Académique Documents
Professionnel Documents
Culture Documents
Sesuaikan sel yang berwarna merah dengan Sel yang akan ditulis terbilang pada Sheet anda
0
1
2
3
4
5
6
7
8
9
831000000
Satu
Dua
Tiga
Empat
Lima
Enam
Tujuh
Delapan
Sembilan
831
000
000
Satu Juta
Tiga Puluh
Delapan Ratus
Milyaran
Jutaan
Ribuan
Ratusan
831000000
NO.
I
URAIAN PEKERJAAN
VOLUME
SAT
(Rp.)
Pekerjaan Persiapan
1 Pek. Pengukuran Pemasangan Bowplank
2 Pembersihan Pekerjaan Selesai
Sub Total - I
1.000
1.000
ls
ls
300,000.00
1,000,000.00
300,000.00
1,000,000.00
1,300,000.00
89.44
300.00
22.36
16.25
m3
m3
m3
m3
37,000.00
65,000.00
13,040.00
185,000.00
3,309,280.00
19,500,000.00
291,574.40
3,006,250.00
26,107,104.40
27.400
68.000
m3
m3
314,130.00
656,080.00
8,607,162.00
44,613,440.00
53,220,602.00
IV Pekerjaan Beton
1 Pekerjaan Sloef
2 Pekerjaan Kolom Praktis 15/15
3 Pekerjaan Ringbalk
4 Pekerjaan Meja Dapur
5 Pekerjaan Septictank & Rembesan
Sub Total - IV
5.780
4.670
6.100
1.000
4.000
m3
m3
m3
Ls
set
4,841,160.00
6,412,380.00
5,388,870.00
2,000,000.00
2,500,000.00
27,981,904.80
29,945,814.60
32,872,107.00
2,000,000.00
10,000,000.00
102,799,826.40
125.000
779.320
250.000
1,933.6
m2
m2
m2
m2
190,832.80
133,420.00
48,103.00
32,404.20
23,854,100.00
103,976,874.40
12,025,750.00
62,658,057.29
202,514,781.69
321.750
27.000
81.000
m2
m2
m2
175,000.00
175,000.00
185,000.00
56,306,250.00
4,725,000.00
14,985,000.00
76,016,250.00
9.000
18.000
9.000
27.000
9.000
27.000
36.000
27.000
9.000
27.000
9.000
36.000
27.000
Bh
Bh
Bh
Bh
Bh
Bh
m2
Bh
Bh
bh
bh
bh
bh
900,000.00
450,000.00
450,000.00
450,000.00
450,000.00
275,000.00
300,000.00
750,000.00
375,000.00
150,000.00
85,000.00
75,000.00
45,000.00
8,100,000.00
8,100,000.00
4,050,000.00
12,150,000.00
4,050,000.00
7,425,000.00
10,800,000.00
20,250,000.00
3,375,000.00
4,050,000.00
765,000.00
2,700,000.00
1,215,000.00
87,030,000.00
NO.
URAIAN PEKERJAAN
VOLUME
SAT
28.000
2,183.6
10.000
2,183.640
m2
m2
m'
m2
44,350.00
32,500.00
35,157.00
10,120.00
1,241,800.00
70,968,300.00
351,570.00
22,098,436.80
94,660,106.80
321.750
30.000
m3
m'
m2
m2
145,000.00
47,500.00
46,653,750.00
1,425,000.00
0.00
10,701,405.00
58,780,155.00
56.000
m3
m2
m'
m2
95,000.00
47,500.00
20,000.00
250,000.00
70.000
70.000
10.000
40.000
9.000
20.000
8.000
ttk
bh
bh
bh
bh
bh
Roll
75,000.00
35,000.00
35,000.00
37,500.00
75,000.00
37,500.00
775,000.00
5,250,000.00
2,450,000.00
350,000.00
1,500,000.00
675,000.00
750,000.00
6,200,000.00
17,175,000.00
9.000
18.000
9.000
144.000
108.000
bh
bh
bh
m'
m'
675,000.00
35,000.00
45,000.00
19,296.00
54,557.00
6,075,000.00
630,000.00
405,000.00
2,778,624.00
5,892,156.00
0.00
6,975,000.00
22,755,780.00
321.750
310.500
310.500
33,260.00
Sub Total - X
XI Pekerjaan Instalasi Listrik
1 Pekerjaan Titik Nyala
2 Pekerjaan Pas. TL 18 Watt
3 Pekerjaan Pas. Saklar Tunggal
4 Pekerjaan Pas. Saklar Ganda
5 Pekerjaan Pas. Box MCB
6 Pekerjaan Pas. Stopkontak
7 Kabel
Sub Total - XI
XII Pekerjaan Sanitasi + Instalasi Air
1 Pas. Kloset Jongkok
2 Pas. Kran Kristal dia 1/2"
3 Pas. Floor Drain
4 Pas. Instalasi Air Bersih Dia 1/2 "
5 Pas. Instalasi Air Kotor Dia. 4 "
6 Pas. Meteran
7 Pas. Bak mandi Fyber PlastikTegel
Sub Total - XII
XIII Pekerjaan Lain Lain
1 Pengeboran (air Bersih)+ Instalasi dan Pompa
2 Pekerjaan Tower 2000 Liter
3 Pekerjaan Rabat Beton
4 Pekerjaan Besi Pngaman jendela
Sub Total - XIII
9.000
1.000
1.000
50.000
9.000
775,000.00
Ls
Ls
m2
unit
5,000,000.00
7,500,000.00
140,000.00
1,250,000.00
#REF!
29,497,500.00
14,748,750.00
0.00
14,000,000.00
58,246,250.00
5,000,000.00
7,500,000.00
7,000,000.00
11,250,000.00
30,750,000.00
Panjang
75.55
Pgr
35.40
Rmh
40.15
Jendela
Pintu
Jelusi
Panjang
Pondasi
4.55
9.23
0.30
14.08
98.22
31.08
129.30
BTRM
BTPg
93,750.00
86,400,000.00
111,600,000.00
80,600,000.00
08114109876
84.00
1,000.00
12.00
20,000.00
30,000.00
50,000.00
15,000
20,000.00
32.13
35,000.00
45,833.33
300,000.00
160,000.00
48.00
0.75
0.75
9,670,000.00
#REF!
#REF!
23.00
23.00
435.00
232.00
57.00
20.00
0.12
0.12
72.00
#REF!
NO.
URAIAN PEKERJAAN
Jumlah Harga
PEKERJAAN PERSIAPAN
Rp
1,300,000
Rp
26,107,104
PEKERJAAN PONDASI
Rp
53,220,602
PEKERJAAN BETON
Rp
102,799,826
Rp
202,514,782
Rp
76,016,250
Rp
87,030,000
PEKERJAAN PENGECATAN
Rp
94,660,107
Rp
58,780,155
10
PEKERJAAN PLAFOND
Rp
58,246,250
11
Rp
17,175,000
12
Rp
22,755,780
13
PEKERJAAN LAIN
Rp
30,750,000
REAL COST
P P N 10%
TOTAL COST
DIBULATKAN
Rp
831,355,856
Rp
Rp
831,355,856
831,000,000
Hasniawan, ST
Direktur
ARAN BIAYA
ngloe Asri"
/55
Jumlah Harga
Rp
1,300,000
0.16%
Rp
26,107,104
3.14%
Rp
53,220,602
6.40%
9.70%
Rp
102,799,826
12.37%
12.37%
Rp
202,514,782
24.36%
33.50%
Rp
76,016,250
9.14%
19.61%
Rp
87,030,000
10.47%
7.07%
Rp
94,660,107
11.39%
4.80%
Rp
58,780,155
Rp
58,246,250
Rp
17,175,000
2.07%
Rp
22,755,780
2.74%
Rp
30,750,000
Rp
831,355,856
Rp
Rp
831,355,856
831,000,000
7.07% Rp
Rp
23,093,218
36,130,434.78
664800000
Kendari, 28 November 2013
Hasniawan, ST
Direktur
#REF!
115,000,000.00
40,250,000.00
871,250,000
BIAYA ( RAB )
MANFAATAN HUTAN
MAKASSAR
AR
N 2007
#REF!
0
0
0
0
VOLUME
KETERANGAN
Luas Lahan
17,157.3
m2
Lahan
Luas Jalan
Panjang Drainase
Lapangan Badminton
Lapangan Volly
Renc. Mesjid
Renc. Taman
Jumlah Unit
893
400
610
114
5728277
22029
54
98
99
92
129
36
53.8
26
162.12
22
8
472.92
56
13
5
19
37
93
83.3
22.7
123.85
90
51
52
64
46
4
4
3
2
3
1
1
1
333.2
90.8
371.55
180
153
52
64
46
37
14
1
2
37
28
1,355.55
PEKERJAAN BETON
1. 1 m3 Membuat Rabat Beton / Beton Tumbuk, 1 Pc : 3 Ps : 5 Kr
a.
-
Bahan
Semen Portland
Pasir Beton
Koral Beton
218.000
0.520
0.870
Kg
M3
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
1,440.00
185,000.00
325,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
313,920.00
96,200.00
282,750.00
692,870.00
1.650
0.250
0.025
0.080
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
99,000.00
20,000.00
2,250.00
6,400.00
127,650.00
Rp.
820,520.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Semen Portland
Pasir Beton
Koral Beton
232.000
0.520
0.780
Kg
M3
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
1,440.00
185,000.00
325,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
334,080.00
96,200.00
253,500.00
683,780.00
1.650
0.250
0.025
0.080
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
99,000.00
20,000.00
2,250.00
6,400.00
127,650.00
Rp.
811,430.00
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
513,000.00
40,000.00
13,200.00
1,540,000.00
81,250.00
465,120.00
96,200.00
253,500.00
263,200.00
262,500.00
714,000.00
Rp.
4,241,970.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
291,000.00
28,000.00
124,800.00
112,000.00
29,790.00
13,600.00
599,190.00
Rp.
4,841,160.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Kayu Terentang
Paku biasa 2" - 5"
Minyak bekisting
Besi Beton Polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Balok
Plywood 9 mm
Dolken kayu galam 8-10/4 m
0.270
2.000
0.600
110.000
3.250
323.000
0.520
0.780
0.094
3.500
20.400
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
x
x
x
x
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,900,000.00
20,000.00
22,000.00
14,000.00
25,000.00
1,440.00
185,000.00
325,000.00
2,800,000.00
75,000.00
35,000.00
JUMLAH
b. Tenaga
-
Pekerja
Tukang Batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
4.850
0.350
1.560
1.400
0.331
0.170
Oh
Oh
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
JUMLAH (a) + (b)
60,000.00
80,000.00
80,000.00
80,000.00
90,000.00
80,000.00
a.
Bahan
Kayu Terentang
Paku biasa 2" - 5"
Minyak bekisting
Besi Beton Polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Balok
Plywood 9 mm
Dolken kayu galam 8-10/4 m
0.400
4.000
2.000
150.000
3.800
323.000
0.520
0.780
0.094
3.500
20.400
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
2,800,000.00
20,000.00
22,000.00
14,000.00
25,000.00
1,440.00
185,000.00
325,000.00
2,800,000.00
75,000.00
35,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,120,000.00
80,000.00
44,000.00
2,100,000.00
95,000.00
465,120.00
96,200.00
253,500.00
263,200.00
262,500.00
714,000.00
5,493,520.00
7.020
0.350
3.300
1.820
0.470
0.222
Oh
Oh
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
80,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
421,200.00
28,000.00
264,000.00
145,600.00
42,300.00
17,760.00
918,860.00
Rp.
6,412,380.00
b. Tenaga
-
Pekerja
Tukang Batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
a.
Bahan
Kayu Terentang
Paku biasa 2" - 5"
Minyak bekisting
Besi Beton Polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Balok
Plywood 9 mm
Dolken kayu galam 8-10/4 m
0.400
4.000
2.000
120.000
3.750
323.000
0.520
0.780
0.090
3.500
20.000
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
2,800,000.00
20,000.00
22,000.00
14,000.00
25,000.00
1,440.00
185,000.00
325,000.00
2,800,000.00
75,000.00
35,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,120,000.00
80,000.00
44,000.00
1,680,000.00
93,750.00
465,120.00
96,200.00
253,500.00
252,000.00
262,500.00
700,000.00
5,047,070.00
7.000
0.350
3.300
1.800
0.450
0.220
Oh
Oh
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
80,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
420,000.00
28,000.00
264,000.00
144,000.00
40,500.00
17,600.00
914,100.00
Rp.
5,961,170.00
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
896,000.00
64,000.00
35,200.00
1,680,000.00
56,250.00
465,120.00
96,200.00
253,500.00
b. Tenaga
-
Pekerja
Tukang Batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
a.
Bahan
Kayu Terentang
Paku biasa 2" - 5"
Minyak bekisting
Besi Beton Polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
0.320
3.200
1.600
120.000
2.250
323.000
0.520
0.780
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
x
x
x
x
x
x
x
x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,800,000.00
20,000.00
22,000.00
14,000.00
25,000.00
1,440.00
185,000.00
325,000.00
Kayu Balok
Plywood 9 mm
Dolken kayu galam 8-10/4 m
0.120
2.800
16.000
M3
Lbr
Btg
x
Rp.
x
Rp.
x
Rp.
JUMLAH
2,800,000.00
75,000.00
35,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
336,000.00
210,000.00
560,000.00
4,652,270.00
5.800
0.350
2.800
1.050
0.420
0.185
Oh
Oh
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
80,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
348,000.00
28,000.00
224,000.00
84,000.00
37,800.00
14,800.00
736,600.00
Rp.
5,388,870.00
b. Tenaga
-
Pekerja
Tukang Batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
1 m3 Membuat Plat beton bertulang dan Kolom Praktis( 120 kg besi + bekisting )
a.
Bahan
Kayu Terentang
Paku biasa 2" - 5"
Minyak bekisting
Besi Beton Polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Balok
Plywood 9 mm
Dolken kayu galam 8-10/4 m
0.240
3.200
1.600
120.000
2.250
323.000
0.520
0.780
0.160
2.800
20.000
M3
Kg
Lt
Kg
Kg
Kg
M3
M3
M3
Lbr
Btg
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
2,800,000.00
20,000.00
22,000.00
14,000.00
25,000.00
1,440.00
185,000.00
325,000.00
2,800,000.00
75,000.00
35,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
672,000.00
64,000.00
35,200.00
1,680,000.00
56,250.00
465,120.00
96,200.00
253,500.00
448,000.00
210,000.00
700,000.00
4,680,270.00
5.600
0.350
2.640
1.050
0.400
0.193
Oh
Oh
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
80,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
336,000.00
28,000.00
211,200.00
84,000.00
36,000.00
15,440.00
710,640.00
Rp.
5,390,910.00
b. Tenaga
-
Pekerja
Tukang Batu
Tukang kayu
Tukang besi
Kepala Tukang
Mandor
PEKERJAAN PERSIAPAN
2 1 m' Pengukuran dan Pemasangan Bouwplank
a. Bahan
-
Kayu 5/7
Paku Biasa 2" - 5"
Kayu Papan 3/20
0.012
0.020
0.007
Btg
Kg
Kg
x Rp.
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
3,000,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
33,600.00
400.00
21,000.00
55,000.00
0.100
0.100
0.010
0.005
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
80,000.00
60,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
8,000.00
6,000.00
900.00
400.00
15,300.00
Rp.
70,300.00
x Rp.
x Rp.
JUMLAH
=
=
=
Rp.
Rp.
Rp.
6,000.00
4,000.00
10,000.00
Rp.
10,000.00
b. Tenaga
-
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Pekerja
Mandor
0.100
0.050
Oh
Oh
60,000.00
80,000.00
JUMLAH (a)
3 1 m2 Pembuatan Bak adukan Ukuran (40 x 50 x 20) cm
a. Bahan
-
Kayu Terentang
Paku Biasa
Kaso 5/7
0.036
0.080
1.000
M3
Kg
Btg
x Rp.
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
2,800,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
100,800.00
1,600.00
2,800,000.00
2,902,400.00
0.300
0.0015
Oh
Oh
x Rp.
x Rp.
JUMLAH
80,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
24,000.00
120.00
24,120.00
Rp.
2,926,520.00
b. Tenaga
-
Tukang Kayu
Mandor
PEKERJAAN TANAH
1. 1 m3 Galian Tanah Biasa Sedalam 1 Meter
b. Tenaga
-
Pekerja
Mandor
0.400
0.040
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
24,000.00
3,200.00
27,200.00
b. Tenaga
Pekerja
Mandor
0.825
0.083
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
49,500.00
6,600.00
56,100.00
0.192
0.019
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
11,520.00
1,520.00
13,040.00
0.500
0.050
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
30,000.00
4,000.00
34,000.00
1.200
M3
x
Rp.
JUMLAH
125,000.00
=
=
Rp.
Rp.
150,000.00
150,000.00
0.300
0.010
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
18,000.00
800.00
18,800.00
Rp.
168,800.00
1 m3 Urugan Kembali
b. Tenaga
Pekerja
Mandor
4
1 m3 Pemadatan Tanah
b. Tenaga
Pekerja
Mandor
5
1 m3 Urugan Pasir
a. Bahan
Pasir Urug
b. Tenaga
Pekerja
Mandor
1 m3 Urugan Sirtu
a. Bahan
Sirtu
1.200
M3
x
Rp.
JUMLAH
175,000.00
=
=
Rp.
Rp.
210,000.00
210,000.00
0.250
0.025
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
15,000.00
2,000.00
17,000.00
Rp.
227,000.00
b. Tenaga
Pekerja
Mandor
a. Bahan
Tanah Urug / Timbunan
1.200
M3
x
Rp.
JUMLAH
55,000.00
=
=
Rp.
Rp.
66,000.00
66,000.00
0.250
0.025
Oh
Oh
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
15,000.00
2,000.00
17,000.00
Rp.
83,000.00
b. Tenaga
Pekerja
Mandor
3000000
2500000
2000000
1500000
1000000
500000
Kg
54,000.00
NO
JENIS BAHAN
SPESIFIKASI
SATUAN
HARGA (Rp.)
Zak
50 kg
Kg
Kg
72,000.00
1,440.00
20,000.00
Semen (PC)
Semen warna
3
4
5
6
14
Kawat Beton
Kawat Bronjong
Kawat Duri
Besi Beton
Besi Baja Ringan
Kg
Kg
Roll
Kg
m2
25,000.00
17,000.00
130,000.00
14,000.00
260,000.00
15
16
17
18
19
20
21
22
23
24
25
Paku Biasa
Paku Tripleks
Paku Seng
Paku Beton
Kapur Pasangan
Teakwood 3 mm
Tripleks 3 mm
Tripleks 5 mm
Tripleks 8 mm
Tripleks 10 mm
Tripleks 20 mm
Kg
Kg
Kg
bh
M3
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
20,000.00
25,000.00
30,000.00
16,000.00
150,000.00
125,000.00
48,000.00
75,000.00
115,000.00
175,000.00
205,000.00
26
27
28
29
Pipa
Pipa
Pipa
Pipa
btg
btg
btg
btg
86,000.00
135,000.00
171,500.00
363,300.00
30
31
btg
btg
115,000.00
130,000.00
32
33
34
35
36
37
38
39
Pipa
Pipa
Pipa
Pipa
Pipa
Pipa
Pipa
Pipa
M'
M'
M'
M'
M'
M'
M'
M'
7,000.00
8,500.00
10,625.00
40
41
42
43
44
45
46
47
Knee
Knee
Knee
Knee
Knee
Knee
Knee
Knee
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
4,000.00
4,000.00
48
49
50
51
52
53
54
Batu Bata
Paving Blok Mutu B ( K 175 Standar ) T. 6 cm
Bowling
Bh
mtr2
Bh
600.00
65,000.00
Galvanis
Galvanis
Galvanis
Galvanis
Medium B
Medium B
Medium B
Medium B
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
PVC
Besi Siku
Besi Siku
Besi Siku
Uk.
Uk.
Uk.
Uk.
Uk.
Uk.
122
122
122
122
122
122
x
x
x
x
x
x
244
244
244
244
244
244
Uk. 30.30.3
Uk. 40.40.4
Uk. 50.50.5
cm
cm
cm
cm
cm
cm
M'
M'
M'
7,500.00
12,000.00
16,250.00
23,750.00
KET
NO
JENIS BAHAN
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
Seng Gelombang
Seng Gelombang
Seng Gelombang
Seng Pelat Bubungan
Aluminium
Etenit
Gypsum
Atap Asbes Gelombang
Genteng Semen (Beton)
Genteng SAKURA roof
Karet Genteng
Tegel Semen
Tegel Semen
Tegel Porselin
Tegel Porselin
Tegel Keramik
Tegel Keramik
Tegel Keramik
Tegel Keramik
Tegel Keramik
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
SPESIFIKASI
BJLS
BJLS
BJLS
BJLS
0.20
0.25
0.28
0.30
mm
mm
mm
mm
100 x 100
122x244cm
30
20
10
10
10
20
20
30
40
x
x
x
x
x
x
x
x
x
30
20
20
10
20
20
25
30
40
cm
cm
cm
cm
cm
cm
cm
cm
cm
Avian
Aviatex
Altex
Altex
Thinner
Afduner
Altex
1 Kg
1 Kg
Avitex
1
1
1
3 mm
5 mm
2 mm
3 mm
5 mm
3/4"
INA
TOTO
INA
TOTO
TOTO
PICASO
PICASO
1
1
1
1
1
SATUAN
Lbr
Lbr
Lbr
Lbr
Lbr
M2
Lbr
Lbr
Bh
Lbr
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Kg
Kg
1 Kg
1 Kg
1 Kg
Liter
Liter
Liter
Kg
Kaleng
Kaleng
Bh
Kg
Ltr
Ltr
Kg
M2
M2
M2
M2
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Set
bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
Kg
M2
Kg
M2
M2
M2
M2
Btl
Kg
M2
M2
M2
M2
Bh
Bh
HARGA (Rp.)
48,500.00
12,000.00
48,000.00
32,500.00
6,500.00
900.00
1,160.00
3,020.00
5,428.57
10,454.55
12,000.00
54,000.00
54,000.00
54,000.00
15,000.00
15,000.00
14,000.00
14,000.00
22,000.00
35,000.00
15,000.00
25,000.00
8,000.00
31,000.00
100,000.00
120,000.00
85,000.00
90,000.00
15,000.00
12,000.00
450,000.00
2,200,000.00
2,600,000.00
325,000.00
260,500.00
75,000.00
125,000.00
12,000.00
14,000.00
12,000.00
12,000.00
KET
NO
JENIS BAHAN
128
129
130
131
Kertas Ampelas
Mur / Baut / Beugel / Angker
Box Sekring
Box Sekring
132
133
134
135
MCB
MCB
MCB
MCB
136
137
137
138
139
140
141
142
143
144
145
146
147
148
149
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Pijar
Lampu Tl
Lampu Tl Hemat Energi
Alat Bantu Khusus
SPESIFIKASI
SATUAN
1 Group
2 Group
Lbr
Kg
Bh
Bh
2 Ampere
4 Ampere
6 Ampere
10 Ampere
Bh
Bh
Bh
Bh
5 Watt
10 Watt
15 Watt
25 Watt
40 Watt
60 Watt
75 Watt
100 Watt
2x20 Watt
18Watt
1
HARGA (Rp.)
15,000.00
30,000.00
Bh
Bh
Bh
Bh
13,500.00
16,000.00
3,500.00
75,000.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Set
2,500.00
3,000.00
3,250.00
5,000.00
5,500.00
6,000.00
7,500.00
9,000.00
73,000.00
25,000.00
2,000.00
KET
PEKERJAAN ATAP
1
a.
Bahan
b.
-
genteng Suryaroof
paku seng
1.02
0.2
Lbr
Kg
x Rp.
x Rp.
JUMLAH
42,500.00
22,000.00
=
=
=
Rp.
Rp.
Rp.
43,350.00
4,400.00
47,750.00
0.200
0.100
0.010
0.001
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
12,000.00
8,000.00
900.00
80.00
20,980.00
Rp.
68,730.00
=
=
Rp.
Rp.
59,000.00
1,000.00
Rp.
60,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
7,500.00
20,000.00
2,250.00
480.00
30,230.00
Rp.
90,230.00
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
a.
Bahan
2
0.05
Bh
Kg
x
x
Rp.
Rp.
29,500.00
20,000.00
JUMLAH
b.
-
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.125
0.250
0.025
0.006
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
JUMLAH (a) + (b)
60,000.00
80,000.00
90,000.00
80,000.00
PEKERJAAN SANITASI
1
a.
Bahan
b.
-
Pekerja
Tukang batu
Kepala Tukang
Mandor
a.
Bahan
b.
-
Bh
Kg
Kg
x Rp.
x Rp.
x Rp.
JUMLAH
450,000.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
450,000.00
8,640.00
1,850.00
460,490.00
1.000
1.500
1.500
0.160
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
120,000.00
135,000.00
12,800.00
327,800.00
Rp.
788,290.00
Tenaga
1.000
6.000
0.010
Wastafel
Perlengkapan
Semen abu-abu
Pasir Pasang
1.000
0.030
6.000
0.010
Bh
Bh
Kg
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
325,000.00
325,000.00
20,000.00
185,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
325,000.00
9,750.00
120,000.00
1,850.00
456,600.00
1.000
1.450
0.150
0.100
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
116,000.00
13,500.00
8,000.00
197,500.00
Rp.
654,100.00
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
a.
Bahan
b.
-
1.000
0.100
bh
Ls
x Rp.
x Rp.
JUMLAH
260,500.00
260,500.00
=
=
=
Rp.
Rp.
Rp.
260,500.00
26,050.00
286,550.00
3.500
4.500
0.900
0.900
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
210,000.00
360,000.00
81,000.00
72,000.00
723,000.00
Rp.
1,009,550.00
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
a.
Bahan
b.
-
Pipa PVC
Perlengkapan
1.200
0.350
m'
-
x Rp.
x Rp.
JUMLAH
8,500.00
10,200.00
=
=
=
Rp.
Rp.
Rp.
10,200.00
3,570.00
13,770.00
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,800.00
540.00
144.00
7,644.00
Rp.
21,414.00
Tenaga
Pekerja
Tukang pipa
Kepala Tukang
Mandor
a.
Bahan
b.
-
Pipa PVC
Perlengkapan
1.200
0.350
m'
-
x Rp.
x Rp.
JUMLAH
10,625.00
12,750.00
=
=
=
Rp.
Rp.
Rp.
12,750.00
4,462.50
17,212.50
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,800.00
540.00
144.00
7,644.00
Rp.
24,856.50
Tenaga
Pekerja
Tukang pipa
Kepala Tukang
Mandor
a.
Bahan
b.
-
Pipa PVC
Perlengkapan
1.200
0.350
m'
-
x Rp.
x Rp.
JUMLAH
7,500.00
9,000.00
=
=
=
Rp.
Rp.
Rp.
9,000.00
3,150.00
12,150.00
0.036
0.060
0.006
0.0018
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
2,160.00
4,800.00
540.00
144.00
7,644.00
Rp.
19,794.00
Tenaga
Pekerja
Tukang pipa
Kepala Tukang
Mandor
a.
Bahan
b.
-
Pipa PVC
Perlengkapan
1.200
0.350
m'
-
x Rp.
x Rp.
JUMLAH
16,250.00
19,500.00
=
=
=
Rp.
Rp.
Rp.
19,500.00
6,825.00
26,325.00
0.081
0.135
0.0135
0.0041
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
4,860.00
10,800.00
1,215.00
328.00
17,203.00
Rp.
43,528.00
Tenaga
Pekerja
Tukang pipa
Kepala Tukang
Mandor
a.
Bahan
b.
-
Pipa PVC
Perlengkapan
1.200
0.350
m'
-
x Rp.
x Rp.
JUMLAH
23,750.00
28,500.00
=
=
=
Rp.
Rp.
Rp.
28,500.00
9,975.00
38,475.00
0.081
0.135
0.0135
0.0041
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
4,860.00
10,800.00
1,215.00
328.00
17,203.00
Rp.
55,678.00
Tenaga
Pekerja
Tukang pipa
Kepala Tukang
Mandor
a.
Bahan
b.
-
Meteran Air
1.000
Bh
x Rp.
JUMLAH
360,000.00
=
=
Rp.
Rp.
360,000.00
360,000.00
0.030
0.300
0.030
0.0015
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
1,800.00
24,000.00
2,700.00
120.00
28,620.00
Rp.
388,620.00
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
Bahan
Kran air
Seal tape
b.
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.000
0.025
Bh
Bh
x Rp.
x Rp.
JUMLAH
15,000.00
3,500.00
=
=
=
Rp.
Rp.
Rp.
15,000.00
87.50
15,087.50
0.010
0.100
0.010
0.005
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
8,000.00
900.00
400.00
9,900.00
Rp.
24,987.50
Floor drain
1.000
Bh
x Rp.
JUMLAH
12,000.00
=
=
Rp.
Rp.
12,000.00
12,000.00
0.010
0.100
0.010
0.005
Oh
Oh
Oh
Oh
x Rp.
60,000.00
x Rp.
80,000.00
x Rp.
90,000.00
x Rp.
80,000.00
JUMLAH
JUMLAH (a) + (b)
=
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
8,000.00
900.00
400.00
9,900.00
21,900.00
Tenaga
Pekerja
Tukang batu
Kepala Tukang
Mandor
PEKERJAAN PENGECATAN
1
a.
-
1 m Pengecatan Bidang Kayu Baru ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat
penutup
Bahan
Cat Meni
Plamir
Cat dasar
Cat penutup 2 kali
0.200
0.150
0.170
0.260
Kg
Kg
Kg
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
15,000.00
25,000.00
15,000.00
54,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
3,750.00
2,550.00
14,040.00
23,340.00
0.070
0.009
0.006
0.0025
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
4,200.00
720.00
540.00
200.00
5,660.00
Rp.
29,000.00
b. Tenaga
-
Pekerja
Tukang Cat
Kepala Tukang
Mandor
1 m2 Pengecatan Bidang Kayu Baru ( 1 lapis plamir ), 1 lapis cat dasar, 3 lapis cat
penutup
Bahan
Cat Meni
Plamir
Cat dasar
Cat penutup 2 kali
0.200
0.150
0.170
0.350
Kg
Kg
Kg
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
15,000.00
25,000.00
15,000.00
54,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
3,750.00
2,550.00
18,900.00
28,200.00
0.200
0.018
0.019
0.0125
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
12,000.00
1,440.00
1,710.00
1,000.00
16,150.00
Rp.
44,350.00
b. Tenaga
-
Pekerja
Tukang Cat
Kepala Tukang
Mandor
1 m2 Pengecatan Tembok Baru ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat penutup
a.
Bahan
Plamir
Kertas amplas
Cat dasar
Cat penutup 2 kali
0.250
2.500
0.100
0.260
Kg
lbr
Kg
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
15,000.00
2,000.00
31,000.00
31,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
3,750.00
5,000.00
3,100.00
8,060.00
19,910.00
0.150
0.063
0.0063
0.0080
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
9,000.00
5,040.00
567.00
640.00
15,247.00
Rp.
35,157.00
b. Tenaga
-
Pekerja
Tukang Cat
Kepala Tukang
Mandor
PEKERJAAN PONDASI
1
a.
Bahan
Batu Belah 15 / 20 cm
Semen Portland
Pasir pasang
1.100
163.000
0.520
M
Kg
3
M
x
Rp.
x
Rp.
x
Rp.
JUMLAH
160,000.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
176,000.00
234,720.00
96,200.00
506,920.00
1.500
0.600
0.060
0.072
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
90,000.00
48,000.00
5,400.00
5,760.00
149,160.00
Rp.
656,080.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Batu Belah 15 / 20 cm
Semen Portland
Pasir pasang
1.100
136.000
0.544
M
Kg
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
160,000.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
176,000.00
195,840.00
100,640.00
472,480.00
1.500
0.600
0.060
0.075
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
90,000.00
48,000.00
5,400.00
6,000.00
149,400.00
Rp.
621,880.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Batu Belah 15 / 20 cm
Pasir Urug
1.200
0.300
M3
M3
x
Rp.
x
Rp.
JUMLAH
160,000.00
125,000.00
=
=
=
Rp.
Rp.
Rp.
192,000.00
37,500.00
229,500.00
0.780
0.390
0.039
0.039
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
46,800.00
31,200.00
3,510.00
3,120.00
84,630.00
Rp.
314,130.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
PEKERJAAN DINDING
1
a.
Bahan
Bata Merah
Semen Portland
Pasir pasang
88.000
16.370
0.333
Bh
Kg
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
600.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
52,800.00
23,572.80
61,605.00
#######
0.620
0.155
0.016
0.023
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
12,400.00
1,395.00
1,860.00
52,855.00
Rp.
#######
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Bata Merah
Semen Portland
Pasir pasang
88.000
13.500
0.045
Bh
Kg
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
600.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
52,800.00
19,440.00
8,325.00
80,565.00
0.620
0.155
0.016
0.023
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
12,400.00
1,395.00
1,860.00
52,855.00
Rp.
#######
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Bata Merah
Semen Portland
Pasir pasang
70.000
9.680
0.045
Bh
Kg
M3
x
Rp.
x
Rp.
x
Rp.
JUMLAH
600.00
1,440.00
185,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
42,000.00
13,939.20
8,325.00
64,264.20
0.620
0.155
0.016
0.023
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
12,400.00
1,395.00
1,860.00
52,855.00
Rp.
#######
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
PEKERJAAN KAYU
1
a.
-
1.100
m3
x Rp.
JUMLAH
2,800,000.00
=
=
Rp.
Rp.
3,080,000.00
3,080,000.00
6.000
20.000
2.000
0.300
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
1,200,000.00
160,000.00
27,000.00
24,000.00
1,411,000.00
Rp.
4,491,000.00
b. Tenaga
-
2
a.
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.040
m3
x Rp.
JUMLAH
2,200,000.00
=
=
Rp.
Rp.
88,000.00
88,000.00
1.000
2.500
0.250
0.050
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
200,000.00
22,500.00
4,000.00
286,500.00
Rp.
374,500.00
b. Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.035
m3
x Rp.
JUMLAH
2,200,000.00
=
=
Rp.
Rp.
77,000.00
77,000.00
0.800
2.000
0.200
0.040
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
48,000.00
160,000.00
18,000.00
3,200.00
229,200.00
Rp.
306,200.00
b. Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
0.064
m3
x Rp.
JUMLAH
2,200,000.00
=
=
Rp.
Rp.
140,800.00
140,800.00
1.000
3.000
0.300
0.300
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
240,000.00
27,000.00
24,000.00
351,000.00
Rp.
491,800.00
b. Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
5
a.
-
0.06
0.15
m3
kg
x Rp.
x Rp.
JUMLAH
9,000,000.00
20,000.00
=
=
=
Rp.
Rp.
Rp.
540,000.00
3,000.00
543,000.00
0.500
2.000
0.200
0.025
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
30,000.00
160,000.00
18,000.00
2,000.00
210,000.00
Rp.
753,000.00
b. Tenaga
-
pekerja
Tukang kayu
Kepala Tukang
Mandor
6
a.
-
1.1
15
0.8
m3
kg
kg
x Rp.
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
=
=
=
=
Rp.
Rp.
Rp.
Rp.
3,080,000.00
16,000.00
3,096,000.00
4.000
12.000
1.200
0.200
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
240,000.00
960,000.00
360,000.00
960,000.00
2,520,000.00
Rp.
5,616,000.00
b. Tenaga
-
pekerja
Tukang kayu
Kepala Tukang
Mandor
0.014
0.150
m3
kg
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
=
=
=
Rp.
Rp.
Rp.
39,200.00
3,000.00
42,200.00
0.100
0.100
0.010
0.005
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
8,000.00
9,000.00
8,000.00
31,000.00
Rp.
73,200.00
=
=
=
Rp.
Rp.
Rp.
24,640.00
1,200.00
25,840.00
b. Tenaga
-
pekerja
Tukang kayu
Kepala Tukang
Mandor
0.0088
0.060
m3
kg
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
b. Tenaga
-
pekerja
Tukang kayu
Kepala Tukang
Mandor
0.100
0.100
0.010
0.050
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
6,000.00
8,000.00
900.00
4,000.00
18,900.00
Rp.
44,740.00
48,000.00
12,000.00
20,000.00
=
=
=
Rp.
Rp.
Rp.
16,656.00
12,000.00
400.00
60,000.00
80,000.00
=
=
=
Rp.
Rp.
Rp.
30,000.00
20,000.00
50,000.00
=
=
Rp.
Rp.
67,056.00
50,400.00
0.347
1.000
0.020
lbr
lbr
kg
b. Tenaga
Pekerja
Mandor
0.500
0.250
org
org
x
x
x
Rp.
Rp.
Rp.
x Rp.
x Rp.
JUMLAH
Gypsum
Eternit
Bahan
kayu profil
1.05
Lbr
x Rp.
JUMLAH
5,000.00
=
=
Rp.
Rp.
5,250.00
5,250.00
0.021
0.021
0.002
0.001
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
1,260.00
1,680.00
180.00
80.00
3,200.00
Rp.
8,450.00
Rp.
Rp.
Rp.
1,575,000.00
1,470,000.00
3,045,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
600,000.00
67,500.00
300,000.00
20,000.00
987,500.00
b. Tenaga
-
pekerja
Tukang kayu
Kepala Tukang
Mandor
b. Tenaga
Tukang Kayu
Kepala Tukang Kayu
Pekerja
Mandor
0.525
0.525
m3
m3
Jumlah
7.500
0.750
5.000
0.250
org/hr
org/hr
org/hr
org/hr
Jumlah
3,000,000.00
2,800,000.00
=
80000
90000
60000
80000
=
JUMLAH (a) + (b)
Rp.
4,032,500.00
Bahan
kayu kamper, balok
paku biasa 2" - 5"
b.
-
Tenaga
pekerja
Tukang kayu
Kepala Tukang
Mandor
1.10
4.00
m3
kg
x Rp.
x Rp.
JUMLAH
2,800,000.00
20,000.00
=
=
=
Rp.
Rp.
Rp.
3,080,000.00
80,000.00
3,160,000.00
12.000
1.200
0.120
0.225
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
720,000.00
96,000.00
1,080,000.00
96,000.00
1,992,000.00
Rp.
5,152,000.00
TAHUN ANGGARAN
NO
1
2
3
4
5
6
7
8
9
10
11
12
TENAGA KERJA
Mandor
Kepala Tukang
Kepala Tukang
Kepala Tukang
Kepala Tukang
Kepala Tukang
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Listrik
Tukang Cat
Pekerja
Batu
Kayu
Besi
Listrik
Cat
UPAH (Rp./Hari)
80,000.00
90,000.00
90,000.00
90,000.00
90,000.00
90,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
60,000.00
KETERANGAN
a.
Bahan
1.000
Bh
x
Rp.
JUMLAH
125,000.00
=
=
Rp.
Rp.
125,000.00
125,000.00
0.060
0.600
0.060
0.003
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
3,600.00
48,000.00
5,400.00
240.00
57,240.00
Rp.
182,240.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
1.000
Bh
x
Rp.
JUMLAH
75,000.00
=
=
Rp.
Rp.
75,000.00
75,000.00
0.005
0.500
0.005
0.0025
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
300.00
40,000.00
450.00
200.00
40,950.00
Rp.
115,950.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
Engsel pintu
3.000
Bh
x
Rp.
JUMLAH
12,000.00
=
=
Rp.
Rp.
36,000.00
36,000.00
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
12,000.00
1,350.00
60.00
14,310.00
Rp.
50,310.00
x
Rp.
x
Rp.
JUMLAH
=
=
=
Rp.
Rp.
Rp.
24,000.00
24,000.00
48,000.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
Engsel Jendela
Grendel Jendela
2.000
1.000
Bh
Bh
12,000.00
12,000.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
Engsel angin
0.010
0.100
0.010
0.0005
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
600.00
8,000.00
900.00
40.00
9,540.00
Rp.
57,540.00
1.000
Bh
x
Rp.
JUMLAH
12,000.00
=
=
Rp.
Rp.
12,000.00
12,000.00
0.020
0.200
0.020
0.001
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
1,200.00
16,000.00
1,800.00
80.00
19,080.00
Rp.
31,080.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
Kait angin
1.000
Bh
x
Rp.
JUMLAH
14,000.00
=
=
Rp.
Rp.
14,000.00
14,000.00
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
12,000.00
1,350.00
60.00
14,310.00
Rp.
28,310.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
a.
Bahan
1.100
m2
x
Rp.
JUMLAH
120,000.00
=
=
Rp.
Rp.
132,000.00
132,000.00
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
x
Rp.
x
Rp.
x
Rp.
x
Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
12,000.00
1,350.00
60.00
14,310.00
Rp.
146,310.00
b. Tenaga
-
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Batu Gunung
Batu Kali
Batu Belah 3 - 5 cm
Batu Belah 2 - 3 cm
Batu Belah 1 - 2 cm
Kerikil Beton / Koral
Sirtu
Timbunan / Pasir Urug
Timbunan Biasa / Tanah Urug
Pasir Kasar / Pasir Beton
Pasir Halus / Pasir Pasangan
Pasir Pasangan
Balok Kayu Klas I
Balok kayu Klas II
Balok kayu Klas III
Papan Klas I
Papan Klas II
Papan Klas III
Dolken kayu galam 8-10/4 m
SATUAN
HARGA (Rp.)
180,000.00
160,000.00
300,000.00
350,000.00
350,000.00
325,000.00
175,000.00
125,000.00
55,000.00
185,000.00
185,000.00
185,000.00
8,000,000.00
2,800,000.00
1,900,000.00
9,000,000.00
3,000,000.00
2,200,000.00
35,000.00
M
M3
3
M
3
M
3
M
3
M
3
M
3
M
3
M
M3
M3
M3
M3
3
M
M3
Btg
KET
PEKERJAAN LANTAI
2
a.
Bahan
-
b.
Keramik 20x20 cm
Semen Portland
Pasir Pasang
Semen Warna
25.000
11.38
0.042
1.5
bh
Kg
m3
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
3,020.00
1,440.00
185,000.00
20,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
75,500.00
16,387.20
7,770.00
30,000.00
129,657.20
0.620
0.350
0.035
0.030
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
28,000.00
3,150.00
2,400.00
70,750.00
Rp.
200,407.20
Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
a.
Bahan
-
b.
Keramik 30x30 cm
Semen Portland
Pasir Pasang
Semen Warna
11.000
11.38
0.042
1.5
bh
Kg
m3
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
10,454.55
1,440.00
185,000.00
20,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
115,000.00
16,387.20
7,770.00
30,000.00
169,157.20
0.620
0.350
0.035
0.030
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
28,000.00
3,150.00
2,400.00
70,750.00
Rp.
239,907.20
Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
a.
Bahan
-
b.
25.000
11.38
0.018
1.50
bh
Kg
m3
Kg
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
3,020.00
1,440.00
185,000.00
20,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
75,500.00
16,387.20
3,330.00
30,000.00
125,217.20
0.620
0.350
0.035
0.030
Oh
Oh
Oh
Oh
x Rp.
x Rp.
x Rp.
x Rp.
JUMLAH
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
37,200.00
28,000.00
3,150.00
2,400.00
70,750.00
Rp.
195,967.20
Tenaga
-
Pekerja
Tukang kayu
Kepala Tukang
Mandor
PEKERJAAN PLESTERAN
1
a.
Bahan
Semen Portland
Pasir pasang
14.280
0.023
Kg
3
M
x
x
JUMLAH
Rp.
Rp.
1,000.00
1,000.00
=
=
=
Rp.
Rp.
Rp.
14,280.00
23.00
14,303.00
0.250
0.200
0.020
0.0125
Oh
Oh
Oh
Oh
x
x
x
x
JUMLAH
Rp.
Rp.
Rp.
Rp.
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
16,000.00
1,800.00
1,000.00
33,800.00
Rp.
48,103.00
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Semen Portland
Pasir pasang
8.680
0.028
Kg
M3
x
x
JUMLAH
Rp.
Rp.
1,440.00
185,000.00
=
=
=
Rp.
Rp.
Rp.
12,499.20
5,180.00
17,679.20
0.250
0.200
0.020
0.0125
Oh
Oh
Oh
Oh
x
x
x
x
JUMLAH
Rp.
Rp.
Rp.
Rp.
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
12,000.00
1,600.00
1,125.00
1,000.00
14,725.00
Rp.
32,404.20
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
Bahan
Semen Portland
Pasir pasang
7.290
0.028
Kg
M3
x
x
JUMLAH
Rp.
Rp.
1,440.00
185,000.00
=
=
=
Rp.
Rp.
Rp.
10,497.60
5,180.00
15,677.60
0.250
0.200
0.020
0.0125
Oh
Oh
Oh
Oh
x
x
x
x
JUMLAH
Rp.
Rp.
Rp.
Rp.
60,000.00
80,000.00
90,000.00
80,000.00
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
12,000.00
1,600.00
1,125.00
1,000.00
15,725.00
Rp.
31,402.60
b. Tenaga
-
Pekerja
Tukang Batu
Kepala Tukang
Mandor
a.
-
Bahan
Semen PC
Kapur
0.075
0.100
zak
m3
Rp.
Rp.
72,000.00
150,000.00
=
=
Rp.
Rp.
5,400.00
15,000.00
1.000
0.010
org
org
Rp.
Rp.
80,000.00
80,000.00
=
=
Rp.
Rp.
Rp.
Rp.
80,000.00
800.00
101,200.00
10,120.00
b. Tenaga
-
Tukang Cat
Mandor
1 m2