Asosiasiperusahaan
Asosiasiperusahaan
Asosiasiperusahaan
BANGKA BELITUNG
TAHUN ANGGARAN 2008
( Harga Tidak Termasuk PPN)
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp) TYPE/MERK/SPESIFIKASI
1 2 3 4 5
A. UPAH
1 Mandor oh Rp 80,000.00
2 Mekanik oh Rp 50,000.00
3 Mekanik pembantu oh Rp 35,000.00
4 Kepala tukang oh Rp 75,000.00
5 Tukang batu oh Rp 50,000.00
6 Tukang kayu oh Rp 50,000.00
7 Tukang besi / tukang las oh Rp 50,000.00
8 Tukang cat oh Rp 50,000.00
9 Tukang listrik oh Rp 50,000.00
10 Tukang ledeng / pipa oh Rp 50,000.00
11 Tukang gali sumur oh Rp 45,000.00
12 Operator terlatih oh Rp 80,000.00
13 Operator kurang terlatih oh Rp 65,000.00
14 Pembantu operator oh Rp 30,000.00
15 Supir material / truck oh Rp 80,000.00
16 Supir personil / mobil ringan oh Rp 65,000.00
17 Pembantu supir / kenek oh Rp 30,000.00
18 Pekerja terlatih oh Rp 50,000.00
19 Pekerja agak terlatih oh Rp 42,500.00
20 Pekerja tak terlatih oh Rp 35,000.00
B. MATERIAL/BAHAN
10 Atap asbes gelombang uk. 1,50 x 1,05 (m) tebal 6 mm lembar Rp 50,500.00
11 Atap asbes gelombang uk. 1,80 x 0,92 (m) tebal 5 mm lembar Rp 41,000.00
Djabes, Ukuran : 1,80 m x 1,05 m x 4 mm,
12 Atap asbes gelombang uk. 1,80 x 1,05 (m) tebal 4 mm lembar Rp 44,626.00
Gelombang Kecil
13 Atap asbes gelombang uk. 1,80 x 1,08 (m) tebal 6 mm lembar Rp 55,500.00
14 Atap asbes gelombang uk. 2,00 x 0,92 (m) tebal 5 mm lembar Rp 43,000.00
16 Atap asbes gelombang uk. 2,10 x 1,08 (m) tebal 6 mm lembar Rp 58,700.00
17 Atap asbes gelombang uk. 2,25 x 0,92 (m) tebal 5 mm lembar Rp 45,000.00
19 Atap asbes gelombang uk. 2,40 x 1,08 (m) tebal 6 mm lembar Rp 62,700.00
20 Atap asbes gelombang uk. 2,50 x 0,92 (m) tebal 5 mm lembar Rp 46,700.00
22 Atap asbes gelombang uk. 2,70 x 1,08 (m) tebal 6 mm lembar Rp 67,000.00
24 Atap asbes gelombang uk. 3,00 x 1,08 (m) tebal 6 mm lembar Rp 72,000.00
25 Atap genteng (standar KIA) lembar Rp 8,000.00
26 Atap genteng beton ( jenis press) buah Rp 5,000.00
27 Atap genteng kodok buah Rp 3,500.00
28 Atap genteng soka buah Rp 2,300.00
29 Atap metal (biasa / polos) lembar Rp 29,000.00
30 Atap metal batuan /tekstur lembar Rp 32,000.00
31 Atap seng fibreglass lembar Rp 39,500.00
32 Atap seng gelombang bjls 20 uk. 0,914 x 1,829 (m) lembar Rp 40,000.00
33 Bak cuci piring (sink) stainless steel 1 lobang buah Rp 175,000.00
34 Bak cuci piring (sink) stainless steel 2 lobang buah Rp 350,000.00
35 Bak mandi fibreglass volume 0,15 m³ buah Rp 180,000.00
36 Bak mandi fibreglass volume 0,30 m³ buah Rp 200,000.00
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp) TYPE/MERK/SPESIFIKASI
1 2 3 4 5
37 Bak mandi fibreglass volume 1,00 m³ buah Rp 280,000.00
38 Bak mandi jenis bathtub buah Rp 1,750,000.00
39 Bataco buah Rp 2,500.00 Uk. 10 x 18 x 39
40 Batacote m² Rp 35,000.00
Batu Candi RTM, Ukuran : 10 cm x 20 cm m² Rp 97,300.00
Batu Candi RTM, Ukuran : 15 cm x 30 cm m² Rp 103,000.00
Batu Putih Jogja RTM, Ukuran : 10 cm x 20 cm m² Rp 76,700.00
Batu Putih Jogja RTM, Ukuran : 20 cm x 20 cm m² Rp 77,800.00
Batu Merah Tasik RTM, Ukuran : 10 cm x 20 cm m² Rp 72,100.00
41 Batu bata berongga uk. 5 x 11 x 24 (cm) buah Rp 800.00
42 Batu bata merah (lokal) bh Rp 600.00 Uk. 6 x 10 x 20
43 Batu belah 10 - 15 (cm) m³ Rp 158,000.00
44 Batu belah 15 - 20 (cm) m³ Rp 158,000.00
45 Batu gunung (quarry) m³ Rp 145,000.00
46 Batu kali bulat m³ Rp 121,300.00
47 Batu kapur m³ Rp 51,500.00
48 Batu kerikil ayak / batu saring / kerai m³ Rp 103,500.00
49 Batu kerikil dari galian bukit m³ Rp 95,000.00
50 Batu kerikil sungai (dengan pasir) m³ Rp 103,000.00
51 Batu pecah 0,5 - 1 (cm) m³ Rp 410,000.00
52 Batu pecah 1 - 2 (cm) m³ Rp 169,400.00
53 Batu pecah 2 - 3 (cm) m³ Rp 169,400.00
54 Batu pecah 3 - 5 (cm) m³ Rp 139,700.00
55 Batu pecah 5 - 7 (cm) m³ Rp 127,100.00
56 Batu pecah 7 - 10 (cm) m³ Rp 163,000.00
57 Batu teraso m³ Rp 105,000.00
58 Baut / mur baja buah Rp 6,000.00
59 Baut klem buah Rp 4,500.00
60 Bensin premium liter Rp 5,000.00
61 Besi baja profil IWF kg Rp 11,500.00
62 Besi baut kuda-kuda kg Rp 26,000.00
63 Besi beton kg Rp 9,430.00 Polos
64 Besi jaring kawat baja kg Rp 11,000.00
65 Besi prestressed polos kg Rp 13,000.00
66 Besi strip kg Rp 26,500.00
67 Besi teralis ø 6 mm - 10 mm m' Rp 16,500.00
68 Bilik bambu kering, uk. 1,5 x 4 (m) buah Rp 35,000.00
69 Bliksem spit penangkal petir buah Rp 57,500.00
70 Bondbeam uk. 40 x 20 x 20 (cm) buah Rp 36,500.00
71 Box sekering, 1 goup / phase buah Rp 45,000.00
72 Box sekering, 2 goup / phase buah Rp 52,500.00
73 Box sekering, 3 goup / phase buah Rp 60,000.00
74 Bubungan atap (nok) alumunium standar 40 cm, swg. 22 m² Rp 48,500.00
75 Bubungan atap (nok) asbes sepasang lembar Rp 35,000.00
76 Bubungan atap (nok) genteng (standar KIA) buah Rp 8,586.00 Keramik
77 Bubungan atap (nok) genteng beton buah Rp 3,750.00
78 Bubungan atap (nok) genteng kodok buah Rp 3,250.00
79 Bubungan atap (nok) genteng soka buah Rp 3,250.00
80 Bubungan atap (nok) metal (biasa / polos) buah Rp 32,500.00
81 Bubungan atap (nok) metal (standar Rainbow) m' Rp 130,910.00 Rainbow Roof
82 Buis beton bertulang ø 45 cm - 75 cm buah Rp 280,000.00
83 Buis beton bertulang ø 75 cm - 120 cm buah Rp 565,000.00
84 Buis beton tak bertulang ø 100 cm buah Rp 155,430.00
85 Buis beton tak bertulang ø 60 cm buah Rp 111,980.00
86 Buis beton tak bertulang ø 80 cm buah Rp 149,710.00
Cat aluminium kaleng/kg Rp 41,800.00 Glo-Tex
Cat batu alam kaleng (@ 2.5 liter) Rp 111,360.00 Propan, Stone Care, Tahan Jamur & Lumut
Cat batu alam kaleng (@ 4 kg) Rp 263,400.00 Arturo, Top Coat Glos
Cat batu alam kaleng (@ 20 liter) Rp 1,049,400.00 ICI-Dulux
Cat besi kaleng/kg Rp 112,680.00 Balastic
87 Cat dasar kg Rp 15,456.00 Paton , Zinc Crhomate
88 Cat genteng kg Rp 27,840.00 Nippon Paint, Matex (Water Base)
89 Cat jalan kg Rp 36,168.00 Glo-tex
90 Cat jembatan kg Rp 36,500.00
91 Cat menie kg Rp 17,568.00 Glo-Tex
92 Cat minyak kg Rp 21,000.00 ICI Dulux, Kansai Paint, Ftalit
93 Cat tembok kg Rp 16,776.00 ICI-Catylac, Interior Cat tembok SPC Emulsion
94 Cat vernis kg Rp 19,500.00
95 Closed duduk (lokal) buah Rp 953,820.00 TOTO, CW420J/SW420JP,White/Ivory
96 Closed jongkok keramik buah Rp 145,000.00
97 Closed jongkok porcelaint (lokal) buah Rp 119,175.00 TOTO, Any Colour (Warna selain putih)
98 Closed jongkok terasso buah Rp 135,000.00
99 Conblock (C.B. 10) buah Rp 39,500.00
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp) TYPE/MERK/SPESIFIKASI
1 2 3 4 5
100 Conblock (C.B. 15) buah Rp 32,500.00
101 Conblock tebal 6 cm m² Rp 93,900.00 Segi enam 6 cm, 4,8 kg, Abu-abu
102 Conblock tebal 8 cm m² Rp 44,500.00
103 Dempul kg Rp 34,870.00 Vinilex / Sanpolar
104 Dina bolt / ramset buah Rp 1,250.00
105 Dop PVC ø 50 mm unit Rp 79,500.00
106 Elastromer bearing pad - Rp 805,000.00
107 Elektroda penghantar bumi untuk penangkal petir buah Rp 280,000.00
108 Engsel pintu / jendela 3" buah Rp 8,500.00
109 Engsel jendela buah Rp 5,310.00 Unilon
110 Engsel pintu buah Rp 8,968.00 Unilon standar besar 5"
111 Engsel pintu kaca 10 mm set Rp 6,000.00
112 Engsel putar jendela / ventilasi buah Rp 51,000.00
113 Eternit asbes uk. 1 x 1 (m), tebal 4 mm m² Rp 14,784.00 120 x 120 cm, t = 4 mm
114 Eternit asbes uk. 1 x 1 (m), tebal 5 mm m² Rp 19,500.00
115 Eternit asbes uk. 1 x 1 (m), tebal 6 mm m² Rp 21,000.00
116 Exspanoglet lembar Rp 75,000.00
117 Fibre Plat 0,60 x 1,20 (m), tebal 4 mm m² Rp 19,500.00
118 Fibre Plat 1,20 x 2,40 (m), tebal 4 mm m² Rp 20,000.00
119 Floor drain buah Rp 27,405.00
120 Formica 4" x 8" lbr Rp 45,000.00
121 Gate valve / stop kran ø 1 (inch) kuningan buah Rp 6,500.00
122 Gate valve / stop kran ø 1/2 (inch) kuningan buah Rp 4,500.00
123 Gate valve / stop kran ø 100 (mm) buah Rp 1,505,000.00
124 Gate valve / stop kran ø 3/4 (inch) kuningan buah Rp 9,500.00
125 Grease (minyak gemuk) kg Rp 24,500.00
126 Grendel (biasa) buah Rp 11,500.00
127 Grendel (istimewa) buah Rp 89,500.00
128 Gypsum board motif uk. 1.22 x 2.44 (m), tebal 9 mm lembar Rp 66,000.00
129 Gypsum board polos uk. 1.22 x 2.44 (m), tebal 9 mm lembar Rp 54,000.00
130 Handle jendela buah Rp 21,500.00
131 Handle pintu buah Rp 21,500.00
132 Handle untuk meubelair (furniture) + kunci buah Rp 36,500.00
133 Handle untuk pintu kaca lebar buah Rp 1,250,000.00
134 Hollow block (H.B. 10) buah Rp 32,500.00
135 Hollow block (H.B. 15) buah Rp 35,500.00
136 Hollow block (H.B. 20) buah Rp 42,500.00
137 Hook buah Rp 11,500.00
138 Jendela besi m² Rp 228,000.00
139 Jendela nako (kerangka + kaca 5 mm) m² Rp 135,000.00
140 Kabel biasa m' Rp 2,950.00
141 Kabel bulat m' Rp 4,150.00
142 Kabel listrik NYY 4 x 2,5 mm² m' Rp 4,950.00
143 Kabel listrik NYY 4 x 4 mm² m' Rp 10,500.00
144 Kabel slink m' Rp 26,500.00
145 Kaca bening tebal 12 mm m² Rp 111,500.00
146 Kaca bening tebal 3 mm m² Rp 89,748.00
147 Kaca bening tebal 5 mm m² Rp 100,980.00
148 Kaca bening tebal 8 mm m² Rp 154,872.00
149 Kaca gelap (ray band) tebal 10 mm m² Rp 127,000.00
150 Kaca gelap (ray band) tebal 12 mm m² Rp 126,500.00
151 Kaca gelap (ray band) tebal 5 mm m² Rp 125,000.00
152 Kain kassa kg Rp 16,500.00
153 Kait angin (biasa) buah Rp 8,614.00
154 Kait angin (istimewa) buah Rp 9,500.00
155 Kapur bakar m³ Rp 57,500.00
156 Kapur sirih kg Rp 21,000.00
157 Karpet talang, lebar 0,60 m' m' Rp 8,500.00
158 Kawat nyamuk logam m² Rp 15,000.00
159 Kawat nyamuk plastik m² Rp 14,000.00
160 Kawat berduri kg Rp 3,450.00
161 Kawat beton kg Rp 14,950.00
162 Kawat bronjong kg Rp 71,500.00
163 Kawat burung m² Rp 13,000.00
164 Kawat harmonika m² Rp 17,135.00 4 cm
165 Kawat kassa / kawat loket m² Rp 11,000.00
166 Kawat seng polos kg Rp 19,435.00 2,7 - 3 mm
167 Kayu bakar m³ Rp 65,000.00
168 Kayu dolken ø 8 - 10 (cm) panjang 4 m / kiau batang Rp 10,400.00 ukuran 8/10
169 Kayu gergajian kelas II, balok m³ Rp 3,435,300.00 Kayu meranti biasa
170 Kayu gergajian kelas II, papan m³ Rp 3,722,000.00 Kayu meranti biasa
171 Kayu gergajian kelas II, profil m' Rp 11,165.00 List profile kayu meranti B9
172 Kayu gergajian kelas III, balok m³ Rp 1,395,000.00
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp) TYPE/MERK/SPESIFIKASI
1 2 3 4 5
173 Kayu gergajian kelas III, papan m³ Rp 1,395,000.00
174 Kayu gergajian kelas III, profil m' Rp 5,750.00
175 Kayu gergajian kelas IV, balok m³ Rp 1,486,500.00
176 Kayu gergajian kelas IV, papan m³ Rp 1,651,700.00
177 Kayu untuk konstruksi jembatan m³ Rp 2,400,000.00
178 Kayu untuk perancah m³ Rp 1,761,800.00
179 Keramik 10 x 20 (cm) gelap m² Rp 45,000.00
180 Keramik 10 x 20 (cm) polos m² Rp 42,000.00
181 Keramik 10 x 20 (cm) terang m² Rp 42,000.00
182 Keramik 20 x 20 (cm) polos m² Rp 42,500.00
Keramik 20 x 25 (cm) terang m² Rp 50,715.00 Ikad 20 x 25 warna muda
183 Keramik 20 x 25 (cm) gelap m² Rp 60,835.00 Ikad 20 x 25 warna tua
188 Keramik 40 x 40 (cm) putih / berwarna m² Rp 51,980.00 Platinum, Uk : 40 x 40, Whisky Cream, Grade A
1 2 3 4 5
247 Pasir urug / timbun m³ Rp 182,000.00
248 Pembersih / cleaner untuk keramik / porcelaint kg Rp 500.00
249 Pintu alumunium - swing + door closer unit Rp 1,335,000.00
250 Pintu alumunium - swing + floorhinge unit Rp 2,011,000.00
251 Pintu besi m² Rp 235,000.00
252 Pintu besi lipat m² Rp 278,000.00
253 Pipa besi galvanis ø 0,5 (inch) m' Rp 18,500.00
254 Pipa besi galvanis ø 0,75 (inch) m' Rp 24,100.00
255 Pipa besi galvanis ø 1 (inch) m' Rp 37,180.00
256 Pipa besi galvanis ø 1,25 (inch) m' Rp 48,000.00
257 Pipa besi galvanis ø 1,5 (inch) m' Rp 55,480.00
258 Pipa besi galvanis ø 2 (inch) m' Rp 76,240.00
259 Pipa besi galvanis ø 4 (inch) m' Rp 234,560.00
260 Pipa beton ø 20 cm, panjang 1 m' buah Rp 64,000.00
261 Pipa beton ø 60 cm, panjang 1 m' buah Rp 105,500.00
262 Pipa PVC ø 1(inch) AW, panjang 4 m m' Rp 7,170.00 Wavin PVC, STD AW ukuran : 1" (4 m)
263 Pipa PVC ø 1,5 (inch) AW, panjang 4 m m' Rp 12,780.00 Wavin PVC, STD AW ukuran : 1,5" (4 m)
264 Pipa PVC ø 1/2 (inch) AW, panjang 4 m m' Rp 4,050.00 Wavin PVC, STD AW ukuran : 1/2" (4 m)
265 Pipa PVC ø 3 (inch) AW, panjang 4 m m' Rp 31,800.00 Wavin PVC, STD AW ukuran : 3" (4 m)
266 Pipa PVC ø 3/4 (inch) AW, panjang 4 m m' Rp 5,310.00 Wavin PVC, STD AW ukuran : 3/4" (4 m)
267 Pipa PVC ø 4 (inch) AW, panjang 4 m m' Rp 52,680.00 Wavin PVC, STD AW ukuran : 4" (4 m)
268 Plamuer kg Rp 10,920.00 Plamir tembok, Matex
269 Plint ubin abu-abu 15 x 20 (cm) buah Rp 4,700.00
270 Plywood uk. 0,30 x 0,60 (m), tebal 4mm lembar Rp 41,500.00
271 Plywood uk. 0,30 x 0,60 (m), tebal 6mm lembar Rp 45,000.00
272 Plywood uk. 0,60 x 1,20 (m), tebal 4mm lembar Rp 44,000.00
273 Plywood uk. 0,60 x 1,20 (m), tebal 6mm lembar Rp 65,000.00
274 Plywood uk. 1,22 x 2,44 (m), tebal 4 mm lembar Rp 69,000.00
275 Plywood uk. 1,22 x 2,44 (m), tebal 9 mm lembar Rp 74,000.00
276 Pompa air (dengan otomatis) buah Rp 403,000.00
277 Pompa air (jet pump) buah Rp 503,000.00
278 Pompa air (non otomatis) buah Rp 278,000.00
279 Porcelaint uk. 11 cm x 11 cm buah Rp 875.00
280 Railing tangga stainless steel pipa dia. 2" dan 1" m' Rp 653,000.00
281 Rangka / frame accoustic board - cross tee m' Rp 26,000.00
282 Rangka / frame accoustic board - main tee m' Rp 31,500.00
283 Rangka / frame accoustic board - rod / adjustable dia. 4 mm m' Rp 15,000.00
284 Rangka / frame accoustic board - wall angle m' Rp 35,000.00
285 Rapidrant kg Rp 1,900.00
286 Reducer PVC dari 1/2 (inch) ke 1 (inch) buah Rp 5,750.00
287 Reducer PVC dari 1/2 (inch) ke 3/4 (inch) buah Rp 7,950.00
288 Reducer PVC dari 3/4 (inch) ke 1 (inch) buah Rp 6,850.00
289 Residu liter Rp 2,415.00
290 Rolling dor - alumunium tebal m² Rp 228,000.00
291 Rolling dor - alumunium tipis m² Rp 188,000.00
292 Rooflight fibreglass uk. 1,8 x 0,9 (m) lembar Rp 70,000.00
293 Rooster block uk. 12 x 11 x 24 (cm) buah Rp 5,800.00
294 Rooster block uk. 20 x 20 (cm) buah Rp 6,100.00
295 Saklar buah Rp 20,900.00 Broco- Plano (Seri)
296 Saklar dobel buah Rp 23,100.00 Broco- Plano (Tunggal)
297 Saklar engkel buah Rp 17,850.00
298 Semen PC @ 50 kg kg Rp 984.00 Tiga Roda Portland, per sak : 50 kg
299 Semen putih kg Rp 1,660.00 Tiga Roda Portland, Putih per sak : 40 kg
300 Semen warna kg Rp 9,200.00 Warna, 1 kg
301 Seng fibreglass lembar Rp 38,000.00
302 Seng plat BJLS 27 uk. 0.3 x 1.83 (m) lembar Rp 32,000.00
303 Seng plat BJLS 27 uk. 0.9 x 1.83 (m) lembar Rp 40,000.00
304 Sherra block buah Rp 1,450.00
305 Sirtu m³ Rp 106,500.00
306 Slot jendela buah Rp 7,906.00
307 Slot pintu buah Rp 9,000.00
308 Slot ventilasi / bouwvenlight buah Rp 8,500.00
309 Socket PVC ø 1 (inch) buah Rp 6,000.00
310 Socket PVC ø 1/2 (inch) buah Rp 6,850.00
311 Socket PVC ø 3/4 (inch) buah Rp 5,000.00
312 Softboard uk. 1,20 x 2,40 (m), tebal 4 mm lembar Rp 35,000.00
313 Stone Coating kg Rp 15,700.00
314 Stop kontak + instalasi titik Rp 125,200.00
315 Streorox - 100 kg Rp 5,300.00
316 Sunscreen alumunium m² Rp 45,000.00
317 Tangki air / hydrant umum fiberglass 1.000 liter buah Rp 1,818,000.00
318 Tangki air / hydrant umum fiberglass 2.000 liter buah Rp 3,919,000.00
319 Tangki air / hydrant umum fiberglass 3.000 liter buah Rp 5,503,000.00
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp) TYPE/MERK/SPESIFIKASI
1 2 3 4 5
320 Tangki air / hydrant umum fiberglass 6.000 liter (horizontal) buah Rp 16,750,500.00
321 Tangki air / hydrant umum polyethylene 1.000 liter buah Rp 1,585,000.00
322 Tangki air / hydrant umum polyethylene 2.000 liter buah Rp 3,600,000.00
323 Tangki air / hydrant umum polyethylene 3.000 liter buah Rp 4,790,000.00
324 Tangki air / hydrant umum polyethylene 4.000 liter buah Rp 6,120,000.00
325 Tangki air / hydrant umum polyethylene 5.000 liter buah Rp 7,155,000.00
326 Tangki air / hydrant umum polyethylene 500 liter buah Rp 680,000.00
327 Tangki air fiberglass (oranye) 1.000 liter buah Rp 850,000.00
328 Tangki air fiberglass (oranye) 2.000 liter buah Rp 950,000.00
329 Tangki air fiberglass (oranye) 3.000 liter buah Rp 1,000,000.00
330 Tangki air fiberglass (oranye) 500 liter buah Rp 550,000.00
331 Teak wood 0,30 x 0,60 (m), tebal 4 mm lembar Rp 42,500.00
332 Teak wood 0,90 x 2,10 (m), tebal 4 mm lembar Rp 60,000.00
333 Teak wood 1,20 x 2,40 (m), tebal 4 mm lembar Rp 80,000.00
334 Tee all socket PVC ø 100 x 50 (mm) unit Rp 355,000.00
335 Tee all socket PVC ø 225 x 100 (mm) unit Rp 355,000.00
336 Tee all socket PVC ø 50 x 50 (mm) unit Rp 180,000.00
337 Tee all socket PVC ø 80 x 50 (mm) unit Rp 280,000.00
338 Tempat sabun keramik buah Rp 36,700.00 TOTO S11N
339 Ter kg Rp 12,660.00
340 Timbunan biasa m³ Rp 45,000.00 (Galian C)
341 Timbunan pilihan / tanah puru m³ Rp 100,000.00 CBR diatas 6
342 Triplek tebal 2.5 mm uk. 1.22 x 2.44 (m) lembar Rp 47,500.00
343 Triplek tebal 4 mm uk. 1.22 x 2.44 (m) lembar Rp 59,000.00
344 Ubin abu-abu 20 x 20 (cm) buah Rp 3,000.00
345 Ubin berwarna 20 x 20 (cm) buah Rp 3,500.00
346 Ubin motif (mozaik) m² Rp 105,000.00
347 Ubin wafel buah Rp 2,900.00
348 Urinoir terasso Unit Rp 925,000.00
349 Venetion blinds m² Rp 67,500.00
350 Vernis kg Rp 19,500.00
351 Vertical blinds m² Rp 5,250.00
352 Wallpaper bermotif m² Rp 38,000.00
353 Wallpaper polos m² Rp 33,000.00
354 Wastafel buah Rp 130,000.00
355 Water meter ø 1 (inch) + pipa GIP unit Rp 485,000.00
1 2 3 4
A. UPAH
1 Mandor O/H Rp 160,000.00
2 Mekanik O/H Rp 144,000.00
3 Mekanik pembantu O/H Rp 96,000.00
4 Kepala tukang O/H Rp 192,000.00
5 Tukang batu O/H Rp 144,000.00
6 Tukang kayu O/H Rp 144,000.00
7 Tukang besi / tukang las O/H Rp 144,000.00
8 Tukang cat O/H Rp 144,000.00
9 Tukang listrik O/H Rp 144,000.00
10 Tukang ledeng / pipa O/H Rp 144,000.00
11 Tukang gali sumur O/H Rp 144,000.00
12 Operator terlatih O/H Rp 160,000.00
13 Operator kurang terlatih O/H Rp 112,000.00
14 Pembantu operator O/H Rp 80,000.00
15 Supir material / truck O/H Rp 160,000.00
16 Supir personil / mobil ringan O/H Rp 112,000.00
17 Pembantu supir / kenek O/H Rp 80,000.00
18 Pekerja terlatih O/H Rp 96,000.00
19 Pekerja agak terlatih O/H Rp 88,000.00
20 Pekerja tak terlatih O/H Rp 80,000.00
21 Penjaga O/H Rp -
22 Pemasak aspal O/H Rp -
23 Pengangkut air O/H Rp -
Rp -
B. MATERIAL / BAHAN #VALUE!
1 Alang-alang ikat Rp -
2 Alat-alat bantu** set Rp 337,920.00
3 All socket reducer PVC ø 100 x 80 (mm) unit Rp 569,600.00
4 All socket reducer PVC ø 80 x 50 (mm) unit Rp 489,600.00
5 Aluminium foil m² Rp 106,400.00
6 Aluminium Plat 0,3 mm - uk. 60 x 200 cm lembar Rp 106,400.00
7 Amplas lembar Rp 8,960.00
8 Aspal bitumen kg Rp 14,400.00
9 Atap alumunium super sheet uk. 1,8 x 6 (m), t = 0,2 mm (berwarna) m² Rp 169,600.00
10 Atap Multiroof 2x5, uk. 77 cm x 1 mtr (diluar 0,4) Lbr Rp -
11 Atap Multiroof Batuan 2 x 5, uk. 77 cm x 1 mtr (diluar 0,4) Lbr Rp -
12 Atap genteng (standar KIA) lembar Rp 24,960.00
13 Atap genteng kodok buah Rp 8,960.00
14 Atap genteng soka buah Rp 6,720.00
15 Atap metal (biasa / polos) lembar Rp 115,200.00
16 Atap metal batuan /tekstur lembar Rp 134,400.00
17 Atap seng fibreglass tebal lembar Rp 131,200.00
18 Atap seng gelombang bjls 20 uk. 0,914 x 1,829 (m) lembar Rp 124,800.00
19 Baja Ringan Profil C-75, 0,8 M1 Rp -
20 Baja Ringan Profil C-75, 0,6 M1 Rp -
No. URAIAN / NAMA / JENIS BARANG SATUAN HARGA SATUAN (Rp)
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
1 2 3 4
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 (Rp) KET.
5 6
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 -
DAFTAR ANALISA BIAYA KONSTRUKSI
F.4 1 m² Pasang daun pintu / jendela kaca bening tebal 3 mm, kayu kelas II
0.035 m³ Kayu gergajian kelas II, papan 4,649,600.00
1.000 m² Kaca bening tebal 3 mm 220,800.00
0.030 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.800 Oh Pekerja tak terlatih
2.000 Oh Tukang kayu
0.200 Oh Kepala tukang
0.040 Oh Mandor
F.5 1 m² Pasang daun pintu / jendela kaca bening tebal 5 mm, kayu kelas II
0.035 m³ Kayu gergajian kelas II, papan 4,649,600.00
1.000 m² Kaca bening tebal 5 mm 241,600.00
0.030 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
HARGA SATUAN (Rp.)
KODE
URAIAN PEKERJAAN
ANALISA
BAHAN
1 2 3
F.9 1 m² Pasang daun pintu plywood dan formika, rangka kayu kelas II
0.020 m³ Kayu gergajian kelas II, papan 4,649,600.00
0.030 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.800 Lt Lem (standar Aica Aibond) 89,600.00
1.000 lbr Plywood uk. 1,22 x 2,44 (m), tebal 4 mm 220,800.00
0.500 lbr Formica 4" x 8" 137,600.00
0.800 Oh Pekerja tak terlatih
2.500 Oh Tukang kayu
0.250 Oh Kepala tukang
0.040 Oh Mandor
F.10 1 m² Pasang daun pintu teakwood dan formika, rangka kayu kelas II
0.020 m³ Kayu gergajian kelas II, papan 4,649,600.00
0.030 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.800 Lt Lem (standar Aica Aibond) 89,600.00
0.500 lbr Teak wood 1,20 x 2,40 (m), tebal 4 mm 249,600.00
0.500 lbr Formica 4" x 8" 137,600.00
HARGA SATUAN (Rp.)
KODE
URAIAN PEKERJAAN
ANALISA
BAHAN
1 2 3
F.27 1 m' Pasang list plafond, dengan kayu profil 3 cm x 3 cm, kayu kelas II
1.050 m' Kayu gergajian kelas III, profil 28,000.00
0.050 kg Paku berbagai ukuran (2" - 5") 36,160.00
0.021 Oh Pekerja tak terlatih
0.021 Oh Tukang kayu
0.002 Oh Kepala tukang
0.001 Oh Mandor
H.2 1 m2 Pasang Kuda-kuda Baja Ringan + Reng untuk Atap Asbes / Spandek
1.488 M' Baja Ringan Profil C-75, 0,8 -
2.232 M' Baja Ringan Profil C-75, 0,6 -
28.000 Bh Baut (Srew driver) -
1.600 Bh Dynabolt M12 x 100 mm -
3.600 M' Reng 40.45 TASO -
0.124 M' Talang Jurai Baja Ringan Zincalume 0,3 -
0.200 Oh Pekerja tak terlatih
0.450 Oh Tukang besi / tukang las
0.010 Oh Kepala tukang
0.050 Oh Mandor
J.6 Memasang 1 buah bak mandi batu bata vol. 0,3 m³ + porselin 11 cm x 11 cm
180.000 bh Batu bata merah (lokal) 2,400.00
120.000 kg Semen PC @ 50 kg 2,688.00
0.300 m³ Pasir pasang 92,800.00
360.000 bh Porcelaint uk. 11 cm x 11 cm 2,800.00
6.000 kg Semen putih 6,400.00
6.000 Oh Pekerja tak terlatih
3.000 Oh Tukang batu
0.300 Oh Kepala tukang
0.300 Oh Mandor
J.7 Memasang 1 buah bak mandi batu bata vol. 0,3 m³ + keramik 10 cm x 20 cm
180.000 bh Batu bata merah (lokal) 2,400.00
120.000 kg Semen PC @ 50 kg 2,688.00
0.300 m³ Pasir pasang 92,800.00
4.400 m² Keramik 10 x 20 (cm) terang 125,760.00
6.000 kg Semen putih 6,400.00
6.000 Oh Pekerja tak terlatih
3.000 Oh Tukang batu
0.300 Oh Kepala tukang
0.300 Oh Mandor
J.14 Memasang 1 bh bak kontrol pas. batu bata uk. 30 cm x 30 cm, tinggi 35 cm
66.000 bh Batu bata merah (lokal) 2,400.00
44.000 kg Semen PC @ 50 kg 2,688.00
0.070 m³ Pasir pasang 92,800.00
0.070 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
1.600 kg Besi beton 31,360.00
0.060 m³ Pasir ayak untuk beton 99,200.00
3.200 Oh Pekerja tak terlatih
1.105 Oh Tukang batu
0.002 Oh Kepala tukang
0.016 Oh Mandor
J.15 Memasang 1 bh bak kontrol pas. batu bata uk. 45 cm x 45 cm, tinggi 50 cm
113.000 bh Batu bata merah (lokal) 2,400.00
77.000 kg Semen PC @ 50 kg 2,688.00
0.130 m³ Pasir pasang 92,800.00
0.020 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
2.600 kg Besi beton 31,360.00
0.090 m³ Pasir ayak untuk beton 99,200.00
1.420 Oh Pekerja tak terlatih
0.473 Oh Tukang batu
HARGA SATUAN (Rp.)
KODE
URAIAN PEKERJAAN
ANALISA
BAHAN
1 2 3
J.16 Memasang 1 bh bak kontrol pas. batu bata uk. 60 cm x 60 cm, tinggi 65 cm
167.000 bh Batu bata merah (lokal) 2,400.00
114.000 kg Semen PC @ 50 kg 2,688.00
0.184 m³ Pasir pasang 92,800.00
0.033 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
4.850 kg Besi beton 31,360.00
0.120 m³ Pasir ayak untuk beton 99,200.00
2.160 Oh Pekerja tak terlatih
0.720 Oh Tukang batu
0.072 Oh Kepala tukang
0.108 Oh Mandor
K.2 1 m² Mengecat bidang kayu baru (1lapis plamir, 1 lapis cat dasar , 2 lapis cat penutup)
0.200 kg Cat menie 33,600.00
0.150 kg Plamuer 39,040.00
0.170 kg Cat dasar -
0.260 kg Cat minyak 96,000.00
0.070 Oh Pekerja tak terlatih
0.009 Oh Tukang cat
0.006 Oh Kepala tukang
0.003 Oh Mandor
K.11 1 m² Mengecat tembok lama ( 1 lapis cat dasar , 2 lapis cat penutup)
0.120 kg Cat dasar -
0.180 kg Cat tembok 27,520.00
0.028 Oh Pekerja tak terlatih
0.042 Oh Tukang cat
0.004 Oh Kepala tukang
0.003 Oh Mandor
K.14 1 m² Mengerok karat cat lama permukaan baja/besi dengan cara manual
0.050 kg Sabun -
0.150 Oh Pekerja tak terlatih
0.003 Oh Mandor
O.6 1 Titik Lampu Down Light LED 3W Inbow Spotlight (Tanam Plafond) Lightech
1.000 bh Lampu Downlight LED 3 Watt Inbow Spotlight -
1.000 rol Isolasi kecil -
1.000 ls Alat bantu -
0.010 Oh Pekerja tak terlatih
0.060 Oh Tukang kayu
0.001 Oh Mandor
25,200.00
6,720.00
496.00
3,974.40
104,371.20
2,169.60
13,440.00
80,000.00 32,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 3,200.00
224,211.20
25,200.00
-
149,760.00
-
-
18,264.96
2,169.60
15,120.00
80,000.00 32,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 3,200.00
278,354.56
10,147.20
17,395.20
723.20
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 800.00
53,385.60
25,200.00
260,928.00
30,736.00
88,000.00
94,080.00
13,920.00
9,920.00
66,240.00
72,000.00
32,000.00
851,200.00
17,664.00
37,440.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
13,248.00
80,000.00 160,000.00
144,000.00 144,000.00
144,000.00 288,000.00
192,000.00 57,600.00
160,000.00 8,000.00
2,270,176.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
34,272.00
304,416.00
10,848.00
28,224.00
2,976.00
22,080.00
187,200.00
80,000.00 80,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 8,000.00
1,004,416.00
80,000.00 8,000.00
160,000.00 800.00
8,800.00
52,185.60
2,892.80
20,294.40
144,000.00 43,200.00
160,000.00 240.00
118,812.80
25,200.00
269,625.60
10,848.00
48,384.00
2,976.00
22,080.00
187,200.00
298,080.00
80,000.00 80,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 8,000.00
1,278,793.60
25,200.00
10,848.00
80,000.00 20,000.00
144,000.00 2,448.00
192,000.00 384.00
160,000.00 2,080.00
60,960.00
48,960.00
26,784.00
992.00
80,000.00 80,000.00
160,000.00 8,000.00
164,736.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
89,760.00
8,928.00
4,960.00
80,000.00 80,000.00
160,000.00 16,000.00
199,648.00
80,000.00 533,360.00
160,000.00 53,280.00
586,640.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
80,000.00 533,360.00
160,000.00 53,280.00
586,640.00
80,000.00 160,000.00
160,000.00 16,000.00
176,000.00
17,600.00
80,000.00 16,000.00
160,000.00 16,000.00
32,000.00
3,200.00
80,000.00 40,000.00
160,000.00 160,000.00
200,000.00
20,000.00
144,000.00 36,000.00
192,000.00 4,800.00
80,000.00 80,000.00
160,000.00 8,000.00
128,800.00
12,880.00
144,000.00 864,000.00
192,000.00 115,200.00
80,000.00 320,000.00
160,000.00 32,000.00
1,331,200.00
144,000.00 36,000.00
192,000.00 4,800.00
80,000.00 160,000.00
160,000.00 8,000.00
208,800.00
20,880.00
80,000.00 32,000.00
160,000.00 6,400.00
38,400.00
80,000.00 42,080.00
160,000.00 8,320.00
50,400.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
80,000.00 58,800.00
160,000.00 11,680.00
70,480.00
80,000.00 50,000.00
160,000.00 9,920.00
59,920.00
80,000.00 100,000.00
160,000.00 20,000.00
120,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
80,000.00 65,840.00
160,000.00 13,280.00
79,120.00
80,000.00 4,000.00
160,000.00 800.00
4,800.00
80,000.00 41,280.00
160,000.00 8,000.00
49,280.00
80,000.00 15,360.00
160,000.00 3,040.00
18,400.00
80,000.00 40,000.00
160,000.00 8,000.00
48,000.00
119,040.00
80,000.00 24,000.00
160,000.00 1,600.00
144,640.00
130,560.00
80,000.00 20,000.00
160,000.00 4,000.00
154,560.00
199,680.00
80,000.00 24,000.00
160,000.00 1,600.00
225,280.00
359,040.00
717,696.00
39,625.60
80,000.00 120,000.00
144,000.00 86,400.00
192,000.00 11,520.00
160,000.00 12,000.00
1,346,281.60
366,080.00
438,144.00
48,256.00
80,000.00 120,000.00
144,000.00 86,400.00
192,000.00 11,520.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
160,000.00 12,000.00
1,082,400.00
359,040.00
365,568.00
50,483.20
80,000.00 120,000.00
144,000.00 86,400.00
192,000.00 11,520.00
160,000.00 12,000.00
1,005,011.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
359,040.00
314,496.00
52,060.80
80,000.00 120,000.00
144,000.00 86,400.00
192,000.00 11,520.00
160,000.00 12,000.00
955,516.80
399,360.00
29,760.00
80,000.00 62,400.00
144,000.00 56,160.00
192,000.00 7,488.00
160,000.00 6,240.00
561,408.00
2,352,000.00
542,976.00
31,744.00
216,384.00
38,400.00
80,000.00 240,000.00
144,000.00 122,400.00
192,000.00 16,320.00
160,000.00 24,000.00
3,584,224.00
752,640.00
44,640.00
295,872.00
-
80,000.00 190,400.00
144,000.00 43,200.00
192,000.00 5,760.00
160,000.00 12,800.00
1,345,312.00
1,884.80
9,324.80
97,440.00
162,624.00
1,411,200.00
43,200.00
46,387.20
4,339.20
620.64
9,369.60
80,000.00 80,000.00
144,000.00 96,480.00
192,000.00 12,864.00
160,000.00 8,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,983,734.24
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,587.20
7,936.00
81,200.00
131,712.00
1,081,920.00
33,600.00
39,139.20
4,339.20
620.64
7,808.00
80,000.00 64,000.00
144,000.00 72,000.00
192,000.00 9,600.00
160,000.00 6,400.00
1,541,862.24
1,166.11
5,830.53
59,657.14
96,768.00
794,880.00
24,685.71
28,755.33
3,187.98
455.98
5,736.49
80,000.00 47,020.41
144,000.00 52,897.96
192,000.00 7,053.06
160,000.00 4,702.04
1,132,796.75
336,000.00
116,928.00
7,424.00
80,000.00 52,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 4,800.00
549,792.00
336,000.00
71,366.40
8,630.40
80,000.00 52,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 4,800.00
505,436.80
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
336,000.00
59,673.60
9,465.60
80,000.00 52,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 4,800.00
494,579.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
168,000.00
50,937.60
3,526.40
80,000.00 25,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
266,784.00
168,000.00
30,912.00
3,990.40
80,000.00 25,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
247,222.40
168,000.00
26,019.84
4,176.00
80,000.00 25,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
242,515.84
168,000.00
22,364.16
4,547.20
80,000.00 25,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
239,231.36
280,000.00
13,708.80
7,936.00
47,040.00
66,240.00
80,000.00 8,000.00
144,000.00 4,320.00
144,000.00 4,320.00
192,000.00 1,152.00
160,000.00 800.00
433,516.80
488,000.00
34,406.40
3,248.00
80,000.00 24,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
568,374.40
668,160.00
34,406.40
3,248.00
80,000.00 24,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
748,534.40
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
185,600.00
63,571.20
52,896.00
80,000.00 25,600.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 2,400.00
354,547.20
22,901.76
1,577.60
80,000.00 16,000.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 1,600.00
66,559.36
13,977.60
1,856.00
80,000.00 16,000.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 1,600.00
57,913.60
11,612.16
2,041.60
80,000.00 16,000.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 1,600.00
55,733.76
38,384.64
2,134.40
80,000.00 20,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,000.00
95,159.04
23,331.84
2,598.40
80,000.00 20,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,000.00
80,570.24
19,595.52
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
2,598.40
80,000.00 20,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,000.00
76,833.92
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
41,664.00
1,206.40
80,000.00 24,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,080.00
101,590.40
25,482.24
3,526.40
80,000.00 24,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,080.00
87,728.64
21,342.72
3,619.20
80,000.00 24,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,080.00
83,681.92
50,131.20
3,248.00
80,000.00 25,600.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 2,400.00
122,179.20
30,589.44
3,897.60
80,000.00 25,600.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 2,400.00
103,287.04
22,014.72
4,176.00
80,000.00 25,600.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 2,400.00
94,990.72
24,998.40
1,670.40
80,000.00 20,800.00
144,000.00 28,800.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 3,840.00
160,000.00 2,080.00
82,188.80
19,004.16
1,948.80
80,000.00 20,800.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 2,080.00
76,472.96
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
11,612.16
1,484.80
80,000.00 20,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 2,400.00
51,816.96
11,612.16
1,484.80
80,000.00 12,000.00
144,000.00 10,080.00
192,000.00 1,344.00
160,000.00 1,280.00
37,800.96
5,114,560.00
80,000.00 480,000.00
144,000.00 2,880,000.00
192,000.00 384,000.00
160,000.00 48,000.00
8,906,560.00
3,354,560.00
1,084.80
80,000.00 2,000.00
144,000.00 90,000.00
192,000.00 4,800.00
160,000.00 6,400.00
3,458,844.80
185,984.00
80,000.00 80,000.00
144,000.00 360,000.00
192,000.00 48,000.00
160,000.00 8,000.00
681,984.00
162,736.00
220,800.00
1,056.00
80,000.00 64,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 6,400.00
781,392.00
162,736.00
241,600.00
1,056.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
80,000.00 64,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 6,400.00
802,192.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
162,736.00
297,600.00
1,056.00
80,000.00 64,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 6,400.00
858,192.00
297,574.40
80,000.00 80,000.00
144,000.00 432,000.00
192,000.00 57,600.00
160,000.00 48,000.00
915,174.40
91,132.16
1,056.00
26,880.00
220,800.00
80,000.00 48,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 4,800.00
719,068.16
91,132.16
1,056.00
26,880.00
249,600.00
80,000.00 48,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 4,800.00
747,868.16
91,132.16
1,056.00
71,680.00
220,800.00
68,800.00
80,000.00 64,000.00
144,000.00 360,000.00
192,000.00 48,000.00
160,000.00 6,400.00
931,868.16
91,132.16
1,056.00
71,680.00
124,800.00
68,800.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
80,000.00 64,000.00
144,000.00 360,000.00
192,000.00 48,000.00
160,000.00 6,400.00
835,868.16
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
91,132.16
1,056.00
107,520.00
220,800.00
137,600.00
80,000.00 80,000.00
144,000.00 374,400.00
192,000.00 49,920.00
160,000.00 8,000.00
1,070,428.16
278,976.00
5,280.00
80,000.00 40,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 4,000.00
654,656.00
5,114,560.00
1,200,000.00
28,928.00
80,000.00 320,000.00
144,000.00 1,728,000.00
192,000.00 230,400.00
160,000.00 32,000.00
8,653,888.00
5,114,560.00
28,928.00
80,000.00 160,000.00
144,000.00 864,000.00
192,000.00 115,200.00
160,000.00 16,000.00
6,298,688.00
76,718.40
7,232.00
80,000.00 9,600.00
144,000.00 17,280.00
192,000.00 2,304.00
160,000.00 960.00
114,094.40
55,795.20
3,616.00
80,000.00 12,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,000.00
124,211.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
106,940.80
5,424.00
80,000.00 16,000.00
144,000.00 43,200.00
192,000.00 5,760.00
160,000.00 1,600.00
178,924.80
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
125,539.20
7,232.00
80,000.00 20,000.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 2,000.00
211,891.20
33,477.12
1,808.00
80,000.00 8,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 800.00
76,725.12
51,145.60
1,808.00
80,000.00 8,800.00
144,000.00 31,680.00
192,000.00 4,224.00
160,000.00 800.00
98,457.60
67,419.20
2,169.60
80,000.00 12,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,000.00
134,388.80
39,986.56
2,169.60
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 8,000.00
74,476.16
90,667.20
32,547.20
3,616.00
80,000.00 12,000.00
144,000.00 64,800.00
192,000.00 8,640.00
160,000.00 12,000.00
224,270.40
90,667.20
32,547.20
3,616.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
50,176.00
249,600.00
80,000.00 12,000.00
144,000.00 64,800.00
192,000.00 8,640.00
160,000.00 12,000.00
524,046.40
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
90,667.20
32,547.20
3,616.00
50,176.00
220,800.00
80,000.00 16,000.00
144,000.00 86,400.00
192,000.00 11,520.00
160,000.00 1,600.00
513,326.40
88,320.00
1,760.00
80,000.00 2,000.00
144,000.00 10,800.00
192,000.00 1,440.00
160,000.00 208.00
104,528.00
29,400.00
1,808.00
80,000.00 1,680.00
144,000.00 3,024.00
192,000.00 384.00
160,000.00 160.00
36,456.00
26,880.00
2,579.20
19,430.40
80,000.00 92,000.00
144,000.00 2,880.00
192,000.00 384.00
160,000.00 960.00
145,113.60
623,616.00
51,584.00
344,448.00
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,205,248.00
585,984.00
51,584.00
384,192.00
80,000.00 132,000.00
144,000.00 36,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 4,800.00
160,000.00 12,800.00
1,207,360.00
529,536.00
46,624.00
415,104.00
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,176,864.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
959,616.00
41,664.00
238,464.00
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,425,344.00
2,102,016.00
91,264.00
80,000.00 160,000.00
144,000.00 604,800.00
192,000.00 57,600.00
160,000.00 160,000.00
3,175,680.00
1,287,552.00
36,704.00
326,784.00
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,836,640.00
752,640.00
44,640.00
397,440.00
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,380,320.00
986,496.00
43,648.00
388,608.00
80,000.00 160,000.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 160,000.00
1,795,872.00
903,168.00
53,568.00
357,696.00
80,000.00 160,000.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 160,000.00
1,691,552.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,182,720.00
49,600.00
353,280.00
14,956.80
80,000.00 132,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 12,800.00
1,786,156.80
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,075,200.00
47,616.00
353,280.00
20,352.00
80,000.00 160,000.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 160,000.00
1,873,568.00
32,928.00
720.00
80,000.00 560.00
144,000.00 1,008.00
192,000.00 134.40
160,000.00 48.00
35,398.40
37,632.00
480.00
80,000.00 400.00
144,000.00 720.00
192,000.00 96.00
160,000.00 48.00
39,376.00
31,334.40
38,640.00
80,000.00 2,000.00
144,000.00 3,600.00
192,000.00 480.00
160,000.00 240.00
76,294.40
80,000.00 160,000.00
160,000.00
347,904.00
115,712.00
11,033.60
4,704,000.00
108,000.00
868,224.00
51,584.00
344,448.00
231,936.00
618,240.00
483,840.00
80,000.00 448,000.00
144,000.00 50,400.00
144,000.00 380,160.00
144,000.00 151,200.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 76,800.00
160,000.00 30,880.00
9,022,361.60
57,984.00
10,848.00
689.60
80,000.00 24,000.00
144,000.00 3,744.00
192,000.00 4,992.00
160,000.00 800.00
103,057.60
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
65,232.00
10,848.00
689.60
80,000.00 24,000.00
144,000.00 3,744.00
192,000.00 4,992.00
160,000.00 800.00
110,305.60
636,463.31
57,984.00
14,464.00
1,379.20
21,744.00
82,880.00
40,320.00
80,000.00 24,000.00
144,000.00 47,520.00
192,000.00 6,336.00
160,000.00 960.00
297,587.20
3,434,156.29
57,984.00
14,464.00
1,379.20
26,092.80
82,880.00
40,320.00
80,000.00 25,600.00
144,000.00 47,520.00
192,000.00 6,336.00
160,000.00 960.00
303,536.00
2,625,586.40
57,984.00
14,464.00
1,379.20
21,744.00
82,880.00
120,960.00
80,000.00 25,600.00
144,000.00 47,520.00
192,000.00 6,336.00
160,000.00 960.00
379,827.20
3,163,960.58
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
908,544.00
64,480.00
287,040.00
80,000.00 480,000.00
144,000.00 144,000.00
192,000.00 19,200.00
160,000.00 48,000.00
1,951,264.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,075,200.00
39,680.00
362,112.00
80,000.00 480,000.00
144,000.00 144,000.00
192,000.00 19,200.00
160,000.00 48,000.00
2,168,192.00
38,269.44
21,696.00
10,080.00
80,000.00 12,000.00
144,000.00 7,200.00
192,000.00 960.00
160,000.00 1,120.00
91,325.44
289,920.00
54,240.00
2,758.40
4,704,000.00
108,000.00
868,224.00
51,584.00
344,448.00
80,000.00 312,000.00
144,000.00 50,400.00
144,000.00 149,760.00
144,000.00 151,200.00
192,000.00 47,040.00
160,000.00 26,400.00
7,159,974.40
391,392.00
72,320.00
4,137.60
6,272,000.00
144,000.00
868,224.00
51,584.00
344,448.00
80,000.00 388,000.00
144,000.00 50,400.00
144,000.00 224,640.00
144,000.00 201,600.00
192,000.00 63,552.00
160,000.00 27,200.00
9,103,497.60
463,872.00
115,712.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
11,033.60
4,704,000.00
108,000.00
868,224.00
51,584.00
344,448.00
173,952.00
663,040.00
645,120.00
80,000.00 464,000.00
144,000.00 50,400.00
144,000.00 403,200.00
441,600.00 463,680.00
192,000.00 80,640.00
160,000.00 29,600.00
9,640,505.60
579,840.00
144,640.00
13,792.00
9,408,000.00
216,000.00
868,224.00
51,584.00
344,448.00
217,440.00
828,800.00
403,200.00
80,000.00 584,000.00
144,000.00 50,400.00
144,000.00 475,200.00
144,000.00 302,400.00
192,000.00 109,440.00
160,000.00 40,000.00
14,637,408.00
347,904.00
115,712.00
11,033.60
4,704,000.00
108,000.00
868,224.00
51,584.00
344,448.00
231,936.00
663,040.00
483,840.00
80,000.00 448,000.00
144,000.00 50,400.00
144,000.00 380,160.00
144,000.00 151,200.00
192,000.00 76,800.00
160,000.00 30,880.00
9,067,161.60
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
362,400.00
108,480.00
8,275.20
6,272,000.00
144,000.00
868,224.00
51,584.00
344,448.00
152,208.00
592,000.00
282,240.00
80,000.00 448,000.00
144,000.00 50,400.00
144,000.00 331,200.00
144,000.00 201,600.00
192,000.00 77,760.00
160,000.00 32,320.00
10,327,139.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
2,899.20
361.60
94,080.00
21,600.00
10,752.00
595.20
3,974.40
80,000.00 4,800.00
144,000.00 2,880.00
144,000.00 2,880.00
144,000.00 2,880.00
192,000.00 1,152.00
160,000.00 480.00
149,334.40
4,348.80
723.20
112,896.00
2,400.00
14,784.00
892.80
6,624.00
80,000.00 8,000.00
144,000.00 4,752.00
144,000.00 4,752.00
144,000.00 4,752.00
192,000.00 1,920.00
160,000.00 800.00
167,644.80
636,463.31
1,691,552.00
3,539,840.00
160,000.00
6,027,855.31
3,434,156.29
1,691,552.00
3,539,840.00
160,000.00
8,825,548.29
2,625,586.40
1,691,552.00
3,539,840.00
160,000.00
8,016,978.40
3,163,960.58
1,691,552.00
3,539,840.00
160,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
8,555,352.58
3,163,960.58
1,691,552.00
2,654,880.00
160,000.00
7,670,392.58
9,103,497.60
7,079,680.00
160,000.00
16,343,177.60
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
636,463.31
1,691,552.00
2,654,880.00
160,000.00
5,142,895.31
-
-
- -
- -
-
-
80,000.00 16,000.00
144,000.00 64,800.00
192,000.00 1,920.00
160,000.00 8,000.00
90,720.00
-
-
- -
- -
-
-
80,000.00 16,000.00
144,000.00 64,800.00
192,000.00 1,920.00
160,000.00 8,000.00
90,720.00
-
-
-
80,000.00 1,600.00
144,000.00 11,520.00
192,000.00 1,920.00
160,000.00 960.00
16,000.00
-
-
80,000.00 1,600.00
144,000.00 11,520.00
192,000.00 1,920.00
160,000.00 960.00
16,000.00
-
80,000.00 800.00
144,000.00 5,760.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 960.00
160,000.00 480.00
8,000.00
117,504.00
12,800.00
80,000.00 16,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 1,600.00
164,224.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
178,080.00
832.00
80,000.00 12,000.00
144,000.00 108,000.00
192,000.00 1,536.00
160,000.00 960.00
301,408.00
87,360.00
896.00
80,000.00 9,600.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 960.00
108,608.00
30,720.00
1,792.00
80,000.00 12,000.00
144,000.00 10,080.00
192,000.00 1,536.00
160,000.00 960.00
57,088.00
48,800.00
21,504.00
2,969.60
80,000.00 32,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 320.00
138,233.60
40,320.00
1,808.00
29,030.40
2,969.60
-
80,000.00 32,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 3,200.00
141,968.00
139,040.00
3,200.00
80,000.00 20,000.00
144,000.00 21,600.00
192,000.00 28,800.00
160,000.00 2,080.00
214,720.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
184,320.00
1,664.00
80,000.00 8,000.00
144,000.00 144,000.00
192,000.00 1,920.00
160,000.00 1,600.00
341,504.00
38,400.00
21,504.00
2,969.60
80,000.00 32,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 320.00
127,833.60
111,720.00
80,000.00 16,000.00
144,000.00 2,880.00
192,000.00 384.00
160,000.00 1,280.00
132,264.00
137,088.00
12,800.00
80,000.00 16,000.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 1,600.00
183,808.00
63,840.00
3,200.00
80,000.00 12,000.00
144,000.00 172,800.00
192,000.00 2,304.00
160,000.00 1,600.00
255,744.00
56,320.00
352.00
80,000.00 2,400.00
144,000.00 10,080.00
192,000.00 1,344.00
160,000.00 240.00
70,736.00
59,840.00
352.00
80,000.00 2,400.00
144,000.00 10,080.00
192,000.00 1,344.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
160,000.00 240.00
74,256.00
66,880.00
352.00
80,000.00 2,400.00
144,000.00 10,080.00
192,000.00 1,344.00
160,000.00 240.00
81,296.00
47,808.00
1,056.00
80,000.00 5,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 560.00
71,344.00
51,840.00
1,056.00
80,000.00 5,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 560.00
75,376.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
52,800.00
1,056.00
80,000.00 5,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 560.00
76,336.00
52,800.00
1,056.00
80,000.00 5,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 560.00
76,336.00
47,232.00
1,056.00
80,000.00 5,600.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 560.00
70,768.00
3,920.00
1,056.00
80,000.00 4,800.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 480.00
26,576.00
66,393.60
48,000.00
9,152.00
-
-
80,000.00 14,400.00
144,000.00 23,040.00
192,000.00 15,360.00
160,000.00 2,240.00
178,585.60
-
9,152.00
-
-
80,000.00 14,400.00
144,000.00 23,040.00
192,000.00 15,360.00
160,000.00 2,240.00
64,192.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
86,112.00
2,169.60
70,140.80
80,000.00 21,600.00
144,000.00 57,600.00
192,000.00 7,680.00
160,000.00 2,160.00
247,462.40
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
29,120.00
5,280.00
80,000.00 8,000.00
144,000.00 7,200.00
192,000.00 960.00
160,000.00 800.00
51,360.00
3,261.44
80,000.00 8,000.00
144,000.00 7,200.00
192,000.00 960.00
160,000.00 800.00
20,221.44
-
12,000.00
80,000.00 4,800.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 480.00
27,072.00
30,800.00
361.60
80,000.00 4,000.00
144,000.00 7,200.00
192,000.00 960.00
160,000.00 480.00
43,801.60
4,896,000.00
293,760.00
80,000.00 264,000.00
144,000.00 158,400.00
192,000.00 192.00
160,000.00 25,600.00
5,637,952.00
233,600.00
16,128.00
928.00
80,000.00 80,000.00
144,000.00 216,000.00
192,000.00 288,000.00
160,000.00 25,600.00
860,256.00
265,600.00
16,800.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
16,128.00
928.00
80,000.00 80,000.00
144,000.00 216,000.00
192,000.00 57,600.00
160,000.00 17,600.00
670,656.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
2,569,600.00
770,880.00
16,128.00
928.00
80,000.00 80,000.00
144,000.00 144,000.00
192,000.00 19,200.00
160,000.00 16,000.00
3,616,736.00
409,600.00
49,152.00
16,128.00
928.00
80,000.00 96,000.00
144,000.00 208,800.00
192,000.00 28,800.00
160,000.00 16,000.00
825,408.00
432,000.00
322,560.00
27,840.00
1,008,000.00
38,400.00
80,000.00 480,000.00
144,000.00 432,000.00
192,000.00 57,600.00
160,000.00 48,000.00
2,846,400.00
432,000.00
322,560.00
27,840.00
553,344.00
38,400.00
80,000.00 480,000.00
144,000.00 432,000.00
192,000.00 57,600.00
160,000.00 48,000.00
2,391,744.00
1,652,976.00
5,644,800.00
1,159,680.00
1,353,177.60
845,745.60
80,000.00 184,000.00
144,000.00 460,800.00
192,000.00 134,400.00
160,000.00 112,000.00
11,547,579.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,652,976.00
5,644,800.00
1,159,680.00
3,122,000.00
1,157,945.60
80,000.00 280,000.00
144,000.00 648,000.00
192,000.00 172,800.00
160,000.00 144,000.00
13,982,201.60
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
5,609,600.00
1,121,920.00
144,000.00 10,800.00
192,000.00 14,400.00
160,000.00 40,000.00
6,796,720.00
-
-
21,504.00
1,113.60
80,000.00 96,000.00
144,000.00 201,600.00
192,000.00 26,880.00
160,000.00 16,000.00
363,097.60
-
-
80,000.00 2,400.00
144,000.00 43,200.00
192,000.00 5,760.00
160,000.00 2,400.00
53,760.00
-
-
80,000.00 2,400.00
144,000.00 43,200.00
192,000.00 5,760.00
160,000.00 2,400.00
53,760.00
158,400.00
118,272.00
6,496.00
22,848.00
50,176.00
5,952.00
80,000.00 256,000.00
144,000.00 159,120.00
192,000.00 288.00
160,000.00 2,560.00
780,112.00
271,200.00
206,976.00
12,064.00
6,528.00
81,536.00
8,928.00
80,000.00 113,600.00
144,000.00 68,112.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 9,024.00
160,000.00 11,360.00
789,328.00
400,800.00
306,432.00
17,075.20
10,771.20
152,096.00
11,904.00
80,000.00 172,800.00
144,000.00 103,680.00
192,000.00 13,824.00
160,000.00 17,280.00
1,206,662.40
69,120.00
24,192.00
80,000.00 4,320.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 4,320.00
116,640.00
85,248.00
29,836.80
80,000.00 4,320.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 4,320.00
138,412.80
115,200.00
40,320.00
80,000.00 4,320.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 4,320.00
178,848.00
140,160.00
49,056.00
80,000.00 8,640.00
144,000.00 25,920.00
192,000.00 3,456.00
160,000.00 864.00
228,096.00
171,648.00
60,076.80
80,000.00 8,640.00
144,000.00 25,920.00
192,000.00 3,456.00
160,000.00 864.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
270,604.80
29,760.00
10,416.00
80,000.00 2,880.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 288.00
53,136.00
41,280.00
14,448.00
80,000.00 2,880.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 288.00
68,688.00
25,920.00
9,072.00
80,000.00 2,880.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 288.00
47,952.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
8,640.00
3,024.00
80,000.00 2,880.00
144,000.00 8,640.00
192,000.00 1,152.00
160,000.00 288.00
24,624.00
26,880.00
9,408.00
80,000.00 6,480.00
144,000.00 19,440.00
192,000.00 25,920.00
160,000.00 656.00
88,784.00
26,880.00
9,408.00
80,000.00 6,480.00
144,000.00 19,440.00
192,000.00 25,920.00
160,000.00 656.00
88,784.00
251,520.00
88,032.00
80,000.00 6,480.00
144,000.00 19,440.00
192,000.00 25,920.00
160,000.00 656.00
392,048.00
67,200.00
16.80
80,000.00 800.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 800.00
85,136.80
-
-
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 1,920.00
160,000.00 800.00
25,520.00
-
-
80,000.00 1,200.00
144,000.00 21,600.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 1,920.00
160,000.00 800.00
25,520.00
76,800.00
800.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 800.00
94,720.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
112,000.00
12.80
144,000.00 14,400.00
192,000.00 1,920.00
128,332.80
142,732.80
37,499.20
89,000.06
237,430.55
494,230.70
783,621.19
160,339.57
3,059,846.40
136,857.60
5,141,558.08
214,272.00
56,120.00
133,500.10
356,145.82
741,346.06
1,205,571.06
240,509.35
4,589,769.60
136,857.60
7,674,091.59
285,465.60
74,998.40
178,000.13
474,861.10
988,461.41
1,567,242.38
320,679.14
6,119,692.80
136,857.60
10,146,258.55
192,000.00
45,779.20
-
25,558.79
136,857.60
400,195.59
-
20,000.00
144,000.00 14,400.00
192,000.00 -
160,000.00 20,000.00
54,400.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
2,169,600.00
130,176.00
80,000.00 264,000.00
144,000.00 158,400.00
192,000.00 2,112.00
160,000.00 24,000.00
2,748,288.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
7,155.20
976.00
80,000.00 1,600.00
144,000.00 9,072.00
192,000.00 1,209.60
160,000.00 400.00
20,412.80
6,720.00
5,856.00
-
24,960.00
80,000.00 5,600.00
144,000.00 1,296.00
192,000.00 1,152.00
160,000.00 400.00
45,984.00
74,880.00
80,000.00 8,000.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 800.00
108,160.00
11,200.00
80,000.00 8,000.00
160,000.00 480.00
19,680.00
11,200.00
80,000.00 8,000.00
160,000.00 960.00
20,160.00
3,360.00
-
80,000.00 1,600.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 1,600.00
39,200.00
64,000.00
528.00
44,636.16
840.00
80,000.00 12,000.00
144,000.00 57,600.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 4,800.00
160,000.00 200.00
184,604.16
64,000.00
542.40
8,834.24
10,080.00
80,000.00 12,000.00
144,000.00 57,600.00
192,000.00 4,800.00
160,000.00 200.00
158,056.64
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
38,400.00
3,616.00
40,000.00
80,000.00 12,000.00
144,000.00 36,000.00
192,000.00 4,800.00
134,816.00
5,856.00
-
16,320.00
80,000.00 5,600.00
144,000.00 10,800.00
192,000.00 1,440.00
160,000.00 400.00
40,416.00
-
4,953.60
80,000.00 2,240.00
144,000.00 6,048.00
192,000.00 806.40
160,000.00 400.00
14,448.00
-
80,000.00 12,000.00
160,000.00 400.00
12,400.00
-
960.00
-
80,000.00 3,200.00
144,000.00 5,760.00
192,000.00 768.00
160,000.00 400.00
11,088.00
-
80,000.00 12,000.00
160,000.00 400.00
12,400.00
-
80,000.00 12,000.00
160,000.00 400.00
12,400.00
-
-
17,920.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
144,000.00 8,640.00
192,000.00 3,072.00
160,000.00 400.00
30,032.00
9,120.00
4,320.00
896.00
-
80,000.00 12,800.00
144,000.00 23,040.00
192,000.00 3,072.00
160,000.00 400.00
53,648.00
158,400.00
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
304,407.04
-
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
146,007.04
129,600.00
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
275,607.04
-
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
192,000.00 6,720.00
160,000.00 4,800.00
146,007.04
-
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
146,007.04
137,600.00
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
283,607.04
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
153,600.00
30,589.44
3,897.60
-
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
299,607.04
-
26,342.40
1,995.20
-
80,000.00 20,000.00
144,000.00 17,280.00
192,000.00 2,304.00
160,000.00 2,000.00
69,921.60
-
26,880.00
1,995.20
-
80,000.00 20,800.00
144,000.00 18,000.00
192,000.00 2,400.00
160,000.00 2,080.00
72,155.20
-
3,225.60
278.40
-
80,000.00 4,800.00
144,000.00 4,320.00
192,000.00 576.00
160,000.00 480.00
13,680.00
-
4,435.20
296.96
-
80,000.00 72,000.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 720.00
92,140.16
-
4,435.20
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
296.96
-
80,000.00 7,200.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 720.00
27,340.16
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
4,435.20
296.96
-
80,000.00 7,200.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 720.00
27,340.16
-
4,435.20
296.96
-
80,000.00 7,200.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 720.00
27,340.16
-
4,435.20
296.96
-
80,000.00 7,200.00
144,000.00 12,960.00
192,000.00 1,728.00
160,000.00 720.00
27,340.16
125,760.00
24,998.40
1,670.40
-
80,000.00 48,000.00
144,000.00 64,800.00
192,000.00 8,640.00
160,000.00 4,800.00
278,668.80
171,520.00
24,998.40
1,670.40
-
80,000.00 48,000.00
144,000.00 57,600.00
192,000.00 7,680.00
160,000.00 4,800.00
316,268.80
129,600.00
24,998.40
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
1,670.40
-
80,000.00 48,000.00
144,000.00 14,400.00
192,000.00 8,640.00
160,000.00 4,800.00
232,108.80
-
31,584.00
3,248.00
80,000.00 49,600.00
144,000.00 50,400.00
192,000.00 6,720.00
160,000.00 4,800.00
146,352.00
-
31,584.00
3,248.00
-
80,000.00 28,000.00
144,000.00 5,040.00
192,000.00 5,760.00
73,632.00
-
26,880.00
1,577.60
-
-
80,000.00 36,000.00
144,000.00 72,000.00
192,000.00 3,840.00
160,000.00 1,600.00
141,897.60
11,159.04
2,080.00
80,000.00 9,600.00
144,000.00 17,280.00
192,000.00 2,304.00
160,000.00 960.00
43,383.04
-
2,688.00
80,000.00 4,800.00
144,000.00 864.00
192,000.00 1,152.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
160,000.00 48.00
9,552.00
729,600.00
80,000.00 52,000.00
144,000.00 93,600.00
192,000.00 12,480.00
160,000.00 5,120.00
892,800.00
889,600.00
80,000.00 84,000.00
144,000.00 151,200.00
192,000.00 20,160.00
160,000.00 832.00
1,145,792.00
144,000.00
80,000.00 6,400.00
144,000.00 115,200.00
192,000.00 15,360.00
160,000.00 640.00
281,600.00
-
80,000.00 84,000.00
144,000.00 216,000.00
192,000.00 20,160.00
160,000.00 832.00
320,992.00
281,600.00
80,000.00 84,000.00
144,000.00 151,200.00
192,000.00 20,160.00
536,960.00
4,169,600.00
80,000.00 84,000.00
144,000.00 151,200.00
192,000.00 20,160.00
160,000.00 832.00
4,424,960.00
4,169,600.00
415,360.00
80,000.00 84,000.00
144,000.00 151,200.00
192,000.00 20,160.00
4,840,320.00
-
80,000.00 96,000.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
144,000.00 172,800.00
192,000.00 2,304.00
160,000.00 96.00
271,104.00
213,840.00
704.00
5,489.28
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 192.00
160,000.00 80.00
242,625.28
49,280.00
704.00
5,489.28
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 192.00
160,000.00 80.00
78,145.28
49,280.00
704.00
5,489.28
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 192.00
160,000.00 80.00
78,065.28
42,240.00
704.00
5,489.28
80,000.00 8,000.00
144,000.00 14,400.00
192,000.00 192.00
160,000.00 80.00
71,025.28
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
327,360.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
353,040.00
468,160.00
704.00
2,000.00
80,000.00 16,000.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 160.00
519,504.00
242,880.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
268,680.00
265,760.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
291,440.00
380,160.00
80,000.00 1,320.00
144,000.00 23,760.00
192,000.00 3,168.00
160,000.00 128.00
408,408.00
-
-
80,000.00 2,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 200.00
42,800.00
-
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
25,800.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
25,800.00
-
80,000.00 4,800.00
144,000.00 86,400.00
192,000.00 11,520.00
160,000.00 480.00
103,200.00
232,960.00
80,000.00 800.00
144,000.00 72,000.00
192,000.00 1,920.00
160,000.00 800.00
308,480.00
-
80,000.00 400.00
144,000.00 72,000.00
192,000.00 960.00
160,000.00 400.00
73,760.00
26,880.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
52,680.00
31,360.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
57,160.00
49,600.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
75,400.00
12,480.00
80,000.00 1,200.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
38,280.00
26,560.00
80,000.00 1,200.00
144,000.00 21,600.00
192,000.00 2,880.00
160,000.00 120.00
52,360.00
4,169,600.00
80,000.00 4,000.00
144,000.00 72,000.00
192,000.00 9,600.00
160,000.00 400.00
4,255,600.00
28,800.00
80,000.00 1,600.00
144,000.00 28,800.00
192,000.00 3,840.00
160,000.00 160.00
63,200.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
80,000.00 4,000.00
144,000.00 72,000.00
192,000.00 9,600.00
160,000.00 400.00
86,000.00
-
80,000.00 800.00
144,000.00 14,400.00
192,000.00 1,920.00
160,000.00 80.00
17,200.00
281,600.00
80,000.00 2,000.00
144,000.00 36,000.00
192,000.00 4,800.00
160,000.00 80.00
324,480.00
-
-
-
563,200.00
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
572,720.00
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
9,520.00
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
9,520.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
9,520.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
9,520.00
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
9,520.00
-
153,600.00
-
-
400,640.00
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
563,760.00
-
153,600.00
-
-
49,600.00
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
212,720.00
-
153,600.00
-
-
67,200.00
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
230,320.00
-
153,600.00
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
163,120.00
HARGA SATUAN (Rp.)
JUMLAH (Rp.)
UPAH
4 5
-
153,600.00
-
-
-
-
80,000.00 800.00
144,000.00 8,640.00
160,000.00 80.00
163,120.00
-
-
256,000.00
-
-
-
80,000.00 320,000.00
144,000.00 288,000.00
192,000.00 38,400.00
160,000.00 80,000.00
982,400.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN JUMLAH (Rp.)
ANALISA BAHAN UPAH
1 2 3 4 5
C. ANALISA BIAYA KONSTRUKSI PEKERJAAN PONDASI
#N/A
15,680.00
1,237.33
6,666.67
12,000.00
1,600.00
1,280.00
#N/A
336,000.00
116,928.00
7,424.00
52,000.00
28,800.00
3,840.00
4,800.00
549,792.00
336,000.00
71,366.40
8,630.40
52,000.00
28,800.00
3,840.00
4,800.00
505,436.80
336,000.00
59,673.60
9,465.60
52,000.00
28,800.00
3,840.00
4,800.00
494,579.20
168,000.00
50,937.60
3,526.40
25,600.00
14,400.00
1,920.00
2,400.00
266,784.00
168,000.00
30,912.00
3,990.40
25,600.00
14,400.00
1,920.00
2,400.00
247,222.40
JUMLAH (Rp.)
168,000.00
26,019.84
4,176.00
25,600.00
14,400.00
1,920.00
2,400.00
242,515.84
JUMLAH (Rp.)
168,000.00
22,364.16
4,547.20
25,600.00
14,400.00
1,920.00
2,400.00
239,231.36
#N/A
36,288.00
4,454.40
61,152.00
28,000.00
21,600.00
2,880.00
2,720.00
#N/A
#N/A
28,089.60
3,526.40
61,152.00
25,600.00
17,280.00
2,304.00
2,400.00
#N/A
#N/A
20,160.00
2,505.60
61,152.00
25,600.00
14,400.00
1,920.00
2,400.00
#N/A
#N/A
19,353.60
198.40
1,948.80
79,654.40
108.48
1,449.60
720.00
1,324.80
27,200.00
15,408.00
1,008.00
2,188.80
2,720.00
#N/A
JUMLAH (Rp.)
#N/A
28,116.48
297.60
JUMLAH (Rp.)
2,969.60
27,283.20
144.64
1,449.60
960.00
1,766.40
27,200.00
18,720.00
1,008.00
2,630.40
2,720.00
#N/A
280,000.00
13,708.80
7,936.00
47,040.00
66,240.00
8,000.00
4,320.00
4,320.00
1,152.00
800.00
433,516.80
488,000.00
34,406.40
3,248.00
24,000.00
14,400.00
1,920.00
2,400.00
568,374.40
668,160.00
34,406.40
3,248.00
24,000.00
14,400.00
1,920.00
2,400.00
748,534.40
185,600.00
63,571.20
52,896.00
25,600.00
21,600.00
2,880.00
2,400.00
354,547.20
15,840.00
65,094.40
433.92
JUMLAH (Rp.)
9,148.80
8,000.00
7,200.00
960.00
320.00
106,997.12
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
E. ANALISA BIAYA KONSTRUKSI PEKERJAAN PLESTERAN
22,901.76
1,577.60
16,000.00
21,600.00
2,880.00
1,600.00
66,559.36
13,977.60
1,856.00
16,000.00
21,600.00
2,880.00
1,600.00
57,913.60
11,612.16
2,041.60
16,000.00
21,600.00
2,880.00
1,600.00
55,733.76
38,384.64
2,134.40
20,000.00
28,800.00
3,840.00
2,000.00
95,159.04
23,331.84
2,598.40
20,000.00
28,800.00
3,840.00
2,000.00
80,570.24
19,595.52
2,598.40
20,000.00
28,800.00
3,840.00
2,000.00
76,833.92
41,664.00
1,206.40
24,000.00
JUMLAH (Rp.)
28,800.00
3,840.00
2,080.00
101,590.40
25,482.24
3,526.40
24,000.00
28,800.00
3,840.00
2,080.00
87,728.64
21,342.72
3,619.20
24,000.00
28,800.00
3,840.00
2,080.00
83,681.92
JUMLAH (Rp.)
50,131.20
3,248.00
25,600.00
36,000.00
4,800.00
2,400.00
122,179.20
30,589.44
3,897.60
25,600.00
36,000.00
4,800.00
2,400.00
103,287.04
22,014.72
4,176.00
25,600.00
36,000.00
4,800.00
2,400.00
94,990.72
24,998.40
1,670.40
20,800.00
28,800.00
3,840.00
2,080.00
82,188.80
19,004.16
1,948.80
20,800.00
28,800.00
3,840.00
2,080.00
76,472.96
11,612.16
1,484.80
20,000.00
14,400.00
1,920.00
2,400.00
51,816.96
11,612.16
1,484.80
12,000.00
JUMLAH (Rp.)
10,080.00
1,344.00
1,280.00
37,800.96
1,344.00
#N/A
556.80
24,000.00
28,800.00
3,840.00
2,400.00
#N/A
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
F. ANALISA BIAYA KONSTRUKSI PEKERJAAN KAYU
F.4 1 m² Pasang daun pintu / jendela kaca bening tebal 3 mm, kayu kelas II
0.0350 m³ Kayu gergajian kelas II, papan 4,649,600.00
1.0000 m² Kaca bening tebal 3 mm 220,800.00
0.0300 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.8000 Oh Pekerja tak terlatih 80,000.00
2.0000 Oh Tukang kayu 144,000.00
0.2000 Oh Kepala tukang 192,000.00
0.0400 Oh Mandor 160,000.00
F.5 1 m² Pasang daun pintu / jendela kaca bening tebal 5 mm, kayu kelas II
0.0350 m³ Kayu gergajian kelas II, papan 4,649,600.00
1.0000 m² Kaca bening tebal 5 mm 241,600.00
0.0300 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.8000 Oh Pekerja tak terlatih 80,000.00
2.0000 Oh Tukang kayu 144,000.00
0.2000 Oh Kepala tukang 192,000.00
0.0400 Oh Mandor 160,000.00
F.5a 1 m² Pasang daun pintu / jendela kaca ryben tebal 5 mm, kayu kelas II
0.0350 m³ Kayu gergajian kelas II, papan 4,649,600.00
1.0000 m² Kaca ryben tebal 5mm -
0.0300 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.8000 Oh Pekerja tak terlatih 80,000.00
2.0000 Oh Tukang kayu 144,000.00
0.2000 Oh Kepala tukang 192,000.00
0.0400 Oh Mandor 160,000.00
F.9 1 m² Pasang daun pintu plywood dan formika, rangka kayu kelas II
0.0196 m³ Kayu gergajian kelas II, papan 4,649,600.00
0.0300 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.8000 Lt Lem (standar Aica Aibond) 89,600.00
1.0000 lbr Plywood uk. 1,22 x 2,44 (m), tebal 4 mm 220,800.00
0.5000 lbr Formica 4" x 8" 137,600.00
0.8000 Oh Pekerja tak terlatih 80,000.00
2.5000 Oh Tukang kayu 144,000.00
0.2500 Oh Kepala tukang 192,000.00
0.0400 Oh Mandor 160,000.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
F. ANALISA BIAYA KONSTRUKSI PEKERJAAN KAYU
F.10 1 m² Pasang daun pintu teakwood dan formika, rangka kayu kelas II
0.0196 m³ Kayu gergajian kelas II, papan 4,649,600.00
0.0300 kg Paku berbagai ukuran (1/2" - 1") 35,200.00
0.8000 Lt Lem (standar Aica Aibond) 89,600.00
0.5000 lbr Teak wood 1,20 x 2,40 (m), tebal 4 mm 249,600.00
0.5000 lbr Formica 4" x 8" 137,600.00
0.8000 Oh Pekerja tak terlatih 80,000.00
2.5000 Oh Tukang kayu 144,000.00
0.2500 Oh Kepala tukang 192,000.00
0.0400 Oh Mandor 160,000.00
F.24 1 m³ Pasang rangka dinding pemisah triplek rangkap rangka kayu kelas III
0.0195 m³ Kayu gergajian kelas II, balok 4,649,600.00
0.0070 m³ Kayu gergajian kelas II, papan 4,649,600.00
0.1000 kg Paku berbagai ukuran (2" - 5") 36,160.00
0.5600 ltr Lem (standar Aica Aibond) 89,600.00
1.0000 lbr Triplek tebal 2.5 mm uk. 1.22 x 2.44 (m) 121,600.00
0.2000 Oh Pekerja tak terlatih 80,000.00
0.6000 Oh Tukang kayu 144,000.00
0.0600 Oh Kepala tukang 192,000.00
0.0100 Oh Mandor 160,000.00
F.31 1 m³ Pasang balok sandaran jembatan kayu / balok pemikul, kayu kelas II
1.1000 m³ Kayu gergajian kelas II, balok 4,649,600.00
0.0800 Oh Pekerja tak terlatih 80,000.00
0.2400 Oh Tukang kayu 144,000.00
0.0240 Oh Kepala tukang 192,000.00
0.0040 Oh Mandor 160,000.00
F.33 1 m² Pasang lantai jembatan dengan papan t = 8 cm di atas gelegar besi, kayu kelas II
0.0800 m³ Kayu gergajian kelas II, papan 4,649,600.00
8.0000 bh Baut klem 20,160.00
0.0025 Oh Pekerja tak terlatih 80,000.00
0.0075 Oh Tukang kayu 144,000.00
0.0008 Oh Kepala tukang 192,000.00
0.0001 Oh Mandor 160,000.00
F.35 1 m² Pasang lantai jembatan dengan papan t = 5 cm di atas gelegar besi, kayu kelas II
0.0500 m³ Kayu gergajian kelas II, papan 4,649,600.00
8.0000 bh Bubungan atap (nok) asbes sepasang 45,600.00
0.0025 Oh Pekerja tak terlatih 80,000.00
0.0075 Oh Tukang kayu 144,000.00
0.0008 Oh Kepala tukang 192,000.00
0.0001 Oh Mandor 160,000.00
JUMLAH (Rp.)
5,114,560.00
480,000.00
2,880,000.00
384,000.00
48,000.00
8,906,560.00
3,354,560.00
1,084.80
2,000.00
90,000.00
4,800.00
6,400.00
3,458,844.80
185,984.00
80,000.00
360,000.00
48,000.00
8,000.00
681,984.00
162,736.00
220,800.00
1,056.00
64,000.00
288,000.00
38,400.00
6,400.00
781,392.00
162,736.00
241,600.00
1,056.00
64,000.00
288,000.00
38,400.00
6,400.00
802,192.00
162,736.00
-
1,056.00
64,000.00
288,000.00
38,400.00
6,400.00
560,592.00
297,574.40
JUMLAH (Rp.)
80,000.00
432,000.00
57,600.00
48,000.00
915,174.40
91,132.16
1,056.00
26,880.00
220,800.00
48,000.00
288,000.00
38,400.00
4,800.00
719,068.16
91,132.16
1,056.00
26,880.00
249,600.00
48,000.00
288,000.00
38,400.00
4,800.00
747,868.16
91,132.16
1,056.00
71,680.00
220,800.00
68,800.00
64,000.00
360,000.00
48,000.00
6,400.00
931,868.16
JUMLAH (Rp.)
91,132.16
1,056.00
71,680.00
124,800.00
68,800.00
64,000.00
360,000.00
48,000.00
6,400.00
835,868.16
91,132.16
1,056.00
107,520.00
220,800.00
137,600.00
80,000.00
374,400.00
49,920.00
8,000.00
1,070,428.16
278,976.00
5,280.00
40,000.00
288,000.00
38,400.00
4,000.00
654,656.00
5,114,560.00
1,200,000.00
28,928.00
320,000.00
1,728,000.00
230,400.00
32,000.00
8,653,888.00
5,114,560.00
28,928.00
160,000.00
864,000.00
115,200.00
16,000.00
6,298,688.00
76,718.40
7,232.00
9,600.00
17,280.00
JUMLAH (Rp.)
2,304.00
960.00
114,094.40
55,795.20
3,616.00
12,000.00
36,000.00
4,800.00
12,000.00
124,211.20
106,940.80
5,424.00
16,000.00
43,200.00
5,760.00
1,600.00
178,924.80
125,539.20
7,232.00
20,000.00
50,400.00
6,720.00
2,000.00
211,891.20
33,477.12
1,808.00
8,000.00
28,800.00
3,840.00
800.00
76,725.12
JUMLAH (Rp.)
51,145.60
1,808.00
8,800.00
31,680.00
4,224.00
800.00
98,457.60
67,419.20
2,169.60
12,000.00
36,000.00
4,800.00
12,000.00
134,388.80
39,986.56
2,169.60
8,000.00
14,400.00
1,920.00
8,000.00
74,476.16
90,667.20
32,547.20
3,616.00
12,000.00
64,800.00
8,640.00
12,000.00
224,270.40
90,667.20
32,547.20
3,616.00
50,176.00
121,600.00
16,000.00
86,400.00
11,520.00
1,600.00
414,126.40
90,667.20
32,547.20
3,616.00
50,176.00
249,600.00
12,000.00
64,800.00
JUMLAH (Rp.)
8,640.00
12,000.00
524,046.40
90,667.20
32,547.20
3,616.00
50,176.00
220,800.00
16,000.00
86,400.00
11,520.00
1,600.00
513,326.40
88,320.00
1,760.00
2,000.00
10,800.00
1,440.00
208.00
104,528.00
JUMLAH (Rp.)
29,400.00
1,808.00
1,680.00
3,024.00
384.00
160.00
36,456.00
59,467.20
21,347.20
3,616.00
192,000.00
20,000.00
108,000.00
45,000.00
14,400.00
1,200.00
465,030.40
5,114,560.00
4,000.00
7,200.00
960.00
400.00
5,127,120.00
5,114,560.00
6,400.00
34,560.00
4,608.00
640.00
5,160,768.00
371,968.00
#N/A
160.00
720.00
96.00
16.00
#N/A
371,968.00
161,280.00
200.00
1,080.00
144.00
20.00
534,692.00
232,480.00
JUMLAH (Rp.)
#N/A
160.00
720.00
96.00
16.00
#N/A
232,480.00
364,800.00
200.00
1,080.00
144.00
20.00
598,724.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
H. ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP ATAP
H.3 1 m² Pasang atap asbes gelombang uk. 2.500 mm x 920 mm, tebal 5 mm
0.5000 lbr Atap asbes gelombang uk. 2,50 x 0,92 (m) tebal 5 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0750 Oh Tukang kayu 144,000.00
0.0080 Oh Kepala tukang 192,000.00
0.0080 Oh Mandor 160,000.00
H.4 1 m² Pasang atap asbes gelombang uk. 2.250 mm x 920 mm, tebal 5 mm
0.6000 lbr Atap asbes gelombang uk. 2,25 x 0,92 (m) tebal 5 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0750 Oh Tukang kayu 144,000.00
0.0080 Oh Kepala tukang 192,000.00
0.0080 Oh Mandor 160,000.00
H.5 1 m² Pasang atap asbes gelombang uk. 2.000 mm x 920 mm, tebal 5 mm
0.6000 lbr Atap asbes gelombang uk. 2,00 x 0,92 (m) tebal 5 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0750 Oh Tukang kayu 144,000.00
0.0080 Oh Kepala tukang 192,000.00
0.0080 Oh Mandor 160,000.00
H.6 1 m² Pasang atap asbes gelombang uk. 1.800 mm x 920 mm, tebal 5 mm
0.7500 lbr Atap asbes gelombang uk. 1,80 x 0,92 (m) tebal 5 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0700 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.7 1 m² Pasang atap asbes gelombang uk. 3.000 mm x 1.050 mm, tebal 4 mm
0.3500 lbr Atap asbes gelombang uk. 3,00 x 1,05 (m) tebal 4 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0700 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.8 1 m² Pasang atap asbes gelombang uk. 2.700 mm x 1.050 mm, tebal 4 mm
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
H. ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP ATAP
0.4200 lbr Atap asbes gelombang uk. 2,70 x 1,05 (m) tebal 4 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0700 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.9 1 m² Pasang atap asbes gelombang uk. 2.400 mm x 1.050 mm, tebal 4 mm
0.4400 lbr Atap asbes gelombang uk. 2,40 x 1,05 (m) tebal 4 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.10 1 m² Pasang atap asbes gelombang uk. 2.100 mm x 1.050 mm, tebal 4 mm
0.5100 lbr Atap asbes gelombang uk. 2,10 x 1,05 (m) tebal 4 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
H. ANALISA BIAYA KONSTRUKSI PEKERJAAN PENUTUP ATAP
H.11 1 m² Pasang atap asbes gelombang uk. 1.500 mm x 1.050 mm, tebal 4 mm
0.8000 lbr Atap asbes gelombang uk. 1,50 x 1,05 (m) tebal 4 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.12 1 m² Pasang atap asbes gelombang uk. 3.000 mm x 1.080 mm, tebal 6 mm
0.3700 lbr Atap asbes gelombang uk. 3,00 x 1,08 (m) tebal 6 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.13 1 m² Pasang atap asbes gelombang uk. 2.700 mm x 1.080 mm, tebal 6 mm
0.3800 lbr Atap asbes gelombang uk. 2,70 x 1,08 (m) tebal 6 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.14 1 m² Pasang atap asbes gelombang uk. 2.400 mm x 1.080 mm, tebal 6 mm
0.4600 lbr Atap asbes gelombang uk. 2,40 x 1,08 (m) tebal 6 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.15 1 m² Pasang atap asbes gelombang uk. 2.100 mm x 1.080 mm, tebal 6 mm
0.4900 lbr Atap asbes gelombang uk. 2,10 x 1,08 (m) tebal 6 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
H.16 1 m² Pasang atap asbes gelombang uk. 1.800 mm x 1.080 mm, tebal 6 mm
0.5700 lbr Atap asbes gelombang uk. 1,80 x 1,08 (m) tebal 6 mm #N/A
0.1200 kg Paku asbes 57,600.00
0.1400 Oh Pekerja tak terlatih 80,000.00
0.0670 Oh Tukang kayu 144,000.00
0.0070 Oh Kepala tukang 192,000.00
0.0070 Oh Mandor 160,000.00
224,000.00
12,000.00
10,800.00
1,536.00
1,280.00
249,616.00
134,400.00
1,760.00
11,200.00
9,648.00
1,344.00
1,120.00
159,472.00
#N/A
6,912.00
11,200.00
10,800.00
1,536.00
1,280.00
#N/A
#N/A
6,912.00
11,200.00
10,800.00
1,536.00
1,280.00
#N/A
#N/A
6,912.00
11,200.00
10,800.00
1,536.00
1,280.00
#N/A
#N/A
6,912.00
11,200.00
10,080.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
10,080.00
1,344.00
1,120.00
#N/A
JUMLAH (Rp.)
#N/A
6,912.00
11,200.00
10,080.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
JUMLAH (Rp.)
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
6,912.00
11,200.00
9,648.00
1,344.00
1,120.00
#N/A
#N/A
1,084.80
16,000.00
14,400.00
1,920.00
1,600.00
#N/A
JUMLAH (Rp.)
117,504.00
12,800.00
16,000.00
14,400.00
1,920.00
1,600.00
164,224.00
178,080.00
832.00
12,000.00
108,000.00
1,536.00
960.00
301,408.00
JUMLAH (Rp.)
87,360.00
896.00
9,600.00
8,640.00
1,152.00
960.00
108,608.00
30,720.00
1,792.00
12,000.00
10,080.00
1,536.00
960.00
57,088.00
48,800.00
21,504.00
2,969.60
32,000.00
28,800.00
3,840.00
320.00
138,233.60
40,320.00
1,808.00
29,030.40
2,969.60
-
32,000.00
28,800.00
3,840.00
3,200.00
141,968.00
139,040.00
3,200.00
20,000.00
21,600.00
28,800.00
2,080.00
214,720.00
184,320.00
1,664.00
8,000.00
144,000.00
1,920.00
1,600.00
341,504.00
38,400.00
21,504.00
2,969.60
32,000.00
JUMLAH (Rp.)
28,800.00
3,840.00
320.00
127,833.60
111,720.00
16,000.00
2,880.00
384.00
1,280.00
132,264.00
137,088.00
12,800.00
16,000.00
14,400.00
1,920.00
1,600.00
183,808.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
I. ANALISA BIAYA KONSTRUKSI PEKERJAAN LANGIT - LANGIT
56,320.00
352.00
2,400.00
10,080.00
1,344.00
240.00
70,736.00
59,840.00
352.00
2,400.00
10,080.00
1,344.00
240.00
74,256.00
66,880.00
352.00
2,400.00
10,080.00
1,344.00
240.00
81,296.00
#N/A
#N/A
#N/A
#N/A
#N/A
3,520.00
4,800.00
17,280.00
2,304.00
480.00
#N/A
#N/A
#N/A
4,800.00
3,520.00
4,800.00
17,280.00
2,304.00
480.00
#N/A
#N/A
#N/A
4,800.00
3,520.00
12,000.00
72,000.00
9,600.00
1,200.00
JUMLAH (Rp.)
#N/A
47,808.00
1,056.00
5,600.00
14,400.00
1,920.00
560.00
71,344.00
51,840.00
1,056.00
5,600.00
14,400.00
1,920.00
560.00
75,376.00
52,800.00
1,056.00
5,600.00
14,400.00
1,920.00
560.00
76,336.00
52,800.00
1,056.00
5,600.00
14,400.00
1,920.00
560.00
76,336.00
47,232.00
1,056.00
5,600.00
14,400.00
1,920.00
560.00
70,768.00
3,920.00
1,056.00
4,800.00
14,400.00
1,920.00
480.00
26,576.00
66,393.60
48,000.00
9,152.00
-
-
JUMLAH (Rp.)
14,400.00
23,040.00
15,360.00
2,240.00
178,585.60
-
9,152.00
-
-
14,400.00
23,040.00
15,360.00
2,240.00
64,192.00
82,339.20
2,169.60
#N/A
24,800.00
67,680.00
9,024.00
2,480.00
#N/A
70,140.80
2,169.60
#N/A
20,800.00
57,600.00
7,680.00
2,080.00
#N/A
86,112.00
2,169.60
70,140.80
21,600.00
57,600.00
7,680.00
2,160.00
247,462.40
29,120.00
5,280.00
8,000.00
7,200.00
960.00
800.00
51,360.00
3,261.44
8,000.00
7,200.00
960.00
800.00
JUMLAH (Rp.)
20,221.44
-
12,000.00
4,800.00
8,640.00
1,152.00
480.00
27,072.00
30,800.00
361.60
4,000.00
7,200.00
960.00
480.00
43,801.60
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
J. ANALISA BIAYA KONSTRUKSI PEKERJAAN PIPA DAN SANITASI
J.8 Memasang 1 buah bak mandi batu bata vol. 0,3 m³ + porselin 11 cm x 11 cm
180.0000 bh Batu bata merah (lokal) 2,400.00
120.0000 kg Semen PC @ 50 kg 2,688.00
0.3000 m³ Pasir pasang 92,800.00
360.0000 bh Porcelaint uk. 11 cm x 11 cm 2,800.00
6.0000 kg Semen putih 6,400.00
6.0000 Oh Pekerja tak terlatih 80,000.00
3.0000 Oh Tukang batu 144,000.00
0.3000 Oh Kepala tukang 192,000.00
0.3000 Oh Mandor 160,000.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
J. ANALISA BIAYA KONSTRUKSI PEKERJAAN PIPA DAN SANITASI
J.9 Memasang 1 buah bak mandi batu bata vol. 0,3 m³ + keramik 10 cm x 20 cm
180.0000 bh Batu bata merah (lokal) 2,400.00
120.0000 kg Semen PC @ 50 kg 2,688.00
0.3000 m³ Pasir pasang 92,800.00
4.4000 m² Keramik 10 x 20 (cm) terang 125,760.00
6.0000 kg Semen putih 6,400.00
6.0000 Oh Pekerja tak terlatih 80,000.00
3.0000 Oh Tukang batu 144,000.00
0.3000 Oh Kepala tukang 192,000.00
0.3000 Oh Mandor 160,000.00
J.18 Memasang 1 bh bak kontrol pas. batu bata uk. 30 cm x 30 cm, tinggi 35 cm
66.0000 bh Batu bata merah (lokal) 2,400.00
44.0000 kg Semen PC @ 50 kg 2,688.00
0.0700 m³ Pasir pasang 92,800.00
0.0700 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
1.6000 kg Besi beton 31,360.00
0.0600 m³ Pasir ayak untuk beton 99,200.00
3.2000 Oh Pekerja tak terlatih 80,000.00
1.1050 Oh Tukang batu 144,000.00
0.0015 Oh Kepala tukang 192,000.00
0.0160 Oh Mandor 160,000.00
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
J. ANALISA BIAYA KONSTRUKSI PEKERJAAN PIPA DAN SANITASI
J.19 Memasang 1 bh bak kontrol pas. batu bata uk. 45 cm x 45 cm, tinggi 50 cm
113.0000 bh Batu bata merah (lokal) 2,400.00
77.0000 kg Semen PC @ 50 kg 2,688.00
0.1300 m³ Pasir pasang 92,800.00
0.0200 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
2.6000 kg Besi beton 31,360.00
0.0900 m³ Pasir ayak untuk beton 99,200.00
1.4200 Oh Pekerja tak terlatih 80,000.00
0.4730 Oh Tukang batu 144,000.00
0.0470 Oh Kepala tukang 192,000.00
0.0710 Oh Mandor 160,000.00
J.20 Memasang 1 bh bak kontrol pas. batu bata uk. 60 cm x 60 cm, tinggi 65 cm
167.0000 bh Batu bata merah (lokal) 2,400.00
114.0000 kg Semen PC @ 50 kg 2,688.00
0.1840 m³ Pasir pasang 92,800.00
0.0330 m³ Batu kerikil ayak / batu saring / kerai 326,400.00
4.8500 kg Besi beton 31,360.00
0.1200 m³ Pasir ayak untuk beton 99,200.00
2.1600 Oh Pekerja tak terlatih 80,000.00
0.7200 Oh Tukang batu 144,000.00
0.0720 Oh Kepala tukang 192,000.00
0.1080 Oh Mandor 160,000.00
4,896,000.00
293,760.00
264,000.00
158,400.00
192.00
25,600.00
5,637,952.00
233,600.00
16,128.00
928.00
80,000.00
216,000.00
288,000.00
25,600.00
860,256.00
265,600.00
16,800.00
16,128.00
928.00
80,000.00
216,000.00
57,600.00
17,600.00
670,656.00
2,569,600.00
770,880.00
16,128.00
928.00
80,000.00
144,000.00
19,200.00
16,000.00
3,616,736.00
409,600.00
49,152.00
16,128.00
928.00
96,000.00
208,800.00
28,800.00
16,000.00
825,408.00
#N/A
#N/A
144,000.00
388,800.00
103,680.00
17,600.00
#N/A
JUMLAH (Rp.)
#N/A
#N/A
240,000.00
648,000.00
172,800.00
144,000.00
#N/A
432,000.00
322,560.00
27,840.00
1,008,000.00
38,400.00
480,000.00
432,000.00
57,600.00
48,000.00
2,846,400.00
JUMLAH (Rp.)
432,000.00
322,560.00
27,840.00
553,344.00
38,400.00
480,000.00
432,000.00
57,600.00
48,000.00
2,391,744.00
1,652,976.00
5,644,800.00
1,159,680.00
1,353,177.60
845,745.60
184,000.00
460,800.00
134,400.00
112,000.00
11,547,579.20
1,652,976.00
5,644,800.00
1,159,680.00
3,122,000.00
1,157,945.60
280,000.00
648,000.00
172,800.00
144,000.00
13,982,201.60
5,609,600.00
1,121,920.00
10,800.00
14,400.00
40,000.00
6,796,720.00
-
-
21,504.00
1,113.60
96,000.00
201,600.00
26,880.00
16,000.00
363,097.60
-
-
2,400.00
43,200.00
5,760.00
JUMLAH (Rp.)
2,400.00
53,760.00
-
-
2,400.00
43,200.00
5,760.00
2,400.00
53,760.00
#N/A
31,200.00
10,536.96
5,196.80
2,380.80
11,200.00
10,080.00
1,344.00
1,120.00
#N/A
#N/A
60,000.00
27,686.40
5,660.80
6,844.80
30,400.00
27,360.00
3,648.00
3,040.00
#N/A
158,400.00
118,272.00
6,496.00
22,848.00
50,176.00
5,952.00
256,000.00
159,120.00
288.00
2,560.00
780,112.00
JUMLAH (Rp.)
271,200.00
206,976.00
12,064.00
6,528.00
81,536.00
8,928.00
113,600.00
68,112.00
9,024.00
11,360.00
789,328.00
400,800.00
306,432.00
17,075.20
10,771.20
152,096.00
11,904.00
172,800.00
103,680.00
13,824.00
17,280.00
1,206,662.40
69,120.00
24,192.00
4,320.00
12,960.00
1,728.00
4,320.00
116,640.00
85,248.00
29,836.80
4,320.00
12,960.00
1,728.00
4,320.00
138,412.80
115,200.00
40,320.00
4,320.00
12,960.00
1,728.00
4,320.00
178,848.00
140,160.00
49,056.00
8,640.00
25,920.00
3,456.00
864.00
228,096.00
JUMLAH (Rp.)
171,648.00
60,076.80
8,640.00
25,920.00
3,456.00
864.00
270,604.80
#N/A
#N/A
10,800.00
32,400.00
4,320.00
1,088.00
#N/A
29,760.00
10,416.00
2,880.00
8,640.00
1,152.00
288.00
53,136.00
JUMLAH (Rp.)
41,280.00
14,448.00
2,880.00
8,640.00
1,152.00
288.00
68,688.00
25,920.00
9,072.00
2,880.00
8,640.00
1,152.00
288.00
47,952.00
8,640.00
3,024.00
2,880.00
8,640.00
1,152.00
288.00
24,624.00
26,880.00
9,408.00
6,480.00
19,440.00
25,920.00
656.00
88,784.00
251,520.00
88,032.00
6,480.00
19,440.00
25,920.00
656.00
392,048.00
67,200.00
16.80
800.00
14,400.00
1,920.00
800.00
85,136.80
76,800.00
800.00
14,400.00
1,920.00
800.00
94,720.00
JUMLAH (Rp.)
112,000.00
12.80
14,400.00
1,920.00
128,332.80
142,732.80
37,499.20
89,000.06
237,430.55
494,230.70
783,621.19
160,339.57
3,059,846.40
136,857.60
5,141,558.08
214,272.00
56,120.00
133,500.10
356,145.82
741,346.06
1,205,571.06
240,509.35
4,589,769.60
136,857.60
7,674,091.59
JUMLAH (Rp.)
285,465.60
74,998.40
178,000.13
474,861.10
988,461.41
1,567,242.38
320,679.14
6,119,692.80
136,857.60
10,146,258.55
192,000.00
45,779.20
-
25,558.79
136,857.60
400,195.59
KODE HARGA SATUAN (Rp.)
URAIAN PEKERJAAN
ANALISA BAHAN UPAH
1 2 3 4
N. ANALISA BIAYA KONSTRUKSI PEKERJAAN KUNCI, ENGSEL DAN KAIT
-
4,800.00
86,400.00
11,520.00
480.00
103,200.00
#N/A
800.00
72,000.00
1,920.00
800.00
#N/A
#N/A
400.00
72,000.00
960.00
400.00
#N/A
#N/A
400.00
72,000.00
960.00
40.00
#N/A
26,880.00
1,200.00
21,600.00
2,880.00
120.00
52,680.00
31,360.00
1,200.00
21,600.00
2,880.00
120.00
57,160.00
49,600.00
1,200.00
21,600.00
2,880.00
120.00
75,400.00
12,480.00
1,200.00
21,600.00
JUMLAH (Rp.)
5
2,880.00
120.00
38,280.00
JUMLAH (Rp.)
26,560.00
1,200.00
21,600.00
2,880.00
120.00
52,360.00
4,169,600.00
4,000.00
72,000.00
9,600.00
400.00
4,255,600.00
28,800.00
1,600.00
28,800.00
3,840.00
160.00
63,200.00
-
4,000.00
72,000.00
9,600.00
400.00
86,000.00
-
800.00
14,400.00
1,920.00
80.00
17,200.00
#N/A
4,800.00
86,400.00
11,520.00
480.00
#N/A
#N/A
2,000.00
36,000.00
4,800.00
200.00
#N/A
O. ANALISA PEKERJAAN KUSEN PINTU & JENDELA ALUMINIUM
Err:509
Err:509
6,117,720.00
6,117,700.00
5,821,320.00
5,821,300.00
3,418,341.12
3,418,300.00
2,383,560.00
2,383,500.00
3,590,160.00
3,590,100.00
463,200.00
463,200.00
1,954,800.00
1,954,800.00
2,000,100.00
2,000,100.00
444,900.00
444,900.00
15,695,664.00
15,695,600.00
Err:509
Err:509
3,780,782.98
3,780,700.00
Err:509
Err:509
9,193,886.50
9,193,800.00
4,461,699.33
4,461,600.00
1,310,088.77
1,310,000.00
2,154,577.54
2,154,500.00
1,200,900.00
1,200,900.00
969,000.00
969,000.00
9,731,175.00
9,731,100.00
11,636,850.00
11,636,800.00
23,044,581.00
23,044,500.00
15,429,711.00
15,429,700.00
15,505,357.20
15,505,300.00
1,899,300.00
1,899,300.00
Err:509
Err:509
4,906,833.85
4,906,800.00
3,719,865.60
3,719,800.00
1,300,800.00
1,300,800.00
268,898.31
26,889.83
295,788.14
295,700.00
665,193.99
66,519.40
731,713.39
731,700.00
DAFTAR REKAPITULASI ANALISA
BIAYA KONSTRUKSI BANGUNAN GEDUNG DAN PERUMAHAN
KODE
URAIAN PEKERJAAN JUMLAH (Rp.)
ANALISA
1 2 3
KETERANGAN
Harga satuan
tidak termasuk PPN
KETERANGAN
4
KETERANGAN
Harga satuan
tidak termasuk PPN
KETERANGAN
Harga satuan
tidak termasuk PPN
KETERANGAN
4
KETERANGAN
4
KETERANGAN
4
RINCIAN RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUKO DI SOROAKO
1 2 3
I. PEKERJAAN PERSIAPAN/PENDAHULUAN
1 Pembongkaran & Pembuangan Material Bangunan Lama 1.00
2 Pek. Pengukuran Lokasi Site 387.00
3 Pek. Pembersihan Lokasi Site 387.00
4 Pagar sementara dari seng gelombang tinggi 2 m 87.00
5 Pek. Pembuatan Gudang Semen & Peralatan 18.00
6 Pek. Pengadaan Air & Listrik kerja 1.00
7 Biaya Perijinan ( IMB ) 795.00
1 2 3
2 Pek Kolom Praktis Beton Bertulang Kp 11/11 38.20
3 Pek. Balok Beton Bertulang BL 20/25 cm, El +4,00, K-225 setara 1PC:2Psr:3Kr 11.92
4 Pek. Balok Beton Bertulang BLT 20/25 cm, El +4,00, K-225 setara 1PC:2Psr:3Kr 0.52
5 Pek. Balok Beton Bertulang BL 15/20 cm, Eli +4,00, K-225 setara 1PC:2Psr:3Kr 1.49
6 Pek. Balok Beton Bertulang BK 15/20 cm, El +4,00, K-225 setara 1PC:2Psr:3Kr 0.75
7 Pek. Beton Plat Lantai, t = 12 cm , Elevasi +4,00 mtr 40.16
8 Pek. Beton Plat Kanopi Depan, t = 8 cm , Elevasi + 4,00 mtr 1.48
9 Pek. Beton Plat Jembatan, tbl 18 cm (Penutup Saluran Depan Ruko) 3.17
10 Pek. Beton Dinding Pedestal Tangga, tbl plat tangga, t = 12 cm 3.05
11 Pek. Balok Bordes Tangga, uk. 20/25 cm, Elevasi + 1,65 & + 2,18 mtr 0.35
12 Pek Beton Kanopi Pintu & Jendela t = 8 cm, Beton K.175 0.94
13 Pek Beton Meja Dapur & Wastafel t = 10 cm, Beton K.175 0.35
JUMLAH - C.1.
NO URAIAN PEKERJAAN VOLUME
1 2 3
C.2. Pekerjaan Beton Lantai II
1 Pekerjaan Beton Kolom (Type K2) uk. 25/25, Beton K-225 8.33
2 Pekerjaan Kolom Beton (Type K3) Uk. 22/22, Beton K-225 0.18
3 Pek Kolom Praktis Kp 11/11, Beton K.175 117.30
4 Pek. Beton Ringbalok RB 20/25 cm, Elevasi +7,70 1.01
5 Pek. Beton Ringbalok RB' 20/25 cm, Elevasi +7,70 3.22
6 Pek. Beton Ringbalok RB 17/22 cm, Elevasi +7,70 0.77
7 Pek. Beton Ringbalok RB 15/20 cm, Elevasi +7,70 3.47
8 Pek. Beton Ringbalok RB 12/20 cm, Elevasi +7,70 0.99
9 Pek. Beton Ringbalok BK 15/20 cm, Elevasi +7,70 0.59
10 Pek. Beton Plat + Lisplank Beton Dak, t = 10 cm, Elv. + 7,70 12.93
JUMLAH - C.2. -
TOTAL PEKERJAAN STR
III. PEKERJAAN ARSITEKTUR
A. PEKERJAAN ATAP
1 Pekerjaan Kuda-kuda & Rangka Atap Baja Ringan "Zinkcalume" 443.09
2 Pasang Glasswoll 443.09
3 Penutup Atap Multiroof 443.09
4 Pasang Nok Atap Multiroof 69.45
5 Pasang Talang Air pada Atap 9.50
SUB JUMLAH A
B. PEKERJAAN DINDING & PLESTERAN
B.1. Pekerjaan Dinding & Plesteran Lantai I
1 Pasangan Dinding 1/2 Bata 1PC : 4Psr 534.43
2 Pekerjaan Plester dan Acian Dinding 1PC : 2Psr 1,034.67
SUB JUMLAH B.1.
B.2. Pekerjaan Dinding & Plesteran Lantai II
1 Pasangan Dinding 1/2 Bata 1PC : 4Psr 537.15
2 Pekerjaan Plester dan Acian Dinding 1PC : 2Psr 1,023.53
SUB JUMLAH B.2.
SUB JUMLAH B (B.1 + B.2 )
C. PEKERJAAN KUSEN DAN DAUN PINTU/JENDELA
C.1. Pekerjaan Kusen dan Daun Pintu/Jendela Lantai I
1 Pasang Kusen Pintu Type P1, & P2, Kayu Klas II 0.39
2 Pasang Kusen Jendela Type J1, Kayu Klas II 0.08
3 Pasang Kusen Ventilasi Type V1 & V2, Kayu Klas II 0.15
4 Pasang Daun Pintu Panil, Type P1 & P2, Kayu Klas II 14.72
5 Pasang Daun Jendela Type J1, Kaca Rayban tbl 5 mm, Kayu Kelas II 1.90
6 Pasang Kaca Bening, Tbl 5 mm, utk Ventilasi Type V1, V2 & P2 4.03
NO URAIAN PEKERJAAN VOLUME
1 2 3
SUB JUMLAH C.1
C.2. Pekerjaan Kusen dan Daun Pintu/Jendela Lantai II
1 Pasang Kusen Pintu Type P1, P2 & P3, Kayu Klas II 0.69
2 Pasang Kusen Jendela Type J1, J2, J3, J4 & J5, Kayu Klas II 0.80
3 Pasang Kusen Ventilasi Type V1, Kayu Klas II 0.13
4 Pasang Daun Pintu Panil, Type P1, P2 & P3, Kayu Klas II 27.53
5 Pasang Daun Jendela Type J1 & J2, Kaca Rayban tbl 5 mm, Kayu Kelas II 12.46
6 Pasang Pintu Lipat Besi Harmonika utk Ruko 48.00
7 Pasang Kaca Rayban, tbl 5 mm utk Jendela Type J3, J4 & J5 6.68
8 Pasang Kaca Bening, Tbl 5 mm, utk Ventilasi Type V1 & P2 4.11
SUB JUMLAH C.2
SUB JUMLAH C (C.1 + C.2)
NO URAIAN PEKERJAAN VOLUME
1 2 3
D. PEKERJAAN PENGGANTUNG & KUNCI
D.1 Pekerjaan Penggantung & Kunci Lantai I
1 Pasang Engsel Jendela 3" 6.00
2 Pasang Engsel Pintu 4" 27.00
3 Pasang Kunci Tanam Pintu Kamar/Ruangan 6.00
4 Pasang Kunci Tanam Pintu KM 3.00
5 Pasang Grendel Jendela (Knip) 3.00
6 Pasang Kait Angin Jendela 6.00
SUB JUMLAH D.1
D.2 Pekerjaan Penggantung & Kunci Lantai II
1 Pasang Engsel Jendela 3" 36.00
2 Pasang Engsel Pintu 4" 51.00
3 Pasang Kunci Tanam Pintu Kamar/Ruangan 12.00
4 Pasang Kunci Tanam Pintu KM 5.00
5 Pasang Grendel Jendela Knip 18.00
6 Pasang Kait Angin Jendela 36.00
SUB JUMLAH D.2
SUB JUMLAH D (D.1 + D.2)
E. PEKERJAAN PLAFOND
E.1 Pekerjaan Plafond Lantai I
1 Pek. Plafond Gypsum 9 mm + Rangka Hollow 4x4 & 4x2 362.73
2 Pek. Plafond GRC 4 mm + Rangka Hollow Galvalum 4x4 & 4x2 (Toilet + KM) 7.77
3 Pasang List Plafond Gypsum Profil t = 10 cm 302.63
SUB JUMLAH E.1
E.2 Pekerjaan Plafond Lantai II
1 Pek. Plafond Gypsum 9 mm + Rangka Hollow 4x4 & 4x2 403.36
2 Pek. Plafond GRC 4 mm + Rangka Hollow Galvalum 4x4 & 4x2 (Toilet + KM) 16.48
3 Pasang List Plafond Gypsum Profil t = 10 cm 475.51
SUB JUMLAH E.2
SUB JUMLAH E ( E.1 + E.2 )
F. PEKERJAAN LANTAI DAN PASANGAN KERAMIK
F.1 Pekerjaan Lantai & Pasang Keramik Lantai I
1 Pekerjaan Urugan pasir bawah lantai t = 5 cm 26.77
2 Pekerjaan Lantai Kerja utk Pas. Keramik, t = 5 cm 404.67
3 Pekerjaan Lantai Keramik 40 x 40 (Polos) 396.92
4 Pekerjaan Lantai Keramik 40 x 40 cm (Tangga) 18.71
5 Pekerjaan Plint Lantai Keramik 10 x 40 cm 212.57
6 Pekerjaan Lantai Keramik KM/WC 20 x 20 cm 6.20
7 Pekerjaan Keramik Dinding KM/WC 20 x 25, t = 2 m 44.64
NO URAIAN PEKERJAAN VOLUME
1 2 3
8 Pekerjaan Step Nozing tangga 45.00
9 Pek. Lantai Rabat t = 5 cm (Depan Ruko Bangunan) 150.00
SUB JUMLAH F.1
F.2 Pekerjaan Lantai & Pasang Keramik Lantai II
1 Pekerjaan lantai keramik 40 x 40 (Polos) 332.32
2 Pekerjaan Plint Lantai Keramik 10 x 40 240.74
3 Pekerjaan Lantai Keramik KM/WC 20 x 20 cm 15.99
4 Pekerjaan Pasang Dinding Batu Alam Andesit 14.49
5 Pekerjaan Dinding Keramik KM/WC, 20 x 25, t = 2 m 67.66
SUB JUMLAH F.2
SUB JUMLAH F ( F.1 + F.2 )
G. PEKERJAAN BESI / ALUMINIUM
G.1 Pekerjaan Besi / Aluminium Lantai I
1 Pekerjaan Railling Tangga (Model minimalis) Bahan Stainless Steel 18.60
SUB JUMLAH G.1
G.1 Pekerjaan Besi / Aluminium Lantai I
1 Pekerjaan Railling Balkon Depan (Lantai II), Bahan Stainless Steel 4.25
2 Pekerjaan Railling Teras Belakang (Lantai II) Besi Holow 4/4 & 2/4 12.75
SUB JUMLAH G.2
SUB JUMLAH G ( G.1 + G.2 )
H. PEKERJAAN PENGECATAN & FINISHING
H.1 Pekerjaan Pengecatan & Finishing Lantai I
1 Pekerjaan Kusen Pintu & Jendela Cat Kilat Kayu 33.30
2 Pekerjaan Pengecatan Dinding / Tembok 1,034.67
3 Pekerjaan Pengecatan Plafond 370.50
4 Pekerjaan Pengecatan Politur Daun Pintu 29.44
5 Pekerjaan Pengecatan Pintu Besi dengan sistem duco / semprot 96.00
SUB JUMLAH H.1
H.2 Pekerjaan Pengecatan & Finishing Lantai II
1 Pekerjaan Kusen Pintu & Jendela Cat Kilat Kayu 92.04
2 Pekerjaan Pengecatan Dinding / Tembok 1,023.53
3 Pekerjaan pengecatan plafond 419.84
4 Pekerjaan Pengecatan Politur Daun Pintu 55.06
SUB JUMLAH H.2
SUB JUMLAH H ( H.1 + H.2 )
TOTAL PEKERJAAN ARSIT
IV. PEKERJAAN ELEKTRIKAL, MEKANIKAL & SANITARY
A. PEKERJAAN INSTALASI AIR BERSIH
NO URAIAN PEKERJAAN VOLUME
1 2 3
A.1 Pekerjaan Instalasi Air Bersih Lantai I
1 Pasang Pipa GIP dia 1/2 inc 70.18
2 Pasang Kran Air Dia 1/2' 4.00
3 Pasang Kran Air Dia 1/2' (Untuk Cuci Piring) 1.00
SUB JUMLAH A.1
A.2 Pekerjaan Instalasi Air Bersih Lantai II
1 Pasang Pipa GIP dia 1/2 inc 94.77
2 Pasang Pipa GIP dia 3/4 inc 29.70
3 Pasang Kran Air Dia 1/2' 1.00
4 Pasang Kran Air Dia 1/2' (Untuk Wastafel) 5.00
5 Pasang Kran Air Dia 1/2' (Untuk Cuci Piring) 2.00
SUB JUMLAH A.2
SUB JUMLAH A ( A.1 + A.2 )
B. PEKERJAAN INSTALASI AIR KOTOR
B.1 Pekerjaan Instalasi Air Kotor Lantai I
1 Pasang Pipa PVC dia 3 inc 38.39
2 Pasang Pipa PVC dia 4 inc 100.93
SUB JUMLAH B.1
B.2 Pekerjaan Instalasi Air Kotor Lantai II
1 Pasang Pipa PVC dia 3 inc 62.71
2 Pasang Pipa PVC dia 4 inc 40.92
SUB JUMLAH B.2
SUB JUMLAH B ( B.1 + B.2 )
C. PEKERJAAN SANITARY
C.1 Pekerjaan Sanitary Lantai I
1 Floor drained "TOTO" 3.00
2 Closet Jongkok "TOTO" 3.00
3 Bak. Kitchen Zink 1 Lubang 1.00
4 Pasang Pompa Air 1.00
5 Pembuatan Sumur Bor Kedalaman ± 30 mtr 1.00
6 Pembuatan Septic Tank Kapasitas 2 M3 2.00
SUB JUMLAH C.1
NO URAIAN PEKERJAAN VOLUME
1 2 3
C.2 Pekerjaan Sanitary Lantai II
1 Floor drained "TOTO" 10.00
2 Closet Jongkok "TOTO" 1.00
3 Closet Duduk "TOTO" 4.00
4 Washtafel + Accecories "TOTO" 5.00
5 Shower Mandi 4.00
6 Bak. Kitchen Zink 2 Lubang 1.00
7 Pasang Kaca Pembatas Shower pd KM, t = 2,25 mtr 10.04
8 Pasang Tandon Air (Kapasitas 1500 ltr) 2.00
SUB JUMLAH C.2
SUB JUMLAH C ( C.1 + C.2 )
D. PEKERJAAN ELEKTRIKAL
D.1 Pemasangan Instalasi Lampu Lantai I
D.1a Installasi
1 Stop kontak 25.00
2 Instalasi Saklar Tunggal 5.00
3 Instalasi Saklar Ganda 15.00
4 Panel MCB Box 3 Phase 1.00
D.1b Material
1 Pasang Lampu RM TL 2 x 18 W 24.00
2 Pasang Lampu Fitting/Tempel, Lampu 8 Watt (LED) 9.00
3 Pasang Lampu Fitting/Tempel, Lampu 4 Watt (LED) 3.00
4 Pasang Lampu Downlight 4", Lampu 8 Watt (LED) 4.00
SUB JUMLAH D.1
D.2 Pemasangan Instalasi Lampu Lantai II
D.2a Installasi
1 Instalasi Stop kontak 21.00
2 Instalasi Saklar Tunggal 8.00
3 Instalasi Saklar Ganda 14.00
4 Panel MCB Box 3 Phase 1.00
D.2b Material
1 Pasang Lampu Downlight 4", Lampu 8 Watt (LED) 29.00
2 Pasang Lampu Downlight 4", Lampu 8 Watt (LED) 12.00
3 PasanLampu Down Light LED 3W Inbow Spotlight (Tanam Plafond) 16.00
SUB JUMLAH D.2
D.3 Pasang Penangkal Petir
1 Pasang Penangkal Petir 4 AIP 1.00
SUB JUMLAH D.3
SUB JUMLAH D ( D.1 + D.2 + D.3 )
TOTAL PEKERJAAN ELEKTRIKAL, MEKANIKAL & SA
NO URAIAN PEKERJAAN VOLUME
1 2 3
Ls - -
m2 - -
m2 8,800.00 3,405,600.00
m1
278,354.56 24,216,846.72
m2
1,004,416.00 18,079,488.00
Ls - -
m2 - -
m1 53,385.60 4,644,547.20
m3
50,400.00 4,062,441.60
m3
38,400.00 423,360.00
m3 144,640.00 437,391.36
m3 144,640.00 113,904.00
m3
18,400.00 561,935.00
m3
225,280.00 9,488,283.66
m3 18,400.00 843,028.95
20,574,891.77
m3 561,408.00 1,326,326.40
m3 1,082,400.00 4,566,375.00
m3
1,082,400.00 11,430,144.00
m2
145,113.60 9,100,364.08
m3
7,159,974.40 75,179,731.20
m3
7,159,974.40 2,792,390.02
m3
10,327,139.20 32,923,436.13
m3
9,103,497.60 90,124,626.24
m3 6,027,855.31 4,463,928.25
231,907,321.32
m3 9,640,505.60 200,426,111.42
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
m' 149,334.40 5,704,574.08
m3
8,016,978.40 95,522,297.64
m3
8,016,978.40 4,152,794.81
m3
8,016,978.40 11,917,238.39
m3
8,016,978.40 5,996,443.30
m3
8,555,352.58 343,586,381.59
m3
6,027,855.31 8,947,748.43
m3 8,555,352.58 27,103,356.96
m3 10,327,139.20 31,480,218.42
m3 8,016,978.40 2,765,857.55
m3
7,670,392.58 7,228,577.96
m3
7,670,392.58 2,658,558.07
747,490,158.62
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
m3 9,640,505.60 80,257,209.12
m3 9,640,505.60 1,726,421.74
m ' 149,334.40 17,516,925.12
m3 8,016,978.40 8,117,190.63
m3 8,016,978.40 25,834,712.89
m3 8,016,978.40 6,146,617.34
m3 8,016,978.40 27,796,868.36
m3
8,016,978.40 7,970,479.93
m3
8,016,978.40 4,689,932.36
m3
7,670,392.58 99,185,846.40
279,242,203.89
EKERJAAN STRUKTUR (P.2) 1,279,214,575.61
m2 90,720.00 40,196,943.36
m2
8,000.00 3,544,704.00
m2
16,000.00 7,089,408.00
m' 16,000.00 1,111,168.80
m' 255,744.00 2,429,568.00
54,371,792.16
m2 247,222.40 132,123,957.23
m2
66,559.36 68,866,786.64
200,990,743.88
m2 247,222.40 132,795,512.16
m2
66,559.36 68,125,501.74
200,921,013.90
401,911,757.78
M3 8,906,560.00 3,487,880.15
M3 8,906,560.00 746,440.98
M3 8,906,560.00 1,380,018.03
M2 681,984.00 10,039,895.65
M2 858,192.00 1,633,311.01
M2 291,440.00 1,173,687.17
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
18,461,233.00
M3 8,906,560.00 6,188,277.89
M3 8,906,560.00 7,148,262.55
M3 8,906,560.00 1,186,353.79
M2 681,984.00 18,776,519.88
M2 858,192.00 10,692,385.77
M2 320,992.00 15,407,616.00
M2 353,040.00 2,358,165.98
M2 291,440.00 1,198,401.28
62,955,983.15
81,417,216.14
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
Bh 52,680.00 316,080.00
Bh 57,160.00 1,543,320.00
Bh 308,480.00 1,850,880.00
Bh 73,760.00 221,280.00
Bh 324,480.00 973,440.00
Bh 52,360.00 314,160.00
5,219,160.00
Bh 52,680.00 1,896,480.00
Bh 57,160.00 2,915,160.00
Bh 308,480.00 3,701,760.00
Bh 73,760.00 368,800.00
Bh 324,480.00 5,840,640.00
Bh 52,360.00 1,884,960.00
16,607,800.00
21,826,960.00
m2 178,585.60 64,778,354.69
m2
64,192.00 498,579.26
m' 27,072.00 8,192,799.36
73,469,733.31
m2 178,585.60 72,034,287.62
m2
64,192.00 1,058,012.54
m' 27,072.00 12,873,006.72
85,965,306.88
159,435,040.19
m3 144,640.00 3,872,012.80
m2
145,113.60 58,723,120.51
m2
299,607.04 118,920,026.32
m2
299,607.04 5,605,647.72
m' 27,340.16 5,811,697.81
m2
275,607.04 1,708,763.65
m2
316,268.80 14,118,239.23
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
m' 27,340.16 1,230,307.20
m2
145,113.60 21,767,040.00
231,756,855.24
m2 299,607.04 99,564,003.38
m' 27,340.16 6,581,870.12
m2
275,607.04 4,405,936.82
m2
141,897.60 2,056,096.22
m2
316,268.80 21,398,747.01
134,006,653.55
365,763,508.79
m2 - -
-
m1 - -
m2 - -
-
-
m2 45,984.00 1,531,198.22
m2
20,412.80 21,120,454.62
m2
20,412.80 7,562,881.16
m2
30,032.00 884,238.18
m2
68,976.00 6,621,696.00
SUB JUMLAH 37,720,468.19
m2 45,984.00 4,232,376.56
m2
20,412.80 20,893,113.18
m2 20,412.80 8,570,150.78
m2 30,032.00 1,653,694.06
35,349,334.58
73,069,802.77
KERJAAN ARSITEKTUR (P.3) 1,157,796,077.83
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
m 116,640.00 8,185,795.20
bh 85,136.80 340,547.20
bh 25,520.00 25,520.00
8,551,862.40
m 116,640.00 11,053,389.60
m 138,412.80 4,110,860.16
unit 85,136.80 85,136.80
bh 25,520.00 127,600.00
bh 25,520.00 51,040.00
15,428,026.56
23,979,888.96
m 88,784.00 3,408,417.76
m 392,048.00 39,567,444.40
42,975,862.16
m 88,784.00 5,567,200.72
m 392,048.00 16,042,604.16
21,609,804.88
64,585,667.04
bh 94,720.00 284,160.00
bh 860,256.00 2,580,768.00
Unit 53,760.00 53,760.00
Unit 54,400.00 54,400.00
Unit - -
Unit 10,146,258.55 20,292,517.10
23,265,605.10
HARGA SATUAN TOTAL
SAT JUMLAH HARGA
(RP.) (RP.)
4 5 6=5X3
bh 94,720.00 947,200.00
bh 860,256.00 860,256.00
unit 5,637,952.00 22,551,808.00
unit 825,408.00 4,127,040.00
unit 363,097.60 1,452,390.40
unit 53,760.00 53,760.00
M2 408,408.00 4,098,374.28
Bh 2,748,288.00 5,496,576.00
39,587,404.68
62,853,009.78
bh 572,720.00 13,745,280.00
bh 9,520.00 85,680.00
bh 9,520.00 28,560.00
bh 9,520.00 38,080.00
32,673,120.00
bh 9,520.00 276,080.00
bh 9,520.00 114,240.00
bh 9,520.00 152,320.00
17,470,960.00
Ls - -
Ls - -
Ls - -
NO URAIAN PEKERJAAN
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN STANDARD
A. PEKERJAAN STRUKTUR
C. PEKERJAAN ATAP
D. PEKERJAAN ARSITEKTUR
E. PEKERJAAN MEKANIKAL & SANITARY
F. PEKERJAAN ELEKTRIKAL
TOTAL PEKERJAAN STANDARD
III. PEKERJAAN NON STANDARD
A. BANGUNAN GENSET & RUMAH POMPA
B. PEKERJAAN PAGAR SAMPING DAN BELAKANG
C. PEK. PAGAR DEPAN, GERBANG & PAPAN NAMA
D. PEK. SARANA PARKIR ,SALURAN & TAMAN
E. PEK. ELEKTRIKAL NON STANDARD
F. PEK. MEKANIKAL NON STANDARD
TOTAL PEKERJAAN NON STANDARD
IV. PEKERJAAN BANGUNAN PENDUKUNG
A. PEK. PEMBUATAN POS JAGA (3 Unit)
B. PEK. PEMBANGUNAN MUSHOLA & KANTIN
C. PEK. RUANG CETAK PLAT & R.PENJAGA KANTOR
TOTAL PEKERJAAN BANGUNAN PENDUKUNG
JUMLAH TOTAL
PPN (10%)
JUMLAH + PPN
DIBULATKAN
Terbilang :
Pangkalpinan
Konsu
CV. Gun
RINCIAN
RENCANA ANGGARAN BIAYA
PEMBANGUNAN GEDUNG KANTOR SAMSAT BANGKA BEL
KOTA PANGKAL PINANG
TAHUN ANGGARAN 2009
1 2 3 4
I. PEKERJAAN PERSIAPAN
1 Pek. Pengukuran kembali lokasi site 387.00 m2
2 Pek. Pembersihan Lokasi Site 387.00 m2
3 Pek. Pemasangan Pagar Sementara keliling site plan 87.00 m1
4 Pek. Pembuatan Gudang Semen & Peralatan 18.00 m2
5 Pek. Pengadaan Air & Listrik kerja 1.00 Ls
6 Pek. Pembersihan sisa bekas pekerjaan 1.00 Ls
7 Biaya Perijinan ( IMB ) 387.00 m2
TOTAL PERSIAPAN
II. PEKERJAAN STANDARD
A. PEKERJAAN STRUKTUR
I. PEKERJAAN GALIAN & URUGAN
1 Pek. Pasang Papan Bouplank 87.00 m1
2 Pek. Galian Tanah Pondasi Poor Plat Setempat 80.60 m3
3 Pek. Galian Tanah Sloof 20/30 - m3
4 Pek. Galian Tanah Pondasi Batu kali menerus 11.03 m3
5 Pek. Urugan Pasir Bawah Pondasi Plat & Sloof t = 5 cm 3.02 m3
6 Pek. Urugan Pasir Bawah Pondasi batu kali t = 5 cm 0.79 m3
7 Pek. Urugan Tanah Kembali bks Galian 30.54 m3
8 Pek. Urugan Tanah Peninggian Bangunan t = 15 cm (Tanah dari luar) 57.39 m3
9 Pek. Urugan Tanah Peninggian Bangunan (Tanah bks galian) - m3
JUMLAH - I
II. PEKERJAAN PONDASI, POER & SLOOF 63
1 Pek. Aanstamping Batukali 2.36 m3
2 Pek. Pondasi Batu kali camp. 1Pc:4Psr 4.22 m3
3 Pek. Lantai Kerja dibawah Pondasi Plat & Sloof t = 5 cm 62.71 m2
4 Pekerjaan Beton Pondasi Plat Type P1 ( 1,00 X 1,00 X 0,25 ) m 10.50 m3
5 Pekerjaan Beton Pondasi Tangga (1,30 X 0,60 X 0.25 ) m 0.39 m3
6 Pekerjaan Beton Dinding Pedestal Tangga ,t = 15 cm 3.19 m3
7 Beton Sloof SL 20/30 9.90 m3
8 Beton Sloof SL 15/20 0.74 m3
JUMLAH - II
1 2 3 4
2 Pekerjaan kolom Beton K2-30/30,Beton K-225,tulangan 184,19 kg/m3 - m3
3 Pek Beton Kolom Praktis Kp 11/11, Beton K.175, tulangan 168,57 kg/m3 38.20 m'
4 Pek. Beton Balok BL 20/25 cm, Elevasi +4,00, Beton K-225, tul. 151,84 kg/m3 11.92 m3
5 Pek. Beton Balok BLT 20/25 cm, Elevasi +4,00, Beton K-225, tul. 151,84 kg/m3 0.52 m3
5 Pek. Beton Balok BL 15/20 cm, Elevasi +4,00, Beton K-225, tul. 177,78 kg/m3 1.49 m3
6 Pek. Beton Balok BK 15/20 cm, Elevasi +4,00, Beton K-225, tul. 177,78 kg/m3 0.75 m3
6 Pek. Beton Balok Bordes Tangga B4 20/30 cm, Elv. +1,80,K-225,tulangan.232,21 kg/m - m3
7 Pek.Beton Plat Lantai t = 12 cm , Elevasi +4,00, 40.16 m3
8 Pek.Beton Plat Dak t=10 cm , Elevasi +4,00,Beton K-225 1.86 m3
9 Pek Beton Plat , Step Tangga -(2 Unit) ,Beton K-225 - m3
10 Pek.Beton Plat Bordes Tangga t=12 cm (2 Unit),Beton K-225 - m3
11 Pek Beton Balok Lintle Kusen, Beton K.175 - m'
12 Pek Beton Luifel Pintu & Jendela t = 8 cm, Beton K.175 0.94 m3
13 Pek Beton Meja Dapur & Wasstafel t = 10 cm, Beton K.175 0.35 m3
JUMLAH - III
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
D. PEKERJAAN ARSITEKTUR
I. PEKERJAAN DINDING & PLESTERAN
I.a LANTAI I
1 Pasangan dinding 1/2 bata 1 : 2 - m2
2 Pekerjaan plester dan acian dinding 1 : 2 - m2
3 Pasangan dinding 1/2 bata 1PC : 4Psr 534.43 m2
4 Pekerjaan plester dan acian dinding 1PC : 4Psr 1,034.67 m2
5 Pekerjaan plester dan acian Profil Tali air dinding - m1
6 Pekerjaan plester dan acian Ban-banan dinding - m1
7 Pekerjaan Pasang dinding Batu alam Andesit - m2
8 Pekerjaan dinding keramik KM/WC 20 x 25, t = 2m 44.64 m2
9 Pekerjaan Plint dinding keramik 10 x 40 cm 212.57 m'
10 Pekerjaan Plin dinding Kayu L=10 cm (Partisi) - m'
11 Pekerjaan Railling Tangga (Depan & Belakang ) Pipa Stainlesstel 24.07 m2
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
SUB JUMLAH
II.b LANTAI ATAS
1 Pasangan dinding 1/2 bata 1 : 2 - m2
2 Pekerjaan plester dan acian dinding 1 : 2 - m2
3 Pasangan dinding 1/2 bata 1PC : 4Psr 537.15 m2
4 Pekerjaan plester dan acian dinding 1PC : 4Psr 1,023.53 m2
5 Pekerjaan plester dan acian Profil Tali air dinding - m1
6 Pekerjaan plester dan acian Ban-banan dinding - m1
7 Pekerjaan Pasang Dinding Batu Alam Andesit 14.49 m2
8 Pekerjaan Dinding Keramik KM/WC, 20 x 25, t = 2 m 67.66 m2
9 Pekerjaan Plint dinding keramik 10 x 40 cm 240.74 m'
SUB JUMLAH
JUMLAH - I
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
1 2 3 4
1 2 3 4
- PPR dia 1/2 inc 177.60 m
- PPR dia 3/4 inc 92.50 m
- PPR dia 1 inc 37.00 m
b. Valve (Class 125 psi)
- Gate valve dia 3/4 inc 1.00 unit
- Gate valve dia 1 inc 2.00 unit
SUB JUMLAH
2. LANTAI - 2
a. PIPA AIR BERSIH (PPR PN 16)
- PPR dia 1/2 inc 83.25 m
- PPR dia 3/4 inc 37.00 m
- PPR dia 1 inc 9.25 m
b. Valve (Class 125 psi)
- Gate valve dia 3/4 inc 1.00 unit
- Gate valve dia 1 inc 2.00 unit
SUB JUMLAH
JUMLAH - I
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
II. PEKERJAAN INSTALASI AIR KOTOR
1. LANTAI - 1
c. PIPA AIR KOTOR (PVC Class 10 kg/cm2)
- PVC dia 2 inc 74.00 m
- PVC dia 3 inc 55.50 m
- PVC dia 4 inc 194.25 m
- PVC dia 6 inc 37.00 m
SUB JUMLAH
2. LANTAI - 2
c. PIPA AIR KOTOR (PVC Class 10 kg/cm2)
- PVC dia 2 inc 66.60 m
- PVC dia 3 inc 18.50 m
- PVC dia 4 inc 74.00 m
SUB JUMLAH
JUMLAH - II
III. PEKERJAAN SANITARY
a. LANTAI BAWAH
1 Floor drained "TOTO" 9.00 bh
2 Kran air 1/2" 10.00 bh
3 Closet Duduk "TOTO" 6.00 bh
4 Urinoir U57M "TOTO" 3.00 bh
5 Sekat Urinoir Porselin "TOTO" 3.00 bh
6 Washtafel Bulat + Accecories "TOTO" 4.00 bh
SUB JUMLAH
b. LANTAI ATAS
1 Floor drained "TOTO" 16.00 bh
2 Kran air 1/2" 10.00 bh
3 Closet Duduk "TOTO" 9.00 unit
4 Urinoir U57M "TOTO" 6.00 bh
5 Sekat Urinoir Porselin "TOTO" 6.00 bh
6 Washtafel Bulat + Accecories "TOTO" 7.00 unit
7 Bak. Kitchen zing lengkap meja beton+keramik 1.00 unit
SUB JUMLAH
JUMLAH - III
SUB TOTAL PEK.MEKANIKAL STANDARD & SANITARY
F. PEKERJAAN ELEKTRIKAL
I. ELEKTRIKAL LANTAI DASAR
1. PEMASANGAN PANEL
a PP-D/LP-D
- Panel box (800x600x250) mm 1.00 bh
- Busbar+Wiring Material 1.00 lot
Input
- MCCB 3P 32 A 1.00 bh
- Pilot Lamp Tlmq+MCB 1P 2A 3.00 set
Output
- MCB 1P 6A 12.00 bh
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
- MCB 1P 16A 6.00 bh
- MCB 3P 6A 1.00 bh
b SDP
- Panel box (800x600x250) mm 1.00 bh
- Busbar+Wiring Material 1.00 lot
Input
- MCB 3P 80 A 1.00 bh
- Pilot Lamp Tlmq+MCB 1P 2A 3.00 set
Output
- MCB 3P 32A 4.00 bh
SUB JUMLAH
2 PASANG KABEL TRAY
kabel tray elektrikal (300 x 50) mm 38.00 m
kabel ladder elektrikal (300 x 100) mm 5.00 m
SUB JUMLAH
3 PASANG GROUNDING SYSTEM
Grounding system max. 2 Ohm + Box Control 1.00 titik
SUB JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
4 PEMASANGAN INSTALASI PENERANGAN/LAMPU
1 Installasi
RM TL 2x36 W 41.00 titik
Down Light 14 W 23.00 titik
Down Light 18 W 35.00 titik
Baret Lamp 20 W 9.00 titik
stop kontak 25.00 titik
2 Material
RM TL 2x36 W 41.00 bh
Down Light 14 W 23.00 bh
Down Light 18 W 35.00 bh
Baret Lamp 20 W 9.00 bh
Stop kontak 25.00 bh
Saklar ganda 19.00 bh
Saklar tunggal 21.00 bh
SUB JUMLAH
JUMLAH - I
II. ELEKTRIKAL LANTAI ATAS
1 PEMASANGAN PANEL
a PP-ATAS/LP-ATAS
- Panel box (800x600x250) mm 1.00 bh
- Busbar+Wiring Material 1.00 lot
Input
- MCCB 3P 32 A 1.00 bh
- Pilot Lamp Tlmq+MCB 1P 2A 3.00 set
Output -
- MCB 1P 6A 11.00 bh
- MCB 1P 16A 6.00 bh
- MCB 3P 6A 1.00 bh
SUB JUMLAH
5 PASANG KABEL TRAY
kabel tray elektrikal (300 x 50) mm 38.00 m
kabel ladder elektrikal (300 x 100) mm 5.00 m
SUB JUMLAH
7 PEMASANGAN INSTALASI PENERANGAN/LAMPU LT.ATAS
1 Installasi
RM TL 2x36 W 41.00 titik
Down Light 14 W 15.00 titik
Down Light 18 W 21.00 titik
Baret Lamp 20 W 9.00 titik
stop kontak 25.00 titik
2 Material
RM TL 2x36 W 41.00 bh
Down Light 14 W 15.00 bh
Down Light 18 W 21.00 bh
Baret Lamp 20 W 9.00 bh
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
Stop kontak 25.00 bh
Saklar ganda 19.00 bh
Saklar tunggal 21.00 bh
SUB JUMLAH
JUMLAH - II
III. PENANGKAL PETIR
Cable BC 50 mm2 225.00 m
Road Protection 4.00 bh
Installasi & accessories 4.00 titik
Grounding system max. 2 Ohm + Box Control 4.00 titik
JUMLAH - III
SUB TOTAL PEK. ELEKTRIKAL STANDARD
TOTAL JUMLAH PEKERJAAN GEDUNG
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
V. PEKERJAAN LAIN-LAIN
1 Pengecatan Tembok termasuk beton expose - m2
2 Pas. Titik Lampu - Ttk
3 Pas. Titik Kontak - Ttk
4 Pas. Armatur 1 x 25 Watt - bh
5 Pas. Lampu Pilot - bh
6 Pas. Saklar Ganda - bh
7 Pas. Exhaus Fan - Unit
8 BC 50 qmm - m1
9 Earthing Rood 16 x 2.500 mm - m1
10 Klem aerthing rood - bh
11 Pipa PVC 3" AW1 - m1
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
12 Pembersihan Kembali Areal Kerja - Ls
Jumlah ( I + II
B. PEKERJAAN PAGAR SAMPING DAN BELAKANG 249.93 M1
I. PEKERJAAN GALIAN & URUGAN
1 Pekerjaan Pasang papan Bouwplank - m'
2 Pek. Galian Tanah - m³
3 Pek. Urugan Pasir - m³
4 Pek. Buangan Tanah Eks Galian - m³
SUB JUMLAH
II. PEKERJAAN PONDASI & BETON
1 Pek. Aanstamping Batu Kali - m³
2 Pek. Pasangan Batu Kali 1 : 4 (Sekaligus Dinding Saluran Jalan) - m³
3 Pekerjaan Beton Sloof 15/20 - m³
4 Pekerjaan beton Kolom Praktis 15/15 - m'
5 Pekerjaan Beton Balok Lintle 15/20 - m'
SUB JUMLAH
III. PEKERJAAN DINDING & FINISHING
1 Pek. Pasangan Bata 1 : 5 - m²
2 Pek. Plester dan Acian 1 : 5 (Dinding & Kolom) - m²
3 Pek. Plester dan Acian Kamprotan (bagian belakang) - m²
4 Pek.Pasang besi siku L.50x50x5 (dudukan Kawat duri) - Kg
5 Pek. Pasang Kawat duri 5 baris kawat - m'
6 Pek. Pengecatan Dinding - m²
7 Pek. Pengecatan besi siku - m²
SUB JUMLAH
SUB TOTAL - C
C. PEK. PAGAR DEPAN, GERBANG & PAPAN NAMA 43.00 M1
I. PEKERJAAN GALIAN & URUGAN
1 Pekerjaan Pasang Bouwplank - m'
2 Pek. Galian Tanah - m³
3 Pek. Urugan Pasir - m³
4 Pek. Urugan Tanah Kembali - m³
5 Pek. Buangan Tanah Eks Galian - m³
SUB JUMLAH
II. PEKERJAAN PONDASI & BETON
1 Pek. Aanstamping Batu Kali - m³
2 Pek. Pasangan Batu Kali 1 : 4 (Sekaligus Dinding Saluran Jalan) - m³
3 Pek. Sloof Beton 15/20 - m³
4 Pek. Kolom Praktis 15/15 - m'
5 Pek. Balok 15/20 - m'
SUB JUMLAH
III. PEKERJAAN DINDING & FINISHING
1 Pek. Pasangan Bata (Dinding Pagar+Bungkus Kolom 15/15) - m²
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
2 Pek. Plester dan Acian (Dinding & Kolom) - m²
3 Pek. Plester dan Acian Profilan Kolom - m'
4 Pek. Pengecatan Dinding - m²
5 Pek.Pasang Dinding Keramik Granit 40x40 Polis "Indogress" - m2
6 Pek. Pintu Gerbang (Besi Hollow 40x40&20x40) lengkap - Unit
SUB JUMLAH
SUB TOTAL - C
D. PEK. SARANA PARKIR ,SALURAN & TAMAN
I. PEKERJAAN SALURAN & JEMBATAN
1 Pekerjaan Drainase Gravel U20cm+Pas Bata (Keliling Bangunan) - m'
2 Pekerjaan Drainase Gravel U20cm+Pas Bata (Saluran Kiri/Kanan/Belakang) - m'
3 Pekerjaan Drainase Tertutup Buist beton dia.30cm - m'
4 Pekerjaan Grill Tutup Saluran - m'
SUB JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
II. PEKERJAAN JALAN & PEDESTRIAN
1 Pekerjaan Pembenrukan Badan Jalan - m3
2 Pekerjaan Lapisan Pondasi Bawah (LPB) t= 20 cm - m2
3 Pekerjaan Lapisan Pondasi Atas (LPA) t= 10 cm - m2
4 Pekerjaan Lapisan Penetrasi (Lapen) t=5 cm - m2
5 Pekerjaan Lapisan Hotmix (AS-WC) t=5 cm - m2
6 Pekerjaan Pedestrian Paving Block 6 cm Natural - m2
7 Pekerjaan Kansteen - m'
SUB JUMLAH
III. PEKERJAAN TIANG BENDERA & TAMAN
1 Pasang Tiang Bendera lengkap pondasi & Accessories - Ls
2 Pekerjaan Taman
- Urugan Tanah Subur 20 cm - m3
- Tanaman Rumput Gajah - m2
- Tanaman Pohon Soka - Tnmn
- Tanaman Pohon Palm Botol - Tnmn
- Tanaman Pohon Waru - Tnmn
- Tanaman Bougenvil - Tnmn
- Tanaman Pohon Bambu kecil - Tnmn
SUB JUMLAH
SUB TOTAL - D
E. PEK. ELEKTRIKAL NON STANDARD
I. PENYAMBUNGAN DAYA PLN
1 Beaya penyambungan (BP) dan Uang jaminan 0.00 Ls
langganan (UJL) untuk 42 kVA, beserta semua beaya
yang diperlukan untuk perijinan penyambungan daya
JUMLAH - I
II. PEKERJAAN PANEL AC
1 Panel PP-AC1
• Panel box (H) 600 x (W) 500 x (D) 400 mm 0.00 Bh
• MCCB in 3P, 100AF/63AT, 25kA 0.00 Bh
• MCB out 3P, 20A, 10 kA 0.00 Bh
• Pilot light 220 VAC c/w neon bulb & fuse 0.00 Bh
• Bare copper, 100A 0.00 set
• Instalasi 0.00 Ls
• Peralatan dan material bantu 0.00 Ls
Sub Jumlah
2 Panel PP-AC2
• Panel box (H) 600 x (W) 500 x (D) 400 mm 0.00 Bh
• MCCB in 3P, 100AF/63AT, 25kA 0.00 Bh
• MCB out 3P, 20A, 10 kA 0.00 Bh
• Pilot light 220 VAC c/w neon bulb & fuse 0.00 Bh
• Bare copper, 100A 0.00 set
• Instalasi 0.00 Ls
• Peralatan dan material bantu 0.00 Ls
Sub Jumlah
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
3 Panel PP-AB
• Panel box (H) 600 x (W) 500 x (D) 400 mm 0.00 Bh
• MCB in 3P, 25A, 10kA 0.00 Bh
• MCB out 3P, 10A, 10 kA 0.00 Bh
• MCB out 1P, 6A/10A, 6 kA 0.00 Bh
• Direct On Line (DOL) starter 0.00 Bh
• Pilot light 220 VAC c/w neon bulb & fuse 0.00 Bh
• Bare copper, 100A 0.00 set
• Instalasi 0.00 Ls
• Peralatan dan material bantu 0.00 Ls
Sub Jumlah
JUMLAH - II
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
III. KABEL DAYA UTAMA
Pengadaan dan pemasangan Kabel daya listrik, galian, pelindung sesuai gambar, urugan kembali.
beserta terminasi dan kelengkapan lainnya.
Dari kWh meter PLN ke MDP
- NYY 4 x 50 mm² 0.00 M¹
Dari MDP ke :
- LP-OL, NYY 4 x 4 mm² 0.00 M¹
- LP-A, NYY 4 x 6 mm² + NYA 6 mm2 0.00 M¹
- LP-B, NYY 4 x 6 mm² + NYA 6 mm2 0.00 M¹
- PP-AB, NYY 4 x 4 mm² 0.00 M¹
- PP-AC1, NYY 4 x 10 mm² + NYA 6 mm2 0.00 M¹
- PP-AC2, NYY 4 x 10 mm² + NYA 6 mm2 0.00 M¹
JUMLAH - III
IV. PENERANGAN LUAR DAN GARDU
Lampu Jalan HPIT 125W, tiang 9 meter, lengan 3 mtere, pondasi 0.00 bh
terminal box.
Lampu Sorot HPI-T 125 W, dan dudukan 0.00 bh
Lampu Taman HPLN 80W, tiang GIP, pondasi 0.00 bh
terminal box.
Instalasi peneragan luar, NYFGbY 3x4mm2, dalam pipa 0.00 bh
PVC Hi 20mm2, ditaman di tanah, dan kelengkapannya
galian tanah dan urugan kembali
Fitting E27, Lampu PL 14 W 0.00 bh
Instalasi lampu, NYY 3x2,5mm2, dalam pipa konduit 0.00 bh
PVC Hi 20mm2, inbow dos, dan kelengkapannya
Saklar ganda 0.00 bh
Outlet daya dinding dng instalasi NYM 3x2,5mm2 0.00 bh
dalam pipa conduit PVC Hi. dia.20mm
JUMLAH - IV
V. SISTEM TELEPON
Pengadaan dan pemasangan sistim telepon lengkap PABX, outlet
telepon, Hand set, sistim instalasi dan kelengkapan lainnya.
1 Peralatan Utama
a. PABX Kapasitas 30 extention, 6 incoming, 0.00 unit
power supply dan batery back-up
c. Main Distribution Frame, 40 pair in, 40 pair out. 0.00 unit
d. Sambungan line incoming TELKOM 0.00 line
Sub Jumlah
2 Kabel dari MDF / PABX ke Terminal Box
Pengadaan dan pemasangan kabel telepon tanah, termasuk peralatan bantu,
kabel ties, pelindung kabel, penggalian jalur kabel, bobokan tembok dan perapihan kembali.
a TBT-A, Kabel Telepon Indoor, 20 pair, 0,6mm 0.00 m
b TBT-B, Kabel Telepon Indoor, 20 pair, 0,6mm 0.00 m
Sub Jumlah
3 Instalasi telepon Lantai Satu
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
a. Terminal box TBT-A, Kapasitas 20 pair. 0.00 unit
b. Outlet telepon dinding, dan instalasi dari TBT-A ke 0.00 ttk
outlet dinding, dng kabel telepon indoor,
RVV 2 x 0,6mm, dalam pipa PVC Hi. 20mm.
Sub Jumlah
4 Instalasi telepon Lantai Atas
a. Terminal box TBT-B, Kapasitas 20 pair. 0.00 unit
b. Outlet telepon dinding, dan instalasi dari TBT-B ke 0.00 ttk
outlet dinding, dng kabel telepon indoor,
RVV 2 x 0,6mm, dalam pipa PVC Hi. 20mm.
Sub Jumlah
JUMLAH - V
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
VI. INSTALASI JARINGAN DATA KOMPUTER
1 HUB 16 Kanal 0.00 bh
2 HUB 24 Kanal 0.00 bh
3 Kabel data UTP Cat. 5 dalam pipa PVC HI. Dia. 20mm 0.00 ttk
4 Outlet Data Komputer, dinding dng inbow dos, 0.00 bh
meja dengan outbow dos.
5 Kabel STP dari HUB ke Server, dlm pipa PVC 0.00 m
JUMLAH - VII
VII. SISTEM TATA SUARA
1 Mixer Pre Amplfier 4 input 0.00 bh
2 Power Amplifier 60 Watt RMS 0.00 bh
3 Dynamic Microphone dng desk stand 0.00 bh
4 Hand Microphone 0.00 bh
5 Speaker kolom 10 Watt 0.00 bh
6 Instalasi Speaker dng kabel NYMHY 2x2,5mm2 dlm 0.00 ttk
pipa konduit PVC 20mm
7 Conference system untuk ruang rapat 0.00 set
kap. 10 delegates, perkabelan dan power supllay
JUMLAH -VIII
SUB TOTAL - ELEKTRIKAL NON STANDARD
F. PEK. MEKANIKAL NON STANDARD
I. TANGKI AIR DAN PEMIPAAN AIR BERSIH
1 Tangki air fiber bulat, kapasitas 1 m3, lengkap dengan 0.00 unit
dudukan penyangga di atas plat dak.
2 Pemipaan tangki air, header, gate valve, foating valve
dan drain beserta kelengkapannya sesuai gambar
• Gate valve ø 25 mm 0.00 Bh
• Gate valve ø 32 mm 0.00 Bh
• Gate valve ø 40 mm 0.00 Bh
• Gate valve ø 50 mm 0.00 Bh
• Header GIP ø 75 mm 0.00 Bh
• Floating Valve ø 40 mm 0.00 Bh
3 Pemipaan air bersih utama
Pengadaan dan pemasangan pipa distribusi air bersih, GIP Medium A,
Pipa dicat warna biru.Lengkap dengan fitting dan asesories yang diperlukan
Pipa utama dari Tangki atas sampai toilet
• GIP ø 40 mm dari meter air PDAM ke reservoir 0.00 m
• GIP ø 32 mm dari reservoir ke roof tank 0.00 m
• GIP ø 25 mm dari roof tank ke toilet 0.00 m
JUMLAH - I
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
II. RESERVOIR, SEPTIC TANK, RESAPAN DAN PEMIPAAN KE DRAINASE
• Septic tank kapasitas 5 m3 0.00 unit
• Bak Kontrol, 0.6mx0,6m, sesuai gambar 0.00 unit
• PVC AW ø 75 mm 0.00 m
• PVC AW ø 100 mm 0.00 m
JUMLAH - II
III. PENGKONDISIAN UDARA (AC)
Pemipaan refrigerant dari indoor ke outdoor
Pipa Liquid dan Gas, ukuran sesuai rekomendasi pabrik, pipa tembaga kualitas tinggi, Type L atau jenis oxidized
phosphorous seamless copper pipe, merk Crane Enfiled atau setara. Lengkap dng aseories yang diperlukan, ses
spesifikasi teknis. isolasi pipa refrigerant bagian gas (gas side) dengan thermaflex, bagian liquid tidak diisolasi.
1 Indoor unit Lt. 2 ke Outdoor unit masing-masing 0.00 m
2 Indoor unit Lt. 1 ke Outdoor unit masing-masing 0.00 m
Pemipaan pengembunan (drain) indoor
Pipa PVC AW, lengkap penggantung sesuai spesifikasi teknis, U-trap, sambungan solvent cemnet, konektor, slope
Isolasi pipa pengembunan (termasuk pipa dalam dinding), dengan flexible closed cell elastomeric insulation
merk Amstrong (armaflex) atau setara.
Ukuran pipa minimal dia. 20 mm, atau sesuai rekomendasi pabrik.
3 Pipa PVC AW ø 20 mm, dng isolasi 0.00 m
4 Pipa PVC AW ø 25 mm, dng isolasi 0.00 m
JUMLAH - III
SUB TOTAL - MEKANIKAL NON STANDARD
TOTAL JUMLAH NON STANDARD
IV. PEKERJAAN BANGUNAN PENDUKUNG
A. PEK. PEMBUATAN POS JAGA (3 Unit) 3.00
I. PEKERJAAN GALIAN
1 Pek. Pasang Papan Bouwplang 48.00 m1
2 Galian tanah pondasi batu kali 15.36 m3
3 Urugan pasir urug t=10 cm 1.92 m3
SUB JUMLAH
II. PEKERJAAN PONDASI & BETON 8.00
1 Pekerjaan aanstamping batu kosong 2.88 m3
2 Pek. Pondasi Batu kali camp. 1Pc : 4Psr 8.10 m3
3 Urugan tanah ex galian pondasi 2.46 m3
4 Beton Sloof 15/20 0.72 m3
5 Beton Kolom 15/15 38.40 m1
6 Beton Balok Dak 15/20 24.00 m1
SUB JUMLAH
III. PEKERJAAN DINDING & PLESTERAN
1 Pasangan dinding bata 1 : 5 51.84 m2
2 Pekerjaan plester dan acian dinding 1 : 5 103.68 m2
3 Pekerjaan dinding keramik 20/25 h= 1,5m 7.05 m2
4 Pekerjaan plester dan acian ban 1 : 2 19.40 m1
SUB JUMLAH
IV. PEKERJAAN KUSEN PINTU.JENDELA & ASESORIES
1 Pasang Pintu Type-P1 3.00 Unit
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
2 Jendela Type - J1 6.00 Unit
SUB JUMLAH
V. PEKERJAAN ATAP & PLAFOND
1 Pek. Kuda-kuda rangka baja ringan 36.75 m2
2 Pek. Penutup Atap Matal 36.75 m2
3 Pek. Pasdang Nok Genteng Metal 18.00 m1
4 Lisplang Plat GRC Lbr.30cm tebat 12 mm 48.00 m1
5 Pek. Pasang Plafong Gypsum rangka Hollow 12.00 m2
6 Pek. Pasang Plafong GRC rangka Hollow 12.00 m2
7 Pek. Pasang List Plafong 96.00 m1
SUB JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
VI. PEKERJAAN LANTAI , FINISHING & PENGECATAN
1 Urugan pasir bawah lantai t=10 cm 0.53 m3
2 Lantai kerja t = 5 cm 12.00 m2
3 Pekerjaan lantai keramik 30x30 16.00 m2
4 Pekerjaan Pengecatan Dinding 96.63 m2
5 Pekerjaan Pengecatan Plafond 24.00 m2
6 Lantai Rabat t = 5 cm 4.00 m3
7 Saluran Gravel U 20 cm 4.00 m1
SUB JUMLAH
VII. PEKERJAAN INSTALASI LISTRIK
1 Titik cahaya 3.00 titik
2 Titik stop kontak 1 fasa 3.00 titik
3 Stop Kontak 3.00 bh
4 Saklar Ganda 3.00 bh
5 Pasang Lampu SL 25 watt 3.00 bh
SUB JUMLAH
SUB TOTAL - A
B. PEK. PEMBANGUNAN MUSHOLA & KANTIN 78.25
I. PEKERJAAN GALIAN
1 Pek. Pasang Papan Bouwplang 27.00 m1
2 Galian tanah pondasi batu kali 32.88 m3
3 Urugan pasir urug t=10 cm 2.63 m3
SUB JUMLAH
II. PEKERJAAN PONDASI & BETON
1 Pekerjaan aanstamping batu kosong 5.26 m3
2 Pek. Pondasi Batu kali camp. 1Pc : 4Psr 11.84 m3
3 Urugan tanah ex galian pondasi 23.24 m3
4 Beton Sloof 15/20 1.32 m3
5 Beton Kolom 15/15 1.37 m3
6 Beton Balok Dak 15/20 1.60 m3
7 Beton Balok Dak 20/40 0.96 m3
7 Beton Plat Dak Atap t=10cm.Beton K-225 11.20 m3
SUB JUMLAH
III. PEKERJAAN DINDING & PLESTERAN
1 Pasangan dinding bata 1 : 4 129.96 m2
2 Pekerjaan plester dan acian dinding 1 : 4 259.92 m2
3 Pekerjaan dinding keramik 20/25 h= 1,5m 30.78 m2
4 Pekerjaan List Dinding Keramik 10x20 20.52 m1
SUB JUMLAH
IV. PEKERJAAN ATAP & PLAFOND
1 Pek. Rangka Atap Baja Ringan 64.00 m2
2 Pek. Pasang Penutup Atap genteng Metal 64.00 m2
3 Pek. Pasang Nok Bubung genteng Metal 45.60 m2
4 Pekerjaan Pasang papan Listplang 3/20,kayu kamper 12.80 m2
5 Pekerjaan Plafond Gypsum 9mm + rangka Hollow 40x40mm 28.80 m2
6 Pekerjaan Plafond GRC 5mm + rangka Hollow 40x40mm (Overstek atap) 22.40 m2
6 Pekerjaan Pasang List Plafond Gypsum 19.20 m2
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
7 Pekerjaan Pasang List Plafond Kayu (Overstek atap) 44.80 m2
SUB JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
V. PEKERJAAN KUSEN PINTU.JENDELA & ASESORIES
1 Pasang Pintu Type-P1 1.00 Unit
2 Pasang Pintu Type-P2 2.00 Unit
3 Pasang Pintu Type-P3 2.00 Unit
4 Pasang Pintu Type-P4 5.00 Unit
5 Pasang Pintu Type-P5 (PVC) 5.00 Unit
6 Pasang Pintu Type-PJ1 4.00 Unit
7 Pasang Jendela Type - J1 4.00 Unit
8 Pasang Jendela Type - BV-1 1.00 Unit
9 Pasang Jendela Type - BV-2 2.00 Unit
SUB JUMLAH
VI. PEKERJAAN LANTAI , FINISHING & PENGECATAN
1 Urugan pasir bawah lantai t=10 cm 10.08 m3
2 Lantai kerja t = 5 cm 5.04 m3
3 Pekerjaan lantai keramik 40/40 91.20 m2
4 Pekerjaan lantai keramik KM 20/20 9.60 m2
5 Pekerjaan Finishing Dak Beton Expose 112.00 m2
6 Pekerjaan Pengecatan Dinding 259.92 m2
7 Pekerjaan Pengecatan Plafond Beton expose 112.00 m2
8 Waterproofing Dak ( Emulsion) 112.00 m2
9 Lantai Rabat t = 5 cm 2.00 m2
10 Saluran Gravel U 20 cm 40.00 m1
SUB JUMLAH
VII. PEKERJAAN INSTALASI LISTRIK
1 Titik cahaya 18.00 titik
2 Titik stop kontak 1 fasa 6.00 titik
3 Stop Kontak 6.00 bh
4 Saklar Tunggal 2.00 bh
5 Saklar Ganda 8.00 bh
6 Pasang Lampu DVD RMI 2x36watt 10.00 bh
7 Pasang Lampu Type BL 1x18watt 6.00 bh
8 Pasang Lampu SL 25 watt 2.00 bh
SUB JUMLAH
VIII. PEKERJAAN SANITARY & INSTALASI AIR
1 Floor drain 3.00 Unit
2 Kran air 1/2" 9.00 Unit
3 Closet Jongkok 2.00 Unit
4 Instalasi Pipa Air Bersih PVC dia 1/2" 15.00 m'
5 Instalasi Pipa Air Bersih PVC dia 3/4" 25.00 m'
6 Instalasi Pipa Air Kotor PVC dia 4" 8.00 m'
7 Instalasi Pipa Air Kotor PVC dia 3" 6.00 m'
8 Septiktank uk. Kecil berikur rembesan 1.00 Unit
SUB JUMLAH
SUB TOTAL - B
C. PEK. RUANG CETAK PLAT & R.PENJAGA KANTOR
I. PEKERJAAN GALIAN
1 Pek. Pasang Papan Bouwplang 60.00 m1
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
2 Galian tanah pondasi batu kali 68.00 m3
3 Urugan pasir urug t=10 cm 5.44 m3
SUB JUMLAH
II. PEKERJAAN PONDASI & BETON
1 Pekerjaan aanstamping batu kosong 7.20 m3
2 Pek. Pondasi Batu kali camp. 1Pc : 4Psr 16.20 m3
3 Urugan tanah ex galian pondasi 39.16 m3
4 Beton Sloof 15/20 2.46 m3
5 Beton Kolom 15/15 1.58 m3
6 Beton Ring Balok 15/20 3.96 m3
SUB JUMLAH
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
III. PEKERJAAN DINDING & PLESTERAN
1 Pasangan dinding bata 1 : 4 138.19 m2
2 Pekerjaan plester dan acian dinding 1 : 4 276.37 m2
3 Pekerjaan dinding keramik 20/25 h= 1,5m 13.80 m2
4 Pekerjaan List Dinding Keramik 10x20 9.20 m1
SUB JUMLAH
IV. PEKERJAAN ATAP & PLAFOND
1 Pek. Rangka Atap Baja Ringan 188.09 m2
2 Pek. Pasang Penutup Atap genteng Metal 188.09 m2
3 Pek. Pasang Nok Bubung genteng Metal 59.00 m2
4 Pekerjaan Pasang papan Listplang 3/20,kayu kamper 64.04 m2
5 Pekerjaan Plafond Gypsum 9mm + rangka Hollow 40x40mm 60.00 m2
6 Pekerjaan Plafond GRC 5mm + rangka Hollow 40x40mm (Overstek atap) 106.00 m2
6 Pekerjaan Pasang List Plafond Gypsum 62.00 m2
7 Pekerjaan Pasang List Plafond Kayu (Overstek atap) 180.00 m2
SUB JUMLAH
V. PEKERJAAN KUSEN PINTU.JENDELA & ASESORIES
1 Pasang Pintu Type-P1 1.00 Unit
2 Pasang Pintu Type-PJ1 3.00 Unit
3 Pasang Pintu Type-P2 (PVC) 1.00 Unit
4 Pasang Jendela Type - J1 7.00 Unit
5 Pasang Jendela Type - BV-1 1.00 Unit
SUB JUMLAH
VI. PEKERJAAN LANTAI , FINISHING & PENGECATAN
1 Urugan pasir bawah lantai t=10 cm 10.80 m3
2 Lantai kerja t = 5 cm 5.40 m3
3 Pekerjaan lantai keramik 30/30 96.00 m2
4 Pekerjaan lantai keramik KM 20/20 6.00 m2
5 Pekerjaan Pengecatan Dinding 262.57 m2
6 Pekerjaan Pengecatan Plafond 166.00 m2
7 Lantai Rabat t = 5 cm 2.60 m3
8 Saluran Gravel U 20 cm 56.00 m1
SUB JUMLAH
VII. PEKERJAAN INSTALASI LISTRIK
1 Titik cahaya 7.00 titik
2 Titik stop kontak 1 fasa 5.00 titik
3 Stop Kontak 5.00 bh
4 Saklar Tunggal 1.00 bh
5 Saklar Ganda 4.00 bh
6 Pasang Lampu DVD RMI 2x36watt 4.00 bh
7 Pasang Lampu Type BL 1x18watt 2.00 bh
8 Pasang Lampu SL 25 watt 1.00 bh
SUB JUMLAH
VIII. PEKERJAAN SANITARY & INSTALASI AIR
1 Floor drain 1.00 Unit
2 Kran air 1/2" 1.00 Unit
3 Bak mandi fibber (lengkap penguras) 1.00 Unit
NO URAIAN PEKERJAAN VOLUME SAT
1 2 3 4
4 Closet Duduk 1.00 Unit
5 Instalasi Pipa Air Bersih PVC dia 1/2" 8.00 m'
6 Instalasi Pipa Air Bersih PVC dia 3/4" 12.00 m'
7 Instalasi Pipa Air Kotor PVC dia 4" 8.00 m'
8 Instalasi Pipa Air Kotor PVC dia 3" 6.00 m'
9 Septiktank uk. Kecil berikur rembesan 1.00 Unit
SUB JUMLAH
SUB TOTAL - C
TOTAL JUMLAH PEK.BANGUNAN PENDUKUNG
AYA
ANGKA BELITUNG
(RP.) (RP.)
77,450,142.40
1,151,452,873.58
417,292,319.63
1,393,740,982.81
308,311,620.60
311,502,000.00
3,582,299,796.61
-
-
-
-
-
-
-
80,873,447.26
343,611,841.42
272,058,034.26
696,543,322.94
4,356,293,261.96
435,629,326.20
4,791,922,588.15
4,791,922,000.00
5,000.00 1,935,000.00
8,800.00 3,405,600.00
224,211.20 19,506,374.40
2,270,176.00 40,863,168.00
1,500,000.00 1,500,000.00
2,500,000.00 2,500,000.00
25,000.00 9,675,000.00
77,450,142.40
53,385.60 4,644,547.20
50,400.00 4,062,441.60
38,400.00 -
38,400.00 423,360.00
144,640.00 437,391.36
144,640.00 113,904.00
18,400.00 561,935.00
225,280.00 12,928,819.20
18,400.00 -
23,172,398.36
561,408.00 1,326,326.40
1,082,400.00 4,566,375.00
145,113.60 9,100,364.08
7,159,974.40 75,179,731.20
7,159,974.40 2,792,390.02
10,327,139.20 32,923,436.13
9,103,497.60 90,124,626.24
6,027,855.31 4,463,928.25
220,477,177.32
9,640,505.60 200,426,111.42
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
4,538,000.00 -
149,334.40 5,704,574.08
8,016,978.40 95,522,297.64
8,555,352.58 4,431,672.63
8,016,978.40 11,917,238.39
8,555,352.58 6,399,129.96
8,016,978.40 -
8,555,352.58 343,586,381.59
6,027,855.31 11,184,685.53
8,555,352.58 -
8,555,352.58 -
167,644.80 -
7,670,392.58 7,228,577.96
7,670,392.58 2,656,256.95
689,056,926.16
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
9,640,505.60 80,257,209.12
4,538,000.00 812,665.04
149,334.40 17,516,925.12
8,016,978.40 8,117,190.63
8,016,978.40 25,834,712.89
8,016,978.40 6,146,617.34
8,016,978.40 27,796,868.36
8,016,978.40 7,970,479.93
8,016,978.40 4,689,932.36
7,670,392.58 39,603,770.95
8,016,978.40 -
8,016,978.40 -
8,016,978.40 -
8,016,978.40 -
8,016,978.40 -
7,670,392.58 -
4,538,000.00 -
8,016,978.40 -
7,670,392.58 -
7,670,392.58 -
218,746,371.74
1,151,452,873.58
250,000.00 170,782,425.00
25,000.00 17,078,242.50
132,264.00 90,353,466.64
164,224.00 112,186,291.85
214,720.00 17,910,997.63
80,000.00 8,980,896.00
417,292,319.63
266,784.00 -
66,559.36 -
242,515.84 129,608,613.43
55,733.76 57,665,893.40
6,500.00 -
15,000.00 -
350,000.00 -
316,268.80 14,118,239.23
25,000.00 5,314,250.00
103,500.00 -
500,000.00 12,037,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
218,743,996.06
266,784.00 -
66,559.36 -
242,515.84 130,267,383.46
55,733.76 57,045,175.37
6,500.00 -
15,000.00 -
350,000.00 5,071,500.00
316,268.80 21,398,747.01
25,000.00 6,018,500.00
219,801,305.84
438,545,301.90
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
572,720.00 -
8,906,560.00 3,487,880.15
8,906,560.00 746,440.98
8,906,560.00 1,380,018.03
681,984.00 10,039,895.65
560,592.00 1,066,918.69
242,880.00 978,126.34
17,699,279.85
563,760.00 -
8,906,560.00 6,188,277.89
8,906,560.00 7,148,262.55
8,906,560.00 1,186,353.79
681,984.00 18,776,519.88
560,592.00 6,984,527.85
353,040.00 2,358,165.98
291,440.00 1,198,401.28
43,840,509.23
61,539,789.07
178,585.60 64,778,354.69
64,192.00 498,579.26
13,000.00 3,919,500.00
13,500.00 963,900.00
69,196,433.95
178,585.60 72,034,287.62
64,192.00 1,058,012.54
64,192.00 2,022,048.00
13,000.00 5,070,000.00
13,500.00 526,500.00
80,710,848.16
149,907,282.11
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
144,640.00 16,945,593.00
145,113.60 513,430.06
299,607.04 54,873,029.38
314,587.39 2,793,536.04
314,587.39 3,230,026.05
299,607.04 178,337,345.47
299,607.04 35,166,129.14
27,340.16 20,316,565.17
275,607.04 16,519,885.98
27,340.16 1,081,132.45
145,113.60 134,649.55
329,911,322.28
144,640.00 10,235,088.00
314,587.39 57,616,680.84
314,587.39 3,230,026.05
299,607.04 178,337,345.47
27,340.16 19,134,147.68
275,607.04 13,766,571.65
282,319,859.69
612,231,181.97
7,500.00 4,989,075.00
25,516.00 5,505,179.06
20,412.80 17,824,963.20
20,412.80 11,735,522.85
30,032.00 466,697.28
SUB JUMLAH 40,521,437.39
7,500.00 5,514,075.00
25,516.00 5,130,272.48
20,412.80 25,337,898.32
20,412.80 12,431,395.20
30,032.00 466,697.28
45,984.00 1,594,214.70
50,474,552.97
131,517,427.75
1,393,740,982.81
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
116,640.00 20,715,264.00
138,412.80 12,803,184.00
178,848.00 6,617,376.00
100,000.00 100,000.00
160,000.00 320,000.00
40,555,824.00
116,640.00 9,710,280.00
138,412.80 5,121,273.60
178,848.00 1,654,344.00
100,000.00 100,000.00
160,000.00 320,000.00
16,905,897.60
57,461,721.60
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
24,624.00 1,822,176.00
88,784.00 4,927,512.00
333,240.80 64,732,025.40
392,048.00 14,505,776.00
85,987,489.40
24,624.00 1,639,958.40
88,784.00 1,642,504.00
333,240.80 24,659,819.20
27,942,281.60
113,929,771.00
94,720.00 852,480.00
85,136.80 851,368.00
5,637,952.00 33,827,712.00
3,616,736.00 10,850,208.00
350,000.00 1,050,000.00
825,408.00 3,301,632.00
50,733,400.00
94,720.00 1,515,520.00
85,136.80 851,368.00
5,637,952.00 50,741,568.00
3,616,736.00 21,700,416.00
350,000.00 2,100,000.00
825,408.00 5,777,856.00
3,500,000.00 3,500,000.00
86,186,728.00
136,920,128.00
308,311,620.60
2,750,000.00 2,750,000.00
1,950,000.00 1,950,000.00
325,000.00 325,000.00
80,500.00 241,500.00
70,000.00 840,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
70,000.00 420,000.00
285,000.00 285,000.00
2,750,000.00 2,750,000.00
1,950,000.00 1,950,000.00
825,000.00 825,000.00
80,500.00 241,500.00
325,000.00 1,300,000.00
13,878,000.00
222,000.00 8,436,000.00
218,000.00 1,090,000.00
9,526,000.00
2,950,000.00 2,950,000.00
2,950,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
- -
- -
- -
- -
- -
422,600.00 17,326,600.00
350,000.00 8,050,000.00
315,000.00 11,025,000.00
375,000.00 3,375,000.00
24,100.00 602,500.00
24,100.00 457,900.00
18,100.00 380,100.00
41,217,100.00
67,571,100.00
2,750,000.00 2,750,000.00
1,950,000.00 1,950,000.00
325,000.00 325,000.00
80,500.00 241,500.00
70,000.00 770,000.00
70,000.00 420,000.00
285,000.00 285,000.00
172,172,800.00
222,000.00 8,436,000.00
218,000.00 1,090,000.00
9,526,000.00
- -
- -
- -
- -
- -
422,600.00 17,326,600.00
350,000.00 5,250,000.00
315,000.00 6,615,000.00
375,000.00 3,375,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
24,100.00 602,500.00
24,100.00 457,900.00
18,100.00 380,100.00
34,007,100.00
215,705,900.00
65,000.00 14,625,000.00
200,000.00 800,000.00
250,000.00 1,000,000.00
2,950,000.00 11,800,000.00
28,225,000.00
311,502,000.00
3,582,299,796.61
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
53,385.60 -
Sub Jumlah I -
38,400.00 -
30,250.00 -
36,850.00 -
Sub Jumlah II -
561,408.00 -
1,082,400.00 -
252,300.00 -
3,377,810.00 -
36,850.00 -
223,640.00 -
447,280.00 -
1,948,630.00 -
3,342,580.00 -
53,380.00 -
4,326,860.00 -
3,677,160.00 -
2,556,990.00 -
2,556,990.00 -
28,250.00 -
13,060.00 -
20,770.00 -
Sub Jumlah III -
892,800.00 -
28,380.00 -
20,000.00 -
Sub Jumlah IV -
13,060.00 -
195,000.00 -
224,250.00 -
75,000.00 -
80,000.00 -
20,000.00 -
250,000.00 -
25,000.00 -
25,000.00 -
5,000.00 -
17,880.00 -
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
100,000.00 -
Sub Jumlah V -
Jumlah ( I + II + III + IV + V ) -
53,385.60 -
38,400.00 -
144,640.00 -
49,280.00 -
-
561,408.00 -
1,082,400.00 -
6,027,855.31 -
149,334.40 -
167,644.80 -
-
242,515.84 -
55,733.76 -
21,500.00 -
9,552.00 -
4,100.00 -
20,412.80 -
45,984.00 -
-
-
53,385.60 -
38,400.00 -
144,640.00 -
18,400.00 -
49,280.00 -
-
561,408.00 -
1,082,400.00 -
6,027,855.31 -
149,334.40 -
167,644.80 -
-
70,000.00 -
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
24,700.00 -
6,500.00 -
28,600.00 -
238,100.00 -
5,000,000.00 -
-
-
160,500.00 -
160,500.00 -
134,800.00 -
350,000.00 -
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
21,000.00 -
48,900.00 -
21,900.00 -
27,300.00 -
101,800.00 -
85,400.00 -
58,800.00 -
-
2,500,000.00 -
75,000.00 -
25,000.00 -
2,500.00 -
65,000.00 -
35,000.00 -
50,000.00 -
15,000.00 -
-
-
- -
550,000.00 -
649,500.00 -
300,000.00 -
35,000.00 -
550,000.00 -
800,000.00 -
800,000.00 -
-
550,000.00 -
649,500.00 -
300,000.00 -
35,000.00 -
550,000.00 -
800,000.00 -
800,000.00 -
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
550,000.00 -
622,000.00 -
300,000.00 -
74,000.00 -
520,500.00 -
35,000.00 -
550,000.00 -
800,000.00 -
800,000.00 -
-
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
160,000.00 -
14,800.00 -
26,900.00 -
26,900.00 -
14,800.00 -
37,500.00 -
37,500.00 -
-
2,250,000.00 -
750,000.00 -
340,000.00 -
360,000.00 -
31,600.00 -
180,000.00 -
24,100.00 -
210,000.00 -
50,000,000.00 -
565,000.00 -
750,000.00 -
-
72,500.00 -
72,500.00 -
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
350,000.00 -
150,000.00 -
350,000.00 -
150,000.00 -
-
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
2,750,000.00 -
4,100,000.00 -
150,000.00 -
95,000.00 -
165,000.00 -
-
3,250,000.00 -
4,500,000.00 -
275,000.00 -
175,000.00 -
950,000.00 -
150,000.00 -
10,000,000.00 -
-
-
1,500,000.00 -
100,000.00 -
150,000.00 -
200,000.00 -
250,000.00 -
600,000.00 -
450,000.00 -
168,600.00 -
111,500.00 -
97,800.00 -
-
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
6,071,900.00 -
450,000.00 -
30,900.00 -
51,900.00 -
-
u jenis oxidized
g diperlukan, sesuai
tidak diisolasi.
53,000.00 -
53,000.00 -
, konektor, slope 1%
8,400.00 -
9,900.00 -
-
-
-
53,385.60 2,562,508.80
38,400.00 589,824.00
144,640.00 277,708.80
3,430,041.60
195,400.00 562,752.00
440,200.00 3,565,620.00
8,000.00 19,680.00
3,346,900.00 2,409,768.00
149,334.40 5,734,440.96
167,644.80 4,023,475.20
16,315,736.16
65,400.00 3,390,336.00
22,600.00 2,343,168.00
119,600.00 843,180.00
32,500.00 630,500.00
7,207,184.00
2,504,000.00 7,512,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
1,500,000.00 9,000,000.00
16,512,000.00
250,000.00 9,187,500.00
164,224.00 6,035,232.00
214,720.00 3,864,960.00
80,000.00 3,840,000.00
178,585.60 2,143,027.20
64,192.00 770,304.00
13,000.00 1,248,000.00
27,089,023.20
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
144,640.00 75,936.00
145,113.60 1,741,363.20
283,607.04 4,537,712.64
20,412.80 1,972,488.86
20,412.80 489,907.20
145,113.60 580,454.40
160,500.00 642,000.00
10,039,862.30
- -
- -
24,100.00 72,300.00
24,100.00 72,300.00
45,000.00 135,000.00
279,600.00
80,873,447.26
53,385.60 1,441,411.20
38,400.00 1,262,592.00
144,640.00 380,461.06
3,084,464.26
561,408.00 2,953,455.21
1,082,400.00 12,812,152.32
18,400.00 427,527.68
3,346,900.00 4,401,842.88
6,164,000.00 8,460,090.00
4,849,300.00 7,774,397.76
6,386,000.00 6,130,560.00
4,639,200.00 51,959,040.00
94,919,065.85
242,515.84 31,517,843.60
55,733.76 14,486,541.83
316,268.80 9,734,753.66
25,000.00 513,000.00
56,252,139.10
250,000.00 16,000,000.00
164,224.00 10,510,336.00
214,720.00 9,791,232.00
80,000.00 1,024,000.00
178,585.60 5,143,265.28
64,192.00 1,437,900.80
13,000.00 249,600.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
13,500.00 604,800.00
44,761,134.08
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
3,467,800.00 3,467,800.00
3,944,900.00 7,889,800.00
7,041,900.00 14,083,800.00
2,417,900.00 12,089,500.00
463,200.00 2,316,000.00
7,004,900.00 28,019,600.00
4,373,600.00 17,494,400.00
1,287,900.00 1,287,900.00
2,093,100.00 4,186,200.00
90,835,000.00
144,640.00 1,457,971.20
145,113.60 731,372.54
93,800.00 8,554,560.00
88,800.00 852,480.00
32,500.00 3,640,000.00
26,000.00 6,758,024.00
28,600.00 3,203,200.00
29,400.00 3,292,800.00
145,113.60 290,227.20
160,500.00 6,420,000.00
35,200,634.94
185,000.00 3,330,000.00
210,000.00 1,260,000.00
24,100.00 144,600.00
18,100.00 36,200.00
24,100.00 192,800.00
422,600.00 4,226,000.00
365,000.00 2,190,000.00
31,600.00 63,200.00
11,442,800.00
94,720.00 284,160.00
85,136.80 766,231.20
670,656.00 1,341,312.00
7,400.00 111,000.00
8,400.00 210,000.00
51,900.00 415,200.00
30,900.00 185,400.00
3,803,300.00 3,803,300.00
7,116,603.20
343,611,841.42
33,100.00 1,986,000.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
16,800.00 1,142,400.00
113,400.00 616,896.00
3,745,296.00
195,400.00 1,406,880.00
440,200.00 7,131,240.00
8,000.00 313,280.00
3,346,900.00 8,233,374.00
6,164,000.00 9,708,300.00
4,849,300.00 19,203,228.00
45,996,302.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
63,200.00 8,733,355.20
23,400.00 6,467,104.80
119,600.00 1,650,480.00
15,000.00 138,000.00
16,988,940.00
250,000.00 47,023,500.00
164,224.00 30,889,549.06
214,720.00 12,668,480.00
80,000.00 5,123,200.00
178,585.60 10,715,136.00
64,192.00 6,804,352.00
13,000.00 806,000.00
13,500.00 2,430,000.00
116,460,217.06
2,504,000.00 2,504,000.00
3,925,900.00 11,777,700.00
463,200.00 463,200.00
3,585,700.00 25,099,900.00
1,393,200.00 1,393,200.00
41,238,000.00
113,400.00 1,224,720.00
521,500.00 2,816,100.00
88,800.00 8,524,800.00
88,800.00 532,800.00
28,600.00 7,509,559.20
27,200.00 4,515,200.00
521,500.00 1,355,900.00
160,500.00 8,988,000.00
35,467,079.20
185,000.00 1,295,000.00
210,000.00 1,050,000.00
24,100.00 120,500.00
18,100.00 18,100.00
24,100.00 96,400.00
422,600.00 1,690,400.00
365,000.00 730,000.00
31,600.00 31,600.00
5,032,000.00
70,600.00 70,600.00
45,000.00 45,000.00
426,400.00 426,400.00
HARGA SATUAN TOTAL JUMLAH
HARGA
(RP.) (RP.)
5 6=5X3
2,024,300.00 2,024,300.00
7,400.00 59,200.00
8,400.00 100,800.00
51,900.00 415,200.00
30,900.00 185,400.00
3,803,300.00 3,803,300.00
7,130,200.00
272,058,034.26
696,543,322.94