ANALISA HARGA SATUAN PEKERJAAN

NO
01
I

SAT.

02

03

PEKERJAAN PERSIAPAN
1 Pagar sementara dari seng gelombang tinggi 2 m
0.4000 Org
Pekerja
0.2000 Org
Tukang
0.0200 Org
Kep.tukang
0.0200 Org
Mandor
1.2500 Btg
Dolken kayu dia. 8 - 400 cm
2.5000 kg
Semen
1.2000 Lbr
Seng gelombang BJLS 0,20
0.0050 m3
Pasir beton
0.0090 m3
Koral beton
0.0720 m3
Balok kayu meranti
0.0600 kg
Paku biasa
0.4500 kg
Meni besi

m2

2 Pembuatan gudang semen / Serobong kerja dan alat - alat

1.0000 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.0500 Org
Mandor
1.7500 Btg
Dolken kayu dia. 8 - 400 cm
0.2100 m3
Papan meranti
0.3000 kg
Paku biasa
10.5000 kg
Semen
0.0300 m3
Pasir beton
0.0500 m3
Koral beton
1.5000 Lbr
Seng gelombang BJLS 0,25

m2

3 Memasang bouwplank dan pengukuran

0.1000 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0050 Org
Mandor
0.0120 m3
kayu meranti 5/7
0.0200 kg
Paku biasa
0.0070 m3
papan meranti 2,5 /20

m1

m3
6.6700 Org
0.3300 Org

II

URAIAN PEKERJAAN

Pekerja
Mandor

PEKERJAAN TANAH
1 Penggalian tanah biasa dalam 1 meter
0.4000 Org
Pekerja
0.0400 Org
Mandor

m3

2 Urugan kembali
0.1920 Org
0.0190 Org

Pekerja
Mandor

m3

3 Urugan tanah peninggian lantai

0.3000 Org
0.0100 Org
1.2000 m3

Pekerja
Mandor
tanah urug

m3

4 Urugan pasir dibawah lantai terhitung menyiram

0.3000 Org
Pekerja
0.0100 Org
Mandor
1.2000 m3
Pasir urug
III

PEKERJAAN PONDASI DAN DINDING

1 Mengerjakan bt. Gunung camp. 1 : 4
1.5000 Org
Pekerja
0.6000 Org
Tukang
0.0600 Org
Kep.tukang
0.0750 Org
Mandor
1.1000 m3
Batu gunung
163.0000 kg
Semen
0.5200 m3
Pasir putih

m3

m3

2 Mengerjakan Pondasi batu kosong

0.7800 Org
Pekerja
0.3900 Org
Tukang
0.0390 Org
Kep.tukang
0.0390 Org
Mandor
1.2000 m3
Batu gunung
0.3000 m3
Pasir urug

m3

3 Mengerjakan pancang ulin 10/10 -200 cm

0.1000 Org
Pekerja
0.2500 Org
Tukang
0.0250 Org
Kep.tukang
0.0500 Org
Mandor
0.0200 m3
Kayu ulin 10/10-400
1.0000 ls
Peralatan pancang

ttk

4 Mengerjakan pancang ulin 10/10 -400 cm

0.1000 Org
Pekerja
0.2500 Org
Tukang
0.0250 Org
Kep.tukang
0.0500 Org
Mandor
0.0400 m3
Kayu ulin 10/10-400
1.0000 ls
Peralatan pancang

ttk

5 Mengerjakan pancang ulin 12/12 -400 cm

0.2000 Org
Pekerja
0.5000 Org
Tukang

ttk

0.0500
0.1000
0.0575
0.0000
1.0000

Org
Org
m3
bh
ls

Kep.tukang
Mandor
Kayu ulin 12/12
Sock penyambung
Peralatan pancang

6 Mengerjakan bt. Merah camp. 1 : 4

6.0000 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.3250 Org
Mandor
450.0000 bh
Batu merah
2.5360 zak
Semen
0.4100 m3
Pasir putih

m3

7 Mengerjakan bt. Merah camp. 1 : 2

6.0000 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.3250 Org
Mandor
450.0000 bh
Batu merah
4.1200 zak
Semen
0.3400 m3
Pasir putih

m3

8 Pasang dinding batako tebal 10 cm

0.3200 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0150 Org
Mandor
12.5000 bh
batako tebal 10 cm
0.1500 zak
Semen
0.0270 m3
Pasir pasang

m2

9 Mengerjakan bt. Merah camp. 1 : 2

0.3200 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.3250 Org
Mandor
50.0000 bh
Batu merah
18.9500 kg
Semen
0.0380 m3
Pasir putih

m2

Mengerjakan bt. Merah camp. 1 :4

0.3200 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.3250 Org
Mandor
50.0000 bh
Batu merah
11.5000 kg
Semen
0.0380 m3
Pasir putih

m2

IV

PEKERJAAN PLESTERAN
1 Plesteran t = 15 mm camp 1 : 2
0.2000 Org
0.1500 Org
0.0150 Org
0.0100 Org
0.1704 zak
0.0170 m3

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Pasir putih

2 Plesteran t = 15 mm camp 1 : 4
0.2000 Org
0.1500 Org
0.0150 Org
0.0100 Org
0.1040 zak
0.0200 m3

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Pasir putih

3 Benangan t = 15 mm camp 1 : 4
0.2000 Org
1.0000 Org
0.0150 Org
0.0100 Org
0.1040 zak
0.0200 m3

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Pasir putih

m2

m2

m1

PEKERJAAN KAYU
1 Pasang kusen pintu dan jendela kayu bangkirai
6.0000 Org
Pekerja
20.0000 Org
Tukang
2.0000 Org
Kep.tukang
0.3000 Org
Mandor
1.2000 m3
Kayu bangkirai

m3

2 Pasang pintu panel kayu bangkirai

1.0000 Org
Pekerja
2.5000 Org
Tukang
0.2500 Org
Kep.tukang
0.0500 Org
Mandor
0.0400 m3
Papan bangkirai

m2

3 Pasang jalusi mati kusen kayu bangkirai

0.5000 Org
Pekerja
2.0000 Org
Tukang
0.2000 Org
Kep.tukang
0.0250 Org
Mandor
0.0600 m3
Papan bangkirai
0.1500 kg
Paku biasa

m2

4 Pasang Pintu dan jendela kaca

0.8000 Org
2.0000 Org
0.2000 Org

m2
Pekerja
Tukang
Kep.tukang

0.0400 Org
0.0350 m3

Mandor
Papan bangkirai

5 Memasang kaca mati 5 mm

0.0150 Org
0.1500 Org
0.0150 Org
0.00075 Org
1.1000 m2

Pekerja
Tukang
Kep.tukang
Mandor
kaca bening 5 mm

m2

6 Pasang jendela kaca hidup 5 mm

0.8000 Org
2.0000 Org
0.2000 Org
0.0400 Org
0.0350 m3
1.1000 m2
0.1000 Org
0.0100 Org
0.00350 Org
3.5700 Lbr
0.0300 kg

Pekerja
Tukang
Kep.tukang
Mandor
Papan bangkirai
kaca bening 5 mm
Tukang
Kep.tukang
Mandor
Lumbersiring
Paku triplek

m2

7 Memasang Lisplank dari kayu bangkirai

0.1000 Org
Pekerja
0.2000 Org
Tukang
0.0250 Org
Kep.tukang
0.0050 Org
Mandor
0.0500 kg
Paku biasa
0.0072 m3
papan bangkirai

m2

8 Pasang rangka langit- langit kayu meranti

0.2000 Org
Pekerja
0.3000 Org
Tukang
0.0300 Org
Kep.tukang
0.0100 Org
Mandor
0.1500 kg
Paku biasa
0.0230 m3
kayu meranti 5/7

m2

9 Pasang langit- langit plywood (60 x 120) t = 4 mm

0.0700 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0035 Org
Mandor
0.3750 Lbr
Plywood 4 mm
0.0300 kg
Paku triplek

m2

Pas. Langit-langit plywood + rangka

diperhitungkan
9 Pasang langit- langit GRC (60 x 120) t = 4 mm

m2

0.0700
0.1000
0.0100
0.0035
0.3750
0.0300

Org
Org
Org
Org
Lbr
kg

Pekerja
Tukang
Kep.tukang
Mandor
GRC
Paku

9 Pasang langit- langit Lumbersiring

0.0700 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0035 Org
Mandor
3.1250 Lbr
Lumbersiring
0.0300 kg
Paku triplek

m2

10 Pasang list langit- langit kayu profil

0.0500 Org
Pekerja
0.0500 Org
Tukang
0.0050 Org
Kep.tukang
0.0030 Org
Mandor
1.1000 m1
list kayu profil
0.0100 kg
Paku triplek

m1

11 Pasang dinding pemisah plywood rangkap, rangka kayu meranti

0.1500 Org
Pekerja
0.4500 Org
Tukang
0.0450 Org
Kep.tukang
0.0750 Org
Mandor
0.0195 m3
kayu meranti, balok
0.6800 Lbr
Plywood 4 mm
0.1000 kg
Paku biasa

m2

12 Pasang dinding pemisah teakwood rangkap, rangka kayu meranti

0.1500 Org
Pekerja
0.4500 Org
Tukang
0.0450 Org
Kep.tukang
0.0750 Org
Mandor
0.0195 m3
kayu meranti, balok
0.6800 Lbr
Teakwood 3 mm
0.1000 kg
Paku biasa

m2

13 Pasang dinding pemisah papan bangkirai

0.1500 Org
Pekerja
0.4500 Org
Tukang
0.0450 Org
Kep.tukang
0.0750 Org
Mandor
0.0195 m3
kayu meranti, balok
0.1000 m3
Papan bangkirai

m2

0.1000 kg
VI

Paku biasa

PEKERJAAN KUNCI
1 1 Buah pasang kunci tanam biasa
1.0000 bh
Kunci tanam biasa
0.0100 Org
Pekerja
0.5000 Org
Tukang
0.0100 Org
Kep.tukang
0.0050 Org
Mandor
2 1 Buah pasang Engsel pintu
1.0000 bh
0.0150 Org
0.1500 Org
0.0150 Org
0.0008 Org

bh

bh
Engsel pintu
Pekerja
Tukang
Kep.tukang
Mandor

3 1 Buah pasang Grendel tanam pintu double

1.0000 bh
Grendel tanam
0.0100 Org
Pekerja
0.5000 Org
Tukang
0.0100 Org
Kep.tukang
0.0050 Org
Mandor

bh

4 1 Buah pasang Engsel jendela kupu - kupu

1.0000 bh
Engsel jendel
0.0100 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0005 Org
Mandor

bh

5 1 Buah pasang Kait angin

1.0000 bh
0.0150 Org
0.1500 Org
0.0150 Org
0.00075 Org

bh
Kait angin
Pekerja
Tukang
Kep.tukang
Mandor

6 1 Buah pasang grendel jendela

1.0000 bh
0.0150 Org
0.1500 Org
0.0150 Org
0.00075 Org

bh
grendel jendela
Pekerja
Tukang
Kep.tukang
Mandor

7 1 Buah pasang handel jendela

1.0000 bh
0.0150 Org
0.1500 Org
0.0150 Org
0.00075 Org

handel jendela
Pekerja
Tukang
Kep.tukang
Mandor

bh

VII

PEKERJAAN BETON
1 Beton tumbuk 1 : 3 : 6
1.6500
0.2500
0.0250
0.0800
0.8700
218.0000
0.5200

Org
Org
Org
Org
m3
kg
m3

Pekerja
Tukang
Kep.tukang
Mandor
batu kerikil
Semen
Pasir beton

2 Beton tumbuk 1 : 4 : 6
1.6500
0.2500
0.0250
0.0800
0.8700
173.0000
0.5700

Org
Org
Org
Org
m3
kg
m3

Pekerja
Tukang
Kep.tukang
Mandor
batu kerikil
Semen
Pasir beton

m3

m3

2 Beton bertulang camp 1 : 2 : 3

1.6500 Org
0.2500 Org
0.0250 Org
0.0800 Org
0.5200 m3
0.7800 m3
232.0000 kg

m3
Pekerja
Tukang
Kep.tukang
Mandor
Pasir beton
Koral beton
Semen

3 Beton bertulang camp dengan mutu K - 225

6.0000 Org
Pekerja
1.0000 Org
Tukang
0.1000 Org
Kep.tukang
0.3000 Org
Mandor
0.6500 m3
Pasir beton
0.6500 m3
Koral beton
388.0000 kg
Semen
4 Pekerjaan besi polos
105.0000
1.5000
0.7000
0.7000
0.0700
0.0300

m3

100 kg
kg
kg
Org
Org
Org
Org

besi
Kawat beton
Pekerja
Tukang
Kep.tukang
Mandor

untuk 1,00 kg
5 Pekerjaan besi ulir
105.0000 kg
1.5000 kg
0.7000 Org
0.7000 Org
0.0700 Org

besi
Kawat beton
Pekerja
Tukang
Kep.tukang

100 kg

0.0300 Org

Mandor

untuk 1,00 kg
6 Begesting untuk pondasi
1
0.3000 Org
0.2600 Org
0.0260 Org
0.0050 Org
0.0400 m3
0.3000 kg

Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa

7 Begesting untuk sloof

0.3000
0.2600
0.0260
0.0050
0.0450
0.3000

Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa

m2

m2
Org
Org
Org
Org
m3
kg

8 Begesting untuk kolom

0.3000 Org
0.3300 Org
0.0330 Org
0.0060 Org
0.0400 m3
0.4000 kg
0.0150 m3
0.3500 lbr
2.0000 btg

Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa
Balok kayu meranti
Plywood tebal 9 mm
Dolken kayu dia. 8 - 4 m

m2

9 Begesting untuk balok

0.3200
0.3300
0.0330
0.0060
0.0400
0.4000
0.0180
0.3500
2.0000

Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa
Balok kayu meranti
Plywood tebal 9 mm
Dolken kayu dia. 8 - 4 m

m2
Org
Org
Org
Org
m3
kg
m3
lbr
btg

10 Pekerjaan Begesting untuk lantai

0.3200 Org
0.3300 Org
0.0330 Org
0.0060 Org
0.0400 m3
0.4000 kg
0.0150 m3
0.3500 lbr
6.0000 btg

m2
Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa
Balok kayu meranti
Plywood tebal 9 mm
Dolken kayu dia. 8 - 4 m

11 Begesting untuk tangga

0.3200 Org
0.3300 Org
0.0330 Org
0.0060 Org
0.0300 m3
0.4000 kg
0.0150 m3
0.3500 lbr
2.0000 btg

m2
Pekerja
Tukang
Kep.tukang
Mandor
kayu meranti 5/7
Paku biasa
Balok kayu meranti
Plywood tebal 9 mm
Dolken kayu dia. 8 - 4 m

Diameter besi beton yang dipakai ( f 19 , f 16 mm , f.13 mm , f 12 mm, f 8 mm)

12
a. Pekerjaan pondasi pile cup 100x100
1.0000 m3
beton mutu K - 225
4.0000 m2
Begesting
179.4696 kg
Besi beton polos
Pekerjaan pondasi pile cup 120x120
1.0000 m3
beton mutu K - 225
3.3333 m2
Begesting
235.5538 kg
Besi beton polos
a Pekerjaan sloof ukuran 30/45
1.0000 m3
5.7143 m2
0.0000 kg

beton mutu K - 225

Begesting
Besi beton

b Pekerjaan sloof ukuran 25/35

1.0000 m3
8.0000 m2
0.0000 kg

beton mutu K - 225

Begesting
Besi beton

c Pekerjaan kolom ukuran 35/45

1.0000 m3
10.1587 m2
0.0000 kg

beton mutu K - 225

Begesting
Besi beton

d Pekerjaan kolom 30/30

1.0000 m3
13.3333 m2
0.0000 kg

beton 1:2:3
Begesting
Besi beton

Pekerjaan kolom 20/20

1.0000 m3
20.0000 m2
0.0000 kg

beton mutu K - 225

Begesting
Besi beton

Pekerjaan kolom 12/12

1.0000 m3
16.6667 m2
275.0000 kg

beton 1:2:3
Begesting
Besi beton

e Pekerjaan ring balok ukuran 13/13

beton 1:2:3
1.0000 m3
10.7692 m2
Begesting
157.4462 kg
Besi beton
m Pekerjaan kolom praktis ukuran 10/10
1.0000 m3
beton mutu BO
20.0000 m2
Begesting
195.7700 kg
Besi beton polos
m Pekerjaan kolom praktis ukuran 8/13
1.0000 m3
beton mutu BO
15.3846 m2
Begesting
295.0000 kg
Besi beton polos
n Pekerjaan ring balok anak ukuran 20/25
1.0000 m3
beton mutu K - 225
14.0000 m2
Begesting
155.0000 kg
Besi beton polos
o Pekerjaan plat lantai t = 12,5 cm
1.0000 m3
beton mutu K - 225
8.0000 m2
Begesting
98.0000 kg
Besi beton polos
p Pekerjaan plat tangga t = 15 cm
1.0000 m3
6.6700 m2
120.0700 kg

beton mutu K - 225

Begesting
Besi beton polos

q Pekerjaan lapangan olahraga t = 10 cm

1.0000 m3
beton mutu BO
m2
Begesting
82.2700 kg
Besi beton polos
Diameter besi beton yang dipakai ( D.19 mm , D.16 mm , f 12 mm, f 8 mm)
13 ANALISA PEK. BETON UNTUK KANTOR DAN LAB
a Pekerjaan sloof ukuran 20/20
1.0000 m3
beton mutu K - 225
10.0000 m2
Begesting
0.0000 kg
Besi beton ulir
b Pekerjaan kolom ukuran 15/20
1.0000 m3
14.0000 m2
150.0000 kg

beton mutu K - 225

Begesting
Besi beton ulir

c Pekerjaan balok lantai ukuran 35/85

1.0000 m3
beton mutu K - 225
6.8908 m2
Begesting
0.0000 kg
Besi beton ulir

d Pekerjaan balok lantai ukuran 30/45

1.0000 m3
beton mutu K - 225
8.8889 m2
Begesting
0.0000 kg
Besi beton ulir
VIII

PEKERJAAN PENUTUP ATAP

1 Pasang konstruksi kuda-kuda kayu bangkirai
4.0000 Org
Pekerja
12.0000 Org
Tukang
1.2000 Org
Kep.tukang
0.2000 Org
Mandor
1.1000 m3
kayu bangkirai
0.8000 kg
paku biasa
15.0000 kg
besi strip
2 Pasang gording kayu
2.5000
7.5000
0.7500
0.1250
1.1000
3.0000

m3

m3
Org
Org
Org
Org
m3
kg

Pekerja
Tukang
Kep.tukang
Mandor
kayu bangkirai
paku biasa

3 Pasang kasau dan reng kayu bangkirai

0.1000 Org
Pekerja
0.1000 Org
Tukang
0.0100 Org
Kep.tukang
0.0050 Org
Mandor
0.0140 m3
Kayu meranti
0.1500 kg
paku biasa

m3

4 Pasang atap genteng metal

0.2000 Org
0.1000 Org
0.0100 Org
0.0100 Org
1.3000 lbr

m2
Pekerja
Tukang
Kep.tukang
Mandor
Genteng metal

5 Pasang atap nok genteng metal

0.2500 Org
0.1500 Org
0.0150 Org
0.0130 Org
1.1000 bh
0.0500 kg

Pekerja
Tukang
Kep.tukang
Mandor
nok Genteng metal
paku anti karat

m2

6 Pasang atap steel jenis Spandek Hi ten tebal 0,45 mm finish Zincalume
0.2000 Org
Pekerja
0.0300 Org
Tukang

m2

0.0030
0.0100
1.0000
4.0000

Org
Org
m2
bh

Kep.tukang
Mandor
Atap spandek
sekrup galbani (MTEKS 10-16x16 WAF)

7 Pasang Ridge Capping / nok steel finish zaincalume

0.1200 Org
Pekerja
0.0200 Org
Tukang
0.0020 Org
Kep.tukang
0.0020 Org
Mandor
1.0000 m'
Standar Capping Lysaght zincalume
4.0000 bh
Screw C teks 12-14x45 HGS

m1

6 Pasang atap genteng beton

0.2000 Org
0.1000 Org
0.0100 Org
0.0100 Org
11.0000 lbr
0.0300 kg

m2
Pekerja
Tukang
Kep.tukang
Mandor
Genteng metal
paku biasa

7 Pasang atap nok genteng beton

0.4000 Org
0.2000 Org
0.0200 Org
0.0200 Org
1.0000 kg
10.8000 kg
0.0320 m3
3.5000 bh

Pekerja
Tukang
Kep.tukang
Mandor
semen warna
Semen PC
pasir pasang
nok beton

8 Pasang atap seng gelombang

0.1200 Org
0.0600 Org
0.0060 Org
0.0060 Org
0.7000 lbr
0.0200 kg

Pekerja
Tukang
Kep.tukang
Mandor
seng gelombang besar BJLS 25 K1
paku payung

9 Pasang nok seng

0.1500
0.0700
0.0080
0.0060
0.3000
0.0060

Pekerja
Tukang
Kep.tukang
Mandor
seng plat BJLS 25 K1
paku biasa 1/2 - 1 "

m2

m2

m1
Org
Org
Org
Org
lbr
kg

10 Pasang talang jurai

0.1500 Org

m2
Pekerja

0.4000
0.0250
0.0013
0.5000
0.1500
0.0090
0.2500
IX

Org
Org
Org
lbr
kg
m3
kg

Tukang
Kep.tukang
Mandor
seng plat BJLS 20 K1
paku biasa
papan bangkirai
flincote/meni besi

PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Lantai keramik 30/30 camp 1 : 4
0.6200 Org
Pekerja
0.3500 Org
Tukang
0.0350 Org
Kep.tukang
0.0300 Org
Mandor
11.3800 kg
Semen
1.5000 kg
Semen warna
0.0420 m3
Pasir putih
11.1111 bh
Keramik 30/30 set Mulia
2 Lantai keramik 20/20 camp 1 : 4
0.6200 Org
0.3500 Org
0.0350 Org
0.0300 Org
11.3800 kg
1.5000 kg
0.0420 m3
25.0000 bh

m2

m2
Pekerja
Tukang
Kep.tukang
Mandor
Semen
Semen warna
Pasir putih
Keramik 20/20 setara Mulia

3 Pasang keramik dinding 20/20 camp 1 : 4

0.6000 Org
Pekerja
0.1000 Org
Tukang
0.0450 Org
Kep.tukang
0.0300 Org
Mandor
9.3000 kg
Semen
1.5000 kg
Semen putih
0.0180 m3
Pasir putih
25.0000 bh
Keramik 20/25 setara Ikad

m2

2 Lantai keramik 40/40 camp 1 : 4

0.6200 Org
0.3500 Org
0.0350 Org
0.0300 Org
11.3800 kg
1.5000 kg
0.0420 m3
6.2500 bh

m2

2 Pasang Plin 10/20 camp 1 : 4

0.0900 Org
0.0900 Org

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Semen warna
Pasir putih
Keramik 40/40 setara Mulia
m2
Pekerja
Tukang

0.0090
0.0450
1.6500
0.0320
5.0000

Org
Org
kg
m3
bh

Kep.tukang
Mandor
Semen
Pasir putih
Keramik 10/20 setara Mulia

2 Rabat camp 1 :3 :5
1.5000
0.0200
0.0200
0.0600
218.0000
0.6800
0.8700

Org
Org
Org
Org
kg
m3

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Pasir putih
Koral

m3

PEKERJAAN PENGECATAN
1 Mencuci bidang permukaan tembok yang pernah dicat
0.1500 Org
Pekerja
0.0025 Org
Mandor
0.0500 kg
sabun

m2

2 Pengecatan bidang kayu baru ( 1 lapis plamir,

1 lapis cat dasar ; 2 lapis cat penutup)
0.0700 Org
Pekerja
0.0090 Org
Tukang
0.0060 Org
Kep.tukang
0.0025 Org
Mandor
0.2000 kg
Meni
0.1500 kg
Plamir
0.1700 kg
cat dasar
0.2600 kg
cat penutup 2 x

m2

3 Pengecatan bidang kayu dengan teak oil

0.0400 Org
Pekerja
0.0630 Org
Tukang
0.0630 Org
Kep.tukang
0.0025 Org
Mandor
0.3600 ltr
Teak oil

m2

4 Pengecatan bidang kayu dengan cat residu dan ter

0.1000 Org
Pekerja
0.0060 Org
Mandor
0.3500 ltr
residu atau ter

m2

5 Pengecatan tembok baru ( 1 lapis plamir,

1 lapis cat dasar ; 2 lapis cat penutup)
0.0200 Org
Pekerja
0.0630 Org
Tukang
0.0063 Org
Kep.tukang
0.0025 Org
Mandor
0.1000 kg
Plamir
0.1000 kg
cat dasar

m2

0.2600 kg

Cat penutup 2 x

6 Pengecatan tembok lama

1 lapis cat dasar ; 2 lapis cat penutup)
0.0280 Org
Pekerja
0.0420 Org
Tukang
0.0042 Org
Kep.tukang
0.0025 Org
Mandor
0.1200 kg
Cat dasar
0.1800 kg
Cat penutup 2 x

m2

7 Pengecatan permukaaan Baja dengan meni besi

m2

0.0200
0.2000
0.0200
0.0100
0.1000
0.0100

Org
Org
Org
Org
kg
bh

Pekerja
Tukang
Kep.tukang
Mandor
Meni besi
Kuas

8 Pengecatan plafond
1 lapis cat dasar ; 2 lapis cat penutup)
0.0280 Org
Pekerja
0.0420 Org
Tukang
0.0042 Org
Kep.tukang
0.0025 Org
Mandor
0.1200 kg
Cat dasar
0.1800 kg
Cat penutup 2 x

XI

PEKERJAAN SANITASI
1 Memasang klosed jongkok
1.0000 Org
1.5000 Org
1.5000 Org
0.1600 Org
6.0000 kg
0.0100 m3
1.0000 bh

Pekerja
Tukang
Kep.tukang
Mandor
Semen
Pasir putih
klosed jongkok porselen

2 Memasang klosed duduk

3.3000 Org
1.1000 Org
0.1600 Org
0.1600 Org
1.0000 bh
1.0000 Ls

Pekerja
Tukang
Kep.tukang
Mandor
klosed duduk
Perlengkapan (6% harga Klosed)

m2

unit

unit

2 Memasang bak mandi teraso volume 0,30 m3

2.1000 Org
Pekerja
0.7500 Org
Tukang
0.0700 Org
Kep.tukang

unit

0.1100
1.0000
6.0000
0.0100

Org
bh
kg
m3

Mandor
Bak mandi teraso
semen
pasir pasang

3 Memasang pipa PVC type AW dia. 1/2 "

0.0360 Org
Pekerja
0.0600 Org
Tukang
0.0060 Org
Kep.tukang
0.0018 Org
Mandor
1.2000 m1
Pipa PVC
1.0000 ls
Perlengkapan (35 % x harga pipa)

m1

4 Memasang pipa PVC type D dia. 2 "

0.0360 Org
Pekerja
0.0600 Org
Tukang
0.0060 Org
Kep.tukang
0.0018 Org
Mandor
1.2000 m1
Pipa PVC
1.0000 ls
Perlengkapan (35 % x harga pipa)

m1

5 Memasang pipa PVC type D dia. 4 "

0.0360 Org
Pekerja
0.0600 Org
Tukang
0.0060 Org
Kep.tukang
0.0018 Org
Mandor
1.2000 m1
Pipa PVC
1.0000 ls
Perlengkapan (35 % x harga pipa)

m1

6 Memasang Washtafel
1.2000
1.4500
0.1500
0.1000
6.0000
0.0100
1.0000
0.1200

unit
Org
Org
Org
Org
kg
m3
bh
ls

Pekerja
Tukang
Kep.tukang
Mandor
Semen abu-abu
pasir pasang
Washtafel
Perlengkapan (12 % x harga washtafel)

8 Memasang Urinoir
1.0000
1.0000
0.1000
0.1000
6.0000
0.0100
1.0000
1.0000

Org
Org
Org
Org
kg
m3
bh
ls

Pekerja
Tukang
Kep.tukang
Mandor
Semen abu-abu
pasir pasang
Urinoir
Perlengkapan (30 % x harga urinoir)

unit

9 Memasang bak cuci piring stainless steell

0.0300 Org
Pekerja
0.3000 Org
Tukang

unit

0.0300
0.0015
1.0000
1.0000

Org
Org
bh
set

Kep.tukang
Mandor
bak cuci stailess steell
Water drain + assesories

6 Memasang kran diamter 3/4"

0.0100 Org
0.1000 Org
0.0100 Org
0.0050 Org
1.0000 bh
0.0250 set

unit
Pekerja
Tukang
Kep.tukang
Mandor
kran
sealtape

7 Memasang floor drain

0.0100
0.1000
0.0100
0.0050
1.0000

Pekerja
Tukang
Kep.tukang
Mandor
floor drain

buah
Org
Org
Org
Org
bh

8 Pek. Parit tritisan bata 30/30

0.1600 m3
0.0600 m3
0.0125 m3
0.0125 m3
0.9000 m2
0.0400 m3

m1
galian
pasangan bata 1 : 2
Cor lantai t= 5 cm
urugan pasit t= 5 cm
Plesteran 1 :2
Urugan kembali

13 Memasang beton block(paving stone)

tebal 8 cm berwarna
0.5000 Org
Pekerja
0.5000 Org
Tukang
0.0500 Org
Kep.tukang
0.0250 Org
Mandor
0.1100 m3
pasir urug
35.0000 bh
paving t = 8 cm berwarna

m2

14 Pek. Parit keliling bangunan 20/20

0.2000 m3
galian
0.0560 m3
pasangan bata 1 : 2
0.8000 m2
Plesteran 1 :4

m1

15 Pek. Parit keliling bangunan 30/30

0.3500 m3
galian
0.0960 m3
pasangan bata 1 : 2
1.2000 m2
Plesteran 1 :4

m1

16 Pagar BRC

Unit
0.0800 Org
1.0000 m1

Pekerja
Pagar BRC 190

1.0000 bh
0.0324 m3
0.2000 m2

Tiang BRC
Pas. Batu gunung
Plesteran

17 Galian Tanah Biasa Sedalam 2 meter

0.9000 m1
Pekerja
0.0450 m1
Mandor

m2

17 Galian Tanah Biasa Sedalam 3 Meter

1.0500 m1
Pekerja
0.0670 m1
Mandor

m2

18 Pasang pintu jendela jalusi kayu kamper

1.0000 Org
Pekerja
3.0000 Org
Tukang Kayu
0.3000 Org
Kepala Tukang
0.5000 Org
Mandor
0.6400 m3
Kayu Kamper/papan
19 Pasang pintu plywood rangkap, rangka kayu bengkirai
0.6000 Org
Pekerja
2.0000 Org
Tukang Kayu
0.2000 Org
Kepala Tukang
0.0300 Org
Mandor
0.0196 m3
Kayu bengkirai/Papan
0.0300 Kg
Paku Biasa 1/2" - 1"
0.3000 Lt
Lem Kayu
1.0000 Lbr
Plywood 4' x 3' x 4mm
20

m2

m2

17 Galian Tanah Keras Sedalam 1 meter

1.0000 m1
Pekerja
0.0320 m1
Mandor

m2

RGA SATUAN PEKERJAAN

HARGA (Rp.)
(Rp.)
04

59,999.45
77,418.64
83,225.04
89,031.44
12,500.00
1,330.00
47,474.22
275,803.91
365,440.18
3,500,000.00
15,000.00
22,766.89

UPAH
05

23,999.78
15,483.73
1,664.50
1,780.63

42,928.64
59,999.45
77,418.64
83,225.04
89,031.44
12,500.00
3,500,000.00
15,000.00
1,330.00
275,803.91
365,440.18
47,474.22

59,999.45
154,837.28
16,645.01
4,451.57
21,875.00
735,000.00
4,500.00

997,308.31
59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
6,677.36

JUMLAH
BAHAN
(Rp.)
06

07

15,625.00
3,325.00
56,969.06
1,379.02
3,288.96
252,000.00
900.00
10,245.10
343,732.14

23,999.78
15,483.73
1,664.50
1,780.63
15,625.00
3,325.00
56,969.06
1,379.02
3,288.96
252,000.00
900.00
10,245.10
386,660.78

21,875.00
735,000.00
4,500.00
13,965.00
8,274.12
18,272.01
71,211.33
873,097.45

59,999.45
154,837.28
16,645.01
4,451.57
21,875.00
735,000.00
4,500.00
13,965.00
8,274.12
18,272.01
71,211.33
1,109,030.76

42,000.00
300.00
46.74
42,346.74

5,999.94
7,741.86
832.25
445.16
42,000.00
300.00
46.74
57,365.96

5,999.94
7,741.86
832.25
445.16

15,019.22

JUMLAH

59,999.45
89,031.44

400,196.31
29,380.37
429,576.69

400,196.31
29,380.37
429,576.69

59,999.45
89,031.44

23,999.78
3,561.26
27,561.04

23,999.78
3,561.26
27,561.04

59,999.45
89,031.44

11,519.89
1,691.60
13,211.49

11,519.89
1,691.60
13,211.49

59,999.45
89,031.44
72,579.98

17,999.83
890.31
87,095.97
87,095.97

17,999.83
890.31
87,095.97
105,986.12

87,095.97
87,095.97

17,999.83
890.31
87,095.97
105,986.12

406,641.42
216,790.00
103,789.37
727,220.78

89,999.17
46,451.19
4,993.50
6,677.36
406,641.42
216,790.00
103,789.37
875,342.00

443,608.82
21,773.99
465,382.81

46,799.57
30,193.27
3,245.78
3,472.23
443,608.82
21,773.99
549,093.65

70,000.00
2,000.00
72,000.00

5,999.94
19,354.66
2,080.63
4,451.57
70,000.00
2,000.00
103,886.80

140,000.00
2,000.00
142,000.00

5,999.94
19,354.66
2,080.63
4,451.57
140,000.00
2,000.00
173,886.80

18,890.15
59,999.45
89,031.44
72,579.98

17,999.83
890.31
18,890.15

59,999.45
77,418.64
83,225.04
89,031.44
369,674.01
1,330.00
199,594.94

89,999.17
46,451.19
4,993.50
6,677.36

148,121.22
59,999.45
77,418.64
83,225.04
89,031.44
369,674.01
72,579.98

46,799.57
30,193.27
3,245.78
3,472.23
443,608.82
21,773.99
549,093.65

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
2,000.00

5,999.94
19,354.66
2,080.63
4,451.57
70,000.00
101,886.80

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
2,000.00

5,999.94
19,354.66
2,080.63
4,451.57

31,886.80

59,999.45
77,418.64

11,999.89
38,709.32

11,999.89
38,709.32

83,225.04
89,031.44
3,500,000.00
2,000.00

4,161.25
8,903.14

63,773.61
59,999.45
77,418.64
83,225.04
89,031.44
935.80
1,330.00
199,594.94

359,996.68
154,837.28
16,645.01
28,935.22
421,109.02
3,372.88
984,896.10

59,999.45
77,418.64
83,225.04
89,031.44
935.80
1,330.00
199,594.94

359,996.68
154,837.28
16,645.01
28,935.22
421,109.02
5,479.60
67,862.28
1,054,865.10

59,999.45
77,418.64
83,225.04
89,031.44
2,641.91
1,330.00
199,594.94

19,199.82
7,741.86
832.25
1,335.47
33,023.89
199.50

62,332.80
59,999.45
77,418.64
83,225.04
89,031.44
935.80
1,330.00
199,594.94

19,199.82
154,837.28
16,645.01
28,935.22
46,789.89
25,203.50
7,584.61
299,195.33

59,999.45
77,418.64
83,225.04
89,031.44
935.80
1,330.00
199,594.94

19,199.82
154,837.28
16,645.01
28,935.22
46,789.89
15,295.00
7,584.61
289,286.83

201,250.00
2,000.00
203,250.00

4,161.25
8,903.14
201,250.00
2,000.00
267,023.61

421,109.02
3,372.88
81,833.92
506,315.83

359,996.68
154,837.28
16,645.01
28,935.22
421,109.02
3,372.88
81,833.92
1,066,730.02

421,109.02
5,479.60
67,862.28
494,450.90

359,996.68
154,837.28
16,645.01
28,935.22
421,109.02
5,479.60
67,862.28
1,054,865.10

33,023.89
199.50
5,389.06

19,199.82
7,741.86
832.25
1,335.47
33,023.89
199.50
5,389.06

38,612.45

67,721.86

46,789.89
25,203.50
7,584.61
79,578.00

19,199.82
154,837.28
16,645.01
28,935.22
46,789.89
25,203.50
7,584.61
299,195.33

46,789.89
10,761.68
7,584.61
65,136.17

19,199.82
154,837.28
16,645.01
28,935.22
46,789.89
10,761.68
7,584.61
284,753.51

59,999.45
77,418.64
83,225.04
89,031.44
935.80
199,594.94

11,999.89
11,612.80
1,248.38
890.31
159.46
3,393.11
29,303.95

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94

11,999.89
11,612.80
1,248.38
890.31
138.32
3,991.90
29,881.59

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94

11,999.89
77,418.64
1,248.38
890.31
138.32
3,991.90
95,687.44

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00

359,996.68
1,548,372.83
166,450.08
26,709.43
4,200,000.00
6,301,529.03

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00

59,999.45
193,546.60
20,806.26
4,451.57
140,000.00
418,803.88

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00

29,999.72
154,837.28
16,645.01
2,225.79
210,000.00
2,250.00
415,957.80

59,999.45
77,418.64
83,225.04

47,999.56
154,837.28
16,645.01

159.46
3,393.11
3,552.57

11,999.89
11,612.80
1,248.38
890.31
159.46
3,393.11
29,303.95

138.32
3,991.90
4,130.22

11,999.89
11,612.80
1,248.38
890.31
138.32
3,991.90
29,881.59

138.32
3,991.90
4,130.22

11,999.89
77,418.64
1,248.38
890.31
138.32
3,991.90
95,687.44

4,200,000.00
4,200,000.00

359,996.68
1,548,372.83
166,450.08
26,709.43
4,200,000.00
6,301,529.03

140,000.00
140,000.00

59,999.45
193,546.60
20,806.26
4,451.57
140,000.00
418,803.88

210,000.00
2,250.00
212,250.00

29,999.72
154,837.28
16,645.01
2,225.79
210,000.00
2,250.00
415,957.80
47,999.56
154,837.28
16,645.01

89,031.44
3,500,000.00

3,561.26
122,500.00
345,543.11

59,999.45
77,418.64
83,225.04
89,031.44
174,191.94

899.99
11,612.80
1,248.38
66.77
191,611.14
205,439.08

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
174,191.94
77,418.64
83,225.04
89,031.44
12,000.00
16,000.00

47,999.56
154,837.28
16,645.01
3,561.26
122,500.00
191,611.14
7,741.86
832.25
311.61

8,885.72

122,500.00
122,500.00

3,561.26
122,500.00
345,543.11

191,611.14
191,611.14

899.99
11,612.80
1,248.38
66.77
191,611.14
205,439.08

42,840.00
480.00
480.00

47,999.56
154,837.28
16,645.01
3,561.26
122,500.00
191,611.14
7,741.86
832.25
311.61
42,840.00
480.00
589,359.97

750.00
25,200.00
25,950.00

5,999.94
15,483.73
2,080.63
445.16
750.00
25,200.00
49,959.46

2,250.00
80,500.00
82,750.00

11,999.89
23,225.59
2,496.75
890.31
2,250.00
80,500.00
121,362.55

122,500.00
191,611.14

59,999.45
77,418.64
83,225.04
89,031.44
15,000.00
3,500,000.00

5,999.94
15,483.73
2,080.63
445.16
750.00
25,200.00
49,959.46

59,999.45
77,418.64
83,225.04
89,031.44
15,000.00
3,500,000.00

11,999.89
23,225.59
2,496.75
890.31
2,250.00
80,500.00
121,362.55

59,999.45
77,418.64
83,225.04
89,031.44
70,176.13
16,000.00

4,199.96
7,741.86
832.25
311.61
26,316.05
480.00
39,881.73

26,316.05
480.00
26,796.05

4,199.96
7,741.86
832.25
311.61
26,316.05
480.00
39,881.73

161,244.28

109,546.05

270,790.33

59,999.45
77,418.64
83,225.04
89,031.44
45,000.00
16,000.00

4,199.96
7,741.86
832.25
311.61

13,085.69
59,999.45
77,418.64
83,225.04
89,031.44
12,000.00
16,000.00

16,875.00
480.00
17,355.00

4,199.96
7,741.86
832.25
311.61
16,875.00
480.00
30,440.69

37,500.00
480.00
37,980.00

4,199.96
7,741.86
832.25
311.61
37,500.00
480.00
51,065.69

30,913.26
160.00
31,073.26

2,999.97
3,870.93
416.13
267.09
30,913.26
160.00
38,627.39

68,250.00
47,719.77
1,500.00
117,469.77

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00
47,719.77
1,500.00
171,730.56

68,250.00
79,059.14
1,500.00
148,809.14

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00
79,059.14
1,500.00
203,069.93

68,250.00
350,000.00

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00
350,000.00

4,199.96
7,741.86
832.25
311.61

13,085.69

59,999.45
77,418.64
83,225.04
89,031.44
28,102.97
16,000.00

2,999.97
3,870.93
416.13
267.09
30,913.26
160.00
38,627.39

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
70,176.13
15,000.00

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00
47,719.77
170,230.56

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
116,263.45
15,000.00

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00
79,059.14
1,500.00
203,069.93

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
3,500,000.00

8,999.92
34,838.39
3,745.13
6,677.36
68,250.00

15,000.00
122,510.79

64,973.60
59,999.45
77,418.64
83,225.04
89,031.44

27,681.04
59,999.45
77,418.64
83,225.04
89,031.44

29,961.01
59,999.45
77,418.64
83,225.04
89,031.44

22,501.73
59,999.45
77,418.64
83,225.04
89,031.44

10,161.84
59,999.45
77,418.64
83,225.04
89,031.44

29,961.01
59,999.45
77,418.64
83,225.04
89,031.44

8,883.79
59,999.45
77,418.64
83,225.04
89,031.44

599.99
38,709.32
832.25
445.16
40,586.72

1,500.00
419,750.00

1,500.00
474,010.79

64,973.60

64,973.60
599.99
38,709.32
832.25
445.16
105,560.32

64,973.60
27,681.04

899.99
11,612.80
1,248.38
71.23
13,832.39

27,681.04
29,961.01

599.99
38,709.32
832.25
445.16
40,586.72

29,961.01
22,501.73

599.99
7,741.86
832.25
44.52
9,218.62

22,501.73
10,161.84

899.99
11,612.80
1,248.38
66.77
13,827.94

10,161.84
29,961.01

899.99
11,612.80
1,248.38
66.77
13,827.94

29,961.01
8,883.79

899.99
11,612.80
1,248.38
66.77
13,827.94

8,883.79

27,681.04
899.99
11,612.80
1,248.38
71.23
41,513.42
29,961.01
599.99
38,709.32
832.25
445.16
70,547.74
22,501.73
599.99
7,741.86
832.25
44.52
31,720.35
10,161.84
899.99
11,612.80
1,248.38
66.77
23,989.78
29,961.01
899.99
11,612.80
1,248.38
66.77
43,788.95
8,883.79
899.99
11,612.80
1,248.38
66.77
22,711.73

59,999.45
77,418.64
83,225.04
89,031.44
380,319.08
1,330.00
199,594.94

98,999.09
19,354.66
2,080.63
7,122.52
330,877.60
289,940.00
748,374.49

59,999.45
77,418.64
83,225.04
89,031.44
380,319.08
1,330.00
199,594.94

98,999.09
19,354.66
2,080.63
7,122.52
330,877.60
230,090.00
113,769.11
802,293.60

59,999.45
77,418.64
83,225.04
89,031.44
199,594.94
365,440.18
1,330.00

98,999.09
19,354.66
2,080.63
7,122.52
103,789.37
285,043.34
516,389.60

59,999.45
77,418.64
83,225.04
89,031.44
199,594.94
365,440.18
1,330.00

20,438.52
20,179.17
59,999.45
77,418.64
83,225.04
89,031.44

21,715.93
20,179.17
59,999.45
77,418.64
83,225.04

359,996.68
77,418.64
8,322.50
26,709.43
129,736.71
237,536.12
516,040.00
1,355,760.09

330,877.60
289,940.00
103,789.37
724,606.96

98,999.09
19,354.66
2,080.63
7,122.52
330,877.60
289,940.00
103,789.37
852,163.85

330,877.60
230,090.00
113,769.11
674,736.71

98,999.09
19,354.66
2,080.63
7,122.52
330,877.60
230,090.00
113,769.11
802,293.60

103,789.37
285,043.34
308,560.00
697,392.71

98,999.09
19,354.66
2,080.63
7,122.52
103,789.37
285,043.34
308,560.00
824,949.60

129,736.71
237,536.12
516,040.00
883,312.83

359,996.68
77,418.64
8,322.50
26,709.43
129,736.71
237,536.12
516,040.00
1,355,760.09

2,146,044.75
30,268.75
41,999.61
54,193.05
5,825.75
2,670.94
104,689.36
1,046.89

2,176,313.50
21,763.14
2,280,172.55
30,268.75

41,999.61
54,193.05
5,825.75

2,146,044.75
30,268.75
41,999.61
54,193.05
5,825.75
2,670.94
2,281,002.86
22,810.03
2,280,172.55
30,268.75
41,999.61
54,193.05
5,825.75

89,031.44

2,670.94
104,689.36
1,046.89

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00

17,999.83
20,128.85
2,163.85
445.16
140,000.00
4,500.00
185,237.69

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00

17,999.83
20,128.85
2,163.85
445.16
157,500.00
4,500.00
202,737.69

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
3,500,000.00
116,169.25
12,500.00

17,999.83
25,548.15
2,746.43
534.19
140,000.00
6,000.00
52,500.00
40,659.24
285,987.84

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
3,500,000.00
116,169.25
12,500.00

19,199.82
25,548.15
2,746.43
534.19
140,000.00
6,000.00
63,000.00
40,659.24
25,000.00
322,687.83

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
3,500,000.00
116,169.25
12,500.00

19,199.82
25,548.15
2,746.43
534.19
140,000.00
6,000.00
52,500.00
40,659.24
75,000.00
362,187.83

2,310,441.30
23,104.41

2,670.94
2,415,130.66
24,151.31

140,000.00
4,500.00
144,500.00

17,999.83
20,128.85
2,163.85
445.16
140,000.00
4,500.00
185,237.69

157,500.00
4,500.00
162,000.00

17,999.83
20,128.85
2,163.85
445.16
157,500.00
4,500.00
202,737.69

140,000.00
6,000.00
52,500.00
40,659.24
25,000.00
264,159.24

17,999.83
25,548.15
2,746.43
534.19
140,000.00
6,000.00
52,500.00
40,659.24
25,000.00
310,987.84

140,000.00
6,000.00
63,000.00
40,659.24
25,000.00
274,659.24

19,199.82
25,548.15
2,746.43
534.19
140,000.00
6,000.00
63,000.00
40,659.24
25,000.00
322,687.83

140,000.00
6,000.00
52,500.00
40,659.24
75,000.00
314,159.24

19,199.82
25,548.15
2,746.43
534.19
140,000.00
6,000.00
52,500.00
40,659.24
75,000.00
362,187.83

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
3,500,000.00
116,169.25
12,500.00

m , f.13 mm , f 12 mm, f 8 mm)

859,709.00

19,199.82
25,548.15
2,746.43
534.19
105,000.00
6,000.00
52,500.00
40,659.24
25,000.00
277,187.83

105,000.00
6,000.00
52,500.00
40,659.24
25,000.00
229,159.24

19,199.82
25,548.15
2,746.43
534.19
105,000.00
6,000.00
52,500.00
40,659.24
25,000.00
277,187.83

1,355,760.09
740,950.76
187,885.53
2,284,596.38

883,312.83
578,000.00
3,905,820.30
5,367,133.13

2,239,072.91
1,318,950.76
4,093,705.83
7,651,729.51

1,355,760.09
617,458.96
246,599.76
2,219,818.81

883,312.83
481,666.67
5,126,389.15
6,491,368.64

2,239,072.91
1,099,125.63
5,372,988.91
8,711,187.45

1,355,760.09
1,158,501.08
2,514,261.17

883,312.83
925,714.29
1,809,027.11

2,239,072.91
2,084,215.37
4,323,288.28

1,355,760.09
1,621,901.51
2,977,661.60

883,312.83
1,296,000.00
2,179,312.83

2,239,072.91
2,917,901.51
5,156,974.43

1,355,760.09
2,905,273.29
4,261,033.38

883,312.83
2,683,522.42
3,566,835.25

2,239,072.91
5,588,795.71
7,827,868.62

1,355,760.09
3,813,171.19
5,168,931.28

883,312.83
3,522,123.18
4,405,436.01

2,239,072.91
7,335,294.37
9,574,367.28

1,355,760.09
5,719,756.79
7,075,516.87

883,312.83
5,283,184.77
6,166,497.59

2,239,072.91
11,002,941.55
13,242,014.47

516,389.60
4,766,463.99
287,895.74
5,570,749.32

697,392.71
4,402,653.97
5,984,862.13
11,084,908.81

1,213,782.31
9,169,117.96
6,272,757.87
16,655,658.13

516,389.60
3,475,096.21
164,829.42
4,156,315.23

697,392.71
2,957,865.76
3,426,522.91
7,081,781.38

1,213,782.31
6,432,961.98
3,591,352.33
11,238,096.61

516,389.60
5,719,756.79
204,950.36
6,441,096.74

697,392.71
5,283,184.77
4,260,568.94
10,241,146.42

1,213,782.31
11,002,941.55
4,465,519.30
16,682,243.16

516,389.60
4,399,812.91
308,833.61
5,225,036.12

697,392.71
4,063,988.28
6,420,124.83
11,181,505.82

1,213,782.31
8,463,801.20
6,728,958.44
16,406,541.94

1,355,760.09
4,517,629.60
162,268.51
6,035,658.19

883,312.83
3,845,229.34
3,373,285.93
8,101,828.09

2,239,072.91
8,362,858.93
3,535,554.43
14,137,486.28

1,355,760.09
2,897,502.63
102,595.57
4,355,858.28

883,312.83
2,513,273.91
2,132,787.23
5,529,373.97

2,239,072.91
5,410,776.53
2,235,382.80
9,885,232.25

1,355,760.09
1,848,842.81
125,700.51
3,330,303.41

883,312.83
1,528,492.12
2,613,099.62
5,024,904.57

2,239,072.91
3,377,334.93
2,738,800.13
8,355,207.98

516,389.60

697,392.71

1,213,782.31

86,127.94
602,517.53

1,790,453.12
2,487,845.83

1,876,581.05
3,090,363.36

1,355,760.09
2,027,376.89
3,383,136.98

883,312.83
1,620,000.00
2,503,312.83

2,239,072.91
3,647,376.89
5,886,449.81

1,355,760.09
4,003,829.75
157,034.04
5,516,623.88

883,312.83
3,698,229.34
3,465,661.95
8,047,204.11

2,239,072.91
7,702,059.09
3,622,695.99
13,563,827.99

1,355,760.09
2,223,563.19
3,579,323.27

883,312.83
1,892,609.88
2,775,922.70

2,239,072.91
4,116,173.06
6,355,245.98

D.16 mm , f 12 mm, f 8 mm)

1,355,760.09
2,868,336.25
4,224,096.34

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
26,825.56

883,312.83
2,441,415.45
3,324,728.28

2,239,072.91
5,309,751.70
7,548,824.62

3,850,000.00
12,000.00
402,383.39
4,264,383.39

239,997.79
929,023.70
99,870.05
17,806.29
3,850,000.00
12,000.00
402,383.39
5,551,081.22

149,998.62
580,639.81
62,418.78
11,128.93
3,850,000.00
45,000.00

3,850,000.00
45,000.00

149,998.62
580,639.81
62,418.78
11,128.93
3,850,000.00
45,000.00

4,699,186.14

3,895,000.00

4,699,186.14

5,999.94
7,741.86
832.25
445.16
49,000.00
2,250.00

49,000.00
2,250.00

5,999.94
7,741.86
832.25
445.16
49,000.00
2,250.00

66,269.22

51,250.00

66,269.22

11,999.89
7,741.86
832.25
890.31
54,175.11

54,175.11

11,999.89
7,741.86
832.25
890.31
54,175.11

75,639.43

54,175.11

75,639.43

40,877.04
2,823.07
43,700.11

14,999.86
11,612.80
1,248.38
1,157.41
40,877.04
2,823.07
72,718.56

239,997.79
929,023.70
99,870.05
17,806.29
3,850,000.00
12,000.00
5,148,697.83

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00

59,999.45
77,418.64
83,225.04
89,031.44
41,673.16

59,999.45
77,418.64
83,225.04
89,031.44
37,160.95
56,461.42

14,999.86
11,612.80
1,248.38
1,157.41
40,877.04
2,823.07
72,718.56

59,999.45
77,418.64

11,999.89
2,322.56

11,999.89
2,322.56

83,225.04
89,031.44
50,437.14
550.00

249.68
890.31
50,437.14

65,899.58
59,999.45
77,418.64
83,225.04
89,031.44
45,000.00
650.00

50,437.14
2,200.00

249.68
890.31
50,437.14
2,200.00

52,637.14

68,099.58

45,000.00
2,600.00
47,600.00

7,199.93
1,548.37
166.45
178.06
45,000.00
2,600.00
56,692.82

458,404.81
450.00
458,854.81

11,999.89
7,741.86
832.25
890.31
458,404.81
450.00
480,319.13

1,567.73
28,728.00
6,387.04
24,500.00
30,887.04

23,999.78
15,483.73
1,664.50
1,780.63
1,567.73
28,728.00
6,387.04
24,500.00
104,111.40

33,231.95
1,254.18
34,486.13

7,199.93
4,645.12
499.35
534.19
33,231.95
1,254.18
47,364.73

12,549.08
90.00
12,639.08

8,999.92
5,419.30
665.80
534.19
12,549.08
90.00
28,258.29

7,199.93
1,548.37
166.45
178.06

9,092.82

59,999.45
77,418.64
83,225.04
89,031.44
41,673.16
15,000.00

11,999.89
7,741.86
832.25
890.31
458,404.81
450.00
480,319.13

59,999.45
77,418.64
83,225.04
89,031.44
1,567.73
2,660.00
199,594.94
7,000.00

23,999.78
15,483.73
1,664.50
1,780.63
1,567.73
28,728.00

73,224.36
59,999.45
77,418.64
83,225.04
89,031.44
47,474.22
62,709.10

7,199.93
4,645.12
499.35
534.19
33,231.95
1,254.18
47,364.73

59,999.45
77,418.64
83,225.04
89,031.44
41,830.26
15,000.00

8,999.92
5,419.30
665.80
534.19
12,549.08
90.00
28,258.29

59,999.45

8,999.92

8,999.92

77,418.64
83,225.04
89,031.44
41,830.26
15,000.00
3,500,000.00
22,766.89

30,967.46
2,080.63
115.74
20,915.13
2,250.00
31,500.00
96,828.87

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
1,567.73
199,594.94
51,735.01

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59

87,366.99
59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
1,567.73
199,594.94
2,750.00

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59
8,382.99
68,750.00
164,499.98

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
1,567.73
199,594.94
3,000.00

35,999.67
7,741.86
3,745.13
2,670.94
12,369.00
2,351.59
3,592.71
75,000.00
143,470.90

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
1,567.73
199,594.94
53,534.99

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59
8,382.99
95,749.98

59,999.45
77,418.64

5,399.95
6,967.68

20,915.13
2,250.00
31,500.00
5,691.72
23,165.13

30,967.46
2,080.63
115.74
20,915.13
2,250.00
31,500.00
5,691.72
65,328.87

15,135.40
2,351.59
8,382.99
574,832.84
600,702.82

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59
8,382.99
574,832.84
670,582.82

15,135.40
2,351.59
8,382.99
68,750.00
94,619.98

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59
8,382.99
68,750.00
164,499.98

12,369.00
2,351.59
3,592.71
75,000.00
93,313.30

35,999.67
7,741.86
3,745.13
2,670.94
12,369.00
2,351.59
3,592.71
75,000.00
143,470.90

15,135.40
2,351.59
8,382.99
334,593.69
360,463.67

37,199.66
27,096.52
2,912.88
2,670.94
15,135.40
2,351.59
8,382.99
334,593.69
430,343.67
5,399.95
6,967.68

83,225.04
89,031.44
1,330.00
1,567.73
2,000.00

749.03
4,006.41
2,194.50
50.17
10,000.00
29,367.74

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94
380,319.08

89,999.17
1,548.37
1,664.50
5,341.89
289,940.00
135,724.56
330,877.60
855,096.08

59,999.45
77,418.64
4,500.00

8,999.92
193.55
9,193.46

59,999.45
77,418.64
83,225.04
89,031.44
21,582.38
37,045.98
25,257.83
13,091.49

289,940.00
135,724.56
330,877.60
425,664.56

89,999.17
1,548.37
1,664.50
5,341.89
289,940.00
135,724.56
330,877.60
855,096.08

225.00
225.00

8,999.92
193.55
225.00
9,418.46

4,316.48
5,556.90
4,293.83
3,403.79
17,570.99

5,419.30
696.77
499.35
222.58
4,316.48
5,556.90
4,293.83
3,403.79
24,408.99

3,979.94
3,979.94

2,399.98
4,877.37
5,243.18
222.58
3,979.94
16,723.05

6,028.98
6,028.98

5,999.94
464.51
6,028.98
12,493.43

3,704.60
2,525.78

1,199.99
4,877.37
524.32
222.58
3,704.60
2,525.78

5,419.30
696.77
499.35
222.58

6,838.00
59,999.45
77,418.64
83,225.04
89,031.44
11,055.38

2,399.98
4,877.37
5,243.18
222.58
3,979.94
16,723.05

59,999.45
77,418.64
17,225.65

5,999.94
464.51
6,464.46

59,999.45
77,418.64
83,225.04
89,031.44
37,045.98
25,257.83

2,194.50
50.17
10,000.00
12,244.67

749.03
4,006.41
2,194.50
50.17
10,000.00
29,367.74

1,199.99
4,877.37
524.32
222.58
3,704.60
2,525.78

13,091.49
13,054.64

59,999.45
77,418.64
83,225.04
89,031.44
25,257.83
13,091.49

1,679.98
3,251.58
349.55
222.58
3,030.94
2,356.47
10,891.10

59,999.45
77,418.64
83,225.04
89,031.44
22,766.89
5,000.00

1,199.99
15,483.73
1,664.50
890.31
2,276.69
50.00
21,565.22

59,999.45
77,418.64
83,225.04
89,031.44
25,257.83
13,091.49

1,679.98
3,251.58
349.55
222.58
3,030.94
2,356.47
10,891.10

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94
99,482.95

59,999.45
116,127.96
124,837.56
14,245.03
7,980.00
1,995.95
325,185.95

59,999.45
77,418.64
83,225.04
89,031.44
998,700.48
59,922.03

197,998.18
85,160.51
13,316.01
14,245.03
998,700.48
59,922.03
1,369,342.23

59,999.45
77,418.64
83,225.04

125,998.84
58,063.98
5,825.75

3,403.79
9,634.17

3,403.79
16,458.43

3,030.94
2,356.47
5,387.41

1,679.98
3,251.58
349.55
222.58
3,030.94
2,356.47
10,891.10

2,276.69
50.00
2,326.69

1,199.99
15,483.73
1,664.50
890.31
2,276.69
50.00
21,565.22

3,030.94
2,356.47
5,387.41

1,679.98
3,251.58
349.55
222.58
3,030.94
2,356.47
10,891.10

7,980.00
1,995.95
99,482.95
109,458.90

59,999.45
116,127.96
124,837.56
14,245.03
7,980.00
1,995.95
99,482.95
424,668.90

998,700.48
59,922.03
1,058,622.51

197,998.18
85,160.51
13,316.01
14,245.03
998,700.48
59,922.03
1,369,342.23
125,998.84
58,063.98
5,825.75

89,031.44
351,287.09
1,330.00
199,594.94

9,793.46
351,287.09
7,980.00
558,949.12

59,999.45
77,418.64
83,225.04
89,031.44
31,828.74
11,140.06

2,159.98
4,645.12
499.35
160.26
38,194.49
11,140.06
56,799.25

59,999.45
77,418.64
83,225.04
89,031.44
63,640.70
22,274.25

2,159.98
4,645.12
499.35
160.26
76,368.84
22,274.25
106,107.80

59,999.45
77,418.64
83,225.04
89,031.44
140,321.55
49,112.54

2,159.98
4,645.12
499.35
160.26
168,385.86
49,112.54
224,963.10

59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94
324,093.79
38,891.25

71,999.34
112,257.03
12,483.76
8,903.14
7,980.00
1,995.95

215,619.22
59,999.45
77,418.64
83,225.04
89,031.44
1,330.00
199,594.94
636,148.98
190,844.69

59,999.45
77,418.64
8,322.50
8,903.14
7,980.00
1,995.95
636,148.98
190,844.69
991,613.36

59,999.45
77,418.64

1,799.98
23,225.59

351,287.09
7,980.00
1,995.95
361,263.04

9,793.46
351,287.09
7,980.00
1,995.95
560,945.07

38,194.49
11,140.06
49,334.55

2,159.98
4,645.12
499.35
160.26
38,194.49
11,140.06
56,799.25

76,368.84
22,274.25
98,643.09

2,159.98
4,645.12
499.35
160.26
76,368.84
22,274.25
106,107.80

168,385.86
49,112.54
217,498.40

2,159.98
4,645.12
499.35
160.26
168,385.86
49,112.54
224,963.10

7,980.00
1,995.95
324,093.79
4,666.95
338,736.69

71,999.34
112,257.03
12,483.76
8,903.14
7,980.00
1,995.95
324,093.79
4,666.95
544,379.96

7,980.00
1,995.95
636,148.98
190,844.69
836,969.62

59,999.45
77,418.64
8,322.50
8,903.14
7,980.00
1,995.95
636,148.98
190,844.69
991,613.36
1,799.98
23,225.59

83,225.04
89,031.44
907,733.57
254,000.00

2,496.75
133.55
907,733.57
935,389.45

59,999.45
77,418.64
83,225.04
89,031.44
12,500.00
1,250.00

4,409.77
63,291.91
4,527.35
1,324.83
26,373.55
528.46
100,455.86

59,999.45
77,418.64
83,225.04
89,031.44
140,805.15
4,500.00

29,999.72
38,709.32
4,161.25
2,225.79
15,488.57
157,500.00
248,084.65

27,561.04
1,054,865.10
29,881.59

5,512.21
59,072.45
23,905.28
88,489.93

27,561.04
1,054,865.10
29,881.59

15,488.57
157,500.00
172,988.57

4,799.96
-

4,409.77
63,291.91
4,527.35
1,324.83
26,373.55
528.46
100,455.86

29,999.72
38,709.32
4,161.25
2,225.79
15,488.57
157,500.00
248,084.65
5,512.21
59,072.45
23,905.28

9,646.36
101,267.05
35,857.91
146,771.33

59,999.45

35,000.00
35,000.00

599.99
7,741.86
832.25
445.16
35,000.00
44,619.27

599.99
7,741.86
832.25
445.16
9,619.27

27,561.04
1,054,865.10
362,187.83
105,986.12
29,303.95
13,211.49

12,500.00
31.25
12,531.25

599.99
7,741.86
832.25
445.16
12,500.00
31.25
22,150.52

599.99
7,741.86
832.25
445.16

9,619.27
59,999.45
77,418.64
83,225.04
89,031.44
35,000.00

907,733.57
254,000.00
1,161,733.57

2,496.75
133.55
907,733.57
254,000.00
1,189,389.45

88,489.93
9,646.36
101,267.05
35,857.91

146,771.33
4,799.96
-

4,799.96

4,799.96

59,999.45
89,031.44

53,999.50
4,006.41
58,005.92

53,999.50
4,006.41
58,005.92

59,999.45
89,031.44

62,999.42
5,965.11
68,964.53

62,999.42
5,965.11
68,964.53

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00

59,999.45
232,255.93
24,967.51
44,515.72

59,999.45
232,255.93
24,967.51
44,515.72
2,240,000.00
2,601,738.60

59,999.45
77,418.64
83,225.04
89,031.44
3,500,000.00
15,000.00
11,999.89
70,176.13

35,999.67
154,837.28
16,645.01
2,670.94

2,240,000.00

68,600.00
450.00
3,599.97
70,176.13

35,999.67
154,837.28
16,645.01
2,670.94
68,600.00
450.00
3,599.97
70,176.13
352,979.00

59,999.45
89,031.44

59,999.45
2,849.01
62,848.45

59,999.45
2,849.01
62,848.45

DAFTAR HARGA UPAH, BAHAN & ALAT

SATUAN KERJA
PROGRAM
PAKET PEKERJAAN
PEKERJAAN
LOKASI
T. ANGGARAN

No

Uraian

Satuan

Harga Satuan
( Rp. )
4

Bahan dinding dan pondasi

1

Batu gunung
-

Batu pasang (bulat)

M3

266,126.56

Batu pecah 14 - 15 cm

M3

369,674.01

Batu pecah 5 - 7 cm

M3

325,158.30

Batu pecah 3 - 5 cm

391,931.87

391,931.87

Batu pecah 2 - 3 cm

Batu pecah 1 - 2 cm

M3

391,931.87

Batu pecah 0.5 - 1 cm

406,447.87

232,255.93

Batu abu

Sirtu

M3

383,222.28

M3

209,030.33

232,255.93

365,440.18

380,319.08

348,383.89

Batu padas

Batu kali

Kerikil / koral

Beton

Biasa

Halus

Timbunan

M3

72,579.98

Pasir pasangan

199,594.94

Pasir beton/cor

M3

275,803.91

Pasir urug

M3

140,805.15

72,579.98

Pasir

Tanah urug / timbunan

Batu bata

Bh

935.80

Batu tempel / Batu Alam

M2

206,940.03

Batako

Bh

2,641.91

Beton Cetak (paving stone)

-

Uk. 20 x 20 x 40 cm biasa

Bh

3,321.26

Uk. 20 x 20 x 40 cm warna

Bh

4,500.00

Rester 20 x 20 x 10 cm

Bh

4,500.00

- Segi empat 10.5x21x6 cm , 43/m2 (natural)

Bh

3,193.52

- Segi empat 10.5x21x6 cm , 43/m2 (warna)

Bh

3,193.52

- Segi empat 10.5x21x8 cm , 43/m2 (natural)

Bh

3,193.52

- Segi empat 10.5x21x8 cm , 43/m2 (warna)

Bh

3,193.52

- Segi empat 10.5x21x10 cm , 43/m2 (natural)

Bh

3,193.52

- Segi empat 10.5x21x10 cm , 43/m2 (warna)

Bh

3,193.52

- Segi empat 10x10x6 cm , 95/m2 (natural)

Bh

3,193.52

- Segi empat 10x10x6 cm , 95/m2 (warna)

Bh

3,193.52

- Segi empat 30x30x6 cm , 10.89/m2 (natural)

Bh

3,193.52

- Segi empat 30x30x6 cm , 10.89/m2 (warna)

Bh

3,193.52

- Segi enam 6 cm, 36.5/m2 (natural)

Bh

3,321.26

- Segi enam 6 cm, 36.5/m2 (warna)

Bh

3,321.26

- Segi enam 8 cm, 36.5/m2 (natural)

Bh

3,321.26

- Segi enam 8 cm, 36.5/m2 (warna)

Bh

3,321.26

- Tiga berlian 8 cm, 37/m2 (natural)

Bh

3,321.26

- Tiga berlian 8 cm, 37/m2 (warna)

Bh

3,321.26

- Kansteen 15x20x30x50 cm (natural)

Bh

3,321.26

10 Semen @ 50 Kg

Kg

1,330.00

11 Semen Putih / warna

Kg

1,567.73

12 Hollowblock

Bh

25,000.00

13 Rooster Terawang

Bh

25,000.00

Ikat

108,579.65

Bahan atap
1

Sirap

Genteng
-

Genteng flam

Bh

68,515.50

Karpus genteng flam

Bh

18,580.47

Genteng kodok

Bh

2,554.82

Karpus genteng kodok

Bh

9,290.24

Genteng beton

Bh

4,412.86

Karpus genteng beton

Bh

7,000.00

Genteng kaca

Bh

24,909.45

Genteng keramik

Bh

6,851.55

Karpus genteng keramik

Bh

9,000.00

Nok genteng keramik

Bh

18,580

Nok genteng beton

Bh

5,806

Nok Genteng Metal

Bh

37,161

Nok standar 40 cm, swg 22

Bh

44,709

Karpus genteng keramik

Bh

8,303

Genteng palentong

Bh

9,290

Genteng bubung palentong

Bh

9,290

Atap Aluminium

38,322

Roof Light Fiber Glass 180 x 90 m

Lbr
Lbr

Aluminium foil 70 m' dobel sheet

Glng

542,898

Aluminium foil 70 m' single sheet

Glng

319,352

Aluminium foil 70 m' single sheet

Aluminium 0.55 mm

M2

10,219

Lbr

83,031

Gelombang uk. 2.5 x 92 cm

Lbr

36,154.51

Gelombang uk. 1.0 x 92 cm

Lbr

52,489.84

Rata uk. 2 x 1 m

Lbr

47,496.34

Rata uk. 1 x 1 m

Lbr

43,141.54

87,096

Asbes

Genteng asbes 85 x 115 cm

Lbr

94,876.55

Bubungan asbes

Lbr

29,515.86

Karpus asbes gelombang besar

Lbr

29,031.99

Karpus asbes gelombang kecil

Lbr

65,786.49

Seng plastik

Lbr

26,632.01

Seng fiber glass

Lbr

50,437.14

Seng gelombang

BJLS 40 KI

Lbr

78,037.99

BJLS 30 KI

Lbr

64,412.31

BJLS 27 KI

Lbr

38,322.23

BJLS 20 KI

Lbr

47,474.22

BJLS 18 KI

Lbr

53,651.12

Seng rata / Plaat

-

BJLS 40 KI

Lbr

18,580.47

BJLS 30 KI

Lbr

15,328.89

BJLS 27 KI

Lbr

66,425.19

BJLS 20 KI

Lbr

41,830.26

BJLS 18 KI

Lbr

51,096.30

- Talang 30 cm

m'

12,005

- Talang 40 cm

m'

15,329

- Talang 45 cm

m'

16,761

- Talang 50 cm

m'

18,145

- Talang 60 cm

m'

24,116

- Talang 90 cm

m'

37,611

Bubungan seng BJLS 30

Lbr

94,063.65

Ijuk

Kg

12,774.08

Lbr

25,548.15

10 Atap daun
11 Genteng metal

Multi roof

Lbr

81,599.25

Sakura roof

Lbr

41,673.16

Surya roof

Lbr

41,673.16

12 Atap Zincaluim

Lbr

26,000.00

13 Bubungan Zincalium

Lbr

23,000.00

Bahan kaca
1

Kaca bening tbl. 3 mm

M2

65,147.79

Kaca bening tbl. 5 mm

M2

174,191.94

Kaca buram tbl. 3 mm

M2

348,383.89

Kaca buram tbl. 5 mm

174,191.94

Nako

M2

166,062.99

Kaca ryben tbl. 5 mm

754,831.76

Bahan listrik
1

Titik lampu + instalasi

Bh

104,747.42

Stop kontak + instalasi

Bh

111,134.46

Sakelar engkel

Bh

10,676.03

Sakelar double

Bh

17,041.78

E.

K.

F.

Kabel listrik NGA 1.5 mm

Roll

179,127.38

Kabel listrik NGA 2.5 mm

Roll

239,649.41

Zakring kas lokal 1 group

Bh

23,632.04

Zakring kas lokal 2 group

Bh

48,222.14

Zakring kas lokal 3 group

Bh

69,792.91

10 Pipa listrik besi

Btg

6,387.04

11 Pipa listrik plastik

Btg

8,154.36

12 Fitting

Bh

8,433.79

13 T-doos

Bh

3,324.16

14 Klemp

Ktk

16,527.50

15 Zekring box 3 phase

Bh

37,548.04

16 Zekring box 1 phase

Bh

10,079.91

Bahan penggantung
1

Engsel kupu-kupu

Bh

14,516.00

Engsel plastik/nylon

Bh

10,358.61

Engsel pintu 4"

Bh

27,681.04

Engsel jendela 3"

Bh

22,501.73

Hak angin

Bh

10,161.84

Espangnolet lengkap

Bh

8,883.79

Grendel

Bh

29,961.01

Kunci tanam union 1 x slash

Bh

64,973.60

Kunci tanam union 2 x slash

Bh

92,257.21

10 Kunci tanam yale 1 x slash

Bh

96,773.30

11 Kunci tanam yale 2 x slash

Bh

99,289.41

12 Kunci pintu besi sekelas PIRO

Bh

275,000.00

Bahan paku
1

Paku kayu / biasa

Kg

15,000.00

Paku beton

Kg

20,000.00

Paku ulin

Kg

20,000.00

Paku seng

Kg

15,000.00

Paku plywood

Kg

16,000.00

Paku Genteng

Bh

300.00

Paku Sekrup

Kg

21,000.00

Bahan langit-langit
1

Teakwood

Lbr

116,263.45

Lem albon

Kg

25,378.80

Plywood 4 mm

Lbr

70,176.13

Plywood 5 mm

Lbr

63,870.38

Plywood 9 mm

Lbr

116,169.25

Plywood 12 mm

Lbr

154,479.22

Jabarwood bergaris

Lbr

214,604.47

Jabarwood polos

Lbr

172,450.02

Acustik 30 x 60 cm

Lbr

125,824.65

10 Eternit (Asbes)

Lbr

34,838.39

11 Multiplek 4 mm

Lbr

46,451.19

G.

12 Multiplek 6 mm

Lbr

75,483.18

13 Multiplek 9 mm

Lbr

135,579.40

14 Plafond gypsum

Lbr

81,289.57

15 List gipsum

M1

17,419.19

16 List Profil

M1

28,102.97

Bahan pipa
1

Pipa besi 1/2" - 4 m

Btg

52,257.58

Pipa besi 3/4" - 4 m

Btg

98,708.77

Pipa besi 1.5" - 4 m

Btg

447,092.66

Pipa besi 2" - 4 m

Btg

574,833.41

Pipa besi 2.5" - 4 m

Btg

702,574.17

Pipa besi 3" - 4 m

Btg

862,250.12

Pipa besi 4" - 4 m

Btg

1,149,666.83

Pipa paralon 1/2" - 4 m + Instalasi

31,828.74

35,735.41

10 Pipa paralon 1.5" - 4 m + Instalasi

M1

67,738.60

11 Pipa paralon 2" - 4 m + Instalasi

M1

63,640.70

83,561.55

13 Pipa paralon 3" - 4 m + Instalasi

106,018.64

14 Pipa paralon 4" - 4 m + Instalasi

M1

140,321.55

Pipa paralon 3/4" - 4 m + Instalasi

12 Pipa paralon 2.5" - 4 m + Instalasi

H.

Bahan besi
1

Besi plaat 3 mm

Lbr

341,416.21

Besi plaat 2 mm

Lbr

199,159.46

Besi plaat 1 mm

Lbr

32,515.83

Besi beton polos

Kg

20,438.52

Besi beton ulir

Kg

21,715.93

Besi Strip

Kg

26,825.56

- Besi beton 6 ( 5,0 ) x 11,0 m

Btg

18,962

- Besi beton 8 ( 6,4 ) x 11,0 m

Btg

33,198

- Besi beton 8 ( 7,0 ) x 11,0 m

Btg

34,998

- Besi beton 8 ( 8,0 ) x 12,0 m

Btg

43,498

- Besi beton 10 ( 8,2 ) x 11,4 m

Btg

46,258

- Besi beton 10 ( 8,5 ) x 11,4 m

Btg

54,203

- Besi beton 10 ( 9,4 ) x 11,4 m

Btg

62,554

- Besi beton 12 ( 10,4 ) x 11,4 m

Btg

83,186

- Besi beton 12 ( 10,9 ) x 11,4 m

Btg

86,152

- Besi beton 14 ( 12,9 ) x 11,5 m

Btg

120,289

- Besi beton 16 ( 13,9 ) x 10,4 m

Btg

139,022

- Besi beton 16 ( 14,2 ) x 11,5 m

Btg

168,889

- Besi beton 8 ( 5,2 ) x 7,0 m

Btg

14,665

- Besi beton 10 ( 6,4 ) x 7,0 m

Btg

20,864

- Besi beton 10 ( 6,6 ) x 7,5 m

Btg

30,054

- Besi beton 12 ( 8,0 ) x 7,0 m

Btg

27,871

- Besi beton 12 ( 8,0 ) x 7,5 m

Btg

30,919

Besi Beton Polos ( Full )

Besi Beton Polos ( Banci )

- Besi beton 12 ( 8,7 ) x 8,0 m

Btg

33,290

- Besi beton 12 ( 9,7 ) x 7,8 m

Btg

40,645

- Besi beton 14 ( 10,0 ) x 6,0 m

Btg

57,483

- Besi beton 14 ( 10,5 ) x 9,0 m

Btg

175,281

- Besi beton 14 ( 11,0 ) x 8,0 m

Btg

179,998

- Besi beton 10 x 12,0 m

Btg

113,225

- Besi beton 13 x 12,0 m

Btg

128,708

- Besi beton 16 x 12,0 m

Btg

163,547

- Besi beton 19 x 12,0 m

Btg

268,062

- Besi beton 22 x 12,0 m

625,930
20,179.17

Besi Beton Ulir

Kawat ikat beton

Btg
Kg

Kawat nyamuk besi

Kg

23,078.50

Kawat nyamuk plastik

Kg

12,328.92

Kg

82,168.28

11 Kawat harmonika

38,380.29

12 Kawat kasa ayak 1.5 x 0.5 cm

M1

11,194.74

13 Kawat kasa ayak 2 x 2 cm

M1

15,154.70

14 Besi kanal [ 100 x 50 x 50 x 5 mm

Btg

15 Besi siku 50 x 50 x 5 mm ( 6 m' )

Btg

16 Besi plat tbl 5 mm ( 4' x 8' )

Lbr

17 Plat transparan tbl 5 mm

Lbr

18 Engsel pintu besi

Bh

19 Gording [ 150 x 65 x 20 x 2.3

Kg

20 Kuda-kuda WF 350 x 175 x 7 x 11

Kg

21 Bracing / Ikatan Angin (Besi 16 mm)

Kg

22 Trekstank (Besi 16 mm)

Kg

23 Plat Penyambung & Plat Peletakan

Kg

24 Sambungan Baut 19 mm Dgn Reng - Perbaut 2 Bh

Bh

25 Tupai Siku [ 75 x 75 x 7

Kg

26 Angker Peletakan 19 mm berulir

Kg

27 Plat Horizontal & Plat Buhul (t = 12 mm)

Kg

28 Water Mur (Pengencang)

Bh

10 Kawat duri

I.

Bahan lantai
1

Keramik 40 x 40 cm

Bh

7,500.00

Keramik 30 x 30 cm

Bh

5,500.00

Keramik 20 x 20 cm

Bh

2,750.00

Keramik 20 x 25 cm

Bh

3,000.00

Plint keramik

Bh

2,000.00

Ubin Tegel Polos 20 x 20 cm

M2

46,451

Ubin Tegel Polos 30 x 30 cm

M2

43,258

Ubin Teraso Polos 20 x20 cm

M2

54,290

Ubin Teraso Polos 30 x30 cm

M2

58,761

10

Ubin Teraso Warna 20 x20 cm

M2

56,206

11

Ubin Teraso Warna 30 x 30 cm

M2

61,954

12

Keramik 30 x30 cm (Motif)

M2

71,564

13

Keramik 30 x30 cm (Biasa)

M2

51,735

14

Keramik 40 x40 cm (Motif)

M2

61,025

15

Keramik 40 x40 cm Polos

M2

53,535

16

Ubin Teraso Abu - abu 15 x 20

M2

53,651

17

Plint Teraso Ubin Abu - abu 15 x 20

M2

52,374

18

Ubin Teraso Abu - abu 20 x 20

M2

54,290

19

Plint Teraso Ubin Abu - abu 20 x 20

M2

53,012

20

Ubin Teraso Warna 15 x 20

M2

56,206

21

Plint Ubin Teraso Warna 15 x 20

M2

54,290

22

Ubin Teraso Warna 20 x 20

M2

56,206

23

Plint Teraso Ubin Warna 20 x 20

M2

54,290

24

Ubin Wafel 20 x 20

M2

377,416

25

Marmer Biasa
Ubin teralux marmer 30 x 30 cm

M2

406,448

26

M2

62,709

27

Ubin teralux marmer 40 x 40 cm

M2

146,902

28

Mozaik Porselin 30 x 30

M2

56,461

29

Ubin Porselin Putih Lokal 10 x 20 cm

M2

57,483

30

Ubin Porselin Putih Warna 10 x 20 cm

M2

63,232

31

Ubin Porselin Putih Lokal 20 x 20 cm

M2

62,593

32

M2

68,341

33

Ubin Porselin Putih Warna 20 x 20 cm

Granite tile 30x30 cm

M2

1,095,958

34

Granite tile 40x40 cm

M2

63,870

35

Granite tile 60x60 cm

M2

114,967

36

M2

581,220

37

Lantai Parkit
Hollow Blok

Bh

8,942

38

Concrete block (CB. 20)

Bh

8,419

39

Concrete block (CB. 15)

Bh

6,677

40

Concrete block (CB. 10)

Bh

4,877

41

Bondbeam 40 x 20 x 20 cm

Bh

10,742

42

Roster/terawang

Bh

7,839

43

Badkip

Bh

725,800

- Balok

M3

3,500,000

- Papan

M3

3,500,000

- Papan Siring Pagar

Kpj

10,000

- Balok

M3

3,500,000

- Papan

M3

3,500,000

- Balok

M3

3,500,000

- Papan

M3

3,500,000

- Balok

M3

3,500,000

- Papan

M3

3,500,000

5 Kosen Kayu KI. I ( Jati/Ulin,dll)

M3

3,500,000

6 Kosen Kayu KI. II (Kamper/kruing,dll)

M3

3,500,000

7 Papan Kayu KI. 1 (Jati/Ulin,dll)

M3

3,500,000

8 Papan Kayu KI. II (Kamper/Kruing,dll)

M3

3,500,000

M. Bahan Kayu
1 Ulin

2 Bengkirai

3 Meranti

4 Kapur

9 Papan Bauwplank

J.

M.

M3

2,750,000

10 Papan Listplank

M3

2,750,000

11 Papan Begisting

M3

2,750,000

12 Kayu Rangka Plafond

M3

2,750,000

13 Kayu Rangka Atap

M3

2,750,000

14 Kuda-kuda Kayu

M3

2,750,000

15 Kayu Reng 2/3 - 4 m

M3

2,750,000

16 Kayu Gelagar 8/10 - 4 m

M3

2,750,000

17 Kayu Bahan Pintu

18 Kayu begisting

M3

2,750,000

M3

2,750,000

19 Kayu Lembersiring
20 List kayu profil 5/5

Btg

12,000

Btg

75,000

21 List kayu profil 4/4

Btg

75,000

22 Dolken Kayu Galam

23 Bambu

Btg

12,500

Btg

15,000

24 Kayu Bakar

M3

75,000

Bahan sanitair
1

Klosed jongkok KIA

Bh

115,663.45

Klosed jongkok teraso

Bh

103,934.53

Klosed jongkok putih

Bh

99,482.95

Klosed duduk keramik (KIA)

Bh

1,447,128.61

Klosed duduk lokal putih

Bh

998,700.48

Klosed duduk lokal warna

Bh

981,281.28

Bak mandi Fiber (Besar)

Bh

232,449.47

Bak mandi porselin (Besar)

Bh

351,287.09

Bak mandi plastik (Besar)

Bh

135,966.49

10 Urinoir terso

Bh

636,148.98

11 Bak cuci piring logam

Bh

907,733.57

12 Bak cuci piring teraso

Bh

203,223.93

13 Pompa air sanyo (listrik)

Bh

471,711.78

14 Washtafel

Bh

324,093.79

Bahan finishing
1

Amplas kayu

Lbr

3,164.49

Meny kayu

Kg

21,582.38

Meny besi

Kg

22,766.89

Dempul Kayu

Kg

23,846.88

Plamur tembok

Kg

37,045.98

Minyak cat

Ltr

11,055.38

Residu

Ltr

17,225.65

Lem kayu

Ltr

11,999.89

Cat tembok Paragon

Kg

13,091.49

10 Cat Minyak

Kg

25,000.00

11 Aspal

Drum

550,000.00

12 Kapur tembok

Klng

126,289.16

Ltr

45,806.03

Klng

16,339.20

13 Special Plitur Pernis

14 Thiner B

N.

O.

15 Soda Api

Kg

20,113.36

16 Minyak Bekisting

Ltr

28,451.35

Upah Alat
1

Stamper

Jam

100,000.00

Excavator

Jam

300,000.00

Dump Truck

Jam

92,000.00

Alat Bantu

Ls

5,000.00

Upah Kerja
1

Tukang

Oh

77,418.64

Kepala Tukang

Oh

83,225.04

Pekerja

Oh

59,999.45

Mandor

Oh

89,031.44

GA UPAH, BAHAN & ALAT

Lbr. 1
Keterangan
5

UP

Down

Surface

15%

5%

10%

Dilokasi

306,045.55

290,743.27

15,302.28

Dilokasi

425,125.12

403,868.86

21,256.26

Dilokasi

373,932.04

355,235.44

18,696.60

Dilokasi

450,721.65

428,185.57

22,536.08

Dilokasi

450,721.65

428,185.57

22,536.08

Dilokasi

450,721.65

428,185.57

22,536.08

Dilokasi

467,415.05

444,044.30

23,370.75

Dilokasi

267,094.31

253,739.60

13,354.72

Dilokasi

440,705.62

418,670.34

22,035.28

Dilokasi

240,384.88

228,365.64

12,019.24

Dilokasi

267,094.31

253,739.60

13,354.72

Dilokasi

420,256.21

399,243.40

21,012.81

Dilokasi

437,366.94

415,498.59

21,868.35

Dilokasi

400,641.47

380,609.40

20,032.07

Dilokasi

83,466.97

79,293.62

4,173.35

Dilokasi

229,534.18

218,057.47

11,476.71

Dilokasi

317,174.50

301,315.77

15,858.72

Dilokasi

161,925.93

153,829.63

8,096.30

Dilokasi

83,466.97

79,293.62

4,173.35

Dilokasi

1,076.17

1,022.36

53.81

Dilokasi

237,981.03

226,081.98

11,899.05

Dilokasi

3,038.20

2,886.29

151.91

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

5,175.00

4,916.25

258.75

Dilokasi

5,175.00

4,916.25

258.75

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,672.55

3,488.92

183.63

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

3,819.45

3,628.48

190.97

Dilokasi

1,529.50

1,453.03

76.47

Dilokasi

1,802.89

1,712.74

90.14

Dilokasi

28,750.00

27,312.50

1,437.50

28,750.00

27,312.50

1,437.50

Dilokasi

124,866.59

118,623.26

6,243.33

Dilokasi

78,792.82

74,853.18

3,939.64

Dilokasi

21,367.55

20,299.17

1,068.38

Dilokasi

2,938.04

2,791.14

146.90

Dilokasi

10,683.77

10,149.58

534.19

Dilokasi

5,074.79

4,821.05

253.74

Dilokasi

8,050.00

7,647.50

402.50

Dilokasi

28,645.87

27,213.57

1,432.29

Dilokasi

7,879.28

7,485.32

393.96

Dilokasi

10,350.00

9,832.50

517.50

Dilokasi

21,367.55

20,299.17

1,068.38

Dilokasi

6,677.36

6,343.49

333.87

Dilokasi

42,735.09

40,598.34

2,136.75

Dilokasi

51,415.66

48,844.87

2,570.78

Dilokasi

9,548.62

9,071.19

477.43

Dilokasi

10,683.77

10,149.58

534.19

Dilokasi

10,683.77

10,149.58

534.19

Dilokasi

44,070.56

41,867.03

2,203.53

Dilokasi

100,160.37

95,152.35

5,008.02

Dilokasi

624,332.96

593,116.31

31,216.65

Dilokasi

367,254.68

348,891.95

18,362.73

Dilokasi

11,752.15

11,164.54

587.61

Dilokasi

95,486.22

90,711.91

4,774.31

Dilokasi

41,577.68

39,498.80

2,078.88

Dilokasi

60,363.31

57,345.15

3,018.17

Dilokasi

54,620.79

51,889.75

2,731.04

Dilokasi

49,612.77

47,132.13

2,480.64

Dilokasi

109,108.03

103,652.63

5,455.40

Dilokasi

33,943.24

32,246.07

1,697.16

Dilokasi

33,386.79

31,717.45

1,669.34

Dilokasi

75,654.46

71,871.74

3,782.72

Dilokasi

30,626.81

29,095.47

1,531.34

Dilokasi

58,002.71

55,102.57

2,900.14

Dilokasi

89,743.69

85,256.51

4,487.18

Dilokasi

74,074.16

70,370.45

3,703.71

Dilokasi

44,070.56

41,867.03

2,203.53

Dilokasi

54,595.35

51,865.58

2,729.77

Dilokasi

61,698.79

58,613.85

3,084.94

Dilokasi

21,367.55

20,299.17

1,068.38

Dilokasi

17,628.22

16,746.81

881.41

Dilokasi

76,388.97

72,569.53

3,819.45

Dilokasi

48,104.80

45,699.56

2,405.24

Dilokasi

58,760.75

55,822.71

2,938.04

Dilokasi

13,805.44

13,115.17

690.27

Dilokasi

17,628.22

16,746.81

881.41

Dilokasi

19,275.31

18,311.54

963.77

Dilokasi

20,866.74

19,823.41

1,043.34

Dilokasi

27,733.29

26,346.63

1,386.66

Dilokasi

43,252.59

41,089.96

2,162.63

Dilokasi

108,173.20

102,764.54

5,408.66

Dilokasi

14,690.19

13,955.68

734.51

Dilokasi

29,380.37

27,911.36

1,469.02

Dilokasi

93,839.14

89,147.18

4,691.96

Dilokasi

47,924.14

45,527.93

2,396.21

Dilokasi

47,924.14

45,527.93

2,396.21

Dilokasi

29,900.00

28,405.00

1,495.00

Dilokasi

26,450.00

25,127.50

1,322.50

Dilokasi

74,919.96

71,173.96

3,746.00

Dilokasi

200,320.74

190,304.70

10,016.04

Dilokasi

400,641.47

380,609.40

20,032.07

Dilokasi

200,320.74

190,304.70

10,016.04

Dilokasi

190,972.43

181,423.81

9,548.62

Dilokasi

868,056.52

824,653.69

43,402.83

Dilokasi

120,459.54

114,436.56

6,022.98

Dilokasi

127,804.63

121,414.40

6,390.23

Dilokasi

12,277.44

11,663.56

613.87

Dilokasi

19,598.05

18,618.14

979.90

Dilokasi

205,996.49

195,696.67

10,299.82

Dilokasi

275,596.82

261,816.98

13,779.84

Dilokasi

27,176.85

25,818.00

1,358.84

Dilokasi

55,455.46

52,682.68

2,772.77

Dilokasi

80,261.84

76,248.75

4,013.09

Dilokasi

7,345.09

6,977.84

367.25

Dilokasi

9,377.51

8,908.64

468.88

Dilokasi

9,698.86

9,213.92

484.94

Dilokasi

3,822.79

3,631.65

191.14

Dilokasi

19,006.62

18,056.29

950.33

Dilokasi

43,180.25

41,021.24

2,159.01

Dilokasi

11,591.89

11,012.30

579.59

Dilokasi

16,693.39

15,858.72

834.67

Dilokasi

11,912.41

11,316.79

595.62

Dilokasi

31,833.19

30,241.53

1,591.66

Dilokasi

25,876.99

24,583.14

1,293.85

Dilokasi

11,686.12

11,101.81

584.31

Dilokasi

10,216.36

9,705.54

510.82

Dilokasi

34,455.17

32,732.41

1,722.76

Dilokasi

74,719.63

70,983.65

3,735.98

Dilokasi

106,095.80

100,791.01

5,304.79

Dilokasi

111,289.30

105,724.83

5,564.46

Dilokasi

114,182.82

108,473.68

5,709.14

Dilokasi

316,250.00

300,437.50

15,812.50

Dilokasi

17,250.00

16,387.50

862.50

Dilokasi

23,000.00

21,850.00

1,150.00

Dilokasi

23,000.00

21,850.00

1,150.00

Dilokasi

17,250.00

16,387.50

862.50

Dilokasi

18,400.00

17,480.00

920.00

Dilokasi

345.00

327.75

17.25

Dilokasi

24,150.00

22,942.50

1,207.50

Dilokasi

133,702.96

127,017.81

6,685.15

Dilokasi

29,185.62

27,726.34

1,459.28

Dilokasi

80,702.55

76,667.42

4,035.13

Dilokasi

73,450.94

69,778.39

3,672.55

Dilokasi

133,594.64

126,914.91

6,679.73

Dilokasi

177,651.11

168,768.55

8,882.56

Dilokasi

246,795.15

234,455.39

12,339.76

Dilokasi

198,317.53

188,401.65

9,915.88

Dilokasi

144,698.34

137,463.43

7,234.92

Dilokasi

40,064.15

38,060.94

2,003.21

Dilokasi

53,418.86

50,747.92

2,670.94

Dilokasi

86,805.65

82,465.37

4,340.28

Dilokasi

155,916.31

148,120.49

7,795.82

Dilokasi

93,483.01

88,808.86

4,674.15

Dilokasi

20,032.07

19,030.47

1,001.60

Dilokasi

32,318.41

30,702.49

1,615.92

Dilokasi

60,096.22

57,091.41

3,004.81

Dilokasi

113,515.08

107,839.33

5,675.75

Dilokasi

514,156.55

488,448.73

25,707.83

Dilokasi

661,058.43

628,005.51

33,052.92

Dilokasi

807,960.30

767,562.28

40,398.01

Dilokasi

991,587.64

942,008.26

49,579.38

Dilokasi

1,322,116.85

1,256,011.01

66,105.84

Dilokasi

36,603.05

34,772.90

1,830.15

Dilokasi

41,095.72

39,040.94

2,054.79

Dilokasi

77,899.39

74,004.42

3,894.97

Dilokasi

73,186.81

69,527.47

3,659.34

Dilokasi

96,095.79

91,291.00

4,804.79

Dilokasi

121,921.43

115,825.36

6,096.07

Dilokasi

161,369.78

153,301.29

8,068.49

Dilokasi

392,628.64

372,997.21

19,631.43

Dilokasi

229,033.37

217,581.71

11,451.67

Dilokasi

37,393.20

35,523.54

1,869.66

Dilokasi

23,504.30

22,329.08

1,175.21

Dilokasi

24,973.32

23,724.65

1,248.67

Dilokasi

30,849.39

29,306.92

1,542.47

Dilokasi

21,806.34

20,716.03

1,090.32

Dilokasi

38,177.79

36,268.90

1,908.89

Dilokasi

40,247.77

38,235.39

2,012.39

Dilokasi

50,022.95

47,521.80

2,501.15

Dilokasi

53,196.28

50,536.47

2,659.81

Dilokasi

62,333.14

59,216.48

3,116.66

Dilokasi

71,937.40

68,340.53

3,596.87

Dilokasi

95,664.28

90,881.07

4,783.21

Dilokasi

99,075.30

94,121.53

4,953.76

Dilokasi

138,332.60

131,415.97

6,916.63

Dilokasi

159,875.03

151,881.27

7,993.75

Dilokasi

194,222.08

184,510.98

9,711.10

Dilokasi

16,865.10

16,021.84

843.25

Dilokasi

23,993.97

22,794.27

1,199.70

Dilokasi

34,562.00

32,833.90

1,728.10

Dilokasi

32,051.32

30,448.75

1,602.57

Dilokasi

35,556.93

33,779.08

1,777.85

Dilokasi

Dilokasi

Dilokasi

38,283.52

36,369.34

1,914.18

Dilokasi

46,741.50

44,404.43

2,337.08

Dilokasi

66,105.84

62,800.55

3,305.29

Dilokasi

201,572.74

191,494.10

10,078.64

Dilokasi

206,998.09

196,648.19

10,349.90

Dilokasi

130,208.48

123,698.05

6,510.42

Dilokasi

148,014.77

140,614.03

7,400.74

Dilokasi

188,078.91

178,674.97

9,403.95

Dilokasi

308,271.35

292,857.79

15,413.57

Dilokasi

719,819.18

683,828.22

35,990.96

Dilokasi

23,206.04

22,045.74

1,160.30

Dilokasi

26,540.27

25,213.26

1,327.01

Dilokasi

14,178.26

13,469.34

708.91

Dilokasi

94,493.52

89,768.84

4,724.68

Dilokasi

44,137.34

41,930.47

2,206.87

Dilokasi

12,873.95

12,230.25

643.70

Dilokasi

17,427.90

16,556.51

871.40

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

8,625.00

8,193.75

431.25

Dilokasi

6,325.00

6,008.75

316.25

Dilokasi

3,162.50

3,004.38

158.13

Dilokasi

3,450.00

3,277.50

172.50

Dilokasi

2,300.00

2,185.00

115.00

Dilokasi

53,418.86

50,747.92

2,670.94

Dilokasi

49,746.32

47,259.00

2,487.32

Dilokasi

62,433.30

59,311.63

3,121.66

Dilokasi

67,574.86

64,196.12

3,378.74

Dilokasi

64,636.82

61,404.98

3,231.84

Dilokasi

71,247.41

67,685.04

3,562.37

Dilokasi

82,298.44

78,183.51

4,114.92

Dilokasi

59,495.26

56,520.50

2,974.76

Dilokasi

70,179.03

66,670.08

3,508.95

Dilokasi

61,565.24

58,486.98

3,078.26

Dilokasi

61,698.79

58,613.85

3,084.94

Dilokasi

60,229.77

57,218.28

3,011.49

Dilokasi

62,433.30

59,311.63

3,121.66

Dilokasi

60,964.28

57,916.06

3,048.21

Dilokasi

64,636.82

61,404.98

3,231.84

Dilokasi

62,433.30

59,311.63

3,121.66

Dilokasi

64,636.82

61,404.98

3,231.84

Dilokasi

62,433.30

59,311.63

3,121.66

Dilokasi

434,028.26

412,326.85

21,701.41

Dilokasi

467,415.05

444,044.30

23,370.75

Dilokasi

72,115.46

68,509.69

3,605.77

Dilokasi

168,937.15

160,490.30

8,446.86

Dilokasi

64,930.63

61,684.10

3,246.53

Dilokasi

66,105.84

62,800.55

3,305.29

Dilokasi

72,716.43

69,080.61

3,635.82

Dilokasi

71,981.92

68,382.82

3,599.10

Dilokasi

78,592.50

74,662.88

3,929.63

Dilokasi

1,260,351.29

1,197,333.73

63,017.56

Dilokasi

73,450.94

69,778.39

3,672.55

Dilokasi

132,211.69

125,601.10

6,610.58

Dilokasi

668,403.52

634,983.34

33,420.18

Dilokasi

10,283.13

9,768.97

514.16

Dilokasi

9,682.17

9,198.06

484.11

Dilokasi

7,678.96

7,295.01

383.95

Dilokasi

5,608.98

5,328.53

280.45

Dilokasi

12,353.11

11,735.46

617.66

Dilokasi

9,014.43

8,563.71

450.72

Dilokasi

834,669.73

792,936.24

41,733.49

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

11,500.00

10,925.00

575.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi

4,025,000.00

3,823,750.00

201,250.00

Dilokasi
Dilokasi

Dilokasi

Dilokasi

Dilokasi

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

3,162,500.00

3,004,375.00

158,125.00

Dilokasi

13,800.00

13,110.00

690.00

Dilokasi

86,250.00

81,937.50

4,312.50

Dilokasi

86,250.00

81,937.50

4,312.50

Dilokasi

14,375.00

13,656.25

718.75

Dilokasi

17,250.00

16,387.50

862.50

Dilokasi

86,250.00

81,937.50

4,312.50

Dilokasi

133,012.97

126,362.32

6,650.65

Dilokasi

119,524.71

113,548.47

5,976.24

Dilokasi

114,405.40

108,685.13

5,720.27

Dilokasi

1,664,197.90

1,580,988.00

83,209.89

Dilokasi

1,148,505.55

1,091,080.27

57,425.28

Dilokasi

1,128,473.48

1,072,049.80

56,423.67

Dilokasi

267,316.89

253,951.05

13,365.84

Dilokasi

403,980.15

383,781.14

20,199.01

Dilokasi

156,361.46

148,543.39

7,818.07

Dilokasi

731,571.33

694,992.76

36,578.57

Dilokasi

1,043,893.61

991,698.93

52,194.68

Dilokasi

233,707.52

222,022.15

11,685.38

Dilokasi

542,468.55

515,345.12

27,123.43

Dilokasi

372,707.86

354,072.46

18,635.39

Dilokasi

3,639.16

3,457.20

181.96

Dilokasi

24,819.74

23,578.75

1,240.99

Dilokasi

26,181.92

24,872.82

1,309.10

Dilokasi

27,423.91

26,052.71

1,371.20

Dilokasi

42,602.88

40,472.73

2,130.14

Dilokasi

12,713.69

12,078.00

635.68

Dilokasi

19,809.49

18,819.02

990.47

Dilokasi

13,799.87

13,109.88

689.99

Dilokasi

15,055.22

14,302.46

752.76

Dilokasi

28,750.00

27,312.50

1,437.50

Dilokasi

632,500.00

600,875.00

31,625.00

Dilokasi

145,232.53

137,970.91

7,261.63

Dilokasi

52,676.93

50,043.09

2,633.85

Dilokasi

18,790.08

17,850.58

939.50

Dilokasi

23,130.37

21,973.85

1,156.52

Dilokasi

32,719.05

31,083.10

1,635.95

Dilokasi

115,000.00

109,250.00

5,750.00

Dilokasi

345,000.00

327,750.00

17,250.00

Dilokasi

105,800.00

100,510.00

5,290.00

Dilokasi

5,750.00

5,462.50

287.50

Dilokasi

89,031.44

84,579.87

4,451.57

Dilokasi

95,708.80

90,923.36

4,785.44

Dilokasi

68,999.36

65,549.40

3,449.97

Dilokasi

102,386.15

97,266.85

5,119.31

Harga Satuan

Up to

( Rp. )

115%

240,000.00

276,000.00

115%

152,000.00

174,800.00

115%

250,000.00

287,500.00

115%

225,000.00

258,750.00

115%

230,000.00

264,500.00

115%

240,000.00

276,000.00

115%

210,000.00

241,500.00

115%

220,000.00

253,000.00

115%

225,000.00

258,750.00

115%

255,000.00

293,250.00

115%

78,500.00

90,275.00

115%

223,000.00

256,450.00

115%

210,000.00

241,500.00

115%

204,000.00

234,600.00

115%

155,500.00

178,825.00

115%

235,500.00

270,825.00

115%

115%

115%
84,000.00

96,600.00

115%

170,000.00

195,500.00

115%

78,000.00

89,700.00

115%

73,000.00

83,950.00

115%

600.00

690.00

115%

110,000.00

126,500.00

115%

2,300.00

2,645.00

115%

1,000.00

1,150.00

115%

1,100.00

1,265.00

115%

1,900.00

2,185.00

115%

115%

1,120.00

1,288.00

115%

6,500.00

7,475.00

115%

2,000.00

2,300.00

115%

1,250.00

1,437.50

115%
115%
115%

63,000.00

72,450.00

115%

4,200.00

4,830.00

115%

3,600.00

4,140.00

115%

4,200.00

4,830.00

115%

4,200.00

4,830.00

115%

3,600.00

4,140.00

115%

115%

4,200.00

4,830.00

115%

24,100.00

27,715.00

115%

15,700.00

18,055.00

115%

18,500.00

21,275.00

115%

21,000.00

24,150.00

115%

23,000.00

26,450.00

115%

21,000.00

24,150.00

115%

18,500.00

21,275.00

115%

18,500.00

21,275.00

115%

18,500.00

21,275.00

115%

23,100.00

26,565.00

115%

22,000.00

25,300.00

115%

22,000.00

25,300.00

115%

37,500.00

43,125.00

115%

115%

115%

72,000.00

82,800.00

115%

59,500.00

68,425.00

115%

42,000.00

48,300.00

115%

30,000.00

34,500.00

115%

21,000.00

24,150.00

115%

115%

69,000.00

79,350.00

115%

56,500.00

64,975.00

115%

37,500.00

43,125.00

115%

31,500.00

36,225.00

115%

22,000.00

25,300.00

115%

31,500.00

36,225.00

115%

47,000.00

54,050.00

115%

15,000.00

17,250.00

115%

90,300.00

103,845.00

115%

32,500.00

37,375.00

115%

31,500.00

36,225.00

115%

60,000.00

69,000.00

115%

40,000.00

46,000.00

115%

75,000.00

86,250.00

115%

39,500.00

115%

115%

45,425.00
-

M2
M1

#REF!
1.5

115%

115%
115%

55,500.00

63,825.00

115%

50,400.00

57,960.00

115%

68,200.00

78,430.00

115%

122,500.00

140,875.00

115%

73,500.00

84,525.00

115%

115%

115%

75,000.00

86,250.00

115%

50,000.00

57,500.00

115%

5,000.00

5,750.00

115%

7,500.00

8,625.00

115%

73,500.00

84,525.00

115%

94,500.00

108,675.00

115%

42,000.00

48,300.00

115%

94,500.00

108,675.00

115%

11,500.00

13,225.00

115%

7,500.00

8,625.00

115%

6,500.00

7,475.00

115%

1,000.00

1,150.00

115%

7,800.00

8,970.00

115%

34,500.00

39,675.00

115%

18,500.00

21,275.00

115%

115%

115%

5,000.00

5,750.00

115%

13,500.00

15,525.00

115%

20,000.00

23,000.00

115%

15,000.00

17,250.00

115%

10,500.00

12,075.00

115%

50,000.00

57,500.00

115%

10,000.00

11,500.00

115%

40,000.00

46,000.00

115%

50,000.00

57,500.00

115%

45,000.00

51,750.00

115%

50,000.00

57,500.00

115%

115%

115%

115%

48,000.00

55,200.00

115%

19,000.00

21,850.00

115%

40,000.00

46,000.00

115%

42,500.00

48,875.00

115%

55,000.00

63,250.00

115%

75,000.00

86,250.00

115%

76,500.00

87,975.00

115%

63,000.00

72,450.00

115%

89,000.00

102,350.00

115%

23,000.00

26,450.00

115%

47,000.00

54,050.00

115%

63,000.00

72,450.00

115%

78,500.00

90,275.00

115%

42,000.00

48,300.00

115%

31,500.00

36,225.00

115%

5,000.00

5,750.00

115%

115%

115%

115%

10,000.00

11,500.00

115%

15,000.00

17,250.00

115%

10,000.00

11,500.00

115%

13,000.00

14,950.00

115%

14,000.00

16,100.00

115%

250.00

287.50

115%

15,000.00

17,250.00

115%

39,500.00

45,425.00

115%

50,000.00

57,500.00

115%

84,000.00

96,600.00

115%

110,000.00

126,500.00

115%

157,500.00

181,125.00

115%

183,500.00

211,025.00

115%

210,000.00

241,500.00

115%

4,000.00

4,600.00

115%

5,000.00

5,750.00

115%

7,750.00

8,912.50

115%

8,500.00

9,775.00

115%

10,250.00

11,787.50

115%

115%

14,250.00

16,387.50

115%

20,750.00

23,862.50

115%

115%

115%

500,000.00

575,000.00

115%

400,000.00

460,000.00

115%

225,000.00

258,750.00

115%

15,000.00

17,250.00

115%

16,000.00

18,400.00

115%

15,000.00

17,250.00

115%

13,000.00

14,950.00

115%

13,000.00

14,950.00

115%

12,000.00

13,800.00

115%

75,000.00

86,250.00

115%

13,000.00

14,950.00

115%

17,000.00

19,550.00

115%

13,000.00

14,950.00

115%

300,000.00

345,000.00

115%

150,000.00

172,500.00

115%

950,000.00

1,092,500.00

115%

1,200,000.00

1,380,000.00

115%

100,000.00

115,000.00

115%

17,500.00

20,125.00

115%

15,000.00

17,250.00

115%

17,500.00

20,125.00

115%

17,500.00

20,125.00

115%

15,000.00

17,250.00

115%

5,000.00

5,750.00

115%

13,000.00

14,950.00

115%

15,000.00

17,250.00

115%

17,500.00

20,125.00

115%

100,000.00

115,000.00

115%

115%

115%

6,000.00

6,900.00

115%

4,500.00

5,175.00

115%

2,000.00

2,300.00

115%

2,500.00

2,875.00

115%

1,500.00

1,725.00

115%

115%

115%

130,000.00

149,500.00

115%

125,000.00

143,750.00

115%

126,000.00

144,900.00

115%

1,200,000.00

1,380,000.00

115%

850,000.00

977,500.00

115%

850,000.00

977,500.00

115%

230,000.00

264,500.00

115%

650,000.00

747,500.00

115%

525,000.00

603,750.00

115%

500,000.00

575,000.00

115%

300,000.00

345,000.00

115%

175,000.00

201,250.00

115%

550,000.00

632,500.00

115%

650,000.00

747,500.00

115%

115%

115%

10,000.00

11,500.00

115%

15,000.00

17,250.00

115%

10,000.00

11,500.00

115%

13,000.00

14,950.00

115%

14,000.00

16,100.00

115%

250.00

287.50

115%

15,000.00

17,250.00

115%

115%

115%

1,250,000.00

1,437,500.00

115%

2,100,000.00

2,415,000.00

115%

2,250,000.00

2,587,500.00

115%

5,000.00

5,750.00

115%

2,000,000.00

2,300,000.00

115%

2,000,000.00

2,300,000.00

115%

1,000,000.00

1,150,000.00

115%

1,000,000.00

1,150,000.00

115%

1,100,000.00

1,265,000.00

115%

1,250,000.00

1,437,500.00

115%

45,000.00

51,750.00

115%

115%

115%

1,800.00

2,070.00

115%

13,000.00

14,950.00

115%

25,000.00

28,750.00

115%

30,000.00

34,500.00

115%

28,000.00

32,200.00

115%

9,000.00

10,350.00

115%

2,100.00

2,415.00

115%

2,000.00

2,300.00

115%

11,000.00

12,650.00

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

115%

130,000.00

149,500.00

115%

125,000.00

143,750.00

115%

126,000.00

144,900.00

115%

1,200,000.00

1,380,000.00

115%

850,000.00

977,500.00

115%

850,000.00

977,500.00

115%

230,000.00

264,500.00

115%

650,000.00

747,500.00

115%

525,000.00

603,750.00

115%

500,000.00

575,000.00

115%

300,000.00

345,000.00

115%

175,000.00

201,250.00

115%

550,000.00

632,500.00

115%

650,000.00

747,500.00

115%

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

DAFTAR ANALISA HARGA SATUAN

SATUAN KERJA
PROGRAM
PAKET PEKERJAAN
PEKERJAAN
LOKASI
T. ANGGARAN

NO

URAIAN PEKERJAAN

HARGA

BIAYA

SATUAN

UPAH

( Rp. )

( Rp. )

PEKERJAAN PERSIAPAN
1

1 m1

Pem. Pagar Sementara dari kayu tinggi 2 m

Bahan
1.250 Btg

Dolken kayu D. 8-10 / 400 cm

2.500 Kg

Semen 50 Kg

12,500.00

1,330.00

0.005 M

Pasir Beton

275,803.91

0.009 M3

Koral Beton

365,440.18

3,500,000.00

0.072 M

Kayu 5/7, meranti

0.060 Kg

Paku biasa

15,000.00

0.400 Lt

Residu

17,225.65

0.200 OH

Tukang

77,418.64

15,483.73

0.400 OH

Pekerja

59,999.45

23,999.78

0.020 OH

Kepala Tukang

83,225.04

1,664.50

0.020 OH

Mandor

89,031.44

1,780.63

Jumlah

42,928.64

Tenaga

1 m

Pem. Pagar Sementara dari seng gelombang tinggi 2 m

Bahan
1.250 Btg

Dolken kayu D. 8-10 / 400 cm

2.500 Kg

Semen 50 Kg

1.200 Lbr

Seng gelombang BJLS 20

12,500.00

1,330.00

47,474.22

0.005 M

Pasir Beton

275,803.91

0.009 M3

Koral Beton

365,440.18

3,500,000.00

0.072 M

Kayu 5/7, meranti

0.060 Kg

Paku biasa

15,000.00

0.450 Kg

Meni Besi

22,766.89

0.200 OH

Tukang

77,418.64

15,483.73

0.400 OH

Pekerja

59,999.45

23,999.78

0.020 OH

Kepala Tukang

83,225.04

1,664.50

0.020 OH

Mandor

89,031.44

1,780.63

Jumlah

42,928.64

Tenaga

1 m

Pem. Pagar Sementara dari kawat duri tinggi 1.8 m

Bahan
1.000 Btg

Dolken kayu D. 8-10 / 400 cm

2.000 Kg

Semen 50 Kg

40,000.00

1,200.00

25.000 Kg

Kawat duri

0.005 M3

Pasir Beton

350,000.00

0.009 M

Koral Beton

350,000.00

0.060 Kg

Paku biasa

15,000.00

0.200 OH

Tukang

65,000.00

13,000.00

0.300 OH

Pekerja

50,000.00

15,000.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.020 OH

Mandor

80,000.00

1,600.00

Jumlah

31,000.00

Tenaga

1 m1

Pengukuran & Pemasangan Bouwplank

Bahan
0.012 M3

Kayu 5/7, meranti

0.020 Kg

Paku biasa

0.007 M3

Kayu Papan 3/20, meranti

4,000,000.00

15,000.00

4,000,000.00

Tenaga

1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.100 OH

Pekerja

50,000.00

5,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

12,600.00

Membersihkan Lapangan & Perataan

Tenaga

1 m

0.100 OH

Pekerja

50,000.00

5,000.00

0.050 OH

Mandor

80,000.00

4,000.00

Jumlah

9,000.00

Pembuatan Jalan Sementara

Bahan
0.150 M3

Batu belah 15/20

140,000.00

Batu pecah 5/7

160,000.00

Pasir Pasang

340,000.00

0.090 M
0.010 M
Tenaga

1 m

1.000 OH

Pekerja

50,000.00

50,000.00

0.050 OH

Mandor

80,000.00

4,000.00

Jumlah

54,000.00

33,335.00

Pekerjaan Bongkaran Dinding Bata

Tenaga
0.667 OH

Pekerja

50,000.00

0.003 OH

Mandor

80,000.00

266.68

Jumlah

33,601.68

PEKERJAAN TANAH
2

1 m3

Galian Tanah Biasa dalam 1 meter

Tenaga

1 m

0.400 OH

Pekerja

50,000.00

20,000.00

0.040 OH

Mandor

80,000.00

3,200.00

Jumlah

23,200.00

26,300.00

Galian Tanah Biasa dalam 2 meter

Tenaga

1 m3

0.526 OH

Pekerja

50,000.00

0.052 OH

Mandor

80,000.00

4,160.00

Jumlah

30,460.00

36,750.00

Galian Tanah Biasa dalam 3 meter

Tenaga

1 m3

0.735 OH

Pekerja

50,000.00

0.073 OH

Mandor

80,000.00

5,840.00

Jumlah

42,590.00

31,250.00

Galian Tanah Keras dalam 1 meter

Tenaga

1 m3

0.625 OH

Pekerja

50,000.00

0.062 OH

Mandor

80,000.00

4,960.00

Jumlah

36,210.00

Galian Tanah Cadas dalam 1 meter

Tenaga

1 m3

1.250 OH

Pekerja

50,000.00

62,500.00

0.125 OH

Mandor

80,000.00

10,000.00

Jumlah

72,500.00

Galian Tanah Lumpur dalam 1 meter

Tenaga

1 m3

0.823 OH

Pekerja

50,000.00

41,150.00

0.082 OH

Mandor

80,000.00

6,584.00

Jumlah

47,734.00

Pekerjaan Stripping tinggi 1 meter

Tenaga

1 m

0.050 OH

Pekerja

50,000.00

2,500.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

2,900.00

Pemotong / Timbunan Tanah Dengan Alat

Tenaga
0.250 OH

Operator

70,000.00

17,500.00

0.025 OH

Pembantu Operator

50,000.00

1,250.00

0.090 OH

Mandor

80,000.00

7,200.00

300,000.00

30,000.00

92,000.00

4,600.00

Jumlah

60,550.00

Alat

1 m3

0.100 OH

Excavator

0.050 OH

Dump Truck

Urugan Tanah Kembali & Pemadatan

Tenaga
0.692 OH

Pekerja

50,000.00

34,600.00

0.069 OH

Mandor

80,000.00

5,536.00

Jumlah

40,136.00

1 m3

Pemadatan Tanah Kembali

Tenaga

1 m3

0.500 OH

Pekerja

50,000.00

25,000.00

0.050 OH

Mandor

80,000.00

4,000.00

Jumlah

29,000.00

Urugan Tanah dan Pemadatan

Bahan
1.200 M3

Tanah Urug

60,000.00

Tenaga & Alat

0.083 Jam Stamper

1 m3

100,000.00

8,300.00
15,000.00

0.300 OH

Pekerja

50,000.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

24,100.00

Urugan Pasir dan Penyiraman

Bahan
1.200 M3

Pasir Urug

300,000.00

Tenaga

1 Kg

0.300 OH

Pekerja

50,000.00

15,000.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

15,800.00

Pemasangan Lapisan Ijuk

Bahan
1.200 Kg

Ijuk

7,500.00

Tenaga

1 m

0.150 OH

Pekerja

50,000.00

7,500.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

8,700.00

Urugan Sirtu
Bahan
1.200 M3

Sirtu

125,000.00

Tenaga

1 m3

0.250 OH

Pekerja

50,000.00

12,500.00

0.025 OH

Mandor

80,000.00

2,000.00

Jumlah

14,500.00

Pasangan Pondasi Batu Padas C. 1 : 1

Bahan
1.100 M3

Batu Padas

80,000.00

392.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.314 M
Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Padas C. 1 : 2

Bahan

1.100 M3

80,000.00

267.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.427 M

Batu padas

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Padas C. 1 : 3

Bahan
1.100 M3

80,000.00

202.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.485 M

Batu Padas

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Padas C. 1 : 4

Bahan
1.100 M3

80,000.00

163.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.520 M

Batu Padas

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Padas C. 1 : 5

Bahan
1.100 M3
136.000 Zak
3

0.544 M

Batu Padas

80,000.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Gunung C. 1 : 1

Bahan
1.100 M3
392.000 Zak
3

0.314 M

Batu Gunung

270,000.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

1 m

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Gunung C. 1 : 2

Bahan
1.100 M3
267.000 Zak
3

0.427 M

Batu Gunung

270,000.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Pecah C. 1 : 3

Bahan
1.100 M3

140,000.00

202.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.485 M

batu pecah 14 - 15 cm

Tenaga

1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Gunung C. 1 : 4

Bahan
1.100 M3

Batu Gunung

270,000.00

163.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.520 M
Tenaga

10 1 m3

0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Gunung C. 1 : 5

Bahan
1.100 M3
136.000 Zak
3

0.544 M

Batu Gunung

270,000.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga
0.600 OH

Tukang

65,000.00

39,000.00

1.500 OH

Pekerja

50,000.00

75,000.00

10 1 m

0.060 OH

Kepala Tukang

70,000.00

4,200.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

124,200.00

Pasangan Pondasi Batu Kosong / Aanstamping

Bahan
1.200 M3
3

0.300 M

Batu belah 15/20

140,000.00

Pasir Urug

300,000.00

Tenaga

1 m2

0.390 OH

Tukang

65,000.00

25,350.00

0.780 OH

Pekerja

50,000.00

39,000.00

0.039 OH

Kepala Tukang

70,000.00

2,730.00

0.039 OH

Mandor

80,000.00

3,120.00

Jumlah

70,200.00

Pasangan Batu Bata Tebal 1 bata C. 1 : 1

Bahan
140.000 M3

Batu Bata

700.00

64.030 Kg

Semen 50 Kg

1,200.00

0.059 M3

Pasir Pasang

340,000.00

Tenaga

1 m2

0.200 OH

Tukang

65,000.00

13,000.00

0.650 OH

Pekerja

50,000.00

32,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.030 OH

Mandor

80,000.00

2,400.00

Jumlah

49,300.00

Pasangan Batu Bata Tebal 1 bata C. 1 : 2

Bahan
140.000 M3

Batu Bata

700.00

43.500 Kg

Semen 50 Kg

1,200.00

0.080 M3

Pasir Pasang

340,000.00

Tenaga

1 m2

0.200 OH

Tukang

65,000.00

13,000.00

0.650 OH

Pekerja

50,000.00

32,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.030 OH

Mandor

80,000.00

2,400.00

Jumlah

49,300.00

Pasangan Batu Bata Tebal 1 bata C. 1 : 3

Bahan
140.000 M3

Batu Bata

700.00

32.950 Kg

Semen 50 Kg

1,200.00

0.091 M3

Pasir Pasang

340,000.00

Tenaga

1 m

0.200 OH

Tukang

65,000.00

13,000.00

0.650 OH

Pekerja

50,000.00

32,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.030 OH

Mandor

80,000.00

2,400.00

Jumlah

49,300.00

Pasangan Batu Bata Tebal 1 bata C. 1 : 4

Bahan
140.000 M3

Batu Bata

700.00

26.550 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.093 M
Tenaga

1 m2

0.200 OH

Tukang

65,000.00

13,000.00

0.650 OH

Pekerja

50,000.00

32,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.030 OH

Mandor

80,000.00

2,400.00

Jumlah

49,300.00

Pasangan Batu Bata Tebal 1 bata C. 1 : 5

Bahan
140.000 M3

Batu Bata

700.00

22.200 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.102 M
Tenaga

1 m2

0.200 OH

Tukang

65,000.00

13,000.00

0.650 OH

Pekerja

50,000.00

32,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

0.030 OH

Mandor

80,000.00

2,400.00

Jumlah

49,300.00

Pasangan Batu Bata Tebal 1/2 bata C. 1 : 1

Bahan
70.000 M3

Batu Bata

27.800 Kg
0.028 M3

700.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

11 1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

24,400.00

Pasangan Batu Bata Tebal 1/2 bata C. 1 : 2

Bahan
70.000 M3

Batu Bata

18.950 Kg
0.038 M3

700.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

12 1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

24,400.00

Pasangan Batu Bata Tebal 1/2 bata C. 1 : 3

Bahan
70.000 M3

Batu Bata

14.370 Kg

Semen 50 Kg

700.00

1,200.00

0.040 M3

Pasir Pasang

340,000.00

Tenaga

13 1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

24,400.00

Pasangan Batu Bata Tebal 1/2 bata C. 1 : 4

Bahan
70.000 M3

Batu Bata

11.500 Kg
3

0.043 M

700.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga

14 1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

24,400.00

Pasangan Batu Bata Tebal 1/2 bata C. 1 : 5

Bahan
70.000 M3

Batu Bata

700.00

9.680 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.045 M
Tenaga

15 1 m2

0.100 OH

Tukang

65,000.00

6,500.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

24,400.00

Pasangan Dinding Hollowblock (HB. 20)

Bahan
12.500 Bh

Hollowblock (HB. 20)

25,000.00

13.500 Kg
3

Semen 50 Kg

1,200.00

0.048 M

Pasir Pasang

340,000.00

1.950 Kg

Besi beton polos

12,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.350 OH

Pekerja

50,000.00

17,500.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.017 OH

Mandor

80,000.00

1,360.00

Jumlah

29,660.00

Tenaga

16 1 m

Pasangan Dinding Hollowblock (HB. 15)

Bahan
12.500 Bh

Hollowblock (HB. 15)

25,000.00

10.450 Kg

Semen 50 Kg

1,200.00

0.038 M

Pasir Pasang

340,000.00

1.950 Kg

Besi beton polos

12,000.00

Tenaga

17 1 m

0.120 OH

Tukang

65,000.00

7,800.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.012 OH

Kepala Tukang

70,000.00

840.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

25,840.00

Pasangan Dinding Hollowblock (HB. 10)

Bahan
12.500 Bh

25,000.00

7.500 Kg

Hollowblock (HB. 15)

Semen 50 Kg

1,200.00

0.027 M

Pasir Pasang

340,000.00

1.950 Kg

Besi beton polos

12,000.00

0.120 OH

Tukang

65,000.00

7,800.00

0.320 OH

Pekerja

50,000.00

16,000.00

0.012 OH

Kepala Tukang

70,000.00

840.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

25,840.00

Tenaga

1 m2

Pasangan Dinding Rooster / terawang (12 x 11 x 24) cm

Bahan
36.000 Bh

Roster / terawang

12.800 Kg
3

0.035 M

25,000.00

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Tenaga
0.100 OH

Tukang

65,000.00

6,500.00

0.300 OH

Pekerja

50,000.00

15,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.015 OH

Mandor

80,000.00

1,200.00

Jumlah

23,400.00

PEKERJAAN PLESTERAN
1

1 m2

Plesteran Tbl. 15 mm , C. 1 : 1
Bahan
12.920 Kg

Semen 50 Kg

1,200.00

0.013 M3

Pasir Pasang

340,000.00

Tenaga

14 1 m

0.150 OH

Tukang

65,000.00

9,750.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

21,600.00

Plesteran Tbl. 15 mm , C. 1 : 2
Bahan
8.520 Kg

Semen 50 Kg

1,200.00

0.017 M3

Pasir Pasang

340,000.00

Tenaga
0.150 OH

Tukang

65,000.00

9,750.00

15 1 m2

0.200 OH

Pekerja

50,000.00

10,000.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

21,600.00

Plesteran Tbl. 15 mm , C. 1 : 3
Bahan
6.480 Kg

Semen 50 Kg

1,200.00

0.019 M3

Pasir Pasang

340,000.00

Tenaga

16 1 m

0.150 OH

Tukang

65,000.00

9,750.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

21,600.00

Plesteran Tbl. 15 mm , C. 1 : 4
Bahan
5.200 Kg

Semen 50 Kg

1,200.00

0.020 M3

Pasir Pasang

340,000.00

Tenaga

17 1 m2

0.150 OH

Tukang

65,000.00

9,750.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

21,600.00

Plesteran Tbl. 15 mm , C. 1 : 5
Bahan
2.880 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.024 M
Tenaga

18 1 m2

0.150 OH

Tukang

65,000.00

9,750.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

21,600.00

Plesteran Tbl. 20 mm , C. 1 : 2
Bahan
14.280 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.023 M
Tenaga

0.200 OH

Tukang

65,000.00

13,000.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

Mandor

80,000.00

1,000.00

Jumlah

27,900.00

0.0125 OH
19 1 m2

Plesteran Tbl. 20 mm , C. 1 : 3
Bahan
10.800 Kg

Semen 50 Kg

1,200.00

0.026 M3

Pasir Pasang

340,000.00

Tenaga
0.200 OH

Tukang

65,000.00

13,000.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

Mandor

80,000.00

1,000.00

Jumlah

27,900.00

0.0125 OH
20 1 m2

Plesteran Tbl. 20 mm , C. 1 : 4
Bahan
8.680 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.028 M
Tenaga

0.200 OH

Tukang

65,000.00

13,000.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

Mandor

80,000.00

1,000.00

Jumlah

27,900.00

0.0125 OH
21 1 m2

Plesteran Tbl. 20 mm , C. 1 : 5
Bahan
7.290 Kg

Semen 50 Kg

1,200.00

0.028 M3

Pasir Pasang

340,000.00

Tenaga
0.200 OH

Tukang

65,000.00

13,000.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

Mandor

80,000.00

1,000.00

Jumlah

27,900.00

0.0125 OH
22 1 m

Plesteran Ciprat , C. 1 : 2
Bahan
4.320 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

0.016 M
Tenaga

0.200 OH

Tukang

65,000.00

13,000.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.020 OH

Kepala Tukang

70,000.00

1,400.00

Mandor

80,000.00

1,000.00

Jumlah

27,900.00

0.0125 OH

PEKERJAAN KAYU
17 1 m3

Pasang Kusen Pintu & Jendela Kayu Bengkirai

Bahan
1.100 M3

Kayu Bengkirai, Balok

3,500,000.00

Tenaga
18.000 OH

Tukang

77,418.64

1,393,535.55

6.000 OH

Pekerja

59,999.45

359,996.68

1.800 OH

Kepala Tukang

83,225.04

149,805.07

0.300 OH

Mandor

89,031.44

26,709.43

Jumlah
18 1 m3

1,930,046.74

Pasang Kusen Pintu & Jendela Kayu Ulin

Bahan
1.100 M3

Kayu Ulion, Balok

4,500,000.00

Tenaga

19 1 m3

18.000 OH

Tukang

65,000.00

1,170,000.00

6.000 OH

Pekerja

50,000.00

300,000.00

1.800 OH

Kepala Tukang

70,000.00

126,000.00

0.300 OH

Mandor

80,000.00

24,000.00

Jumlah

1,620,000.00

Pasang Konstruksi Kuda-kuda + Gording, Kayu Bengkirai

Bahan
1.100 M3

4,200,000.00

Besi Strip

12,500.00

Paku Biasa

15,000.00

12.000 OH

Tukang

65,000.00

780,000.00

4.000 OH

Pekerja

50,000.00

200,000.00

1.200 OH

Kepala Tukang

70,000.00

84,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

1,080,000.00

15.000 Kg
0.800 Kg

Kayu Bengkirai, Balok 8/12 & 5/10

Tenaga

20 1 m2

Pasang Kaso + Reng, Kayu Bengkirai

Bahan
0.014 M3

Kayu Bengkirai, Balok

0.150 Kg

4,200,000.00

Paku Biasa

15,000.00

0.100 OH

Tukang

65,000.00

6,500.00

0.100 OH

Pekerja

50,000.00

5,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

12,600.00

Tenaga

21 1 m2

Pasang Rangka Plafond (1 m x 1 m)

Bahan
0.012 M3

Kayu kapur, Balok

4,200,000.00

0.100 Kg

Paku Biasa

15,000.00

0.250 OH

Tukang

65,000.00

16,250.00

0.150 OH

Pekerja

50,000.00

7,500.00

0.025 OH

Kepala Tukang

70,000.00

1,750.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

31,500.00

Tenaga

22 1 m

Pasang Rangka Plafond (0.3 m x 0.6 m)

Bahan
0.023 M3

Kayu kapur, Balok

4,200,000.00

0.150 Kg

Paku Biasa

15,000.00

Tukang

65,000.00

Tenaga
0.300 OH

19,500.00

23 1 m2

0.200 OH

Pekerja

50,000.00

10,000.00

0.030 OH

Kepala Tukang

70,000.00

2,100.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

32,400.00

Pasang Rangka Plafond (0.3 m x 0.3 m)

Bahan
0.027 M3

Kayu kapur, Balok

4,200,000.00

0.200 Kg

Paku Biasa

15,000.00

0.350 OH

Tukang

65,000.00

22,750.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.035 OH

Kepala Tukang

70,000.00

2,450.00

Mandor

80,000.00

1,000.00

Jumlah

38,700.00

Tenaga

0.0125 OH
19 1 m

Pasang listplank Uk. 3/30, Kayu Bengkirai

Bahan
0.011 M3

Kayu Bengkirai, Papan

4,200,000.00

0.050 Kg

Paku Biasa

15,000.00

0.220 OH

Tukang

65,000.00

14,300.00

0.110 OH

Pekerja

50,000.00

5,500.00

0.022 OH

Kepala Tukang

70,000.00

1,540.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

21,740.00

Tenaga

20 1 m1

Pasang listplank Uk. 2 x 3/30, Kayu Bengkirai

Bahan
0.015 M3

Kayu Bengkirai, Papan

0.060 Kg

4,200,000.00

Paku Biasa

15,000.00

0.250 OH

Tukang

65,000.00

16,250.00

0.150 OH

Pekerja

50,000.00

7,500.00

0.025 OH

Kepala Tukang

70,000.00

1,750.00

0.075 OH

Mandor

80,000.00

6,000.00

Jumlah

31,500.00

Tenaga

21 1 m1

Pasang listplank Uk. 2 x 2/20, Kayu Bengkirai

Bahan
0.009 M3

Kayu Bengkirai, Papan

0.060 Kg

4,200,000.00

Paku Biasa

15,000.00

0.100 OH

Tukang

65,000.00

6,500.00

0.100 OH

Pekerja

50,000.00

5,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.050 OH

Mandor

80,000.00

4,000.00

Jumlah

16,200.00

Tenaga

22 1 m2

Memasang Dinding Pemisah Teakwood Rangkap, Rangka Kayu Kapur

Bahan
0.0195 M3

Kayu kapur, Balok

4,200,000.00

0.0070 M3

Kayu kapur, Papan

4,200,000.00

0.1000 Kg

Paku biasa

15,000.00

1.0000 Lbr

Teakwood

55,000.00

0.450 OH

Tukang

65,000.00

29,250.00

0.045 OH

Kepala tukang

70,000.00

3,150.00

0.150 OH

Pekerja

50,000.00

7,500.00

0.008 OH

Mandor

80,000.00

600.00

Jumlah

40,500.00

Tenaga

23 1 m2

Memasang Dinding Partisi Plywood Rangkap, Rangka Kayu Kapur

Bahan
0.0195 M3

Kayu kapur, Balok

4,200,000.00

0.0070 M3

Kayu kapur, Papan

4,200,000.00

0.1000 Kg

Paku biasa

15,000.00

0.5600 Ltr

Lem Kayu

5,000.00

1.0000 Lbr

Plywood 4"

46,000.00

0.600 OH

Tukang

65,000.00

39,000.00

0.060 OH

Kepala tukang

70,000.00

4,200.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

54,000.00

Tenaga

1 m

Plafond Plywood 4 mm + Rangka

Bahan
0.023 M3

Kayu Kapur, Balok

4,200,000.00

0.375 Lbr

Plywood 3.6 mm

46,000.00

0.060 Kg

Paku Biasa

15,000.00

0.030 Kg

Paku Plywood

16,000.00

0.450 OH

Tukang

65,000.00

0.045 OH

Kepala tukang

70,000.00

3,150.00

0.370 OH

Pekerja

50,000.00

18,500.00

0.019 OH

Mandor

80,000.00

1,480.00

Jumlah

52,380.00

Tenaga

1 m2

29,250.00

Plafond Gypsum + Rangka

Bahan
0.046 M3

Kayu Kapur, Balok

0.364 Lbr

4,200,000.00

Gypsum Board

48,000.00

0.120 Kg

Paku Biasa

15,000.00

0.110 Kg

Paku sekrup

21,000.00

0.450 OH

Tukang

65,000.00

29,250.00

0.045 OH

Kepala tukang

70,000.00

3,150.00

0.370 OH

Pekerja

50,000.00

18,500.00

0.019 OH

Mandor

80,000.00

1,480.00

Jumlah

52,380.00

Tenaga

10 1 m

Memasang List Plafodn Kayu Profil

Bahan
1.0500 M1

Kayu Profil

5,750.00

0.0100 Kg

Paku biasa

15,000.00

0.1000 Ltr

Lem Kayu

5,000.00

Tenaga

11 1 m1

0.021 OH

Tukang

65,000.00

1,365.00

0.002 OH

Kepala tukang

70,000.00

147.00

0.021 OH

Pekerja

50,000.00

1,050.00

0.001 OH

Mandor

80,000.00

84.00

Jumlah

2,646.00

Memasang List Gypsum

Bahan
1.0500 M1

List Gypsum

36,000.00

0.0100 Kg

Paku biasa

15,000.00

0.1000 Ltr

Lem Kayu

5,000.00

Tenaga

20 1 Btg

0.021 OH

Tukang

65,000.00

1,365.00

0.002 OH

Kepala tukang

70,000.00

147.00

0.021 OH

Pekerja

50,000.00

1,050.00

0.001 OH

Mandor

80,000.00

84.00

Jumlah

2,646.00

Pancang Ulin 10/10 - 2 M1

Bahan
0.025 M3

Balok Ulin

4,500,000.00

Tenaga

21 1 Btg

0.125 OH

Tukang

65,000.00

8,125.00

0.013 OH

Kepala tukang

70,000.00

875.00

0.500 OH

Pekerja

50,000.00

25,000.00

0.025 OH

Mandor

80,000.00

2,000.00

1.000

Alat Bantu

5,000.00

5,000.00

Jumlah

41,000.00

Pancang Ulin 10/10 - 3 M1

Bahan
0.035 M3

Balok Ulin

4,500,000.00

Tenaga

21 1 Btg

0.125 OH

Tukang

65,000.00

8,125.00

0.013 OH

Kepala tukang

70,000.00

875.00

0.500 OH

Pekerja

50,000.00

25,000.00

0.025 OH

Mandor

80,000.00

2,000.00

1.000

Alat Bantu

5,000.00

5,000.00

Jumlah

41,000.00

Pancang Ulin 10/10 - 4 M1

Bahan
0.045 M3

Balok Ulin

4,500,000.00

Tenaga
0.125 OH

Tukang

65,000.00

8,125.00

0.013 OH

Kepala tukang

70,000.00

875.00

0.500 OH

Pekerja

50,000.00

25,000.00

0.025 OH

Mandor

80,000.00

2,000.00

1.000

Peralatan Pancang

5,000.00

5,000.00

Jumlah

41,000.00

PEKERJAAN BETON
22 1 m3

Membuat Beton C. 1 : 3 : 5 ( Rabat )

Bahan
218.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.870 M

Semen 50 Kg

Tenaga

23 1 m3

0.250 OH

Tukang

65,000.00

16,250.00

1.650 OH

Pekerja

50,000.00

82,500.00

0.025 OH

Kepala Tukang

70,000.00

1,750.00

0.050 OH

Mandor

80,000.00

4,000.00

Jumlah

104,500.00

Membuat Beton Bertulang C. 1 : 2 : 3

Bahan
336.000 Kg

1,200.00

0.540 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.810 M

Semen 50 Kg

Tenaga

23 1 m3

0.350 OH

Tukang

65,000.00

22,750.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.035 OH

Kepala Tukang

70,000.00

2,450.00

1.000 OH

Mandor

80,000.00

80,000.00

Jumlah

115,200.00

Membuat Plat Beton Bertulang ( 110 kg besi + bekisting )

Bahan
0.200 M3

Kayu Terentang, Bekisting

2,300,000.00

1.500 Kg

Paku biasa

15,000.00

0.400 Ltr

Minyak Bekisting

20,000.00

110.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1.650 Kg
323.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.780 M

Semen

Tenaga

24 1 m

2.000 OH

Pekerja

50,000.00

100,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

1.000 OH

Tukang kayu

65,000.00

65,000.00

1.000 OH

Tukang besi

65,000.00

65,000.00

0.240 OH

Kepala Tukang

70,000.00

16,800.00

0.150 OH

Mandor

80,000.00

12,000.00

Jumlah

278,300.00

Membuat Pondasi Beton Bertulang ( 175 kg besi + bekisting )

Bahan
0.200 M3

Kayu Terentang, Bekisting

1.500 Kg

2,300,000.00

Paku biasa

15,000.00

0.400 Ltr

Minyak Bekisting

20,000.00

175.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

2.625 Kg
323.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.780 M

Semen

Tenaga

25 1 m3

2.000 OH

Pekerja

50,000.00

100,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

1.000 OH

Tukang kayu

65,000.00

65,000.00

1.000 OH

Tukang besi

65,000.00

65,000.00

0.240 OH

Kepala Tukang

70,000.00

16,800.00

0.150 OH

Mandor

80,000.00

12,000.00

Jumlah

278,300.00

Membuat Pondasi Beton Bertulang ( 200 kg besi + bekisting )

Bahan
0.200 M3

Kayu Terentang, Bekisting

2,300,000.00

1.500 Kg

Paku biasa

15,000.00

0.400 Ltr

Minyak Bekisting

20,000.00

200.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

3.000 Kg
323.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.780 M

Semen

Tenaga

25 1 m3

3.000 OH

Pekerja

50,000.00

150,000.00

0.350 OH

Tukang batu

65,000.00

22,750.00

1.040 OH

Tukang kayu

65,000.00

67,600.00

1.050 OH

Tukang besi

65,000.00

68,250.00

0.245 OH

Kepala Tukang

70,000.00

17,150.00

0.165 OH

Mandor

80,000.00

13,200.00

Jumlah

338,950.00

Membuat Sloof Beton Bertulang ( 200 kg besi + bekisting )

Bahan
0.270 M3

Kayu Terentang, Bekisting

2.000 Kg
0.600 Ltr
200.000 Kg
3.000 Kg
323.000 Kg

2,300,000.00

Paku biasa

15,000.00

Minyak Bekisting

20,000.00

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

Tenaga
4.500 OH

Pekerja

50,000.00

225,000.00

26 1 m

0.300 OH

Tukang batu

65,000.00

19,500.00

1.250 OH

Tukang kayu

65,000.00

81,250.00

1.250 OH

Tukang besi

65,000.00

81,250.00

0.300 OH

Kepala Tukang

70,000.00

21,000.00

0.150 OH

Mandor

80,000.00

12,000.00

Jumlah

440,000.00

Membuat Sloof Beton Bertulang ( 225 kg besi + bekisting )

Bahan
0.270 M3

Kayu Terentang, Bekisting

2,300,000.00

2.000 Kg

Paku biasa

15,000.00

0.600 Ltr

Minyak Bekisting

20,000.00

225.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

3.375 Kg
323.000 Kg

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

Tenaga

26 1 m3

4.850 OH

Pekerja

50,000.00

242,500.00

0.350 OH

Tukang batu

65,000.00

22,750.00

1.500 OH

Tukang kayu

65,000.00

97,500.00

1.400 OH

Tukang besi

65,000.00

91,000.00

0.331 OH

Kepala Tukang

70,000.00

23,170.00

0.170 OH

Mandor

80,000.00

13,600.00

Jumlah

490,520.00

Membuat Kolom Praktis Beton Bertulang ( 110 kg besi + bekisting )

Bahan
0.400 M3

Kayu Terentang, Bekisting

4.000 Kg
2.000 Ltr
110.000 Kg
1.650 Kg
323.000 Kg

2,300,000.00

Paku biasa

15,000.00

Minyak Bekisting

20,000.00

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

350,000.00

Semen

Pasir Beton

0.780 M

Koral Beton

0.150 M3

Kayu Meranti, Balok

3.500 Lbr

0.520 M

350,000.00

4,000,000.00

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

5.000 OH

Pekerja

50,000.00

250,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

3.000 OH

Tukang kayu

65,000.00

195,000.00

2.000 OH

Tukang besi

65,000.00

130,000.00

0.500 OH

Kepala Tukang

70,000.00

35,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

645,500.00

20.000 Btg
Tenaga

27 1 m3

Membuat Kolom Beton Bertulang ( 175 kg besi + bekisting )

Bahan

0.400 M3

Kayu Terentang, Bekisting

2,300,000.00

4.000 Kg

Paku biasa

15,000.00

2.000 Ltr

Minyak Bekisting

20,000.00

175.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

2.625 Kg
323.000 Kg

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

0.150 M

Kayu Meranti, Balok

4,000,000.00

3.500 Lbr

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

5.000 OH

Pekerja

50,000.00

250,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

3.000 OH

Tukang kayu

65,000.00

195,000.00

2.000 OH

Tukang besi

65,000.00

130,000.00

0.500 OH

Kepala Tukang

70,000.00

35,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

645,500.00

20.000 Btg
Tenaga

28 1 m

Membuat Kolom Beton Bertulang ( 200 kg besi + bekisting )

Bahan
0.400 M3

Kayu Terentang, Bekisting

4.000 Kg
2.000 Ltr
200.000 Kg
3.000 Kg
323.000 Kg

2,300,000.00

Paku biasa

15,000.00

Minyak Bekisting

20,000.00

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

4,000,000.00

0.150 M

Kayu Meranti, Balok

3.500 Lbr

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

7.300 OH

Pekerja

50,000.00

365,000.00

0.350 OH

Tukang batu

65,000.00

22,750.00

3.300 OH

Tukang kayu

65,000.00

214,500.00

2.100 OH

Tukang besi

65,000.00

136,500.00

0.570 OH

Kepala Tukang

70,000.00

39,900.00

0.250 OH

Mandor

80,000.00

20,000.00

Jumlah

798,650.00

20.000 Btg
Tenaga

28 1 m3

Membuat Kolom Beton Bertulang ( 225 kg besi + bekisting )

Bahan
0.400 M3

Kayu Terentang, Bekisting

4.000 Kg
2.000 Ltr
225.000 Kg
3.375 Kg

2,300,000.00

Paku biasa

15,000.00

Minyak Bekisting

20,000.00

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

323.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.150 M

Kayu Meranti, Balok

4,000,000.00

3.500 Lbr

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

5.000 OH

Pekerja

50,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

3.000 OH

Tukang kayu

65,000.00

195,000.00

2.000 OH

Tukang besi

65,000.00

130,000.00

0.500 OH

Kepala Tukang

70,000.00

35,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

645,500.00

0.780 M

20.000 Btg

Semen

Tenaga

29 1 m

250,000.00

Membuat balok Beton Bertulang ( 150 kg besi + bekisting )

Bahan
0.320 M3

Kayu Terentang, Bekisting

2,300,000.00

3.200 Kg

Paku biasa

15,000.00

1.600 Ltr

Minyak Bekisting

20,000.00

150.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

2.250 Kg
323.000 Kg

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

0.140 M

Kayu Meranti, Balok

4,000,000.00

2.800 Lbr

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

4.000 OH

Pekerja

50,000.00

200,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

2.000 OH

Tukang kayu

65,000.00

130,000.00

1.000 OH

Tukang besi

65,000.00

65,000.00

0.400 OH

Kepala Tukang

70,000.00

28,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

458,500.00

16.000 Btg
Tenaga

30 1 m3

Membuat balok Beton Bertulang ( 200 kg besi + bekisting )

Bahan
0.320 M3

Kayu Terentang, Bekisting

3.200 Kg
1.600 Ltr
200.000 Kg
3.000 Kg
323.000 Kg

2,300,000.00

Paku biasa

15,000.00

Minyak Bekisting

20,000.00

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

1,200.00

Semen

0.520 M

Pasir Beton

350,000.00

0.780 M3

Koral Beton

350,000.00

4,000,000.00

63,000.00

0.140 M

Kayu Meranti, Balok

2.800 Lbr

Plywood 9 mm

16.000 Btg

Kayu Dolken

Tenaga

31 1 m3

4.000 OH

Pekerja

50,000.00

200,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

2.000 OH

Tukang kayu

65,000.00

130,000.00

1.000 OH

Tukang besi

65,000.00

65,000.00

0.400 OH

Kepala Tukang

70,000.00

28,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

458,500.00

Membuat balok Beton Bertulang ( 225 kg besi + bekisting )

Bahan
0.320 M3

Kayu Terentang, Bekisting

2,300,000.00

3.200 Kg

Paku biasa

15,000.00

1.600 Ltr

Minyak Bekisting

20,000.00

200.000 Kg

Besi Beton Polos

12,000.00

Kawat Beton

15,000.00

3.000 Kg
323.000 Kg

1,200.00

0.520 M3

Pasir Beton

350,000.00

Koral Beton

350,000.00

0.140 M

Kayu Meranti, Balok

4,000,000.00

2.800 Lbr

Plywood 9 mm

63,000.00

Kayu Dolken

40,000.00

4.000 OH

Pekerja

50,000.00

0.300 OH

Tukang batu

65,000.00

19,500.00

2.000 OH

Tukang kayu

65,000.00

130,000.00

1.000 OH

Tukang besi

65,000.00

65,000.00

0.400 OH

Kepala Tukang

70,000.00

28,000.00

0.200 OH

Mandor

80,000.00

16,000.00

Jumlah

458,500.00

0.780 M

16.000 Btg

Semen

Tenaga
200,000.00

PEKERJAAN PENUTUP ATAP

32 1 m2

Pasang Atap Genteng Metal

Bahan
1.020 Lbr

Genteng Metal

29,000.00

9.000 Bj

Paku Genteng

300.00

Tenaga

1 m

0.100 OH

Tukang

65,000.00

6,500.00

0.200 OH

Pekerja

50,000.00

10,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

18,000.00

Pasang Atap Zincalium

Bahan
1.020 Lbr

Atap Zincaluim

26,000.00

9.000 Bj

Paku Genteng

300.00

Tenaga
0.100 OH

Tukang

65,000.00

6,500.00

33 1 m2

0.200 OH

Pekerja

50,000.00

10,000.00

0.010 OH

Kepala Tukang

70,000.00

700.00

0.010 OH

Mandor

80,000.00

800.00

Jumlah

18,000.00

Pasang Atap Sirap

Bahan
1.670 Ikat

Sirap

50,000.00

0.200 Kg

Paku Sirap

15,000.00

0.250 OH

Tukang

65,000.00

16,250.00

0.166 OH

Pekerja

50,000.00

8,300.00

0.025 OH

Kepala Tukang

70,000.00

1,750.00

0.008 OH

Mandor

80,000.00

664.00

Jumlah

26,964.00

Tenaga

34 1 m

Pasang Atap Seng Gelombang

Bahan
0.700 Lbr

Seng Gelombang BJLS 20

30,000.00

0.020 Kg

Paku Seng

15,000.00

0.060 OH

Tukang

65,000.00

3,900.00

0.120 OH

Pekerja

50,000.00

6,000.00

0.006 OH

Kepala Tukang

70,000.00

420.00

0.006 OH

Mandor

80,000.00

480.00

Jumlah

10,800.00

Tenaga

33 1 m1

Pasang Nok / Bubungan Genteng Metal

Bahan
1.100 Bh

Bubungan Metal

23,000.00

0.050 Kg

Paku Biasa

15,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.013 OH

Mandor

80,000.00

1,000.00

Jumlah

24,300.00

Tenaga

34 1 m1

Pasang Bubungan Zincalium

Bahan
1.100 Bh

Bubungan Zincalium

23,000.00

0.050 Kg

Paku Biasa

15,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.015 OH

Kepala Tukang

70,000.00

1,050.00

0.013 OH

Mandor

80,000.00

1,000.00

Jumlah

24,300.00

Tenaga

PEKERJAAN SANITAIR
1

Memasang 1 Bh Klosed duduk

Bahan
1.000 Bh

Klosed duduk (KIA)

0.040 Zak
3

0.010 M

1,500,000.00

Semen 50 kg

1,200.00

Pasir pasang

340,000.00

Tenaga
1.500 OH

Tukang

65,000.00

97,500.00

1.000 OH

Pekerja

50,000.00

50,000.00

0.150 OH

Kepala Tukang

70,000.00

10,500.00

0.160 OH

Mandor

80,000.00

12,800.00

Jumlah

170,800.00

34 Memasang 1 Bh Klosed Jongkok

Bahan
1.000 Bh

Klosed Jongkok (KIA)

6.000 Kg
3

0.010 M

250,000.00

Semen 50 kg

1,200.00

Pasir pasang

340,000.00

Tenaga
1.500 OH

Tukang

65,000.00

97,500.00

1.000 OH

Pekerja

50,000.00

50,000.00

0.150 OH

Kepala Tukang

70,000.00

10,500.00

0.160 OH

Mandor

80,000.00

12,800.00

Jumlah

170,800.00

35 Memasang 1 Bh Urinoir
Bahan
1.000 Bh

Urinoir

575,000.00

1.000 Ls

Perlengkapan

172,500.00

0.120 Zak

Semen 50 kg

1,200.00

Pasir pasang

340,000.00

0.010 M
Tenaga

1.000 OH

Tukang

65,000.00

65,000.00

1.000 OH

Pekerja

50,000.00

50,000.00

0.100 OH

Kepala Tukang

70,000.00

7,000.00

0.100 OH

Mandor

80,000.00

8,000.00

Jumlah

130,000.00

36 Memasang 1 Bh Washtafel
Bahan
1.000 Bh

Washtafel

1.000 Ls

Perlengkapan

6.000 Kg

Semen Abu-abu

0.010 M

Pasir pasang

450,000.00

54,000.00

5,000.00

340,000.00

Tenaga
1.450 OH

Tukang

65,000.00

94,250.00

1.200 OH

Pekerja

50,000.00

60,000.00

0.150 OH

Kepala Tukang

70,000.00

10,500.00

0.100 OH

Mandor

80,000.00

8,000.00

Jumlah

172,750.00

35 Memasang & Membuat 1 Bh Bak Mandi

Bahan

330.000 Bh

Batu bata

700.00

120.000 Kg

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

Keramik 20/20

2,750.00

Semen Nat

5,000.00

0.300 M

180.000 Bh
6.000 Kg
Tenaga
3.000 OH

Tukang

65,000.00

195,000.00

6.000 OH

Pekerja

50,000.00

300,000.00

0.300 OH

Kepala Tukang

70,000.00

21,000.00

0.300 OH

Mandor

80,000.00

24,000.00

Jumlah

540,000.00

36 Memasang 1 Bh Bak Kontrol Uk. 45 x 45 cm

Bahan
200.000 Bh

Batu bata

700.00

77.000 Kg

Semen 50 Kg

1,200.00

0.130 M3

Pasir Pasang

340,000.00

0.020 M

Batu kerikil

340,000.00

2.600 Kg

Besi beton

12,000.00

Pasir beton

350,000.00

0.090 M
Tenaga

0.473 OH

Tukang

65,000.00

30,745.00

1.420 OH

Pekerja

50,000.00

71,000.00

0.047 OH

Kepala Tukang

70,000.00

3,311.00

0.071 OH

Mandor

80,000.00

5,680.00

Jumlah

110,736.00

### Memasang 1 Bh Washtafel

Bahan
1.000 Bh

Washtafel

450,000.00

1.000 Ls

Perlengkapan (12% harga washtafel)

54,000.00

1.450 OH

Tukang

65,000.00

94,250.00

1.200 OH

Pekerja

50,000.00

60,000.00

0.150 OH

Kepala Tukang

70,000.00

10,500.00

0.100 OH

Mandor

80,000.00

8,000.00

Jumlah

172,750.00

Tenaga

37 1 m1

Pek Parit Batu Bata 25/30

0.160 M3

23,200.00

Pasangan bata 1 : 3

104,244.00

0.013 M

Coor lantai parit 1 : 3 : 5

852,600.00

0.010 M3

Urugan Pasir

375,800.00

3
3

0.125 M

Galian tanah

Plesteran 1 : 2

37,604.00

Urugan Kembali

40,136.00

Jumlah

345,000.00

34,500.00

1.050 M
0.040 M

38 Memasang 1 Bh Bak cuci piring

Bahan
1.000 Bh

Bak cuci piring

1.540 Ls

Acsessories

Jumlah

2,000.00

PEKERJAAN PENUTUP LANTAI & DINDING KERAMIK

1

1 m1

Pasang Plint Keramik 10/20

Bahan
5.0000 Bh

Plint Keramik 10/20

0.0330 Zak

Semen 50 Kg

1,200.00

0.0033 M3

Pasir Pasang

340,000.00

0.1000 Kg

Semen Warna

5,000.00

Tenaga

1 m2

0.0900 OH

Tukang

65,000.00

5,850.00

0.0090 OH

Kepala tukang

70,000.00

630.00

0.0900 OH

Pekerja

50,000.00

4,500.00

0.0045 OH

Mandor

80,000.00

360.00

Jumlah

11,340.00

Pasang Lantai Keramik 10/20

Bahan
50.0000 Bh

Keramik 10/20

2,000.00

Semen 50 Kg

1,200.00

0.0420 M

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

0.2276 Zak
3

Tenaga

38 1 m

0.3500 OH

Tukang

65,000.00

22,750.00

0.0350 OH

Kepala tukang

70,000.00

2,450.00

0.6200 OH

Pekerja

50,000.00

31,000.00

0.0310 OH

Mandor

80,000.00

2,480.00

Jumlah

58,680.00

Pasang Lantai Keramik 20/20

Bahan
25.0000 Bh

Keramik 20/20

2,750.00

11.3800 Kg
0.0420 M3

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

Tenaga

39 1 m2

0.3500 OH

Tukang

65,000.00

22,750.00

0.0350 OH

Kepala tukang

70,000.00

2,450.00

0.6200 OH

Pekerja

50,000.00

31,000.00

0.0300 OH

Mandor

80,000.00

2,400.00

Jumlah

58,600.00

Pasang Lantai Keramik 20/25

Bahan
26.0000 Bh

Keramik 20/25

3,000.00

Semen 50 Kg

1,200.00

0.0420 M

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

0.2276 Zak
3

Tenaga
0.3500 OH

Tukang

65,000.00

22,750.00

40 1 m2

0.0350 OH

Kepala tukang

70,000.00

2,450.00

0.6200 OH

Pekerja

50,000.00

31,000.00

0.0310 OH

Mandor

80,000.00

2,480.00

Jumlah

58,680.00

Pasang Lantai Keramik 30/30

Bahan
12.0000 Bh

Keramik 30/30

5,500.00

Semen 50 Kg

1,200.00

0.0420 M

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

0.2276 Zak
3

Tenaga

39 1 m2

0.3500 OH

Tukang

65,000.00

22,750.00

0.0350 OH

Kepala tukang

70,000.00

2,450.00

0.6200 OH

Pekerja

50,000.00

31,000.00

0.0310 OH

Mandor

80,000.00

2,480.00

Jumlah

58,680.00

Pasang Lantai Keramik 40/40

Bahan
7.0000 Bh

Keramik 40/40

7,500.00

11.3800 Kg
0.0420 M3

Semen 50 Kg

1,200.00

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

Tenaga

40 1 m2

0.3500 OH

Tukang

65,000.00

22,750.00

0.0350 OH

Kepala tukang

70,000.00

2,450.00

0.6200 OH

Pekerja

50,000.00

31,000.00

0.0300 OH

Mandor

80,000.00

2,400.00

Jumlah

58,600.00

Pasang Dinding Keramik 20/20

Bahan
25.0000 Bh

Keramik 20/20

2,750.00

9.3000 Kg

Semen 50 Kg

1,200.00

0.0180 M

Pasir Pasang

340,000.00

1.5000 Kg

Semen Warna

5,000.00

Tenaga
0.4000 OH

Tukang

65,000.00

26,000.00

0.0400 OH

Kepala tukang

70,000.00

2,800.00

0.6000 OH

Pekerja

50,000.00

30,000.00

0.0300 OH

Mandor

80,000.00

2,400.00

Jumlah

61,200.00

PEKERJAAN PENGUNCI & PENGGANTUNG

1

1 Bh

Pasang Kunci Tanam Union 1 x slash

Bahan
1.000 Bh

Kunci Tanam Union 1 x Slash

95,000.00

Tukang

65,000.00

Tenaga
0.500 OH

32,500.00

1 Bh

0.050 OH

Kepala tukang

70,000.00

3,500.00

0.010 OH

Pekerja

50,000.00

500.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

36,900.00

Pasang Kunci Tanam Union 2 x slash

Bahan
1.000 Bh

Kunci Tanam Union 2 x Slash

110,000.00

Tenaga

1 Bh

0.500 OH

Tukang

65,000.00

32,500.00

0.050 OH

Kepala tukang

70,000.00

3,500.00

0.010 OH

Pekerja

50,000.00

500.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

36,900.00

Pasang Kunci Tanam Yale 1 x slash

Bahan
1.000 Bh

Kunci Tanam Yale 1 x Slash

95,000.00

0.500 OH

Tukang

65,000.00

32,500.00

0.050 OH

Kepala tukang

70,000.00

3,500.00

0.010 OH

Pekerja

50,000.00

500.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

36,900.00

Tenaga

41 1 Bh

Pasang Kunci Tanam Yale 2 x slash

Bahan
1.000 Bh

Kunci Tanam Yale 2 x Slash

110,000.00

Tenaga

42 1 Bh

0.500 OH

Tukang

65,000.00

32,500.00

0.050 OH

Kepala tukang

70,000.00

3,500.00

0.010 OH

Pekerja

50,000.00

500.00

0.005 OH

Mandor

80,000.00

400.00

Jumlah

36,900.00

Pasang Engsel Pintu

Bahan
1.000 Bh

Engsel Pintu 4"

25,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

43 1 Bh

Pasang Engsel Pintu Besi

Bahan
1.000 Bh

Engsel Pintu Besi

Tenaga
0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH
44 1 Bh

Mandor

80,000.00

60.00

Jumlah

11,610.00

Pasang Engsel Jendela

Bahan
1.000 Bh

Engsel Jendela 3"

20,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

45 1 Bh

Pasang Hak Angin

Bahan
1.000 Bh

Hak Angin

17,500.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

46 1 Bh

Pasang Espangolet Lengkap

Bahan
1.000 Bh

Espangolet Lengkap

75,000.00

0.600 OH

Tukang

65,000.00

39,000.00

0.060 OH

Kepala tukang

70,000.00

4,200.00

0.060 OH

Pekerja

50,000.00

3,000.00

0.003 OH

Mandor

80,000.00

240.00

Jumlah

46,440.00

Tenaga

47 1 Bh

Pasang Grendel
Bahan
1.000 Bh

Grendel

20,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

48 1 Bh

Pasang Kaca Bening, Tebal 3 mm

Bahan
1.000 M2

Kaca Bening 3 mm

77,500.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

49 1 Bh

Pasang Kaca Bening, Tebal 5 mm

Bahan
1.000 M2

Kaca Bening 5 mm

25,000.00

0.150 OH

Tukang

65,000.00

9,750.00

0.015 OH

Kepala tukang

70,000.00

1,050.00

0.015 OH

Pekerja

50,000.00

750.00

0.00075 OH

Mandor

80,000.00

60.00

Jumlah

11,610.00

Tenaga

PEKERJAAN PENGECATAN
1

1 m2

Mengikis / Mengerok PermukaanCat Tembok Lama

Bahan
0.050 Kg

Soda Api

95,000.00

0.150 OH

Pekerja

50,000.00

7,500.00

0.003 OH

Mandor

80,000.00

200.00

Jumlah

7,700.00

Tenaga

57 1 m2

Cat Kayu Kusen, Daun Pintu / Jendela, Besi

Bahan
0.300 Kg

Cat kilap sekelas aftelak

25,000.00

0.075 Kg

Dempul kayu

35,000.00

0.060 Ltr

Minyak cat

12,500.00

0.110 Kg

Plamur

325,000.00

0.500 Lbr

Kertas gosok

5,000.00

Tenaga

58 1 m

0.192 OH

Tukang

65,000.00

12,480.00

0.019 OH

Kepala tukang

70,000.00

1,344.00

0.250 OH

Pekerja

50,000.00

12,500.00

0.013 OH

Mandor

80,000.00

1,000.00

Jumlah

27,324.00

Cat Tembok Baru 3 x sapu / Plafond

Bahan
0.300 Kg

Cat tembok sekelas paragon

0.150 Kg

Plamur

1.000 Lbr

Kertas gosok

15,000.00

325,000.00

5,000.00

Tenaga

59 1 m

0.120 OH

Tukang

65,000.00

7,800.00

0.012 OH

Kepala tukang

70,000.00

840.00

0.188 OH

Pekerja

50,000.00

9,400.00

0.094 OH

Mandor

80,000.00

7,520.00

Jumlah

25,560.00

Cat Tembok Baru 2 x sapu

Bahan
0.200 Kg

Cat tembok sekelas paragon

0.100 Kg

Plamur

0.600 Lbr

Kertas gosok

Tenaga

15,000.00

325,000.00

5,000.00

0.060 OH

Tukang

65,000.00

3,900.00

0.006 OH

Kepala tukang

70,000.00

420.00

0.090 OH

Pekerja

50,000.00

4,500.00

0.045 OH

Mandor

80,000.00

3,600.00

Jumlah

12,420.00

BIAYA

JUMLAH

BAHAN

HARGA

( Rp. )

( Rp. )

15,625.00

15,625.00

3,325.00

3,325.00

1,379.02

1,379.02

3,288.96

3,288.96

252,000.00

252,000.00

900.00

900.00

6,890.26

6,890.26

15,483.73

23,999.78

1,664.50

1,780.63

283,408.24

326,336.88

15,625.00

15,625.00

3,325.00

3,325.00

56,969.06

56,969.06

1,379.02

1,379.02

3,288.96

3,288.96

252,000.00

252,000.00

900.00

900.00

10,245.10

10,245.10

15,483.73

23,999.78

1,664.50

1,780.63

343,732.14

386,660.78

40,000.00

40,000.00

2,400.00

2,400.00

1,750.00

1,750.00

3,150.00

3,150.00

900.00

900.00

13,000.00

15,000.00

1,400.00

1,600.00

48,200.00

79,200.00

48,000.00

48,000.00

300.00

300.00

28,000.00

28,000.00

6,500.00

5,000.00

700.00

76,300.00

400.00
88,900.00

5,000.00

4,000.00

9,000.00

21,000.00

21,000.00

14,400.00

14,400.00

3,400.00

3,400.00

50,000.00

4,000.00

38,800.00

92,800.00

33,335.00

266.68

33,601.68

20,000.00

3,200.00

23,200.00

26,300.00

4,160.00

30,460.00

36,750.00

5,840.00

42,590.00

31,250.00

4,960.00

36,210.00

62,500.00

10,000.00

72,500.00

41,150.00

6,584.00

47,734.00

2,500.00

400.00

2,900.00

17,500.00

1,250.00

7,200.00

30,000.00

4,600.00

60,550.00

120,000.00
10,000.00
1,200,000,000.00

34,600.00

5,536.00

40,136.00

25,000.00

4,000.00

29,000.00

72,000.00

72,000.00

8,300.00

15,000.00

800.00

72,000.00

96,100.00

360,000.00

360,000.00

15,000.00

800.00

360,000.00

375,800.00

9,000.00

9,000.00

7,500.00

1,200.00

9,000.00

17,700.00

150,000.00

150,000.00

12,500.00

2,000.00

150,000.00

164,500.00

88,000.00

88,000.00

470,400.00

470,400.00

106,760.00

106,760.00

39,000.00

75,000.00

4,200.00

665,160.00

6,000.00
789,360.00

88,000.00

88,000.00

320,400.00

320,400.00

145,180.00

145,180.00

39,000.00

75,000.00

4,200.00

6,000.00

553,580.00

677,780.00

88,000.00

88,000.00

242,400.00

242,400.00

164,900.00

164,900.00

39,000.00

75,000.00

4,200.00

6,000.00

495,300.00

619,500.00

88,000.00

88,000.00

195,600.00

195,600.00

176,800.00

176,800.00

39,000.00

75,000.00

4,200.00

6,000.00

460,400.00

584,600.00

88,000.00

88,000.00

163,200.00

163,200.00

184,960.00

184,960.00

39,000.00

75,000.00

4,200.00

6,000.00

436,160.00

560,360.00

297,000.00

297,000.00

470,400.00

470,400.00

106,760.00

106,760.00

39,000.00

75,000.00

4,200.00

6,000.00

874,160.00

998,360.00

297,000.00

297,000.00

320,400.00

320,400.00

145,180.00

145,180.00

39,000.00

75,000.00

4,200.00

6,000.00

762,580.00

886,780.00

154,000.00

154,000.00

242,400.00

242,400.00

164,900.00

164,900.00

39,000.00

75,000.00

4,200.00

6,000.00

561,300.00

685,500.00

297,000.00

297,000.00

195,600.00

195,600.00

176,800.00

176,800.00

39,000.00

75,000.00

4,200.00

6,000.00

669,400.00

793,600.00

297,000.00

297,000.00

163,200.00

163,200.00

184,960.00

184,960.00

39,000.00

75,000.00

4,200.00

6,000.00

645,160.00

769,360.00

168,000.00

168,000.00

90,000.00

90,000.00

25,350.00

39,000.00

2,730.00

3,120.00

258,000.00

328,200.00

98,000.00

98,000.00

76,836.00

76,836.00

20,060.00

20,060.00

13,000.00

32,500.00

1,400.00

2,400.00

194,896.00

244,196.00

98,000.00

98,000.00

52,200.00

52,200.00

27,200.00

27,200.00

13,000.00

32,500.00

1,400.00

2,400.00

177,400.00

226,700.00

98,000.00

98,000.00

39,540.00

39,540.00

30,940.00

30,940.00

13,000.00

32,500.00

1,400.00

2,400.00

168,480.00

217,780.00

98,000.00

98,000.00

31,860.00

31,860.00

31,620.00

31,620.00

13,000.00

32,500.00

1,400.00

2,400.00

161,480.00

210,780.00

98,000.00

98,000.00

26,640.00

26,640.00

34,680.00

34,680.00

13,000.00

32,500.00

1,400.00

2,400.00

159,320.00

208,620.00

49,000.00

49,000.00

33,360.00

33,360.00

9,520.00

9,520.00

6,500.00

16,000.00

700.00

1,200.00

91,880.00

116,280.00

49,000.00

49,000.00

22,740.00

22,740.00

12,920.00

12,920.00

6,500.00

16,000.00

700.00

1,200.00

84,660.00

109,060.00

49,000.00

49,000.00

17,244.00

17,244.00

13,600.00

13,600.00

6,500.00

16,000.00

700.00

1,200.00

79,844.00

104,244.00

49,000.00

49,000.00

13,800.00

13,800.00

14,620.00

14,620.00

6,500.00

16,000.00

700.00

1,200.00

77,420.00

101,820.00

49,000.00

49,000.00

11,616.00

11,616.00

15,300.00

15,300.00

6,500.00

16,000.00

700.00

1,200.00

75,916.00

100,316.00

312,500.00

312,500.00

16,200.00

16,200.00

16,320.00

16,320.00

23,400.00

23,400.00

9,750.00

17,500.00

1,050.00

1,360.00

368,420.00

398,080.00

312,500.00

312,500.00

12,540.00

12,540.00

12,920.00

12,920.00

23,400.00

23,400.00

7,800.00

16,000.00

840.00

1,200.00

361,360.00

387,200.00

312,500.00

312,500.00

9,000.00

9,000.00

9,180.00

9,180.00

23,400.00

23,400.00

7,800.00

16,000.00

840.00

1,200.00

354,080.00

379,920.00

900,000.00

900,000.00

15,360.00

15,360.00

11,900.00

11,900.00

6,500.00

15,000.00

700.00

1,200.00

927,260.00

950,660.00

15,504.00

15,504.00

4,420.00

4,420.00

9,750.00

10,000.00

1,050.00

800.00

19,924.00

41,524.00

10,224.00

10,224.00

5,780.00

5,780.00

9,750.00

10,000.00

1,050.00

800.00

16,004.00

37,604.00

7,776.00

7,776.00

6,460.00

6,460.00

9,750.00

10,000.00

1,050.00

800.00

14,236.00

35,836.00

6,240.00

6,240.00

6,800.00

6,800.00

9,750.00

10,000.00

1,050.00

800.00

13,040.00

34,640.00

3,456.00

3,456.00

8,160.00

8,160.00

9,750.00

10,000.00

1,050.00

800.00

11,616.00

33,216.00

17,136.00

17,136.00

7,820.00

7,820.00

13,000.00

12,500.00

1,400.00

1,000.00

24,956.00

52,856.00

12,960.00

12,960.00

8,840.00

8,840.00

13,000.00

12,500.00

1,400.00

1,000.00

21,800.00

49,700.00

10,416.00

10,416.00

9,520.00

9,520.00

13,000.00

12,500.00

1,400.00

1,000.00

19,936.00

47,836.00

8,748.00

8,748.00

9,520.00

9,520.00

13,000.00

12,500.00

1,400.00

1,000.00

18,268.00

46,168.00

5,184.00

5,184.00

5,440.00

5,440.00

13,000.00

12,500.00

1,400.00

1,000.00

10,624.00

38,524.00

3,850,000.00

3,850,000.00

1,393,535.55

359,996.68

149,805.07

26,709.43

3,850,000.00

5,780,046.74

4,950,000.00

4,950,000.00

1,170,000.00

300,000.00

126,000.00

24,000.00

4,950,000.00

6,570,000.00

4,620,000.00

4,620,000.00

187,500.00

187,500.00

12,000.00

12,000.00

780,000.00

200,000.00

84,000.00

16,000.00

4,819,500.00

5,899,500.00

58,800.00

58,800.00

2,250.00

2,250.00

6,500.00

5,000.00

700.00

400.00

61,050.00

73,650.00

50,400.00

50,400.00

1,500.00

1,500.00

16,250.00

7,500.00

1,750.00

6,000.00

51,900.00

83,400.00

96,600.00

96,600.00

2,250.00

2,250.00

19,500.00

10,000.00

2,100.00

800.00

98,850.00

131,250.00

113,400.00

113,400.00

3,000.00

3,000.00

22,750.00

12,500.00

2,450.00

1,000.00

116,400.00

155,100.00

46,200.00

46,200.00

750.00

750.00

14,300.00

5,500.00

1,540.00

400.00

46,950.00

68,690.00

60,900.00

60,900.00

900.00

900.00

16,250.00

7,500.00

1,750.00

6,000.00

61,800.00

93,300.00

36,960.00

36,960.00

900.00

900.00

6,500.00

5,000.00

700.00

4,000.00

37,860.00

81,900.00

54,060.00

29,400.00
1,500.00
55,000.00
167,800.00

208,300.00

81,900.00
29,400.00
1,500.00
2,800.00
46,000.00
161,600.00

215,600.00

96,600.00
17,250.00
900.00
480.00
115,230.00

167,610.00

193,200.00
17,472.00
1,800.00
2,310.00
214,782.00

267,162.00

6,037.50
150.00
500.00
6,687.50

9,333.50

37,800.00
150.00
500.00
38,450.00

41,096.00

112,500.00
112,500.00

153,500.00

157,500.00
157,500.00

202,500.00
-

198,500.00

202,500.00

243,500.00

261,600.00

261,600.00

182,000.00

182,000.00

304,500.00

304,500.00

16,250.00

82,500.00

1,750.00

4,000.00

748,100.00

852,600.00

403,200.00

403,200.00

189,000.00

189,000.00

283,500.00

283,500.00

22,750.00

10,000.00

2,450.00

80,000.00

875,700.00

990,900.00

460,000.00

460,000.00

22,500.00

22,500.00

8,000.00

8,000.00

1,320,000.00

1,320,000.00

24,750.00

24,750.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

100,000.00

19,500.00

65,000.00

65,000.00

16,800.00

12,000.00

2,677,850.00

2,956,150.00

460,000.00

460,000.00

22,500.00

22,500.00

8,000.00

8,000.00

2,100,000.00

2,100,000.00

39,375.00

39,375.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

100,000.00

19,500.00

65,000.00

65,000.00

16,800.00

12,000.00

3,472,475.00

3,750,775.00

460,000.00

460,000.00

22,500.00

22,500.00

8,000.00

8,000.00

2,400,000.00

2,400,000.00

45,000.00

45,000.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

150,000.00

22,750.00

67,600.00

68,250.00

17,150.00

13,200.00

3,778,100.00

4,117,050.00

621,000.00

621,000.00

30,000.00

30,000.00

12,000.00

12,000.00

2,400,000.00

2,400,000.00

45,000.00

45,000.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

225,000.00

SNI

19,500.00

81,250.00

81,250.00

21,000.00

12,000.00

3,950,600.00

4,390,600.00

621,000.00

621,000.00

30,000.00

30,000.00

12,000.00

12,000.00

2,700,000.00

2,700,000.00

50,625.00

50,625.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

242,500.00

22,750.00

97,500.00

91,000.00

23,170.00

13,600.00

4,256,225.00

4,746,745.00

920,000.00

920,000.00

60,000.00

60,000.00

40,000.00

40,000.00

1,320,000.00

1,320,000.00

24,750.00

24,750.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

600,000.00

600,000.00

220,500.00

220,500.00

800,000.00

800,000.00

250,000.00

19,500.00

195,000.00

130,000.00

35,000.00

4,827,850.00

16,000.00
5,473,350.00

SNI

920,000.00

920,000.00

60,000.00

60,000.00

40,000.00

40,000.00

2,100,000.00

2,100,000.00

39,375.00

39,375.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

600,000.00

600,000.00

220,500.00

220,500.00

800,000.00

800,000.00

250,000.00

19,500.00

195,000.00

130,000.00

35,000.00

16,000.00

5,622,475.00

6,267,975.00

920,000.00

920,000.00

60,000.00

60,000.00

40,000.00

40,000.00

2,400,000.00

2,400,000.00

45,000.00

45,000.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

600,000.00

600,000.00

220,500.00

220,500.00

800,000.00

800,000.00

365,000.00

22,750.00

214,500.00

136,500.00

39,900.00

20,000.00

5,928,100.00

6,726,750.00

920,000.00

920,000.00

60,000.00

60,000.00

40,000.00

40,000.00

2,700,000.00

2,700,000.00

50,625.00

50,625.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

600,000.00

600,000.00

220,500.00

220,500.00

800,000.00

800,000.00

250,000.00

19,500.00

195,000.00

130,000.00

35,000.00

16,000.00

6,233,725.00

6,879,225.00

736,000.00

736,000.00

48,000.00

48,000.00

32,000.00

32,000.00

1,800,000.00

1,800,000.00

33,750.00

33,750.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

560,000.00

560,000.00

176,400.00

176,400.00

640,000.00

640,000.00

200,000.00

19,500.00

130,000.00

65,000.00

28,000.00

16,000.00

4,868,750.00

5,327,250.00

736,000.00

736,000.00

48,000.00

48,000.00

32,000.00

32,000.00

2,400,000.00

2,400,000.00

45,000.00

45,000.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

560,000.00

560,000.00

176,400.00

176,400.00

200,000.00

19,500.00

130,000.00

65,000.00

28,000.00

16,000.00

4,840,000.00

5,298,500.00

736,000.00

736,000.00

48,000.00

48,000.00

32,000.00

32,000.00

2,400,000.00

2,400,000.00

45,000.00

45,000.00

387,600.00

387,600.00

182,000.00

182,000.00

273,000.00

273,000.00

560,000.00

560,000.00

176,400.00

176,400.00

640,000.00

640,000.00

200,000.00

19,500.00

130,000.00

65,000.00

28,000.00

16,000.00

5,480,000.00

5,938,500.00

29,580.00

29,580.00

2,700.00

2,700.00

6,500.00

10,000.00

700.00

800.00

32,280.00

50,280.00

26,520.00

26,520.00

2,700.00

2,700.00
#REF!

6,500.00

10,000.00

700.00

800.00

29,220.00

47,220.00

83,500.00

83,500.00

3,000.00

3,000.00

16,250.00

8,300.00

1,750.00

664.00

86,500.00

113,464.00

21,000.00

21,000.00

300.00

300.00

3,900.00

6,000.00

420.00

480.00

21,300.00

32,100.00

25,300.00

25,300.00

750.00

750.00

9,750.00

12,500.00

1,050.00

1,000.00

26,050.00

50,350.00

25,300.00

25,300.00

750.00

750.00

9,750.00

12,500.00

1,050.00

1,000.00

26,050.00

50,350.00

1,500,000.00

1,500,000.00

48.00

48.00

3,400.00

3,400.00

97,500.00

50,000.00

10,500.00

12,800.00

1,503,448.00

1,674,248.00

250,000.00

250,000.00

7,200.00

7,200.00

3,400.00

3,400.00

97,500.00

50,000.00

10,500.00

12,800.00

260,600.00

431,400.00

575,000.00

575,000.00

172,500.00

172,500.00

144.00

144.00

3,400.00

3,400.00

65,000.00

50,000.00

7,000.00

8,000.00

751,044.00

881,044.00

450,000.00

450,000.00

54,000.00

54,000.00

30,000.00

30,000.00

3,400.00

3,400.00

94,250.00

60,000.00

10,500.00

537,400.00

8,000.00
710,150.00

231,000.00

231,000.00

144,000.00

144,000.00

102,000.00

102,000.00

495,000.00

495,000.00

30,000.00

30,000.00

195,000.00

300,000.00

21,000.00

24,000.00

1,002,000.00

1,542,000.00

140,000.00

140,000.00

92,400.00

92,400.00

44,200.00

44,200.00

6,800.00

6,800.00

31,200.00

31,200.00

31,500.00

31,500.00

30,745.00

71,000.00

3,311.00

5,680.00

346,100.00

456,836.00

450,000.00

450,000.00

54,000.00

54,000.00

94,250.00

60,000.00

10,500.00

504,000.00

8,000.00
676,750.00

3,712.00
13,030.50
11,083.80
3,758.00
39,484.20
1,605.44
72,673.94

0.00121
72,673.94

0.25
206.6115702

345,000.00

345,000.00

53,130.00

53,130.00

398,130.00

398,130.00

10,000.00
39.60
1,122.00
500.00
11,661.60

23,001.60

100,000.00
273.12
14,280.00
7,500.00
122,053.12

180,733.12

68,750.00
13,656.00
14,280.00
7,500.00
104,186.00

78,000.00
273.12
14,280.00
7,500.00
-

162,786.00

100,053.12

158,733.12

66,000.00
273.12
14,280.00
7,500.00
88,053.12

146,733.12

52,500.00
13,656.00
14,280.00
7,500.00
87,936.00

146,536.00

68,750.00
11,160.00
6,120.00
7,500.00
93,530.00

95,000.00
-

154,730.00

95,000.00

131,900.00

110,000.00
110,000.00

146,900.00

95,000.00
95,000.00

131,900.00

110,000.00
110,000.00

146,900.00

25,000.00
25,000.00

36,610.00

11,610.00

20,000.00
20,000.00

31,610.00

17,500.00
17,500.00

29,110.00

75,000.00
75,000.00

121,440.00

20,000.00
20,000.00

31,610.00

77,500.00
77,500.00

89,110.00

25,000.00
25,000.00

36,610.00

4,750.00
4,750.00

12,450.00

7,500.00
2,625.00
750.00
35,750.00
2,500.00
49,125.00

76,449.00

4,500.00
48,750.00
5,000.00
58,250.00

3,000.00
32,500.00
3,000.00

83,810.00

38,500.00

50,920.00