Rab Kantor Bp3 Smdupdatever.4

DAFTAR HARGA SATUAN Proyek : Perencanaan Gedung Kantor BP3 Samarinda TA.2012

NO.

URAIAN UPAH / BAHAN

SATUAN

HARGA SATUAN

1 2 3 4 5

UPAH Mandor Kepala tukang Tukang (batu, kayu, besi, cat) Pekerja Penjaga Malam BAHAN Ampelas Bak Cuci Piring Stainless Stell Washtafel Lengkap Seal Tape Batu bata Batu cor/kerikil Batu kali/batu gunung Batu Sisir 10x20 Batu Sisir 15x15 Batu Sisir 15x30 Batu Sisir 20x20 Batu Sisir 20x40 Batu Tempel Hitam Bendrat/kawat besi beton Beugel Besi beton polos (Full) - Besi Beton 8 (7,0) x 11,0 m - Besi Beton 12 (10,9) x 11,4 m - Besi Beton 14 (12,9) x 11,5 m - Besi Beton 16 (14,2) x 11,5 m Besi beton ulir - Besi Beton 10 x 12 m - Besi Beton 16 x 12 m Cat dasar Cat kilap Cat Tembok "Dana Paint" Cat Tembok Paragon (5Kg) Cat Meni Cat Mowilex Interior Cat Mowilex Exterior Cat Dulux Interior Cat Dulux Exterior Under Mowilex Interior Alkali Primer Alkali Killer Water Proofing Closed jongkok TOTO Closed duduk setara TOTO Dempul Engsel Nylon 3" kualitas Baik Engsel Nylon 4" kualitas Baik Engsel Plastik/Nylon Espagnolet tanam Gerendel Lokal Kunci Tanam SES 1 x Slash Kunci Tanam SES 2 x Slash Kunci Tanam Kamar Mandi

hari hari hari hari bln

Rp. Rp. Rp. Rp. Rp.

164,450.00 148,005.00 131,560.00 90,480.00 822,250.00

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

17

18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41

lbr bh bh bh bj m3 m3 m2 m2 m2 m2 m2 m2 kg kg kg btg btg btg btg kg btg btg kg kg kg Klg kg ltr ltr ltr ltr ltr ltr ltr kg bh bh kg psg psg bh psg bh bh bh bh

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

4,940.00 897,000.00 1,270,750.00 3,250.00 1,500.00 419,380.00 403,000.00 162,500.00 162,500.00 188,500.00 182,000.00 195,000.00 205,595.00 28,015.00 22,100.00 23,075.00 57,590.00 129,155.00 180,895.00 213,785.00 25,415.00 111,020.00 263,120.00 52,325.00 67,275.00 32,370.00 104,650.00 44,460.00 74,750.00 113,620.00 74,750.00 113,620.00 52,325.00 52,325.00 52,325.00 82,225.00 263,120.00 2,631,200.00 98,670.00 44,850.00 59,800.00 29,900.00 336,375.00 32,890.00 485,875.00 485,875.00 224,250.00

NO. 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 84 85 86 87

URAIAN UPAH / BAHAN

SATUAN bh bh bh bh bh bh bh bh lbr bh bj bh bh m2 m2 m2 m2 m2 bh lbr bh m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 btg btg btg Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

HARGA SATUAN 74,750.00 224,250.00 112,125.00 7,800.00 41,145.00 16,445.00 2,137,850.00 2,600.00 149,500.00 57,590.00 7,800.00 292,500.00 240,500.00 83,850.00 97,825.00 123,500.00 143,000.00 120,445.00 30,875.00 72,800.00 22,425.00 9,360,000.00 8,635,900.00 3,949,400.00 2,860,000.00 1,953,250.00 2,655,250.00 3,900,000.00 5,200,000.00 3,250,000.00 6,500,000.00 7,475,000.00 4,550,000.00 5,720,000.00 112,125.00 97,175.00 10,465.00 62,335.00 78,000.00 63,167.00 67,080.00 74,678.50 271,440.00 247,000.00 175,500.00 16,250.00 21,190.00 34,937.50 7,800.00 11,700.00 65,000.00 117,000.00 104,000.00 162,500.00

Floor Drain Kran Washtafel Kran Air Handle Jendela Hak Angin Kait Angin Pegangan Pintu Terpasang (Door Holder) Galam Sedang Genteng Metal (1 Gelombang)-Multi Roof Nok Genteng Metal Grendel kualitas baik Jendela ulin pabrikasi Jendela lanan pabrikasi Kaca polos tebal 3 mm Kaca polos tebal 5 mm Kaca one way tebal 5 mm Kaca es tebal 5 mm Kaca rayban tebal 5 mm Kait angin kualitas baik Kalsiboard 4.5 mm Kran ledeng stainless Kayu Ulin Balokan Kayu Ulin Papan Kayu Meranti Balokan Kayu Meranti Kasau Kayu Lanan Balokan Kayu Begisting ( Balok ) Papan Bauwplank Papan Listplank Papan Begisting Kosen Kayu Kl. I (Jati/Ulin, dll) Papan Kayu Kl. I (Jati/Ulin, dll) Kayu Rangka Plafond Kayu Bahan Pintu List Kayu Profil 5/5 List Kayu Profil 4/4 Dolken Kayu Galam Keramik 20 x 20 (Biasa) Keramik 20 x 20 (Biasa) Keramik uk. 20 x 25 (Motif) Keramik uk. 20 x 25 (Biasa) Keramik uk. 30 x 30 (Motif) Keramik uk. 30 x 30 (Biasa) Keramik uk. 40 x 40 (Motif) Keramik uk. 40 x 40 (Polos) Kunci pintu - Kunci Tanam 2 Slaag Kualitas Baik - Kunci Tanam 2 Slaag Kualitas Sedang 88 Listrik - Instalasi Titik lampu - Saklar tunggal - Saklar ganda - Stop kontak - Lampu pijar 15 - 25 watt - Lampu pijar 40 - 60 watt - Lampu neon (TL) 20 watt - Lampu neon (TL) 40 watt - Lampu (TL) 20 watt Double - Lampu (TL) 40 watt Double

m2 m2 m2 m2 m3

Rp. Rp. Rp. Rp. Rp.

set set titik bh bh bh bh bh bh bh bh bh

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

NO.

URAIAN UPAH / BAHAN - Lampu (SL) 20 watt - Lampu dinding - Lampu gantung hias - Lampu downlight (10 watt) - Lampu baret - Bola lampu 5 watt - Bola lampu 8 watt - Bola lampu 11 watt - Bola lampu 14 watt - Bola lampu 18 watt - Bola lampu 23 watt - MCB - Sekering Box 3 Phase - Sekering Box 1 Phase - Sambungan ke PLN daya 900 watt - Sambungan ke PLN daya 2200 watt - Sambungan ke PLN daya 4400 watt - Kabel Listrik NYA 1,5 mm - Kabel Listrik NYA 2,5 mm - Kabel Listrik NYA 4 mm - Kabel Listrik NYM 3 x 2,5 mm List Profil Lanan Minyak Cat Multiplek tebal 9 mm Nok Genteng Metal Kawat Wiremesh M6 Kawat Wiremesh M8 Paku biasa Paku plywood Paku ulin Paku Gipsum board Paku Multi Roof Papan lanan Papan Bekisting Pasir Beton/Cor Pasir Urug Pasir Pasangan Plamur Plywood tebal 4 mm Portland Cement (PC) Rolling Door tebal 4 mm Semen Warna Minyak bekisting Tanah Urug Pilihan Ubin PC 30 x 30 Ulin balokan Urinoir Polos Wastafel Atap Multi Roof Soka Kusen Roster/Terawang Pipa 2.5" Keni 2.5 " Lem PVC Baut 3/8" 6" Ring Pipa Winlon Utk Listrik) Kran Kunci Wc Lisplang

SATUAN bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh roll roll roll roll m' ltr lbr bh kg kg kg kg kg kg kg m3 m3 m3 m3 m3 bh lbr zak m2 kg ltr m3 m3 m3 bh bh lbr m bh bh bh bh bh bh bh bh set Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

HARGA SATUAN 32,500.00 162,500.00 6,500,000.00 104,000.00 390,000.00 30,485.00 34,385.00 37,375.00 41,145.00 44,850.00 49,335.00 52,325.00 57,590.00 57,590.00 2,080,000.00 3,900,000.00 5,850,000.00 222,040.00 321,425.00 328,900.00 986,700.00 3,250.00 18,687.50 164,450.00 57,590.00 22,425.00 22,425.00 26,195.00 45,240.00 34,580.00 37,830.00 37,830.00 2,222,350.00 1,755,000.00 104,000.00 99,450.00 165,100.00 14,950.00 71,500.00 84,500.00 273,000.00 6,500.00 3,783.00 97,825.00 32,500.00 8,255,000.00 435,500.00 2,094,690.00 89,050.00 78,000.00 41,145.00 52,000.00 9,100.00 5,200.00 148,200.00 5,200.00 71,500.00 91,000.00 221,000.00

89 90 91 92 93 94 95 96 97 98 99 100 101 103 104 105 106 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129

NO. 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145

URAIAN UPAH / BAHAN

SATUAN m3 bh bh bh bh bh bh bh m3 m3 m3 m2 m2 m2 bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh bh m3 m3 m3 m3 m3 m3 m2 m2 m2 m2 m2 m2 m2 m2 Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

HARGA SATUAN 4,160,000.00 74,100.00 68,900.00 84,500.00 9,750.00 42,900.00 86,450.00 27,300.00 5,460,000.00 5,460,000.00 26,000.00 222,040.00 238,485.00 205,595.00 4,160.00 3,445.00 4,355.00 4,420.00 5,655.00 5,785.00 5,850.00 1,690.00 2,275.00 15,535.00 19,435.00 4,485.00 5,070.00 5,330.00 6,760.00 5,330.00 6,760.00 66,235.00 1,414,270.00 1,463,605.00 1,496,495.00 1,537,640.00 1,578,720.00 1,841,840.00 373,750.00 131,560.00 148,005.00 336,375.00 131,560.00 172,705.00 189,150.00 493,350.00

Kayu Bengkirai Plafond Stacker TV Stacker Telephone Stacker AC Fitting Plafond Brocco Saklar Ganda Saklar 4 Saklar Tunggal Kayu Bengkirai 6/12 (Kuda-kuda Gording) Kayu Bengkirai 5/7 Paku Seng Batu Tempel Palimanan 15 x 30 Batu Tempel Paras 15 x 30 Batu Tempel Hitam Batu Bataco Beton Cetak (Paving Stone) - Segi empat 10,5 x 21 x 6 cm, 43/m2 (Natural) - Segi empat 10,5 x 21 x 6 cm, 43/m2 (Warna) - Segi empat 10,5 x 21 x 8 cm, 43/m2 (Natural) - Segi empat 10,5 x 21 x 8 cm, 43/m2 (Warna) - Segi empat 10,5 x 21 x 10 cm, 43/m2 (Natural) - Segi empat 10,5 x 21 x 10 cm, 43/m2 (Warna) - Segi empat 10 x 10 x 6 cm, 95/m2 (Natural) - Segi empat 10 x 10 x 6 cm, 95/m2 (Warna) - Segi empat 30 x 30 x 6 cm, 10,89/m2 (Natural) - Segi empat 30 x 30 x 6 cm, 10,89/m2 (Warna) - Segi Enam 6 cm, 36,5/m2 (Natural) - Segi Enam 6 cm, 36,5/m2 (Warna) - Segi Enam 8 cm, 36,5/m2 (Natural) - Segi Enam 8 cm, 36,5/m2 (Natural) - Tiga Berlian 8 cm, 37/m2 (Natural) - Tiga Berlian 8 cm, 37/m2 (Warna) - Kansteen 15 x 20 x 30 x 50 cm (Natural) 146 Beton Ready Mix - Beton K-175 - Beton K-225 - Beton K-250 - Beton K-275 - Beton K-300 - Beton K-500 147 Rangka Atap Baja Ringan 148 Bahan Kaca - Kaca Bening Tebal 3 mm - Kaca Bening Tebal 5 mm - Kaca Bening Tebal 8mm - Kaca Buram Tebal 3 mm - Kaca Rayben Tebal 5 mm - Kaca Stopsol Tebal - Kaca Nako Antik

DAFTAR ANALISA HARGA SATUAN PEKERJAANDAFTAR : HARGA SATUAN PEKERJAAN ( UNIT PRICE )

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

I

PEKERJAAN PERSIAPAN 1 Pengukuran dan Pemasangan Bouwplank 0.01200 M3 Kayu 5/7 0.02000 Kg Paku 0.00400 M3 Kayu Papan 2/20 0.10000 Oh Pekerja 0.00500 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M1 2,655,250.00 26,195.00 1,755,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Membersihkan Lapangan dan Perataan 0.10000 Oh Pekerja 0.00500 Oh Mandor Rp. Rp. 1 M2 90,480.00 Rp. 164,450.00 Rp. Rp. 3 Bongkar Beton Bertulang 6.66700 Oh Pekerja 0.33300 Oh Mandor Rp. Rp. 1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 4 Bongkar Dinding Tembok Bata Merah 6.66700 Oh Pekerja 0.03300 Oh Mandor Rp. Rp. 1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 603,230.16 5,426.85 608,657.01 Rp. Rp. 608,657.01 603,230.16 54,761.85 657,992.01 Rp. Rp. 657,992.01 9,048.00 822.25 9,870.25 Rp. Rp. 9,870.25 9,048.00 822.25 13,156.00 1,480.05 24,506.30 Rp. 39,406.90 Rp. 63,913.20 Rp. Rp. Rp. 31,863.00 523.90 7,020.00

II

PEKERJAAN TANAH 1 Galian Tanah Biasa sedalam 1 M 0.40000 Oh Pembantu Tukang 0.04000 Oh Mandor Rp. Rp. 1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 2 Urugan Kembali 0.19200 Oh Pembantu Tukang 0.01900 Oh Mandor Rp. Rp. 1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 3 Pemadatan Tanah 0.50000 Oh Pembantu Tukang 0.05000 Oh Mandor Rp. Rp. 1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 45,240.00 8,222.50 53,462.50 Rp. Rp. 53,462.50 17,372.16 3,124.55 20,496.71 Rp. Rp. 20,496.71 36,192.00 6,578.00 42,770.00 Rp. Rp. 42,770.00

4 Stripping Tebing setinggi 1 meter 0.05000 Oh Pekerja 0.00500 Oh Mandor Rp. Rp.

1 M2 90,480.00 Rp. 164,450.00 Rp. Rp. 90,480.00 164,450.00 254,930.00 Rp. Rp. 254,930.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

4 Urugan Pasir 1.20000 M3 Pasir Urug 0.30000 Oh Pembantu Tukang 0.01000 Oh Mandor Rp. Rp. Rp.

1 M3 99,450.00 90,480.00 Rp. 164,450.00 Rp. Rp. 27,144.00 1,644.50 28,788.50 Rp. 119,340.00 Rp. 148,128.50 Rp. 119,340.00

5 Urugan Tanah Merah ( BOW ) 1.25000 M3 Pasir Urug 0.25000 Oh Pembantu Tukang 0.01000 Oh Mandor Rp. Rp. Rp.

1 M3 97,825.00 90,480.00 Rp. 164,450.00 Rp. Rp. 22,620.00 1,644.50 24,264.50 Rp. 122,281.25 Rp. 146,545.75 Rp. 122,281.25

III

PEKERJAAN PONDASI 1 Pasangan Pondasi Batu Kali camp. 1 : 3 1.10000 M3 Bt. Belah 15/20 cm 4.04000 Zak Semen Portland 50 kg 0.48500 M3 Pasir Pasang 1.50000 Oh Pekerja 0.07500 Oh Mandor 0.60000 Oh Tukang Batu 0.06000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M3 403,000.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasangan Pondasi Batu Kosong 1.20000 M3 Bt. Belah 15/20 cm 0.30000 M3 Pasir Urug 0.78000 Oh Pekerja 0.03900 Oh Mandor 0.39000 Oh Tukang Batu 0.03900 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M3 403,000.00 99,450.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 70,574.40 6,413.55 51,308.40 5,772.20 134,068.55 Rp. 513,435.00 Rp. 647,503.55 Rp. Rp. 483,600.00 29,835.00 135,720.00 12,333.75 78,936.00 8,880.30 235,870.05 Rp. 835,120.00 Rp. 1,070,990.05 Rp. Rp. Rp. 443,300.00 341,380.00 50,440.00


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

IV PEKERJAAN PASANGAN DINDING 1 Pasangan Batu Bata tebal 1 Bata 1 : 2 140.00000 Bh Batu Bata 0.87000 Zak Semen Portland 50 kg 0.08000 M3 Pasir Pasang 0.65000 Oh Pekerja 0.03000 Oh Mandor 0.20000 Oh Tukang Batu 0.02000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 1,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasangan Batu Bata tebal 1/2 Bata 1 : 2 70.00000 Bh Batu Bata 0.37900 Zak Semen Portland 50 kg 0.03800 M3 Pasir Pasang 0.32000 Oh Pekerja 0.01500 Oh Mandor 0.10000 Oh Tukang Batu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 1,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pasangan Batu Bata tebal 1/2 Bata 1 : 4 70.00000 Bh Batu Bata 0.23000 Zak Semen Portland 50 kg 0.04300 M3 Pasir Pasang 0.32000 Oh Pekerja 0.01500 Oh Mandor 0.10000 Oh Tukang Batu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1M2

Rp. Rp. Rp. 58,812.00 4,933.50 26,312.00 2,960.10 93,017.60 Rp.

210,000.00 73,515.00 8,320.00

291,835.00 Rp.

384,852.60

Rp. Rp. Rp. 28,953.60 2,466.75 13,156.00 1,480.05 46,056.40 Rp.

105,000.00 32,025.50 3,952.00

140,977.50 Rp.

187,033.90

1,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 28,953.60 2,466.75 13,156.00 1,480.05

Rp. Rp. Rp.

105,000.00 19,435.00 4,472.00

46,056.40 Rp.

128,907.00 Rp.

174,963.40

V

PEKERJAAN PLESTERAN 1 Plesteran tebal 15 mm camp. 1 : 2 0.17040 Zak Semen Portland 50 kg 0.01700 M3 Pasir Pasang 0.20000 Oh Pekerja 0.01000 Oh Mandor 0.15000 Oh Tukang Batu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 1,644.50 19,734.00 2,220.08 41,694.58 Rp. 16,166.80 Rp. 57,861.38 Rp. Rp. 14,398.80 1,768.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

2 Plesteran tebal 15 mm camp. 1 : 4 0.10400 Zak Semen Portland 50 kg 0.02000 M3 Pasir Pasang 0.20000 Oh Pekerja 0.01000 Oh Mandor 0.15000 Oh Tukang Batu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 1,644.50 19,734.00 2,220.08 41,694.58 Rp. 10,868.00 Rp. 52,562.58 Rp. Rp. 8,788.00 2,080.00

3 Plesteran Beton tebal 15 mm camp. 1 : 2 0.18600 Zak Semen Portland 50 kg 0.01800 M3 Pasir Pasang 0.26000 Oh Pekerja 0.01300 Oh Mandor 0.20000 Oh Tukang Batu 0.02000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.


4 Benangan 0.00800 Zak Semen Portland 50 kg 0.00200 M3 Pasir Pasang 0.15000 Oh Pekerja Rp. Rp. Rp.

1 M' 84,500.00 104,000.00 90,480.00 Rp. Rp. 13,572.00 13,572.00 Rp. 884.00 Rp. 14,456.00 Rp. Rp. 676.00 208.00

5 Pasang Batu Sisir Batu Sisir 11.75000 Kg Semen Portland 50 kg 0.03500 M3 Pasir Pasang 1.10000 M2 Batu Sisir 0.70000 Oh Pekerja 0.35000 Oh Pekerja Batu Tukang 0.03500 Oh Pekerja Tukang Kepala 0.03500 Oh Pekerja Mandor Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

1,690.00 165,100.00 195,000.00 90,480.00 Rp. 131,560.00 Rp. 148,005.00 Rp. 164,450.00 Rp. Rp. 63,336.00 46,046.00 5,180.18 5,755.75

Rp. Rp. Rp.

19,857.50 5,778.50 214,500.00

120,317.93 Rp.

240,136.00 Rp.

360,453.93


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

VI PEKERJAAN KAYU 1 Pasangan Kusen Pintu dan Jendela Kayu Ulin 1.10000 M3 Kayu Ulin 6.00000 Oh Pekerja 0.30000 Oh Mandor 20.00000 Oh Tukang Kayu 2.00000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 M3 8,255,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 542,880.00 49,335.00 2,631,200.00 296,010.00 3,519,425.00 Rp. 9,080,500.00 Rp. Rp. 9,080,500.00

2 Pasangan Konstruksi Kuda-kuda Kayu Ulin 1.10000 M3 Kayu Ulin 0.80000 Kg Paku 15.00000 Kg Besi Strip 4.00000 Oh Pekerja 0.20000 Oh Mandor 12.00000 Oh Tukang Kayu 1.20000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 8,255,000.00 34,580.00 22,100.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 361,920.00 32,890.00 1,578,720.00 177,606.00 2,151,136.00 Rp. 9,439,664.00 Rp. Rp. Rp. Rp. 9,080,500.00 27,664.00 331,500.00

3 Pasangan Konstruksi Kuda-kuda Kayu Lanan 1.10000 M3 Kayu Lanan 0.80000 Kg Paku 15.00000 Kg Besi Strip 4.00000 Oh Pekerja 0.20000 Oh Mandor 12.00000 Oh Tukang Kayu 1.20000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 1,953,250.00 26,195.00 22,100.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 361,920.00 32,890.00 1,578,720.00 177,606.00 2,151,136.00 Rp. 2,501,031.00 Rp. Rp. Rp. Rp. 2,148,575.00 20,956.00 331,500.00

4 Pasangan Gording Kayu Lanan 1.10000 M3 Kayu Lanan 2.20000 Kg Beugel, Baut 2.40000 Oh Pekerja 0.12000 Oh Mandor 7.00000 Oh Tukang Kayu 0.70000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 1,953,250.00 22,100.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 217,152.00 19,734.00 920,920.00 103,603.50 1,261,409.50 Rp. 2,197,195.00 Rp. Rp. Rp. 2,148,575.00 48,620.00

5 Pasangan Kaso + Reng Kayu Lanan 0.01400 M3 Kayu Lanan 0.15000 Kg Paku 0.10000 Oh Pekerja 0.00500 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 1,953,250.00 26,195.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 9,048.00 822.25 13,156.00 1,480.05 24,506.30 Rp. 31,274.75 Rp. Rp. Rp. 27,345.50 3,929.25

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

6 Pasangan Listplank 2 x 2/20 cm Kayu Ulin 0.00880 M3 Kayu Ulin 0.06000 Kg Paku 0.10000 Oh Pekerja 0.05000 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M1 8,635,900.00 34,580.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 9,048.00 8,222.50 13,156.00 1,480.05 31,906.55 Rp. 78,070.72 Rp. Rp. Rp. 75,995.92 2,074.80

7 Pasangan Listplank 2/20 cm Kayu Ulin 0.00440 M3 Kayu Lanan 0.06000 Kg Paku 0.10000 Oh Pekerja 0.05000 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.


8 Pasangan Rangka Dinding Pemisah Kayu Lanan 0.00700 M3 Kayu, Papan Lanan 0.01950 M3 Kayu, Balok Lanan 0.10000 Kg Paku 0.15000 Oh Pekerja 0.07500 Oh Mandor 0.45000 Oh Tukang Kayu 0.04500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 2,222,350.00 1,953,250.00 26,195.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 13,572.00 12,333.75 59,202.00 6,660.23 91,767.98 Rp. 56,264.33 Rp. Rp. Rp. Rp. 15,556.45 38,088.38 2,619.50

9 Pasangan Plywood T=4 mm untuk Dinding 0.33600 Lbr Plywood 0.05000 Kg Paku 0.02500 Oh Pekerja 0.00130 Oh Mandor 0.07500 Oh Tukang Kayu 0.00750 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 71,500.00 45,240.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2,262.00 213.79 9,867.00 1,110.04 13,452.82 Rp. 26,286.00 Rp. Rp. Rp. 24,024.00 2,262.00

10 Pasangan Rangka Dinding Pemisah Double Plywood Rangka Kayu Lanan 0.00700 M3 Kayu, Papan Lanan 0.01950 M3 Kayu, Balok Lanan 0.10000 Kg Paku 0.67200 Lbr Plywood 0.10000 Kg Paku 0.20000 Oh Pekerja 0.07760 Oh Mandor 0.60000 Oh Tukang Kayu 0.06000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

2,222,350.00 1,953,250.00 26,195.00 71,500.00 45,240.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 12,761.32 78,936.00 8,880.30

Rp. Rp. Rp. Rp. Rp.

15,556.45 38,088.38 2,619.50 48,048.00 4,524.00

118,673.62 Rp.

108,836.33 Rp.

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

11 Pasangan Rangka Langit-langit 1 x 1 m Kayu Lanan 0.01200 M3 Kayu Lanan 0.10000 Kg Paku 0.15000 Oh Pekerja 0.07500 Oh Mandor 0.25000 Oh Tukang Kayu 0.02500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.


DAFTAR ANALISA HARGA SATUAN PEKERJAAN

JUMLAH

12,599,925.00

11,590,800.00

4,652,167.00

3,458,604.50

55,781.05

JUMLAH

109,977.27

71,979.31

148,032.30

39,738.82

227,509.95

JUMLAH

88,554.38


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

VII PEKERJAAN BETON 1 Membuat Beton Tumbuk camp. 1Pc : 3Ps : 5Kr 4.36000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.87000 M3 Koral Beton 1.65000 Oh Pekerja 0.08000 Oh Mandor 0.25000 Oh Tukang Batu 0.02500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M3 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Membuat Beton Bertulang camp. 1Pc : 2Ps : 3Kr 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 1.65000 Oh Pekerja 0.08000 Oh Mandor 0.25000 Oh Tukang Batu 0.02500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M3 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pembesian dengan Besi Polos 1.05000 Kg Besi Beton 0.01500 Kg Kawat Beton 0.00700 Oh Pekerja 0.00030 Oh Mandor 0.00700 Oh Tukang Besi 0.00070 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 Kg 23,075.00 28,015.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4 Pembesian dengan Besi Ulir 1.05000 Kg Besi Beton 0.01500 Kg Kawat Beton 0.00700 Oh Pekerja 0.00030 Oh Mandor 0.00700 Oh Tukang Besi 0.00070 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 Kg 25,415.00 28,015.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 5 Pasang Bekisting untuk Pondasi 0.04000 M3 Kayu Bekisting 0.30000 Kg Paku 0.10000 Ltr Minyak Bekisting 0.30000 Oh Pekerja 0.00500 Oh Mandor 0.26000 Oh Tukang Kayu 0.02600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 2,655,250.00 26,195.00 3,783.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 27,144.00 822.25 34,205.60 3,848.13 66,019.98 Rp. 114,446.80 Rp. 180,466.78 Rp. Rp. Rp. 106,210.00 7,858.50 378.30 633.36 49.34 920.92 103.60 1,707.22 Rp. 27,105.98 Rp. 28,813.19 Rp. Rp. 26,685.75 420.23 633.36 49.34 920.92 103.60 1,707.22 Rp. 24,648.98 Rp. 26,356.19 Rp. Rp. 24,228.75 420.23 149,292.00 13,156.00 32,890.00 3,700.13 199,038.13 Rp. 942,276.40 Rp. 1,141,314.53 Rp. Rp. Rp. 561,080.00 54,080.00 327,116.40 149,292.00 13,156.00 32,890.00 3,700.13 199,038.13 Rp. 787,360.60 Rp. 986,398.73 Rp. Rp. Rp. 368,420.00 54,080.00 364,860.60

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

6 Pasang Bekisting untuk Sloof 0.04500 M3 Kayu Bekisting 0.30000 Kg Paku 0.10000 Ltr Minyak Bekisting 0.30000 Oh Pekerja 0.00500 Oh Mandor 0.26000 Oh Tukang Kayu 0.02600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 2,655,250.00 26,195.00 3,783.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 27,144.00 822.25 34,205.60 3,848.13 66,019.98 Rp. 127,723.05 Rp. 193,743.03 Rp. Rp. Rp. 119,486.25 7,858.50 378.30

7 Pasang Bekisting untuk Kolom 0.04000 M3 Kayu Bekisting 0.40000 Kg Paku 0.20000 Ltr Minyak Bekisting 0.01500 M3 Kayu Bekisting 0.35000 Lbr Multiplek tebal 9 mm 2.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.30000 Oh Pekerja 0.00600 Oh Mandor 0.33000 Oh Tukang Kayu 0.03300 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 2,655,250.00 26,195.00 3,783.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 27,144.00 986.70 43,414.80 4,884.17 76,429.67 Rp. 220,030.85 Rp. 296,460.52 Rp. Rp. Rp. Rp. Rp. Rp. 106,210.00 10,478.00 756.60 39,828.75 57,557.50 5,200.00

8 Pasang Bekisting untuk Balok 0.04000 M3 Kayu Bekisting 0.40000 Kg Paku 0.20000 Ltr Minyak Bekisting 0.01800 M3 Kayu Bekisting 0.35000 Lbr Multiplek tebal 9 mm 2.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.30000 Oh Pekerja 0.00600 Oh Mandor 0.33000 Oh Tukang Kayu 0.03300 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


9 Pasang Bekisting untuk Lantai 0.04000 M3 Kayu Bekisting 0.40000 Kg Paku 0.20000 Ltr Minyak Bekisting 0.01500 M3 Kayu Bekisting 0.35000 Lbr Multiplek tebal 9 mm 6.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.32000 Oh Pekerja 0.00600 Oh Mandor 0.33000 Oh Tukang Kayu 0.03300 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

10 Pasang Bekisting untuk Dinding 0.03000 M3 Kayu Bekisting 0.40000 Kg Paku 0.20000 Ltr Minyak Bekisting 0.02000 M3 Kayu Bekisting 0.35000 Lbr Multiplek tebal 9 mm 3.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 4.00000 Bh Formtie/Penjaga Jarak Bekisting 0.32000 Oh Pekerja 0.00600 Oh Mandor 0.33000 Oh Tukang Kayu 0.03300 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 2,655,250.00 26,195.00 3,783.00 2,655,250.00 164,450.00 2,600.00 3,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 28,953.60 986.70 43,414.80 4,884.17 78,239.27 Rp. 221,354.60 Rp. 299,593.87 Rp. Rp. Rp. Rp. Rp. Rp. Rp. 79,657.50 10,478.00 756.60 53,105.00 57,557.50 7,800.00 12,000.00

11 Pasang Bekisting untuk Tangga 0.03000 M3 Kayu Bekisting 0.40000 Kg Paku 0.15000 Ltr Minyak Bekisting 0.01500 M3 Kayu Bekisting 0.35000 Lbr Multiplek tebal 9 mm 2.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.32000 Oh Pekerja 0.00600 Oh Mandor 0.33000 Oh Tukang Kayu 0.03300 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


12 Membuat Beton dengan Mutu K. 225 7.76000 Zak Semen Portland 50 kg 0.65000 M3 Pasir Beton 0.65000 M3 Koral Beton 6.00000 Oh Pekerja 0.30000 Oh Mandor 1.00000 Oh Tukang Batu 0.10000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

3

84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 542,880.00 49,335.00 131,560.00 14,800.50

Rp. Rp. Rp.

655,720.00 67,600.00 272,597.00

738,575.50 Rp.

995,917.00 Rp.

1,734,492.50

13 Membuat Beton dengan Mutu K. 275 8.00000 Zak Semen Portland 50 kg 0.40000 M3 Pasir Beton 0.82000 M3 Koral Beton 6.00000 Oh Pekerja 0.30000 Oh Mandor 1.00000 Oh Tukang Batu 0.10000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 542,880.00 49,335.00 131,560.00 14,800.50 738,575.50 Rp. 1,061,491.60 Rp. 1,800,067.10 Rp. Rp. Rp. 676,000.00 41,600.00 343,891.60

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

14 Membuat Pondasi Beton Bertulang ( 150 Kg + Bekisting ) 0.20000 M3 Kayu Bekisting 1.50000 Kg Paku 0.50000 Ltr Minyak Bekisting 157.50000 Kg Besi Beton 2.25000 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 4.20000 Oh Pekerja 0.15000 Oh Mandor 0.25000 Oh Tukang Batu 1.30000 Oh Tukang Kayu 1.05000 Oh Tukang Besi 0.26000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 380,016.00 24,667.50 32,890.00 171,028.00 138,138.00 38,481.30

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

531,050.00 39,292.50 1,891.50 3,634,312.50 63,033.75 561,080.00 54,080.00 327,116.40

785,220.80 Rp.

5,211,856.65 Rp.

5,997,077.45

15 Membuat Sloof Beton Bertulang ( 285 Kg + Bekisting ) 0.27000 M3 Kayu Bekisting 1.80000 Kg Paku 0.60000 Ltr Minyak Bekisting 299.25000 Kg Besi Beton 4.27500 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 5.44500 Oh Pekerja 0.19550 Oh Mandor 0.25000 Oh Tukang Batu 1.56000 Oh Tukang Kayu 1.99500 Oh Tukang Besi 0.38050 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 492,663.60 32,149.98 32,890.00 205,233.60 262,462.20 56,315.90


716,917.50 47,151.00 2,269.80 6,905,193.75 119,764.13 561,080.00 54,080.00 327,116.40

1,081,715.28 Rp.

8,733,572.58 Rp.

9,815,287.85

16 Membuat Kolom Beton Bertulang ( 230 Kg + Bekisting ) 0.40000 M3 Kayu Bekisting 4.00000 Kg Paku 2.00000 Ltr Minyak Bekisting 241.50000 Kg Besi Beton 3.45000 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 0.15000 M3 Kayu Bekisting 3.50000 Lbr Multiplek tebal 9 mm 20.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 6.26000 Oh Pekerja 0.20900 Oh Mandor 0.25000 Oh Tukang Batu 3.30000 Oh Tukang Kayu 1.61000 Oh Tukang Besi 0.51600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 566,404.80 34,370.05 32,890.00 434,148.00 211,811.60 76,370.58

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1,062,100.00 104,780.00 7,566.00 5,572,612.50 96,651.75 561,080.00 54,080.00 327,116.40 398,287.50 575,575.00 52,000.00

1,355,995.03 Rp.

8,811,849.15 Rp.

10,167,844.18

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

17 Membuat Balok Beton Bertulang ( 295 Kg + Bekisting ) 0.32000 M3 Kayu Bekisting 3.20000 Kg Paku 1.60000 Ltr Minyak Bekisting 309.75000 Kg Besi Beton 4.42500 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 0.14400 M3 Kayu Bekisting 2.80000 Lbr Multiplek tebal 9 mm 16.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 6.11500 Oh Pekerja 0.21650 Oh Mandor 0.25000 Oh Tukang Batu 2.64000 Oh Tukang Kayu 2.06500 Oh Tukang Besi 0.49550 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 553,285.20 35,603.43 32,890.00 347,318.40 271,671.40 73,336.48


849,680.00 83,824.00 6,052.80 7,147,481.25 123,966.38 561,080.00 54,080.00 327,116.40 382,356.00 460,460.00 41,600.00

1,314,104.90 Rp.

10,037,696.83 Rp.

11,351,801.73


1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 518,450.40 32,890.00 32,890.00 347,318.40 221,020.80 67,638.29


849,680.00 83,824.00 6,052.80 5,814,900.00 100,854.00 561,080.00 54,080.00 327,116.40 382,356.00 460,460.00 41,600.00

1,220,207.89 Rp.

8,682,003.20 Rp.

9,902,211.09

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

19 Membuat Lantai Beton Bertulang ( 125 Kg + Bekisting ) 0.50000 M3 Kayu Bekisting 5.00000 Kg Paku 2.50000 Ltr Minyak Bekisting 131.25000 Kg Besi Beton 1.87500 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 0.18750 M3 Kayu Bekisting 4.37500 Lbr Multiplek tebal 9 mm 75.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 6.52500 Oh Pekerja 0.19250 Oh Mandor 0.25000 Oh Tukang Batu 4.12500 Oh Tukang Kayu 0.87500 Oh Tukang Besi 0.52500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 590,382.00 31,656.63 32,890.00 542,685.00 115,115.00 77,702.63


1,327,625.00 130,975.00 9,457.50 3,028,593.75 52,528.13 561,080.00 54,080.00 327,116.40 497,859.38 719,468.75 195,000.00

1,390,431.25 Rp.

6,903,783.90 Rp.

8,294,215.15

20 Membuat Dinding Beton Bertulang ( 95 Kg + Bekisting ) 0.24000 M3 Kayu Bekisting 3.20000 Kg Paku 1.60000 Ltr Minyak Bekisting 99.75000 Kg Besi Beton 1.42500 Kg Kawat Beton 6.64000 Zak Semen Portland 50 kg 0.52000 M3 Pasir Beton 0.78000 M3 Koral Beton 0.16000 M3 Kayu Bekisting 2.80000 Lbr Multiplek tebal 9 mm 24.00000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 32.00000 Bh Formtie/Penjaga Jarak Bekisting 4.87500 Oh Pekerja 0.15650 Oh Mandor 0.25000 Oh Tukang Batu 2.64000 Oh Tukang Kayu 0.66500 Oh Tukang Besi 0.35550 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 3,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 441,090.00 25,736.43 32,890.00 347,318.40 87,487.40 52,615.78

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

637,260.00 83,824.00 6,052.80 2,301,731.25 39,921.38 561,080.00 54,080.00 327,116.40 424,840.00 460,460.00 62,400.00 96,000.00

987,138.00 Rp.

5,054,765.83 Rp.

6,041,903.83


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

VIII PEKERJAAN PENUTUP ATAP 1 Pasang Atap Genteng Metal 1.43000 Lbr Genteng Metal 0.20000 Kg Paku 0.20000 Oh Pekerja 0.01000 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 149,500.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasang Atap Nok Genteng Metal 2.50000 Bh Nok Genteng Metal 0.05000 Kg Paku 0.25000 Oh Pekerja 0.01300 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M1 57,590.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. IX PEKERJAAN LANGIT - LANGIT 1 Pasang Langit - langit Plywood 4 mm 0.37500 Lbr Plywood 4 mm 0.03000 Kg Paku 0.07000 Oh Pekerja 0.00350 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 71,500.00 45,240.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasang Langit - langit Kalsiboard Tb 4.5 mm 0.36000 Lbr Kalsiboard 120x240x0,45 cm 0.11000 Kg Paku Sekrup 0.10000 Oh Pekerja 0.05000 Oh Mandor 0.50000 Oh Tukang Kayu 0.05000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 72,800.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pasang Langit - langit Kayu Lanan 0.02400 M3 Kayu Lanan ( Papan ) 0.01000 Kg Paku 0.05000 Kg Paku Sekrup 0.20000 Oh Pekerja 0.01000 Oh Mandor 0.60000 Oh Tukang Kayu 0.06000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 2,222,350.00 26,195.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 1,644.50 78,936.00 8,880.30 107,556.80 Rp. 55,489.85 Rp. 163,046.65 Rp. Rp. Rp. 53,336.40 261.95 1,891.50 9,048.00 8,222.50 65,780.00 7,400.25 90,450.75 Rp. 30,369.30 Rp. 120,820.05 Rp. Rp. 26,208.00 4,161.30 6,333.60 575.58 13,156.00 1,480.05 21,545.23 Rp. 28,169.70 Rp. 49,714.93 Rp. Rp. 26,812.50 1,357.20 22,620.00 2,137.85 19,734.00 2,220.08 46,711.93 Rp. 145,866.50 Rp. 192,578.43 Rp. Rp. 143,975.00 1,891.50 18,096.00 1,644.50 13,156.00 1,480.05 34,376.55 Rp. 221,351.00 Rp. 255,727.55 Rp. Rp. 213,785.00 7,566.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

4 Pasang Langit - langit Plywood 4 mm Rangka Kayu Lanan 0.01200 M3 Kayu Lanan ( Balok ) 0.10000 Kg Paku 0.37500 Lbr Plywood 4 mm 0.03000 Kg Paku 0.22000 Oh Pekerja 0.07850 Oh Mandor 0.35000 Oh Tukang Kayu 0.03500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

1,953,250.00 26,195.00 71,500.00 45,240.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 19,905.60 12,909.33 46,046.00 5,180.18

Rp. Rp. Rp. Rp.

23,439.00 2,619.50 26,812.50 1,357.20

84,041.10 Rp.

54,228.20 Rp.

138,269.30

5 Pasang Langit - langit Kalsiboard Tb 9 mm + Rangka Kayu Lanan 0.01200 M3 Kayu Lanan ( Balok ) 0.10000 Kg Paku 0.36000 Lbr Kalsiboard 120x240x0,9 cm 0.11000 Kg Paku Sekrup 0.25000 Oh Pekerja 0.12500 Oh Mandor 0.75000 Oh Tukang Kayu 0.07500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

1,953,250.00 26,195.00 72,800.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 22,620.00 20,556.25 98,670.00 11,100.38

Rp. Rp. Rp. Rp.

23,439.00 2,619.50 26,208.00 4,161.30

152,946.63 Rp.

56,427.80 Rp.

209,374.43

6 Pasang Langit - langit Kayu Lanan + Rangka Kayu Lanan 0.01200 M3 Kayu Lanan ( Balok ) 0.11000 Kg Paku 0.02400 M3 Kayu Lanan ( Papan ) 0.05000 Kg Paku Sekrup 0.35000 Oh Pekerja 0.08500 Oh Mandor 0.85000 Oh Tukang Kayu 0.08500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

1,953,250.00 26,195.00 2,222,350.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 31,668.00 13,978.25 111,826.00 12,580.43

Rp. Rp. Rp. Rp.

23,439.00 2,881.45 53,336.40 1,891.50

170,052.68 Rp.

81,548.35 Rp.

251,601.03

7 Pasang kembali Langit - langit Kayu Lanan + Rangka Kayu Lanan 0.01200 M3 Kayu Lanan ( Balok ) 0.11000 Kg Paku 0.05000 Kg Paku Sekrup 0.35000 Oh Pekerja 0.08500 Oh Mandor 0.85000 Oh Tukang Kayu 0.08500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

1,953,250.00 26,195.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 31,668.00 13,978.25 111,826.00 12,580.43

Rp. Rp. Rp.

23,439.00 2,881.45 1,891.50

170,052.68 Rp.

28,211.95 Rp.

198,264.63

8 Pasang List Langit - langit Kayu Profil 1.10000 M1 List Kayu Profil 0.01000 Kg Paku 0.05000 Oh Pekerja 0.00300 Oh Mandor 0.05000 Oh Tukang Kayu 0.00500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M1 3,250.00 26,195.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4,524.00 493.35 6,578.00 740.03 12,335.38 Rp. 3,836.95 Rp. 16,172.33 Rp. Rp. 3,575.00 261.95


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

X

PEKERJAAN PIPA DAN SANITASI 1 Memasang 1 Buah Kloset Duduk/Monoblok 1.00000 Bh Kloset Duduk/Monoblok 0.06000 Perlengkapan 6% Harga Kloset 3.30000 Oh Pekerja 0.16000 Oh Mandor 1.10000 Oh Tukang Batu 0.10000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. 1 Bh 2,631,200.00 2,631,200.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Memasang 1 Buah Kloset Jongkok Porselin 1.00000 Bh Kloset Jongkok 0.12000 Zak Semen Portland 50 kg 0.01000 M3 Pasir Beton 1.00000 Oh Pekerja 0.16000 Oh Mandor 1.50000 Oh Tukang Batu 0.30000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 Bh 263,120.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Memasang 1 Buah Urinoir 1.00000 Bh Urinoir 0.30000 Perlengkapan 30% Harga Urinoir 0.12000 Zak Semen Portland 50 kg 0.01000 M3 Pasir Beton 1.00000 Oh Pekerja 0.10000 Oh Mandor 1.00000 Oh Tukang Batu 0.10000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 Bh 435,500.00 435,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4 Memasang 1 Buah Wastafel 1.00000 Bh Wastafel 0.12000 Perlengkapan 12% Harga Wastafel 0.12000 Zak Semen Portland 50 kg 0.01000 M3 Pasir Beton 1.20000 Oh Pekerja 0.10000 Oh Mandor 1.45000 Oh Tukang Batu 0.15000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 Bh 2,094,690.00 2,094,690.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 108,576.00 16,445.00 190,762.00 22,200.75 337,983.75 Rp. 2,357,232.80 Rp. 2,695,216.55 Rp. Rp. Rp. Rp. 2,094,690.00 251,362.80 10,140.00 1,040.00 90,480.00 16,445.00 131,560.00 14,800.50 253,285.50 Rp. 577,330.00 Rp. 830,615.50 Rp. Rp. Rp. Rp. 435,500.00 130,650.00 10,140.00 1,040.00 90,480.00 26,312.00 197,340.00 44,401.50 358,533.50 Rp. 274,300.00 Rp. 632,833.50 Rp. Rp. Rp. 263,120.00 10,140.00 1,040.00 298,584.00 26,312.00 144,716.00 14,800.50 484,412.50 Rp. 2,789,072.00 Rp. 3,273,484.50 Rp. Rp. 2,631,200.00 157,872.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

5 Memasang 1 Bh Bak Mandi Batu Bata Vol 0,3 m3 280.00000 Bh Batu Bata 2.40000 Zak Semen Portland 50 kg 0.30000 M3 Pasir Beton 4.35600 M2 Keramik 6.00000 Kg Semen Nat 6.00000 Oh Pekerja 0.30000 Oh Mandor 0.75000 Oh Tukang Batu 0.30000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 1,500.00 84,500.00 104,000.00 62,335.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 542,880.00 49,335.00 98,670.00 44,401.50 735,286.50 Rp. 964,531.26 Rp. 1,699,817.76 Rp. Rp. Rp. Rp. Rp. 420,000.00 202,800.00 31,200.00 271,531.26 39,000.00

6 Pasang 1 Buah Bak Kontrol Pas. Bt Bata Uk 45 x 45 tinggi 50 cm 175.00000 Bh Batu Bata 1.54000 Zak Semen Portland 50 kg 0.13000 M3 Pasir Pasang 0.02000 M3 Kerikil 0.09000 M3 Pasir Beton 2.60000 Kg Besi Beton 1.42000 Oh Pekerja 0.07100 Oh Mandor 0.47300 Oh Tukang Batu 0.04700 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

Bh

1,500.00 84,500.00 104,000.00 419,380.00 104,000.00 23,075.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 128,481.60 11,675.95 62,227.88 6,956.24

Rp. Rp. Rp. Rp. Rp. Rp.

262,500.00 130,130.00 13,520.00 8,387.60 9,360.00 59,995.00

209,341.67 Rp.

483,892.60 Rp.

693,234.27

7 Pasang 1 Buah Bak Kontrol Pas. Bt Bata Uk 60 x 60 tinggi 65 cm 260.00000 Bh Batu Bata 2.28000 Zak Semen Portland 50 kg 0.18400 M3 Pasir Pasang 0.03300 M3 Kerikil 0.12000 M3 Pasir Beton 4.85000 Kg Besi Beton 2.26000 Oh Pekerja 0.10800 Oh Mandor 0.72000 Oh Tukang Batu 0.07200 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

Bh

1,500.00 84,500.00 104,000.00 419,380.00 104,000.00 23,075.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 204,484.80 17,760.60 94,723.20 10,656.36


390,000.00 192,660.00 19,136.00 13,839.54 12,480.00 111,913.75

327,624.96 Rp.

740,029.29 Rp.

1,067,654.25

8 Memasang 1 Buah Bak Cuci Piring Stainless Steel 1.00000 Bh Bak Cuci Piring Stainless Steel 1.00000 Set Water Drain + Asesoris 0.03000 Oh Pekerja 0.00150 Oh Mandor 0.30000 Oh Tukang Batu 0.03000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 897,000.00 30,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2,714.40 246.68 39,468.00 4,440.15 46,869.23 Rp. 927,000.00 Rp. 973,869.23 Rp. Rp. 897,000.00 30,000.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

9 Memasang 1 Buah Kran dia. 3/4" atau 1/2" 1.00000 Bh Kran Air 0.40000 Zak Semen Portland 50 kg 0.05000 M3 Pasir Pasang 0.05000 Oh Pekerja 0.00250 Oh Mandor 0.10000 Oh Tukang Batu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 22,425.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4,524.00 411.13 13,156.00 1,480.05 19,571.18 Rp. 61,425.00 Rp. 80,996.18 Rp. Rp. Rp. 22,425.00 33,800.00 5,200.00

10 Memasang 1 Buah Floor Drain 1.00000 Bh Floor Drain 0.01000 Oh Pekerja 0.00500 Oh Mandor 0.10000 Oh Tukang Batu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 Bh 74,750.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 904.80 822.25 13,156.00 1,480.05 16,363.10 Rp. 74,750.00 Rp. 91,113.10 Rp. 74,750.00

11 Memasang 1 Buah Bak Cuci Piring Stainless Steel 1.00000 Bh Bak Cuci Piring Stainless Steel 1.00000 Set Water Drain + Asesoris 0.03000 Oh Pekerja 0.00150 Oh Mandor 0.30000 Oh Tukang Batu 0.03000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 897,000.00 30,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2,714.40 246.68 39,468.00 4,440.15 46,869.23 Rp. 927,000.00 Rp. 973,869.23 Rp. Rp. 897,000.00 30,000.00


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

XII PEKERJAAN KUNCI DAN KACA 1 Pasang Kunci Tanam Biasa Kualitas Sedang 1.00000 Bh Kunci Tanam 2 Slaag 0.01000 Oh Pekerja 0.00500 Oh Mandor 0.50000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 247,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasang Kunci Tanam Biasa Kualitas Baik 1.00000 Bh Kunci Tanam 2 Slaag 0.01000 Oh Pekerja 0.00500 Oh Mandor 0.50000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 271,440.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pasang Kunci Tanam Kamar Mandi 1.00000 Bh Kunci Tanam 1 Slaag 0.00500 Oh Pekerja 0.00250 Oh Mandor 0.50000 Oh Tukang Kayu 0.00500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 137,800.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4 Pasang Engsel Pintu 1.00000 Bh Engsel Pintu (kuningan 4") 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 59,800.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 5 Pasang Engsel Jendela 1.00000 Bh Engsel Jendela 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 44,850.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 6 Pasang Kait Angin 1.00000 Bh Kait Angin 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. 1 Bh 30,875.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,357.20 123.34 19,734.00 2,220.08 23,434.61 Rp. 30,875.00 Rp. 54,309.61 Rp. 30,875.00 1,357.20 123.34 19,734.00 2,220.08 23,434.61 Rp. 44,850.00 Rp. 68,284.61 Rp. 44,850.00 1,357.20 123.34 19,734.00 2,220.08 23,434.61 Rp. 59,800.00 Rp. 83,234.61 Rp. 59,800.00 452.40 411.13 65,780.00 740.03 67,383.55 Rp. 137,800.00 Rp. 205,183.55 Rp. 137,800.00 904.80 822.25 65,780.00 1,480.05 68,987.10 Rp. 271,440.00 Rp. 340,427.10 Rp. 271,440.00 904.80 822.25 65,780.00 1,480.05 68,987.10 Rp. 247,000.00 Rp. 315,987.10 Rp. 247,000.00

NO.

URAIAN

HARGA SATUAN

BIAYA UPAH

BIAYA BAHAN

JUMLAH

7 Pasang Gerendel 1.00000 Bh Grendel 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 Bh 7,800.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,357.20 123.34 19,734.00 2,220.08 23,434.61 Rp. 7,800.00 Rp. 31,234.61 Rp. 7,800.00

8 Pasang Kaca tebal 3 mm 1.10000 M2 Kaca 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 M2 83,850.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,357.20 123.34 19,734.00 2,220.08 23,434.61 Rp. 92,235.00 Rp. 115,669.61 Rp. 92,235.00



10 Pasang Kaca one way tebal 5 mm 1.10000 M2 Kaca 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


11 Pasang Kaca buram/es tebal 5 mm 1.10000 M2 Kaca 0.01500 Oh Pekerja 0.00075 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.



NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

XIII PEKERJAAN PENUTUP LANTAI DAN DINDING 1 Pasang Lantai Keramik Uk. 20 x 20 cm 1.00000 M2 Ubin Keramik Uk. 20 x 20 cm 0.22760 Zak Semen Portland 50 kg 0.04200 M3 Pasir Beton 1.50000 Kg Semen Warna 0.62000 Oh Pekerja 0.03000 Oh Mandor 0.35000 Oh Tukang Batu 0.03500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 63,167.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pasang Lantai Keramik Uk. 30 x 30 cm 1.00000 M2 Ubin Keramik Uk. 30 x 30 cm 0.22760 Zak Semen Portland 50 kg 0.04200 M3 Pasir Beton 1.50000 Kg Semen Warna 0.62000 Oh Pekerja 0.03000 Oh Mandor 0.35000 Oh Tukang Batu 0.03500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 67,080.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pasang Dinding Keramik 20 x 20 cm warna 1.00000 M2 Keramik 20 x 20 cm warna 0.18300 Zak Semen Portland 50 kg 0.01800 M3 Pasir Beton 1.50000 Kg Semen Warna 0.60000 Oh Pekerja 0.03000 Oh Mandor 0.10000 Oh Tukang Batu 0.04500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 63,167.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4 Plint Keramik Uk. 10 x 30 cm 1.00000 M2 Keramik Uk. 10 x 30 cm 0.22760 Zak Semen Portland 50 kg 0.04200 M3 Pasir Beton 1.50000 Kg Semen Warna 0.62000 Oh Pekerja 0.03000 Oh Mandor 0.35000 Oh Tukang Batu 0.03500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 62,335.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 56,097.60 4,933.50 46,046.00 5,180.18 112,257.28 Rp. 95,685.20 Rp. 207,942.48 Rp. Rp. Rp. Rp. 62,335.00 19,232.20 4,368.00 9,750.00 54,288.00 4,933.50 13,156.00 6,660.23 79,037.73 Rp. 90,252.50 Rp. 169,290.23 Rp. Rp. Rp. Rp. 63,167.00 15,463.50 1,872.00 9,750.00 56,097.60 4,933.50 46,046.00 5,180.18 112,257.28 Rp. 100,430.20 Rp. 212,687.48 Rp. Rp. Rp. Rp. 67,080.00 19,232.20 4,368.00 9,750.00 56,097.60 4,933.50 46,046.00 5,180.18 112,257.28 Rp. 96,517.20 Rp. 208,774.48 Rp. Rp. Rp. Rp. 63,167.00 19,232.20 4,368.00 9,750.00


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

XIV PEKERJAAN CAT - CATAN 1 Mendempul dan Menggosok Kayu 0.08000 Kg Dempul Jadi 0.02000 Kg Minyak Cat 0.20000 Lbr Ampelas 0.04000 Oh Pekerja 0.00250 Oh Mandor 0.04000 Oh Tukang Cat 0.00400 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 1 M2 98,670.00 18,687.50 4,940.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 2 Pengecatan Bidang Kayu Baru ( 1 Lapis Plamir 1 Lapis Cat Dasar dan 2 Lapis Cat Penutup ) 0.20000 Kg Cat Meni 0.15000 Kg Plamir 0.17000 Kg Cat Dasar 0.26000 Kg Cat Penutup 2 Kali 0.07000 Oh Pekerja 0.00250 Oh Mandor 0.09000 Oh Tukang Cat 0.00600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 44,460.00 14,950.00 52,325.00 67,275.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 3 Pengecatan Bidang Kayu Baru ( 1 Lapis Plamir 1 Lapis Cat Dasar dan 3 Lapis Cat Penutup ) 0.20000 Kg Cat Meni 0.15000 Kg Plamir 0.17000 Kg Cat Dasar 0.35000 Kg Cat Penutup 3 Kali 0.07000 Oh Pekerja 0.00250 Oh Mandor 0.10500 Oh Tukang Cat 0.00400 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. 44,460.00 14,950.00 52,325.00 67,275.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4 Pelaburan Bidang Kayu dengan Cat Residu dan Ter 0.35000 Ltr Residu atau Ter 0.10000 Oh Pekerja 0.00600 Oh Mandor Rp. Rp. Rp. 1 M2 3,783.00 90,480.00 Rp. 164,450.00 Rp. Rp. 5 Pengecatan Tembok Baru ( 1 Lapis Plamir, 1 Lapis Cat Dasar dan 2 Lapis Cat Penutup ) 0.10000 Kg Plamir 0.10000 Kg Cat Dasar 0.26000 Kg Cat Penutup 2 Kali 0.02000 Oh Pekerja 0.00250 Oh Mandor 0.06300 Oh Tukang Cat 0.00630 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. 14,950.00 52,325.00 32,370.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,809.60 411.13 8,288.28 932.43 11,441.44 Rp. 15,143.70 Rp. 26,585.14 Rp. Rp. Rp. 1,495.00 5,232.50 8,416.20 1 M2 9,048.00 986.70 10,034.70 Rp. 1,324.05 Rp. 11,358.75 Rp. 1,324.05 6,333.60 411.13 13,813.80 592.02 21,150.55 Rp. 43,576.00 Rp. 64,726.55 Rp. Rp. Rp. Rp. 8,892.00 2,242.50 8,895.25 23,546.25 1 M2 6,333.60 411.13 11,840.40 888.03 19,473.16 Rp. 37,521.25 Rp. 56,994.41 Rp. Rp. Rp. Rp. 8,892.00 2,242.50 8,895.25 17,491.50 1M2

Rp. Rp. Rp. 3,619.20 411.13 5,262.40 592.02 9,884.75 Rp.

7,893.60 373.75 988.00

9,255.35 Rp.

19,140.10


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

1 Pengukuran dan Pemasangan Bouwplank 0.0120 M3 Kayu 5/7 0.0200 Kg Paku 0.0040 M3 Kayu Papan 2/20 0.1000 Oh Pekerja 0.0050 Oh Mandor 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M1 2,655,250.00 26,195.00 1,755,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 9,048.00 822.25 13,156.00 1,480.05 24,506.30 Rp. 39,406.90 Rp. 63,913.20 Rp. Rp. Rp. 31,863.00 523.90 7,020.00

2 Membersihkan Lapangan dan Perataan 0.1000 Oh Pekerja 0.0050 Oh Mandor Rp. Rp.

1 M2 90,480.00 Rp. 164,450.00 Rp. Rp. 9,048.00 822.25 9,870.25 Rp. Rp. 9,870.25

3 Galian Tanah Biasa sedalam 1 M 0.4000 Oh Pembantu Tukang 0.0400 Oh Mandor Rp. Rp.

1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 36,192.00 6,578.00 42,770.00 Rp. Rp. 42,770.00

4 Urugan Kembali 0.1920 Oh Pembantu Tukang 0.0190 Oh Mandor Rp. Rp.

1M

3

90,480.00 Rp. 164,450.00 Rp. Rp.

17,372.16 3,124.55 20,496.71 Rp. Rp. 20,496.71

5 Pemadatan Tanah 0.5000 Oh Pembantu Tukang 0.0500 Oh Mandor Rp. Rp.

1 M3 90,480.00 Rp. 164,450.00 Rp. Rp. 45,240.00 8,222.50 53,462.50 Rp. Rp. 53,462.50

6 Urugan Pasir 1.2000 M3 Pasir Urug 0.3000 Oh Pembantu Tukang 0.0100 Oh Mandor Rp. Rp. Rp.

1M

3

99,450.00 90,480.00 Rp. 164,450.00 Rp. Rp. 27,144.00 1,644.50 28,788.50

Rp.

119,340.00

Rp.

119,340.00

Rp.

148,128.50

7 Urugan Tanah Merah ( BOW ) 1.2500 M3 Pasir Urug 0.2500 Oh Pembantu Tukang 0.0100 Oh Mandor Rp. Rp. Rp.

1M

3

97,825.00 90,480.00 Rp. 164,450.00 Rp. Rp. 22,620.00 1,644.50 24,264.50

Rp.

122,281.25

Rp.

122,281.25

Rp.

146,545.75

8 Pasangan Pondasi Batu Kali camp. 1 : 4 1.2000 M3 Bt. Belah 15/20 cm 4.0400 Zak Semen Portland 50 kg 0.4850 M3 Pasir Pasang 1.5000 Oh Pekerja 0.0750 Oh Mandor 0.6000 Oh Tukang Batu 0.0600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 403,000.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 135,720.00 12,333.75 78,936.00 8,880.30 235,870.05 Rp. 875,420.00 Rp. 1,111,290.05 Rp. Rp. Rp. 483,600.00 341,380.00 50,440.00

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

9 Pasangan Pondasi Batu Kosong 1.2000 M3 Bt. Belah 15/20 cm 0.3000 M3 Pasir Urug 0.7800 Oh Pekerja 0.0390 Oh Mandor 0.3900 Oh Tukang Batu 0.0390 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.


10 Pasangan Batu Bata tebal 1/2 Bata 1 : 2 70.0000 Bh Batu Bata 0.3790 Zak Semen Portland 50 kg 0.0380 M3 Pasir Pasang 0.3200 Oh Pekerja 0.0150 Oh Mandor 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

1,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 28,953.60 2,466.75 13,156.00 1,480.05 46,056.40

Rp. Rp. Rp.

105,000.00 32,025.50 3,952.00

Rp.

140,977.50

Rp.

187,033.90

11 Pasangan Batu Bata tebal 1/2 Bata 1 : 4 70.0000 Bh Batu Bata 0.2300 Zak Semen Portland 50 kg 0.0430 M3 Pasir Pasang 0.3200 Oh Pekerja 0.0150 Oh Mandor 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

1,500.00 84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 28,953.60 2,466.75 13,156.00 1,480.05 46,056.40

Rp. Rp. Rp.

105,000.00 19,435.00 4,472.00

Rp.

128,907.00

Rp.

174,963.40


1M

2

84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 1,644.50 19,734.00 2,220.08 41,694.58

Rp. Rp.

14,398.80 1,768.00

Rp.

16,166.80

Rp.

57,861.38


1M

2

84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 18,096.00 1,644.50 19,734.00 2,220.08 41,694.58

Rp. Rp.

8,788.00 2,080.00

Rp.

10,868.00

Rp.

52,562.58

14 Plesteran Beton tebal 15 mm camp. 1 : 2 0.1860 Zak Semen Portland 50 kg 0.0180 M3 Pasir Pasang 0.2600 Oh Pekerja 0.0130 Oh Mandor 0.2000 Oh Tukang Batu 0.0200 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

84,500.00 104,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 23,524.80 2,137.85 26,312.00 2,960.10 54,934.75

Rp. Rp.

15,717.00 1,872.00

Rp.

17,589.00

Rp.

72,523.75

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

15 Benangan 0.0080 Zak Semen Portland 50 kg 0.0020 M3 Pasir Pasang 0.1500 Oh Pekerja Rp. Rp. Rp.

1 M' 84,500.00 104,000.00 90,480.00 Rp. Rp. 13,572.00 13,572.00 Rp. 884.00 Rp. 14,456.00 Rp. Rp. 676.00 208.00

16 Membuat Beton Tumbuk camp. 1Pc : 3Ps : 5Kr 4.3600 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.8700 M3 Koral Beton 1.6500 Oh Pekerja 0.0800 Oh Mandor 0.2500 Oh Tukang Batu 0.0250 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 149,292.00 13,156.00 32,890.00 3,700.13 199,038.13 Rp. 787,360.60 Rp. 986,398.73 Rp. Rp. Rp. 368,420.00 54,080.00 364,860.60

17 Membuat Beton Bertulang camp. 1Pc : 2Ps : 3Kr 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 1.6500 Oh Pekerja 0.0800 Oh Mandor 0.2500 Oh Tukang Batu 0.0250 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 149,292.00 13,156.00 32,890.00 3,700.13 199,038.13 Rp. 942,276.40 Rp. 1,141,314.53 Rp. Rp. Rp. 561,080.00 54,080.00 327,116.40

18 Pembesian dengan Besi Polos 1.0500 Kg Besi Beton 0.0150 Kg Kawat Beton 0.0070 Oh Pekerja 0.0003 Oh Mandor 0.0070 Oh Tukang Besi 0.0007 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 Kg 23,075.00 28,015.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 633.36 49.34 920.92 103.60 1,707.22 Rp. 24,648.98 Rp. 26,356.19 Rp. Rp. 24,228.75 420.23

19 Pasang Bekisting untuk Pondasi 0.0400 M3 Kayu Bekisting 0.3000 Kg Paku 0.1000 Ltr Minyak Bekisting 0.3000 Oh Pekerja 0.0050 Oh Mandor 0.2600 Oh Tukang Kayu 0.0260 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

2,655,250.00 26,195.00 3,783.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 27,144.00 822.25 34,205.60 3,848.13 66,019.98

Rp. Rp. Rp.

106,210.00 7,858.50 378.30

Rp.

114,446.80

Rp.

180,466.78

20 Pasang Bekisting untuk Sloof 0.0450 M3 Kayu Bekisting 0.3000 Kg Paku 0.1000 Ltr Minyak Bekisting 0.3000 Oh Pekerja 0.0050 Oh Mandor 0.2600 Oh Tukang Kayu 0.0260 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

2,655,250.00 26,195.00 3,783.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 27,144.00 822.25 34,205.60 3,848.13 66,019.98

Rp. Rp. Rp.

119,486.25 7,858.50 378.30

Rp.

127,723.05

Rp.

193,743.03

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

21 Pasang Bekisting untuk Kolom 0.0400 M3 Kayu Bekisting 0.4000 Kg Paku 0.2000 Ltr Minyak Bekisting 0.0150 M3 Kayu Bekisting 0.3500 Lbr Multiplek tebal 9 mm 2.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.3000 Oh Pekerja 0.0060 Oh Mandor 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


22 Pasang Bekisting untuk Balok 0.0400 M3 Kayu Bekisting 0.4000 Kg Paku 0.2000 Ltr Minyak Bekisting 0.0180 M3 Kayu Bekisting 0.3500 Lbr Multiplek tebal 9 mm 2.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.3000 Oh Pekerja 0.0060 Oh Mandor 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


23 Pasang Bekisting untuk Lantai 0.0400 M3 Kayu Bekisting 0.4000 Kg Paku 0.2000 Ltr Minyak Bekisting 0.0150 M3 Kayu Bekisting 0.3500 Lbr Multiplek tebal 9 mm 6.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 0.3200 Oh Pekerja 0.0060 Oh Mandor 0.3300 Oh Tukang Kayu 0.0330 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


24 Membuat Pondasi Beton Bertulang ( 150 Kg + Bekisting ) 0.2000 M3 Kayu Bekisting 1.5000 Kg Paku 0.5000 Ltr Minyak Bekisting 157.5000 Kg Besi Beton 2.2500 Kg Kawat Beton 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 4.2000 Oh Pekerja 0.1500 Oh Mandor 0.2500 Oh Tukang Batu 1.3000 Oh Tukang Kayu 1.0500 Oh Tukang Besi 0.2600 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 380,016.00 24,667.50 32,890.00 171,028.00 138,138.00 38,481.30 785,220.80


531,050.00 39,292.50 1,891.50 3,634,312.50 63,033.75 561,080.00 54,080.00 327,116.40

Rp.

5,211,856.65

Rp.

5,997,077.45

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

25 Membuat Sloof Beton Bertulang ( 230 Kg + Bekisting ) 0.2700 M3 Kayu Bekisting 1.8000 Kg Paku 0.6000 Ltr Minyak Bekisting 241.5000 Kg Besi Beton 3.4500 Kg Kawat Beton 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 5.4450 Oh Pekerja 0.1955 Oh Mandor 0.2500 Oh Tukang Batu 1.5600 Oh Tukang Kayu 1.9950 Oh Tukang Besi 0.3805 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 492,663.60 32,149.98 32,890.00 205,233.60 262,462.20 56,315.90 1,081,715.28


716,917.50 47,151.00 2,269.80 5,572,612.50 96,651.75 561,080.00 54,080.00 327,116.40

Rp.

7,377,878.95

Rp.

8,459,594.23

26 Membuat Kolom Beton Bertulang ( 170 Kg + Bekisting ) 0.4000 M3 Kayu Bekisting 4.0000 Kg Paku 2.0000 Ltr Minyak Bekisting 178.5000 Kg Besi Beton 2.5500 Kg Kawat Beton 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 0.1500 M3 Kayu Bekisting 3.5000 Lbr Multiplek tebal 9 mm 20.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 6.2600 Oh Pekerja 0.2090 Oh Mandor 0.2500 Oh Tukang Batu 3.3000 Oh Tukang Kayu 1.6100 Oh Tukang Besi 0.5160 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 566,404.80 34,370.05 32,890.00 434,148.00 211,811.60 76,370.58 1,355,995.03


1,062,100.00 104,780.00 7,566.00 4,118,887.50 71,438.25 561,080.00 54,080.00 327,116.40 398,287.50 575,575.00 52,000.00

Rp.

7,332,910.65

Rp.

8,688,905.68


1M

3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 553,285.20 35,603.43 32,890.00 347,318.40 271,671.40 73,336.48 1,314,104.90


849,680.00 83,824.00 6,052.80 5,330,325.00 92,449.50 561,080.00 54,080.00 327,116.40 382,356.00 460,460.00 41,600.00

Rp.

8,189,023.70

Rp.

9,503,128.60

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

28 Membuat Ringbalk Beton Bertulang ( 215 Kg + Bekisting ) 0.3200 M3 Kayu Bekisting 3.2000 Kg Paku 1.6000 Ltr Minyak Bekisting 225.7500 Kg Besi Beton 3.2250 Kg Kawat Beton 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 0.1440 M3 Kayu Bekisting 2.8000 Lbr Multiplek tebal 9 mm 16.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 5.7300 Oh Pekerja 0.2000 Oh Mandor 0.2500 Oh Tukang Batu 2.6400 Oh Tukang Kayu 1.6800 Oh Tukang Besi 0.4570 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 518,450.40 32,890.00 32,890.00 347,318.40 221,020.80 67,638.29 1,220,207.89


849,680.00 83,824.00 6,052.80 5,209,181.25 90,348.37 561,080.00 54,080.00 327,116.40 382,356.00 460,460.00 41,600.00

Rp.

8,065,778.82

Rp.

9,285,986.71

29 Membuat Lantai Beton Bertulang ( 125 Kg + Bekisting ) 0.5000 M3 Kayu Bekisting 5.0000 Kg Paku 2.5000 Ltr Minyak Bekisting 131.2500 Kg Besi Beton 1.8750 Kg Kawat Beton 6.6400 Zak Semen Portland 50 kg 0.5200 M3 Pasir Beton 0.7800 M3 Koral Beton 0.1875 M3 Kayu Bekisting 4.3750 Lbr Multiplek tebal 9 mm 75.0000 Btg Dolken Ky. Galam dia. 8-10 / 4 m 6.5250 Oh Pekerja 0.1925 Oh Mandor 0.2500 Oh Tukang Batu 4.1250 Oh Tukang Kayu 0.8750 Oh Tukang Besi 0.5250 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

3

2,655,250.00 26,195.00 3,783.00 23,075.00 28,015.00 84,500.00 104,000.00 419,380.00 2,655,250.00 164,450.00 2,600.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 590,382.00 31,656.63 32,890.00 542,685.00 115,115.00 77,702.63 1,390,431.25


1,327,625.00 130,975.00 9,457.50 3,028,593.75 52,528.13 561,080.00 54,080.00 327,116.40 497,859.38 719,468.75 195,000.00

Rp.

6,903,783.90

Rp.

8,294,215.15

30 Pasangan Kusen Pintu dan Jendela Kayu Ulin 1.1000 M3 Kayu Ulin 6.0000 Oh Pekerja 0.3000 Oh Mandor 20.0000 Oh Tukang Kayu 2.0000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 M3 9,360,000.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 542,880.00 49,335.00 2,631,200.00 296,010.00 3,519,425.00 Rp. 10,296,000.00 Rp. 13,815,425.00 Rp. 10,296,000.00

31 Pasangan Kusen Pintu dan Jendela Kayu Meranti 1.1000 M3 Kayu Meranti 6.0000 Oh Pekerja 0.3000 Oh Mandor 20.0000 Oh Tukang Kayu 2.0000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

32 Pasangan kisi-kisi jendela Kayu Ulin 1.1000 M3 Papan Ulin 6.0000 Oh Pekerja 0.3000 Oh Mandor 20.0000 Oh Tukang Kayu 2.0000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.



1M

2

97,825.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,357.20 123.34 19,734.00 2,220.08 23,434.61

Rp.

107,607.50

Rp.

107,607.50

Rp.

131,042.11

34 Pasang Atap Nok Genteng Metal 2.50000 Bh Nok Genteng Metal 0.05000 Kg Paku 0.25000 Oh Pekerja 0.01300 Oh Mandor 0.15000 Oh Tukang Kayu 0.01500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1M

1

57,590.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 22,620.00 2,137.85 19,734.00 2,220.08

Rp. Rp.

143,975.00 1,891.50

46,711.93 Rp.

145,866.50 Rp.

192,578.43

35 Pasangan Listplank 2 x 2/20 cm Kayu Ulin 0.0088 M3 Kayu Ulin 0.0600 Kg Paku 0.1000 Oh Pekerja 0.0500 Oh Mandor 0.1000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 M1 8,635,900.00 34,580.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 9,048.00 8,222.50 13,156.00 1,480.05 31,906.55 Rp. 78,070.72 Rp. 109,977.27 Rp. Rp. 75,995.92 2,074.80

36 Pasang Langit - langit Kalsiboard Tb 9 mm + Rangka Kayu Meranti 0.0120 M3 Kayu Meranti ( Balok ) 0.1000 Kg Paku 0.3600 Lbr Kalsiboard 120x240x0,9 cm 0.1100 Kg Paku Sekrup 0.2500 Oh Pekerja 0.1250 Oh Mandor 0.7500 Oh Tukang Kayu 0.0750 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

2,860,000.00 26,195.00 72,800.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 22,620.00 20,556.25 98,670.00 11,100.38 152,946.63

Rp. Rp. Rp. Rp.

34,320.00 2,619.50 26,208.00 4,161.30

Rp.

67,308.80

Rp.

220,255.43

37 Pasang Lantai Keramik Uk. 30 x 30 cm 1.0000 M2 Ubin Keramik Uk. 30 x 30 cm 0.2276 Zak Semen Portland 50 kg 0.0420 M3 Pasir Beton 1.5000 Kg Semen Warna 0.6200 Oh Pekerja 0.0300 Oh Mandor 0.3500 Oh Tukang Batu 0.0350 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2 67,080.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 56,097.60 4,933.50 46,046.00 5,180.18 112,257.28 Rp. 100,430.20 Rp. 212,687.48 Rp. Rp. Rp. Rp. 67,080.00 19,232.20 4,368.00 9,750.00

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

38 Pasang Lantai Keramik Uk. 40 x 40 cm 1.0000 M2 Ubin Keramik Uk. 40 x 40 cm 0.2276 Zak Semen Portland 50 kg 0.0420 M3 Pasir Beton 1.5000 Kg Semen Warna 0.6200 Oh Pekerja 0.0300 Oh Mandor 0.3500 Oh Tukang Batu 0.0350 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


39 Plint Keramik Uk. 10 x 30 cm 1.0000 M2 Keramik Uk. 10 x 30 cm 0.2276 Zak Semen Portland 50 kg 0.0420 M3 Pasir Beton 1.5000 Kg Semen Warna 0.6200 Oh Pekerja 0.0300 Oh Mandor 0.3500 Oh Tukang Batu 0.0350 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1M

2

62,335.00 84,500.00 104,000.00 6,500.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 56,097.60 4,933.50 46,046.00 5,180.18 112,257.28

Rp. Rp. Rp. Rp.

62,335.00 19,232.20 4,368.00 9,750.00

Rp.

95,685.20

Rp.

207,942.48

40 Plint Keramik Uk. 10 x 40 cm 1.0000 M2 Keramik Uk. 10 x 40 cm 0.2276 Zak Semen Portland 50 kg 0.0420 M3 Pasir Beton 1.5000 Kg Semen Warna 0.6200 Oh Pekerja 0.0300 Oh Mandor 0.3500 Oh Tukang Batu 0.0350 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.


41 Memasang 1 Buah Floor Drain 1.0000 Bh Floor Drain 0.0100 Oh Pekerja 0.0050 Oh Mandor 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


42 Pasang Kunci Tanam Biasa Kualitas Baik 1.0000 Bh Kunci Tanam 2 Slaag 0.0100 Oh Pekerja 0.0050 Oh Mandor 0.5000 Oh Tukang Kayu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


43 Pasang Kunci Tanam 1 Slaag 1.0000 Bh Kunci Tanam 1 Slaag 0.0050 Oh Pekerja 0.0025 Oh Mandor 0.5000 Oh Tukang Kayu 0.0050 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 Bh 137,800.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 452.40 411.13 65,780.00 740.03 67,383.55 Rp. 137,800.00 Rp. 205,183.55 Rp. 137,800.00

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

44 Pasang Engsel Pintu 1.0000 Bh Engsel Pintu 4" 0.0150 Oh Pekerja 0.0008 Oh Mandor 0.1500 Oh Tukang Kayu 0.0150 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


45 Pasang Engsel Jendela 1.0000 Bh Engsel Jendela 3" 0.0150 Oh Pekerja 0.0008 Oh Mandor 0.1500 Oh Tukang Kayu 0.0150 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


46 Pasang Kait Angin 1.0000 Bh Kait Angin 0.0150 Oh Pekerja 0.0008 Oh Mandor 0.1500 Oh Tukang Kayu 0.0150 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


47 Pasang Gerendel 1.0000 Bh Grendel 0.0150 Oh Pekerja 0.0008 Oh Mandor 0.1500 Oh Tukang Kayu 0.0150 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.


48 Pasang pegangan pintu 1.0000 Bh handle 0.0500 Oh Pekerja 0.0025 Oh Mandor 0.5000 Oh Tukang Kayu 0.0500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp.

1 Bh 2,137,850.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 4,524.00 411.13 65,780.00 7,400.25 78,115.38 Rp. 2,137,850.00 Rp. 2,215,965.38 Rp. 2,137,850.00

49 Pengecatan Bidang Kayu Baru ( 1 Lapis Plamir 1 Lapis Cat Dasar dan 3 Lapis Cat Penutup ) 0.20000 Kg Cat Meni 0.15000 Kg Plamir 0.17000 Kg Cat Dasar 0.35000 Kg Cat Penutup 3 Kali 0.07000 Oh Pekerja 0.00250 Oh Mandor 0.10500 Oh Tukang Cat 0.00400 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

44,460.00 14,950.00 52,325.00 67,275.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 6,333.60 411.13 13,813.80 592.02 21,150.55

Rp. Rp. Rp. Rp.

8,892.00 2,242.50 8,895.25 23,546.25

Rp.

43,576.00

Rp.

64,726.55

NO.

URAIAN

SATUAN

UPAH

BAHAN

JUMLAH

50 Pengecatan Tembok Baru ( 1 Lapis Plamir, 1 Lapis Cat Dasar dan 2 Lapis Cat Penutup ) 0.10000 Kg Plamir 0.10000 Kg Cat Dasar 0.26000 Kg Cat Penutup 2 Kali 0.02000 Oh Pekerja 0.00250 Oh Mandor 0.06300 Oh Tukang Cat 0.00630 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 M2

14,950.00 52,325.00 32,370.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1,809.60 411.13 8,288.28 932.43

Rp. Rp. Rp.

1,495.00 5,232.50 8,416.20

11,441.44 Rp.

15,143.70 Rp.

26,585.14

51 Stripping Tebing setinggi 1 meter 0.05000 Oh 0.00500 Oh 52 Pasang Atap Genteng Metal 1.43000 Lbr Genteng Metal 0.20000 Kg Paku 0.20000 Oh Pekerja 0.01000 Oh Mandor 0.10000 Oh Tukang Kayu 0.01000 Oh Kepala Tukang 53 Pasang Batu Sisir Batu Sisir 11.75000 Kg Semen Portland 50 kg 0.03500 M3 Pasir Pasang 1.10000 M2 0.70000 Oh Pekerja 0.35000 Oh Pekerja 0.03500 Oh Pekerja 0.03500 Oh Pekerja Tukang Batu Kepala Tukang Mandor Batu Sisir Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Pekerja Mandor Rp. Rp.

1M

2

90,480.00 Rp. 164,450.00 Rp. Rp. 1 M2 149,500.00 37,830.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 1 M2

90,480.00 164,450.00 254,930.00 Rp. Rp. 254,930.00

Rp. Rp. 18,096.00 1,644.50 13,156.00 1,480.05 34,376.55 Rp.

213,785.00 7,566.00

221,351.00 Rp.

255,727.55

1,690.00 165,100.00 195,000.00 90,480.00 Rp. 131,560.00 Rp. 148,005.00 Rp. 164,450.00 Rp. Rp. 63,336.00 46,046.00 5,180.18 5,755.75

Rp. Rp. Rp.

19,857.50 5,778.50 214,500.00

120,317.93 Rp.

240,136.00 Rp.

360,453.93

54 Memasang 1 Buah Kloset Duduk 1.00000 Bh Kloset Duduk 0.06000 Perlengkapan 6% Harga Kloset 3.30000 Oh Pekerja 0.16000 Oh Mandor 1.10000 Oh Tukang Batu 0.10000 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 2,631,200.00 2,631,200.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 298,584.00 26,312.00 144,716.00 14,800.50 484,412.50 Rp. 2,789,072.00 Rp. 3,273,484.50 Rp. Rp. 2,631,200.00 157,872.00

55 Memasang 1 Buah Wastafel 1.0000 Bh Wastafel 0.1200 Perlengkapan 12% Harga Wastafel 0.1200 Zak Semen Portland 50 kg 0.0100 M3 Pasir Beton 1.2000 Oh Pekerja 0.1000 Oh Mandor 1.4500 Oh Tukang Batu 0.1500 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 1,270,750.00 1,270,750.00 84,500.00 104,000.00 90,480.00 164,450.00 131,560.00 148,005.00 Rp. Rp. Rp. Rp. Rp. 108,576.00 16,445.00 190,762.00 22,200.75 337,983.75 Rp. 1,434,420.00 Rp. 1,772,403.75 Rp. Rp. Rp. Rp. 1,270,750.00 152,490.00 10,140.00 1,040.00

56 Memasang 1 Buah Kran dia. 3/4" atau 1/2" 1.0000 Bh Kran Air 0.4000 Zak Semen Portland 50 kg 0.0500 M3 Pasir Pasang 0.0500 Oh Pekerja 0.0025 Oh Mandor 0.1000 Oh Tukang Batu 0.0100 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1 Bh 112,125.00 84,500.00 165,100.00 90,480.00 164,450.00 131,560.00 148,005.00 Rp. Rp. Rp. Rp. Rp. 4,524.00 411.13 13,156.00 1,480.05 18,091.13 Rp. 154,180.00 Rp. 172,271.13 Rp. Rp. Rp. 112,125.00 33,800.00 8,255.00

NO.

URAIAN

SATUAN 1 Bh

UPAH

BAHAN

JUMLAH

57 Pasang Bak Kontrol Pas. Bt Bata Uk 45 x 45 tinggi 50 cm 175.00000 Bh Batu Bata 1.54000 Zak Semen Portland 50 kg 0.13000 M3 Pasir Pasang 0.02000 M3 Kerikil 0.09000 M3 Pasir Beton 2.60000 Kg Besi Beton 1.42000 Oh Pekerja 0.07100 Oh Mandor 0.47300 Oh Tukang Batu 0.04700 Oh Kepala Tukang Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

1,500.00 84,500.00 104,000.00 419,380.00 104,000.00 23,075.00 90,480.00 Rp. 164,450.00 Rp. 131,560.00 Rp. 148,005.00 Rp. Rp. 128,481.60 11,675.95 62,227.88 6,956.24


262,500.00 130,130.00 13,520.00 8,387.60 9,360.00 59,995.00

209,341.67 Rp.

483,892.60 Rp.

693,234.27

RENCANA ANGGARAN BIAYAPekerjaan

:

Pembangunan Gedung Kantor BP3 Samarinda

NO.I

URAIAN PEKERJAANPEKERJAAN PERSIAPAN

NO. ANALISIS

VOLUME

HARGA SATUAN (Rp)

JUMLAH HARGA (Rp)

1 Pembersihan lokasi 2 Striping/Pengupasan Tebing 3 Pengukuran dan bowplank 4 Pembuatan Direksi Keet (6 m x 5 m) 5 Pembuatan Pagar Keliling

2 51 1 -

1650.00 m2 1320.00 m2 162.00 m1 30.00 m2 162.00 m'

1,650.00 254,930.00 63,913.20 1,000,000.00 2,000,000.00 Sub Total

2,722,500.00 336,507,600.00 10,353,938.40 30,000,000.00 324,000,000.00 703,584,038.40

II

PEKERJAAN TANAH DAN PONDASI 1 Galian tanah pondasi 2 Pasangan Batu kali campuran 1 : 4 3 Beton bertulang plat poer camp. 1:2:3 (150 Kg) 4 Lantai kerja beton camp. 1:3:5 5 Urugan tanah merah bawah lantai dan teras 6 Urugan pasir tebal 10 cm bawah pondasi 7 Urugan pasir tebal 15 cm bawah lantai 8 Pemadatan tanah 3 8 24 16 7 6 6 5 319.20 m3 212.80 m3 18.40 m3 59.87 m3 478.93 m3 9.20 m3 179.60 m3 498.80 m3 42,770.00 1,111,290.05 5,997,077.45 986,398.73 146,545.75 148,128.50 148,128.50 53,462.50 Sub Total 13,652,184.00 236,482,522.64 110,346,225.08 59,051,746.07 70,185,156.05 1,362,782.20 26,603,582.34 26,667,027.13 544,351,225.51

III

PEKERJAAN BETON DAN PASANGAN 1 Beton bertulang Sloof 15/20, 25/40 (230 kg) 2 Beton bertulang Kolom 15/15, 30/30, 40/40 (170 kg) 3 Beton bertulang Balok 15/20, 20/30 25/40(220 kg) 4 Beton bertulang Ringbalk 15/25, 20/30 (215 kg) 5 Pasangan dinding 1/2 bata camp.1:4 6 Plesteran dinding camp. 1:4 7 Plesteran kolom dan balok camp.1:2 8 Cor plat lantai 2 camp.1:2:3 tb 12 cm bertulang 10 mm ( 125 kg ) 9 Pasangan keramik uk 30/30 37 1 53 1179.66 m2 17.66 m2 207.46 m2 212,687.48 208,774.48 360,453.93 Sub Total 250,899,923.57 3,686,975.95 74,778,196.10 2,492,875,870.82 28 11 13 14 29 23.44 m3 2528.55 m2 2528.55 m2 11.00 m2 19.86 m3 9,285,986.71 174,963.40 52,562.58 72,523.75 8,294,215.15 217,659,814.08 442,403,705.07 132,907,099.02 797,761.25 164,702,823.59 25 26 27 21.28 m3 96.43 m3 19.70 m3 8,459,594.23 8,688,905.68 9,503,128.60 180,020,165.15 837,827,730.16 187,191,676.89

10 Pasangan keramik uk 20/20 11 Pasangan Batu Sisir uk 20x40

NO.

URAIAN PEKERJAAN

NO. ANALISIS

VOLUME

HARGA SATUAN (Rp)

JUMLAH HARGA (Rp)

IV

PEKERJAAN KUSEN PINTU, JENDELA DAN VENTILASI 1 Kusen Ulin (Pintu dan Jendela) 2 Pasang Kaca Bening Tebal 5 mm 3 Pintu 4 Jendela 30 33 15.00 m3 110.98 m2 60.00 bh 340.00 bh 13,815,425.00 131,042.11 1,500,000.00 1,000,000.00 Sub Total 207,231,375.00 14,542,765.35 90,000,000.00 340,000,000.00 651,774,140.35

V

PEKERJAAN ATAP DAN PLAFOND 1 Rangka atap kuda-kuda rangka baja ringan 2 Rangka atap baja ringan (kasau dan reng) 3 Penutup Atap bahan genteng metal warna 4 Nok / pemuung setara atap. 5 Plafond Kalsiboard rangka Meranti 6 List plank Ulin Uk. 2x2/20 cm 52 34 36 35 486.27 m2 730.49 m2 87.13 m2 48.90 m1 1331.70 m2 178.76 m1 373,750.00 373,750.00 255,727.55 192,578.43 220,255.43 109,977.27 Sub Total 181,743,064.91 273,020,637.50 22,280,697.53 9,416,645.90 293,314,149.47 19,659,713.85 799,434,909.17

VI

PEKERJAAN PIPA& SANITASI 1 Pasang Floor drain 2 Pasang Closed Duduk 3 Pasang Wastafel 4 Pasang 1 Buah Kran dia. 3/4" atau 1/2" 5 Pasang 1 Buah Bak Kontrol Pas. Bt Bata 6 Sub Total 73,083,617.78 41 54 55 56 57 16.00 bh 12.00 bh 12.00 bh 16.00 bh 12.00 bh 91,113.10 3,273,484.50 1,772,403.75 172,271.13 693,234.27 1,457,809.60 39,281,814.00 21,268,845.00 2,756,338.00 8,318,811.18

VII

PEKERJAAN KUNCI/ALAT PENGGANTUNG 1 Kunci 2 Slaag 2 Kunci 1 Slaag 3 Pasang Engsel Pintu 4" 4 Pasang Engsel Jendela 3" 5 Pasang Grendel 6 Kait angin 7 Pegangan Pintu Dobel 8 Pegangan Pintu 9 Pegangan jendela 42 43 44 45 47 46 48 48 10.00 bh 50.00 bh 180.00 bh 680.00 bh 60.00 bh 108.00 bh 2.00 bh 38.00 bh 108.00 bh 340,427.10 205,183.55 83,234.61 68,284.61 31,234.61 54,309.61 2,215,965.38 2,215,965.38 30,000.00 Sub Total 3,404,271.00 10,259,177.50 14,982,230.25 46,433,536.50 1,874,076.75 5,865,438.15 4,431,930.75 84,206,684.25 3,240,000.00 174,697,345.15

VIII PEKERJAAN TANGGA 1 Cor plat, anak tangga dan bordes camp.1:2:3 ( 125 kg ) 2.96 m3 8,294,215.15 Sub Total 24,550,876.84 24,550,876.84

NO.

URAIAN PEKERJAAN

NO. ANALISIS

VOLUME

HARGA SATUAN (Rp)

JUMLAH HARGA (Rp)

IX

PEKERJAAN CAT - CATAN 1 Cat tembok+plamir pada : - Kolom dan balok - Dinding - Tangga - Plafond 2 Cat minyak pada : - Kusen + ventilasi + pintu + jendela - List plank Ulin Uk. 2x2/20 cm 49 49 480.00 m2 35.75 m2 64,726.55 64,726.55 Sub Total 31,068,741.60 2,314,124.28 112,386,979.42 50 50 50 50 6.00 m2 2022.84 m2 10.71 m2 932.19 m2 26,585.14 26,585.14 26,585.14 26,585.14 159,510.82 53,777,477.52 284,726.81 24,782,398.39

X

PEKERJAAN INSTALASI LISTRIK 1 Instalasi Titik lampu dan Stop Kontak 2 Lampu 3 Saklar tunggal 4 Stop kontak 5 MCB 141.00 ttk 105.00 bh 36.00 bh 36.00 bh 10.00 bh 175,500.00 44,850.00 16,250.00 34,937.50 52,325.00 Sub Total 24,745,500.00 4,709,250.00 585,000.00 1,257,750.00 523,250.00 31,820,750.00

REKAPITULASI BIAYAProyek Pekerjaan

: Perencanaan Gedung Kantor BP3 Samarinda TA.2012 : Pembangunan Gedung Kantor BP3 Samarinda URAIAN SUB TOTAL

NO I II III IV V VI VII VIII IX X XI

PEKERJAAN PERSIAPAN Rp. 703,584,038.40 PEKERJAAN TANAH DAN PONDASI Rp. 544,351,225.51 PEKERJAAN BETON DAN PASANGAN Rp. 2,492,875,870.82 PEKERJAAN KUSEN PINTU, JENDELA DAN VENTILASI Rp. 651,774,140.35 PEKERJAAN ATAP DAN PLAFOND Rp. 799,434,909.17 PEKERJAAN PIPA& SANITASI Rp. 73,083,617.78 PEKERJAAN KUNCI/ALAT PENGGANTUNG Rp. 174,697,345.15 PEKERJAAN TANGGA Rp. 24,550,876.84 PEKERJAAN CAT - CATAN Rp. 112,386,979.42 PEKERJAAN INSTALASI LISTRIK Rp. 31,820,750.00 BIAYA IMB Rp. 66,000,000.00 JUMLAH Rp. 5,674,559,753.45 PPN10% Rp. 567,455,975.35 TOTAL Rp. 6,242,015,728.80 DIBULATKAN Rp. 6,242,015,000.00 1 PEKERJAAN FISIK Rp. 6,242,015,000.00 2 PEKERJAAN PERENCANAAN (4%X

Rab Kantor Bp3 Smdupdatever.4

Documents

Transcript of Rab Kantor Bp3 Smdupdatever.4