VlookupDaftar Harga Material & UpahNoKeteranganSpesifikasiSatuanHarga SatuanSatuanHarga SatuanTransportasi+ Fee + pphHarga AnalisaKeterangan1Alkali resisting primer (Samudra)Samudra @ 20 literPailRp405,000.00literRp20,250.00Rp2,025.00Rp1,670.63Rp23,945.632AmplaslbrRp3,000.00lbrRp3,000.00Rp30.00Rp227.25Rp3,257.253Asbes gelombangHarflek 1.05 m x 1'feetRp5,500.00mRp22,407.41Rp2,240.74Rp1,848.61Rp26,496.764Batu bata lobangbhRp290.00bhRp290.00Rp200.00Rp36.75Rp526.755Batu koral bulatlahatmRp240,000.00mRp240,000.00Rp187,500.00Rp32,062.50Rp459,562.506Batu pecah 2-3 cmmRp275,000.00mRp275,000.00Rp187,500.00Rp34,687.50Rp497,187.507Besi beton polos (ks)kgRp6,150.00kgRp6,150.00Rp150.00Rp472.50Rp6,772.508Besi strip, bautkgRp7,250.00kgRp7,250.00Rp362.50Rp570.94Rp8,183.449Cat dasarkgRp14,000.00kgRp14,000.00Rp350.00Rp1,076.25Rp15,426.2510Cat minyak (Ftalit)kgRp27,000.00kgRp27,000.00Rp675.00Rp2,075.63Rp29,750.6311Cat tembok mutu A (Eksterior)Samudra shield @ 20 literPailRp950,000.00PailRp47,500.00Rp2,375.00Rp3,740.63Rp53,615.6312Cat tembok mutu B (Interior)Samudra coat @ 25 kgPailRp300,000.00PailRp12,000.00Rp900.00Rp967.50Rp13,867.5013Closed jongkokbhRp150,000.00bhRp150,000.00Rp7,500.00Rp11,812.50Rp169,312.5014Dempul kayuSanpolackgRp21,000.00kgRp21,000.00Rp525.00Rp1,614.38Rp23,139.3815Door handle + lockcasekodaisetRp200,000.00setRp200,000.00Rp10,000.00Rp15,750.00Rp225,750.0016Engsel jendelaBelluci 4"psgRp27,500.00psgRp27,500.00Rp1,375.00Rp2,165.63Rp31,040.6317Engsel pintuBelluci 3"psgRp20,000.00psgRp20,000.00Rp1,000.00Rp1,575.00Rp22,575.0018Genting beton warnaMegah barubhRp3,250.00bhRp3,250.00Rp325.00Rp268.13Rp3,843.1319Genteng metalMultiroofmm0.00.020Genting wuwungan beton warnaMegah barubhRp4,000.00bhRp4,000.00Rp300.00Rp322.50Rp4,622.5021Genteng wuwungan multiroofMultiroofmm0.00.022Jendela kaca nakomRp99,800.00mRp99,800.00Rp4,990.00Rp7,859.25Rp112,649.2523Kaca polos 5 mm1.22 x 1.51 mlbrRp121,000.00mRp65,682.34Rp3,284.12Rp5,172.48Rp74,138.9424Kaitan talang pvcbhRp3,500.00bhRp3,500.00Rp175.00Rp275.63Rp3,950.6325Kawat betonkgRp8,750.00kgRp8,750.00Rp437.50Rp689.06Rp9,876.5626Kawat harmonica20 m x 1.20 mrollRp603,750.00mRp27,671.88Rp2,767.19Rp2,282.93Rp32,721.9927Kawat nyamukParabola 0.9 x 20 mrollRp313,500.00mRp19,158.33Rp957.92Rp1,508.72Rp21,624.9728Kayu gelam 10/12 cm L. 4 m10/12 cm L= 4 mbtgRp7,500.00btgRp7,500.00Rp750.00Rp618.75Rp8,868.7529Kayu kelas ImRp4,000,000.00mRp4,000,000.00Rp300,000.00Rp322,500.00Rp4,622,500.0030Kayu kelas IImRp2,600,000.00mRp2,600,000.00Rp195,000.00Rp209,625.00Rp3,004,625.0031Kayu kelas IIImRp1,500,000.00mRp1,500,000.00Rp112,500.00Rp120,937.50Rp1,733,437.5032Kayu kelas racukmRp700,000.00mRp700,000.00Rp52,500.00Rp56,437.50Rp808,937.5033Kepala tukanghrRp55,000.00hrRp55,000.00Rp55,000.0034Keramik dinding 20/20 (Akura)AkuraktkRp41,000.00mRp41,000.00Rp3,075.00Rp3,305.63Rp47,380.6335Keramik lantai 20/20 (Akura)AkuraktkRp32,500.00mRp32,500.00Rp2,437.50Rp2,620.31Rp37,557.8136Keramik lantai 30/30 (Akura)AkuraktkRp44,000.00mRp44,000.00Rp3,300.00Rp3,547.50Rp50,847.5037Keramik lantai 40/40 (Akura)AkuraktkRp52,500.00mRp52,500.00Rp3,937.50Rp4,232.81Rp60,670.3138Keramik lantai 30/30 (Royal)RoyalktkRp57,750.00mRp57,750.00Rp5,775.00Rp4,764.38Rp68,289.3839Keramik lantai 30/30 (Roman type Rectified)Roman type rectifiedktkRp81,840.00mRp81,840.00Rp6,138.00Rp6,598.35Rp94,576.3540Kunci slotbhRp3,700.00bhRp3,700.00Rp185.00Rp291.38Rp4,176.3841Lampu pijar 10 wattbhbh0.00.042Lampu TL 10 wattbhbh0.00.043Lampu TL 18 wattbhbh0.00.044Lampu TL 36 wattbhbh0.00.045MandorhrRp45,000.00hrRp45,000.00Rp45,000.0046MCB 6 AbhRp45,000.00bhRp45,000.00Rp2,250.00Rp3,543.75Rp50,793.7547MeniNipponkgRp19,000.00kgRp19,000.00Rp950.00Rp1,496.25Rp21,446.2548Minyak catltrRp12,500.00ltrRp12,500.00Rp625.00Rp984.38Rp14,109.3849Paku asbesbhRp300.00bhRp300.00Rp15.00Rp23.63Rp338.6350Paku biasakgRp8,750.00kgRp8,750.00Rp437.50Rp689.06Rp9,876.5651Paku triplekkgRp20,000.00kgRp20,000.00Rp1,000.00Rp1,575.00Rp22,575.0052Pasir pasangmRp65,000.00mRp65,000.00Rp125,000.00Rp14,250.00Rp204,250.0053Pasir urugmRp65,000.00mRp65,000.00Rp125,000.00Rp14,250.00Rp204,250.0054PekerjahrRp30,000.00hrRp30,000.00Rp30,000.0055Perekat 1:4mRp415,000.00Rp415,000.00Rp20,750.00Rp32,681.25Rp468,431.2556Plamir kayuNipponkgRp16,000.00kgRp16,000.00Rp800.00Rp1,260.00Rp18,060.0057Plywood 4 mmlbrRp70,000.00lbrRp70,000.00Rp10,500.00Rp6,037.50Rp86,537.5058PVC 1/2"Wavin L= 4 mbtgRp14,000.00btgRp3,850.00Rp385.00Rp317.63Rp4,552.6359PVC 3/4"Wavin L= 4 mbtgRp17,000.00btgRp4,675.00Rp467.50Rp385.69Rp5,528.1960PVC 1"Wavin L= 4 mbtgRp27,000.00btgRp7,425.00Rp742.50Rp612.56Rp8,780.0661PVC 3"Wavin L= 4 mbtgRp130,000.00btgRp35,750.00Rp3,575.00Rp2,949.38Rp42,274.3862PVC 4"Wavin L= 4 mbtgRp165,000.00btgRp45,375.00Rp4,537.50Rp3,743.44Rp53,655.9463Saklar gandabhbh0.00.064Saklar tunggalbhbh0.00.065Semen portlandBaturaja @ 50 kgsakRp41,000.00sakRp41,000.00Rp4,715.00Rp3,428.63Rp49,143.6366Semen putihTiga roda @ 40 kgsakRp75,000.00sakRp75,000.00Rp4,715.00Rp5,978.63Rp85,693.6367Skim coatSamudra SC 600 @ 25 kgsakRp85,900.00kgRp3,436.00Rp429.50Rp289.91Rp4,155.4168Stop kontak0.00.069Tanah urugmRp20,000.00Rp20,000.00Rp20,000.00Rp3,000.00Rp43,000.0070Ter/residuliterRp4,000.00literRp4,000.00Rp300.00Rp4,300.0071Titik lampu + Instalasi0.00.072Titik stop kontak + Instalasi0.00.073ThinnerkobraliterRp19,000.00literRp19,000.00Rp1,900.00Rp1,567.50Rp22,467.5074TukangRp45,000.00Rp45,000.00Rp45,000.0075Tunjang jendelaRp6,000.00Rp6,000.00Rp450.00Rp6,450.00

&L&"Arial,Italic"&6&Z&F\&A&C&"Arial,Italic"&8&P of &N

HARGA SATUANDAFTAR HARGA SATUAN UPAH DAN BAHANPekerjaan : Perluasan Gedung Balai KKT Kimpraswil PalembangLokasi : Jl. Kasnariansyah No. 78 - KM 4,5 PalembangNOU R A I A NSATUANHRG SATUANKET(RUPIAH)12345AU P A H1Tukangoh71,500.002Tukang Kayuoh71,500.003Tukang Batuoh71,500.004Tukang Besioh71,500.005Tukang Galioh71,500.006Kepala Tukangoh93,500.007Pekerjaoh60,500.008Mandoroh101,750.009Pekerja Tidak Terlatihoh38,500.0010Mekanikoh88,000.00BB A H A N / M A T E R I A L1Pasir pasangm382,500.002Pasir Urugm371,500.003Pasir Betonm382,500.004Sirtum368,750.005Tanah Urug / Tanah Merahm337,400.006Semen Portland (PC) BaturajaZak66,000.007Semen Portlandkg1,320.008Semen Warnazak1,500.009Semen Natkg8,250.0010Kapurm33,300.0011KerikilM3247,500.0012Batu Kalim3192,500.0013Batu Belahm3236,500.0014Koral Betonm3192,500.0015Batu pecah (split)m3266,750.0016Aggregate kelas C.1m3236,500.0017Batu Bata Besar uk.10x10x20buah600.0018Batu Bata Kecil uk.5x10x20cmbuah450.0019Batakobuah2,750.0020Roster / Terawangbuah3,025.0021Besi Betonkg11,500.0022Kawat Betonkg14,300.0023Besi Baja Konstruksi ( UNP, INP, IWF )kg13,750.0024Besi Sikukg9,350.0025Besi Stripkg8,250.0026Wire Mesh WM.4m210,053.00Uk. 5,4 x 2,1 m27Wire Mesh WM.6m221,870.00Uk. 5,4 x 2,1 m28Kawat Laskg20,250.0029Kawat Durim'2,640.0030Kawat Bronjongkg9,000.0031Kawat jaringlbr27,500.0032Kawat Harmonikam235,750.0033Paku Kalcyboardkg25,000.0034Paku Sumbatbuah522.5035Paku Betonbuah605.0036Paku Gypsumkg32,450.0037Paku Plywoodkg20,000.0038Paku Sengkg18,150.0039Paku Asbeskg18,150.0040Paku Pancingbuah700.0041Paku Biasa 2" - 5"kg10,450.0042Paku Biasa 1/2" - 1"kg6,050.0043Paku Sekrup 3,5"kg32,450.0044Paku Sekrup 3,5"buah330.0045Kayu Kelas Im34,950,000.0046Kayu Kelas IIm33,575,000.0047Kayu Kelas IIIm31,815,000.0048Kayu Kelas IVm3935,000.0049Kayu Papan Kelas IVm3935,000.0050Kayu Kaso 5/7btg22,000.0051Bambu dia. 6-8 cm/6mbtg44,000.0052Kayu racukM3852,500.0053Kayu gelam dia. 6-8btg3,850.0054Dolken Kayu & 8-10/400 cmbtg3,500.0055Formika 4' x 3'm255,000.0056Plywood 4 mmlbr52,250.0057Plywood 6 mmlbr82,500.0058Plywood 9 mmlbr118,250.0059Plywood 12 mmlbr162,250.0060Teakwood 4 mmm234,650.0061Teakwood Sungkai 3 mmm266,100.0062Eternit t.4 mmm213,750.0063Gypsum Board 9 mmlbr57,750.0064Kalsiboard 4mmlbr95,000.0065Asbes poloslbr20,350.0066Rangka metal fuuringm2130,000.0067Ramset / Dina Boltbh1,650.0068List Gypsum Besarm'20,900.0069List Gypsum Kecilm'15,400.0070Cornicekg4,400.0071Textile Tapem'2,200.0072Lem Kayultr34,100.0073Lem Aibondltr20,000.0074Scaffoldingm269,600.0075Beam Clamp dan Plat Sikum224,750.0076Mould Oilm2900.0077List Profilm'7,150.0078Genteng betonbuah4,125.0079Nok Genteng betonbuah5,500.0080Atap metal sheet zincalumnbuah165,000.0081Genteng Metallbr174,285.0082Genteng Metal Type Stone ex. Surya Rooflbr168,344.0083Nok Genteng Metalm'25,850.0084Seng Alumunium SWG 24lbr96,800.0085Tutup bubungan SWG 24m'25,000.0086Asbes Gelombangm227,500.0087Bubungan Asbes Gelombangm'16,500.0088Seng Platm'10,450.0089Seng Gelombang BJLS 020m227,066.9390Seng Gelombang BJLS 32lbr48,300.0091Seng Alcanm249,800.0092Penutup bubungan alcanm'20,000.0093Seling dia 0,5"m'10,450.0094Seling dia 1"m'37,400.0095Seling dia 1,5"m'111,100.0096Kaca Buram / Es 3 mmm2103,560.0097Kaca Buram/Es 5 mmm282,500.0098Kaca Cermin 5 mmm2159,500.0099Kaca Bening 3 mmm279,750.00100Kaca Bening 5 mmm2134,750.00101Kaca Bening 8 mmm2156,750.00102Bingkai NacoSet27,500.00103Glass Blockm224,750.00104Sealentkg22,500.00105Aquaproofkg41,250.00106Vertikal Blindm2180,000.00107Keramik Lantai 20 x 20 cmbuah3,000.00ex.roman kw1108Keramik Dinding 20 x 20 cmbuah2,612.50ex.roman kw11600109Keramik Lantai 30 x 30 cmbuah4,500.00ex.roman kw1110Keramik 10 x 20 cm Nosingbuah6,500.00ex.roman kw13.6363636364111Plint keramik 10 x 30 cmbuah3,300.00ex.roman kw1112Step Nosing 10x30buah4,200.00ex.roman kw1113Floor Hardenerkg75,000.00114Conblock 6 cmbuah990.00115Conblock 8 cmbuah1,320.00116Waterproofing Coatingm267,500.00Brushbond Fosroc117Bata Pelapis Dindingbuah94,500.00118Batu Alamm2145,750.00119Ter / Residuliter2,475.00120Alluminium Foilm216,500.00121Cat Tembokkg14,850.00122Cat Minyakkg23,100.00123Dempul Jadikg13,200.00124Cat Dasarkg21,450.00125Sealerliter9,800.00Vinilex126Cat Penutupkg79,750.00127Cat penutup Wheathershieldkg206,000.00127Cat Penutup kelas Aliter12,400.00Vinilex128Cat Menikg18,150.00129Meni Besikg18,150.00130Plamir tembokkg24,750.00131Plamir Kayukg26,400.00132Thinnerliter12,100.00133Minyak Bekistingltr11,000.00134Politurltr29,700.00135Politur Jadiltr32,450.00136PewarnaBks1,650.00137Amplas Nikenlembar4,400.00138Vernisltr44,000.00139Kuasbuah4,950.00140Wood Fillerkg27,500.00141Wood Stainkg38,500.00142Sanding Sealerkg38,500.00143Melamic Clearkg34,100.00144Sirlakkg65,000.00145Spritusbotol8,000.00146Kloset Dudukbh1,375,000.00KIA147Kloset Jongkokunit121,000.00KIA148Urinoirunit1,540,000.00Toto U57M149Sekat Urinoirunit714,000.00Toto A100150Wastafelunit1,870,000.00Toto L521 VI A151Floor Drainunit25,000.00Toto TX1B152Clean Out 4"unit245,000.00153Kran Airbuah9,350.00Toto T23 B13154Shower Bidetunit267,000.00Toto TX 403 S155Shower Spraybuah515,000.00Toto TX 435 S156Stop Kran(air panas-dingin)buah524,000.00Toto TGB 9 MNC157Stop Kran(air dingin)buah324,000.00Toto TX 405 SD158Shower Trayunit325,000.00159Shower Headunit670,000.00Toto T23 B17160Gantungan Bajuunit180,000.00Toto TS 113 A2161Gantungan Handukbuah149,000.00Toto TS 115 S162Cermin wastafelbuah355,000.00Toto TS 119 AS163Tempat Sabununit41,000.00Toto S 11 N164Paper Holderunit52,000.00Toto TX 720 ACR165Seal Tapebuah1,830.00166Bak Fibreglassbuah155,000.00Uk.66x66x70167Sinkunit198,000.00168Bak Cuci Stainless Steel + Accessoriesbuah198,000.00169Pintu Teralis Besi dia.16m2400,000.00170Pintu Besim21,925,000.00171Jendela Besim2275,000.00172Pintu Lipatm2371,250.00173Sunscreen Alluminiumm2357,500.00174Roll Doorm2269,500.00175Pintu Alluminiumm2495,000.00176Vertikals Blindsm2131,300.00177Engsel Pintu 4"pasang4,950.00Kend SEL007178Engsel Jendela 3"pasang3,850.00Kend SEL0018179Casement Stay 8"pasang60,000.00Kend CMT001180Casement Stay 12"pasang78,000.00Kend CMT002181Casement Stay 20"pasang176,000.00Kend CMT003182Rambuncisbuah25,000.00Lokal183Handle Pintuunit496,000.00Kend HRE 88.07184Pull Handle Pintu 30cmunit792,000.00GHD 0028 D32x300mm185Pull Handle Pintu 60cmunit1,650,000.00GHD 0035 D32x600mm186Lockcase pintu kayuunit308,000.00Kend 52110187Lockcase pintu alumnunit370,000.00CISA 46216-25188Cylinder pintu utamaunit288,000.00CISA 08510189Cylinder pintu kamarunit136,000.00Kend 08610190Electric Lock + Trafounit1,578,000.00CISA 16116-25191Kunci km/wcunit24,750.00Kend T200X520192Kunci tanamunit210,000.00193Door Closerbuah418,000.00Lokal194Floor Hingebuah1,920,000.00CISA 60221195Door Stopbuah22,000.00196Rel Pintu Dorongbuah214,500.00197Box Zekering Otomatis 3 Groupunit225,800.00198Titik Lampu + Instalasititik150,000.00199Titik Stop Kontak + Instalasititik150,000.00200Lampu DL 18 Watt Philips + Armaturebuah41,250.00201Lampu Baretbuah305,000.00202Lampu TL 2x18 watt Philips + Armaturebuah71,500.00203Lampu TL ARTOLITE RM 2 x 18 ACRbuah82,500.00204Lampu TL ARTOLITE RM 2 x 36 ACRbuah82,500.00205Lampu TL ARTOLITE RM 3 x 36 ACRbuah82,500.00206Lampu TL 20 Wattbuah71,500.00207Lampu TL 40 Watt (bambu)buah82,500.00208Lampu Pijar 25 Watt Putihbuah12,100.00209Lampu Pijar 40 Watt Putihbuah13,200.00210Lampu SL 18 Watt Phillips + Armaturebuah48,500.00211Saklar Seribuah34,080.00Clipsal/national/setara212Saklar Tunggalbuah18,700.00Clipsal/national/setara213Saklar Gandabuah37,400.00Clipsal/national/setara214Stop Kontakbuah6,600.00Clipsal/national/setara215Stop Kontak Tutupbuah73,100.00Clipsal/national/setara216Stop Kontak ACbuah52,250.00Clipsal/national/setara217Bensinltr6,000.00218Minyak TanahLtr2,800.00219SolarLtr5,500.00industri220ResiduLtr10,000.00221LPG (12 kg)Tabung55,000.00222OksigenTabung147,000.00223Pipa Galvanis dia. 1/2"m'9,166.67224Pipa Galvanis dia. 3/4"m'11,000.00225Pipa Galvanis dia. 1"m'13,750.00226Pipa Galvanis dia. 11/2"m'21,083.33227Pipa Galvanis dia. 2"m'30,250.00228Pipa besi dia. 5"m'55,408.00229Pipa besi dia. 6"m'63,541.00230Pipa besi dia. 8"m'94,550.00231Pipa besi dia. 10"m'456,500.00232Buis Beton dia. 20 cmbuah83,650.00233Buis Beton dia. 50 cmbuah162,618.50234Pipa PVC Tipe AW dia. 1/2"m'2,200.00235Pipa PVC Tipe AW dia. 3/4"m'3,116.67236Pipa PVC Tipe AW dia. 1"m'4,216.67237Pipa PVC Tipe AW dia. 2"m'10,541.67238Pipa PVC Tipe AW dia. 3"m'18,425.00239Pipa PVC Tipe AW dia. 4"m'28,416.67240Septictank ukuran 1mx2m dalam 1,5 munit1,600,000.00241Resapan ukuran 1,7mx1,5m panjang 4 munit250,000.00242Pipa paralon biasa dia. 4"m'40,000.00243Box Water Meterbuah67,450.00244Kunci Gembokbuah10,980.00245Pengaman Pipabuah157,500.00246Dynabolt (Bout Iser)buah28,900.00247Pipa Flexible Rubber Joint dia. 100 mmbuah656,300.00248Reducer Cocentris dia. 4" x 2,5"buah892,500.00249Reducer Cocentris dia. 8" x 3"buah1,050,000.00250Reducer GIP dia. 3/4" x 1/2"buah10,500.00251Stop Kran dia. 1/2"buah7,000.00252Water Meter 1/2"buah190,800.00253Tali Ijukkg15,000.00254Ijukm37,320.00255Rumput Gebalanm27,500.00256Pohon Pinusbtg15,000.00257Pohon Palem Rajabtg250,000.00258Pohon Palem Botolbtg275,000.00259Pohon Mahonibtg150,000.00260Pohon Dadapbtg4,000.00261Pohon Lamtorobtg5,000.00262Pohon Bunga Tanjungbtg10,000.00CPERALATAN1Asphalt finisherjam262,300.002Asphalt mixing plantjam1,952,000.003Asphalt sprayerjam79,300.004Compresorjam158,600.005Concrete mixerjam18,300.006Concrete pumpjam228,750.007Concrete vibratorjam26,840.008Dump truckjam353,800.009Excavatorjam725,900.0010Filterjam48,800.0011Gensetjam12,200.0012Graderjam573,400.0013Loaderjam457,500.00

&L&"Arial,Italic"&9 Daftar Harga Satuan&R&"Arial,Italic"&9Page &P of &N

ANALISAANALISA BIAYA KONSTRUKSIPekerjaan : Perluasan Gedung Balai KKT Kimpraswil PalembangLokasi : Jl. Kasnariansyah No. 78 - KM 4,5 PalembangNO.U R A I A NSATUAN HARGASATUAN HARGA MAXIMUMHargaJumlah HargaJumlahJumlahHargaJumlah HargaJumlahJumlahSatuanBahanTenagaBahan+TenagaSatuanBahanUpahBahan+Upah(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)(Rp)1234564IPEKERJAAN PERSIAPAN11 M' Pengukuran dan Pemasangan Bouwplanka.Bahan0.012M3Kayu Kelas IIIRp1,815,000.00Rp21,780.00Rp21,780.000.000.000.000.020KgPaku Biasa 2" - 5"Rp10,450.00Rp209.00Rp209.000.000.000.000.007M3Kayu Papan Kelas IVRp935,000.00Rp6,545.00Rp6,545.000.000.000.00Rp28,534.00Rp28,534.000.000.00b.Tenaga0.100OhTukang KayuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.100OhPekerjaRp60,500.00Rp6,050.00Rp6,050.000.000.000.000.100OhKepala TukangRp93,500.00Rp9,350.00Rp9,350.000.000.000.000.005OhMandorRp101,750.00Rp508.75Rp508.750.000.000.00Rp23,058.75Rp23,058.750.000.00JumlahRp28,534.00Rp23,058.75Rp51,592.750.000.000.0021 M' Pembersihan Lokasi0.182OhPekerja/KnekRp40,000.00Rp7,280.00Rp7,280.000.017OhMandorRp90,000.00Rp1,530.00Rp1,530.000.000.000.000.000.000.00JumlahRp8,810.000.000.0031 M' Pembangunan Direksi Ket0.000.00a.Bahan0.018m3Kaso Borneo Super ukr. 4 x 6 ( 5 x7 ) x 400Rp2,700,000.00Rp48,600.00Rp48,600.000.061KgPaku segala ukuran (Rata-rata)Rp10,000.00Rp610.00Rp610.000.000.000.000.758lbrTriplek 4 mmRp38,000.00Rp28,804.00Rp28,804.000.255zakPCRp53,000.00Rp13,515.00Rp13,515.000.000.000.000.023m3Pasir PasangRp200,000.00Rp4,600.00Rp4,600.000.000.000.453lbrAsbes semen gelombang 210x105x0,4 cmRp68,000.00Rp30,804.00Rp30,804.000.091psEngsel kuningan 3 "Rp15,660.00Rp1,425.06Rp1,425.060.3kgCat KayuRp29,300.00Rp8,790.00Rp8,790.00b.Tenaga0.182ohPekerjaRp40,000.00Rp7,280.00Rp7,280.000.061ohTukang KayuRp60,000.00Rp3,660.00Rp3,660.000.018ohKepala Tukang KayuRp75,000.00Rp1,350.00Rp1,350.000.009ohMandorRp90,000.00Rp810.00Rp810.00JumlahRp137,148.06Rp13,100.00Rp150,248.06IIPEKERJAAN TANAH11 M3 Galian Tanah Biasaa.Tenaga0.400OhPekerjaRp60,500.00Rp24,200.00Rp24,200.000.000.000.000.040OhMandorRp101,750.00Rp4,070.00Rp4,070.000.000.000.00Rp28,270.00Rp28,270.000.000.00JumlahRp28,270.00Rp28,270.000.000.0021 M3 Urugan Tanah Kembalia.Tenaga0.192OhPekerjaRp60,500.00Rp11,616.00Rp11,616.000.000.000.00--TukangRp71,500.00-------Kepala TukangRp93,500.00-----0.019OhMandorRp101,750.00Rp1,933.25Rp1,933.250.000.000.00Rp13,549.25Rp13,549.250.000.00JumlahRp13,549.25Rp13,549.250.000.0031 M3 Urugan Pasir Pondasia.Bahan1.200M3Pasir UrugRp71,500.00Rp85,800.00Rp85,800.000.000.000.00Rp85,800.00Rp85,800.000.000.00b.Tenaga0.300OhPekerjaRp60,500.00Rp18,150.00Rp18,150.000.000.000.00--TukangRp71,500.00-------Kepala TukangRp93,500.00-----0.100OhMandorRp101,750.00Rp10,175.00Rp10,175.000.000.000.00Rp28,325.00Rp28,325.000.000.00JumlahRp85,800.00Rp28,325.00Rp114,125.000.000.000.0041 M3 Urugan Pasir Lantai 1a.Bahan1.500M3Pasir UrugRp71,500.00Rp107,250.00Rp107,250.000.000.000.00Rp107,250.00Rp107,250.000.000.00b.Tenaga0.300OhPekerjaRp60,500.00Rp18,150.00Rp18,150.000.000.000.00--TukangRp71,500.00-------Kepala TukangRp93,500.00-----0.100OhMandorRp101,750.00Rp10,175.00Rp10,175.000.000.000.00Rp28,325.00Rp28,325.000.000.00JumlahRp107,250.00Rp28,325.00Rp135,575.000.000.000.00IIIPEKERJAAN PONDASI11 M3 Pasang Pondasi Batu Bata, 1 Pc : 2 Psa.Bahan450.000bhBatu Bata Besar uk.10x10x20Rp600.00Rp270,000.00Rp270,000.000.000.000.003.296zakSemen Portland (PC) BaturajaRp66,000.00Rp217,536.00Rp217,536.000.000.000.000.333M3Pasir PasangRp82,500.00Rp27,472.50Rp27,472.500.000.000.00Rp515,008.50Rp515,008.500.000.00b.Tenaga4.500OhPekerjaRp60,500.00Rp272,250.00Rp272,250.000.000.000.001.500OhTukang BatuRp71,500.00Rp107,250.00Rp107,250.000.000.000.000.150OhKepala TukangRp93,500.00Rp14,025.00Rp14,025.000.000.000.000.225OhMandorRp101,750.00Rp22,893.75Rp22,893.750.000.000.00Rp416,418.75Rp416,418.750.000.00JumlahRp515,008.50Rp416,418.75Rp931,427.250.000.000.00IVPEKERJAAN DINDING11 M2 Pasangan Bata Merah Tebal 1/2 Bata, 1 Pc : 4 Psa.Bahan65.000BhBatu Bata Besar uk.10x10x20Rp600.00Rp39,000.00Rp39,000.000.000.000.0011.500KgSemen PortlandRp1,320.00Rp15,180.00Rp15,180.000.000.000.000.043M3Pasir PasangRp82,500.00Rp3,547.50Rp3,547.500.000.000.00Rp57,727.50Rp57,727.500.000.00b.Tenaga0.320OhPekerjaRp60,500.00Rp19,360.00Rp19,360.000.000.000.000.100OhTukang BatuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.015OhMandorRp101,750.00Rp1,526.25Rp1,526.250.000.000.00Rp28,971.25Rp28,971.250.000.00JumlahRp57,727.50Rp28,971.25Rp86,698.750.000.000.00VPEKERJAAN PLESTERAN0.014469.444444444411 M2 Plesteran 1 Pc : 4 Ps, Tebal 15 mma.Bahan5.200KgSemen PortlandRp1,320.00Rp6,864.00Rp6,864.000.000.000.000.020M3Pasir PasangRp82,500.00Rp1,650.00Rp1,650.000.000.000.00Rp8,514.00Rp8,514.000.000.00b.Tenaga0.200OhPekerjaRp60,500.00Rp12,100.00Rp12,100.000.000.000.000.150OhTukang BatuRp71,500.00Rp10,725.00Rp10,725.000.000.000.000.015OhKepala TukangRp93,500.00Rp1,402.50Rp1,402.500.000.000.000.010OhMandorRp101,750.00Rp1,017.50Rp1,017.500.000.000.00Rp25,245.00Rp25,245.000.000.00JumlahRp8,514.00Rp25,245.00Rp33,759.000.000.000.00VIPEKERJAAN KAYU11 M3 Pasang Kusen Pintu dan Jendela Kayu Kelas IIa.Bahan1.200M3Kayu Kelas IIRp3,575,000.00Rp4,290,000.00Rp4,290,000.000.000.000.00Rp4,290,000.00Rp4,290,000.000.000.00b.Tenaga6.000OhPekerjaRp60,500.00Rp363,000.00Rp363,000.000.000.000.0018.000OhTukang KayuRp71,500.00Rp1,287,000.00Rp1,287,000.000.000.000.002.000OhKepala TukangRp93,500.00Rp187,000.00Rp187,000.000.000.000.000.300OhMandorRp101,750.00Rp30,525.00Rp30,525.000.000.000.00Rp1,867,525.00Rp1,867,525.000.000.00JumlahRp4,290,000.00Rp1,867,525.00Rp6,157,525.000.000.000.0021 M2 Pasang Pintu Panel Kayu Kelas IIa.Bahan0.040M3Kayu Kelas IIRp3,575,000.00Rp143,000.00Rp143,000.000.000.000.00Rp143,000.00Rp143,000.000.000.00b.Tenaga1.000OhPekerjaRp60,500.00Rp60,500.00Rp60,500.000.000.000.002.500OhTukang KayuRp71,500.00Rp178,750.00Rp178,750.000.000.000.000.250OhKepala TukangRp93,500.00Rp23,375.00Rp23,375.000.000.000.000.050OhMandorRp101,750.00Rp5,087.50Rp5,087.500.000.000.00Rp267,712.50Rp267,712.500.000.00JumlahRp143,000.00Rp267,712.50Rp410,712.500.000.000.0031 M2 Pasang Pintu dan Jendela Kaca Kayu Kelas IIa.Bahan0.035M3Kayu Kelas IIRp3,575,000.00Rp125,125.00Rp125,125.000.000.000.00Rp125,125.00Rp125,125.000.000.00b.Tenaga0.800OhPekerjaRp60,500.00Rp48,400.00Rp48,400.000.000.000.002.000OhTukang KayuRp71,500.00Rp143,000.00Rp143,000.000.000.000.000.200OhKepala TukangRp93,500.00Rp18,700.00Rp18,700.000.000.000.000.040OhMandorRp101,750.00Rp4,070.00Rp4,070.000.000.000.00Rp214,170.00Rp214,170.000.000.00JumlahRp125,125.00Rp214,170.00Rp339,295.000.000.000.0041 M2 Pasang Jalusi Mati Kusen Kayu Kelas IIa.Bahan0.060M3Kayu Kelas IIRp3,575,000.00Rp214,500.00Rp214,500.000.000.000.000.150KgPaku Biasa 1/2" - 1"Rp6,050.00Rp907.50Rp907.50ex.roman kw10.000.00Rp215,407.50Rp215,407.500.000.00b.Tenaga0.500OhPekerjaRp60,500.00Rp30,250.00Rp30,250.000.000.000.002.000OhTukang KayuRp71,500.00Rp143,000.00Rp143,000.000.000.000.000.200OhKepala TukangRp93,500.00Rp18,700.00Rp18,700.000.000.000.000.025OhMandorRp101,750.00Rp2,543.75Rp2,543.750.000.000.00Rp194,493.75Rp194,493.750.000.00JumlahRp215,407.50Rp194,493.75Rp409,901.250.000.000.0051 M' Pasang Lisplang Ukuran 2 x (2 x 20) cm, Kayu Kelas IIa.Bahan0.009M3Kayu Kelas IIRp3,575,000.00Rp31,460.00Rp31,460.000.000.000.000.060KgPaku Biasa 2" - 5"Rp10,450.00Rp627.00Rp627.000.000.000.00Rp32,087.00Rp32,087.000.000.00b.Tenaga0.100OhPekerjaRp60,500.00Rp6,050.00Rp6,050.000.000.000.000.100OhTukang KayuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.050OhMandorRp101,750.00Rp5,087.50Rp5,087.500.000.000.00Rp19,222.50Rp19,222.500.000.00JumlahRp32,087.00Rp19,222.50Rp51,309.500.000.000.00VIIPEKERJAAN BETON11 M3 Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 Kra.Bahan218.000KgSemen PortlandRp1,320.00Rp287,760.00Rp287,760.000.000.000.000.520M3Pasir BetonRp82,500.00Rp42,900.00Rp42,900.000.000.000.000.870M3Koral BetonRp192,500.00Rp167,475.00Rp167,475.000.000.000.00Rp498,135.00Rp498,135.000.000.00b.Tenaga1.650OhPekerjaRp60,500.00Rp99,825.00Rp99,825.000.000.000.000.250OhTukang BatuRp71,500.00Rp17,875.00Rp17,875.000.000.000.000.025OhKepala TukangRp93,500.00Rp2,337.50Rp2,337.500.000.000.000.080OhMandorRp101,750.00Rp8,140.00Rp8,140.000.000.000.00Rp128,177.50Rp128,177.500.000.00JumlahRp498,135.00Rp128,177.50Rp626,312.500.000.000.0021 M3 Membuat Pondasi Beton Bertulanga.Bahan0.200M3Kayu Papan Kelas IVRp935,000.00Rp187,000.00Rp187,000.000.000.000.001.500KgPaku Biasa 2" - 5"Rp10,450.00Rp15,675.00Rp15,675.000.000.000.000.400LtrMinyak BekistingRp11,000.00Rp4,400.00Rp4,400.000.000.000.00200.000KgBesi BetonRp11,500.00Rp2,300,000.00Rp2,300,000.000.000.000.002.250KgKawat BetonRp14,300.00Rp32,175.00Rp32,175.00ex.roman kw10.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.00Rp3,318,985.00Rp3,318,985.000.000.00b.Tenaga3.900OhPekerjaRp60,500.00Rp235,950.00Rp235,950.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.001.040OhTukang KayuRp71,500.00Rp74,360.00Rp74,360.000.000.000.001.050OhTukang BesiRp71,500.00Rp75,075.00Rp75,075.000.000.000.000.245OhKepala TukangRp93,500.00Rp22,907.50Rp22,907.500.000.000.000.165OhMandorRp101,750.00Rp16,788.75Rp16,788.750.000.000.00Rp450,106.25Rp450,106.250.000.00JumlahRp3,318,985.00Rp450,106.25Rp3,769,091.250.000.000.0031 M3 Membuat Sloof Beton Bertulanga.Bahan0.270M3Kayu Papan Kelas IVRp935,000.00Rp252,450.00Rp252,450.000.000.000.002.000KgPaku Biasa 2" - 5"Rp10,450.00Rp20,900.00Rp20,900.000.000.000.000.600LtrMinyak BekistingRp11,000.00Rp6,600.00Rp6,600.000.000.000.00200.000KgBesi BetonRp11,500.00Rp2,300,000.00Rp2,300,000.000.000.000.003.000KgKawat BetonRp14,300.00Rp42,900.00Rp42,900.000.000.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.00Rp3,402,585.00Rp3,402,585.000.000.00b.Tenaga4.850OhPekerjaRp60,500.00Rp293,425.00Rp293,425.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.001.560OhTukang KayuRp71,500.00Rp111,540.00Rp111,540.000.000.000.001.400OhTukang BesiRp71,500.00Rp100,100.00Rp100,100.000.000.000.000.331OhKepala TukangRp93,500.00Rp30,948.50Rp30,948.500.000.000.000.170OhMandorRp101,750.00Rp17,297.50Rp17,297.500.000.000.00Rp578,336.00Rp578,336.000.000.00JumlahRp3,402,585.00Rp578,336.00Rp3,980,921.000.000.000.0041 M3 Membuat Kolom Beton Bertulanga.Bahan0.400M3Kayu Papan Kelas IVRp935,000.00Rp374,000.00Rp374,000.000.000.000.004.000KgPaku Biasa 2" - 5"Rp10,450.00Rp41,800.00Rp41,800.000.000.000.002.000LtrMinyak BekistingRp11,000.00Rp22,000.00Rp22,000.000.000.000.00150.000KgBesi BetonRp11,500.00Rp1,725,000.00Rp1,725,000.000.000.000.004.500KgKawat BetonRp14,300.00Rp64,350.00Rp64,350.00ex.roman kw10.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.000.150M3Kayu Kelas IIRp3,575,000.00Rp536,250.00Rp536,250.00Toto TX1B0.000.003.500LbrPlywood 9 mmRp118,250.00Rp413,875.00Rp413,875.000.000.000.0020.000BtgDolken Kayu & 8-10/400 cmRp3,500.00Rp70,000.00Rp70,000.000.000.000.00Rp4,027,010.00Rp4,027,010.000.000.00b.Tenaga7.300OhPekerjaRp60,500.00Rp441,650.00Rp441,650.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.003.300OhTukang KayuRp71,500.00Rp235,950.00Rp235,950.000.000.000.002.100OhTukang BesiRp71,500.00Rp150,150.00Rp150,150.000.000.000.000.570OhKepala TukangRp93,500.00Rp53,295.00Rp53,295.000.000.000.000.250OhMandorRp101,750.00Rp25,437.50Rp25,437.500.000.000.00Rp931,507.50Rp931,507.500.000.00JumlahRp4,027,010.00Rp931,507.50Rp4,958,517.500.000.000.0051 M3 Membuat Balok Beton Bertulang ( 150 Kg Besi + Bekisting )a.Bahan0.320M3Kayu Papan Kelas IVRp935,000.00Rp299,200.00Rp299,200.000.000.000.003.200KgPaku Biasa 2" - 5"Rp10,450.00Rp33,440.00Rp33,440.000.000.000.001.600LtrMinyak BekistingRp11,000.00Rp17,600.00Rp17,600.000.000.000.00150.000KgBesi BetonRp11,500.00Rp1,725,000.00Rp1,725,000.000.000.000.002.250KgKawat BetonRp14,300.00Rp32,175.00Rp32,175.000.000.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.000.120M3Kayu Kelas IIRp3,575,000.00Rp429,000.00Rp429,000.000.000.000.002.800LbrPlywood 9 mmRp118,250.00Rp331,100.00Rp331,100.00Clipsal/national/setara0.000.0032.000BtgDolken Kayu & 8-10/400 cmRp3,500.00Rp112,000.00Rp112,000.000.000.000.00Rp3,759,250.00Rp3,759,250.000.000.00b.Tenaga5.800OhPekerjaRp60,500.00Rp350,900.00Rp350,900.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.002.800OhTukang KayuRp71,500.00Rp200,200.00Rp200,200.000.000.000.001.050OhTukang BesiRp71,500.00Rp75,075.00Rp75,075.000.000.000.000.420OhKepala TukangRp93,500.00Rp39,270.00Rp39,270.000.000.000.000.185OhMandorRp101,750.00Rp18,823.75Rp18,823.750.000.000.00Rp709,293.75Rp709,293.750.000.00JumlahRp3,759,250.00Rp709,293.75Rp4,468,543.750.000.000.0061 M3 Membuat Plat Beton Bertulang ( 140 Kg Besi + Bekisting )a.Bahan0.240M3Kayu Papan Kelas IVRp935,000.00Rp224,400.00Rp224,400.000.000.000.003.200KgPaku Biasa 2" - 5"Rp10,450.00Rp33,440.00Rp33,440.000.000.000.001.600LtrMinyak BekistingRp11,000.00Rp17,600.00Rp17,600.000.000.000.00140.000KgBesi BetonRp11,500.00Rp1,610,000.00Rp1,610,000.000.000.000.002.250KgKawat BetonRp14,300.00Rp32,175.00Rp32,175.000.000.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.000.160M3Kayu Kelas IIRp3,575,000.00Rp572,000.00Rp572,000.000.000.000.002.800LbrPlywood 9 mmRp118,250.00Rp331,100.00Rp331,100.000.000.000.0024.000BtgDolken Kayu & 8-10/400 cmRp3,500.00Rp84,000.00Rp84,000.000.000.000.00Rp3,684,450.00Rp3,684,450.000.000.00b.Tenaga5.600OhPekerjaRp60,500.00Rp338,800.00Rp338,800.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.002.640OhTukang KayuRp71,500.00Rp188,760.00Rp188,760.000.000.000.001.050OhTukang BesiRp71,500.00Rp75,075.00Rp75,075.000.000.000.000.400OhKepala TukangRp93,500.00Rp37,400.00Rp37,400.000.000.000.000.193OhMandorRp101,750.00Rp19,637.75Rp19,637.750.000.000.00Rp684,697.75Rp684,697.750.000.00JumlahRp3,684,450.00Rp684,697.75Rp4,369,147.750.000.000.0071 M3 Membuat Tangga Beton Bertulang ( 200 Kg Besi + Bekisting )a.Bahan0.250M3Kayu Papan Kelas IVRp935,000.00Rp233,750.00Rp233,750.000.000.000.003.000KgPaku Biasa 2" - 5"Rp10,450.00Rp31,350.00Rp31,350.000.000.000.001.200LtrMinyak BekistingRp11,000.00Rp13,200.00Rp13,200.000.000.000.00200.000KgBesi BetonRp11,500.00Rp2,300,000.00Rp2,300,000.000.000.000.003.000KgKawat BetonRp14,300.00Rp42,900.00Rp42,900.000.000.000.00400.000KgSemen PortlandRp1,320.00Rp528,000.00Rp528,000.000.000.000.000.400M3Pasir BetonRp82,500.00Rp33,000.00Rp33,000.000.000.000.000.820M3Batu pecah (split)Rp266,750.00Rp218,735.00Rp218,735.000.000.000.000.105M3Kayu Kelas IIRp3,575,000.00Rp375,375.00Rp375,375.000.000.000.002.500LbrPlywood 9 mmRp118,250.00Rp295,625.00Rp295,625.00Clipsal/national/setara0.000.0014.000BtgDolken Kayu & 8-10/400 cmRp3,500.00Rp49,000.00Rp49,000.000.000.000.00Rp4,120,935.00Rp4,120,935.000.000.00b.Tenaga5.600OhPekerjaRp60,500.00Rp338,800.00Rp338,800.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.002.300OhTukang KayuRp71,500.00Rp164,450.00Rp164,450.000.000.000.001.400OhTukang BesiRp71,500.00Rp100,100.00Rp100,100.000.000.000.000.405OhKepala TukangRp93,500.00Rp37,867.50Rp37,867.500.000.000.000.202OhMandorRp101,750.00Rp20,553.50Rp20,553.500.000.000.00Rp686,796.00Rp686,796.000.000.00JumlahRp4,120,935.00Rp686,796.00Rp4,807,731.000.000.000.0081 M' Membuat Kolom Praktis ( 12 x 12 ) cma.Bahan0.002M3Kayu Papan Kelas IVRp935,000.00Rp1,870.00Rp1,870.000.000.000.000.010KgPaku Biasa 2" - 5"Rp10,450.00Rp104.50Rp104.500.000.000.003.000KgBesi BetonRp11,500.00Rp34,500.00Rp34,500.000.000.000.000.450KgKawat BetonRp14,300.00Rp6,435.00Rp6,435.000.000.000.004.000KgSemen PortlandRp1,320.00Rp5,280.00Rp5,280.000.000.000.000.006M3Pasir BetonRp82,500.00Rp495.00Rp495.000.000.000.000.009M3Koral BetonRp192,500.00Rp1,732.50Rp1,732.500.000.000.00Rp50,417.00Rp50,417.000.000.00b.Tenaga0.060OhPekerjaRp60,500.00Rp3,630.00Rp3,630.000.000.000.000.020OhTukang BatuRp71,500.00Rp1,430.00Rp1,430.000.000.000.000.020OhTukang KayuRp71,500.00Rp1,430.00Rp1,430.000.000.000.000.020OhTukang BesiRp71,500.00Rp1,430.00Rp1,430.000.000.000.000.006OhKepala TukangRp93,500.00Rp561.00Rp561.000.000.000.000.003OhMandorRp101,750.00Rp305.25Rp305.250.000.000.00Rp8,786.25Rp8,786.250.000.00JumlahRp50,417.00Rp8,786.25Rp59,203.250.000.000.0091 M' Membuat Ring Balok Beton Bertulang ( 15 x 20 ) cma.Bahan0.003M3Kayu Papan Kelas IVRp935,000.00Rp2,805.00Rp2,805.000.000.000.000.020KgPaku Biasa 2" - 5"Rp10,450.00Rp209.00Rp209.000.000.000.003.600KgBesi BetonRp11,500.00Rp41,400.00Rp41,400.000.000.000.000.050KgKawat BetonRp14,300.00Rp715.00Rp715.000.000.000.005.500KgSemen PortlandRp1,320.00Rp7,260.00Rp7,260.000.000.000.000.009M3Pasir BetonRp82,500.00Rp742.50Rp742.500.000.000.000.015M3Koral BetonRp192,500.00Rp2,887.50Rp2,887.500.000.000.00Rp56,019.00Rp56,019.000.000.00b.Tenaga0.100OhPekerjaRp60,500.00Rp6,050.00Rp6,050.000.000.000.000.033OhTukang BatuRp71,500.00Rp2,359.50Rp2,359.500.000.000.000.033OhTukang KayuRp71,500.00Rp2,359.50Rp2,359.500.000.000.000.033OhTukang BesiRp71,500.00Rp2,359.50Rp2,359.500.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.005OhMandorRp101,750.00Rp508.75Rp508.750.000.000.00Rp14,572.25Rp14,572.250.000.00JumlahRp56,019.00Rp14,572.25Rp70,591.250.000.000.00VIIIPEKERJAAN PENUTUP ATAP11 m2 Rangka + Gording Baja RinganaBahan1.745m1Trusses ZAM-75 t=0.8 Rangka UtamaRp5,550Rp9,684.75Rp9,684.752.350m1Trusses ZAM-75 t=0.5 Rangka UtamaRp5,150Rp12,102.50Rp12,102.505.175m1Reng 16 - DB Roof Battens t=0.48 mmRp5,000Rp25,875.00Rp25,875.000.325m1Foot Plate t=1.22 mmRp6,250Rp2,031.25Rp2,031.2514.000bhPLD - Diafragma PlateRp4,200Rp58,800.00Rp58,800.000.515m1WIND BracingRp10,000Rp5,150.00Rp5,150.000.250bhTensioner (Pengaku Tali Angin)Rp3,500Rp875.00Rp875.0054.000bhBaut BesarRp1,000Rp54,000.00Rp54,000.0080.000bhBaut KecilRp500Rp40,000.00Rp40,000.000.875bhDynaboltRp5,000Rp4,375.00Rp4,375.00bUpah0.010HOMandorRp93,500Rp935.00Rp935.000.066HOTukang BesiRp71,500Rp4,700.41Rp4,700.41JumlahRp212,893.50Rp5,635.41Rp218,528.9121 M2 Pasang Atap Genteng Betona.Bahan11.000BhGenteng betonRp4,125.00Rp45,375.00Rp45,375.000.000.000.000.030KgPaku Biasa 2" - 5"Rp10,450.00Rp313.50Rp313.500.000.000.00Rp45,688.50Rp45,688.500.000.00b.Tenaga0.200OhPekerjaRp60,500.00Rp12,100.00Rp12,100.000.000.000.000.100OhTukang KayuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.010OhMandorRp101,750.00Rp1,017.50Rp1,017.500.000.000.00Rp21,202.50Rp21,202.500.000.00JumlahRp45,688.50Rp21,202.50Rp66,891.000.000.000.0031 M' Pasang Nok Genteng Betona.Bahan3.500BhNok Genteng BetonRp5,500.00Rp19,250.00Rp19,250.000.000.000.000.050KgPaku Biasa 2" - 5"Rp10,450.00Rp522.50Rp522.500.000.000.0010.800KgSemen PortlandRp1,320.00Rp14,256.00Rp14,256.000.000.000.000.032M3Pasir PasangRp82,500.00Rp2,640.00Rp2,640.000.000.000.001.000KgSemen WarnaRp1,500.00Rp1,500.00Rp1,500.000.000.000.00Rp38,168.50Rp38,168.500.000.00b.Tenaga0.400OhPekerjaRp60,500.00Rp24,200.00Rp24,200.000.000.000.000.200OhTukang KayuRp71,500.00Rp14,300.00Rp14,300.000.000.000.000.020OhKepala TukangRp93,500.00Rp1,870.00Rp1,870.000.000.000.000.020OhMandorRp101,750.00Rp2,035.00Rp2,035.000.000.000.00Rp42,405.00Rp42,405.000.000.00JumlahRp38,168.50Rp42,405.00Rp80,573.500.000.000.00IXPEKERJAAN LANGIT-LANGIT11 M2 Plafond Kalsiboard rangka metal fuuringa.Bahan0.364lbrKalsiboard 4mmRp95,000.00Rp34,580.00Rp34,580.000.000.000.000.300KgCorniceRp4,400.00Rp1,320.00Rp1,320.002.500M'Textile TapeRp2,200.00Rp5,500.00Rp5,500.001.000m2Rangka metal fuuringRp130,000.00Rp130,000.00Rp130,000.000.110KgPake sekrupRp15,000.00Rp1,650.00Rp1,650.008.000BhPaku BetonRp605.00Rp4,840.00Rp4,840.00Rp177,890.00Rp177,890.000.000.00b.Tenaga0.6OhTukang KayuRp71,500.00Rp42,900.00Rp42,900.000.000.000.000.06OhKepala TukangRp93,500.00Rp5,610.00Rp5,610.000.000.000.000.2OhPekerjaRp60,500.00Rp12,100.00Rp12,100.000.000.000.000.01OhMandorRp101,750.00Rp1,017.50Rp1,017.500.000.000.00Rp61,627.50Rp61,627.500.000.00JumlahRp177,890.00Rp61,627.50Rp239,517.500.000.000.00XPEKERJAAN SANITASI1Memasang 1 Buah Kloset Duduk / Monobloka.Bahan1.000BhKloset DudukRp1,375,000.00Rp1,375,000.00Rp1,375,000.00Perlengkapan ( 6 % Harga Kloset )Rp82,500.00Rp82,500.00Rp1,457,500.00Rp1,457,500.00b.Tenaga1.000OhPekerjaRp60,500.00Rp60,500.00Rp60,500.001.100OhTukang BatuRp71,500.00Rp78,650.00Rp78,650.000.001OhKepala TukangRp93,500.00Rp93.50Rp93.500.160OhMandorRp101,750.00Rp16,280.00Rp16,280.00Rp155,523.50Rp155,523.50JumlahRp1,457,500.00Rp155,523.50Rp1,613,023.502Memasang 1 Buah Kloset Jongkoka.Bahan1.000BhKloset JongkokRp121,000.00Rp121,000.00Rp121,000.000.000.000.006.000KgSemen PortlandRp1,320.00Rp7,920.00Rp7,920.000.000.000.000.010M3Pasir PasangRp82,500.00Rp825.00Rp825.000.000.000.00Rp128,920.00Rp128,920.000.000.00b.Tenaga1.000OhPekerjaRp60,500.00Rp60,500.00Rp60,500.000.000.000.001.500OhTukang BatuRp71,500.00Rp107,250.00Rp107,250.000.000.000.001.500OhKepala TukangRp93,500.00Rp140,250.00Rp140,250.000.000.000.000.160OhMandorRp101,750.00Rp16,280.00Rp16,280.000.000.000.00Rp324,280.00Rp324,280.000.000.00JumlahRp128,920.00Rp324,280.00Rp453,200.000.000.000.003Memasang 1 Buah Urinoira.Bahan1.000BhUrinoirRp1,540,000.00Rp1,540,000.00Rp1,540,000.000.000.000.00Perlengkapan ( 30 % Harga Urinoir )Rp462,000.00Rp462,000.000.000.006.000KgSemen PortlandRp1,320.00Rp7,920.00Rp7,920.000.000.000.000.010M3Pasir PasangRp82,500.00Rp825.00Rp825.000.000.000.00Rp2,009,920.00Rp2,009,920.000.000.00b.Tenaga1.000OhPekerjaRp60,500.00Rp60,500.00Rp60,500.000.000.000.001.000OhTukang BatuRp71,500.00Rp71,500.00Rp71,500.000.000.000.000.100OhKepala TukangRp93,500.00Rp9,350.00Rp9,350.000.000.000.000.100OhMandorRp101,750.00Rp10,175.00Rp10,175.000.000.000.00Rp151,525.00Rp151,525.000.000.00JumlahRp2,009,920.00Rp151,525.00Rp2,161,445.000.000.000.004Memasang 1 Buah Bak Mandi Fibreglass Volume 0,30 m3a.Bahan1.000BhBak FibreglassRp155,000.00Rp155,000.00Rp155,000.000.000.000.00Perlengkapan ( 18 % Harga Bak Fibreglass )Rp27,900.00Rp27,900.000.000.00Rp182,900.00Rp182,900.000.000.00b.Tenaga1.800OhPekerjaRp60,500.00Rp108,900.00Rp108,900.000.000.000.002.700OhTukang BatuRp71,500.00Rp193,050.00Rp193,050.000.000.000.000.540OhKepala TukangRp93,500.00Rp50,490.00Rp50,490.000.000.000.000.110OhMandorRp101,750.00Rp11,192.50Rp11,192.500.000.000.00Rp363,632.50Rp363,632.500.000.00JumlahRp182,900.00Rp363,632.50Rp546,532.500.000.000.005Memasang 1 m' Pipa PVC Tipe AW Dia. 1/2"a.Bahan1.200M'Pipa PVC Tipe AW dia. 1/2"Rp2,200.00Rp2,640.00Rp2,640.000.000.000.00Perlengkapan ( 35 % Harga Pipa Galvanis )Rp770.00Rp770.000.000.00Rp3,410.00Rp3,410.000.000.00b.Tenaga0.036OhPekerjaRp60,500.00Rp2,178.00Rp2,178.000.000.000.000.060OhTukang BatuRp71,500.00Rp4,290.00Rp4,290.000.000.000.000.006OhKepala TukangRp93,500.00Rp561.00Rp561.000.000.000.000.002OhMandorRp101,750.00Rp183.15Rp183.150.000.000.00Rp7,212.15Rp7,212.150.000.00JumlahRp3,410.00Rp7,212.15Rp10,622.150.000.000.006Memasang 1 m' Pipa PVC Tipe AW Dia. 1"a.Bahan1.200M'Pipa PVC Tipe AW dia. 1"Rp4,216.67Rp5,060.00Rp5,060.000.000.000.00Perlengkapan ( 35 % Harga Pipa Galvanis )Rp1,475.83Rp1,475.830.000.00Rp6,535.84Rp6,535.840.000.00b.Tenaga0.036OhPekerjaRp60,500.00Rp2,178.00Rp2,178.000.000.000.000.060OhTukang BatuRp71,500.00Rp4,290.00Rp4,290.000.000.000.000.006OhKepala TukangRp93,500.00Rp561.00Rp561.000.000.000.000.002OhMandorRp101,750.00Rp183.15Rp183.150.000.000.00Rp7,212.15Rp7,212.150.000.00JumlahRp6,535.84Rp7,212.15Rp13,747.990.000.000.007Memasang 1 m' Pipa PVC Tipe AW Dia. 2"a.Bahan1.200M'Pipa PVC Tipe AW dia. 2"Rp10,541.67Rp12,650.00Rp12,650.000.000.000.00Perlengkapan ( 35 % Harga Pipa Galvanis )Rp3,689.58Rp3,689.580.000.00Rp16,339.59Rp16,339.590.000.00b.Tenaga0.054OhPekerjaRp60,500.00Rp3,267.00Rp3,267.000.000.000.000.090OhTukang BatuRp71,500.00Rp6,435.00Rp6,435.000.000.000.000.009OhKepala TukangRp93,500.00Rp841.50Rp841.500.000.000.000.003OhMandorRp101,750.00Rp274.73Rp274.730.000.000.00Rp10,818.23Rp10,818.230.000.00JumlahRp16,339.59Rp10,818.23Rp27,157.810.000.000.008Memasang 1 m' Pipa PVC Tipe AW Dia. 3"a.Bahan1.200M'Pipa PVC Tipe AW dia. 3"Rp18,425.00Rp22,110.00Rp22,110.000.000.000.00Perlengkapan ( 35 % Harga Pipa Galvanis )Rp6,448.75Rp6,448.750.000.00Rp28,558.75Rp28,558.750.000.00b.Tenaga0.081OhPekerjaRp60,500.00Rp4,900.50Rp4,900.500.000.000.000.135OhTukang BatuRp71,500.00Rp9,652.50Rp9,652.500.000.000.000.014OhKepala TukangRp93,500.00Rp1,262.25Rp1,262.250.000.000.000.004OhMandorRp101,750.00Rp417.18Rp417.180.000.000.00Rp16,232.43Rp16,232.430.000.00JumlahRp28,558.75Rp16,232.43Rp44,791.180.000.000.009Memasang 1 m' Pipa PVC Tipe AW Dia. 4"a.Bahan1.200M'Pipa PVC Tipe AW dia. 4"Rp28,416.67Rp34,100.000.00.000.000.00Perlengkapan ( 35 % Harga Pipa Galvanis )Rp9,945.83Rp9,945.830.000.00Rp44,045.84Rp9,945.830.000.00b.Tenaga0.081OhPekerjaRp60,500.00Rp4,900.50Rp4,900.500.000.000.000.135OhTukang BatuRp71,500.00Rp9,652.50Rp9,652.500.000.000.000.014OhKepala TukangRp93,500.00Rp1,262.25Rp1,262.250.000.000.000.004OhMandorRp101,750.00Rp417.18Rp417.180.000.000.00Rp16,232.43Rp16,232.430.000.00JumlahRp44,045.84Rp16,232.43Rp60,278.260.000.000.0010Memasang 1 Buah Kran Dia. 3/4" atau 1/2"a.Bahan1.000BhKran AirRp9,350.00Rp9,350.00Rp9,350.000.000.000.000.025BhSeal TapeRp1,830.00Rp45.75Rp45.750.000.000.00Rp9,395.75Rp9,395.750.000.00b.Tenaga0.010OhPekerjaRp60,500.00Rp605.00Rp605.000.000.000.000.100OhTukang BatuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.005OhMandorRp101,750.00Rp508.75Rp508.750.000.000.00Rp9,198.75Rp9,198.750.000.00JumlahRp9,395.75Rp9,198.75Rp18,594.500.000.000.0011Memasang 1 Buah Floor Draina.Bahan1.000BhFloor DrainRp25,000.00Rp25,000.00Rp25,000.000.000.000.00Rp25,000.00Rp25,000.000.000.00b.Tenaga0.010OhPekerjaRp60,500.00Rp605.00Rp605.000.000.000.000.100OhTukang BatuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.005OhMandorRp101,750.00Rp508.75Rp508.750.000.000.00Rp9,198.75Rp9,198.750.000.00JumlahRp25,000.00Rp9,198.75Rp34,198.750.000.000.00XIPEKERJAAN KUNCI DAN KACA11 Buah Pasang Kunci Tanama.Bahan1.000BhKunci tanamRp210,000.00Rp210,000.00Rp210,000.000.000.000.00Rp210,000.00Rp210,000.000.000.00b.Tenaga0.010OhPekerjaRp60,500.00Rp605.00Rp605.000.000.000.000.500OhTukang KayuRp71,500.00Rp35,750.00Rp35,750.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.005OhMandorRp101,750.00Rp508.75Rp508.750.000.000.00Rp37,798.75Rp37,798.750.000.00JumlahRp210,000.00Rp37,798.75Rp247,798.750.000.000.0021 Buah Pasang Kunci Tanam Kamar Mandia.Bahan1.000BhKunci km/wcRp24,750.00Rp24,750.00Rp24,750.000.000.000.00Rp24,750.00Rp24,750.000.000.00b.Tenaga0.005OhPekerjaRp60,500.00Rp302.50Rp302.500.000.000.000.500OhTukang KayuRp71,500.00Rp35,750.00Rp35,750.000.000.000.000.005OhKepala TukangRp93,500.00Rp467.50Rp467.500.000.000.000.003OhMandorRp101,750.00Rp254.38Rp254.380.000.000.00Rp36,774.38Rp36,774.380.000.00JumlahRp24,750.00Rp36,774.38Rp61,524.380.000.000.0031 Buah Pasang Engsel Pintua.Bahan1.000BhEngsel Pintu 4"Rp4,950.00Rp4,950.00Rp4,950.000.000.000.00Rp4,950.00Rp4,950.000.000.00b.Tenaga0.015OhPekerjaRp60,500.00Rp907.50Rp907.500.000.000.000.150OhTukang KayuRp71,500.00Rp10,725.00Rp10,725.000.000.000.000.015OhKepala TukangRp93,500.00Rp1,402.50Rp1,402.500.000.000.000.001OhMandorRp101,750.00Rp76.31Rp76.310.000.000.00Rp13,111.31Rp13,111.310.000.00JumlahRp4,950.00Rp13,111.31Rp18,061.310.000.000.0041 Buah Pasang Engsel Jendelaa.Bahan1.000BhEngsel Jendela 3"Rp3,850.00Rp3,850.00Rp3,850.000.000.000.00Rp3,850.00Rp3,850.000.000.00b.Tenaga0.010OhPekerjaRp60,500.00Rp605.00Rp605.000.000.000.000.100OhTukang KayuRp71,500.00Rp7,150.00Rp7,150.000.000.000.000.010OhKepala TukangRp93,500.00Rp935.00Rp935.000.000.000.000.001OhMandorRp101,750.00Rp50.88Rp50.880.000.000.00Rp8,740.88Rp8,740.880.000.00JumlahRp3,850.00Rp8,740.88Rp12,590.880.000.000.0051 Buah Pasang Kait Angina.Bahan1.000BhKait AnginRp6,100.00Rp6,100.00Rp6,100.000.000.000.00Rp6,100.00Rp6,100.000.000.00b.Tenaga0.015OhPekerjaRp60,500.00Rp907.50Rp907.500.000.000.000.150OhTukang KayuRp71,500.00Rp10,725.00Rp10,725.000.000.000.000.015OhKepala TukangRp93,500.00Rp1,402.50Rp1,402.500.000.000.000.001OhMandorRp101,750.00Rp76.31Rp76.310.000.000.00Rp13,111.31Rp13,111.310.000.00JumlahRp6,100.00Rp13,111.31Rp19,211.310.000.000.0061 Buah Pasang Kunci Selota.Bahan1.000BhKunci SelotRp4,270.00Rp4,270.00Rp4,270.000.000.000.00Rp4,270.00Rp4,270.000.000.00b.Tenaga0.020OhPekerjaRp60,500.00Rp1,210.00Rp1,210.000.000.000.000.200OhTukang KayuRp71,500.00Rp14,300.00Rp14,300.000.000.000.000.020OhKepala TukangRp93,500.00Rp1,870.00Rp1,870.000.000.000.000.001OhMandorRp101,750.00Rp101.75Rp101.750.000.000.00Rp17,481.75Rp17,481.750.000.00JumlahRp4,270.00Rp17,481.75Rp21,751.750.000.000.0071 m2 Pasang Kaca, Tebal 5 mma.Bahan1.100M2Kaca Bening 5 mmRp134,750.00Rp148,225.00Rp148,225.000.000.000.00Rp148,225.00Rp148,225.000.000.00b.Tenaga0.015OhPekerjaRp60,500.00Rp907.50Rp907.500.000.000.000.150OhTukang KayuRp71,500.00Rp10,725.00Rp10,725.000.000.000.000.015OhKepala TukangRp93,500.00Rp1,402.50Rp1,402.500.000.000.000.001OhMandorRp101,750.00Rp76.31Rp76.310.000.000.00Rp13,111.31Rp13,111.310.000.00JumlahRp148,225.00Rp13,111.31Rp161,336.310.000.000.00XIIPEKERJAAN PENUTUP LANTAI DAN DINDING11 m2 Pasang Lantai Keramik Ukuran 20 x 20 cma.Bahan25.000BhKeramik Lantai 20 x 20 cmRp3,000.00Rp75,000.00Rp75,000.000.000.000.0011.380KgSemen PortlandRp1,320.00Rp15,021.60Rp15,021.600.000.000.000.042M3Pasir PasangRp82,500.00Rp3,465.00Rp3,465.000.000.000.001.500KgSemen NatRp8,250.00Rp12,375.00Rp12,375.000.000.000.00Rp105,861.60Rp105,861.600.000.00b.Tenaga0.620OhPekerjaRp60,500.00Rp37,510.00Rp37,510.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.000.035OhKepala TukangRp93,500.00Rp3,272.50Rp3,272.500.000.000.000.030OhMandorRp101,750.00Rp3,052.50Rp3,052.500.000.000.00Rp68,860.00Rp68,860.000.000.00JumlahRp105,861.60Rp68,860.00Rp174,721.600.000.000.0021 m2 Pasang Lantai Keramik Ukuran 30 x 30 cma.Bahan11.000BhKeramik Lantai 30 x 30 cmRp4,500.00Rp49,500.00Rp49,500.000.000.000.0011.380KgSemen PortlandRp1,320.00Rp15,021.60Rp15,021.600.000.000.000.042M3Pasir PasangRp82,500.00Rp3,465.00Rp3,465.000.000.000.001.500KgSemen NatRp8,250.00Rp12,375.00Rp12,375.000.000.000.00Rp80,361.60Rp80,361.600.000.00b.Tenaga0.620OhPekerjaRp60,500.00Rp37,510.00Rp37,510.000.000.000.000.350OhTukang BatuRp71,500.00Rp25,025.00Rp25,025.000.000.000.000.035OhKepala TukangRp93,500.00Rp3,272.50Rp3,272.500.000.000.000.030OhMandorRp101,750.00Rp3,052.50Rp3,052.500.000.000.00Rp68,860.00Rp68,860.000.000.00JumlahRp80,361.60Rp68,860.00Rp149,221.600.000.000.0031 m2 Pasang Dinding Keramik 20 x 20 cma.Bahan25.000BhKeramik Dinding 20 x 20 cmRp2,612.50Rp65,312.50Rp65,312.500.000.000.009.300KgSemen PortlandRp1,320.00Rp12,276.00Rp12,276.000.000.000.000.018M3Pasir PasangRp82,500.00Rp1,485.00Rp1,485.000.000.000.001.500KgSemen NatRp8,250.00Rp12,375.00Rp12,375.000.000.000.00Rp91,448.50Rp91,448.500.000.00b.Tenaga0.600OhPekerjaRp60,500.00Rp36,300.00Rp36,300.000.000.000.000.450OhTukang BatuRp71,500.00Rp32,175.00Rp32,175.000.000.000.000.045OhKepala TukangRp93,500.00Rp4,207.50Rp4,207.500.000.000.000.030OhMandorRp101,750.00Rp3,052.50Rp3,052.500.000.000.00Rp75,735.00Rp75,735.000.000.00JumlahRp91,448.50Rp75,735.00Rp167,183.500.000.000.00XIIIPEKERJAAN PENGECATAN11 m2 Pengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 3 Lapis Cat Penutupa.Bahan0.200KgCat MeniRp18,150.00Rp3,630.00Rp3,630.000.000.000.000.150KgPlamir KayuRp26,400.00Rp3,960.00Rp3,960.000.000.000.000.170KgCat DasarRp21,450.00Rp3,646.50Rp3,646.500.000.000.000.350KgCat MinyakRp23,100.00Rp8,085.00Rp8,085.000.000.000.00Rp19,321.50Rp19,321.500.000.00b.Tenaga0.070OhPekerjaRp60,500.00Rp4,235.00Rp4,235.000.000.000.000.105OhTukangRp71,500.00Rp7,507.50Rp7,507.500.000.000.000.004OhKepala TukangRp93,500.00Rp374.00Rp374.000.000.000.000.003OhMandorRp101,750.00Rp254.38Rp254.380.000.000.00Rp12,370.88Rp12,370.880.000.00JumlahRp19,321.50Rp12,370.88Rp31,692.380.000.000.0021 m2 Pengecatan Tembok Baru ( 1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )a.Bahan0.100KgPlamir TembokRp24,750.00Rp2,475.00Rp2,475.000.000.000.000.100KgCat DasarRp21,450.00Rp2,145.00Rp2,145.000.000.000.000.260KgCat PenutupRp79,750.00Rp20,735.00Rp20,735.000.000.000.00Rp25,355.00Rp25,355.000.000.00b.Tenaga0.020OhPekerjaRp60,500.00Rp1,210.00Rp1,210.000.000.000.000.093OhTukangRp71,500.00Rp6,649.50Rp6,649.500.000.000.000.006OhKepala TukangRp93,500.00Rp589.05Rp589.050.000.000.000.003OhMandorRp101,750.00Rp254.38Rp254.380.000.000.00Rp8,702.93Rp8,702.930.000.00JumlahRp25,355.00Rp8,702.93Rp34,057.930.000.000.0031 m2 Pengecatan Tembok Baru ( Wheathershield)a.Bahan0.100KgPlamir TembokRp24,750.00Rp2,475.00Rp2,475.000.100KgCat DasarRp21,450.00Rp2,145.00Rp2,145.000.260KgCat Penutup WheathershieldRp206,000.00Rp53,560.00Rp53,560.00Rp58,180.00Rp58,180.00b.Tenaga0.020OhPekerjaRp60,500.00Rp1,210.00Rp1,210.000.093OhTukangRp71,500.00Rp6,649.50Rp6,649.500.006OhKepala TukangRp93,500.00Rp589.05Rp589.050.003OhMandorRp101,750.00Rp254.38Rp254.38Rp8,702.93Rp8,702.93JumlahRp58,180.00Rp8,702.93Rp66,882.9341 m2 Pengecatan Plafond dengan cat semprota.Bahan0.100KgCat DasarRp21,450.00Rp2,145.00Rp2,145.000.260KgCat PenutupRp79,750.00Rp20,735.00Rp20,735.00Rp22,880.00Rp22,880.00b.Tenaga0.020OhPekerjaRp60,500.00Rp1,210.00Rp1,210.000.093OhTukangRp71,500.00Rp6,649.50Rp6,649.500.006OhKepala TukangRp93,500.00Rp589.05Rp589.050.003OhMandorRp101,750.00Rp254.38Rp254.38Rp8,702.93Rp8,702.93JumlahRp22,880.00Rp8,702.93Rp31,582.93

&L&"Arial,Italic"&9 ABK Gedung Balai KKT Kimpraswil Palembang&R&"Arial,Italic"&9&P of &N

VOLUMEJumlahLuasPanjangVolume(bh)(m2)(m')(m3)PersiapanBowplank1.00120.00120.000Pembersihan250.00250.000Pemasangan Direksi Ket65.000TanahGalian73.300-Tapak1:20.002.251.2054.000-Tapak2:1.003.302.207.260-Batu bata:1.000.5621.5012.040Urugan Kembali42.183-Tapak:36.270-Batu bata:5.913Pasir22.083a.Bawah Pondasi-Tapak1:20.002.250.104.500-Tapak2:1.003.300.100.330-Batu bata:1.000.0421.500.753b.Bawah Lantai:1.00110.000.1516.500Pas. Bataa.Pondasi bata1.000.2521.505.375b.Pas. Dinding720.570-Lt.1:378.0094.50378.000-Lt.2:412.00103.00412.000-Lobang:69.430Pek. BetonaPondasi tapak113.230-Tapak:20.002.250.2511.250-Kolom:22.000.091.001.980bPondasi tapak21.005-Tapak:1.003.300.250.825-Kolom:2.000.091.000.180bSloof:1.000.06107.006.420cKolom stuktur15.120-Kolom stuktur lt.1:22.000.094.007.920-Kolom stuktur lt.2:20.000.094.007.200dKolom praktis:119.500-Kolom praktis lt.117.000.013.5059.500-Kolom praktis lt.215.000.014.0060.000eBalok:1.000.08128.4010.272fRing Balok:1.000.03103.003.090fPlat lantai:Lantai 11.00185.600.1527.840Lantai 21.00160.500.1524.075gDag beton:1.0058.500.127.020hCor lantai:1.00170.750.1017.075iCor tangga:1.000.287.001.960Pek. KayuaKusen pintu & jendela80.001.7341.82-p1:1.000.018.900.064-p2:10.000.017.400.533-p3:7.000.015.200.262-pG:1.000.018.600.062-j1:6.000.0110.100.436-j2:1.000.0138.000.274-v:8.000.011.800.104bPintu panel41.05043.10-p11.002.992.990-p210.001.7917.850-p37.001.6811.760-pG1.008.458.450cPintu & jendela kaca28.38029.80-j16.002.7516.500-j21.0010.2810.280-v8.000.201.600Penutup atapaRangka1.00190.00170.000bAtap genteng1.00166.50166.500cNok1.0010.0010.000Pek. Langit-langita.Plafond kalsiboard337.500-lt 11.00170.75170.750-lt21.00166.75166.750b.List Plafond gypsum395.000-lt 11.00189.00189.000-lt21.00206.00206.000Pek. SanitasiMemasang Kloset duduk3.000Memasang Bak Mandi Fibreglass3.000Memasang Pipa PVC Tipe AW Dia. 1/2"17.000Memasang Pipa PVC Tipe AW Dia. 2"10.000Memasang Pipa PVC Tipe AW Dia. 4"12.000Memasang Floor Drain3.000Memasang Kran Dia. 1/2"8.000Pek. Kunci&kacaPasang Kunci Tanam11.000Pasang Kunci Tanam Kamar Mandi7.000Pasang Engsel Pintu66.000Pasang Engsel Jendela12.000Pasang Kait Angin12.000Pasang Kunci Selot6.000Pasang Kaca, Tebal 5 mm28.380j16.002.7516.500j21.0010.2810.280v8.000.201.600Penutup lantai & dindingaKeramik 30x30102.050-lt11.0099.5099.500-lt21.00-13.50-13.500-Tangga1.0016.058.3016.050bKeramik 20x201.0024.0024.000cKeramik dinding1.0099.0049.5099.000PengecatanaPengecatan dinding tembok1,441.140bPengecatan kayu57.816-p1:1.000.248.902.136-p2:10.000.247.4017.760-p3:7.000.245.208.736-pG:1.000.248.602.064-j1:6.000.2410.1014.544-j2:1.000.2438.009.120-v:8.000.241.803.456cPengecatan plafond337.500Pek. ElektrikalTitik Lampu + Instalasi26.000Titik Stop Kontak + Instalasi12.000Lampu DL 18 watt Philips26.000Lampu BaretSaklar Tunggal5.000Saklar Ganda10.000Stop Kontak12.000Pek. Ralling tangga & void88.000

REKAPREKAPITULASI BIAYAPekerjaan : Pembangunan Guess House Balai KKT Kimpraswil PalembangLokasi : Jl. Kasnariansyah No. 78 - KM 4,5 PalembangNOURAIANBIAYA123IPEKERJAAN PERSIAPANRp18,159,753.90IIPEKERJAAN TANAHRp8,938,305.55IIIPEKERJAAN PONDASIRp5,006,421.47IVPEKERJAAN DINDINGRp62,472,518.29VPEKERJAAN PLESTERANRp48,651,445.26VIPEKERJAAN KAYURp42,475,494.80VIIPEKERJAAN BETONRp491,490,238.58VIIIPEKERJAAN PENUTUP ATAPRp49,093,001.20IXPEKERJAAN LANGIT-LANGITRp100,587,156.25XPEKERJAAN SANITASIRp14,905,514.10XIPEKERJAAN KUNCI DAN KACARp7,952,572.30XIIPEKERJAAN PENUTUP LANTAI DAN DINDINGRp37,771,176.64XIIIPEKERJAAN PENGECATANRp75,229,001.58XIVPEKERJAAN ELEKTRIKALRp8,784,600.00XVPEKERJAAN LAIN-LAIN (AKHIR)Rp6,002,500.00AJUMLAH BIAYA PEKERJAANRp977,519,699.90BPAJAK PERTAMBAHAN NILAI (PPN) = 10 %Rp97,751,969.99COVER HEAD = 10 %Rp97,751,969.99DJUMLAH TOTAL BIAYA PEKERJAANRp1,173,023,639.88DIBULATKANRp1,173,023,000.00Terbilang :Satu milyar tiga ratus delapan belas juta enam puluh enam ribu rupiah

&L&"Tahoma,Italic"&9 Rekapitulasi Gedung Balai KKT Kimpraswil PalembangPalembang, ........... 2009Dihitung oleh,PT. Pangaji Laras Cipta

Heri Gunawan, STDirekturMengetahui,Kepala Satuan KerjaBalai KKT Kimpraswil Palembang

Ir. Hatta A. HamidNIP. 440016544

RABRENCANA ANGGARAN BIAYAPekerjaan : Pembangunan Guess House Balai KKT Kimpraswil PalembangLokasi : Jl. Kasnariansyah No. 78 - KM 4,5 PalembangNOURAIANHARGA SATUANVOLUMESATUANBIAYA123456IPEKERJAAN PERSIAPAN1PembersihanRp8,810.00250.000M'Rp2,202,500.002Pengukuran dan pemasangan BouwplankRp51,592.75120.000M2Rp6,191,130.003Pembangunan Direksi KetRp150,248.0665.000m2Rp9,766,123.90JumlahRp18,159,753.90IIPEKERJAAN TANAH1Galian tanahRp28,270.0073.300M3Rp2,072,191.002Urugan Tanah KembaliRp13,549.2542.183M3Rp571,541.243Urugan pasir PondasiRp114,125.0022.083M3Rp2,520,165.314Urugan Pasir Lantai 1Rp135,575.0027.840M3Rp3,774,408.00JumlahRp8,938,305.55IIIPEKERJAAN PONDASI BATU BATA1Pondasi batu bata, 1 pc : 2 psRp931,427.255.375M3Rp5,006,421.47Rp5,006,421.47IVPEKERJAAN DINDING1Pasangan Bata Tebal 1/2 Bata, 1 Pc : 4 PsRp86,698.75720.570M2Rp62,472,518.29JumlahRp62,472,518.29VPEKERJAAN PLESTERANPlesteran 1 Pc : 4 Ps, Tebal 15 mmRp33,759.001,441.140M2Rp48,651,445.26JumlahRp48,651,445.26VIPEKERJAAN KAYU1Pek. Kusen Pintu dan Jendela Kayu Kls. IIRp6,157,525.001.821M3Rp11,214,109.162Pek. Pintu Panel Kayu Kls. IIRp410,712.5043.103M2Rp17,702,735.533Pek. Pintu dan Jendela Kaca Kayu Kls. IIRp339,295.0029.799M2Rp10,110,651.714Pek. Lisplang Kayu Kls. IIRp51,309.5067.200M'Rp3,447,998.40JumlahRp42,475,494.80VIIPEKERJAAN BETON1Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 KrRp626,312.5017.929M3Rp11,229,000.232Membuat Pondasi Beton BertulangRp3,769,091.2514.947M3Rp56,335,664.643Membuat Sloof Beton Bertulang 20/30Rp3,980,921.006.741M3Rp26,835,388.464Membuat Kolom Beton Bertulang 30/30Lantai 1Rp4,958,517.507.920M3Rp39,271,458.60Lantai 2Rp4,958,517.507.200M3Rp35,701,326.005Membuat Balok Beton Bertulang 20/40Rp4,468,543.7510.272M3Rp45,900,881.406Membuat Plat Lantai Beton BertulangLantai 1Rp4,369,147.7527.840M3Rp121,637,073.36Lantai 2Rp4,369,147.7524.075M3Rp105,187,232.087Membuat Dag Beton BertulangRp4,369,147.757.371M3Rp32,204,988.078Membuat Tangga Beton BertulangRp4,807,731.002.058M3Rp9,894,310.409Membuat Kolom Praktis 12/12Lantai 1Rp59,203.2559.500M3Rp3,522,593.38Lantai 2Rp59,203.2560.000M3Rp3,552,195.0010Membuat Ring Balok 15/20Rp70,591.253.090M3Rp218,126.96JumlahRp491,490,238.58VIIIPEKERJAAN PENUTUP ATAP1Pemasangan Rangka Atap Baja RinganRp218,528.91170.000m2Rp37,149,914.702Pasang Atap Genteng BetonRp66,891.00166.500M2Rp11,137,351.503Pasangan Nok Genteng BetonRp80,573.5010.000M'Rp805,735.00JumlahRp49,093,001.20IXPEKERJAAN LANGIT-LANGIT1Plafond Kalsiboard rangka metal fuuringRp239,517.50337.500M2Rp80,837,156.252List Plafond Gypsum uk. BesarRp50,000.00395.000M'Rp19,750,000.00JumlahRp100,587,156.25XPEKERJAAN SANITASI1Memasang Kloset DudukRp1,613,023.503.000buahRp4,839,070.502Memasang Bak Mandi FibreglassRp546,532.503.000buahRp1,639,597.503Memasang Pipa PVC Tipe AW Dia. 1/2"Rp10,622.1517.000M'Rp180,576.554Memasang Pipa PVC Tipe AW Dia. 2"Rp27,157.8110.000M'Rp271,578.145Memasang Pipa PVC Tipe AW Dia. 4"Rp60,278.2612.000M'Rp723,339.166Memasang Floor DrainRp34,198.753.000buahRp102,596.257Memasang Kran Dia. 1/2"Rp18,594.508.000buahRp148,756.008Septictank + rembesanRp3,500,000.002.000LsRp7,000,000.00JumlahRp14,905,514.10XIPEKERJAAN KUNCI DAN KACA1Pasang Kunci TanamRp247,798.755.000buahRp1,238,993.752Pasang Kunci Tanam Kamar MandiRp61,524.387.000buahRp430,670.633Pasang Engsel PintuRp18,061.3166.000buahRp1,192,046.634Pasang Engsel JendelaRp12,590.8812.000buahRp151,090.505Pasang Kait AnginRp19,211.3112.000buahRp230,535.756Pasang Kunci SelotRp21,751.756.000buahRp130,510.507Pasang Kaca, Tebal 5 mmRp161,336.3128.380M2Rp4,578,724.55JumlahRp7,952,572.30XIIPEKERJAAN PENUTUP LANTAI DAN DINDING1Pasang Lantai Keramik Ukuran 30 x 30 cmRp149,221.60107.1525M2Rp15,989,467.492Pasang Lantai Keramik Ukuran 20 x 20 cmRp174,721.6025.2M2Rp4,402,984.323Pasang Dinding Keramik 20 x 20 cmRp167,183.50103.95M2Rp17,378,724.83JumlahRp37,771,176.64XIIIPEKERJAAN PENGECATAN1Pengecatan Tembok Baru eksterior (wheathershield)Rp66,882.93416M2Rp27,823,296.802Pengecatan Tembok Baru interiorRp34,057.931025.14M2Rp34,914,141.233Pengecatan Bidang Kayu BaruRp31,692.3857.816M2Rp1,832,326.354Pengecatan PlafondRp31,582.93337.5M2Rp10,659,237.19JumlahRp75,229,001.58XIVPEKERJAAN ELEKTRIKAL1Titik Lampu + InstalasiRp150,000.0026.000titikRp3,900,000.002Titik Stop Kontak + InstalasiRp150,000.0012.000titikRp1,800,000.003Lampu DL 18 watt PhilipsRp41,250.0026.000buahRp1,072,500.004Saklar TunggalRp18,700.005.000buahRp93,500.005Saklar GandaRp37,400.0010.000buahRp374,000.006Stop KontakRp37,050.0012.000buahRp444,600.007Box panelRp1,100,000.001.000buahRp1,100,000.00JumlahRp8,784,600.00XVPEKERJAAN LAIN-LAIN (Akhir)1Pekerjaan Ralling tangga & VoidRp350,000.008.000M'Rp2,800,000.002Pembersihan akhirRp8,810.00250.000m2Rp2,202,500.003Administrasi dan DokumentasiRp1,000,000.001.000LSRp1,000,000.00JumlahRp6,002,500.00

&L&"Tahoma,Italic"&9 RAB Gedung Balai KKT Kimpraswil PalembangPalembang, .......... 2009Dihitung oleh,PT. Pangaji Laras Cipta

Heri Gunawan, STDirekturMengetahui,Kepala Satuan KerjaBalai KKT DPU Palembang

Ir. Hatta A. HamidNIP. 440016544

HIT. DURASIPerhitungan Durasi PekerjaanIPEKERJAAN PERSIAPAN1Pengukuran dan Pemasangan Bouwplank-Volume pekerjaan =120m-1mdikerjakan oleh0.100pekerja danBahanmandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /0.100=10.00m /pek / hr-Direncanakan4pekerja dan1mandor, maka1hari dengan4pekerja dapat mengerjakan :=10.00m /pek / hrx4pekerja=40m /hr-Jadi pekerjaan dilakukan selama :=120m /40m /hr=3.00hr = 3hari2Pekerjaan Pembersihan-Volume pekerjaan =250m2-1m2dikerjakan oleh0.182pekerja dan0.017mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.182=5.49m2/pek / hr-Direncanakan8pekerja dan1mandor, maka1hari dengan8pekerja dapat mengerjakan :=5.49m2 /pek / hrx8pekerja=44m2 /hr-Jadi pekerjaan dilakukan selama :=250m /43.96m /hr=5.69hr = 6hari3Pemasangan Direksi Ket-Volume pekerjaan =65m2-1m2dikerjakan oleh0.182pekerja dan0.009mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.182=5.49m2/pek / hr-Direncanakan5pekerja dan1mandor, maka1hari dengan5pekerja dapat mengerjakan :=5.49m2 /pek / hrx5pekerja=27m2 /hr-Jadi pekerjaan dilakukan selama :=65m2 /27.47m2 /hr=2.37hr = 3hariIIPEKERJAAN TANAH1Galian Tanah-Volume pekerjaan =73.3m-1mdikerjakan oleh0.400pekerja dan0.040mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /0.400=2.50m /pek / hr-Direncanakan6pekerja dan1mandor, maka1hari dengan6pekerja dapat mengerjakan :=2.50m /pek / hrx6pekerja=15.00m /hr-Jadi pekerjaan dilakukan selama :=73m /15.00m /hr=4.89hr = 5hari2Urugan Tanah Kembali-Volume pekerjaan =42.1825m-1mdikerjakan oleh0.192pekerja dan0.019mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /0.192=5.21m /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=5.21m /pek / hrx3pekerja=15.63m /hr-Jadi pekerjaan dilakukan selama :=42m /15.63m /hr=2.70hr = 3hari3Urugan Pasir Pondasi-Volume pekerjaan =22.0825m-1mdikerjakan oleh0.300pekerja dan0.100mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /0.300=3.33m /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=3.33m /pek / hrx3pekerja=10.00m /hr-Jadi pekerjaan dilakukan selama :=22m /10.00m /hr=2.21hr = 3hari4Urugan Pasir Lantai 1-Volume pekerjaan =27.84m-1mdikerjakan oleh0.300pekerja dan0.100mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /0.300=3.33m /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=3.33m /pek / hrx3pekerja=10.00m /hr-Jadi pekerjaan dilakukan selama :=28m /10.00m /hr=2.78hr = 3hariIIIPEKERJAAN PONDASI-Volume pekerjaan =5.375m-1mdikerjakan oleh4.500pekerja dan0.225mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /4.500=0.22m /pek / hr-Direncanakan5pekerja dan1mandor, maka1hari dengan5pekerja dapat mengerjakan :=0.22m /pek / hrx5pekerja=1.11m /hr-Jadi pekerjaan dilakukan selama :=5m /1.11m /hr=4.84hr = 5hariIVPEKERJAAN DINDING-Volume pekerjaan =720.57m-1mdikerjakan oleh0.320pekerja dan0.015mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.320=3.13m2 /pek / hr-Direncanakan18pekerja dan1mandor, maka1hari dengan18pekerja dapat mengerjakan :=3.13m2 /pek / hrx18pekerja=56.25m2 /hr-Jadi pekerjaan dilakukan selama :=721m /56.25m /hr=12.81hr = 13hariVPEKERJAAN PLESTERAN-Volume pekerjaan =1441.14m2-1mdikerjakan oleh0.200pekerja dan0.010mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.200=5.00m2 /pek / hr-Direncanakan21pekerja dan1mandor, maka1hari dengan21pekerja dapat mengerjakan :=5.00m2 /pek / hrx21pekerja=105.00m2 /hr-Jadi pekerjaan dilakukan selama :=1441m2 /105.00m /hr=13.73hr = 14hariVIPEKERJAAN KAYU1Pasang Kusen Pintu dan Jendela Kayu Kelas II-Volume pekerjaan =1.821204m2-1mdikerjakan oleh6.000pekerja dan0.300mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /6.000=0.17m3 /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=0.17m /pek / hrx3pekerja=0.50m /hr-Jadi pekerjaan dilakukan selama :=2m /0.50m /hr=3.64hr = 4hari2Pasang Pintu Panel Kayu Kelas II-Volume pekerjaan =43.1025m2-1mdikerjakan oleh1.000pekerja dan0.050mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /1.000=1.00m2 /pek / hr-Direncanakan9pekerja dan1mandor, maka1hari dengan9pekerja dapat mengerjakan :=1.00m2 /pek / hrx9pekerja=9.00m2 /hr-Jadi pekerjaan dilakukan selama :=43m2 /9.00m /hr=4.79hr = 5hari3Pasang Pintu dan Jendela Kaca Kayu Kelas II-Volume pekerjaan =29.799m2-1mdikerjakan oleh0.800pekerja dan0.040mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.800=1.25m2 /pek / hr-Direncanakan4pekerja dan1mandor, maka1hari dengan4pekerja dapat mengerjakan :=1.25m2 /pek / hrx4pekerja=5.00m2 /hr-Jadi pekerjaan dilakukan selama :=30m2 /5.00m /hr=5.96hr = 6hari4Pasang Lisplang Ukuran 2 x (2 x 20) cm, Kayu Kelas II-Volume pekerjaan =67.2m'-1m'dikerjakan oleh0.100pekerja dan0.050mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m' /0.100=10.00m' /pek / hrVIIPEKERJAAN BETON11 M3 Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 Kr-Volume pekerjaan =17.92875m-1mdikerjakan oleh1.650pekerja dan0.080mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /1.650=0.61m /pek / hr-Direncanakan10pekerja dan1mandor, maka1hari dengan10pekerja dapat mengerjakan :=0.61m /pek / hrx10pekerja=6.06m /hr-Jadi pekerjaan dilakukan selama :=18m /6.06m /hr=2.96hr = 3hari2Membuat Pondasi Beton Bertulang-Volume pekerjaan =14.94675m-1mdikerjakan oleh3.900pekerja dan0.165mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /3.900=0.26m /pek / hr-Direncanakan10pekerja dan1mandor, maka1hari dengan10pekerja dapat mengerjakan :=0.26m /pek / hrx10pekerja=2.56m /hr-Jadi pekerjaan dilakukan selama :=15m /2.56m /hr=5.83hr = 6hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari3Membuat Sloof Beton Bertulang-Volume pekerjaan =6.741m-1mdikerjakan oleh4.850pekerja dan0.170mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /4.850=0.21m /pek / hr-Direncanakan6pekerja dan1mandor, maka1hari dengan6pekerja dapat mengerjakan :=0.21m /pek / hrx6pekerja=1.24m /hr-Jadi pekerjaan dilakukan selama :=7m /1.24m /hr=5.45hr = 6hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari4Membuat Kolom Beton BertulangLANTAI 1-Volume pekerjaan =7.92m-1mdikerjakan oleh7.300pekerja dan0.250mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /7.300=0.14m /pek / hr-Direncanakan12pekerja dan1mandor, maka1hari dengan12pekerja dapat mengerjakan :=0.14m /pek / hrx12pekerja=1.64m /hr-Jadi pekerjaan dilakukan selama :=8m /1.64m /hr=4.82hr = 5hariLANTAI 2-Volume pekerjaan =7.2m-1mdikerjakan oleh7.300pekerja dan0.250mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /7.300=0.14m /pek / hr-Direncanakan14pekerja dan1mandor, maka1hari dengan14pekerja dapat mengerjakan :=0.14m /pek / hrx14pekerja=1.92m /hr-Jadi pekerjaan dilakukan selama :=7m /1.92m /hr=3.75hr = 4hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari5Membuat Balok Beton Bertulang ( 150 Kg Besi + Bekisting )-Volume pekerjaan =10.272m-1mdikerjakan oleh5.800pekerja dan0.185mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /5.800=0.17m /pek / hr-Direncanakan9pekerja dan1mandor, maka1hari dengan9pekerja dapat mengerjakan :=0.17m /pek / hrx9pekerja=1.55m /hr-Jadi pekerjaan dilakukan selama :=10m /1.55m /hr=6.62hr = 7hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari6Membuat Plat lantai Beton Bertulang ( 140 Kg Besi + Bekisting )Lantai 1-Volume pekerjaan =27.84m-1mdikerjakan oleh5.600pekerja dan0.193mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /5.600=0.18m /pek / hr-Direncanakan18pekerja dan1mandor, maka1hari dengan18pekerja dapat mengerjakan :=0.18m /pek / hrx18pekerja=3.21m /hr-Jadi pekerjaan dilakukan selama :=28m /3.21m /hr=8.66hr = 9hariLantai 2-Volume pekerjaan =24.075m-1mdikerjakan oleh5.600pekerja dan0.193mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /5.600=0.18m /pek / hr-Direncanakan18pekerja dan1mandor, maka1hari dengan18pekerja dapat mengerjakan :=0.18m /pek / hrx18pekerja=3.21m /hr-Jadi pekerjaan dilakukan selama :=24m /3.21m /hr=7.49hr = 8hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari7Membuat Dag Beton Bertulang-Volume pekerjaan =7.371m-1mdikerjakan oleh5.600pekerja dan1.400mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /5.600=0.18m /pek / hr-Direncanakan9pekerja dan1mandor, maka1hari dengan9pekerja dapat mengerjakan :=0m /pek / hrx9pekerja=2m /hr-Jadi pekerjaan dilakukan selama :=7m /2m /hr=4.59hr = 5hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari8Membuat Tangga Beton Bertulang ( 200 Kg Besi + Bekisting )-Volume pekerjaan =2.058m-1mdikerjakan oleh5.600pekerja dan0.003mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m /5.600=0.18m /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=0.18m /pek / hrx3pekerja=0.54m /hr-Jadi pekerjaan dilakukan selama :=2m /0.54m /hr=3.84hr = 4hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari91 M' Membuat Kolom Praktis ( 12 x 12 ) cmLANTAI 1-Volume pekerjaan =59.5m'-1m'dikerjakan oleh0.060pekerja dan0.003mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m' /0.060=16.67m' /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=16.67m' /pek / hrx3pekerja=50.00m' /hr-Jadi pekerjaan dilakukan selama :=60m' /50.00m' /hr=1.19hr = 2hariLANTAI 2-Volume pekerjaan =60m'-1m'dikerjakan oleh0.060pekerja dan0.003mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m' /0.060=16.67m' /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=16.67m' /pek / hrx3pekerja=50.00m' /hr-Jadi pekerjaan dilakukan selama :=60m' /50.00m' /hr=1.20hr =2hariiPekerjaan BekistingDiperkirakan lama pekerjaan=1hariiiMerangkai TulanganDiperkirakan lama pekerjaan=1hari10Membuat Ring Balok Beton Bertulang ( 15 x 20 ) cm-Volume pekerjaan =3.09m'-1m'dikerjakan oleh0.100pekerja dan3.500mandor selama1maka1orang pekerja dapat mengerjakan :=1m' /0.100=10.00m' /pek / hr-Direncanakan4pekerja dan1mandor, maka1hari dengan4pekerja dapat mengerjakan :=10.00m' /pek / hrx4pekerja=40.00m' /hr-Jadi pekerjaan dilakukan selama :=3m' /40.00m' /hr=0.08hr = 1hariPekerjaan BekistingDiperkirakan lama pekerjaan=1hariMerangkai TulanganDiperkirakan lama pekerjaan=1hariVIIIPEKERJAAN PENUTUP ATAP1Rangka dan gording baja ringan-Volume pekerjaan =170m2-1m2dikerjakan oleh0.066pekerja dan0.010mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.066=15.21m2 /pek / hr-Direncanakan4pekerja dan1mandor, maka1hari dengan4pekerja dapat mengerjakan :=15.21m2 /pek / hrx4pekerja=60.85m2 /hr-Jadi pekerjaan dilakukan selama :=170m2 /60.85m /hr=2.79hr = 3hari2Pasang Atap Genteng Beton-Volume pekerjaan =166.5m2-1m2dikerjakan oleh0.200pekerja dan0.010mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.200=5.00m2 /pek / hr-Direncanakan9pekerja dan1mandor, maka1hari dengan9pekerja dapat mengerjakan :=5.00m2 /pek / hrx9pekerja=45.00m2 /hr-Jadi pekerjaan dilakukan selama :=167m2 /45.00m /hr=3.70hr = 4hari3Pasang Nok Genteng Beton-Volume pekerjaan =10m'-1m'dikerjakan oleh0.400pekerja dan0.020mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m' /0.400=2.50m' /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=2.50m' /pek / hrx3pekerja=7.50m' /hr-Jadi pekerjaan dilakukan selama :=10m' /7.50m /hr=1.33hr = 2hariIXPEKERJAAN LANGIT - LANGIT1Plafond Kalsiboard rangka metal fuuring-Volume pekerjaan =337.5m2-1m2dikerjakan oleh0.200pekerja dan0.010mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.200=5.00m2 /pek / hr-Direncanakan14pekerja dan1mandor, maka1hari dengan14pekerja dapat mengerjakan :=5.00m2 /pek / hrx14pekerja=70.00m2 /hr-Jadi pekerjaan dilakukan selama :=338m2 /70.00m /hr=4.82hr = 5hari2List Plafond Gypsum uk. Besar-Volume pekerjaan =395m2-1m2dikerjakan oleh0.200pekerja dan0.160mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.200=5.00m2 /pek / hr-Direncanakan14pekerja dan1mandor, maka1hari dengan14pekerja dapat mengerjakan :=5.00m2 /pek / hrx14pekerja15=70.00m2 /hr-Jadi pekerjaan dilakukan selama :=395m2 /70.00m /hr=5.64hr = 6hariXPEKERJAAN SANITASIPada pekerjaan sanitasi dilakukan dengan di lump sumkandengan perkiraan8HariXIPEKERJAAN KUNCI DAN KACAPada pekerjaan Kunci dan Kaca akan di Lump sumkandengan perkiraan7HariXIIPEKERJAAN PENUTUP LANTAI DAN DINDING1Pasang Lantai Keramik Ukuran 30 x 30 cm-Volume pekerjaan =107.1525m2-1m2dikerjakan oleh0.620pekerja danTenagamandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.620=1.61m2 /pek / hr-Direncanakan19pekerja danDirencanakan untuk pembersihanmandor, maka1hari dengan19pekerja dapat mengerjakan :=1.61m2 /pek / hrx19pekerja=30.65m2 /hr-Jadi pekerjaan dilakukan selama :=107m2 /30.65m /hr=3.50hr = 9hari2Pasang Lantai Keramik Ukuran 20 x 20 cm-Volume pekerjaan =25.2m2-1m2dikerjakan oleh0.620pekerja dan0.009mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.620=1.61m2 /pek / hr-Direncanakan4pekerja dan1mandor, maka1hari dengan4pekerja dapat mengerjakan :=1.61m2 /pek / hrx4pekerja=6.45m2 /hr-Jadi pekerjaan dilakukan selama :=25m2 /6.45m /hr=3.91hr = 4hari3Pasang Dinding Keramik 20 x 20 cm-Volume pekerjaan =103.95m2-1m2dikerjakan oleh0.600pekerja dan0.000mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.600=1.67m2 /pek / hr-Direncanakan13pekerja dan1mandor, maka1hari dengan13pekerja dapat mengerjakan :=1.67m2 /pek / hrx13pekerja=21.67m2 /hr-Jadi pekerjaan dilakukan selama :=104m2 /21.67m /hr=4.80hr = 5hariXIIIPEKERJAAN PENGECATAN1Pengecatan Tembok Baru eksterior (wheathershield)-Volume pekerjaan =416m2-1m2dikerjakan oleh0.020pekerja danBahanmandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.020=50.00m2 /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=50.00m2 /pek / hrx3pekerja=150.00m2 /hr-Jadi pekerjaan dilakukan selama :=416m2 /150.00m /hr=2.77hr = 3hari2Pengecatan Tembok Baru interior-Volume pekerjaan =1025.14m2-1m2dikerjakan oleh0.020pekerja dan0.000mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.020=50.00m2 /pek / hr-Direncanakan7pekerja dan1mandor, maka1hari dengan7pekerja dapat mengerjakan :=50.00m2 /pek / hrx7pekerja=350.00m2 /hr-Jadi pekerjaan dilakukan selama :=1025m2 /350.00m /hr=2.93hr = 3hari3Pengecatan Bidang Kayu Baru-Volume pekerjaan =57.816m2-1m2dikerjakan oleh0.070pekerja danTenagamandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.070=14.29m2 /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=14.29m2 /pek / hrx3pekerja=42.86m2 /hr-Jadi pekerjaan dilakukan selama :=58m2 /42.86m /hr=1.35hr = 2hari4Pengecatan Plafond-Volume pekerjaan =337.5m2-1m2dikerjakan oleh0.020pekerja dan0.003mandor selama1hari,maka1orang pekerja dapat mengerjakan :=1m2 /0.020=50.00m2 /pek / hr-Direncanakan3pekerja dan1mandor, maka1hari dengan3pekerja dapat mengerjakan :=50.00m2 /pek / hrx3pekerja=150.00m2 /hr-Jadi pekerjaan dilakukan selama :=338m2 /150.00m /hr=2.25hr = 3hariXIVPEKERJAAN ELEKTRIKALPekerjaan Elektrikal Di Lump Sum kan Dengan Perkiraan2HariXVPEKERJAAN LAIN-LAINPekerjaan Lain-lain diperkirakan selesai2Hari

BARCHATBARCHAT ( KURVA S )NOURAIANDURASI (Hari)BIAYA TOTALBOBOTWAKTUBulan ke - 1Bulan ke - 2Bulan ke - 3Bulan ke - 4Bulan ke - 5( % )12341234123412341234I.PEK. PERSIAPAN1. Pembersihan6Rp2,202,500.000.2250.225100%2. Pengukuran dan Pemasangan Bouwplank3Rp6,191,130.000.6330.2110.4223. Pembangunan Direksi Ket3Rp9,766,123.900.9990.3330.666II.PEK. TANAH1. Galian Tanah Biasa5Rp2,072,191.000.2120.2122. Urugan Tanah Kembali3Rp571,541.240.0580.0583. Urugan Pasir pondasi3Rp2,520,165.310.2580.2584. Urugan Pasir Lantai 13Rp3,774,408.000.3860.386III.PEK. PONDASIPondasi batu bata, 1 pc : 2 ps5Rp5,006,421.470.5120.4100.102IV.PEK. DINDINGPasangan Bata Tebal 1/2 Bata, 1 Pc : 4 Ps13Rp62,472,518.296.3912.4580.9831.4751.475V.PEK. PLESTERANPlesteran 1 Pc : 4 Ps, Tebal 15 mm14Rp48,651,445.264.9771.0671.4220.7111.77875%VI.PEK. KAYU1. Pek. Kusen Pintu dan Jendela Kayu Kls. II4Rp11,214,109.161.1470.5740.5742. Pek. Pintu Panel Kayu Kls. II5Rp17,702,735.531.8110.9880.8233. Pek. Pintu dan Jendela Kaca Kayu Kls. II6Rp10,110,651.711.0340.5640.4704. Pek. Lisplang Kayu Kls. II3Rp3,447,998.400.3530.353VII.PEK. BETON1. Membuat Beton Tumbuk, 1 Pc : 3 Ps : 5 Kr3Rp11,229,000.231.1491.1492. Membuat Pondasi Beton Bertulang8Rp56,335,664.645.7630.7205.0433. Membuat Sloof Beton Bertulang 20/308Rp26,835,388.462.7451.3731.3734. Membuat Kolom Beton Bertulang 30/30Lantai 17Rp39,271,458.604.0171.7222.296Lantai 26Rp35,701,326.003.6523.0440.6095. Membuat Balok Beton Bertulang 20/409Rp45,900,881.404.6960.7411.7301.7300.4946. Membuat Plat lantai betonlantai 111Rp121,637,073.3612.4432.2627.9192.262lantai 210Rp105,187,232.0810.7611.6993.9643.9641.13350%7. Membuat Atap Dag Beton Bertulang7Rp32,204,988.073.2950.4712.8248. Membuat Tangga Beton Bertulang6Rp9,894,310.401.0120.8430.1699. Kolom Praktis 12/12Lantai 14Rp3,522,593.380.3600.2700.090Lantai 24Rp3,552,195.000.3630.36310. Membuat Ring Balok 15/203Rp218,126.960.0220.022VIIIPEKERJAAN PENUTUP ATAP1. Pemasangan Rangka Atap Baja Ringan3Rp37,149,914.703.8001.2672.5342. Pasang Atap Genteng Beton4Rp11,137,351.501.1391.1393. Pasangan Nok Genteng Beton2Rp805,735.000.0820.0410.041IXPEKERJAAN LANGIT-LANGIT1. Plafond Kalsiboard rangka metal fuuring5Rp80,837,156.258.2704.9623.3082. List Plafond Gypsum uk. Besar6Rp19,750,000.002.0201.6840.337XPEKERJAAN SANITASI8Rp14,905,514.101.5250.5720.95325%XIPEKERJAAN KUNCI DAN KACA7Rp7,952,572.300.8140.2320.581XIIPEKERJAAN PENUTUP LANTAI DAN DINDINGPasang Lantai Keramik Ukuran 30 x 30 cm9Rp15,989,467.491.6361.0900.545Pasang Lantai Keramik Ukuran 20 x 20 cm4Rp4,402,984.320.4500.450Pasang Dinding Keramik 20 x 20 cm5Rp17,378,724.831.7780.7111.067XIIIPEKERJAAN PENGECATANPengecatan Tembok Baru eksterior (wheathershield)3Rp27,823,296.802.8462.846Pengecatan Tembok Baru interior3Rp34,914,141.233.5722.3811.191Pengecatan Bidang Kayu Baru2Rp1,832,326.350.1870.187Pengecatan Plafond3Rp10,659,237.191.0901.090XIVPEKERJAAN ELEKTRIKAL2Rp8,784,600.000.8990.899XVPEKERJAAN LAIN-LAIN (FINISHING)2Rp6,002,500.000.6140.6140%TOTAL230Rp977,519,699.90100.00PERSENTASE PROGES RENCANA0.771.302.545.151.433.945.785.695.6910.6213.057.984.055.495.364.994.143.146.002.90KOMULATIF PERSENTASE PROGES RENCANA0.772.074.619.7511.1815.1220.9026.5932.2942.9155.9663.9467.9973.4878.8483.8387.9791.1197.10100.00

BARCHAT