Top Banner
ANALISA HARGA SATUAN Jenis Pekerjaan Pekerjaan Pembuatan Papan Nama TPST Satuan Pembayaran Unit (Ls) NO. URAIAN KEGIATAN SATUAN KOEFISIEN H. SATUAN HARGA (Rp) (Rp) BAHAN / MATERIAL : 1 Multiplek 4 mm lbr 1.0000 80,000.00 Rp 80,000.00 2 Kayu 5/7 M3 0.1000 3,212,500.00 Rp 321,250.00 3 Paku Kg 0.0360 12,850.00 Rp 462.60 4 Cat Minyak Ltr 2.5000 8,000.00 Rp 20,000.00 UPAH / TENAGA KERJA : 5 Penulisan Ls 1.0000 50,000.00 Rp 50,000.00 6 Ongkos Pasang Ls 1.0000 50,000.00 Rp 50,000.00 * HARGA SATUAN PEKERJAAN Rp 521,712.60 Biaya Lain 1 % x Harga Satuan Pekerjaan 5,217.13 Biaya Keuntungan 5 % x Harga Satuan Pekerjaan 26,085.63 JUMLAH HARGA 553,015.36 * HARGA SETELAH DIBULATKAN Rp 553,000.00 Jenis Pekerjaan Pengukuran dan Pemasangan Bouwplank Satuan Pembayaran m1 NO. URAIAN KEGIATAN SATUAN KOEFISIEN HARGA SATUAN JUMLAH HARGA (Rp) (Rp) BAHAN / MATERIAL : 1 Kayu Meranti 5/7 m3 0.0010 3,212,500.00 3,212.50 2 Papan Meranti m3 0.0007 3,533,750.00 2,473.63 3 Paku kg 0.0200 12,850.00 257.00 UPAH / TENAGA KERJA : 4 Mandor OH 0.0050 37,500.00 187.50 5 Kepala Tukang OH 0.0100 35,000.00 350.00 6 Tukang OH 0.1000 32,500.00 3,250.00 7 Pekerja OH 0.1000 30,000.00 3,000.00 PERALATAN : * HARGA SATUAN PEKERJAAN 12,730.63 Biaya Lain 1 % x Harga Satuan Pekerjaan 127.31 Biaya Keuntungan 5 % x Harga Satuan Pekerjaan 636.53 JUMLAH HARGA 13,494.46 * HARGA SETELAH DIBULATKAN 13,400.00 Jenis Pekerjaan Striping dan Perataan Lahan Satuan Pembayaran m2 NO. URAIAN KEGIATAN SATUAN KOEFISIEN HARGA SATUAN JUMLAH HARGA (Rp) (Rp) UPAH/TENAGA KERJA 1 Pekerja Oh 0.1000 30,000.00 Rp 3,000.00 2 Mandor Oh 0.0500 37,500.00 Rp 1,875.00 * HARGA SATUAN PEKERJAAN Rp 4,875.00 Biaya Lain 1 % x Harga Satuan Pekerjaan 48.75 Biaya Keuntungan 5 % x Harga Satuan Pekerjaan 243.75 JUMLAH HARGA 5,167.50 * HARGA SETELAH DIBULATKAN Rp 5,100.00
599

LM RAB MC0

Nov 26, 2015

Download

Documents

Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript

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