Anda di halaman 1dari 562

OWNER ESTIMATE

( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN UTARA-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

I PEKERJAAN PERSIAPAN
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
3 Pembuatan Direksi Keet Ls 1.00 3,000,000.00 3,000,000.00
4 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
5 Dokumentasi Proyek Ls 1.00 479,000.00 479,000.00
Sub Total 6,796,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 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 M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M3 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 M3 0.24 6,510,159.48 1,562,438.28
5 Pekerjaan Kolom 20/20 M3 4.52 6,510,159.48 29,425,920.85
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M2 128.77 101,114.66 13,020,535.03
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 257.54 44,667.12 11,503,569.31
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 119,091,707.42

IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND


1 Kuda-Kuda Kayu Kls I 5/10 M3 1.67 5,945,389.12 9,928,799.83
2 Gording Kayu Kls II 5/10 M3 1.70 5,037,889.12 8,564,411.50
3 Pekerjaan Lesplank Papan Kayu Besi M2 12.40 245,992.12 3,050,302.29
4 Pekerjaan Pasang Atap Seng BJLS 30 M2 217.00 113,274.33 24,580,528.74
5 Pas. Nok Seng Plat BJLS 30 M2 8.84 50,572.41 447,060.13
6 Pek. Plafond + Rangka Plafond M2 175.00 154,529.01 27,042,577.10
Sub Total 73,613,679.60
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
3 Pas. Keramik Lantai 30/30 M2 69.75 138,158.82 9,636,577.90
Sub Total 22,526,956.45
1 2 3 5 6 = (4 x 5)
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 0.55 6,981,696.48 3,839,933.06
2 Pas. Jalusi Ky. Besi M2 6.48 245,992.12 1,594,028.94
3 Pek. Daun Pintu Panil M2 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
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 18.00 56,552.45 1,017,944.11
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
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 257.54 27,894.24 7,183,882.57
2 Pengecatan Plafond M2 175.00 31,887.31 5,580,278.55
3 Pengecatan Kusen M 2
22.00 60,869.93 1,339,138.46
4 Pengecatan Daun Pintu Panil M2 18.06 60,869.93 1,099,310.94
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 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Sekring Khas 2 Group Titik 1.00 381,527.17 381,527.17
2 Pas. Lampu TL 40 Watt Titik 3.00 983,263.60 2,949,790.80
3 Pas. Lampu Pijar 25 Watt Titik 6.00 926,751.10 5,560,506.60
4 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 9,708,765.70
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank Ls 1.00 1,500,000.00 1,500,000.00
2 Pembuatan Bak Air Bh 1.00 910,178.05 910,178.05
3 Pasang Kran Air Bersih 1/2 " Bh 1.00 33,528.00 33,528.00
4 Pas. Pipa Air Bersih 1/2" M' 5.00 41,655.16 208,275.82
5 Pas. Pipa Pembuangan Air Kotor 2" M' 5.00 205,226.46 1,026,132.31
6 Pas. Floor Drain Bh 1.00 33,528.00 33,528.00
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
I PEKERJAAN PERSIAPAN 6,796,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 119,091,707.42
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,613,679.60
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,746,271.94
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
XI PEKERJAAN AKHIR 500,000.00
Real Cost 289,545,617.35
PPN 10 % 28,954,561.73
Total Cost 318,500,179.08
Dibulatkan 318,500,000.00

TERBILANG :TIGA RATUS DELAPAN BELAS JUTA LIMA RATUS RIBU RUPIAH

Serui, Juli 2009

DISETUJUI : DISUSUN OLEH :


KEPALA RUMAH SAKIT DAERAH SERUI CV. MADYA CONSULTANT

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791
DAFTAR ANALISA HARGA SATUAN
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 M2 PEMBERSIHAN LOKASI
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
1 2 3 4 5 6 7 8
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
13. 1.000 M3 PASANG BATU KALI 1 : 4 : G.19 /
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
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
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
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
1.000 M3 PEKERJAAN BRONJONG 531,442.01
1 2 3 4 5 6 7 8
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
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
1.000 M3 PEKERJAAN BRONJONG 623,306.37
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
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
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 : 2 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 : 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
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

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


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
1 2 3 4 5 6 7 8
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
26 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
6.400 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
27 1.000 M3 BETON TANPA TULANG G.43
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
1 2 3 4 5 6 7 8
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 ).

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


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
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 lebih 1 lantai 6,510,159.48
( a + b + c ).
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
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
1 2 3 4 5 6 7 8
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
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 lebih 2 lantai 7,763,609.48
( 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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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
35 1.000 M2 LANTAI KERAMIK 20 X 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 80,171.85 132,706.70
1 2 3 4 5 6 7 8
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
1 2 3 4 5 6 7 8
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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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
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
1 2 3 4 5 6 7 8
50 1.000 M3 KOSEN PINTU/JENDELA KAYU
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
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
1 2 3 4 5 6 7 8
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
57 1.000 M2 DAUN PINTU TEAK WOOD 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
1 2 3 4 5 6 7 8
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

71 10.000 M2 NOK SENG PLAT BJLS 30


3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
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

72 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 88,044.00 76,598.28
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

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,044.00 334,567.20
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
1.000 M2 Nok seng plat Bjls 20 46,392.41

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
1 2 3 4 5 6 7 8
75 1.000 M2 ATAP HARFLEKS X 30 X 110
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
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
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
1 2 3 4 5 6 7 8
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
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
84 1.000 M2 PLAFOND TRIPLEK
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
87 1.000 M2 PLAFON TRIPLEK TANPA
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

1 2 3 4 5 6 7 8
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
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
1 2 3 4 5 6 7 8
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
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
1 2 3 4 5 6 7 8
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
1.300 Upah menggergaji 46,431.00 60,360.30
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

107 1.000 TITIK PAS. LAMPU TL 40 WATT


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

108 1.000 TITIK PAS. LAMPU PIJAR 40 WATT


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
1 2 3 4 5 6 7 8
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
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,940.00 93,940.00
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
133,160.37 248,366.80 381,527.17
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,440.00 132,440.00
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
133,160.37 286,866.80 420,027.17

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" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 47,417.34 284,504.02
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

1.000 M' Pasang pipa GIP dia. 3/4" . . . . 88,965.55


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
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
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
1.000 M' Pasang pipa GIP dia. 2" . . . . 205,226.46

118 6.000 M' PAS. PIPA GIP DIA. 3"


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
1.000 M' Pasang pipa GIP dia. 3" . . . . 323,516.34

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 364,833.33 2,188,999.96
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

1.000 M' Pasang pipa GIP dia. 4" . . . . 457,240.66

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 615,633.33 3,693,799.96
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 4,395,612.47

1.000 M' Pasang pipa GIP dia. 6" . . . . 732,602.08

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 958,527.78 5,751,166.67
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

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" - -
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

124 1.000 BH VALVE GIP DIAMETER 3"


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 2 3 4 5 6 7 8
125 1.000 BH VALVE GIP DIAMETER 4"
1.000 Bh Valve GIP Diameter 4" 3,301,466.66 3,301,466.66
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 3,852,933.34 3,852,933.34
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34 4,078,279.34

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 4,405,866.66 4,405,866.66
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

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
1.000 M' Pasang pipa PVC dia. 3/4" . . . . 42,571.84

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

131 6.000 M' PAS. PIPA PVC DIA. 2"


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
1.000 M' Pasang pipa PVC dia. 2" . . . . 51,005.16

132 6.000 M' PAS. PIPA PVC DIA. 3"


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

1.000 M' Pasang pipa PVC dia. 3" . . . . 59,071.84


1 2 3 4 5 6 7 8
133 6.000 M' PAS. PIPA PVC DIA. 4"
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

1.000 M' Pasang pipa PVC dia. 4" . . . . 68,238.50

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

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
139 1.000 M3 BONGKAR RANGKA ATAP
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 2 3 4 5 6 7 8
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

Serui, Juli 2009


DISETUJUI : DISUSUN OLEH :
KEPALA RUMAH SAKIT DAERAH SERUI CV. MADYA CONSULTANT

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791
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
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
39 Seng gelombang BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
40 Seng plat BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
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
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 400.00 47,400.00 4,740.00 52,140.00
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 400.00 60,400.00 6,040.00 66,440.00
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
85 Sekring Kas 2 Group BH 85,000.00 69.30 400.00 85,400.00 8,540.00 93,940.00
86 Sekring Kas 3 Group BH 120,000.00 69.30 400.00 120,400.00 12,040.00 132,440.00
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
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 166.67 127,800.82 12,780.08 140,580.90
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 190.48 222,857.15 22,285.72 245,142.87
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 333.33 331,666.66 33,166.67 364,833.33
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 1,333.33 559,666.66 55,966.67 615,633.33
100 Pipa GIP 8" Medium A M' 869,166.67 69.30 2,222.22 871,388.89 87,138.89 958,527.78
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
104 Pipa GIP 2" Medium B M' 85,634.15 69.30 166.67 85,800.82 8,580.08 94,380.90
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 183,666.67 18,366.67 202,033.34
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 254,500.00 25,450.00 279,950.00
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 419,166.67 41,916.67 461,083.34
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 - - -
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 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
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 2,666.67 3,502,666.67 350,266.67 3,852,933.34
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 5,333.33 4,005,333.33 400,533.33 4,405,866.66
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

Serui, Juli 2009


DISETUJUI : DISUSUN OLEH :
CV. MADYA CONSULTANT
KEPALA RUMAH SAKIT DAERAH SERUI

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791

0
0
0

0
0
50 1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80
1.9200 Pasangan batu tela
3.8400 Plesteran
0.0440 Cor lantai
3.8400 Pasangan keramik 10x20
UMP

76250
68625
61000
53375

JUMLAH HARGA

150
600
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 ).
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM : PENINGKATAN KINERJA LEMBAGA PERADILAN DAN LEMBAGA PENEGAK HUKUM LAINNYA
PEKERJAAN : PEMASANGAN PAVING BLOK
LOKASI : SERUI, KABUPATEN YAPEN WAROPEN
T. A : 2007

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JML. HARGA


1 2 3 4 5 6 = (3 X 5)

C PEKERJAAN HALAMAN
I PASANGAN PAVING BLOK
1 Pasangan bauplank 10.00 M' 43,033.61 430,336.06
2 Urugan Pasair 17.50 M3 212,857.92 3,725,013.60
3 Pasangan Paving Blok 250.00 M2 228,460.75 57,115,187.00
4 Cor Kreb 1.75 M3 1,125,123.78 1,968,966.62
5 Plesteran Kreb 32.84 M2 54,785.68 1,799,161.60
65,038,664.87

REKAPITULASI

A PASANGAN PAVING BLOK 65,038,664.87


Real Cost 65,038,664.87
PPN 10 % 6,503,866.49
Total Cost 71,542,531.36
Dibulatkan 71,542,000.00

TERBILANG :

ENAM PULUH ENAM JUTA SERATUS LIMA PULUH RIBU RUPIAH

Serui, Maret 2007


Disetujui Oleh Dibuat Oleh

KEPALA LEMBAGA PEMASYARAKATAN KONSULTAN PERENCANA


KELAS II B SERUI CV. MADYA CONSULTANT

Drs. HASAN SAID MUH. SADI


NIP. 040 027 548 Ka. Cabang

Mengetahui :

Plt. KEPALA DINAS PEKERJAAN UMUM


KABUPATEN YAPEN WAROPEN

FRENGKI AYOMI, S. Sos


NIP. 150 025 816
REKAPITULASI AKHIR

A REHABILITASI BERAT POLIKLINIK 500,000.00

B PEMASANGAN PAVING BLOK 71,542,000.00


GRAND TOTAL 72,042,000.00

TERBILANG :

TIGA RATUS ENAM PULUH DUA JUTA DUA RATUS TUJUH PULUH DELAPAN RIBU RUPIAH

Serui, Maret 2007


Disetujui Oleh Dibuat Oleh

KEPALA LEMBAGA PEMASYARAKATAN KONSULTAN PERENCANA


KELAS II B SERUI CV. MADYA CONSULTANT

Drs. HASAN SAID MUH. SADI


NIP. 040 027 548 Ka. Cabang

Mengetahui :

Plt. KEPALA DINAS PEKERJAAN UMUM


KABUPATEN YAPEN WAROPEN

FRENGKI AYOMI, S. Sos


NIP. 150 025 816
VIII
IX
PROGRAM : PENINGKATAN KINERJA LEMBAGA PERADILAN DAN LEMBAGA PENEGAK HUKUM LAINNYA
PEKERJAAN : PEMASANGAN PAVING BLOK
LOKASI : SERUI, KABUPATEN YAPEN WAROPEN
T. A : 2007

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JML. HARGA


1 2 3 4 5 6 = (3 X 5)

C PEKERJAAN HALAMAN
I PASANGAN PAVING BLOK
1 Pasangan bauplank 10.00 M'
2 Urugan Pasair 17.50 M3
3 Pasangan Paving Blok 250.00 M2
4 Cor Kreb 1.75 M3
5 Plesteran Kreb 32.84 M2

REKAPITULASI

A PASANGAN PAVING BLOK


Real Cost
PPN 10 %
Total Cost
Dibulatkan

TERBILANG :

0
0

0
0
REKAPITULASI AKHIR

A REHABILITASI BERAT POLIKLINIK

B PEMASANGAN PAVING BLOK


GRAND TOTAL

TERBILANG :

0
0

0
0
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"
KODE HARGA UPAH BAHAN BAHAN
ANA- SATUAN ( Rp.) LOKAL NON
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
1. 1.000 M1 PASANG BOUWPLANK :
0.009 M3 Kayu matoa 2,185,000.00 19,665.00
0.040 Kg Paku 19,041.00 761.64
0.220 Tukang 70,000.00 15,400.00
0.020 Kepala tukang 78,750.00 1,575.00
0.070 Pekerja 43,750.00 3,062.50
0.004 Mandor 87,500.00 350.00
20,387.50 19,665.00 761.64
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
0.750 Pekerja 43,750.00 32,812.50
0.025 Mandor 87,500.00 2,187.50
35,000.00
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
1.000 Pekerja 43,750.00 43,750.00
0.033 Mandor 87,500.00 2,887.50
46,637.50
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 43,750.00 87,500.00
0.066 Mandor 87,500.00 5,775.00
93,275.00
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 35,000.00 8,750.00
8,750.00
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
PENYIRAMAN :
1.200 M3 Pasir urug 138,000.00 165,600.00
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 165,600.00
9. 1.000 M3 URUGAN TANAH DARI LUAR :
1.200 M3 Tanah urug 126,500.00 151,800.00
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 151,800.00
10. 1.000 M3 PASANG BATU KOSONG : G. 2
1.200 Batu kali 138,000.00 165,600.00
1.500 Pekerja 43,750.00 65,625.00
0.075 Mandor 87,500.00 6,562.50
72,187.50 165,600.00
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
1.200 M3 Batu kali G. 32 138,000.00 165,600.00
5.290 Zak Semen 75,900.00 401,511.00
0.428 M3 Pasir pasang 161,000.00 68,908.00
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 234,508.00 401,511.00
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
1.200 M3 Batu kali G. 26 138,000.00 165,600.00
4.000 Zak Semen 75,900.00 303,600.00
0.456 M3 Pasir pasang 161,000.00 73,416.00
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 239,016.00 303,600.00

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


1.200 M3 Batu kali G. 32 138,000.00 165,600.00
3.260 Zak Semen 75,900.00 247,434.00
0.522 M3 Pasir pasang 161,000.00 84,042.00
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 249,642.00 247,434.00

1 2 3 4 5 6 7
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 30,316.00 757,900.00
2.000 Penganyam 70,000.00 140,000.00
1.600 Pekerja 43,750.00 70,000.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu Kali 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
420,437.50 414,000.00 757,900.00
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 30,316.00 1,364,220.00
2.200 Penganyam 70,000.00 154,000.00
1.800 Pekerja 43,750.00 78,750.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
443,187.50 414,000.00 1,364,220.00
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 27,500.00 1,925,000.00
2.500 Penganyam 70,000.00 175,000.00
2.000 Pekerja 43,750.00 87,500.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 138,000.00 414,000.00
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
472,937.50 414,000.00 1,925,000.00
1.000 M3 PEKERJAAN BRONJONG
15. 1.000 M3 PASANG BATU TELA 1 : 3 :
200.000 Bh Batu tela 2,420.00 484,000.00
2.528 Zak Semen 75,900.00 191,875.20
0.280 M3 Pasir pasang 161,000.00 45,080.00
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 529,080.00 191,875.20
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
200.000 Bh Batu tela 2,420.00 484,000.00
2.120 Zak Semen 75,900.00 160,908.00
0.280 M3 Pasir pasang 161,000.00 45,080.00
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 529,080.00 160,908.00
1.000 M2 Pasang batu tela 1 : 4 .....

17. 10.000 M2 PASANG CONBLOK 1 : 4


170.000 Bh Conblok 16,720.00 2,842,400.00
2.120 Zak Semen 75,900.00 160,908.00
0.406 M3 Pasir pasang 161,000.00 65,366.00
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 65,366.00 3,003,308.00
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/


0.140 Zak Semen h 75,900.00 10,626.00
0.0114 M3 Pasir pasang 161,000.00 1,835.40
0.150 Tukang batu 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
30,931.25 1,835.40 10,626.00

1 2 3 4 5 6 7

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


0.072 Zak Semen e 75,900.00 5,464.80
0.0086 M3 Pasir pasang 161,000.00 1,384.60
0.100 Tukang batu 70,000.00 7,000.00
0.010 Kepala tukang 78,750.00 787.50
0.300 Pekerja 43,750.00 13,125.00
0.015 Mandor 87,500.00 1,312.50
22,225.00 1,384.60 5,464.80
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/
0.108 Zak Semen j 75,900.00 8,197.20
0.013 M3 Pasir pasang 161,000.00 2,093.00
0.150 Tukang batu 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
30,931.25 2,093.00 8,197.20
21. 1.000 M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
0.163 Zak Semen i 75,900.00 12,371.70
0.0194 M3 Pasir pasang 161,000.00 3,123.40
0.200 Tukang batu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
34,825.00 3,123.40 12,371.70

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


0.130 Zak Semen p 75,900.00 9,867.00
0.0209 M3 Pasir pasang 161,000.00 3,364.90
0.200 Tukang batu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
34,825.00 3,364.90 9,867.00
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 75,900.00 7,969.50
0.0085 M3 Pasir pasang 161,000.00 1,368.50
0.120 Tukang batu 70,000.00 8,400.00
0.012 Kepala tukang 78,750.00 945.00
0.360 Pekerja 43,750.00 15,750.00
0.018 Mandor 87,500.00 1,575.00
26,670.00 1,368.50 7,969.50
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 138,000.00 9,660.00
0.364 Zak Semen 75,900.00 27,627.60
0.044 M3 Pasir pasang 161,000.00 7,084.00
0.135 Tukang batu 70,000.00 9,450.00
0.0135 Kepala tukang 78,750.00 1,063.13
0.720 Pekerja 43,750.00 31,500.00
0.036 Mandor 87,500.00 3,150.00
45,163.13 16,744.00 27,627.60

25 1.000 M3 BETON TANPA TULANG G.41


CAMP. 1 : 2 : 3
0.820 M3 Kerikil 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
5.440 Zak Semen 50 Kg 75,900.00 412,896.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 200,100.00 412,896.00
26 1.000 M3 BETON TANPA TULANG G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
6.400 Zak Semen 40 Kg 64,900.00 415,360.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 200,100.00 415,360.00

1 2 3 4 5 6 7
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 138,000.00 138,000.00
0.500 M3 Pasir beton 161,000.00 80,500.00
5.000 Zak Semen 64,900.00 324,500.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 218,500.00 324,500.00
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 138,000.00 113,160.00
0.500 M3 Pasir beton 161,000.00 80,500.00
4.090 Zak Semen 50 Kg 75,900.00 310,431.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 193,660.00 310,431.00
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 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
6.800 Zak Semen 64,900.00 441,320.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 200,100.00 441,320.00
b. BESI BETON I.2
110.000 Kg Besi beton 24,733.50 2,720,685.00
2.000 Kg Kawat ikat 10,186.00 20,372.00
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
945,000.00 2,741,057.00
c. BEKISTING F.8
0.400 M3 Papan kayu Klas II 2,185,000.00 874,000.00
4.000 Kg Paku 19,041.00 76,164.00
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 874,000.00 76,164.00
1.000 M3 Beton bertulang untuk 1 lantai
( a + b + c ).

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


KONSTRUKSI LEBIH 1 (SATU)
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
6.800 Zak Semen 64,900.00 441,320.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
I.2 366,625.00 200,100.00 441,320.00
b. BESI BETON
110.000 Kg Besi beton 24,733.50 2,720,685.00
2.000 Kg Kawat ikat 10,186.00 20,372.00
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 2,741,057.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,185,000.00 874,000.00
4.000 Kg Paku 19,041.00 76,164.00
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 874,000.00 76,164.00
1.000 M3 Beton bertulang lebih 1 lantai
( a + b + c ).

1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 138,000.00 113,160.00
0.540 M3 Pasir beton 161,000.00 86,940.00
6.800 Zak Semen 64,900.00 441,320.00
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
I.2 366,625.00 200,100.00 441,320.00
b. BESI BETON
160.000 Kg Besi beton 24,733.50 3,957,360.00
2.000 Kg Kawat ikat 10,186.00 20,372.00
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 3,977,732.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,185,000.00 874,000.00
4.000 Kg Paku 19,041.00 76,164.00
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 874,000.00 76,164.00
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
32 1.000 M2 LANTAI / DINDING PORSELIN
11 X 11 CM.
82.000 BH Ubin porselin 11 X 11 Cm 992.66 81,398.05
0.152 Zak Semen 64,900.00 9,864.80
0.010 M3 Pasir pasang 161,000.00 1,610.00
0.200 Kg Semen putih 9,416.00 1,883.20
0.500 Pekerja 43,750.00 21,875.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.075 Mandor 87,500.00 6,562.50
106,312.50 1,610.00 93,146.05

33 1.000 M2 LANTAI KERAMIK 10 X 20


50.000 Bh Keramik 10 X 20 Cm 1,774.30 88,715.00
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 90,921.60
34 1.000 M2 LANTAI KERAMIK 15 X 15
45.000 Bh Keramik 15 X 15 Cm 1,569.17 70,612.45
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 72,819.05

35 1.000 M2 LANTAI KERAMIK 20 X 20


25.000 Bh Keramik 20 X 20 Cm 3,042.60 76,065.00
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 78,271.60
36 1.000 M2 LANTAI KERAMIK 20 X 25
20.000 Bh Keramik 20 X 25 Cm 4,119.50 82,390.00
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 84,596.60

1 2 3 4 5 6 7
37 1.000 M2 LANTAI KERAMIK 30 X 30
11.000 Bh Keramik 30 X 30 Cm 7,415.18 81,566.93
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 83,773.53
38 1.000 M2 LANTAI KERAMIK 40 X 40
7.000 Bh Keramik 40 X 40 Cm 14,194.40 99,360.80
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 101,567.40
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik 9,692.20 106,614.18
0.032 M3 Pasir pasang 161,000.00 5,152.00
0.034 Zak Semen 64,900.00 2,206.60
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 5,152.00 108,820.78
40 1.000 M2 PAVING BLOK
58.000 Bh Paving blok 3,100.00 179,800.00
0.100 Pasir urug 80,000.00 8,000.00
0.100 Tukang batu 70,000.00 7,000.00
0.010 Kepala tukang 78,750.00 787.50
0.100 Pekerja 43,750.00 4,375.00
0.015 Mandor 87,500.00 1,312.50
13,475.00 187,800.00

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 2,420.00 268,620.00
0.210 M3 Pasir pasang 161,000.00 33,810.00
0.896 Zak Semen 64,900.00 58,150.40
1.125 Tukang batu 70,000.00 78,750.00
3.150 Pekerja 43,750.00 137,812.50
0.169 Mandor 87,500.00 14,787.50
0.190 Kepala tukang 78,750.00 14,962.50
8.500 M2 Plesteran 10 mm Camp. 1 : 3 41,221.45 350,382.33
596,694.83 302,430.00 58,150.40
1.000 M' Saluran pas. Batu tela 25X25 . .

42 1.000 M3 KUDA-KUDA/GORDING KAYU


BESI
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
6.000 Kg Paku 19,041.00 114,246.00
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 3,668,500.00 114,246.00
43 1.000 M3 KUDA-KUDA/GORDING KAYU
MATOA
1.100 M3 Kayu matoa 2,185,000.00 2,403,500.00
6.000 Kg Paku 19,041.00 114,246.00
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 2,403,500.00 114,246.00
44 1.000 M' GORDING KAYU MATOA
0.005 M3 Kayu matoa 2,185,000.00 10,925.00
0.250 Kg Paku 19,041.00 4,760.25
0.100 Tukang kayu 70,000.00 7,000.00
0.150 Pekerja 43,750.00 6,562.50
0.005 Mandor 87,500.00 437.50
14,000.00 10,925.00 4,760.25
45 1.000 M' GORDING KAYU BESI
0.005 M3 Kayu besi 3,335,000.00 16,675.00
0.250 Kg Paku 19,041.00 4,760.25
0.100 Tukang kayu 70,000.00 7,000.00
0.150 Pekerja 43,750.00 6,562.50
0.005 Mandor 87,500.00 437.50
14,000.00 16,675.00 4,760.25

1 2 3 4 5 6 7
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
6.000 Kg Paku 19,041.00 114,246.00
8.000 Pekerja 43,750.00 350,000.00
10.000 Tukang kayu 70,000.00 700,000.00
0.442 Kepala tukang 78,750.00 34,807.50
0.400 Mandor 87,500.00 35,000.00
1,119,807.50 3,668,500.00 114,246.00

47 1.000 M3 RENG 3/5 KAYU BESI


1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
6.000 Kg Paku 19,041.00 114,246.00
8.000 Pekerja 43,750.00 350,000.00
10.000 Tukang kayu 70,000.00 700,000.00
0.442 Kepala tukang 78,750.00 34,807.50
0.400 Mandor 87,500.00 35,000.00
1,119,807.50 3,668,500.00 114,246.00
48 1.000 M3 KOSEN PINTU/JENDELA KAYU
BESI
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
0.200 Kg Paku 19,041.00 3,808.20
36.000 Tukang kayu 70,000.00 2,520,000.00
3.600 Kepala tukang 78,750.00 283,500.00
12.000 Pekerja 43,750.00 525,000.00
0.600 Mandor 87,500.00 52,500.00
3,381,000.00 3,668,500.00 3,808.20

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


MATOA
1.100 M3 Kayu matoa 2,185,000.00 2,403,500.00
0.200 Kg Paku 19,041.00 3,808.20
36.000 Tukang kayu 70,000.00 2,520,000.00
3.600 Kepala tukang 78,750.00 283,500.00
12.000 Pekerja 43,750.00 525,000.00
0.600 Mandor 87,500.00 52,500.00
3,381,000.00 2,403,500.00 3,808.20
51 1.000 M3 KOSEN KAYU BESI UNTUK
BANGUNAN SEMI PERMANEN
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
10.000 Pekerja 43,750.00 437,500.00
30.000 Tukang kayu 70,000.00 2,100,000.00
3.000 Kepala tukang 78,750.00 236,250.00
0.500 Mandor 87,500.00 43,750.00
2,380,000.00 3,668,500.00 437,500.00

52 1.000 M2 JALUSI KAYU BESI


0.022 M3 Papan kayu besi 3,335,000.00 73,370.00
0.200 Kg Paku 19,041.00 3,808.20
1.800 Tukang kayu 70,000.00 126,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.600 Pekerja 43,750.00 26,250.00
0.030 Mandor 87,500.00 2,625.00
162,750.00 73,370.00 3,808.20
53 1.000 M2 LISPLANK / LAMBERSERING
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,335,000.00 73,370.00
0.200 Kg Paku 19,041.00 3,808.20
1.800 Tukang kayu 70,000.00 126,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.600 Pekerja 43,750.00 26,250.00
0.030 Mandor 87,500.00 2,625.00
162,750.00 73,370.00 3,808.20
53 1.000 M2 LISTPLANK SENG GALVANIS
0.780 Lbr. Seng galvanis 56,950.25 44,421.19
0.050 Kg paku 19,041.00 952.05
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 45,373.24
54 1.000 DAUN PINTU TRIPLEKS
1.000 Lbr. Tripleks 4 mm 73,130.36 73,130.36
0.044 M3 papan kayu besi 3,335,000.00 146,740.00
0.050 Kg Paku tripleks 31,691.00 1,584.55
3.000 Tukang kayu 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 146,740.00 74,714.91

1 2 3 4 5 6 7
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS
SENG PLAT
1.000 Lbr. Tripleks 4 mm 73,130.36 73,130.36
1.000 Lbr. Seng plat 79,732.21 79,732.21
0.044 M3 kayu besi 3,335,000.00 146,740.00
0.050 Kg paku tripleks 31,691.00 1,584.55
3.000 Tukang kayu 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
1.000 Mador 87,500.00 87,500.00
410,209.55 146,740.00 152,862.56

56 1.000 M2 DAUN PINTU TEAK WOOD


1.000 Lbr Teak wood 88,844.64 88,844.64
0.044 M3 Papan kayu besi 3,335,000.00 146,740.00
0.050 Kg Paku triplek 31,691.00 1,584.55
2.000 Pekerja 43,750.00 87,500.00
0.300 Kepala tukang 78,750.00 23,625.00
3.000 Tukang kayu 70,000.00 210,000.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 146,740.00 90,429.19

57 1.000 M2 DAUN PINTU TEAK WOOD


LAPIS SENG PLAT BJLS 30
1.000 Lbr Teak wood 88,844.64 88,844.64
1.000 Lbr Seng plat Bjls 30 79,732.21 79,732.21
0.044 M3 Papan kayu besi 3,335,000.00 146,740.00
0.050 Kg Paku triplek 31,691.00 1,584.55
2.000 Pekerja 43,750.00 87,500.00
0.300 Kepala tukang 78,750.00 23,625.00
3.000 Tukang kayu 70,000.00 210,000.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 146,740.00 170,161.40
58 1.000 M2 DAUN PINTU / JENDELA PANIL
0.039 M3 Kayu besi 3,335,000.00 130,065.00
7.500 Tukang kayu 70,000.00 525,000.00
0.750 Kepala tukang 78,750.00 59,062.50
0.500 Pekerja 43,750.00 21,875.00
0.125 Mandor 87,500.00 10,937.50
616,875.00 130,065.00
59 1.000 M2 DAUN PINTU JENDELA KACA
0.025 M3 Kayu besi 3,335,000.00 83,375.00
0.800 M2 Kaca 5 mm 250,140.00 200,112.00
6.000 Tukang kayu 70,000.00 420,000.00
0.600 Kepala tukang 78,750.00 47,250.00
2.000 Pekerja 43,750.00 87,500.00
0.150 Mandor 87,500.00 13,125.00
567,875.00 83,375.00 200,112.00
60 1.000 M2 DINDING / TOP GEVEL
KAYU BESI
0.025 M3 Papan kayu besi 3,335,000.00 83,375.00
0.013 M3 Kayu besi 5/10 3,335,000.00 43,355.00
0.200 Kg Paku 19,041.00 3,808.20
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 126,730.00 3,808.20

61 1.000 M2 DINDING PAPAN KY. MATOA


0.025 M3 Papan kayu matoa 2,185,000.00 54,625.00
0.013 M3 Kayu matoa 5/10 2,185,000.00 28,405.00
0.200 Kg Paku 19,041.00 3,808.20
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 83,030.00 3,808.20
62 1.000 M2 DINDING PAPAN KY. TINANG
0.025 M3 Papan kayu tinang 1,782,500.00 44,562.50
0.013 M3 Kayu tinang 5/10 1,782,500.00 23,172.50
0.200 Kg Paku 19,041.00 3,808.20
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 67,735.00 3,808.20

1 2 3 4 5 6 7
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 71,134.64 24,683.72
0.015 M3 Kayu besi 5/10 3,335,000.00 50,025.00
0.020 Kg Paku 19,041.00 380.82
0.025 Kg Paku triplek 31,691.00 792.28
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 50,025.00 25,856.82

64 1.000 M2 DINDING DOUBLE TRIPLEK


0.694 Lbr Triplek 3 mm 71,134.64 49,367.44
0.015 M3 Kayu besi 5/10 3,335,000.00 50,025.00
0.020 Kg Paku 19,041.00 380.82
0.050 Kg Paku triplek 31,691.00 1,584.55
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 50,025.00 51,332.81

65 1.000 M2 DINDING TEAK WOOD


0.347 Lbr Teak wood 88,844.64 30,829.09
0.015 M3 Kayu besi 5/10 3,335,000.00 50,025.00
0.020 Kg Paku 19,041.00 380.82
0.025 Kg Paku triplek 31,691.00 792.28
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 50,025.00 32,002.19

66 1.000 M2 DINDING DOUBLE TEAK WOOD


0.694 Lbr Teak wood 88,844.64 61,658.18
0.015 M3 Kayu besi 5/10 3,335,000.00 50,025.00
0.020 Kg Paku 19,041.00 380.82
0.050 Kg Paku triplek 31,691.00 1,584.55
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 50,025.00 63,623.55
67 1.000 M3 TIANG KAYU BESI 10/10
1.100 M3 Kayu besi 3,335,000.00 3,668,500.00
0.250 Kg Paku 19,041.00 4,760.25
12.000 Tukang kayu 70,000.00 840,000.00
1.200 Kepala tukang 78,750.00 94,500.00
4.000 Pekerja 43,750.00 175,000.00
0.500 Mandor 87,500.00 43,750.00
1,153,250.00 3,668,500.00 4,760.25
68 1.000 M3 TIANG KAYU MATOA 10/10
1.100 M3 Kayu matoa 2,185,000.00 2,403,500.00
0.250 Kg Paku 19,041.00 4,760.25
12.000 Tukang kayu 70,000.00 840,000.00
1.200 Kepala tukang 78,750.00 94,500.00
4.000 Pekerja 43,750.00 175,000.00
0.500 Mandor 87,500.00 43,750.00
1,153,250.00 2,403,500.00 4,760.25
69 1.000 BH TIANG PANCANG KY. BESI
0.011 M3 Kayu besi 10/10 3,335,000.00 36,685.00
0.180 Pekerja 43,750.00 7,875.00
0.040 Tukang kayu 70,000.00 2,800.00
0.004 Kepala tukang 78,750.00 315.00
0.045 Mandor 87,500.00 3,937.50
14,927.50 36,685.00

1.500 X Untuk tanah keras dihitung . . . .

70 1.000 M2 ATAP SENG BJLS 30


0.870 Lbr Seng Gelombang Bjls 30 79,732.21 69,367.02
0.025 Kg Paku seng 44,341.00 1,108.53
0.100 Pekerja 43,750.00 4,375.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 4,375.00 70,475.55

1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 79,732.21 302,982.39
0.200 Kg Paku seng 44,341.00 8,868.20
0.040 M3 Kayu matoa 2,185,000.00 87,400.00
0.250 Tukang kayu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.250 Pekerja 43,750.00 10,937.50
0.003 Mandor 87,500.00 262.50
30,668.75 87,400.00 311,850.59

1.000 M2 Nok seng plat Bjls 30


72 1.000 M2 ATAP SENG BJLS 20
0.870 Lbr Seng Gelombang Bjls 20 65,805.25 57,250.56
0.025 Kg Paku seng 44,341.00 1,108.53
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 58,359.09

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 65,805.25 250,059.93
0.200 Kg Paku seng 44,341.00 8,868.20
0.040 M3 Kayu matoa 2,185,000.00 87,400.00
0.250 Tukang kayu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.250 Pekerja 43,750.00 10,937.50
0.003 Mandor 87,500.00 262.50
30,668.75 87,400.00 258,928.13
1.000 M2 Nok seng plat Bjls 20

74 1.000 M2 ATAP ARDEKS


0.870 Lbr atap ardeks 63,396.67 55,155.10
0.025 Kg Paku ardeks 31,691.00 792.28
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang kayu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 55,947.38
75 1.000 M2 ATAP HARFLEKS X 30 X 110
X 0,5 CM
1.100 Lbr Harflek 74,068.50 81,475.35
0.025 Kg Paku ardek 31,691.00 792.28
0.010 M3 Kayu besi 3,335,000.00 33,350.00
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 33,350.00 82,267.63
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5
CM
9.300 Bh Nok Harflek 32,956.00 306,490.80
0.200 Kg Paku ardek 31,691.00 6,338.20
0.040 M3 Kayu matoa 2,185,000.00 87,400.00
0.250 Pekerja 43,750.00 10,937.50
0.250 Tukang 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.013 Mandor 87,500.00 1,137.50
31,543.75 87,400.00 312,829.00
1.000 M' Nok Harflek . . . . . . . . . . . . . .

77 1.000 M2 ATAP SENG ALUMINIUM


BJLS 30
0.870 Lbr Seng aluminium 69,628.46 60,576.76
0.025 Kg Paku ardek 31,691.00 792.28
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 61,369.04
78 1.000 M2 ATAP SUPERDEK
0.870 Lbr Atap superdek 56,960.64 49,555.76
0.025 Kg Paku ardek 31,691.00 792.28
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 50,348.03

1 2 3 4 5 6 7
79 1.000 M2 ATAP GENTENG BETON
18.000 Bh Genteng beton 14,866.50 267,597.00
0.200 Pekerja 43,750.00 8,750.00
0.150 Tukang 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.010 Mandor 87,500.00 875.00
21,306.25 267,597.00
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 14,866.50 104,065.50
0.030 Zak Semen 75,900.00 2,277.00
0.025 Pekerja 43,750.00 1,093.75
0.025 Tukang 70,000.00 1,750.00
0.003 Kepala tukang 78,750.00 236.25
0.001 Mandor 87,500.00 87.50
3,167.50 106,342.50
81 1.000 M2 ATAP UTOMO COLOR TILES
2.150 Bh Utomo color tiles 7 genteng 75,966.00 163,326.90
0.050 Kg Paku color tiles 38,016.00 1,900.80
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 165,227.70
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 56,991.00 28,495.50
0.200 Kg Paku color tiles 38,016.00 7,603.20
0.250 Pekerja 43,750.00 10,937.50
0.250 Tukang 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.003 Mandor 87,500.00 262.50
30,668.75 36,098.70
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 73,130.36 24,571.80
0.017 M3 Kayu matoa 2,185,000.00 37,145.00
0.200 Kg Paku 19,041.00 3,808.20
0.020 Kg Paku triplek 31,691.00 633.82
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 37,145.00 29,013.82
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 71,134.64 23,901.24
0.017 M3 Kayu matoa 2,185,000.00 37,145.00
0.200 Kg Paku 19,041.00 3,808.20
0.020 Kg Paku triplek 31,691.00 633.82
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 37,145.00 28,343.26
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,185,000.00 2,403,500.00
0.230 Kg Paku 19,041.00 4,379.43
15.000 Tukang kayu 70,000.00 1,050,000.00
1.500 Kepala tukang 78,750.00 118,125.00
5.000 Pekerja 43,750.00 218,750.00
0.250 Mandor 87,500.00 21,875.00
1,408,750.00 2,403,500.00 4,379.43
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 73,130.36 24,571.80
0.020 Kg Paku triplek 31,691.00 633.82
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 25,205.62
87 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 3 mm 71,134.64 23,901.24
0.020 Kg Paku triplek 31,691.00 633.82
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 24,535.06
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit 25,000.00 25,000.00
0.020 Kg Paku eternit 21,335.00 426.70
0.012 M3 Kayu matoa 2,185,000.00 26,220.00
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 26,220.00 25,426.70
1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 79,732.21 531,335.43
0.080 M3 Papan kayu matoa 2,185,000.00 174,800.00
0.200 Kg Paku 19,041.00 3,808.20
0.050 M3 Kayu matoa 5/5 2,185,000.00 109,250.00
2.000 Tukang 70,000.00 140,000.00
0.200 Kepala tukang 78,750.00 15,750.00
1.250 Pekerja 43,750.00 54,687.50
0.063 Mandor 87,500.00 5,512.50
215,950.00 284,050.00 535,143.63
1.000 M' Talang seng Bjls 30 . . . . . . . . .

90 10.000 M' TALANG PARALON DIA. 4"


10.000 M' Talang paralon Dia. 4" 41,178.50 411,785.00
3.000 Bh Paralon L 21,538.00 64,614.00
1.000 Bh Sok Paralon 19,008.00 19,008.00
1.000 Bh Paralon T 21,538.00 21,538.00
1.000 Tube lem 6,358.00 6,358.00
1.800 Pekerja 43,750.00 78,750.00
78,750.00 523,303.00
1.000 M' Talang paralon Dia. 4" . . . . . . .

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


1.000 M' Paralon "U" Dia. 12" 23,784.75 23,784.75
2.000 Bh Plat besi penyangga 5,733.75 11,467.50
1.000 Bh Sok paralon 19,008.00 19,008.00
0.300 Tube lem 6,358.00 1,907.40
1.000 Pekerja 43,750.00 43,750.00
43,750.00 56,167.65
PEKERJAAN PENGECATAN :

92 10.000 M2 PENGECATAN KILAT 3X


4.250 Kg Cat kilat 49,566.00 210,655.50
0.570 Ltr Minyak cat 44,616.00 25,431.12
0.800 Kg Dempul 44,066.00 35,252.80
5.000 Lbr Amplas kayu 6,061.00 30,305.00
3.000 Tukang cat 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 301,644.42
1.000 M2 Pengecatan kilat 3X . . . . . . . .

93 10.000 M2 PENGECATAN KILAT (ULANG)


2.125 Kg Cat kilat 49,566.00 105,327.75
0.285 Ltr Minyak cat 44,616.00 12,715.56
0.400 Kg Dempul 44,066.00 17,626.40
2.500 Lbr Amplas kayu 6,061.00 15,152.50
3.000 Tukang cat 70,000.00 210,000.00
0.300 Kepala tukang cat 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 150,822.21
1.000 M2 Pengecatan Kilat Ulang . . . . .

94 1.000 M2 PENGECATAN DINDING


0.450 Kg Cat dinding 11,891.00 5,350.95
0.150 Tukang cat 70,000.00 10,500.00
0.100 Pekerja 43,750.00 4,375.00
0.050 Mandor 87,500.00 4,375.00
19,250.00 5,350.95
95 1.000 M2 PENGECATAN DINDING ULANG
0.225 Kg Cat dinding 11,891.00 2,675.48
0.075 Tukang cat 70,000.00 5,250.00
0.100 Pekerja 43,750.00 4,375.00
0.050 Mandor 87,500.00 4,375.00
14,000.00 2,675.48
96 1.000 M2 PENGECATAN PLAFON
0.450 Kg Cat dinding 11,891.00 5,350.95
0.225 Tukang cat 70,000.00 15,750.00
0.150 Pekerja 43,750.00 6,562.50
0.008 Mandor 87,500.00 700.00
23,012.50 5,350.95
97 1.000 M2 CAT PLAFON ULANG
0.225 Kg Cat dinding 11,891.00 2,675.48
0.113 Tukang cat 70,000.00 7,910.00
0.075 Pekerja 43,750.00 3,281.25
0.004 Mandor 87,500.00 350.00
11,541.25 2,675.48

1 2 3 4 5 6 7
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 16,566.00 5,798.10
0.100 Pekerja 43,750.00 4,375.00
0.005 Mandor 87,500.00 437.50
4,812.50 5,798.10
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,566.00 15,426.40
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 15,426.40
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 45,853.50 18,341.40
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 18,341.40
PEKERJAAN JEMBATAN :

101 1.000 M3 PASANG GELAGAR 10/15


1.000 M3 Kayu besi 2,850,000.00 2,850,000.00
15.000 Tukang kayu 70,000.00 1,050,000.00
1.500 Kepala tukang 78,750.00 118,125.00
5.000 Pekerja 43,750.00 218,750.00
0.250 Mandor 87,500.00 21,875.00
1,408,750.00 2,850,000.00

102 1.000 M2 PASANG LANTAI PAPAN


JEMBATAN 5/20
0.070 M3 Kayu besi 2,850,000.00 199,500.00
0.750 Kg Paku Jembatan 25,366.00 19,024.50
0.750 Tukang kayu 70,000.00 52,500.00
0.050 Kepala tukang 78,750.00 3,937.50
0.200 Pekerja 43,750.00 8,750.00
1.200 Upah menggergaji 70,000.00 84,000.00
0.010 Mandor 87,500.00 875.00
150,062.50 199,500.00 19,024.50

103 1.000 M3 PASANG BALOK TEPI 10/10


0.300 M3 Kayu besi 2,850,000.00 855,000.00
0.500 Kg Paku jembatan 25,366.00 12,683.00
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 855,000.00 12,683.00
104 1.000 M2 PASANG REL BAN 6/12
0.070 M3 Kayu besi 2,850,000.00 199,500.00
0.100 Kg Paku jembatan 25,366.00 2,536.60
0.750 Tukang kayu 70,000.00 52,500.00
0.075 Kepala tukang 78,750.00 5,906.25
0.250 Pekerja 43,750.00 10,937.50
1.300 Upah menggergaji 43,750.00 56,875.00
0.0125 Mandor 87,500.00 1,093.75
127,312.50 199,500.00 2,536.60
PEKERJAAN INSTALASI LAMPU :

105 1.000 TITIK PAS. LAMPU TL 10 WATT


1.000 Bh Lampu TL 10 watt 9,597.50 9,597.50
10.000 M' Kabel NGA 5,699.10 56,991.00
10.000 M' Pipa paralon 1/4" 61,250.00 612,500.00
1.000 Bh Saklar 10,818.50 10,818.50
4.000 Bh Isolator 382.25 1,529.00
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 691,436.00

106 1.000 TITIK PAS. LAMPU TL 20 WATT


1.000 Bh Lampu TL 20 watt 57,057.00 57,057.00
10.000 M' Kabel NGA 5,699.10 56,991.00
10.000 M' Pipa paralon 1/4" 61,250.00 612,500.00
1.000 Bh Saklar 10,818.50 10,818.50
4.000 Bh Isolator 382.25 1,529.00
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 738,895.50
107 1.000 TITIK PAS. LAMPU TL 40 WATT
1.000 Bh Lampu TL 40 watt 82,390.00 82,390.00
10.000 M' Kabel NGA 5,699.10 56,991.00
10.000 M' Pipa paralon 1/4" 61,250.00 612,500.00
1.000 Bh Saklar 10,818.50 10,818.50
4.000 Bh Isolator 382.25 1,529.00
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 764,228.50
1 2 3 4 5 6 7
108 1.000 TITIK PAS. LAMPU PIJAR 60 WATT
1.000 Bh Lampu pijar 60 watt 6,391.00 6,391.00
10.000 M' Kabel NGA 5,699.10 56,991.00
10.000 M' Pipa paralon 1/4" 61,250.00 612,500.00
1.000 Bh Saklar 10,818.50 10,818.50
1.000 Bh Vitting 5,175.00 5,175.00
4.000 Bh Isolator 382.25 1,529.00
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 693,404.50
109 1.000 TITIK PAS. LAMPU BARET
1.000 Bh Lampu baret 95,040.00 95,040.00
10.000 M' Kabel NGA 5,699.10 56,991.00
10.000 M' Pipa paralon 1/4" 61,250.00 612,500.00
1.000 Bh Saklar 10,818.50 10,818.50
4.000 Bh Isolator 382.25 1,529.00
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 776,878.50

110 1.000 TITIK PASANG STOP KONTAK


1.000 Bh Stop kontak 31,691.00 31,691.00
5.000 M' Kabel NGA 5,699.10 28,495.50
3.000 M' Pipa paralon 1/4" 61,250.00 183,750.00
4.000 Bh Isolator 382.25 1,529.00
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 245,465.50

111 1.000 BH PAS. SEKRING KAS 1 GROUP


1.000 Bh Sekring Kas 1 group 56,991.00 56,991.00
3.000 M' Kabel NGA 5,699.10 17,097.30
2.000 M' Pipa paralon 1/4" 61,250.00 122,500.00
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 196,588.30
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 82,291.00 82,291.00
3.000 M' Kabel NGA 5,699.10 17,097.30
2.000 M' Pipa paralon 1/4" 61,250.00 122,500.00
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 221,888.30
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 107,591.00 107,591.00
3.000 M' Kabel NGA 5,699.10 17,097.30
2.000 M' Pipa paralon 1/4" 61,250.00 122,500.00
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 247,188.30

PEKERJAAN PERPIPAAN :

114 6.000 M' PAS. PIPA GIP DIA. 1/2"


6.000 M' Pipa GIP Dia. 1/2" Medium A 31,106.70 186,640.19
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 461,970.19
1.000 M' Pasang pipa GIP dia. 1/2" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 38,758.04 232,548.22
1.100 Set Alat bantu 275,330.00 302,863.00
0.375 Tukang 70,000.00 26,250.00
0.750 Pekerja 43,750.00 32,812.50
0.055 Mandor 87,500.00 4,812.50
63,875.00 535,411.22

1.000 M' Pasang pipa GIP dia. 3/4" . . . .

116 6.000 M' PAS. PIPA GIP DIA. 1"


6.000 M' Pipa GIP Dia. 1" Medium A 59,993.67 359,962.03
1.200 Set Alat bantu 275,330.00 330,396.00
0.500 Tukang 70,000.00 35,000.00
1.000 Pekerja 43,750.00 43,750.00
0.060 Mandor 87,500.00 5,250.00
84,000.00 690,358.03

1.000 M' Pasang pipa GIP dia. 1" . . . .

1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 124,643.97 747,863.82
1.300 Set Alat bantu 275,330.00 357,929.00
1.000 Tukang 70,000.00 70,000.00
2.000 Pekerja 43,750.00 87,500.00
0.067 Mandor 87,500.00 5,862.50
163,362.50 1,105,792.82

1.000 M' Pasang pipa GIP dia. 2" . . . .

118 6.000 M' PAS. PIPA GIP DIA. 3"


6.000 M' Pipa GIP Dia. 3" Medium A 212,452.98 1,274,717.87
1.430 Set Alat bantu 275,330.00 393,721.90
1.500 Tukang 70,000.00 105,000.00
2.500 Pekerja 43,750.00 109,375.00
0.073 Mandor 87,500.00 6,387.50
220,762.50 1,668,439.77

1.000 M' Pasang pipa GIP dia. 3" . . . .

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 315,083.36 1,890,500.16
1.570 Set Alat bantu 275,330.00 432,268.10
2.000 Tukang 70,000.00 140,000.00
3.000 Pekerja 43,750.00 131,250.00
0.081 Mandor 87,500.00 7,087.50
278,337.50 2,322,768.26

1.000 M' Pasang pipa GIP dia. 4" . . . .

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 493,635.98 2,961,815.90
1.727 Set Alat bantu 275,330.00 475,494.91
3.000 Tukang 70,000.00 210,000.00
4.000 Pekerja 43,750.00 175,000.00
0.089 Mandor 87,500.00 7,787.50
392,787.50 3,437,310.81

1.000 M' Pasang pipa GIP dia. 6" . . . .

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 810,577.73 4,863,466.39
1.900 Set Alat bantu 275,330.00 523,127.00
4.000 Tukang 70,000.00 280,000.00
5.000 Pekerja 43,750.00 218,750.00
0.098 Mandor 87,500.00 8,575.00
507,325.00 5,386,593.39

1.000 M' Pasang pipa GIP dia. 8" . . . .

122 1.000 BH VALVE GIP DIAMETER 1"


1.000 Bh Valve GIP Diameter 1" 484,188.57 484,188.57
1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 484,188.57
123 1.000 BH VALVE GIP DIAMETER 2"
1.000 Bh Valve GIP Diameter 2" 1,056,220.00 1,056,220.00
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 1,056,220.00

124 1.000 BH VALVE GIP DIAMETER 3"


1.000 Bh Valve GIP Diameter 3" 2,112,330.00 2,112,330.00
1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,112,330.00

125 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 3,960,550.00 3,960,550.00
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,960,550.00

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 5,281,100.00 5,281,100.00
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 5,281,100.00

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 6,602,200.00 6,602,200.00
1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 6,602,200.00

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" 6,468.36 38,810.15
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 314,140.15

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" 8,844.47 53,066.79
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 328,396.79

1.000 M' Pasang pipa PVC dia. 3/4" . . . .

130 6.000 M' PAS. PIPA PVC DIA. 1"


6.000 M' Pipa PVC Dia. 1" 15,401.46 92,408.77
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 367,738.77
1.000 M' Pasang pipa PVC dia. 1" . . . .

131 6.000 M' PAS. PIPA PVC DIA. 2"


6.000 M' Pipa PVC Dia. 2" 58,041.00 348,245.97
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 623,575.97

1.000 M' Pasang pipa PVC dia. 2" . . . .

132 6.000 M' PAS. PIPA PVC DIA. 3"


6.000 M' Pipa PVC Dia. 3" 117,435.32 704,611.94
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 979,941.94
1.000 M' Pasang pipa PVC dia. 3" . . . .

133 6.000 M' PAS. PIPA PVC DIA. 4"


6.000 M' Pipa PVC Dia. 4" 179,153.28 1,074,919.68
1.000 Set Alat bantu 275,330.00 275,330.00
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 1,350,249.68

1.000 M' Pasang pipa PVC dia. 4" . . . .

134 10.000 M2 BONGKAR DINDING TEMBOK


DAN MEMBERSIHKAN
2.000 Pekerja 43,750.00 87,500.00
0.100 Tukang batu 70,000.00 7,000.00
94,500.00

1.000 M2 Bongkar dinding tembok . . . .

135 10.000 M2 BONGKAR LANTAI COR


DAN MEMBERSIHKAN
2.000 Pekerja 43,750.00 87,500.00
0.100 Tukang batu 70,000.00 7,000.00
94,500.00

1.000 M2 Bongkar lantai cor . . . . . . . .

136 10.000 M2 MENGUPAS PLESTERAN LAMA


DAN MEMBERSIHKAN
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
24,062.50

1.000 M2 Mengupas plesteran lama ...

1 2 3 4 5 6 7

137 10.000 M2 BONGKAR ATAP


0.500 Tukang 70,000.00 35,000.00
1.000 Pekerja 43,750.00 43,750.00
78,750.00
1.000 M2 Bongkar atap . . . . . . . . . . . .

138 1.000 M3 BONGKAR RANGKA ATAP


UNTUK TIDAK DIPAKAI LAGI
1.000 Pekerja 43,750.00 43,750.00
0.200 Mandor 87,500.00 17,500.00
61,250.00
139 1.000 M3 BONGKAR RANGKA ATAP
UNTUK DIPAKAI LAGI
4.000 Pekerja 43,750.00 175,000.00
6.000 Tukang kayu 70,000.00 420,000.00
0.600 Kepala tukang 78,750.00 47,250.00
0.200 Mandor 87,500.00 17,500.00
659,750.00

PEKERJAAN PERKERASAN /
PENGASPALAN JALAN / HALA-
MAN.

140 150.000 M3 LAPIS PONDASI BAWAH


( LPB ) :
1.000 Mandor 87,500.00 87,500.00
2.000 Operator terampil 87,500.00 175,000.00
2.000 Pembantu operator 70,000.00 140,000.00
1.000 Sopir terampil 70,000.00 70,000.00
1.000 Pembantu sopir 61,250.00 61,250.00
6.000 Pekerja 43,750.00 262,500.00
187.00 M3 Kerikil sungai tidak tersaring 120,000.00 22,440,000.00
0.240 Set Alat bantu 250,300.00 60,072.00
5.000 Jam Motor greder 100 HP 373,515.44 1,867,577.20
5.000 Jam Mesin gilas 3 roda 6 - 8 ton 116,225.50 581,127.50
5.000 Jam Truk tangki air 115 HP 125,689.58 628,447.90
796,250.00 22,440,000.00 3,137,224.60

1.000 M3 LPB Klas C . . . . . . . . . . . . . . .


141 150.00 M3 LAPIS PONDASI ATAS
( LPA ) :
1.000 Mandor 87,500.00 87,500.00
2.000 Operator terampil 87,500.00 175,000.00
2.000 Pembantu operator 70,000.00 140,000.00
1.000 Sopir terampil 70,000.00 70,000.00
1.000 Pembantu sopir 61,250.00 61,250.00
6.000 Pekerja 43,750.00 262,500.00
187.00 M3 Kerikil sungai tersaring 140,000.00 26,180,000.00
0.240 Set Alat bantu 250,300.00 60,072.00
5.000 Jam Motor greder 100 HP 373,515.44 1,867,577.20
5.000 Jam Mesin gilas 3 roda 6 - 8 ton 116,225.50 581,127.50
5.000 Jam Truk tangki air 115 HP 125,689.58 628,447.90
796,250.00 26,180,000.00 3,137,224.60

1.000 M3 LPB Klas B . . . . . . . . . . . . . . .

142 1,400.00 M2 LAPIS PENETRASI (LAPEN)


50 mm.
6.000 Mandor 87,500.00 525,000.00
6.000 Operator terampil 87,500.00 525,000.00
6.000 Pembantu operator 70,000.00 420,000.00
3.000 Sopir terampil 70,000.00 210,000.00
3.000 Pembantu sopir 61,250.00 183,750.00
160.000 Pekerja 43,750.00 7,000,000.00
56.000 M3 Batu pecah 3 - 5 cm 473,000.00 26,488,000.00
31.110 M3 Batu pecah 2 - 3 cm 487,000.00 15,150,570.00
15.550 M3 Batu pecah 1 - 2 cm 540,000.00 8,397,000.00
3.500 M3 Pasir beton 140,000.00 490,000.00
6,270.00 Kg Aspal 4,062.50 25,471,875.00
450.000 Ltr Minyak bakar 2,537.50 1,141,875.00
8.160 Alat bantu 250,300.00 2,042,448.00
15.000 Mesin gilas 6 - 8 ton 116,225.50 1,743,382.50
15.000 Mesin penyemprot aspal 100 ltr 92,629.33 1,389,439.95
15.000 Truck terbuka 127,616.84 1,914,252.60
8,863,750.00 50,525,570.00 33,703,273.05

1.000 M2 Lapen 50 mm …………………..

1 2 3 4 5 6 7
143 120.000 TON PRODUKSI SUPLAI LATASIR
4.000 Mandor 87,500.00 350,000.00
5.000 Sopir terampil 70,000.00 350,000.00
5.000 Pembantu sopir 61,250.00 306,250.00
119.000 Pekerja 43,750.00 5,206,250.00
54.000 M3 Pasir Beton 140,000.00 7,560,000.00
12,000.00 Kg Aspal 4,062.50 48,750,000.00
300.000 M3 Kayu Bakar 400,000.00 120,000,000.00
20.000 Set Alat bantu 250,300.00 5,006,000.00
25.000 Jam Dump Truck 5 Ton/145 HP 160,261.65 4,006,541.25
6,212,500.00 127,560,000.00 57,762,541.25

1.000 Ton Produksi dan Suplai Latasir ……

144 1,600.00 M2 LATASIR


1.000 Mandor 87,500.00 87,500.00
3.000 Operator terampil 70,000.00 210,000.00
3.000 Pembantu operator 70,000.00 210,000.00
11.000 Pekerja 43,750.00 481,250.00
60.000 Ton Campuran Panas Latasir 1,596,125.34 95,767,520.63
640.000 Kg Aspal 4,062.50 2,600,000.00
160.000 Ltr Minyak bakar 2,537.50 406,000.00
0.480 Set Alat bantu 250,300.00 120,144.00
5.000 Mesin Gilas Tandem 6 - 10 Ton 187,220.15 936,100.75
5.000 Mesin Gilas Roda Karet 8 - 15 Ton 292,481.12 1,462,405.60
5.000 Mesin Penyemprot Aspal 400 Ltr 22,972.60 114,863.00
5.000 Truck Bak Terbuka 3,5 Ton/115 HP 127,616.84 638,084.20
988,750.00 ###

1.000 M2 Latasir ………………….


Serui, Januari 2005

Disetujui Oleh Dibuat Oleh


KEPALA LEMBAGA PEMASYARAKATAN KONSULTAN PERENCANA
KELAS II B SERUI CV. MADYA CONSULTANT

Drs. HASAN SAID MUH. SADI


NIP. 040 027 548 Ka. Cabang

Plt. KEPALA DINAS PEKERJAAN UMUM


KABUPATEN YAPEN WAROPEN

FRENGKI AYOMI, S. Sos


NIP. 150 025 816
DAFTAR HARGA BAHAN DAN UPAH
ILAYAH "A"
JUMLAH UPAH
HARGA NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA
( Rp.) ( RP. / HARI )
1 2 3 4 5 6
8
1 Mandor Lapangan H/O 87,500.00 8 Operator Kurang Terlatih
2 Kepala Tukang H/O 78,750.00 9 Pembantu Operator
3 Tukang H/O 70,000.00 10 Sopir Truk
4 Buruh / Pekerja tak Terlatih H/O 43,750.00 11 Pembantu Sopir
5 Buruh / Pekerja kurang Terlatih H/O 43,750.00 12 Sopir Personil
6 Buruh Lapangan Terlatih H/O 52,500.00 13 Mekanik
7 Operator Terlatih H/O 87,500.00 14 Mekanik Pembantu
40,814.14
HARGA DI JARAK ONGKOS JML HARGA
QUARRY / SUMBERANGKUT ANGKUT ( TANPA
NO. M A T E R I A L SATUAN
( TANPA PAJAK ) RATA 2 PER UNIT PAJAK )
35,000.00 ( Rp.) ( KM ) ( Rp.) ( Rp.)
1 2 3 4 5 6 7

1 Semen ( 50 Kg ) ZAK 67,000.00 4.00 2,000.00 69,000.00


46,637.50 2 Semen ( 40 Kg ) ZAK 57,000.00 4.00 2,000.00 59,000.00
3 Semen merah / putih KG 8,500.00 4.00 60.00 8,560.00
4 Pasir urug M3 80,000.00 4.00 40,000.00 120,000.00
5 Pasir pasang M3 100,000.00 4.00 40,000.00 140,000.00
70,000.00 6 Pasir beton M3 100,000.00 4.00 40,000.00 140,000.00
7 Batu kali M3 80,000.00 4.00 40,000.00 120,000.00
8 Kerikil / tdk tersaring M3 80,000.00 4.00 40,000.00 120,000.00
9 Sirtu M3 80,000.00 4.00 40,000.00 120,000.00
70,000.00 10 Tanah urug M3 70,000.00 4.00 40,000.00 110,000.00
11 Batu pecah 3 - 5 Cm M3 433,000.00 4.00 40,000.00 473,000.00
12 Batu pecah 2 - 3 Cm M3 447,000.00 4.00 40,000.00 487,000.00
13 Batu pecah 1 - 2 Cm M3 500,000.00 4.00 40,000.00 540,000.00
93,275.00 14 Batu tela BH 2,000.00 4.00 200.00 2,200.00
15 Conblok BH 15,000.00 4.00 200.00 15,200.00
16 Paving block BH 2,900.00 4.00 200.00 3,100.00
8,750.00 17 Porselin 11 X 11 BH 900.60 4.00 1.82 902.42
18 Porselin 10 X 20 BH 1,610.00 4.00 3.00 1,613.00
19 Mozaik 30 X 30 BH 8,797.59 4.00 13.50 8,811.09
20 Keramik 15 X 15 BH 1,423.14 4.00 3.37 1,426.51
21 Keramik 20 X 20 BH 2,760.00 4.00 6.00 2,766.00
22 Keramik 20 X 25 BH 3,737.50 4.00 7.50 3,745.00
179,600.00 23 Keramik 30 X 30 BH 6,727.57 4.00 13.50 6,741.07
24 Keramik 40 X 40 BH 12,880.00 4.00 24.00 12,904.00
25 Kayu balok / papan tinang M3 1,500,000.00 4.00 50,000.00 1,550,000.00
26 Kayu balok / papan besi M3 2,850,000.00 4.00 50,000.00 2,900,000.00
27 Kayu balok / papan matoa M3 1,850,000.00 4.00 50,000.00 1,900,000.00
165,800.00 28 Kayu bakar M3 350,000.00 4.00 50,000.00 400,000.00
29 Kawat digalvano bronjong 3 mm KG 27,500.00 4.00 60.00 27,560.00
30 Kawat digalvano bronjong 4 mm KG 27,500.00 4.00 60.00 27,560.00
31 Kawat ikat KG 9,200.00 4.00 60.00 9,260.00
32 Triplek 3 mm LBR 64,400.00 4.00 267.86 64,667.86
237,787.50 33 Triplek 4 mm LBR 66,125.00 4.00 357.14 66,482.14
34 Playwood LBR 86,250.00 4.00 267.86 86,517.86
35 Teak wood LBR 80,500.00 4.00 267.86 80,767.86
36 Formika LBR
37 Seng gelombang BJLS 30 LBR 72,450.00 4.00 33.83 72,483.83
38 Seng plat BJLS 30 LBR 72,450.00 4.00 33.83 72,483.83
39 Seng gelombang BJLS 20 LBR 59,800.00 4.00 22.95 59,822.95
40 Seng plat BJLS 20 LBR 59,800.00 4.00 22.95 59,822.95
41 Seng galvanis LBR 51,750.00 4.00 22.95 51,772.95
902,719.00 42 Seng aluminium BJLS 30 LBR 63,250.00 4.00 48.60 63,298.60
43 Ardek gelombang LBR 57,500.00 4.00 133.33 57,633.33
44 Besi beton KG 22,425.00 4.00 60.00 22,485.00
45 Paku campur KG 17,250.00 4.00 60.00 17,310.00
46 Paku seng KG 40,250.00 4.00 60.00 40,310.00
47 Paku triplek KG 28,750.00 4.00 60.00 28,810.00
48 Kaca tebal 5 mm M2 225,400.00 4.00 2,000.00 227,400.00
49 Paku ardeks KG 28,750.00 4.00 60.00 28,810.00
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 67,275.00 4.00 60.00 67,335.00
809,316.00 51 Nok Harflek 30 X 118 X 0,5 Cm LBR 29,900.00 4.00 60.00 29,960.00
52 Atap Superdek LBR 51,750.00 4.00 32.40 51,782.40
53 Genteng beton BH 13,455.00 4.00 60.00 13,515.00
54 Nok Genteng Beton BH 12,075.00 4.00 60.00 12,135.00
55 Atap Utumo Color Tiles BH 69,000.00 4.00 60.00 69,060.00
179,982,720.00 56 Paku color tiles KG 34,500.00 4.00 60.00 34,560.00
57 Nok Utomo Color Tiles BH 51,750.00 4.00 60.00 51,810.00
58 Paku Eternit KG 21,275.00 4.00 60.00 21,335.00
59 Talang Paralon Dia. 4" M' 37,375.00 4.00 60.00 37,435.00
60 Elbo Paralon BH 19,550.00 4.00 30.00 19,580.00
763,776.00 61 Sok Paralon BH 17,250.00 4.00 30.00 17,280.00
62 Te Paralon BH 19,550.00 4.00 30.00 19,580.00
8
1 2 3 4 5 6 7
63 Lem Paralon BH 5,750.00 4.00 30.00 5,780.00
64 Talang Paralon "U" Dia. 12" M' 21,562.50 4.00 60.00 21,622.50
65 Plat Besi Penyangga Talang BH 5,175.00 4.00 37.50 5,212.50
66 Cat Kilat KG 45,000.00 4.00 60.00 45,060.00
67 Minyak Cat LTR 40,500.00 4.00 60.00 40,560.00
68 Dempul KG 40,000.00 4.00 60.00 40,060.00
69 Amplas Kayu LBR 5,500.00 4.00 10.00 5,510.00
70 Cat Dinding / Tembok KG 10,750.00 4.00 60.00 10,810.00
71 Karbolium KG 15,000.00 4.00 60.00 15,060.00
72 Teak Oil KG 35,000.00 4.00 60.00 35,060.00
1,592,337.50 73 Cat Besi KG 41,625.00 4.00 60.00 41,685.00
530,779.17 74 Paku Jembatan KG 23,000.00 4.00 60.00 23,060.00
75 Lampu TL 10 Watt BH 8,625.00 4.00 100.00 8,725.00
76 Lampu TL 20 Watt BH 11,500.00 4.00 120.00 11,620.00
77 Lampu Fhilips XL 25 Watt BH 86,250.00 4.00 150.00 86,400.00
78 Box Lampu TL 10 Watt BH 40,250.00 4.00 100.00 40,350.00
79 Box Lampu TL 20 Watt BH 51,750.00 4.00 120.00 51,870.00
80 Box Lampu TL 40 Watt BH 74,750.00 4.00 150.00 74,900.00
81 Lampu Pijar 60 Watt BH 5,750.00 4.00 60.00 5,810.00
82 Lampu Baret BH 86,250.00 4.00 150.00 86,400.00
83 Stop Kontak BH 28,750.00 4.00 60.00 28,810.00
84 Sekring Kas 1 Group BH 51,750.00 4.00 60.00 51,810.00
85 Sekring Kas 2 Group BH 74,750.00 4.00 60.00 74,810.00
2,221,407.50 86 Sekring Kas 3 Group BH 97,750.00 4.00 60.00 97,810.00
740,469.17 87 Kabel NGA M' 5,175.00 4.00 6.00 5,181.00
88 Pipa Paralon 1/4 " M' 2,300.00 4.00 60.00 2,360.00
89 Saklar BH 9,775.00 4.00 60.00 9,835.00
90 Vitting BH 5,175.00 4.00 60.00 5,235.00
91 Isolator BH 287.50 4.00 60.00 347.50
92 Instalasi TTK 45,000.00 4.00 - 45,000.00
93 Pipa GIP 1/2" Medium A M' 28,245.48 4.00 33.33 28,278.82
94 Pipa GIP 3/4 Medium A M' 35,194.58 4.00 40.00 35,234.58
95 Pipa GIP 1" Medium A M' 54,489.70 4.00 50.00 54,539.70
96 Pipa GIP 2" Medium A M' 113,250.20 4.00 62.50 113,312.70
97 Pipa GIP 3" Medium A M' 193,067.64 4.00 71.43 193,139.07
98 Pipa GIP 4" Medium A M' 286,314.42 4.00 125.00 286,439.42
2,811,937.50 99 Pipa GIP 6" Medium A M' 448,259.99 4.00 500.00 448,759.99
937,312.50 100 Pipa GIP 8" Medium A M' 736,055.51 4.00 833.33 736,888.85
101 Pipa GIP 1/2" Medium B M' 22,956.77 4.00 33.33 22,990.10
102 Pipa GIP 3/4 Medium B M' 29,392.78 4.00 40.00 29,432.78
103 Pipa GIP 1" Medium B M' 44,149.08 4.00 50.00 44,199.08
104 Pipa GIP 2" Medium B M' 100,363.90 4.00 62.50 100,426.40
105 Pipa GIP 3" Medium B M' 158,789.68 4.00 71.43 158,861.11
106 Pipa GIP 4" Medium B M' 236,071.65 4.00 125.00 236,196.65
107 Pipa GIP 6" Medium B M' 367,271.65 4.00 500.00 367,771.65
108 Pipa GIP 8" Medium B M' 511,475.56 4.00 833.33 512,308.89
1,054,330.20 109 Pipa PVC 1/2 M' 5,860.33 4.00 20.00 5,880.33
105,433.02 110 Pipa PVC 3/4 M' 8,015.42 4.00 25.00 8,040.42
111 Pipa PVC 1" M' 13,968.00 4.00 33.33 14,001.33
112 Pipa PVC 2" M' 52,714.54 4.00 50.00 52,764.54
113 Pipa PVC 3" M' 106,696.88 4.00 62.50 106,759.38
114 Pipa PVC 4" M' 162,766.62 4.00 100.00 162,866.62
115 Alat Bantu SET 250,000.00 4.00 300.00 250,300.00
116 Valve GIP Diameter 1" BH 440,000.00 4.00 171.43 440,171.43
117 Valve GIP Diameter 2" BH 960,000.00 4.00 200.00 960,200.00
118 Valve GIP Diameter 3" BH 1,920,000.00 4.00 300.00 1,920,300.00
1,023,363.00 119 Valve GIP Diameter 4" BH 3,600,000.00 4.00 500.00 3,600,500.00
102,336.30 120 Valve GIP Diameter 6" BH 4,800,000.00 4.00 1,000.00 4,801,000.00
121 Valve GIP Diameter 8" BH 6,000,000.00 4.00 2,000.00 6,002,000.00
122 Kerikil Sungai Tersaring M3 100,000.00 4.00 40,000.00 140,000.00
123 Motor Greder 100 HP JAM 373,515.44 - 373,515.44
124 Mesin Gilas 3 (Tiga) Roda 6-8 To JAM 116,225.50 - 116,225.50
125 Truk Tangki Air 115 HP JAM 125,689.58 - 125,689.58
126 Mesin Penyemprot Aspal 400 L/ 6 JAM 22,972.60 - 22,972.60
127 Mesin Penyemprot Aspal 1000 L/ JAM 92,629.33 - 92,629.33
128 Mesin Gilas Tandem 6-10 Ton JAM 187,220.15 - 187,220.15
129 Mesin Gilas Roda Karet 8 -15 T / JAM 292,481.12 - 292,481.12
3,402,049.00 130 Dump Truk 5 Ton / 145 HP JAM 160,261.65 - 160,261.65
340,204.90 131 Minyak Bakar LTR 2,500.00 4.00 37.50 2,537.50
132 Aspal KG 4,025.00 4.00 37.50 4,062.50
133 Dump Truk 3,5 T / 115 HP JAM 127,616.84 4.00 - 127,616.84
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 1,725.00 4.00 60.00 1,785.00
135 Kawat Nyamuk Besi M2 17,250.00 4.00 12.00 17,262.00
136 Kawat Nyamuk Plastik M2 5,750.00 4.00 12.00 5,762.00
137 Kawat Nyamuk Aluminium M2 11,500.00 4.00 12.00 11,512.00
138 Cat Genteng KG 21,562.50 4.00 60.00 21,622.50
139 Kaca Louvers 8 Klip ( lengkap trali SET 172,500.00 4.00 300.00 172,800.00
43,392.65 140 Kaca Nako Bening LBR 11,500.00 4.00 37.50 11,537.50
141 Kaca Nako Rayben LBR 14,375.00 4.00 37.50 14,412.50
142 Stang Louvers 8 Kilp SET 74,750.00 4.00 100.00 74,850.00

1 2 3 4 5 6 7
8 143 Kunci Pintu Yale 2 Slag BH 82,500.00 4.00 100.00 82,600.00
144 Engsel Pintu Ring Nilon BH 18,500.00 4.00 50.00 18,550.00
145 Engsel Jendela BH 11,500.00 4.00 50.00 11,550.00
146 Engsel Lemari BH 6,900.00 4.00 50.00 6,950.00
147 Grendel Pintu BH 17,250.00 4.00 50.00 17,300.00
148 Grendel Jendela BH 5,750.00 4.00 50.00 5,800.00
149 Gembok BH 11,500.00 4.00 50.00 11,550.00
150 Kait Angin Biasa BH 5,750.00 4.00 50.00 5,800.00
151 Kait Angin Kancing BH 8,625.00 4.00 50.00 8,675.00
29,074.40 152 Tarikan Jendela BH 5,750.00 4.00 50.00 5,800.00
153 Kran Air Aluminium Besar BH 23,000.00 4.00 50.00 23,050.00
154 Kran Air Kuningan Kecil BH 23,000.00 4.00 50.00 23,050.00
155 Kran Air Washtavel BH 40,250.00 4.00 50.00 40,300.00
156 Lampu Sorot 500 Watt BH 201,250.00 4.00 200.00 201,450.00
157 Penyambungan Listrik PLTD LS 1,000,000.00 4.00 - 1,000,000.00
158 Penyambungan Air PDAM LS 600,000.00 4.00 - 600,000.00
159 Washtavel KIA BH 402,500.00 4.00 3,000.00 405,500.00
41,221.45 160 Washtavel KIA + Cermin BH 517,500.00 4.00 3,000.00 520,500.00
161 Washtavel Aluminium BH 345,000.00 4.00 3,000.00 348,000.00
162 Kloset Jongkok INA BH 115,000.00 4.00 1,500.00 116,500.00
163 Kloset Duduk INA BH 264,500.00 4.00 1,500.00 266,000.00
164 Kloset Duduk KIA BH 1,725,000.00 4.00 1,500.00 1,726,500.00
165 Bak Air KM/WC Lapis Porselin BH 805,000.00 4.00 - 805,000.00
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH 575,000.00 4.00 - 575,000.00
50,320.10 Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 287,500.00 4.00 1,200.00 288,700.00
168 Pompa Air Sanyo BH 1,150,000.00 4.00 1,500.00 1,151,500.00

Serui, Maret 2007


Disetujui Oleh Dibuat Oleh

KEPALA LEMBAGA PEMASYARAKATAN KONSULTAN PERENCANA


48,056.90 KELAS II B SERUI CV. MADYA CONSULTANT

Drs. HASAN SAID MUH. SADI


NIP. 040 027 548 Ka. Cabang

36,008.00 Mengetahui :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

FRENGKI AYOMI, S. Sos


NIP. 150 025 816

89,534.73
979,621.00

982,085.00

870,687.50

831,778.50

1,008,045.00

3,686,057.00

1,435,789.00
6,129,891.00
1,008,045.00

3,686,057.00

1,435,789.00
6,129,891.00

1,008,045.00

4,922,732.00

1,435,789.00
7,366,566.00

201,068.55
139,604.85

121,502.30

126,954.85

133,279.85

132,456.78

150,250.65

157,504.03

201,275.00
957,275.23
95,727.52

6,036,746.00

4,771,746.00

29,685.25

35,435.25

4,902,553.50

4,902,553.50

7,053,308.20
5,788,308.20

6,486,000.00

239,928.20

239,928.20

65,760.74

551,329.91

709,812.11

567,044.19
646,776.40

746,940.00

851,362.00

154,268.20

110,568.20

95,273.20

99,611.82
125,087.81

105,757.19

137,378.55

4,826,510.25

3,561,510.25

51,612.50

77,418.75

95,238.05

429,919.34

42,991.93
78,746.59

376,996.88
37,699.69

76,334.88

136,005.13

431,772.75
43,177.28

81,756.54

70,735.53

8
288,903.25

109,510.00

185,615.20

66,767.45

141,933.82

141,263.26

3,816,629.43

31,435.62

30,765.06

127,421.70
8

1,035,143.63
103,514.36

602,053.00
60,205.30

99,917.65

631,519.42
63,151.94

480,697.21
48,069.72

24,600.95

16,675.48

28,363.45
14,216.73

10,610.60

25,051.40

27,966.40

4,258,750.00

368,587.00

3,121,683.00

329,349.10

810,936.00
858,395.50

883,728.50
8

812,904.50

896,378.50

353,065.50

304,188.30

329,488.30

354,788.30

505,720.19
599,286.22

99,881.04

774,358.03

129,059.67

1,269,155.32

211,525.89

1,889,202.27

314,867.04

2,601,105.76

433,517.63

3,830,098.31

638,349.72

5,893,918.39

982,319.73

532,788.57
1,150,240.00

2,239,210.00

4,120,410.00

5,506,446.00

6,893,080.00

357,890.15

59,648.36

372,146.79

62,024.47

411,488.77
68,581.46

667,325.97

111,221.00

1,023,691.94
170,615.32

1,393,999.68

232,333.28

94,500.00

9,450.00

94,500.00

9,450.00

24,062.50

2,406.25

78,750.00
7,875.00

61,250.00

659,750.00

26,373,474.60

175,823.16
30,113,474.60

200,756.50

93,092,593.05

66,494.71

191,535,041.25

1,596,125.34

103,033,868.18

64,396.17
anuari 2005

SADI
abang
PAH

UPAH
SATUAN TENAGA KERJA
( RP. / HARI )
7 8
UMP 915,000
H/O 78,750.00 38,125 Pekerja Mandor 2
H/O 70,000.00 76250 Kep.Tukang 1.8
H/O 70,000.00 68625 Tukang 1.6
H/O 61,250.00 61000 Penganyam 1.4
H/O 61,250.00 53375
H/O 78,750.00
H/O 70,000.00

JUMLAH HARGA
PAJAK ( TERMASUK
PAJAK )
( Rp.) ( Rp.)
8 9

6,900.00 75,900.00
5,900.00 64,900.00
856.00 9,416.00 ###
18,000.00 138,000.00
21,000.00 161,000.00
21,000.00 161,000.00
18,000.00 138,000.00
18,000.00 138,000.00
18,000.00 138,000.00
16,500.00 126,500.00
70,950.00 543,950.00
73,050.00 560,050.00
81,000.00 621,000.00
220.00 2,420.00
1,520.00 16,720.00
310.00 3,410.00
90.24 992.66
161.30 1,774.30
881.11 9,692.20
142.65 1,569.17
276.60 3,042.60
374.50 4,119.50
674.11 7,415.18
1,290.40 14,194.40
232,500.00 1,782,500.00
435,000.00 3,335,000.00
285,000.00 2,185,000.00
60,000.00 460,000.00
2,756.00 30,316.00
2,756.00 30,316.00
926.00 10,186.00 150
6,466.79 71,134.64
6,648.21 73,130.36
8,651.79 95,169.64
8,076.79 88,844.64

7,248.38 79,732.21
7,248.38 79,732.21
5,982.30 65,805.25
5,982.30 65,805.25
5,177.30 56,950.25
6,329.86 69,628.46
5,763.33 63,396.67
2,248.50 24,733.50
1,731.00 19,041.00
4,031.00 44,341.00
2,881.00 31,691.00
22,740.00 250,140.00 600
2,881.00 31,691.00
6,733.50 74,068.50
2,996.00 32,956.00
5,178.24 56,960.64
1,351.50 14,866.50
1,213.50 13,348.50
6,906.00 75,966.00
3,456.00 38,016.00
5,181.00 56,991.00
2,133.50 23,468.50
3,743.50 41,178.50
1,958.00 21,538.00
1,728.00 19,008.00
1,958.00 21,538.00

8 9
578.00 6,358.00
2,162.25 23,784.75
521.25 5,733.75
4,506.00 49,566.00
4,056.00 44,616.00
4,006.00 44,066.00
551.00 6,061.00
1,081.00 11,891.00
1,506.00 16,566.00
3,506.00 38,566.00
4,168.50 45,853.50
2,306.00 25,366.00
872.50 9,597.50
1,162.00 12,782.00
8,640.00 95,040.00
4,035.00 44,385.00
5,187.00 57,057.00
7,490.00 82,390.00
581.00 6,391.00
8,640.00 95,040.00
2,881.00 31,691.00
5,181.00 56,991.00
7,481.00 82,291.00
9,781.00 107,591.00
518.10 5,699.10
236.00 2,596.00
983.50 10,818.50
523.50 5,758.50
34.75 382.25
4,500.00 49,500.00
2,827.88 31,106.70
3,523.46 38,758.04
5,453.97 59,993.67
11,331.27 124,643.97
19,313.91 212,452.98
28,643.94 315,083.36
44,876.00 493,635.98
73,688.88 810,577.73
2,299.01 25,289.12
2,943.28 32,376.06
4,419.91 48,618.99
10,042.64 110,469.04
15,886.11 174,747.22
23,619.67 259,816.32
36,777.16 404,548.81
51,230.89 563,539.78 2.3079 #DIV/0!
588.03 6,468.36 2.3079 #DIV/0!
804.04 8,844.47
1,400.13 15,401.46
5,276.45 58,041.00
10,675.94 117,435.32
16,286.66 179,153.28
25,030.00 275,330.00
44,017.14 484,188.57
96,020.00 1,056,220.00
192,030.00 2,112,330.00
360,050.00 3,960,550.00
480,100.00 5,281,100.00
600,200.00 6,602,200.00
14,000.00 154,000.00
37,351.54 410,866.98
11,622.55 127,848.05
12,568.96 138,258.54
2,297.26 25,269.86
9,262.93 101,892.26
18,722.02 205,942.17
29,248.11 321,729.23
16,026.17 176,287.82
253.75 2,791.25
406.25 4,468.75
12,761.68 140,378.52
178.50 1,963.50
1,726.20 18,988.20
576.20 6,338.20
1,151.20 12,663.20
2,162.25 23,784.75
17,280.00 190,080.00
1,153.75 12,691.25
1,441.25 15,853.75
7,485.00 82,335.00

8 9
8,260.00 90,860.00
1,855.00 20,405.00
1,155.00 12,705.00
695.00 7,645.00
1,730.00 19,030.00
580.00 6,380.00
1,155.00 12,705.00
580.00 6,380.00
867.50 9,542.50
580.00 6,380.00
2,305.00 25,355.00
2,305.00 25,355.00
4,030.00 44,330.00
20,145.00 221,595.00
100,000.00 1,100,000.00
60,000.00 660,000.00
40,550.00 446,050.00
52,050.00 572,550.00
34,800.00 382,800.00
11,650.00 128,150.00
26,600.00 292,600.00
172,650.00 1,899,150.00
80,500.00 885,500.00

57,500.00 632,500.00

28,870.00 317,570.00
115,150.00 1,266,650.00

Serui, Maret 2007


Dibuat Oleh

KONSULTAN PERENCANA
CV. MADYA CONSULTANT

MUH. SADI
Ka. Cabang

UM
ENGGINEER ESTIMATE
( EE )
PROGRAM :
PEKERJAAN : REHABILITASI/PENAMBAHAN RUANG INKUBATOR RSUD SERUI
LOKASI : SERUI, KABUPATEN KEPULAUAN YAPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

I PEKERJAAN PERSIAPAN
1 Pembongkaran dan Pembersihan Lokasi Ls 1.00 1,300,000.00 1,300,000.00
2 Pas. Bouwplank M' 15.50 43,033.61 667,020.89
3 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
4 Dokumentasi Proyek Ls 1.00 575,000.00 575,000.00
Sub Total 2,892,020.89
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 12.60 37,144.80 468,024.48
2 Urugan kembali 1/4 Galian M 3
3.15 9,286.20 29,251.53
3 Urugan Pasir Bawah Pondasi M3 0.63 212,857.92 134,100.49
4 Urugan Tanah Bawah Lantai M3 3.72 212,857.92 791,831.46
5 Urugan Pasir Bawah Lantai M3 1.24 212,857.92 263,943.82
Sub Total 1,687,151.78
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 1.89 287,811.15 543,963.07
2 Pasangan Pondasi Camp. 1 : 3 M3 5.88 927,731.38 5,455,060.49
3 Pekerjaan Sloof 15/20 M3 0.42 6,510,159.48 2,734,266.98
4 Pekerjaan Kolom 20/30 M3 0.21 6,510,159.48 1,367,133.49
5 Pekerjaan Kolom Praktis M 3
0.04 6,510,159.48 227,855.58
6 Pekerjaan Ringbalk 15/20 M3 0.42 6,510,159.48 2,734,266.98
7 Pas. Batu Tela Camp. 1 : 3 M2 40.10 101,114.66 4,054,697.95
8 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 80.20 44,667.12 3,582,302.78
9 Pekerjaan Saluran Air Hujan M' 3.50 96,335.28 337,173.49
Sub Total 21,036,720.82

IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND


1 Kuda-Kuda Kayu Kls I 5/10 M3 0.32 5,945,389.12 1,902,524.52
2 Gording Kayu Kls II 5/10 M 3
0.22 5,037,889.12 1,108,335.61
3 Pekerjaan Pasang Atap Seng BJLS 30 M2 41.95 113,274.33 4,751,857.98
4 Pas. Nok Seng Plat BJLS 30 M 2
0.50 50,572.41 25,286.21
5 Pek. Plafond + Rangka Plafond M2 29.75 154,529.01 4,597,238.11
Sub Total 12,385,242.41
V PEKERJAAN LANTAI
1 Cor Lantai M2 24.75 101,733.92 2,517,914.55
3 Pas. Keramik Lantai 30/30 M 2
18.75 138,158.82 2,590,477.93
Sub Total 5,108,392.48
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 0.15 6,981,696.48 1,047,254.47
2 Pek. Daun Pintu Panil M 2
1.68 586,426.94 985,197.26
3 Pasang Kaca Bening 5 mm M2 6.40 769,046.74 4,921,899.14
Sub Total 6,954,350.87
1 2 3 5 6 = (4 x 5)
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 3.00 56,552.45 169,657.35
2 Pas. Kunci Tanam 2 Slag Bh 1.00 185,297.64 185,297.64
Sub Total 354,954.99
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 80.20 27,894.24 2,237,118.05
2 Pengecatan Plafond M 2
29.75 31,887.31 948,647.35
3 Pengecatan Kusen M2 6.00 60,869.93 365,219.58
4 Pengecatan Daun Pintu Panil M 2
3.36 60,869.93 204,522.96
Sub Total 3,755,507.95
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Lampu TL 40 Watt Titik 1.00 983,263.60 983,263.60
2 Pas. Lampu Pijar 25 Watt Titik 2.00 926,751.10 1,853,502.20
3 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 3,653,706.94

X PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00

REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 2,892,020.89
II PEKERJAAN TANAH DAN PASIR 1,687,151.78
III PEKERJAAN PASANGAN, BATU DAN BETON 21,036,720.82
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 12,385,242.41
V PEKERJAAN LANTAI 5,108,392.48
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 6,954,350.87
VII PEKERJAAN KUNCI DAN PENGGANTUNG 354,954.99
VIII PEKERJAAN PENGECATAN 3,755,507.95
IX PEKERJAAN INSTALASI LISTRIK 3,653,706.94
X PEKERJAAN AKHIR 500,000.00
Real Cost 58,328,049.13
PPN 10 % 5,832,804.91
Total Cost 64,160,854.04
Dibulatkan 64,160,000.00
B BIAYA PERENCANAAN (6.00%) 3,840,000.00
GRAND TOTAL 68,000,000.00
DIBULATKAN 68,000,000.00
TERBILANG :ENAM PULUH DELAPAN JUTA RUPIAH

Serui, Juli 2009

DISETUJUI : DISUSUN OLEH :


KEPALA RUMAH SAKIT DAERAH SERUI CV. MADYA CONSULTANT

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791
320,000,000.00
18,560,000.00
12,800,000.00
4,000,000.00
355,360,000.00
DAFTAR ANALISA HARGA SATUAN LOKASI KOTA SERUI / WILAYAH "A"

KODE HARGA UPAH BAHAN BAHAN


ANA- SATUAN ( Rp.) LOKAL NON
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
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
1.0000 M2 Pembersihan Lokasi 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
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
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
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
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
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
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 37,144.80 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
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
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
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
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

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


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
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
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
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
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
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
1.000 M3 PEKERJAAN BRONJONG
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
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
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 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80


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

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
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 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

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
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
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

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


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
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

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
26 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
6.400 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
27 1.000 M3 BETON TANPA TULANG G.43
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
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
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
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
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
1.000 M3 Beton bertulang untuk 1 lantai
( a + b + c ).

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


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
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
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
1.000 M3 Beton bertulang lebih 1 lantai
( a + b + c ).

1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
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
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
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
1.000 M3 Beton bertulang lebih 2 lantai
( 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

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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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

35 1.000 M2 LANTAI KERAMIK 20 X 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
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
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
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

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
1.000 M' Saluran pas. Batu tela 25X25 . .

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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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
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
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

1 2 3 4 5 6 7
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

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
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

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


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
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

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
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
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
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

1 2 3 4 5 6 7
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

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

57 1.000 M2 DAUN PINTU TEAK WOOD


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
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
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
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

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
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

1 2 3 4 5 6 7
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

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

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

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
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
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
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

1.500 X Untuk tanah keras dihitung . . . .


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

1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
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

72 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 88,044.00 76,598.28
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

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,044.00 334,567.20
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

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
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
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 . . . . . . . . . . . . . .

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
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

1 2 3 4 5 6 7
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
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
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
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
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
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
84 1.000 M2 PLAFOND TRIPLEK
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
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
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
87 1.000 M2 PLAFON TRIPLEK TANPA
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
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

1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
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 . . . . . . . . .

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
1.000 M' Talang paralon Dia. 4" . . . . . . .

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
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
1.000 M2 Pengecatan kilat 3X . . . . . . . .

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
1.000 M2 Pengecatan Kilat Ulang . . . . .

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
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
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
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

1 2 3 4 5 6 7
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
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
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
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

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

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
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
1.300 Upah menggergaji 46,431.00 60,360.30
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40
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

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
107 1.000 TITIK PAS. LAMPU TL 40 WATT
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
108 1.000 TITIK PAS. LAMPU PIJAR 40 WATT
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
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

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

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
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,940.00 93,940.00
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
133,160.37 248,366.80
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,440.00 132,440.00
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
133,160.37 286,866.80

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

1.000 M' Pasang pipa GIP dia. 1/2" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 47,417.34 284,504.02
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

1.000 M' Pasang pipa GIP dia. 3/4" . . . .

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
1.000 M' Pasang pipa GIP dia. 1" . . . .

1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
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

1.000 M' Pasang pipa GIP dia. 2" . . . .

118 6.000 M' PAS. PIPA GIP DIA. 3"


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

1.000 M' Pasang pipa GIP dia. 3" . . . .

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 364,833.33 2,188,999.96
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

1.000 M' Pasang pipa GIP dia. 4" . . . .

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 615,633.33 3,693,799.96
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

1.000 M' Pasang pipa GIP dia. 6" . . . .

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 958,527.78 5,751,166.67
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 M' Pasang pipa GIP dia. 8" . . . .

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 -

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" - -
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 -

124 1.000 BH VALVE GIP DIAMETER 3"


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

125 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 3,301,466.66 3,301,466.66
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 3,852,933.34 3,852,933.34
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 4,405,866.66 4,405,866.66
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" . . . .

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
1.000 M' Pasang pipa PVC dia. 1" . . . .

131 6.000 M' PAS. PIPA PVC DIA. 2"


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

1.000 M' Pasang pipa PVC dia. 2" . . . .

132 6.000 M' PAS. PIPA PVC DIA. 3"


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

1.000 M' Pasang pipa PVC dia. 3" . . . .

133 6.000 M' PAS. PIPA PVC DIA. 4"


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

1.000 M' Pasang pipa PVC dia. 4" . . . .

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

1.000 M2 Bongkar dinding tembok . . . .

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

1.000 M2 Bongkar lantai cor . . . . . . . .


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

1.000 M2 Mengupas plesteran lama ...

1 2 3 4 5 6 7

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
1.000 M2 Bongkar atap . . . . . . . . . . . .

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
139 1.000 M3 BONGKAR RANGKA ATAP
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

1.0000 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
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
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
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
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
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
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
152 1.0000 BUAH CLOSED JONGKOK
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

#REF! #REF!
#REF! #REF!

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

179,982,720.00

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

#REF!
#REF!

A
I

VI
VII
DAFTAR HARGA BAHAN DAN UPAH

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
NO. M A T E R I A L SAT.
( 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
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 400.00 47,400.00 4,740.00
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 400.00 60,400.00 6,040.00
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
85 Sekring Kas 2 Group BH 85,000.00 69.30 400.00 85,400.00 8,540.00
86 Sekring Kas 3 Group BH 120,000.00 69.30 400.00 120,400.00 12,040.00
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
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 166.67 127,800.82 12,780.08
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 190.48 222,857.15 22,285.72
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 333.33 331,666.66 33,166.67
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
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 254,500.00 25,450.00
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 419,166.67 41,916.67
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
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 2,666.67 3,502,666.67 350,266.67
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 5,333.33 4,005,333.33 400,533.33
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
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
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
168 Pompa Air Sanyo BH 69.30 - -
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00
50 1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80
1.9200 Pasangan batu tela
3.8400 Plesteran
0.0440 Cor lantai
3.8400 Pasangan keramik 10x20
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 :
PEKERJAAN : REHABILITASI/PENAMBAHAN RUANG INKUBATOR RSUD SERUI
LOKASI : SERUI, KABUPATEN KEPULAUAN YAPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

I PEKERJAAN PERSIAPAN
1 Pembongkaran dan Pembersihan Lokasi Ls 1.00 1,300,000.00 1,300,000.00
2 Pas. Bouwplank M' 15.50 43,033.61 667,020.89
3 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
4 Dokumentasi Proyek Ls 1.00 570,000.00 570,000.00
Sub Total 2,887,020.89
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 12.60 37,144.80 468,024.48
2 Urugan kembali 1/4 Galian M3 3.15 9,286.20 29,251.53
3 Urugan Pasir Bawah Pondasi M3 0.63 212,857.92 134,100.49
4 Urugan Tanah Bawah Lantai M3 3.72 212,857.92 791,831.46
5 Urugan Pasir Bawah Lantai M3 1.24 212,857.92 263,943.82
Sub Total 1,687,151.78
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 1.89 287,811.15 543,963.07
2 Pasangan Pondasi Camp. 1 : 3 M3 5.88 927,731.38 5,455,060.49
3 Pekerjaan Sloof 15/20 M3 0.42 6,510,159.48 2,734,266.98
4 Pekerjaan Kolom 20/30 M3 0.21 6,510,159.48 1,367,133.49
5 Pekerjaan Kolom Praktis M3 0.04 6,510,159.48 227,855.58
6 Pekerjaan Ringbalk 15/20 M3 0.42 6,510,159.48 2,734,266.98
7 Pas. Batu Tela Camp. 1 : 3 M2 40.10 101,114.66 4,054,697.95
8 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 80.20 44,667.12 3,582,302.78
9 Pekerjaan Saluran Air Hujan M' 3.50 96,335.28 337,173.49
Sub Total 21,036,720.82

IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND


1 Kuda-Kuda Kayu Kls I 5/10 M3 0.65 5,945,389.12 3,864,502.93
2 Gording Kayu Kls II 5/10 M3 0.46 5,037,889.12 2,317,429.00
3 Pekerjaan Pasang Atap Seng BJLS 30 M2 44.82 113,274.33 5,076,955.29
4 Pas. Nok Seng Plat BJLS 30 M2 0.50 50,572.41 25,286.21
5 Pek. Plafond + Rangka Plafond M2 29.75 154,529.01 4,597,238.11
Sub Total 15,881,411.53
V PEKERJAAN LANTAI
1 Cor Lantai M2 24.75 101,733.92 2,517,914.55
3 Pas. Keramik Lantai 30/30 M2 18.75 138,158.82 2,590,477.93
Sub Total 5,108,392.48
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 0.15 6,981,696.48 1,047,254.47
2 Pek. Daun Pintu Panil M2 1.68 586,426.94 985,197.26
3 Pasang Kaca Bening 5 mm M2 6.40 769,046.74 4,921,899.14
Sub Total 6,954,350.87
1 2 3 5 6 = (4 x 5)
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 3.00 56,552.45 169,657.35
2 Pas. Kunci Tanam 2 Slag Bh 1.00 185,297.64 185,297.64
Sub Total 354,954.99
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 80.20 27,894.24 2,237,118.05
2 Pengecatan Plafond M2 29.75 31,887.31 948,647.35
3 Pengecatan Kusen M2 6.00 60,869.93 365,219.58
4 Pengecatan Daun Pintu Panil M2 3.36 60,869.93 204,522.96
Sub Total 3,755,507.95
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Lampu TL 40 Watt Titik 1.00 983,263.60 983,263.60
2 Pas. Lampu Pijar 25 Watt Titik 2.00 926,751.10 1,853,502.20
3 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 3,653,706.94

X PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 500,000.00 500,000.00
Sub Total 500,000.00

REKAPITULASI
A BIAYA FISIK
I PEKERJAAN PERSIAPAN 2,887,020.89
II PEKERJAAN TANAH DAN PASIR 1,687,151.78
III PEKERJAAN PASANGAN, BATU DAN BETON 21,036,720.82
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 15,881,411.53
V PEKERJAAN LANTAI 5,108,392.48
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 6,954,350.87
VII PEKERJAAN KUNCI DAN PENGGANTUNG 354,954.99
VIII PEKERJAAN PENGECATAN 3,755,507.95
IX PEKERJAAN INSTALASI LISTRIK 3,653,706.94
X PEKERJAAN AKHIR 500,000.00
Real Cost 61,819,218.24
PPN 10 % 6,181,921.82
Total Cost 68,001,140.07
Dibulatkan 68,000,000.00
TERBILANG :ENAM PULUH DELAPAN JUTA RUPIAH

Serui, Juli 2009

DISETUJUI : DISUSUN OLEH :


KEPALA RUMAH SAKIT DAERAH SERUI CV. MADYA CONSULTANT

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791
320,000,000.00
18,560,000.00
12,800,000.00
4,000,000.00
355,360,000.00
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 M2 PEMBERSIHAN LOKASI
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

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


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

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
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
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
1.000 M3 PEKERJAAN BRONJONG 531,442.01
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
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
1.000 M3 PEKERJAAN BRONJONG 623,306.37
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
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
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 : 2 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 : 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
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

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


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
26 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
6.400 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
27 1.000 M3 BETON TANPA TULANG G.43
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 ).

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


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
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 lebih 1 lantai 6,510,159.48
( a + b + c ).

1 2 3 4 5 6 7 8
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
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
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
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 lebih 2 lantai 7,763,609.48
( 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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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

35 1.000 M2 LANTAI KERAMIK 20 X 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 80,171.85 132,706.70
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


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

57 1.000 M2 DAUN PINTU TEAK WOOD


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
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
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

72 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 88,044.00 76,598.28
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

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,044.00 334,567.20
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
1.000 M2 Nok seng plat Bjls 20 46,392.41

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
0.200 Kg Paku color tiles 27,544.00 5,508.80
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
84 1.000 M2 PLAFOND TRIPLEK
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
87 1.000 M2 PLAFON TRIPLEK TANPA
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

1 2 3 4 5 6 7 8
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
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
1.300 Upah menggergaji 46,431.00 60,360.30
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
107 1.000 TITIK PAS. LAMPU TL 40 WATT
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
108 1.000 TITIK PAS. LAMPU PIJAR 40 WATT
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
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,940.00 93,940.00
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
133,160.37 248,366.80 381,527.17
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,440.00 132,440.00
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
133,160.37 286,866.80 420,027.17

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" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 47,417.34 284,504.02
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

1.000 M' Pasang pipa GIP dia. 3/4" . . . . 88,965.55

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
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
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

1.000 M' Pasang pipa GIP dia. 2" . . . . 205,226.46

118 6.000 M' PAS. PIPA GIP DIA. 3"


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

1.000 M' Pasang pipa GIP dia. 3" . . . . 323,516.34

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 364,833.33 2,188,999.96
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

1.000 M' Pasang pipa GIP dia. 4" . . . . 457,240.66

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 615,633.33 3,693,799.96
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 4,395,612.47

1.000 M' Pasang pipa GIP dia. 6" . . . . 732,602.08

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 958,527.78 5,751,166.67
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

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" - -
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

124 1.000 BH VALVE GIP DIAMETER 3"


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

125 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 3,301,466.66 3,301,466.66
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 3,852,933.34 3,852,933.34
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34 4,078,279.34

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 4,405,866.66 4,405,866.66
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

1.000 M' Pasang pipa PVC dia. 3/4" . . . . 42,571.84

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

131 6.000 M' PAS. PIPA PVC DIA. 2"


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

1.000 M' Pasang pipa PVC dia. 2" . . . . 51,005.16

132 6.000 M' PAS. PIPA PVC DIA. 3"


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

1.000 M' Pasang pipa PVC dia. 3" . . . . 59,071.84

133 6.000 M' PAS. PIPA PVC DIA. 4"


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

1.000 M' Pasang pipa PVC dia. 4" . . . . 68,238.50

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
139 1.000 M3 BONGKAR RANGKA ATAP
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

#REF! #REF!
#REF! #REF!

A
I

VI
VII
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
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
39 Seng gelombang BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
40 Seng plat BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
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
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 400.00 47,400.00 4,740.00 52,140.00
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 400.00 60,400.00 6,040.00 66,440.00
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
85 Sekring Kas 2 Group BH 85,000.00 69.30 400.00 85,400.00 8,540.00 93,940.00
86 Sekring Kas 3 Group BH 120,000.00 69.30 400.00 120,400.00 12,040.00 132,440.00
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
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 166.67 127,800.82 12,780.08 140,580.90
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 190.48 222,857.15 22,285.72 245,142.87
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 333.33 331,666.66 33,166.67 364,833.33
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 1,333.33 559,666.66 55,966.67 615,633.33
100 Pipa GIP 8" Medium A M' 869,166.67 69.30 2,222.22 871,388.89 87,138.89 958,527.78
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
104 Pipa GIP 2" Medium B M' 85,634.15 69.30 166.67 85,800.82 8,580.08 94,380.90
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 183,666.67 18,366.67 202,033.34
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 254,500.00 25,450.00 279,950.00
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 419,166.67 41,916.67 461,083.34
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 - - -
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 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
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 2,666.67 3,502,666.67 350,266.67 3,852,933.34
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 5,333.33 4,005,333.33 400,533.33 4,405,866.66
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
Uk. 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

Serui, Juli 2009


DISETUJUI : DISUSUN OLEH :
KEPALA RUMAH SAKIT DAERAH SERUI CV. MADYA CONSULTANT

Drs. O. RUNTUBOI, M.Si. BACHTIAR HASYIM, ST


Penata Tingkat I Ka Cabang
NIP. 130 408 791
50 1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80
1.9200 Pasangan batu tela
3.8400 Plesteran
0.0440 Cor lantai
3.8400 Pasangan keramik 10x20
OWNER ESTIMATE
( OE )
PROGRAM : PEMBANGUNAN MINI MARKET
PEKERJAAN : PEMBANGUNAN MINI MARKET
LOKASI : SAUBEBA,DISTRIK YAPEN TIMUR-KABUPATEN YAPEN WAROPEN
T/A : 2009
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

I PEKERJAAN PERSIAPAN
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
3 Pembuatan Direksi Keet Ls 1.00 4,500,000.00 4,500,000.00
4 Papan Nama Proyek Ls 1.00 400,000.00 400,000.00
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 12.93 9,286.20 120,070.57
3 Urugan Pasir Bawah Pondasi M 3
3.16 212,857.92 672,631.03
4 Urugan Tanah Bawah Lantai M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
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
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M 2
130.77 101,114.66 13,222,764.35
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 120,253,824.35

IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND


1 Kuda-Kuda Kayu Kls I 5/10 M3 1.67 5,945,389.12 9,928,799.83
2 Gording Kayu Kls II 5/10 M3 1.70 5,037,889.12 8,564,411.50
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
6 Pek. Plafond + Rangka Plafond M 2
175.00 154,529.01 27,042,577.10
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 M 2
2.65 132,706.70 351,672.74
3 Pas. Keramik Lantai 30/30 M2 69.75 138,158.82 9,636,577.90
Sub Total 22,526,956.45
1 2 3 5 6 = (4 x 5)
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 0.55 6,981,696.48 3,839,933.06
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 M 2
17.60 769,046.74 13,535,222.62
Sub Total 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 18.00 56,552.45 1,017,944.11
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
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 261.54 27,894.24 7,295,459.53
2 Pengecatan Plafond M2 175.00 31,887.31 5,580,278.55
3 Pengecatan Kusen M 2
22.00 60,869.93 1,339,138.46
4 Pengecatan Daun Pintu Panil M2 18.06 60,869.93 1,099,310.94
5 Pengecatan Jalusi M 2
12.96 60,869.93 788,874.29
6 Pengecatan Lesplank M 2
12.40 60,869.93 754,787.13
Sub Total 16,857,848.90
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Sekring Khas 2 Group Titik 1.00 381,527.17 381,527.17
2 Pas. Lampu TL 40 Watt Titik 3.00 983,263.60 2,949,790.80
3 Pas. Lampu Pijar 25 Watt Titik 6.00 926,751.10 5,560,506.60
4 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 9,708,765.70
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank Ls 1.00 1,500,000.00 1,500,000.00
2 Pembuatan Bak Air Bh 1.00 910,178.05 910,178.05
3 Pasang Kran Air Bersih 1/2 " Bh 1.00 33,528.00 33,528.00
4 Pas. Pipa Air Bersih 1/2" M' 5.00 41,655.16 208,275.82
5 Pas. Pipa Pembuangan Air Kotor 2" M' 5.00 205,226.46 1,026,132.31
6 Pas. Floor Drain Bh 1.00 33,528.00 33,528.00
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
I PEKERJAAN PERSIAPAN 8,323,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,857,848.90
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
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

DISETUJUI : DISUSUN OLEH :


KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, CV. MADYA CONSULTANT
PERINDUSTRIAN, DAN PERDAGANGAN KAB. KEPULAUAN YAPEN

Drs. TITING PASODUNG BACHTIAR HASYIM, ST


PEMBINA TINGKAT I Ka Cabang
NIP. 050 057 956

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN

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 LOKASI KOTA SERUI / WILAYAH "A"

KODE HARGA UPAH BAHAN BAHAN


ANA- SATUAN ( Rp.) LOKAL NON
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
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
1.0000 M2 Pembersihan Lokasi 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
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
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
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
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
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
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 37,144.80 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
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
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
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
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

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


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
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
1.000 M3 PEKERJAAN BRONJONG
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
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
1.000 M3 PEKERJAAN BRONJONG
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
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
1.000 M3 PEKERJAAN BRONJONG
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
1.000 M2 Pasang batu tela 1 : 3 . . . . . .
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
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 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80


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

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
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 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

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
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
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

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


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
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

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
26 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
6.400 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
27 1.000 M3 BETON TANPA TULANG G.43
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
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
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
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
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
1.000 M3 Beton bertulang untuk 1 lantai
( a + b + c ).

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


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
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
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
1.000 M3 Beton bertulang lebih 1 lantai
( a + b + c ).

1 2 3 4 5 6 7
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
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
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
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
1.000 M3 Beton bertulang lebih 2 lantai
( 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

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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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

35 1.000 M2 LANTAI KERAMIK 20 X 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
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
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
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

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
1.000 M' Saluran pas. Batu tela 25X25 . .

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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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
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
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

1 2 3 4 5 6 7
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

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
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

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


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
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

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
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
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
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

1 2 3 4 5 6 7
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

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

57 1.000 M2 DAUN PINTU TEAK WOOD


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
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
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
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

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
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

1 2 3 4 5 6 7
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

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

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

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
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
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
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

1.500 X Untuk tanah keras dihitung . . . .


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

1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
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

72 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 88,044.00 76,598.28
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

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,044.00 334,567.20
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

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
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
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 . . . . . . . . . . . . . .

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
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

1 2 3 4 5 6 7
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
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
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
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 58,190.00 29,095.00
0.200 Kg Paku color tiles 27,544.00 5,508.80
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
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
84 1.000 M2 PLAFOND TRIPLEK
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
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
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
87 1.000 M2 PLAFON TRIPLEK TANPA
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
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

1 2 3 4 5 6 7
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
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 . . . . . . . . .

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
1.000 M' Talang paralon Dia. 4" . . . . . . .

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
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
1.000 M2 Pengecatan kilat 3X . . . . . . . .

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
1.000 M2 Pengecatan Kilat Ulang . . . . .

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
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
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
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

1 2 3 4 5 6 7
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
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
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
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

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

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
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
1.300 Upah menggergaji 46,431.00 60,360.30
0.0125 Mandor 92,862.00 1,160.78
135,114.21 192,500.00 2,754.40
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

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
107 1.000 TITIK PAS. LAMPU TL 40 WATT
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
108 1.000 TITIK PAS. LAMPU PIJAR 40 WATT
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
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

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

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
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,940.00 93,940.00
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
133,160.37 248,366.80
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,440.00 132,440.00
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
133,160.37 286,866.80

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

1.000 M' Pasang pipa GIP dia. 1/2" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 47,417.34 284,504.02
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

1.000 M' Pasang pipa GIP dia. 3/4" . . . .

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
1.000 M' Pasang pipa GIP dia. 1" . . . .

1 2 3 4 5 6 7
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
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

1.000 M' Pasang pipa GIP dia. 2" . . . .

118 6.000 M' PAS. PIPA GIP DIA. 3"


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

1.000 M' Pasang pipa GIP dia. 3" . . . .

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 364,833.33 2,188,999.96
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

1.000 M' Pasang pipa GIP dia. 4" . . . .

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 615,633.33 3,693,799.96
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

1.000 M' Pasang pipa GIP dia. 6" . . . .

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 958,527.78 5,751,166.67
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 M' Pasang pipa GIP dia. 8" . . . .

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 -

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" - -
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 -

124 1.000 BH VALVE GIP DIAMETER 3"


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

125 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 3,301,466.66 3,301,466.66
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 3,852,933.34 3,852,933.34
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,852,933.34

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 4,405,866.66 4,405,866.66
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" . . . .

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
1.000 M' Pasang pipa PVC dia. 1" . . . .

131 6.000 M' PAS. PIPA PVC DIA. 2"


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

1.000 M' Pasang pipa PVC dia. 2" . . . .

132 6.000 M' PAS. PIPA PVC DIA. 3"


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

1.000 M' Pasang pipa PVC dia. 3" . . . .

133 6.000 M' PAS. PIPA PVC DIA. 4"


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

1.000 M' Pasang pipa PVC dia. 4" . . . .

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

1.000 M2 Bongkar dinding tembok . . . .

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

1.000 M2 Bongkar lantai cor . . . . . . . .


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

1.000 M2 Mengupas plesteran lama ...

1 2 3 4 5 6 7

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
1.000 M2 Bongkar atap . . . . . . . . . . . .

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
139 1.000 M3 BONGKAR RANGKA ATAP
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

1.0000 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
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
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
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
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
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
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
152 1.0000 BUAH CLOSED JONGKOK
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

179,982,720.00

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
DAFTAR HARGA BAHAN DAN UPAH

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
NO. M A T E R I A L SAT.
( 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
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 400.00 47,400.00 4,740.00
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 400.00 60,400.00 6,040.00
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
85 Sekring Kas 2 Group BH 85,000.00 69.30 400.00 85,400.00 8,540.00
86 Sekring Kas 3 Group BH 120,000.00 69.30 400.00 120,400.00 12,040.00
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
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 166.67 127,800.82 12,780.08
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 190.48 222,857.15 22,285.72
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 333.33 331,666.66 33,166.67
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
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 254,500.00 25,450.00
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 419,166.67 41,916.67
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
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 2,666.67 3,502,666.67 350,266.67
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 5,333.33 4,005,333.33 400,533.33
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
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
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
168 Pompa Air Sanyo BH 69.30 - -
Floor Drain BH 40,000.00 69.30 80.00 40,080.00 4,008.00
50 1 BH PASANGAN BAK AIR Uk. 0.80x0.80X0.80
1.9200 Pasangan batu tela
3.8400 Plesteran
0.0440 Cor lantai
3.8400 Pasangan keramik 10x20
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
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

I PEKERJAAN PERSIAPAN
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
3 Pembuatan Direksi Keet Ls 1.00 4,500,000.00 4,500,000.00
4 Papan Nama Proyek Ls 1.00 400,000.00 400,000.00
5 Dokumentasi Proyek Ls 1.00 456,000.00 456,000.00
Sub Total 8,323,348.38
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 51.72 37,144.80 1,921,129.06
2 Urugan kembali 1/4 Galian M3 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 M3 29.90 212,857.92 6,364,451.81
5 Urugan Pasir Bawah Lantai M3 6.16 212,857.92 1,311,204.79
Sub Total 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan Bawah Pondasi M3 9.54 287,811.15 2,745,718.37
2 Pasangan Pondasi Camp. 1 : 3 M3 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 M3 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
6 Pekerjaan Kolom 15/15 M3 0.27 6,510,159.48 1,757,743.06
7 Pekerjaan Ringbalk 15/20 M3 1.53 6,510,159.48 9,960,544.00
8 Pekerjaan Ringbalk 10/20 M3 0.92 6,510,159.48 5,989,346.72
9 Pas. Batu Tela Camp. 1 : 3 M2 130.77 101,114.66 13,222,764.35
10 Pekerjaan Plesteran dinding Camp. 1 : 3 + Acian M2 261.54 44,667.12 11,682,237.78
11 Pekerjaan Saluran Air Hujan M' 50.00 96,335.28 4,816,764.12
Sub Total 120,253,824.35

IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND


1 Kuda-Kuda Kayu Kls I 5/10 M3 1.67 5,945,389.12 9,928,799.83
2 Gording Kayu Kls II 5/10 M3 1.70 5,037,889.12 8,564,411.50
3 Pekerjaan Lesplank Papan Kayu Besi M2 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
6 Pek. Plafond + Rangka Plafond M2 175.00 154,529.01 27,042,577.10
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
3 Pas. Keramik Lantai 30/30 M2 69.75 138,158.82 9,636,577.90
Sub Total 22,526,956.45
1 2 3 5 6 = (4 x 5)
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA
1 Pek. Kusen Kayu Kls. I M3 0.55 6,981,696.48 3,839,933.06
2 Pas. Jalusi Ky. Besi M2 6.48 245,992.12 1,594,028.94
3 Pek. Daun Pintu Panil M2 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
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 18.00 56,552.45 1,017,944.11
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
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 261.54 27,894.24 7,295,459.53
2 Pengecatan Plafond M2 175.00 31,887.31 5,580,278.55
3 Pengecatan Kusen M2 22.00 60,869.93 1,339,138.46
4 Pengecatan Daun Pintu Panil M2 18.06 60,869.93 1,099,310.94
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
IX PEKERJAAN INSTALASI LISTRIK
1 Pas. Sekring Khas 2 Group Titik 1.00 381,527.17 381,527.17
2 Pas. Lampu TL 40 Watt Titik 3.00 983,263.60 2,949,790.80
3 Pas. Lampu Pijar 25 Watt Titik 6.00 926,751.10 5,560,506.60
4 Pas. Stop Kontak Titik 2.00 408,470.57 816,941.14
Sub Total 9,708,765.70
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank Ls 1.00 1,500,000.00 1,500,000.00
2 Pembuatan Bak Air Bh 1.00 910,178.05 910,178.05
3 Pasang Kran Air Bersih 1/2 " Bh 1.00 33,528.00 33,528.00
4 Pas. Pipa Air Bersih 1/2" M' 5.00 41,655.16 208,275.82
5 Pas. Pipa Pembuangan Air Kotor 2" M' 5.00 205,226.46 1,026,132.31
6 Pas. Floor Drain Bh 1.00 33,528.00 33,528.00
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
I PEKERJAAN PERSIAPAN 8,323,348.38
II PEKERJAAN TANAH DAN PASIR 10,389,487.24
III PEKERJAAN PASANGAN, BATU DAN BETON 120,253,824.35
IV PEKERJAAN RANGKA KAYU, ATAP, DAN PLAFOND 73,840,228.25
V PEKERJAAN LANTAI 22,526,956.45
VI PEKERJAAN KUSEN, DAUN PINTU, JENDELA, DAN KACA 24,264,619.89
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,794,356.95
VIII PEKERJAAN PENGECATAN 16,857,848.90
IX PEKERJAAN INSTALASI LISTRIK 9,708,765.70
X PEKERJAAN SANITAIR 4,113,423.77
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

DISETUJUI : DISUSUN OLEH :


KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, CV. MADYA CONSULTANT
PERINDUSTRIAN, DAN PERDAGANGAN KAB. KEPULAUAN YAPEN

Drs. TITING PASODUNG BACHTIAR HASYIM, ST


PEMBINA TINGKAT I Ka Cabang
NIP. 050 057 956

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN

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
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 M2 PEMBERSIHAN LOKASI
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
1 2 3 4 5 6 7 8
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

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


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
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
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,244.00 595,980.00
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
1.000 M3 PEKERJAAN BRONJONG 531,442.01
1 2 3 4 5 6 7 8
14.c 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
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
1.000 M3 PEKERJAAN BRONJONG 623,306.37
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
16. 1.000 M3 PASANG BATU TELA 1 : 4 :
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 : 2 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 : 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
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
22. 1.000 M2 PLESTERAN 15 MM CAMP. 1:4 G.50/
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
1 2 3 4 5 6 7 8
26 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
6.400 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
27 1.000 M3 BETON TANPA TULANG G.43
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 ).
1 2 3 4 5 6 7 8
30 1.000 M3 BETON BERTULANG UNTUK Spl. V
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
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 lebih 1 lantai 6,510,159.48
( a + b + c ).
31 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 2 ( DUA )
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
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
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 lebih 2 lantai 7,763,609.48
( a + b + c ).
1 2 3 4 5 6 7 8
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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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

35 1.000 M2 LANTAI KERAMIK 20 X 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 80,171.85 132,706.70
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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
1 2 3 4 5 6 7 8
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
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

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


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
1 2 3 4 5 6 7 8
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
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

57 1.000 M2 DAUN PINTU TEAK WOOD


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
1 2 3 4 5 6 7 8
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
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
1 2 3 4 5 6 7 8
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
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,044.00 376,367.20
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
1 2 3 4 5 6 7 8
72 1.000 M2 ATAP SENG BJLS 20
0.870 Lbr Seng Gelombang Bjls 20 88,044.00 76,598.28
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

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,044.00 334,567.20
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
1.000 M2 Nok seng plat Bjls 20 46,392.41

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
0.200 Kg Paku color tiles 27,544.00 5,508.80
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
84 1.000 M2 PLAFOND TRIPLEK
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
1 2 3 4 5 6 7 8
87 1.000 M2 PLAFON TRIPLEK TANPA
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
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,044.00 660,029.22
0.080 M3 Papan kayu matoa 2,255,000.00 180,400.00
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
1 2 3 4 5 6 7 8
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
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
1 2 3 4 5 6 7 8
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
1.300 Upah menggergaji 46,431.00 60,360.30
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
107 1.000 TITIK PAS. LAMPU TL 40 WATT
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
108 1.000 TITIK PAS. LAMPU PIJAR 40 WATT
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
1 2 3 4 5 6 7 8
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
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,940.00 93,940.00
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
133,160.37 248,366.80 381,527.17
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,440.00 132,440.00
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
133,160.37 286,866.80 420,027.17

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" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


6.000 M' Pipa GIP Dia. 3/4" Medium A 47,417.34 284,504.02
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

1.000 M' Pasang pipa GIP dia. 3/4" . . . . 88,965.55

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
117 6.000 M' PAS. PIPA GIP DIA. 2"
6.000 M' Pipa GIP Dia. 2" Medium A 140,580.90 843,485.41
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

1.000 M' Pasang pipa GIP dia. 2" . . . . 205,226.46


1 2 3 4 5 6 7 8
118 6.000 M' PAS. PIPA GIP DIA. 3"
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

1.000 M' Pasang pipa GIP dia. 3" . . . . 323,516.34

119 6.000 M' PAS. PIPA GIP DIA. 4"


6.000 M' Pipa GIP Dia. 4" Medium A 364,833.33 2,188,999.96
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

1.000 M' Pasang pipa GIP dia. 4" . . . . 457,240.66

120 6.000 M' PAS. PIPA GIP DIA. 6"


6.000 M' Pipa GIP Dia. 6" Medium A 615,633.33 3,693,799.96
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 4,395,612.47

1.000 M' Pasang pipa GIP dia. 6" . . . . 732,602.08

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 958,527.78 5,751,166.67
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

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" - -
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 - 94,020.00

124 1.000 BH VALVE GIP DIAMETER 3"


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

125 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 3,301,466.66 3,301,466.66
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,466.66 3,461,326.66

126 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 3,852,933.34 3,852,933.34
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
127 1.000 BH VALVE GIP DIAMETER 8"
1.000 Bh Valve GIP Diameter 8" 4,405,866.66 4,405,866.66
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

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

1.000 M' Pasang pipa PVC dia. 3/4" . . . . 42,571.84

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

131 6.000 M' PAS. PIPA PVC DIA. 2"


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

1.000 M' Pasang pipa PVC dia. 2" . . . . 51,005.16

132 6.000 M' PAS. PIPA PVC DIA. 3"


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
1.000 M' Pasang pipa PVC dia. 3" . . . . 59,071.84

133 6.000 M' PAS. PIPA PVC DIA. 4"


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
1.000 M' Pasang pipa PVC dia. 4" . . . . 68,238.50
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
1 2 3 4 5 6 7 8
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

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
139 1.000 M3 BONGKAR RANGKA ATAP
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 2 3 4 5 6 7 8
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

Serui, Juli 2009

DISETUJUI : DISUSUN OLEH :

KEPALA DINAS KOPERASI, USAHA KECIL MENENGAH, PERINDUSTRIAN, DAN CV. MADYA CONSULTANT
PERDAGANGAN KAB. KEPULAUAN YAPEN

Drs. TITING PASODUNG BACHTIAR HASYIM, ST


PEMBINA TINGKAT I Ka Cabang
NIP. 050 057 956

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN KEPULAUAN YAPEN

FRENGKI AYOMI, SE.


NIP. 050 025 618
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
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
39 Seng gelombang BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
40 Seng plat BJLS 20 LBR 80,000.00 69.30 40.00 80,040.00 8,004.00 88,044.00
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
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 400.00 47,400.00 4,740.00 52,140.00
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 400.00 60,400.00 6,040.00 66,440.00
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
85 Sekring Kas 2 Group BH 85,000.00 69.30 400.00 85,400.00 8,540.00 93,940.00
86 Sekring Kas 3 Group BH 120,000.00 69.30 400.00 120,400.00 12,040.00 132,440.00
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
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 166.67 127,800.82 12,780.08 140,580.90
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 190.48 222,857.15 22,285.72 245,142.87
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 333.33 331,666.66 33,166.67 364,833.33
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 1,333.33 559,666.66 55,966.67 615,633.33
100 Pipa GIP 8" Medium A M' 869,166.67 69.30 2,222.22 871,388.89 87,138.89 958,527.78
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
104 Pipa GIP 2" Medium B M' 85,634.15 69.30 166.67 85,800.82 8,580.08 94,380.90
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 183,666.67 18,366.67 202,033.34
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 254,500.00 25,450.00 279,950.00
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 419,166.67 41,916.67 461,083.34
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 - - -
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 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
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 2,666.67 3,502,666.67 350,266.67 3,852,933.34
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 5,333.33 4,005,333.33 400,533.33 4,405,866.66
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
1.9200 Pasangan batu tela
3.8400 Plesteran
0.0440 Cor lantai
3.8400 Pasangan keramik 10x20
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
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( 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 42,501.74 2,295,094.15
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 8,862,094.15
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 2.48 269,407.49 668,130.58
Urugan Tanah Bawah Lantai M3 15.80 269,407.49 4,256,638.39
Urugan Pasir Bawah Lantai M3 6.80 269,407.49 1,831,970.95
Sub Total 8,232,339.92
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 341,394.99 2,539,978.75
Pasangan Pondasi Camp. 1 : 3 M3 22.32 997,411.48 22,262,224.16
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 1,010,739.01 30,322.17
Pas. Batu Tela Camp. 1 : 3 M2 116.95 100,758.82 11,783,744.27
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 43,562.03 10,189,158.16
Pekerjaan Saluran Air Hujan M' 50.00 94,938.49 4,746,924.49
Sub Total 51,552,352.00
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,848.40 3,367,330.85
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,936,261.51 2,018,328.91
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,936,261.51 5,223,910.13
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,987,511.51 5,935,138.70
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,602.72 2,364,552.93
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,756.61 17,077,527.47
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,702.81 671,812.19
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 151,380.85 19,537,211.97
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,602.72 4,867,495.43
Pekerjaan Kusen Kayu besi M3 6,903,218.72 0.00
Pekerjaan Jalusi kayu Besi M2 238,602.72 0.00
Sub Total 61,063,308.58
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 105,093.10 14,292,661.09
Sub Total 14,292,661.09
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 572,036.79 840,894.09
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 749,829.06 1,102,248.72
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 347,903.79 2,087,422.71
Sub Total 7,768,017.84
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,233.96 498,509.46
Pas. Kunci Tanam 2 Slag Bh 5.00 140,717.93 703,589.64
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 1,339,393.93
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,717.11 6,249,132.86
Pengecatan Kusen M2 58,823.19 0.00
Pengecatan Jalusi M2 58,823.19 0.00
Pengecatan Pintu Tripleks M2 2.94 58,823.19 172,940.19
Pengecatan Pintu Panil M2 10.08 58,823.19 592,937.78
Pengecatan Daun Jendela Panil M2 58,823.19 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,823.19 2,399,986.26
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,470.25 764,029.46
Pengecatan Plafond M2 129.06 30,479.61 3,933,698.93
Pengecatan Lesplank M2 9.91 58,823.19 582,937.84
Sub Total 14,695,663.33
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,817.67 235,817.67
Pas. Lampu TL 40 Watt Titik 4.00 358,362.67 1,433,450.68
Pas. Lampu Pijar 60 Watt Titik 10.00 328,081.91 3,280,819.13
Pas. Stop Kontak Titik 4.00 201,590.96 806,363.83
Sub Total 7,406,451.31
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,703.62 298,814.48
Pas. Pipa Closed 4" M' 8.00 68,259.60 546,076.76
Pas. Pipa Air Bersih 1/2" M' 4.00 41,426.70 165,706.79
Pas. Kran Air Titik 1.00 33,233.96 33,233.96
Pas. Closed Jongkok Bh 1.00 337,018.93 337,018.93
Sub Total 4,540,850.91

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 8,862,094.15
II PEKERJAAN TANAH DAN PASIR 8,232,339.92
III PEKERJAAN PASANGAN, BATU DAN BETON 51,552,352.00
IV PEKERJAAN KAYU DAN ATAP 61,063,308.58
V PEKERJAAN LANTAI 14,292,661.09
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,768,017.84
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,339,393.93
VIII PEKERJAAN PENGECATAN 14,695,663.33
IX PEKERJAAN INSTALASI LISTRIK 7,406,451.31
X PEKERJAAN SANITAIR 4,540,850.91
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 180,753,133.04
PPN 10 % 18,075,313.30
Total Cost 198,828,446.34
Dibulatkan 198,828,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :
Batu Papan, Mei 2007

DISETUJUI : DISUSUN OLEH :


CV. MADYA CONSULTANT

BACHTIAR HASYIM, ST
Ka Cabang

MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HA

NO. URAIAN PEKERJAAN

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
4,676,854.25 0.050
5,936,401.89
5,936,401.89 5. 1.000
4,987,651.89 1.500
238,607.40 0.050
111,766.39
50,707.29 6. 1.000
151,456.18 2.000
238,607.40 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
8,862,144.68
8,232,339.92
51,730,636.07 1.000
61,075,069.34
14,350,571.91 14.b 3.000
7,770,961.36
1,341,148.66
14,701,003.56 45.000
7,419,614.13 2.200
4,544,130.31 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.

KODE HARGA UPAH BAHAN BAHAN JUMLAH


ANA- SATUAN ( Rp.) LOKAL NON HARGA 1
URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL ( Rp.)
( 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 2,334,500.00 21,010.50
NO.
Kg Paku 27,593.59 1,103.74
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 21,010.50 1,103.74 42,501.74 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 212,839.58 255,407.49 28
Pekerja 43,750.00 13,125.00 29
Mandor 87,500.00 875.00 30
14,000.00 255,407.49 269,407.49 31
M3 URUGAN TANAH DARI LUAR : 32
M3 Tanah urug 212,839.58 255,407.49 33
Pekerja 43,750.00 13,125.00 34
Mandor 87,500.00 875.00 35
14,000.00 255,407.49 269,407.49 36
M3 PASANG BATU KOSONG : G. 2 37
Batu kali 224,339.58 269,207.49 38
Pekerja 43,750.00 65,625.00 39
Mandor 87,500.00 6,562.50 40
72,187.50 269,207.49 341,394.99 41
M3 PASANG BATU KALI 1 : 2 : G.14/ 42
M3 Batu kali G. 32 224,339.58 269,207.49 43
Zak Semen 87,179.28 461,178.41 44
M3 Pasir pasang 247,339.58 105,861.34 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
266,700.00 375,068.83 461,178.41 1,102,947.24 50
M3 PASANG BATU KALI 1 : 3 : G.16 / 51
M3 Batu kali G. 26 224,339.58 269,207.49 52
Zak Semen 87,179.28 348,717.14 53
M3 Pasir pasang 247,339.58 112,786.85 54
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
266,700.00 381,994.34 348,717.14 997,411.48 59
60
M3 PASANG BATU KALI 1 : 4 : G.19 / 61
M3 Batu kali G. 32 224,339.58 269,207.49 62
Zak Semen 87,179.28 284,204.47 63
M3 Pasir pasang 247,339.58 129,111.26 64
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
266,700.00 398,318.75 284,204.47 949,223.22 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 13,293.59 332,339.64 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 224,339.58 673,018.73 86
Pekerja 43,750.00 196,875.00 87
Mandor 87,500.00 6,562.50 88
420,437.50 673,018.73 332,339.64 1,425,795.87 89
90
M3 PEKERJAAN BRONJONG 475,265.29 91
92
M3 PEKERJAAN BRONJONG 93
KAWAT DIGALVANO DIA. 4 MM : 94
Menganyam : 95
KG kawat digalvano dia.4 mm 13,293.59 598,211.36 96
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 224,339.58 673,018.73 101
Pekerja 43,750.00 196,875.00 102
Mandor 87,500.00 6,562.50 103
443,187.50 673,018.73 598,211.36 1,714,417.59 104
105
M3 PEKERJAAN BRONJONG 571,472.53 106
107
M3 PEKERJAAN BRONJONG 108
KAWAT DIGALVANO DIA. 5 MM : 109
Menganyam : 110
KG kawat digalvano dia.5 mm 12,000.00 840,000.00 111
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 224,339.58 673,018.73 116
Pekerja 43,750.00 196,875.00 117
Mandor 87,500.00 6,562.50 118
472,937.50 673,018.73 840,000.00 1,985,956.23 119
120
M3 PEKERJAAN BRONJONG 661,985.41 121
122
M3 PASANG BATU TELA 1 : 3 : 123
Bh Batu tela 1,922.84 384,568.91 124
Zak Semen 87,179.28 220,389.23 125
M3 Pasir pasang 247,339.58 69,255.08 126
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
333,375.00 453,823.99 220,389.23 1,007,588.22 131
132
M2 Pasang batu tela 1 : 3 . . . . . . 100,758.82 133
134
M3 PASANG BATU TELA 1 : 4 : 135
Bh Batu tela 1,922.84 384,568.91 136
Zak Semen 87,179.28 184,820.08 137
M3 Pasir pasang 247,339.58 69,255.08 138
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
333,375.00 453,823.99 184,820.08 972,019.08 143
144
M2 Pasang batu tela 1 : 4 ..... 97,201.91 145
146
M2 PASANG CONBLOK 1 : 4 147
Bh Conblok 6,872.84 1,168,383.57 148
Zak Semen 87,179.28 184,820.08 149
M3 Pasir pasang 247,339.58 100,419.87 150
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
333,375.00 100,419.87 1,353,203.66 1,786,998.53 155
M2 Pasang Conblok 1 : 4 . . . . . . . 178,699.85 156
157
M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/ 158
Zak Semen h 87,179.28 12,205.10 159
M3 Pasir pasang 247,339.58 2,819.67
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 2,819.67 12,205.10 45,956.02
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 87,179.28 6,276.91
M3 Pasir pasang 247,339.58 2,127.12 166
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 2,127.12 6,276.91 30,629.03
M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/
Zak Semen j 87,179.28 9,415.36
M3 Pasir pasang 247,339.58 3,215.41
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 3,215.41 9,415.36 43,562.03
M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
Zak Semen i 87,179.28 14,210.22
M3 Pasir pasang 247,339.58 4,798.39
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
( RP. / HARI ) ( RP. / HARI )
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

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
M A T E R I A L SATUAN
( TANPA PAJAK ) RATA 2 PER UNIT PAJAK ) PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
2 3 4 5 6 7 8 9

Semen ( 50 Kg ) ZAK 75,000.00 9.00 4,253.89 79,253.89 7,925.39 87,179.28


Semen ( 40 Kg ) ZAK 65,000.00 9.00 3,403.12 68,403.12 6,840.31 75,243.43
Semen merah / putih KG 15,000.00 9.00 85.08 15,085.08 1,508.51 16,593.59
Pasir urug M3 100,000.00 9.00 85,077.89 185,077.89 27,761.68 212,839.58
Pasir pasang M3 130,000.00 9.00 85,077.89 215,077.89 32,261.68 247,339.58
Pasir beton M3 130,000.00 9.00 85,077.89 215,077.89 32,261.68 247,339.58
Batu kali M3 110,000.00 9.00 85,077.89 195,077.89 29,261.68 224,339.58
Kerikil / tdk tersaring M3 130,000.00 9.00 85,077.89 215,077.89 32,261.68 247,339.58
Sirtu M3 100,000.00 9.00 85,077.89 185,077.89 27,761.68 212,839.58
Tanah urug M3 100,000.00 9.00 85,077.89 185,077.89 27,761.68 212,839.58
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 1,500.00 9.00 248.04 1,748.04 174.80 1,922.84
Conblok BH 6,000.00 9.00 248.04 6,248.04 624.80 6,872.84
Paving block BH 3,000.00 9.00 248.04 3,248.04 324.80 3,572.84
Porselin 11 X 11 BH 722.89 9.00 5.15 728.04 72.80 800.84
Porselin 10 X 20 BH 1,200.00 9.00 8.51 1,208.51 120.85 1,329.36
Mozaik 30 X 30 BH - 9.00 38.29 38.29 3.83 42.12
Keramik 15 X 15 BH - 9.00 9.57 9.57 0.96 10.53
Keramik 20 X 20 BH 2,800.00 9.00 17.02 2,817.02 281.70 3,098.72
Keramik 20 X 25 BH 3,750.00 9.00 21.27 3,771.27 377.13 4,148.40
Keramik 30 X 30 BH 6,818.18 9.00 38.29 6,856.47 685.65 7,542.12
Keramik 40 X 40 BH 14,166.67 9.00 68.06 14,234.73 1,423.47 15,658.21
Kayu balok / papan tinang M3 1,000,000.00 9.00 30,000.00 1,030,000.00 154,500.00 1,184,500.00
Kayu balok / papan besi M3 2,750,000.00 9.00 30,000.00 2,780,000.00 417,000.00 3,197,000.00
Kayu balok / papan matoa M3 2,000,000.00 9.00 30,000.00 2,030,000.00 304,500.00 2,334,500.00
Kayu bakar M3 750,000.00 9.00 30,000.00 780,000.00 117,000.00 897,000.00
Kawat digalvano bronjong 3 mm KG 9,000.00 9,000.00 900.00 9,900.00
Kawat digalvano bronjong 4 mm KG 12,000.00 9.00 85.08 12,085.08 1,208.51 13,293.59
Kawat ikat KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Triplek 3 mm LBR 80,000.00 9.00 759.62 80,759.62 8,075.96 88,835.59
Triplek 4 mm LBR 90,000.00 9.00 1,012.83 91,012.83 9,101.28 100,114.12
Playwood LBR 125,000.00 9.00 759.62 125,759.62 12,575.96 138,335.59
Teak wood LBR 165,000.00 9.00 759.62 165,759.62 16,575.96 182,335.59
Formika LBR 9.00 - - -
Seng gelombang BJLS 30 LBR 90,000.00 9.00 38.42 90,038.42 9,003.84 99,042.26
Seng plat BJLS 30 LBR 90,000.00 9.00 38.42 90,038.42 9,003.84 99,042.26
Seng gelombang BJLS 20 LBR 80,000.00 9.00 26.04 80,026.04 8,002.60 88,028.65
Seng plat BJLS 20 LBR 80,000.00 9.00 26.04 80,026.04 8,002.60 88,028.65
Seng galvanis LBR 75,000.00 9.00 26.04 75,026.04 7,502.60 82,528.65
Seng aluminium BJLS 30 LBR 70,000.00 9.00 38.42 70,038.42 7,003.84 77,042.26
Ardek gelombang LBR 59,000.00 9.00 425.39 59,425.39 5,942.54 65,367.93
Besi beton KG 22,750.00 9.00 85.08 22,835.08 2,283.51 25,118.59
Paku campur KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Paku seng KG 30,000.00 9.00 85.08 30,085.08 3,008.51 33,093.59
Paku triplek KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
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 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 9.00 140.39 68,140.39 6,814.04 74,954.43
Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 9.00 150.58 45,150.58 4,515.06 49,665.64
Atap Superdek LBR 265,500.00 9.00 425.39 265,925.39 26,592.54 292,517.93
Genteng beton BH 25,000.00 9.00 60.77 25,060.77 2,506.08 27,566.85
Nok Genteng Beton BH 14,500.00 9.00 60.77 14,560.77 1,456.08 16,016.85
Atap Utumo Color Tiles BH 71,000.00 9.00 60.77 71,060.77 7,106.08 78,166.85
Paku color tiles KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Nok Utomo Color Tiles BH 52,500.00 9.00 60.77 52,560.77 5,256.08 57,816.85
Paku Eternit KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Talang Paralon Dia. 4" M' 25,000.00 9.00 127.62 25,127.62 2,512.76 27,640.38
Elbo Paralon BH 15,500.00 9.00 63.81 15,563.81 1,556.38 17,120.19
Sok Paralon BH 15,500.00 9.00 63.81 15,563.81 1,556.38 17,120.19
Te Paralon BH 17,500.00 9.00 63.81 17,563.81 1,756.38 19,320.19
Lem Paralon BH 8,000.00 9.00 63.81 8,063.81 806.38 8,870.19
Talang Paralon "U" Dia. 12" M' 37,500.00 9.00 127.62 37,627.62 3,762.76 41,390.38
Plat Besi Penyangga Talang BH 15,000.00 9.00 85.08 15,085.08 1,508.51 16,593.59
Cat Kilat KG 40,000.00 9.00 85.08 40,085.08 4,008.51 44,093.59
Minyak Cat LTR 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Dempul KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Amplas Kayu LBR 6,000.00 9.00 28.36 6,028.36 602.84 6,631.20
2 3 4 5 6 7 8 9

Cat Dinding / Tembok KG 15,000.00 9.00 85.08 15,085.08 1,508.51 16,593.59


Karbolium KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Teak Oil KG 35,000.00 9.00 85.08 35,085.08 3,508.51 38,593.59
Cat Besi KG 40,000.00 9.00 85.08 40,085.08 4,008.51 44,093.59
Paku Jembatan KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Lampu TL 10 Watt BH 8,625.00 9.00 283.59 8,908.59 890.86 9,799.45
Lampu TL 20 Watt BH 25,000.00 9.00 340.31 25,340.31 2,534.03 27,874.34
Lampu TL 40 Watt BH 75,000.00 9.00 425.39 75,425.39 7,542.54 82,967.93
Box Lampu TL 10 Watt BH 35,000.00 9.00 283.59 35,283.59 3,528.36 38,811.95
Box Lampu TL 20 Watt BH 47,000.00 9.00 340.31 47,340.31 4,734.03 52,074.34
Box Lampu TL 40 Watt BH 60,000.00 9.00 425.39 60,425.39 6,042.54 66,467.93
Lampu Pijar 60 Watt BH 10,000.00 9.00 170.16 10,170.16 1,017.02 11,187.17
Lampu Baret BH 35,000.00 9.00 425.39 35,425.39 3,542.54 38,967.93
Stop Kontak BH 30,000.00 9.00 170.16 30,170.16 3,017.02 33,187.17
Sekring Kas 1 Group BH 60,000.00 9.00 170.16 60,170.16 6,017.02 66,187.17
Sekring Kas 2 Group BH 85,000.00 9.00 170.16 85,170.16 8,517.02 93,687.17
Sekring Kas 3 Group BH 120,000.00 9.00 170.16 120,170.16 12,017.02 132,187.17
Kabel NGA M' 7,000.00 9.00 17.02 7,017.02 701.70 7,718.72
Pipa Paralon 1/4 " M' 5,000.00 9.00 170.16 5,170.16 517.02 5,687.17
Saklar BH 30,000.00 9.00 170.16 30,170.16 3,017.02 33,187.17
Vitting BH 25,000.00 9.00 170.16 25,170.16 2,517.02 27,687.17
Isolator BH 1,000.00 9.00 170.16 1,170.16 117.02 1,287.17
Instalasi TTK 45,000.00 9.00 - 45,000.00 4,500.00 49,500.00
Pipa GIP 1/2" Medium A M' 36,000.00 9.00 94.53 36,094.53 3,609.45 39,703.98
Pipa GIP 3/4 Medium A M' 43,000.00 9.00 113.44 43,113.44 4,311.34 47,424.78
Pipa GIP 1" Medium A M' 59,480.75 9.00 141.80 59,622.55 5,962.25 65,584.80
Pipa GIP 2" Medium A M' 127,634.15 9.00 177.25 127,811.40 12,781.14 140,592.54
Pipa GIP 3" Medium A M' 222,666.67 9.00 202.57 222,869.24 22,286.92 245,156.16
Pipa GIP 4" Medium A M' 331,333.33 9.00 354.49 331,687.82 33,168.78 364,856.60
Pipa GIP 6" Medium A M' 558,333.33 9.00 1,417.96 559,751.29 55,975.13 615,726.42
Pipa GIP 8" Medium A M' 869,166.67 9.00 2,363.27 871,529.94 87,152.99 958,682.94
Pipa GIP 1/2" Medium B M' 31,000.00 9.00 94.53 31,094.53 3,109.45 34,203.98
Pipa GIP 3/4 Medium B M' 39,000.00 9.00 113.44 39,113.44 3,911.34 43,024.78
Pipa GIP 1" Medium B M' 42,314.08 9.00 141.80 42,455.88 4,245.59 46,701.46
Pipa GIP 2" Medium B M' 85,634.15 9.00 177.25 85,811.40 8,581.14 94,392.54
Pipa GIP 3" Medium B M' 183,666.67 9.00 202.57 183,869.24 18,386.92 202,256.16
Pipa GIP 4" Medium B M' 254,500.00 9.00 354.49 254,854.49 25,485.45 280,339.94
Pipa GIP 6" Medium B M' 419,166.67 9.00 1,417.96 420,584.63 42,058.46 462,643.10
Pipa GIP 8" Medium B M' - 9.00 2,363.27
Pipa PVC 1/2 M' 5,833.33 9.00 56.72 5,890.05 589.00 6,479.05
Pipa PVC 3/4 M' 6,666.67 9.00 70.90 6,737.57 673.76 7,411.33
Pipa PVC 1" M' 9,166.67 9.00 94.53 9,261.20 926.12 10,187.32
Pipa PVC 2" M' 36,000.00 9.00 141.80 36,141.80 3,614.18 39,755.98
Pipa PVC 3" M' 21,666.67 9.00 177.25 21,843.92 2,184.39 24,028.31
Pipa PVC 4" M' 30,000.00 9.00 283.59 30,283.59 3,028.36 33,311.95
Alat Bantu SET 150,000.00 9.00 850.78 150,850.78 15,085.08 165,935.86
Valve GIP Diameter 1" BH - 9.00 486.16 486.16 48.62 534.78
Valve GIP Diameter 2" BH - 9.00 567.19 567.19 56.72 623.90
Valve GIP Diameter 3" BH 2,500,000.00 9.00 850.78 2,500,850.78 250,085.08 2,750,935.86
Valve GIP Diameter 4" BH 3,000,000.00 9.00 1,417.96 3,001,417.96 300,141.80 3,301,559.76
Valve GIP Diameter 6" BH 3,500,000.00 9.00 2,835.93 3,502,835.93 350,283.59 3,853,119.52
Valve GIP Diameter 8" BH 4,000,000.00 9.00 5,671.86 4,005,671.86 400,567.19 4,406,239.05
Kerikil Sungai Tersaring M3 130,000.00 9.00 85,077.89 215,077.89 21,507.79 236,585.68
Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
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 Err:509 - Err:509 Err:509 Err:509
Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
Minyak Bakar LTR Err:509 9.00 106.35 Err:509 Err:509 Err:509
Aspal KG Err:509 9.00 106.35 Err:509 Err:509 Err:509
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' 2,500.00 9.00 106.35 2,606.35 260.63 2,866.98
Kawat Nyamuk Besi M2 50,000.00 9.00 34.03 50,034.03 5,003.40 55,037.43
Kawat Nyamuk Plastik M2 25,000.00 9.00 34.03 25,034.03 2,503.40 27,537.43
Kawat Nyamuk Aluminium M2 50,000.00 9.00 34.03 50,034.03 5,003.40 55,037.43
Cat Genteng KG 25,000.00 9.00 85.08 25,085.08 2,508.51 27,593.59
Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 9.00 850.78 210,850.78 21,085.08 231,935.86
Kaca Nako Bening LBR 13,000.00 9.00 106.35 13,106.35 1,310.63 14,416.98
Kaca Nako Rayben LBR 15,000.00 9.00 106.35 15,106.35 1,510.63 16,616.98
Stang Louvers 8 Kilp SET 110,000.00 9.00 283.59 110,283.59 11,028.36 121,311.95
Kunci Pintu Yale 2 Slag BH 85,000.00 9.00 283.59 85,283.59 8,528.36 93,811.95
Engsel Pintu Ring Nilon BH 20,000.00 9.00 141.80 20,141.80 2,014.18 22,155.98
Engsel Jendela BH 15,000.00 9.00 141.80 15,141.80 1,514.18 16,655.98
Engsel Lemari BH 5,000.00 9.00 141.80 5,141.80 514.18 5,655.98
Grendel Pintu BH 16,500.00 9.00 141.80 16,641.80 1,664.18 18,305.98
Grendel Jendela BH 25,000.00 9.00 141.80 25,141.80 2,514.18 27,655.98
Gembok BH 65,000.00 9.00 141.80 65,141.80 6,514.18 71,655.98
Kait Angin Biasa BH 25,000.00 9.00 141.80 25,141.80 2,514.18 27,655.98
Kait Angin Kancing BH 45,000.00 9.00 141.80 45,141.80 4,514.18 49,655.98
Tarikan Jendela BH 7,500.00 9.00 141.80 7,641.80 764.18 8,405.98
Kran Air Aluminium Besar BH 40,000.00 9.00 141.80 40,141.80 4,014.18 44,155.98
Kran Air Kuningan Kecil BH 20,000.00 9.00 141.80 20,141.80 2,014.18 22,155.98
Kran Air Washtavel BH 65,000.00 9.00 141.80 65,141.80 6,514.18 71,655.98
Lampu Sorot 500 Watt BH Err:509 9.00 567.19 Err:509 Err:509 Err:509
Penyambungan Listrik PLTD LS 1,500,000.00 9.00 - 1,500,000.00 150,000.00 1,650,000.00
Penyambungan Air PDAM LS - 9.00 - - - -
Washtavel KIA BH 360,000.00 9.00 8,507.79 368,507.79 36,850.78 405,358.57
2 3 4 5 6 7 8 9

Washtavel KIA + Cermin BH 850,000.00 9.00 8,507.79 858,507.79 85,850.78 944,358.57


Washtavel Aluminium BH 450,000.00 9.00 8,507.79 458,507.79 45,850.78 504,358.57
Kloset Jongkok INA BH 200,000.00 9.00 4,253.89 204,253.89 20,425.39 224,679.28
Kloset Duduk INA BH 1,800,000.00 9.00 4,253.89 1,804,253.89 180,425.39 1,984,679.28
Kloset Duduk KIA BH 3,100,000.00 9.00 17,015.58 3,117,015.58 311,701.56 3,428,717.14
Bak Air KM/WC Lapis Porselin BH 750,000.00 9.00 - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm
Bak Air KM/WC Batu Tela Biasa BH 600,000.00 9.00 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
Urinoar Porselin BH 300,000.00 9.00 3,403.12 303,403.12 30,340.31 333,743.43
Pompa Air Sanyo BH - 9.00 4,253.89 4,253.89 425.39 4,679.28

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

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
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( 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 42,498.00 2,294,892.00
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 8,861,892.00
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 2.48 152,000.00 376,960.00
Urugan Tanah Bawah Lantai M3 15.80 152,000.00 2,401,600.00
Urugan Pasir Bawah Lantai M3 6.80 152,000.00 1,033,600.00
Sub Total 5,287,760.00
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 223,987.50 1,666,467.00
Pasangan Pondasi Camp. 1 : 3 M3 22.32 816,672.00 18,228,119.04
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 862,452.50 25,873.58
Pas. Batu Tela Camp. 1 : 3 M2 116.95 91,379.50 10,686,832.53
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 41,784.75 9,773,453.03
Pekerjaan Saluran Air Hujan M' 50.00 88,009.19 4,400,459.38
Sub Total 44,781,204.54
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,825.00 3,367,314.00
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,935,700.00 2,018,138.00
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,935,700.00 5,223,416.00
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,986,950.00 5,934,470.50
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,584.00 2,364,367.44
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,717.50 17,071,551.18
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,684.88 671,574.59
Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.06 151,079.50 19,498,320.27
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,584.00 4,867,113.60
Pekerjaan Kusen Kayu besi M3 6,903,200.00 0.00
Pekerjaan Jalusi kayu Besi M2 238,584.00 0.00
Sub Total 61,016,265.58
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 92,236.13 12,544,113.00
Sub Total 12,544,113.00
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 570,918.00 839,249.46
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 748,668.00 1,100,541.96
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 347,903.79 2,087,422.71
Sub Total 7,764,666.45
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,233.96 498,509.46
Pas. Kunci Tanam 2 Slag Bh 5.00 140,717.93 703,589.64
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 1,339,393.93
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,717.11 6,249,132.86
Pengecatan Kusen M2 58,755.00 0.00
Pengecatan Jalusi M2 58,755.00 0.00
Pengecatan Pintu Tripleks M2 2.94 58,755.00 172,739.70
Pengecatan Pintu Panil M2 10.08 58,755.00 592,250.40
Pengecatan Daun Jendela Panil M2 58,755.00 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,755.00 2,397,204.00
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,470.25 764,029.46
Pengecatan Plafond M2 129.06 30,479.61 3,933,698.93
Pengecatan Lesplank M2 9.91 58,755.00 582,262.05
Sub Total 14,691,317.40
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,817.67 235,817.67
Pas. Lampu TL 40 Watt Titik 4.00 358,362.67 1,433,450.68
Pas. Lampu Pijar 60 Watt Titik 10.00 328,081.91 3,280,819.13
Pas. Stop Kontak Titik 4.00 201,590.96 806,363.83
Sub Total 7,406,451.31
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,703.62 298,814.48
Pas. Pipa Closed 4" M' 8.00 68,259.60 546,076.76
Pas. Pipa Air Bersih 1/2" M' 4.00 41,426.70 165,706.79
Pas. Kran Air Titik 1.00 33,233.96 33,233.96
Pas. Closed Jongkok Bh 1.00 337,018.93 337,018.93
Sub Total 4,540,850.91

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 8,861,892.00
II PEKERJAAN TANAH DAN PASIR 5,287,760.00
III PEKERJAAN PASANGAN, BATU DAN BETON 44,781,204.54
IV PEKERJAAN KAYU DAN ATAP 61,016,265.58
V PEKERJAAN LANTAI 12,544,113.00
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,764,666.45
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,339,393.93
VIII PEKERJAAN PENGECATAN 14,691,317.40
IX PEKERJAAN INSTALASI LISTRIK 7,406,451.31
X PEKERJAAN SANITAIR 4,540,850.91
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 169,233,915.11
PPN 10 % 16,923,391.51
Total Cost 186,157,306.62
Dibulatkan 186,157,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :

Batu Papan, Mei 2007

DISETUJUI : DISUSUN OLEH :


CV. MADYA CONSULTANT

BACHTIAR HASYIM, ST
Ka Cabang

MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HARGA SATUAN LOKA

KODE HARGA
ANA- SATUAN
NO. URAIAN PEKERJAAN
LISA ( Rp.)

1 2 3 4
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 43,750.00
0.0250 Mandor 87,500.00

1.0000 M2 Pembersihan Lokasi

1. 1.000 M1 PASANG BOUWPLANK :


0.009 M3 Kayu matoa 2,334,500.00
0.040 Kg Paku 27,500.00
0.220 Tukang 70,000.00
0.020 Kepala tukang 78,750.00
0.070 Pekerja 43,750.00
0.004 Mandor 87,500.00

2. 1.000 M3 GALIAN TANAH BIASA : A. 1


0.750 Pekerja 43,750.00
0.025 Mandor 87,500.00

3. 1.000 M3 GALIAN TANAH KERAS : A. 2


1.000 Pekerja 43,750.00
0.033 Mandor 87,500.00

4. 1.000 GALIAN TANAH BERBATU : A. 3


1.500 Pekerja 43,750.00
0.050 Mandor 87,500.00

5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4


1.500 Pekerja 43,750.00
0.050 Mandor 87,500.00

6. 1.000 M3 GALIAN TANAH CADAS : A. 5


2.000 Pekerja 43,750.00
0.066 Mandor 87,500.00

7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17


0.250 Biaya galian tanah 35,000.00

8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18


PENYIRAMAN :
1.200 M3 Pasir urug 115,000.00
0.300 Pekerja 43,750.00
0.010 Mandor 87,500.00

9. 1.000 M3 URUGAN TANAH DARI LUAR :


1.200 M3 Tanah urug 115,000.00
0.300 Pekerja 43,750.00
0.010 Mandor 87,500.00

10. 1.000 M3 PASANG BATU KOSONG : G. 2


1.200 Batu kali 126,500.00
1.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/


1.200 M3 Batu kali G. 32 126,500.00
5.290 Zak Semen 82,500.00
0.428 M3 Pasir pasang 149,500.00
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00

12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /


1.200 M3 Batu kali G. 26 126,500.00
4.000 Zak Semen 82,500.00
0.456 M3 Pasir pasang 149,500.00
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00

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


1.200 M3 Batu kali G. 32 126,500.00
3.260 Zak Semen 82,500.00
0.522 M3 Pasir pasang 149,500.00
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00
1 2 3 4

14.a 3.000 M3 PEKERJAAN BRONJONG G.5a


KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,200.00
2.000 Penganyam 70,000.00
1.600 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu Kali 126,500.00
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

14.b 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,200.00
2.200 Penganyam 70,000.00
1.800 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu 126,500.00
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

14.c 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00
2.500 Penganyam 70,000.00
2.000 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu 126,500.00
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

15. 1.000 M3 PASANG BATU TELA 1 : 3 :


200.000 Bh Batu tela 1,650.00
2.528 Zak Semen 82,500.00
0.280 M3 Pasir pasang 149,500.00
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00

1.000 M2 Pasang batu tela 1 : 3 . . . . . .

16. 1.000 M3 PASANG BATU TELA 1 : 4 :


200.000 Bh Batu tela 1,650.00
2.120 Zak Semen 82,500.00
0.280 M3 Pasir pasang 149,500.00
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00
1.000 M2 Pasang batu tela 1 : 4 .....

17. 10.000 M2 PASANG CONBLOK 1 : 4


170.000 Bh Conblok 6,600.00
2.120 Zak Semen 82,500.00
0.406 M3 Pasir pasang 149,500.00
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00

1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/


0.140 Zak Semen h 82,500.00
0.0114 M3 Pasir pasang 149,500.00
0.150 Tukang batu 70,000.00
0.015 Kepala tukang 78,750.00
0.400 Pekerja 43,750.00
0.020 Mandor 87,500.00
1 2 3 4

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


0.072 Zak Semen e 82,500.00
0.0086 M3 Pasir pasang 149,500.00
0.100 Tukang batu 70,000.00
0.010 Kepala tukang 78,750.00
0.300 Pekerja 43,750.00
0.015 Mandor 87,500.00

20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/


0.108 Zak Semen j 82,500.00
0.013 M3 Pasir pasang 149,500.00
0.150 Tukang batu 70,000.00
0.015 Kepala tukang 78,750.00
0.400 Pekerja 43,750.00
0.020 Mandor 87,500.00

21. 1.000 M2 PLESTERAN 15 MM CAMP. 1:3 G.50/


0.163 Zak Semen i 82,500.00
0.0194 M3 Pasir pasang 149,500.00
0.200 Tukang batu 70,000.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SA
SA HARGA SATUAN LOKASI WILAYAH " B " WILAYAH "B"
UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA
UPAH BAHAN BAHAN JUMLAH ( RP. / HARI )
( Rp.) LOKAL NON HARGA 1 2 3 4
( Rp.) LOKAL ( Rp.)
( Rp.) 1 Mandor Lapangan H/O 87,500.00
5 6 7 8 2 Kepala Tukang H/O 78,750.00
3 Tukang H/O 70,000.00
32,812.50 4 Buruh / Pekerja tak Terlatih H/O 43,750.00
2,187.50 5 Buruh / Pekerja kurang Terlatih H/O 43,750.00
35,000.00 6 Buruh Lapangan Terlatih H/O 52,500.00
3,500.00 3,500.00 7 Operator Terlatih H/O 87,500.00

HARGA DI
21,010.50 QUARRY / SUMBER
NO. M A T E R I A L SATUAN
1,100.00 ( TANPA PAJAK )
15,400.00 ( Rp.)
1,575.00 1 2 3 4
3,062.50
350.00 1 Semen ( 50 Kg ) ZAK 75,000.00
20,387.50 21,010.50 1,100.00 42,498.00 2 Semen ( 40 Kg ) ZAK 65,000.00
3 Semen merah / putih KG 15,000.00
32,812.50 4 Pasir urug M3 100,000.00
2,187.50 5 Pasir pasang M3 130,000.00
35,000.00 35,000.00 6 Pasir beton M3 130,000.00
7 Batu kali M3 110,000.00
43,750.00 8 Kerikil / tdk tersaring M3 130,000.00
2,887.50 9 Sirtu M3 100,000.00
46,637.50 46,637.50 10 Tanah urug M3 100,000.00
11 Batu pecah 3 - 5 Cm M3 333,333.33
65,625.00 12 Batu pecah 2 - 3 Cm M3 347,333.33
4,375.00 13 Batu pecah 1 - 2 Cm M3 400,000.00
70,000.00 70,000.00 14 Batu tela BH 1,500.00
15 Conblok BH 6,000.00
65,625.00 16 Paving block BH 3,000.00
4,375.00 17 Porselin 11 X 11 BH 722.89
70,000.00 70,000.00 18 Porselin 10 X 20 BH 1,200.00
19 Mozaik 30 X 30 BH -
87,500.00 20 Keramik 15 X 15 BH -
5,775.00 21 Keramik 20 X 20 BH 2,800.00
93,275.00 93,275.00 22 Keramik 20 X 25 BH 3,750.00
23 Keramik 30 X 30 BH 6,818.18
8,750.00 24 Keramik 40 X 40 BH 14,166.67
8,750.00 8,750.00 25 Kayu balok / papan tinang M3 1,000,000.00
26 Kayu balok / papan besi M3 2,750,000.00
27 Kayu balok / papan matoa M3 2,000,000.00
138,000.00 28 Kayu bakar M3 750,000.00
13,125.00 29 Kawat digalvano bronjong 3 mm KG 9,000.00
875.00 30 Kawat digalvano bronjong 4 mm KG 12,000.00
14,000.00 138,000.00 152,000.00 31 Kawat ikat KG 25,000.00
32 Triplek 3 mm LBR 80,000.00
138,000.00 33 Triplek 4 mm LBR 90,000.00
13,125.00 34 Playwood LBR 125,000.00
875.00 35 Teak wood LBR 165,000.00
14,000.00 138,000.00 152,000.00 36 Formika LBR
37 Seng gelombang BJLS 30 LBR 90,000.00
151,800.00 38 Seng plat BJLS 30 LBR 90,000.00
65,625.00 39 Seng gelombang BJLS 20 LBR 80,000.00
6,562.50 40 Seng plat BJLS 20 LBR 80,000.00
72,187.50 151,800.00 223,987.50 41 Seng galvanis LBR 75,000.00
42 Seng aluminium BJLS 30 LBR 70,000.00
151,800.00 43 Ardek gelombang LBR 59,000.00
436,425.00 44 Besi beton KG 22,750.00
63,986.00 45 Paku campur KG 25,000.00
157,500.00 46 Paku seng KG 30,000.00
84,000.00 47 Paku triplek KG 25,000.00
9,450.00 48 Kaca tebal 5 mm M2 171,600.00
15,750.00 49 Paku ardeks KG 25,000.00
266,700.00 215,786.00 436,425.00 918,911.00 50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00
151,800.00 52 Atap Superdek LBR 265,500.00
330,000.00 53 Genteng beton BH 25,000.00
68,172.00 54 Nok Genteng Beton BH 14,500.00
157,500.00 55 Atap Utumo Color Tiles BH 71,000.00
84,000.00 56 Paku color tiles KG 25,000.00
9,450.00 57 Nok Utomo Color Tiles BH 52,500.00
15,750.00 58 Paku Eternit KG 25,000.00
266,700.00 219,972.00 330,000.00 816,672.00 59 Talang Paralon Dia. 4" M' 25,000.00
60 Elbo Paralon BH 15,500.00
61 Sok Paralon BH 15,500.00
151,800.00 62 Te Paralon BH 17,500.00
268,950.00 63 Lem Paralon BH 8,000.00
78,039.00 64 Talang Paralon "U" Dia. 12" M' 37,500.00
157,500.00 65 Plat Besi Penyangga Talang BH 15,000.00
84,000.00 66 Cat Kilat KG 40,000.00
9,450.00 67 Minyak Cat LTR 25,000.00
15,750.00 68 Dempul KG 25,000.00
266,700.00 229,839.00 268,950.00 765,489.00 69 Amplas Kayu LBR 6,000.00
1 2 3 4

70 Cat Dinding / Tembok KG 15,000.00


71 Karbolium KG 25,000.00
72 Teak Oil KG 35,000.00
73 Cat Besi KG 40,000.00
74 Paku Jembatan KG 25,000.00
75 Lampu TL 10 Watt BH 8,625.00
5 6 7 8 76 Lampu TL 20 Watt BH 25,000.00
77 Lampu TL 40 Watt BH 75,000.00
78 Box Lampu TL 10 Watt BH 35,000.00
79 Box Lampu TL 20 Watt BH 47,000.00
80 Box Lampu TL 40 Watt BH 60,000.00
330,000.00 81 Lampu Pijar 60 Watt BH 10,000.00
140,000.00 82 Lampu Baret BH 35,000.00
70,000.00 83 Stop Kontak BH 30,000.00
7,000.00 84 Sekring Kas 1 Group BH 60,000.00
85 Sekring Kas 2 Group BH 85,000.00
379,500.00 86 Sekring Kas 3 Group BH 120,000.00
196,875.00 87 Kabel NGA M' 7,000.00
6,562.50 88 Pipa Paralon 1/4 " M' 5,000.00
420,437.50 379,500.00 330,000.00 1,129,937.50 89 Saklar BH 30,000.00
90 Vitting BH 25,000.00
376,645.83 91 Isolator BH 1,000.00
92 Instalasi TTK 45,000.00
93 Pipa GIP 1/2" Medium A M' 36,000.00
94 Pipa GIP 3/4 Medium A M' 43,000.00
95 Pipa GIP 1" Medium A M' 59,480.75
594,000.00 96 Pipa GIP 2" Medium A M' 127,634.15
154,000.00 97 Pipa GIP 3" Medium A M' 222,666.67
78,750.00 98 Pipa GIP 4" Medium A M' 331,333.33
7,000.00 99 Pipa GIP 6" Medium A M' 558,333.33
100 Pipa GIP 8" Medium A M' 869,166.67
379,500.00 101 Pipa GIP 1/2" Medium B M' 31,000.00
196,875.00 102 Pipa GIP 3/4 Medium B M' 39,000.00
6,562.50 103 Pipa GIP 1" Medium B M' 42,314.08
443,187.50 379,500.00 594,000.00 1,416,687.50 104 Pipa GIP 2" Medium B M' 85,634.15
105 Pipa GIP 3" Medium B M' 183,666.67
472,229.17 106 Pipa GIP 4" Medium B M' 254,500.00
107 Pipa GIP 6" Medium B M' 419,166.67
108 Pipa GIP 8" Medium B M' -
109 Pipa PVC 1/2 M' 5,833.33
110 Pipa PVC 3/4 M' 6,666.67
840,000.00 111 Pipa PVC 1" M' 9,166.67
175,000.00 112 Pipa PVC 2" M' 36,000.00
87,500.00 113 Pipa PVC 3" M' 21,666.67
7,000.00 114 Pipa PVC 4" M' 30,000.00
115 Alat Bantu SET 150,000.00
379,500.00 116 Valve GIP Diameter 1" BH -
196,875.00 117 Valve GIP Diameter 2" BH -
6,562.50 118 Valve GIP Diameter 3" BH 2,500,000.00
472,937.50 379,500.00 840,000.00 1,692,437.50 119 Valve GIP Diameter 4" BH 3,000,000.00
120 Valve GIP Diameter 6" BH 3,500,000.00
564,145.83 121 Valve GIP Diameter 8" BH 4,000,000.00
122 Kerikil Sungai Tersaring M3 130,000.00
123 Motor Greder 100 HP JAM Err:509
330,000.00 124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509
208,560.00 125 Truk Tangki Air 115 HP JAM Err:509
41,860.00 126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509
196,875.00 127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM 92,629.33
105,000.00 128 Mesin Gilas Tandem 6-10 Ton JAM Err:509
11,812.50 129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509
19,687.50 130 Dump Truk 5 Ton / 145 HP JAM Err:509
333,375.00 371,860.00 208,560.00 913,795.00 131 Minyak Bakar LTR Err:509
132 Aspal KG Err:509
91,379.50 133 Dump Truk 3,5 T / 115 HP JAM 127,616.84
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00
135 Kawat Nyamuk Besi M2 50,000.00
330,000.00 136 Kawat Nyamuk Plastik M2 25,000.00
174,900.00 137 Kawat Nyamuk Aluminium M2 50,000.00
41,860.00 138 Cat Genteng KG 25,000.00
196,875.00 139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00
105,000.00 140 Kaca Nako Bening LBR 13,000.00
11,812.50 141 Kaca Nako Rayben LBR 15,000.00
19,687.50 142 Stang Louvers 8 Kilp SET 110,000.00
333,375.00 371,860.00 174,900.00 880,135.00 143 Kunci Pintu Yale 2 Slag BH 85,000.00
144 Engsel Pintu Ring Nilon BH 20,000.00
88,013.50 145 Engsel Jendela BH 15,000.00
146 Engsel Lemari BH 5,000.00
147 Grendel Pintu BH 16,500.00
1,122,000.00 148 Grendel Jendela BH 25,000.00
174,900.00 149 Gembok BH 65,000.00
60,697.00 150 Kait Angin Biasa BH 25,000.00
196,875.00 151 Kait Angin Kancing BH 45,000.00
105,000.00 152 Tarikan Jendela BH 7,500.00
11,812.50 153 Kran Air Aluminium Besar BH 40,000.00
19,687.50 154 Kran Air Kuningan Kecil BH 20,000.00
333,375.00 60,697.00 1,296,900.00 1,690,972.00 155 Kran Air Washtavel BH 65,000.00
169,097.20 156 Lampu Sorot 500 Watt BH Err:509
157 Penyambungan Listrik PLTD LS 1,500,000.00
158 Penyambungan Air PDAM LS -
11,550.00 159 Washtavel KIA BH 360,000.00
1,704.30
10,500.00
1,181.25
17,500.00
1,750.00
30,931.25 1,704.30 11,550.00 44,185.55
1 2 3 4

160 Washtavel KIA + Cermin BH 850,000.00


161 Washtavel Aluminium BH 450,000.00
162 Kloset Jongkok INA BH 200,000.00
5 6 7 8 163 Kloset Duduk INA BH 1,800,000.00
164 Kloset Duduk KIA BH 3,100,000.00
165 Bak Air KM/WC Lapis Porselin BH 750,000.00
5,940.00 Ukuran 80 X 80 X 80 Cm
1,285.70 166 Bak Air KM/WC Batu Tela Biasa BH 600,000.00
7,000.00 Ukuran 80 X 80 X 80 Cm Diplester.
787.50 167 Urinoar Porselin BH 300,000.00
13,125.00 168 Pompa Air Sanyo BH -
1,312.50
22,225.00 1,285.70 5,940.00 29,450.70

8,910.00
1,943.50
10,500.00
1,181.25 KEPAL
17,500.00 KABU
1,750.00
30,931.25 1,943.50 8,910.00 41,784.75

13,447.50
2,900.30 I
14,000.00
AGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "B"
UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI )

8 Operator Kurang Terlatih H/O 78,750.00


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

JARAK ONGKOS JML HARGA JUMLAH HARGA


ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
RATA 2 PER UNIT PAJAK ) PAJAK )
( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
5 6 7 8 9

17.60 - 75,000.00 7,500.00 82,500.00


17.60 - 65,000.00 6,500.00 71,500.00
17.60 - 15,000.00 1,500.00 16,500.00
17.60 - 100,000.00 15,000.00 115,000.00
17.60 - 130,000.00 19,500.00 149,500.00
17.60 - 130,000.00 19,500.00 149,500.00
17.60 - 110,000.00 16,500.00 126,500.00
17.60 - 130,000.00 19,500.00 149,500.00
17.60 - 100,000.00 15,000.00 115,000.00
17.60 - 100,000.00 15,000.00 115,000.00
17.60 - 333,333.33 50,000.00 383,333.33
17.60 - 347,333.33 52,100.00 399,433.33
17.60 - 400,000.00 60,000.00 460,000.00
17.60 - 1,500.00 150.00 1,650.00
17.60 - 6,000.00 600.00 6,600.00
17.60 - 3,000.00 300.00 3,300.00
17.60 - 722.89 72.29 795.18
17.60 - 1,200.00 120.00 1,320.00
17.60 - - - -
17.60 - - - -
17.60 - 2,800.00 280.00 3,080.00
17.60 - 3,750.00 375.00 4,125.00
17.60 - 6,818.18 681.82 7,500.00
17.60 - 14,166.67 1,416.67 15,583.34
17.60 30,000.00 1,030,000.00 154,500.00 1,184,500.00
17.60 30,000.00 2,780,000.00 417,000.00 3,197,000.00
17.60 30,000.00 2,030,000.00 304,500.00 2,334,500.00
17.60 30,000.00 780,000.00 117,000.00 897,000.00
9,000.00 900.00 9,900.00
17.60 - 12,000.00 1,200.00 13,200.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 80,000.00 8,000.00 88,000.00
17.60 - 90,000.00 9,000.00 99,000.00
17.60 - 125,000.00 12,500.00 137,500.00
17.60 - 165,000.00 16,500.00 181,500.00
- - -
17.60 - 90,000.00 9,000.00 99,000.00
17.60 - 90,000.00 9,000.00 99,000.00
17.60 - 80,000.00 8,000.00 88,000.00
17.60 - 80,000.00 8,000.00 88,000.00
17.60 - 75,000.00 7,500.00 82,500.00
17.60 - 70,000.00 7,000.00 77,000.00
17.60 - 59,000.00 5,900.00 64,900.00
17.60 - 22,750.00 2,275.00 25,025.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 30,000.00 3,000.00 33,000.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 171,600.00 17,160.00 188,760.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 68,000.00 6,800.00 74,800.00
17.60 - 45,000.00 4,500.00 49,500.00
17.60 - 265,500.00 26,550.00 292,050.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 14,500.00 1,450.00 15,950.00
17.60 - 71,000.00 7,100.00 78,100.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 52,500.00 5,250.00 57,750.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 15,500.00 1,550.00 17,050.00
17.60 - 15,500.00 1,550.00 17,050.00
17.60 - 17,500.00 1,750.00 19,250.00
17.60 - 8,000.00 800.00 8,800.00
17.60 - 37,500.00 3,750.00 41,250.00
17.60 - 15,000.00 1,500.00 16,500.00
17.60 - 40,000.00 4,000.00 44,000.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 25,000.00 2,500.00 27,500.00
17.60 - 6,000.00 600.00 6,600.00
5 6 7 8 9

9.00 85.08 15,085.08 1,508.51 16,593.59


9.00 85.08 25,085.08 2,508.51 27,593.59
9.00 85.08 35,085.08 3,508.51 38,593.59
9.00 85.08 40,085.08 4,008.51 44,093.59
9.00 85.08 25,085.08 2,508.51 27,593.59
9.00 283.59 8,908.59 890.86 9,799.45
9.00 340.31 25,340.31 2,534.03 27,874.34
9.00 425.39 75,425.39 7,542.54 82,967.93
9.00 283.59 35,283.59 3,528.36 38,811.95
9.00 340.31 47,340.31 4,734.03 52,074.34
9.00 425.39 60,425.39 6,042.54 66,467.93
9.00 170.16 10,170.16 1,017.02 11,187.17
9.00 425.39 35,425.39 3,542.54 38,967.93
9.00 170.16 30,170.16 3,017.02 33,187.17
9.00 170.16 60,170.16 6,017.02 66,187.17
9.00 170.16 85,170.16 8,517.02 93,687.17
9.00 170.16 120,170.16 12,017.02 132,187.17
9.00 17.02 7,017.02 701.70 7,718.72
9.00 170.16 5,170.16 517.02 5,687.17
9.00 170.16 30,170.16 3,017.02 33,187.17
9.00 170.16 25,170.16 2,517.02 27,687.17
9.00 170.16 1,170.16 117.02 1,287.17
9.00 - 45,000.00 4,500.00 49,500.00
9.00 94.53 36,094.53 3,609.45 39,703.98
9.00 113.44 43,113.44 4,311.34 47,424.78
9.00 141.80 59,622.55 5,962.25 65,584.80
9.00 177.25 127,811.40 12,781.14 140,592.54
9.00 202.57 222,869.24 22,286.92 245,156.16
9.00 354.49 331,687.82 33,168.78 364,856.60
9.00 1,417.96 559,751.29 55,975.13 615,726.42
9.00 2,363.27 871,529.94 87,152.99 958,682.94
9.00 94.53 31,094.53 3,109.45 34,203.98
9.00 113.44 39,113.44 3,911.34 43,024.78
9.00 141.80 42,455.88 4,245.59 46,701.46
9.00 177.25 85,811.40 8,581.14 94,392.54
9.00 202.57 183,869.24 18,386.92 202,256.16
9.00 354.49 254,854.49 25,485.45 280,339.94
9.00 1,417.96 420,584.63 42,058.46 462,643.10
9.00 2,363.27
9.00 56.72 5,890.05 589.00 6,479.05
9.00 70.90 6,737.57 673.76 7,411.33
9.00 94.53 9,261.20 926.12 10,187.32
9.00 141.80 36,141.80 3,614.18 39,755.98
9.00 177.25 21,843.92 2,184.39 24,028.31
9.00 283.59 30,283.59 3,028.36 33,311.95
9.00 850.78 150,850.78 15,085.08 165,935.86
9.00 486.16 486.16 48.62 534.78
9.00 567.19 567.19 56.72 623.90
9.00 850.78 2,500,850.78 250,085.08 2,750,935.86
9.00 1,417.96 3,001,417.96 300,141.80 3,301,559.76
9.00 2,835.93 3,502,835.93 350,283.59 3,853,119.52
9.00 5,671.86 4,005,671.86 400,567.19 4,406,239.05
9.00 85,077.89 215,077.89 21,507.79 236,585.68
- Err:509 Err:509 Err:509
- Err:509 Err:509 Err:509
- Err:509 Err:509 Err:509
- Err:509 Err:509 Err:509
- 92,629.33 9,262.93 101,892.26
- Err:509 Err:509 Err:509
- Err:509 Err:509 Err:509
- Err:509 Err:509 Err:509
9.00 106.35 Err:509 Err:509 Err:509
9.00 106.35 Err:509 Err:509 Err:509
9.00 - 127,616.84 12,761.68 140,378.52
9.00 106.35 2,606.35 260.63 2,866.98
9.00 34.03 50,034.03 5,003.40 55,037.43
9.00 34.03 25,034.03 2,503.40 27,537.43
9.00 34.03 50,034.03 5,003.40 55,037.43
9.00 85.08 25,085.08 2,508.51 27,593.59
9.00 850.78 210,850.78 21,085.08 231,935.86
9.00 106.35 13,106.35 1,310.63 14,416.98
9.00 106.35 15,106.35 1,510.63 16,616.98
9.00 283.59 110,283.59 11,028.36 121,311.95
9.00 283.59 85,283.59 8,528.36 93,811.95
9.00 141.80 20,141.80 2,014.18 22,155.98
9.00 141.80 15,141.80 1,514.18 16,655.98
9.00 141.80 5,141.80 514.18 5,655.98
9.00 141.80 16,641.80 1,664.18 18,305.98
9.00 141.80 25,141.80 2,514.18 27,655.98
9.00 141.80 65,141.80 6,514.18 71,655.98
9.00 141.80 25,141.80 2,514.18 27,655.98
9.00 141.80 45,141.80 4,514.18 49,655.98
9.00 141.80 7,641.80 764.18 8,405.98
9.00 141.80 40,141.80 4,014.18 44,155.98
9.00 141.80 20,141.80 2,014.18 22,155.98
9.00 141.80 65,141.80 6,514.18 71,655.98
9.00 567.19 Err:509 Err:509 Err:509
9.00 - 1,500,000.00 150,000.00 1,650,000.00
9.00 - - - -
9.00 8,507.79 368,507.79 36,850.78 405,358.57
5 6 7 8 9

9.00 8,507.79 858,507.79 85,850.78 944,358.57


9.00 8,507.79 458,507.79 45,850.78 504,358.57
9.00 4,253.89 204,253.89 20,425.39 224,679.28
9.00 4,253.89 1,804,253.89 180,425.39 1,984,679.28
9.00 17,015.58 3,117,015.58 311,701.56 3,428,717.14
9.00 - 750,000.00 75,000.00 825,000.00

9.00 - 600,000.00 60,000.00 660,000.00

9.00 3,403.12 303,403.12 30,340.31 333,743.43


9.00 4,253.89 4,253.89 425.39 4,679.28

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

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
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( 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 42,502.68 2,295,144.68
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 8,862,144.68
PEKERJAAN TANAH DAN PASIR
Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
Urugan kembali 1/4 Galian M 3
9.92 8,750.00 86,800.00
Urugan Pasir Bawah Pondasi M3 2.48 269,407.49 668,130.58
Urugan Tanah Bawah Lantai M3 15.80 269,407.49 4,256,638.39
Urugan Pasir Bawah Lantai M3 6.80 269,407.49 1,831,970.95
Sub Total 8,232,339.92
PEKERJAAN PASANGAN, BATU DAN BETON
Pas. Batu Kosongan M3 7.44 341,394.99 2,539,978.75
Pasangan Pondasi Camp. 1 : 3 M3 22.32 1,002,090.76 22,366,665.78
Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 1,015,523.58 30,465.71
Pas. Batu Tela Camp. 1 : 3 M2 116.95 101,054.55 11,818,329.98
Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 43,688.37 10,218,709.24
Pekerjaan Saluran Air Hujan M' 50.00 95,129.73 4,756,486.61
Sub Total 51,730,636.07
PEKERJAAN KAYU DAN ATAP
Pekerjaan Tiang Kayu Besi 10/10 M3 0.72 4,676,854.25 3,367,335.06
Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,936,401.89 2,018,376.64
Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 0.88 5,936,401.89 5,224,033.67
Pekerjaan Gording Kayu Kls II 5/10 M3 1.19 4,987,651.89 5,935,305.75
Pekerjaan Lesplank Papan Kayu Besi M2 9.91 238,607.40 2,364,599.30
Pekerjaan Pasang Atap Seng BJLS 30 M2 152.81 111,766.39 17,079,021.54
Pas. Nok Seng Plat BJLS 30 M2 13.25 50,707.29 671,871.59
Pekerjaan Plafond Tripleks 3 mm+ Rangka M 2
129.06 151,456.18 19,546,934.90
Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,607.40 4,867,590.89
Pekerjaan Kusen Kayu besi M3 0.00 0.00
Pekerjaan Jalusi kayu Besi M2 0.00 0.00
Sub Total 61,075,069.34
PEKERJAAN LANTAI
Cor dan Plesteran Lantai dan Rabat M2 136.00 105,518.91 14,350,571.91
Sub Total 14,350,571.91
PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
Pekerjaan Daun Pintu Tripleks M2 1.47 572,316.49 841,305.24
Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 750,119.32 1,102,675.41
Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
Pas. Jendela Kaca Louver 8 Klip Set 6.00 348,254.73 2,089,528.39
Sub Total 7,770,961.36
1 2 3 4 5 6 = (4 x 5)
PEKERJAAN KUNCI DAN PENGGANTUNG
Pas. Engsel Daun Pintu Bh 15.00 33,292.46 499,386.83
Pas. Kunci Tanam 2 Slag Bh 5.00 140,834.91 704,174.55
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 1,341,148.66
PEKERJAAN PENGECATAN
Pengecatan Dinding M2 233.90 26,727.64 6,251,595.45
Pengecatan Kusen M2 58,840.24 0.00
Pengecatan Jalusi M2 58,840.24 0.00
Pengecatan Pintu Tripleks M2 2.94 58,840.24 172,990.31
Pengecatan Pintu Panil M2 10.08 58,840.24 593,109.63
Pengecatan Daun Jendela Panil M2 58,840.24 0.00
Pengecatan Dinding Lumbersering M2 40.80 58,840.24 2,400,681.83
Karbolium/Residu Kayu Kuda-Kuda M2 52.80 14,478.44 764,461.83
Pengecatan Plafond M2 129.06 30,490.14 3,935,057.72
Pengecatan Lesplank M2 9.91 58,840.24 583,106.79
Sub Total 14,701,003.56
PEKERJAAN INSTALASI LISTRIK
Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
Pas. Sekring Khas 2 Group Titik 1.00 235,972.08 235,972.08
Pas. Lampu TL 40 Watt Titik 4.00 359,228.34 1,436,913.35
Pas. Lampu Pijar 60 Watt Titik 10.00 328,877.39 3,288,773.92
Pas. Stop Kontak Titik 4.00 201,988.70 807,954.78
Sub Total 7,419,614.13
PEKERJAAN SANITAIR
Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,781.61 299,126.43
Pas. Pipa Closed 4" M' 8.00 68,376.58 547,012.62
Pas. Pipa Air Bersih 1/2" M' 4.00 41,481.29 165,925.15
Pas. Kran Air Titik 1.00 33,292.46 33,292.46
Pas. Closed Jongkok Bh 1.00 338,773.66 338,773.66
Sub Total 4,544,130.31

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 8,862,144.68
II PEKERJAAN TANAH DAN PASIR 8,232,339.92
III PEKERJAAN PASANGAN, BATU DAN BETON 51,730,636.07
IV PEKERJAAN KAYU DAN ATAP 61,075,069.34
V PEKERJAAN LANTAI 14,350,571.91
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA 7,770,961.36
VII PEKERJAAN KUNCI DAN PENGGANTUNG 1,341,148.66
VIII PEKERJAAN PENGECATAN 14,701,003.56
IX PEKERJAAN INSTALASI LISTRIK 7,419,614.13
X PEKERJAAN SANITAIR 4,544,130.31
XI PEKERJAAN AKHIR 1,000,000.00
Real Cost 181,027,619.93
PPN 10 % 18,102,761.99
Total Cost 199,130,381.92
Dibulatkan 199,130,000.00
B BIAYA PERENCANAAN #REF!
C BIAYA PENGAWASAN #REF!
GRAND TOTAL #REF!
DIBULATKAN #REF!
Terbilang :

Batu Papan, Mei 2007

DISETUJUI : DISUSUN OLEH :


CV. MADYA CONSULTANT

BACHTIAR HASYIM, ST
Ka Cabang

MENGETAHUI :
Plt. KEPALA DINAS PEKERJAAN UMUM
KABUPATEN WAROPEN
DAFTAR ANALISA HARGA SATUAN LOKAS

KODE HARGA
ANA- SATUAN
NO. URAIAN PEKERJAAN
LISA ( Rp.)

1 2 3 4
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 43,750.00
0.0250 Mandor 87,500.00

1.0000 M2 Pembersihan Lokasi

1. 1.000 M1 PASANG BOUWPLANK :


0.009 M3 Kayu matoa 2,334,500.00
0.040 Kg Paku 27,616.98
0.220 Tukang 70,000.00
0.020 Kepala tukang 78,750.00
0.070 Pekerja 43,750.00
0.004 Mandor 87,500.00

2. 1.000 M3 GALIAN TANAH BIASA : A. 1


0.750 Pekerja 43,750.00
0.025 Mandor 87,500.00

3. 1.000 M3 GALIAN TANAH KERAS : A. 2


1.000 Pekerja 43,750.00
0.033 Mandor 87,500.00

4. 1.000 GALIAN TANAH BERBATU : A. 3


1.500 Pekerja 43,750.00
0.050 Mandor 87,500.00

5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4


1.500 Pekerja 43,750.00
0.050 Mandor 87,500.00

6. 1.000 M3 GALIAN TANAH CADAS : A. 5


2.000 Pekerja 43,750.00
0.066 Mandor 87,500.00

7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17


0.250 Biaya galian tanah 35,000.00

8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18


PENYIRAMAN :
1.200 M3 Pasir urug 212,839.58
0.300 Pekerja 43,750.00
0.010 Mandor 87,500.00

9. 1.000 M3 URUGAN TANAH DARI LUAR :


1.200 M3 Tanah urug 212,839.58
0.300 Pekerja 43,750.00
0.010 Mandor 87,500.00

10. 1.000 M3 PASANG BATU KOSONG : G. 2


1.200 Batu kali 224,339.58
1.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/


1.200 M3 Batu kali G. 32 224,339.58
5.290 Zak Semen 88,349.11
0.428 M3 Pasir pasang 247,339.58
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00

12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /


1.200 M3 Batu kali G. 26 224,339.58
4.000 Zak Semen 88,349.11
0.456 M3 Pasir pasang 247,339.58
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00

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


1.200 M3 Batu kali G. 32 224,339.58
3.260 Zak Semen 88,349.11
0.522 M3 Pasir pasang 247,339.58
3.600 Pekerja 43,750.00
1.200 Tukang batu 70,000.00
0.120 Kepala tukang 78,750.00
0.180 Mandor 87,500.00
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,316.98
2.000 Penganyam 70,000.00
1.600 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu Kali 224,339.58
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

14.b 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,316.98
2.200 Penganyam 70,000.00
1.800 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu 224,339.58
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

14.c 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00
2.500 Penganyam 70,000.00
2.000 Pekerja 43,750.00
0.080 Mandor 87,500.00
Mengisi :
3.000 M3 Batu 224,339.58
4.500 Pekerja 43,750.00
0.075 Mandor 87,500.00

1.000 M3 PEKERJAAN BRONJONG

15. 1.000 M3 PASANG BATU TELA 1 : 3 :


200.000 Bh Batu tela 1,922.84
2.528 Zak Semen 88,349.11
0.280 M3 Pasir pasang 247,339.58
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00

1.000 M2 Pasang batu tela 1 : 3 . . . . . .

16. 1.000 M3 PASANG BATU TELA 1 : 4 :


200.000 Bh Batu tela 1,922.84
2.120 Zak Semen 88,349.11
0.280 M3 Pasir pasang 247,339.58
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00

1.000 M2 Pasang batu tela 1 : 4 .....

17. 10.000 M2 PASANG CONBLOK 1 : 4


170.000 Bh Conblok 6,941.06
2.120 Zak Semen 88,349.11
0.406 M3 Pasir pasang 247,339.58
4.500 Pekerja 43,750.00
1.500 Tukang batu 70,000.00
0.150 Kepala tukang 78,750.00
0.225 Mandor 87,500.00

1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/


0.140 Zak Semen h 88,349.11
0.0114 M3 Pasir pasang 247,339.58
0.150 Tukang batu 70,000.00
0.015 Kepala tukang 78,750.00
0.400 Pekerja 43,750.00
0.020 Mandor 87,500.00

1 2 3 4

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


0.072 Zak Semen e 88,349.11
0.0086 M3 Pasir pasang 247,339.58
0.100 Tukang batu 70,000.00
0.010 Kepala tukang 78,750.00
0.300 Pekerja 43,750.00
0.015 Mandor 87,500.00

20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/


0.108 Zak Semen j 88,349.11
0.013 M3 Pasir pasang 247,339.58
0.150 Tukang batu 70,000.00
0.015 Kepala tukang 78,750.00
0.400 Pekerja 43,750.00
DAFTAR UPAH TENAGA KERJA DAN HA
A HARGA SATUAN LOKASI WILAYAH " C " WILAYAH

NO. TENAGA KERJA SATUAN

UPAH BAHAN BAHAN JUMLAH


( Rp.) LOKAL NON HARGA 1 2 3
( Rp.) LOKAL ( Rp.)
( Rp.) 1 Mandor Lapangan H/O
5 6 7 8 2 Kepala Tukang H/O
3 Tukang H/O
32,812.50 4 Buruh / Pekerja tak Terlatih H/O
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

21,010.50
NO. M A T E R I A L SATUAN
1,104.68
15,400.00
1,575.00 1 2 3
3,062.50
350.00 1 Semen ( 50 Kg ) ZAK
20,387.50 21,010.50 1,104.68 42,502.68 2 Semen ( 40 Kg ) ZAK
3 Semen merah / putih KG
32,812.50 4 Pasir urug M3
2,187.50 5 Pasir pasang M3
35,000.00 35,000.00 6 Pasir beton M3
7 Batu kali M3
43,750.00 8 Kerikil / tdk tersaring M3
2,887.50 9 Sirtu M3
46,637.50 46,637.50 10 Tanah urug M3
11 Batu pecah 3 - 5 Cm M3
65,625.00 12 Batu pecah 2 - 3 Cm M3
4,375.00 13 Batu pecah 1 - 2 Cm M3
70,000.00 70,000.00 14 Batu tela BH
15 Conblok BH
65,625.00 16 Paving block BH
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
87,500.00 20 Keramik 15 X 15 BH
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
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
255,407.49 28 Kayu bakar M3
13,125.00 29 Kawat digalvano bronjong 3 mm KG
875.00 30 Kawat digalvano bronjong 4 mm KG
14,000.00 255,407.49 269,407.49 31 Kawat ikat KG
32 Triplek 3 mm LBR
255,407.49 33 Triplek 4 mm LBR
13,125.00 34 Playwood LBR
875.00 35 Teak wood LBR
14,000.00 255,407.49 269,407.49 36 Formika LBR
37 Seng gelombang BJLS 30 LBR
269,207.49 38 Seng plat BJLS 30 LBR
65,625.00 39 Seng gelombang BJLS 20 LBR
6,562.50 40 Seng plat BJLS 20 LBR
72,187.50 269,207.49 341,394.99 41 Seng galvanis LBR
42 Seng aluminium BJLS 30 LBR
269,207.49 43 Ardek gelombang LBR
467,366.77 44 Besi beton KG
105,861.34 45 Paku campur KG
157,500.00 46 Paku seng KG
84,000.00 47 Paku triplek KG
9,450.00 48 Kaca tebal 5 mm M2
15,750.00 49 Paku ardeks KG
266,700.00 375,068.83 467,366.77 1,109,135.60 50 Atap Harflek 30 X 110 X 0,5 Cm LBR
51 Nok Harflek 30 X 118 X 0,5 Cm LBR
269,207.49 52 Atap Superdek LBR
353,396.42 53 Genteng beton BH
112,786.85 54 Nok Genteng Beton BH
157,500.00 55 Atap Utumo Color Tiles BH
84,000.00 56 Paku color tiles KG
9,450.00 57 Nok Utomo Color Tiles BH
15,750.00 58 Paku Eternit KG
266,700.00 381,994.34 353,396.42 1,002,090.76 59 Talang Paralon Dia. 4" M'
60 Elbo Paralon BH
61 Sok Paralon BH
269,207.49 62 Te Paralon BH
288,018.08 63 Lem Paralon BH
129,111.26 64 Talang Paralon "U" Dia. 12" M'
157,500.00 65 Plat Besi Penyangga Talang BH
84,000.00 66 Cat Kilat KG
9,450.00 67 Minyak Cat LTR
15,750.00 68 Dempul KG
266,700.00 398,318.75 288,018.08 953,036.84 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
76 Lampu TL 20 Watt BH
77 Lampu TL 40 Watt BH
78 Box Lampu TL 10 Watt BH
79 Box Lampu TL 20 Watt BH
80 Box Lampu TL 40 Watt BH
332,924.55 81 Lampu Pijar 60 Watt BH
140,000.00 82 Lampu Baret BH
70,000.00 83 Stop Kontak BH
7,000.00 84 Sekring Kas 1 Group BH
85 Sekring Kas 2 Group BH
673,018.73 86 Sekring Kas 3 Group BH
196,875.00 87 Kabel NGA M'
6,562.50 88 Pipa Paralon 1/4 " M'
420,437.50 673,018.73 332,924.55 1,426,380.78 89 Saklar BH
90 Vitting BH
475,460.26 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'
599,264.19 96 Pipa GIP 2" Medium A M'
154,000.00 97 Pipa GIP 3" Medium A M'
78,750.00 98 Pipa GIP 4" Medium A M'
7,000.00 99 Pipa GIP 6" Medium A M'
100 Pipa GIP 8" Medium A M'
673,018.73 101 Pipa GIP 1/2" Medium B M'
196,875.00 102 Pipa GIP 3/4 Medium B M'
6,562.50 103 Pipa GIP 1" Medium B M'
443,187.50 673,018.73 599,264.19 1,715,470.43 104 Pipa GIP 2" Medium B M'
105 Pipa GIP 3" Medium B M'
571,823.48 106 Pipa GIP 4" Medium B M'
107 Pipa GIP 6" Medium B M'
108 Pipa GIP 8" Medium B M'
109 Pipa PVC 1/2 M'
110 Pipa PVC 3/4 M'
840,000.00 111 Pipa PVC 1" M'
175,000.00 112 Pipa PVC 2" M'
87,500.00 113 Pipa PVC 3" M'
7,000.00 114 Pipa PVC 4" M'
115 Alat Bantu SET
673,018.73 116 Valve GIP Diameter 1" BH
196,875.00 117 Valve GIP Diameter 2" BH
6,562.50 118 Valve GIP Diameter 3" BH
472,937.50 673,018.73 840,000.00 1,985,956.23 119 Valve GIP Diameter 4" BH
120 Valve GIP Diameter 6" BH
661,985.41 121 Valve GIP Diameter 8" BH
122 Kerikil Sungai Tersaring M3
123 Motor Greder 100 HP JAM
384,568.91 124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM
223,346.54 125 Truk Tangki Air 115 HP JAM
69,255.08 126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM
196,875.00 127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM
105,000.00 128 Mesin Gilas Tandem 6-10 Ton JAM
11,812.50 129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM
19,687.50 130 Dump Truk 5 Ton / 145 HP JAM
333,375.00 453,823.99 223,346.54 1,010,545.53 131 Minyak Bakar LTR
132 Aspal KG
101,054.55 133 Dump Truk 3,5 T / 115 HP JAM
134 Kawat Duri ( Rp. 75.000 / Roll ) M'
135 Kawat Nyamuk Besi M2
384,568.91 136 Kawat Nyamuk Plastik M2
187,300.10 137 Kawat Nyamuk Aluminium M2
69,255.08 138 Cat Genteng KG
196,875.00 139 Kaca Louvers 8 Klip ( lengkap tralis ) SET
105,000.00 140 Kaca Nako Bening LBR
11,812.50 141 Kaca Nako Rayben LBR
19,687.50 142 Stang Louvers 8 Kilp SET
333,375.00 453,823.99 187,300.10 974,499.10 143 Kunci Pintu Yale 2 Slag BH
144 Engsel Pintu Ring Nilon BH
97,449.91 145 Engsel Jendela BH
146 Engsel Lemari BH
147 Grendel Pintu BH
1,179,979.47 148 Grendel Jendela BH
187,300.10 149 Gembok BH
100,419.87 150 Kait Angin Biasa BH
196,875.00 151 Kait Angin Kancing BH
105,000.00 152 Tarikan Jendela BH
11,812.50 153 Kran Air Aluminium Besar BH
19,687.50 154 Kran Air Kuningan Kecil BH
333,375.00 100,419.87 1,367,279.57 1,801,074.44 155 Kran Air Washtavel BH
180,107.44 156 Lampu Sorot 500 Watt BH
157 Penyambungan Listrik PLTD LS
158 Penyambungan Air PDAM LS
12,368.87 159 Washtavel KIA BH
2,819.67
10,500.00
1,181.25
17,500.00
1,750.00
30,931.25 2,819.67 12,368.87 46,119.80

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
Ukuran 80 X 80 X 80 Cm
166 Bak Air KM/WC Batu Tela Biasa BH
Ukuran 80 X 80 X 80 Cm Diplester.
5 6 7 8 167 Urinoar Porselin BH
168 Pompa Air Sanyo BH

6,361.14
2,127.12
7,000.00
787.50
13,125.00
1,312.50
22,225.00 2,127.12 6,361.14 30,713.26

9,541.70
3,215.41
10,500.00
1,181.25
17,500.00
FTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "C"
UPAH UPAH
TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
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

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
( TANPA PAJAK ) RATA 2 PER UNIT PAJAK ) PAJAK )
( Rp.) ( KM ) ( Rp.) ( Rp.) ( Rp.) ( Rp.)
4 5 6 7 8 9

75,000.00 17.60 5,317.37 80,317.37 8,031.74 88,349.11


65,000.00 17.60 4,253.89 69,253.89 6,925.39 76,179.28
15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98
100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
110,000.00 17.60 85,077.89 195,077.89 29,261.68 224,339.58
130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
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
1,500.00 17.60 248.04 1,748.04 174.80 1,922.84
6,000.00 17.60 310.05 6,310.05 631.01 6,941.06
3,000.00 17.60 310.05 3,310.05 331.01 3,641.06
722.89 17.60 6.43 729.32 72.93 802.26
1,200.00 17.60 10.63 1,210.63 121.06 1,331.70
- 17.60 47.86 47.86 4.79 52.65
- 17.60 11.96 11.96 1.20 13.16
2,800.00 17.60 21.27 2,821.27 282.13 3,103.40
3,750.00 17.60 26.59 3,776.59 377.66 4,154.25
6,818.18 17.60 47.86 6,866.04 686.60 7,552.65
14,166.67 17.60 85.08 14,251.75 1,425.17 15,676.92
1,000,000.00 17.60 30,000.00 1,030,000.00 154,500.00 1,184,500.00
2,750,000.00 17.60 30,000.00 2,780,000.00 417,000.00 3,197,000.00
2,000,000.00 17.60 30,000.00 2,030,000.00 304,500.00 2,334,500.00
750,000.00 17.60 30,000.00 780,000.00 117,000.00 897,000.00
9,000.00 9,000.00 900.00 9,900.00
12,000.00 17.60 106.35 12,106.35 1,210.63 13,316.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
80,000.00 17.60 949.53 80,949.53 8,094.95 89,044.48
90,000.00 17.60 1,266.04 91,266.04 9,126.60 100,392.64
125,000.00 17.60 949.53 125,949.53 12,594.95 138,544.48
165,000.00 17.60 949.53 165,949.53 16,594.95 182,544.48
- - -
90,000.00 17.60 48.03 90,048.03 9,004.80 99,052.83
90,000.00 17.60 48.03 90,048.03 9,004.80 99,052.83
80,000.00 17.60 32.55 80,032.55 8,003.26 88,035.81
80,000.00 17.60 32.55 80,032.55 8,003.26 88,035.81
75,000.00 17.60 32.55 75,032.55 7,503.26 82,535.81
70,000.00 17.60 48.03 70,048.03 7,004.80 77,052.83
59,000.00 17.60 531.74 59,531.74 5,953.17 65,484.91
22,750.00 17.60 106.35 22,856.35 2,285.63 25,141.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
30,000.00 17.60 106.35 30,106.35 3,010.63 33,116.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
171,600.00 17.60 2,055.02 173,655.02 17,365.50 191,020.52
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
68,000.00 17.60 175.49 68,175.49 6,817.55 74,993.04
45,000.00 17.60 188.23 45,188.23 4,518.82 49,707.05
265,500.00 17.60 531.74 266,031.74 26,603.17 292,634.91
25,000.00 17.60 75.96 25,075.96 2,507.60 27,583.56
14,500.00 17.60 75.96 14,575.96 1,457.60 16,033.56
71,000.00 17.60 75.96 71,075.96 7,107.60 78,183.56
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
52,500.00 17.60 75.96 52,575.96 5,257.60 57,833.56
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
25,000.00 17.60 159.52 25,159.52 2,515.95 27,675.47
15,500.00 17.60 79.76 15,579.76 1,557.98 17,137.74
15,500.00 17.60 79.76 15,579.76 1,557.98 17,137.74
17,500.00 17.60 79.76 17,579.76 1,757.98 19,337.74
8,000.00 17.60 79.76 8,079.76 807.98 8,887.74
37,500.00 17.60 159.52 37,659.52 3,765.95 41,425.47
15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98
40,000.00 17.60 106.35 40,106.35 4,010.63 44,116.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
6,000.00 17.60 35.45 6,035.45 603.54 6,638.99
4 5 6 7 8 9

15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98


25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
35,000.00 17.60 106.35 35,106.35 3,510.63 38,616.98
40,000.00 17.60 106.35 40,106.35 4,010.63 44,116.98
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
8,625.00 17.60 354.49 8,979.49 897.95 9,877.44
25,000.00 17.60 425.39 25,425.39 2,542.54 27,967.93
75,000.00 17.60 531.74 75,531.74 7,553.17 83,084.91
35,000.00 17.60 354.49 35,354.49 3,535.45 38,889.94
47,000.00 17.60 425.39 47,425.39 4,742.54 52,167.93
60,000.00 17.60 531.74 60,531.74 6,053.17 66,584.91
10,000.00 17.60 212.69 10,212.69 1,021.27 11,233.96
35,000.00 17.60 531.74 35,531.74 3,553.17 39,084.91
30,000.00 17.60 212.69 30,212.69 3,021.27 33,233.96
60,000.00 17.60 212.69 60,212.69 6,021.27 66,233.96
85,000.00 17.60 212.69 85,212.69 8,521.27 93,733.96
120,000.00 17.60 212.69 120,212.69 12,021.27 132,233.96
7,000.00 17.60 21.27 7,021.27 702.13 7,723.40
5,000.00 17.60 212.69 5,212.69 521.27 5,733.96
30,000.00 17.60 212.69 30,212.69 3,021.27 33,233.96
25,000.00 17.60 212.69 25,212.69 2,521.27 27,733.96
1,000.00 17.60 212.69 1,212.69 121.27 1,333.96
45,000.00 17.60 - 45,000.00 4,500.00 49,500.00
36,000.00 17.60 118.16 36,118.16 3,611.82 39,729.98
43,000.00 17.60 141.80 43,141.80 4,314.18 47,455.98
59,480.75 17.60 177.25 59,658.00 5,965.80 65,623.80
127,634.15 17.60 221.56 127,855.71 12,785.57 140,641.28
222,666.67 17.60 253.21 222,919.88 22,291.99 245,211.87
331,333.33 17.60 443.11 331,776.44 33,177.64 364,954.09
558,333.33 17.60 1,772.46 560,105.79 56,010.58 616,116.36
869,166.67 17.60 2,954.09 872,120.76 87,212.08 959,332.84
31,000.00 17.60 118.16 31,118.16 3,111.82 34,229.98
39,000.00 17.60 141.80 39,141.80 3,914.18 43,055.98
42,314.08 17.60 177.25 42,491.33 4,249.13 46,740.46
85,634.15 17.60 221.56 85,855.71 8,585.57 94,441.28
183,666.67 17.60 253.21 183,919.88 18,391.99 202,311.87
254,500.00 17.60 443.11 254,943.11 25,494.31 280,437.43
419,166.67 17.60 1,772.46 420,939.13 42,093.91 463,033.04
- 17.60 2,954.09
5,833.33 17.60 70.90 5,904.23 590.42 6,494.65
6,666.67 17.60 88.62 6,755.29 675.53 7,430.82
9,166.67 17.60 118.16 9,284.83 928.48 10,213.32
36,000.00 17.60 177.25 36,177.25 3,617.72 39,794.97
21,666.67 17.60 221.56 21,888.23 2,188.82 24,077.05
30,000.00 17.60 354.49 30,354.49 3,035.45 33,389.94
150,000.00 17.60 1,063.47 151,063.47 15,106.35 166,169.82
- 17.60 607.70 607.70 60.77 668.47
- 17.60 708.98 708.98 70.90 779.88
2,500,000.00 17.60 1,063.47 2,501,063.47 250,106.35 2,751,169.82
3,000,000.00 17.60 1,772.46 3,001,772.46 300,177.25 3,301,949.70
3,500,000.00 17.60 3,544.91 3,503,544.91 350,354.49 3,853,899.40
4,000,000.00 17.60 7,089.82 4,007,089.82 400,708.98 4,407,798.81
130,000.00 17.60 106,347.37 236,347.37 23,634.74 259,982.10
Err:509 - Err:509 Err:509 Err:509
Err:509 - Err:509 Err:509 Err:509
Err:509 - Err:509 Err:509 Err:509
Err:509 - Err:509 Err:509 Err:509
92,629.33 - 92,629.33 9,262.93 101,892.26
Err:509 - Err:509 Err:509 Err:509
Err:509 - Err:509 Err:509 Err:509
Err:509 - Err:509 Err:509 Err:509
Err:509 17.60 132.93 Err:509 Err:509 Err:509
Err:509 17.60 132.93 Err:509 Err:509 Err:509
127,616.84 17.60 - 127,616.84 12,761.68 140,378.52
2,500.00 17.60 132.93 2,632.93 263.29 2,896.23
50,000.00 17.60 42.54 50,042.54 5,004.25 55,046.79
25,000.00 17.60 42.54 25,042.54 2,504.25 27,546.79
50,000.00 17.60 42.54 50,042.54 5,004.25 55,046.79
25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
210,000.00 17.60 1,063.47 211,063.47 21,106.35 232,169.82
13,000.00 17.60 132.93 13,132.93 1,313.29 14,446.23
15,000.00 17.60 132.93 15,132.93 1,513.29 16,646.23
110,000.00 17.60 354.49 110,354.49 11,035.45 121,389.94
85,000.00 17.60 354.49 85,354.49 8,535.45 93,889.94
20,000.00 17.60 177.25 20,177.25 2,017.72 22,194.97
15,000.00 17.60 177.25 15,177.25 1,517.72 16,694.97
5,000.00 17.60 177.25 5,177.25 517.72 5,694.97
16,500.00 17.60 177.25 16,677.25 1,667.72 18,344.97
25,000.00 17.60 177.25 25,177.25 2,517.72 27,694.97
65,000.00 17.60 177.25 65,177.25 6,517.72 71,694.97
25,000.00 17.60 177.25 25,177.25 2,517.72 27,694.97
45,000.00 17.60 177.25 45,177.25 4,517.72 49,694.97
7,500.00 17.60 177.25 7,677.25 767.72 8,444.97
40,000.00 17.60 177.25 40,177.25 4,017.72 44,194.97
20,000.00 17.60 177.25 20,177.25 2,017.72 22,194.97
65,000.00 17.60 177.25 65,177.25 6,517.72 71,694.97
Err:509 17.60 708.98 Err:509 Err:509 Err:509
1,500,000.00 17.60 - 1,500,000.00 150,000.00 1,650,000.00
- 17.60 - - - -
360,000.00 17.60 10,634.74 370,634.74 37,063.47 407,698.21

4 5 6 7 8 9

850,000.00 17.60 10,634.74 860,634.74 86,063.47 946,698.21


450,000.00 17.60 10,634.74 460,634.74 46,063.47 506,698.21
200,000.00 17.60 5,317.37 205,317.37 20,531.74 225,849.11
1,800,000.00 17.60 5,317.37 1,805,317.37 180,531.74 1,985,849.11
3,100,000.00 17.60 21,269.47 3,121,269.47 312,126.95 3,433,396.42
750,000.00 17.60 - 750,000.00 75,000.00 825,000.00

600,000.00 17.60 - 600,000.00 60,000.00 660,000.00

300,000.00 17.60 4,253.89 304,253.89 30,425.39 334,679.28


- 17.60 5,317.37 5,317.37 531.74 5,849.11

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
RENCANA ANGGARAN BIAYA
( RAB )
PROGRAM :
PEKERJAAN : PEMBANGUNAN BALAI DESA
LOKASI : KABUPATEN YAPEN WAROPEN - PAPUA
T/A : 2007
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
( Rp ) ( Rp )
1 2 3 4 5 6 = (4 x 5)

A. PEMBANGUNAN FISIK BALAI DESA


I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi M2 162.00 3,500.00 567,000.00
2 Pas. Bouwplank M' 54.00 42,502.68 2,295,144.68
3 Pembuatan Direksi Keet Ls 1.00 7,500,000.00 7,500,000.00
4 Papan Nama Proyek Ls 1.00 400,000.00 400,000.00
5 Dokumentasi Proyek Ls 1.00 750,000.00 750,000.00
Sub Total 11,512,144.68
II PEKERJAAN TANAH DAN PASIR
1 Pekerjaan Galian Pondasi M3 39.68 35,000.00 1,388,800.00
2 Urugan kembali 1/4 Galian M3 9.92 8,750.00 86,800.00
3 Urugan Pasir Bawah Pondasi M3 2.48 269,407.49 668,130.58
4 Urugan Tanah Bawah Lantai M3 15.80 269,407.49 4,256,638.39
5 Urugan Pasir Bawah Lantai M3 6.80 269,407.49 1,831,970.95
Sub Total 8,232,339.92
III PEKERJAAN PASANGAN, BATU DAN BETON
1 Pas. Batu Kosongan M3 7.44 341,394.99 2,539,978.75
2 Pasangan Pondasi Camp. 1 : 3 M3 22.32 1,002,090.76 22,366,665.78
3 Pekerjaan Duk Beton camp. 1 : 3 : 5 M3 0.03 1,015,523.58 30,465.71
4 Pas. Batu Tela Camp. 1 : 3 M2 116.95 101,054.55 11,818,329.98
5 Pekerjaan Plesteran dinding Camp. 1 : 3 M2 233.90 43,688.37 10,218,709.24
6 Pekerjaan Saluran Air Hujan M' 50.00 95,129.73 4,756,486.61
Sub Total 51,730,636.07
IV PEKERJAAN KAYU DAN ATAP
1 Pekerjaan Tiang Kayu Besi 10/10 M3 0.74 4,676,854.25 3,460,872.14
2 Pekerjaan Mur Plat Kayu Besi 5/10 M3 0.34 5,936,401.89 2,018,376.64
3 Pekerjaan Kuda-Kuda Kayu Besi 5/10 M3 1.15 5,936,401.89 6,826,862.18
4 Pekerjaan Gording Kayu Kls II 5/10 M3 1.39 4,987,651.89 6,932,836.13
5 Pekerjaan Lesplank Papan Kayu Besi M2 9.98 238,607.40 2,381,301.82
6 Pekerjaan Pasang Atap Seng BJLS 30 M2 162.80 111,766.39 18,195,567.74
7 Pas. Nok Seng Plat BJLS 30 M2 13.25 50,707.29 671,871.59
8 Pekerjaan Plafond Tripleks 3 mm+ Rangka M2 129.08 151,456.18 19,549,964.02
9 Pekerjaan Dinding lumbersiring Kayu Besi M2 20.40 238,607.40 4,867,590.89
10 Pekerjaan Kusen Kayu besi M3 0.38 6,903,223.40 2,623,224.89
11 Pekerjaan Jalusi kayu Besi M2 3.45 238,607.40 823,195.52
Sub Total 68,351,663.56
V PEKERJAAN LANTAI
1 Cor dan Plesteran Lantai dan Rabat M2 136.00 105,518.91 14,350,571.91
Sub Total 14,350,571.91
VI PEKERJAAN DAUN PINTU, JENDELA, DAN KACA
1 Pekerjaan Daun Pintu Tripleks M2 1.47 572,316.49 841,305.24
2 Pek. Daun Pintu Tripleks Lapis Seng Plat M2 1.47 750,119.32 1,102,675.41
3 Pek. Daun Pintu Panil M2 5.04 741,558.00 3,737,452.32
4 Pas. Daun Jendela Panil M2 5.25 800,616.42 4,203,236.20
Sub Total 9,884,669.17
1 2 3 4 5 6 = (4 x 5)
VII PEKERJAAN KUNCI DAN PENGGANTUNG
1 Pas. Engsel Daun Pintu Bh 15.00 54,475.91 817,138.62
2 Pas. Kunci Tanam 2 Slag Bh 5.00 179,972.44 899,862.20
3 Pas. Grendel Pintu Bh 5.00 25,344.97 126,724.85
4 Pas. Engsel Daun Jendela Panil Bh 12.00 30,694.97 368,339.64
5 Pas. Handle Jendela Bh 6.00 15,444.97 92,669.82
6 Pas. Hak Angin Bh 12.00 34,694.97 416,339.64
7 Pas. Grendel Jendela Bh 12.00 34,694.97 416,339.64
Sub Total 3,137,414.41
VIII PEKERJAAN PENGECATAN
1 Pengecatan Dinding M2 233.90 26,727.64 6,251,595.45
2 Pengecatan Kusen M 2
15.20 58,840.24 894,371.66
3 Pengecatan Jalusi M2 6.90 58,840.24 405,997.66
4 Pengecatan Pintu Tripleks M2 2.94 58,840.24 172,990.31
5 Pengecatan Pintu Panil M2 10.08 58,840.24 593,109.63
6 Pengecatan Daun Jendela Panil M2 2.10 58,840.24 123,564.51
7 Pengecatan Dinding Lumbersering M2 40.80 58,840.24 2,400,681.83
8 Karbolium/Residu Kayu Kuda-Kuda M2 69.00 14,478.44 999,012.62
9 Pengecatan Plafond M2 129.08 30,490.14 3,935,667.52
10 Pengecatan Lesplank M2 9.98 58,840.24 587,225.60
Sub Total 16,364,216.80
IX PEKERJAAN INSTALASI LISTRIK
1 Biaya Sambungan PLN 900 Watt Paket 1.00 1,650,000.00 1,650,000.00
2 Pas. Sekring Khas 2 Group Titik 1.00 235,972.08 235,972.08
3 Pas. Lampu TL 40 Watt Titik 4.00 359,228.34 1,436,913.35
4 Pas. Lampu Pijar 60 Watt Titik 10.00 328,877.39 3,288,773.92
5 Pas. Stop Kontak Titik 4.00 201,988.70 807,954.78
Sub Total 7,419,614.13
X PEKERJAAN SANITAIR
1 Pembuatan Septic Tank Ls 1.00 2,500,000.00 2,500,000.00
2 Pembuatan Bak Air Bh 1.00 660,000.00 660,000.00
3 Pas. Pipa 2" Pembuangan KM/WC M' 4.00 74,781.61 299,126.43
4 Pas. Pipa Closed 4" M' 8.00 68,376.58 547,012.62
5 Pas. Pipa Air Bersih 1/2" M' 4.00 41,481.29 165,925.15
6 Pas. Kran Air Titik 1.00 33,292.46 33,292.46
7 Pas. Closed Jongkok Bh 1.00 338,773.66 338,773.66
Sub Total 4,544,130.31

XI PEKERJAAN AKHIR
1 Pembersihan Sisa Proyek Ls 1.00 1,000,000.00 1,000,000.00
Sub Total 1,000,000.00
TOTAL ( I + II + III + IV + V + VI + VII + VIII + IX + X + XI ) 196,527,400.96
1 2 3 4 5 6 = (4 x 5)
B. PENGADAAN MEUBELER
1 Meja 1/2 Biro + Kursi Set 2.00 4,500,000.00 9,000,000.00
2 Lemari Arsip Bh 2.00 10,000,000.00 20,000,000.00
3 Lemari Rak Buku Bh 3.00 10,000,000.00 30,000,000.00
4 Meja + Kursi Staff Set 4.00 2,500,000.00 10,000,000.00
5 Meja Rapat/Pertemuan Bh 2.00 2,000,000.00 4,000,000.00
6 Kursi Rapat/Pertemuan Bh 22.00 300,000.00 6,600,000.00
7 Meja Kursi Tamu Set 2.00 3,000,000.00 6,000,000.00
8 Perlengkapan Cleaning Service Ls 1.00 500,000.00 500,000.00
TOTAL 86,100,000.00

REKAPITULASI AKHIR

A. PEMBANGUNAN FISIK BALAI DESA 196,527,400.96

B. PENGADAAN MEUBELER 86,100,000.00

Real Cost 282,627,400.96


PPN 10 % 28,262,740.10
Total Cost 310,890,141.06
Dibulatkan 310,890,000.00
Terbilang :
TIGA RATUS JUTA RUPIAH
1.0000 BUAH KUNCI PINTU TANAM 2 SLA
1.0000 Bh
1.5000 H/O
4.6000 H/O
0.4600 H/O
0.0750 H/O
Jumlah Upah
Upah 0,2 x An. F.31.a

2
1.0000 BUAH ENGSEL PINTU
1.0000 Bh
1.5000 H/O
4.6000 H/O
0.4600 H/O
0.0750 H/O
Jumlah Upah
Upah 0,075 x An. F.31.a

1.0000 BUAH GRENDEL PINTU


1.0000 Bh
0.1000 H/O

1.0000 BUAH GRENDEL JENDELA


1.0000 Bh
0.1000 H/O

1.0000 BUAH ENGSEL JENDELA


1.0000 Bh
0.2000 H/O

1.0000 BUAH TARIKAN JENDELA


1.0000 Bh
0.1000 H/O

1.0000 BUAH KAIT ANGIN


1.0000 Bh
0.1000 H/O

1.0000 M2 HAS NYAMUK PLASTIK


1.0000 M2
0.1000 Kg
0.0250 H/O
DAFTAR ANALISA HARGA SATUAN LOKASI WILAYAH " C "

KODE HARGA UPAH BAHAN BAHAN


ANA- SATUAN ( Rp.) LOKAL NON
NO. URAIAN PEKERJAAN
LISA ( Rp.) ( Rp.) LOKAL
( Rp.)
1 2 3 4 5 6 7
10.0000 M2 PEMBERSIHAN LOKASI
0.7500 Pekerja 43,750.00 32,812.50
0.0250 Mandor 87,500.00 2,187.50
35,000.00
1.0000 M2 Pembersihan Lokasi 3,500.00

1. 1.000 M1 PASANG BOUWPLANK :


0.009 M3 Kayu matoa 2,334,500.00 21,010.50
0.040 Kg Paku 27,616.98 1,104.68
0.220 Tukang 70,000.00 15,400.00
0.020 Kepala tukang 78,750.00 1,575.00
0.070 Pekerja 43,750.00 3,062.50
0.004 Mandor 87,500.00 350.00
20,387.50 21,010.50 1,104.68
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
0.750 Pekerja 43,750.00 32,812.50
0.025 Mandor 87,500.00 2,187.50
35,000.00
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
1.000 Pekerja 43,750.00 43,750.00
0.033 Mandor 87,500.00 2,887.50
46,637.50
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 43,750.00 65,625.00
0.050 Mandor 87,500.00 4,375.00
70,000.00
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 43,750.00 87,500.00
0.066 Mandor 87,500.00 5,775.00
93,275.00
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 35,000.00 8,750.00
8,750.00
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
PENYIRAMAN :
1.200 M3 Pasir urug 212,839.58 255,407.49
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 255,407.49
9. 1.000 M3 URUGAN TANAH DARI LUAR :
1.200 M3 Tanah urug 212,839.58 255,407.49
0.300 Pekerja 43,750.00 13,125.00
0.010 Mandor 87,500.00 875.00
14,000.00 255,407.49
1 2 3 4 5 6 7
10. 1.000 M3 PASANG BATU KOSONG : G. 2
1.200 Batu kali 224,339.58 269,207.49
1.500 Pekerja 43,750.00 65,625.00
0.075 Mandor 87,500.00 6,562.50
72,187.50 269,207.49
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
1.200 M3 Batu kali G. 32 224,339.58 269,207.49
5.290 Zak Semen 88,349.11 467,366.77
0.428 M3 Pasir pasang 247,339.58 105,861.34
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 375,068.83 467,366.77
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
1.200 M3 Batu kali G. 26 224,339.58 269,207.49
4.000 Zak Semen 88,349.11 353,396.42
0.456 M3 Pasir pasang 247,339.58 112,786.85
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 381,994.34 353,396.42

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


1.200 M3 Batu kali G. 32 224,339.58 269,207.49
3.260 Zak Semen 88,349.11 288,018.08
0.522 M3 Pasir pasang 247,339.58 129,111.26
3.600 Pekerja 43,750.00 157,500.00
1.200 Tukang batu 70,000.00 84,000.00
0.120 Kepala tukang 78,750.00 9,450.00
0.180 Mandor 87,500.00 15,750.00
266,700.00 398,318.75 288,018.08

14.a 3.000 M3 PEKERJAAN BRONJONG G.5a


KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 13,316.98 332,924.55
2.000 Penganyam 70,000.00 140,000.00
1.600 Pekerja 43,750.00 70,000.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu Kali 224,339.58 673,018.73
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
420,437.50 673,018.73 332,924.55
1.000 M3 PEKERJAAN BRONJONG
1 2 3 4 5 6 7
14.b 3.000 M3 PEKERJAAN BRONJONG
KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 13,316.98 599,264.19
2.200 Penganyam 70,000.00 154,000.00
1.800 Pekerja 43,750.00 78,750.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 224,339.58 673,018.73
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
443,187.50 673,018.73 599,264.19
1.000 M3 PEKERJAAN BRONJONG

14.c 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 5 MM :
Menganyam :
70.000 KG kawat digalvano dia.5 mm 12,000.00 840,000.00
2.500 Penganyam 70,000.00 175,000.00
2.000 Pekerja 43,750.00 87,500.00
0.080 Mandor 87,500.00 7,000.00
Mengisi :
3.000 M3 Batu 224,339.58 673,018.73
4.500 Pekerja 43,750.00 196,875.00
0.075 Mandor 87,500.00 6,562.50
472,937.50 673,018.73 840,000.00
1.000 M3 PEKERJAAN BRONJONG

15. 1.000 M3 PASANG BATU TELA 1 : 3 :


200.000 Bh Batu tela 1,922.84 384,568.91
2.528 Zak Semen 88,349.11 223,346.54
0.280 M3 Pasir pasang 247,339.58 69,255.08
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 453,823.99 223,346.54
1.000 M2 Pasang batu tela 1 : 3 . . . . . .

16. 1.000 M3 PASANG BATU TELA 1 : 4 :


200.000 Bh Batu tela 1,922.84 384,568.91
2.120 Zak Semen 88,349.11 187,300.10
0.280 M3 Pasir pasang 247,339.58 69,255.08
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 453,823.99 187,300.10
1.000 M2 Pasang batu tela 1 : 4 .....
1 2 3 4 5 6 7
17. 10.000 M2 PASANG CONBLOK 1 : 4
170.000 Bh Conblok 6,941.06 1,179,979.47
2.120 Zak Semen 88,349.11 187,300.10
0.406 M3 Pasir pasang 247,339.58 100,419.87
4.500 Pekerja 43,750.00 196,875.00
1.500 Tukang batu 70,000.00 105,000.00
0.150 Kepala tukang 78,750.00 11,812.50
0.225 Mandor 87,500.00 19,687.50
333,375.00 100,419.87 1,367,279.57
1.000 M2 Pasang Conblok 1 : 4 . . . . . . .

18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 G.50/


0.140 Zak Semen h 88,349.11 12,368.87
0.0114 M3 Pasir pasang 247,339.58 2,819.67
0.150 Tukang batu 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
30,931.25 2,819.67 12,368.87

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


0.072 Zak Semen e 88,349.11 6,361.14
0.0086 M3 Pasir pasang 247,339.58 2,127.12
0.100 Tukang batu 70,000.00 7,000.00
0.010 Kepala tukang 78,750.00 787.50
0.300 Pekerja 43,750.00 13,125.00
0.015 Mandor 87,500.00 1,312.50
22,225.00 2,127.12 6,361.14
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.50/
0.108 Zak Semen j 88,349.11 9,541.70
0.013 M3 Pasir pasang 247,339.58 3,215.41
0.150 Tukang batu 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
30,931.25 3,215.41 9,541.70
21. 1.000 M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
0.163 Zak Semen i 88,349.11 14,400.90
0.0194 M3 Pasir pasang 247,339.58 4,798.39
0.200 Tukang batu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
34,825.00 4,798.39 14,400.90

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


0.130 Zak Semen p 88,349.11 11,485.38
0.0209 M3 Pasir pasang 247,339.58 5,169.40
0.200 Tukang batu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.400 Pekerja 43,750.00 17,500.00
0.020 Mandor 87,500.00 1,750.00
34,825.00 5,169.40 11,485.38
1 2 3 4 5 6 7
23. 1.000 M2 SIAR CAMP. 1 : 2 G.51/
0.105 Zak Semen c 88,349.11 9,276.66
0.0085 M3 Pasir pasang 247,339.58 2,102.39
0.120 Tukang batu 70,000.00 8,400.00
0.012 Kepala tukang 78,750.00 945.00
0.360 Pekerja 43,750.00 15,750.00
0.018 Mandor 87,500.00 1,575.00
26,670.00 2,102.39 9,276.66
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 247,339.58 17,313.77
0.364 Zak Semen 88,349.11 32,159.07
0.044 M3 Pasir pasang 247,339.58 10,882.94
0.135 Tukang batu 70,000.00 9,450.00
0.0135 Kepala tukang 78,750.00 1,063.13
0.720 Pekerja 43,750.00 31,500.00
0.036 Mandor 87,500.00 3,150.00
45,163.13 28,196.71 32,159.07

25 1.000 M3 BETON TANPA TULANG G.41


CAMP. 1 : 2 : 3
0.820 M3 Kerikil 247,339.58 202,818.45
0.540 M3 Pasir beton 247,339.58 133,563.37
5.440 Zak Semen 50 Kg 88,349.11 480,619.13
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 336,381.83 480,619.13
26 1.000 M3 BETON TANPA TULANG G.41
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 247,339.58 202,818.45
0.540 M3 Pasir beton 247,339.58 133,563.37
6.400 Zak Semen 40 Kg 76,179.28 487,547.42
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 336,381.83 487,547.42
27 1.000 M3 BETON TANPA TULANG G.43
CAMP. 1 : 2,5 : 5
1.000 M3 Kerikil 247,339.58 247,339.58
0.500 M3 Pasir beton 247,339.58 123,669.79
5.000 Zak Semen 76,179.28 380,896.42
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 371,009.37 380,896.42
1 2 3 4 5 6 7
28 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 3 : 5
0.820 M3 Kerikil 247,339.58 202,818.45
0.500 M3 Pasir beton 247,339.58 123,669.79
4.090 Zak Semen 50 Kg 88,349.11 361,347.84
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
0.500 Tukang batu 70,000.00 35,000.00
0.050 Kepala tukang 78,750.00 3,937.50
327,687.50 326,488.24 361,347.84

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 247,339.58 202,818.45
0.540 M3 Pasir beton 247,339.58 133,563.37
6.800 Zak Semen 76,179.28 518,019.13
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
366,625.00 336,381.83 518,019.13
b. BESI BETON I.2
110.000 Kg Besi beton 25,141.98 2,765,618.03
2.000 Kg Kawat ikat 27,616.98 55,233.96
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
945,000.00 2,820,852.00
c. BEKISTING F.8
0.400 M3 Papan kayu Klas II 2,030,000.00 812,000.00
4.000 Kg Paku 27,616.98 110,467.93
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 812,000.00 110,467.93
1.000 M3 Beton bertulang untuk 1 lantai
( a + b + c ).
30 1.000 M3 BETON BERTULANG UNTUK Spl. V
KONSTRUKSI LEBIH 1 (SATU)
LANTAI.
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 247,339.58 202,818.45
0.540 M3 Pasir beton 247,339.58 133,563.37
6.800 Zak Semen 76,179.28 518,019.13
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
I.2 366,625.00 336,381.83 518,019.13

1 2 3 4 5 6 7
b. BESI BETON
110.000 Kg Besi beton 25,141.98 2,765,618.03
2.000 Kg Kawat ikat 27,616.98 55,233.96
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 2,820,852.00
c. BEKISTING
0.400 M3 Papan kayu Klas II 2,030,000.00 812,000.00
4.000 Kg Paku 27,616.98 110,467.93
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 812,000.00 110,467.93

1.000 M3 Beton bertulang lebih 1 lantai


( a + b + c ).

31 1.000 M3 BETON BERTULANG UNTUK Spl. V


KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
CAMP. 1 : 2 : 3
0.820 M3 Kerikil 247,339.58 202,818.45
0.540 M3 Pasir beton 247,339.58 133,563.37
6.800 Zak Semen 76,179.28 518,019.13
6.000 Pekerja 43,750.00 262,500.00
0.300 Mandor 87,500.00 26,250.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
I.2 366,625.00 336,381.83 518,019.13
b. BESI BETON
160.000 Kg Besi beton 25,141.98 4,022,717.14
2.000 Kg Kawat ikat 27,616.98 55,233.96
6.750 Tukang besi 70,000.00 472,500.00
2.250 Kepala tukang 78,750.00 177,187.50
6.750 Pekerja 43,750.00 295,312.50
F.8 945,000.00 4,077,951.10

c. BEKISTING
0.400 M3 Papan kayu Klas II 2,030,000.00 812,000.00
4.000 Kg Paku 27,616.98 110,467.93
5.000 Tukang 70,000.00 350,000.00
0.500 Kepala tukang 78,750.00 39,375.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
485,625.00 812,000.00 110,467.93
1.000 M3 Beton bertulang lebih 2 lantai
( a + b + c ).
1 2 3 4 5 6 7
32 1.000 M2 LANTAI / DINDING PORSELIN 11 x 11 CM
82.000 BH Ubin porselin 11 X 11 Cm 729.32 59,804.57
0.152 Zak Semen 76,179.28 11,579.25
0.010 M3 Pasir pasang 247,339.58 2,473.40
0.200 Kg Semen putih 16,616.98 3,323.40
0.500 Pekerja 43,750.00 21,875.00
1.000 Tukang batu 70,000.00 70,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.075 Mandor 87,500.00 6,562.50
106,312.50 2,473.40 74,707.21
33 1.000 M2 LANTAI KERAMIK 10 X 20
50.000 Bh Keramik 10 X 20 Cm 1,331.70 66,584.91
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 69,175.01
34 1.000 M2 LANTAI KERAMIK 15 X 15
45.000 Bh Keramik 15 X 15 Cm 13.16 592.21
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 3,182.31
35 1.000 M2 LANTAI KERAMIK 20 X 20
25.000 Bh Keramik 20 X 20 Cm 2,821.27 70,531.74
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 73,121.83
36 1.000 M2 LANTAI KERAMIK 20 X 25
20.000 Bh Keramik 20 X 25 Cm 4,154.25 83,084.91
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 85,675.01
1 2 3 4 5 6 7
37 1.000 M2 LANTAI KERAMIK 30 X 30
11.000 Bh Keramik 30 X 30 Cm 7,552.65 83,079.10
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 85,669.19
38 1.000 M2 LANTAI KERAMIK 40 X 40
7.000 Bh Keramik 40 X 40 Cm 15,676.92 109,738.46
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 112,328.55
39 1.000 M2 LANTAI MOZAIK KM / WC
11.000 Bh Ubin Mozaik 52.65 579.12
0.032 M3 Pasir pasang 247,339.58 7,914.87
0.034 Zak Semen 76,179.28 2,590.10
0.250 Tukang batu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
43,531.25 7,914.87 3,169.21

40 1.000 M2 PAVING BLOK


58.000 Bh Paving blok 3,641.06 211,181.23
0.100 Pasir urug 100,000.00 10,000.00
0.100 Tukang batu 70,000.00 7,000.00
0.010 Kepala tukang 78,750.00 787.50
0.100 Pekerja 43,750.00 4,375.00
0.015 Mandor 87,500.00 1,312.50
13,475.00 221,181.23

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 1,922.84 213,435.75
0.210 M3 Pasir pasang 247,339.58 51,941.31
0.896 Zak Semen 76,179.28 68,256.64
1.125 Tukang batu 70,000.00 78,750.00
3.150 Pekerja 43,750.00 137,812.50
0.169 Mandor 87,500.00 14,787.50
0.190 Kepala tukang 78,750.00 14,962.50
8.500 M2 Plesteran 10 mm Camp. 1 : 3 43,688.37 371,351.13
617,663.63 265,377.06 68,256.64
1.000 M' Saluran pas. Batu tela 25X25 . .
1 2 3 4 5 6 7
42 1.000 M3 KUDA-KUDA/GORDING KAYU
BESI
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
6.000 Kg Paku 27,616.98 165,701.89
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 3,516,700.00 165,701.89
43 1.000 M3 KUDA-KUDA/GORDING KAYU
MATOA
1.100 M3 Kayu matoa 2,334,500.00 2,567,950.00
6.000 Kg Paku 27,616.98 165,701.89
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 2,567,950.00 165,701.89
44 1.000 M' GORDING KAYU MATOA
0.005 M3 Kayu matoa 2,334,500.00 11,672.50
0.250 Kg Paku 27,616.98 6,904.25
0.100 Tukang kayu 70,000.00 7,000.00
0.150 Pekerja 43,750.00 6,562.50
0.005 Mandor 87,500.00 437.50
14,000.00 11,672.50 6,904.25

45 1.000 M' GORDING KAYU BESI


0.005 M3 Kayu besi 3,197,000.00 15,985.00
0.250 Kg Paku 27,616.98 6,904.25
0.100 Tukang kayu 70,000.00 7,000.00
0.150 Pekerja 43,750.00 6,562.50
0.005 Mandor 87,500.00 437.50
14,000.00 15,985.00 6,904.25
46 1.000 M3 BALOK KASAU 5/7 K. BESI
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
6.000 Kg Paku 27,616.98 165,701.89
8.000 Pekerja 43,750.00 350,000.00
10.000 Tukang kayu 70,000.00 700,000.00
0.442 Kepala tukang 78,750.00 34,807.50
0.400 Mandor 87,500.00 35,000.00
1,119,807.50 3,516,700.00 165,701.89
47 1.000 M3 RENG 3/5 KAYU BESI
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
6.000 Kg Paku 27,616.98 165,701.89
8.000 Pekerja 43,750.00 350,000.00
10.000 Tukang kayu 70,000.00 700,000.00
0.442 Kepala tukang 78,750.00 34,807.50
0.400 Mandor 87,500.00 35,000.00
1,119,807.50 3,516,700.00 165,701.89
1 2 3 4 5 6 7
48 1.000 M3 KOSEN PINTU/JENDELA KAYU
BESI
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
0.200 Kg Paku 27,616.98 5,523.40
36.000 Tukang kayu 70,000.00 2,520,000.00
3.600 Kepala tukang 78,750.00 283,500.00
12.000 Pekerja 43,750.00 525,000.00
0.600 Mandor 87,500.00 52,500.00
3,381,000.00 3,516,700.00 5,523.40

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


MATOA
1.100 M3 Kayu matoa 2,334,500.00 2,567,950.00
0.200 Kg Paku 27,616.98 5,523.40
36.000 Tukang kayu 70,000.00 2,520,000.00
3.600 Kepala tukang 78,750.00 283,500.00
12.000 Pekerja 43,750.00 525,000.00
0.600 Mandor 87,500.00 52,500.00
3,381,000.00 2,567,950.00 5,523.40

51 1.000 M3 KOSEN KAYU BESI UNTUK


BANGUNAN SEMI PERMANEN
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
10.000 Pekerja 43,750.00 437,500.00
30.000 Tukang kayu 70,000.00 2,100,000.00
3.000 Kepala tukang 78,750.00 236,250.00
0.500 Mandor 87,500.00 43,750.00
2,380,000.00 3,516,700.00 437,500.00
52 1.000 M2 JALUSI KAYU BESI
0.022 M3 Papan kayu besi 3,197,000.00 70,334.00
0.200 Kg Paku 27,616.98 5,523.40
1.800 Tukang kayu 70,000.00 126,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.600 Pekerja 43,750.00 26,250.00
0.030 Mandor 87,500.00 2,625.00
162,750.00 70,334.00 5,523.40
53 1.000 M2 LISPLANK / LAMBERSERING
PAPAN KAYU BESI
0.022 M3 Papan kayu besi 3,197,000.00 70,334.00
0.200 Kg Paku 27,616.98 5,523.40
1.800 Tukang kayu 70,000.00 126,000.00
0.100 Kepala tukang 78,750.00 7,875.00
0.600 Pekerja 43,750.00 26,250.00
0.030 Mandor 87,500.00 2,625.00
162,750.00 70,334.00 5,523.40
53 1.000 M2 LISTPLANK SENG GALVANIS
0.780 Lbr. Seng galvanis 82,535.81 64,377.93
0.050 Kg paku 27,616.98 1,380.85
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 65,758.78
1 2 3 4 5 6 7
54 1.000 DAUN PINTU TRIPLEKS
1.000 Lbr. Tripleks 4 mm 100,392.64 100,392.64
0.044 M3 papan kayu besi 3,197,000.00 140,668.00
0.050 Kg Paku tripleks 27,616.98 1,380.85
3.000 Tukang kayu 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 140,668.00 101,773.49
55 1.000 M2 DAUN PINTU TRIPLEK LAPIS SENG PLAT
1.000 Lbr. Tripleks 4 mm 100,392.64 100,392.64
1.000 Lbr. Seng plat 99,052.83 99,052.83
0.044 M3 kayu besi 3,197,000.00 140,668.00
0.050 Kg paku tripleks 27,616.98 1,380.85
3.000 Tukang kayu 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
1.000 Mador 87,500.00 87,500.00
410,005.85 140,668.00 199,445.47
56 1.000 M2 DAUN PINTU TEAK WOOD
1.000 Lbr Teak wood 182,544.48 182,544.48
0.044 M3 Papan kayu besi 3,197,000.00 140,668.00
0.050 Kg Paku triplek 27,616.98 1,380.85
2.000 Pekerja 43,750.00 87,500.00
0.300 Kepala tukang 78,750.00 23,625.00
3.000 Tukang kayu 70,000.00 210,000.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 140,668.00 183,925.33
57 1.000 M2 DAUN PINTU TEAK WOOD
LAPIS SENG PLAT BJLS 30
1.000 Lbr Teak wood 182,544.48 182,544.48
1.000 Lbr Seng plat Bjls 30 99,052.83 99,052.83
0.044 M3 Papan kayu besi 3,197,000.00 140,668.00
0.050 Kg Paku triplek 27,616.98 1,380.85
2.000 Pekerja 43,750.00 87,500.00
0.300 Kepala tukang 78,750.00 23,625.00
3.000 Tukang kayu 70,000.00 210,000.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 140,668.00 282,978.16
58 1.000 M2 DAUN PINTU / JENDELA PANIL
0.039 M3 Kayu besi 3,197,000.00 124,683.00
7.500 Tukang kayu 70,000.00 525,000.00
0.750 Kepala tukang 78,750.00 59,062.50
0.500 Pekerja 43,750.00 21,875.00
0.125 Mandor 87,500.00 10,937.50
616,875.00 124,683.00
59 1.000 M2 DAUN PINTU JENDELA KACA
0.025 M3 Kayu besi 3,197,000.00 79,925.00
0.800 M2 Kaca 5 mm 191,020.52 152,816.42
6.000 Tukang kayu 70,000.00 420,000.00
0.600 Kepala tukang 78,750.00 47,250.00
2.000 Pekerja 43,750.00 87,500.00
0.150 Mandor 87,500.00 13,125.00
567,875.00 79,925.00 152,816.42
1 2 3 4 5 6 7

60 1.000 M2 DINDING / TOP GEVEL


KAYU BESI
0.025 M3 Papan kayu besi 3,197,000.00 79,925.00
0.013 M3 Kayu besi 5/10 3,197,000.00 41,561.00
0.200 Kg Paku 27,616.98 5,523.40
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 121,486.00 5,523.40
61 1.000 M2 DINDING PAPAN KY. MATOA
0.025 M3 Papan kayu matoa 2,334,500.00 58,362.50
0.013 M3 Kayu matoa 5/10 2,334,500.00 30,348.50
0.200 Kg Paku 27,616.98 5,523.40
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 88,711.00 5,523.40
62 1.000 M2 DINDING PAPAN KY. TINANG
0.025 M3 Papan kayu tinang 1,184,500.00 29,612.50
0.013 M3 Kayu tinang 5/10 1,184,500.00 15,398.50
0.200 Kg Paku 27,616.98 5,523.40
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 45,011.00 5,523.40
63 1.000 M2 DINDING TRIPLEK
0.347 Lbr Triplek 3 mm 89,044.48 30,898.44
0.015 M3 Kayu besi 5/10 3,197,000.00 47,955.00
0.020 Kg Paku 27,616.98 552.34
0.025 Kg Paku triplek 27,616.98 690.42
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 47,955.00 32,141.20
64 1.000 M2 DINDING DOUBLE TRIPLEK
0.694 Lbr Triplek 3 mm 89,044.48 61,796.87
0.015 M3 Kayu besi 5/10 3,197,000.00 47,955.00
0.020 Kg Paku 27,616.98 552.34
0.050 Kg Paku triplek 27,616.98 1,380.85
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 47,955.00 63,730.06
1 2 3 4 5 6 7
65 1.000 M2 DINDING TEAK WOOD
0.347 Lbr Teak wood 165,949.53 57,584.49
0.015 M3 Kayu besi 5/10 3,197,000.00 47,955.00
0.020 Kg Paku 27,616.98 552.34
0.025 Kg Paku triplek 27,616.98 690.42
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 47,955.00 58,827.25

66 1.000 M2 DINDING DOUBLE TEAK WOOD


0.694 Lbr Teak wood 165,949.53 115,168.97
0.015 M3 Kayu besi 5/10 3,197,000.00 47,955.00
0.020 Kg Paku 27,616.98 552.34
0.050 Kg Paku triplek 27,616.98 1,380.85
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
0.200 Pekerja 43,750.00 8,750.00
0.100 Mandor 87,500.00 8,750.00
23,730.00 47,955.00 117,102.16
67 1.000 M3 TIANG KAYU BESI 10/10
1.100 M3 Kayu besi 3,197,000.00 3,516,700.00
0.250 Kg Paku 27,616.98 6,904.25
12.000 Tukang kayu 70,000.00 840,000.00
1.200 Kepala tukang 78,750.00 94,500.00
4.000 Pekerja 43,750.00 175,000.00
0.500 Mandor 87,500.00 43,750.00
1,153,250.00 3,516,700.00 6,904.25
68 1.000 M3 TIANG KAYU MATOA 10/10
1.100 M3 Kayu matoa 2,334,500.00 2,567,950.00
0.250 Kg Paku 27,616.98 6,904.25
12.000 Tukang kayu 70,000.00 840,000.00
1.200 Kepala tukang 78,750.00 94,500.00
4.000 Pekerja 43,750.00 175,000.00
0.500 Mandor 87,500.00 43,750.00
1,153,250.00 2,567,950.00 6,904.25
69 1.000 BH TIANG PANCANG KY. BESI
0.011 M3 Kayu besi 10/10 3,197,000.00 35,167.00
0.180 Pekerja 43,750.00 7,875.00
0.040 Tukang kayu 70,000.00 2,800.00
0.004 Kepala tukang 78,750.00 315.00
0.045 Mandor 87,500.00 3,937.50
14,927.50 35,167.00

1.500 X Untuk tanah keras dihitung . . . .


70 1.000 M2 ATAP SENG BJLS 30
0.870 Lbr Seng Gelombang Bjls 30 99,052.83 86,175.96
0.025 Kg Paku seng 33,116.98 827.92
0.100 Pekerja 43,750.00 4,375.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 4,375.00 87,003.89
1 2 3 4 5 6 7
71 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 99,052.83 376,400.75
0.200 Kg Paku seng 33,116.98 6,623.40
0.040 M3 Kayu matoa 2,334,500.00 93,380.00
0.250 Tukang kayu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.250 Pekerja 43,750.00 10,937.50
0.003 Mandor 87,500.00 262.50
30,668.75 93,380.00 383,024.15

1.000 M2 Nok seng plat Bjls 30

72 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 88,035.81 76,591.15
0.025 Kg Paku seng 33,116.98 827.92
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 77,419.08

73 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 88,035.81 334,536.07
0.200 Kg Paku seng 33,116.98 6,623.40
0.040 M3 Kayu matoa 2,334,500.00 93,380.00
0.250 Tukang kayu 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.250 Pekerja 43,750.00 10,937.50
0.003 Mandor 87,500.00 262.50
30,668.75 93,380.00 341,159.46

1.000 M2 Nok seng plat Bjls 20

74 1.000 M2 ATAP ARDEKS


0.870 Lbr atap ardeks 65,484.91 56,971.87
0.025 Kg Paku ardeks 27,616.98 690.42
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang kayu 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 57,662.30
75 1.000 M2 ATAP HARFLEKS X 30 X 110
X 0,5 CM
1.100 Lbr Harflek 74,993.04 82,492.34
0.025 Kg Paku ardek 27,616.98 690.42
0.010 M3 Kayu besi 3,197,000.00 31,970.00
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 31,970.00 83,182.77
1 2 3 4 5 6 7
76 10.000 M' NOK HARFLEK 30 X 118 X 0,5 CM
9.300 Bh Nok Harflek 49,707.05 462,275.55
0.200 Kg Paku ardek 27,616.98 5,523.40
0.040 M3 Kayu matoa 2,334,500.00 93,380.00
0.250 Pekerja 43,750.00 10,937.50
0.250 Tukang 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.013 Mandor 87,500.00 1,137.50
31,543.75 93,380.00 467,798.94

1.000 M' Nok Harflek . . . . . . . . . . . . . .

77 1.000 M2 ATAP SENG ALUMINIUM


BJLS 30
0.870 Lbr Seng aluminium 77,052.83 67,035.96
0.025 Kg Paku ardek 27,616.98 690.42
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 67,726.39
78 1.000 M2 ATAP SUPERDEK
0.870 Lbr Atap superdek 292,634.91 254,592.37
0.025 Kg Paku ardek 27,616.98 690.42
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 255,282.80

79 1.000 M2 ATAP GENTENG BETON


18.000 Bh Genteng beton 27,583.56 496,504.06
0.200 Pekerja 43,750.00 8,750.00
0.150 Tukang 70,000.00 10,500.00
0.015 Kepala tukang 78,750.00 1,181.25
0.010 Mandor 87,500.00 875.00
21,306.25 496,504.06
80 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 27,583.56 193,084.91
0.030 Zak Semen 88,349.11 2,650.47
0.025 Pekerja 43,750.00 1,093.75
0.025 Tukang 70,000.00 1,750.00
0.003 Kepala tukang 78,750.00 236.25
0.001 Mandor 87,500.00 87.50
3,167.50 195,735.38

81 1.000 M2 ATAP UTOMO COLOR TILES


2.150 Bh Utomo color tiles 7 genteng 78,183.56 168,094.65
0.050 Kg Paku color tiles 25,106.35 1,255.32
0.100 Pekerja 43,750.00 4,375.00
0.200 Tukang 70,000.00 14,000.00
0.020 Kepala tukang 78,750.00 1,575.00
0.005 Mandor 87,500.00 437.50
20,387.50 169,349.97
1 2 3 4 5 6 7
82 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 57,833.56 28,916.78
0.200 Kg Paku color tiles 25,106.35 5,021.27
0.250 Pekerja 43,750.00 10,937.50
0.250 Tukang 70,000.00 17,500.00
0.025 Kepala tukang 78,750.00 1,968.75
0.003 Mandor 87,500.00 262.50
30,668.75 33,938.05
83 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 4 mm 100,392.64 33,731.93
0.017 M3 Kayu matoa 2,334,500.00 39,686.50
0.200 Kg Paku 27,616.98 5,523.40
0.020 Kg Paku triplek 27,616.98 552.34
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 39,686.50 39,807.66
84 1.000 M2 PLAFOND TRIPLEK
0.336 Lbr Triplek 3 mm 89,044.48 29,918.95
0.017 M3 Kayu matoa 2,334,500.00 39,686.50
0.200 Kg Paku 27,616.98 5,523.40
0.020 Kg Paku triplek 27,616.98 552.34
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 39,686.50 35,994.68
85 1.000 M3 RANGKA PLAFON
1.100 M3 Kayu matoa 2,334,500.00 2,567,950.00
0.230 Kg Paku 27,616.98 6,351.91
15.000 Tukang kayu 70,000.00 1,050,000.00
1.500 Kepala tukang 78,750.00 118,125.00
5.000 Pekerja 43,750.00 218,750.00
0.250 Mandor 87,500.00 21,875.00
1,408,750.00 2,567,950.00 6,351.91
86 1.000 M2 PLAFON TRIPLEK TANPA
RANGKA
0.336 Lbr Triplek 4 mm 100,392.64 33,731.93
0.020 Kg Paku triplek 27,616.98 552.34
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 34,284.27

87 1.000 M2 PLAFON TRIPLEK TANPA


RANGKA
0.336 Lbr Triplek 3 mm 89,044.48 29,918.95
0.020 Kg Paku triplek 27,616.98 552.34
0.080 Tukang kayu 70,000.00 5,600.00
0.008 Kepala tukang 78,750.00 630.00
6,230.00 30,471.29
1 2 3 4 5 6 7
88 1.000 M2 PLAFON ETERNIT
1.000 Lbr Eternit #REF! #REF!
0.020 Kg Paku eternit 27,616.98 552.34
0.012 M3 Kayu matoa 2,334,500.00 28,014.00
0.800 Tukang kayu 70,000.00 56,000.00
0.080 Kepala tukang 78,750.00 6,300.00
0.280 Pekerja 43,750.00 12,250.00
0.014 Mandor 87,500.00 1,225.00
75,775.00 28,014.00 #REF!
89 10.000 M' TALANG SENG BJLS 30
6.664 Lbr Seng plat Bjls 30 99,052.83 660,088.06
0.080 M3 Papan kayu matoa 2,334,500.00 186,760.00
0.200 Kg Paku 27,616.98 5,523.40
0.050 M3 Kayu matoa 5/5 2,334,500.00 116,725.00
2.000 Tukang 70,000.00 140,000.00
0.200 Kepala tukang 78,750.00 15,750.00
1.250 Pekerja 43,750.00 54,687.50
0.063 Mandor 87,500.00 5,512.50
215,950.00 303,485.00 665,611.46

1.000 M' Talang seng Bjls 30 . . . . . . . . .

90 10.000 M' TALANG PARALON DIA. 4"


10.000 M' Talang paralon Dia. 4" 27,675.47 276,754.73
3.000 Bh Paralon L 17,137.74 51,413.21
1.000 Bh Sok Paralon 17,137.74 17,137.74
1.000 Bh Paralon T 19,337.74 19,337.74
1.000 Tube lem 8,887.74 8,887.74
1.800 Pekerja 43,750.00 78,750.00
78,750.00 373,531.15

1.000 M' Talang paralon Dia. 4" . . . . . . .

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


1.000 M' Paralon "U" Dia. 12" 41,425.47 41,425.47
2.000 Bh Plat besi penyangga 16,616.98 33,233.96
1.000 Bh Sok paralon 17,137.74 17,137.74
0.300 Tube lem 8,887.74 2,666.32
1.000 Pekerja 43,750.00 43,750.00
43,750.00 94,463.49
PEKERJAAN PENGECATAN :

92 10.000 M2 PENGECATAN KILAT 3X


4.250 Kg Cat kilat 44,116.98 187,497.17
0.570 Ltr Minyak cat 27,616.98 15,741.68
0.800 Kg Dempul 27,616.98 22,093.59
5.000 Lbr Amplas kayu 6,638.99 33,194.97
3.000 Tukang cat 70,000.00 210,000.00
0.300 Kepala tukang 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 258,527.41
1.000 M2 Pengecatan kilat 3X . . . . . . . .
1 2 3 4 5 6 7
93 10.000 M2 PENGECATAN KILAT (ULANG)
2.125 Kg Cat kilat 44,116.98 93,748.59
0.285 Ltr Minyak cat 27,616.98 7,870.84
0.400 Kg Dempul 27,616.98 11,046.79
2.500 Lbr Amplas kayu 6,638.99 16,597.49
3.000 Tukang cat 70,000.00 210,000.00
0.300 Kepala tukang cat 78,750.00 23,625.00
2.000 Pekerja 43,750.00 87,500.00
0.100 Mandor 87,500.00 8,750.00
329,875.00 129,263.70

1.000 M2 Pengecatan Kilat Ulang . . . . .

94 1.000 M2 PENGECATAN DINDING


0.450 Kg Cat dinding 16,616.98 7,477.64
0.150 Tukang cat 70,000.00 10,500.00
0.100 Pekerja 43,750.00 4,375.00
0.050 Mandor 87,500.00 4,375.00
19,250.00 7,477.64
95 1.000 M2 PENGECATAN DINDING ULANG
0.225 Kg Cat dinding 16,616.98 3,738.82
0.075 Tukang cat 70,000.00 5,250.00
0.100 Pekerja 43,750.00 4,375.00
0.050 Mandor 87,500.00 4,375.00
14,000.00 3,738.82
96 1.000 M2 PENGECATAN PLAFON
0.450 Kg Cat dinding 16,616.98 7,477.64
0.225 Tukang cat 70,000.00 15,750.00
0.150 Pekerja 43,750.00 6,562.50
0.008 Mandor 87,500.00 700.00
23,012.50 7,477.64

97 1.000 M2 CAT PLAFON ULANG


0.225 Kg Cat dinding 16,616.98 3,738.82
0.113 Tukang cat 70,000.00 7,910.00
0.075 Pekerja 43,750.00 3,281.25
0.004 Mandor 87,500.00 350.00
11,541.25 3,738.82
98 1.000 M2 KARBOLIUM / RESIDU KAP 2X
0.350 Kg Karbolium 27,616.98 9,665.94
0.100 Pekerja 43,750.00 4,375.00
0.005 Mandor 87,500.00 437.50
4,812.50 9,665.94
99 1.000 M2 TEAK OIL
0.400 Kg Teak oil 38,616.98 15,446.79
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 15,446.79
1 2 3 4 5 6 7
1.0000 BUAH KUNCI PINTU TANAM 2 SLAAG
1.0000 Kunci Pintu 2 Slaag 93,889.94 93,889.94
1.5000 Pekerja 43,750.00 65,625.00
4.6000 Tukang 70,000.00 322,000.00
0.4600 Kepala Tukang 78,750.00 36,225.00
0.0750 Mandor 87,500.00 6,562.50
Jumlah Upah 430,412.50 93,889.94
Upah 0,2 x An. F.31.a 86,082.50
86,082.50 93,889.94
1.0000 BUAH ENGSEL PINTU
1.0000 Engsel Pintu 22,194.97 22,194.97
1.5000 Pekerja 43,750.00 65,625.00
4.6000 Tukang 70,000.00 322,000.00
0.4600 Kepala Tukang 78,750.00 36,225.00
0.0750 Mandor 87,500.00 6,562.50
Jumlah Upah 430,412.50 22,194.97
Upah 0,075 x An. F.31.a 32,280.94
32,280.94 22,194.97
1.0000 BUAH GRENDEL PINTU
1.0000 Grendel Pintu 18,344.97 18,344.97
0.1000 Tukang 70,000.00 7,000.00
7,000.00 18,344.97
1.0000 BUAH GRENDEL JENDELA
1.0000 Grendel Jendela 27,694.97 27,694.97
0.1000 Tukang 70,000.00 7,000.00
7,000.00 27,694.97
1.0000 BUAH ENGSEL JENDELA
1.0000 Engsel Jendela 16,694.97 16,694.97
0.2000 Tukang 70,000.00 14,000.00
14,000.00 16,694.97
1.0000 BUAH TARIKAN JENDELA
1.0000 Tarikan Jendela 8,444.97 8,444.97
0.1000 Tukang 70,000.00 7,000.00
7,000.00 8,444.97
1.0000 BUAH KAIT ANGIN
1.0000 Kait Angin Jendela 27,694.97 27,694.97
0.1000 Tukang 70,000.00 7,000.00
7,000.00 27,694.97
100 1.000 M2 PENGECATAN BESI 2X
0.400 Kg Cat besi 44,116.98 17,646.79
0.200 Pekerja 43,750.00 8,750.00
0.010 Mandor 87,500.00 875.00
9,625.00 17,646.79

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 70,000.00 1,050,000.00
1.500 Kepala tukang 78,750.00 118,125.00
5.000 Pekerja 43,750.00 218,750.00
0.250 Mandor 87,500.00 21,875.00
1,408,750.00 2,750,000.00
1 2 3 4 5 6 7
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 27,616.98 20,712.74
0.750 Tukang kayu 70,000.00 52,500.00
0.050 Kepala tukang 78,750.00 3,937.50
0.200 Pekerja 43,750.00 8,750.00
1.200 Upah menggergaji 70,000.00 84,000.00
0.010 Mandor 87,500.00 875.00
150,062.50 192,500.00 20,712.74
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 27,616.98 13,808.49
24.000 Tukang kayu 70,000.00 1,680,000.00
2.400 Kepala tukang 78,750.00 189,000.00
8.000 Pekerja 43,750.00 350,000.00
0.400 Mandor 87,500.00 35,000.00
2,254,000.00 825,000.00 13,808.49
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 27,616.98 2,761.70
0.750 Tukang kayu 70,000.00 52,500.00
0.075 Kepala tukang 78,750.00 5,906.25
0.250 Pekerja 43,750.00 10,937.50
1.300 Upah menggergaji 43,750.00 56,875.00
0.0125 Mandor 87,500.00 1,093.75
127,312.50 192,500.00 2,761.70
PEKERJAAN INSTALASI LAMPU :
105 1.000 TITIK PAS. LAMPU TL 10 WATT
1.000 Bh Lampu TL 10 watt 9,877.44 9,877.44
10.000 M' Kabel NGA 7,723.40 77,233.96
10.000 M' Pipa paralon 1/4" 5,733.96 57,339.64
1.000 Bh Saklar 33,233.96 33,233.96
4.000 Bh Isolator 1,333.96 5,335.86
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 183,020.87
106 1.000 TITIK PAS. LAMPU TL 20 WATT
1.000 Bh Lampu TL 20 watt 52,167.93 52,167.93
10.000 M' Kabel NGA 7,723.40 77,233.96
10.000 M' Pipa paralon 1/4" 5,733.96 57,339.64
1.000 Bh Saklar 33,233.96 33,233.96
4.000 Bh Isolator 1,333.96 5,335.86
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 225,311.36
107 1.000 TITIK PAS. LAMPU TL 40 WATT
1.000 Bh Lampu TL 40 watt 66,584.91 66,584.91
10.000 M' Kabel NGA 7,723.40 77,233.96
10.000 M' Pipa paralon 1/4" 5,733.96 57,339.64
1.000 Bh Saklar 33,233.96 33,233.96
4.000 Bh Isolator 1,333.96 5,335.86
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 239,728.34
1 2 3 4 5 6 7
108 1.000 TITIK PAS. LAMPU PIJAR 60 WATT
1.000 Bh Lampu pijar 60 watt 11,233.96 11,233.96
10.000 M' Kabel NGA 7,723.40 77,233.96
10.000 M' Pipa paralon 1/4" 5,733.96 57,339.64
1.000 Bh Saklar 33,233.96 33,233.96
1.000 Bh Vitting 25,000.00 25,000.00
4.000 Bh Isolator 1,333.96 5,335.86
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 209,377.39
109 1.000 TITIK PAS. LAMPU BARET
1.000 Bh Lampu baret 39,084.91 39,084.91
10.000 M' Kabel NGA 7,723.40 77,233.96
10.000 M' Pipa paralon 1/4" 5,733.96 57,339.64
1.000 Bh Saklar 33,233.96 33,233.96
4.000 Bh Isolator 1,333.96 5,335.86
1.000 Tukang listrik 70,000.00 70,000.00
1.000 Instalasi 49,500.00 49,500.00
119,500.00 212,228.34
110 1.000 TITIK PASANG STOP KONTAK
1.000 Bh Stop kontak 33,233.96 33,233.96
5.000 M' Kabel NGA 7,723.40 38,616.98
3.000 M' Pipa paralon 1/4" 5,733.96 17,201.89
4.000 Bh Isolator 1,333.96 5,335.86
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 94,388.70
111 1.000 BH PAS. SEKRING KAS 1 GROUP
1.000 Bh Sekring Kas 1 group 66,233.96 66,233.96
3.000 M' Kabel NGA 7,723.40 23,170.19
2.000 M' Pipa paralon 1/4" 5,733.96 11,467.93
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 100,872.08
112 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 93,733.96 93,733.96
3.000 M' Kabel NGA 7,723.40 23,170.19
2.000 M' Pipa paralon 1/4" 5,733.96 11,467.93
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 128,372.08
113 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 132,233.96 132,233.96
3.000 M' Kabel NGA 7,723.40 23,170.19
2.000 M' Pipa paralon 1/4" 5,733.96 11,467.93
0.830 Tukang listrik 70,000.00 58,100.00
1.000 Instalasi 49,500.00 49,500.00
107,600.00 166,872.08
AH KUNCI PINTU TANAM 2 SLAAG
1 2 3 4 5 6 7
ah 0,2 x An. F.31.a PEKERJAAN PERPIPAAN :

114 6.000 M' PAS. PIPA GIP DIA. 1/2"


AH ENGSEL PINTU 6.000 M' Pipa GIP Dia. 1/2" Medium A 39,729.98 238,379.88
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 404,549.70

ah 0,075 x An. F.31.a 1.000 M' Pasang pipa GIP dia. 1/2" . . . .

115 6.000 M' PAS. PIPA GIP DIA. 3/4"


AH GRENDEL PINTU 6.000 M' Pipa GIP Dia. 3/4" Medium A 47,455.98 284,735.86
1.100 Set Alat bantu 166,169.82 182,786.80
0.375 Tukang 70,000.00 26,250.00
0.750 Pekerja 43,750.00 32,812.50
0.055 Mandor 87,500.00 4,812.50
AH GRENDEL JENDELA 63,875.00 467,522.66

1.000 M' Pasang pipa GIP dia. 3/4" . . . .

116 6.000 M' PAS. PIPA GIP DIA. 1"


AH ENGSEL JENDELA 6.000 M' Pipa GIP Dia. 1" Medium A 65,623.80 393,742.77
1.200 Set Alat bantu 166,169.82 199,403.79
0.500 Tukang 70,000.00 35,000.00
1.000 Pekerja 43,750.00 43,750.00
0.060 Mandor 87,500.00 5,250.00
AH TARIKAN JENDELA 84,000.00 593,146.56

1.000 M' Pasang pipa GIP dia. 1" . . . .

117 6.000 M' PAS. PIPA GIP DIA. 2"


AH KAIT ANGIN 6.000 M' Pipa GIP Dia. 2" Medium A 140,641.28 843,847.67
1.300 Set Alat bantu 166,169.82 216,020.77
1.000 Tukang 70,000.00 70,000.00
2.000 Pekerja 43,750.00 87,500.00
0.067 Mandor 87,500.00 5,862.50
HAS NYAMUK PLASTIK 163,362.50 1,059,868.43

1.000 M' Pasang pipa GIP dia. 2" . . . .

118 6.000 M' PAS. PIPA GIP DIA. 3"


6.000 M' Pipa GIP Dia. 3" Medium A 245,211.87 1,471,271.19
1.430 Set Alat bantu 166,169.82 237,622.84
1.500 Tukang 70,000.00 105,000.00
2.500 Pekerja 43,750.00 109,375.00
0.073 Mandor 87,500.00 6,387.50
220,762.50 1,708,894.04

1.000 M' Pasang pipa GIP dia. 3" . . . .


1 2 3 4 5 6 7
119 6.000 M' PAS. PIPA GIP DIA. 4"
6.000 M' Pipa GIP Dia. 4" Medium A 364,954.09 2,189,724.53
1.570 Set Alat bantu 166,169.82 260,886.62
2.000 Tukang 70,000.00 140,000.00
3.000 Pekerja 43,750.00 131,250.00
0.081 Mandor 87,500.00 7,087.50
278,337.50 2,450,611.15

1.000 M' Pasang pipa GIP dia. 4" . . . .


120 6.000 M' PAS. PIPA GIP DIA. 6"
6.000 M' Pipa GIP Dia. 6" Medium A 616,116.36 3,696,698.19
1.727 Set Alat bantu 166,169.82 286,975.28
3.000 Tukang 70,000.00 210,000.00
4.000 Pekerja 43,750.00 175,000.00
0.089 Mandor 87,500.00 7,787.50
392,787.50 3,983,673.47
1.000 M' Pasang pipa GIP dia. 6" . . . .

121 6.000 M' PAS. PIPA GIP DIA. 8"


6.000 M' Pipa GIP Dia. 8" Medium A 959,332.84 5,755,997.04
1.900 Set Alat bantu 166,169.82 315,722.66
4.000 Tukang 70,000.00 280,000.00
5.000 Pekerja 43,750.00 218,750.00
0.098 Mandor 87,500.00 8,575.00
507,325.00 6,071,719.70
1.000 M' Pasang pipa GIP dia. 8" . . . .

122 1.000 BH VALVE GIP DIAMETER 1"


1.000 Bh Valve GIP Diameter 1" 668.47 668.47
1.000 Ls Upah kerja 48,600.00 48,600.00
48,600.00 668.47

123 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" 779.88 779.88
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 779.88

124 1.000 BH VALVE GIP DIAMETER 3"


1.000 Bh Valve GIP Diameter 3" 2,751,169.82 2,751,169.82
1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,751,169.82
125 1.000 BH VALVE GIP DIAMETER 4"
1.000 Bh Valve GIP Diameter 4" 3,301,949.70 3,301,949.70
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 3,301,949.70
126 1.000 BH VALVE GIP DIAMETER 6"
1.000 Bh Valve GIP Diameter 6" 3,853,899.40 3,853,899.40
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 3,853,899.40

127 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 4,407,798.81 4,407,798.81
1.000 Ls Upah kerja 290,880.00 290,880.00
290,880.00 4,407,798.81
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" 6,494.65 38,967.91
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 205,137.73
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" 7,430.82 44,584.93
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 210,754.75
1.000 M' Pasang pipa PVC dia. 3/4" . . . .

130 6.000 M' PAS. PIPA PVC DIA. 1"


6.000 M' Pipa PVC Dia. 1" 10,213.32 61,279.90
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 227,449.72
1.000 M' Pasang pipa PVC dia. 1" . . . .

131 6.000 M' PAS. PIPA PVC DIA. 2"


6.000 M' Pipa PVC Dia. 2" 39,794.97 238,769.82
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 404,939.64
1.000 M' Pasang pipa PVC dia. 2" . . . .
132 6.000 M' PAS. PIPA PVC DIA. 3"
6.000 M' Pipa PVC Dia. 3" 21,888.23 131,329.36
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 297,499.18

1.000 M' Pasang pipa PVC dia. 3" . . . .

133 6.000 M' PAS. PIPA PVC DIA. 4"


6.000 M' Pipa PVC Dia. 4" 33,389.94 200,339.64
1.000 Set Alat bantu 166,169.82 166,169.82
0.250 Tukang 70,000.00 17,500.00
0.500 Pekerja 43,750.00 21,875.00
0.050 Mandor 87,500.00 4,375.00
43,750.00 366,509.46
1.000 M' Pasang pipa PVC dia. 4" . . . .
1 2 3 4 5 6 7
134 10.000 M2 BONGKAR DINDING TEMBOK
DAN MEMBERSIHKAN
2.000 Pekerja 43,750.00 87,500.00
0.100 Tukang batu 70,000.00 7,000.00
94,500.00

1.000 M2 Bongkar dinding tembok . . . .

135 10.000 M2 BONGKAR LANTAI COR


DAN MEMBERSIHKAN
2.000 Pekerja 43,750.00 87,500.00
0.100 Tukang batu 70,000.00 7,000.00
94,500.00
1.000 M2 Bongkar lantai cor . . . . . . . .

136 10.000 M2 MENGUPAS PLESTERAN LAMA


DAN MEMBERSIHKAN
0.500 Pekerja 43,750.00 21,875.00
0.025 Mandor 87,500.00 2,187.50
24,062.50
1.000 M2 Mengupas plesteran lama ...
137 10.000 M2 BONGKAR ATAP
0.500 Tukang 70,000.00 35,000.00
1.000 Pekerja 43,750.00 43,750.00
78,750.00
1.000 M2 Bongkar atap . . . . . . . . . . . .
138 1.000 M3 BONGKAR RANGKA ATAP
UNTUK TIDAK DIPAKAI LAGI
1.000 Pekerja 43,750.00 43,750.00
0.200 Mandor 87,500.00 17,500.00
61,250.00
139 1.000 M3 BONGKAR RANGKA ATAP
UNTUK DIPAKAI LAGI
4.000 Pekerja 43,750.00 175,000.00
6.000 Tukang kayu 70,000.00 420,000.00
0.600 Kepala tukang 78,750.00 47,250.00
0.200 Mandor 87,500.00 17,500.00
659,750.00

PEKERJAAN PERKERASAN / PENGASPALAN JALAN DAN HALAMAN


140 150.000 M3 LAPIS PONDASI BAWAH (LPB)
1.000 Mandor 87,500.00 87,500.00
2.000 Operator terampil 87,500.00 175,000.00
2.000 Pembantu operator 70,000.00 140,000.00
1.000 Sopir terampil 70,000.00 70,000.00
1.000 Pembantu sopir 61,250.00 61,250.00
6.000 Pekerja 43,750.00 262,500.00
187.00 M3 Kerikil sungai tidak tersaring 247,339.58 46,252,500.96
0.240 Set Alat bantu 166,169.82 39,880.76
5.000 Jam Motor greder 100 HP Err:509 Err:509
5.000 Jam Mesin gilas 3 roda 6 - 8 ton Err:509 Err:509
5.000 Jam Truk tangki air 115 HP Err:509 Err:509
796,250.00 46,252,500.96 Err:509
1.000 M3 LPB Klas C . . . . . . . . . . . . . . .
1 2 3 4 5 6 7
141 150.00 M3 LAPIS PONDASI ATAS (LPA)
1.000 Mandor 87,500.00 87,500.00
2.000 Operator terampil 87,500.00 175,000.00
2.000 Pembantu operator 70,000.00 140,000.00
1.000 Sopir terampil 70,000.00 70,000.00
1.000 Pembantu sopir 61,250.00 61,250.00
6.000 Pekerja 43,750.00 262,500.00
187.00 M3 Kerikil sungai tersaring 259,982.10 48,616,653.32
0.240 Set Alat bantu 166,169.82 39,880.76
5.000 Jam Motor greder 100 HP Err:509 Err:509
5.000 Jam Mesin gilas 3 roda 6 - 8 ton Err:509 Err:509
5.000 Jam Truk tangki air 115 HP Err:509 Err:509
796,250.00 48,616,653.32 Err:509

1.000 M3 LPB Klas B . . . . . . . . . . . . . . .

142 1,400.00 M2 LAPIS PENETRASI (LAPEN)


50 mm.
6.000 Mandor 87,500.00 525,000.00
6.000 Operator terampil 87,500.00 525,000.00
6.000 Pembantu operator 70,000.00 420,000.00
3.000 Sopir terampil 70,000.00 210,000.00
3.000 Pembantu sopir 61,250.00 183,750.00
160.000 Pekerja 43,750.00 7,000,000.00
56.000 M3 Batu pecah 3 - 5 cm 505,632.81 28,315,437.08
31.110 M3 Batu pecah 2 - 3 cm 521,732.81 16,231,107.56
15.550 M3 Batu pecah 1 - 2 cm 582,299.47 9,054,756.78
3.500 M3 Pasir beton 247,339.58 865,688.52
6,270.00 Kg Aspal Err:509 Err:509
450.000 Ltr Minyak bakar Err:509 Err:509
8.160 Alat bantu 166,169.82 1,355,945.74
15.000 Mesin gilas 6 - 8 ton Err:509 Err:509
15.000 Mesin penyemprot aspal 100 ltr 92,629.33 1,389,439.95
15.000 Truck terbuka 140,378.52 2,105,677.86
8,863,750.00 54,466,989.95 Err:509

1.000 M2 Lapen 50 mm …………………..

143 120.000 TON PRODUKSI SUPLAI LATASIR


4.000 Mandor 87,500.00 350,000.00
5.000 Sopir terampil 70,000.00 350,000.00
5.000 Pembantu sopir 61,250.00 306,250.00
119.000 Pekerja 43,750.00 5,206,250.00
54.000 M3 Pasir Beton 247,339.58 13,356,337.18
12,000.00 Kg Aspal Err:509 Err:509
300.000 M3 Kayu Bakar 897,000.00 269,100,000.00
20.000 Set Alat bantu 166,169.82 3,323,396.42
25.000 Jam Dump Truck 5 Ton/145 HP Err:509 Err:509
6,212,500.00 282,456,337.18 Err:509

1.000 Ton Produksi dan Suplai Latasir ……


1 2 3 4 5 6 7
144 1,600.00 M2 LATASIR
1.000 Mandor 87,500.00 87,500.00
3.000 Operator terampil 70,000.00 210,000.00
3.000 Pembantu operator 70,000.00 210,000.00
11.000 Pekerja 43,750.00 481,250.00
60.000 Ton Campuran Panas Latasir Err:509 Err:509
640.000 Kg Aspal Err:509 Err:509
160.000 Ltr Minyak bakar Err:509 Err:509
0.480 Set Alat bantu 166,169.82 79,761.51
5.000 Mesin Gilas Tandem 6 - 10 Ton Err:509 Err:509
5.000 Mesin Gilas Roda Karet 8 - 15 Ton Err:509 Err:509
5.000 Mesin Penyemprot Aspal 400 Ltr Err:509 Err:509
5.000 Truck Bak Terbuka 3,5 Ton/115 HP - -
988,750.00 Err:509

1.000 M2 Latasir ………………….


SA HARGA SATUAN LOKASI WILAYAH " C "

JUMLAH
HARGA
( Rp.)

3,500.00

42,502.68

35,000.00

46,637.50

70,000.00

70,000.00

93,275.00

8,750.00

269,407.49
269,407.49
8

341,394.99

1,109,135.60

1,002,090.76

953,036.84

1,426,380.78
475,460.26
8

1,715,470.43
571,823.48

1,985,956.23
661,985.41

1,010,545.53
101,054.55

974,499.10
97,449.91
8

1,801,074.44
180,107.44

46,119.80

30,713.26

43,688.37

54,024.29

51,479.78
8

38,049.04

105,518.91

1,183,625.96

1,190,554.24

1,079,593.29
8

1,015,523.58

1,221,025.96

3,765,852.00

1,408,092.93
6,394,970.88
1,221,025.96

3,765,852.00

1,408,092.93

6,394,970.88

1,221,025.96

5,022,951.10

1,408,092.93
7,652,069.99
8

183,493.11

120,621.12

54,628.43

124,567.95

137,121.12
8

137,115.31

163,774.67

54,615.33

234,656.23

951,297.32
95,129.73
8

5,936,401.89

4,987,651.89

32,576.75

36,889.25

4,802,209.39

4,802,209.39
8

6,903,223.40

5,954,473.40

6,334,200.00

238,607.40

238,607.40

86,146.28
8

572,316.49

750,119.32

654,468.33

753,521.16

741,558.00
800,616.42
8

150,739.40

117,964.40

74,264.40

103,826.20

135,415.06
8

130,512.25

188,787.16

4,676,854.25

3,728,104.25

50,094.50

75,141.75
111,766.39
8

507,072.90

50,707.29

97,806.58

465,208.21

46,520.82

78,049.80

135,540.27
8

592,722.69

59,272.27

88,113.89

275,670.30

517,810.31

198,902.88
189,737.47
8

64,606.80

155,269.16

151,456.18

3,983,051.91

40,514.27

36,701.29
8

#REF!

1,185,046.46

118,504.65

452,281.15

45,228.12

138,213.49

588,402.41
58,840.24
8

459,138.70

45,913.87

26,727.64

17,738.82

30,490.14

15,280.07

14,478.44

25,071.79
8

179,972.44

54,475.91

25,344.97

34,694.97

30,694.97

15,444.97

34,694.97

27,271.79

4,158,750.00
8

363,275.24

3,092,808.49

322,574.20

302,520.87

344,811.36
359,228.34
8

328,877.39

331,728.34

201,988.70

208,472.08

235,972.08

274,472.08
8

448,299.70

74,716.62

531,397.66

88,566.28

677,146.56

112,857.76

1,223,230.93

203,871.82

1,929,656.54

321,609.42
8

2,728,948.65

454,824.77

4,376,460.97
729,410.16

6,579,044.70
1,096,507.45

49,268.47

94,799.88

2,878,049.82

3,461,809.70

4,079,245.40
4,698,678.81
8

248,887.73
41,481.29

254,504.75
42,417.46

271,199.72
45,199.95

448,689.64
74,781.61

341,249.18

56,874.86

410,259.46
68,376.58
8

94,500.00

9,450.00

94,500.00
9,450.00

24,062.50
2,406.25

78,750.00
7,875.00

61,250.00

659,750.00

Err:509
Err:509
8

Err:509

Err:509

Err:509

Err:509

Err:509

Err:509
8

Err:509

Err:509
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "C"
UPAH UPAH
NO. TENAGA KERJA SAT. TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 87,500.00 8 Operator Kurang Terlatih H/O 78,750.00


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

HARGA DI JARAK ONGKOS JML HARGA JML 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 17.60 5,317.37 80,317.37 8,031.74 88,349.11


2 Semen ( 40 Kg ) ZAK 65,000.00 17.60 4,253.89 69,253.89 6,925.39 76,179.28
3 Semen merah / putih KG 15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98
4 Pasir urug M3 100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
5 Pasir pasang M3 130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
6 Pasir beton M3 130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
7 Batu kali M3 110,000.00 17.60 85,077.89 195,077.89 29,261.68 224,339.58
8 Kerikil / tdk tersaring M3 130,000.00 17.60 85,077.89 215,077.89 32,261.68 247,339.58
9 Sirtu M3 100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
10 Tanah urug M3 100,000.00 17.60 85,077.89 185,077.89 27,761.68 212,839.58
11 Batu pecah 3 - 5 Cm M3 333,333.33 17.60 106,347.37 439,680.70 65,952.11 505,632.81
12 Batu pecah 2 - 3 Cm M3 347,333.33 17.60 106,347.37 453,680.70 68,052.11 521,732.81
13 Batu pecah 1 - 2 Cm M3 400,000.00 17.60 106,347.37 506,347.37 75,952.11 582,299.47
14 Batu tela BH 1,500.00 17.60 248.04 1,748.04 174.80 1,922.84
15 Conblok BH 6,000.00 17.60 310.05 6,310.05 631.01 6,941.06
16 Paving block BH 3,000.00 17.60 310.05 3,310.05 331.01 3,641.06
17 Porselin 11 X 11 BH 722.89 17.60 6.43 729.32 72.93 802.26
18 Porselin 10 X 20 BH 1,200.00 17.60 10.63 1,210.63 121.06 1,331.70
19 Mozaik 30 X 30 BH - 17.60 47.86 47.86 4.79 52.65
20 Keramik 15 X 15 BH - 17.60 11.96 11.96 1.20 13.16
21 Keramik 20 X 20 BH 2,800.00 17.60 21.27 2,821.27 282.13 3,103.40
22 Keramik 20 X 25 BH 3,750.00 17.60 26.59 3,776.59 377.66 4,154.25
23 Keramik 30 X 30 BH 6,818.18 17.60 47.86 6,866.04 686.60 7,552.65
24 Keramik 40 X 40 BH 14,166.67 17.60 85.08 14,251.75 1,425.17 15,676.92
25 Kayu balok / papan tinang M3 1,000,000.00 17.60 30,000.00 1,030,000.00 154,500.00 1,184,500.00
26 Kayu balok / papan besi M3 2,750,000.00 17.60 30,000.00 2,780,000.00 417,000.00 3,197,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 17.60 30,000.00 2,030,000.00 304,500.00 2,334,500.00
28 Kayu bakar M3 750,000.00 17.60 30,000.00 780,000.00 117,000.00 897,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 17.60 106.35 12,106.35 1,210.63 13,316.98
31 Kawat ikat KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
32 Triplek 3 mm LBR 80,000.00 17.60 949.53 80,949.53 8,094.95 89,044.48
33 Triplek 4 mm LBR 90,000.00 17.60 1,266.04 91,266.04 9,126.60 100,392.64
34 Playwood LBR 125,000.00 17.60 949.53 125,949.53 12,594.95 138,544.48
35 Teak wood LBR 165,000.00 17.60 949.53 165,949.53 16,594.95 182,544.48
36 Formika LBR - - -
37 Seng gelombang BJLS 30 LBR 90,000.00 17.60 48.03 90,048.03 9,004.80 99,052.83
38 Seng plat BJLS 30 LBR 90,000.00 17.60 48.03 90,048.03 9,004.80 99,052.83
39 Seng gelombang BJLS 20 LBR 80,000.00 17.60 32.55 80,032.55 8,003.26 88,035.81
40 Seng plat BJLS 20 LBR 80,000.00 17.60 32.55 80,032.55 8,003.26 88,035.81
41 Seng galvanis LBR 75,000.00 17.60 32.55 75,032.55 7,503.26 82,535.81
42 Seng aluminium BJLS 30 LBR 70,000.00 17.60 48.03 70,048.03 7,004.80 77,052.83
43 Ardek gelombang LBR 59,000.00 17.60 531.74 59,531.74 5,953.17 65,484.91
44 Besi beton KG 22,750.00 17.60 106.35 22,856.35 2,285.63 25,141.98
45 Paku campur KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
46 Paku seng KG 30,000.00 17.60 106.35 30,106.35 3,010.63 33,116.98
47 Paku triplek KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
48 Kaca tebal 5 mm M2 171,600.00 17.60 2,055.02 173,655.02 17,365.50 191,020.52
49 Paku ardeks KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 17.60 175.49 68,175.49 6,817.55 74,993.04
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 17.60 188.23 45,188.23 4,518.82 49,707.05
52 Atap Superdek LBR 265,500.00 17.60 531.74 266,031.74 26,603.17 292,634.91
53 Genteng beton BH 25,000.00 17.60 75.96 25,075.96 2,507.60 27,583.56
54 Nok Genteng Beton BH 14,500.00 17.60 75.96 14,575.96 1,457.60 16,033.56
55 Atap Utumo Color Tiles BH 71,000.00 17.60 75.96 71,075.96 7,107.60 78,183.56
56 Paku color tiles KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
57 Nok Utomo Color Tiles BH 52,500.00 17.60 75.96 52,575.96 5,257.60 57,833.56
58 Paku Eternit KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
59 Talang Paralon Dia. 4" M' 25,000.00 17.60 159.52 25,159.52 2,515.95 27,675.47
60 Elbo Paralon BH 15,500.00 17.60 79.76 15,579.76 1,557.98 17,137.74
61 Sok Paralon BH 15,500.00 17.60 79.76 15,579.76 1,557.98 17,137.74
62 Te Paralon BH 17,500.00 17.60 79.76 17,579.76 1,757.98 19,337.74
63 Lem Paralon BH 8,000.00 17.60 79.76 8,079.76 807.98 8,887.74
64 Talang Paralon "U" Dia. 12" M' 37,500.00 17.60 159.52 37,659.52 3,765.95 41,425.47
65 Plat Besi Penyangga Talang BH 15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98
66 Cat Kilat KG 40,000.00 17.60 106.35 40,106.35 4,010.63 44,116.98
67 Minyak Cat LTR 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
68 Dempul KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
69 Amplas Kayu LBR 6,000.00 17.60 35.45 6,035.45 603.54 6,638.99
70 Cat Dinding / Tembok KG 15,000.00 17.60 106.35 15,106.35 1,510.63 16,616.98
71 Karbolium KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
72 Teak Oil KG 35,000.00 17.60 106.35 35,106.35 3,510.63 38,616.98
73 Cat Besi KG 40,000.00 17.60 106.35 40,106.35 4,010.63 44,116.98
74 Paku Jembatan KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
75 Lampu TL 10 Watt BH 8,625.00 17.60 354.49 8,979.49 897.95 9,877.44
76 Lampu TL 20 Watt BH 25,000.00 17.60 425.39 25,425.39 2,542.54 27,967.93
77 Lampu TL 40 Watt BH 75,000.00 17.60 531.74 75,531.74 7,553.17 83,084.91
78 Box Lampu TL 10 Watt BH 35,000.00 17.60 354.49 35,354.49 3,535.45 38,889.94
79 Box Lampu TL 20 Watt BH 47,000.00 17.60 425.39 47,425.39 4,742.54 52,167.93
80 Box Lampu TL 40 Watt BH 60,000.00 17.60 531.74 60,531.74 6,053.17 66,584.91
81 Lampu Pijar 60 Watt BH 10,000.00 17.60 212.69 10,212.69 1,021.27 11,233.96
82 Lampu Baret BH 35,000.00 17.60 531.74 35,531.74 3,553.17 39,084.91
83 Stop Kontak BH 30,000.00 17.60 212.69 30,212.69 3,021.27 33,233.96
84 Sekring Kas 1 Group BH 60,000.00 17.60 212.69 60,212.69 6,021.27 66,233.96
85 Sekring Kas 2 Group BH 85,000.00 17.60 212.69 85,212.69 8,521.27 93,733.96
86 Sekring Kas 3 Group BH 120,000.00 17.60 212.69 120,212.69 12,021.27 132,233.96
87 Kabel NGA M' 7,000.00 17.60 21.27 7,021.27 702.13 7,723.40
88 Pipa Paralon 1/4 " M' 5,000.00 17.60 212.69 5,212.69 521.27 5,733.96
89 Saklar BH 30,000.00 17.60 212.69 30,212.69 3,021.27 33,233.96
90 Vitting BH 25,000.00 17.60 212.69 25,212.69 2,521.27 27,733.96
91 Isolator BH 1,000.00 17.60 212.69 1,212.69 121.27 1,333.96
92 Instalasi TTK 45,000.00 17.60 - 45,000.00 4,500.00 49,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 17.60 118.16 36,118.16 3,611.82 39,729.98
94 Pipa GIP 3/4 Medium A M' 43,000.00 17.60 141.80 43,141.80 4,314.18 47,455.98
95 Pipa GIP 1" Medium A M' 59,480.75 17.60 177.25 59,658.00 5,965.80 65,623.80
96 Pipa GIP 2" Medium A M' 127,634.15 17.60 221.56 127,855.71 12,785.57 140,641.28
97 Pipa GIP 3" Medium A M' 222,666.67 17.60 253.21 222,919.88 22,291.99 245,211.87
98 Pipa GIP 4" Medium A M' 331,333.33 17.60 443.11 331,776.44 33,177.64 364,954.09
99 Pipa GIP 6" Medium A M' 558,333.33 17.60 1,772.46 560,105.79 56,010.58 616,116.36
100 Pipa GIP 8" Medium A M' 869,166.67 17.60 2,954.09 872,120.76 87,212.08 959,332.84
101 Pipa GIP 1/2" Medium B M' 31,000.00 17.60 118.16 31,118.16 3,111.82 34,229.98
102 Pipa GIP 3/4 Medium B M' 39,000.00 17.60 141.80 39,141.80 3,914.18 43,055.98
103 Pipa GIP 1" Medium B M' 42,314.08 17.60 177.25 42,491.33 4,249.13 46,740.46
104 Pipa GIP 2" Medium B M' 85,634.15 17.60 221.56 85,855.71 8,585.57 94,441.28
105 Pipa GIP 3" Medium B M' 183,666.67 17.60 253.21 183,919.88 18,391.99 202,311.87
106 Pipa GIP 4" Medium B M' 254,500.00 17.60 443.11 254,943.11 25,494.31 280,437.43
107 Pipa GIP 6" Medium B M' 419,166.67 17.60 1,772.46 420,939.13 42,093.91 463,033.04
108 Pipa GIP 8" Medium B M' - 17.60 2,954.09
109 Pipa PVC 1/2 M' 5,833.33 17.60 70.90 5,904.23 590.42 6,494.65
110 Pipa PVC 3/4 M' 6,666.67 17.60 88.62 6,755.29 675.53 7,430.82
111 Pipa PVC 1" M' 9,166.67 17.60 118.16 9,284.83 928.48 10,213.32
112 Pipa PVC 2" M' 36,000.00 17.60 177.25 36,177.25 3,617.72 39,794.97
113 Pipa PVC 3" M' 21,666.67 17.60 221.56 21,888.23 2,188.82 24,077.05
114 Pipa PVC 4" M' 30,000.00 17.60 354.49 30,354.49 3,035.45 33,389.94
115 Alat Bantu SET 150,000.00 17.60 1,063.47 151,063.47 15,106.35 166,169.82
116 Valve GIP Diameter 1" BH - 17.60 607.70 607.70 60.77 668.47
117 Valve GIP Diameter 2" BH - 17.60 708.98 708.98 70.90 779.88
118 Valve GIP Diameter 3" BH 2,500,000.00 17.60 1,063.47 2,501,063.47 250,106.35 2,751,169.82
119 Valve GIP Diameter 4" BH 3,000,000.00 17.60 1,772.46 3,001,772.46 300,177.25 3,301,949.70
120 Valve GIP Diameter 6" BH 3,500,000.00 17.60 3,544.91 3,503,544.91 350,354.49 3,853,899.40
121 Valve GIP Diameter 8" BH 4,000,000.00 17.60 7,089.82 4,007,089.82 400,708.98 4,407,798.81
122 Kerikil Sungai Tersaring M3 130,000.00 17.60 106,347.37 236,347.37 23,634.74 259,982.10
123 Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
125 Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM 92,629.33 - 92,629.33 9,262.93 101,892.26
128 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - Err:509 Err:509 Err:509
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
130 Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
131 Minyak Bakar LTR Err:509 17.60 132.93 Err:509 Err:509 Err:509
132 Aspal KG Err:509 17.60 132.93 Err:509 Err:509 Err:509
133 Dump Truk 3,5 T / 115 HP JAM 127,616.84 17.60 - 127,616.84 12,761.68 140,378.52
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 17.60 132.93 2,632.93 263.29 2,896.23
135 Kawat Nyamuk Besi M2 50,000.00 17.60 42.54 50,042.54 5,004.25 55,046.79
136 Kawat Nyamuk Plastik M2 25,000.00 17.60 42.54 25,042.54 2,504.25 27,546.79
137 Kawat Nyamuk Aluminium M2 50,000.00 17.60 42.54 50,042.54 5,004.25 55,046.79
138 Cat Genteng KG 25,000.00 17.60 106.35 25,106.35 2,510.63 27,616.98
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 17.60 1,063.47 211,063.47 21,106.35 232,169.82
140 Kaca Nako Bening LBR 13,000.00 17.60 132.93 13,132.93 1,313.29 14,446.23
141 Kaca Nako Rayben LBR 15,000.00 17.60 132.93 15,132.93 1,513.29 16,646.23
142 Stang Louvers 8 Kilp SET 110,000.00 17.60 354.49 110,354.49 11,035.45 121,389.94
143 Kunci Pintu Yale 2 Slag BH 85,000.00 17.60 354.49 85,354.49 8,535.45 93,889.94
144 Engsel Pintu Ring Nilon BH 20,000.00 17.60 177.25 20,177.25 2,017.72 22,194.97
145 Engsel Jendela BH 15,000.00 17.60 177.25 15,177.25 1,517.72 16,694.97
146 Engsel Lemari BH 5,000.00 17.60 177.25 5,177.25 517.72 5,694.97
147 Grendel Pintu BH 16,500.00 17.60 177.25 16,677.25 1,667.72 18,344.97
148 Grendel Jendela BH 25,000.00 17.60 177.25 25,177.25 2,517.72 27,694.97
149 Gembok BH 65,000.00 17.60 177.25 65,177.25 6,517.72 71,694.97
150 Kait Angin Biasa BH 25,000.00 17.60 177.25 25,177.25 2,517.72 27,694.97
151 Kait Angin Kancing BH 45,000.00 17.60 177.25 45,177.25 4,517.72 49,694.97
152 Tarikan Jendela BH 7,500.00 17.60 177.25 7,677.25 767.72 8,444.97
153 Kran Air Aluminium Besar BH 40,000.00 17.60 177.25 40,177.25 4,017.72 44,194.97
154 Kran Air Kuningan Kecil BH 20,000.00 17.60 177.25 20,177.25 2,017.72 22,194.97
155 Kran Air Washtavel BH 65,000.00 17.60 177.25 65,177.25 6,517.72 71,694.97
156 Lampu Sorot 500 Watt BH Err:509 17.60 708.98 Err:509 Err:509 Err:509
157 Penyambungan Listrik PLTD LS 1,500,000.00 17.60 - 1,500,000.00 150,000.00 1,650,000.00
158 Penyambungan Air PDAM LS - 17.60 - - - -
159 Washtavel KIA BH 360,000.00 17.60 10,634.74 370,634.74 37,063.47 407,698.21
160 Washtavel KIA + Cermin BH 850,000.00 17.60 10,634.74 860,634.74 86,063.47 946,698.21
161 Washtavel Aluminium BH 450,000.00 17.60 10,634.74 460,634.74 46,063.47 506,698.21
162 Kloset Jongkok INA BH 200,000.00 17.60 5,317.37 205,317.37 20,531.74 225,849.11
163 Kloset Duduk INA BH 1,800,000.00 17.60 5,317.37 1,805,317.37 180,531.74 1,985,849.11
164 Kloset Duduk KIA BH 3,100,000.00 17.60 21,269.47 3,121,269.47 312,126.95 3,433,396.42
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 17.60 - 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 17.60 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 17.60 4,253.89 304,253.89 30,425.39 334,679.28
168 Pompa Air Sanyo BH - 17.60 5,317.37 5,317.37 531.74 5,849.11
DAFTAR TAMBAHAN :

NO. SATUAN HARGA SATUAN

1 3 4

DAFTAR BAHAN :
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
WILAYAH "D"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 39.40 Err:509 Err:509 Err:509 Err:509


2 Semen ( 40 Kg ) ZAK 65,000.00 39.40 Err:509 Err:509 Err:509 Err:509
3 Semen merah / putih KG 15,000.00 39.40 Err:509 Err:509 Err:509 Err:509
4 Pasir urug M3 100,000.00 39.40 Err:509 Err:509 Err:509 Err:509
5 Pasir pasang M3 130,000.00 39.40 Err:509 Err:509 Err:509 Err:509
6 Pasir beton M3 130,000.00 39.40 Err:509 Err:509 Err:509 Err:509
7 Batu kali M3 110,000.00 39.40 Err:509 Err:509 Err:509 Err:509
8 Kerikil / tdk tersaring M3 130,000.00 39.40 Err:509 Err:509 Err:509 Err:509
9 Sirtu M3 100,000.00 39.40 Err:509 Err:509 Err:509 Err:509
10 Tanah urug M3 100,000.00 39.40 Err:509 Err:509 Err:509 Err:509
11 Batu pecah 3 - 5 Cm M3 333,333.33 39.40 Err:509 Err:509 Err:509 Err:509
12 Batu pecah 2 - 3 Cm M3 347,333.33 39.40 Err:509 Err:509 Err:509 Err:509
13 Batu pecah 1 - 2 Cm M3 400,000.00 39.40 Err:509 Err:509 Err:509 Err:509
14 Batu tela BH 1,500.00 39.40 Err:509 Err:509 Err:509 Err:509
15 Conblok BH 6,000.00 39.40 Err:509 Err:509 Err:509 Err:509
16 Paving block BH 3,000.00 39.40 Err:509 Err:509 Err:509 Err:509
17 Porselin 11 X 11 BH 722.89 39.40 7.72 730.61 73.06 803.67
18 Porselin 10 X 20 BH 1,200.00 39.40 12.76 1,212.76 121.28 1,334.04
19 Mozaik 30 X 30 BH - 39.40 57.43 57.43 5.74 63.18
20 Keramik 15 X 15 BH - 39.40 14.36 14.36 1.44 15.79
21 Keramik 20 X 20 BH 2,800.00 39.40 25.52 2,825.52 282.55 3,108.08
22 Keramik 20 X 25 BH 3,750.00 39.40 31.90 3,781.90 378.19 4,160.09
23 Keramik 30 X 30 BH 6,818.18 39.40 57.43 6,875.61 687.56 7,563.17
24 Keramik 40 X 40 BH 14,166.67 39.40 102.09 14,268.76 1,426.88 15,695.64
25 Kayu balok / papan tinang M3 1,000,000.00 39.40 50,000.00 1,050,000.00 157,500.00 1,207,500.00
26 Kayu balok / papan besi M3 2,750,000.00 39.40 50,000.00 2,800,000.00 420,000.00 3,220,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 39.40 50,000.00 2,050,000.00 307,500.00 2,357,500.00
28 Kayu bakar M3 750,000.00 39.40 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 39.40 Err:509 Err:509 Err:509 Err:509
30 Kawat digalvano bronjong 4 mm KG 12,000.00 39.40 Err:509 Err:509 Err:509 Err:509
31 Kawat ikat KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
32 Triplek 3 mm LBR 80,000.00 39.40 Err:509 Err:509 Err:509 Err:509
33 Triplek 4 mm LBR 90,000.00 39.40 Err:509 Err:509 Err:509 Err:509
34 Playwood LBR 125,000.00 39.40 Err:509 Err:509 Err:509 Err:509
35 Teak wood LBR 165,000.00 39.40 Err:509 Err:509 Err:509 Err:509
36 Formika LBR 39.40 - - -
37 Seng gelombang BJLS 30 LBR 90,000.00 39.40 Err:509 Err:509 Err:509 Err:509
38 Seng plat BJLS 30 LBR 90,000.00 39.40 Err:509 Err:509 Err:509 Err:509
39 Seng gelombang BJLS 20 LBR 80,000.00 39.40 Err:509 Err:509 Err:509 Err:509
40 Seng plat BJLS 20 LBR 80,000.00 39.40 Err:509 Err:509 Err:509 Err:509
41 Seng galvanis LBR 75,000.00 39.40 Err:509 Err:509 Err:509 Err:509
42 Seng aluminium BJLS 30 LBR 70,000.00 39.40 Err:509 Err:509 Err:509 Err:509
43 Ardek gelombang LBR 59,000.00 39.40 Err:509 Err:509 Err:509 Err:509
44 Besi beton KG 22,750.00 39.40 Err:509 Err:509 Err:509 Err:509
45 Paku campur KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
46 Paku seng KG 30,000.00 39.40 Err:509 Err:509 Err:509 Err:509
47 Paku triplek KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
48 Kaca tebal 5 mm M2 171,600.00 39.40 Err:509 Err:509 Err:509 Err:509
49 Paku ardeks KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 39.40 Err:509 Err:509 Err:509 Err:509
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 39.40 Err:509 Err:509 Err:509 Err:509
52 Atap Superdek LBR 265,500.00 39.40 Err:509 Err:509 Err:509 Err:509
53 Genteng beton BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
54 Nok Genteng Beton BH 14,500.00 39.40 Err:509 Err:509 Err:509 Err:509
55 Atap Utumo Color Tiles BH 71,000.00 39.40 Err:509 Err:509 Err:509 Err:509
56 Paku color tiles KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
57 Nok Utomo Color Tiles BH 52,500.00 39.40 Err:509 Err:509 Err:509 Err:509
58 Paku Eternit KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
59 Talang Paralon Dia. 4" M' 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
60 Elbo Paralon BH 15,500.00 39.40 Err:509 Err:509 Err:509 Err:509
61 Sok Paralon BH 15,500.00 39.40 Err:509 Err:509 Err:509 Err:509
62 Te Paralon BH 17,500.00 39.40 Err:509 Err:509 Err:509 Err:509
63 Lem Paralon BH 8,000.00 39.40 Err:509 Err:509 Err:509 Err:509
64 Talang Paralon "U" Dia. 12" M' 37,500.00 39.40 Err:509 Err:509 Err:509 Err:509
65 Plat Besi Penyangga Talang BH 15,000.00 39.40 Err:509 Err:509 Err:509 Err:509
66 Cat Kilat KG 40,000.00 39.40 Err:509 Err:509 Err:509 Err:509
67 Minyak Cat LTR 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
68 Dempul KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
69 Amplas Kayu LBR 6,000.00 39.40 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

70 Cat Dinding / Tembok KG 15,000.00 39.40 Err:509 Err:509 Err:509 Err:509


71 Karbolium KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
72 Teak Oil KG 35,000.00 39.40 Err:509 Err:509 Err:509 Err:509
73 Cat Besi KG 40,000.00 39.40 Err:509 Err:509 Err:509 Err:509
74 Paku Jembatan KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
75 Lampu TL 10 Watt BH 8,625.00 39.40 Err:509 Err:509 Err:509 Err:509
76 Lampu TL 20 Watt BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
77 Lampu TL 40 Watt BH 75,000.00 39.40 Err:509 Err:509 Err:509 Err:509
78 Box Lampu TL 10 Watt BH 35,000.00 39.40 Err:509 Err:509 Err:509 Err:509
79 Box Lampu TL 20 Watt BH 47,000.00 39.40 Err:509 Err:509 Err:509 Err:509
80 Box Lampu TL 40 Watt BH 60,000.00 39.40 Err:509 Err:509 Err:509 Err:509
81 Lampu Pijar 60 Watt BH 10,000.00 39.40 Err:509 Err:509 Err:509 Err:509
82 Lampu Baret BH 35,000.00 39.40 Err:509 Err:509 Err:509 Err:509
83 Stop Kontak BH 30,000.00 39.40 Err:509 Err:509 Err:509 Err:509
84 Sekring Kas 1 Group BH 60,000.00 39.40 Err:509 Err:509 Err:509 Err:509
85 Sekring Kas 2 Group BH 85,000.00 39.40 Err:509 Err:509 Err:509 Err:509
86 Sekring Kas 3 Group BH 120,000.00 39.40 Err:509 Err:509 Err:509 Err:509
87 Kabel NGA M' 7,000.00 39.40 Err:509 Err:509 Err:509 Err:509
88 Pipa Paralon 1/4 " M' 5,000.00 39.40 Err:509 Err:509 Err:509 Err:509
89 Saklar BH 30,000.00 39.40 Err:509 Err:509 Err:509 Err:509
90 Vitting BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
91 Isolator BH 1,000.00 39.40 Err:509 Err:509 Err:509 Err:509
92 Instalasi TTK 65,000.00 39.40 - 65,000.00 6,500.00 71,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 39.40 Err:509 Err:509 Err:509 Err:509
94 Pipa GIP 3/4 Medium A M' 39,000.00 39.40 Err:509 Err:509 Err:509 Err:509
95 Pipa GIP 1" Medium A M' 59,480.75 39.40 Err:509 Err:509 Err:509 Err:509
96 Pipa GIP 2" Medium A M' 127,634.15 39.40 Err:509 Err:509 Err:509 Err:509
97 Pipa GIP 3" Medium A M' 222,666.67 39.40 Err:509 Err:509 Err:509 Err:509
98 Pipa GIP 4" Medium A M' 331,333.33 39.40 Err:509 Err:509 Err:509 Err:509
99 Pipa GIP 6" Medium A M' 558,333.33 39.40 Err:509 Err:509 Err:509 Err:509
100 Pipa GIP 8" Medium A M' 869,166.67 39.40 Err:509 Err:509 Err:509 Err:509
101 Pipa GIP 1/2" Medium B M' 31,000.00 39.40 Err:509 Err:509 Err:509 Err:509
102 Pipa GIP 3/4 Medium B M' 39,000.00 39.40 Err:509 Err:509 Err:509 Err:509
103 Pipa GIP 1" Medium B M' 42,314.08 39.40 Err:509 Err:509 Err:509 Err:509
104 Pipa GIP 2" Medium B M' 85,800.82 39.40 Err:509 Err:509 Err:509 Err:509
105 Pipa GIP 3" Medium B M' 183,666.67 39.40 Err:509 Err:509 Err:509 Err:509
106 Pipa GIP 4" Medium B M' 254,500.00 39.40 Err:509 Err:509 Err:509 Err:509
107 Pipa GIP 6" Medium B M' 419,166.67 39.40 Err:509 Err:509 Err:509 Err:509
108 Pipa GIP 8" Medium B M' - 39.40 Err:509
109 Pipa PVC 1/2 M' 5,833.33 39.40 Err:509 Err:509 Err:509 Err:509
110 Pipa PVC 3/4 M' 6,666.67 39.40 Err:509 Err:509 Err:509 Err:509
111 Pipa PVC 1" M' 9,166.67 39.40 Err:509 Err:509 Err:509 Err:509
112 Pipa PVC 2" M' 14,333.33 39.40 Err:509 Err:509 Err:509 Err:509
113 Pipa PVC 3" M' 21,666.67 39.40 Err:509 Err:509 Err:509 Err:509
114 Pipa PVC 4" M' 30,000.00 39.40 Err:509 Err:509 Err:509 Err:509
115 Alat Bantu SET 150,000.00 39.40 Err:509 Err:509 Err:509 Err:509
116 Valve GIP Diameter 1" BH - 39.40 Err:509 Err:509 Err:509 Err:509
117 Valve GIP Diameter 2" BH - 39.40 Err:509 Err:509 Err:509 Err:509
118 Valve GIP Diameter 3" BH 2,500,000.00 39.40 Err:509 Err:509 Err:509 Err:509
119 Valve GIP Diameter 4" BH 3,000,000.00 39.40 Err:509 Err:509 Err:509 Err:509
120 Valve GIP Diameter 6" BH 3,500,000.00 39.40 Err:509 Err:509 Err:509 Err:509
121 Valve GIP Diameter 8" BH 4,000,000.00 39.40 Err:509 Err:509 Err:509 Err:509
122 Kerikil Sungai Tersaring M3 130,000.00 39.40 Err:509 Err:509 Err:509 Err:509
123 Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
125 Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - Err:509 Err:509 Err:509
128 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - Err:509 Err:509 Err:509
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
130 Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
131 Minyak Bakar LTR Err:509 39.40 Err:509 Err:509 Err:509 Err:509
132 Aspal KG Err:509 39.40 Err:509 Err:509 Err:509 Err:509
133 Dump Truk 3,5 T / 115 HP JAM Err:509 39.40 - Err:509 Err:509 Err:509
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 39.40 Err:509 Err:509 Err:509 Err:509
135 Kawat Nyamuk Besi M2 50,000.00 39.40 Err:509 Err:509 Err:509 Err:509
136 Kawat Nyamuk Plastik M2 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
137 Kawat Nyamuk Aluminium M2 50,000.00 39.40 Err:509 Err:509 Err:509 Err:509
138 Cat Genteng KG 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 39.40 Err:509 Err:509 Err:509 Err:509
140 Kaca Nako Bening LBR 13,000.00 39.40 Err:509 Err:509 Err:509 Err:509
141 Kaca Nako Rayben LBR 15,000.00 39.40 Err:509 Err:509 Err:509 Err:509
142 Stang Louvers 8 Kilp SET 110,000.00 39.40 Err:509 Err:509 Err:509 Err:509
143 Kunci Pintu Yale 2 Slag BH 85,000.00 39.40 Err:509 Err:509 Err:509 Err:509
144 Engsel Pintu Ring Nilon BH 20,000.00 39.40 Err:509 Err:509 Err:509 Err:509
145 Engsel Jendela BH 15,000.00 39.40 Err:509 Err:509 Err:509 Err:509
146 Engsel Lemari BH 5,000.00 39.40 Err:509 Err:509 Err:509 Err:509
147 Grendel Pintu BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
148 Grendel Jendela BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
149 Gembok BH 65,000.00 39.40 Err:509 Err:509 Err:509 Err:509
150 Kait Angin Biasa BH 25,000.00 39.40 Err:509 Err:509 Err:509 Err:509
151 Kait Angin Kancing BH 45,000.00 39.40 Err:509 Err:509 Err:509 Err:509
152 Tarikan Jendela BH 7,500.00 39.40 Err:509 Err:509 Err:509 Err:509
153 Kran Air Aluminium Besar BH 40,000.00 39.40 Err:509 Err:509 Err:509 Err:509
154 Kran Air Kuningan Kecil BH 20,000.00 39.40 Err:509 Err:509 Err:509 Err:509
155 Kran Air Washtavel BH 65,000.00 39.40 Err:509 Err:509 Err:509 Err:509
156 Lampu Sorot 500 Watt BH Err:509 39.40 Err:509 Err:509 Err:509 Err:509
157 Penyambungan Listrik PLTD LS 1,500,000.00 39.40 - 1,500,000.00 150,000.00 1,650,000.00
158 Penyambungan Air PDAM LS - 39.40 - - - -
159 Washtavel KIA BH 360,000.00 39.40 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

160 Washtavel KIA + Cermin BH 850,000.00 39.40 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 39.40 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 39.40 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 39.40 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 39.40 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 39.40 - 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 39.40 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 39.40 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 39.40 Err:509 Err:509 Err:509 Err:509

Serui, Agustus 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "E"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 47.31 Err:509 Err:509 Err:509 Err:509


2 Semen ( 40 Kg ) ZAK 65,000.00 47.31 Err:509 Err:509 Err:509 Err:509
3 Semen merah / putih KG 15,000.00 47.31 Err:509 Err:509 Err:509 Err:509
4 Pasir urug M3 100,000.00 47.31 Err:509 Err:509 Err:509 Err:509
5 Pasir pasang M3 130,000.00 47.31 Err:509 Err:509 Err:509 Err:509
6 Pasir beton M3 130,000.00 47.31 Err:509 Err:509 Err:509 Err:509
7 Batu kali M3 110,000.00 47.31 Err:509 Err:509 Err:509 Err:509
8 Kerikil / tdk tersaring M3 130,000.00 47.31 Err:509 Err:509 Err:509 Err:509
9 Sirtu M3 100,000.00 47.31 Err:509 Err:509 Err:509 Err:509
10 Tanah urug M3 100,000.00 47.31 Err:509 Err:509 Err:509 Err:509
11 Batu pecah 3 - 5 Cm M3 333,333.33 47.31 Err:509 Err:509 Err:509 Err:509
12 Batu pecah 2 - 3 Cm M3 347,333.33 47.31 Err:509 Err:509 Err:509 Err:509
13 Batu pecah 1 - 2 Cm M3 400,000.00 47.31 Err:509 Err:509 Err:509 Err:509
14 Batu tela BH 1,500.00 47.31 Err:509 Err:509 Err:509 Err:509
15 Conblok BH 6,000.00 47.31 Err:509 Err:509 Err:509 Err:509
16 Paving block BH 3,000.00 47.31 Err:509 Err:509 Err:509 Err:509
17 Porselin 11 X 11 BH 722.89 47.31 9.01 731.90 73.19 805.09
18 Porselin 10 X 20 BH 1,200.00 47.31 14.89 1,214.89 121.49 1,336.38
19 Mozaik 30 X 30 BH - 47.31 67.01 67.01 6.70 73.71
20 Keramik 15 X 15 BH - 47.31 16.75 16.75 1.67 18.42
21 Keramik 20 X 20 BH 2,800.00 47.31 29.78 2,829.78 282.98 3,112.75
22 Keramik 20 X 25 BH 3,750.00 47.31 37.22 3,787.22 378.72 4,165.94
23 Keramik 30 X 30 BH 6,818.18 47.31 67.01 6,885.19 688.52 7,573.70
24 Keramik 40 X 40 BH 14,166.67 47.31 119.11 14,285.78 1,428.58 15,714.36
25 Kayu balok / papan tinang M3 1,000,000.00 47.31 30,000.00 1,030,000.00 154,500.00 1,184,500.00
26 Kayu balok / papan besi M3 2,750,000.00 47.31 30,000.00 2,780,000.00 417,000.00 3,197,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 47.31 30,000.00 2,030,000.00 304,500.00 2,334,500.00
28 Kayu bakar M3 750,000.00 47.31 30,000.00 780,000.00 117,000.00 897,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 47.31 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 47.31 Err:509 Err:509 Err:509 Err:509
31 Kawat ikat KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
32 Triplek 3 mm LBR 80,000.00 47.31 Err:509 Err:509 Err:509 Err:509
33 Triplek 4 mm LBR 90,000.00 47.31 Err:509 Err:509 Err:509 Err:509
34 Playwood LBR 125,000.00 47.31 Err:509 Err:509 Err:509 Err:509
35 Teak wood LBR 165,000.00 47.31 Err:509 Err:509 Err:509 Err:509
36 Formika LBR 47.31 - - -
37 Seng gelombang BJLS 30 LBR 90,000.00 47.31 Err:509 Err:509 Err:509 Err:509
38 Seng plat BJLS 30 LBR 90,000.00 47.31 Err:509 Err:509 Err:509 Err:509
39 Seng gelombang BJLS 20 LBR 80,000.00 47.31 Err:509 Err:509 Err:509 Err:509
40 Seng plat BJLS 20 LBR 80,000.00 47.31 Err:509 Err:509 Err:509 Err:509
41 Seng galvanis LBR 75,000.00 47.31 Err:509 Err:509 Err:509 Err:509
42 Seng aluminium BJLS 30 LBR 70,000.00 47.31 Err:509 Err:509 Err:509 Err:509
43 Ardek gelombang LBR 59,000.00 47.31 Err:509 Err:509 Err:509 Err:509
44 Besi beton KG 22,750.00 47.31 Err:509 Err:509 Err:509 Err:509
45 Paku campur KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
46 Paku seng KG 30,000.00 47.31 Err:509 Err:509 Err:509 Err:509
47 Paku triplek KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
48 Kaca tebal 5 mm M2 171,600.00 47.31 Err:509 Err:509 Err:509 Err:509
49 Paku ardeks KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 47.31 Err:509 Err:509 Err:509 Err:509
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 47.31 Err:509 Err:509 Err:509 Err:509
52 Atap Superdek LBR 265,500.00 47.31 Err:509 Err:509 Err:509 Err:509
53 Genteng beton BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
54 Nok Genteng Beton BH 14,500.00 47.31 Err:509 Err:509 Err:509 Err:509
55 Atap Utumo Color Tiles BH 71,000.00 47.31 Err:509 Err:509 Err:509 Err:509
56 Paku color tiles KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
57 Nok Utomo Color Tiles BH 52,500.00 47.31 Err:509 Err:509 Err:509 Err:509
58 Paku Eternit KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
59 Talang Paralon Dia. 4" M' 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
60 Elbo Paralon BH 15,500.00 47.31 Err:509 Err:509 Err:509 Err:509
61 Sok Paralon BH 15,500.00 47.31 Err:509 Err:509 Err:509 Err:509
62 Te Paralon BH 17,500.00 47.31 Err:509 Err:509 Err:509 Err:509
63 Lem Paralon BH 8,000.00 47.31 Err:509 Err:509 Err:509 Err:509
64 Talang Paralon "U" Dia. 12" M' 37,500.00 47.31 Err:509 Err:509 Err:509 Err:509
65 Plat Besi Penyangga Talang BH 15,000.00 47.31 Err:509 Err:509 Err:509 Err:509
66 Cat Kilat KG 40,000.00 47.31 Err:509 Err:509 Err:509 Err:509
67 Minyak Cat LTR 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
68 Dempul KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
69 Amplas Kayu LBR 6,000.00 47.31 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

70 Cat Dinding / Tembok KG 15,000.00 47.31 Err:509 Err:509 Err:509 Err:509


71 Karbolium KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
72 Teak Oil KG 35,000.00 47.31 Err:509 Err:509 Err:509 Err:509
73 Cat Besi KG 40,000.00 47.31 Err:509 Err:509 Err:509 Err:509
74 Paku Jembatan KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
75 Lampu TL 10 Watt BH 8,625.00 47.31 Err:509 Err:509 Err:509 Err:509
76 Lampu TL 20 Watt BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
77 Lampu TL 40 Watt BH 75,000.00 47.31 Err:509 Err:509 Err:509 Err:509
78 Box Lampu TL 10 Watt BH 35,000.00 47.31 Err:509 Err:509 Err:509 Err:509
79 Box Lampu TL 20 Watt BH 47,000.00 47.31 Err:509 Err:509 Err:509 Err:509
80 Box Lampu TL 40 Watt BH 60,000.00 47.31 Err:509 Err:509 Err:509 Err:509
81 Lampu Pijar 60 Watt BH 10,000.00 47.31 Err:509 Err:509 Err:509 Err:509
82 Lampu Baret BH 35,000.00 47.31 Err:509 Err:509 Err:509 Err:509
83 Stop Kontak BH 30,000.00 47.31 Err:509 Err:509 Err:509 Err:509
84 Sekring Kas 1 Group BH 60,000.00 47.31 Err:509 Err:509 Err:509 Err:509
85 Sekring Kas 2 Group BH 85,000.00 47.31 Err:509 Err:509 Err:509 Err:509
86 Sekring Kas 3 Group BH 120,000.00 47.31 Err:509 Err:509 Err:509 Err:509
87 Kabel NGA M' 7,000.00 47.31 Err:509 Err:509 Err:509 Err:509
88 Pipa Paralon 1/4 " M' 5,000.00 47.31 Err:509 Err:509 Err:509 Err:509
89 Saklar BH 30,000.00 47.31 Err:509 Err:509 Err:509 Err:509
90 Vitting BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
91 Isolator BH 1,000.00 47.31 Err:509 Err:509 Err:509 Err:509
92 Instalasi TTK 65,000.00 47.31 - 65,000.00 6,500.00 71,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 47.31 Err:509 Err:509 Err:509 Err:509
94 Pipa GIP 3/4 Medium A M' 39,000.00 47.31 Err:509 Err:509 Err:509 Err:509
95 Pipa GIP 1" Medium A M' 59,480.75 47.31 Err:509 Err:509 Err:509 Err:509
96 Pipa GIP 2" Medium A M' 127,634.15 47.31 Err:509 Err:509 Err:509 Err:509
97 Pipa GIP 3" Medium A M' 222,666.67 47.31 Err:509 Err:509 Err:509 Err:509
98 Pipa GIP 4" Medium A M' 331,333.33 47.31 Err:509 Err:509 Err:509 Err:509
99 Pipa GIP 6" Medium A M' 558,333.33 47.31 Err:509 Err:509 Err:509 Err:509
100 Pipa GIP 8" Medium A M' 869,166.67 47.31 Err:509 Err:509 Err:509 Err:509
101 Pipa GIP 1/2" Medium B M' 31,000.00 47.31 Err:509 Err:509 Err:509 Err:509
102 Pipa GIP 3/4 Medium B M' 39,000.00 47.31 Err:509 Err:509 Err:509 Err:509
103 Pipa GIP 1" Medium B M' 42,314.08 47.31 Err:509 Err:509 Err:509 Err:509
104 Pipa GIP 2" Medium B M' 85,800.82 47.31 Err:509 Err:509 Err:509 Err:509
105 Pipa GIP 3" Medium B M' 183,666.67 47.31 Err:509 Err:509 Err:509 Err:509
106 Pipa GIP 4" Medium B M' 254,500.00 47.31 Err:509 Err:509 Err:509 Err:509
107 Pipa GIP 6" Medium B M' 419,166.67 47.31 Err:509 Err:509 Err:509 Err:509
108 Pipa GIP 8" Medium B M' - 47.31 Err:509
109 Pipa PVC 1/2 M' 5,833.33 47.31 Err:509 Err:509 Err:509 Err:509
110 Pipa PVC 3/4 M' 6,666.67 47.31 Err:509 Err:509 Err:509 Err:509
111 Pipa PVC 1" M' 9,166.67 47.31 Err:509 Err:509 Err:509 Err:509
112 Pipa PVC 2" M' 14,333.33 47.31 Err:509 Err:509 Err:509 Err:509
113 Pipa PVC 3" M' 21,666.67 47.31 Err:509 Err:509 Err:509 Err:509
114 Pipa PVC 4" M' 30,000.00 47.31 Err:509 Err:509 Err:509 Err:509
115 Alat Bantu SET 150,000.00 47.31 Err:509 Err:509 Err:509 Err:509
116 Valve GIP Diameter 1" BH - 47.31 Err:509 Err:509 Err:509 Err:509
117 Valve GIP Diameter 2" BH - 47.31 Err:509 Err:509 Err:509 Err:509
118 Valve GIP Diameter 3" BH 2,500,000.00 47.31 Err:509 Err:509 Err:509 Err:509
119 Valve GIP Diameter 4" BH 3,000,000.00 47.31 Err:509 Err:509 Err:509 Err:509
120 Valve GIP Diameter 6" BH 3,500,000.00 47.31 Err:509 Err:509 Err:509 Err:509
121 Valve GIP Diameter 8" BH 4,000,000.00 47.31 Err:509 Err:509 Err:509 Err:509
122 Kerikil Sungai Tersaring M3 130,000.00 47.31 Err:509 Err:509 Err:509 Err:509
123 Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
125 Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - Err:509 Err:509 Err:509
128 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - Err:509 Err:509 Err:509
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
130 Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
131 Minyak Bakar LTR Err:509 47.31 Err:509 Err:509 Err:509 Err:509
132 Aspal KG Err:509 47.31 Err:509 Err:509 Err:509 Err:509
133 Dump Truk 3,5 T / 115 HP JAM Err:509 47.31 - Err:509 Err:509 Err:509
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 47.31 Err:509 Err:509 Err:509 Err:509
135 Kawat Nyamuk Besi M2 50,000.00 47.31 Err:509 Err:509 Err:509 Err:509
136 Kawat Nyamuk Plastik M2 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
137 Kawat Nyamuk Aluminium M2 50,000.00 47.31 Err:509 Err:509 Err:509 Err:509
138 Cat Genteng KG 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 47.31 Err:509 Err:509 Err:509 Err:509
140 Kaca Nako Bening LBR 13,000.00 47.31 Err:509 Err:509 Err:509 Err:509
141 Kaca Nako Rayben LBR 15,000.00 47.31 Err:509 Err:509 Err:509 Err:509
142 Stang Louvers 8 Kilp SET 110,000.00 47.31 Err:509 Err:509 Err:509 Err:509
143 Kunci Pintu Yale 2 Slag BH 85,000.00 47.31 Err:509 Err:509 Err:509 Err:509
144 Engsel Pintu Ring Nilon BH 20,000.00 47.31 Err:509 Err:509 Err:509 Err:509
145 Engsel Jendela BH 15,000.00 47.31 Err:509 Err:509 Err:509 Err:509
146 Engsel Lemari BH 5,000.00 47.31 Err:509 Err:509 Err:509 Err:509
147 Grendel Pintu BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
148 Grendel Jendela BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
149 Gembok BH 65,000.00 47.31 Err:509 Err:509 Err:509 Err:509
150 Kait Angin Biasa BH 25,000.00 47.31 Err:509 Err:509 Err:509 Err:509
151 Kait Angin Kancing BH 45,000.00 47.31 Err:509 Err:509 Err:509 Err:509
152 Tarikan Jendela BH 7,500.00 47.31 Err:509 Err:509 Err:509 Err:509
153 Kran Air Aluminium Besar BH 40,000.00 47.31 Err:509 Err:509 Err:509 Err:509
154 Kran Air Kuningan Kecil BH 20,000.00 47.31 Err:509 Err:509 Err:509 Err:509
155 Kran Air Washtavel BH 65,000.00 47.31 Err:509 Err:509 Err:509 Err:509
156 Lampu Sorot 500 Watt BH Err:509 47.31 Err:509 Err:509 Err:509 Err:509
157 Penyambungan Listrik PLTD LS 1,500,000.00 47.31 - 1,500,000.00 150,000.00 1,650,000.00
158 Penyambungan Air PDAM LS - 47.31 - - - -
159 Washtavel KIA BH 360,000.00 47.31 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

160 Washtavel KIA + Cermin BH 850,000.00 47.31 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 47.31 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 47.31 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 47.31 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 47.31 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 47.31 - 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 47.31 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 47.31 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 47.31 Err:509 Err:509 Err:509 Err:509

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "F"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 62.20 35,000.00 110,000.00 11,000.00 121,000.00


2 Semen ( 40 Kg ) ZAK 65,000.00 62.20 28,000.00 93,000.00 9,300.00 102,300.00
3 Semen merah / putih KG 15,000.00 62.20 Err:509 Err:509 Err:509 Err:509
4 Pasir urug M3 100,000.00 62.20 Err:509 Err:509 Err:509 Err:509
5 Pasir pasang M3 130,000.00 62.20 Err:509 Err:509 Err:509 Err:509
6 Pasir beton M3 130,000.00 62.20 Err:509 Err:509 Err:509 Err:509
7 Batu kali M3 110,000.00 62.20 Err:509 Err:509 Err:509 Err:509
8 Kerikil / tdk tersaring M3 130,000.00 62.20 Err:509 Err:509 Err:509 Err:509
9 Sirtu M3 100,000.00 62.20 Err:509 Err:509 Err:509 Err:509
10 Tanah urug M3 100,000.00 62.20 Err:509 Err:509 Err:509 Err:509
11 Batu pecah 3 - 5 Cm M3 333,333.33 62.20 Err:509 Err:509 Err:509 Err:509
12 Batu pecah 2 - 3 Cm M3 347,333.33 62.20 Err:509 Err:509 Err:509 Err:509
13 Batu pecah 1 - 2 Cm M3 400,000.00 62.20 Err:509 Err:509 Err:509 Err:509
14 Batu tela BH 1,500.00 62.20 Err:509 Err:509 Err:509 Err:509
15 Conblok BH 6,000.00 62.20 Err:509 Err:509 Err:509 Err:509
16 Paving block BH 3,000.00 62.20 Err:509 Err:509 Err:509 Err:509
17 Porselin 11 X 11 BH 722.89 62.20 10.29 733.18 73.32 806.50
18 Porselin 10 X 20 BH 1,200.00 62.20 17.02 1,217.02 121.70 1,338.72
19 Mozaik 30 X 30 BH - 62.20 76.58 76.58 7.66 84.24
20 Keramik 15 X 15 BH - 62.20 19.14 19.14 1.91 21.06
21 Keramik 20 X 20 BH 2,800.00 62.20 34.03 2,834.03 283.40 3,117.43
22 Keramik 20 X 25 BH 3,750.00 62.20 42.54 3,792.54 379.25 4,171.79
23 Keramik 30 X 30 BH 6,818.18 62.20 76.58 6,894.76 689.48 7,584.23
24 Keramik 40 X 40 BH 14,166.67 62.20 136.12 14,302.79 1,430.28 15,733.07
25 Kayu balok / papan tinang M3 1,000,000.00 62.20 30,000.00 1,030,000.00 154,500.00 1,184,500.00
26 Kayu balok / papan besi M3 2,750,000.00 62.20 30,000.00 2,780,000.00 417,000.00 3,197,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 62.20 30,000.00 2,030,000.00 304,500.00 2,334,500.00
28 Kayu bakar M3 750,000.00 62.20 30,000.00 780,000.00 117,000.00 897,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 62.20 Err:509 Err:509 Err:509 Err:509
31 Kawat ikat KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
32 Triplek 3 mm LBR 80,000.00 62.20 Err:509 Err:509 Err:509 Err:509
33 Triplek 4 mm LBR 90,000.00 62.20 Err:509 Err:509 Err:509 Err:509
34 Playwood LBR 125,000.00 62.20 Err:509 Err:509 Err:509 Err:509
35 Teak wood LBR 165,000.00 62.20 Err:509 Err:509 Err:509 Err:509
36 Formika LBR - - -
37 Seng gelombang BJLS 30 LBR 90,000.00 62.20 Err:509 Err:509 Err:509 Err:509
38 Seng plat BJLS 30 LBR 90,000.00 62.20 Err:509 Err:509 Err:509 Err:509
39 Seng gelombang BJLS 20 LBR 80,000.00 62.20 Err:509 Err:509 Err:509 Err:509
40 Seng plat BJLS 20 LBR 80,000.00 62.20 Err:509 Err:509 Err:509 Err:509
41 Seng galvanis LBR 75,000.00 62.20 Err:509 Err:509 Err:509 Err:509
42 Seng aluminium BJLS 30 LBR 70,000.00 62.20 Err:509 Err:509 Err:509 Err:509
43 Ardek gelombang LBR 59,000.00 62.20 Err:509 Err:509 Err:509 Err:509
44 Besi beton KG 22,750.00 62.20 Err:509 Err:509 Err:509 Err:509
45 Paku campur KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
46 Paku seng KG 30,000.00 62.20 Err:509 Err:509 Err:509 Err:509
47 Paku triplek KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
48 Kaca tebal 5 mm M2 171,600.00 62.20 Err:509 Err:509 Err:509 Err:509
49 Paku ardeks KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 62.20 Err:509 Err:509 Err:509 Err:509
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 62.20 Err:509 Err:509 Err:509 Err:509
52 Atap Superdek LBR 265,500.00 62.20 Err:509 Err:509 Err:509 Err:509
53 Genteng beton BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
54 Nok Genteng Beton BH 14,500.00 62.20 Err:509 Err:509 Err:509 Err:509
55 Atap Utumo Color Tiles BH 71,000.00 62.20 Err:509 Err:509 Err:509 Err:509
56 Paku color tiles KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
57 Nok Utomo Color Tiles BH 52,500.00 62.20 Err:509 Err:509 Err:509 Err:509
58 Paku Eternit KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
59 Talang Paralon Dia. 4" M' 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
60 Elbo Paralon BH 15,500.00 62.20 Err:509 Err:509 Err:509 Err:509
61 Sok Paralon BH 15,500.00 62.20 Err:509 Err:509 Err:509 Err:509
62 Te Paralon BH 17,500.00 62.20 Err:509 Err:509 Err:509 Err:509
63 Lem Paralon BH 8,000.00 62.20 Err:509 Err:509 Err:509 Err:509
64 Talang Paralon "U" Dia. 12" M' 37,500.00 62.20 Err:509 Err:509 Err:509 Err:509
65 Plat Besi Penyangga Talang BH 15,000.00 62.20 Err:509 Err:509 Err:509 Err:509
66 Cat Kilat KG 40,000.00 62.20 Err:509 Err:509 Err:509 Err:509
67 Minyak Cat LTR 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
68 Dempul KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
69 Amplas Kayu LBR 6,000.00 62.20 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

70 Cat Dinding / Tembok KG 15,000.00 62.20 Err:509 Err:509 Err:509 Err:509


71 Karbolium KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
72 Teak Oil KG 35,000.00 62.20 Err:509 Err:509 Err:509 Err:509
73 Cat Besi KG 40,000.00 62.20 Err:509 Err:509 Err:509 Err:509
74 Paku Jembatan KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
75 Lampu TL 10 Watt BH 8,625.00 62.20 Err:509 Err:509 Err:509 Err:509
76 Lampu TL 20 Watt BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
77 Lampu TL 40 Watt BH 75,000.00 62.20 Err:509 Err:509 Err:509 Err:509
78 Box Lampu TL 10 Watt BH 35,000.00 62.20 Err:509 Err:509 Err:509 Err:509
79 Box Lampu TL 20 Watt BH 47,000.00 62.20 Err:509 Err:509 Err:509 Err:509
80 Box Lampu TL 40 Watt BH 60,000.00 62.20 Err:509 Err:509 Err:509 Err:509
81 Lampu Pijar 60 Watt BH 10,000.00 62.20 Err:509 Err:509 Err:509 Err:509
82 Lampu Baret BH 35,000.00 62.20 Err:509 Err:509 Err:509 Err:509
83 Stop Kontak BH 30,000.00 62.20 Err:509 Err:509 Err:509 Err:509
84 Sekring Kas 1 Group BH 60,000.00 62.20 Err:509 Err:509 Err:509 Err:509
85 Sekring Kas 2 Group BH 85,000.00 62.20 Err:509 Err:509 Err:509 Err:509
86 Sekring Kas 3 Group BH 120,000.00 62.20 Err:509 Err:509 Err:509 Err:509
87 Kabel NGA M' 7,000.00 62.20 Err:509 Err:509 Err:509 Err:509
88 Pipa Paralon 1/4 " M' 5,000.00 62.20 Err:509 Err:509 Err:509 Err:509
89 Saklar BH 30,000.00 62.20 Err:509 Err:509 Err:509 Err:509
90 Vitting BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
91 Isolator BH 1,000.00 62.20 Err:509 Err:509 Err:509 Err:509
92 Instalasi TTK 65,000.00 62.20 - 65,000.00 6,500.00 71,500.00
93 Pipa GIP 1/2" Medium A M' 36,000.00 62.20 Err:509 Err:509 Err:509 Err:509
94 Pipa GIP 3/4 Medium A M' 39,000.00 62.20 Err:509 Err:509 Err:509 Err:509
95 Pipa GIP 1" Medium A M' 59,480.75 62.20 Err:509 Err:509 Err:509 Err:509
96 Pipa GIP 2" Medium A M' 127,634.15 62.20 Err:509 Err:509 Err:509 Err:509
97 Pipa GIP 3" Medium A M' 222,666.67 62.20 Err:509 Err:509 Err:509 Err:509
98 Pipa GIP 4" Medium A M' 331,333.33 62.20 Err:509 Err:509 Err:509 Err:509
99 Pipa GIP 6" Medium A M' 558,333.33 62.20 Err:509 Err:509 Err:509 Err:509
100 Pipa GIP 8" Medium A M' 869,166.67 62.20 Err:509 Err:509 Err:509 Err:509
101 Pipa GIP 1/2" Medium B M' 31,000.00 62.20 Err:509 Err:509 Err:509 Err:509
102 Pipa GIP 3/4 Medium B M' 39,000.00 62.20 Err:509 Err:509 Err:509 Err:509
103 Pipa GIP 1" Medium B M' 42,314.08 62.20 Err:509 Err:509 Err:509 Err:509
104 Pipa GIP 2" Medium B M' 85,800.82 62.20 Err:509 Err:509 Err:509 Err:509
105 Pipa GIP 3" Medium B M' 183,666.67 62.20 Err:509 Err:509 Err:509 Err:509
106 Pipa GIP 4" Medium B M' 254,500.00 62.20 Err:509 Err:509 Err:509 Err:509
107 Pipa GIP 6" Medium B M' 419,166.67 62.20 Err:509 Err:509 Err:509 Err:509
108 Pipa GIP 8" Medium B M' - 62.20 Err:509
109 Pipa PVC 1/2 M' 5,833.33 62.20 Err:509 Err:509 Err:509 Err:509
110 Pipa PVC 3/4 M' 6,666.67 62.20 Err:509 Err:509 Err:509 Err:509
111 Pipa PVC 1" M' 9,166.67 62.20 Err:509 Err:509 Err:509 Err:509
112 Pipa PVC 2" M' 14,333.33 62.20 Err:509 Err:509 Err:509 Err:509
113 Pipa PVC 3" M' 21,666.67 62.20 Err:509 Err:509 Err:509 Err:509
114 Pipa PVC 4" M' 30,000.00 62.20 Err:509 Err:509 Err:509 Err:509
115 Alat Bantu SET 150,000.00 62.20 Err:509 Err:509 Err:509 Err:509
116 Valve GIP Diameter 1" BH - 62.20 Err:509 Err:509 Err:509 Err:509
117 Valve GIP Diameter 2" BH - 62.20 Err:509 Err:509 Err:509 Err:509
118 Valve GIP Diameter 3" BH 2,500,000.00 62.20 Err:509 Err:509 Err:509 Err:509
119 Valve GIP Diameter 4" BH 3,000,000.00 62.20 Err:509 Err:509 Err:509 Err:509
120 Valve GIP Diameter 6" BH 3,500,000.00 62.20 Err:509 Err:509 Err:509 Err:509
121 Valve GIP Diameter 8" BH 4,000,000.00 62.20 Err:509 Err:509 Err:509 Err:509
122 Kerikil Sungai Tersaring M3 130,000.00 62.20 Err:509 Err:509 Err:509 Err:509
123 Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
125 Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - Err:509 Err:509 Err:509
128 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - Err:509 Err:509 Err:509
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
130 Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
131 Minyak Bakar LTR Err:509 62.20 Err:509 Err:509 Err:509 Err:509
132 Aspal KG Err:509 62.20 Err:509 Err:509 Err:509 Err:509
133 Dump Truk 3,5 T / 115 HP JAM Err:509 62.20 - Err:509 Err:509 Err:509
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 62.20 Err:509 Err:509 Err:509 Err:509
135 Kawat Nyamuk Besi M2 50,000.00 62.20 Err:509 Err:509 Err:509 Err:509
136 Kawat Nyamuk Plastik M2 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
137 Kawat Nyamuk Aluminium M2 50,000.00 62.20 Err:509 Err:509 Err:509 Err:509
138 Cat Genteng KG 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 62.20 Err:509 Err:509 Err:509 Err:509
140 Kaca Nako Bening LBR 13,000.00 62.20 Err:509 Err:509 Err:509 Err:509
141 Kaca Nako Rayben LBR 15,000.00 62.20 Err:509 Err:509 Err:509 Err:509
142 Stang Louvers 8 Kilp SET 110,000.00 62.20 Err:509 Err:509 Err:509 Err:509
143 Kunci Pintu Yale 2 Slag BH 85,000.00 62.20 Err:509 Err:509 Err:509 Err:509
144 Engsel Pintu Ring Nilon BH 20,000.00 62.20 Err:509 Err:509 Err:509 Err:509
145 Engsel Jendela BH 15,000.00 62.20 Err:509 Err:509 Err:509 Err:509
146 Engsel Lemari BH 5,000.00 62.20 Err:509 Err:509 Err:509 Err:509
147 Grendel Pintu BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
148 Grendel Jendela BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
149 Gembok BH 65,000.00 62.20 Err:509 Err:509 Err:509 Err:509
150 Kait Angin Biasa BH 25,000.00 62.20 Err:509 Err:509 Err:509 Err:509
151 Kait Angin Kancing BH 45,000.00 62.20 Err:509 Err:509 Err:509 Err:509
152 Tarikan Jendela BH 7,500.00 62.20 Err:509 Err:509 Err:509 Err:509
153 Kran Air Aluminium Besar BH 40,000.00 62.20 Err:509 Err:509 Err:509 Err:509
154 Kran Air Kuningan Kecil BH 20,000.00 62.20 Err:509 Err:509 Err:509 Err:509
155 Kran Air Washtavel BH 65,000.00 62.20 Err:509 Err:509 Err:509 Err:509
156 Lampu Sorot 500 Watt BH Err:509 62.20 Err:509 Err:509 Err:509 Err:509
157 Penyambungan Listrik PLTD LS 1,500,000.00 62.20 - 1,500,000.00 150,000.00 1,650,000.00
158 Penyambungan Air PDAM LS - 62.20 - - - -
159 Washtavel KIA BH 360,000.00 62.20 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

160 Washtavel KIA + Cermin BH 850,000.00 62.20 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 62.20 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 62.20 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 62.20 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 62.20 Err:509 Err:509 Err:509 Err:509
165 Bak Air KM/WC Lapis Porselin BH 750,000.00 62.20 - 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 62.20 - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
167 Urinoar Porselin BH 300,000.00 62.20 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 62.20 Err:509 Err:509 Err:509 Err:509

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "G"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 Err:509 Err:509 Err:509 Err:509


2 Semen ( 40 Kg ) ZAK 65,000.00 69.30 Err:509 Err:509 Err:509 Err:509
3 Semen merah / putih KG 15,000.00 69.30 Err:509 Err:509 Err:509 Err:509
4 Pasir urug M3 100,000.00 69.30 Err:509 Err:509 Err:509 Err:509
5 Pasir pasang M3 130,000.00 69.30 Err:509 Err:509 Err:509 Err:509
6 Pasir beton M3 130,000.00 69.30 Err:509 Err:509 Err:509 Err:509
7 Batu kali M3 110,000.00 69.30 Err:509 Err:509 Err:509 Err:509
8 Kerikil / tdk tersaring M3 130,000.00 69.30 Err:509 Err:509 Err:509 Err:509
9 Sirtu M3 100,000.00 69.30 Err:509 Err:509 Err:509 Err:509
10 Tanah urug M3 100,000.00 69.30 Err:509 Err:509 Err:509 Err:509
11 Batu pecah 3 - 5 Cm M3 333,333.33 69.30 Err:509 Err:509 Err:509 Err:509
12 Batu pecah 2 - 3 Cm M3 347,333.33 69.30 Err:509 Err:509 Err:509 Err:509
13 Batu pecah 1 - 2 Cm M3 400,000.00 69.30 Err:509 Err:509 Err:509 Err:509
14 Batu tela BH 1,500.00 69.30 Err:509 Err:509 Err:509 Err:509
15 Conblok BH 6,000.00 69.30 Err:509 Err:509 Err:509 Err:509
16 Paving block BH 3,000.00 69.30 Err:509 Err:509 Err:509 Err:509
17 Porselin 11 X 11 BH 722.89 69.30 11.58 734.47 73.45 807.92
18 Porselin 10 X 20 BH 1,200.00 69.30 19.14 1,219.14 121.91 1,341.06
19 Mozaik 30 X 30 BH - 69.30 86.15 86.15 8.61 94.76
20 Keramik 15 X 15 BH - 69.30 21.54 21.54 2.15 23.69
21 Keramik 20 X 20 BH 2,800.00 69.30 38.29 2,838.29 283.83 3,122.11
22 Keramik 20 X 25 BH 3,750.00 69.30 47.86 3,797.86 379.79 4,177.64
23 Keramik 30 X 30 BH 6,818.18 69.30 86.15 6,904.33 690.43 7,594.76
24 Keramik 40 X 40 BH 14,166.67 69.30 153.14 14,319.81 1,431.98 15,751.79
25 Kayu balok / papan tinang M3 1,000,000.00 69.30 30,000.00 1,030,000.00 154,500.00 1,184,500.00
26 Kayu balok / papan besi M3 2,750,000.00 69.30 30,000.00 2,780,000.00 417,000.00 3,197,000.00
27 Kayu balok / papan matoa M3 2,000,000.00 69.30 30,000.00 2,030,000.00 304,500.00 2,334,500.00
28 Kayu bakar M3 750,000.00 69.30 30,000.00 780,000.00 117,000.00 897,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 69.30 Err:509 Err:509 Err:509 Err:509
31 Kawat ikat KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
32 Triplek 3 mm LBR 80,000.00 69.30 Err:509 Err:509 Err:509 Err:509
33 Triplek 4 mm LBR 90,000.00 69.30 Err:509 Err:509 Err:509 Err:509
34 Playwood LBR 125,000.00 69.30 Err:509 Err:509 Err:509 Err:509
35 Teak wood LBR 165,000.00 69.30 Err:509 Err:509 Err:509 Err:509
36 Formika LBR - - -
37 Seng gelombang BJLS 30 LBR 90,000.00 69.30 Err:509 Err:509 Err:509 Err:509
38 Seng plat BJLS 30 LBR 90,000.00 69.30 Err:509 Err:509 Err:509 Err:509
39 Seng gelombang BJLS 20 LBR 80,000.00 69.30 Err:509 Err:509 Err:509 Err:509
40 Seng plat BJLS 20 LBR 80,000.00 69.30 Err:509 Err:509 Err:509 Err:509
41 Seng galvanis LBR 75,000.00 69.30 Err:509 Err:509 Err:509 Err:509
42 Seng aluminium BJLS 30 LBR 70,000.00 69.30 Err:509 Err:509 Err:509 Err:509
43 Ardek gelombang LBR 59,000.00 69.30 Err:509 Err:509 Err:509 Err:509
44 Besi beton KG 22,750.00 69.30 Err:509 Err:509 Err:509 Err:509
45 Paku campur KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
46 Paku seng KG 30,000.00 69.30 Err:509 Err:509 Err:509 Err:509
47 Paku triplek KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
48 Kaca tebal 5 mm M2 171,600.00 69.30 Err:509 Err:509 Err:509 Err:509
49 Paku ardeks KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
50 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,000.00 69.30 Err:509 Err:509 Err:509 Err:509
51 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 69.30 Err:509 Err:509 Err:509 Err:509
52 Atap Superdek LBR 265,500.00 69.30 Err:509 Err:509 Err:509 Err:509
53 Genteng beton BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
54 Nok Genteng Beton BH 14,500.00 69.30 Err:509 Err:509 Err:509 Err:509
55 Atap Utumo Color Tiles BH 71,000.00 69.30 Err:509 Err:509 Err:509 Err:509
56 Paku color tiles KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
57 Nok Utomo Color Tiles BH 52,500.00 69.30 Err:509 Err:509 Err:509 Err:509
58 Paku Eternit KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
59 Talang Paralon Dia. 4" M' 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
60 Elbo Paralon BH 15,500.00 69.30 Err:509 Err:509 Err:509 Err:509
61 Sok Paralon BH 15,500.00 69.30 Err:509 Err:509 Err:509 Err:509
62 Te Paralon BH 17,500.00 69.30 Err:509 Err:509 Err:509 Err:509
63 Lem Paralon BH 8,000.00 69.30 Err:509 Err:509 Err:509 Err:509
64 Talang Paralon "U" Dia. 12" M' 37,500.00 69.30 Err:509 Err:509 Err:509 Err:509
65 Plat Besi Penyangga Talang BH 15,000.00 69.30 Err:509 Err:509 Err:509 Err:509
66 Cat Kilat KG 40,000.00 69.30 Err:509 Err:509 Err:509 Err:509
67 Minyak Cat LTR 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
68 Dempul KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
69 Amplas Kayu LBR 6,000.00 69.30 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

70 Cat Dinding / Tembok KG 15,000.00 69.30 Err:509 Err:509 Err:509 Err:509


71 Karbolium KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
72 Teak Oil KG 35,000.00 69.30 Err:509 Err:509 Err:509 Err:509
73 Cat Besi KG 40,000.00 69.30 Err:509 Err:509 Err:509 Err:509
74 Paku Jembatan KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
75 Lampu TL 10 Watt BH 8,625.00 69.30 Err:509 Err:509 Err:509 Err:509
76 Lampu TL 20 Watt BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
77 Lampu TL 40 Watt BH 75,000.00 69.30 Err:509 Err:509 Err:509 Err:509
78 Box Lampu TL 10 Watt BH 35,000.00 69.30 Err:509 Err:509 Err:509 Err:509
79 Box Lampu TL 20 Watt BH 47,000.00 69.30 Err:509 Err:509 Err:509 Err:509
80 Box Lampu TL 40 Watt BH 60,000.00 69.30 Err:509 Err:509 Err:509 Err:509
81 Lampu Pijar 60 Watt BH 10,000.00 69.30 Err:509 Err:509 Err:509 Err:509
82 Lampu Baret BH 35,000.00 69.30 Err:509 Err:509 Err:509 Err:509
83 Stop Kontak BH 30,000.00 69.30 Err:509 Err:509 Err:509 Err:509
84 Sekring Kas 1 Group BH 60,000.00 69.30 Err:509 Err:509 Err:509 Err:509
85 Sekring Kas 2 Group BH 85,000.00 69.30 Err:509 Err:509 Err:509 Err:509
86 Sekring Kas 3 Group BH 120,000.00 69.30 Err:509 Err:509 Err:509 Err:509
87 Kabel NGA M' 7,000.00 69.30 Err:509 Err:509 Err:509 Err:509
88 Pipa Paralon 1/4 " M' 5,000.00 69.30 Err:509 Err:509 Err:509 Err:509
89 Saklar BH 30,000.00 69.30 Err:509 Err:509 Err:509 Err:509
90 Vitting BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
91 Isolator BH 1,000.00 69.30 Err:509 Err:509 Err:509 Err:509
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 Err:509 Err:509 Err:509 Err:509
94 Pipa GIP 3/4 Medium A M' 39,000.00 69.30 Err:509 Err:509 Err:509 Err:509
95 Pipa GIP 1" Medium A M' 59,480.75 69.30 Err:509 Err:509 Err:509 Err:509
96 Pipa GIP 2" Medium A M' 127,634.15 69.30 Err:509 Err:509 Err:509 Err:509
97 Pipa GIP 3" Medium A M' 222,666.67 69.30 Err:509 Err:509 Err:509 Err:509
98 Pipa GIP 4" Medium A M' 331,333.33 69.30 Err:509 Err:509 Err:509 Err:509
99 Pipa GIP 6" Medium A M' 558,333.33 69.30 Err:509 Err:509 Err:509 Err:509
100 Pipa GIP 8" Medium A M' 869,166.67 69.30 Err:509 Err:509 Err:509 Err:509
101 Pipa GIP 1/2" Medium B M' 31,000.00 69.30 Err:509 Err:509 Err:509 Err:509
102 Pipa GIP 3/4 Medium B M' 39,000.00 69.30 Err:509 Err:509 Err:509 Err:509
103 Pipa GIP 1" Medium B M' 42,314.08 69.30 Err:509 Err:509 Err:509 Err:509
104 Pipa GIP 2" Medium B M' 85,800.82 69.30 Err:509 Err:509 Err:509 Err:509
105 Pipa GIP 3" Medium B M' 183,666.67 69.30 Err:509 Err:509 Err:509 Err:509
106 Pipa GIP 4" Medium B M' 254,500.00 69.30 Err:509 Err:509 Err:509 Err:509
107 Pipa GIP 6" Medium B M' 419,166.67 69.30 Err:509 Err:509 Err:509 Err:509
108 Pipa GIP 8" Medium B M' - 69.30 Err:509
109 Pipa PVC 1/2 M' 5,833.33 69.30 Err:509 Err:509 Err:509 Err:509
110 Pipa PVC 3/4 M' 6,666.67 69.30 Err:509 Err:509 Err:509 Err:509
111 Pipa PVC 1" M' 9,166.67 69.30 Err:509 Err:509 Err:509 Err:509
112 Pipa PVC 2" M' 14,333.33 69.30 Err:509 Err:509 Err:509 Err:509
113 Pipa PVC 3" M' 21,666.67 69.30 Err:509 Err:509 Err:509 Err:509
114 Pipa PVC 4" M' 30,000.00 69.30 Err:509 Err:509 Err:509 Err:509
115 Alat Bantu SET 150,000.00 69.30 Err:509 Err:509 Err:509 Err:509
116 Valve GIP Diameter 1" BH - 69.30 Err:509 Err:509 Err:509 Err:509
117 Valve GIP Diameter 2" BH - 69.30 Err:509 Err:509 Err:509 Err:509
118 Valve GIP Diameter 3" BH 2,500,000.00 69.30 Err:509 Err:509 Err:509 Err:509
119 Valve GIP Diameter 4" BH 3,000,000.00 69.30 Err:509 Err:509 Err:509 Err:509
120 Valve GIP Diameter 6" BH 3,500,000.00 69.30 Err:509 Err:509 Err:509 Err:509
121 Valve GIP Diameter 8" BH 4,000,000.00 69.30 Err:509 Err:509 Err:509 Err:509
122 Kerikil Sungai Tersaring M3 130,000.00 69.30 Err:509 Err:509 Err:509 Err:509
123 Motor Greder 100 HP JAM Err:509 - Err:509 Err:509 Err:509
124 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - Err:509 Err:509 Err:509
125 Truk Tangki Air 115 HP JAM Err:509 - Err:509 Err:509 Err:509
126 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - Err:509 Err:509 Err:509
128 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - Err:509 Err:509 Err:509
129 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - Err:509 Err:509 Err:509
130 Dump Truk 5 Ton / 145 HP JAM Err:509 - Err:509 Err:509 Err:509
131 Minyak Bakar LTR Err:509 69.30 Err:509 Err:509 Err:509 Err:509
132 Aspal KG Err:509 69.30 Err:509 Err:509 Err:509 Err:509
133 Dump Truk 3,5 T / 115 HP JAM Err:509 69.30 - Err:509 Err:509 Err:509
134 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 69.30 Err:509 Err:509 Err:509 Err:509
135 Kawat Nyamuk Besi M2 50,000.00 69.30 Err:509 Err:509 Err:509 Err:509
136 Kawat Nyamuk Plastik M2 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
137 Kawat Nyamuk Aluminium M2 50,000.00 69.30 Err:509 Err:509 Err:509 Err:509
138 Cat Genteng KG 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
139 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 69.30 Err:509 Err:509 Err:509 Err:509
140 Kaca Nako Bening LBR 13,000.00 69.30 Err:509 Err:509 Err:509 Err:509
141 Kaca Nako Rayben LBR 15,000.00 69.30 Err:509 Err:509 Err:509 Err:509
142 Stang Louvers 8 Kilp SET 110,000.00 69.30 Err:509 Err:509 Err:509 Err:509
143 Kunci Pintu Yale 2 Slag BH 85,000.00 69.30 Err:509 Err:509 Err:509 Err:509
144 Engsel Pintu Ring Nilon BH 20,000.00 69.30 Err:509 Err:509 Err:509 Err:509
145 Engsel Jendela BH 15,000.00 69.30 Err:509 Err:509 Err:509 Err:509
146 Engsel Lemari BH 5,000.00 69.30 Err:509 Err:509 Err:509 Err:509
147 Grendel Pintu BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
148 Grendel Jendela BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
149 Gembok BH 65,000.00 69.30 Err:509 Err:509 Err:509 Err:509
150 Kait Angin Biasa BH 25,000.00 69.30 Err:509 Err:509 Err:509 Err:509
151 Kait Angin Kancing BH 45,000.00 69.30 Err:509 Err:509 Err:509 Err:509
152 Tarikan Jendela BH 7,500.00 69.30 Err:509 Err:509 Err:509 Err:509
153 Kran Air Aluminium Besar BH 40,000.00 69.30 Err:509 Err:509 Err:509 Err:509
154 Kran Air Kuningan Kecil BH 20,000.00 69.30 Err:509 Err:509 Err:509 Err:509
155 Kran Air Washtavel BH 65,000.00 69.30 Err:509 Err:509 Err:509 Err:509
156 Lampu Sorot 500 Watt BH Err:509 69.30 Err:509 Err:509 Err:509 Err:509
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 KIA BH 360,000.00 69.30 Err:509 Err:509 Err:509 Err:509
1 2 3 4 5 6 7 8 9

160 Washtavel KIA + Cermin BH 850,000.00 69.30 Err:509 Err:509 Err:509 Err:509
161 Washtavel Aluminium BH 450,000.00 69.30 Err:509 Err:509 Err:509 Err:509
162 Kloset Jongkok INA BH 200,000.00 69.30 Err:509 Err:509 Err:509 Err:509
163 Kloset Duduk INA BH 1,800,000.00 69.30 Err:509 Err:509 Err:509 Err:509
164 Kloset Duduk KIA BH 3,100,000.00 69.30 Err:509 Err:509 Err:509 Err:509
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 Err:509 Err:509 Err:509 Err:509
168 Pompa Air Sanyo BH - 69.30 Err:509 Err:509 Err:509 Err:509
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "H"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 23,000.00 2,300.00 100,300.00 10,030.00 110,330.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 19,000.00 1,900.00 85,900.00 8,590.00 94,490.00
3 Semen merah / putih KG 15,000.00 Laut 440.00 44.00 15,484.00 1,548.40 17,032.40
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00 207,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00 342,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00 480,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00 549,700.00
14 Batu tela BH 1,500.00 Laut 1,416.18 141.62 3,057.80 305.78 3,363.58
15 Conblok BH 6,000.00 Laut 1,366.18 136.62 7,502.80 750.28 8,253.08
16 Paving block BH 3,000.00 Laut 1,366.18 136.62 4,502.80 450.28 4,953.08
17 Porselin 11 X 11 BH 722.89 Laut 127.29 12.73 862.91 86.29 949.20
18 Porselin 10 X 20 BH 1,200.00 Laut 210.67 21.07 1,431.74 143.17 1,574.91
19 Mozaik 30 X 30 BH - Laut 900.09 90.01 990.10 99.01 1,089.11
20 Keramik 15 X 15 BH - Laut 225.00 22.50 247.50 24.75 272.25
21 Keramik 20 X 20 BH 2,800.00 Laut 422.86 42.29 3,265.15 326.51 3,591.66
22 Keramik 20 X 25 BH 3,750.00 Laut 528.57 52.86 4,331.43 433.14 4,764.57
23 Keramik 30 X 30 BH 6,818.18 Laut 948.09 94.81 7,861.08 786.11 8,647.19
24 Keramik 40 X 40 BH 14,166.67 Laut 1,706.67 170.67 16,044.01 1,604.40 17,648.41
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00 1,322,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00 3,392,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00 2,530,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut 640.00 64.00 9,704.00 970.40 10,674.40
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 640.00 64.00 12,704.00 1,270.40 13,974.40
31 Kawat ikat KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40 28,274.40
32 Triplek 3 mm LBR 80,000.00 Laut 5,757.14 575.71 86,332.86 8,633.29 94,966.14
33 Triplek 4 mm LBR 90,000.00 Laut 7,542.86 754.29 98,297.14 9,829.71 108,126.86
34 Playwood LBR 125,000.00 Laut 5,757.14 575.71 131,332.86 13,133.29 144,466.14
35 Teak wood LBR 165,000.00 Laut 5,757.14 575.71 171,332.86 17,133.29 188,466.14
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 310.60 31.06 90,341.66 9,034.17 99,375.83
39 Seng plat BJLS 30 LBR 90,000.00 Laut 310.60 31.06 90,341.66 9,034.17 99,375.83
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 223.60 22.36 80,245.96 8,024.60 88,270.56
41 Seng plat BJLS 20 LBR 80,000.00 Laut 223.60 22.36 80,245.96 8,024.60 88,270.56
42 Seng galvanis LBR 75,000.00 Laut 223.60 22.36 75,245.96 7,524.60 82,770.56
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 283.00 28.30 70,311.30 7,031.13 77,342.43
44 Ardek gelombang LBR 59,000.00 Laut 2,706.67 270.67 61,977.33 6,197.73 68,175.07
45 Besi beton KG 22,750.00 Laut 640.00 64.00 23,454.00 2,345.40 25,799.40
46 Paku campur KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40 28,274.40
47 Paku seng KG 30,000.00 Laut 640.00 64.00 30,704.00 3,070.40 33,774.40
48 Paku triplek KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40 28,274.40
49 Kaca tebal 5 mm M2 180,000.00 Laut 27,066.67 2,706.67 209,773.33 20,977.33 230,750.67
50 Paku ardeks KG 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 840.00 84.00 68,964.00 6,896.40 75,860.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 840.00 84.00 45,924.00 4,592.40 50,516.40
53 Atap Superdek LBR 265,500.00 Laut 148.00 14.80 265,662.80 26,566.28 292,229.08
54 Genteng beton BH 14,500.00 Laut 1,200.00 120.00 15,820.00 1,582.00 17,402.00
55 Nok Genteng Beton BH 14,500.00 Laut 1,200.00 120.00 15,820.00 1,582.00 17,402.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 1,200.00 120.00 53,820.00 5,382.00 59,202.00
57 Paku color tiles KG 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
58 Nok Utomo Color Tiles BH 52,500.00 Laut 1,200.00 120.00 53,820.00 5,382.00 59,202.00
59 Paku Eternit KG 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
61 Elbo Paralon BH 15,500.00 Laut 440.00 44.00 15,984.00 1,598.40 17,582.40
62 Sok Paralon BH 15,500.00 Laut 440.00 44.00 15,984.00 1,598.40 17,582.40
63 Te Paralon BH 17,500.00 Laut 440.00 44.00 17,984.00 1,798.40 19,782.40
64 Lem Paralon BH 8,000.00 Laut 440.00 44.00 8,484.00 848.40 9,332.40
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 840.00 84.00 38,424.00 3,842.40 42,266.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 540.00 54.00 15,594.00 1,559.40 17,153.40
67 Cat Kilat KG 40,000.00 Laut 480.00 48.00 40,528.00 4,052.80 44,580.80
68 Minyak Cat LTR 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
69 Dempul KG 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
70 Amplas Kayu LBR 6,000.00 Laut 213.33 21.33 6,234.67 623.47 6,858.13
1 2 3 4 5 6 7 8 9 10

71 Cat Dinding / Tembok KG 15,000.00 Laut 480.00 48.00 15,528.00 1,552.80 17,080.80
72 Karbolium KG 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
73 Teak Oil KG 35,000.00 Laut 480.00 48.00 35,528.00 3,552.80 39,080.80
74 Cat Besi KG 40,000.00 Laut 480.00 48.00 40,528.00 4,052.80 44,580.80
75 Paku Jembatan KG 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 1,733.33 173.33 10,531.67 1,053.17 11,584.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 2,000.00 200.00 27,200.00 2,720.00 29,920.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 2,400.00 240.00 77,640.00 7,764.00 85,404.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 1,733.33 173.33 36,906.67 3,690.67 40,597.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 2,000.00 200.00 49,200.00 4,920.00 54,120.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 2,400.00 240.00 62,640.00 6,264.00 68,904.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 1,200.00 120.00 11,320.00 1,132.00 12,452.00
83 Lampu Baret BH 35,000.00 Laut 2,400.00 240.00 37,640.00 3,764.00 41,404.00
84 Stop Kontak BH 30,000.00 Laut 1,200.00 120.00 31,320.00 3,132.00 34,452.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 1,200.00 120.00 61,320.00 6,132.00 67,452.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 1,200.00 120.00 86,320.00 8,632.00 94,952.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 1,200.00 120.00 121,320.00 12,132.00 133,452.00
88 Kabel NGA M' 7,000.00 Laut 480.00 48.00 7,528.00 752.80 8,280.80
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 1,200.00 120.00 6,320.00 632.00 6,952.00
90 Saklar BH 30,000.00 Laut 1,200.00 120.00 31,320.00 3,132.00 34,452.00
91 Vitting BH 25,000.00 Laut 1,200.00 120.00 26,320.00 2,632.00 28,952.00
92 Isolator BH 1,000.00 Laut 1,200.00 120.00 2,320.00 232.00 2,552.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 582.72 58.27 36,640.99 3,664.10 40,305.09
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 699.26 69.93 43,769.19 4,376.92 48,146.11
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 874.07 87.41 60,442.23 6,044.22 66,486.45
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 1,092.60 109.26 128,836.01 12,883.60 141,719.61
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 1,248.68 124.87 224,040.22 22,404.02 246,444.24
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 2,185.18 218.52 333,737.03 33,373.70 367,110.73
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 8,740.74 874.07 567,948.14 56,794.81 624,742.96
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 14,567.90 1,456.79 885,191.36 88,519.14 973,710.49
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 582.72 58.27 31,640.99 3,164.10 34,805.09
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 699.26 69.93 39,769.19 3,976.92 43,746.11
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 874.07 87.41 43,275.56 4,327.56 47,603.11
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 1,092.60 109.26 87,002.68 8,700.27 95,702.94
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 1,058.20 105.82 184,830.69 18,483.07 203,313.76
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 1,851.85 185.19 256,537.04 25,653.70 282,190.74
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 7,407.41 740.74 427,314.82 42,731.48 470,046.30
109 Pipa GIP 8" Medium B M' - Laut 12,345.68 1,234.57 13,580.25 1,358.02 14,938.27
110 Pipa PVC 1/2 M' 5,833.33 Laut 296.30 29.63 6,159.26 615.93 6,775.18
111 Pipa PVC 3/4 M' 6,666.67 Laut 370.37 37.04 7,074.08 707.41 7,781.49
112 Pipa PVC 1" M' 9,166.67 Laut 493.83 49.38 9,709.88 970.99 10,680.87
113 Pipa PVC 2" M' 14,333.33 Laut 740.74 74.07 15,148.14 1,514.81 16,662.96
114 Pipa PVC 3" M' 21,666.67 Laut 925.93 92.59 22,685.19 2,268.52 24,953.71
115 Pipa PVC 4" M' 30,000.00 Laut 1,481.48 148.15 31,629.63 3,162.96 34,792.59
116 Alat Bantu SET 150,000.00 Laut 4,444.44 444.44 154,888.89 15,488.89 170,377.78
117 Valve GIP Diameter 1" BH - Laut 2,285.71 228.57 2,514.29 251.43 2,765.71
118 Valve GIP Diameter 2" BH - Laut 2,666.67 266.67 2,933.33 293.33 3,226.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 4,800.00 480.00 2,505,280.00 250,528.00 2,755,808.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 8,000.00 800.00 3,008,800.00 300,880.00 3,309,680.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 16,000.00 1,600.00 3,517,600.00 351,760.00 3,869,360.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 32,000.00 3,200.00 4,035,200.00 403,520.00 4,438,720.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 840.00 84.00 3,424.00 342.40 3,766.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 200.00 20.00 50,220.00 5,022.00 55,242.00
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 200.00 20.00 25,220.00 2,522.00 27,742.00
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 200.00 20.00 50,220.00 5,022.00 55,242.00
139 Cat Genteng KG 25,000.00 Laut 480.00 48.00 25,528.00 2,552.80 28,080.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 4,400.00 440.00 214,840.00 21,484.00 236,324.00
141 Kaca Nako Bening LBR 13,000.00 Laut 540.00 54.00 13,594.00 1,359.40 14,953.40
142 Kaca Nako Rayben LBR 15,000.00 Laut 540.00 54.00 15,594.00 1,559.40 17,153.40
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 1,733.33 173.33 111,906.67 11,190.67 123,097.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 1,733.33 173.33 86,906.67 8,690.67 95,597.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 933.34 93.33 21,026.67 2,102.67 23,129.34
146 Engsel Jendela BH 15,000.00 Laut 933.34 93.33 16,026.67 1,602.67 17,629.34
147 Engsel Lemari BH 5,000.00 Laut 933.34 93.33 6,026.67 602.67 6,629.34
148 Grendel Pintu BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
149 Grendel Jendela BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
150 Gembok BH 65,000.00 Laut 933.34 93.33 66,026.67 6,602.67 72,629.34
151 Kait Angin Biasa BH 25,000.00 Laut 933.34 93.33 26,026.67 2,602.67 28,629.34
152 Kait Angin Kancing BH 45,000.00 Laut 933.34 93.33 46,026.67 4,602.67 50,629.34
153 Tarikan Jendela BH 7,500.00 Laut 933.34 93.33 8,526.67 852.67 9,379.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,123.81 112.38 41,236.19 4,123.62 45,359.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 986.67 98.67 21,085.33 2,108.53 23,193.87
156 Kran Air Washtavel BH 65,000.00 Laut 986.67 98.67 66,085.33 6,608.53 72,693.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 24,000.00 2,400.00 386,400.00 38,640.00 425,040.00
1 2 3 4 5 6 7 8 9 10

161 Washtavel KIA + Cermin BH 850,000.00 Laut 24,000.00 2,400.00 876,400.00 87,640.00 964,040.00
162 Washtavel Aluminium BH 450,000.00 Laut 20,800.00 2,080.00 472,880.00 47,288.00 520,168.00
163 Kloset Jongkok INA BH 200,000.00 Laut 14,000.00 1,400.00 215,400.00 21,540.00 236,940.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 18,000.00 1,800.00 1,819,800.00 181,980.00 2,001,780.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 18,000.00 1,800.00 3,119,800.00 311,980.00 3,431,780.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 12,000.00 1,200.00 313,200.00 31,320.00 344,520.00
169 Pompa Air Sanyo BH - Laut 10,000.00 1,000.00 11,000.00 1,100.00 12,100.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
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
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 33,000.00 3,300.00 111,300.00 11,130.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 27,000.00 2,700.00 94,700.00 9,470.00
3 Semen merah / putih KG 15,000.00 Laut 640.00 64.00 15,704.00 1,570.40
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00
14 Batu tela BH 1,500.00 Laut 1,999.27 199.93 3,699.20 369.92
15 Conblok BH 6,000.00 Laut 1,949.27 194.93 8,144.20 814.42
16 Paving block BH 3,000.00 Laut 1,949.27 194.93 5,144.20 514.42
17 Porselin 11 X 11 BH 722.89 Laut 187.79 18.78 929.46 92.95
18 Porselin 10 X 20 BH 1,200.00 Laut 310.67 31.07 1,541.74 154.17
19 Mozaik 30 X 30 BH - Laut 1,350.14 135.01 1,485.15 148.51
20 Keramik 15 X 15 BH - Laut 337.50 33.75 371.25 37.12
21 Keramik 20 X 20 BH 2,800.00 Laut 622.86 62.29 3,485.15 348.51
22 Keramik 20 X 25 BH 3,750.00 Laut 778.57 77.86 4,606.43 460.64
23 Keramik 30 X 30 BH 6,818.18 Laut 1,398.14 139.81 8,356.13 835.61
24 Keramik 40 X 40 BH 14,166.67 Laut 2,506.67 250.67 16,924.01 1,692.40
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut - 9,000.00 900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 640.00 64.00 12,704.00 1,270.40
31 Kawat ikat KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
32 Triplek 3 mm LBR 80,000.00 Laut 5,757.14 575.71 86,332.86 8,633.29
33 Triplek 4 mm LBR 90,000.00 Laut 7,542.86 754.29 98,297.14 9,829.71
34 Playwood LBR 125,000.00 Laut 5,757.14 575.71 131,332.86 13,133.29
35 Teak wood LBR 165,000.00 Laut 5,757.14 575.71 171,332.86 17,133.29
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 310.60 31.06 90,341.66 9,034.17
39 Seng plat BJLS 30 LBR 90,000.00 Laut 310.60 31.06 90,341.66 9,034.17
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 223.60 22.36 80,245.96 8,024.60
41 Seng plat BJLS 20 LBR 80,000.00 Laut 223.60 22.36 80,245.96 8,024.60
42 Seng galvanis LBR 75,000.00 Laut 223.60 22.36 75,245.96 7,524.60
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 283.00 28.30 70,311.30 7,031.13
44 Ardek gelombang LBR 59,000.00 Laut 2,706.67 270.67 61,977.33 6,197.73
45 Besi beton KG 22,750.00 Laut 640.00 64.00 23,454.00 2,345.40
46 Paku campur KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
47 Paku seng KG 30,000.00 Laut 640.00 64.00 30,704.00 3,070.40
48 Paku triplek KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
49 Kaca tebal 5 mm M2 180,000.00 Laut 40,400.00 4,040.00 224,440.00 22,444.00
50 Paku ardeks KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 1,240.00 124.00 69,404.00 6,940.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 1,240.00 124.00 46,364.00 4,636.40
53 Atap Superdek LBR 265,500.00 Laut 202.00 20.20 265,722.20 26,572.22
54 Genteng beton BH 14,500.00 Laut 1,600.00 160.00 16,260.00 1,626.00
55 Nok Genteng Beton BH 14,500.00 Laut 1,600.00 160.00 16,260.00 1,626.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 1,600.00 160.00 54,260.00 5,426.00
57 Paku color tiles KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
58 Nok Utomo Color Tiles BH 52,500.00 Laut 1,600.00 160.00 54,260.00 5,426.00
59 Paku Eternit KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 1,240.00 124.00 26,364.00 2,636.40
61 Elbo Paralon BH 15,500.00 Laut 640.00 64.00 16,204.00 1,620.40
62 Sok Paralon BH 15,500.00 Laut 640.00 64.00 16,204.00 1,620.40
63 Te Paralon BH 17,500.00 Laut 640.00 64.00 18,204.00 1,820.40
64 Lem Paralon BH 8,000.00 Laut 640.00 64.00 8,704.00 870.40
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 1,240.00 124.00 38,864.00 3,886.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 790.00 79.00 15,869.00 1,586.90
67 Cat Kilat KG 40,000.00 Laut 680.00 68.00 40,748.00 4,074.80
68 Minyak Cat LTR 25,000.00 Laut 680.00 68.00 25,748.00 2,574.80
69 Dempul KG 25,000.00 Laut 680.00 68.00 25,748.00 2,574.80
70 Amplas Kayu LBR 6,000.00 Laut 280.00 28.00 6,308.00 630.80

1 2 3 4 5 6 7 8 9

71 Cat Dinding / Tembok KG 15,000.00 Laut 680.00 68.00 15,748.00 1,574.80


72 Karbolium KG 25,000.00 Laut 680.00 68.00 25,748.00 2,574.80
73 Teak Oil KG 35,000.00 Laut 680.00 68.00 35,748.00 3,574.80
74 Cat Besi KG 40,000.00 Laut 680.00 68.00 40,748.00 4,074.80
75 Paku Jembatan KG 25,000.00 Laut 640.00 64.00 25,704.00 2,570.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 2,400.00 240.00 11,265.00 1,126.50
77 Lampu TL 20 Watt BH 25,000.00 Laut 2,800.00 280.00 28,080.00 2,808.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 3,400.00 340.00 78,740.00 7,874.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 2,400.00 240.00 37,640.00 3,764.00
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 2,800.00 280.00 50,080.00 5,008.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 3,400.00 340.00 63,740.00 6,374.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 1,600.00 160.00 11,760.00 1,176.00
83 Lampu Baret BH 35,000.00 Laut 3,400.00 340.00 38,740.00 3,874.00
84 Stop Kontak BH 30,000.00 Laut 1,600.00 160.00 31,760.00 3,176.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 1,600.00 160.00 61,760.00 6,176.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 1,600.00 160.00 86,760.00 8,676.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 1,600.00 160.00 121,760.00 12,176.00
88 Kabel NGA M' 7,000.00 Laut 520.00 52.00 7,572.00 757.20
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 1,600.00 160.00 6,760.00 676.00
90 Saklar BH 30,000.00 Laut 1,600.00 160.00 31,760.00 3,176.00
91 Vitting BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00
92 Isolator BH 1,000.00 Laut 1,600.00 160.00 2,760.00 276.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 829.63 82.96 36,912.59 3,691.26
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 995.56 99.56 44,095.11 4,409.51
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,244.44 124.44 60,849.64 6,084.96
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 1,555.56 155.56 129,345.26 12,934.53
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 1,777.78 177.78 224,622.23 22,462.22
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 3,111.11 311.11 334,755.55 33,475.55
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 12,444.44 1,244.44 572,022.22 57,202.22
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 20,740.74 2,074.07 891,981.48 89,198.15
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 829.63 82.96 31,912.59 3,191.26
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 995.56 99.56 40,095.11 4,009.51
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,244.44 124.44 43,682.97 4,368.30
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 1,555.56 155.56 87,511.93 8,751.19
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 1,587.30 158.73 185,412.70 18,541.27
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 2,777.78 277.78 257,555.56 25,755.56
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 11,111.11 1,111.11 431,388.89 43,138.89
109 Pipa GIP 8" Medium B M' - Laut 18,518.52 1,851.85 20,370.37 2,037.04
110 Pipa PVC 1/2 M' 5,833.33 Laut 444.44 44.44 6,322.22 632.22
111 Pipa PVC 3/4 M' 6,666.67 Laut 555.56 55.56 7,277.78 727.78
112 Pipa PVC 1" M' 9,166.67 Laut 740.74 74.07 9,981.48 998.15
113 Pipa PVC 2" M' 14,333.33 Laut 1,111.11 111.11 15,555.55 1,555.56
114 Pipa PVC 3" M' 21,666.67 Laut 1,388.89 138.89 23,194.45 2,319.44
115 Pipa PVC 4" M' 30,000.00 Laut 2,222.22 222.22 32,444.44 3,244.44
116 Alat Bantu SET 150,000.00 Laut 6,666.67 666.67 157,333.33 15,733.33
117 Valve GIP Diameter 1" BH - Laut 3,428.57 342.86 3,771.43 377.14
118 Valve GIP Diameter 2" BH - Laut 4,000.00 400.00 4,400.00 440.00
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 6,800.00 680.00 2,507,480.00 250,748.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 11,333.33 1,133.33 3,012,466.66 301,246.67
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 22,666.67 2,266.67 3,524,933.34 352,493.33
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 45,333.33 4,533.33 4,049,866.66 404,986.67
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 1,240.00 124.00 3,864.00 386.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 280.00 28.00 50,308.00 5,030.80
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 280.00 28.00 25,308.00 2,530.80
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 280.00 28.00 50,308.00 5,030.80
139 Cat Genteng KG 25,000.00 Laut 680.00 68.00 25,748.00 2,574.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 6,400.00 640.00 217,040.00 21,704.00
141 Kaca Nako Bening LBR 13,000.00 Laut 790.00 79.00 13,869.00 1,386.90
142 Kaca Nako Rayben LBR 15,000.00 Laut 790.00 79.00 15,869.00 1,586.90
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 2,400.00 240.00 112,640.00 11,264.00
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 2,400.00 240.00 87,640.00 8,764.00
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,266.67 126.67 21,393.34 2,139.33
146 Engsel Jendela BH 15,000.00 Laut 1,266.67 126.67 16,393.34 1,639.33
147 Engsel Lemari BH 5,000.00 Laut 1,266.67 126.67 6,393.34 639.33
148 Grendel Pintu BH 25,000.00 Laut 1,266.67 126.67 26,393.34 2,639.33
149 Grendel Jendela BH 25,000.00 Laut 1,266.67 126.67 26,393.34 2,639.33
150 Gembok BH 65,000.00 Laut 1,266.67 126.67 66,393.34 6,639.33
151 Kait Angin Biasa BH 25,000.00 Laut 1,266.67 126.67 26,393.34 2,639.33
152 Kait Angin Kancing BH 45,000.00 Laut 1,266.67 126.67 46,393.34 4,639.33
153 Tarikan Jendela BH 7,500.00 Laut 1,266.67 126.67 8,893.34 889.33
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,457.14 145.71 41,602.85 4,160.29
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,320.00 132.00 21,452.00 2,145.20
156 Kran Air Washtavel BH 65,000.00 Laut 1,320.00 132.00 66,452.00 6,645.20
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00
159 Penyambungan Air PDAM LS - Laut - - - -
160 Washtavel KIA BH 360,000.00 Laut 34,000.00 3,400.00 397,400.00 39,740.00

1 2 3 4 5 6 7 8 9

161 Washtavel KIA + Cermin BH 850,000.00 Laut 34,000.00 3,400.00 887,400.00 88,740.00
162 Washtavel Aluminium BH 450,000.00 Laut 30,800.00 3,080.00 483,880.00 48,388.00
163 Kloset Jongkok INA BH 200,000.00 Laut 19,000.00 1,900.00 220,900.00 22,090.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 23,000.00 2,300.00 1,825,300.00 182,530.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 23,000.00 2,300.00 3,125,300.00 312,530.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 16,000.00 1,600.00 317,600.00 31,760.00
169 Pompa Air Sanyo BH - Laut 15,000.00 1,500.00 16,500.00 1,650.00

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

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

122,430.00
104,170.00
17,274.40
195,500.00
230,000.00
230,000.00
207,000.00
230,000.00
195,500.00
195,500.00
342,700.00
480,700.00
549,700.00
4,069.12
8,958.62
5,658.62
1,022.40
1,695.91
1,633.66
408.37
3,833.66
5,067.07
9,191.74
18,616.41
1,322,500.00
3,392,500.00
2,530,000.00
920,000.00
9,900.00
13,974.40
28,274.40
94,966.14
108,126.86
144,466.14
188,466.14

99,375.83
99,375.83
88,270.56
88,270.56
82,770.56
77,342.43
68,175.07
25,799.40
28,274.40
33,774.40
28,274.40
246,884.00
28,274.40
76,344.40
51,000.40
292,294.42
17,886.00
17,886.00
59,686.00
28,274.40
59,686.00
28,274.40
29,000.40
17,824.40
17,824.40
20,024.40
9,574.40
42,750.40
17,455.90
44,822.80
28,322.80
28,322.80
6,938.80

10

17,322.80
28,322.80
39,322.80
44,822.80
28,274.40
12,391.50
30,888.00
86,614.00
41,404.00
55,088.00
70,114.00
12,936.00
42,614.00
34,936.00
67,936.00
95,436.00
133,936.00
8,329.20
7,436.00
34,936.00
29,436.00
3,036.00
71,500.00
40,603.85
48,504.63
66,934.60
142,279.79
247,084.45
368,231.10
629,224.44
981,179.63
35,103.85
44,104.63
48,051.26
96,263.13
203,953.97
283,311.11
474,527.78
22,407.41
6,954.44
8,005.56
10,979.63
17,111.11
25,513.89
35,688.89
173,066.67
4,148.57
4,840.00
2,758,228.00
3,313,713.33
3,877,426.67
4,454,853.33
220,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
4,250.40
55,338.80
27,838.80
55,338.80
28,322.80
238,744.00
15,255.90
17,455.90
123,904.00
96,404.00
23,532.67
18,032.67
7,032.67
29,032.67
29,032.67
73,032.67
29,032.67
51,032.67
9,782.67
45,763.14
23,597.20
73,097.20
Err:509
1,650,000.00
-
437,140.00

10

976,140.00
532,268.00
242,990.00
2,007,830.00
3,437,830.00
825,000.00

660,000.00

349,360.00
18,150.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "J"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JLH HARGA


QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 38,000.00 3,800.00 116,800.00 11,680.00 128,480.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 31,000.00 3,100.00 99,100.00 9,910.00 109,010.00
3 Semen merah / putih KG 15,000.00 Laut 740.00 74.00 15,814.00 1,581.40 17,395.40
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00 207,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00 342,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00 480,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00 549,700.00
14 Batu tela BH 1,500.00 Laut 2,290.82 229.08 4,019.90 401.99 4,421.89
15 Conblok BH 6,000.00 Laut 2,240.82 224.08 8,464.90 846.49 9,311.39
16 Paving block BH 3,000.00 Laut 2,240.82 224.08 5,464.90 546.49 6,011.39
17 Porselin 11 X 11 BH 722.89 Laut 218.04 21.80 962.73 96.27 1,059.01
18 Porselin 10 X 20 BH 1,200.00 Laut 360.67 36.07 1,596.74 159.67 1,756.41
19 Mozaik 30 X 30 BH - Laut 1,575.16 157.52 1,732.67 173.27 1,905.94
20 Keramik 15 X 15 BH - Laut 393.75 39.37 433.12 43.31 476.43
21 Keramik 20 X 20 BH 2,800.00 Laut 722.86 72.29 3,595.15 359.51 3,954.66
22 Keramik 20 X 25 BH 3,750.00 Laut 903.57 90.36 4,743.93 474.39 5,218.32
23 Keramik 30 X 30 BH 6,818.18 Laut 1,623.16 162.32 8,603.65 860.37 9,464.02
24 Keramik 40 X 40 BH 14,166.67 Laut 2,906.67 290.67 17,364.01 1,736.40 19,100.41
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00 1,322,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00 3,392,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00 2,530,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut - 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 740.00 74.00 12,814.00 1,281.40 14,095.40
31 Kawat ikat KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
32 Triplek 3 mm LBR 80,000.00 Laut 6,650.00 665.00 87,315.00 8,731.50 96,046.50
33 Triplek 4 mm LBR 90,000.00 Laut 8,733.33 873.33 99,606.67 9,960.67 109,567.33
34 Playwood LBR 125,000.00 Laut 6,650.00 665.00 132,315.00 13,231.50 145,546.50
35 Teak wood LBR 165,000.00 Laut 6,650.00 665.00 172,315.00 17,231.50 189,546.50
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 355.70 35.57 90,391.27 9,039.13 99,430.40
39 Seng plat BJLS 30 LBR 90,000.00 Laut 355.70 35.57 90,391.27 9,039.13 99,430.40
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 254.20 25.42 80,279.62 8,027.96 88,307.58
41 Seng plat BJLS 20 LBR 80,000.00 Laut 254.20 25.42 80,279.62 8,027.96 88,307.58
42 Seng galvanis LBR 75,000.00 Laut 254.20 25.42 75,279.62 7,527.96 82,807.58
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 323.50 32.35 70,355.85 7,035.59 77,391.44
44 Ardek gelombang LBR 59,000.00 Laut 3,151.11 315.11 62,466.22 6,246.62 68,712.84
45 Besi beton KG 22,750.00 Laut 740.00 74.00 23,564.00 2,356.40 25,920.40
46 Paku campur KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
47 Paku seng KG 30,000.00 Laut 740.00 74.00 30,814.00 3,081.40 33,895.40
48 Paku triplek KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
49 Kaca tebal 5 mm M2 180,000.00 Laut 47,066.67 4,706.67 231,773.33 23,177.33 254,950.67
50 Paku ardeks KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 1,440.00 144.00 69,624.00 6,962.40 76,586.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 1,440.00 144.00 46,584.00 4,658.40 51,242.40
53 Atap Superdek LBR 265,500.00 Laut 229.00 22.90 265,751.90 26,575.19 292,327.09
54 Genteng beton BH 14,500.00 Laut 1,800.00 180.00 16,480.00 1,648.00 18,128.00
55 Nok Genteng Beton BH 14,500.00 Laut 1,800.00 180.00 16,480.00 1,648.00 18,128.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 1,800.00 180.00 54,480.00 5,448.00 59,928.00
57 Paku color tiles KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
58 Nok Utomo Color Tiles BH 52,500.00 Laut 1,800.00 180.00 54,480.00 5,448.00 59,928.00
59 Paku Eternit KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 1,440.00 144.00 26,584.00 2,658.40 29,242.40
61 Elbo Paralon BH 15,500.00 Laut 740.00 74.00 16,314.00 1,631.40 17,945.40
62 Sok Paralon BH 15,500.00 Laut 740.00 74.00 16,314.00 1,631.40 17,945.40
63 Te Paralon BH 17,500.00 Laut 740.00 74.00 18,314.00 1,831.40 20,145.40
64 Lem Paralon BH 8,000.00 Laut 740.00 74.00 8,814.00 881.40 9,695.40
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 1,440.00 144.00 39,084.00 3,908.40 42,992.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 915.00 91.50 16,006.50 1,600.65 17,607.15
67 Cat Kilat KG 40,000.00 Laut 780.00 78.00 40,858.00 4,085.80 44,943.80
68 Minyak Cat LTR 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
69 Dempul KG 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
70 Amplas Kayu LBR 6,000.00 Laut 313.33 31.33 6,344.67 634.47 6,979.13
1 2 3 4 5 6 7 8 9 10

71 Cat Dinding / Tembok KG 15,000.00 Laut 780.00 78.00 15,858.00 1,585.80 17,443.80
72 Karbolium KG 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
73 Teak Oil KG 35,000.00 Laut 780.00 78.00 35,858.00 3,585.80 39,443.80
74 Cat Besi KG 40,000.00 Laut 780.00 78.00 40,858.00 4,085.80 44,943.80
75 Paku Jembatan KG 25,000.00 Laut 740.00 74.00 25,814.00 2,581.40 28,395.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 2,733.33 273.33 11,631.67 1,163.17 12,794.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 3,200.00 320.00 28,520.00 2,852.00 31,372.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 3,900.00 390.00 79,290.00 7,929.00 87,219.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 2,733.33 273.33 38,006.67 3,800.67 41,807.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 3,200.00 320.00 50,520.00 5,052.00 55,572.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 3,900.00 390.00 64,290.00 6,429.00 70,719.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 1,800.00 180.00 11,980.00 1,198.00 13,178.00
83 Lampu Baret BH 35,000.00 Laut 3,900.00 390.00 39,290.00 3,929.00 43,219.00
84 Stop Kontak BH 30,000.00 Laut 1,800.00 180.00 31,980.00 3,198.00 35,178.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 1,800.00 180.00 61,980.00 6,198.00 68,178.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 1,800.00 180.00 86,980.00 8,698.00 95,678.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 1,800.00 180.00 121,980.00 12,198.00 134,178.00
88 Kabel NGA M' 7,000.00 Laut 540.00 54.00 7,594.00 759.40 8,353.40
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 1,800.00 180.00 6,980.00 698.00 7,678.00
90 Saklar BH 30,000.00 Laut 1,800.00 180.00 31,980.00 3,198.00 35,178.00
91 Vitting BH 25,000.00 Laut 1,800.00 180.00 26,980.00 2,698.00 29,678.00
92 Isolator BH 1,000.00 Laut 1,800.00 180.00 2,980.00 298.00 3,278.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 953.09 95.31 37,048.40 3,704.84 40,753.24
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,143.71 114.37 44,258.08 4,425.81 48,683.89
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,429.63 142.96 61,053.34 6,105.33 67,158.67
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 1,787.04 178.70 129,599.89 12,959.99 142,559.88
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,042.33 204.23 224,913.24 22,491.32 247,404.56
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 3,574.07 357.41 335,264.81 33,526.48 368,791.29
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 14,296.29 1,429.63 574,059.25 57,405.93 631,465.18
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 23,827.16 2,382.72 895,376.54 89,537.65 984,914.20
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 953.09 95.31 32,048.40 3,204.84 35,253.24
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,143.71 114.37 40,258.08 4,025.81 44,283.89
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,429.63 142.96 43,886.67 4,388.67 48,275.34
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 1,787.04 178.70 87,766.56 8,776.66 96,543.22
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 1,851.85 185.19 185,703.71 18,570.37 204,274.08
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 3,240.74 324.07 258,064.81 25,806.48 283,871.30
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 12,962.96 1,296.30 433,425.93 43,342.59 476,768.52
109 Pipa GIP 8" Medium B M' - Laut 21,604.94 2,160.49 23,765.43 2,376.54 26,141.98
110 Pipa PVC 1/2 M' 5,833.33 Laut 518.52 51.85 6,403.70 640.37 7,044.07
111 Pipa PVC 3/4 M' 6,666.67 Laut 648.15 64.81 7,379.63 737.96 8,117.60
112 Pipa PVC 1" M' 9,166.67 Laut 864.20 86.42 10,117.29 1,011.73 11,129.02
113 Pipa PVC 2" M' 14,333.33 Laut 1,296.30 129.63 15,759.26 1,575.93 17,335.18
114 Pipa PVC 3" M' 21,666.67 Laut 1,620.37 162.04 23,449.08 2,344.91 25,793.99
115 Pipa PVC 4" M' 30,000.00 Laut 2,592.59 259.26 32,851.85 3,285.19 36,137.04
116 Alat Bantu SET 150,000.00 Laut 7,777.78 777.78 158,555.56 15,855.56 174,411.11
117 Valve GIP Diameter 1" BH - Laut 4,000.00 400.00 4,400.00 440.00 4,840.00
118 Valve GIP Diameter 2" BH - Laut 4,666.67 466.67 5,133.33 513.33 5,646.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 7,800.00 780.00 2,508,580.00 250,858.00 2,759,438.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 13,000.00 1,300.00 3,014,300.00 301,430.00 3,315,730.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 26,000.00 2,600.00 3,528,600.00 352,860.00 3,881,460.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 52,000.00 5,200.00 4,057,200.00 405,720.00 4,462,920.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 1,440.00 144.00 4,084.00 408.40 4,492.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 320.00 32.00 50,352.00 5,035.20 55,387.20
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 320.00 32.00 25,352.00 2,535.20 27,887.20
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 320.00 32.00 50,352.00 5,035.20 55,387.20
139 Cat Genteng KG 25,000.00 Laut 780.00 78.00 25,858.00 2,585.80 28,443.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 7,400.00 740.00 218,140.00 21,814.00 239,954.00
141 Kaca Nako Bening LBR 13,000.00 Laut 915.00 91.50 14,006.50 1,400.65 15,407.15
142 Kaca Nako Rayben LBR 15,000.00 Laut 915.00 91.50 16,006.50 1,600.65 17,607.15
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 2,733.33 273.33 113,006.67 11,300.67 124,307.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 2,733.33 273.33 88,006.67 8,800.67 96,807.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,433.34 143.33 21,576.67 2,157.67 23,734.34
146 Engsel Jendela BH 15,000.00 Laut 1,433.34 143.33 16,576.67 1,657.67 18,234.34
147 Engsel Lemari BH 5,000.00 Laut 1,433.34 143.33 6,576.67 657.67 7,234.34
148 Grendel Pintu BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
149 Grendel Jendela BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
150 Gembok BH 65,000.00 Laut 1,433.34 143.33 66,576.67 6,657.67 73,234.34
151 Kait Angin Biasa BH 25,000.00 Laut 1,433.34 143.33 26,576.67 2,657.67 29,234.34
152 Kait Angin Kancing BH 45,000.00 Laut 1,433.34 143.33 46,576.67 4,657.67 51,234.34
153 Tarikan Jendela BH 7,500.00 Laut 1,433.34 143.33 9,076.67 907.67 9,984.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,623.81 162.38 41,786.19 4,178.62 45,964.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,486.67 148.67 21,635.33 2,163.53 23,798.87
156 Kran Air Washtavel BH 65,000.00 Laut 1,486.67 148.67 66,635.33 6,663.53 73,298.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 39,000.00 3,900.00 402,900.00 40,290.00 443,190.00
1 2 3 4 5 6 7 8 9 10

161 Washtavel KIA + Cermin BH 850,000.00 Laut 39,000.00 3,900.00 892,900.00 89,290.00 982,190.00
162 Washtavel Aluminium BH 450,000.00 Laut 35,800.00 3,580.00 489,380.00 48,938.00 538,318.00
163 Kloset Jongkok INA BH 200,000.00 Laut 21,500.00 2,150.00 223,650.00 22,365.00 246,015.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 25,500.00 2,550.00 1,828,050.00 182,805.00 2,010,855.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 25,500.00 2,550.00 3,128,050.00 312,805.00 3,440,855.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 18,000.00 1,800.00 319,800.00 31,980.00 351,780.00
169 Pompa Air Sanyo BH - Laut 17,500.00 1,750.00 19,250.00 1,925.00 21,175.00
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "K"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 43,000.00 4,300.00 122,300.00 12,230.00 134,530.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 35,000.00 3,500.00 103,500.00 10,350.00 113,850.00
3 Semen merah / putih KG 15,000.00 Laut 840.00 84.00 15,924.00 1,592.40 17,516.40
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00 207,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00 342,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00 480,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00 549,700.00
14 Batu tela BH 1,500.00 Laut 2,582.36 258.24 4,340.60 434.06 4,774.66
15 Conblok BH 6,000.00 Laut 2,532.36 253.24 8,785.60 878.56 9,664.16
16 Paving block BH 3,000.00 Laut 2,532.36 253.24 5,785.60 578.56 6,364.16
17 Porselin 11 X 11 BH 722.89 Laut 248.29 24.83 996.01 99.60 1,095.61
18 Porselin 10 X 20 BH 1,200.00 Laut 410.67 41.07 1,651.74 165.17 1,816.91
19 Mozaik 30 X 30 BH - Laut 1,800.18 180.02 1,980.20 198.02 2,178.22
20 Keramik 15 X 15 BH - Laut 449.99 45.00 494.99 49.50 544.49
21 Keramik 20 X 20 BH 2,800.00 Laut 822.86 82.29 3,705.15 370.51 4,075.66
22 Keramik 20 X 25 BH 3,750.00 Laut 1,028.57 102.86 4,881.43 488.14 5,369.57
23 Keramik 30 X 30 BH 6,818.18 Laut 1,848.18 184.82 8,851.18 885.12 9,736.30
24 Keramik 40 X 40 BH 14,166.67 Laut 3,306.67 330.67 17,804.01 1,780.40 19,584.41
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00 1,322,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00 3,392,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00 2,530,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut - 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 840.00 84.00 12,924.00 1,292.40 14,216.40
31 Kawat ikat KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
32 Triplek 3 mm LBR 80,000.00 Laut 7,542.86 754.29 88,297.14 8,829.71 97,126.86
33 Triplek 4 mm LBR 90,000.00 Laut 9,923.81 992.38 100,916.19 10,091.62 111,007.81
34 Playwood LBR 125,000.00 Laut 7,542.86 754.29 133,297.14 13,329.71 146,626.86
35 Teak wood LBR 165,000.00 Laut 7,542.86 754.29 173,297.14 17,329.71 190,626.86
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 400.80 40.08 90,440.88 9,044.09 99,484.97
39 Seng plat BJLS 30 LBR 90,000.00 Laut 400.80 40.08 90,440.88 9,044.09 99,484.97
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 284.80 28.48 80,313.28 8,031.33 88,344.61
41 Seng plat BJLS 20 LBR 80,000.00 Laut 284.80 28.48 80,313.28 8,031.33 88,344.61
42 Seng galvanis LBR 75,000.00 Laut 284.80 28.48 75,313.28 7,531.33 82,844.61
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 364.00 36.40 70,400.40 7,040.04 77,440.44
44 Ardek gelombang LBR 59,000.00 Laut 3,595.56 359.56 62,955.11 6,295.51 69,250.62
45 Besi beton KG 22,750.00 Laut 840.00 84.00 23,674.00 2,367.40 26,041.40
46 Paku campur KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
47 Paku seng KG 30,000.00 Laut 840.00 84.00 30,924.00 3,092.40 34,016.40
48 Paku triplek KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
49 Kaca tebal 5 mm M2 180,000.00 Laut 53,733.33 5,373.33 239,106.67 23,910.67 263,017.33
50 Paku ardeks KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 1,640.00 164.00 69,844.00 6,984.40 76,828.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 1,640.00 164.00 46,804.00 4,680.40 51,484.40
53 Atap Superdek LBR 265,500.00 Laut 256.00 25.60 265,781.60 26,578.16 292,359.76
54 Genteng beton BH 14,500.00 Laut 2,000.00 200.00 16,700.00 1,670.00 18,370.00
55 Nok Genteng Beton BH 14,500.00 Laut 2,000.00 200.00 16,700.00 1,670.00 18,370.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 2,000.00 200.00 54,700.00 5,470.00 60,170.00
57 Paku color tiles KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
58 Nok Utomo Color Tiles BH 52,500.00 Laut 2,000.00 200.00 54,700.00 5,470.00 60,170.00
59 Paku Eternit KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 1,640.00 164.00 26,804.00 2,680.40 29,484.40
61 Elbo Paralon BH 15,500.00 Laut 840.00 84.00 16,424.00 1,642.40 18,066.40
62 Sok Paralon BH 15,500.00 Laut 840.00 84.00 16,424.00 1,642.40 18,066.40
63 Te Paralon BH 17,500.00 Laut 840.00 84.00 18,424.00 1,842.40 20,266.40
64 Lem Paralon BH 8,000.00 Laut 840.00 84.00 8,924.00 892.40 9,816.40
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 1,640.00 164.00 39,304.00 3,930.40 43,234.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 1,040.00 104.00 16,144.00 1,614.40 17,758.40
67 Cat Kilat KG 40,000.00 Laut 880.00 88.00 40,968.00 4,096.80 45,064.80
68 Minyak Cat LTR 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
69 Dempul KG 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
70 Amplas Kayu LBR 6,000.00 Laut 346.67 34.67 6,381.33 638.13 7,019.47
1 2 3 4 5 6 7 8 9 10

71 Cat Dinding / Tembok KG 15,000.00 Laut 880.00 88.00 15,968.00 1,596.80 17,564.80
72 Karbolium KG 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
73 Teak Oil KG 35,000.00 Laut 880.00 88.00 35,968.00 3,596.80 39,564.80
74 Cat Besi KG 40,000.00 Laut 880.00 88.00 40,968.00 4,096.80 45,064.80
75 Paku Jembatan KG 25,000.00 Laut 840.00 84.00 25,924.00 2,592.40 28,516.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 3,066.67 306.67 11,998.33 1,199.83 13,198.17
77 Lampu TL 20 Watt BH 25,000.00 Laut 3,600.00 360.00 28,960.00 2,896.00 31,856.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 4,400.00 440.00 79,840.00 7,984.00 87,824.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 3,066.67 306.67 38,373.33 3,837.33 42,210.67
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 3,600.00 360.00 50,960.00 5,096.00 56,056.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 4,400.00 440.00 64,840.00 6,484.00 71,324.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,000.00 200.00 12,200.00 1,220.00 13,420.00
83 Lampu Baret BH 35,000.00 Laut 4,400.00 440.00 39,840.00 3,984.00 43,824.00
84 Stop Kontak BH 30,000.00 Laut 2,000.00 200.00 32,200.00 3,220.00 35,420.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,000.00 200.00 62,200.00 6,220.00 68,420.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,000.00 200.00 87,200.00 8,720.00 95,920.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,000.00 200.00 122,200.00 12,220.00 134,420.00
88 Kabel NGA M' 7,000.00 Laut 560.00 56.00 7,616.00 761.60 8,377.60
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,000.00 200.00 7,200.00 720.00 7,920.00
90 Saklar BH 30,000.00 Laut 2,000.00 200.00 32,200.00 3,220.00 35,420.00
91 Vitting BH 25,000.00 Laut 2,000.00 200.00 27,200.00 2,720.00 29,920.00
92 Isolator BH 1,000.00 Laut 2,000.00 200.00 3,200.00 320.00 3,520.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,076.54 107.65 37,184.20 3,718.42 40,902.62
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,291.86 129.19 44,421.04 4,442.10 48,863.14
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,614.81 161.48 61,257.04 6,125.70 67,382.75
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,018.52 201.85 129,854.52 12,985.45 142,839.98
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,306.88 230.69 225,204.24 22,520.42 247,724.66
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 4,037.03 403.70 335,774.07 33,577.41 369,351.47
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 16,148.14 1,614.81 576,096.29 57,609.63 633,705.92
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 26,913.58 2,691.36 898,771.61 89,877.16 988,648.77
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,076.54 107.65 32,184.20 3,218.42 35,402.62
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,291.86 129.19 40,421.04 4,042.10 44,463.14
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,614.81 161.48 44,090.37 4,409.04 48,499.41
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,018.52 201.85 88,021.19 8,802.12 96,823.31
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 2,116.40 211.64 185,994.71 18,599.47 204,594.18
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 3,703.70 370.37 258,574.07 25,857.41 284,431.48
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 14,814.81 1,481.48 435,462.97 43,546.30 479,009.26
109 Pipa GIP 8" Medium B M' - Laut 24,691.36 2,469.14 27,160.49 2,716.05 29,876.54
110 Pipa PVC 1/2 M' 5,833.33 Laut 592.59 59.26 6,485.18 648.52 7,133.70
111 Pipa PVC 3/4 M' 6,666.67 Laut 740.74 74.07 7,481.48 748.15 8,229.63
112 Pipa PVC 1" M' 9,166.67 Laut 987.65 98.77 10,253.09 1,025.31 11,278.40
113 Pipa PVC 2" M' 14,333.33 Laut 1,481.48 148.15 15,962.96 1,596.30 17,559.26
114 Pipa PVC 3" M' 21,666.67 Laut 1,851.85 185.19 23,703.71 2,370.37 26,074.08
115 Pipa PVC 4" M' 30,000.00 Laut 2,962.96 296.30 33,259.26 3,325.93 36,585.19
116 Alat Bantu SET 150,000.00 Laut 8,888.89 888.89 159,777.78 15,977.78 175,755.56
117 Valve GIP Diameter 1" BH - Laut 4,571.43 457.14 5,028.57 502.86 5,531.43
118 Valve GIP Diameter 2" BH - Laut 5,333.33 533.33 5,866.67 586.67 6,453.33
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 8,800.00 880.00 2,509,680.00 250,968.00 2,760,648.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 14,666.66 1,466.67 3,016,133.33 301,613.33 3,317,746.66
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 29,333.34 2,933.33 3,532,266.67 353,226.67 3,885,493.34
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 58,666.66 5,866.67 4,064,533.33 406,453.33 4,470,986.66
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 1,640.00 164.00 4,304.00 430.40 4,734.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 360.00 36.00 50,396.00 5,039.60 55,435.60
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 360.00 36.00 25,396.00 2,539.60 27,935.60
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 360.00 36.00 50,396.00 5,039.60 55,435.60
139 Cat Genteng KG 25,000.00 Laut 880.00 88.00 25,968.00 2,596.80 28,564.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 8,400.00 840.00 219,240.00 21,924.00 241,164.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,040.00 104.00 14,144.00 1,414.40 15,558.40
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,040.00 104.00 16,144.00 1,614.40 17,758.40
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 3,066.67 306.67 113,373.33 11,337.33 124,710.67
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 3,066.67 306.67 88,373.33 8,837.33 97,210.67
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,600.00 160.00 21,760.00 2,176.00 23,936.00
146 Engsel Jendela BH 15,000.00 Laut 1,600.00 160.00 16,760.00 1,676.00 18,436.00
147 Engsel Lemari BH 5,000.00 Laut 1,600.00 160.00 6,760.00 676.00 7,436.00
148 Grendel Pintu BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
149 Grendel Jendela BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
150 Gembok BH 65,000.00 Laut 1,600.00 160.00 66,760.00 6,676.00 73,436.00
151 Kait Angin Biasa BH 25,000.00 Laut 1,600.00 160.00 26,760.00 2,676.00 29,436.00
152 Kait Angin Kancing BH 45,000.00 Laut 1,600.00 160.00 46,760.00 4,676.00 51,436.00
153 Tarikan Jendela BH 7,500.00 Laut 1,600.00 160.00 9,260.00 926.00 10,186.00
154 Kran Air Aluminium Besar BH 40,000.00 Laut 1,790.47 179.05 41,969.52 4,196.95 46,166.47
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,653.33 165.33 21,818.67 2,181.87 24,000.53
156 Kran Air Washtavel BH 65,000.00 Laut 1,653.33 165.33 66,818.67 6,681.87 73,500.53
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 44,000.00 4,400.00 408,400.00 40,840.00 449,240.00
1 2 3 4 5 6 7 8 9 10

161 Washtavel KIA + Cermin BH 850,000.00 Laut 44,000.00 4,400.00 898,400.00 89,840.00 988,240.00
162 Washtavel Aluminium BH 450,000.00 Laut 40,800.00 4,080.00 494,880.00 49,488.00 544,368.00
163 Kloset Jongkok INA BH 200,000.00 Laut 24,000.00 2,400.00 226,400.00 22,640.00 249,040.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 28,000.00 2,800.00 1,830,800.00 183,080.00 2,013,880.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 28,000.00 2,800.00 3,130,800.00 313,080.00 3,443,880.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 20,000.00 2,000.00 322,000.00 32,200.00 354,200.00
169 Pompa Air Sanyo BH - Laut 20,000.00 2,000.00 22,000.00 2,200.00 24,200.00

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "L"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 53,000.00 5,300.00 133,300.00 13,330.00 146,630.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 43,000.00 4,300.00 112,300.00 11,230.00 123,530.00
3 Semen merah / putih KG 15,000.00 Laut 1,040.00 104.00 16,144.00 1,614.40 17,758.40
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00 207,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00 342,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00 480,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00 549,700.00
14 Batu tela BH 1,500.00 Laut 3,165.45 316.55 4,982.00 498.20 5,480.20
15 Conblok BH 6,000.00 Laut 3,115.45 311.55 9,427.00 942.70 10,369.70
16 Paving block BH 3,000.00 Laut 3,115.45 311.55 6,427.00 642.70 7,069.70
17 Porselin 11 X 11 BH 722.89 Laut 308.79 30.88 1,062.56 106.26 1,168.81
18 Porselin 10 X 20 BH 1,200.00 Laut 510.67 51.07 1,761.74 176.17 1,937.91
19 Mozaik 30 X 30 BH - Laut 2,250.23 225.02 2,475.25 247.52 2,722.77
20 Keramik 15 X 15 BH - Laut 562.49 56.25 618.74 61.87 680.62
21 Keramik 20 X 20 BH 2,800.00 Laut 1,022.86 102.29 3,925.15 392.51 4,317.66
22 Keramik 20 X 25 BH 3,750.00 Laut 1,278.57 127.86 5,156.43 515.64 5,672.07
23 Keramik 30 X 30 BH 6,818.18 Laut 2,298.23 229.82 9,346.23 934.62 10,280.85
24 Keramik 40 X 40 BH 14,166.67 Laut 4,106.67 410.67 18,684.01 1,868.40 20,552.41
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00 1,322,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00 3,392,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00 2,530,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut - 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 1,040.00 104.00 13,144.00 1,314.40 14,458.40
31 Kawat ikat KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
32 Triplek 3 mm LBR 80,000.00 Laut 9,328.57 932.86 90,261.43 9,026.14 99,287.57
33 Triplek 4 mm LBR 90,000.00 Laut 12,304.76 1,230.48 103,535.24 10,353.52 113,888.76
34 Playwood LBR 125,000.00 Laut 9,328.57 932.86 135,261.43 13,526.14 148,787.57
35 Teak wood LBR 165,000.00 Laut 9,328.57 932.86 175,261.43 17,526.14 192,787.57
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 491.00 49.10 90,540.10 9,054.01 99,594.11
39 Seng plat BJLS 30 LBR 90,000.00 Laut 491.00 49.10 90,540.10 9,054.01 99,594.11
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 346.00 34.60 80,380.60 8,038.06 88,418.66
41 Seng plat BJLS 20 LBR 80,000.00 Laut 346.00 34.60 80,380.60 8,038.06 88,418.66
42 Seng galvanis LBR 75,000.00 Laut 346.00 34.60 75,380.60 7,538.06 82,918.66
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 445.00 44.50 70,489.50 7,048.95 77,538.45
44 Ardek gelombang LBR 59,000.00 Laut 4,484.44 448.44 63,932.89 6,393.29 70,326.18
45 Besi beton KG 22,750.00 Laut 1,040.00 104.00 23,894.00 2,389.40 26,283.40
46 Paku campur KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
47 Paku seng KG 30,000.00 Laut 1,040.00 104.00 31,144.00 3,114.40 34,258.40
48 Paku triplek KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
49 Kaca tebal 5 mm M2 180,000.00 Laut 67,066.67 6,706.67 253,773.33 25,377.33 279,150.67
50 Paku ardeks KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 2,040.00 204.00 70,284.00 7,028.40 77,312.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 2,040.00 204.00 47,244.00 4,724.40 51,968.40
53 Atap Superdek LBR 265,500.00 Laut 310.00 31.00 265,841.00 26,584.10 292,425.10
54 Genteng beton BH 14,500.00 Laut 2,400.00 240.00 17,140.00 1,714.00 18,854.00
55 Nok Genteng Beton BH 14,500.00 Laut 2,400.00 240.00 17,140.00 1,714.00 18,854.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 2,400.00 240.00 55,140.00 5,514.00 60,654.00
57 Paku color tiles KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
58 Nok Utomo Color Tiles BH 52,500.00 Laut 2,400.00 240.00 55,140.00 5,514.00 60,654.00
59 Paku Eternit KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 2,040.00 204.00 27,244.00 2,724.40 29,968.40
61 Elbo Paralon BH 15,500.00 Laut 1,040.00 104.00 16,644.00 1,664.40 18,308.40
62 Sok Paralon BH 15,500.00 Laut 1,040.00 104.00 16,644.00 1,664.40 18,308.40
63 Te Paralon BH 17,500.00 Laut 1,040.00 104.00 18,644.00 1,864.40 20,508.40
64 Lem Paralon BH 8,000.00 Laut 1,040.00 104.00 9,144.00 914.40 10,058.40
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 2,040.00 204.00 39,744.00 3,974.40 43,718.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 1,290.00 129.00 16,419.00 1,641.90 18,060.90
67 Cat Kilat KG 40,000.00 Laut 1,080.00 108.00 41,188.00 4,118.80 45,306.80
68 Minyak Cat LTR 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
69 Dempul KG 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
70 Amplas Kayu LBR 6,000.00 Laut 413.33 41.33 6,454.67 645.47 7,100.13
1 2 3 4 5 6 7 8 9 10

71 Cat Dinding / Tembok KG 15,000.00 Laut 1,080.00 108.00 16,188.00 1,618.80 17,806.80
72 Karbolium KG 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
73 Teak Oil KG 35,000.00 Laut 1,080.00 108.00 36,188.00 3,618.80 39,806.80
74 Cat Besi KG 40,000.00 Laut 1,080.00 108.00 41,188.00 4,118.80 45,306.80
75 Paku Jembatan KG 25,000.00 Laut 1,040.00 104.00 26,144.00 2,614.40 28,758.40
76 Lampu TL 10 Watt BH 8,625.00 Laut 3,733.33 373.33 12,731.67 1,273.17 14,004.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 4,400.00 440.00 29,840.00 2,984.00 32,824.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 5,400.00 540.00 80,940.00 8,094.00 89,034.00
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 3,733.33 373.33 39,106.67 3,910.67 43,017.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 4,400.00 440.00 51,840.00 5,184.00 57,024.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 5,400.00 540.00 65,940.00 6,594.00 72,534.00
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,400.00 240.00 12,640.00 1,264.00 13,904.00
83 Lampu Baret BH 35,000.00 Laut 5,400.00 540.00 40,940.00 4,094.00 45,034.00
84 Stop Kontak BH 30,000.00 Laut 2,400.00 240.00 32,640.00 3,264.00 35,904.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,400.00 240.00 62,640.00 6,264.00 68,904.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,400.00 240.00 87,640.00 8,764.00 96,404.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,400.00 240.00 122,640.00 12,264.00 134,904.00
88 Kabel NGA M' 7,000.00 Laut 600.00 60.00 7,660.00 766.00 8,426.00
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,400.00 240.00 7,640.00 764.00 8,404.00
90 Saklar BH 30,000.00 Laut 2,400.00 240.00 32,640.00 3,264.00 35,904.00
91 Vitting BH 25,000.00 Laut 2,400.00 240.00 27,640.00 2,764.00 30,404.00
92 Isolator BH 1,000.00 Laut 2,400.00 240.00 3,640.00 364.00 4,004.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,323.46 132.35 37,455.80 3,745.58 41,201.38
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,588.15 158.82 44,746.97 4,474.70 49,221.66
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 1,985.18 198.52 61,664.45 6,166.45 67,830.90
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,481.48 248.15 130,363.78 13,036.38 143,400.16
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 2,835.98 283.60 225,786.25 22,578.63 248,364.88
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 4,962.96 496.30 336,792.59 33,679.26 370,471.84
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 19,851.85 1,985.18 580,170.36 58,017.04 638,187.40
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 33,086.42 3,308.64 905,561.73 90,556.17 996,117.90
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,323.46 132.35 32,455.80 3,245.58 35,701.38
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,588.15 158.82 40,746.97 4,074.70 44,821.66
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 1,985.18 198.52 44,497.78 4,449.78 48,947.56
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,481.48 248.15 88,530.45 8,853.05 97,383.50
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 2,645.50 264.55 186,576.72 18,657.67 205,234.40
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 4,629.63 462.96 259,592.59 25,959.26 285,551.85
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 18,518.52 1,851.85 439,537.04 43,953.70 483,490.74
109 Pipa GIP 8" Medium B M' - Laut 30,864.20 3,086.42 33,950.62 3,395.06 37,345.68
110 Pipa PVC 1/2 M' 5,833.33 Laut 740.74 74.07 6,648.14 664.81 7,312.96
111 Pipa PVC 3/4 M' 6,666.67 Laut 925.93 92.59 7,685.19 768.52 8,453.71
112 Pipa PVC 1" M' 9,166.67 Laut 1,234.57 123.46 10,524.69 1,052.47 11,577.16
113 Pipa PVC 2" M' 14,333.33 Laut 1,851.85 185.19 16,370.37 1,637.04 18,007.40
114 Pipa PVC 3" M' 21,666.67 Laut 2,314.81 231.48 24,212.97 2,421.30 26,634.26
115 Pipa PVC 4" M' 30,000.00 Laut 3,703.70 370.37 34,074.07 3,407.41 37,481.48
116 Alat Bantu SET 150,000.00 Laut 11,111.11 1,111.11 162,222.22 16,222.22 178,444.44
117 Valve GIP Diameter 1" BH - Laut 5,714.29 571.43 6,285.71 628.57 6,914.29
118 Valve GIP Diameter 2" BH - Laut 6,666.67 666.67 7,333.33 733.33 8,066.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 10,800.00 1,080.00 2,511,880.00 251,188.00 2,763,068.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 18,000.00 1,800.00 3,019,800.00 301,980.00 3,321,780.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 36,000.00 3,600.00 3,539,600.00 353,960.00 3,893,560.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 72,000.00 7,200.00 4,079,200.00 407,920.00 4,487,120.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 2,040.00 204.00 4,744.00 474.40 5,218.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 440.00 44.00 50,484.00 5,048.40 55,532.40
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 440.00 44.00 25,484.00 2,548.40 28,032.40
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 440.00 44.00 50,484.00 5,048.40 55,532.40
139 Cat Genteng KG 25,000.00 Laut 1,080.00 108.00 26,188.00 2,618.80 28,806.80
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 10,400.00 1,040.00 221,440.00 22,144.00 243,584.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,290.00 129.00 14,419.00 1,441.90 15,860.90
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,290.00 129.00 16,419.00 1,641.90 18,060.90
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 3,733.33 373.33 114,106.67 11,410.67 125,517.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 3,733.33 373.33 89,106.67 8,910.67 98,017.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 1,933.34 193.33 22,126.67 2,212.67 24,339.34
146 Engsel Jendela BH 15,000.00 Laut 1,933.34 193.33 17,126.67 1,712.67 18,839.34
147 Engsel Lemari BH 5,000.00 Laut 1,933.34 193.33 7,126.67 712.67 7,839.34
148 Grendel Pintu BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
149 Grendel Jendela BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
150 Gembok BH 65,000.00 Laut 1,933.34 193.33 67,126.67 6,712.67 73,839.34
151 Kait Angin Biasa BH 25,000.00 Laut 1,933.34 193.33 27,126.67 2,712.67 29,839.34
152 Kait Angin Kancing BH 45,000.00 Laut 1,933.34 193.33 47,126.67 4,712.67 51,839.34
153 Tarikan Jendela BH 7,500.00 Laut 1,933.34 193.33 9,626.67 962.67 10,589.34
154 Kran Air Aluminium Besar BH 40,000.00 Laut 2,123.81 212.38 42,336.19 4,233.62 46,569.81
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 1,986.67 198.67 22,185.33 2,218.53 24,403.87
156 Kran Air Washtavel BH 65,000.00 Laut 1,986.67 198.67 67,185.33 6,718.53 73,903.87
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 54,000.00 5,400.00 419,400.00 41,940.00 461,340.00
1 2 3 4 5 6 7 8 9 10

161 Washtavel KIA + Cermin BH 850,000.00 Laut 54,000.00 5,400.00 909,400.00 90,940.00 1,000,340.00
162 Washtavel Aluminium BH 450,000.00 Laut 50,800.00 5,080.00 505,880.00 50,588.00 556,468.00
163 Kloset Jongkok INA BH 200,000.00 Laut 29,000.00 2,900.00 231,900.00 23,190.00 255,090.00
164 Kloset Duduk INA BH 1,800,000.00 Laut 33,000.00 3,300.00 1,836,300.00 183,630.00 2,019,930.00
165 Kloset Duduk KIA BH 3,100,000.00 Laut 33,000.00 3,300.00 3,136,300.00 313,630.00 3,449,930.00
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
167 Ukuran 80 X 80 X 80 Cm - -
168 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
169 Ukuran 80 X 80 X 80 Cm Diplester. - -
170 Urinoar Porselin BH 300,000.00 Laut 24,000.00 2,400.00 326,400.00 32,640.00 359,040.00
171 Pompa Air Sanyo BH - Laut 25,000.00 2,500.00 27,500.00 2,750.00 30,250.00

Serui, Agustus 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


NIP. 110 045 778
DAFTAR UPAH TENAGA KERJA DAN HARGA SATUAN MATERIAL / BAHAN
WILAYAH "M"
UPAH UPAH
NO. TENAGA KERJA SATUAN TENAGA KERJA NO. TENAGA KERJA SATUAN TENAGA KERJA
( RP. / HARI ) ( RP. / HARI )
1 2 3 4

1 Mandor Lapangan H/O 76,250.00 8 Operator Kurang Terlatih H/O 68,625.00


2 Kepala Tukang H/O 68,625.00 9 Pembantu Operator H/O 61,000.00
3 Tukang H/O 61,000.00 10 Sopir Truk H/O 61,000.00
4 Buruh / Pekerja tak Terlatih H/O 38,125.00 11 Pembantu Sopir H/O 53,375.00
5 Buruh / Pekerja kurang Terlatih H/O 38,125.00 12 Sopir Personil H/O 53,375.00
6 Buruh Lapangan Terlatih H/O 45,750.00 13 Mekanik H/O 68,625.00
7 Operator Terlatih H/O 76,250.00 14 Mekanik Pembantu H/O 61,000.00

HARGA DI JARAK ONGKOS ONGKOS JML HARGA JUMLAH HARGA


QUARRY / SUMBER ANGKUT ANGKUT PIKUL ( TANPA PAJAK ( TERMASUK
NO. M A T E R I A L SATUAN
( 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 75,000.00 Laut 60,500.00 6,050.00 141,550.00 14,155.00 155,705.00


2 Semen ( 40 Kg ) ZAK 65,000.00 Laut 49,000.00 4,900.00 118,900.00 11,890.00 130,790.00
3 Semen merah / putih KG 15,000.00 Laut 1,190.00 119.00 16,309.00 1,630.90 17,939.90
4 Pasir urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
5 Pasir pasang M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
6 Pasir beton M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
7 Batu kali M3 110,000.00 Laut 50,000.00 20,000.00 180,000.00 27,000.00 207,000.00
8 Kerikil / tdk tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 30,000.00 230,000.00
9 Sirtu M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
10 Tanah urug M3 100,000.00 Laut 50,000.00 20,000.00 170,000.00 25,500.00 195,500.00
11 Batu pecah 3 - 5 Cm M3 228,000.00 Laut 50,000.00 20,000.00 298,000.00 44,700.00 342,700.00
12 Batu pecah 2 - 3 Cm M3 348,000.00 Laut 50,000.00 20,000.00 418,000.00 62,700.00 480,700.00
13 Batu pecah 1 - 2 Cm M3 408,000.00 Laut 50,000.00 20,000.00 478,000.00 71,700.00 549,700.00
14 Batu tela BH 1,500.00 Laut 3,602.77 360.28 5,463.05 546.30 6,009.35
15 Conblok BH 6,000.00 Laut 3,552.77 355.28 9,908.05 990.80 10,898.85
16 Paving block BH 3,000.00 Laut 3,552.77 355.28 6,908.05 690.80 7,598.85
17 Porselin 11 X 11 BH 722.89 Laut 354.17 35.42 1,112.47 111.25 1,223.72
18 Porselin 10 X 20 BH 1,200.00 Laut 585.67 58.57 1,844.24 184.42 2,028.66
19 Mozaik 30 X 30 BH - Laut 2,587.76 258.78 2,846.53 284.65 3,131.19
20 Keramik 15 X 15 BH - Laut 646.87 64.69 711.55 71.16 782.71
21 Keramik 20 X 20 BH 2,800.00 Laut 1,172.86 117.29 4,090.15 409.01 4,499.16
22 Keramik 20 X 25 BH 3,750.00 Laut 1,466.07 146.61 5,362.68 536.27 5,898.94
23 Keramik 30 X 30 BH 6,818.18 Laut 2,635.76 263.58 9,717.51 971.75 10,689.27
24 Keramik 40 X 40 BH 14,166.67 Laut 4,706.67 470.67 19,344.01 1,934.40 21,278.41
25 Kayu balok / papan tinang M3 1,000,000.00 Laut 150,000.00 1,150,000.00 172,500.00 1,322,500.00
26 Kayu balok / papan besi M3 2,750,000.00 Laut 200,000.00 2,950,000.00 442,500.00 3,392,500.00
27 Kayu balok / papan matoa M3 2,000,000.00 Laut 200,000.00 2,200,000.00 330,000.00 2,530,000.00
28 Kayu bakar M3 750,000.00 Laut 50,000.00 800,000.00 120,000.00 920,000.00
29 Kawat digalvano bronjong 3 mm KG 9,000.00 Laut - 9,000.00 900.00 9,900.00
30 Kawat digalvano bronjong 4 mm KG 12,000.00 Laut 1,190.00 119.00 13,309.00 1,330.90 14,639.90
31 Kawat ikat KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
32 Triplek 3 mm LBR 80,000.00 Laut 10,667.86 1,066.79 91,734.64 9,173.46 100,908.11
33 Triplek 4 mm LBR 90,000.00 Laut 14,090.48 1,409.05 105,499.52 10,549.95 116,049.48
34 Playwood LBR 125,000.00 Laut 10,667.86 1,066.79 136,734.64 13,673.46 150,408.11
35 Teak wood LBR 165,000.00 Laut 10,667.86 1,066.79 176,734.64 17,673.46 194,408.11
36 Formika LBR 175,400.00 Laut - 175,400.00
37 Eternit LBR Laut - -
38 Seng gelombang BJLS 30 LBR 90,000.00 Laut 558.65 55.87 90,614.52 9,061.45 99,675.97
39 Seng plat BJLS 30 LBR 90,000.00 Laut 558.65 55.87 90,614.52 9,061.45 99,675.97
40 Seng gelombang BJLS 20 LBR 80,000.00 Laut 391.90 39.19 80,431.09 8,043.11 88,474.20
41 Seng plat BJLS 20 LBR 80,000.00 Laut 391.90 39.19 80,431.09 8,043.11 88,474.20
42 Seng galvanis LBR 75,000.00 Laut 391.90 39.19 75,431.09 7,543.11 82,974.20
43 Seng aluminium BJLS 30 LBR 70,000.00 Laut 505.75 50.58 70,556.33 7,055.63 77,611.96
44 Ardek gelombang LBR 59,000.00 Laut 5,151.11 515.11 64,666.22 6,466.62 71,132.84
45 Besi beton KG 22,750.00 Laut 1,190.00 119.00 24,059.00 2,405.90 26,464.90
46 Paku campur KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
47 Paku seng KG 30,000.00 Laut 1,190.00 119.00 31,309.00 3,130.90 34,439.90
48 Paku triplek KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
49 Kaca tebal 5 mm M2 180,000.00 Laut 77,066.67 7,706.67 264,773.33 26,477.33 291,250.67
50 Paku ardeks KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
51 Atap Harflek 30 X 110 X 0,5 Cm LBR 68,040.00 Laut 2,340.00 234.00 70,614.00 7,061.40 77,675.40
52 Nok Harflek 30 X 118 X 0,5 Cm LBR 45,000.00 Laut 2,340.00 234.00 47,574.00 4,757.40 52,331.40
53 Atap Superdek LBR 265,500.00 Laut 350.50 35.05 265,885.55 26,588.56 292,474.11
54 Genteng beton BH 14,500.00 Laut 2,700.00 270.00 17,470.00 1,747.00 19,217.00
55 Nok Genteng Beton BH 14,500.00 Laut 2,700.00 270.00 17,470.00 1,747.00 19,217.00
56 Atap Utumo Color Tiles BH 52,500.00 Laut 2,700.00 270.00 55,470.00 5,547.00 61,017.00
57 Paku color tiles KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
58 Nok Utomo Color Tiles BH 52,500.00 Laut 2,700.00 270.00 55,470.00 5,547.00 61,017.00
59 Paku Eternit KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
60 Talang Paralon Dia. 4" M' 25,000.00 Laut 2,340.00 234.00 27,574.00 2,757.40 30,331.40
61 Elbo Paralon BH 15,500.00 Laut 1,190.00 119.00 16,809.00 1,680.90 18,489.90
62 Sok Paralon BH 15,500.00 Laut 1,190.00 119.00 16,809.00 1,680.90 18,489.90
63 Te Paralon BH 17,500.00 Laut 1,190.00 119.00 18,809.00 1,880.90 20,689.90
64 Lem Paralon BH 8,000.00 Laut 1,190.00 119.00 9,309.00 930.90 10,239.90
65 Talang Paralon "U" Dia. 12" M' 37,500.00 Laut 2,340.00 234.00 40,074.00 4,007.40 44,081.40
66 Plat Besi Penyangga Talang BH 15,000.00 Laut 1,477.50 147.75 16,625.25 1,662.53 18,287.78
67 Cat Kilat KG 40,000.00 Laut 1,230.00 123.00 41,353.00 4,135.30 45,488.30
68 Minyak Cat LTR 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
69 Dempul KG 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
70 Amplas Kayu LBR 6,000.00 Laut 463.33 46.33 6,509.67 650.97 7,160.63
1 2 3 4 5 6 7 8 9 10

71 Cat Dinding / Tembok KG 15,000.00 Laut 1,230.00 123.00 16,353.00 1,635.30 17,988.30
72 Karbolium KG 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
73 Teak Oil KG 35,000.00 Laut 1,230.00 123.00 36,353.00 3,635.30 39,988.30
74 Cat Besi KG 40,000.00 Laut 1,230.00 123.00 41,353.00 4,135.30 45,488.30
75 Paku Jembatan KG 25,000.00 Laut 1,190.00 119.00 26,309.00 2,630.90 28,939.90
76 Lampu TL 10 Watt BH 8,625.00 Laut 4,233.33 423.33 13,281.67 1,328.17 14,609.83
77 Lampu TL 20 Watt BH 25,000.00 Laut 5,000.00 500.00 30,500.00 3,050.00 33,550.00
78 Lampu TL 40 Watt BH 75,000.00 Laut 6,150.00 615.00 81,765.00 8,176.50 89,941.50
79 Box Lampu TL 10 Watt BH 35,000.00 Laut 4,233.33 423.33 39,656.67 3,965.67 43,622.33
80 Box Lampu TL 20 Watt BH 47,000.00 Laut 5,000.00 500.00 52,500.00 5,250.00 57,750.00
81 Box Lampu TL 40 Watt BH 60,000.00 Laut 6,150.00 615.00 66,765.00 6,676.50 73,441.50
82 Lampu Pijar 60 Watt BH 10,000.00 Laut 2,700.00 270.00 12,970.00 1,297.00 14,267.00
83 Lampu Baret BH 35,000.00 Laut 6,150.00 615.00 41,765.00 4,176.50 45,941.50
84 Stop Kontak BH 30,000.00 Laut 2,700.00 270.00 32,970.00 3,297.00 36,267.00
85 Sekring Kas 1 Group BH 60,000.00 Laut 2,700.00 270.00 62,970.00 6,297.00 69,267.00
86 Sekring Kas 2 Group BH 85,000.00 Laut 2,700.00 270.00 87,970.00 8,797.00 96,767.00
87 Sekring Kas 3 Group BH 120,000.00 Laut 2,700.00 270.00 122,970.00 12,297.00 135,267.00
88 Kabel NGA M' 7,000.00 Laut 630.00 63.00 7,693.00 769.30 8,462.30
89 Pipa Paralon 1/4 " M' 5,000.00 Laut 2,700.00 270.00 7,970.00 797.00 8,767.00
90 Saklar BH 30,000.00 Laut 2,700.00 270.00 32,970.00 3,297.00 36,267.00
91 Vitting BH 25,000.00 Laut 2,700.00 270.00 27,970.00 2,797.00 30,767.00
92 Isolator BH 1,000.00 Laut 2,700.00 270.00 3,970.00 397.00 4,367.00
93 Instalasi TTK 65,000.00 Laut - - 65,000.00 6,500.00 71,500.00
94 Pipa GIP 1/2" Medium A M' 36,000.00 Laut 1,508.64 150.86 37,659.51 3,765.95 41,425.46
95 Pipa GIP 3/4 Medium A M' 43,000.00 Laut 1,810.37 181.04 44,991.41 4,499.14 49,490.55
96 Pipa GIP 1" Medium A M' 59,480.75 Laut 2,262.96 226.30 61,970.01 6,197.00 68,167.01
97 Pipa GIP 2" Medium A M' 127,634.15 Laut 2,828.71 282.87 130,745.73 13,074.57 143,820.30
98 Pipa GIP 3" Medium A M' 222,666.67 Laut 3,232.81 323.28 226,222.76 22,622.28 248,845.03
99 Pipa GIP 4" Medium A M' 331,333.33 Laut 5,657.40 565.74 337,556.47 33,755.65 371,312.12
100 Pipa GIP 6" Medium A M' 558,333.33 Laut 22,629.63 2,262.96 583,225.92 58,322.59 641,548.51
101 Pipa GIP 8" Medium A M' 869,166.67 Laut 37,716.05 3,771.60 910,654.32 91,065.43 1,001,719.75
102 Pipa GIP 1/2" Medium B M' 31,000.00 Laut 1,508.64 150.86 32,659.51 3,265.95 35,925.46
103 Pipa GIP 3/4 Medium B M' 39,000.00 Laut 1,810.37 181.04 40,991.41 4,099.14 45,090.55
104 Pipa GIP 1" Medium B M' 42,314.08 Laut 2,262.96 226.30 44,803.34 4,480.33 49,283.67
105 Pipa GIP 2" Medium B M' 85,800.82 Laut 2,828.71 282.87 88,912.40 8,891.24 97,803.64
106 Pipa GIP 3" Medium B M' 183,666.67 Laut 3,042.33 304.23 187,013.23 18,701.32 205,714.55
107 Pipa GIP 4" Medium B M' 254,500.00 Laut 5,324.07 532.41 260,356.48 26,035.65 286,392.13
108 Pipa GIP 6" Medium B M' 419,166.67 Laut 21,296.30 2,129.63 442,592.60 44,259.26 486,851.86
109 Pipa GIP 8" Medium B M' - Laut 35,493.83 3,549.38 39,043.21 3,904.32 42,947.53
110 Pipa PVC 1/2 M' 5,833.33 Laut 851.85 85.19 6,770.37 677.04 7,447.40
111 Pipa PVC 3/4 M' 6,666.67 Laut 1,064.81 106.48 7,837.97 783.80 8,621.76
112 Pipa PVC 1" M' 9,166.67 Laut 1,419.75 141.98 10,728.40 1,072.84 11,801.24
113 Pipa PVC 2" M' 14,333.33 Laut 2,129.63 212.96 16,675.92 1,667.59 18,343.51
114 Pipa PVC 3" M' 21,666.67 Laut 2,662.04 266.20 24,594.91 2,459.49 27,054.40
115 Pipa PVC 4" M' 30,000.00 Laut 4,259.26 425.93 34,685.19 3,468.52 38,153.70
116 Alat Bantu SET 150,000.00 Laut 12,777.78 1,277.78 164,055.56 16,405.56 180,461.11
117 Valve GIP Diameter 1" BH - Laut 6,571.43 657.14 7,228.57 722.86 7,951.43
118 Valve GIP Diameter 2" BH - Laut 7,666.67 766.67 8,433.33 843.33 9,276.67
119 Valve GIP Diameter 3" BH 2,500,000.00 Laut 12,300.00 1,230.00 2,513,530.00 251,353.00 2,764,883.00
120 Valve GIP Diameter 4" BH 3,000,000.00 Laut 20,500.00 2,050.00 3,022,550.00 302,255.00 3,324,805.00
121 Valve GIP Diameter 6" BH 3,500,000.00 Laut 41,000.00 4,100.00 3,545,100.00 354,510.00 3,899,610.00
122 Valve GIP Diameter 8" BH 4,000,000.00 Laut 82,000.00 8,200.00 4,090,200.00 409,020.00 4,499,220.00
123 Kerikil Sungai Tersaring M3 130,000.00 Laut 50,000.00 20,000.00 200,000.00 20,000.00 220,000.00
124 Motor Greder 100 HP JAM Err:509 - - Err:509 Err:509 Err:509
125 Mesin Gilas 3 (Tiga) Roda 6-8 Ton JAM Err:509 - - Err:509 Err:509 Err:509
126 Truk Tangki Air 115 HP JAM Err:509 - - Err:509 Err:509 Err:509
127 Mesin Penyemprot Aspal 400 L/ 6 HP. JAM Err:509 - - Err:509 Err:509 Err:509
128 Mesin Penyemprot Aspal 1000 L/ 25 HP JAM Err:509 - - Err:509 Err:509 Err:509
129 Mesin Gilas Tandem 6-10 Ton JAM Err:509 - - Err:509 Err:509 Err:509
130 Mesin Gilas Roda Karet 8 -15 T / 95 HP JAM Err:509 - - Err:509 Err:509 Err:509
131 Dump Truk 5 Ton / 145 HP JAM Err:509 - - Err:509 Err:509 Err:509
132 Minyak Bakar LTR Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
133 Aspal KG Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
134 Dump Truk 3,5 T / 115 HP JAM Err:509 Laut - - Err:509 Err:509 Err:509
135 Kawat Duri ( Rp. 75.000 / Roll ) M' 2,500.00 Laut 2,340.00 234.00 5,074.00 507.40 5,581.40
136 Kawat Nyamuk Besi M2 50,000.00 Laut 500.00 50.00 50,550.00 5,055.00 55,605.00
137 Kawat Nyamuk Plastik M2 25,000.00 Laut 500.00 50.00 25,550.00 2,555.00 28,105.00
138 Kawat Nyamuk Aluminium M2 50,000.00 Laut 500.00 50.00 50,550.00 5,055.00 55,605.00
139 Cat Genteng KG 25,000.00 Laut 1,230.00 123.00 26,353.00 2,635.30 28,988.30
140 Kaca Louvers 8 Klip ( lengkap tralis ) SET 210,000.00 Laut 11,900.00 1,190.00 223,090.00 22,309.00 245,399.00
141 Kaca Nako Bening LBR 13,000.00 Laut 1,477.50 147.75 14,625.25 1,462.53 16,087.78
142 Kaca Nako Rayben LBR 15,000.00 Laut 1,477.50 147.75 16,625.25 1,662.53 18,287.78
143 Stang Louvers 8 Kilp SET 110,000.00 Laut 4,233.33 423.33 114,656.67 11,465.67 126,122.33
144 Kunci Pintu Yale 2 Slag BH 85,000.00 Laut 4,233.33 423.33 89,656.67 8,965.67 98,622.33
145 Engsel Pintu Ring Nilon BH 20,000.00 Laut 2,183.34 218.33 22,401.67 2,240.17 24,641.84
146 Engsel Jendela BH 15,000.00 Laut 2,183.34 218.33 17,401.67 1,740.17 19,141.84
147 Engsel Lemari BH 5,000.00 Laut 2,183.34 218.33 7,401.67 740.17 8,141.84
148 Grendel Pintu BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
149 Grendel Jendela BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
150 Gembok BH 65,000.00 Laut 2,183.34 218.33 67,401.67 6,740.17 74,141.84
151 Kait Angin Biasa BH 25,000.00 Laut 2,183.34 218.33 27,401.67 2,740.17 30,141.84
152 Kait Angin Kancing BH 45,000.00 Laut 2,183.34 218.33 47,401.67 4,740.17 52,141.84
153 Tarikan Jendela BH 7,500.00 Laut 2,183.34 218.33 9,901.67 990.17 10,891.84
154 Kran Air Aluminium Besar BH 40,000.00 Laut 2,373.81 237.38 42,611.19 4,261.12 46,872.31
155 Kran Air Kuningan Kecil BH 20,000.00 Laut 2,236.67 223.67 22,460.33 2,246.03 24,706.37
156 Kran Air Washtavel BH 65,000.00 Laut 2,236.67 223.67 67,460.33 6,746.03 74,206.37
157 Lampu Sorot 500 Watt BH Err:509 Laut Err:509 Err:509 Err:509 Err:509 Err:509
158 Penyambungan Listrik PLTD LS 1,500,000.00 Laut - - 1,500,000.00 150,000.00 1,650,000.00
159 Penyambungan Air PDAM LS - Laut - - - - -
160 Washtavel KIA BH 360,000.00 Laut 61,500.00 6,150.00 427,650.00 42,765.00 470,415.00
1 2 3 4 5 6 7 8 9 10

161 Washtavel KIA + Cermin BH 850,000.00 Laut 61,500.00 6,150.00 917,650.00 91,765.00 1,009,415.00
162 Washtavel Aluminium BH 450,000.00 Laut 58,300.00 5,830.00 514,130.00 51,413.00 565,543.00
163 Kloset Jongkok INA BH 200,000.00 Laut 32,750.00 3,275.00 236,025.00 23,602.50 259,627.50
164 Kloset Duduk INA BH 1,800,000.00 Laut 36,750.00 3,675.00 1,840,425.00 184,042.50 2,024,467.50
165 Kloset Duduk KIA BH 3,100,000.00 Laut 36,750.00 3,675.00 3,140,425.00 314,042.50 3,454,467.50
166 Bak Air KM/WC Lapis Porselin BH 750,000.00 Laut - - 750,000.00 75,000.00 825,000.00
Ukuran 80 X 80 X 80 Cm - -
167 Bak Air KM/WC Batu Tela Biasa BH 600,000.00 Laut - - 600,000.00 60,000.00 660,000.00
Ukuran 80 X 80 X 80 Cm Diplester. - -
168 Urinoar Porselin BH 300,000.00 Laut 27,000.00 2,700.00 329,700.00 32,970.00 362,670.00
169 Pompa Air Sanyo BH - Laut 28,750.00 2,875.00 31,625.00 3,162.50 34,787.50

Serui, Januari 2005

MENGETAHUI :
KEPALA DINAS PEKERJAAN UMUM
KABUPATEN YAPEN WAROPEN

Ir. MANGAPUL SORMIN


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

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
1. 1.000 M1 PASANG BOUWPLANK :
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
2. 1.000 M3 GALIAN TANAH BIASA : A. 1
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
3. 1.000 M3 GALIAN TANAH KERAS : A. 2
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
4. 1.000 GALIAN TANAH BERBATU : A. 3
1.500 Pekerja 28,125.00 42,187.50
0.050 Mandor 56,250.00 2,812.50
45,000.00 45,000.00
5. 1.000 M3 GALIAN TANAH LUMPUR : A. 4
1.500 Pekerja 28,125.00 42,187.50
0.050 Mandor 56,250.00 2,812.50
45,000.00 45,000.00
6. 1.000 M3 GALIAN TANAH CADAS : A. 5
2.000 Pekerja 28,125.00 56,250.00
0.066 Mandor 56,250.00 3,712.50
59,962.50 59,962.50
7. 1.000 M3 URUGAN TANAH KEMBALI : A. 17
0.250 Biaya galian tanah 22,500.00 5,625.00
5,625.00 5,625.00
8. 1.000 M3 URUG LAPIS PASIR DENGAN A. 18
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
9. 1.000 M3 URUGAN TANAH DARI LUAR :
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
10. 1.000 M3 PASANG BATU KOSONG : G. 2
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
11. 1.000 M3 PASANG BATU KALI 1 : 2 : G.14/
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
12. 1.000 M3 PASANG BATU KALI 1 : 3 : G.16 /
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

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


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
14.a 3.000 M3 PEKERJAAN BRONJONG G.5a
KAWAT DIGALVANO DIA. 3 MM :
Menganyam :
25.000 KG kawat digalvano dia.3 mm 20,000.00 500,000.00
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

1.000 M3 PEKERJAAN BRONJONG 325,510.42

14.b 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 4 MM :
Menganyam :
45.000 KG kawat digalvano dia.4 mm 21,500.00 967,500.00
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

1.000 M3 PEKERJAAN BRONJONG 493,343.75

14.c 3.000 M3 PEKERJAAN BRONJONG


KAWAT DIGALVANO DIA. 5 MM :
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

1.000 M3 PEKERJAAN BRONJONG 701,656.25

15. 1.000 M3 PASANG BATU TELA 1 : 3 :


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

1.000 M2 Pasang batu tela 1 : 3 . . . . . . 60,063.25

16. 1.000 M3 PASANG BATU TELA 1 : 4 :


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

1.000 M2 Pasang batu tela 1 : 4 ..... 58,431.25


1 2 3 4 5 6 7 8

17. 1.000 M2 PASANG CONBLOK 1 : 4


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
18. 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 2 G.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
19. 1.000 M2 PLESTERAN 6 MM CAMP. 1 : 3 G.50/
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
20 1.000 M2 PLESTERAN 10 MM CAMP. 1 : 3 G.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
21. 1.000 M2 PLESTERAN 15 MM CAMP. 1:3 G.50/
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
22. 1.000 M2 PLESTERAN 15 MM CAMP. 1:4 G.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
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 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
25 1.000 M3 BETON TANPA TULANG 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
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

26 1.000 M3 BETON TANPA TULANG 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 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
27 1.000 M3 BETON TANPA TULANG G.43
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
28 1.000 M3 BETON TANPA TULANG
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
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 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

1.000 M3 Beton bertulang untuk 1 lantai 4,048,375.00


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

30 1.000 M3 BETON BERTULANG UNTUK Spl. V


KONSTRUKSI LEBIH 1 (SATU)
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
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

1.000 M3 Beton bertulang lebih 1 lantai 4,337,218.75


( a + b + c ).

31 1.000 M3 BETON BERTULANG UNTUK Spl. V


KONSTRUKSI LEBIH 2 ( DUA )
LANTAI.
G.41
a. 1.000 M3 BETON TANPA TULANG
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

1.000 M3 Beton bertulang lebih 2 lantai 5,327,756.25


( a + b + c ).

32 1.000 M2 LANTAI / DINDING PORSELIN


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

33 1.000 M2 LANTAI KERAMIK 10 X 20


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
34 1.000 M2 LANTAI KERAMIK 15 X 15
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
35 1.000 M2 LANTAI KERAMIK 20 X 20
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
36 1.000 M2 LANTAI KERAMIK 20 X 25
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
37 1.000 M2 LANTAI KERAMIK 30 X 30
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
38 1.000 M2 LANTAI KERAMIK 40 X 40
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
39 1.000 M2 LANTAI MOZAIK KM / WC
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
40 1.000 M2 PAVING BLOK
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

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 1,300.00 144,300.00
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
8.500 M2 Plesteran 10 mm Camp. 1 : 3 25,374.38 215,682.19
374,025.94 163,200.00 35,840.00 573,065.94

1.000 M' Saluran pas. Batu tela 25X25 . . 57,306.59

42 1.000 M3 KUDA-KUDA/GORDING KAYU


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
43 1.000 M3 KUDA-KUDA/GORDING KAYU
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
44 1.000 M' GORDING KAYU MATOA
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
45 1.000 M' GORDING KAYU BESI
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
46 1.000 M3 BALOK KASAU 5/7 K. BESI
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
47 1.000 M3 RENG 3/5 KAYU BESI
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
48 1.000 M3 KOSEN PINTU/JENDELA KAYU
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

50 1.000 M3 KOSEN PINTU/JENDELA KAYU


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
51 1.000 M3 KOSEN KAYU BESI UNTUK
BANGUNAN SEMI PERMANEN
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
52 1.000 M2 JALUSI 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
53 1.000 M2 LISPLANK / LAMBERSERING
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
54 1.000 M2 LISTPLANK SENG GALVANIS
0.780 Lbr. Seng galvanis 40,000.00 31,200.00
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
55 1.000 DAUN PINTU TRIPLEKS
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
56 1.000 M2 DAUN PINTU TRIPLEK LAPIS
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
57 1.000 M2 DAUN PINTU TEAK WOOD
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

58 1.000 M2 DAUN PINTU TEAK WOOD


LAPIS SENG PLAT BJLS 30
1.000 Lbr Teak wood 65,000.00 65,000.00
1.000 Lbr Seng plat Bjls 30 45,000.00 45,000.00
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
59 1.000 M2 DAUN PINTU / JENDELA PANIL
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
60 1.000 M2 DAUN PINTU JENDELA KACA
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
61 1.000 M2 DINDING / TOP GEVEL
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
62 1.000 M2 DINDING PAPAN KY. MATOA
0.025 M3 Papan kayu matoa 1,250,000.00 31,250.00
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
63 1.000 M2 DINDING PAPAN KY. TINANG
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
64 1.000 M2 DINDING TRIPLEK
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
65 1.000 M2 DINDING DOUBLE TRIPLEK
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

66 1.000 M2 DINDING TEAK WOOD


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
67 1.000 M2 DINDING DOUBLE TEAK WOOD
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
68 1.000 M3 TIANG KAYU BESI 10/10
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
69 1.000 M3 TIANG KAYU MATOA 10/10
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
70 1.000 BH TIANG PANCANG KY. BESI
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

1.500 X Untuk tanah keras dihitung . . . . 39,144.38

71 1.000 M2 ATAP SENG BJLS 30


0.870 Lbr Seng Gelombang Bjls 30 45,000.00 39,150.00
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
72 10.000 M2 NOK SENG PLAT BJLS 30
3.800 Lbr Seng plat Bjls 30 45,000.00 171,000.00
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

1.000 M2 Nok seng plat Bjls 30 24,581.56

73 1.000 M2 ATAP SENG BJLS 20


0.870 Lbr Seng Gelombang Bjls 20 30,000.00 26,100.00
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

74 10.000 M2 NOK SENG PLAT BJLS 20


3.800 Lbr Seng plat Bjls 20 30,000.00 114,000.00
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

1.000 M2 Nok seng plat Bjls 20 18,881.56

75 1.000 M2 ATAP ARDEKS


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
76 1.000 M2 ATAP HARFLEKS X 30 X 110
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

78 1.000 M2 ATAP SENG ALUMINIUM


BJLS 30
0.870 Lbr Seng aluminium 55,000.00 47,850.00
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
79 1.000 M2 ATAP SUPERDEK
0.870 Lbr Atap superdek 60,000.00 52,200.00
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
80 1.000 M2 ATAP GENTENG BETON
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
81 1.000 M' NOK GENTENG BETON
7.000 Bh Nok genteng beton 10,500.00 73,500.00
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

82 1.000 M2 ATAP UTOMO COLOR TILES


2.150 Bh Utomo color tiles 7 genteng 60,000.00 129,000.00
0.050 Kg Paku color tiles 30,000.00 1,500.00
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
13,106.25 130,500.00 143,606.25
83 1.000 M' NOK ROOF TILES
0.500 Bh Nok utomo color tiles " U " 45,000.00 22,500.00
0.200 Kg Paku color tiles 30,000.00 6,000.00
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
0.003 Mandor 56,250.00 168.75
19,715.63 28,500.00 48,215.63
84 1.000 M2 PLAFOND TRIPLEK
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
85 1.000 M2 PLAFOND TRIPLEK
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
86 1.000 M3 RANGKA PLAFON
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
87 1.000 M2 PLAFON TRIPLEK TANPA
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
88 1.000 M2 PLAFON TRIPLEK TANPA
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
89 1.000 M2 PLAFON ETERNIT
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

90 10.000 M' TALANG SENG BJLS 30


6.664 Lbr Seng plat Bjls 30 45,000.00 299,880.00
0.080 M3 Papan kayu matoa 1,250,000.00 100,000.00
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

1.000 M' Talang seng Bjls 30 . . . . . . . . . 60,370.50

91 10.000 M' TALANG PARALON DIA. 4"


10.000 M' Talang paralon Dia. 4" 39,000.00 390,000.00
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' Talang paralon Dia. 4" . . . . . . . 53,972.50

92 1.000 M' TALANG PARALON "U" DIA. 12"


1.000 M' Paralon "U" Dia. 12" 56,000.00 56,000.00
2.000 Bh Plat besi penyangga 25,000.00 50,000.00
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
PEKERJAAN PENGECATAN :

93 10.000 M2 PENGECATAN KILAT 3X


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

1.000 M2 Pengecatan kilat 3X . . . . . . . . 40,268.75

94 10.000 M2 PENGECATAN KILAT (ULANG)


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
0.300 Kepala tukang cat 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 95,312.50 307,375.00

1.000 M2 Pengecatan Kilat Ulang . . . . . 30,737.50

95 1.000 M2 PENGECATAN DINDING


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
96 1.000 M2 PENGECATAN DINDING ULANG
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
97 1.000 M2 PENGECATAN PLAFON
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

98 1.000 M2 CAT PLAFON ULANG


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
99 1.000 M2 KARBOLIUM / RESIDU KAP 2X
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
101 1.000 M2 PENGECATAN BESI 2X
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

PEKERJAAN JEMBATAN :

102 1.000 M3 PASANG GELAGAR 10/15


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
103 1.000 M2 PASANG LANTAI PAPAN
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
1.200 Upah menggergaji 28,125.00 33,750.00
0.010 Mandor 56,250.00 562.50
64,968.75 105,000.00 24,000.00 193,968.75
104 1.000 M3 PASANG BALOK TEPI 10/10
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
105 1.000 M2 PASANG REL BAN 6/12
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
1.300 Upah menggergaji 28,125.00 36,562.50
0.0125 Mandor 56,250.00 703.13
81,843.75 105,000.00 3,200.00 190,043.75

PEKERJAAN INSTALASI LAMPU :

106 1.000 TITIK PAS. LAMPU TL 10 WATT


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

107 1.000 TITIK PAS. LAMPU TL 20 WATT


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
108 1.000 TITIK PAS. LAMPU TL 40 WATT
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
109 1.000 TITIK PAS. LAMPU PIJAR 60 WATT
1.000 Bh Lampu pijar 60 watt 7,000.00 7,000.00
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
110 1.000 TITIK PAS. LAMPU BARET
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
111 1.000 TITIK PASANG STOP KONTAK
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
112 1.000 BH PAS. SEKRING KAS 1 GROUP
1.000 Bh Sekring Kas 1 group 32,500.00 32,500.00
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
113 1.000 BH PAS. SEKRING KAS 2 GROUP
1.000 Bh Sekring Kas 2 group 45,500.00 45,500.00
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
114 1.000 BH PAS. SEKRING KAS 3 GROUP
1.000 Bh Sekring Kas 3 group 52,000.00 52,000.00
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

PEKERJAAN PERPIPAAN :

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

1.000 M' Pasang pipa GIP dia. 1/2" . . . . 38,770.83

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

1.000 M' Pasang pipa GIP dia. 3/4" . . . . 53,235.42

117 6.000 M' PAS. PIPA GIP DIA. 1"


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

1.000 M' Pasang pipa GIP dia. 1" . . . . 64,700.00

118 6.000 M' PAS. PIPA GIP DIA. 2"


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

1.000 M' Pasang pipa GIP dia. 2" . . . . 124,511.46

119 6.000 M' PAS. PIPA GIP DIA. 3"


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

1.000 M' Pasang pipa GIP dia. 3" . . . . 177,362.29

120 6.000 M' PAS. PIPA GIP DIA. 4"


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
1.000 M' Pasang pipa GIP dia. 4" . . . . 245,362.71

121 6.000 M' PAS. PIPA GIP DIA. 6"


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

1.000 M' Pasang pipa GIP dia. 6" . . . . 334,679.29

1 2 3 4 5 6 7 8

122 6.000 M' PAS. PIPA GIP DIA. 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 M' Pasang pipa GIP dia. 8" . . . . 579,214.58

123 1.000 BH VALVE GIP DIAMETER 1"


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

124 1.000 BH VALVE GIP DIAMETER 2"


1.000 Bh Valve GIP Diameter 2" 1,050,000.00 1,050,000.00
1.000 Ls Upah kerja 94,020.00 94,020.00
94,020.00 1,050,000.00 1,144,020.00

125 1.000 BH VALVE GIP DIAMETER 3"


1.000 Bh Valve GIP Diameter 3" 2,100,000.00 2,100,000.00
1.000 Ls Upah kerja 126,880.00 126,880.00
126,880.00 2,100,000.00 2,226,880.00

126 1.000 BH VALVE GIP DIAMETER 4"


1.000 Bh Valve GIP Diameter 4" 4,000,000.00 4,000,000.00
1.000 Ls Upah kerja 159,860.00 159,860.00
159,860.00 4,000,000.00 4,159,860.00

127 1.000 BH VALVE GIP DIAMETER 6"


1.000 Bh Valve GIP Diameter 6" 5,500,000.00 5,500,000.00
1.000 Ls Upah kerja 225,346.00 225,346.00
225,346.00 5,500,000.00 5,725,346.00

128 1.000 BH VALVE GIP DIAMETER 8"


1.000 Bh Valve GIP Diameter 8" 7,000,000.00 7,000,000.00
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

1.000 M' Pasang pipa PVC dia. 1/2" . . . . 20,770.83

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
1.000 M' Pasang pipa PVC dia. 3/4" . . . . 21,770.83

131 6.000 M' PAS. PIPA PVC DIA. 1"


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

1.000 M' Pasang pipa PVC dia. 1" . . . . 24,770.83

1 2 3 4 5 6 7 8

132 6.000 M' PAS. PIPA PVC DIA. 2"


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

1.000 M' Pasang pipa PVC dia. 2" . . . . 43,770.83

133 6.000 M' PAS. PIPA PVC DIA. 3"


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

1.000 M' Pasang pipa PVC dia. 3" . . . . 69,770.83

134 6.000 M' PAS. PIPA PVC DIA. 4"


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

1.000 M' Pasang pipa PVC dia. 4" . . . . 95,770.83

135 10.000 M2 BONGKAR DINDING TEMBOK


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

1.000 M2 Bongkar dinding tembok . . . . 6,075.00

136 10.000 M2 BONGKAR LANTAI COR


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

1.000 M2 Bongkar lantai cor . . . . . . . . 6,075.00

137 10.000 M2 MENGUPAS PLESTERAN LAMA


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

1.000 M2 Mengupas plesteran lama ... 1,546.88

138 10.000 M2 BONGKAR ATAP


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

139 1.000 M3 BONGKAR RANGKA ATAP


UNTUK TIDAK DIPAKAI LAGI
1.000 Pekerja 28,125.00 28,125.00
0.200 Mandor 56,250.00 11,250.00
39,375.00 39,375.00

140 1.000 M3 BONGKAR RANGKA ATAP


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
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 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
6.000 Operator terampil 56,250.00 337,500.00
6.000 Pembantu operator 45,000.00 270,000.00
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
3.000 Operator terampil 45,000.00 135,000.00
3.000 Pembantu operator 45,000.00 135,000.00
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
30 Kawat digalvano bronjong 4 mm KG 21,500.00
31 Kawat digalvano bronjong 5 mm KG 22,500.00
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
79 Lampu TL 20 Watt BH 45,000.00
80 Lampu TL 40 Watt BH 55,000.00
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
85 Sekring Kas 2 Group BH 45,500.00
86 Sekring Kas 3 Group BH 52,000.00
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
96 Pipa GIP 2" Medium A M' 90,000.00
97 Pipa GIP 3" Medium A M' 135,000.00
98 Pipa GIP 4" Medium A M' 195,000.00
99 Pipa GIP 6" Medium A M' 270,000.00
100 Pipa GIP 8" Medium A M' 500,000.00
101 Pipa GIP 1/2" Medium B M'
102 Pipa GIP 3/4 Medium B M'
103 Pipa GIP 1" Medium B M'
104 Pipa GIP 2" Medium B M'
105 Pipa GIP 3" Medium B M'
106 Pipa GIP 4" Medium B M'
107 Pipa GIP 6" Medium B M'
108 Pipa GIP 8" 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
118 Valve GIP Diameter 3" BH 2,100,000.00
119 Valve GIP Diameter 4" BH 4,000,000.00
120 Valve GIP Diameter 6" BH 5,500,000.00
121 Valve GIP Diameter 8" BH 7,000,000.00
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
159 Boglamp TL 20 Watt BH 15,000.00
160 Boglamp TL 40 Watt BH 20,000.00
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
Ukuran 80 X 80 X 80 Cm
171 Pas. Bak Air KM/WC Batu Tela Biasa BH 350,000.00
Ukuran 80 X 80 X 80 Cm Diplester.
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 16,529.00 127,616.84 722.89 5.15 728.04
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 1,200.00 8.51 1,208.51
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 - 38.29 38.29
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 - 9.57 9.57
4 20 X 20 25.00 5,000.00 5,000.00 127,616.84 2,800.00 17.02 2,817.02
5 20 X 25 20.00 4,000.00 4,000.00 127,616.84 3,750.00 21.27 3,771.27
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 6,818.18 38.29 6,856.47
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 14,166.67 68.06 14,234.73

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 80,000.00 6.43 80,006.43
2 10 X 20 50.00 10,000.00 10,000.00 127,616.84 90,000.00 10.63 90,010.63
2 30 X 30 11.11 2,222.22 2,222.00 127,616.84 125,000.00 47.86 125,047.86
3 15 X 15 44.44 8,888.89 8,889.00 127,616.84 165,000.00 11.96 165,011.96
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 Err:509 26.59 Err:509
6 30 X 30 11.11 2,222.22 2,222.00 127,616.84 90,000.00 47.86 90,047.86
7 40 X 40 6.25 1,250.00 1,250.00 127,616.84 90,000.00 85.08 90,085.08
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.

KEPALA DINAS PEKERJAAN UMUM


KABUPATEN YAPEN WAROPEN
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
4 Pipa GIV dia. 2" medium A Batang
5 Pipa GIV dia. 3" medium A Batang
6 Pipa GIV dia. 4" medium A Batang
7 Pipa GIV dia. 6" medium A Batang
8 Pipa GIV dia. 8" 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
12 Pipa GIV dia. 2" medium B Batang
13 Pipa GIV dia. 3" medium B Batang
14 Pipa GIV dia. 4" medium B Batang
15 Pipa GIV dia. 6" medium B Batang
16 Pipa GIV dia. 8" 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
20 Pipa PVC dia. 2" Rubber Ring Batang
21 Pipa PVC dia. 3" Rubber Ring Batang
22 Pipa PVC dia. 4" Rubber Ring Batang

B. AKSESORIS / GATE VALVE


1 Gate Valve GIV dia. 2" BH
2 Gate Valve GIV dia. 3" BH
3 Gate Valve GIV dia.4" BH
4 Gate Valve GIV dia.6" BH
5 Gate Valve GIV dia. 8" BH
6

( Termasuk Aksesoris sesuai pema -


kaian pipa diatas ).

Anda mungkin juga menyukai