RT1Satu0002Dua0Milyar0Ratus000Juta0Ratus000Ribu0Ratus0003Tiga0000000000000000000Rupiah4Empat000000000000000000005Lima6Enam7Tujuh8Delapan9Sembilan0001Se1SatusemulaNilai
:0.0Hasil:0menjadiNilai :0.0Hasil:0
RT
(2)1Satu0002Dua0Milyar0Ratus000Juta0Ratus000Ribu0Ratus0003Tiga0000000000000000000Rupiah4Empat000000000000000000005Lima6Enam7Tujuh8Delapan9Sembilan0001Se1SatusemulaNilai
:0.0Hasil:0menjadiNilai :0.0Hasil:0
ansatANALISA HARGA SATUANJenis PekerjaanPekerjaan Pembuatan
Papan Nama TPSTSatuan PembayaranUnit (Ls)NO.URAIAN
KEGIATANSATUANKOEFISIENH. SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL
:1Multiplek 4 mmlbr1.000080,000.00$80,000.002Kayu
5/7M30.10003,212,500.00$321,250.003PakuKg0.036012,850.00$462.604Cat
MinyakLtr2.50008,000.00$20,000.00UPAH / TENAGA KERJA
:5PenulisanLs1.000050,000.00$50,000.006Ongkos
PasangLs1.000050,000.00$50,000.00*HARGA SATUAN
PEKERJAAN$521,712.60Biaya Lain1 % x Harga Satuan
Pekerjaan5,217.13Biaya Keuntungan5 % x Harga Satuan
Pekerjaan26,085.63JUMLAH HARGA553,015.36*HARGA SETELAH
DIBULATKAN$553,000.00Jenis PekerjaanPengukuran dan Pemasangan
BouwplankSatuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Kayu Meranti
5/7m30.00103,212,500.003,212.502Papan
Merantim30.00073,533,750.002,473.633Pakukg0.020012,850.00257.000.0UPAH
/ TENAGA KERJA :4MandorOH0.005037,500.00187.505Kepala
TukangOH0.010035,000.00350.006TukangOH0.100032,500.003,250.007PekerjaOH0.100030,000.003,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN12,730.63Biaya Lain1 % x Harga Satuan
Pekerjaan127.315Biaya Keuntungan5 % x Harga Satuan
Pekerjaan636.53JUMLAH HARGA13,494.46*HARGA SETELAH
DIBULATKAN13,400.00Jenis PekerjaanStriping dan Perataan LahanSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)UPAH/TENAGA
KERJA1PekerjaOh0.100030,000.00$3,000.002MandorOh0.050037,500.00$1,875.00*HARGA
SATUAN PEKERJAAN$4,875.00Biaya Lain1 % x Harga Satuan
Pekerjaan48.75Biaya Keuntungan5 % x Harga Satuan
Pekerjaan243.75JUMLAH HARGA5,167.50*HARGA SETELAH
DIBULATKAN$5,100.00Jenis PekerjaanUrugan + Pemadatan tanahSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHANTanahm31.200030,000.00$36,000.00UPAH/TENAGA
KERJA1Pekerjam30.323030,000.00$9,690.002MandorOH0.004037,500.00$150.00PERALATAN3StamperOH0.026496,375.00$2,544.30*HARGA
SATUAN PEKERJAAN$48,384.30Biaya Lain1 % x Harga Satuan
Pekerjaan483.84Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,419.22JUMLAH HARGA51,287.36*HARGA SETELAH
DIBULATKAN$51,200.00Jenis PekerjaanUrugan Sirtu dan PemadatanSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Sirtum31.200048,830.0058,596.00UPAH
/ TENAGA KERJA
:2MandorOH0.021037,500.00787.503PekerjaOH0.025030,000.00750.00PERALATAN
:4Sewa Bulldozerjam0.0120150,000.001,800.005Sewa Truck Tangki
Airjam0.012096,375.001,156.506Sewa Vibrator
Rollerjam0.012096,375.001,156.50*HARGA SATUAN
PEKERJAAN64,246.50Biaya Lain1 % x Harga Satuan
Pekerjaan642.475Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,212.33JUMLAH HARGA68,101.29*HARGA SETELAH
DIBULATKAN68,100.00Jenis PekerjaanUrugan PasirSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Pasirm31.200044,975.0053,970.00UPAH
/ TENAGA KERJA :2MandorOH0.010037,500.00375.003Pekerja Tak
TerampilOH0.300030,000.009,000.00PERALATAN :4Sewa
Stamperhr0.025096,375.002,409.38*HARGA SATUAN
PEKERJAAN65,754.38Biaya Lain1 % x Harga Satuan
Pekerjaan657.545Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,287.72JUMLAH HARGA69,699.64*HARGA SETELAH
DIBULATKAN69,600.00Jenis PekerjaanUrugan TanahSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN/MATERIAL1Tanahm31.200035,000.00$42,000.00UPAH /
TENAGA
KERJA2MandorOH0.010037,500.00$375.003PekerjaOH0.300030,000.00$9,000.00*HARGA
SATUAN PEKERJAAN$51,375.00Biaya Lain1 % x Harga Satuan
Pekerjaan513.75Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,568.75JUMLAH HARGA54,457.50*HARGA SETELAH
DIBULATKAN$54,400.00Jenis PekerjaanUrug Tanah KembaliSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)UPAH / TENAGA KERJA
:1MandorOH0.006337,500.00236.252Pekerja Tak
TerampilOH0.187530,000.005,625.00PERALATAN :*HARGA SATUAN
PEKERJAAN5,861.25Biaya Lain1 % x Harga Satuan Pekerjaan58.615Biaya
Keuntungan5 % x Harga Satuan Pekerjaan293.06JUMLAH
HARGA6,212.93*HARGA SETELAH DIBULATKAN6,200.00Jenis PekerjaanGalian
TanahSatuan Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :UPAH / TENAGA KERJA
:1MandorOH0.040037,500.001,500.002Pekerja Tak
TerampilOH0.400030,000.0012,000.00PERALATAN :*HARGA SATUAN
PEKERJAAN13,500.00Biaya Lain1 % x Harga Satuan
Pekerjaan135.005Biaya Keuntungan5 % x Harga Satuan
Pekerjaan675.00JUMLAH HARGA14,310.00*HARGA SETELAH
DIBULATKAN14,300.00Jenis PekerjaanMembuang TanahSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)UPAH/TENAGA KERJA
:1PekerjaOH0.250030,000.00$7,500.00PERALATAN :2Sewa Dump Truck 6 T
(min 5 jam)jam0.250050,000.00$12,500.00*HARGA SATUAN
PEKERJAAN$20,000.00Biaya Lain1 % x Harga Satuan
Pekerjaan200.00Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,000.00JUMLAH HARGA21,200.00*HARGA SETELAH
DIBULATKAN$21,200.00Jenis PekerjaanGalian StrousSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :UPAH / TENAGA KERJA
:1MandorOH0.020037,500.00750.002Pekerja Tak
TerampilOH0.400030,000.0012,000.00PERALATAN :3Sewa Alat
borjam0.600044,975.0026,985.00*HARGA SATUAN PEKERJAAN39,735.00Biaya
Lain1 % x Harga Satuan Pekerjaan397.355Biaya Keuntungan5 % x Harga
Satuan Pekerjaan1,986.75JUMLAH HARGA42,119.10*HARGA SETELAH
DIBULATKAN42,100.00Jenis PekerjaanPasangan Batu KosongSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu Kali pecah 15/20
cmm31.000057,825.0057,825.00UPAH / TENAGA KERJA
:2MandorOH0.014937,500.00558.753Kepala
TukangOH0.003935,000.00136.504TukangOH0.064032,500.002,080.005PekerjaOH0.295030,000.008,850.00PERALATAN
:*HARGA SATUAN PEKERJAAN69,450.25Biaya Lain1 % x Harga Satuan
Pekerjaan694.505Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,472.51JUMLAH HARGA73,617.27*HARGA SETELAH
DIBULATKAN73,600.00Jenis PekerjaanPasangan Batu Belah 1 : 4Satuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN/MATERIAL :1Batu Kali pecah 15/20
cmm31.100057,825.00$63,607.502Semenzak3.260050,000.00$163,000.003Pasirm30.520077,100.00$40,092.00UPAH
/ TENAGA KERJA :4MandorOH0.075037,500.00$2,812.505Kepala
TukangOH0.075035,000.00$2,625.006TukangOH0.750032,500.00$24,375.007PekerjaOH1.000030,000.00$30,000.00*HARGA
SATUAN PEKERJAAN$326,512.00Biaya Lain1 % x Harga Satuan
Pekerjaan3,265.12Biaya Keuntungan5 % x Harga Satuan
Pekerjaan16,325.60JUMLAH HARGA346,102.72*HARGA SETELAH
DIBULATKAN$346,100.00Jenis PekerjaanPasangan Batu Belah 1 : 3Satuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu Kali pecah 15/20
cmm31.200057,825.0069,390.002Semenzak4.040050,000.00202,000.003Pasirm30.485077,100.0037,393.50UPAH
/ TENAGA KERJA :4MandorOH0.075037,500.002,812.505Kepala
TukangOH0.075035,000.002,625.006TukangOH0.750032,500.0024,375.007PekerjaOH1.000030,000.0030,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN368,596.00Biaya Lain1 % x Harga Satuan
Pekerjaan3,685.965Biaya Keuntungan5 % x Harga Satuan
Pekerjaan18,429.80JUMLAH HARGA390,711.76*HARGA SETELAH
DIBULATKAN390,700.00Jenis PekerjaanPasangan Batu Bata 1 BataSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu
Batabh140.0000385.5053,970.002Semenzak0.531050,000.0026,550.003Pasirm30.093077,100.007,170.30UPAH
/ TENAGA KERJA :4MandorOH0.030037,500.001,125.005Kepala
TukangOH0.020035,000.00700.006TukangOH0.200032,500.006,500.007PekerjaOH0.600030,000.0018,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN114,015.30Biaya Lain1 % x Harga Satuan
Pekerjaan1,140.155Biaya Keuntungan5 % x Harga Satuan
Pekerjaan5,700.77JUMLAH HARGA120,856.22*HARGA SETELAH
DIBULATKAN120,800.00Jenis PekerjaanPasangan Trasram 1/2 bata, 1 PC
: 3 PsSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu
Batabh70.0000385.5026,985.002Semenzak0.290350,000.0014,515.003Pasirm30.039677,100.003,053.16UPAH
/ TENAGA KERJA :4MandorOH0.023637,500.00885.005Kepala
TukangOH0.015835,000.00553.006TukangOH0.157532,500.005,118.757PekerjaOH0.472530,000.0014,175.00PERALATAN
:*HARGA SATUAN PEKERJAAN65,284.91Biaya Lain1 % x Harga Satuan
Pekerjaan652.855Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,264.25JUMLAH HARGA69,202.00*HARGA SETELAH
DIBULATKAN69,200.00Jenis PekerjaanPasangan Bata 1 : 6Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu
Batabh70.0000385.5026,985.002Semenzak0.166450,000.008,320.003Pasirm30.049077,100.003,777.90UPAH
/ TENAGA KERJA :4MandorOH0.015037,500.00562.505Kepala
TukangOH0.010035,000.00350.006TukangOH0.100032,500.003,250.007PekerjaOH0.300030,000.009,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN52,245.40Biaya Lain1 % x Harga Satuan
Pekerjaan522.455Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,612.27JUMLAH HARGA55,380.12*HARGA SETELAH
DIBULATKAN55,300.00Jenis PekerjaanPasangan RoosterSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Beton
Roosterbh10.00008,995.0089,950.002Semenzak0.166450,000.008,320.003Pasirm30.049077,100.003,777.90UPAH
/ TENAGA KERJA :4MandorOH0.015037,500.00562.505Kepala
TukangOH0.010035,000.00350.006TukangOH0.100032,500.003,250.007PekerjaOH0.300030,000.009,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN115,210.40Biaya Lain1 % x Harga Satuan
Pekerjaan1,152.105Biaya Keuntungan5 % x Harga Satuan
Pekerjaan5,760.52JUMLAH HARGA122,123.02*HARGA SETELAH
DIBULATKAN122,100.00Jenis PekerjaanPlesteran 1 : 4Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1PCzak0.124850,000.00$6,240.002Pasir
PasangM30.024077,100.00$1,850.40UPAH / TENAGA KERJA
:3PekerjaOH0.200030,000.00$6,000.004Tukang
BatuOH0.100032,500.00$3,250.005Kepala
TukangOH0.015035,000.00$525.006MandorOH0.015037,500.00$562.50*HARGA
SATUAN PEKERJAAN$18,427.90Biaya Lain1 % x Harga Satuan
Pekerjaan184.28Biaya Keuntungan5 % x Harga Satuan
Pekerjaan921.40JUMLAH HARGA19,533.57*HARGA SETELAH
DIBULATKAN$19,500.00Jenis PekerjaanPlesteran Trasraam 1 ; 3Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL
:1Semenzak0.108050,000.005,400.002Pasirm30.013077,100.001,002.30UPAH
/ TENAGA KERJA :3MandorOH0.010037,500.00375.004Kepala
TukangOH0.015035,000.00525.005TukangOH0.150032,500.004,875.006PekerjaOH0.200030,000.006,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN18,177.30Biaya Lain1 % x Harga Satuan
Pekerjaan181.775Biaya Keuntungan5 % x Harga Satuan
Pekerjaan908.87JUMLAH HARGA19,267.94*HARGA SETELAH
DIBULATKAN19,200.00Jenis PekerjaanPlesteran 1 ; 6Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL
:1Semenzak0.076350,000.003,815.002Pasirm30.013977,100.001,071.69UPAH
/ TENAGA KERJA :3MandorOH0.010037,500.00375.004Kepala
TukangOH0.015035,000.00525.005TukangOH0.150032,500.004,875.006PekerjaOH0.200030,000.006,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN16,661.69Biaya Lain1 % x Harga Satuan
Pekerjaan166.625Biaya Keuntungan5 % x Harga Satuan
Pekerjaan833.08JUMLAH HARGA17,661.39*HARGA SETELAH
DIBULATKAN17,600.00Jenis PekerjaanAcianSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH HARGA(Rp)(Rp)BAHAN /
MATERIAL :1Semenzak0.065050,000.003,250.00UPAH / TENAGA KERJA
:2MandorOH0.001037,500.0037.503Kepala
TukangOH0.001035,000.0035.004TukangOH0.010032,500.00325.005PekerjaOH0.020030,000.00600.00PERALATAN
:*HARGA SATUAN PEKERJAAN4,247.50Biaya Lain1 % x Harga Satuan
Pekerjaan42.485Biaya Keuntungan5 % x Harga Satuan
Pekerjaan212.38JUMLAH HARGA4,502.35*HARGA SETELAH
DIBULATKAN4,500.00Jenis PekerjaanPlint Kol-kolanSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL
:1Semenzak0.044050,000.002,200.002Pasirm30.006377,100.00485.73UPAH
/ TENAGA KERJA :3MandorOH0.003337,500.00123.754Kepala
TukangOH0.005035,000.00175.005TukangOH0.050032,500.001,625.006PekerjaOH0.066030,000.001,980.00PERALATAN
:*HARGA SATUAN PEKERJAAN6,589.48Biaya Lain1 % x Harga Satuan
Pekerjaan65.895Biaya Keuntungan5 % x Harga Satuan
Pekerjaan329.47JUMLAH HARGA6,984.85*HARGA SETELAH
DIBULATKAN6,900.00Jenis PekerjaanCat TembokSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Plamirkg0.100023,772.502,377.252Cat
Tembokkg0.360026,985.009,714.60UPAH / TENAGA KERJA
:3MandorOH0.002537,500.0093.754Kepala
TukangOH0.006335,000.00220.505TukangOH0.063032,500.002,047.506PekerjaOH0.020030,000.00600.00PERALATAN
:*HARGA SATUAN PEKERJAAN15,053.60Biaya Lain1 % x Harga Satuan
Pekerjaan150.545Biaya Keuntungan5 % x Harga Satuan
Pekerjaan752.68JUMLAH HARGA15,956.82*HARGA SETELAH
DIBULATKAN15,900.00Jenis PekerjaanCat BesiSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Cat
Besikg0.390025,700.0010,023.002Meniekg0.200012,850.002,570.00UPAH /
TENAGA KERJA :3MandorOH0.003037,500.00112.504Kepala
TukangOH0.004035,000.00140.005TukangOH0.105032,500.003,412.506PekerjaOH0.070030,000.002,100.00PERALATAN
:*HARGA SATUAN PEKERJAAN18,358.00Biaya Lain1 % x Harga Satuan
Pekerjaan183.585Biaya Keuntungan5 % x Harga Satuan
Pekerjaan917.90JUMLAH HARGA19,459.48*HARGA SETELAH
DIBULATKAN19,400.00Jenis PekerjaanCat PlafondSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN/MATERIAL
:1Plamirkg0.100023,772.50$2,377.252Amplaslmbr0.250010,280.00$2,570.003Campoundm21.00002,000.00$2,000.004Cat
Dasarkg0.100040,000.00$4,000.005Cat Penutup
2xkg0.260040,000.00$10,400.00UPAH / TENAGA KERJA
:6PekerjaOH0.020030,000.00$600.007Tukang
CatOH0.063032,500.00$2,047.508Kepala
tukangOH0.006335,000.00$220.509MandorOH0.002537,500.00$93.75PERALATAN
:10Kuas Rollbuah0.100015,000.00$1,500.00*HARGA SATUAN
PEKERJAAN$25,809.00Biaya Lain1 % x Harga Satuan
Pekerjaan258.09Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,290.45JUMLAH HARGA27,357.54*HARGA SETELAH
DIBULATKAN$25,800.00Jenis PekerjaanCat LisplankSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Cat
Dasarkg0.100040,000.00$4,000.002Cat Penutup
2xkg0.260040,000.00$10,400.00UPAH / TENAGA KERJA
:3PekerjaOH0.020030,000.00$600.004Tukang
CatOH0.063032,500.00$2,047.505Kepala
tukangOH0.006335,000.00$220.506MandorOH0.002537,500.00$93.75*HARGA
SATUAN PEKERJAAN$17,361.75Biaya Lain1 % x Harga Satuan
Pekerjaan173.62Biaya Keuntungan5 % x Harga Satuan
Pekerjaan868.09JUMLAH HARGA18,403.46*HARGA SETELAH
DIBULATKAN$17,300.00Jenis PekerjaanPasangan Kanstin 15 x 25 x
40Satuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL
:1Kanstinm11.000038,550.0038,550.002Pasir
Pasangm30.001077,100.0077.103Semen
PCzak0.360050,000.0018,000.00UPAH / TENAGA KERJA
:4MandorOH0.001037,500.0037.505Kepala
TukangOH0.010035,000.00350.006TukangOH0.050032,500.001,625.007PekerjaOH0.050030,000.001,500.00PERALATAN
:*HARGA SATUAN PEKERJAAN60,139.60Biaya Lain1 % x Harga Satuan
Pekerjaan601.405Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,006.98JUMLAH HARGA63,747.98*HARGA SETELAH
DIBULATKAN63,700.00Jenis PekerjaanPekerjaan Paving Segi Empat T = 8
Cm, K =400Satuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Paving Segi Empat t=8
K=400m243.00001,285.0055,255.00UPAH / TENAGA KERJA
:2MandorOH0.025037,500.00937.503Kepala
TukangOH0.025035,000.00875.004TukangOH0.050032,500.001,625.005PekerjaOH0.050030,000.001,500.00PERALATAN
:*HARGA SATUAN PEKERJAAN60,192.50Biaya Lain1 % x Harga Satuan
Pekerjaan601.935Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,009.63JUMLAH HARGA63,804.05*HARGA SETELAH
DIBULATKAN63,800.00Jenis PekerjaanSaluran U Buis Beton d 30 cm dan
bataSatuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Buis Beton U d
30m11.000029,555.0029,555.002Batu
Batabh40.0000385.5015,420.003Pasirm30.200077,100.0015,420.004SemenZak0.100050,000.005,000.00UPAH
/ TENAGA KERJA
:5MandorOH0.003837,500.00142.506PekerjaOH0.038130,000.001,143.00PERALATAN
:7Sewa alat bantu (1 set @ 3 alat)hr1.00001,285.001,285.00*HARGA
SATUAN PEKERJAAN67,965.50Biaya Lain1 % x Harga Satuan
Pekerjaan679.665Biaya Keuntungan5 % x Harga Satuan
Pekerjaan3,398.28JUMLAH HARGA72,043.43*HARGA SETELAH
DIBULATKAN72,000.00Jenis PekerjaanSaluran Gorong-gorongSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Gorong-gorong d
30m11.000041,120.0041,120.00UPAH / TENAGA KERJA
:2MandorOH0.003837,500.00142.503PekerjaOH0.038130,000.001,143.00PERALATAN
:*HARGA SATUAN PEKERJAAN42,405.50Biaya Lain1 % x Harga Satuan
Pekerjaan424.065Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,120.28JUMLAH HARGA44,949.83*HARGA SETELAH
DIBULATKAN44,900.00Jenis PekerjaanBesi Wire MeshSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Besi Wire
Meshkg1.05009,300.009,765.00PERALATAN :2Alat
Bantuls1.00001,285.001,285.00UPAH / TENAGA KERJA
:3MandorOH0.002537,500.0093.754Kepala Tukang
BesiOH0.022535,000.00787.505Tukang
BesiOH0.045032,500.001,462.506Pekerja
terampilOH0.045030,000.001,350.00*HARGA SATUAN
PEKERJAAN14,743.75Biaya Lain1 % x Harga Satuan
Pekerjaan147.445Biaya Keuntungan5 % x Harga Satuan
Pekerjaan737.19JUMLAH HARGA15,628.38*HARGA SETELAH
DIBULATKAN15,600.00Jenis PekerjaanMembuat Beton Bertulang (100 kg
besi + Bekisting)Satuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH HARGA(Rp)(Rp)BAHAN /
MATERIAL :1Kayu Meranti begestingm30.4000449,750.00$179,900.002Paku
5 cm - 12 cmKg4.000012,850.00$51,400.003Minyak
BekistingLiter2.00005,782.50$11,565.004Besi Beton
PolosKg100.00007,710.00$771,000.005Kawat
BetonKg4.500016,705.00$75,172.506Semen
PCzak6.720050,000.00$336,000.007Pasir
Betonm30.540087,380.00$47,185.208Kerikilm30.810057,825.00$46,838.2510Plywood
9 mmLembar3.500064,250.00$224,875.0011Dolken Kayu Galam Dia. ( 8 -
10 ) cm, Panjang 4 mBatang2.000010,280.00$20,560.00UPAH / TENAGA
KERJA :12PekerjaOH0.850030,000.00$25,500.0013Tukang
BatuOH0.027532,500.00$893.7514Tukang
kayuOH0.027532,500.00$893.7515Tukang
BesiOH0.027535,000.00$962.5016Kepala
TukangOH0.040335,000.00$1,410.5017MandorOH0.035337,500.00$1,323.75*HARGA
SATUAN PEKERJAAN$1,795,480.20Biaya Lain1 % x Harga Satuan
Pekerjaan17,954.80Biaya Keuntungan5 % x Harga Satuan
Pekerjaan89,774.01JUMLAH HARGA1,903,209.01*HARGA SETELAH
DIBULATKAN$1,903,200.00Jenis PekerjaanBeton Rabat (1:3:5)Satuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Portland Cement
(PC)zak4.360050,000.00218,000.002Pasir Beton
(PB)m0.520087,380.0045,437.603Koral Beton (maksimum 30
mm)m0.870096,375.0083,846.25UPAH / TENAGA KERJA
:4PekerjaOH1.650030,000.0049,500.005Tukang
BatuOH0.250032,500.008,125.006Kepala
TukangOH0.025035,000.00875.007MandorOH0.080037,500.003,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN408,783.85Biaya Lain1 % x Harga Satuan
Pekerjaan4,087.845Biaya Keuntungan5 % x Harga Satuan
Pekerjaan20,439.19JUMLAH HARGA433,310.88*HARGA SETELAH
DIBULATKAN433,300.00Jenis PekerjaanBeton 1:2:3Satuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Semen
PCzak7.680050,000.00384,000.002Pasir
Corm30.692087,380.0060,466.963Batu Pecah 1/2
cmm31.0390102,800.00106,809.20UPAH / TENAGA KERJA
:4MandorOH0.083030,000.002,490.005Kepala Tukang
BatuOH0.028032,500.00910.006Tukang
BatuOH0.275035,000.009,625.007Pekerja
terampilOH1.000037,500.0037,500.00PERALATAN :*HARGA SATUAN
PEKERJAAN601,801.16Biaya Lain1 % x Harga Satuan
Pekerjaan6,018.015Biaya Keuntungan5 % x Harga Satuan
Pekerjaan30,090.06JUMLAH HARGA637,909.23*HARGA SETELAH
DIBULATKAN637,900.00Jenis PekerjaanPembesianSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Besi Beton
Poloskg1.05007,710.008,095.502Kawat
Bendratkg0.015016,705.00250.58UPAH / TENAGA KERJA
:3MandorOH0.000437,500.0015.004Kepala
TukangOH0.000735,000.0024.505TukangOH0.007032,500.00227.506Pekerja
terampilOH0.007030,000.00210.00PERALATAN :*HARGA SATUAN
PEKERJAAN8,823.08Biaya Lain1 % x Harga Satuan Pekerjaan88.235Biaya
Keuntungan5 % x Harga Satuan Pekerjaan441.15JUMLAH
HARGA9,352.46*HARGA SETELAH DIBULATKAN9,300.00Jenis
PekerjaanBegistingSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH HARGA(Rp)(Rp)BAHAN /
MATERIAL :1Kayu Meranti Bekistingm30.0400449,750.0017,990.002Paku
Usukkg0.150012,850.001,927.503Minyak
Bekistingltr0.40005,782.502,313.00UPAH / TENAGA KERJA
:4MandorOH0.033037,500.001,237.505Kepala
TukangOH0.033035,000.001,155.006TukangOH0.150032,500.004,875.007Pekerja
terampilOH0.330030,000.009,900.00PERALATAN :*HARGA SATUAN
PEKERJAAN39,398.00Biaya Lain1 % x Harga Satuan
Pekerjaan393.985Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,969.90JUMLAH HARGA41,761.88*HARGA SETELAH
DIBULATKAN41,700.00Jenis PekerjaanBeton Kolom dan Ring
PraktisSatuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Kayu Meranti
Bekistingm30.3200449,750.00143,920.002Semenzak6.720050,000.00336,000.003Pasir
Corm30.540087,380.0047,185.204Batu Pecah
1/2m30.8100102,800.0083,268.005Besi
Betonkg120.00007,710.00925,200.006Kawat
Bendratkg2.250016,705.0037,586.257Playwoodlbr1.800064,250.00115,650.008Paku
Usukkg3.200012,850.0041,120.009Minyak
Bekistingltr1.60005,782.509,252.00UPAH / TENAGA KERJA
:10MandorOH0.265037,500.009,937.5011Kepala
TukangOH0.265035,000.009,275.0012Tukang
BesiOH1.050032,500.0034,125.0013Tukang
KayuOH1.300032,500.0042,250.0014Tukang
BatuOH0.275032,500.008,937.5015Pekerja
terampilOH5.400030,000.00162,000.00PERALATAN :*HARGA SATUAN
PEKERJAAN2,005,706.45M145,132.91Biaya Lain1 % x Harga Satuan
Pekerjaan451.335Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,256.65JUMLAH HARGA47,840.88*HARGA SETELAH
DIBULATKAN47,800.00Jenis PekerjaanBeton Sloof PraktisSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Kayu Meranti
Bekistingm30.2700449,750.00121,432.502Semenzak6.720050,000.00336,000.003Pasir
Corm30.540087,380.0047,185.204Batu Pecah
1/2m30.8100102,800.0083,268.005Besi
Betonkg140.00007,710.001,079,400.006Kawat
Bendratkg3.000016,705.0050,115.007Paku
Usukkg2.000012,850.0025,700.008Minyak
Bekistingltr0.60005,782.503,469.50UPAH / TENAGA KERJA
:9MandorOH0.283037,500.0010,612.5010Kepala
TukangOH0.323035,000.0011,305.0011Tukang
BesiOH1.400032,500.0045,500.0012Tukang
KayuOH1.560032,500.0050,700.0013Tukang
BatuOH0.275032,500.008,937.5014Pekerja
terampilOH5.650030,000.00169,500.00PERALATAN :*HARGA SATUAN
PEKERJAAN2,043,125.20Biaya Lain1 % x Harga Satuan
Pekerjaan20,431.255Biaya Keuntungan5 % x Harga Satuan
Pekerjaan102,156.26JUMLAH HARGA2,165,712.71*HARGA SETELAH
DIBULATKAN2,165,700.00Per M145,974.91Biaya Lain1 % x Harga Satuan
Pekerjaan459.755Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,298.75JUMLAH HARGA48,733.41*HARGA SETELAH
DIBULATKAN48,700.00Jenis PekerjaanBeton StrousSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Semen
PCzak7.160350,000.00358,015.002Pasir
Corm30.488287,380.0042,658.923Batu Pecah
1/2m30.8137102,800.0083,648.36UPAH / TENAGA KERJA
:4MandorOH0.080037,500.003,000.005Kepala
TukangOH0.025035,000.00875.006Tukang
BatuOH0.250032,500.008,125.007Pekerja
terampilOH1.650030,000.0049,500.00PERALATAN :*HARGA SATUAN
PEKERJAAN545,822.28Biaya Lain1 % x Harga Satuan
Pekerjaan5,458.225Biaya Keuntungan5 % x Harga Satuan
Pekerjaan27,291.11JUMLAH HARGA578,571.61*HARGA SETELAH
DIBULATKAN578,500.00Jenis PekerjaanBaja WFSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Baja WFkg1.15007,388.758,497.06UPAH
/ TENAGA KERJA :2MandorOH0.003037,500.00112.503Kepala
TukangOH0.006035,000.00210.004Tukang
BatuOH0.060032,500.001,950.005Pekerja
terampilOH0.060030,000.001,800.00PERALATAN :*HARGA SATUAN
PEKERJAAN12,569.56Biaya Lain1 % x Harga Satuan
Pekerjaan125.705Biaya Keuntungan5 % x Harga Satuan
Pekerjaan628.48JUMLAH HARGA13,323.74*HARGA SETELAH
DIBULATKAN13,300.00Jenis PekerjaanBesi PlatSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Besi
Platkg1.15007,710.008,866.50UPAH / TENAGA KERJA
:2MandorOH0.003037,500.00112.503Kepala
TukangOH0.006035,000.00210.004Tukang
BatuOH0.060032,500.001,950.005Pekerja
terampilOH0.060030,000.001,800.00PERALATAN :*HARGA SATUAN
PEKERJAAN12,939.00Biaya Lain1 % x Harga Satuan
Pekerjaan129.395Biaya Keuntungan5 % x Harga Satuan
Pekerjaan646.95JUMLAH HARGA13,715.34*HARGA SETELAH
DIBULATKAN13,700.00Jenis PekerjaanBesi SikuSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Besi
Sikukg1.15008,095.509,309.83UPAH / TENAGA KERJA
:2MandorOH0.003037,500.00112.503Kepala
TukangOH0.006035,000.00210.004Tukang
BatuOH0.060032,500.001,950.005Pekerja
terampilOH0.060030,000.001,800.00PERALATAN :*HARGA SATUAN
PEKERJAAN13,382.33Biaya Lain1 % x Harga Satuan
Pekerjaan133.825Biaya Keuntungan5 % x Harga Satuan
Pekerjaan669.12JUMLAH HARGA14,185.26*HARGA SETELAH
DIBULATKAN14,100.00Jenis PekerjaanPasang Keramik 40x40Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Keramik
40x40m21.000044,975.0044,975.002Semenzak0.228050,000.0011,400.003Pasirm30.042077,100.003,238.20UPAH
/ TENAGA KERJA :4MandorOH0.030037,500.001,125.005Kepala
TukangOH0.035035,000.001,225.006TukangOH0.350032,500.0011,375.007Pekerja
terampilOH0.620030,000.0018,600.00PERALATAN :*HARGA SATUAN
PEKERJAAN91,938.20Biaya Lain1 % x Harga Satuan
Pekerjaan919.385Biaya Keuntungan5 % x Harga Satuan
Pekerjaan4,596.91JUMLAH HARGA97,454.49*HARGA SETELAH
DIBULATKAN97,400.00Jenis PekerjaanPasang Keramik 20x20Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Keramik
20x20m21.000041,120.0041,120.002Semenzak0.227650,000.0011,380.003Pasirm30.042077,100.003,238.20UPAH
/ TENAGA KERJA :4MandorOH0.030037,500.001,125.005Kepala
TukangOH0.035035,000.001,225.006TukangOH0.350032,500.0011,375.007Pekerja
terampilOH0.620030,000.0018,600.00PERALATAN :*HARGA SATUAN
PEKERJAAN88,063.20Biaya Lain1 % x Harga Satuan
Pekerjaan880.635Biaya Keuntungan5 % x Harga Satuan
Pekerjaan4,403.16JUMLAH HARGA93,346.99*HARGA SETELAH
DIBULATKAN93,300.00Jenis PekerjaanPasang Keramik 20x25Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1Keramik
20x25m21.000044,975.0044,975.002Semenzak0.186050,000.009,300.003Pasirm30.018077,100.001,387.80UPAH
/ TENAGA KERJA :4MandorOH0.030037,500.001,125.005Kepala
TukangOH0.045035,000.001,575.006TukangOH0.450032,500.0014,625.007Pekerja
terampilOH0.600030,000.0018,000.00PERALATAN :*HARGA SATUAN
PEKERJAAN90,987.80Biaya Lain1 % x Harga Satuan
Pekerjaan909.885Biaya Keuntungan5 % x Harga Satuan
Pekerjaan4,549.39JUMLAH HARGA96,447.07*HARGA SETELAH
DIBULATKAN96,400.00Jenis PekerjaanPasang List Keramik DindingSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENHARGA SATUANJUMLAH
HARGA(Rp)(Rp)BAHAN / MATERIAL :1List
Keramikm11.100025,700.0028,270.002Semenzak0.002450,000.00120.003Pasirm30.003077,100.00231.30UPAH
/ TENAGA KERJA :4MandorOH0.003037,500.00112.505Kepala
TukangOH0.003035,000.00105.006TukangOH0.030032,500.00975.007Pekerja
terampilOH0.060030,000.001,800.00PERALATAN :*HARGA SATUAN
PEKERJAAN31,613.80Biaya Lain1 % x Harga Satuan
Pekerjaan316.145Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,580.69JUMLAH HARGA33,510.63*HARGA SETELAH
DIBULATKAN33,500.00Jenis PekerjaanPasang Batu alam dan Batu
AmpyangSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENHARGA
SATUANJUMLAH HARGA(Rp)(Rp)BAHAN / MATERIAL :1Batu
Ampyangkg1.000032,125.0032,125.002Batu
Alamkg1.000044,975.0044,975.003Semenzak0.150050,000.007,500.004Pasirm30.130077,100.0010,023.00UPAH
/ TENAGA KERJA :5MandorOH0.014037,500.00525.006Kepala
TukangOH0.014035,000.00490.007TukangOH0.080032,500.002,600.008Pekerja
terampilOH0.040030,000.001,200.00PERALATAN :*HARGA SATUAN
PEKERJAAN99,438.00Biaya Lain1 % x Harga Satuan
Pekerjaan994.385Biaya Keuntungan5 % x Harga Satuan
Pekerjaan4,971.90JUMLAH HARGA105,404.28*HARGA SETELAH
DIBULATKAN105,400.00Jenis PekerjaanRangka Plafond HollowSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL
:1Hollowm14.30007,710.0033,153.002Sekrupkg0.200012,850.002,570.00UPAH
/ TENAGA KERJA :3MandorOH0.010037,500.00375.004Kepala
TukangOH0.030035,000.001,050.005TukangOH0.300032,500.009,750.006PekerjaOH0.200030,000.006,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN52,898.00Biaya Lain1 % x Harga Satuan
Pekerjaan528.985Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,644.90JUMLAH HARGA56,071.88*HARGA SETELAH
DIBULATKAN56,000.00Jenis PekerjaanPenutup Plafond GypsumSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Plafond
Gypsumm21.048325,700.0026,941.312Sekrupkg0.110012,850.001,413.50UPAH
/ TENAGA KERJA :3MandorOH0.005037,500.00187.504Kepala
TukangOH0.005035,000.00175.005TukangOH0.050032,500.001,625.006PekerjaOH0.100030,000.003,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN33,342.31Biaya Lain1 % x Harga Satuan
Pekerjaan333.425Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,667.12JUMLAH HARGA35,342.85*HARGA SETELAH
DIBULATKAN35,300.00Jenis PekerjaanList GypsumSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1List
Gypsumm11.100012,850.0014,135.002Kertas
Gosoklbr0.420010,280.004,317.603Lem
Gypsumkg0.004115,420.0063.22UPAH / TENAGA KERJA
:4MandorOH0.003037,500.00112.505Kepala
TukangOH0.005035,000.00175.006TukangOH0.050032,500.001,625.007PekerjaOH0.050030,000.001,500.00PERALATAN
:*HARGA SATUAN PEKERJAAN21,928.32Biaya Lain1 % x Harga Satuan
Pekerjaan219.285Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,096.42JUMLAH HARGA23,244.02*HARGA SETELAH
DIBULATKAN23,200.00Jenis PekerjaanPasang GentengSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL
:1Gentengbh25.00001,670.5041,762.50UPAH / TENAGA KERJA
:2MandorOH0.008037,500.00300.003Kepala
TukangOH0.008035,000.00280.004TukangOH0.075032,500.002,437.505PekerjaOH0.150030,000.004,500.00PERALATAN
:*HARGA SATUAN PEKERJAAN49,280.00Biaya Lain1 % x Harga Satuan
Pekerjaan492.805Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,464.00JUMLAH HARGA52,236.80*HARGA SETELAH
DIBULATKAN52,200.00Jenis PekerjaanPasang ListplankSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Papan Kayu
Kamperm30.00724,497,500.0032,382.002Pakukg0.050012,850.00642.50UPAH
/ TENAGA KERJA :3MandorOH0.005037,500.00187.504Kepala
TukangOH0.020035,000.00700.005TukangOH0.200032,500.006,500.006PekerjaOH0.100030,000.003,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN43,412.00Biaya Lain1 % x Harga Satuan
Pekerjaan434.125Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,170.60JUMLAH HARGA46,016.72*HARGA SETELAH
DIBULATKAN46,000.00Jenis PekerjaanGenteng BubunganSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL
:1Bubunganbh5.00005,782.5028,912.502Semenzak0.160050,000.008,000.003Pasirm30.032077,100.002,467.20UPAH
/ TENAGA KERJA :4MandorOH0.002037,500.0075.005Kepala
TukangOH0.020035,000.00700.006TukangOH0.200032,500.006,500.007PekerjaOH0.400030,000.0012,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN58,654.70Biaya Lain1 % x Harga Satuan
Pekerjaan586.555Biaya Keuntungan5 % x Harga Satuan
Pekerjaan2,932.74JUMLAH HARGA62,173.98*HARGA SETELAH
DIBULATKAN62,100.00Jenis PekerjaanRangka Atap Baja RinganSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Rangka Galvalum dan
Asesorism21.100096,375.00106,012.50UPAH / TENAGA KERJA
:2MandorOH0.005037,500.00187.503Kepala
TukangOH0.001035,000.0035.004TukangOH0.100032,500.003,250.005PekerjaOH0.400030,000.0012,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN121,485.00Biaya Lain1 % x Harga Satuan
Pekerjaan1,214.855Biaya Keuntungan5 % x Harga Satuan
Pekerjaan6,074.25JUMLAH HARGA128,774.10*HARGA SETELAH
DIBULATKAN128,700.00Jenis PekerjaanPekerjaan Talang
Tegak/MiringSatuan Pembayaranm'NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Seng plat 3' x 6' BJLS
28lbr0.500090,000.00$45,000.002Paku biasa 1/2" -
1"kg0.015012,850.00$192.753Kayu kruing
papanm30.00964,000,000.00$38,400.004Flincoatkg0.250045,000.00$11,250.00UPAH
/ TENAGA KERJA :5Tukang kayuOH0.400032,500.00$13,000.006Kepala
tukang
kayuOH0.025035,000.00$875.007PekerjaOH0.150030,000.00$4,500.008MandorOH0.001337,500.00$46.88*HARGA
SATUAN PEKERJAAN$113,264.63Biaya Lain1 % x Harga Satuan
Pekerjaan1,132.65Biaya Keuntungan5 % x Harga Satuan
Pekerjaan5,663.23JUMLAH HARGA120,060.50*HARGA SETELAH
DIBULATKAN$120,000.00Jenis PekerjaanKusen AluminiumSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Slimar
Aluminiumm11.100075,815.0083,396.502Sekrup
fixerbh2.0000642.501,285.003Sealenttube0.060038,550.002,313.00UPAH
/ TENAGA KERJA :4MandorOH0.002137,500.0078.755Kepala
TukangOH0.004335,000.00150.506TukangOH0.043032,500.001,397.507PekerjaOH0.043030,000.001,290.00PERALATAN
:*HARGA SATUAN PEKERJAAN89,911.25Biaya Lain1 % x Harga Satuan
Pekerjaan899.115Biaya Keuntungan5 % x Harga Satuan
Pekerjaan4,495.56JUMLAH HARGA95,305.93*HARGA SETELAH
DIBULATKAN95,300.00Jenis PekerjaanPasang Kaca Ryband 5 mmSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Kaca 5
mmm21.1000106,655.00117,320.50UPAH / TENAGA KERJA
:2MandorOH0.000837,500.0028.133Kepala
TukangOH0.015035,000.00525.004TukangOH0.150032,500.004,875.005PekerjaOH0.015030,000.00450.00PERALATAN
:*HARGA SATUAN PEKERJAAN123,198.63Biaya Lain1 % x Harga Satuan
Pekerjaan1,231.991Biaya Keuntungan5 % x Harga Satuan
Pekerjaan6,159.93JUMLAH HARGA130,590.54*HARGA SETELAH
DIBULATKAN130,500.00Jenis PekerjaanPintu / Jendela Kaca Rangka
AluminiumSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Kaca 5
mmm21.0500106,655.00111,987.752Sekrupbh4.0000642.502,570.003Kusen
Aluminiumm10.500075,815.0037,907.50UPAH / TENAGA KERJA
:4MandorOH0.040037,500.001,500.005Kepala
TukangOH0.040035,000.001,400.006TukangOH0.020032,500.00650.007PekerjaOH0.080030,000.002,400.00PERALATAN
:*HARGA SATUAN PEKERJAAN158,415.25Biaya Lain1 % x Harga Satuan
Pekerjaan1,584.151Biaya Keuntungan5 % x Harga Satuan
Pekerjaan7,920.76JUMLAH HARGA167,920.17*HARGA SETELAH
DIBULATKAN167,900.00Jenis PekerjaanTitik LampuSatuan
PembayaranTitikNO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL
:1Isolatorbh4.00003,855.0015,420.002Kabel
NYAm110.00004,497.5044,975.003Pipa Pralon
5/8ljr1.00006,425.006,425.004T Doos PVCbh1.0000899.50899.505Las
Doofbh6.00001,285.007,710.006Fitting
Plafondbh1.000019,275.0019,275.00UPAH / TENAGA KERJA :7Kepala
TukangOH0.050035,000.001,750.008TukangOH0.500032,500.0016,250.009PekerjaOH0.300030,000.009,000.00PERALATAN
:*HARGA SATUAN PEKERJAAN121,704.50Biaya Lain1 % x Harga Satuan
Pekerjaan1,217.051Biaya Keuntungan5 % x Harga Satuan
Pekerjaan6,085.23JUMLAH HARGA129,006.77*HARGA SETELAH
DIBULATKAN129,000.00Jenis PekerjaanTitik Stop KontakSatuan
PembayaranTitikNO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Stop
Kontakbh1.000022,487.5022,487.502Kabel
NYAm120.00004,497.5089,950.003Pipa Pralon
5/8ljr1.00006,425.006,425.004T Doos PVCbh1.0000899.50899.50UPAH /
TENAGA KERJA :5Kepala
TukangOH0.050035,000.001,750.006TukangOH0.300032,500.009,750.007PekerjaOH0.301030,000.009,030.00PERALATAN
:*HARGA SATUAN PEKERJAAN140,292.00Biaya Lain1 % x Harga Satuan
Pekerjaan1,402.921Biaya Keuntungan5 % x Harga Satuan
Pekerjaan7,014.60JUMLAH HARGA148,709.52*HARGA SETELAH
DIBULATKAN148,700.00Jenis PekerjaanPipa Air Kotor 2,5"Satuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Pipa PVC
2,5"m11.200014,777.5017,733.002Perlengkapan 35% harga
pipals0.35005,172.131,810.24UPAH / TENAGA KERJA
:3MandorOH0.027037,500.001,012.504Kepala
TukangOH0.009035,000.00315.005TukangOH0.090032,500.002,925.006PekerjaOH0.054030,000.001,620.00PERALATAN
:*HARGA SATUAN PEKERJAAN25,415.74Biaya Lain1 % x Harga Satuan
Pekerjaan254.161Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,270.79JUMLAH HARGA26,940.69*HARGA SETELAH
DIBULATKAN26,900.00Jenis PekerjaanRailing Pipa Galvanis 2"Satuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN / MATERIAL :1Pipa Galvanis
2"m11.000096,375.0096,375.002Elektroda
Bajakg0.206032,125.006,617.75PERALATAN :3Sewa Welding Set (min 5
jam)hr0.021038,550.00809.55UPAH / TENAGA KERJA
:4MandorOH0.000337,500.0011.255TukangOH0.060032,500.001,950.006PekerjaOH0.080030,000.002,400.00*HARGA
SATUAN PEKERJAAN108,163.55Biaya Lain1 % x Harga Satuan
Pekerjaan1,081.641Biaya Keuntungan5 % x Harga Satuan
Pekerjaan5,408.18JUMLAH HARGA114,653.36*HARGA SETELAH
DIBULATKAN114,600.00Jenis PekerjaanPekerjaan Penanaman RumputSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENH.
SATUANHARGA(Rp)(Rp)BAHAN/MATERIAL
:1RumputM21.000025,000.00$25,000.00UPAH / TENAGA KERJA
:2PekerjaOh0.100030,000.00$3,000.003Tukang
TamanOh0.010032,500.00$325.003MandorOh0.001037,500.00$37.50*HARGA
SATUAN PEKERJAAN$28,362.50Biaya Lain1 % x Harga Satuan
Pekerjaan283.63Biaya Keuntungan5 % x Harga Satuan
Pekerjaan1,418.13JUMLAH HARGA30,064.25*HARGA SETELAH
DIBULATKAN$30,000.00
analisa TeknisANALISA HARGA SATUANJenis PekerjaanPekerjaan
Pembuatan Papan Nama TPSTSatuan PembayaranUnit (Ls)NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Multiplek 4
mmlbr1.00002Kayu 5/7M30.10003PakuKg0.03604Cat MinyakLtr2.5000UPAH /
TENAGA KERJA :5PenulisanLs1.00006Ongkos PasangLs1.0000Jenis
PekerjaanPengukuran dan Pemasangan BouwplankSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Kayu Meranti 5/7m30.00102Papan
Merantim30.00073Pakukg0.02000.0UPAH / TENAGA KERJA
:4MandorOH0.00505Kepala
TukangOH0.01006TukangOH0.10007PekerjaOH0.1000PERALATAN :Jenis
PekerjaanStriping dan Perataan LahanSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENUPAH/TENAGA
KERJA1PekerjaOh0.10002MandorOh0.0500Jenis PekerjaanUrugan +
Pemadatan tanahSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHANTanahm31.2000UPAH/TENAGA
KERJA1Pekerjam30.32302MandorOH0.0040PERALATAN3StamperOH0.0264Jenis
PekerjaanUrugan Sirtu dan PemadatanSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Sirtum31.2000UPAH /
TENAGA KERJA :2MandorOH0.02103PekerjaOH0.0250PERALATAN :4Sewa
Bulldozerjam0.01205Sewa Truck Tangki Airjam0.01206Sewa Vibrator
Rollerjam0.0120Jenis PekerjaanUrugan PasirSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Pasirm31.2000UPAH / TENAGA KERJA :2MandorOH0.01003Pekerja Tak
TerampilOH0.3000PERALATAN :4Sewa Stamperhr0.0250Jenis
PekerjaanUrugan TanahSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN/MATERIAL1Tanahm31.2000UPAH / TENAGA
KERJA2MandorOH0.01003PekerjaOH0.3000Jenis PekerjaanUrug Tanah
KembaliSatuan Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENUPAH /
TENAGA KERJA :1MandorOH0.00632Pekerja Tak TerampilOH0.1875PERALATAN
:Jenis PekerjaanGalian TanahSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :UPAH / TENAGA KERJA
:1MandorOH0.04002Pekerja Tak TerampilOH0.4000PERALATAN :Jenis
PekerjaanMembuang TanahSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENUPAH/TENAGA KERJA :1PekerjaOH0.2500PERALATAN
:2Sewa Dump Truck 6 T (min 5 jam)jam0.2500Jenis PekerjaanGalian
StrousSatuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :UPAH / TENAGA KERJA :1MandorOH0.02002Pekerja Tak
TerampilOH0.4000PERALATAN :3Sewa Alat borjam0.6000Jenis
PekerjaanPasangan Batu KosongSatuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Batu Kali pecah 15/20
cmm31.0000UPAH / TENAGA KERJA :2MandorOH0.01493Kepala
TukangOH0.00394TukangOH0.06405PekerjaOH0.2950PERALATAN :Jenis
PekerjaanPasangan Batu Belah 1 : 4Satuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN/MATERIAL :1Batu Kali pecah 15/20
cmm31.10002Semenzak3.26003Pasirm30.5200UPAH / TENAGA KERJA
:4MandorOH0.07505Kepala
TukangOH0.07506TukangOH0.75007PekerjaOH1.0000Jenis
PekerjaanPasangan Batu Belah 1 : 3Satuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Batu Kali pecah 15/20
cmm31.20002Semenzak4.04003Pasirm30.4850UPAH / TENAGA KERJA
:4MandorOH0.07505Kepala
TukangOH0.07506TukangOH0.75007PekerjaOH1.0000PERALATAN :Jenis
PekerjaanPasangan Batu Bata 1 BataSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Batu
Batabh140.00002Semenzak0.53103Pasirm30.0930UPAH / TENAGA KERJA
:4MandorOH0.03005Kepala
TukangOH0.02006TukangOH0.20007PekerjaOH0.6000PERALATAN :Jenis
PekerjaanPasangan Trasram 1/2 bata, 1 PC : 3 PsSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Batu Batabh70.00002Semenzak0.29033Pasirm30.0396UPAH / TENAGA
KERJA :4MandorOH0.02365Kepala
TukangOH0.01586TukangOH0.15757PekerjaOH0.4725PERALATAN :Jenis
PekerjaanPasangan Bata 1 : 6Satuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Batu
Batabh70.00002Semenzak0.16643Pasirm30.0490UPAH / TENAGA KERJA
:4MandorOH0.01505Kepala
TukangOH0.01006TukangOH0.10007PekerjaOH0.3000PERALATAN :Jenis
PekerjaanPasangan RoosterSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Beton
Roosterbh10.00002Semenzak0.16643Pasirm30.0490UPAH / TENAGA KERJA
:4MandorOH0.01505Kepala
TukangOH0.01006TukangOH0.10007PekerjaOH0.3000PERALATAN :Jenis
PekerjaanPlesteran 1 : 4Satuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1PCzak0.12482Pasir
PasangM30.0240UPAH / TENAGA KERJA :3PekerjaOH0.20004Tukang
BatuOH0.10005Kepala TukangOH0.01506MandorOH0.0150Jenis
PekerjaanPlesteran Trasraam 1 ; 3Satuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Semenzak0.10802Pasirm30.0130UPAH / TENAGA KERJA
:3MandorOH0.01004Kepala
TukangOH0.01505TukangOH0.15006PekerjaOH0.2000PERALATAN :Jenis
PekerjaanPlesteran 1 ; 6Satuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Semenzak0.07632Pasirm30.0139UPAH / TENAGA KERJA
:3MandorOH0.01004Kepala
TukangOH0.01505TukangOH0.15006PekerjaOH0.2000PERALATAN :Jenis
PekerjaanAcianSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Semenzak0.0650UPAH /
TENAGA KERJA :2MandorOH0.00103Kepala
TukangOH0.00104TukangOH0.01005PekerjaOH0.0200PERALATAN :Jenis
PekerjaanPlint Kol-kolanSatuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Semenzak0.04402Pasirm30.0063UPAH / TENAGA KERJA
:3MandorOH0.00334Kepala
TukangOH0.00505TukangOH0.05006PekerjaOH0.0660PERALATAN :Jenis
PekerjaanCat TembokSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Plamirkg0.10002Cat
Tembokkg0.3600UPAH / TENAGA KERJA :3MandorOH0.00254Kepala
TukangOH0.00635TukangOH0.06306PekerjaOH0.0200PERALATAN :Jenis
PekerjaanCat BesiSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Cat
Besikg0.39002Meniekg0.2000UPAH / TENAGA KERJA
:3MandorOH0.00304Kepala
TukangOH0.00405TukangOH0.10506PekerjaOH0.0700PERALATAN :Jenis
PekerjaanCat PlafondSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN/MATERIAL
:1Plamirkg0.10002Amplaslmbr0.25003Campoundm21.00004Cat
Dasarkg0.10005Cat Penutup 2xkg0.2600UPAH / TENAGA KERJA
:6PekerjaOH0.02007Tukang CatOH0.06308Kepala
tukangOH0.00639MandorOH0.0025PERALATAN :10Kuas Rollbuah0.1000Jenis
PekerjaanCat LisplankSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Cat Dasarkg0.10002Cat
Penutup 2xkg0.2600UPAH / TENAGA KERJA :3PekerjaOH0.02004Tukang
CatOH0.06305Kepala tukangOH0.00636MandorOH0.0025Jenis
PekerjaanPasangan Kanstin 15 x 25 x 40Satuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Kanstinm11.00002Pasir
Pasangm30.00103Semen PCzak0.3600UPAH / TENAGA KERJA
:4MandorOH0.00105Kepala
TukangOH0.01006TukangOH0.05007PekerjaOH0.0500PERALATAN :Jenis
PekerjaanPekerjaan Paving Segi Empat T = 8 Cm, K =400Satuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Paving Segi Empat t=8 K=400m243.0000UPAH / TENAGA KERJA
:2MandorOH0.02503Kepala
TukangOH0.02504TukangOH0.05005PekerjaOH0.0500PERALATAN :Jenis
PekerjaanSaluran U Buis Beton d 30 cm dan bataSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Buis Beton U d 30m11.00002Batu
Batabh40.00003Pasirm30.20004SemenZak0.1000UPAH / TENAGA KERJA
:5MandorOH0.00386PekerjaOH0.0381PERALATAN :7Sewa alat bantu (1 set
@ 3 alat)hr1.0000Jenis PekerjaanSaluran Gorong-gorongSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Gorong-gorong d 30m11.0000UPAH / TENAGA KERJA
:2MandorOH0.00383PekerjaOH0.0381PERALATAN :Jenis PekerjaanBesi Wire
MeshSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Besi Wire Meshkg1.0500PERALATAN :2Alat Bantuls1.0000UPAH
/ TENAGA KERJA :3MandorOH0.00254Kepala Tukang BesiOH0.02255Tukang
BesiOH0.04506Pekerja terampilOH0.0450Jenis PekerjaanMembuat Beton
Bertulang (100 kg besi + Bekisting)Satuan Pembayaranm3NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Kayu Meranti
begestingm30.40002Paku 5 cm - 12 cmKg4.00003Minyak
BekistingLiter2.00004Besi Beton PolosKg100.00005Kawat
BetonKg4.50006Semen PCzak6.72007Pasir
Betonm30.54008Kerikilm30.810010Plywood 9 mmLembar3.500011Dolken
Kayu Galam Dia. ( 8 - 10 ) cm, Panjang 4 mBatang2.0000UPAH / TENAGA
KERJA :12PekerjaOH0.850013Tukang BatuOH0.027514Tukang
kayuOH0.027515Tukang BesiOH0.027516Kepala
TukangOH0.040317MandorOH0.0353Jenis PekerjaanBeton Rabat
(1:3:5)Satuan Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Portland Cement (PC)zak4.36002Pasir Beton
(PB)m0.52003Koral Beton (maksimum 30 mm)m0.8700UPAH / TENAGA KERJA
:4PekerjaOH1.65005Tukang BatuOH0.25006Kepala
TukangOH0.02507MandorOH0.0800PERALATAN :Jenis PekerjaanBeton
1:2:3Satuan Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Semen PCzak7.68002Pasir Corm30.69203Batu Pecah 1/2
cmm31.0390UPAH / TENAGA KERJA :4MandorOH0.08305Kepala Tukang
BatuOH0.02806Tukang BatuOH0.27507Pekerja terampilOH1.0000PERALATAN
:Jenis PekerjaanPembesianSatuan PembayarankgNO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Besi Beton
Poloskg1.05002Kawat Bendratkg0.0150UPAH / TENAGA KERJA
:3MandorOH0.00044Kepala TukangOH0.00075TukangOH0.00706Pekerja
terampilOH0.0070PERALATAN :Jenis PekerjaanBegistingSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Kayu Meranti Bekistingm30.04002Paku Usukkg0.15003Minyak
Bekistingltr0.4000UPAH / TENAGA KERJA :4MandorOH0.03305Kepala
TukangOH0.03306TukangOH0.15007Pekerja terampilOH0.3300PERALATAN
:Jenis PekerjaanBeton Kolom dan Ring PraktisSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Kayu Meranti Bekistingm30.32002Semenzak6.72003Pasir
Corm30.54004Batu Pecah 1/2m30.81005Besi Betonkg120.00006Kawat
Bendratkg2.25007Playwoodlbr1.80008Paku Usukkg3.20009Minyak
Bekistingltr1.6000UPAH / TENAGA KERJA :10MandorOH0.265011Kepala
TukangOH0.265012Tukang BesiOH1.050013Tukang KayuOH1.300014Tukang
BatuOH0.275015Pekerja terampilOH5.4000PERALATAN :Jenis
PekerjaanBeton Sloof PraktisSatuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Kayu Meranti
Bekistingm30.27002Semenzak6.72003Pasir Corm30.54004Batu Pecah
1/2m30.81005Besi Betonkg140.00006Kawat Bendratkg3.00007Paku
Usukkg2.00008Minyak Bekistingltr0.6000UPAH / TENAGA KERJA
:9MandorOH0.283010Kepala TukangOH0.323011Tukang
BesiOH1.400012Tukang KayuOH1.560013Tukang BatuOH0.275014Pekerja
terampilOH5.6500PERALATAN :Jenis PekerjaanBeton StrousSatuan
Pembayaranm3NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Semen PCzak7.16032Pasir Corm30.48823Batu Pecah 1/2m30.8137UPAH /
TENAGA KERJA :4MandorOH0.08005Kepala TukangOH0.02506Tukang
BatuOH0.25007Pekerja terampilOH1.6500PERALATAN :Jenis PekerjaanBaja
WFSatuan PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Baja WFkg1.1500UPAH / TENAGA KERJA
:2MandorOH0.00303Kepala TukangOH0.00604Tukang BatuOH0.06005Pekerja
terampilOH0.0600PERALATAN :Jenis PekerjaanBesi PlatSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Besi Platkg1.1500UPAH / TENAGA KERJA :2MandorOH0.00303Kepala
TukangOH0.00604Tukang BatuOH0.06005Pekerja
terampilOH0.0600PERALATAN :Jenis PekerjaanBesi SikuSatuan
PembayarankgNO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Besi Sikukg1.1500UPAH / TENAGA KERJA :2MandorOH0.00303Kepala
TukangOH0.00604Tukang BatuOH0.06005Pekerja
terampilOH0.0600PERALATAN :Jenis PekerjaanPasang Keramik
40x40Satuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Keramik 40x40m21.00002Semenzak0.22803Pasirm30.0420UPAH /
TENAGA KERJA :4MandorOH0.03005Kepala
TukangOH0.03506TukangOH0.35007Pekerja terampilOH0.6200PERALATAN
:Jenis PekerjaanPasang Keramik 20x20Satuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Keramik
20x20m21.00002Semenzak0.22763Pasirm30.0420UPAH / TENAGA KERJA
:4MandorOH0.03005Kepala TukangOH0.03506TukangOH0.35007Pekerja
terampilOH0.6200PERALATAN :Jenis PekerjaanPasang Keramik
20x25Satuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Keramik 20x25m21.00002Semenzak0.18603Pasirm30.0180UPAH /
TENAGA KERJA :4MandorOH0.03005Kepala
TukangOH0.04506TukangOH0.45007Pekerja terampilOH0.6000PERALATAN
:Jenis PekerjaanPasang List Keramik DindingSatuan
Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1List Keramikm11.10002Semenzak0.00243Pasirm30.0030UPAH / TENAGA
KERJA :4MandorOH0.00305Kepala TukangOH0.00306TukangOH0.03007Pekerja
terampilOH0.0600PERALATAN :Jenis PekerjaanPasang Batu alam dan Batu
AmpyangSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Batu Ampyangkg1.00002Batu
Alamkg1.00003Semenzak0.15004Pasirm30.1300UPAH / TENAGA KERJA
:5MandorOH0.01406Kepala TukangOH0.01407TukangOH0.08008Pekerja
terampilOH0.0400PERALATAN :Jenis PekerjaanRangka Plafond
HollowSatuan Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN /
MATERIAL :1Hollowm14.30002Sekrupkg0.2000UPAH / TENAGA KERJA
:3MandorOH0.01004Kepala
TukangOH0.03005TukangOH0.30006PekerjaOH0.2000PERALATAN :Jenis
PekerjaanPenutup Plafond GypsumSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Plafond
Gypsumm21.04832Sekrupkg0.1100UPAH / TENAGA KERJA
:3MandorOH0.00504Kepala
TukangOH0.00505TukangOH0.05006PekerjaOH0.1000PERALATAN :Jenis
PekerjaanList GypsumSatuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1List
Gypsumm11.10002Kertas Gosoklbr0.42003Lem Gypsumkg0.0041UPAH /
TENAGA KERJA :4MandorOH0.00305Kepala
TukangOH0.00506TukangOH0.05007PekerjaOH0.0500PERALATAN :Jenis
PekerjaanPasang GentengSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Gentengbh25.0000UPAH /
TENAGA KERJA :2MandorOH0.00803Kepala
TukangOH0.00804TukangOH0.07505PekerjaOH0.1500PERALATAN :Jenis
PekerjaanPasang ListplankSatuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Papan Kayu
Kamperm30.00722Pakukg0.0500UPAH / TENAGA KERJA
:3MandorOH0.00504Kepala
TukangOH0.02005TukangOH0.20006PekerjaOH0.1000PERALATAN :Jenis
PekerjaanGenteng BubunganSatuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Bubunganbh5.00002Semenzak0.16003Pasirm30.0320UPAH / TENAGA KERJA
:4MandorOH0.00205Kepala
TukangOH0.02006TukangOH0.20007PekerjaOH0.4000PERALATAN :Jenis
PekerjaanRangka Atap Baja RinganSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Rangka Galvalum dan
Asesorism21.1000UPAH / TENAGA KERJA :2MandorOH0.00503Kepala
TukangOH0.00104TukangOH0.10005PekerjaOH0.4000PERALATAN :Jenis
PekerjaanPekerjaan Talang Tegak/MiringSatuan Pembayaranm'NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Seng plat 3' x 6' BJLS
28lbr0.50002Paku biasa 1/2" - 1"kg0.01503Kayu kruing
papanm30.00964Flincoatkg0.2500UPAH / TENAGA KERJA :5Tukang
kayuOH0.40006Kepala tukang
kayuOH0.02507PekerjaOH0.15008MandorOH0.0013Jenis PekerjaanKusen
AluminiumSatuan Pembayaranm1NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN
/ MATERIAL :1Slimar Aluminiumm11.10002Sekrup
fixerbh2.00003Sealenttube0.0600UPAH / TENAGA KERJA
:4MandorOH0.00215Kepala
TukangOH0.00436TukangOH0.04307PekerjaOH0.0430PERALATAN :Jenis
PekerjaanPasang Kaca Ryband 5 mmSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Kaca 5 mmm21.1000UPAH /
TENAGA KERJA :2MandorOH0.00083Kepala
TukangOH0.01504TukangOH0.15005PekerjaOH0.0150PERALATAN :Jenis
PekerjaanPintu / Jendela Kaca Rangka AluminiumSatuan
Pembayaranm2NO.URAIAN KEGIATANSATUANKOEFISIENBAHAN / MATERIAL
:1Kaca 5 mmm21.05002Sekrupbh4.00003Kusen Aluminiumm10.5000UPAH /
TENAGA KERJA :4MandorOH0.04005Kepala
TukangOH0.04006TukangOH0.02007PekerjaOH0.0800PERALATAN :Jenis
PekerjaanTitik LampuSatuan PembayaranTitikNO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Isolatorbh4.00002Kabel
NYAm110.00003Pipa Pralon 5/8ljr1.00004T Doos PVCbh1.00005Las
Doofbh6.00006Fitting Plafondbh1.0000UPAH / TENAGA KERJA :7Kepala
TukangOH0.05008TukangOH0.50009PekerjaOH0.3000PERALATAN :Jenis
PekerjaanTitik Stop KontakSatuan PembayaranTitikNO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Stop Kontakbh1.00002Kabel
NYAm120.00003Pipa Pralon 5/8ljr1.00004T Doos PVCbh1.0000UPAH /
TENAGA KERJA :5Kepala
TukangOH0.05006TukangOH0.30007PekerjaOH0.3010PERALATAN :Jenis
PekerjaanPipa Air Kotor 2,5"Satuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Pipa PVC
2,5"m11.20002Perlengkapan 35% harga pipals0.3500UPAH / TENAGA KERJA
:3MandorOH0.02704Kepala
TukangOH0.00905TukangOH0.09006PekerjaOH0.0540PERALATAN :Jenis
PekerjaanRailing Pipa Galvanis 2"Satuan Pembayaranm1NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN / MATERIAL :1Pipa Galvanis
2"m11.00002Elektroda Bajakg0.2060PERALATAN :3Sewa Welding Set (min
5 jam)hr0.0210UPAH / TENAGA KERJA
:4MandorOH0.00035TukangOH0.06006PekerjaOH0.0800Jenis
PekerjaanPekerjaan Penanaman RumputSatuan Pembayaranm2NO.URAIAN
KEGIATANSATUANKOEFISIENBAHAN/MATERIAL :1RumputM21.0000UPAH / TENAGA
KERJA :2PekerjaOh0.10003Tukang TamanOh0.01003MandorOh0.0010
BahanDAFTAR HARGA BAHAN BANGUNAN & UPAH KERJANO.U R A I A
NSATUANH. SATUAN( Rp
)AUPAH01.2851MandorOrg/Hr37,500.0048,187.5037,500.002Tukang
BatuOrg/Hr32,500.0041,762.5032,500.003Tukang
LasOrg/Hr32,500.0041,762.5032,500.004MasinisOrg/Hr32,500.0041,762.5032,500.005Kepala
Tukang BatuOrg/Hr35,000.0044,975.0035,000.006Kepala Tukang
CatOrg/Hr35,000.0044,975.0035,000.007Pekerja / buruh Tak
TerampilOrg/Hr30,000.0038,550.0030,000.008Pekerja
TerampilOrg/Hr30,000.0038,550.0030,000.009Pembantu
MasinisOrg/Hr38,500.0049,472.5038,500.0010Kepala tukang
besiOrg/Hr35,000.0044,975.0035,000.0011Kepala tukang
LasOrg/Hr35,000.0044,975.0035,000.0012Kepala Tukang
PipaOrg/Hr35,000.0044,975.0035,000.0013Tukang
BesiOrg/Hr32,500.0041,762.5032,500.0014Tukang
KayuOrg/Hr32,500.0041,762.5032,500.0015Tukang
CatOrg/Hr32,500.0041,762.5032,500.0016Kepala Tukang
KayuOrg/Hr35,000.0044,975.0035,000.0017Operator alat
konstruksiOrg/Hr35,000.0044,975.0035,000.0018Tukang
tamanOrg/Hr32,500.0041,762.5032,500.0019Tukang
PipaOrg/Hr32,500.0041,762.5032,500.00BBAHAN1Pasir
Pasangm377,100.0077,100.0060,000.002Pasir
Corm387,380.0087,380.0068,000.003Pasir
Urugm344,975.0044,975.0035,000.004Semen
PCzak50,000.0064,250.0050,000.005Batu
Batabh385.50385.50300.006Beton
Roosterbh8,995.008,995.007,000.007Kayu
Begistingm3449,750.00449,750.00350,000.008Kayu
Dolkenbtg10,280.0010,280.008,000.009Kayu Meranti
3/5m33,212,500.003,212,500.002,500,000.0010Playwood 9
mmlbr64,250.0064,250.0050,000.0011Gentengbh1,670.501,670.501,300.0012Genteng
Bubunganbh5,782.505,782.504,500.0013Sirtum348,830.0048,830.0038,000.0014Batu
Kali 15/20m357,825.0057,825.0045,000.0015Batu Pecah
2/3m396,375.0096,375.0075,000.0016Batu Pecah
1/2m3102,800.00102,800.0080,000.0017Plamir
dindingkg23,772.5023,772.5018,500.0018Cat
tembokkg26,985.0026,985.0021,000.0019Cat
Besikg25,700.0025,700.0020,000.0020Cat
Menikg12,850.0012,850.0010,000.0021Paving Segi Empat T = 8 Cm, K
=400bh1,285.0055,255.001,285.001,000.0022Kanstin 15 x 25 x
40m138,550.0038,550.0030,000.0023Buis Beton U d
30m129,555.0029,555.0023,000.0024Gorong-Gorong d
30m141,120.0041,120.0032,000.0025Minyak
Begistingltr5,782.505,782.504,500.0026Keramik
40x40m244,975.0044,975.0035,000.0027Keramik
20x20m241,120.0041,120.0032,000.0028Keramik
20x25m244,975.0044,975.0035,000.0029List
Keramikm125,700.0025,700.0020,000.0030Batu
Alamkg44,975.0044,975.0035,000.0031Batu
Ampyangkg32,125.0032,125.0025,000.0032Hollowm17,710.007,710.006,000.0033Sekrupkg12,850.0012,850.0010,000.0034Sekrup
Fixerbh642.50642.50500.0035Rangka Atap
Galvalumm296,375.0096,375.0075,000.0036Kertas
Gosoklbr10,280.0010,280.008,000.0037Kayu Meranti
5/7m33,212,500.003,212,500.002,500,000.0038Papan
Merantim33,533,750.003,533,750.002,750,000.0039Papan Kamper
3/30m34,497,500.004,497,500.003,500,000.0040Kusen
Aluminiumm175,815.0075,815.0059,000.0041Isolator
listrikrol3,855.003,855.003,000.0042Pakukg12,850.0012,850.0010,000.0043Sealenttube38,550.0038,550.0030,000.0044Kaca
5 mmm2106,655.00106,655.0083,000.0045Kabel
NYAm14,497.504,497.503,500.0046Pipa Galvanis
2"m196,375.0096,375.0075,000.0047Pipa
2,5"m114,777.5014,777.5011,500.0048Pipa
5/8btg6,425.006,425.005,000.0049T Dos
PVCbh899.50899.50700.0050Fiting
Lampubh19,275.0019,275.0015,000.0051Stop
kontakbh22,487.5022,487.5017,500.0052Elektroda
BajaKg32,125.0032,125.0025,000.0053Plafond
Gypsumm225,700.0025,700.0020,000.0054List
Gypsumm112,850.0012,850.0010,000.0055Lem
Gypsumkg15,420.0015,420.0012,000.0056Besi Beton
Poloskg7,710.007,710.006,000.0057Baja
WFkg7,388.757,388.755,750.0058Besi
Platkg7,710.007,710.006,000.0059Besi
Sikukg8,095.508,095.506,300.0060Kawat
Bendratkg16,705.0016,705.0013,000.0061Lass
Doofbh1,285.001,285.001,000.0062Tanahm335,000.0063Rumputm225,000.0064Multipleks
4 mmlbr80,000.0065Cat Minyakltr8,000.0066Campoundm22,000.0067Cat
Dasarkg40,000.0068Cat Penutup 2xkg40,000.0069Kuas
Rollbuah15,000.0070Pintu PVCunit250,000.0071Seng plat 3' x 6' BJLS
28lmbr90,000.0072Kayu kruing
papanm34,000,000.0073Flincoatkg45,000.0074Kran Air
1/2"buah35,000.0075Pipa PVC AW 3/4"m'11,500.0076Pipa PVC AW
1/2"m'7,500.0077Pipa PVC AW 3"m'20,000.0078Pipa PVC AW
4"m'30,000.0079Septictank Biotankunit4,000,000.0080Jarum
Kerasunit22,000.0081Bautkg2,500.0082Pipa
Perforatedm'25,000.0083Kerikil Filterm3600,000.0084Atap
Fiberglasm2150,000.0085Tangki Airunit7,500,000.0086Stop Kran
3/4buah35,000.0087Pembuatan Sumur
BorLs2,500,000.0088Tanahm330,000.000.0CALAT0.01Sewa Dump Truck 2,5
ton (max 5 jam)jam50,000.0064,250.0050,000.002Sewa Motor Grader 125
- 140 pkjam141,350.00141,350.00110,000.003Sewa Phenumatic Tire
Rollerjam128,500.00128,500.00100,000.004Sewa Truck Tangki
Airjam96,375.0096,375.0075,000.005Sewa Vibrator
Rollerjam96,375.0096,375.0075,000.006Sewa Excavator 6
m3jam192,750.00192,750.00150,000.007Sewa
Stamperhr96,375.0096,375.0075,000.008Sewa alat bantu (1 set @ 3
alat)hr1,285.001,285.001,000.009Sewa Welding Set (min 5
jam)hr38,550.0038,550.0030,000.00Sewa Alat
Borjam44,975.0044,975.0035,000.00Sewa BulldozerJam150,000.00
Rekap LM ( 1a )REKAPITULASILAPORAN MINGGUANPAKET: MLG.P-2BULAN
KE: I ( Pertama )PEKERJAAN: Pembangunan PS Sampah Terpadu 3RMINGGU
KE: 1 ( Satu )KONTRAKTOR: CV. ZIDANE KARYAPERIODE: 03 April s/d08
April 2012No.KONTRAK: 23/MLG.P-2/PKK.P/PPLP/IV/2012WAKTU
PELAKSANAAN: 120 hari kalenderTANGGAL: 03 April 2012Tahun Anggaran:
2012NoNama PekerjaanVolSatuanHarga Satuan (Rp.)Jumlah Harga
(Rp.)BOBOTMINGGU LALUMINGGU INIS/D MINGGU
INIKET.VolumeTHDPTHDPVolumeTHDPTHDPVolumeTHDPTHDPPEK. ITU
SENDIRIPEK. KESELURUHANPEK. ITU SENDIRIPEK. KESELURUHANPEK. ITU
SENDIRIPEK. KESELURUHAN%%%%%%IPEKERJAAN PEMATANGAN
LAHAN/AREA$1unit47,979,768.4047,979,768.404.25310.00.0100.0004.253100.0004.25IIPEKERJAAN
PAGAR AREA
3R$1unit124,529,249.28124,529,249.2811.03870.00.0100.00011.039100.00011.04IIIPEKERJAAN
SALURAN DRAINASE AIR
HUJAN$93m'18,160,426.2018,160,426.201.60980.00.097.2991.56697.2991.57IVPEK.
BAK KONTROL
SAL.DRAINASE$12unit35,000.00420,000.000.03720.00.0100.0000.037100.0000.04VPEKERJAAN
PAVING$1unit24,714,952.0024,714,952.002.19080.00.094.0432.06094.0432.06VIPEKERJAAN
IDENTITAS
KEGIATAN$1unit553,000.00553,000.000.04900.00.00.00.00.00.0VIIPEKERJAAN
DINDING
PENAHAN$151m'192,992,733.05192,992,733.0517.10760.00.0100.00017.108100.00017.11VIIIPEKERJAAN
GUDANG
ALAT$1unit66,656,875.4866,656,875.485.90870.00.096.0505.67596.0505.68XIXPEKERJAAN
POS
JAGA$1unit19,268,308.6019,268,308.601.70800.00.093.4911.59793.4911.60XPEKERJAAN
KANTOR$1unit105,740,518.48105,740,518.489.37320.00.098.8149.26298.8149.26XIPEKERJAAN
HANGGAR$1unit354,058,316.45354,058,316.4531.38510.00.073.47923.06273.47923.06XIIPEKERJAAN
PARKIR
MOTOR$1unit6,653,554.456,653,554.450.58980.00.0100.0000.590100.0000.59XIIIPEKERJAAN
PARKIR
GEROBAK$1unit5,967,273.155,967,273.150.52900.00.0100.0000.529100.0000.53XIVPEKERJAAN
KONTAINER
RESIDU$1unit8,446,489.478,446,489.470.74870.00.0100.0000.749100.0000.75XVPEKERJAAN
BAK CUCI
PLASTIK$1unit5,217,227.835,217,227.830.46250.00.0100.0000.462100.0000.46XVIPEKERJAAN
TANDON
AIR$1unit13,865,400.0813,865,400.081.22910.00.026.5400.32626.5400.33XVIIPEKERJAAN
SUMUR
RESAPAN$1unit234,908.68234,908.680.02080.00.0100.0000.021100.0000.02XVIIIPEKERJAAN
IPAL$1unit16,203,443.3016,203,443.301.43630.00.090.5661.30190.5661.30XIXPENGADAAN
ALAT$1unit116,448,000.00116,448,000.0010.32240.00.00.00.00.00.0Jumlah1,128,110,444.90100.000.079.63779.637Surabaya,09
April 2012Dikoreksi oleh,Disetujui oleh,Dibuat oleh,Koordinator
PengawasKonsultan IndividuKontraktor PelaksanaCV. ZIDANE KARYAEko
Sutantoyo, ST, MT.Moh. Mukhlis,
ST................................NIP. .....................Project
Manager
KEMENTRIAN PEKERJAAN UMUMDIREKTORAT JENDERA CIPTA KARYASATKER
PENGEMBANGAN PENYEHATAN LINGKUNGAN PERMUKIMAN JAWA TIMURJL. Raya
Menganti - Wiyung PO BOX 89 / SB - KR Surabaya Tilp/Fax.
031-7523264
LM ( 1a )LAPORAN MINGGUANPAKET: MLG.P-2BULAN KE: I ( Pertama
)PEKERJAAN: Pembangunan PS Sampah Terpadu 3RMINGGU KE: 1 ( Satu
)KONTRAKTOR: CV. ZIDANE KARYAPERIODE: 03 April s/d08 April
2012No.KONTRAK: 23/MLG.P-2/PKK.P/PPLP/IV/2012WAKTU PELAKSANAAN: 120
hari kalenderTANGGAL: 03 April 2012Tahun Anggaran: 2012NoNama
PekerjaanVOLSatuanHarga Satuan (Rp.)Jumlah Harga (Rp.)BOBOTMINGGU
LALUMINGGU INIS/D MINGGU
INIKET.VolumeTHDPTHDPVolumeTHDPTHDPVolumeTHDPTHDPPEK. ITU
SENDIRIPEK. KESELURUHANPEK. ITU SENDIRIPEK. KESELURUHANPEK. ITU
SENDIRIPEK. KESELURUHAN%%%%%%IPEKERJAAN PEMATANGAN
LAHAN/AREA$1Pembersihan
Lokasi1.00ls500,000.00500,000.000.0440.00.00%1.00100%0.04431.00100%0.044$2Striping
& Perataan
Lahan1,084.26m25,100.005,529,726.000.4900.00.00%1,084.26100%0.49021,084.26100%0.490$3Pengurugan
& Pemadatan
Tanah296.90m351,200.0015,201,280.001.3470.00.00%296.90100%1.3475296.90100%1.347$4Pengurugan
& Pemadatan
Tanah432.10m351,000.0022,037,100.001.9530.00.00%432.10100%1.9535432.10100%1.953$5Buang
Galian
tanah216.85m321,200.004,597,262.400.4080.00.00%216.85100%0.4075216.85100%0.408$6Galian
Parit8.00m314,300.00114,400.000.0100.00.00%8.00100%0.01018.00100%0.010JUMLAH47,979,768.404.2530.04.2534.253IIPEKERJAAN
PAGAR AREA 3R$1Pengukuran dan
Bouwplank1.00ls100,000.00100,000.000.0090.00.00.01.00100%0.00891.00100%0.009$2Galian
Tanah109.05m314,300.001,559,477.920.1380.00.00.0109.05100%0.1382109.05100%0.138$3Urugan
Pasir15.58m369,600.001,084,312.320.0960.00.00.015.58100%0.096115.58100%0.096$4Pasangan
Batu
Kosong31.16m373,600.002,293,258.240.2030.00.00.031.16100%0.203331.16100%0.203$5Pas.
Batu Belah 1 :
4136.32m3346,100.0047,179,659.804.1820.00.00.0136.32100%4.1822136.32100%4.182$6Pasangan
Bata 1 :
6312.25m255,300.0017,267,203.801.5310.00.00.0312.25100%1.5306312.25100%1.531$7Sloof
Praktis194.74m148,700.009,483,838.000.8410.00.00.0194.74100%0.8407194.74100%0.841$8Ring
Balk189.24m147,800.009,045,672.000.8020.00.00.0189.24100%0.8018189.24100%0.802$9Kolom
Praktis152.50m147,800.007,289,500.000.6460.00.00.0152.50100%0.6462152.50100%0.646$10Plesteran
1 :
6624.49m217,600.0010,991,059.200.9740.00.00.0624.49100%0.9743624.49100%0.974$11Acian624.49m24,500.002,810,214.000.2490.00.00.0624.49100%0.2491624.49100%0.249$12Cat
Tembok532.00m215,900.008,458,800.000.7500.00.00.0532.00100%0.7498532.00100%0.750$13Cat
Tembok92.49m214,500.001,341,134.000.1190.00.00.092.49100%0.118992.49100%0.119$14Dolken304.00bh10,280.003,125,120.000.2770.00.00.0304.00100%0.2770304.00100%0.277$15Pengadaan
Pintu
Pagar1.00ls2,500,000.002,500,000.000.2220.00.00.01.00100%0.22161.00100%0.222JUMLAH124,529,249.2811.0390.011.03911.039IIIPEKERJAAN
SALURAN DRAINASE AIR HUJAN$1Pengukuran dan
Bouwplank93.00ls100,000.009,300,000.000.8240.00.00.093.00100%0.824493.00100%0.824$2Saluran
U Buis Beton d 30 cm dan
bata116.25m172,000.008,370,000.000.7420.00.00.0116.25100%0.7419116.25100%0.742$3Grill
Saluran34.78kg14,100.00490,426.200.0430.00.00.00.00%0.00.00%0.0JUMLAH18,160,426.201.6100.01.5661.566IVPEK.
BAK KONTROL SAL.DRAINASE$1Bak
Kontrol12.00bh35,000.00420,000.000.0370.00.00.012.00100%0.037212.00100%0.037JUMLAH420,000.000.0370.00.0370.037VPEKERJAAN
PAVING$1Pengukuran dan
Bouwplank1.00ls100,000.00100,000.000.0090.00.00.01.00100%0.00891.00100%0.009$2Urugan
Pasir bawah
paving34.25m369,600.002,383,800.000.2110.00.00.034.25100%0.211334.25100%0.211$3Pasangan
Kanstin 15 x 25 x
405.96m'63,700.00379,652.000.0340.00.00.00.00%0.00.00%0.0$4Pekerjaan
Paving Segi Empat T = 8 Cm, K
=400342.50m263,800.0021,851,500.001.9370.00.00.0325.3895%1.8402325.3895%1.840JUMLAH24,714,952.002.1910.02.0602.060VIPEKERJAAN
IDENTITAS KEGIATAN$1Pembuatan Papan Nama TPST +
Penguat1.00Ls553,000.00553,000.000.0490.00.00.00.00%0.00.00%0.0JUMLAH553,000.000.0490.00.00.0VIIPEKERJAAN
DINDING PENAHAN$1Pembersihan
Lokasi150.66m'5,100.00768,366.000.0680.00.00.0150.66100%0.0681150.66100%0.068$2Bowplank150.66m'13,400.002,018,844.000.1790.00.00.0150.66100%0.1790150.66100%0.179$3Galian
tanah96.42m314,300.001,378,840.320.1220.00.00.096.42100%0.122296.42100%0.122$4Timbunan
tanah bekas galian untuk
tanggul96.42m36,200.00597,818.880.0530.00.00.096.42100%0.053096.42100%0.053$5Pasangan
batu kali
1:4330.10m3346,100.00114,246,246.3710.1270.00.00.0330.10100%10.1272330.10100%10.127$6Plesteran
1:4500.19m219,500.009,753,728.400.8650.00.00.0500.19100%0.8646500.19100%0.865$7Beton
Bertulang (termasuk besi 100 kg/m3 dan bekisting)-balok 20x20 cm
(sloof dan
ring)12.05m31,903,200.0022,938,888.962.0330.00.00.012.05100%2.033412.05100%2.033-Beton
tegak 20 x 20 cm (skoor dan
kolom)12.05m31,903,200.0022,938,888.962.0330.00.00.012.05100%2.033412.05100%2.033-Poor
80x20 cm (untk skoor dan
kolom)9.64m31,903,200.0018,351,111.171.6270.00.00.09.64100%1.62679.64100%1.627JUMLAH192,992,733.0517.1080.017.10817.108VIIIPEKERJAAN
GUDANG ALATAPekerjaan Tanah Dan Pondasi$1Pengukuran dan
Bouwplank19.40m113,400.00259,960.000.0230.00.00.019.40100%0.023019.40100%0.023$2Pengukuran
dan Bouwplank16.40m110,500.00172,200.000.015$3Galian
Tanah29.65m314,300.00423,937.800.0380.00.00.029.65100%0.037629.65100%0.038$4Pasir
Urug2.18m369,600.00152,006.400.0130.00.00.02.18100%0.01352.18100%0.013$5Pasangan
Batu
Kosong6.59m373,600.00484,876.800.0430.00.00.06.59100%0.04306.59100%0.043$6Pasangan
Batu Kali 1 Pc : 4
Ps16.10m3346,100.005,573,594.400.4940.00.00.016.10100%0.494116.10100%0.494$7Sloof
15/20 K225a.
Beton1.10m3637,900.00700,414.200.0620.00.00.01.10100%0.06211.10100%0.062b.
Besi178.10kg9,300.001,656,370.770.1470.00.00.0178.10100%0.1468178.10100%0.147c.
Bekisting14.64m241,700.00610,488.000.0540.00.00.014.64100%0.054114.64100%0.054$8Pasangan
Bata 1 bata,
1:315.60m2120,800.001,884,480.000.1670.00.00.015.60100%0.167015.60100%0.167$9Tanah
Urug
Kembali8.89m36,200.0055,141.560.0050.00.00.08.89100%0.00498.89100%0.005$10Pemadatan
tanah untuk peninggian
peil8.74m351,200.00447,283.200.0400.00.00.08.74100%0.03968.74100%0.040BPekerjaan
Pasangan dan Beton$1Pasangan Trasram 1/2 bata, 1 PC : 3
Ps9.80m269,200.00678,021.600.0600.00.00.09.80100%0.06019.80100%0.060$2Pasangan
Dinding 1/2 Batu bata (1 Pc : 6
Ps)106.15m255,300.005,870,343.850.5200.00.00.0106.15100%0.5204106.15100%0.520$3Plesteran
Beton dan Trasram, 1 Pc : 3
Ps19.60m219,200.00376,243.200.0330.00.00.019.60100%0.033419.60100%0.033$4Plesteran
Batu Bata, 1 Pc : 6
Ps212.31m217,600.003,736,638.400.3310.00.00.0212.31100%0.3312212.31100%0.331$5Acian231.91m24,500.001,043,572.500.0930.00.00.0231.91100%0.0925231.91100%0.093$6Pasangan
Keramik
40x4038.08m297,400.003,708,992.000.3290.00.00.038.08100%0.328838.08100%0.329$7Pasangan
Keramik
20x204.40m288,500.00389,400.000.0350.00.00.04.40100%0.03454.40100%0.035$8Pasangan
Keramik
20x2511.55m295,000.001,097,250.000.0970.00.00.011.55100%0.097311.55100%0.097$9Lis
Keramik7.70m230,000.00231,000.000.0200.00.00.00.00%0.00.00%0.0$10Beton
Ring Balk, Balok Latai dan Balok
Gantung36.60m147,800.001,749,480.000.1550.00.00.036.60100%0.155136.60100%0.155$11Kolom
Praktis52.50m147,800.002,509,500.000.2220.00.00.052.50100%0.222552.50100%0.222$12Rabat
Beton Tumbuk 1 Pc : 3 Ps : 5
Kr4.37m3433,300.001,892,654.400.1680.00.00.04.37100%0.16784.37100%0.168CPekerjaan
Pintu, Jendela dan Langit-langit$1Kusen Pintu dan
Jendela35.03m195,300.003,338,359.000.2960.00.00.035.03100%0.295935.03100%0.296$2Pintu
Kaca Rangka
Alumunium4.40m2167,900.00738,760.000.0650.00.00.04.40100%0.06554.40100%0.065$3Pasang
Kaca 5
mm2.61m2130,500.00340,291.800.0300.00.00.02.61100%0.03022.61100%0.030$4Pasang
Kaca 5
mm4.03m2128,000.00515,686.400.0460.00.00.04.03100%0.04574.03100%0.046$5Engsel
Pintu
4"3.00set22,000.0066,000.000.0060.00.00.03.00100%0.00593.00100%0.006$6Handle
Pintu3.00set75,000.00225,000.000.0200.00.00.03.00100%0.01993.00100%0.020$7Kunci
Pintu3.00set40,000.00120,000.000.0110.00.00.03.00100%0.01063.00100%0.011$8Rangka
Plafond
Hollow43.68m256,000.002,446,080.000.2170.00.00.043.68100%0.216843.68100%0.217$9Plafodn
Gypsum43.68m235,300.001,541,904.000.1370.00.00.043.68100%0.136743.68100%0.137$10Lis
Palfond
Gypsum47.40m123,200.001,099,680.000.0970.00.00.047.40100%0.097547.40100%0.097DPekerjaan
Atap$1Rangka Atap baja
Ringan65.62m2128,700.008,445,036.600.7490.00.00.065.62100%0.748665.62100%0.749$2Genteng65.62m252,200.003,425,259.600.3040.00.00.065.62100%0.303665.62100%0.304$3Bubungan11.10m162,100.00689,310.000.0610.00.00.011.10100%0.061111.10100%0.061$4Lisplang20.00m146,000.00920,000.000.0820.00.00.020.00100%0.081620.00100%0.082$5Lisplang12.20m139,000.00475,800.000.0420.00.00.012.20100%0.042212.20100%0.042EPekerjaan
Listrik$1Titik
Lampu7.00titik129,000.00903,000.000.0800.00.00.00.00%0.00.00%0.0$2Instalasi
Titik Stop
Kontak3.00titik148,700.00446,100.000.0400.00.00.00.00%0.00.00%0.0$3Pasang
Stop
Kontak3.00bh25,000.0075,000.000.0070.00.00.00.00%0.00.00%0.0$4Saklar
Tunggal3.00bh15,000.0045,000.000.0040.00.00.00.00%0.00.00%0.0$5Saklar
Ganda2.00bh17,500.0035,000.000.0030.00.00.00.00%0.00.00%0.0$6Lampu
23
watt3.00bh45,000.00135,000.000.0120.00.00.00.00%0.00.00%0.0$7Lampu
13
watt4.00bh38,000.00152,000.000.0130.00.00.00.00%0.00.00%0.0FPekerjaan
Cat$1Cat
Tembok80.88m215,900.001,285,992.000.1140.00.00.072.7990%0.102672.7990%0.103$2Cat
Tembok151.03m215,000.002,265,375.000.2010.00.00.0135.9290%0.1807135.9290%0.181$3Cat
Lisplank9.66m217,300.00167,118.000.0150.00.00.08.6990%0.01338.6990%0.013$4Cat
Plafond26.01m225,800.00671,122.500.0590.00.00.023.4190%0.053523.4190%0.054$5Cat
Plafond17.67m221,800.00385,151.500.0340.00.00.017.67100%0.034117.67100%0.034JUMLAH66,656,875.485.9090.05.6755.675IXPEKERJAAN
POS JAGAAPekerjaan Tanah Dan Pondasi$1Pengukuran dan
Bouwplank15.40m113,400.00206,360.000.0180.00.00.015.40100%0.018315.40100%0.018$2Pasir
Urug0.81m369,600.0056,515.200.0050.00.00.00.81100%0.00500.81100%0.005$3Sloof
15/20 K225a.
Beton0.22m3637,900.00141,613.800.0130.00.00.00.22100%0.01260.22100%0.013b.
Besi36.01kg9,300.00334,894.640.0300.00.00.036.01100%0.029736.01100%0.030c.
Bekisting2.96m241,700.00123,432.000.0110.00.00.02.96100%0.01092.96100%0.011$4Pasangan
Bata 1 bata, 1 Pc : 3
Ps6.84m2120,800.00826,272.000.0730.00.00.06.84100%0.07326.84100%0.073$5Pemadatan
tanah untuk peninggian
peil1.62m351,200.0083,148.800.0070.00.00.01.62100%0.00741.62100%0.007$6Poer
60 x 60 x 30a.
Beton0.43m3637,900.00275,572.800.0240.00.00.00.43100%0.02440.43100%0.024b.
Besi56.68kg9,300.00527,110.460.0470.00.00.056.68100%0.046756.68100%0.047c.
Bekisting2.88m241,700.00120,096.000.0110.00.00.02.88100%0.01062.88100%0.011BPekerjaan
Pasangan$1Pasangan Trasram 1/2 bata, 1 PC : 3
Ps1.96m269,200.00135,355.200.0120.00.00.01.96100%0.01201.96100%0.012$2Pasangan
Dinding 1/2 Batu bata (1 Pc : 6
Ps)13.50m255,300.00746,550.000.0660.00.00.013.50100%0.066213.50100%0.066$3Plesteran
Beton dan Trasram, 1 Pc : 3
Ps3.91m219,200.0075,110.400.0070.00.00.03.91100%0.00673.91100%0.007$4Plesteran
Batu Bata, 1 Pc : 6
Ps27.00m217,600.00475,200.000.0420.00.00.027.00100%0.042127.00100%0.042$5Acian30.91m24,500.00139,104.000.0120.00.00.030.91100%0.012330.91100%0.012$6Pasangan
Keramik
40x408.12m297,400.00790,888.000.0700.00.00.08.12100%0.07018.12100%0.070$7Pasangan
Keramik
20x251.08m296,400.00104,112.000.0090.00.00.01.08100%0.00921.08100%0.009CPekerjaan
Atap dan Plafond$1Rangka Atap Baja
Ringan28.67m2128,700.003,689,829.000.3270.00.00.028.67100%0.327128.67100%0.327$2Genteng28.67m252,200.001,496,574.000.1330.00.00.028.67100%0.132728.67100%0.133$3Genteng
Bubung9.40m162,100.00583,740.000.0520.00.00.09.40100%0.05179.40100%0.052$4Lisplank12.20m146,000.00561,200.000.0500.00.00.012.20100%0.049712.20100%0.050$5Rangka
Plafond
Hollow9.30m256,000.00520,800.000.0460.00.00.09.30100%0.04629.30100%0.046$6Plafond
Gypsum9.30m235,300.00328,290.000.0290.00.00.09.30100%0.02919.30100%0.029$7Lis
Plafond
Gypsum14.80m123,200.00343,360.000.0300.00.00.014.80100%0.030414.80100%0.030DPekerjaan
Beton$1Rabat Beton Tumbuk 1 Pc : 3 Ps : 5
Kr0.47m3433,300.00201,484.500.0180.00.00.00.47100%0.01790.47100%0.018$2Beton
Ring balok,balok lantai&balok dak
Meja17.92m147,800.00856,576.000.0760.00.00.017.92100%0.075917.92100%0.076$3Kolom
Praktis14.75m147,800.00705,050.000.0620.00.00.014.75100%0.062514.75100%0.062EPekerjaan
Pintu dan Jendela$1Kusen Pintu dan Jendela
Alumunium17.24m195,300.001,642,972.000.1460.00.00.017.24100%0.145617.24100%0.146$2Pintu
Kaca Rangka
Alumunium1.72m2167,900.00288,788.000.0260.00.00.01.72100%0.02561.72100%0.026$3Pasang
Kaca 5
mm5.38m2130,500.00702,351.000.0620.00.00.05.38100%0.06235.38100%0.062$4Handle
alumunium1.00set75,000.0075,000.000.0070.00.00.01.00100%0.00661.00100%0.007$5Kunci
Pintu1.00set40,000.0040,000.000.0040.00.00.01.00100%0.00351.00100%0.004$6Engse
Pintu1.00set22,000.0022,000.000.0020.00.00.01.00100%0.00201.00100%0.002FPekerjaan
Listrik$1Instalasi Titik
Lampu2.00titik129,000.00258,000.000.0230.00.00.00.00%0.00.00%0.0$2Instalasi
Titik Stop
Kontak1.00titik148,700.00148,700.000.0130.00.00.00.00%0.00.00%0.0$3Pasang
Stop
Kontak1.00bh25,000.0025,000.000.0020.00.00.00.00%0.00.00%0.0$4Pasang
Saklar
Ganda1.00bh17,500.0017,500.000.0020.00.00.00.00%0.00.00%0.0$5Pasang
Saklar
Tunggal1.00bh15,000.0015,000.000.0010.00.00.00.00%0.00.00%0.0$6Pasang
Lampu 23
watt2.00bh45,000.0090,000.000.0080.00.00.00.00%0.00.00%0.0$7MDP1.00unit250,000.00250,000.000.0220.00.00.00.00%0.00.00%0.0$8MCB
16A1.00bh150,000.00150,000.000.0130.00.00.00.00%0.00.00%0.0$9MCB
10A2.00bh150,000.00300,000.000.0270.00.00.00.00%0.00.00%0.0EPekerjaan
Cat$1Cat
Tembok30.91m215,900.00491,500.800.0440.00.00.030.91100%0.043630.91100%0.044$2Cat
Lisplank3.66m217,300.0063,318.000.0060.00.00.03.66100%0.00563.66100%0.006$3Cat
Plafond9.30m225,800.00239,940.000.0210.00.00.09.30100%0.02139.30100%0.021JUMLAH19,268,308.601.7080.01.5971.597XPEKERJAAN
KANTORAPekerjaan Tanah Dan Pondasi$1Pengukuran dan
Bouwplank38.80m113,400.00519,920.000.0460.00.00.038.80100%0.046138.80100%0.046$2Pasir
Urug3.80m369,600.00264,758.400.0230.00.00.03.80100%0.02353.80100%0.023$3Sloof
15/20 K225a.
Beton2.64m3637,900.001,684,056.000.1490.00.00.02.64100%0.14932.64100%0.149b.
Besi373.43kg9,300.003,472,941.780.3080.00.00.0373.43100%0.3079373.43100%0.308c.
Bekisting26.40m241,700.001,100,880.000.0980.00.00.026.40100%0.097626.40100%0.098$3Pasangan
Bata 1 bata, 1 Pc : 3
Ps19.36m2120,800.002,338,688.000.2070.00.00.019.36100%0.207319.36100%0.207$4Pemadatan
tanah untuk peninggian
peil15.22m351,200.00779,059.200.0690.00.00.015.22100%0.069115.22100%0.069$5Poer
60 x 60 x 30a.
Beton1.84m3637,900.001,171,184.400.1040.00.00.01.84100%0.10381.84100%0.104b.
Besi240.88kg9,300.002,240,219.450.1990.00.00.0240.88100%0.1986240.88100%0.199c.
Bekisting12.24m241,700.00510,408.000.0450.00.00.012.24100%0.045212.24100%0.045BPekerjaan
Pasangan dan Beton$1Pasangan Trasram 1/2 bata, 1 PC : 3
Ps11.59m269,200.00801,751.200.0710.00.00.011.59100%0.071111.59100%0.071$2Pasangan
Dinding 1/2 Batu bata (1 Pc : 6
Ps)125.82m255,300.006,957,873.650.6170.00.00.0125.82100%0.6168125.82100%0.617$3Plesteran
Beton dan Trasram, 1 Pc : 3
Ps23.17m219,200.00444,902.400.0390.00.00.023.17100%0.039423.17100%0.039$4Plesteran
Batu Bata, 1 Pc : 6
Ps251.64m217,600.004,428,881.600.3930.00.00.0251.64100%0.3926251.64100%0.393$5Acian274.81m24,500.001,236,658.500.1100.00.00.0274.81100%0.1096274.81100%0.110$6Pasangan
Keramik
40x4068.08m297,400.006,630,992.000.5880.00.00.068.08100%0.587868.08100%0.588$7Pasangan
Keramik
20x208.00m293,300.00746,400.000.0660.00.00.08.00100%0.06628.00100%0.066$8Pasangan
Keramik
20x2514.25m296,400.001,373,700.000.1220.00.00.014.25100%0.121814.25100%0.122$9Lis
Keramik9.50m133,500.00318,250.000.0280.00.00.09.50100%0.02829.50100%0.028$10Beton
Ring Balk, Balok Latai dan Balok
Gantung,67.00m147,800.003,202,600.000.2840.00.00.067.00100%0.283967.00100%0.284$11Kolom
Praktis59.50m147,800.002,844,100.000.2520.00.00.059.50100%0.252159.50100%0.252$12Rabat
Beton Tumbuk 1 Pc : 3 Ps : 5
Kr3.80m3433,300.001,648,273.200.1460.00.00.03.80100%0.14613.80100%0.146CPekerjaan
Pintu, Jendela dan Langit-langit$1Kusen Pintu dan
Jendela53.76m195,300.005,123,328.000.4540.00.00.053.76100%0.454253.76100%0.454$2Pintu
Kaca Rangka
Alumunium5.88m2167,900.00987,252.000.0880.00.00.05.88100%0.08755.88100%0.088$3Pasang
Kaca 5
mm10.49m2130,500.001,369,414.800.1210.00.00.010.49100%0.121410.49100%0.121$4Engsel
Pintu
4"4.00set22,000.0088,000.000.0080.00.00.04.00100%0.00784.00100%0.008$5Handle
Pintu4.00set75,000.00300,000.000.0270.00.00.04.00100%0.02664.00100%0.027$6Kunci
Pintu2.00set40,000.0080,000.000.0070.00.00.02.00100%0.00712.00100%0.007$7Engsel
Jendela
Casement6.00set150,000.00900,000.000.0800.00.00.06.00100%0.07986.00100%0.080$8Handle
Kunci
Jendela12.00bh25,000.00300,000.000.0270.00.00.012.00100%0.026612.00100%0.027$9Pintu
PVC1.00unit250,000.00250,000.000.0220.00.00.01.00100%0.02221.00100%0.022$10Rangka
Plafond
Hollow92.40m256,000.005,174,400.000.4590.00.00.092.40100%0.458792.40100%0.459$11Plafodn
Gypsum92.40m235,300.003,261,720.000.2890.00.00.092.40100%0.289192.40100%0.289$12Lis
Palfond
Gypsum54.00m123,200.001,252,800.000.1110.00.00.054.00100%0.111154.00100%0.111DPekerjaan
Atap$1Rangka Atap Baja
Ringan126.47m2128,700.0016,276,431.601.4430.00.00.0126.47100%1.4428126.47100%1.443$2Genteng126.47m252,200.006,601,629.600.5850.00.00.0126.47100%0.5852126.47100%0.585$3Lisplank40.20m146,000.001,849,200.000.1640.00.00.040.20100%0.163940.20100%0.164$4Bubungan15.60m162,100.00968,760.000.0860.00.00.015.60100%0.085915.60100%0.086$5Talang10.83m1120,000.001,299,600.000.1150.00.00.010.83100%0.115210.83100%0.115EPekerjaan
Sanitasi$1Kloset
Jongkok1.00bh300,000.00300,000.000.0270.00.00.01.00100%0.02661.00100%0.027$2Bak
Mandi
Fibre1.00bh400,000.00400,000.000.0350.00.00.01.00100%0.03551.00100%0.035$3Avour2.00bh25,000.0050,000.000.0040.00.00.02.00100%0.00442.00100%0.004$4Kran
1/2"5.00bh35,000.00175,000.000.0160.00.00.05.00100%0.01555.00100%0.016$5Pipa
PVC AW
3/4"20.00m111,500.00230,000.000.0200.00.00.02.0010%0.00202.0010%0.002$6Pipa
PVC AW
1/2"10.00m17,500.0075,000.000.0070.00.00.01.0010%0.00071.0010%0.001$7Pipa
PVC AW 3" air
kotor11.00m120,000.00220,000.000.0200.00.00.08.8080%0.01568.8080%0.016$8Pipa
PVC AW 4" air
hujan11.00m130,000.00330,000.000.0290.00.00.08.8080%0.02348.8080%0.023$9Sptictank
Biotank1.00unit4,000,000.004,000,000.000.3550.00.00.01.00100%0.35461.00100%0.355FPekerjaan
Listrik$1Titik
Lampu8.00titik129,000.001,032,000.000.0910.00.00.08.00100%0.09158.00100%0.091$2Titik
Stop
Kontak2.00titik148,700.00297,400.000.0260.00.00.02.00100%0.02642.00100%0.026$3Stop
Kontak2.00bh25,000.0050,000.000.0040.00.00.00.00%0.00.00%0.0$4Saklar
Ganda4.00bh17,500.0070,000.000.0060.00.00.00.00%0.00.00%0.0$5Lampu
23
watt6.00bh45,000.00270,000.000.0240.00.00.00.00%0.00.00%0.0$6Lampu
13 watt2.00bh40,000.0080,000.000.0070.00.00.00.00%0.00.00%0.0$7Box
MCB 2 Grup sebagai
SDP1.00unit250,000.00250,000.000.0220.00.00.00.00%0.00.00%0.0$8MCB
6A1.00bh75,000.0075,000.000.0070.00.00.00.00%0.00.00%0.0$9MCB
2A1.00bh75,000.0075,000.000.0070.00.00.00.00%0.00.00%0.0GPekerjaan
Cat$1Cat
Tembok274.81m215,900.004,369,526.700.3870.00.00.0274.81100%0.3873274.81100%0.387$2Cat
Lisplank12.06m217,300.00208,638.000.0180.00.00.012.06100%0.018512.06100%0.018$3Cat
Plafond92.40m225,800.002,383,920.000.2110.00.00.092.40100%0.211392.40100%0.211JUMLAH105,740,518.489.3730.09.2629.262XIPEKERJAAN
HANGGARAPekerjaan Tanah, Pasir dan Batu Kali$1Pengukuran dan
Bouwplank88.00m113,400.001,179,200.000.1050.00.00.088.00100%0.104588.00100%0.105$2Galian
Tanah Strousea. Galian
Strouse56.00m142,100.002,357,600.000.2090.00.00.056.00100%0.209056.00100%0.209b.
Galian
Poer15.68m314,300.00224,224.000.0200.00.00.015.68100%0.019915.68100%0.020c.
Galian Sloof
20/5042.00m314,300.00600,600.000.0530.00.00.042.00100%0.053242.00100%0.053$3Urugan
Tanah
Kembali4.70m36,200.0029,164.800.0030.00.00.04.70100%0.00264.70100%0.003$4Pemadatan
Tanah17.60m351,200.00901,120.000.0800.00.00.017.60100%0.079917.60100%0.080$5Urugan
Pasira. Pasir Urug Bawah Poer, t = 10
cm1.40m369,600.0097,440.000.0090.00.00.01.40100%0.00861.40100%0.009b.
Pasir urug bawah Sloof
20/504.20m369,600.00292,320.000.0260.00.00.04.20100%0.02594.20100%0.026c.
Bawah Lantai Bangunan, t = 5
cm18.00m369,600.001,252,800.000.1110.00.00.018.00100%0.111118.00100%0.111d.
Bawah Lantai Luar Bangunan, t = 5
cm4.20m369,600.00292,320.000.0260.00.00.04.20100%0.02594.20100%0.026BPekerjaan
Beton$1Pekerjaan Beton Rabat, 1 : 3 : 5a. Bawah
Poer1.40m3433,300.00606,620.000.0540.00.00.01.40100%0.05381.40100%0.054b.
Bawah
Lantai18.00m3433,300.007,799,400.000.6910.00.00.018.00100%0.691418.00100%0.691c.
Bawah lantai Luar
Bangunan4.20m3433,300.001,819,860.000.1610.00.00.04.20100%0.16134.20100%0.161d.
Bawah Sloof
20/504.20m3433,300.001,819,860.000.1610.00.00.04.20100%0.16134.20100%0.161$2Beton
Lantaia. Bangunan
Dalam36.00m3637,900.0022,964,400.002.0360.00.00.036.00100%2.035736.00100%2.036b.
Luar
Bangunan8.40m3637,900.005,358,360.000.4750.00.00.08.40100%0.47508.40100%0.475c.
Beton
Ramp3.60m3637,900.002,296,440.000.2040.00.00.03.60100%0.20363.60100%0.204$3Beton
Strouse3.96m3637,900.002,523,787.560.2240.00.00.03.96100%0.22373.96100%0.224$4Beton
Sloof
20/508.40m3637,900.005,358,360.000.4750.00.00.08.40100%0.47508.40100%0.475$5Beton
Poer5.60m3637,900.003,572,240.000.3170.00.00.05.60100%0.31675.60100%0.317$6Beton
Pedestel (kolom
pendek)1.95m3637,900.001,243,139.520.1100.00.00.01.95100%0.11021.95100%0.110CPekerjaan
Besi Beton$1Besi Beton Lantai (Wiremesh) M8 (5,449 kg/m2)a.
Bangunan
Dalam1,569.31kg15,600.0024,481,267.202.1700.00.00.01,569.31100%2.17011,569.31100%2.170b.
Luar
bangunan141.67kg15,600.002,210,114.400.1960.00.00.0141.67100%0.1959141.67100%0.196c.
Ramp168.92kg15,600.002,635,136.400.2340.00.00.0168.92100%0.2336168.92100%0.234$2Besi
Strouse514.57kg9,300.004,785,540.790.4240.00.00.0514.57100%0.4242514.57100%0.424$3Besi
Sloof
20/50737.43kg9,300.006,858,123.550.6080.00.00.0737.43100%0.6079737.43100%0.608$4Besi
Poer800.22kg9,300.007,442,048.680.6600.00.00.0800.22100%0.6597800.22100%0.660$5Besi
Pedestel544.78kg9,300.005,066,492.290.4490.00.00.0544.78100%0.4491544.78100%0.449DPekerjaan
Bekisting$1Bekisting Plat Lantaia.
Ramp36.00m241,700.001,501,200.000.1330.00.00.036.00100%0.133136.00100%0.133$2Bekisting
Sloof
20/5084.00m241,700.003,502,800.000.3110.00.00.084.00100%0.310584.00100%0.311$3Bekisting
Poer22.40m241,700.00934,080.000.0830.00.00.022.40100%0.082822.40100%0.083$4Bekisting
Pedestel32.48m241,700.001,354,416.000.1200.00.00.032.48100%0.120132.48100%0.120EPekerjaan
Rangka Besi$1Baja WF 200.100.5,5.8a.
Kolom1,269.48kg13,300.0016,884,084.001.4970.00.00.01,269.48100%1.49671,269.48100%1.497b.
Kuda-kuda
Baja1,702.30kg13,300.0022,640,536.802.0070.00.00.01,702.30100%2.00691,702.30100%2.007c.
Konsol324.61kg13,300.004,317,339.600.3830.00.00.0324.61100%0.3827324.61100%0.383$2Canal
Gording
C150.65.20.2,32,112.00kg13,300.0028,089,600.002.4900.00.00.00.00%0.00.00%0.0$3Canal
Gewel
C150.65.20.2,3877.36kg13,300.0011,668,888.001.0340.00.00.00.00%0.00.00%0.0$3Plat
t = 10 mma. Plat
Plendes41.21kg13,700.00564,611.250.0500.00.00.041.21100%0.050041.21100%0.050b.
Plat Simpul
Konsol33.91kg13,700.00464,594.400.0410.00.00.033.91100%0.041233.91100%0.041c.
Plat Simpul Kuda-kuda
Atas32.03kg13,700.00438,783.600.0390.00.00.032.03100%0.038932.03100%0.039d.
Plat Simpul Kuda-kuda
Bawah37.68kg13,700.00516,216.000.0460.00.00.037.68100%0.045837.68100%0.046e.
Plat Rip Kuda-kuda
(Stiffness)76.30kg13,700.001,045,337.400.0930.00.00.076.30100%0.092776.30100%0.093f.
Plat Simpul Ikatan angin dan skur
kolom75.36kg13,700.001,032,432.000.0920.00.00.075.36100%0.091575.36100%0.092g.
Plat Rip (Stiffness)
kolom71.22kg13,700.00975,648.240.0860.00.00.071.22100%0.086571.22100%0.086h.
Plat Klos Gewel 140 x 180 mm t =
10mm39.56kg13,700.00542,026.800.0480.00.00.039.56100%0.048039.56100%0.048i.
Plat simpul Gewel 150 x 150 mm t = 5
mm33.56kg13,700.00459,754.880.0410.00.00.033.56100%0.040833.56100%0.041$4Ikatan
Angin
16206.79kg15,600.003,225,930.240.2860.00.00.0206.79100%0.2860206.79100%0.286$5Ikatan
Angin
1651.70kg11,700.00604,861.920.0540.00.00.051.70100%0.053651.70100%0.054$6Trekstang
12106.44kg15,600.001,660,464.000.1470.00.00.0106.44100%0.1472106.44100%0.147$7Trekstang
1226.61kg11,700.00311,337.000.0280.00.00.026.61100%0.027626.61100%0.028$8Jarum
Keras20.00bh22,000.00440,000.000.0390.00.00.020.00100%0.039020.00100%0.039$9Besi
Tarik Kuda-kuda
1959.95kg15,600.00935,276.160.0830.00.00.059.95100%0.082959.95100%0.083$10Besi
Tarik Kuda-kuda
1912.77kg11,700.00149,366.880.0130.00.00.012.77100%0.013212.77100%0.013$11Jarum
Keras4.00bh22,000.0088,000.000.0080.00.00.04.00100%0.00784.00100%0.008$12Besi
Sikua. Klose siku
50.50.640.30kg14,100.00568,207.440.0500.00.00.00.00%0.00.00%0.0b.
Siku Talang Datar L
30.30.3174.08kg14,100.002,454,528.000.2180.00.00.00.00%0.00.00%0.0c.
Siku Talang Miring L
30.30.3129.47kg14,100.001,825,555.200.1620.00.00.00.00%0.00.00%0.0$10Regela.
Besi
UNP8829.44kg14,100.0011,695,104.001.0370.00.00.00.00%0.00.00%0.0a.
Besi
UNP8207.36kg12,650.002,623,104.000.2330.00.00.00.00%0.00.00%0.0b.
Besi Beton 10
mm175.81kg14,100.002,478,979.430.2200.00.00.00.00%0.00.00%0.0b.
Besi Beton 10
mm193.80kg12,650.002,451,517.580.2170.00.00.00.00%0.00.00%0.0c.
Plat Simpul
Regel23.55kg14,100.00332,055.000.0290.00.00.00.00%0.00.00%0.0d.
Baut Plat Simpul
Regel2.38kg14,100.0033,569.280.0030.00.00.00.00%0.00.00%0.0$11Bauta.
Baut Angkur
1652.42kg2,500.00131,040.000.0120.00.00.052.42100%0.011652.42100%0.012b.
Baut
1215.85kg2,500.0039,627.000.0040.00.00.015.85100%0.003515.85100%0.004c.
Baut
107.44kg2,500.0018,600.000.0020.00.00.07.44100%0.00167.44100%0.002d.
Jarum Keras 22
mm24.00bh22,000.00528,000.000.0470.00.00.024.00100%0.046824.00100%0.047$12Penutup
atap, lisplang dan Gewel Zincaluma. Atap CGSS Lapis Zincalum 0,4
mm489.60m284,000.0041,126,400.003.6460.00.00.0342.7270%2.5519342.7270%2.552b.
Lisplank19.46m284,000.001,634,640.000.1450.00.00.00.00%0.00.00%0.0c.
Gewel75.89m284,000.006,374,709.600.5650.00.00.00.00%0.00.00%0.0d.
Lisplank
Samping15.06m284,000.001,264,905.600.1120.00.00.00.00%0.00.00%0.0$13Flashinga.
Flashing
Wuwung19.46m284,000.001,634,640.000.1450.00.00.00.00%0.00.00%0.0b.
Flashing Lisplank
Datar6.49m284,000.00545,160.000.0480.00.00.00.00%0.00.00%0.0c.
Flashing Lisplank
Miring6.50m284,000.00545,832.000.0480.00.00.00.00%0.00.00%0.0FPekerjaan
pasangan Bata$1Pasangan Bata Non Trasram 1/2 Bataa. Tinggi = 2,5
m168.98m255,300.009,344,594.000.8280.00.00.0168.98100%0.8283168.98100%0.828b.
Tinggi = 1,0
m12.46m255,300.00689,038.000.0610.00.00.012.46100%0.061112.46100%0.061$2Pasangan
Bata Trasram 1/2 Bataa. Tinggi = 1.17
m72.06m269,200.004,986,572.760.4420.00.00.072.06100%0.442072.06100%0.442b.Pasangan
Bata Dumping
Pipa9.43m269,200.00652,486.800.0580.00.00.09.43100%0.05789.43100%0.058$3Pekerjaan
Plesteran Non Trasrama. Tinggi = 2,5
m337.95m217,600.005,947,920.000.5270.00.00.0337.95100%0.5272337.95100%0.527b.
Tinggi = 1,0
m24.92m217,600.00438,592.000.0390.00.00.024.92100%0.038924.92100%0.039$4Pekerjaan
Plesteran Trasrama. Tinggi = 1.17
m28.08m219,200.00539,136.000.0480.00.00.028.08100%0.047828.08100%0.048b.Pasangan
Bata Dumping
Pipa38.51m219,200.00739,320.960.0660.00.00.038.51100%0.065538.51100%0.066$5Pasangan
Bata 1
Bata20.16m2120,800.002,435,328.000.2160.00.00.020.16100%0.215920.16100%0.216$6Acian390.95m24,500.001,759,275.000.1560.00.00.0390.95100%0.1559390.95100%0.156$7Kolom
Praktis41.00m147,800.001,959,800.000.1740.00.00.041.00100%0.173741.00100%0.174$8Ring
Balk80.05m147,800.003,826,390.000.3390.00.00.080.05100%0.339280.05100%0.339GPekerjaan
Pengecatan$1Cat Besia. WF
100x200123.81m219,400.002,401,875.200.2130.00.00.0123.81100%0.2129123.81100%0.213b.
Canal281.17m219,400.005,454,677.820.4840.00.00.0281.17100%0.4835281.17100%0.484b.
Canal66.68m218,000.001,200,309.120.1060.00.00.066.68100%0.106466.68100%0.106c.
Plat9.05m219,400.00175,531.200.0160.00.00.09.05100%0.01569.05100%0.016d.
Besi
Siku31.40m219,400.00609,170.090.0540.00.00.031.40100%0.054031.40100%0.054e.
UNP847.23m219,400.00916,300.800.0810.00.00.00.00%0.00.00%0.0f. Besi
Bulat22.26m219,400.00431,881.770.0380.00.00.022.26100%0.038322.26100%0.038$2Cat
Tembok362.84m215,900.005,769,093.990.5110.00.00.0362.84100%0.5114362.84100%0.511HPekerjaan
lain-lain$1Pipa
Perforated25.43m125,000.00635,750.000.0560.00.00.025.43100%0.056425.43100%0.056$2Kerikil
Filter0.51m3600,000.00305,160.000.0270.00.00.00.00%0.00.00%0.0$3Pasir
Urug0.19m369,600.0013,274.460.0010.00.00.00.00%0.00.00%0.0$4Pipa
Talang
Tegak48.00m125,000.001,200,000.000.1060.00.00.00.00%0.00.00%0.0IPekerjaan
Listrik$1Pasang Instalasi
Lampu11.00titik129,000.001,419,000.000.1260.00.00.00.00%0.00.00%0.0$2Pasang
Instalasi Stop Kontak3.00tit