Laut #REF! #REF! #REF! #REF!
104 Pipa GIP 1" Medium B M' #REF! Laut #REF! #REF! #REF! #REF!
110 Pipa PVC 1/2 M' #REF! Laut #REF! #REF! #REF! #REF!
111 Pipa PVC 3/4 M' #REF! Laut #REF! #REF! #REF! #REF!
112 Pipa PVC 1" M' #REF! Laut #REF! #REF! #REF! #REF!
116 Alat Bantu SET #REF! Laut #REF! #REF! #REF! #REF!
117 Valve GIP Diameter 1" BH #REF! Laut #REF! #REF! #REF! #REF!
123 Kerikil Sungai Tersaring M3 #REF! Laut 50,000.00 20,000.00 #REF! #REF!
124 Motor Greder 100 HP JAM #REF! - - #REF! #REF!
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM #REF! - - #REF! #REF!
126 Truk Tangki Air 115 HP JAM #REF! - - #REF! #REF!
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM #REF! - - #REF! #REF!
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM #REF! - - #REF! #REF!
129 Mesin Gilas Tandem 6-10 Ton JAM #REF! - - #REF! #REF!
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM #REF! - - #REF! #REF!
131 Dump Truk 5 Ton / 145 HP JAM #REF! - - #REF! #REF!
132 Minyak Bakar LTR #REF! Laut #REF! #REF! #REF! #REF!
133 Aspal KG #REF! Laut #REF! #REF! #REF! #REF!
134 Dump Truk 3,5 T / 115 HP JAM #REF! Laut - - #REF! #REF!
135 Kawat Duri ( Rp. 75.000 / Roll ) M' #REF! Laut #REF! #REF! #REF! #REF!
136 Kawat Nyamuk Besi M2 #REF! Laut #REF! #REF! #REF! #REF!
137 Kawat Nyamuk Plastik M2 #REF! Laut #REF! #REF! #REF! #REF!
138 Kawat Nyamuk Aluminium M2 #REF! Laut #REF! #REF! #REF! #REF!
139 Cat Genteng KG #REF! Laut #REF! #REF! #REF! #REF!
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET #REF! Laut #REF! #REF! #REF! #REF!
141 Kaca Nako Bening LBR #REF! Laut #REF! #REF! #REF! #REF!
142 Kaca Nako Rayben LBR #REF! Laut #REF! #REF! #REF! #REF!
143 Stang Louvers 8 Kilp SET #REF! Laut #REF! #REF! #REF! #REF!
144 Kunci Pintu Yale 2 Slag BH #REF! Laut #REF! #REF! #REF! #REF!
145 Engsel Pintu Ring Nilon BH #REF! Laut #REF! #REF! #REF! #REF!
146 Engsel Jendela BH #REF! Laut #REF! #REF! #REF! #REF!
147 Engsel Lemari BH #REF! Laut #REF! #REF! #REF! #REF!
148 Grendel Pintu BH #REF! Laut #REF! #REF! #REF! #REF!
149 Grendel Jendela BH #REF! Laut #REF! #REF! #REF! #REF!
150 Gembok BH #REF! Laut #REF! #REF! #REF! #REF!
151 Kait Angin Biasa BH #REF! Laut #REF! #REF! #REF! #REF!
152 Kait Angin Kancing BH #REF! Laut #REF! #REF! #REF! #REF!
153 Tarikan Jendela BH #REF! Laut #REF! #REF! #REF! #REF!
154 Kran Air Aluminium Besar BH #REF! Laut #REF! #REF! #REF! #REF!
155 Kran Air Kuningan Kecil BH #REF! Laut #REF! #REF! #REF! #REF!
156 Kran Air Washtavel BH #REF! Laut #REF! #REF! #REF! #REF!
157 Lampu Sorot 500 Watt BH #REF! Laut #REF! #REF! #REF! #REF!
158 Penyambungan Listrik PLTD LS #REF! Laut - - #REF! #REF!
159 Penyambungan Air PDAM LS #REF! Laut - - #REF! #REF!
160 Washtavel KIA BH #REF! Laut #REF! #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9
161 Washtavel KIA + Cermin BH #REF! Laut #REF! #REF! #REF! #REF!
162 Washtavel Aluminium BH #REF! Laut #REF! #REF! #REF! #REF!
163 Kloset Jongkok INA BH #REF! Laut #REF! #REF! #REF! #REF!
164 Kloset Duduk INA BH #REF! Laut #REF! #REF! #REF! #REF!
165 Kloset Duduk KIA BH #REF! Laut #REF! #REF! #REF! #REF!
166 Bak Air KM/WC Lapis Porselin BH #REF! Laut - - #REF! #REF!
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH #REF! Laut - - #REF! #REF!
168 Urinoar Porselin BH #REF! Laut #REF! #REF! #REF! #REF!
169 Pompa Air Sanyo BH #REF! Laut #REF! #REF! #REF! #REF!
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
UPAH
TENAGA KERJA
( RP. / HARI )
68,625.00
61,000.00
61,000.00
53,375.00
53,375.00
68,625.00
61,000.00
JUMLAH HARGA
( TERMASUK
PAJAK )
( Rp.)
10
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
10
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
10
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
WILAYAH "J"
UPAH UPAH
1 2 3 4

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JLH HARGA

( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9 10

29 Kawat digalvano bronjong 3 mm KG #REF! Laut - #REF! #REF! #REF!
1 2 3 4 5 6 7 8 9 10
1 2 3 4 5 6 7 8 9 10
Ukuran 80 X 80 X 80 Cm - -
WILAYAH "K"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9 10

1 2 3 4 5 6 7 8 9 10
1 2 3 4 5 6 7 8 9 10
Ukuran 80 X 80 X 80 Cm - -
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "L"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9 10

1 2 3 4 5 6 7 8 9 10
1 2 3 4 5 6 7 8 9 10
167 Ukuran 80 X 80 X 80 Cm - -
169 Ukuran 80 X 80 X 80 Cm Diplester. - -
Serui, Agustus 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
WILAYAH "M"
UPAH UPAH
1 2 3 4


( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
1 2 3 4 5 6 7 8 9 10

1 2 3 4 5 6 7 8 9 10
1 2 3 4 5 6 7 8 9 10
Ukuran 80 X 80 X 80 Cm - -
Serui, Januari 2005
MENGETAHUI :
Ir. MANGAPUL SORMIN

NIP. 110 045 778
DAFTAR ANALISA HARGA SATUAN LOKASI DISTRIK YAPEN SELATAN

( Rp.)
1 2 3 4 5 6 7 8
0.009 M3 Kayu matoa 1,250,000.00 11,250.00
0.040 Kg Paku 12,500.00 500.00
0.220 H/O Tukang 45,000.00 9,900.00
0.020 H/O Kepala tukang 50,625.00 1,012.50
0.070 H/O Pekerja 28,125.00 1,968.75
0.004 H/O Mandor 56,250.00 225.00
13,106.25 11,250.00 500.00 24,856.25
0.750 H/O Pekerja 28,125.00 21,093.75
0.025 H/O Mandor 56,250.00 1,406.25
22,500.00 22,500.00
1.000 H/O Pekerja 28,125.00 28,125.00
0.033 H/O Mandor 56,250.00 1,856.25
29,981.25 29,981.25
1.500 Pekerja 28,125.00 42,187.50
0.050 Mandor 56,250.00 2,812.50
45,000.00 45,000.00
1.500 Pekerja 28,125.00 42,187.50
0.050 Mandor 56,250.00 2,812.50
45,000.00 45,000.00
2.000 Pekerja 28,125.00 56,250.00
0.066 Mandor 56,250.00 3,712.50
59,962.50 59,962.50
5,625.00 5,625.00
PENYIRAMAN :
1.200 M3 Pasir urug 70,000.00 84,000.00
0.300 Pekerja 28,125.00 8,437.50
0.010 Mandor 56,250.00 562.50
9,000.00 84,000.00 93,000.00
1.200 M3 Tanah urug 60,000.00 72,000.00
0.300 Pekerja 28,125.00 8,437.50
0.010 Mandor 56,250.00 562.50
9,000.00 72,000.00 81,000.00
1.200 Batu kali 80,000.00 96,000.00
1.500 Pekerja 28,125.00 42,187.50
0.075 Mandor 56,250.00 4,218.75
46,406.25 96,000.00 142,406.25
1.200 M3 Batu kali G. 32 80,000.00 96,000.00
5.290 Zak Semen 40,000.00 211,600.00
0.428 M3 Pasir pasang 90,000.00 38,520.00
3.600 Pekerja 28,125.00 101,250.00
1.200 Tukang batu 45,000.00 54,000.00
0.120 Kepala tukang 50,625.00 6,075.00
0.180 Mandor 56,250.00 10,125.00
171,450.00 134,520.00 211,600.00 517,570.00
1.200 M3 Batu kali G. 26 80,000.00 96,000.00
4.000 Zak Semen 40,000.00 160,000.00
0.456 M3 Pasir pasang 90,000.00 41,040.00
3.600 Pekerja 28,125.00 101,250.00
1.200 Tukang batu 45,000.00 54,000.00
0.120 Kepala tukang 50,625.00 6,075.00
0.180 Mandor 56,250.00 10,125.00
171,450.00 137,040.00 160,000.00 468,490.00
1 2 3 4 5 6 7 8

1.200 M3 Batu kali G. 32 80,000.00 96,000.00
3.260 Zak Semen 40,000.00 130,400.00
0.522 M3 Pasir pasang 90,000.00 46,980.00
3.600 Pekerja 28,125.00 101,250.00
1.200 Tukang batu 45,000.00 54,000.00
0.120 Kepala tukang 50,625.00 6,075.00
0.180 Mandor 56,250.00 10,125.00
171,450.00 142,980.00 130,400.00 444,830.00
Menganyam :
2.000 Penganyam 28,125.00 56,250.00
1.600 Pekerja 28,125.00 45,000.00
0.080 Mandor 56,250.00 4,500.00
Mengisi :
3.000 M3 Batu 80,000.00 240,000.00
4.500 Pekerja 28,125.00 126,562.50
0.075 Mandor 56,250.00 4,218.75
236,531.25 240,000.00 500,000.00 976,531.25

Menganyam :
2.200 Penganyam 39,375.00 86,625.00
1.800 Pekerja 28,125.00 50,625.00
0.080 Mandor 56,250.00 4,500.00
Mengisi :
3.000 M3 Batu 80,000.00 240,000.00
4.500 Pekerja 28,125.00 126,562.50
0.075 Mandor 56,250.00 4,218.75
272,531.25 240,000.00 967,500.00 1,480,031.25

Menganyam :
70.000 KG kawat digalvano dia.5 mm 22,500.00 1,575,000.00
2.500 Penganyam 39,375.00 98,437.50
2.000 Pekerja 28,125.00 56,250.00
0.080 Mandor 56,250.00 4,500.00
Mengisi :
3.000 M3 Batu 80,000.00 240,000.00
4.500 Pekerja 28,125.00 126,562.50
0.075 Mandor 56,250.00 4,218.75
289,968.75 240,000.00 1,575,000.00 2,104,968.75

200.000 Bh Batu tela 1,300.00 260,000.00
2.528 Zak Semen 40,000.00 101,120.00
0.280 M3 Pasir pasang 90,000.00 25,200.00
4.500 Pekerja 28,125.00 126,562.50
1.500 Tukang batu 45,000.00 67,500.00
0.150 Kepala tukang 50,625.00 7,593.75
0.225 Mandor 56,250.00 12,656.25
214,312.50 285,200.00 101,120.00 600,632.50

200.000 Bh Batu tela 1,300.00 260,000.00
2.120 Zak Semen 40,000.00 84,800.00
0.280 M3 Pasir pasang 90,000.00 25,200.00
4.500 Pekerja 28,125.00 126,562.50
1.500 Tukang batu 45,000.00 67,500.00
0.150 Kepala tukang 50,625.00 7,593.75
0.225 Mandor 56,250.00 12,656.25
214,312.50 285,200.00 84,800.00 584,312.50

1 2 3 4 5 6 7 8

170.000 Bh Conblok 5,200.00 884,000.00
2.120 Zak Semen 40,000.00 84,800.00
0.406 M3 Pasir pasang 90,000.00 36,540.00
4.500 Pekerja 28,125.00 126,562.50
1.500 Tukang batu 45,000.00 67,500.00
0.150 Kepala tukang 50,625.00 7,593.75
0.225 Mandor 56,250.00 12,656.25
214,312.50 36,540.00 968,800.00 1,219,652.50
0.140 Zak Semen h 40,000.00 5,600.00
0.0114 M3 Pasir pasang 90,000.00 1,026.00
0.150 Tukang batu 45,000.00 6,750.00
0.015 Kepala tukang 50,625.00 759.38
0.400 Pekerja 28,125.00 11,250.00
0.020 Mandor 56,250.00 1,125.00
19,884.38 1,026.00 5,600.00 26,510.38
0.072 Zak Semen e 40,000.00 2,880.00
0.0086 M3 Pasir pasang 90,000.00 774.00
0.100 Tukang batu 45,000.00 4,500.00
0.010 Kepala tukang 50,625.00 506.25
0.300 Pekerja 28,125.00 8,437.50
0.015 Mandor 56,250.00 843.75
14,287.50 774.00 2,880.00 17,941.50
0.108 Zak Semen j 40,000.00 4,320.00
0.013 M3 Pasir pasang 90,000.00 1,170.00
0.150 Tukang batu 45,000.00 6,750.00
0.015 Kepala tukang 50,625.00 759.38
0.400 Pekerja 28,125.00 11,250.00
0.020 Mandor 56,250.00 1,125.00
19,884.38 1,170.00 4,320.00 25,374.38
0.163 Zak Semen i 40,000.00 6,520.00
0.0194 M3 Pasir pasang 90,000.00 1,746.00
0.200 Tukang batu 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.400 Pekerja 28,125.00 11,250.00
0.020 Mandor 56,250.00 1,125.00
22,387.50 1,746.00 6,520.00 30,653.50
0.130 Zak Semen p 40,000.00 5,200.00
0.0209 M3 Pasir pasang 90,000.00 1,881.00
0.200 Tukang batu 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.400 Pekerja 28,125.00 11,250.00
0.020 Mandor 56,250.00 1,125.00
22,387.50 1,881.00 5,200.00 29,468.50
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 40,000.00 4,200.00
0.0085 M3 Pasir pasang 90,000.00 765.00
0.120 Tukang batu 45,000.00 5,400.00
0.012 Kepala tukang 50,625.00 607.50
0.360 Pekerja 28,125.00 10,125.00
0.018 Mandor 56,250.00 1,012.50
17,145.00 765.00 4,200.00 22,110.00
1:3
0.070 M3 Kerikil 70,000.00 4,900.00
0.364 Zak Semen 40,000.00 14,560.00
0.044 M3 Pasir pasang 90,000.00 3,960.00
0.135 Tukang batu 45,000.00 6,075.00
0.0135 Kepala tukang 50,625.00 683.44
0.720 Pekerja 28,125.00 20,250.00
0.036 Mandor 56,250.00 2,025.00
29,033.44 8,860.00 14,560.00 52,453.44
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 70,000.00 57,400.00
0.540 M3 Pasir beton 90,000.00 48,600.00
5.440 Zak Semen ( @. 50 Kg ) 40,000.00 217,600.00
6.000 Pekerja 28,125.00 168,750.00
0.300 Mandor 56,250.00 16,875.00
1.000 Tukang batu 45,000.00 45,000.00
0.100 Kepala tukang 50,625.00 5,062.50
235,687.50 106,000.00 217,600.00 559,287.50
1 2 3 4 5 6 7 8

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 70,000.00 57,400.00
0.540 M3 Pasir beton 90,000.00 48,600.00
6.800 Zak Semen 40,000.00 272,000.00
6.000 Pekerja 28,125.00 168,750.00
0.300 Mandor 56,250.00 16,875.00
1.000 Tukang batu 45,000.00 45,000.00
0.100 Kepala tukang 50,625.00 5,062.50
235,687.50 106,000.00 272,000.00 613,687.50
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 70,000.00 70,000.00
0.500 M3 Pasir beton 90,000.00 45,000.00
5.000 Zak Semen 40,000.00 200,000.00
6.000 Pekerja 28,125.00 168,750.00
0.300 Mandor 56,250.00 16,875.00
0.500 Tukang batu 45,000.00 22,500.00
0.050 Kepala tukang 50,625.00 2,531.25
210,656.25 115,000.00 200,000.00 525,656.25
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 70,000.00 57,400.00
0.500 M3 Pasir beton 90,000.00 45,000.00
4.090 Zak Semen 40,000.00 163,600.00
6.000 Pekerja 28,125.00 168,750.00
0.300 Mandor 56,250.00 16,875.00
0.500 Tukang batu 45,000.00 22,500.00
0.050 Kepala tukang 50,625.00 2,531.25
210,656.25 102,400.00 163,600.00 476,656.25

CAMP. 1 : 2 : 3
0.820 M3 Kerikil 70,000.00 57,400.00
0.540 M3 Pasir beton 90,000.00 48,600.00
6.800 Zak Semen 40,000.00 272,000.00
6.000 Pekerja 28,125.00 168,750.00
0.300 Mandor 56,250.00 16,875.00
1.000 Tukang batu 45,000.00 45,000.00
0.100 Kepala tukang 50,625.00 5,062.50
235,687.50 106,000.00 272,000.00 613,687.50
b. BESI BETON I.2
110.000 Kg Besi beton 17,500.00 1,925,000.00
2.000 Kg Kawat ikat 20,000.00 40,000.00
6.750 Tukang besi 45,000.00 303,750.00
2.250 Kepala tukang 50,625.00 113,906.25
6.750 Pekerja 28,125.00 189,843.75
607,500.00 1,965,000.00 2,572,500.00
c. BEKISTING F.8
0.400 M3 Papan kayu 1,250,000.00 500,000.00
4.000 Kg Paku 12,500.00 50,000.00
5.000 Tukang 45,000.00 225,000.00
0.500 Kepala tukang 50,625.00 25,312.50
2.000 Pekerja 28,125.00 56,250.00
0.100 Mandor 56,250.00 5,625.00
312,187.50 500,000.00 50,000.00 862,187.50

( a + b + c ).
1 2 3 4 5 6 7 8

LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 70,000.00 57,400.00
0.540 M3 Pasir beton 90,000.00 48,600.00
6.800 Zak Semen 40,000.00 272,000.00
6.000 Pekerja 35,156.25 210,937.50
0.300 Mandor 70,312.50 21,093.75
1.000 Tukang batu 56,250.00 56,250.00
0.100 Kepala tukang 63,281.25 6,328.13
I.2 294,609.38 106,000.00 272,000.00 672,609.38
b. BESI BETON
110.000 Kg Besi beton 17,500.00 1,925,000.00
2.000 Kg Kawat ikat 20,000.00 40,000.00
6.750 Tukang besi 56,250.00 379,687.50
2.250 Kepala tukang 63,281.25 142,382.81
6.750 Pekerja 35,156.25 237,304.69
F.8 759,375.00 1,965,000.00 2,724,375.00
c. BEKISTING
0.400 M3 Papan kayu 1,250,000.00 500,000.00
4.000 Kg Paku 12,500.00 50,000.00
5.000 Tukang 56,250.00 281,250.00
0.500 Kepala tukang 63,281.25 31,640.63
2.000 Pekerja 35,156.25 70,312.50
0.100 Mandor 70,312.50 7,031.25
390,234.38 500,000.00 50,000.00 940,234.38

( a + b + c ).

LANTAI.
G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 70,000.00 57,400.00
0.540 M3 Pasir beton 90,000.00 48,600.00
6.800 Zak Semen 40,000.00 272,000.00
6.000 Pekerja 37,968.75 227,812.50
0.300 Mandor 75,937.50 22,781.25
1.000 Tukang batu 60,750.00 60,750.00
0.100 Kepala tukang 68,343.75 6,834.38
I.2 318,178.13 106,000.00 272,000.00 696,178.13
b. BESI BETON
160.000 Kg Besi beton 17,500.00 2,800,000.00
2.000 Kg Kawat ikat 20,000.00 40,000.00
6.750 Tukang besi 60,750.00 410,062.50
2.250 Kepala tukang 68,343.75 153,773.44
6.750 Pekerja 37,968.75 256,289.06
F.8 820,125.00 2,840,000.00 3,660,125.00
c. BEKISTING
0.400 M3 Papan kayu 1,250,000.00 500,000.00
4.000 Kg Paku 12,500.00 50,000.00
5.000 Tukang 60,750.00 303,750.00
0.500 Kepala tukang 68,343.75 34,171.88
2.000 Pekerja 37,968.75 75,937.50
0.100 Mandor 75,937.50 7,593.75
421,453.13 500,000.00 50,000.00 971,453.13

( a + b + c ).

11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 2,000.00 164,000.00
0.152 Zak Semen 40,000.00 6,080.00
0.010 M3 Pasir pasang 90,000.00 900.00
0.200 Kg Semen putih 10,000.00 2,000.00
0.500 Pekerja 28,125.00 14,062.50
1.000 Tukang batu 45,000.00 45,000.00
0.100 Kepala tukang 50,625.00 5,062.50
0.075 Mandor 56,250.00 4,218.75
68,343.75 900.00 172,080.00 241,323.75
1 2 3 4 5 6 7 8

50.000 Bh Keramik 10 X 20 Cm 2,500.00 125,000.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 126,360.00 157,224.38
45.000 Bh Keramik 15 X 15 Cm 3,000.00 135,000.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 136,360.00 167,224.38
25.000 Bh Keramik 20 X 20 Cm 3,500.00 87,500.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 88,860.00 119,724.38
20.000 Bh Keramik 20 X 25 Cm 4,000.00 80,000.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 81,360.00 112,224.38
11.000 Bh Keramik 30 X 30 Cm 7,000.00 77,000.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 78,360.00 109,224.38
7.000 Bh Keramik 40 X 40 Cm 8,000.00 56,000.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 57,360.00 88,224.38
11.000 Bh Ubin Mozaik 10,400.00 114,400.00
0.032 M3 Pasir pasang 90,000.00 2,880.00
0.034 Zak Semen 40,000.00 1,360.00
0.250 Tukang batu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
27,984.38 2,880.00 115,760.00 146,624.38
58.000 Bh Paving blok 2,500.00 145,000.00
0.100 Pasir urug 70,000.00 7,000.00
0.100 Tukang batu 45,000.00 4,500.00
0.010 Kepala tukang 50,625.00 506.25
0.100 Pekerja 28,125.00 2,812.50
0.015 Mandor 56,250.00 843.75
8,662.50 152,000.00 160,662.50
1 2 3 4 5 6 7 8

CAMP. 1 : 3 UK. 25 X 25 CM
111.000 Bh Batu tela 1,300.00 144,300.00
0.210 M3 Pasir pasang 90,000.00 18,900.00
0.896 Zak Semen 40,000.00 35,840.00
1.125 Tukang batu 45,000.00 50,625.00
3.150 Pekerja 28,125.00 88,593.75
0.169 Mandor 56,250.00 9,506.25
0.190 Kepala tukang 50,625.00 9,618.75
374,025.94 163,200.00 35,840.00 573,065.94

BESI
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
6.000 Kg Paku 12,500.00 75,000.00
24.000 Tukang kayu 45,000.00 1,080,000.00
2.400 Kepala tukang 50,625.00 121,500.00
8.000 Pekerja 28,125.00 225,000.00
0.400 Mandor 56,250.00 22,500.00
1,449,000.00 1,650,000.00 75,000.00 3,174,000.00
MATOA
1.100 M3 Kayu matoa 1,250,000.00 1,375,000.00
6.000 Kg Paku 12,500.00 75,000.00
24.000 Tukang kayu 45,000.00 1,080,000.00
2.400 Kepala tukang 50,625.00 121,500.00
8.000 Pekerja 28,125.00 225,000.00
0.400 Mandor 56,250.00 22,500.00
1,449,000.00 1,375,000.00 75,000.00 2,899,000.00
0.005 M3 Kayu matoa 1,250,000.00 6,250.00
0.250 Kg Paku 12,500.00 3,125.00
0.100 Tukang kayu 45,000.00 4,500.00
0.150 Pekerja 28,125.00 4,218.75
0.005 Mandor 56,250.00 281.25
9,000.00 6,250.00 3,125.00 18,375.00
0.005 M3 Kayu besi 1,500,000.00 7,500.00
0.250 Kg Paku 12,500.00 3,125.00
0.100 Tukang kayu 45,000.00 4,500.00
0.150 Pekerja 28,125.00 4,218.75
0.005 Mandor 56,250.00 281.25
9,000.00 7,500.00 3,125.00 19,625.00
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
6.000 Kg Paku 12,500.00 75,000.00
8.000 Pekerja 28,125.00 225,000.00
10.000 Tukang kayu 45,000.00 450,000.00
0.442 Kepala tukang 50,625.00 22,376.25
0.400 Mandor 56,250.00 22,500.00
719,876.25 1,650,000.00 75,000.00 2,444,876.25
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
6.000 Kg Paku 12,500.00 75,000.00
8.000 Pekerja 28,125.00 225,000.00
10.000 Tukang kayu 45,000.00 450,000.00
0.442 Kepala tukang 50,625.00 22,376.25
0.400 Mandor 56,250.00 22,500.00
719,876.25 1,650,000.00 75,000.00 2,444,876.25
BESI
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
0.200 Kg Paku 12,500.00 2,500.00
36.000 Tukang kayu 45,000.00 1,620,000.00
3.600 Kepala tukang 50,625.00 182,250.00
12.000 Pekerja 28,125.00 337,500.00
0.600 Mandor 56,250.00 33,750.00
2,173,500.00 1,650,000.00 2,500.00 3,826,000.00
1 2 3 4 5 6 7 8

MATOA
1.100 M3 Kayu matoa 1,250,000.00 1,375,000.00
0.200 Kg Paku 12,500.00 2,500.00
36.000 Tukang kayu 45,000.00 1,620,000.00
3.600 Kepala tukang 50,625.00 182,250.00
12.000 Pekerja 28,125.00 337,500.00
0.600 Mandor 56,250.00 33,750.00
2,173,500.00 1,375,000.00 2,500.00 3,551,000.00
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
10.000 Pekerja 28,125.00 281,250.00
30.000 Tukang kayu 45,000.00 1,350,000.00
3.000 Kepala tukang 50,625.00 151,875.00
0.500 Mandor 56,250.00 28,125.00
1,530,000.00 1,650,000.00 281,250.00 3,461,250.00
0.022 M3 Papan kayu besi 1,500,000.00 33,000.00
0.200 Kg Paku 12,500.00 2,500.00
1.800 Tukang kayu 45,000.00 81,000.00
0.100 Kepala tukang 50,625.00 5,062.50
0.600 Pekerja 28,125.00 16,875.00
0.030 Mandor 56,250.00 1,687.50
104,625.00 33,000.00 2,500.00 140,125.00
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 1,500,000.00 33,000.00
0.200 Kg Paku 12,500.00 2,500.00
1.800 Tukang kayu 45,000.00 81,000.00
0.100 Kepala tukang 50,625.00 5,062.50
0.600 Pekerja 28,125.00 16,875.00
0.030 Mandor 56,250.00 1,687.50
104,625.00 33,000.00 2,500.00 140,125.00
0.050 Kg paku 12,500.00 625.00
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 31,825.00 44,931.25
1.000 Lbr. Tripleks 39,000.00 39,000.00
0.044 M3 papan kayu besi 1,500,000.00 66,000.00
0.050 Kg Paku tripleks 12,500.00 625.00
3.000 Tukang kayu 45,000.00 135,000.00
0.300 Kepala tukang 50,625.00 15,187.50
2.000 Pekerja 28,125.00 56,250.00
0.100 Mandor 56,250.00 5,625.00
212,062.50 66,000.00 39,625.00 317,687.50
SENG PLAT
1.000 Lbr. Tripleks 39,000.00 39,000.00
1.000 Lbr. Seng plat 45,000.00 45,000.00
0.044 M3 kayu besi 1,500,000.00 66,000.00
0.050 Kg paku tripleks 12,500.00 625.00
3.000 Tukang kayu 45,000.00 135,000.00
0.300 Kepala tukang 50,625.00 15,187.50
2.000 Pekerja 28,125.00 56,250.00
1.000 Mador 56,250.00 56,250.00
263,312.50 66,000.00 84,000.00 413,312.50
1.000 Lbr Teak wood 65,000.00 65,000.00
0.044 M3 Papan kayu besi 1,500,000.00 66,000.00
0.050 Kg Paku triplek 12,500.00 625.00
2.000 Pekerja 28,125.00 56,250.00
0.300 Kepala tukang 50,625.00 15,187.50
3.000 Tukang kayu 45,000.00 135,000.00
0.100 Mandor 56,250.00 5,625.00
212,062.50 66,000.00 65,625.00 343,687.50
1 2 3 4 5 6 7 8

1.000 Lbr Teak wood 65,000.00 65,000.00
0.044 M3 Papan kayu besi 1,500,000.00 66,000.00
0.050 Kg Paku triplek 12,500.00 625.00
2.000 Pekerja 28,125.00 56,250.00
0.300 Kepala tukang 50,625.00 15,187.50
3.000 Tukang kayu 45,000.00 135,000.00
0.100 Mandor 56,250.00 5,625.00
212,062.50 66,000.00 110,625.00 388,687.50
0.039 M3 Kayu besi 1,500,000.00 58,500.00
7.500 Tukang kayu 45,000.00 337,500.00
0.750 Kepala tukang 50,625.00 37,968.75
0.500 Pekerja 28,125.00 14,062.50
0.125 Mandor 56,250.00 7,031.25
396,562.50 58,500.00 455,062.50
0.025 M3 Kayu besi 1,500,000.00 37,500.00
0.800 M2 Kaca 5 mm 156,000.00 124,800.00
6.000 Tukang kayu 45,000.00 270,000.00
0.600 Kepala tukang 50,625.00 30,375.00
2.000 Pekerja 28,125.00 56,250.00
0.150 Mandor 56,250.00 8,437.50
365,062.50 37,500.00 124,800.00 527,362.50
KAYU BESI
0.025 M3 Papan kayu besi 1,500,000.00 37,500.00
0.013 M3 Kayu besi 5/10 1,500,000.00 19,500.00
0.200 Kg Paku 12,500.00 2,500.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 57,000.00 2,500.00 74,755.00
0.013 M3 Kayu matoa 5/10 1,250,000.00 16,250.00
0.200 Kg Paku 12,500.00 2,500.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 47,500.00 2,500.00 65,255.00
0.025 M3 Papan kayu tinang 600,000.00 15,000.00
0.013 M3 Kayu tinang 5/10 600,000.00 7,800.00
0.200 Kg Paku 12,500.00 2,500.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 22,800.00 2,500.00 40,555.00
0.347 Lbr Triplek 3 mm 39,000.00 13,533.00
0.015 M3 Kayu besi 5/10 1,500,000.00 22,500.00
0.020 Kg Paku 12,500.00 250.00
0.025 Kg Paku triplek 12,500.00 312.50
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 22,500.00 14,095.50 51,850.50
0.694 Lbr Triplek 3 mm 39,000.00 27,066.00
0.015 M3 Kayu besi 5/10 1,500,000.00 22,500.00
0.020 Kg Paku 12,500.00 250.00
0.050 Kg Paku triplek 12,500.00 625.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 22,500.00 27,941.00 65,696.00
1 2 3 4 5 6 7 8

0.347 Lbr Teak wood 65,000.00 22,555.00
0.015 M3 Kayu besi 5/10 1,500,000.00 22,500.00
0.020 Kg Paku 12,500.00 250.00
0.025 Kg Paku triplek 12,500.00 312.50
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 22,500.00 23,117.50 60,872.50
0.694 Lbr Teak wood 65,000.00 45,110.00
0.015 M3 Kayu besi 5/10 1,500,000.00 22,500.00
0.020 Kg Paku 12,500.00 250.00
0.050 Kg Paku triplek 12,500.00 625.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
0.200 Pekerja 28,125.00 5,625.00
0.100 Mandor 56,250.00 5,625.00
15,255.00 22,500.00 45,985.00 83,740.00
1.100 M3 Kayu besi 1,500,000.00 1,650,000.00
0.250 Kg Paku 12,500.00 3,125.00
12.000 Tukang kayu 45,000.00 540,000.00
1.200 Kepala tukang 50,625.00 60,750.00
4.000 Pekerja 28,125.00 112,500.00
0.500 Mandor 56,250.00 28,125.00
741,375.00 1,650,000.00 3,125.00 2,394,500.00
1.100 M3 Kayu matoa 1,250,000.00 1,375,000.00
0.250 Kg Paku 12,500.00 3,125.00
12.000 Tukang kayu 45,000.00 540,000.00
1.200 Kepala tukang 50,625.00 60,750.00
4.000 Pekerja 28,125.00 112,500.00
0.500 Mandor 56,250.00 28,125.00
741,375.00 1,375,000.00 3,125.00 2,119,500.00
0.011 M3 Kayu besi 10/10 1,500,000.00 16,500.00
0.180 Pekerja 28,125.00 5,062.50
0.040 Tukang kayu 45,000.00 1,800.00
0.004 Kepala tukang 50,625.00 202.50
0.045 Mandor 56,250.00 2,531.25
9,596.25 16,500.00 26,096.25

0.025 Kg Paku seng 25,500.00 637.50
0.100 Pekerja 28,125.00 2,812.50 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 2,812.50 39,787.50 55,706.25
0.200 Kg Paku seng 25,500.00 5,100.00
0.040 M3 Kayu matoa 1,250,000.00 50,000.00
0.250 Tukang kayu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.250 Pekerja 28,125.00 7,031.25
0.003 Mandor 56,250.00 168.75
19,715.63 50,000.00 176,100.00 245,815.63

0.025 Kg Paku seng 25,500.00 637.50
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 26,737.50 39,843.75
1 2 3 4 5 6 7 8

0.200 Kg Paku seng 25,500.00 5,100.00
0.040 M3 Kayu matoa 1,250,000.00 50,000.00
0.250 Tukang kayu 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.250 Pekerja 28,125.00 7,031.25
0.003 Mandor 56,250.00 168.75
19,715.63 50,000.00 119,100.00 188,815.63

0.870 Lbr atap ardeks 50,000.00 43,500.00
0.025 Kg Paku ardeks 25,000.00 625.00
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang kayu 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 44,125.00 57,231.25
X 0,5 CM
1.100 Lbr Harflek 58,500.00 64,350.00
0.025 Kg Paku ardek 25,000.00 625.00
0.010 M3 Kayu besi 1,500,000.00 15,000.00
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 15,000.00 64,975.00 93,081.25
77 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 26,000.00 241,800.00
0.200 Kg Paku ardek 25,000.00 5,000.00
0.040 M3 Kayu matoa 1,250,000.00 50,000.00
0.250 Pekerja 28,125.00 7,031.25
0.250 Tukang 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.013 Mandor 56,250.00 731.25
20,278.13 50,000.00 246,800.00 317,078.13
1.000 M' Nok Harflek . . . . . . . . . . . . . . 31,707.81

BJLS 30
0.025 Kg Paku ardek 25,000.00 625.00
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 48,475.00 61,581.25
0.025 Kg Paku ardek 25,000.00 625.00
0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 52,825.00 65,931.25
18.000 Bh Genteng beton 11,700.00 210,600.00
0.200 Pekerja 28,125.00 5,625.00
0.150 Tukang 45,000.00 6,750.00
0.015 Kepala tukang 50,625.00 759.38
0.010 Mandor 56,250.00 562.50
13,696.88 210,600.00 224,296.88
0.030 Zak Semen 40,000.00 1,200.00
0.025 Pekerja 28,125.00 703.13
0.025 Tukang 45,000.00 1,125.00
0.003 Kepala tukang 50,625.00 151.88
0.001 Mandor 56,250.00 56.25
2,036.25 74,700.00 76,736.25
1 2 3 4 5 6 7 8

0.100 Pekerja 28,125.00 2,812.50
0.200 Tukang 45,000.00 9,000.00
0.020 Kepala tukang 50,625.00 1,012.50
0.005 Mandor 56,250.00 281.25
13,106.25 130,500.00 143,606.25
0.250 Pekerja 28,125.00 7,031.25
0.250 Tukang 45,000.00 11,250.00
0.025 Kepala tukang 50,625.00 1,265.63
0.003 Mandor 56,250.00 168.75
19,715.63 28,500.00 48,215.63
0.336 Lbr Triplek 4 mm 45,000.00 15,120.00
0.017 M3 Kayu matoa 1,250,000.00 21,250.00
0.200 Kg Paku 12,500.00 2,500.00
0.020 Kg Paku triplek 12,500.00 250.00
0.800 Tukang kayu 45,000.00 36,000.00
0.080 Kepala tukang 50,625.00 4,050.00
0.280 Pekerja 28,125.00 7,875.00
0.014 Mandor 56,250.00 787.50
48,712.50 21,250.00 17,870.00 87,832.50
0.336 Lbr Triplek 3 mm 39,000.00 13,104.00
0.017 M3 Kayu matoa 1,250,000.00 21,250.00
0.200 Kg Paku 12,500.00 2,500.00
0.020 Kg Paku triplek 12,500.00 250.00
0.800 Tukang kayu 45,000.00 36,000.00
0.080 Kepala tukang 50,625.00 4,050.00
0.280 Pekerja 28,125.00 7,875.00
0.014 Mandor 56,250.00 787.50
48,712.50 21,250.00 15,854.00 85,816.50
1.100 M3 Kayu matoa 1,250,000.00 1,375,000.00
0.230 Kg Paku 12,500.00 2,875.00
15.000 Tukang kayu 45,000.00 675,000.00
1.500 Kepala tukang 50,625.00 75,937.50
5.000 Pekerja 28,125.00 140,625.00
0.250 Mandor 56,250.00 14,062.50
905,625.00 1,375,000.00 2,875.00 2,283,500.00
RANGKA
0.336 Lbr Triplek 4 mm 45,000.00 15,120.00
0.020 Kg Paku triplek 12,500.00 250.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
4,005.00 15,370.00 19,375.00
RANGKA
0.336 Lbr Triplek 3 mm 39,000.00 13,104.00
0.020 Kg Paku triplek 12,500.00 250.00
0.080 Tukang kayu 45,000.00 3,600.00
0.008 Kepala tukang 50,625.00 405.00
4,005.00 13,354.00 17,359.00
1.000 Lbr Eternit 32,500.00 32,500.00
0.020 Kg Paku eternit 18,500.00 370.00
0.012 M3 Kayu matoa 1,250,000.00 15,000.00
0.800 Tukang kayu 45,000.00 36,000.00
0.080 Kepala tukang 50,625.00 4,050.00
0.280 Pekerja 28,125.00 7,875.00
0.014 Mandor 56,250.00 787.50
48,712.50 15,000.00 32,870.00 96,582.50
1 2 3 4 5 6 7 8

0.200 Kg Paku 12,500.00 2,500.00
0.050 M3 Kayu matoa 5/5 1,250,000.00 62,500.00
2.000 Tukang 45,000.00 90,000.00
0.200 Kepala tukang 50,625.00 10,125.00
1.250 Pekerja 28,125.00 35,156.25
0.063 Mandor 56,250.00 3,543.75
138,825.00 162,500.00 302,380.00 603,705.00

3.000 Bh Paralon L 17,000.00 51,000.00
1.000 Bh Sok Paralon 15,600.00 15,600.00
1.000 Bh Paralon T 17,500.00 17,500.00
1.000 Tube lem 15,000.00 15,000.00
1.800 Pekerja 28,125.00 50,625.00
50,625.00 489,100.00 539,725.00

1.000 M' Paralon "U" Dia. 12" 56,000.00 56,000.00
1.000 Bh Sok paralon 15,600.00 15,600.00
0.300 Tube lem 15,000.00 4,500.00
1.000 Pekerja 28,125.00 28,125.00
28,125.00 126,100.00 154,225.00

4.250 Kg Cat kilat 33,000.00 140,250.00
0.570 Ltr Minyak cat 32,500.00 18,525.00
0.800 Kg Dempul 19,500.00 15,600.00
5.000 Lbr Amplas kayu 3,250.00 16,250.00
3.000 Tukang cat 45,000.00 135,000.00
0.300 Kepala tukang 50,625.00 15,187.50
2.000 Pekerja 28,125.00 56,250.00
0.100 Mandor 56,250.00 5,625.00
212,062.50 190,625.00 402,687.50

2.125 Kg Cat kilat 33,000.00 70,125.00
0.285 Ltr Minyak cat 32,500.00 9,262.50
0.400 Kg Dempul 19,500.00 7,800.00
2.500 Lbr Amplas kayu 3,250.00 8,125.00
3.000 Tukang cat 45,000.00 135,000.00
2.000 Pekerja 28,125.00 56,250.00
0.100 Mandor 56,250.00 5,625.00
212,062.50 95,312.50 307,375.00

0.450 Kg Cat dinding 9,000.00 4,050.00
0.150 Tukang cat 45,000.00 6,750.00
0.100 Pekerja 28,125.00 2,812.50
0.050 Mandor 56,250.00 2,812.50
12,375.00 4,050.00 16,425.00
0.225 Kg Cat dinding 9,000.00 2,025.00
0.075 Tukang cat 45,000.00 3,375.00
0.100 Pekerja 28,125.00 2,812.50
0.050 Mandor 56,250.00 2,812.50
9,000.00 2,025.00 11,025.00
0.450 Kg Cat dinding 9,000.00 4,050.00
0.225 Tukang cat 45,000.00 10,125.00
0.150 Pekerja 28,125.00 4,218.75
0.008 Mandor 56,250.00 450.00
14,793.75 4,050.00 18,843.75
1 2 3 4 5 6 7 8

0.225 Kg Cat dinding 9,000.00 2,025.00
0.113 Tukang cat 45,000.00 5,085.00
0.075 Pekerja 28,125.00 2,109.38
0.004 Mandor 56,250.00 225.00
7,419.38 2,025.00 9,444.38
0.350 Kg Karbolium 19,500.00 6,825.00
0.100 Pekerja 28,125.00 2,812.50
0.005 Mandor 56,250.00 281.25
3,093.75 6,825.00 9,918.75
100 1.000 M2 TEAK OIL
0.400 Kg Teak oil 30,000.00 12,000.00
0.200 Pekerja 28,125.00 5,625.00
0.010 Mandor 56,250.00 562.50
6,187.50 12,000.00 18,187.50
0.400 Kg Cat besi 32,500.00 13,000.00
0.200 Pekerja 28,125.00 5,625.00
0.010 Mandor 56,250.00 562.50
6,187.50 13,000.00 19,187.50

1.000 M3 Kayu besi 1,500,000.00 1,500,000.00
15.000 Tukang kayu 45,000.00 675,000.00
1.500 Kepala tukang 50,625.00 75,937.50
5.000 Pekerja 28,125.00 140,625.00
0.250 Mandor 56,250.00 14,062.50
905,625.00 1,500,000.00 2,405,625.00
JEMBATAN 5/20
0.070 M3 Kayu besi 1,500,000.00 105,000.00
0.750 Kg Paku Jembatan 32,000.00 24,000.00
0.500 Tukang kayu 45,000.00 22,500.00
0.050 Kepala tukang 50,625.00 2,531.25
0.200 Pekerja 28,125.00 5,625.00
0.010 Mandor 56,250.00 562.50
64,968.75 105,000.00 24,000.00 193,968.75
0.300 M3 Kayu besi 1,500,000.00 450,000.00
0.500 Kg Paku jembatan 32,000.00 16,000.00
24.000 Tukang kayu 45,000.00 1,080,000.00
2.400 Kepala tukang 50,625.00 121,500.00
8.000 Pekerja 28,125.00 225,000.00
0.400 Mandor 56,250.00 22,500.00
1,449,000.00 450,000.00 16,000.00 1,915,000.00
0.070 M3 Kayu besi 1,500,000.00 105,000.00
0.100 Kg Paku jembatan 32,000.00 3,200.00
0.750 Tukang kayu 45,000.00 33,750.00
0.075 Kepala tukang 50,625.00 3,796.88
0.250 Pekerja 28,125.00 7,031.25
0.0125 Mandor 56,250.00 703.13
81,843.75 105,000.00 3,200.00 190,043.75

1.000 Bh Lampu TL 10 watt 30,000.00 30,000.00
10.000 M' Kabel NGA 5,000.00 50,000.00
10.000 M' Pipa paralon 1/4" 2,000.00 20,000.00
1.000 Bh Saklar 12,000.00 12,000.00
4.000 Bh Isolator 1,000.00 4,000.00
1.000 Tukang listrik 45,000.00 45,000.00
1.000 Instalasi 35,000.00 35,000.00
80,000.00 116,000.00 196,000.00
1 2 3 4 5 6 7 8

1.000 Bh Lampu TL 20 watt 45,000.00 45,000.00
10.000 M' Kabel NGA 5,000.00 50,000.00
10.000 M' Pipa paralon 1/4" 2,000.00 20,000.00
1.000 Bh Saklar 12,000.00 12,000.00
4.000 Bh Isolator 1,000.00 4,000.00
1.000 Tukang listrik 45,000.00 45,000.00
1.000 Instalasi 35,000.00 35,000.00
80,000.00 131,000.00 211,000.00
1.000 Bh Lampu TL 40 watt 55,000.00 55,000.00
10.000 M' Kabel NGA 5,000.00 50,000.00
10.000 M' Pipa paralon 1/4" 2,000.00 20,000.00
1.000 Bh Saklar 12,000.00 12,000.00
4.000 Bh Isolator 1,000.00 4,000.00
1.000 Tukang listrik 45,000.00 45,000.00
1.000 Instalasi 35,000.00 35,000.00
80,000.00 141,000.00 221,000.00
10.000 M' Kabel NGA 5,000.00 50,000.00
10.000 M' Pipa paralon 1/4" 2,000.00 20,000.00
1.000 Bh Saklar 12,000.00 12,000.00
1.000 Bh Vitting 7,500.00 7,500.00
4.000 Bh Isolator 1,000.00 4,000.00
1.000 Tukang listrik 45,000.00 45,000.00
1.000 Instalasi 35,000.00 35,000.00
80,000.00 100,500.00 180,500.00
1.000 Bh Lampu baret 58,500.00 58,500.00
10.000 M' Kabel NGA 5,000.00 50,000.00
10.000 M' Pipa paralon 1/4" 2,000.00 20,000.00
1.000 Bh Saklar 12,000.00 12,000.00
4.000 Bh Isolator 1,000.00 4,000.00
1.000 Tukang listrik 45,000.00 45,000.00
1.000 Instalasi 35,000.00 35,000.00
80,000.00 144,500.00 224,500.00
1.000 Bh Stop kontak 12,000.00 12,000.00
5.000 M' Kabel NGA 5,000.00 25,000.00
3.000 M' Pipa paralon 1/4" 2,000.00 6,000.00
4.000 Bh Isolator 1,000.00 4,000.00
0.830 Tukang listrik 45,000.00 37,350.00
1.000 Instalasi 35,000.00 35,000.00
72,350.00 47,000.00 119,350.00
3.000 M' Kabel NGA 5,000.00 15,000.00
2.000 M' Pipa paralon 1/4" 2,000.00 4,000.00
0.830 Tukang listrik 45,000.00 37,350.00
1.000 Instalasi 35,000.00 35,000.00
72,350.00 51,500.00 123,850.00
3.000 M' Kabel NGA 5,000.00 15,000.00
2.000 M' Pipa paralon 1/4" 2,000.00 4,000.00
0.830 Tukang listrik 45,000.00 37,350.00
1.000 Instalasi 35,000.00 35,000.00
72,350.00 64,500.00 136,850.00
3.000 M' Kabel NGA 5,000.00 15,000.00
2.000 M' Pipa paralon 1/4" 2,000.00 4,000.00
0.830 Tukang listrik 45,000.00 37,350.00
1.000 Instalasi 35,000.00 35,000.00
72,350.00 71,000.00 143,350.00
1 2 3 4 5 6 7 8
115 6.000 M' PAS. PIPA GIP DIA. 1/2"

6.000 M' Pipa GIP Dia. 1/2" 21,000.00 126,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 204,500.00 232,625.00
116 6.000 M' PAS. PIPA GIP DIA. 3/4"

6.000 M' Pipa GIP Dia. 3/4" 32,000.00 192,000.00
1.100 Set Alat bantu 78,500.00 86,350.00
0.375 Tukang 45,000.00 16,875.00
0.750 Pekerja 28,125.00 21,093.75
0.055 Mandor 56,250.00 3,093.75
41,062.50 278,350.00 319,412.50

6.000 M' Pipa GIP Dia. 1" 40,000.00 240,000.00
1.200 Set Alat bantu 78,500.00 94,200.00
0.500 Tukang 45,000.00 22,500.00
1.000 Pekerja 28,125.00 28,125.00
0.060 Mandor 56,250.00 3,375.00
54,000.00 334,200.00 388,200.00

6.000 M' Pipa GIP Dia. 2" 90,000.00 540,000.00
1.300 Set Alat bantu 78,500.00 102,050.00
1.000 Tukang 45,000.00 45,000.00
2.000 Pekerja 28,125.00 56,250.00
0.067 Mandor 56,250.00 3,768.75
105,018.75 642,050.00 747,068.75

6.000 M' Pipa GIP Dia. 3" 135,000.00 810,000.00
1.430 Set Alat bantu 78,500.00 112,255.00
1.500 Tukang 45,000.00 67,500.00
2.500 Pekerja 28,125.00 70,312.50
0.073 Mandor 56,250.00 4,106.25
141,918.75 922,255.00 1,064,173.75

6.000 M' Pipa GIP Dia. 4" 195,000.00 1,170,000.00
1.570 Set Alat bantu 78,500.00 123,245.00
2.000 Tukang 45,000.00 90,000.00
3.000 Pekerja 28,125.00 84,375.00
0.081 Mandor 56,250.00 4,556.25
178,931.25 1,293,245.00 1,472,176.25

6.000 M' Pipa GIP Dia. 6" 270,000.00 1,620,000.00
1.727 Set Alat bantu 78,500.00 135,569.50
3.000 Tukang 45,000.00 135,000.00
4.000 Pekerja 28,125.00 112,500.00
0.089 Mandor 56,250.00 5,006.25
252,506.25 1,755,569.50 2,008,075.75
1 2 3 4 5 6 7 8

6.000 M' Pipa GIP Dia. 8" 500,000.00 3,000,000.00
1.900 Set Alat bantu 78,500.00 149,150.00
4.000 Tukang 45,000.00 180,000.00
5.000 Pekerja 28,125.00 140,625.00
0.098 Mandor 56,250.00 5,512.50
326,137.50 3,149,150.00 3,475,287.50

1.000 Bh Valve GIP Diameter 1" 520,000.00 520,000.00
1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 520,000.00 568,600.00

1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 1,050,000.00 1,144,020.00

1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,100,000.00 2,226,880.00

1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 4,000,000.00 4,159,860.00

1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 5,500,000.00 5,725,346.00

1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 7,000,000.00 7,290,880.00
129 6.000 M' PAS. PIPA PVC DIA. 1/2"

6.000 M' Pipa PVC Dia. 1/2" 3,000.00 18,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 96,500.00 124,625.00
130 6.000 M' PAS. PIPA PVC DIA. 3/4"

6.000 M' Pipa PVC Dia. 3/4" 4,000.00 24,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 102,500.00 130,625.00

6.000 M' Pipa PVC Dia. 1" 7,000.00 42,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 120,500.00 148,625.00
1 2 3 4 5 6 7 8

6.000 M' Pipa PVC Dia. 2" 26,000.00 156,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 234,500.00 262,625.00

6.000 M' Pipa PVC Dia. 3" 52,000.00 312,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 390,500.00 418,625.00

6.000 M' Pipa PVC Dia. 4" 78,000.00 468,000.00
1.000 Set Alat bantu 78,500.00 78,500.00
0.250 Tukang 45,000.00 11,250.00
0.500 Pekerja 28,125.00 14,062.50
0.050 Mandor 56,250.00 2,812.50
28,125.00 546,500.00 574,625.00

DAN MEMBERSIHKAN
2.000 Pekerja 28,125.00 56,250.00
0.100 Tukang batu 45,000.00 4,500.00
60,750.00 60,750.00

DAN MEMBERSIHKAN
2.000 Pekerja 28,125.00 56,250.00
0.100 Tukang batu 45,000.00 4,500.00
60,750.00 60,750.00

DAN MEMBERSIHKAN
0.500 Pekerja 28,125.00 14,062.50
0.025 Mandor 56,250.00 1,406.25
15,468.75 15,468.75

0.500 Tukang 45,000.00 22,500.00
1.000 Pekerja 28,125.00 28,125.00
50,625.00 50,625.00
1.000 M2 Bongkar atap . . . . . . . . . . . . 5,062.50

1.000 Pekerja 28,125.00 28,125.00
0.200 Mandor 56,250.00 11,250.00
39,375.00 39,375.00

UNTUK DIPAKAI LAGI
4.000 Pekerja 28,125.00 112,500.00
6.000 Tukang kayu 45,000.00 270,000.00
0.600 Kepala tukang 50,625.00 30,375.00
0.200 Mandor 56,250.00 11,250.00
424,125.00 424,125.00
1 2 3 4 5 6 7 8
PEKERJAAN PERKERASAN /
PENGASPALAN JALAN / HALA-
MAN.
141 150.000 M3 LAPIS PONDASI BAWAH

( LPB ) :
1.000 Mandor 56,250.00 56,250.00
2.000 Operator terampil 56,250.00 112,500.00
2.000 Pembantu operator 45,000.00 90,000.00
1.000 Sopir terampil 45,000.00 45,000.00
1.000 Pembantu sopir 39,375.00 39,375.00
6.000 Pekerja 28,125.00 168,750.00
187.00 M3 Kerikil sungai tidak tersaring 70,000.00 13,090,000.00
0.240 Set Alat bantu 78,500.00 18,840.00
5.000 Jam Motor greder 100 HP 368,130.76 1,840,653.80
5.000 Jam Mesin gilas 3 roda 6 - 8 ton 114,233.17 571,165.85
5.000 Jam Truk tangki air 115 HP 119,497.20 597,486.00
511,875.00 13,090,000.00 3,028,145.65 16,630,020.65
1.000 M3 LPB Klas C . . . . . . . . . . . . . . . 110,866.80
142 150.00 M3 LAPIS PONDASI ATAS

( LPA ) :
1.000 Mandor 56,250.00 56,250.00
1.000 Sopir terampil 45,000.00 45,000.00
1.000 Pembantu sopir 39,375.00 39,375.00
6.000 Pekerja 28,125.00 168,750.00
187.00 M3 Kerikil sungai tersaring 92,000.00 17,204,000.00
0.240 Set Alat bantu 78,500.00 18,840.00
5.000 Jam Motor greder 100 HP 368,130.76 1,840,653.80
5.000 Jam Mesin gilas 3 roda 6 - 8 ton 114,233.17 571,165.85
5.000 Jam Truk tangki air 115 HP 119,497.20 597,486.00
511,875.00 17,204,000.00 3,028,145.65 20,744,020.65
1.000 M3 LPB Klas B . . . . . . . . . . . . . . . 138,293.47
143 1,400.00 M2 LAPIS PENETRASI (LAPEN)

50 mm.
6.000 Mandor 56,250.00 337,500.00
3.000 Sopir terampil 45,000.00 135,000.00
3.000 Pembantu sopir 39,375.00 118,125.00
160.000 Pekerja 28,125.00 4,500,000.00
56.000 M3 Batu pecah 3 - 5 cm 200,000.00 11,200,000.00
31.110 M3 Batu pecah 2 - 3 cm 240,000.00 7,466,400.00
15.550 M3 Batu pecah 1 - 2 cm 280,000.00 4,354,000.00
3.500 M3 Pasir beton 90,000.00 315,000.00
6,270.00 Kg Aspal 4,025.00 25,236,750.00
450.000 Ltr Minyak bakar 2,500.00 1,125,000.00
8.160 Alat bantu 78,500.00 640,560.00
15.000 Mesin gilas 6 - 8 ton 114,233.17 1,713,497.55
15.000 Mesin penyemprot aspal 100 ltr 91,283.16 1,369,247.40
15.000 Truck terbuka 121,424.46 1,821,366.90
5,698,125.00 23,335,400.00 31,906,421.85 60,939,946.85
1.000 M2 Lapen 50 mm ………………….. 43,528.53
144 120.000 TON PRODUKSI SUPLAI LATASIR

4.000 Mandor 56,250.00 225,000.00
5.000 Sopir terampil 45,000.00 225,000.00
5.000 Pembantu sopir 39,375.00 196,875.00
119.000 Pekerja 28,125.00 3,346,875.00
54.000 M3 Pasir Beton 90,000.00 4,860,000.00
12,000.00 Kg Aspal 4,025.00 48,300,000.00
300.000 M3 Kayu Bakar 150,000.00 45,000,000.00
20.000 Set Alat bantu 78,500.00 1,570,000.00
25.000 Jam Dump Truck 5 Ton/145 HP 152,453.87 3,811,346.75
3,993,750.00 49,860,000.00 53,681,346.75 107,535,096.75
1.000 Ton Produksi dan Suplai Latasir …… 896,125.81
1 2 3 4 5 6 7 8
145 1,600.00 M2 LATASIR

1.000 Mandor 56,250.00 56,250.00
11.000 Pekerja 28,125.00 309,375.00
60.000 Ton Campuran Panas Latasir 896,125.81 53,767,548.38
640.000 Kg Aspal 4,025.00 2,576,000.00
160.000 Ltr Minyak bakar 2,500.00 400,000.00
0.480 Set Alat bantu 78,500.00 37,680.00
5.000 Mesin Gilas Tandem 6 - 10 Ton 185,066.28 925,331.40
5.000 Mesin Gilas Roda Karet 8 - 15 Ton 287,365.67 1,436,828.35
5.000 Mesin Penyemprot Aspal 400 Ltr 91,283.16 456,415.80
5.000 Truck Bak Terbuka 3,5 Ton/115 HP 121,424.46 607,122.30
635,625.00 60,206,926.23 60,842,551.23
1.000 M2 Latasir …………………. 38,026.59
Serui, 5 Januari 2004
MENGETAHUI :
BUPATI KABUPATEN YAPEN KEPALA DINAS PEKERJAAN UMUM
WAKIL BUPATI KABUPATEN YAPEN
Drs. M. N A W A W I Ir. MANGAPUL SORMIN

NIP. 110 045 778
DAFTAR HARGA UPAH & BAHAN LOKASI DISTRIK YAPEN SELATAN
NO. U R AI A N SATUAN HARGA SATUAN

1 2 3 4
I. DAFTAR UPAH :
1 Mandor H/O 56,250.00
2 Kepala Tukang H/O 50,625.00
3 Tukang H/O 45,000.00
4 Pekerja H/O 28,125.00
5 Penganyam H/O 39,375.00
6 Operator Terampil H/O 56,250.00
7 Pembantu Operator H/O 45,000.00
8 Sopir Terampil H/O 45,000.00
9 Pembantu Sopir H/O 39,375.00
10 Tukang Listrik TITIK 45,000.00
DAFTAR BAHAN :
1 Semen ( 50 Kg ) ZAK 40,000.00
2 Semen ( 40 Kg ) ZAK 32,500.00
3 Semen merah / putih KG 10,000.00
4 Pasir urug M3 70,000.00
5 Pasir pasang M3 90,000.00
6 Pasir beton M3 90,000.00
7 Batu kali M3 80,000.00
8 Kerikil / tdk tersaring M3 70,000.00
9 Sirtu M3 70,000.00
10 Tanah urug M3 60,000.00
11 Batu pecah 3 - 5 Cm M3 200,000.00
12 Batu pecah 2 - 3 Cm M3 240,000.00
13 Batu pecah 1 - 2 Cm M3 280,000.00
14 Batu tela BH 1,300.00
15 Conblok BH 5,200.00
16 Paving block BH 2,500.00
17 Porselin 11 X 11 BH 2,000.00
18 Porselin 10 X 20 BH 2,500.00
19 Mozaik BH 10,400.00
20 Keramik 15/15 BH 3,000.00
21 Keramik 20/20 BH 3,500.00
22 Keramik 20/25 BH 4,000.00
23 Keramik 30/30 BH 7,000.00
24 Keramik 40/40 BH 8,000.00
25 Kayu balok / papan tinang M3 600,000.00
26 Kayu balok / papan besi M3 1,500,000.00
27 Kayu balok / papan matoa M3 1,250,000.00
28 Kayu bakar M3 150,000.00
29 Kawat digalvano bronjong 3 mm KG 20,000.00
32 Kawat ikat KG 20,000.00
33 Triplek 3 mm LBR 39,000.00
34 Triplek 4 mm LBR 45,000.00
35 Playwood LBR 93,600.00
36 Teak wood LBR 65,000.00
37 Formika LBR 78,000.00
38 Eternit LBR 32,500.00
39 Seng gelombang BJLS 30 LBR 45,000.00
40 Seng plat BJLS 30 LBR 45,000.00
41 Seng gelombang BJLS 20 LBR 30,000.00
42 Seng plat BJLS 20 LBR 30,000.00
43 Seng galvanis LBR 40,000.00
44 Seng aluminium BJLS 30 LBR 55,000.00
45 Ardek gelombang LBR 50,000.00
46 Conblok BH 5,200.00
47 Besi beton KG 17,500.00
48 Paku campur KG 12,500.00
49 Paku seng KG 25,500.00
50 Paku triplek KG 12,500.00
51 Kaca tebal 5 mm M2 156,000.00
52 Paku ardeks KG 25,000.00
53 Atap Harflek 30 X 110 X 0,5 Cm LBR 58,500.00
54 Nok Harflek 30 X 118 X 0,5 Cm LBR 26,000.00
55 Atap Superdek LBR 60,000.00
56 Genteng beton BH 11,700.00
57 Nok Genteng Beton BH 10,500.00
58 Atap Utumo Color Tiles BH 60,000.00
59 Paku color tiles KG 30,000.00
60 Nok Utomo Color Tiles BH 45,000.00
61 Paku Eternit KG 18,500.00
62 Talang Paralon Dia. 4" M' 39,000.00
63 Elbo Paralon BH 17,000.00
64 Sok Paralon BH 15,600.00
1 2 3 4
65 Te Paralon BH 17,500.00
66 Lem Paralon BH 15,000.00
67 Talang Paralon "U" Dia. 12" M' 56,000.00
68 Plat Besi Penyangga Talang BH 25,000.00
69 Cat Kilat KG 33,000.00
70 Minyak Cat LTR 32,500.00
71 Dempul KG 19,500.00
72 Amplas Kayu LBR 3,250.00
73 Cat Dinding / Tembok KG 9,000.00
74 Karbolium KG 19,500.00
75 Taek Oil KG 30,000.00
76 Cat Besi KG 32,500.00
77 Paku Jembatan KG 32,000.00
78 Lampu TL 10 Watt BH 30,000.00
81 Lampu Pijar 60 Watt BH 7,000.00
82 Lampu Baret BH 58,500.00
83 Stop Kontak BH 12,000.00
84 Sekring Kas 1 Group BH 32,500.00
87 Kabel NGA M' 5,000.00
88 Pipa Paralon 1/4 " M' 2,000.00
89 Saklar BH 12,000.00
90 Vitting BH 7,500.00
91 Isolator BH 1,000.00
92 Instalasi TTK 35,000.00
93 Pipa GIP 1/2" Medium A M' 21,000.00
94 Pipa GIP 3/4 Medium A M' 32,000.00
95 Pipa GIP 1" Medium A M' 40,000.00
101 Pipa GIP 1/2" Medium B M'
102 Pipa GIP 3/4 Medium B M'
109 Pipa PVC 1/2 M' 3,000.00
110 Pipa PVC 3/4 M' 4,000.00
111 Pipa PVC 1" M' 7,000.00
112 Pipa PVC 2" M' 26,000.00
113 Pipa PVC 3" M' 52,000.00
114 Pipa PVC 4" M' 78,000.00
115 Alat Bantu SET 78,500.00
116 Valve GIP Diameter 1" BH 520,000.00
117 Valve GIP Diameter 2" BH 1,050,000.00
122 Kerikil Sungai Tersaring M3 92,000.00
123 Motor Greder 100 HP JAM 368,130.76
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM 114,233.17
125 Truk Tangki Air 115 HP JAM 119,497.20
126 Mesin Penyemprot Aspal 4000 L/ 68 HP. JAM 305,103.16
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM 91,283.16
128 Mesin Gilas Tandem 6-10 Ton JAM 185,066.28
129 Mesin Gilas Roda Karet 9 -15 T / 95 HP JAM 287,365.67
130 Dump Truk 5 Ton / 145 HP JAM 152,453.87
131 Minyak Bakar LTR 2,500.00
132 Aspal KG 4,025.00
133 Dump Truk 3,5 T / 115 HP JAM 121,424.46
134 Mesin Penyemprot Aspal 400 L / 6 HP JAM 22,649.52
135 Kawat Duri M' 2,000.00
136 Kawat Nyamuk Besi M2 17,000.00
137 Kawat Nyamuk Plastik M2 12,500.00
138 Kawat Nyamuk Aluminium M2 20,000.00
139 Cat Genteng KG 35,000.00
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 156,000.00
141 Kaca Nako Bening LBR 10,000.00
142 Kaca Nako Rayben LBR 12,000.00
143 Stang Louvers 8 Kilp SET 66,000.00
144 Kunci Pintu Yale 2 Slag BH 65,000.00
145 Engsel Pintu Ring Nilon BH 15,000.00
146 Engsel Jendela BH 8,000.00
147 Engsel Lemari BH 5,000.00
148 Grendel Pintu BH 7,500.00
1 2 3 4
149 Grendel Jendela BH 5,000.00

150 Gembok BH 15,000.00
151 Kait Angin Biasa BH 10,000.00
152 Kait Angin Kancing BH 25,000.00
153 Tarikan Jendela BH 7,500.00
154 Kran Air Aluminium Besar BH 30,000.00
155 Kran Air Kuningan Kecil BH 15,000.00
156 Kran Air Washtavel BH 35,000.00
157 Lampu Sorot 500 Watt BH 325,000.00
158 Boglamp TL 10 Watt BH 10,000.00
161 Boglamp Pijar 60 Watt BH 5,000.00
162 Penyambungan Listrik PLTD LS 1,000,000.00
163 Penyambungan Air PDAM LS 600,000.00
164 Pasang Washtavel KIA BH 400,000.00
165 Pasang Washtavel KIA + Cermin BH 500,000.00
166 Pasang Washtavel Aluminium BH 400,000.00
167 Pasang Kloset Jongkok INA BH 300,000.00
168 Pasang Kloset Duduk INA BH 450,000.00
169 Pasang Kloset Duduk KIA BH 500,000.00
170 Pas. Bak Air KM/WC Lapis Porselin BH 750,000.00
171 Pas. Bak Air KM/WC Batu Tela Biasa BH 350,000.00
172 Pasang Urinoar Porselin BH 85,000.00
173 Pompa Air Tangan Dragon BH 750,000.00
174 Pompa Air Sanyo BH 400,000.00
175
176
177
178
Serui, 5 Januari 2004
MENGETAHUI :
BUPATI KABUPATEN WAROPEN KEPALA DINAS PEKERJAAN UMUM
WAKIL BUPATI KABUPATEN WAROPEN
Drs. M. N A W A W I Ir. MANGAPUL SORMIN

NIP. 110 045 778
675,000
28,125 Pekerja Mandor 2
Kep.Tukang 1.8
UMP Tukang 1.6
Penganyam 1.4
56250
50625
45000
39375
476,656.25
4,048,375.00
JUMLAH PIPA ( PANJANG 6 M' ) DALAM 1 M3 : 1024440 1331772
( Harga Serui ) 1598126.4 22152
JUMLAH PIPA JUMLAH PIPA BIAYA ANGKUT / M3 HARGA / M' AKSESORIS BIAYA ANGKUT / M' HARGA PIPA +
NO. DIAMETER PEMBULATAN
/ 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp. )
I. MEDIUM "A"
1 1/2 " 8,152.87 1,358.81 1,359.00 1,820,000.00 24,367.20 3,655.08 223.20 28,245.48
2 3/4 " 3,623.50 603.92 604.00 1,820,000.00 30,167.28 4,525.09 502.21 35,194.58
2 1" 2,038.22 339.70 340.00 1,820,000.00 46,606.56 6,990.98 892.16 54,489.70
3 2" 509.55 84.93 85.00 1,820,000.00 95,375.28 14,306.29 3,568.63 113,250.20
4 3" 226.47 37.74 38.00 1,820,000.00 160,943.64 24,141.55 7,982.46 193,067.64
5 4" 127.39 21.23 22.00 1,820,000.00 236,979.60 35,546.94 13,787.88 286,314.42
6 6" 56.62 9.44 10.00 1,820,000.00 363,414.48 54,512.17 30,333.33 448,259.99
7 8" 31.85 5.31 6.00 1,820,000.00 596,086.92 89,413.04 50,555.56 736,055.51
II. MEDIUM "B"

1 1/2 " 8,152.87 1,358.81 1,359.00 1,820,000.00 19,768.32 2,965.25 223.20 22,956.77
2 3/4 " 3,623.50 603.92 604.00 1,820,000.00 25,122.24 3,768.34 502.21 29,392.78
2 1" 2,038.22 339.70 340.00 1,820,000.00 37,614.72 5,642.21 892.16 44,149.08
3 2" 509.55 84.93 85.00 1,820,000.00 84,169.80 12,625.47 3,568.63 100,363.90
4 3" 226.47 37.74 38.00 1,820,000.00 131,136.72 19,670.51 7,982.46 158,789.68
5 4" 127.39 21.23 22.00 1,820,000.00 193,290.24 28,993.54 13,787.88 236,071.65
6 6" 56.62 9.44 10.00 1,820,000.00 292,989.84 43,948.48 30,333.33 367,271.65
7 8" 31.85 5.31 6.00 1,820,000.00 400,800.00 60,120.00 50,555.56 511,475.56
III. PIPA PVC

1 1/2 " 8,152.87 2,038.22 1,359.00 1,820,000.00 4,804.80 720.72 334.81 5,860.33
2 3/4 " 3,623.50 905.87 604.00 1,820,000.00 6,314.88 947.23 753.31 8,015.42
2 1" 2,038.22 509.55 340.00 1,820,000.00 10,982.40 1,647.36 1,338.24 13,968.00
3 2" 509.55 127.39 85.00 1,820,000.00 41,184.00 6,177.60 5,352.94 52,714.54
4 3" 226.47 56.62 38.00 1,820,000.00 82,368.00 12,355.20 11,973.68 106,696.88
5 4" 127.39 31.85 22.00 1,820,000.00 123,552.00 18,532.80 20,681.82 162,766.62
JUMLAH KERAMIK DALAM 1 M3 :
( Harga Wilayah "B")
UKURAN JLH KERAMIK JLH KERAMIK BIAYA ANGKUT / JAM HARGA / BH BIAYA ANGKUT / BH HARGA KRMK +
NO. PEMBULATAN
( CM ) / 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp.)
1 11 X 11 82.64 16,528.93 16,529.00 127,616.84 #REF! 5.15 #REF!
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 #REF! 8.51 #REF!
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 #REF! 38.29 #REF!
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 #REF! 9.57 #REF!
4 20 X 20 25.00 5,000.00 5,000.00 127,616.84 #REF! 17.02 #REF!
5 20 X 25 20.00 4,000.00 4,000.00 127,616.84 #REF! 21.27 #REF!
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 #REF! 38.29 #REF!
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 #REF! 68.06 #REF!
JUMLAH KERAMIK DALAM 1 M3 :

( Harga Wilayah "C")
UKURAN JLH KERAMIK JLH KERAMIK BIAYA ANGKUT / JAM HARGA / BH BIAYA ANGKUT / BH HARGA KRMK +
NO. PEMBULATAN
( CM ) / 1 M2 / 1 M3 ( Rp.) ( Rp.) ( Rp.) ONGKOS ANGKUT ( Rp.)
1 11 X 11 82.64 16,528.93 16,529.00 127,616.84 #REF! 6.43 #REF!
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 #REF! 10.63 #REF!
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 #REF! 47.86 #REF!
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 #REF! 11.96 #REF!
4 20 X 20 25.00 5,000.00 5,000.00 127,616.84 - 21.27 21.27
5 20 X 25 20.00 4,000.00 4,000.00 127,616.84 #REF! 26.59 #REF!
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 #REF! 47.86 #REF!
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 #REF! 85.08 #REF!
664.56 169,472.90 117,600.00 (51,872.90)
3,987.36 211,167.48 177,600.00 (33,567.48)
66,456.00 326,938.21 220,800.00 (106,138.21)
679,501.20 504,000.00 (175,501.20)
49,334.82 1,158,405.85 748,800.00 (409,605.85)
296,008.91 1,717,886.51 1,080,000.00 (637,886.51)
2,689,559.91 1,488,000.00 (1,201,559.91)
4,416,333.08 2,760,000.00 (1,656,333.08)
PEMERINTAH KABUPATEN YAPEN WAROPEN
DINAS PEKERJAAN UMUM
Jln. Timor No. 03 Telp. 31052, 31965 Fax. ( 0983 ) 31707 Serui.
Serui, 25 Nopember 2004

Nomor :
Lampiran : 1 ( Satu ) Berkas
Perihal : Permintaan Data Harga Pipa
dan Aksesories.
Kepada Yth.
Pimpinan UD. SATU BERLIAN

di -
Surabaya.
Dengan Hormat,
Dalam rangka persiapan penyusunan Anggaran Pendapatan dan Belanja

Daerah ( APBD ) Tahun Anggaran 2005 Kabupaten Yapen Waropen (Propinsi
Papua ), maka dengan ini kami mohon bantuan Bapak untuk memberikan data
harga satuan bahan / material perpipaan dan aksesoris untuk instalasi air bersih
perdesaan yang akan kami susun. Adapun data bahan sesuai kebutuhan
terlampir.
Demikian disampaikan atas kerja sama yang baik kami ucapkan terima kasih.

YANG MEWAKILI,
Ir. EBEN SAUR SINAGA

NIP. 730 008 814
DAFTAR BAHAN / MATERIAL
HARGA SATUAN
NO. BAHAN / MATERIAL UNIT
( Rp.)
A. BAHAN PIPA :
1 Pipa GIV dia. 1/2" medium A Batang
2 Pipa GIV dia. 3/4" medium A Batang
3 Pipa GIV dia. 1" medium A Batang
9 Pipa GIV dia. 1/2" medium B Batang

10 Pipa GIV dia. 3/4" medium B Batang
11 Pipa GIV dia. 1" medium B Batang
17 Pipa PVC dia. 1/2" Rubber Ring Batang

18 Pipa PVC dia. 3/4" Rubber Ring Batang
19 Pipa PVC dia. 1" Rubber Ring Batang
B. AKSESORIS / GATE VALVE

1 Gate Valve GIV dia. 2" BH
3 Gate Valve GIV dia.4" BH
4 Gate Valve GIV dia.6" BH
6
( Termasuk Aksesoris sesuai pema -

kaian pipa diatas ).

RAB Koperasi

Diunggah oleh

Informasi Dokumen

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 Koperasi

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR PEMBAGIAN WILAYAH UNTUK PENENTUAN BASIC PRICE / UNIT PRICE

KABUPATEN YAPEN WAROPEN

WILAYAH ( A ) KOTA SERUI :

WILAYAH ( C ) 14. Kamp. Sarawandori 12.600 KM Darat

WILAYAH (D) 16. Kamp. Tatui 21,600 KM Darat

WILAYAH (F) 21. Kamp. Kanawa 58.200 KM Laut 3,500,000.00

II. DISTRIK ANGKAISERA :

WILAYAH (B) 1. Kamp. Kabuaena 5.000 KM Darat

WILAYAH (C) 3. Kamp. Menawi 11.000 KM Darat

WILAYAH (H) KEPULAUAN AMBAI :

WILAYAH (E) 13. Kamp. Ambaidiru 45.310 KM Darat

WILAYAH ( D ) 15. Kamp. Wawuti 32.000 KM Darat

WILAYAH (F) 1. Kamp. Randawaya 56.600 KM Darat

WILAYAH (I) 1. Kamp. Korombobi 67.700 KM Laut 3,000,000.00

WILAYAH (J) 1. Kamp. Sumberbaba 89.500 KM Laut 3,500,000.00

WILAYAH (K) 1. Kamp. Kaipuri Laut 4,000,000.00

WILAYAH (G) 1. Saubeba 49.300 KM Darat

WILAYAH ( L ) 1. Kamp. Kiriyouw Darat / Laut 5,000,000.00

IV. DISTRIK YAPEN BARAT :

WILAYAH (J) 1. Kamp. Kairawi Laut 3,500,000.00

WILAYAH (K) 1. Kamp. Wooi Laut 4,000,000.00

WILAYAH (L) 1. Kamp. Poom Laut 5,000,000.00

WILAYAH (M) 1. Kamp. Miosnum Laut 5,750,000.00

Serui, Agustus 2005

* Pembagian Wilayah dimaksud sesuai dengan jarak

TERBILANG : DUA MILYAR TUJUH RATUS JUTA RUPIAH

Serui, Agustus 2009

DISETUJUI : DISUSUN OLEH :

Drs. TITING PASODUNG Ir. ASMAWATI M.

FRENGKI AYOMI, SE.

KODE HARGA UPAH BAHAN BAHAN JUMLAH

0.7500 Pekerja 46,431.00 34,823.25

13. 1.000 M3 PASANG BATU KALI 1 : 4 : G.19 /

1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80

17. 10.000 M2 PASANG CONBLOK 1 : 4

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : G.50/

19. 1.000 M2 PLESTERAN 6 MM CAMP. 1 : 3 G.50/

22. 1.000 M2 PLESTERAN 15 MM CAMP. 1:4 G.50/

25 1.000 M3 BETON TANPA TULANG G.41

a. 1.000 M3 BETON TANPA TULANG G.41

30 1.000 M3 BETON BERTULANG UNTUK Spl. V

33 1.000 M2 LANTAI KERAMIK 10 X 20

35 1.000 M2 LANTAI KERAMIK 20 X 20

41 10.000 M' SALURAN PAS. BATU TELA

42 1.000 M3 KUDA-KUDA/GORDING KAYU

47 1.000 M3 RENG 3/5 KAYU BESI

50 1.000 M3 KOSEN PINTU/JENDELA KAYU

56 1.000 M2 DAUN PINTU TEAK WOOD

57 1.000 M2 DAUN PINTU TEAK WOOD

61 1.000 M2 DINDING PAPAN KY. MATOA

64 1.000 M2 DINDING DOUBLE TRIPLEK

65 1.000 M2 DINDING TEAK WOOD

66 1.000 M2 DINDING DOUBLE TEAK WOOD

1.500 X Untuk tanah keras dihitung . . . . 74,583.39

70 1.000 M2 ATAP SENG BJLS 30

1.000 M2 Nok seng plat Bjls 30 50,572.41

72 1.000 M2 ATAP SENG BJLS 20

73 10.000 M2 NOK SENG PLAT BJLS 20

74 1.000 M2 ATAP ARDEKS

77 1.000 M2 ATAP SENG ALUMINIUM

94 1.0000 M1 LES PINGGIR PLAFOND

90 10.000 M' TALANG PARALON DIA. 4"

91 1.000 M' TALANG PARALON "U" DIA. 12"