PT. KALTIM CIPTAYASA BONTANG - KALIMANTAN TIMUR INDONESIA
RENCANA ANGGARAN BIAYA
PROYEK BTN - PKT JL.GAJAH
PEKERJAAN RUMAH TIPE 45
LOKASI BTN-PKT
ANGGARAN PELAKSANAAN PEKERJAAN Proyek Pekerjaan Lokasi Tahun
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
URAIAN
NO.
JUMLAH (Rp.)
I.
PEKERJAAN PERSIAPAN
2,797,661.25
II
PEKERJAAN TA TANAH
II III I
PEKE PEKERJ RJAA AAN N PON PONDA DASI SI DA DAN N BET BETON ON
27,650,722.51
IV
PEKE PEKER RJAAN JAAN PASA PASAN NGAN GAN
23,936,094.21
V
PEKERJAAN KUSEN PINTU DAN JENDELA
6,834,240.00
VI
PEKERJAAN LANTAI DAN DINDING KERAMIK
3,905,258.37
VII
PEKERJAAN ATAP
VIII
PEKERJAAN PLAFOND
7,372,214.96
IX
PEKE PEKERJ RJAA AAN N ALAT ALAT GANT GANTUN UNG G
2,865,240.00
X
PEKERJAAN PENGECATAN PENGECATAN
8,928,139.22
XI
PEKERJAAN SANITAIR DAN SALURAN
3,634,000.00
XII
PEKERJAAN CARPORT & FINISHING
XIII
PEKERJAAN INSTALASI LISTRIK
XIV
PEKERJAAN PEMBERSIHA
430,773.23
15,193,786.09
903,273.32 2,117,500.00 288,000.00
Jumlah harga per unit rumah
1 0 6 , 8 5 6, 9 0 3 . 1 6
Harga per M2
2,968,247.31
Terbilan : seratus enam juta delapan ratus lima puluh enam ribu sembilan ratus tiga ru iah.
Site Manager
Project Control
Menyetujui, Project Director
ANGGARAN PELAKSANAAN PEKERJAAN Proyek Pekerjaan Lokasi Tahun
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
URAIAN
NO.
JUMLAH (Rp.)
I.
PEKERJAAN PERSIAPAN
2,797,661.25
II
PEKERJAAN TA TANAH
II III I
PEKE PEKERJ RJAA AAN N PON PONDA DASI SI DA DAN N BET BETON ON
27,650,722.51
IV
PEKE PEKER RJAAN JAAN PASA PASAN NGAN GAN
23,936,094.21
V
PEKERJAAN KUSEN PINTU DAN JENDELA
6,834,240.00
VI
PEKERJAAN LANTAI DAN DINDING KERAMIK
3,905,258.37
VII
PEKERJAAN ATAP
VIII
PEKERJAAN PLAFOND
7,372,214.96
IX
PEKE PEKERJ RJAA AAN N ALAT ALAT GANT GANTUN UNG G
2,865,240.00
X
PEKERJAAN PENGECATAN PENGECATAN
8,928,139.22
XI
PEKERJAAN SANITAIR DAN SALURAN
3,634,000.00
XII
PEKERJAAN CARPORT & FINISHING
XIII
PEKERJAAN INSTALASI LISTRIK
XIV
PEKERJAAN PEMBERSIHA
430,773.23
15,193,786.09
903,273.32 2,117,500.00 288,000.00
Jumlah harga per unit rumah
1 0 6 , 8 5 6, 9 0 3 . 1 6
Harga per M2
2,968,247.31
Terbilan : seratus enam juta delapan ratus lima puluh enam ribu sembilan ratus tiga ru iah.
Site Manager
Project Control
Menyetujui, Project Director
RENCANA ANGGARAN BIAYA Proyek Pekerjaan Lokasi Tahun
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
NO
I. 1.1
1.2
1.3
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
PEK PEKERJ ERJAA AAN N PER PERSIA SIAPAN PAN Pembersihan Lokasi
M2
Balok Meranti
M3
0.008
0.675
2,900,000.00
Paku biasa
Kg
0.025
2.250
16,340.00
Pekerja
HO
0.010
0.900
-
56,875.00
Tukang
HO
0.005
0.450
-
70,000.00
Kepala Tukang
HO
0.001
0.090
-
Mandor
HO
0.000
0.009
-
U itzet / Pasang Bowplank Ui
Ls
Pasang Bouwplank
Ls
Fasilitas Air Kerja dan Listrik Kerja
Ls
Air Kerja dan Listrik Kerja
Ls
90.000
23,085.13
2,077,661.25
-
21,750.00
1,957,500.00
-
408.50
36,765.00
568.75
51,187.50
350.00
31,500.00
78,750.00
1.000 1.000
1.000 1.000
PEK PE KER ERJ JAA AAN N TA TANA NAH H
2.1
Galian tanah Ga
M3
Pekerja
HO
0.660
HO
0.066
Mandor Urugan Tanah kembali dipadatkan Pekerja Mandor
2.4
708.75
320,000.00
320,000.00
-
320,000.00
320,000.00
400,000.00
400,000.00
400,000.00
-
400,000.00
400,000.00 2,797,661.25
II.
2.3
-
7.88
320,000.00
1.000 1.000
-
Sub Jumlah I
2.2
JUMLAH HARGA ( Rp )
Urugan Pasir bawah lantai t : 10 cm, dipadatkan
2.205
M3
1.455
-
56,875.00
0.146
-
78,750.00
1.103
HO
0.220
HO
0.022
M3
0.243
-
56,875.00
0.024
-
78,750.00
2.269
5,197.50
11,460.49
14,245.00
15,705.11
12,512.50
13,795.03
1,732.50
1,910.08
100,130.00
227,154.92
M3
1.100
2.495
82,280.00
186,660.41
Pekerja
HO
0.300
0.681
-
56,875.00
17,062.50
38,707.99
Mandor
HO
0.010
0.023
-
78,750.00
787.50
1,786.52
14,245.00
93,682.53 82,288.71
M3
-
94,230.68 82,770.19
Pasir urug
Perataan dan Pemadatan
74,800.00
42,735.00 37,537.50
6.577
Pekerja
HO
0.220
1.447
-
56,875.00
12,512.50
Mandor
HO
0.022
0.145
-
78,750.00
1,732.50
Sub Jumlah II
NO
11,393.82 430,773.23
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
III.
PEKERJAAN PONDASI DAN BETON
3.1
Lantai Kerja Beton K-100 tebal 5 cm
M3
853,943.75
313,824.33
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.320
321,200.00
-
279,444.00
102,695.67
Semen PC per kg
Kg
218.000
80.115
1,340.00
-
292,120.00
107,354.10
Pasir Beton Ex Palu
M3
0.520
0.191
316,800.00
-
164,736.00
60,540.48
Pekerja
HO
1.650
0.606
-
56,875.00
93,843.75
34,487.58
Tukang
HO
0.250
0.092
-
70,000.00
17,500.00
6,431.25
Kepala Tukang
HO
0.025
0.009
-
Mandor
HO
0.080
0.029
-
Pondasi beton K-125 + Tulangan + Begisting
M3
3.2
0.368
78,750.00
1.350
Concrete ready mix K125
M3
1.100
1.485
889,900.00
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
1.350
Besi beton (3.7)
Kg
110.140
Besi Tulangan
Kg
0.617
91.667
8,600.00 15,910.00
-
10,000.00
-
-
6,300.00
2,315.25
1,916,486.40
2,587,256.65
978,890.00
1,321,501.50
10,000.00
13,500.00
-
-
-
583,952.66
788,336.10
-
Kawat Beton/Bendrat
Kg
0.015
2.230
26,284.97
35,484.71
Pekerja
HO
0.009
1.338
-
56,875.00
56,378.05
76,110.36
Tukang
HO
0.001
0.119
-
70,000.00
6,167.85
8,326.60
Kepala Tukang
HO
0.001
0.104
-
Mandor
HO
0.001
0.074
-
Pekerjaan Begisting (3.3)
78,750.00
4,336.77 -
5,854.64
M2
4.444
Balok Meranti
M3
0.007
0.040
3,770,000.00
-
111,703.70
150,800.00
-
Paku biasa
23,529.60
Kg
0.240
1.440
16,340.00
-
17,429.33
Minyak Begisting
Lt
0.080
0.480
7,000.00
-
2,488.89
3,360.00
Pekerja
HO
0.225
1.350
-
56,875.00
56,875.00
76,781.25
Tukang
HO
0.195
1.170
-
70,000.00
60,666.67
81,900.00
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
III.
PEKERJAAN PONDASI DAN BETON
3.1
Lantai Kerja Beton K-100 tebal 5 cm
M3
853,943.75
313,824.33
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.320
321,200.00
-
279,444.00
102,695.67
Semen PC per kg
Kg
218.000
80.115
1,340.00
-
292,120.00
107,354.10
Pasir Beton Ex Palu
M3
0.520
0.191
316,800.00
-
164,736.00
60,540.48
Pekerja
HO
1.650
0.606
-
56,875.00
93,843.75
34,487.58
Tukang
HO
0.250
0.092
-
70,000.00
17,500.00
6,431.25
Kepala Tukang
HO
0.025
0.009
-
Mandor
HO
0.080
0.029
-
Pondasi beton K-125 + Tulangan + Begisting
M3
3.2
M3
1.100
1.485
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
1.350
Besi beton (3.7)
Kg
110.140
Besi Tulangan
Kg
0.617
91.667
8,600.00
889,900.00
15,910.00
-
10,000.00
-
6,300.00
2,315.25
1,916,486.40
2,587,256.65
978,890.00
1,321,501.50
10,000.00
13,500.00
-
-
-
583,952.66
788,336.10
-
Kg
0.015
2.230
26,284.97
35,484.71
Pekerja
HO
0.009
1.338
-
56,875.00
56,378.05
76,110.36
Tukang
HO
0.001
0.119
-
70,000.00
6,167.85
8,326.60
Kepala Tukang
HO
0.001
0.104
-
Mandor
HO
0.001
0.074
-
78,750.00
4,336.77
5,854.64
M2
4.444
Balok Meranti
M3
0.007
0.040
3,770,000.00
-
111,703.70
150,800.00
Paku biasa
-
23,529.60
Kg
0.240
1.440
16,340.00
-
17,429.33
Minyak Begisting
Lt
0.080
0.480
7,000.00
-
2,488.89
3,360.00
Pekerja
HO
0.225
1.350
-
56,875.00
56,875.00
76,781.25
70,000.00
60,666.67
81,900.00
Tukang
HO
0.195
1.170
-
Kepala Tukang
HO
0.020
0.117
-
Mandor
HO
0.004
0.023
-
Titik
1.000
60.000
jam
1.000
30.000
Pancang Ulin 10 x 10 - 4 m Alat bantu
78,750.00
60.000 140,000.00
-
-
1,312.50
1,771.88
210,000.00
11,250,000.00
25,000.00
165,000.00
9,900,000.00
45,000.00
45,000.00
1,350,000.00
Pelat kanopi & meja dapur beton K-125 + Tul. + Begisting
M3
1,256,904.92
973,849.93
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.905
0.701
321,200.00
-
290,782.36
225,298.17
Semen PC per kg
Kg
311.000
240.963
1,340.00
-
416,740.00
322,890.15
Pasir Beton Ex Palu
M3
0.511
0.396
316,800.00
-
161,979.84
125,501.98
Pekerja
HO
1.366
1.058
-
56,875.00
77,662.81
60,173.15
Tukang
HO
0.112
0.087
-
70,000.00
7,840.00
6,074.43
NO
URAIAN PEKERJAAN Mandor
SATUAN
0.775
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
HO
0.680
0.527
-
78,750.00
53,550.00
41,490.54
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
0.775
-
10,000.00
10,000.00
7,748.00
Besi beton (3.7)
Kg
20.820
Besi Tulangan
Kg
0.617
9.945
8,600.00 15,910.00
-
-
110,385.56
85,526.73
Kawat Beton/Bendrat
Kg
0.015
0.242
4,968.69
3,849.74
Pekerja
HO
0.009
0.145
-
56,875.00
10,657.24
8,257.23
Tukang
HO
0.001
0.013
-
70,000.00
1,165.92
903.35
Kepala Tukang
HO
0.001
0.011
-
Mandor
HO
0.001
0.008
-
Pekerjaan Begisting (3.4)
3.5
78,750.00
-
Kawat Beton/Bendrat
Kayu Ulin 10x10 - 4 m
3.4
-
1.350
Concrete ready mix K125
Pekerjaan Begisting (3.3)
3.3
0.368
78,750.00
-
-
819.79
635.17
M2
1.117
Balok Meranti
M3
0.002
0.002
2,900,000.00
-
7,772.00
-
6,021.75
-
Paku biasa
Kg
0.360
0.311
16,340.00
-
6,568.68
5,089.41
Minyak Begisting
Lt
0.180
0.156
7,000.00
-
1,407.00
1,090.14
Balok Meranti
M3
0.002
0.002
2,900,000.00
-
7,772.00
6,021.75
Plywood 6 mm
Lbr
0.611
0.528
75,000.00
-
51,153.16
39,633.47
Dolken Kayu Gelam
Btg
0.600
0.519
8,000.00
5,360.00
4,152.93
Pekerja
HO
0.208
0.180
-
56,875.00
13,210.17
10,235.24
70,000.00
16,766.75
12,990.88
Tukang
HO
0.215
0.186
-
Kepala Tukang
HO
0.021
0.019
-
Mandor
HO
0.004
0.003
-
Kolom beton K-125+ Tulangan + Begisting
M3
-
78,750.00
0.853
Concrete ready mix K125
M3
1.100
0.938
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
0.853
Besi beton (3.7)
Kg
169.880
Besi Tulangan
Kg
0.617
889,900.00 -
10,000.00
-
-
342.96
265.72
2,573,985.15
2,194,592.61
978,890.00
834,606.51
10,000.00
8,526.05
89.294
8,600.00
-
900,686.77
767,930.05
NO
URAIAN PEKERJAAN Mandor
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
HO
0.680
0.527
-
78,750.00
53,550.00
41,490.54
M3
1.000
0.775
-
10,000.00
10,000.00
7,748.00
Besi beton (3.7)
Kg
20.820
Besi Tulangan
Kg
0.617
9.945
8,600.00 15,910.00
-
-
110,385.56
85,526.73
Kawat Beton/Bendrat
Kg
0.015
0.242
4,968.69
3,849.74
Pekerja
HO
0.009
0.145
-
56,875.00
10,657.24
8,257.23
Tukang
HO
0.001
0.013
-
70,000.00
1,165.92
903.35
Kepala Tukang
HO
0.001
0.011
-
Mandor
HO
0.001
0.008
-
78,750.00
-
-
819.79
635.17
M2
1.117
Balok Meranti
M3
0.002
0.002
2,900,000.00
-
7,772.00
6,021.75
Paku biasa
-
-
Kg
0.360
0.311
16,340.00
-
6,568.68
5,089.41
Minyak Begisting
Lt
0.180
0.156
7,000.00
-
1,407.00
1,090.14
Balok Meranti
M3
0.002
0.002
2,900,000.00
-
7,772.00
6,021.75
Plywood 6 mm
Lbr
0.611
0.528
75,000.00
-
51,153.16
39,633.47
Dolken Kayu Gelam
Btg
0.600
0.519
8,000.00
5,360.00
4,152.93
Pekerja
HO
0.208
0.180
-
56,875.00
13,210.17
10,235.24
70,000.00
16,766.75
12,990.88
Tukang
HO
0.215
0.186
-
Kepala Tukang
HO
0.021
0.019
-
Mandor
HO
0.004
0.003
-
Kolom beton K-125+ Tulangan + Begisting
M3
-
78,750.00
0.853
Concrete ready mix K125
M3
1.100
0.938
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
0.853
Besi beton (3.7)
Kg
169.880
Besi Tulangan
Kg
0.617
89.294
8,600.00
889,900.00
15,910.00
-
10,000.00
-
-
342.96
265.72
2,573,985.15
2,194,592.61
978,890.00
834,606.51
10,000.00
8,526.05
-
-
-
900,686.77
767,930.05
-
Kawat Beton/Bendrat
Kg
0.015
2.173
40,541.86
34,566.19
Pekerja
HO
0.009
1.304
-
56,875.00
86,957.33
74,140.25
Tukang
HO
0.001
0.116
-
70,000.00
9,513.28
8,111.07
Kepala Tukang
HO
0.001
0.101
-
Mandor
HO
0.001
0.072
-
Pekerjaan Begisting (3.5)
78,750.00
6,689.03
5,703.10
M2
8.889
Balok Meranti
M3
0.001
0.007
2,900,000.00
-
23,200.00
19,780.44
Paku biasa
-
44,581.01
Kg
0.360
2.728
16,340.00
-
52,288.00
Minyak Begisting
Lt
0.180
1.364
7,000.00
-
11,200.00
9,549.18
Balok Meranti
M3
0.003
0.023
2,900,000.00
-
77,333.33
65,934.79
Plywood 6 mm
Lbr
0.075
0.568
75,000.00
-
50,000.00
42,630.25
Dolken Kayu Gelam
Btg
1.200
9.094
8,000.00
-
85,333.33
72,755.63
NO
3.6
KOEFISIEN
Upah Pengecoran (Concrete Ready Mix)
Pekerjaan Begisting (3.4)
3.5
SATUAN
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
Pekerja
HO
0.208
1.576
-
56,875.00
105,155.56
89,656.15
Tukang
HO
0.215
1.626
-
70,000.00
133,466.67
113,794.35
Kepala Tukang
HO
0.021
0.163
-
Mandor
HO
0.004
0.030
-
Balok & Ringbalk beton K.125+ Tulangan + Begisting
M3
78,750.00
2.964
Concrete ready mix K125
M3
1.100
3.260
889,900.00
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
2.964
Besi beton (3.7)
Kg
120.735
Besi Tulangan
Kg
0.617
220.620
8,600.00 15,910.00
-
10,000.00
-
-
2,730.00
2,327.61
2,724,321.26
8,074,888.23
978,890.00
2,901,429.96
10,000.00
29,640.00
-
640,126.81
-
1,897,335.85
Kawat Beton/Bendrat
Kg
0.015
5.368
28,813.49
85,403.20
Pekerja
HO
0.009
3.221
-
56,875.00
61,801.41
183,179.39
70,000.00
6,761.18
20,040.14
Tukang
HO
0.001
0.286
-
Kepala Tukang
HO
0.001
0.251
-
Mandor
HO
0.001
0.179
-
Pekerjaan Begisting (3.4)
78,750.00
4,753.95 -
14,090.72
M2
10.050
Balok Meranti
M3
0.002
0.071
2,900,000.00
-
69,948.00
207,325.87
-
Paku biasa
175,226.11
Kg
0.360
10.724
16,340.00
-
59,118.12
Minyak Begisting
Lt
0.180
5.362
7,000.00
-
12,663.00
37,533.13
Balok Meranti
M3
0.002
0.071
2,900,000.00
-
69,948.00
207,325.87
Plywood 6 mm
Lbr
0.611
18.194
75,000.00
-
460,378.44
1,364,561.70
Dolken Kayu Gelam
Btg
0.600
17.873
8,000.00
-
48,240.00
142,983.36
Pekerja
HO
0.208
6.196
-
56,875.00
118,891.50
352,394.41
Tukang
HO
0.215
6.390
-
70,000.00
150,900.75
447,269.82
Kepala Tukang
HO
0.021
0.639
-
Mandor
HO
0.004
0.116
-
78,750.00
3,086.61
9,148.70
NO
3.6
URAIAN PEKERJAAN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
HO
0.208
1.576
-
56,875.00
105,155.56
89,656.15
Tukang
HO
0.215
1.626
-
70,000.00
133,466.67
113,794.35
Kepala Tukang
HO
0.021
0.163
-
Mandor
HO
0.004
0.030
-
Balok & Ringbalk beton K.125+ Tulangan + Begisting
M3
78,750.00
2.964
Concrete ready mix K125
M3
1.100
3.260
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
2.964
Besi beton (3.7)
Kg
120.735
Besi Tulangan
Kg
0.617
220.620
8,600.00
889,900.00
15,910.00
-
10,000.00
-
-
2,730.00
2,327.61
2,724,321.26
8,074,888.23
978,890.00
2,901,429.96
10,000.00
29,640.00
-
640,126.81
-
1,897,335.85
Kawat Beton/Bendrat
Kg
0.015
5.368
28,813.49
85,403.20
Pekerja
HO
0.009
3.221
-
56,875.00
61,801.41
183,179.39
70,000.00
6,761.18
20,040.14
Tukang
HO
0.001
0.286
-
Kepala Tukang
HO
0.001
0.251
-
Mandor
HO
0.001
0.179
-
78,750.00
4,753.95
14,090.72
M2
10.050
Balok Meranti
M3
0.002
0.071
2,900,000.00
-
69,948.00
207,325.87
Paku biasa
-
175,226.11
Kg
0.360
10.724
16,340.00
-
59,118.12
Minyak Begisting
Lt
0.180
5.362
7,000.00
-
12,663.00
37,533.13
Balok Meranti
M3
0.002
0.071
2,900,000.00
-
69,948.00
207,325.87
Plywood 6 mm
Lbr
0.611
18.194
75,000.00
-
460,378.44
1,364,561.70
Dolken Kayu Gelam
Btg
0.600
17.873
8,000.00
-
48,240.00
142,983.36
Pekerja
HO
0.208
6.196
-
56,875.00
118,891.50
352,394.41
Tukang
HO
0.215
6.390
-
70,000.00
150,900.75
447,269.82
Kepala Tukang
HO
0.021
0.639
-
Mandor
HO
0.004
0.116
-
Floor Area Dalam
M3
78,750.00
-
3,086.61
9,148.70
1,180,078.85
1,940,049.63
M3
0.870
1.430
321,200.00
-
279,444.00
459,405.94
Semen PC per kg
Kg
218.000
358.392
1,340.00
-
292,120.00
480,245.28
Pasir Beton Ex Palu
M3
0.520
0.855
316,800.00
-
164,736.00
270,825.98
Pekerja
HO
1.650
2.713
-
56,875.00
93,843.75
154,279.13
Tukang
HO
0.250
0.411
-
70,000.00
17,500.00
28,770.00
Kepala Tukang
HO
0.025
0.041
-
Mandor
HO
0.080
0.132
-
78,750.00
6,300.00
10,357.20
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
1.644
-
10,000.00
10,000.00
16,440.00
Besi beton (3.7)
Kg
7.454
Besi Tulangan
Kg
0.617
7.555
8,600.00
-
39,520.36
64,971.48
Kawat Beton/Bendrat
Kg
0.015
0.184
15,910.00
-
1,778.90
2,924.51
URAIAN PEKERJAAN
SATUAN
1.644
-
Batu Split 1 - 2 (Koral Ex. Palu)
NO
KOEFISIEN
-
-
-
-
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
-
JUMLAH HARGA ( Rp )
Pekerja
HO
0.009
0.110
-
56,875.00
3,815.52
6,272.71
Tukang
HO
0.001
0.010
-
70,000.00
417.42
686.25
Kepala Tukang
HO
0.001
0.009
-
Mandor
HO
0.001
0.006
-
Pekerjaan Begisting (3.6)
3.8
KOEFISIEN
Pekerja
Pekerjaan Begisting (3.4)
3.7
SATUAN
78,750.00
-
-
293.50
482.52
M2
4.067
Balok Meranti
M3
0.001
0.008
2,900,000.00
-
14,152.00
-
23,265.89
-
Paku biasa
39,327.37
Kg
0.360
2.407
16,340.00
-
23,921.76
Minyak Begisting
Lt
0.180
1.203
7,000.00
-
5,124.00
8,423.86
Balok Meranti
M3
0.006
0.042
2,900,000.00
-
74,298.00
122,145.91
Plywood 6 mm
Lbr
0.075
0.501
75,000.00
-
22,875.00
37,606.50
Dolken Kayu Gelam
Btg
0.600
4.011
8,000.00
-
19,520.00
32,090.88
Pekerja
HO
0.208
1.391
-
56,875.00
48,108.67
79,090.65
Tukang
HO
0.215
1.434
-
70,000.00
61,061.00
100,384.28
Kepala Tukang
HO
0.021
0.143
-
Mandor
HO
0.004
0.026
-
Rabat Teras (Concrete K-100)
M3
78,750.00
0.268
-
-
1,248.98
2,053.31
1,180,078.85
316,261.13
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.233
321,200.00
-
279,444.00
74,890.99
Semen PC per kg
Kg
218.000
58.424
1,340.00
-
292,120.00
78,288.16
Pasir Beton Ex Palu
M3
0.520
0.139
316,800.00
-
164,736.00
44,149.25
Pekerja
HO
1.650
0.442
-
56,875.00
93,843.75
25,150.13
Tukang
HO
0.250
0.067
-
70,000.00
17,500.00
4,690.00
Kepala Tukang
HO
0.025
0.007
-
Mandor
HO
0.080
0.021
-
78,750.00
6,300.00
1,688.40
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
0.268
-
10,000.00
10,000.00
2,680.00
Besi beton (3.7)
Kg
7.454
-
-
-
-
-
NO
URAIAN PEKERJAAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
Pekerja
HO
0.009
0.110
-
56,875.00
3,815.52
6,272.71
Tukang
HO
0.001
0.010
-
70,000.00
417.42
686.25
Kepala Tukang
HO
0.001
0.009
-
Mandor
HO
0.001
0.006
-
Pekerjaan Begisting (3.6)
3.8
SATUAN
78,750.00
-
-
293.50
482.52
M2
4.067
Balok Meranti
M3
0.001
0.008
2,900,000.00
-
14,152.00
-
23,265.89
-
Paku biasa
39,327.37
Kg
0.360
2.407
16,340.00
-
23,921.76
Minyak Begisting
Lt
0.180
1.203
7,000.00
-
5,124.00
8,423.86
Balok Meranti
M3
0.006
0.042
2,900,000.00
-
74,298.00
122,145.91
Plywood 6 mm
Lbr
0.075
0.501
75,000.00
-
22,875.00
37,606.50
Dolken Kayu Gelam
Btg
0.600
4.011
8,000.00
-
19,520.00
32,090.88
Pekerja
HO
0.208
1.391
-
56,875.00
48,108.67
79,090.65
Tukang
HO
0.215
1.434
-
70,000.00
61,061.00
100,384.28
Kepala Tukang
HO
0.021
0.143
-
Mandor
HO
0.004
0.026
-
Rabat Teras (Concrete K-100)
M3
78,750.00
0.268
-
-
1,248.98
2,053.31
1,180,078.85
316,261.13
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.233
321,200.00
-
279,444.00
74,890.99
Semen PC per kg
Kg
218.000
58.424
1,340.00
-
292,120.00
78,288.16
Pasir Beton Ex Palu
M3
0.520
0.139
316,800.00
-
164,736.00
44,149.25
Pekerja
HO
1.650
0.442
-
56,875.00
93,843.75
25,150.13
Tukang
HO
0.250
0.067
-
70,000.00
17,500.00
4,690.00
Kepala Tukang
HO
0.025
0.007
-
Mandor
HO
0.080
0.021
-
78,750.00
6,300.00
1,688.40
Upah Pengecoran (Concrete Ready Mix)
M3
1.000
0.268
-
10,000.00
10,000.00
2,680.00
Besi beton (3.7)
Kg
7.454
Besi Tulangan
Kg
0.617
1.232
8,600.00 15,910.00
-
-
-
-
39,520.36
-
10,591.46
Kawat Beton/Bendrat
Kg
0.015
0.030
1,778.90
476.74
Pekerja
HO
0.009
0.018
-
56,875.00
3,815.52
1,022.56
70,000.00
417.42
111.87
Tukang
HO
0.001
0.002
-
Kepala Tukang
HO
0.001
0.001
-
Mandor
HO
0.001
0.001
-
Pekerjaan Begisting (3.6)
78,750.00
-
-
293.50
78.66
M2
4.067
Balok Meranti
M3
0.001
0.001
2,900,000.00
-
14,152.00
-
3,792.74
-
Paku biasa
6,411.03
Kg
0.360
0.392
16,340.00
-
23,921.76
Minyak Begisting
Lt
0.180
0.196
7,000.00
-
5,124.00
1,373.23
Balok Meranti
M3
0.006
0.007
2,900,000.00
-
74,298.00
19,911.86
Plywood 6 mm
Lbr
0.075
0.082
75,000.00
-
22,875.00
6,130.50
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
8,000.00
HARGA SATUAN ( Rp )
Dolken Kayu Gelam
Btg
0.600
0.654
19,520.00
5,231.36
Pekerja
HO
0.208
0.227
-
56,875.00
48,108.67
12,893.12
70,000.00
61,061.00
16,364.35
Tukang
HO
0.215
0.234
-
Kepala Tukang
HO
0.021
0.023
-
Mandor
HO
0.004
0.004
-
-
JUMLAH HARGA ( Rp )
78,750.00
1,248.98
Sub Jumlah III
334.73 27,650,722.51
IV.
PEKERJAAN PASANGAN
4.1
Pasangan Dinding batako. 1 PC : 4 PS
M2
95,100.58
12,809,286.65
Batako 8x13x23 Pasir Lokal
Bh
33.000
4,444.836
1,500.00
-
49,500.00
6,667,254.00
Semen PC per kg
Kg
11.500
1,548.958
1,340.00
-
15,410.00
2,075,603.72
Pasir pasang lokal
M3
0.043
5.792
125,400.00
-
5,392.20
726,286.20
Pekerja
HO
0.301
40.515
-
56,875.00
17,108.00
2,304,310.74
70,000.00
6,580.00
886,273.36
4.2
4.3
134.69
Tukang
HO
0.094
12.661
-
Kepala Tukang
HO
0.009
1.266
-
Mandor
HO
0.014
1.899
-
Plesteran dan acian dinding Batako 1 : 4
M2
Semen PC per kg
Kg
15.000
4,040.760
1,340.00
-
Pasir pasang lokal
M3
0.030
8.082
125,400.00
-
Pekerja
HO
0.150
40.408
-
Tukang
HO
0.100
26.938
-
Kepala Tukang
HO
0.015
4.041
-
Mandor
HO
0.010
2.694
-
Sponengan
M1
Sponengan
M1
Sub Jumlah IV
78,750.00
149,558.63
40,180.75
10,824,051.16
20,100.00
5,414,618.40
3,762.00
1,013,422.61
56,875.00
8,531.25
2,298,182.25
70,000.00
7,000.00
1,885,688.00
78,750.00
39.015 39.015
6,208.00
-
1,110.38
269.384
1.000
-
1,552.00
-
-
787.50
212,139.90
7,760.00
302,756.40
7,760.00
302,756.40 23,936,094.21
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
8,000.00
HARGA SATUAN ( Rp )
Dolken Kayu Gelam
Btg
0.600
0.654
19,520.00
5,231.36
Pekerja
HO
0.208
0.227
-
56,875.00
48,108.67
12,893.12
70,000.00
61,061.00
16,364.35
Tukang
HO
0.215
0.234
-
Kepala Tukang
HO
0.021
0.023
-
Mandor
HO
0.004
0.004
-
-
JUMLAH HARGA ( Rp )
78,750.00
-
-
1,248.98
Sub Jumlah III
334.73 27,650,722.51
IV.
PEKERJAAN PASANGAN
4.1
Pasangan Dinding batako. 1 PC : 4 PS
M2
95,100.58
12,809,286.65
Batako 8x13x23 Pasir Lokal
Bh
33.000
4,444.836
1,500.00
-
49,500.00
6,667,254.00
Semen PC per kg
Kg
11.500
1,548.958
1,340.00
-
15,410.00
2,075,603.72
Pasir pasang lokal
M3
0.043
5.792
125,400.00
-
5,392.20
726,286.20
Pekerja
HO
0.301
40.515
-
56,875.00
17,108.00
2,304,310.74
70,000.00
6,580.00
886,273.36
4.2
4.3
134.69
Tukang
HO
0.094
12.661
-
Kepala Tukang
HO
0.009
1.266
-
Mandor
HO
0.014
1.899
-
Plesteran dan acian dinding Batako 1 : 4
M2
Semen PC per kg
Kg
15.000
4,040.760
1,340.00
-
Pasir pasang lokal
M3
0.030
8.082
125,400.00
-
Pekerja
HO
0.150
40.408
-
Tukang
HO
0.100
26.938
-
Kepala Tukang
HO
0.015
4.041
-
Mandor
HO
0.010
2.694
-
Sponengan
M1
Sponengan
M1
78,750.00
149,558.63
40,180.75
10,824,051.16
20,100.00
5,414,618.40
3,762.00
1,013,422.61
56,875.00
8,531.25
2,298,182.25
70,000.00
7,000.00
1,885,688.00
78,750.00
39.015 39.015
6,208.00
1,552.00
-
212,139.90
7,760.00
302,756.40
7,760.00
PEKERJAAN KUSEN PINTU DAN JENDELA
5.1
Kusen kayu ulin
Ls
1.000
6,834,240.00
bh
1.000
1.000
721,560.00
144,312.00
865,872.00
865,872.00
P2 double plywood 6 mm ( 80 x 2100 )
bh
2.000
2.000
714,000.00
142,800.00
1,713,600.00
1,713,600.00
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
bh
1.000
1.000
1,228,500.00
245,700.00
1,474,200.00
1,474,200.00
J2 jendela gendong kaca 5 mm ( 60 x 1250 )
bh
2.000
2.000
881,370.00
176,274.00
2,115,288.00
2,115,288.00
J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
bh
1.000
1.000
554,400.00
110,880.00
665,280.00
6.4
665,280.00 6,834,240.00
PEKERJAAN LANTAI DAN DINDING KERAMIK Lantai keramik 40x40
M2
101,693.25
3,152,490.75
Keramik 40 / 40 Glazed
M2
1.100
34.100
52,535.00
-
57,788.50
1,791,443.50
Semen PC per kg
Kg
11.380
352.780
1,340.00
-
15,249.20
472,725.20
NO
6.3
6,834,240.00
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
Sub Jumlah V
6.2
302,756.40 23,936,094.21
V.
6.1
-
787.50
Sub Jumlah IV
VI.
-
1,110.38
269.384
1.000
-
URAIAN PEKERJAAN
SATUAN
31.000
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
125,400.00
HARGA SATUAN ( Rp ) -
JUMLAH HARGA ( Rp )
Pasir pasang lokal
M3
0.042
1.302
5,266.80
163,270.80
Pekerja
HO
0.062
1.922
-
56,875.00
3,526.25
109,313.75
Tukang
HO
0.250
7.750
-
70,000.00
17,500.00
542,500.00
Kepala Tukang
HO
0.035
1.085
-
Mandor
HO
0.030
0.930
-
Lantai keramik teras 30x30
M2
Keramik 30 / 30 Unglazed
M2
1.100
3.300
44,650.00
-
Semen PC per kg
Kg
10.440
31.320
1,340.00
Pasir pasang lokal
M3
0.042
0.126
125,400.00
Pekerja
HO
0.062
0.186
-
Tukang
HO
0.250
0.750
-
Kepala Tukang
HO
0.035
0.105
-
Mandor
HO
0.030
0.090
-
78,750.00
-
-
2,362.50
73,237.50
91,760.15
275,280.45
49,115.00
147,345.00
-
13,989.60
41,968.80
-
5,266.80
15,800.40
56,875.00
3,526.25
10,578.75
70,000.00
17,500.00
52,500.00
3.000
78,750.00
2.250
-
-
2,362.50
7,087.50
Lantai keramik KM 20x20
M2
94,900.75
213,526.69
Keramik 20 / 20 Unglazed
M2
1.100
2.475
46,360.00
-
50,996.00
114,741.00
Semen PC per kg
Kg
11.380
25.605
1,340.00
-
15,249.20
34,310.70
Pasir pasang lokal
M3
0.042
0.095
125,400.00
-
5,266.80
11,850.30
Pekerja
HO
0.062
0.140
-
56,875.00
3,526.25
7,934.06
Tukang
HO
0.250
0.563
-
70,000.00
17,500.00
39,375.00
Kepala Tukang
HO
0.035
0.079
-
Mandor
HO
0.030
0.068
-
List keramik 5x20
M1
List Keramik 5/20 Glazed
Ea
5.100
26.520
4,500.00
-
Semen PC per kg
Kg
0.465
2.418
1,340.00
Pasir pasang lokal
Kg
0.001
0.005
125,400.00
78,750.00
-
-
2,362.50
5,315.63
25,205.40
131,068.07
22,950.00
119,340.00
-
623.10
3,240.12
-
112.86
586.87
5.200
NO
6.2
6.3
6.4
6.5
URAIAN PEKERJAAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
125,400.00
HARGA SATUAN ( Rp ) -
M3
0.042
1.302
5,266.80
163,270.80
Pekerja
HO
0.062
1.922
-
56,875.00
3,526.25
109,313.75
Tukang
HO
0.250
7.750
-
70,000.00
17,500.00
542,500.00
Kepala Tukang
HO
0.035
1.085
-
Mandor
HO
0.030
0.930
-
Lantai keramik teras 30x30
M2
Keramik 30 / 30 Unglazed
M2
1.100
3.300
44,650.00
-
Semen PC per kg
Kg
10.440
31.320
1,340.00
Pasir pasang lokal
M3
0.042
0.126
125,400.00
Pekerja
HO
0.062
0.186
-
Tukang
HO
0.250
0.750
-
Kepala Tukang
HO
0.035
0.105
-
Mandor
HO
0.030
0.090
-
78,750.00
-
73,237.50
91,760.15
275,280.45
49,115.00
147,345.00
-
13,989.60
41,968.80
-
5,266.80
15,800.40
56,875.00
3,526.25
10,578.75
70,000.00
17,500.00
52,500.00
3.000
78,750.00
7,087.50
M2
94,900.75
213,526.69
M2
1.100
2.475
46,360.00
-
50,996.00
114,741.00
Semen PC per kg
Kg
11.380
25.605
1,340.00
-
15,249.20
34,310.70
Pasir pasang lokal
M3
0.042
0.095
125,400.00
-
5,266.80
11,850.30
Pekerja
HO
0.062
0.140
-
56,875.00
3,526.25
7,934.06
Tukang
HO
0.250
0.563
-
70,000.00
17,500.00
39,375.00
Kepala Tukang
HO
0.035
0.079
-
Mandor
HO
0.030
0.068
-
List keramik 5x20
M1
List Keramik 5/20 Glazed
Ea
5.100
26.520
4,500.00
-
Semen PC per kg
Kg
0.465
2.418
1,340.00
Pasir pasang lokal
Kg
0.001
0.005
125,400.00
Pekerja
HO
0.003
0.016
-
56,875.00
176.31
916.83
Tukang
HO
0.018
0.091
-
70,000.00
1,225.00
6,370.00
Kepala Tukang
HO
0.002
0.012
-
Mandor
HO
0.002
0.008
-
Keramik meja dapur 20x25
M2
Keramik 20 / 20 Glazed
M2
1.100
1.254
47,025.00
-
Semen PC per kg
Kg
9.300
10.602
1,340.00
Pasir pasang lokal
M3
0.018
0.021
125,400.00
Pekerja
HO
0.062
0.071
-
56,875.00
3,526.25
4,019.93
Tukang
HO
0.350
0.399
-
70,000.00
24,500.00
27,930.00
Kepala Tukang
HO
0.045
0.051
-
Mandor
HO
0.030
0.034
-
Water Proofing Kamar Mandi
SATUAN
1.000
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
5,315.63
25,205.40
131,068.07
22,950.00
119,340.00
-
623.10
3,240.12
-
112.86
586.87
-
-
-
118.13
614.25
96,835.45
110,392.41
51,727.50
58,969.35
-
12,462.00
14,206.68
-
2,257.20
2,573.21
78,750.00
1.140
KOEFISIEN
2,362.50
5.200
M2 M2
78,750.00
78,750.00
HARGA UPAH ( Rp )
2,362.50
HARGA SATUAN ( Rp )
4.500
5,000.00
5,000.00
4.500
5,000.00
5,000.00
2,693.25
JUMLAH HARGA ( Rp ) 22,500.00 22,500.00 3,905,258.37
PEKERJAAN ATAP Atap Baja Ringan dengan Bahan Zincalum
57.010
119,680.00
158,528.75
9,037,724.04
Rangka atap baja ringan
M2
1.000
57.010
136,000.00
-
136,000.00
7,753,360.00
Rivert / Sekrup
Kg
0.300
17.103
17,200.00
-
5,160.00
294,171.60
Tukang
HO
0.150
8.552
-
10,500.00
598,605.00
Kepala Tukang
HO
0.015
0.855
-
Pekerja
HO
0.100
5.701
-
56,875.00
HO
0.015
0.855
-
78,750.00
Mandor 7.2
-
2,362.50
Keramik 20 / 20 Unglazed
URAIAN PEKERJAAN
2.250
-
Sub Jumlah VI 7.1
-
2,362.50
Lantai keramik KM 20x20
Waterproofing
VII
JUMLAH HARGA ( Rp )
Pasir pasang lokal
NO 6.6
SATUAN
Atap Sakura Roof Atap Surya Roof / Sakura Roof / metal roof
M2
M2
29,920.00
70,000.00 -
57.010
Buah
1.620
92.356
Tukang
HO
0.032
1.824
-
Kepala Tukang
HO
0.003
0.182
-
Pekerja
HO
0.040
2.280
-
56,875.00
Mandor
HO
0.006
0.342
-
78,750.00
7.3
Bubungan Atap Metal
7.4
Listplank Calsiboard
M1
Listplank Calsiboard T.9 mm x 30
M1
Bubungan Surya Roof / Sakura Roof / metal roof
Sub Jumlah VII
M M
41,600.00
70,000.00 -
6.500 1.111 1.000
5,687.50
324,244.38
1,181.25
67,343.06
72,379.50
4,126,355.30
67,392.00
3,842,017.92
2,240.00
127,702.40
2,275.00
129,697.75
472.50
26,937.23
41,777.78
271,555.56
7.222
30,080.00
7,520.00
41,777.78
271,555.56
30.460
46,176.00
11,544.00
57,720.00
1,758,151.20
30.460
46,176.00
11,544.00
57,720.00
1,758,151.20 15,193,786.09
NO 6.6
URAIAN PEKERJAAN Water Proofing Kamar Mandi Waterproofing
SATUAN
KOEFISIEN
M2 M2
1.000
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
4.500
5,000.00
5,000.00
4.500
5,000.00
5,000.00
Sub Jumlah VI VII 7.1
22,500.00 22,500.00 3,905,258.37
PEKERJAAN ATAP Atap Baja Ringan dengan Bahan Zincalum
57.010
119,680.00
158,528.75
9,037,724.04
Rangka atap baja ringan
M2
1.000
57.010
136,000.00
-
136,000.00
7,753,360.00
Rivert / Sekrup
Kg
0.300
17.103
17,200.00
-
5,160.00
294,171.60
Tukang
HO
0.150
8.552
-
10,500.00
598,605.00
Kepala Tukang
HO
0.015
0.855
-
Pekerja
HO
0.100
5.701
-
56,875.00
HO
0.015
0.855
-
78,750.00
Mandor 7.2
JUMLAH HARGA ( Rp )
Atap Sakura Roof
M2
M2
Atap Surya Roof / Sakura Roof / metal roof
29,920.00
70,000.00 -
57.010
Buah
1.620
92.356
Tukang
HO
0.032
1.824
-
Kepala Tukang
HO
0.003
0.182
-
Pekerja
HO
0.040
2.280
-
56,875.00
Mandor
HO
0.006
0.342
-
78,750.00
7.3
Bubungan Atap Metal
7.4
Listplank Calsiboard
M1
Listplank Calsiboard T.9 mm x 30
M1
Bubungan Surya Roof / Sakura Roof / metal roof
M M
41,600.00
70,000.00 -
6.500 1.111 1.000
5,687.50 1,181.25
67,343.06
72,379.50
4,126,355.30
67,392.00
3,842,017.92
2,240.00
127,702.40
2,275.00
129,697.75
472.50
26,937.23
41,777.78
271,555.56
7.222
30,080.00
7,520.00
41,777.78
271,555.56
30.460
46,176.00
11,544.00
57,720.00
1,758,151.20
30.460
46,176.00
11,544.00
57,720.00
Sub Jumlah VII
NO
324,244.38
1,758,151.20 15,193,786.09
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
VIII. PEKERJAAN PLAFOND 8.1
Rangka plafond gipsum Rangka Plafond
8.2
8.3
8.4
M2
31.000
M2
1.000
31.000
Tukang
HO
0.085
2.635
-
Kepala Tukang
HO
0.012
0.372
-
Pekerja
HO
0.120
3.720
-
56,875.00
0.005
0.161
-
78,750.00
Mandor
HO
Plafond gipsum
M2
Plafond kalsi board
49,800.00
70,000.00 -
31.000
62,984.50
1,952,519.50
49,800.00
1,543,800.00
5,950.00
184,450.00
6,825.00
211,575.00
409.50
12,694.50
75,665.00
2,345,615.00
Lbr
0.375
11.625
138,000.00
-
51,750.00
1,604,250.00
Rivert / Sekrup
kg
0.200
6.200
17,200.00
-
3,440.00
106,640.00
Tukang
HO
0.200
6.200
-
14,000.00
434,000.00
Kepala Tukang
HO
0.010
0.310
-
Pekerja
HO
0.100
3.100
-
56,875.00
Mandor
HO
0.010
0.310
-
78,750.00
Rangka plafond kalsiboard
M2
70,000.00 -
16.480
5,687.50
176,312.50
787.50
24,412.50
82,484.44
1,359,343.53 1,051,424.00
Balok Meranti
M3
0.022
0.363
2,900,000.00
-
63,800.00
Paku biasa
Kg
0.150
2.472
16,340.00
-
2,451.00
40,392.48
Tukang
HO
0.102
1.686
-
7,161.00
118,013.28
Kepala Tukang
HO
0.016
0.270
-
Pekerja
HO
0.147
2.414
-
56,875.00
Mandor
HO
0.009
0.155
-
78,750.00
Plafond kalsiboard
M2
Plafond kalsi board
Lbr
0.347
5.722
138,000.00
Paku biasa
Kg
0.200
3.296
16,340.00
Tukang
HO
0.300
4.944
70,000.00 -
137,314.45
740.25
12,199.32
81,897.17
1,349,665.31
-
47,916.67
789,666.67
-
3,268.00
53,856.64
21,000.00
346,080.00
16.480
-
8,332.19
70,000.00
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
VIII. PEKERJAAN PLAFOND 8.1
Rangka plafond gipsum Rangka Plafond
8.2
8.3
8.4
8.5
M2
31.000
M2
1.000
31.000
Tukang
HO
0.085
2.635
-
Kepala Tukang
HO
0.012
0.372
-
Pekerja
HO
0.120
3.720
-
56,875.00
0.005
0.161
-
78,750.00
Mandor
HO
Plafond gipsum
M2
Plafond kalsi board
49,800.00
70,000.00 -
31.000
62,984.50
1,952,519.50
49,800.00
1,543,800.00
5,950.00
184,450.00
6,825.00 409.50
12,694.50
75,665.00
2,345,615.00
Lbr
0.375
11.625
138,000.00
-
51,750.00
1,604,250.00
Rivert / Sekrup
kg
0.200
6.200
17,200.00
-
3,440.00
106,640.00
Tukang
HO
0.200
6.200
-
14,000.00
434,000.00
Kepala Tukang
HO
0.010
0.310
-
Pekerja
HO
0.100
3.100
-
56,875.00
Mandor
HO
0.010
0.310
-
78,750.00
Rangka plafond kalsiboard
M2
70,000.00 -
16.480
5,687.50 787.50
24,412.50
82,484.44
1,359,343.53 1,051,424.00
M3
0.022
0.363
2,900,000.00
-
63,800.00
Paku biasa
Kg
0.150
2.472
16,340.00
-
2,451.00
40,392.48
Tukang
HO
0.102
1.686
-
7,161.00
118,013.28
Kepala Tukang
HO
0.016
0.270
-
Pekerja
HO
0.147
2.414
-
56,875.00
Mandor
HO
0.009
0.155
-
78,750.00
Plafond kalsiboard
M2
Plafond kalsi board
Lbr
0.347
5.722
138,000.00
Paku biasa
Kg
0.200
3.296
16,340.00
Tukang
HO
0.300
4.944
-
Kepala Tukang
HO
0.015
0.247
-
Pekerja
HO
0.150
2.472
-
56,875.00
8,531.25
0.015
0.247
-
78,750.00
1,181.25
19,467.00
7,527.25
365,071.63 192,060.00
70,000.00 -
8,332.19 740.25
12,199.32 1,349,665.31
-
47,916.67
789,666.67
-
3,268.00
53,856.64
21,000.00
346,080.00
70,000.00 -
-
9.3 9.4 9.5
Mandor
HO M
List Profil Plafond
M1
1.100
53.350
3,600.00
-
3,960.00
Paku biasa
Kg
0.025
1.213
16,340.00
-
408.50
19,812.25
Pekerja
HO
0.040
1.940
-
56,875.00
2,275.00
110,337.50
70,000.00
490.00
23,765.00
48.500
Tukang
HO
0.007
0.340
-
Pekerja
HO
0.020
0.970
-
HO
0.005
0.243
-
78,750.00
393.75
19,096.88 7,372,214.96
PEKERJAAN ALAT GANTUNG
URAIAN PEKERJAAN
SATUAN
Kunci pintu 2 kali putar (PAORI 893LX3) Setara
Buah
Kunci Pintu SES
Buah
Engsel pintu 5" (SES)
Buah
Engsel 4" SES Pintu
Buah
Hak angin (SES)
Buah
Hak angin
Buah
Engsel jendela 3" (SES)
Buah
Engsel Jendela Almunium
Buah
Grendel jendela (SES)
Buah
Grendel Jendela
Buah
KOEFISIEN
1.000 1.000 1.000 1.000 1.000
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
X.
PEKERJAAN PENGECATAN
10.1
Pengecatan dinding
JUMLAH HARGA ( Rp )
5.000
159,600.00
39,900.00
199,500.00
997,500.00
5.000
159,600.00
39,900.00
199,500.00
997,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
18,480.00
4,620.00
23,100.00
184,800.00
8.000
18,480.00
4,620.00
23,100.00
Sub Jumlah IX
184,800.00 2,865,240.00
13,698.41
3,690,133.15
ltr
0.400
107.754
12,000.00
-
4,800.00
1,293,043.20
Plamir Dinding
Kg
0.200
53.877
7,000.00
-
1,400.00
377,137.60
Kertas Gosok
Lbr
1.000
269.384
2,000.00
-
2,000.00
538,768.00
Tukang
HO
0.071
18.992
-
4,935.00
1,329,410.04
Kepala Tukang
HO
0.009
2.532
-
Pekerja
HO
0.005
1.266
-
56,875.00
Mandor
HO
0.004
1.013
-
78,750.00
Pengecatan plafond
M2
Cat Catylac
10.2
140,595.00
List tepi plafond
NO
9.2
137,314.45
81,897.17
16.480
Sub Jumlah VIII
9.1
176,312.50
Balok Meranti
Mandor IX.
211,575.00
Cat Catylac
M2
269.384
70,000.00 -
47.480
267.31
72,009.71
296.10
79,764.60
8,132.38
386,125.17
Kg
0.185
8.784
12,000.00
-
2,220.00
105,405.60
Plamir Dinding
Kg
0.150
7.122
7,000.00
-
1,050.00
49,854.00
Kertas Gosok
Lbr
2,000.00
-
Tukang
HO
0.054
2.569
-
70,000.00
3,787.00
179,806.76
NO 9.1 9.2 9.3 9.4 9.5
URAIAN PEKERJAAN
SATUAN
Kunci pintu 2 kali putar (PAORI 893LX3) Setara
Buah
Kunci Pintu SES
Buah
Engsel pintu 5" (SES)
Buah
Engsel 4" SES Pintu
Buah
Hak angin (SES)
Buah
Hak angin
Buah
Engsel jendela 3" (SES)
Buah
Engsel Jendela Almunium
Buah
Grendel jendela (SES)
Buah
Grendel Jendela
Buah
KOEFISIEN
1.000 1.000 1.000 1.000 1.000
HARGA BAHAN ( Rp )
PERKIRAAN KUANTITAS
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
5.000
159,600.00
39,900.00
199,500.00
997,500.00
5.000
159,600.00
39,900.00
199,500.00
997,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
15.000
52,080.00
13,020.00
65,100.00
976,500.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
29,820.00
7,455.00
37,275.00
298,200.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
40,824.00
10,206.00
51,030.00
408,240.00
8.000
18,480.00
4,620.00
23,100.00
184,800.00
8.000
18,480.00
4,620.00
23,100.00
Sub Jumlah IX X.
PEKERJAAN PENGECATAN Pengecatan dinding
13,698.41
3,690,133.15
ltr
0.400
107.754
12,000.00
-
4,800.00
1,293,043.20
Plamir Dinding
Kg
0.200
53.877
7,000.00
-
1,400.00
377,137.60
Kertas Gosok
Lbr
1.000
269.384
2,000.00
-
2,000.00
538,768.00
Tukang
HO
0.071
18.992
-
4,935.00
1,329,410.04
Kepala Tukang
HO
0.009
2.532
-
Pekerja
HO
0.005
1.266
-
56,875.00
Mandor
HO
0.004
1.013
-
78,750.00
Pengecatan plafond
M2
Cat Catylac
Cat Catylac
10.3
M2
269.384
70,000.00 -
47.480
267.31 296.10
79,764.60 386,125.17
Kg
0.185
8.784
12,000.00
-
2,220.00
105,405.60
Plamir Dinding
Kg
0.150
7.122
7,000.00
-
1,050.00
49,854.00
Kertas Gosok
Lbr
2,000.00
-
Tukang
HO
0.054
2.569
-
Kepala Tukang
HO
0.020
0.926
-
Pekerja
HO
0.011
0.503
-
56,875.00
0.006
0.285
-
78,750.00
Mandor
HO
Pengecatan kusen & pintu
M2
Pengecatan kusen & pintu (duco)
M2
-
-
70,000.00
112.841
34,398.00
3,787.00
-
112.841 1.000
-
8,599.50
602.88
28,624.51
472.50
22,434.30
42,997.50
4,851,880.90
42,997.50
4,851,880.90 8,928,139.22
1
PEKERJAAN SANITAIR DAN SALURAN
3,634,000.00
3,634,000.00
buah
1.000
1.000
245,000.00
30,000.00
275,000.00
275,000.00
Klosed Duduk Amstad
buah
1.000
1.000
1,350,000.00
80,000.00
1,430,000.00
1,430,000.00
Cermin Kamarmandi
buah
1.000
1.000
85,000.00
1,000.00
86,000.00
86,000.00
Bak Fiber
buah
1.000
1.000
650,000.00
67,000.00
717,000.00
717,000.00
Pipa 4" Class D
buah
2.000
2.000
100,000.00
1,500.00
203,000.00
203,000.00
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
Pipa 1 1/2" Class D
buah
3.000
3.000
70,000.00
1,000.00
213,000.00
213,000.00
Pipa 1/2 " Class D
buah
6.000
6.000
50,000.00
1,000.00
306,000.00
306,000.00
Tee 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 4"
buah
2.000
2.000
30,000.00
500.00
61,000.00
61,000.00
Elbo 1 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 1/2"
buah
12.000
12.000
10,000.00
500.00
126,000.00
126,000.00 62,000.00
Kran 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
Reducer drat 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
Sub Jumlah XI 12.1
179,806.76
Kitchen Zink+Foucet
NO
XII.
72,009.71
8,132.38
Sub Jumlah X XI.
184,800.00 2,865,240.00
10.1
10.2
JUMLAH HARGA ( Rp )
62,000.00 3,634,000.00
PEKERJAAN CARPORT & FINISHING Concrete carport 1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100
M2
10.800
83,636.42
M3
0.077
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.723
Semen PC per kg
Kg
218.000
Pasir Beton Ex Palu
M3
0.520
Pekerja
HO
1.650
1.372
-
Tukang
HO
0.250
0.208
-
Kepala Tukang
HO
0.025
0.021
-
Mandor
HO
0.080
0.067
-
Pasir pasang lokal
m3
0.100
1.080
Tukang
HO
0.040
0.432
-
Kepala Tukang
HO
0.009
0.092
-
Pekerja
HO
0.040
0.432
-
56,875.00
2,275.00
Mandor
HO
0.003
0.037
-
78,750.00
267.75
Sub Jumlah XII
-
903,273.32 -
321,200.00
-
21,517.19
232,385.63
181.289
1,340.00
-
22,493.24
242,926.99
0.432
316,800.00
-
12,684.67
136,994.46
56,875.00
7,225.97
78,040.46
70,000.00
1,347.50
14,553.00
125,400.00
78,750.00 70,000.00 -
-
-
485.10
5,239.08
12,540.00
135,432.00
2,800.00
30,240.00
-
24,570.00 2,891.70 903,273.32
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
HARGA BAHAN ( Rp )
PERKIRAAN KUANTITAS
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
Pipa 1 1/2" Class D
buah
3.000
3.000
70,000.00
1,000.00
213,000.00
213,000.00
Pipa 1/2 " Class D
buah
6.000
6.000
50,000.00
1,000.00
306,000.00
306,000.00
Tee 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 4"
buah
2.000
2.000
30,000.00
500.00
61,000.00
61,000.00
Elbo 1 1/2"
buah
3.000
3.000
15,000.00
500.00
46,500.00
46,500.00
Elbo 1/2"
buah
12.000
12.000
10,000.00
500.00
126,000.00
126,000.00 62,000.00
Kran 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
Reducer drat 1/2"
buah
4.000
4.000
15,000.00
500.00
62,000.00
Sub Jumlah XI XII. 12.1
JUMLAH HARGA ( Rp )
62,000.00 3,634,000.00
PEKERJAAN CARPORT & FINISHING Concrete carport
M2
1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100
10.800
83,636.42
M3
0.077
Batu Split 1 - 2 (Koral Ex. Palu)
M3
0.870
0.723
Semen PC per kg
Kg
218.000
Pasir Beton Ex Palu
M3
0.520
Pekerja
HO
1.650
1.372
-
Tukang
HO
0.250
0.208
-
Kepala Tukang
HO
0.025
0.021
-
Mandor
HO
0.080
0.067
-
Pasir pasang lokal
m3
0.100
1.080
Tukang
HO
0.040
0.432
-
Kepala Tukang
HO
0.009
0.092
-
Pekerja
HO
0.040
0.432
-
56,875.00
2,275.00
Mandor
HO
0.003
0.037
-
78,750.00
267.75
903,273.32
-
-
321,200.00
-
21,517.19
232,385.63
181.289
1,340.00
-
22,493.24
242,926.99
0.432
316,800.00
-
12,684.67
136,994.46
56,875.00
7,225.97
78,040.46
70,000.00
1,347.50
14,553.00
78,750.00
125,400.00
70,000.00 -
-
-
485.10
5,239.08
12,540.00
135,432.00
2,800.00
30,240.00
-
Sub Jumlah XII
24,570.00 2,891.70 903,273.32
1
XIII. PEKERJAAN INSTALASI LISTRIK Lampu / Lamp Ternado Merk Philip 24 Watt
2,117,500.00
2,117,500.00
unit
1.000
11.000
35,000.00
-
35,000.00
35,000.00
Fitting Lampu / Lamp Fitting
ea
10.000
11.000
10,000.00
800.00
108,000.00
108,000.00
Box Breaker
Set
1.000
1.000
45,000.00
5,000.00
50,000.00
50,000.00
Breaker 4 ampere x 2
ea
1.000
1.000
60,000.00
5,000.00
65,000.00
65,000.00
Breaker 2 ampere x 1
ea
1.000
1.000
40,000.00
5,000.00
45,000.00
45,000.00
Cable type Interna NYM 1C x 1.5 mm Blue Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
Cable type Interna NYM 1C x 1.5 mm Black Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
Cable type Interna NYM 1C x 1.5 mm Yellow Light
mtr
60.000
60.000
2,500.00
1,000.00
210,000.00
210,000.00
Pvc Listrik Merk Egga 3/4"
mtr
45.000
45.000
1,500.00
1,200.00
121,500.00
121,500.00
T Doss 3/4"
ea
17.000
17.000
1,000.00
500.00
25,500.00
25,500.00
ktng
2.000
2.000
10,000.00
-
20,000.00
20,000.00
Clamp Pipa 3/4"
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
PERKIRAAN KUANTITAS
HARGA BAHAN ( Rp )
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
Box Metal in wall
ea
10.000
10.000
4,000.00
500.00
45,000.00
45,000.00
Stop kontak 10 / 16 A 1 Phase Merk Legrand
ea
5.000
5.000
15,000.00
500.00
77,500.00
77,500.00
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
ea
2.000
2.000
20,000.00
500.00
41,000.00
41,000.00
Outlet Telepon
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Outlet Tv Cable
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Box Metal in wall telp
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Box Metal in wall TV
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Sakral Tunggal 10 / 16 A Merk legrand
ea
5.000
2.000
15,000.00
500.00
77,500.00
77,500.00
Sakral Ganda 10 / 16 A Merk legrand
ea
3.000
4.000
15,000.00
500.00
46,500.00
Sub Jumlah XIII
46,500.00 2,117,500.00
XIV PEKERJAAN PEMBERSIHAN 14.1 Pekerjaan Pembersihan Lahan Pembersihan Lahan
M2 M2
1.000
90.000
3,200.00
90.000
3,200.00
Sub Jumlah XIV
3,200.00 -
3,200.00
288,000.00 288,000.00 288,000.00
Jumlah (I + II + III + IV + V + VI + VII + VIII + IX + X + XI + XII + XIII + XIV)
106,856,903.16
NO
URAIAN PEKERJAAN
SATUAN
KOEFISIEN
HARGA BAHAN ( Rp )
PERKIRAAN KUANTITAS
HARGA UPAH ( Rp )
HARGA SATUAN ( Rp )
JUMLAH HARGA ( Rp )
Box Metal in wall
ea
10.000
10.000
4,000.00
500.00
45,000.00
45,000.00
Stop kontak 10 / 16 A 1 Phase Merk Legrand
ea
5.000
5.000
15,000.00
500.00
77,500.00
77,500.00
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
ea
2.000
2.000
20,000.00
500.00
41,000.00
41,000.00
Outlet Telepon
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Outlet Tv Cable
ea
1.000
1.000
25,000.00
1,500.00
26,500.00
26,500.00
Box Metal in wall telp
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Box Metal in wall TV
ea
1.000
1.000
8,000.00
500.00
8,500.00
8,500.00
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
mtr
55.000
55.000
3,000.00
1,000.00
220,000.00
220,000.00
Sakral Tunggal 10 / 16 A Merk legrand
ea
5.000
2.000
15,000.00
500.00
77,500.00
77,500.00
Sakral Ganda 10 / 16 A Merk legrand
ea
3.000
4.000
15,000.00
500.00
46,500.00
Sub Jumlah XIII
46,500.00 2,117,500.00
XIV PEKERJAAN PEMBERSIHAN 14.1 Pekerjaan Pembersihan Lahan
M2
Pembersihan Lahan
M2
1.000
90.000
3,200.00
90.000
3,200.00
3,200.00 -
3,200.00
Sub Jumlah XIV
106,856,903.16
RESUME JOBSHEET Proyek Pekerjaan Lokasi Tahun
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
URAIAN
A. UPAH 1 Pekerja 2 Tukang 3 Kepala Tukang 4 Mandor 5 Upah Pengecoran (Concrete Ready Mix) B. 1 2
BAHAN Tanah Urug Pasir urug
288,000.00 288,000.00
Jumlah (I + II + III + IV + V + VI + VII + VIII + IX + X + XI + XII + XIII + XIV)
NO.
288,000.00
HARGA
56,875 70,000 78,750 10,000 32,686 74,800
SATUAN
/ / / / /
Hari Hari Hari Hari m3 -
/ m3 / m3
VOLUME
135.058 110.22 14.17 11.03 7.85 1,265,608.03 2 50
TOTAL
7,681,450 7,715,610 868,985 78,534 186 660
RESUME JOBSHEET Proyek Pekerjaan Lokasi Tahun
NO.
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
URAIAN
A. UPAH 1 Pekerja 2 Tukang 3 Kepala Tukang 4 Mandor 5 Upah Pengecoran (Concrete Ready Mix) B. 1 2 3 4 5 6 7 8 9
BAHAN Tanah Urug Pasir urug Pasir pasang lokal Pasir Beton Ex Palu Batu Split 1 - 2 (Koral Ex. Palu) Batu Gunung Batako 8x13x23 Pasir Lokal Semen PC per kg Semen Warna
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Paku biasa Paku Plywood Paku Ulin Paku Genteng Metal Rivert / Sekrup Besi Strip Besi Tulangan Kawat Beton/Bendrat Kawat ayam Balok ulin ukuran 10/10 cm Kayu bengkirai 6/15 Balok Meranti Kayu kapur 6/15 Dolken Kayu Gelam List Profil Plafond Plywood 4 mm Plywood 6 mm Formika Plafond kalsi board Rangka atap baja ringan
HARGA
SATUAN
56,875 70,000 78,750 10,000 32,686 74,800 125,400 316,800 321,200 127,600 1,500 1,340 7,800
/ / / / /
Hari Hari Hari Hari m3
/ / / / / / / / /
m3 m3 m3 m3 m3 m3 buah kg kg
16,340 13,760 18,920 22,360 17,200 10,320 8,600 15,910 26,660 5,500,000 6,000,000 2,900,000 4,300,000 8,000 3,600 60,000 75,000 85,000 138,000 136,000
/ / / / / / / / / / / / / / / / / / / /
kg kg kg kg kg kg kg kg m2 m3 m3 m3 m3 buah m lembar lembar lember lembar m2
-
VOLUME
TOTAL
135.058 110.22 14.17 11.03 7.85 1,265,608.03 2.50 16.50 2.01 3.41 4,444.84 6,931.63 -
7,681,450 7,715,610 868,985 78,534 186,660 2,069,222 638,012 1,094,676 6,667,254 9,288,378 -
27.23 23.30 420.31 10.23 1.31 32.15 53.35 19.87 17.35 57 01
444,991 400,812 3,614,692 162,705 3,806,451 257,214 192,060 1,490,562 2,393,917 7,753,360
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
Paku biasa Paku Plywood Paku Ulin Paku Genteng Metal Rivert / Sekrup Besi Strip Besi Tulangan Kawat Beton/Bendrat Kawat ayam Balok ulin ukuran 10/10 cm Kayu bengkirai 6/15 Balok Meranti Kayu kapur 6/15 Dolken Kayu Gelam List Profil Plafond Plywood 4 mm Plywood 6 mm Formika Plafond kalsi board Rangka atap baja ringan Atap Surya Roof / Sakura Roof / metal roof Bubungan Surya Roof / Sakura Roof / metal roo Keramik 40 / 40 Glazed Keramik 30 / 30 Unglazed Keramik 20 / 20 Glazed Keramik 20 / 20 Unglazed List Keramik 5/20 Glazed
16,340 13,760 18,920 22,360 17,200 10,320 8,600 15,910 26,660 5,500,000 6,000,000 2,900,000 4,300,000 8,000 3,600 60,000 75,000 85,000 138,000 136,000 41,600 37,600 52,535 44,650 47,025 46,360 4,500
/ / / / / / / / / / / / / / / / / / / / / / / / / / /
kg kg kg kg kg kg kg kg m2 m3 m3 m3 m3 buah m lembar lembar lember lembar m2 lembar lembar m2 m2 m2 m2 buah
27.23 23.30 420.31 10.23 1.31 32.15 53.35 19.87 17.35 57.01 92.36 7.22 34.10 3.30 1.25 2.48 26.52
444,991 400,812 3,614,692 162,705 3,806,451 257,214 192,060 1,490,562 2,393,917 7,753,360 3,842,018 271,556 1,791,444 147,345 58,969 114,741 119,340
37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56
Kloset Jongkok KIA standar Floor Drain Kran air KIA Klosed Duduk KIA standar Seal tape Pembuatan septitank Pembuatan Peresapan Tangki air Pompa air Kaca Bening Tebal 5 mm Plamir Dinding Minyak Tinner Minyak Begisting Pelat alumunium (2 m x 1 m) tebal 2 mm Kusen Alumunium Pipa PVC Ø 1/2" AW Pipa PVC Ø 3/4" AW Pipa PVC Ø 2" AW Pipa PVC Ø 3" AW (talang vertikal + klem) Pipa PVC Ø 4" AW
180,000 25,000 65,000 1,800,000 15,000 3,500,000 2,500,000 890,000 2,340,000 89,250 7,000 25,000 7,000 150,000 125,000 9,000 13,500 55,000 85,600 170 000
/ / / / / / / / / / / / / / / / / / / /
buah buah buah buah buah unit unit unit unit m2 kg liter liter lembar m1 m1 m1 m1 m1 m1
61.00 8.76 -
426,992 61,330 -
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
Kloset Jongkok KIA standar Floor Drain Kran air KIA Klosed Duduk KIA standar Seal tape Pembuatan septitank Pembuatan Peresapan Tangki air Pompa air Kaca Bening Tebal 5 mm Plamir Dinding Minyak Tinner Minyak Begisting Pelat alumunium (2 m x 1 m) tebal 2 mm Kusen Alumunium Pipa PVC Ø 1/2" AW Pipa PVC Ø 3/4" AW Pipa PVC Ø 2" AW Pipa PVC Ø 3" AW (talang vertikal + klem) Pipa PVC Ø 4" AW Fiting-fiting PVC Klem talang Ø 4" Kusen Alumunium Rangka Smart Truss Besi siku Profil Alumunium Profil holo
180,000 25,000 65,000 1,800,000 15,000 3,500,000 2,500,000 890,000 2,340,000 89,250 7,000 25,000 7,000 150,000 125,000 9,000 13,500 55,000 85,600 170,000 10,000 6,500 125,000 149,600 18,000 110,000 35,000
/ / / / / / / / / / / / / / / / / / / / / / / / / / /
buah buah buah buah buah unit unit unit unit m2 kg liter liter lembar m1 m1 m1 m1 m1 m1 buah buah m1 m2 kg m1 m1
61.00 8.76 -
426,992 61,330 -
64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83
Sekrup fixer Sealant Kaca Bening 5 mm Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2" Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm ) Lampu PL + Plafond Fiting Lampu dan armature inbow XL 18 W Lampu TL 2 x 40 Watt Philips + Accessories
250 25,000 78,750 245,000 1,350,000 85,000 650,000 100,000 70,000 50,000 15,000 30,000 15,000 10,000 15,000 15,000 140,000 90,000 135,000 220 000
/ / / / / / / / / / / / / / / / / / / /
buah tube m2 buah buah buah buah btg btg btg buah buah buah buah buah buah titik buah buah buah
1.00 1.00 1.00 1.00 2.00 3.00 6.00 3.00 2.00 3.00 12.00 4.00 4.00 -
245,000 1,350,000 85,000 650,000 200,000 210,000 300,000 45,000 60,000 45,000 120,000 60,000 60,000 -
64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90
Sekrup fixer Sealant Kaca Bening 5 mm Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2" Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm ) Lampu PL + Plafond Fiting Lampu dan armature inbow XL 18 W Lampu TL 2 x 40 Watt Philips + Accessories Stop Kontak Broco Saklar Single Broco Saklar Double Broco Saklar Triple Broco MCCB 16 A Box Panel + Accessories Penangkal Petir
250 25,000 78,750 245,000 1,350,000 85,000 650,000 100,000 70,000 50,000 15,000 30,000 15,000 10,000 15,000 15,000 140,000 90,000 135,000 220,000 35,000 35,000 45,000 55,000 65,000 350,000 2,000,000
91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111
MCB 4 A Grounding panel Grendel Pintu Engsel Jendela Alumunium Engsel 4" Pintu Engsel Pintu Partisi Grendel Jendela Almunium Hak angin alumunium Cat Kayu Avian tex 1 Kg Cat Catylac P1 kaca 5 mm rangka kayu ( 90 x 2100 ) P2 double plywood 6 mm ( 80 x 2100 ) PJ2 double plywood 6 mm kaca tengah ( 80 x 21 PJ1 jendela gendong kaca 5 mm ( 60 x 1750 ) PJ2 jendela gendong kaca 5 mm ( 50 x 60 ) J1 jendela kaca mati 5 mm ( 30 x 2520 ) J2 jendela gendong kaca 5 mm ( 60 x 1250 ) J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) J4 jendela kaca mati 5 mm ( 1,295 m2 ) Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting
55,000 120,000 23,625 51,030 65,100 50,400 23,100 37,275 33,750 12,000 721,560 714,000 1,014,300 1,228,500 406,350 881,370 554,400 614,250 35,000 10,000
/ / / / / / / / / / / / / / / / / / / / / / / / / / /
buah tube m2 buah buah buah buah btg btg btg buah buah buah buah buah buah titik buah buah buah buah buah buah buah buah unit unit
1.00 1.00 1.00 1.00 2.00 3.00 6.00 3.00 2.00 3.00 12.00 4.00 4.00 -
245,000 1,350,000 85,000 650,000 200,000 210,000 300,000 45,000 60,000 45,000 120,000 60,000 60,000 -
/ buah / unit / buah / buah / buah / buah / buah / buah / kg / ltr / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah unit ea
116.54 1.00 2.00 1.00 2.00 1.00 11.00 11.00
1,398,449 721,560 1,428,000 1,228,500 1,762,740 554,400 385,000 110,000
91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119
MCB 4 A Grounding panel Grendel Pintu Engsel Jendela Alumunium Engsel 4" Pintu Engsel Pintu Partisi Grendel Jendela Almunium Hak angin alumunium Cat Kayu Avian tex 1 Kg Cat Catylac P1 kaca 5 mm rangka kayu ( 90 x 2100 ) P2 double plywood 6 mm ( 80 x 2100 ) PJ2 double plywood 6 mm kaca tengah ( 80 x 21 PJ1 jendela gendong kaca 5 mm ( 60 x 1750 ) PJ2 jendela gendong kaca 5 mm ( 50 x 60 ) J1 jendela kaca mati 5 mm ( 30 x 2520 ) J2 jendela gendong kaca 5 mm ( 60 x 1250 ) J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) J4 jendela kaca mati 5 mm ( 1,295 m2 ) Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1 Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Ligh Pvc Listrik Merk Egga 3/4" T Doss 3/4"
55,000 120,000 23,625 51,030 65,100 50,400 23,100 37,275 33,750 12,000 721,560 714,000 1,014,300 1,228,500 406,350 881,370 554,400 614,250 35,000 10,000 45,000 60,000 40,000 2,500 2,500 2,500 1,500 1,000
/ buah / unit / buah / buah / buah / buah / buah / buah / kg / ltr / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah unit ea Set ea ea mtr mtr mtr mtr ea
120 121 122 123 124 125 126 127 128 129 130 131 132 130 131 132 133 134
Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Cable type Interna NYM 1C x 2.5 mm Black Stop Cable type Interna NYM 1C x 2.5 mm Yellow Stop Sakral Tunggal 10 / 16 A Merk l egrand Sakral Ganda 10 / 16 A Merk legrand Kertas Gosok Rangka Plafond Concrete ready mix K125 Concrete ready mix K175 Concrete ready mix K225
10,000 4,000 15,000 20,000 25,000 25,000 8,000 8,000 3,000 3,000 3,000 15,000 15,000 2,000 49,800 889,900 990,600 1,025,500 320 000
ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea / lembar / M2 / M3 / M3 / M3 /L
C. SUBKONT (MATERIAL & PASANG) 1 P B l k
116.54 1.00 2.00 1.00 2.00 1.00 11.00 11.00 1.00 1.00 1.00 60.00 60.00 60.00 45.00 17.00
2.00 10.00 5.00 2.00 1.00 1.00 1.00 1.00 55.00 55.00 55.00 2.00 4.00 269.38 31.00 5.68 1,265,608.03 0 1 00
1,398,449 721,560 1,428,000 1,228,500 1,762,740 554,400 385,000 110,000 45,000 60,000 40,000 150,000 150,000 150,000 67,500 17,000
20,000 40,000 75,000 40,000 25,000 25,000 8,000 8,000 165,000 165,000 165,000 30,000 60,000 538,768 1,543,800 5,057,538 320 000
120 121 122 123 124 125 126 127 128 129 130 131 132 130 131 132 133 134
Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Cable type Interna NYM 1C x 2.5 mm Black Stop Cable type Interna NYM 1C x 2.5 mm Yellow Stop Sakral Tunggal 10 / 16 A Merk l egrand Sakral Ganda 10 / 16 A Merk legrand Kertas Gosok Rangka Plafond Concrete ready mix K125 Concrete ready mix K175 Concrete ready mix K225
C. 1 2 3 4 5 6 7 8 9
SUBKONT (MATERIAL & PASANG) Pasang Bouwplank Air Kerja dan Listrik Kerja Waterproofing Kunci Pintu SES Kunci Pintu KM/WC Kunci Pintu Partisi Handle pintu Grendel Jendela Almunium Atap Baja Ringan Bahan Zincalum
10 11 12 13 14 15 16 17 18 19 20 0 1 2 3 4 5 6 7
Bubungan Atap Listplank Calsiboard T.9 mm x 30 Grendel Pintu Engsel Jendela Almunium Engsel 4" SES Pintu Engsel Pintu Partisi Grendel Jendela Hak angin Pengecatan kusen & pintu (duco) Pembersihan Lahan Sponengan UPAH (PASANG)
Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D
10,000 4,000 15,000 20,000 25,000 25,000 8,000 8,000 3,000 3,000 3,000 15,000 15,000 2,000 49,800 889,900 990,600 1,025,500 320,000 400,000 5,000 199,500 168,000 157,500 126,000 23,100 149,600
38,400 57,720 23,625 51,030 65,100 50,400 23,100 37,275 42,998 3,200 7,760 30,000 80,000 1,000 67,000 1,500 1,000 1,000
ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea / lembar / M2 / M3 / M3 / M3 / Ls / Hari / M2 / buah / buah / buah / buah / buah / M2
/ / / / / / / / / / /
M1 M1 buah buah buah buah buah buah M2 M2 M1 -
/ / / / / / /
buah buah buah buah btg btg btg
2.00 10.00 5.00 2.00 1.00 1.00 1.00 1.00 55.00 55.00 55.00 2.00 4.00 269.38 31.00 5.68 1,265,608.03 0 1.00 1.00 4.50 5.00 -
20,000 40,000 75,000 40,000 25,000 25,000 8,000 8,000 165,000 165,000 165,000 30,000 60,000 538,768 1,543,800 5,057,538 320,000 400,000 22,500 997,500 -
30.46 8.00 15.00 8.00 8.00 112.84 90.00 39.02 1,265,608.03 1.00 1.00 1.00 1.00 2.00 3.00 6.00
1,758,151 408,240 976,500 184,800 298,200 4,851,881 288,000 302,756 30,000 80,000 1,000 67,000 3,000 3,000 6,000
10 11 12 13 14 15 16 17 18 19 20 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Bubungan Atap Listplank Calsiboard T.9 mm x 30 Grendel Pintu Engsel Jendela Almunium Engsel 4" SES Pintu Engsel Pintu Partisi Grendel Jendela Hak angin Pengecatan kusen & pintu (duco) Pembersihan Lahan Sponengan
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35
Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1 Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Ligh Pvc Listrik Merk Egga 3/4" T Doss 3/4" Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Cable type Interna NYM 1C x 2.5 mm Black Stop Cable type Interna NYM 1C x 2.5 mm Yellow Stop Sakral Tunggal 10 / 16 A Merk legrand
UPAH (PASANG)
Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2" Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting
38,400 57,720 23,625 51,030 65,100 50,400 23,100 37,275 42,998 3,200 7,760 30,000 80,000 1,000 67,000 1,500 1,000 1,000 500 500 500 500 500 500 800
5,000 5,000 5,000 1,000 1,000 1,000 1,200 500 500 500 500 1,500 1,500 500 500 1,000 1,000 1,000 500
/ / / / / / / / / / /
M1 M1 buah buah buah buah buah buah M2 M2 M1 -
/ buah / buah / buah / buah / btg / btg / btg / buah / buah / buah / buah / buah / buah unit ea
Set ea ea mtr mtr mtr mtr ea ktng ea ea ea ea ea ea ea mtr mtr mtr ea
30.46 8.00 15.00 8.00 8.00 112.84 90.00 39.02 1,265,608.03 1.00 1.00 1.00 1.00 2.00 3.00 6.00 3.00 2.00 3.00 12.00 4.00 4.00 11.00 11.00
1,758,151 408,240 976,500 184,800 298,200 4,851,881 288,000 302,756 30,000 80,000 1,000 67,000 3,000 3,000 6,000 1,500 1,000 1,500 6,000 2,000 2,000 8,800
1.00 1.00 1.00 60.00 60.00 60.00 45.00 17.00 2.00 10.00 5.00 2.00 1.00 1.00 1.00 1.00 55.00 55.00 55.00 2 00
5,000 5,000 5,000 60,000 60,000 60,000 54,000 8,500 5,000 2,500 1,000 1,500 1,500 500 500 55,000 55,000 55,000 1 000
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
Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1 Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Ligh Pvc Listrik Merk Egga 3/4" T Doss 3/4" Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Cable type Interna NYM 1C x 2.5 mm Black Stop Cable type Interna NYM 1C x 2.5 mm Yellow Stop Sakral Tunggal 10 / 16 A Merk legrand Sakral Ganda 10 / 16 A Merk legrand P1 kaca 5 mm rangka kayu ( 90 x 2100 ) P2 double plywood 6 mm ( 80 x 2100 ) PJ2 double plywood 6 mm kaca tengah ( 80 x 21 PJ1 jendela gendong kaca 5 mm ( 60 x 1750 ) PJ2 jendela gendong kaca 5 mm ( 50 x 60 ) J1 jendela kaca mati 5 mm ( 30 x 2520 )
43 J2 jendela gendong kaca 5 mm ( 60 x 1250 ) 44 J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) 45 J4 jendela kaca mati 5 mm ( 1,295 m2 ) 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5,000 5,000 5,000 1,000 1,000 1,000 1,200 500 500 500 500 1,500 1,500 500 500 1,000 1,000 1,000 500 500 144,312 142,800 202,860 245,700 81,270
Set ea ea mtr mtr mtr mtr ea ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea / Buah / Buah / Buah / Buah / Buah / Buah
1.00 1.00 1.00 60.00 60.00 60.00 45.00 17.00 2.00 10.00 5.00 2.00 1.00 1.00 1.00 1.00 55.00 55.00 55.00 2.00 4.00 1.00 2.00 1.00 -
5,000 5,000 5,000 60,000 60,000 60,000 54,000 8,500 5,000 2,500 1,000 1,500 1,500 500 500 55,000 55,000 55,000 1,000 2,000 144,312 285,600 245,700 -
176,274 110,880 122,850 -
/ Buah / Buah / Buah
2.00 1.00 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
352,548 110,880 -
-
43 J2 jendela gendong kaca 5 mm ( 60 x 1250 ) 44 J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) 45 J4 jendela kaca mati 5 mm ( 1,295 m2 ) 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
176,274 110,880 122,850 -
70 71 72 73 74 75 76 77 78 79 80 81 91 92 93 94 95 96 97 98
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
/ Buah / Buah / Buah -
2.00 1.00 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
352,548 110,880 -
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
70 71 72 73 74 75 76 77 78 79 80 81 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
106 107 108 109 110 111 112 113 114 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
106 107 108 109 110 111 112 113 114 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0
-
-
1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03 1,265,608.03
-
DAFTAR ANALISA HARGA BAHAN DAN UPAH Proyek Pekerjaan Lokasi Tahun
KODE ANALISA 1
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
I.
PEKERJAAN PERSIAPAN
1.1
1 M2 PEMBERSIHAN LOKASI
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
0.0260
HO
Pekerja
56,875.00
1,478.75
0.0016
HO
Mandor
78,750.00
126.00
Jumlah
1,604.75
Jumlah
-
Jumlah Pembulatan 1.2
1 M1 PENGUKURAN / BOUWPLANK 0.0075
M3
Balok Meranti
0.0250
Kg
Paku biasa
0.0100
HO
Pekerja
56,875.00
568.75
0.0050
HO
Tukang
70,000.00
350.00
0.0010
HO
Kepala Tukang
0.0001
HO
Mandor
78 750 00
7 88
2,900,000.00
21,750.00
16,340.00
408.50
DAFTAR ANALISA HARGA BAHAN DAN UPAH Proyek Pekerjaan Lokasi Tahun
KODE ANALISA 1
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
I.
PEKERJAAN PERSIAPAN
1.1
1 M2 PEMBERSIHAN LOKASI
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
0.0260
HO
Pekerja
56,875.00
1,478.75
0.0016
HO
Mandor
78,750.00
126.00
Jumlah
1,604.75
Jumlah
-
Jumlah Pembulatan 1.2
1 M1 PENGUKURAN / BOUWPLANK 0.0075
M3
Balok Meranti
0.0250
Kg
Paku biasa
0.0100
HO
Pekerja
56,875.00
568.75
0.0050
HO
Tukang
70,000.00
350.00
0.0010
HO
Kepala Tukang
0.0001
HO
Mandor
78,750.00 Jumlah
2,900,000.00
21,750.00
16,340.00
408.50
7.88 926.63
Jumlah
22,158.50
Jumlah Pembulatan II.
PEKERJAAN TANAH
2.1
1 M3 URUGAN PASIR DIPADATKAN 1.1000
M3
Pasir urug
0.3000
HO
Pekerja
56,875.00
0.0100
HO
Mandor
78,750.00
74,800.00
Jumlah
82,280.00
17,062.50 787.50 17,850.00
Jumlah
82,280.00
Jumlah Pembulatan 2.2
1 M3 URUGAN TANAH KEMBALI 0.2200
HO
Pekerja
56,875.00
12,512.50
0.0220
HO
Mandor
78,750.00
1,732.50
Jumlah
14,245.00
Jumlah
-
Jumlah Pembulatan 2.3
1 M3 URUGAN TANAH DIPADATKAN 1.1000
M3
Tanah Urug
0.4000
HO
Pekerja
0.0300
HO
Mandor
32,685.71 56,875.00 78,750.00 Jumlah
35,954.29
22,750.00 2,362.50 25,112.50
Jumlah
35,954.29
Jumlah Pembulatan 2.4
1 M3 GALIAN TANAH BIASA 0.6600
HO
Pekerja
0.0660
HO
Mandor
56,875.00 78,750.00 Jumlah Jumlah Pembulatan
37,537.50 5,197.50 42,735.00
Jumlah
-
KODE ANALISA 1
III. 3.1
3.2
3.3
3.4
3.5
3.6
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
PEKERJAAN PONDASI DAN BETON 1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K -100 0.8700 Batu Split 1 - 2 (Koral Ex. Palu) M3 218.0000 Kg Semen PC per kg 0.5200 Pasir Beton Ex Palu M3 1.6500 HO Pekerja 56,875.00 0.2500 HO Tukang 70,000.00 0.0250 HO Kepala Tukang 0.0800 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan 1 M3 Beton Campuran 1 : 2 : 3 K.125 0.9053 Batu Split 1 - 2 (Koral Ex. Palu) M3 311.0000 Kg Semen PC per kg 0.5113 Pasir Beton Ex Palu M3 1.3655 HO Pekerja 56,875.00 0.1120 HO Tukang 70,000.00 0.0221 HO Ke ala Tukan 0.6800 HO Mandor 78 750.00 Jumlah Jumlah Pembulatan 1 M2 Pasang Bekisting Untuk Pondasi dan Sloof 0.0067 M3 Balok Meranti 0.2400 Kg Paku biasa 0.0800 Lt Minyak Begisting 0.2250 HO Pekerja 56,875.00 0.1950 HO Tukang 70,000.00 0.0195 HO Kepala Tukang 0.0038 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan 1 M2 Pasangan Bekisting Balok 0.0024 M3 Balok Meranti 0.3600 Kg Paku biasa 0.1800 Lt Minyak Begisting 0.0024 M3 Balok Meranti 0.6108 Lbr Plywood 6 mm 0.6000 Btg Dolken Kayu Gelam 0.2080 HO Pekerja 56,875.00 0.2145 HO Tukang 70,000.00 0.0215 HO Kepala Tukang 0.0039 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan 1 M2 Pasangan Bekisting Untuk Kolom 0.0009 M3 Balok Meranti 0.3600 Kg Paku biasa 0.1800 Lt Minyak Begisting 0.0030 M3 Balok Meranti 0.0750 Lbr Plywood 6 mm 1.2000 Btg Dolken Kayu Gelam 0.2080 HO Pekerja 56,875.00 0.2145 HO Tukang 70,000.00 0.0215 HO Kepala Tukang 0.0039 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan 1 M2 Pasangan Bekisting unt uk lantai 0.0012 M3 Balok Meranti 0.3600 Kg Paku biasa 0.1800 Lt Minyak Begisting 0.0063 M3 Balok Meranti 0.0750 Lbr Plywood 6 mm 0.6000 Btg Dolken Kayu Gelam 0.2080 HO Pekerja 56,875.00 0.2145 HO Tukang 70,000.00 0.0215 HO Kepala Tukang 0.0039 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan
321,200.00 1,340.00 316,800.00 93,843.75 17,500.00 6,300.00 117,643.75
Jumlah
736,300.00
321,200.00 1,340.00 316,800.00 77,662.81 7,840.00 53 550.00 139,052.81
Jumlah
2,900,000.00 16,340.00 7,000.00 12,796.88 13,650.00 295.31 26,742.19
Jumlah
2,900,000.00 16,340.00 7,000.00 2,900,000.00 75,000.00 8,000.00 11,830.00 15,015.00 307.13 27,152.13
Jumlah
2,900,000.00 16,340.00 7,000.00 2,900,000.00 75,000.00 8,000.00 11,830.00 15,015.00 307.13 27,152.13
Jumlah
2,900,000.00 16,340.00 7,000.00 2,900,000.00 75,000.00 8,000.00 11,830.00 15,015.00 307.13 27,152.13
Jumlah
279,444.00 292,120.00 164,736.00
290,782.36 416,740.00 161,979.84
869,502.20
19,333.33 3,921.60 560.00
23,814.93
6,960.00 5,882.40 1,260.00 6,960.00 45,808.80 4,800.00
71,671.20
2,610.00 5,882.40 1,260.00 8,700.00 5,625.00 9,600.00
33,677.40
3,480.00 5,882.40 1,260.00 18,270.00 5,625.00 4,800.00
39,317.40
KODE ANALISA 1
3.7
3.8
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
1 KG Pekerjaan 0.6165 0.0150 0.0090 0.0008 0.0007 0.0005
Besi Beton Kg Besi Tulangan Kg Kawat Beton/Bendrat HO Peker a HO T ukan HO Ke ala Tukan HO Mandor
1 M3 Beton Pondasi 1.1000 M3 1.0000 M3 110.14 Kg 4.4444 M2
Concrete ready mix K125 Upah Pengecoran (Concrete R Besi beton (3.7) Pekerjaan Begisting (3.3)
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
8,600.00 15,910.00 56 875.00 70 0 00.0 0 78,750.00 Jumlah Jumlah Pembulatan
10,000.00 607.25 26,742.19
511.88 56. 00 39.38 607.25
Jumlah
5,301.90 238.65
5,540.55
889,900.00
978,890.00
5,540.55 23,814.93
610,237.64 105,844.15 1,694,971.79
1,008,555.01
1,008,555.01
5,540.55 71,671.20
115,354.25 80,032.84 1,203,942.10
889,900.00 5,540.55 33,677.40
889,900.00 941,228.63 299,354.67 2,130,483.30
889,900.00 5,540.55 71,671.20
889,900.00 668,940.30 720,295.56 2,279,135.86
853,943.75 5,540.55 39,317.40 -
853,943.75 41,299.26 159,890.76 1,055,133.77
127,600.00 1,340.00 125,400.00
140,360.00 218,420.00 65,208.00
10,000.00 66,882.68 118,854.17 195,736.84
Jumlah Pembulatan 3.9
1 M3 Beton Bertulang Pekerjaan Canopy 1.0000 M3 Beton Side Mix K-125 (3.2) 1.0000 M3 Upah Pengecoran (Concrete R 20.8200 Kg Besi beton (3.7) 1.1167 M2 Pekerjaan Begisting (3.4)
10,000.00 607.25 27,152.13
10,000.00 12,642.95 30,319.87 52,962.82
Jumlah Pembulatan 3.10
1 M3 Beton Bertulang Pek.K olom 1.0000 M3 Concrete ready mix K125 1.0000 M3 Upah Pengecoran (Concrete R 169.8800 Kg Besi beton (3.7) 8.8889 M2 Pekerjaan Begisting (3.5)
10,000.00 607.25 27,152.13
10,000.00 103,159.63 241,352.22 354,511.85
Jumlah Pembulatan 3.11 118.368 45.000
1 M3 B eton Bertulang RingB alk 1.0000 M3 Concrete ready mix K125 1.0000 M3 Upah Pengecoran (Concrete R 120.7354 Kg Besi beton (3.7) 10.0500 M2 Pekerjaan Begisting (3.4)
10,000.00 607.25 27,152.13
10,000.00 73,316.55 272,878.86 356,195.40
Jumlah Pembulatan 3.12
1 M3 Beton Pek. Pelat Lantai 1.0000 M3 Beton K-100 (3.1) 7.4540 Kg Besi beton (3.7) 4.0667 M2 Pekerjaan Begisting (3.6) 1.0000 M3 U ah Pen ecoran C oncrete R
607.25 27,152.13 10 000.00
4,526.44 110,418.64 10 000.00 124,945.08
Jumlah Pembulatan IV. 4.1
4.2
4.3
PEKERJAAN PASANGAN 1 M3 PASANGAN BATU GUNUNG 1 : 4 3 1.1000 Batu Gunung M 163.0000 Kg Semen PC per kg 0.5200 M3 Pasir pasang lokal 0.6000 HO Pekerja 0.2900 HO Tukang 0.0290 HO Kepala Tukang 0.0300 HO Mandor
1 M2 P as. Dinding bat ako. 1 PC : 4 PS 33.0000 Bh Batako 8x13x23 Pasir Lokal 11.5000 Kg Semen PC per kg 0.0430 Pasir pasang lokal M3 0.3008 HO Pekerja 0.0940 HO Tukang 0.0094 HO Kepala Tukang 0.0141 HO Mandor
1 M2 Plesteran 15.0000 0.0300 0.1500 0.1000 0.0150 0.0100
+ A cian dinding 1 PC : 4 PS Kg Semen PC per kg Pasir pasang lokal M3 HO Pekerja HO Tukang HO Kepala Tukang HO Mandor
56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
34,125.00 20,300.00 2,362.50 56,787.50
Jumlah
423,988.00
1,500.00 1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
17,108.00 6,580.00 1,110.38 24,798.38
Jumlah
70,302.20
1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
8,531.25 7,000.00 787.50 16,318.75
Jumlah
49,500.00 15,410.00 5,392.20
20,100.00 3,762.00
23,862.00
KODE ANALISA 1
V. 5.1
5.2
5.3
5.4
5 .5
5.6
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
PEKERJAAN PINTU DAN JENDELA 1 M1 Kusen ka u kam er / ben kirai 1.2000 m3 Kayu bengkirai 6/15 0.2000 Kg Paku biasa 14.4000 OH Pekerja 43.2000 OH Tukang 0.4200 OH Kepala Tukang 1.4400 OH Mandor
1 M2 Daun jendela kayu 0.0500 Kayu bengkirai 6/15 M3 0.4000 Lmb Plywood 4 mm 0.0500 M2 Kaca Bening 5 mm 0.1200 Kg Paku biasa 1.5000 OH Pekerja 0.7000 OH Tukang 0.0300 OH Kepala Tukang 0.0010 OH Mandor
1 BUAH Daun pintu panel solid 3 0.1500 Kayu bengkirai 6/15 M 0.8000 Lmb Plywood 4 mm 0.4000 Kg Paku biasa 4.5000 OH Pekerja 2.0000 OH Tukang 0.1000 OH Kepala Tukang 0.0020 OH Mandor
1 BUAH Daun intu anel kaca 0.0800 Kayu bengkirai 6/15 M3 0.5000 Lmb Plywood 4 mm 2.5000 M2 Kaca Bening 5 mm 0.4000 Kg Paku biasa 4.5000 OH Pekerja 2.0000 OH Tukang 0.1000 OH Kepala Tukang 0.0020 OH Mandor
1 B UA H Daun p intu doub le teakwood 0.0800 Kayu bengkirai 6/15 M3 2.5000 Lmb Plywood 4 mm 0.4000 Kg Paku biasa 4.5000 OH Pekerja 2.0000 OH Tukang 0.1000 OH Kepala Tukang 0.0020 OH Mandor
1 BUAH Daun pintu sorong teakwood melaminto 0.0800 Kayu bengkirai 6/15 M3 2.5000 Lmb Pl wood 4 mm 1.0000 Lmb Formika 0.4000 K Paku biasa 4.5000 OH Pekerja 2.0000 OH Tukang 0.1000 OH Kepala Tukang 0.0020 OH Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
56,875.00 819,000.00 70,000.00 3,024,000.00 78,750.00 113,400.00 Jumlah 3,956,400.00 1 M1 Pekerjaan Kusen = 0.0072 Jumlah Pembulatan
56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
85,312.50 49,000.00 78.75 134,391.25
6,000,000.00 16,340.00
7,200,000.00 3,268.00
Jumlah 11,159,668.00
7,203,268.00
6,000,000.00 60,000.00 78,750.00 16,340.00
300,000.00 24,000.00 3,937.50 1,960.80
Jumlah
6,000,000.00 60,000.00 16,340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396 095.00
Jumlah
6,000,000.00 60,000.00 78,750.00 16,340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396,095.00
Jumlah
6,000,000.00 60,000.00 16,340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396,095.00
Jumlah
6,000,000.00 60 000.00 85 000.00 16 340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396,095.00
Jumlah
329,898.30
900,000.00 48,000.00 6,536.00
954 536.00
480,000.00 30,000.00 196,875.00 6,536.00
713,411.00
480,000.00 150,000.00 6,536.00
636,536.00
480,000.00 150 000.00 85 000.00 6 536.00
721,536.00
KODE ANALISA 1
5.7
5.8
5.9
5.10
VI. 6 .1
6.2
6.3
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
1 BUAH Daun pintu toilet PVC 0.0450 Kayu bengkirai 6/15 M3 2.0000 Lmb Plywood 4 mm 1.0000 Lmb Formika 0.4000 Kg Paku biasa 4.5000 OH Pekerja 2.0000 OH Tukang 0.1000 OH Kepala Tukang 0.0020 OH Mandor
1 M1 Railling tangga 1.0000 m1 1.6000 OH 0.8 000 OH 0.0300 OH 0.0010 OH
1 BUAH Daun Besi 19.4500 Kg 4.5000 OH 2.0000 OH 0.1000 OH 0.0020 OH
Railling tangga Pekerja T ukang Kepala Tukang Mandor
Besi Strip Pekerja Tukang Kepala Tukang Mandor
1 M2 Pasan kaca benin 5 mm 1.1000 M2 Kaca Bening 5 mm 0.2000 tube Sealant 0.1012 HO Tukang 0.0384 HO Kepala Tukang 0.1647 HO Pekerja 0.0105 HO Mandor
PEKERJAAN LANTAI DAN DINDING KERAMIK 1 M2 Pasangan Keramik Lantai 40/40 cm 1.1000 M2 Keramik 40 / 40 Glazed 11.3800 Kg Semen PC per kg 3 0.0420 Pasir pasang lokal M 0.0620 HO Pekerja 0.2500 HO Tukang 0.0350 HO Kepala Tukang 0.0300 HO Mandor
1 M2 Pasangan 1.1000 11.3800 0.0420 0.0620 0.2500 0.0350 0.0300
Lantai M2 Kg M3 HO HO HO HO
Keramik Toilet 20/20 Keramik 20 / 20 Unglazed Semen PC per kg Pasir pasang lokal Pekerja Tukan Ke ala Tukan Mandor
1 M2 Pas. Dinding Keramik Toilet 20/25 CM 1.1000 M2 Keramik 20 / 20 Glazed 9.3000 Kg Semen PC per kg 0.0180 Pasir pasang lokal M3 0.0620 HO Pekerja 0.3500 HO Tukang 0.0450 HO Kepala Tukang 0.0300 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
6,000,000.00 60,000.00 85,000.00 16,340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396,095.00
56,875.00 70, 000. 00 78,750.00 Jumlah Jumlah Pembulatan
91,000.00 56, 000. 00 78.75 147,078.75
56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
255,937.50 140,000.00 157.50 396,095.00
Jumlah
481,536.00
450,000.00
Jumlah
Jumlah
Jumlah
3,526.25 17,500.00 2,362.50 23,388.75
Jumlah
3,526.25 17 500. 00 2 362.50 23,388.75
Jumlah
3,526.25 24,500.00 2,362.50 30,388.75
Jumlah
50,996.00 15,249.20 5,266.80
71,512.00
47,025.00 1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
57,788.50 15,249.20 5,266.80
78,304.50
46,360.00 1,340.00 125,400.00 56,875.00 70 000. 00 78 750.00 Jumlah Jumlah Pembulatan
86,625.00 5,000.00
91,625.00
52,535.00 1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
200,724.00
200,724.00
78,750.00 25,000.00 7,084.00 9,367.31 826.88 17,278.19
450,000.00
450,000.00
10,320.00
70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
270,000.00 120,000.00 85,000.00 6,536.00
51,727.50 12,462.00 2,257.20
66,446.70
KODE ANALISA 1
6.4
6.5
6.6
VII. 7.1
7.2
7.3
7.4
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
1 M2 Pasangan 1.1000 10.4400 0.0420 0.0620 0.2500 0.0350 0.0300
Lantai M2 Kg M3 HO HO HO HO
Keramik Teras 30/30 Keramik 30 / 30 Unglazed Semen PC per kg Pasir pasang lokal Pekerja Tukang Kepala Tukang Mandor
1 M1 Pasangan List Keramik 5/20 5.1000 Ea List Keramik 5/20 Glazed 0.4650 Kg Semen PC per kg 0.0009 Kg Pasir pasang lokal 0.0031 HO Pekerja 0.0175 HO Tukang 0.0023 HO Kepala Tukang 0.0015 HO Mandor
1 M2 Pasangan 1.1000 11.3800 0.0420 0.0620 0.2500 0.0350 0.0300
Plint M2 Kg M3 HO HO HO HO
Keramik 10 x50 Plint Keramik 10x50 Semen PC per kg Pasir pasang lokal Pekerja Tukang Kepala Tukang Mandor
PEKERJAAN PLAFOND 1 M2 Rangka plafond kalsi board 0.0220 M3 Balok Meranti 0.1500 Kg Paku biasa 0.1023 HO Tukang 0.0164 HO Kepala Tukang 0.1465 HO Pekerja 0.0094 HO Mandor
1 M2 Plafond Kalsi Board 0.3472 Lbr Plafond kalsi board 0.2000 Kg Paku biasa 0.3000 HO Tukang 0.0150 HO Kepala Tukang 0.1500 HO Pekerja 0.0150 HO Mandor
1 M2 Rangka plafond gipsum 1.0000 M2 Rangka Plafond 0.0850 HO Tukang 0.0120 HO Kepala Tukang 0.1200 HO Pekerja 0.0052 HO Mandor
1 M2 Plafond Gipsum 0.3750 Lbr Plafond kalsi board 0.2000 kg Rivert / Sekrup 0.2000 HO Tukang 0.0100 HO Kepala Tukang 0.1000 HO Pekerja 0.0100 HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
44,650.00 1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
3,526.25 17,500.00 2,362.50 23,388.75
Jumlah
68,371.40
4,500.00 1,340.00 125,400.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
176.31 1,225.00 118.13 1,519.44
Jumlah
3,526.25 17,500.00 2,362.50 23,388.75
Jumlah
7,161.00 8,332.19 740.25 16,233.44
Jumlah
21,000.00 8,531.25 1,181.25 30,712.50
70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
5,950.00 6,825.00 409.50 13,184.50
Jumlah
Jumlah
Jumlah
49,800.00
49,800.00
138,000.00 17,200.00 14,000.00 5,687.50 787.50 20,475.00
47,916.67 3,268.00
51,184.67
49,800.00
70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
63,800.00 2,451.00
66,251.00
138,000.00 16,340.00 70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
2,455.75 15,249.20 5,266.80
22,971.75
2,900,000.00 16,340.00 70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
22,950.00 623.10 112.86
23,685.96
2,232.50 1,340.00 125,400.00 56,875.00 60,000.00 85,000.00 Jumlah Jumlah Pembulatan
49,115.00 13,989.60 5,266.80
51,750.00 3,440.00
55,190.00
KODE ANALISA 1
7.5
VIII. 8.1
8.2
8.3
IX. 9.1
9.2
X. 10.1
INDEX
SAT.
URAIAN PEKERJAAN
2
3
4
1 M1 List plafond 1.1000 M1 0.0250 Kg 0.0400 HO 0.0070 HO 0.0200 HO 0.0050 HO
List Profil Plafond Paku biasa Pekerja Tukang Pekerja Mandor
PEKERJAAN PENGECATAN 1 M2 mengecat dinding 0.4000 ltr Cat Catylac 0.2000 Kg Plamir Dinding 1.0000 Lbr Kertas Gosok 0.0705 HO Tukang 0.0094 HO Kepala Tukang 0.0047 HO Pekerja 0.0038 HO Mandor
1 M2 Mengecat kayu 0.2850 Kg 0.2500 Kg 0.1800 Liter 1.0000 Lbr 0.0520 HO 0.0052 HO 0.0520 HO 0.0026 HO
1 M2 Mengecat 0.1850 0.1500 0.0541 0.0195 0.0106 0.0060
Cat Kayu Avian tex 1 Kg Plamir Dinding Minyak Tinner Kertas Gosok Tukang Kepala Tukang Pekerja Mandor
plafond kalsi board Kg Cat Catylac Kg Plamir Dinding Lbr Kertas Gosok HO Tukang HO Kepala Tukang HO Pekerja HO Mandor
SAT. UPAH
BIAYA UPAH
SAT. BAHAN
BIAYA BAHAN
(Rp.)
(Rp)
(Rp)
(Rp)
5
6
7
8
3,600.00 16,340.00 56,875.00 70,000.00 78,750.00 Jumlah Jumlah Pembulatan
2,275.00 490.00 393.75 3,158.75
Jumlah
4,368.50
12,000.00 7,000.00 2,000.00 70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
4,935.00 267.31 296.10 5,498.41
Jumlah
3,640.00 2,957.50 204.75 6,802.25
Jumlah
PEKERJAAN RANGKA ATAP DAN ATAP 1 M2 Atap genteng sakura roof 1.6200 Buah Atap Surya Roof / Sakura Roof / metal roof 0.0320 HO Tukang 70,000.00 0.0032 HO Kepala Tukang 0.0400 HO Pekerja 56,875.00 0.0060 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan 1 M2 Ran ka ata ba a rin an 1.0000 M2 Ran ka ata ba a rin an 0.3000 K Rivert / Sekru 0.1500 HO Tukan 70 000.00 0.0150 HO Kepala Tukang 0.1000 HO Pekerja 56,875.00 0.0150 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan PEKERJAAN CARPORT 1 M2 Rabat beton 0.0770 M3 Concrete K.100 (3.1) 0.1000 Pasir pasang lokal m3 0.0400 HO Tukang 70,000.00 0.0085 HO Kepala Tukang 0.0400 HO Pekerja 56,875.00 0.0034 HO Mandor 78,750.00 Jumlah Jumlah Pembulatan
3,787.00 602.88 472.50 4,862.38
Jumlah
Jumlah
Jumlah
Jumlah
136 000.00 5 160.00
141,160.00
853,943.75 125,400.00 2,800.00 2,275.00 267.75 5,342.75
67,392.00
67 392.00
136 000.00 17 200.00 10 500.00 5,687.50 1,181.25 17,368.75
2,220.00 1,050.00 -
3,270.00
41,600.00 2,240.00 2,275.00 472.50 4 987.50
9,618.75 1,750.00 4,500.00 2,000.00
17,868.75
12,000.00 7,000.00 2,000.00 70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
4,800.00 1,400.00 2,000.00
8,200.00
33,750.00 7,000.00 25,000.00 2,000.00 70,000.00 56,875.00 78,750.00 Jumlah Jumlah Pembulatan
3,960.00 408.50
65,753.67 12,540.00
78,293.67
JUMLAH HARGA (Rp) 9
1,604.75 1,604.75
23,085.13 23,085.13
100,130.00 100,130.00
14,245.00 14,245.00
61,066.79 61,066.79
42,735.00 42,735.00
JUMLAH HARGA (Rp) 9
853,943.75 853,943.75
1,008,555.01 1,008,555.01
50,557.12 50,557.12
98,823.33 98,823.33
60,829.53 60,829.53
66 469.53 66,469.53
JUMLAH HARGA (Rp) 9
6,147.80 6,147.80
1,890,708.63 1,890,708.63
1,256,904.92 1,256,904.92
2,484,995.15 2,484,995.15
2,635,331.26 2,635,331.26
1,180,078.85 1,180,078.85
480 775.50 480,775.50
95,100.58 95,100.58
40,180.75 40,180.75
JUMLAH HARGA (Rp) 9
11,159,668.00 80,349.61 80,349.61
464,289.55 510,718.51
1,350,631.00 1,485,694.10
1,109,506.00 1,220,456.60
1,032,631.00 1,135,894.10
1,117,631.00 1,229,394.10
JUMLAH HARGA (Rp) 9
877,631.00 965,394.10
597,078.75 597,078.75
596,819.00 596,819.00
108,903.19 108,903.19
101,693.25 101,693.25
94,900.75 94,900.75
96,835.45 96,835.45
JUMLAH HARGA (Rp) 9
91,760.15 91,760.15
25,205.40 25,205.40
46,360.50 46,360.50
82,484.44 82,484.44
81,897.17 81,897.17
62,984.50 62,984.50
75,665.00 75,665.00
JUMLAH HARGA (Rp) 9
7,527.25 7,527.25
13,698.41 13,698.41
24,671.00 24,671.00
8,132.38 8,132.38
72,379.50 72,379.50
158,528.75 158,528.75
83,636.42 83,636.42
DAFTAR HARGA UPAH, BAHAN & ALAT Proyek Pekerjaan Lokasi Tahun
NO.
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
URAIAN
A. UPAH 1 Pekerja 2 Tukang 3 Kepala Tukang 4 Mandor 5 Upah Pengecoran (Concrete Ready Mix) B. 1 2 3 4 5 6 7 8 9 10 11 12 13 14
BAHAN Tanah Urug Pasir urug Pasir pasang lokal Pasir Beton Ex Palu Batu Split 1 - 2 (Koral Ex. Palu) Batu Gunung Batako 8x13x23 Pasir Lokal Semen PC per kg Semen Warna Paku biasa Paku Plywood Paku Ulin Paku Genteng Metal Rivert / Sekrup
15 16 17 18 19 20 21 22 23 24 25 26 27
Besi Strip Besi Tulangan Kawat Beton/Bendrat Kawat ayam Balok ulin ukuran 10/10 cm Kayu bengkirai 6/15 Balok Meranti Kayu kapur 6/15 Dolken Kayu Gelam List Profil Plafond Plywood 4 mm Plywood 6 mm Formika
HARGA SATUAN (Rp.)
56,875.00 70,000.00 78,750.00 10,000.00
/ Hari / Hari / Hari / Hari / m3
32,685.71 74,800.00 125,400.00 316,800.00 321,200.00 127,600.00 1,500.00 1,340.00 7,800.00 16,340.00 13,760.00 18,920.00 22,360.00 17,200.00
/m 3 /m 3 /m 3 /m 3 /m 3 /m / buah / kg / kg / kg / kg / kg / kg / kg
10,320.00 8,600.00 15,910.00 26,660.00 5,500,000.00 6,000,000.00 2,900,000.00 4,300,000.00 8,000.00 3,600.00 60,000.00 75,000.00 85,000.00
3
/ kg / kg / kg 2 /m 3 /m 3 /m 3 /m 3 /m / buah /m / lembar / lembar / lember
URAIAN
NO.
28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51
Plafond kalsi board Rangka atap baja ringan Atap Surya Roof / Sakura Roof / metal roof Bubungan Surya Roof / Sakura Roof / metal roof Keramik 40 / 40 Glazed Keramik 30 / 30 Unglazed Keramik 20 / 20 Glazed Keramik 20 / 20 Unglazed List Keramik 5/20 Glazed Kloset Jongkok KIA standar Floor Drain Kran air KIA Klosed Duduk KIA standar Seal tape Pembuatan septitank Pembuatan Peresapan Tangki air Pompa air Kaca Bening Tebal 5 mm Plamir Dinding Minyak Tinner Minyak Begisting Pelat alumunium (2 m x 1 m) tebal 2 mm Kusen Alumunium
52 53 54 55 56 57 58 59 60 61 62 63 64 65 66
Pipa PVC Ø 1/2" AW Pipa PVC Ø 3/4" AW Pipa PVC Ø 2" AW Pipa PVC Ø 3" AW (talang vertikal + klem) Pipa PVC Ø 4" AW Fiting-fiting PVC Klem talang Ø 4" Kusen Alumunium Rangka Smart Truss Besi siku Profil Alumunium Profil holo Sekrup fixer Sealant Kaca Bening 5 mm
67 68 69 70
Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber
HARGA SATUAN (Rp.)
138,000.00 136,000.00 41,600.00 37,600.00 52,535.00 44,650.00 47,025.00 46,360.00 4,500.00 180,000.00 25,000.00 65,000.00 1,800,000.00 15,000.00 3,500,000.00 2,500,000.00 890,000.00 2,340,000.00 89,250.00 7,000.00 25,000.00 7,000.00 150,000.00 125,000.00 9,000.00 13,500.00 55,000.00 85,600.00 170,000.00 10,000.00 6,500.00 125,000.00
/ lembar 2 /m / lembar / lembar 2 /m 2 /m 2 /m 2 /m / buah / buah / buah / buah / buah / buah / unit / unit / unit / unit 2 /m / kg / liter / liter / lembar 1 /m 1
/m 1 /m 1 /m 1 /m 1 /m / buah / buah 1 /m 2 149,600.00 / m 18,000.00 / kg 1 110,000.00 / m 1 35,000.00 / m 250.00 / buah 25,000.00 / tube 2 78,750.00 / m
245,000.00 / buah 1,350,000.00 / buah 85,000.00 / buah 650,000.00 / buah
NO.
URAIAN
HARGA SATUAN (Rp.)
71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96
Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2" Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm ) Lampu PL + Plafond Fiting Lampu dan armature inbow XL 18 W Lampu TL 2 x 40 Watt Philips + Accessories Stop Kontak Broco Saklar Single Broco Saklar Double Broco Saklar Triple Broco MCCB 16 A Box Panel + Accessories Penangkal Petir MCB 4 A Grounding panel Grendel Pintu Engsel Jendela Alumunium Engsel 4" Pintu Engsel Pintu Partisi
100,000.00 70,000.00 50,000.00 15,000.00 30,000.00 15,000.00 10,000.00 15,000.00 15,000.00 140,000.00 90,000.00 135,000.00 220,000.00 35,000.00 35,000.00 45,000.00 55,000.00 65,000.00 350,000.00 2,000,000.00 55,000.00 120,000.00 23,625.00 51,030.00 65,100.00 50,400.00
/ btg / btg / btg / buah / buah / buah / buah / buah / buah / titik / buah / buah / buah / buah / buah / buah / buah / buah / unit / unit / buah / unit / buah / buah / buah / buah
97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114
Grendel Jendela Almunium Hak angin alumunium Cat Kayu Avian tex 1 Kg Cat Catylac P1 kaca 5 mm rangka kayu ( 90 x 2100 ) P2 double plywood 6 mm ( 80 x 2100 ) PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 ) PJ1 jendela gendong kaca 5 mm ( 60 x 1750 ) PJ2 jendela gendong kaca 5 mm ( 50 x 60 ) J1 jendela kaca mati 5 mm ( 30 x 2520 ) J2 jendela gendong kaca 5 mm ( 60 x 1250 ) J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) J4 jendela kaca mati 5 mm ( 1,295 m2 ) Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1
23,100.00 37,275.00 33,750.00 12,000.00 721,560.00 714,000.00 1,014,300.00 1,228,500.00 406,350.00 881,370.00 554,400.00 614,250.00 35,000.00 10,000.00 45,000.00 60,000.00 40,000.00
/ buah / buah / kg / ltr / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah / Buah unit ea Set ea ea
NO.
URAIAN
115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137
Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Light Pvc Listrik Merk Egga 3/4" T Doss 3/4" Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak Sakral Tunggal 10 / 16 A Merk legrand Sakral Ganda 10 / 16 A Merk legrand Kertas Gosok Rangka Plafond Concrete ready mix K125 Concrete ready mix K175 Concrete ready mix K225
C. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
SUBKONT (MATERIAL & PASANG) Pasang Bouwplank Air Kerja dan Listrik Kerja Waterproofing Kunci Pintu SES Kunci Pintu KM/WC Kunci Pintu Partisi Handle pintu Grendel Jendela Almunium Atap Baja Ringan Bahan Zincalum Bubungan Atap Listplank Calsiboard T.9 mm x 30 Grendel Pintu Engsel Jendela Almunium Engsel 4" SES Pintu Engsel Pintu Partisi
16 Grendel Jendela 17 Hak angin 18 Pengecatan kusen & pintu (duco) 19 Pembersihan Lahan
HARGA SATUAN (Rp.)
2,500.00 2,500.00 2,500.00 1,500.00 1,000.00 10,000.00 4,000.00 15,000.00 20,000.00 25,000.00 25,000.00 8,000.00 8,000.00 3,000.00 3,000.00 3,000.00 15,000.00 15,000.00 2,000.00 49,800.00 889,900.00 990,600.00 1,025,500.00
mtr mtr mtr mtr ea ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea / lembar / M2 / M3 / M3 / M3
320,000.00 400,000.00 5,000.00 199,500.00 168,000.00 157,500.00 126,000.00 23,100.00 149,600.00 38,400.00 57,720.00 23,625.00 51,030.00 65,100.00 50,400.00
/ Ls / Hari / M2 / buah / buah / buah / buah / buah / M2 / M1 / M1 / buah / buah / buah / buah
23,100.00 37,275.00 42,997.50 3,200.00
/ buah / buah / M2 / M2
NO.
20
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
URAIAN
Sponengan 0 UPAH (PASANG) Kitchen Zink+Foucet Klosed Duduk Amstad Cermin Kamarmandi Bak Fiber Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2" Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1 Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Light Pvc Listrik Merk Egga 3/4" T Doss 3/4" Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak Sakral Tunggal 10 / 16 A Merk legrand Sakral Ganda 10 / 16 A Merk legrand P1 kaca 5 mm rangka kayu ( 90 x 2100 ) P2 double plywood 6 mm ( 80 x 2100 ) PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 ) PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
HARGA SATUAN (Rp.)
7,760.00
30,000.00 80,000.00 1,000.00 67,000.00 1,500.00 1,000.00 1,000.00 500.00 500.00 500.00 500.00 500.00 500.00 800.00 5,000.00 5,000.00 5,000.00 1,000.00 1,000.00 1,000.00 1,200.00 500.00 500.00 500.00 500.00 1,500.00 1,500.00 500.00 500.00 1,000.00 1,000.00 1,000.00 500.00 500.00 144,312.00 142,800.00 202,860.00 245,700.00
/ M1
/ buah / buah / buah / buah / btg / btg / btg / buah / buah / buah / buah / buah / buah unit ea Set ea ea mtr mtr mtr mtr ea ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea / Buah / Buah / Buah / Buah
NO.
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 71 72 73 74 75 76 77 78 79 80 81 82 83
URAIAN
PJ2 jendela gendong kaca 5 mm ( 50 x 60 ) J1 jendela kaca mati 5 mm ( 30 x 2520 ) J2 jendela gendong kaca 5 mm ( 60 x 1250 ) J3 jendela kaca mati 5 mm ( 0,75 x 0,78 ) J4 jendela kaca mati 5 mm ( 1,295 m2 ) 0 0 0 0 0 0 0
HARGA SATUAN (Rp.)
81,270.00 176,274.00 110,880.00 122,850.00
/ Buah / Buah / Buah / Buah / Buah
NO.
84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
NO.
URAIAN
HARGA SATUAN (Rp.)
PLUMBING FOR MATERIAL REQUEST No
Uraian ( Item )
Harga Satuan
Upah Satuan
Total Harga
1 unit
Line Aksesoris Kamar Mandi
1 2 3 4
Kitchen Zink+Foucet Klosed Duduk Amstad
Rp Rp
Cermin Kamarmandi Bak Fiber
1 2 3 4 5 6 7 8 9
Pipa 4" Class D Pipa 1 1/2" Class D Pipa 1/2 " Class D Tee 1/2" Elbo 4" Elbo 1 1/2" Elbo 1/2" Kran 1/2" Reducer drat 1/2"
Rp Rp Line Air Bersih Rp 100,000 Rp 70,000 Rp 50,000 Rp 15,000 Rp 30,000 Rp 15,000 Rp 10,000 Rp 15,000 Rp 15,000 Line Air Kotor
Total Harga
245,000 Rp 1,350,000 Rp 85,000 Rp 650,000 Rp
30,000.0 80,000.0 1,000.0 67,000.0
Rp Rp Rp Rp Rp Rp Rp Rp Rp
1,500.0 1,000.0 1,000.0 500.0 500.0 500.0 500.0 500.0 500.0
Rp 275,000 Rp 1,430,000 Rp 86,000 Rp 717,000 Rp Rp Rp Rp Rp Rp Rp Rp Rp
101,500 71,000 51,000 15,500 30,500 15,500 10,500 15,500 15,500
1.00 1.00 1.00 1.00 2.00 3.00 6.00 3.00 2.00 3.00 12.00 4.00 4.00
Type 45 Harga Perunit Rp Rp Rp Rp
275,000 1,430,000 86,000 717,000
Rp Rp Rp Rp Rp Rp Rp Rp
203,000 213,000 306,000 46,500 61,000 46,500 126,000 62,000
Rp
62,000
Rp
3,634,000
50,876,000
DETAIL SPESIFIKASI DAN HARGA ELECTRICAL Proyek Pekerjaan Lokasi Tahun No 1 A I 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
d s j j j
: BTN-PKT JL.Gajah : Rumah Tipe 45 : BTN-PKT JL.Gajah : 2011
Uraian Pekerjaan 2 PEKERJAAN ELEKTRIKAL PENERANGAN / LINGTHING FIXTURE / TELPON / TV CABE Lampu / Lamp Ternado Merk Philip 24 Watt Fitting Lampu / Lamp Fitting Box Breaker Breaker 4 ampere x 2 Breaker 2 ampere x 1 Cable type Interna NYM 1C x 1.5 mm Blue Light Cable type Interna NYM 1C x 1.5 mm Black Light Cable type Interna NYM 1C x 1.5 mm Yellow Light Pvc Listrik Merk Egga 3/4" T Doss 3/4" Clamp Pipa 3/4" Box Metal in wall Stop kontak 10 / 16 A 1 Phase Merk Legrand Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand Outlet Telepon Outlet Tv Cable Box Metal in wall telp Box Metal in wall TV Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak Sakral Tunggal 10 / 16 A Merk legrand Sakral Ganda 10 / 16 A Merk legrand
1 2 3 5 6
Volume 3
0 10 1 1 1 60 60 60 45 17 2 10 5 2 1 1 1 1 55 55 55 5 3
d s j
Satuan 4
unit ea Set ea ea mtr mtr mtr mtr ea ktng ea ea ea ea ea ea ea mtr mtr mtr ea ea
Biaya Upah
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
1 2 14
800 5,000 5,000 5,000 1,000 1,000 1,000 1,200 500 500 500 500 1,500 1,500 500 500 1,000 1,000 1,000 500 500
Biaya Matrial 5
Jumlah Harga 9
Rp 35,000 Rp 10,000 Rp 45,000 Rp 60,000 Rp 40,000 Rp 2,500 Rp 2,500 Rp 2,500 Rp 1,500 Rp 1,000 Rp 10,000 Rp 4,000 Rp 15,000 Rp 20,000 Rp 25,000 Rp 25,000 Rp 8,000 Rp 8,000 Rp 3,000 Rp 3,000 Rp 3,000 Rp 15,000 Rp 15,000 Total Amount Roundown
Rp Rp 108,000 Rp 50,000 Rp 65,000 Rp 45,000 Rp 210,000 Rp 210,000 Rp 210,000 Rp 121,500 Rp 25,500 Rp 20,000 Rp 45,000 Rp 77,500 Rp 41,000 Rp 26,500 Rp 26,500 Rp 8,500 Rp 8,500 Rp 220,000 Rp 220,000 Rp 220,000 Rp 77,500 Rp 46,500 Rp 2,082,500 Rp 2,082,000
