You are on page 1of 50

ANALISA HARGA SATUAN PEKERJAAN

PEKERJAAN PEMBANGUNAN RUMAH PRASARANANNYA


DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I

NO.
1
1

KOEF.

SAT

U R A I A N.

1 M1 NORMALISASI SALURAN
1.0000
Ls
Alat Bantu
0.0750 Uph
Mandor
0.5000 Uph
Tukang batu
0.7500 Uph
Pekerja

1 M2 PAS.BATU BATA KOSONG


80.0000
Bh
Batu bata
0.0100 Uph
Mandor
0.0500 Uph
Tukang batu
0.1000 Uph
Pekerja

H. SATUAN
BAHAN/UPAH
( Rp )
5

HARGA
BAHAN
( Rp )
6

1,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

1,000.00
1,000.00

350.00
40,000.00
37,000.00
35,000.00
JUMLAH

28,000.00
28,000.00

UPAH
TENAGA
( Rp )
7

3,000.00
18,500.00
26,250.00
47,750.00
Dibulatkan

400.00
1,850.00
3,500.00
5,750.00
Dibulatkan

1 M3 BATU KOSONG (Memasukkan ke Sumur Resapan)


1.1000
M3
Batu kali bulat
0.1250 Uph
Mandor
0.2500 Uph
Pekerja

4 1 M3 URUGAN SIRTU & PEMADATAN


1.20
M3
Sirtu
1.0000
Ls
Gilas Pemadatan
0.0250 Uph
Mandor
0.25 Upah Pekerja

120,000.00
40,000.00
35,000.00
JUMLAH

72,500.00
10,000.00
40,000.00
35,000.00
JUMLAH

132,000.00

132,000.00

6 1 M' PEKERJAAN JALAN PAVING DMJ 6(lebar Perkerasan 3 m)


0.6000 m3
Galian Tanah
2.8000 m2
Urugan Sirtu t = 20 cm
2.8000 m2
Paving tebal 6 cm
4.0000 Bh
Beton Kanstein uk. 20 x 30 x 50 cm
1.0000
Ls
Pembersihan & Perataan

7 1 M2 PEKERJAAN JALAN PAVING TEBAL 8 CM


0.0600 m3
Pasir Urug & pengisi
1.0000 m2
Paving tebal 8 cm
1.0000
Ls
Upah Pasang

60,000.00
35,000.00
3,000.00
JUMLAH

15,600.00
21,350.00
41,600.00
12,000.00
12,000.00
JUMLAH

10,000.00
1,000.00
8,750.00
19,750.00
Dibulatkan

87,000.00
10,000.00
1,000.00
8,750.00
106,750.00
106,750.00

60,000.00
45,000.00
3,000.00
JUMLAH

Dibulatkan

21,350.00
21,350.00

Dibulatkan

3,600.00
35,000.00
3,000.00
41,600.00
41,600.00

3,600.00
35,000.00
3,000.00
3,000.00

38,600.00

9,360.00
59,780.00
116,480.00
48,000.00
224,260.00

12,000.00
21,360.00
Dibulatkan

3,600.00
45,000.00
3,000.00
3,000.00

48,600.00
Dibulatkan

7 1 M' PEKERJAAN JALAN PAVING DMJ 7 (lebar Perkerasan 4 m)


0.6000 m3
Galian Tanah
3.1000 m2
Urugan Sirtu t = 20 cm
3.1000 m2
Paving tebal 8 cm
4.0000 bh
Beton Kanstein uk. 20 x 30 x 50 cm
0.0000
Ls
Pembersihan & Perataan

15,600.00
21,350.00
51,600.00
12,000.00
5,000.00
JUMLAH

28,000.00
400.00
1,850.00
3,500.00
33,750.00
33,750.00

132,000.00
5,000.00
8,750.00
145,750.00
145,750.00

1 m2 Urugan Sirtu tebal 20 cm =

5 1 M2 PEKERJAAN JALAN PAVING TEBAL 6 CM


0.0600 m3
Pasir Urug & pengisi
1.0000 m2
Paving tebal 6 cm
1.0000
Ls
Upah Pasang

1,000.00
3,000.00
18,500.00
26,250.00
48,750.00
48,750.00

5,000.00
8,750.00
13,750.00
Dibulatkan

87,000.00

87,000.00

JUMLAH
H. SATUAN
( Rp )
8

9,360.00
66,185.00
159,960.00
48,000.00
9,360.00

274,145.00
Dibulatkan

9,360.00
59,780.00
116,480.00
48,000.00
12,000.00
245,620.00
245,620.00

3,600.00
45,000.00
3,000.00
51,600.00
51,600.00

9,360.00
66,185.00
159,960.00
48,000.00
283,505.00
283,500.00

2
3
4
8 1 M' PEKERJAAN JALAN PAVING DMJ 8 (lebar Perkerasan 4 m)
0.8000 m3
Galian Tanah
3.8000 m2
Urugan Sirtu t = 20 cm
3.8000 m2
Paving tebal 8 cm
4.0000 bh
Beton Kanstein uk. 20 x 30 x 50 cm
1.0000
Ls
Pembersihan & Perataan

9 1 M' PEKERJAAN JALAN PAVING DMJ 10 (lebar Perkerasan 5 m)


1.0000 m3
Galian Tanah
4.8000 m2
Urugan Sirtu t = 20 cm
4.8000 m2
Paving tebal 8 cm
4.0000 bh
Beton Kanstein uk. 20 x 30 x 50 cm
1.0000
Ls
Pembersihan & Perataan

10 1 M' PEKERJAAN JALAN PAVING DMJ 12 (lebar Perkerasan 6 m)


1.2000 m3
Galian Tanah
5.8000 m2
Urugan Sirtu t = 20 cm
5.8000 m2
Paving tebal 8 cm
4.0000 bh
Beton Kanstein uk. 20 x 30 x 50 cm
1.0000
Ls
Pembersihan & Perataan

11 1 M' PEK. SALURAN TYPE S.1 ( Pas. Dinding. 15 Cm )


0.3450
M3
Galian Tanah
0.0200
M3
Urugan Pasir
0.2100
M3
Pas Batu belah kali 1 : 4
0.3400
M2
Plesteran Ban-banan 1:3
0.1000
M'
Sulingan Pipa PVC 1" pj. 25 Cm
0.0000
Ls
Perapihan berm

5
15,600.00
21,350.00
51,600.00
12,000.00
12,000.00
JUMLAH

15,600.00
21,350.00
51,600.00
12,000.00
12,000.00
JUMLAH

12,480.00
81,130.00
196,080.00
48,000.00
325,210.00

12,000.00
24,480.00
Dibulatkan

15,600.00
102,480.00
247,680.00
48,000.00
398,160.00

15,600.00
21,350.00
51,600.00
12,000.00
4,000.00
JUMLAH

471,110.00

15,600.00
60,000.00
439,870.00
24,480.00
12,500.00
1,000.00
JUMLAH

5,382.00
1,200.00
92,372.70
8,323.20
1,250.00
108,527.90

12,000.00
27,600.00
Dibulatkan

18,720.00
123,830.00
299,280.00
48,000.00
4,000.00
22,720.00
Dibulatkan

Dibulatkan

12,480.00
81,130.00
196,080.00
48,000.00
12,000.00
349,690.00
349,690.00

15,600.00
102,480.00
247,680.00
48,000.00
12,000.00
425,760.00
425,760.00

18,720.00
123,830.00
299,280.00
48,000.00
4,000.00
493,830.00
493,830.00

5,382.00
1,200.00
92,372.70
8,323.20
1,250.00
108,527.90
108,520.00

`
12 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm )
0.5063
M3
Galian Tanah
0.0275
M3
Urugan Pasir
0.2355
M3
Pas Batu belah kali 1 : 4
0.6000
M2
Plesteran Ban-banan 1:3
0.4000
Ls
Sulingan Pipa PVC 1" pj. 25 Cm
1.0000
Ls
Perapihan berm

15,600.00
60,000.00
439,870.00
24,480.00
12,500.00
1,000.00
JUMLAH

7,897.50
1,650.00
103,589.39
14,688.00
5,000.00
1,000.00
125,927.39

7,897.50
Dibulatkan

13 1 M' PEK. SALURAN TYPE S.3 ( Pas. Dinding. 15 Cm )


0.6588
M3
Galian Tanah
0.0325
M3
Urugan Pasir
0.2925
M3
Pas Batu kali 1 : 4
0.5000
M2
Plesteran Ban-banan 1:3
0.2500
Ls
Sulingan Pipa PVC 1" pj. 25 Cm
1.0000
Ls
Perapihan berm

14 1 M' PEK. SALURAN TANAH TYPE S.3


0.6588
M3
Galian Tanah
1.0000
Ls
Perapihan galian & Berm

15,600.00
60,000.00
439,870.00
24,480.00
12,500.00
1,000.00
JUMLAH

1,950.00
128,661.98
12,240.00
3,125.00
1,000.00
146,976.98

10,276.50

15,600.00
3,500.00
JUMLAH

3,500.00
3,500.00

10,276.50
Dibulatkan

10,276.50
10,276.50
Dibulatkan

7,897.50
1,650.00
103,589.39
14,688.00
5,000.00
1,000.00
133,824.89
133,820.00

10,276.50
1,950.00
128,661.98
12,240.00
3,125.00
1,000.00
157,253.48
157,250.00

10,276.50
3,500.00
13,776.50
13,770.00

2
3
4
15 1 M' PEK. TERJUNAN SALURAN TYPE S.3 (Pas didnding 20 cm )
0.9000
M3
Galian Tanah
0.0500
M3
Urugan Pasir
0.6100
M3
Pas Batu kali 1 : 4
1.0800
M2
Plesteran Ban-banan 1:3
0.2500
Ls
Sulingan Pipa PVC 1" pj. 25 Cm
1.0000
Ls
Perapihan berm

16 1 M' PEK. SALURAN TYPE S.4 ( Pas. Dinding. 15 Cm )


0.8750
M3
Galian Tanah
0.0600
M3
Urugan Pasir
0.4600
M3
Pas Batu kali 1 : 4
0.6000
M2
Plesteran Ban-banan 1:3
0.2500
Ls
Sulingan Pipa PVC 1" pj. 25 Cm
1.0000
Ls
Perapihan berm

17 1 M' PEK. TERJUNAN SALURAN TYPE S.5 ( Pas. Dinding. 20 Cm )


1.2000
M3
Galian Tanah
0.0600
M3
Urugan Pasir
0.7100
M3
Pas Batu kali 1 : 4
1.0800
M2
Plesteran Ban-banan 1:3
0.2500
Ls
Sulingan Pipa PVC 1" pj. 25 Cm
1.0000
Ls
Perapihan berm

18 1 M' PEK. GORONG-GORONG TYPE GR.1


1.1480
M3
Galian Tanah
0.0700
M3
Urugan Pasir
0.5500
M3
Pas Batu kali 1 : 4
1.3000
M2
Pleteran 1:3
0.2520
M2
Urugan Tanah Kembali
0.0960
M3
Plat Cor Beton bertulang 1:2:3
1.0000
Ls
Perapihan berm

19 1 M' PEK. GORONG-GORONG TYPE GR.2


1.3500
M3
Galian Tanah
0.0750
M3
Urugan Pasir
0.6300
M3
Pas Batu kali 1 : 4
1.5000
M2
Pleteran 1:3
0.2940
M2
Urugan Tanah Kembali
0.0900
M3
Plat Cor Beton bertulang 1:2:3
1.0000
Ls
Perapihan berm

27 1 M'. PEK. GORONG-GORONG TYPE GR.3


1.6320
M3
Galian Tanah
0.0800
M3
Urugan Pasir
0.7100
M3
Pas Batu kali 1 : 4
1.9000
M2
Pleteran 1:3
0.3360
M2
Urugan Tanah Kembali
0.1200
M3
Plat Cor Beton bertulang 1:2:3
1.0000
Ls
Perapihan berm

15,600.00
60,000.00
439,870.00
24,480.00
1,000.00
1,000.00
JUMLAH

3,000.00
268,320.70
26,438.40
250.00
1,000.00
299,009.10

15,600.00
60,000.00
439,870.00
24,480.00
1,000.00
1,000.00
JUMLAH

3,600.00
202,340.20
14,688.00
250.00
1,000.00
221,878.20

15,600.00
60,000.00
439,870.00
24,480.00
1,000.00
1,000.00
JUMLAH

3,600.00
312,307.70
26,438.40
250.00
1,000.00
343,596.10

15,600.00
60,000.00
439,870.00
24,480.00
7,480.00
3,008,750.00
2,000.00
JUMLAH

4,200.00
241,928.50
31,824.00
1,884.96
288,840.00
2,000.00
570,677.46

15,600.00
60,000.00
439,870.00
24,480.00
7,480.00
3,008,750.00
2,000.00
JUMLAH

4,500.00
277,118.10
36,720.00
2,199.12
270,787.50
2,000.00
593,324.72

15,600.00
60,000.00
439,870.00
24,480.00
7,480.00
3,008,750.00
2,000.00
JUMLAH

4,800.00
312,307.70
46,512.00
2,513.28
361,050.00
2,000.00
729,182.98

7
14,040.00

14,040.00
Dibulatkan

13,650.00

13,650.00
Dibulatkan

18,720.00

18,720.00
Dibulatkan

17,908.80

17,908.80
Dibulatkan

21,060.00

21,060.00
Dibulatkan

25,459.20

25,459.20
Dibulatkan

8
14,040.00
3,000.00
268,320.70
26,438.40
250.00
1,000.00
313,049.10
313,040.00

13,650.00
3,600.00
202,340.20
14,688.00
250.00
1,000.00
235,528.20
235,520.00

18,720.00
3,600.00
312,307.70
26,438.40
250.00
1,000.00
362,316.10
362,310.00

17,908.80
4,200.00
241,928.50
31,824.00
1,884.96
288,840.00
2,000.00
588,586.26
588,580.00

21,060.00
4,500.00
277,118.10
36,720.00
2,199.12
270,787.50
2,000.00
614,384.72
614,380.00

25,459.20
4,800.00
312,307.70
46,512.00
2,513.28
361,050.00
2,000.00
754,642.18
754,640.00

20 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 5 M'


3.6000
BH
Pekerjaan GR 1

588,580.00

2,118,000.00

2,118,000.00

21 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 5 M'


3.4000
BH
Pekerjaan GR 2

754,640.00

2,565,000.00

2,565,000.00

22 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 6 M'


4.3000
BH
Pekerjaan GR 1

588,580.00

2,530,000.00

2,530,000.00

23 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 6 M'


4.6000
M'
Pekerjaan GR 2

614,380.00

2,826,000.00

2,826,000.00

24 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 7 M'


5.0000
M'
Pekerjaan GR 2

614,380.00

3,071,000.00

3,071,000.00

26 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 8 M'


6.0000
M'
Pekerjaan GR 2

614,380.00

3,686,000.00

3,686,000.00

27 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 12 M'


7.5000
M'
Pekerjaan GR 2

614,380.00

4,607,000.00

4,607,000.00

27 1 BH PEK. GORONG-GORONG TYPE GR.3 DMJ 8


6.2000
M'
Pekerjaan GR 3

754,640.00

4,678,768.00

4,678,768.00

3,008,750.00

134,792.00

28 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S1)


0.0448
M3
Plat Cor Beton bertulang 1:2:3

29 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S2)


0.0512
M3
Plat Cor Beton bertulang 1:2:3

30 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S3)


0.0648
M3
Plat Cor Beton bertulang 1:2:3

31 1 M2. PEK. GEBALAN RUMPUT


0.1800
M3
Urugan Tanah digemburkan
1.0000
M2
Gebalan rumput gajah
1.0000
Ls
Pemupukan
1.0000
Ls
Perapihan berm

32 1 BH SUMUR RESAPAN t = 1,5 m


1.9311
M3
Galian Tanah
0.4760
M3
Urugan Tanah kembali
3.2000
m2
Pas. batu-bata ad. 1 : 5
9.0000
Bh
Suling 2 PVC 1 1/4"
0.7041
M3
batu kali kosong
1.0000
kg
Pas. lapisan ijuk
0.0471
M3
Tutup Beton Bertulang

3,008,750.00

3,008,750.00

69,750.00
7,500.00
2,000.00
500.00
JUMLAH

15,600.00
7,480.00
56,380.00
17,500.00
145,750.00
7,500.00
3,008,750.00
JUMLAH

Dibulatkan

134,792.00
134,790.00

Dibulatkan

154,048.00
154,040.00

Dibulatkan

194,967.00
194,960.00

Dibulatkan

12,555.00
7,500.00
2,000.00
500.00
22,555.00
22,550.00

154,048.00

194,967.00

12,555.00
7,500.00
2,000.00
500.00
22,555.00

30,125.16
3,560.48
180,416.00
157,500.00
102,629.13

440,545.13

7,500.00
141,712.13
182,897.77
Dibulatkan

30,125.16
3,560.48
180,416.00
157,500.00
102,629.13
7,500.00
141,712.13
623,442.90
623,440.00

2
3
4
33 1 BH. PEK . PENANAMAN POHON PELINDUNG
0.1250
M3
Galian Tanah
0.0750
M3
Urugan Tanah Kembali
0.0250
M3
Pupuk Kandang
1.0000
Bh.
Pohon Angsana t. 1,5 m'
1.0000
Ls
Steger / Pengaman
1.0000
Ls
Upah

5
15,600.00
7,480.00
75,000.00
25,000.00
2,000.00
2,200.00
JUMLAH

8
1,950.00
561.00

1,875.00
25,000.00
2,000.00
2,200.00
4,711.00

28,875.00
Dibulatkan

34 1 BH. PEK . PAPAN NAMA JALAN


0.0450
M3
Galian Tanah
0.0030
M3
Urugan pasir
0.0720
M3
Cor beton 1:3:5
0.0145
M3
Urugan Tanah Kembali
1.0000
Bh.
Papan Nama Jalan

35 1 M3 PEKERJAAN CUT TANAH KERAS


0.0386 Jam
Boldozer D5
0.0634 Jam
Excavator PC 200
0.0096 Jam
Mandor
0.0386 Jam
Pekerja
1.0000 Ls
Alat bantu

36 1 M3 PEKERJAAN FILL
0.0193 Jam
0.0843 Jam
0.0386 Jam
0.0096 Jam
1.0000 Ls

Boldozer D5
Dump Truck
Pekerja
Mandor
Alat bantu

15,600.00
60,000.00
469,200.00
7,480.00
200,000.00
JUMLAH

250,000
225,000
40,000
35,000
75
JUMLAH

702.00

Dibulatkan

702.00
180.00
33,782.40
108.46
200,000.00
234,772.86
234,770.00

Dibulatkan

9,638.55
14,267.60
385.54
1,349.40
75.00
25,716.09
25,710.00

180.00
33,782.40
108.46
200,000.00
233,962.40

810.46

9,638.55
14,267.60
385.54
1,349.40
75.00
1,809.94

23,906.15

250,000
60,000
35,000
40,000
50
JUMLAH

9,879.52

4,819.28
5,060.24

50,000
JUMLAH

60,000.00
69,879.52

1,349.40
385.54
50.00
1,784.94
Dibulatkan

1.2000 m3

Tanah Urug

1,950.00
561.00
1,875.00
25,000.00
2,000.00
2,200.00
33,586.00
33,580.00

2,220.48
Dibulatkan

\\vboxsrv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka
Semarang,

Maret 2011

Ass Man Produksi & PLPP

AMAT IMRON

4,819.28
5,060.24
1,349.40
385.54
50.00
11,664.46
11,660.00
60,000.00
71,660.00
71,660.00

ANALISA HARGA SATUAN PEKERJAAN


PEKERJAAN PEMBANGUNAN RUMAH PRASARANANNYA
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I

NO.

KOEF.

SAT

U R A I A N.

PASANGAN BOUWPLANK / M'.


0.0054
M3
Kayu Kaso 4/6 & 2/3
0.0250
Kg
Paku biasa uk. 2" - 5"
0.0070 Uph
Mandor
0.0700 Uph
Tukang Kayu

H. SATUAN
BAHAN/UPAH
( Rp )
5

900,000.00
9,000.00
40,000.00
37,000.00
JUMLAH

M' Pas. Bouplank (Bahan 2 x pakai)

HARGA
BAHAN
( Rp )
6

UPAH
TENAGA
( Rp )
7

4,860.00
225.00
5,085.00
5,085.00

280.00
2,590.00
2,870.00

4,860.00
225.00
280.00
2,590.00
7,955.00

2,870.00

6,520.00
6,520.00

200.00
1,750.00
1,950.00

200.00
1,750.00
1,950.00
1,950.00

Dibulatkan
2

1 M2 PEKERJAAN STRIPPING
0.0050 Uph
Mandor
0.0500 Uph
Pekerja

40,000.00
35,000.00
JUMLAH

Dibulatkan

1 M3 GALIAN TANAH BIASA SEDALAM 1 M


0.0400 Uph
Mandor
0.4000 Uph
Pekerja

1 M3 GALIAN TANAH KERAS SEDALAM 1 M


0.0625 Uph
Mandor
0.6250 Uph
Pekerja

1 M3 GALIAN TANAH CADAS SEDALAM 1 M


0.1250 Uph
Mandor
1.2500 Uph
Pekerja

1 M3 GALIAN TANAH LUMPUR SEDALAM 1 M


0.0823 Uph
Mandor
0.8230 Uph
Pekerja

1 M3 URUGAN TANAH KEMBALI.


0.0192 Uph
Mandor
0.1920 Uph
Pekerja

40,000.00
35,000.00
JUMLAH

1,600.00
14,000.00
15,600.00
Dibulatkan

1,600.00
14,000.00
15,600.00
15,600.00

40,000.00
35,000.00
JUMLAH

2,500.00
21,875.00
24,375.00
Dibulatkan

2,500.00
21,875.00
24,375.00
24,370.00

40,000.00
35,000.00
JUMLAH

5,000.00
43,750.00
48,750.00
Dibulatkan

5,000.00
43,750.00
48,750.00
48,750.00

40,000.00
35,000.00
JUMLAH

3,292.00
28,805.00
32,097.00
Dibulatkan

3,292.00
28,805.00
32,097.00
32,090.00

40,000.00
35,000.00
JUMLAH

768.00
6,720.00
7,488.00

768.00
6,720.00
7,488.00
7,480.00

1,000.00
8,750.00
9,750.00
Dibulatkan

60,000.00
1,000.00
8,750.00
69,750.00
69,750.00

1,376.00
12,040.00
13,416.00
Dibulatkan

1,376.00
12,040.00
13,416.00
13,410.00

Dibulatkan
8

1 M3 URUGAN TANAH DARI LUAR


1.2000
M3
Tanah urug
0.0250 Uph
Mandor
0.2500 Uph
Pekerja

1 M3 PEMBUANGAN TANAH SEJAUH 100 M


0.0344 Uph
Mandor
0.3440 Uph
Pekerja

JUMLAH
H. SATUAN
( Rp )
8

50,000.00
40,000.00
35,000.00
JUMLAH

40,000.00
35,000.00
JUMLAH

60,000.00
60,000.00

1
10

1 M2 PERATAAN TANAH
1.0000 Unit Alat bantu
0.0125 Uph
Mandor
0.0400 Uph
Pekerja

5
500.00
40,000.00
35,000.00
JUMLAH

500.00
500.00
1,400.00
1,900.00

500.00
Dibulatkan

11

1 M3 URUGAN SIRTU BAWAH LANTAI


1.1000
M3
Sirtu
0.0250 Uph
Mandor
0.2500 Uph
Pekerja

72,500.00
40,000.00
35,000.00
JUMLAH

79,750.00
79,750.00

1,000.00
8,750.00
9,750.00

79,750.00
1,000.00
8,750.00
89,500.00
89,500.00

10,000.00
1,000.00
8,750.00
19,750.00
Dibulatkan

87,000.00
10,000.00
1,000.00
8,750.00
106,750.00
106,750.00

Dibulatkan
12

1 M3 URUGAN SIRTU & PEMADATAN


1.2000
M3
Sirtu
1.0000
Ls
Gilas Pemadatan
0.0250 Uph
Mandor
0.2500 Upah Pekerja

0.2000

m3

1 M2 URUGAN SIRTU TEBAL 20 Cm

72,500.00
10,000.00
40,000.00
35,000.00
JUMLAH

87,000.00
87,000.00

106,750.00

21,350.00
21,350.00

Dibulatkan
13

14

15

16

17

1 M3 URUGAN PADAS BAWAH LANTAI


1.2000
M3
Padas urug
0.0250 Uph
Mandor
0.2500 Uph
Pekerja

1 M3 URUGAN PASIR BAWAH LANTAI & PONDASI


1.2000
M3
Pasir urug
0.0100 Uph
Mandor
0.3000 Uph
Pekerja

1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps
3.4000
Zak
PC (Portland Cement ) 40 kg
1.1000
M3
Batu kali
0.5440
M3
Pasir pasang
0.0750 Uph
Mandor
0.6000 Uph
Tukang batu
1.5000 Uph
Pekerja

1 M3 PAS.BATUKALI AD. 1 Pc : 4 Ps
4.0750
Zak
PC (Portland Cement ) 40 kg
1.1000
M3
Batu kali
0.5200
M3
Pasir pasang
0.0750 Uph
Mandor
0.6000 Uph
Tukang batu
1.5000 Uph
Pekerja

1 M3 PAS. BATU KALI ad. 1 Pc : 3 Kp : 10 Ps


1.5250
Zak
PC (Portland Cement ) 40 kg
1.1000
M3
Batu kali
0.4920
M3
Pasir pasang
0.1470
M3
Kapur
0.0750 Uph
Mandor
0.6000 Uph
Tukang batu
1.5000 Uph
Pekerja

45,000.00
40,000.00
35,000.00
JUMLAH

500.00
500.00
1,400.00
2,400.00
2,400.00

54,000.00
54,000.00

1,000.00
8,750.00
9,750.00
Dibulatkan

54,000.00
1,000.00
8,750.00
63,750.00
63,750.00

60,000.00
40,000.00
35,000.00
JUMLAH

72,000.00
72,000.00

400.00
10,500.00
10,900.00
Dibulatkan

72,000.00
400.00
10,500.00
82,900.00
82,900.00

45,000.00
120,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

153,000.00
132,000.00
48,960.00
333,960.00

3,000.00
22,200.00
52,500.00
77,700.00
Dibulatkan

153,000.00
132,000.00
48,960.00
3,000.00
22,200.00
52,500.00
411,660.00
411,660.00

45,000.00
120,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

183,375.00
132,000.00
46,800.00
362,175.00

3,000.00
22,200.00
52,500.00
77,700.00
Dibulatkan

183,375.00
132,000.00
46,800.00
3,000.00
22,200.00
52,500.00
439,875.00
439,870.00

45,000.00
120,000.00
90,000.00
220,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

68,625.00
132,000.00
44,280.00
32,340.00
277,245.00

3,000.00
22,200.00
52,500.00
77,700.00
Dibulatkan

68,625.00
132,000.00
44,280.00
32,340.00
3,000.00
22,200.00
52,500.00
354,945.00
354,940.00

1
18

19

20

21

22

23

24

1 M3 PAS. PONDASI BATU KALI KOSONG


1.1000
M3
Batu kali
0.3000
M3
Pasir Urug
0.0390 Uph
Mandor
0.3900 Uph
Tukang batu
0.7800 Uph
Pekerja

120,000.00
60,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

132,000.00
18,000.00
150,000.00

1,560.00
14,430.00
27,300.00
43,290.00
Dibulatkan

132,000.00
18,000.00
1,560.00
14,430.00
27,300.00
193,290.00
193,290.00

45,000.00
350.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

16,166.25
24,500.00
3,870.00
44,536.25

600.00
3,700.00
11,200.00
15,500.00
Dibulatkan

16,166.25
24,500.00
3,870.00
600.00
3,700.00
11,200.00
60,036.25
60,030.00

45,000.00
350.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,060.00
24,500.00
4,320.00
40,880.00

600.00
3,700.00
11,200.00
15,500.00
Dibulatkan

12,060.00
24,500.00
4,320.00
600.00
3,700.00
11,200.00
56,380.00
56,380.00

1 M' PAS. PONDASI TERAS ROLAAG BATU BATA TEBAL BATA AD. 1 Pc : 3 Ps
0.0330
M3
Galian Tanah
15,600.00
0.2000
M2
Pas. Batu Bata Ad. 1 Pc : 3 Ps
60,030.00
JUMLAH

12,006.00
12,006.00

514.80

Dibulatkan

514.80
12,006.00
12,520.80
12,520.00

1 M2 PAS. BATU BATA TEBAL BATA AD. 1 Pc : 3 Ps


0.3593
Zak
PC (Portland Cement ) 40 kg
70.0000
Bh
Batu bata uk. 5 x 11 x 22 cm
0.0430
M3
Pasir pasang
0.0150 Uph
Mandor
0.1000 Uph
Tukang batu
0.3200 Uph
Pekerja

1 M2 PAS. BATU BATA TEBAL BATA AD. 1 Pc : 5 Ps


0.2680
Zak
PC (Portland Cement ) 40 kg
70.0000
Bh
Batu bata uk. 5 x 11 x 22 cm
0.0480
M3
Pasir pasang
0.0150 Uph
Mandor
0.1000 Uph
Tukang batu
0.3200 Uph
Pekerja

1 M2 PAS.BATUBATA TEBAL AD. 1 Pc : 3 Kpr : 10 Ps


0.1125
Zak
PC (Portland Cement ) 40 kg
70.0000
Bh
Batu bata uk. 5 x 11 x 22 cm
0.0500
M3
Pasir pasang
0.0150
M3
Kapur
0.0250 Uph
Mandor
0.1000 Uph
Tukang batu
0.3200 Uph
Pekerja

1 M2 PAS. DINDING CONBLOCK 1:5


0.0816
zak
PC (Portland Cement ) 40 kg
12.5000
bh
Conblock
0.0150
m3
Pasir pasang
0.0150 upah Mandor
0.1650 upah Tukang batu
0.1500 upah Pekerja

1 M' PAS. PONDASI TERAS ROLAAG CONBLOCK AD. 1 Pc : 5 Ps


0.0330
M3
Galian Tanah
0.2000
M2
Pas. Conblock Ad. 1 Pc : 5 Ps

514.80

45,000.00
350.00
90,000.00
220,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

5,062.50
24,500.00
4,500.00
3,300.00
37,362.50

1,000.00
3,700.00
11,200.00
15,900.00
Dibulatkan

5,062.50
24,500.00
4,500.00
3,300.00
1,000.00
3,700.00
11,200.00
53,262.50
53,260.00

45,000.00
2,800.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

3,672.00
35,000.00
1,350.00
40,022.00

600.00
6,105.00
5,250.00
11,955.00
Dibulatkan

3,672.00
35,000.00
1,350.00
600.00
6,105.00
5,250.00
51,977.00
51,970.00

15,600.00
51,970.00
JUMLAH

10,394.00
10,394.00

514.80
514.80

514.80
10,394.00
10,908.80
10,900.00

44,374.18
21,811.68
66,185.86
66,180.00

Dibulatkan
25

1 BH PAS. BAK KONTROL 30X30


0.7392
M2
Pas. Bt. Bata ad. 1 Pc : 3 Ps
0.8910
M2
Pleteran ad. 1 Pc : 3 Ps

60,030.00
24,480.00
JUMLAH

44,374.18
21,811.68
66,185.86
Dibulatkan

1
26

27

28

29

30

1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 15 MM


0.1620
Zak
PC (Portland Cement ) 40 kg
0.0190
M3
Pasir pasang
0.0120
OH
Mandor
0.1100
OH
Tukang batu
0.1200
OH
Pekerja

1 M2 PLESTERAN DINDING AD. 1 Pc : 4 Ps, TEBAL 15 MM


0.1300
Zak
PC (Portland Cement ) 40 kg
0.0200
M3
Pasir pasang
0.0200
OH
Mandor
0.1500
OH
Tukang batu
0.2000
OH
Pekerja

1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 15 MM


0.1080
Zak
PC (Portland Cement ) 40 kg
0.0220
M3
Pasir pasang
0.0200
OH
Mandor
0.1500
OH
Tukang batu
0.2000
OH
Pekerja

1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Kp : 10 Ps, TEBAL 15 MM


0.0460
Zak
PC (Portland Cement ) 40 kg
0.0060
M3
Kapur
0.0140
M3
Pasir pasang
0.0200
OH
Mandor
0.1500
OH
Tukang batu
0.2000
OH
Pekerja

1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 20 MM


0.2700
Zak
PC (Portland Cement ) 40 kg
0.0260
M3
Pasir pasang
0.0075 Uph
Mandor
0.1200 Uph
Tukang batu
0.1500 Uph
Pekerja

5
45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

7
7,290.00
1,710.00
9,000.00

8
480.00
4,070.00
4,200.00
8,750.00

Dibulatkan

7,290.00
1,710.00
480.00
4,070.00
4,200.00
17,750.00
17,750.00

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

5,850.00
1,800.00
7,650.00

800.00
5,550.00
7,000.00
13,350.00
Dibulatkan

5,850.00
1,800.00
800.00
5,550.00
7,000.00
21,000.00
21,000.00

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

4,860.00
1,980.00
6,840.00

800.00
5,550.00
7,000.00
13,350.00
Dibulatkan

4,860.00
1,980.00
800.00
5,550.00
7,000.00
20,190.00
20,190.00

45,000.00
220,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

2,070.00
1,320.00
1,260.00
4,650.00

800.00
5,550.00
7,000.00
13,350.00
Dibulatkan

2,070.00
1,320.00
1,260.00
800.00
5,550.00
7,000.00
18,000.00
18,000.00

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,150.00
2,340.00
14,490.00

300.00
4,440.00
5,250.00
9,990.00

12,150.00
2,340.00
300.00
4,440.00
5,250.00
24,480.00
24,480.00

300.00
4,440.00
5,250.00
9,990.00

9,765.00
2,520.00
300.00
4,440.00
5,250.00
22,275.00
22,270.00

300.00
4,440.00
5,250.00
9,990.00

8,201.25
2,520.00
300.00
4,440.00
5,250.00
20,711.25
20,710.00

Dibulatkan
31

1 M2 PLESTERAN DINDING AD. 1 Pc : 4 Ps, TEBAL 20 MM


0.2170
Zak
PC (Portland Cement ) 40 kg
0.0280
M3
Pasir pasang
0.0075 Uph
Mandor
0.1200 Uph
Tukang batu
0.1500 Uph
Pekerja

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

9,765.00
2,520.00
12,285.00
Dibulatkan

32

1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 20 MM


0.1823
Zak
PC (Portland Cement ) 40 kg
0.0280
M3
Pasir pasang
0.0075 Uph
Mandor
0.1200 Uph
Tukang batu
0.1500 Uph
Pekerja

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

8,201.25
2,520.00
10,721.25
Dibulatkan

1
33

34

35

1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Kp : 10 Ps, TEBAL 20 MM


0.0818
Zak
PC (Portland Cement ) 40 kg
0.0080
M3
Kapur
0.0187
M3
Pasir pasang
0.0075 Uph
Mandor
0.1200 Uph
Tukang batu
0.1500 Uph
Pekerja

1 M2 PLESTERAN BAN-BANAN AD. 1 Pc : 5 Ps, LEBAR 10 CM


0.0125
Zak
PC (Portland Cement ) 40 kg
0.0013
M3
Pasir pasang
0.0030 Uph
Mandor
0.3800 Uph
Tukang batu
0.0570 Uph
Pekerja

1 M2 ACIAN
0.0813
0.0075
0.0750
0.0500

Zak
Uph
Uph
Uph

PC (Portland Cement ) 40 kg
Mandor
Tukang batu
Pekerja

5
45,000.00
220,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

7
3,678.75
1,760.00
1,683.00
7,121.75

8
300.00
4,440.00
5,250.00
9,990.00

Dibulatkan

3,678.75
1,760.00
1,683.00
300.00
4,440.00
5,250.00
17,111.75
17,110.00

45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

562.50
117.00
679.50

120.00
14,060.00
1,995.00
16,175.00
Dibulatkan

562.50
117.00
120.00
14,060.00
1,995.00
16,854.50
16,850.00

45,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

3,656.25
3,656.25

300.00
2,775.00
1,750.00
4,825.00

3,656.25
300.00
2,775.00
1,750.00
8,481.25
8,480.00

3,200.00
9,250.00
57,750.00
70,200.00
Dibulatkan

245,250.00
62,400.00
91,350.00
3,200.00
9,250.00
57,750.00
469,200.00
469,200.00

Dibulatkan
36

37

38

39

40

41

1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL


5.4500
Zak
PC (Portland Cement ) 40 kg
0.5200
M3
Pasir beton
0.8700
M3
Koral beton
0.0800 Uph
Mandor
0.2500 Uph
Tukang batu
1.6500 Uph
Pekerja

1 M2 PAS. LANTAI BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 5 Cm (DI ACI)


0.0500
M3
Beton Rabat ad. 1 Pc : Ps : 5 Krl
1.0000
M2
Acian

1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 6 Cm


0.0800
M3
Beton Rabat ad. 1 Pc : Ps : 5 Krl

1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 8 Cm


0.0800
M3
Beton Rabat ad. 1 Pc : Ps : 5 Krl

1 M3 MEMBUAT BETON BERTULANG AD. 1 Pc : 2 Ps : 3 KrL


8.4000
Zak
PC (Portland Cement ) 40 kg
0.5400
M3
Pasir beton
0.8100
M3
Koral beton
1.0000 Uph
Mandor
0.3500 Uph
Tukang batu
2.0000 Uph
Pekerja

PEKERJAAN PEMBESIAN 1 KG DENGAN BESI POLOS/ULIR


1.0500
KG
Besi beton (polos/ulir)
0.0150
KG
Kawat beton
0.0003 Uph
Mandor
0.0100 Uph
Tukang besi
0.0100 Uph
Pekerja

45,000.00
120,000.00
105,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

245,250.00
62,400.00
91,350.00
399,000.00

469,200.00
8,480.00
JUMLAH

23,460.00
8,480.00
31,940.00

469,200.00

469,200.00

Dibulatkan

23,460.00
8,480.00
31,940.00
31,940.00

Dibulatkan

37,536.00
37,530.00

Dibulatkan

37,536.00
37,530.00

37,536.00

37,536.00

45,000.00
120,000.00
105,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

378,000.00
64,800.00
85,050.00
527,850.00

40,000.00
12,950.00
70,000.00
122,950.00
Dibulatkan

378,000.00
64,800.00
85,050.00
40,000.00
12,950.00
70,000.00
650,800.00
650,800.00

13,000.00
12,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

13,650.00
180.00
13,830.00

12.00
370.00
350.00
732.00

13,650.00
180.00
12.00
370.00
350.00
14,562.00
14,560.00

Dibulatkan

1
42

PEKERJAAN PEMBESIAN SLOOF 120 KG BESI ( 8 mm & 6 mm)


120.0000
KG
Besi beton (polos/ulir)

5
14,560.00
JUMLAH

1,747,200.00
1,747,200.00

8
-

1,747,200.00
1,747,200.00
1,747,200.00

1,747,200.00
1,747,200.00
1,747,200.00

2,038,400.00
2,038,400.00
2,038,400.00

582,400.00
582,400.00
582,400.00

582,400.00
582,400.00
582,400.00

Dibulatkan
43

PEKERJAAN PEMBESIAN RING BALK 120 KG BESI ( 7 mm & 4 mm)


120.0000
KG
Besi beton (polos/ulir)

14,560.00
JUMLAH

1,747,200.00
1,747,200.00
Dibulatkan

44

PEKERJAAN PEMBESIAN KOLOM 140 KG BESI ( 7 mm & 4 mm)


140.0000
KG
Besi beton (polos/ulir)

14,560.00
JUMLAH

2,038,400.00
2,038,400.00
Dibulatkan

45

PEKERJAAN PEMBESIAN JEMBATAN MASUK RUMAH 40 KG BESI ( 8 mm & 6 mm)


40.0000
KG
Besi beton (polos/ulir)
14,560.00
JUMLAH

582,400.00
582,400.00
Dibulatkan

46

PEKERJAAN PEMBESIAN TUTUP BEERPUT 40 KG BESI ( 8 mm & 6 mm)


40.0000
KG
Besi beton (polos/ulir)
14,560.00
JUMLAH

582,400.00
582,400.00
Dibulatkan

47

1 M2 PAPAN BEGESTING
0.1000
Ltr
Minyak Bekesting
0.3000
Kg
Paku biasa uk. 2" - 5"
0.0440
M3
Kayu Bekisting
0.0260
OH
Mandor
0.2600
OH
Tukang Kayu
0.3000
OH
Pekerja Biasa

Pasangan Bekisting untuk 1 M3 Beton


5.0000
x
Bekisting

4,500.00
9,000.00
900,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

450.00
2,700.00
39,600.00

42,750.00

1,040.00
9,620.00
10,500.00
21,160.00
Dibulatkan

63,910.00

319,550.00
319,550.00

Dibulatkan
48

1 M3 PEK. BETON TULANG 100 kg


1.0000
M3
PAS. COR BETON AD. 1:2:3
1.0000
Ls
PEMBESIAN 140 KG
1.0000
Ls
PAPAN BEGESTING 1M3 BETON
JUMLAH

Rp.
Rp.
Rp.
Rp.

650,800.00
2,038,400.00
319,550.00
3,008,750.00
3,008,750.00

Rp.
Rp.
Rp.
Rp.

650,800.00
2,038,400.00
319,550.00
3,008,750.00
3,008,750.00

Rp.
Rp.
Rp.
Rp.

650,800.00
1,747,200.00
319,550.00
2,717,550.00
2,717,550.00

Rp.
Rp.
Rp.
Rp.

650,800.00
582,400.00
319,550.00
1,552,750.00
1,552,750.00

Dibulatkan
49

1 M3 PEK. BETON TULANG 110 kg


1.0000
M3
PAS. COR BETON AD. 1:2:3
1.0000
Ls
PEMBESIAN 110 KG
1.0000
Ls
PAPAN BEGESTING 1M3 BETON
JUMLAH
Dibulatkan

50

1 M3 PEK. BETON TULANG 125 kg


1.0000
M3
PAS. COR BETON AD. 1:2:3
1.0000
Ls
PEMBESIAN 125 KG
1.0000
Ls
PAPAN BEGESTING 1M3 BETON
JUMLAH
Dibulatkan

51

`
1 M3 PEK. BETON TULANG 160 kg
1.0000
M3
PAS. COR BETON AD. 1:2:3
1.0000
Ls
PEMBESIAN 160 KG
1.0000
Ls
PAPAN BEGESTING 1M3 BETON
JUMLAH
Dibulatkan

450.00
2,700.00
39,600.00
1,040.00
9,620.00
10,500.00
63,910.00
63,910.00

1
52

1 M3 PEK. BETON BERTULANG 70 kg


1.0000
m3
PAS. COR BETON AD. 1:2:3
1.0000
LS
PEMBESIAN 70 KG
1.0000
LS
PAPAN BEGESTING 1 m3 BETON
JUMLAH

8
Rp.
Rp.
Rp.
Rp.
Rp.

650,800.00
1,747,200.00
319,550.00
2,717,550.00
2,717,550.00
156,530.88

Dibulatkan
1 BH PLAT JEMBATAN MASUK RUMAH UK. 09 X0.8 X 0.008 :
53

54

55

56

57

58

1 M2 LANTAI KERAMIK WARNA 30/30


0.2845
Zak
PC (Portland Cement ) 40 kg
0.0360
M3
Pasir Pasang
1.0500
M2
Keramik 30/30 (Motif)
0.0375
Kg
PC Warna u/ Naad
0.0450 Uph
Mandor
0.1500 Uph
Tukang batu
0.3000 Uph
Pekerja

1 M2 LANTAI KERAMIK POLOS 30/30


0.2845
Zak
PC (Portland Cement ) 40 kg
0.0360
M3
Pasir Pasang
1.0500
m2
Keramik 30/30
0.0375
Kg
PC Warna u/ Naad
0.0300 Uph
Mandor
0.1500 Uph
Tukang batu
0.3000 Uph
Pekerja

1 M2 LANTAI KERAMIK POLOS / WARNA 20/20


0.2845
Zak
PC (Portland Cement ) 40 kg
0.0360
M3
Pasir Pasang
1.0500
m2
Keramik 20/20
0.0375
Zak
PC Warna u/ Naad
0.0300 Uph
Mandor
0.1500 Uph
Tukang batu
0.3000 Uph
Pekerja

1 M2 DINDING KERAMIK 10/20 & 20/25


0.2325
Zak
PC (Portland Cement ) 40 kg
0.0180
M3
Pasir Pasang
1.0250
m2
Keramik 10/20
1.0500
Zak
PC Warna u/ Naad
0.0350 Uph
Mandor
0.1750 Uph
Tukang batu
0.3500 Uph
Pekerja

1 M2 DINDING BATU ALAM


0.2938
Zak
PC (Portland Cement ) 40 kg
0.0350
M3
Pasir Pasang
1.0500
m2
Batu Paros/Palimanan
0.0500 Uph
Mandor
0.2500 Uph
Tukang batu
0.5000 Uph
Pekerja

1 M3 PEKERJAAN KOZEN KAYU


1.2000
M3
Kayu lokal Keras 6/12
1.2500
kg
Paku
0.3000 Uph
Mandor
18.0000 Uph
Tukang kayu
6.0000 Uph
Pekerja

1.0000

m'

1 m3 = 138.89 m'
Kozen jadi

45,000.00
120,000.00
29,000.00
6,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,802.50
4,320.00
30,450.00
225.00
47,797.50

1,800.00
5,550.00
10,500.00
17,850.00
Dibulatkan

12,802.50
4,320.00
30,450.00
225.00
1,800.00
5,550.00
10,500.00
65,647.50
65,640.00

45,000.00
90,000.00
45,000.00
6,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,802.50
3,240.00
47,250.00
225.00
63,517.50

1,200.00
5,550.00
10,500.00
17,250.00
Dibulatkan

12,802.50
3,240.00
47,250.00
225.00
1,200.00
5,550.00
10,500.00
80,767.50
80,760.00

45,000.00
90,000.00
35,000.00
6,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,802.50
3,240.00
36,750.00
225.00
53,017.50

1,200.00
5,550.00
10,500.00
17,250.00
Dibulatkan

12,802.50
3,240.00
36,750.00
225.00
1,200.00
5,550.00
10,500.00
70,267.50
70,260.00

45,000.00
45,000.00
40,000.00
45,000.00
6,000.00
40,000.00
37,000.00
JUMLAH

10,462.50
810.00
41,000.00
47,250.00
99,522.50

210.00
7,000.00
12,950.00
20,160.00
Dibulatkan

10,462.50
810.00
41,000.00
47,250.00
210.00
7,000.00
12,950.00
119,682.50
119,680.00

45,000.00
90,000.00
130,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

13,218.75
3,150.00
136,500.00
152,868.75

2,000.00
9,250.00
17,500.00
28,750.00
Dibulatkan

13,218.75
3,150.00
136,500.00
2,000.00
9,250.00
17,500.00
181,618.75
181,610.00

3,800,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

4,560,000.00
11,250.00
4,571,250.00

12,000.00
666,000.00
210,000.00
888,000.00
Dibulatkan

4,560,000.00
11,250.00
12,000.00
666,000.00
210,000.00
5,459,250.00
5,459,250.00

39,306.29
Dibulatkan

39,306.29
39,300.00

1
59

60

1 BH PEKERJAAN KOZEN - KOZEN P.1


0.0350
M3
Kayu lokal Keras 6/12
6.0000
bh
Angkur
0.0088 Uph
Mandor
0.3500 Uph
Tukang kayu
0.0875 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN P.2


0.0343
M3
Kayu lokal Keras 6/12
6.0000
bh
Angkur
0.0088 Uph
Mandor
0.3500 Uph
Tukang kayu
0.0875 Uph
Pekerja
VOLUME DISESUAIKAN DG

61

62

63

64

65

66

1 BH PEKERJAAN KOZEN - KOZEN PJ.1


0.0491
M3
Kayu lokal Keras 6/12
6.0000
bh
Angkur
0.0113 Uph
Mandor
0.4500 Uph
Tukang kayu
0.1125 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN PJ.2


0.0870
M3
Kayu lokal Keras 6/12
6.0000
bh
Angkur
0.0800 Uph
Mandor
0.4000 Uph
Tukang kayu
0.4000 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN J.2


0.0419
M3
Kayu lokal Keras 6/12
4.0000
bh
Angkur
0.0563 Uph
Mandor
0.4500 Uph
Tukang kayu
0.1125 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN J.1


0.0308
M3
Kayu lokal Keras 6/12
4.0000
bh
Angkur
0.0400 Uph
Mandor
0.3200 Uph
Tukang kayu
0.0800 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN BV. 1


0.0173
M3
Kayu lokal Keras 6/12
4.0000
bh
Angkur
0.0256 Uph
Mandor
0.1000 Uph
Tukang kayu
0.1563 Uph
Pekerja

1 BH PEKERJAAN KOZEN - KOZEN BV. T.36. (Teras)


0.0144
M3
Kayu lokal Keras 6/12
4.0000
bh
Angkur
0.0063 Uph
Mandor
0.0400 Uph
Tukang kayu
0.0625 Uph
Pekerja

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

191,030.08
18,000.00
209,030.08

350.00
12,950.00
3,062.50
16,362.50
Dibulatkan

191,030.08
18,000.00
350.00
12,950.00
3,062.50
225,392.58
225,390.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

187,099.42
18,000.00
205,099.42

350.00
12,950.00
3,062.50
16,362.50
Dibulatkan

187,099.42
18,000.00
350.00
12,950.00
3,062.50
221,461.92
221,460.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

268,071.01
18,000.00
286,071.01

450.00
16,650.00
3,937.50
21,037.50
Dibulatkan

268,071.01
18,000.00
450.00
16,650.00
3,937.50
307,108.51
307,100.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

474,954.75
18,000.00
492,954.75

3,200.00
14,800.00
14,000.00
32,000.00
Dibulatkan

474,954.75
18,000.00
3,200.00
14,800.00
14,000.00
524,954.75
524,950.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

228,764.41
12,000.00
240,764.41

2,250.00
16,650.00
3,937.50
22,837.50
Dibulatkan

228,764.41
12,000.00
2,250.00
16,650.00
3,937.50
263,601.91
263,600.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

168,232.25
12,000.00
180,232.25

1,600.00
11,840.00
2,800.00
16,240.00
Dibulatkan

168,232.25
12,000.00
1,600.00
11,840.00
2,800.00
196,472.25
196,470.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

94,335.84
12,000.00
106,335.84

1,025.00
3,700.00
5,468.75
10,193.75
Dibulatkan

94,335.84
12,000.00
1,025.00
3,700.00
5,468.75
116,529.59
116,520.00

5,459,250.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

78,613.20
12,000.00
90,613.20

250.00
1,480.00
2,187.50
3,917.50

78,613.20
12,000.00
250.00
1,480.00
2,187.50
94,530.70
94,530.00

Dibulatkan

1
67

1 BH PEKERJAAN KOZEN - KOZEN BV.1 ( T.70 )


0.0162
M3
Kayu lokal Keras 6/12
4.0000
bh
Angkur
0.0063 Uph
Mandor
0.0400 Uph
Tukang kayu
0.0625 Uph
Pekerja

5,459,250.00
500.00
40,000.00
37,000.00
35,000.00
JUMLAH

88,204.01
2,000.00
90,204.01

250.00
1,480.00
2,187.50
3,917.50

88,204.01
2,000.00
250.00
1,480.00
2,187.50
94,121.51
94,120.00

Dibulatkan
68

69

70

71

72

73

1BH.PAS.DAUN PINTU DBL TRIPLEK. ( P.1 ) uk. 82 x 201 cm


0.0240
M3
Kayu lokal Keras 4/10
2.0000
lb
Triplex 3 mm
0.0500
KG
Paku
0.1000
KG
Lem
1.0000
set
Engsel 4"
0.0750 Uph
Mandor
1.5000 Uph
Tukang kayu
0.7500 Uph
Pekerja

1BH.PAS.DAUN PINTU DBL TRIPLEK. ( P.2 ) uk. 72 x 201 cm


0.0211
M3
Kayu lokal Keras 6/12
2.0000
lb
Triplex
0.0500
KG
Paku
0.1000
KG
Lem
1.0000
set
Engsel 4"
0.0875 Uph
Mandor
1.7500 Uph
Tukang kayu
0.8750 Uph
Pekerja

1 BH. PAS. DAUN PINTU PANIL TRIPLEK 6 MM ( P1) UK. 82 X 201 Cm


0.0360
M3
Kayu lokal Keras 6/12
0.5000
lb
Triplex 6 mm
0.0500
KG
Paku biasa uk. 2" - 5"
1.0000
set
Engsel 4"
0.1000 Uph
Mandor
2.0000 Uph
Tukang kayu
1.0000 Uph
Pekerja

1 BH. PAS. DAUN PINTU PANIL KAYU LOKAL (P1) UK. 82 X 201 Cm
1.0000
bh
Daun Pintu Panil kayu lokal
1.0000
set
Engsel 4"
1.0000
bh
Grendel
1.0000
bh
Handel Pintu
0.0417 Uph
Mandor
1.2500 Uph
Tukang kayu
0.4167 Uph
Pekerja

1 BH. PAS. KUNCI 2 SLAAG SETARA YALE/BELUCI


1.0000
bh
Kunci 2 slaag
0.0050 Uph
Mandor
0.5000 Uph
Tukang kayu
0.0100 Uph
Pekerja

1 BH. PAS. KUNCI 2 SLAAG SETARA ROYAL


1.0000
bh
Kunci 2 slaag
0.0035 Uph
Mandor
0.3500 Uph
Tukang kayu
0.0100 Uph
Pekerja

3,500,000.00
32,500.00
9,000.00
7,500.00
7,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

83,947.54
65,000.00
450.00
750.00
7,000.00
157,147.54

3,000.00
55,500.00
26,250.00
84,750.00
Dibulatkan

83,947.54
65,000.00
450.00
750.00
7,000.00
3,000.00
55,500.00
26,250.00
241,897.54
241,890.00

3,500,000.00
32,500.00
9,000.00
7,500.00
7,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

73,941.00
65,000.00
450.00
750.00
7,000.00
147,141.00

3,500.00
64,750.00
30,625.00
98,875.00
Dibulatkan

73,941.00
65,000.00
450.00
750.00
7,000.00
3,500.00
64,750.00
30,625.00
246,016.00
246,010.00

3,500,000.00
65,000.00
9,000.00
7,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

126,152.95
32,500.00
450.00
7,000.00
166,102.95

4,000.00
74,000.00
35,000.00
113,000.00
Dibulatkan

126,152.95
32,500.00
450.00
7,000.00
4,000.00
74,000.00
35,000.00
279,102.95
279,100.00

320,000.00
7,000.00
2,500.00
3,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

320,000.00
7,000.00
2,500.00
3,500.00
333,000.00

1.00
1,666.67
46,250.00
14,583.33
62,501.00
Dibulatkan

320,000.00
7,000.00
2,500.00
3,501.00
1,666.67
46,250.00
14,583.33
395,501.00
395,500.00

60,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

60,000.00
60,000.00

200.00
18,500.00
350.00
19,050.00
Dibulatkan

60,000.00
200.00
18,500.00
350.00
79,050.00
79,050.00

30,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

30,000.00
30,000.00

140.00
12,950.00
350.00
13,440.00
Dibulatkan

30,000.00
140.00
12,950.00
350.00
43,440.00
43,440.00

1
74

75

76

77

1BH.PAS.DAUN PINTU PVC KM/WC ( LENGKAP)


1.0000
Set
Daun Pintu PVC lengkap
0.0150 Uph
Mandor
0.7500 Uph
Tukang kayu
0.1500 Uph
Pekerja

1 BH. PAS. DAUN JENDELA. Uk. 0.62 x 1,02 ( J1 )


0.0105
M3
Kayu lokal Keras 6/12
0.0600
kg
Paku biasa uk. 2" - 5"
0.8000
M2
Kaca polos tbl. 3 mm
1.0000
set
Engsel 3"
1.0000
bh
Grendel
2.0000
bh
Hak angin
0.0225 Uph
Mandor
0.9000 Uph
Tukang kayu
0.2250 Uph
Pekerja

1 BH. PAS. DAUN JENDELA. Uk.0,62 x 1,40 ( PJ2)


0.0125
M3
Kayu lokal Keras 6/12
0.0600
kg
Paku biasa uk. 2" - 5"
1.0000
M2
Kaca polos tbl. 3 mm
1.0000
set
Engsel 3"
1.0000
bh
Grendel
2.0000
bh
Hak angin
0.0250 Uph
Mandor
1.0000 Uph
Tukang kayu
0.2500 Uph
Pekerja

1 M2 PASANG KACA POLOS t = 3 mm


4.0000
M'
List kaca kayu lokal
1.0000
M2
Kaca polos tbl. 3 mm
0.0500
set
Paku triplek
0.0050 Uph
Mandor
0.1000 Uph
Tukang kayu
0.0500 Uph
Pekerja

140,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

140,000.00
140,000.00

600.00
27,750.00
5,250.00
33,600.00
Dibulatkan

140,000.00
600.00
27,750.00
5,250.00
173,600.00
173,600.00

3,800,000.00
9,000.00
40,000.00
4,500.00
2,500.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

39,995.76
540.00
32,000.00
4,500.00
2,500.00
6,000.00
85,535.76

900.00
33,300.00
7,875.00
42,075.00
Dibulatkan

39,995.76
540.00
32,000.00
4,500.00
2,500.00
6,000.00
900.00
33,300.00
7,875.00
127,610.76
127,610.00

3,800,000.00
9,000.00
40,000.00
4,500.00
2,500.00
3,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

47,369.28
540.00
40,000.00
4,500.00
2,500.00
6,000.00
100,909.28

1,000.00
37,000.00
8,750.00
46,750.00
Dibulatkan

47,369.28
540.00
40,000.00
4,500.00
2,500.00
6,000.00
1,000.00
37,000.00
8,750.00
147,659.28
147,650.00

1,500.00
40,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

6,000.00
40,000.00
17.50
46,017.50

200.00
3,700.00
1,750.00
5,650.00

6,000.00
40,000.00
17.50
200.00
3,700.00
1,750.00
51,667.50
51,660.00

200.00
3,700.00
1,750.00
5,650.00

6,000.00
40,000.00
17.50
200.00
3,700.00
1,750.00
51,667.50
51,660.00

Dibulatkan
78

1 M2 PASANG KACA BURAM/ES t = 3 mm


4.0000
M'
List kaca kayu lokal
1.0000
M2
Kaca Es tbl. 3 mm
0.0500
set
Paku triplek
0.0050 Uph
Mandor
0.1000 Uph
Tukang kayu
0.0500 Uph
Pekerja

1,500.00
40,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

6,000.00
40,000.00
17.50
46,017.50
Dibulatkan

79

1 M3 PASANG BALOK GORDING / NOCK / JURAI / SOPI 6/12


1.1000
M3
Kayu lokal Keras 6/12
15.0000
kg
Besi Strip
3.0000
kg
Paku biasa uk. 2" - 5"
0.2000 Uph
Mandor
7.9000 Uph
Tukang kayu
2.4000 Uph
Pekerja

1.0000

m'

1 m3 = 138.89 m'
Balok Gording/Nock/Jurai/Sopi uk. 6/12 cm

3,500,000.00
10,000.00
10,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

3,850,000.00
150,000.00
30,000.00
4,030,000.00

8,000.00
292,300.00
84,000.00
384,300.00
Dibulatkan

31,782.71
Dibulatkan

3,850,000.00
150,000.00
30,000.00
8,000.00
292,300.00
84,000.00
4,414,300.00
4,414,300.00
31,782.71
31,780.00

1
80

81

1 M' PAS. LISTPLANK KAYU 3/20


0.0072
M3
Kayu Papan lokal Keras
0.0375
Kg.
Paku biasa uk. 2" - 5"
0.0050 Uph
Mandor
0.2000 Uph
Tukang Kayu
0.1000 Uph
Pekerja

1 M' PAS. LISTPLANK KAYU 2/20


0.0044
M3
Kayu Papan lokal Keras
0.0500
Kg.
Paku biasa uk. 2" - 5"
0.0500 Uph
Mandor
0.1000 Uph
Tukang Kayu
0.1000 Uph
Pekerja

2,200,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

15,840.00
337.50
16,177.50

200.00
7,400.00
3,500.00
11,100.00
Dibulatkan

15,840.00
337.50
200.00
7,400.00
3,500.00
27,277.50
27,270.00

2,200,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

9,680.00
450.00
10,130.00

2,000.00
3,700.00
3,500.00
9,200.00

9,680.00
450.00
2,000.00
3,700.00
3,500.00
19,330.00
19,330.00

100.00
925.00
437.50
1,462.50

12,500.00
100.00
100.00
925.00
437.50
14,062.50
14,060.00

300.00
1,850.00
875.00
3,025.00
Dibulatkan

9,240.00
225.00
300.00
1,850.00
875.00
12,490.00
12,490.00

Dibulatkan
82

1 M' PAS. LISTPLANK CEMENT SILICA UK. 0.8/20


1.0000
M'
Kalsiplank/Woodplank
0.0100
Kg.
Paku biasa Triplek
0.0025 Uph
Mandor
0.0250 Uph
Tukang Kayu
0.0125 Uph
Pekerja

12,500.00
10,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,500.00
100.00
12,600.00
Dibulatkan

83

84

85

86

1 M' PASANG PAPAN NOK 4/6


0.0026
M3
Kayu Kaso lokal uk 4/6
0.0250
kg
Paku biasa uk. 2" - 5"
0.0075 Uph
Mandor
0.0500 Uph
Tukang Kayu
0.0250 Uph
Pekerja

1 M' PASANG PAPAN NOK 3/20


0.0066
M3
Kayu lokal Keras
0.0250
kg
Paku biasa uk. 2" - 5"
0.0050 Uph
Mandor
0.2000 Uph
Tukang Kayu
0.1000 Uph
Pekerja

1 M' PASANG PAPAN TALANG 2 X 2/20 LAPIS SENG BJLS 20


0.0088
M3
Kayu Papan lokal Keras
0.5000
M'
Seng BJLS 22
0.0500
kg
Paku biasa uk. 2" - 5"
0.0500 Uph
Mandor
0.1500 Uph
Tukang Kayu
0.1000 Uph
Pekerja

3,500,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

9,240.00
225.00
9,465.00

2,200,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

14,520.00
225.00
14,745.00

200.00
7,400.00
3,500.00
11,100.00
Dibulatkan

14,520.00
225.00
200.00
7,400.00
3,500.00
25,845.00
25,840.00

900,000.00
17,500.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

7,920.00
8,750.00
450.00
17,120.00

2,000.00
5,550.00
3,500.00
11,050.00
Dibulatkan

7,920.00
8,750.00
450.00
2,000.00
5,550.00
3,500.00
28,170.00
28,170.00

12,705.00
27,720.00
450.00
450.00
41,325.00

200.00
3,700.00
3,500.00
7,400.00

12,705.00
27,720.00
450.00
450.00
200.00
3,700.00
3,500.00
48,725.00
48,720.00

1 M2 PAS.RANGKA ATAP KY. LOKAL 4/6 & 2/3 U/ GENTENG PALENTONG 25 BH/M2
0.0036
M3
Reng Kayu Lokal 2/3
3,500,000.00
0.0079
M3
Kaso Kayu Lokal 4/6
3,500,000.00
0.0500
kg
Paku biasa uk. 2" - 5"
9,000.00
0.0500
kg
Paku 1,5 "
9,000.00
0.0050 Uph
Mandor
40,000.00
0.1000 Uph
Tukang Kayu
37,000.00
0.1000 Uph
Pekerja
35,000.00
JUMLAH

Dibulatkan

1
87

1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG BETON 12 BH./ M2
0.0046
M3
Reng Kayu Lokal 3/4
3,500,000.00
0.0096
kg
Kaso Kayu Lokal 5/7
3,500,000.00
0.0500
kg
Paku biasa uk. 2" - 5"
9,000.00
0.0500
kg
Paku 1,5 "
9,000.00
0.0050 Uph
Mandor
40,000.00
0.1000 Uph
Tukang Kayu
37,000.00
0.1000 Uph
Pekerja
35,000.00
JUMLAH

16,170.00
33,687.50
450.00
450.00
50,757.50

8
200.00
3,700.00
3,500.00
7,400.00

16,170.00
33,687.50
450.00
450.00
200.00
3,700.00
3,500.00
58,157.50
58,150.00

200.00
3,700.00
3,500.00
7,400.00

12,012.00
26,950.00
360.00
360.00
200.00
3,700.00
3,500.00
47,082.00
47,080.00

320.00
2,775.00
5,250.00
8,345.00
Dibulatkan

15,000.00
320.00
2,775.00
5,250.00
23,345.00
23,340.00

Dibulatkan
88

1 M2 PAS.RANGKA ATAP KAYU Uk. 5/7 & 3/4 UNTUK GENTENG METAL 1,62 LB/M2
0.0034
M3
Reng Kayu Lokal 3/4
3,500,000.00
0.0077
kg
Kaso Kayu Lokal 5/7
3,500,000.00
0.0400
kg
Paku biasa uk. 2" - 5"
9,000.00
0.0400
kg
Paku 1,5 "
9,000.00
0.0050 Uph
Mandor
40,000.00
0.1000 Uph
Tukang Kayu
37,000.00
0.1000 Uph
Pekerja
35,000.00
JUMLAH

12,012.00
26,950.00
360.00
360.00
39,682.00
Dibulatkan

89

90

91

92

93

1 M2 PAS.GENTENG PALENTONG 25 BH/M2


25.0000
Bh.
Genteng Palentong
0.0080 Uph
Mandor
0.0750 Uph
Tukang Batu
0.1500 Uph
Pekerja

1 M' PAS.NOK GENTENG PALENTONG 5 BH/M'


5.0000
Bh.
Nok Genteng Palentong
0.1250
Sak
PC (Portland Cement ) 40 kg
0.0325
M3
Pasir
0.0020 Uph
Mandor
0.2000 Uph
Tukang Batu
0.2000 Uph
Pekerja

1 M2 PAS.GENTENG MORANDO GLAZUR 12 BH/M2


12.0000
Bh.
Genteng Marando glazur
0.0075 Uph
Mandor
0.0600 Uph
Tukang Batu
0.1500 Uph
Pekerja

1 M' PAS.NOCK GENTENG MORANDO GLAZUR 4 BH/M'


4.0000
Bh.
Nock Genteng Morando glazur
0.2000
Sak
PC (Portland Cement ) 40 kg
0.0325
M3
Pasir
0.0020 Uph
Mandor
0.2000 Uph
Tukang Batu
0.2000 Uph
Pekerja

1 M2 PAS.GENTENG METAL 1.62 LB/M2


1.6200
lb
Genteng Metal
0.0250
kg
Paku genteng metal
0.0075 Uph
Mandor
0.0600 Uph
Tukang Batu
0.1500 Uph
Pekerja

600.00
40,000.00
37,000.00
35,000.00
JUMLAH

15,000.00
15,000.00

3,500.00
45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

17,500.00
5,625.00
2,925.00
26,050.00

80.00
7,400.00
7,000.00
14,480.00
Dibulatkan

17,500.00
5,625.00
2,925.00
80.00
7,400.00
7,000.00
40,530.00
40,530.00

2,800.00
40,000.00
37,000.00
35,000.00
JUMLAH

33,600.00
33,600.00

300.00
2,220.00
5,250.00
7,770.00
Dibulatkan

33,600.00
300.00
2,220.00
5,250.00
41,370.00
41,370.00

4,000.00
45,000.00
90,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

16,000.00
9,000.00
2,925.00
27,925.00

80.00
7,400.00
7,000.00
14,480.00
Dibulatkan

16,000.00
9,000.00
2,925.00
80.00
7,400.00
7,000.00
42,405.00
42,400.00

25,000.00
22,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

40,500.00
40,500.00

562.50
300.00
2,220.00
5,250.00
8,332.50

40,500.00
562.50
300.00
2,220.00
5,250.00
48,832.50
48,830.00

Dibulatkan

1
94

95

96

1 M' PAS.NOCK GENTENG METAL 1 LB/M'


1.0000
Lb
Nock Genteng Metal
0.0100
kg
Paku genteng metal
0.0020 Uph
Mandor
0.2000 Uph
Tukang Batu
0.2000 Uph
Pekerja

1 M2 PAS. ATAP ASBES GELOMBANG (2.1 x 1.05 x 4 mm)


0.5100
Lbr
Asbes Gelombang mini
4.0000
bh
Paku asbes ulir
0.0070 Uph
Mandor
0.1400 Uph
Tukang Batu
0.1400 Uph
Pekerja

1 M' PAS. NOK STEL ASBES GELOMBANG 1,05 M'


2.1000
Lbr
Nok Asbes Gelombang
4.0000
bh
Paku asbes ulir
0.0040 Uph
Mandor
0.1250 Uph
Tukang Kayu
0.0840 Uph
Pekerja

20,000.00
22,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

20,000.00
225.00
20,225.00

27,500.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

14,025.00
1,400.00
15,425.00

22,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

46,200.00
1,400.00
47,600.00

80.00
7,400.00
7,000.00
14,480.00
Dibulatkan

20,000.00
225.00
80.00
7,400.00
7,000.00
34,705.00
34,700.00

280.00
5,180.00
4,900.00
10,360.00
Dibulatkan

14,025.00
1,400.00
280.00
5,180.00
4,900.00
25,785.00
25,780.00

160.00
4,625.00
2,940.00
7,725.00
Dibulatkan

97

1 M2 PAS.PENUTUP ATAP GENTENG TILUX


1.2500
Lbr
Genteng tiluk
4.0000
Bh
Paku asbes ulir
0.0004
0.0350
0.0035

Uph
Uph
Uph

Mandor
Tukang Kayu
Pekerja

22,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

27,500.00
1,400.00
28,900.00

14.00
1,295.00
122.50
1,431.50
Dibulatkan

98

1 M' PAS.NOK PENUTUP ATAP GENTENG TILUX


1.1000
Lbr
Nok Genteng tiluk
3.0000
Bh
Paku asbes ulir
0.0003
0.0250
0.0025

Uph
Uph
Uph

Mandor
Tukang Kayu
Pekerja

18,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

19,800.00
1,050.00
20,850.00

1 M2 PAS.RANGKA PLAFOND 4/6


0.0108
M3
Kayu
0.1000
kg
Paku biasa uk. 2" - 5"
0.0025 Uph
Mandor
0.1000 Uph
Tukang kayu
0.0500 Uph
Pekerja

3,500,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

10.00
925.00
87.50
1,022.50

37,632.00
900.00
38,532.00

1 M' LIST PLAFOND


1.1000
m'
0.0250
kg
0.0010 Uph
0.0210 Uph
0.0210 Uph

3 x 3 Cm
Kayu List uk. 3 x 3 cm
Paku biasa uk. 2" - 5"
Mandor
Tukang kayu
Pekerja

2,000.00
9,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

2,200.00
225.00
2,425.00

100.00
3,700.00
1,750.00
5,550.00

37,632.00
900.00
100.00
3,700.00
1,750.00
44,082.00
44,080.00

40.00
777.00
735.00
1,552.00

2,200.00
225.00
40.00
777.00
735.00
3,977.00
3,970.00

360.00
3,330.00
1,995.00
5,685.00

11,375.00
100.00
360.00
3,330.00
1,995.00
17,160.00
17,160.00

Dibulatkan
101

1 M2 PAS.PLAFOND TRIPLEX
0.3500
LB
Triplex
0.0100
kg
Paku triplek
0.0090 Uph
Mandor
0.0900 Uph
Tukang kayu
0.0570 Uph
Pekerja

32,500.00
10,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

11,375.00
100.00
11,475.00
Dibulatkan

19,800.00
1,050.00
10.00
925.00
87.50
21,872.50
21,870.00

Dibulatkan
100

27,500.00
1,400.00
14.00
1,295.00
122.50
30,331.50
30,330.00

Dibulatkan
99

46,200.00
1,400.00
160.00
4,625.00
2,940.00
55,325.00
55,320.00

1
102

1 M2 PAS.PLAFOND ETERNIT
1.1000
LB
Eternit
0.0100
kg
Paku triplek
0.0025 Uph
Mandor
0.0750 Uph
Tukang kayu
0.0375 Uph
Pekerja

12,000.00
10,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

13,200.00
100.00
13,300.00

JENIS TANAH DISESUAIKAN


DG KONDISI DI LAPANGAN
103

104

105

106

SEPTICTANK LENGKAP REMBESAN/BH


2.7700
m3
Galian tanah
0.2400
m3
Urugan tanah kembali
2.0000
bh
Buis beton 100 cm
0.0628
m3
Beton bertulng 1:2:3 (Ttp. Septick.)
0.0628
m3
Cor Beton 1:2:3 ( Dsr. Septick.)
0.3600
m3
Koral
0.6000
m3
Batu kali
4.0000
ikat
Ijuk
1.0000
ls
Pipa hawa PVC 1.1/4" + Accesssories
0.7500
btg
Pipa rembesan PVC 4"
1.0000
bh
Pipa Tee PVC 4"
0.0750 Uph
Mandor
0.7200 Uph
Tukang Batu
1.5000 Uph
Pekerja

PEK. PEMBUATAN 1 Bh BEERPUT/CUBLUK ( Dalam 1.5 m)


1.4248
m3
Galian Tanah
0.2475
m3
Urugan tanah kembali
0.3825
Sak
PC (Portland Cement ) 40 Kg
3.0000
bh
buis beton 100 x 50 CM
0.0563
m3
tutup beton bertulang 1 : 2 : 3
1.0000
ls
Pipa hawa PVC 1.1/4" + Accesssories
0.0450 Uph
Mandor
0.4500 Uph
Tukang batu
0.9000 Uph
Pekerja

PEK. PEMBUATAN 1 Bh BEERPUT/CUBLUK ( Dalam 2 m)


1.8997
m3
Galian Tanah
0.2475
m3
Urugan tanah kembali
0.5100
Sak
PC (Portland Cement ) 40 Kg
4.0000
bh
buis beton 100 x 50 CM
0.0563
m3
tutup beton bertulang 1 : 2 : 3
1.0000
ls
Pipa hawa PVC 1.1/4" + Accesssories
0.0500 Uph
Mandor
0.5000 Uph
Tukang batu
1.0000 Uph
Pekerja

1 BH MEMBUAT CETAKAN BEERPUT COR SETEMPAT


0.4222
M3
Kayu bekisting
6.7000
M'
Seng Plat BJLS 22 lbr. 90 cm
2.0000
Kg
Paku biasa uk. 2" - 5"
0.0800 Uph
Mandor
1.3250 Uph
Tukang kayu
0.8000 Uph
Pekerja

0.1000

Bh

1 Bh Cetakan dipakai 10 x

8
100.00
2,775.00
1,312.50
4,187.50

Dibulatkan

24,370.00
7,480.00
105,000.00
2,717,550.00
650,800.00
115,000.00
120,000.00
3,500.00
11,500.00
40,000.00
5,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

24,370.00
7,480.00
45,000.00
105,000.00
30,625.00
11,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

24,370.00
7,480.00
45,000.00
105,000.00
30,625.00
11,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

900,000.00
32,000.00
9,000.00
40,000.00
37,000.00
35,000.00

67,504.90
1,795.20
210,000.00
170,662.14
40,870.24
41,400.00
72,000.00
14,000.00
11,500.00
30,000.00
5,000.00
664,732.48

3,000.00
26,640.00
52,500.00
82,140.00
Dibulatkan

67,504.90
1,795.20
210,000.00
170,662.14
40,870.24
41,400.00
72,000.00
14,000.00
11,500.00
30,000.00
5,000.00
3,000.00
26,640.00
52,500.00
746,872.48
746,870.00

34,721.77
1,851.30

34,721.77
1,851.30

1,800.00
16,650.00
31,500.00
86,523.07
Dibulatkan

315,000.00
1,724.19
11,500.00
1,800.00
16,650.00
31,500.00
414,747.25
414,740.00

46,295.69
1,851.30

46,295.69
1,851.30

2,000.00
18,500.00
35,000.00
103,646.99
Dibulatkan

420,000.00
1,724.19
11,500.00
2,000.00
18,500.00
35,000.00
536,871.18
536,870.00

17,212.50
315,000.00
1,724.19
11,500.00

345,436.69

22,950.00
420,000.00
1,724.19
11,500.00

456,174.19

379,980.00
214,400.00
18,000.00
3,200.00
49,025.00
28,000.00

JUMLAH

612,380.00

692,600.00

69,260.00

13,200.00
100.00
100.00
2,775.00
1,312.50
17,487.50
17,480.00

80,225.00
Dibulatkan

379,980.00
214,400.00
18,000.00
3,200.00
49,025.00
28,000.00
692,605.00
692,600.00
69,260.00

Dibulatkan

69,260.00

1
107

108

109

110

111

112

1 BH BEERPUT BETON 1:3:5 (COR SETEMPAT)


1.1775
M3
Galian tanah dalam 2 m
1.1775
M3
Perataan tanah kembali
0.4239
M3
Cor beton tumbuk 1:3:5
1.0000
Ls
Cetakan beerput
0.0785
M3
Beton Bertulang Ad.1:2:3
1.0000
Ls
Pipa Hawa PVC O 11/2" + Accessories

5
15,600.00
7,480.00
469,200.00
69,260.00
3,008,750.00

BAK MANDI PAS. BATU-BATA DIPLESTER BAG. DLM LAPIS KERAMIK/BH


1.6000
M2
keramik 20x20
1.0000
M2
Pas Bata Merah 1 Pc : 5 Ps + dudukan
1.2000
M2
Plesteran
1.0000
bh
Afur Bak Mandi
0.3000 org
Mandor
2.0000 org
tukang batu
1.0000 org
Pekerja

BAK MANDI FIBERGLASS 120 LITER TANAM LENGKAP DUDUKAN / BH


1.0000
Bh
Fiber glas uk. 53 x 58 cm
62.0000
Bh
Batu bata miring
0.3000
zak
PC (Portland Cement ) 40 kg
0.0273
M3
Pasir pasang
0.8400
M2
Plesteran 1 Pc : 5 Ps
0.1500 org
Mandor
1.0000 org
tukang batu
0.5000 org
Pekerja

11,500.00
JUMLAH

70,260.00
56,380.00
20,710.00
5,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

100,000.00
350.00
45,000.00
90,000.00
20,710.00
40,000.00
37,000.00
35,000.00
JUMLAH

BAK MANDI FIBERGLASS 120 LITER TANAM LAPIS KERAMIK + DUDUKAN / BH


1.0000
Bh
Fiber glas uk. 53 x 58 cm
100,000.00
62.0000
Bh
Batu bata miring
350.00
0.8400
M2
Pas Keramik didnding uk. 20 x 20 cm
70,260.00
0.3000
zak
PC (Portland Cement ) 40 kg
45,000.00
0.0273
M3
Pasir pasang
90,000.00
0.8400
M2
Plesteran 1 Pc : 5 Ps
20,710.00
0.1500 org
Mandor
40,000.00
1.0000 org
tukang batu
37,000.00
0.5000 org
Pekerja
35,000.00
JUMLAH

BAK MANDI FIBERGLASS OVAL 100 LITER LENGKAP DUDUKAN/BH


1.0000 bh
Bak mandi fiberglass Oval
0.2500 zak
PC (Portland Cement ) 40 kg
0.0344 m3
pasir pasang
30.0000 bh
batubata
0.0375 org
Mandor
0.3750 org
tukang batu
0.1875 org
Pekerja

PASANG BAK MANDI TERASO 50 x 50 CM LENGKAPAN DUDUKAN / BH


1.0000
bh
Bak Teraso
0.3000
zak
PC (Portland Cement ) 40 kg
0.0344
m3
pasir pasang
30.0000
bh
batubata
0.0750
org
Mandor
0.3750
org
tukang batu
0.3750
org
Pekerja

18,369.00
8,807.70
198,893.88
69,260.00
236,186.88
11,500.00
543,017.46

112,416.00
56,380.00
24,852.00
5,000.00

198,648.00

Dibulatkan

18,369.00
8,807.70
198,893.88
69,260.00
236,186.88
11,500.00
543,017.46
543,010.00

12,000.00
74,000.00
35,000.00
121,000.00
Dibulatkan

112,416.00
56,380.00
24,852.00
5,000.00
12,000.00
74,000.00
35,000.00
319,648.00
319,640.00

6,000.00
37,000.00
17,500.00
60,500.00
Dibulatkan

100,000.00
21,700.00
13,500.00
2,457.00
17,396.40
6,000.00
37,000.00
17,500.00
215,553.40
215,550.00

6,000.00
37,000.00
17,500.00
60,500.00
Dibulatkan

100,000.00
21,700.00
59,018.40
13,500.00
2,457.00
17,396.40
6,000.00
37,000.00
17,500.00
274,571.80
274,570.00

100,000.00
21,700.00
13,500.00
2,457.00
17,396.40

155,053.40

100,000.00
21,700.00
59,018.40
13,500.00
2,457.00
17,396.40

214,071.80

155,000.00
45,000.00
90,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

155,000.00
11,250.00
3,096.00
10,500.00
179,846.00

1,500.00
13,875.00
6,562.50
21,937.50
Dibulatkan

155,000.00
11,250.00
3,096.00
10,500.00
1,500.00
13,875.00
6,562.50
201,783.50
201,780.00

70,000.00
45,000.00
90,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

70,000.00
13,500.00
3,096.00
10,500.00
97,096.00

3,000.00
13,875.00
13,125.00
30,000.00
Dibulatkan

70,000.00
13,500.00
3,096.00
10,500.00
3,000.00
13,875.00
13,125.00
127,096.00
127,090.00

1
113

114

115

CLOSET JONGKOK PORSELIN SETARA INA LENGKAP DUDUKAN/BH


1.0000
bh
closet jongkok poselin
0.0900
m3
pasir urug
0.1760
zak
PC (Portland Cement ) 40 kg
0.0288
m3
pasir pasang
20.0000
bh
batubata
0.1500
org
Mandor
1.5000
org
tukang batu
1.0000
org
Pekerja

CLOSET JONGKOK TERASO LENGKAP DUDUKAN/BH


1.0000
bh
closet jongkok teraso
0.0900
m3
pasir urug
0.1760
zak
PC (Portland Cement ) 40 kg
0.0288
m3
pasir pasang
20.0000
bh
batubata
0.1500
org
Mandor
1.5000
org
tukang batu
1.0000
org
Pekerja

1 M' PIPA PEMBUANGAN KE SEPTIKTANK PVC 10 CM/M'


0.2750
bt
pipa PVC 10 CM'
0.2500
bh
Knee/Sock PVC 10 CM'
0.2500
tb
lem pipa PVC
0.0021
org
Mandor
0.0850
org
tukang batu
0.0213
org
Pekerja

75,000.00
60,000.00
45,000.00
90,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

75,000.00
5,400.00
7,920.00
2,592.00
7,000.00
97,912.00

6,000.00
55,500.00
35,000.00
96,500.00
Dibulatkan

75,000.00
5,400.00
7,920.00
2,592.00
7,000.00
6,000.00
55,500.00
35,000.00
194,412.00
194,410.00

1,000.00
60,000.00
45,000.00
90,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

1,000.00
5,400.00
7,920.00
2,592.00
7,000.00
23,912.00

6,000.00
55,500.00
35,000.00
96,500.00
Dibulatkan

1,000.00
5,400.00
7,920.00
2,592.00
7,000.00
6,000.00
55,500.00
35,000.00
120,412.00
120,410.00

40,000.00
5,000.00
5,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

11,000.00
1,250.00
1,250.00
13,500.00

85.00
3,145.00
743.75
3,973.75

11,000.00
1,250.00
1,250.00
85.00
3,145.00
743.75
17,473.75
17,470.00

85.00
2,960.00
700.00
3,745.00
Dibulatkan

8,937.50
1,000.00
1,250.00
85.00
2,960.00
700.00
14,932.50
14,930.00

Dibulatkan

25,000.00
660.00
1,125.00
187.20
700.00
120.00
1,110.00
1,050.00
29,952.20
29,951.00

Dibulatkan
116

117

118

1 M' PIPA SALURAN BAWAH LANTAI PVC 7.5 CM/M'


0.2750
bt
pipa PVC 7.5 CM'
0.2500
bh
Knee/Sock PVC 7.5 CM'
0.2500
tb
lem pipa PVC
0.0021
org
Mandor
0.0800
org
tukang batu
0.0200
org
Pekerja

SALURAN AIR BUIS BETON 1/2 20 CM/M'


1.0000
bh
Buis beton 1/2 20 cm
0.0110
m3
Pasir urug
0.0250
zak
PC (Portland Cement ) 40 kg
0.0021
m3
Pasir pasang
2.0000
bh
Batubata
0.0030
org
Mandor
0.0300
org
tukang batu
0.0300
org
Pekerja

MEMASANG PIPA LEIDING PVC / M'


0.2750
bt
Pipa PVC 1/2" AW
0.4000
bh
Knee Siku PVC 1/2"
0.1000
bh
Lem PVC
0.4000
bh
Socket PVC 1/2"
0.0015
org
Mandor
0.0600
org
Tukang leiding
0.0300
org
Pekerja

32,500.00
4,000.00
5,000.00
40,000.00
37,000.00
35,000.00
JUMLAH

25,000.00
60,000.00
45,000.00
90,000.00
350.00
40,000.00
37,000.00
35,000.00
JUMLAH

12,500.00
1,500.00
5,000.00
1,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

8,937.50
1,000.00
1,250.00
11,187.50

25,000.00
660.00
1,125.00
187.20
700.00
120.00
1,110.00
1,050.00
2,160.00

27,672.20

3,437.50
600.00
500.00
600.00
5,137.50

60.00
2,220.00
1,050.00
3,330.00
Dibulatkan

3,437.50
600.00
500.00
600.00
60.00
2,220.00
1,050.00
8,467.50
8,460.00

1
119

MEMASANG KRAN
1.0000
BH
0.1000
rol
0.0008
org
0.0750
org
0.0075
org

4
AIR KUNINGAN / BH.
Kran Air Kuningan 1/2"
Siltip
Mandor
Tukang leiding
Pekerja

5
10,000.00
2,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

10,000.00
250.00
10,250.00

8
30.00
2,775.00
262.50
3,067.50

10,000.00
250.00
30.00
2,775.00
262.50
13,317.50
13,310.00

30.00
2,775.00
262.50
3,067.50

17,000.00
250.00
30.00
2,775.00
262.50
20,317.50
20,310.00

Dibulatkan
120

MEMASANG KRAN
1.0000
BH
0.1000
rol
0.0008
org
0.0750
org
0.0075
org

AIR VERNEKEL / BH.


Kran Air Vernekel 1/2"
Siltip
Mandor
Tukang leiding
Pekerja

17,000.00
2,500.00
40,000.00
37,000.00
35,000.00
JUMLAH

17,000.00
250.00
17,250.00
Dibulatkan

121

PAS LOCIS KUSEN / BH


0.0011
m3
Beton tak betulang 1:2:3 pakai cetakan
1.0000
Ls
Finishing / Acian

970,350.00
1,500.00
JUMLAH

1,047.98
1,500.00
2,547.98

Dibulatkan

122

1 M2 PEKERJAAN CAT KAYU (1 lapis plamir, 1 lapis cat menie & 2 lapis cat penutup)
0.2000
kg
Cat menie
16,000.00
0.0750
kg
Plamur
7,000.00
0.2600
kg
Cat Kayu
26,000.00
0.0200
BH
Kwas 3"
5,000.00
0.1000
Ltr
Minyak cat
7,000.00
0.0400
lbr
Amplas
2,000.00
0.0025 Uph
Mandor
40,000.00
0.0900 Uph
Tukang Cat
37,000.00
0.0700 Uph
Pekerja
35,000.00
JUMLAH

3,200.00
525.00
6,760.00
100.00
700.00
80.00
11,365.00

100.00
3,330.00
2,450.00
5,880.00

3,200.00
525.00
6,760.00
100.00
700.00
80.00
100.00
3,330.00
2,450.00
17,245.00
17,240.00

100.00
875.00
975.00

1,500.00
250.00
100.00
875.00
2,725.00
2,720.00

252.00
2,331.00
700.00
3,283.00

1,500.00
250.00
630.00
100.00
252.00
2,331.00
700.00
5,763.00
5,760.00

252.00
2,331.00
700.00
3,283.00

6,500.00
250.00
700.00
100.00
252.00
2,331.00
700.00
10,833.00
10,830.00

Dibulatkan
123

1 M2 PEKERJAAN CAT GENTENG (2 lapis cat penutup dg Cat Genteng/Kolam)


0.2500
kg
Cat Genteng/Kolam
6,000.00
0.0500
bh
Kwas 3"
5,000.00
0.0025 Uph
Mandor
40,000.00
0.0250 Uph
Pekerja
35,000.00
JUMLAH

1,500.00
250.00
1,750.00
Dibulatkan

124

1 M2 PEKERJAAN CAT DINDING KM (1 lapis plamur & 2 lapis cat penutup dg Cat Genteng/Kolam)
0.2500
kg
Cat Genteng/Kolam
6,000.00
1,500.00
0.0500
bh
Kwas 3"
5,000.00
250.00
0.0900
kg
Dempul Tembok
7,000.00
630.00
0.0500
lbr
Amplas
2,000.00
100.00
0.0063 Uph
Mandor
40,000.00
0.0630 Uph
Tukang Cat
37,000.00
0.0200 Uph
Pekerja
35,000.00
JUMLAH
2,480.00
Dibulatkan

125

1 M2 PEKERJAAN CAT TEMBOK & PLAFOND (1 lapis plamur & 2 lapis cat penutup)
0.2600
kg
Cat tembok
25,000.00
0.0500
bh
Kwas 3"
5,000.00
0.1000
kg
Dempul Tembok
7,000.00
0.0500
lbr
Amplas
2,000.00
0.0063 Uph
Mandor
40,000.00
0.0630 Uph
Tukang Cat
37,000.00
0.0200 Uph
Pekerja
35,000.00
JUMLAH

6,500.00
250.00
700.00
100.00
7,550.00

1,047.98
1,500.00
2,547.98
2,540.00

Dibulatkan

srv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka

Semarang, Maret 2011


Ass Man Produksi & PLPP

AMAT IMRON

DAFTAR HARGA BAHAN DAN UPAH TAHUN 2010


DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
NO.
A

UPAH DAN BHN BANGUNAN

SATUAN

HARGA SATUAN

UPAH TENAGA KERJA.


1 Mandor

1 Org./Hr

40,000

2 Tukang Aspal

1 Org./Hr

37,000

3 Tukang Batu

1 Org./Hr

37,000

4 Tukang Besi

1 Org./Hr

37,000

5 Tukang Cat

1 Org./Hr

37,000

6 Tukang Kayu

1 Org./Hr

37,000

7 Tukang Las

1 Org./Hr

37,000

8 Tukang Listrik

1 Org./Hr

37,000

9 Operator

1 Org./Hr

35,000

10 Pekerja / Laden

1 Org./Hr

35,000

11 Pembantu Operator

1 Org./Hr

35,000

12 Penjaga api aspal

1 Org./Hr

35,000

13 Penjaga Malam

1 Org./Hr

35,000

14 Tukang Gali

1 Org./Hr

35,000

1 Afur bak mandi

Bh

5,000

2 Ampelas (Kertas Gosok)

Lbr

2,000

3 Asbes Gelombang uk. 105 x 210 cm

Lbr

27,500

4 Asbes Gelombang Nok. Stel uk. 1,05 cm

Lbr

22,000

4 Asbes Tilux uk. 0.8 x 1,05 cm

Lbr

22,000

5 Asbes Tilux Nok Paten

Lbr

18,000

B.

HARGA BAHAN-BANGUNAN.

6 Aspal

Kg

5,000

7 Bak Mandi fibreglass Tanam uk. 53 x 55 cm

Bh

100,000

8 Bak Mandi fibreglass Oval kap. 100 liter uk. 53 x 58 cm

Bh

155,000

9 Bak Mandi Terazo 50 x 50

Bh

70,000

10 Besi angkur ( kusen )

Bh

3,000

11 Batu Koral

M3

105,000

12 Batu Bata

Bh

350

13 Batu Bata Press

Bh

2,500

14 Batu Kali

M3

120,000

15 Batu Kali Belah

M3

90,000

16 Batu pecah 3/5

M3

75,000

17 Batu pecah 5/7

M3

75,000

18 Batu pecah 0,5/1

M3

135,000

19 Batu pecah 1/1

M3

125,000

20 Batu pecah 2/3

M3

105,000

21 Beerput (RSS)

Unit

300,000

Kg

13,000

22 Besi Beton

NO.

UPAH DAN BHN BANGUNAN

SATUAN

HARGA SATUAN

23 Besi klaam ( kuda-kuda )

Kg

10,000

24 Beton Kanstein 10 x 20 x 50 cm

Kg

12,000

25 Buis Beton 1/2 O 0.15

Bh

20,000

26 Buis Beton 1/2 O 0.20

Bh

25,000

27 Buis Beton O 0.15 ;L 1.00 M

Bh

45,000

28 Buis Beton O 0.20 ;L 1.00 M

Bh

55,000

29 Buis Beton O 0.30 ;L 1.00 M

Bh

65,000

21 Buis Beton O 0.50 ;L 1.00 M

Bh

55,000

22 Buis Beton O 0.80 ;L 1.00 M

Bh

130,000

23 Buis Beton O 1.00 ;L 50 cm

Bh

105,000

24 Buis Beton O 1.00 ;L 1.00 M

Bh

215,000

22 Cat Genteng

Kg

6,000

23 Cat Kayu

Kg

26,000

24 Cat Menie

Kg

16,000

25 Cat Tembok

Kg

25,000

26 Closet Jongkok Porselein

Bh

75,000

27 Alat Bantu

Bh

1,000

28 Conblock 9,5x19.5x39

Bh

2,800

27 Dempul/Plamur Kayu

Kg

7,000

28 Dempul/Plamur Tembok

Kg

7,000

29 Engsel - H dia. 3"

Ps

4,500

30 Engsel - H dia. 4"

Ps

7,000

31 Eternit Plaat uk.1x1 M

Lb

12,000

32 Genteng Morando

Bh

2,800

33 Genteng Morando Nok

Bh

4,000

34 Genteng Plentong

Bh

600

35 Genteng Plentong Nok

Bh

3,500

36 Genteng Metal

Lb

25,000

37 Genteng Metal Nock

Lb

20,000

38 Grendel

Bh

2,500

39 Hak Angin

Bh

3,000

40 Handel Pintu

Bh

3,500

41 Ijuk

Kg

7,500

42 Kaca Biasa tebal 3 MM

M2

40,000

43 Kaca Biasa tebal 5 MM

M2

44 Kaca Buram tebal 3 MM

M2

68,000

45 Kaca Buram tebal 5 MM

M2

46 Kapur

M3

220,000

47 Kawat Beton

Kg

12,000

48 Kayu Bakar aspal

M3

49 Kayu Balok 2/3,3/4,4/6 & 5/7 Lokal

M3

3,500,000

50 Kayu Balok Lokal 6/12 Gording/Kuda-kuda

M3

3,500,000

NO.

UPAH DAN BHN BANGUNAN

SATUAN

HARGA SATUAN

51 Kayu Balok Lokal Uk. 6/12 untuk Kusen

M3

3,800,000

51 Kayu Bekisting

M3

900,000

52 Kayu Papan Bekisting

M3

900,000

53 Kayu Papan Lisplank 2/20

M3

2,200,000

54 Keramik Tile 20/20

M2

35,000

55 Keramik Tile 30/30 Motif

M2

29,000

56 Keramik Tile 30/30 polos

M2

45,000

57 Knie GIP 1/2"

Bh

2,500

58 Knie PVC 1/2" AW

Bh

1,500

59 Knie PVC 1"

Bh

1,750

60 Knie PVC 2"

Bh

2,500

61 Knie PVC 3"

Bh

4,000

62 Knie PVC 4"

Bh

5,000

63 Kran air dia 1/2" kuningan

Bh

10,000

64 Kran air dia 1/2" vernekel

Bh

17,000

65 Krikil / Split

M3

115,000

65 Kunci-2 Slaag Setara Yale/Beluci

Bh

60,000

66 Kunci-2 Slaag setra Royal/Kuda Terbang

Bh

30,000

67 Kuwas

Bh

5,000

68 Lem Kayu

Kg

7,500

69 Lem PVC

Tube

5,000

70 Lis kaca kayu uk. 1 x 3 cm

M'

1,500

71 Lis plafond kayu 3 x 3 cm

M'

2,000

72 Lisplank Cement Silica uk. 0.8x20 cm

M'

12,500

73 Minyak Bikesting

Kg

4,500

74 Minyak cat

Kg

7,000

75 Padas Urug

M3

45,000

76 Paku Biasa

Kg

9,000

77 Paku ulir + ring Karet

Bh

350

78 Paku Triplek

Kg

10,000

79 Paku Genteng Metal

Kg

22,500

80 Papan Nama Jalan Lengkap

Unit

200,000

81 Pasir Urug

M3

60,000

82 Pasir Batu (Sirtu)

M3

72,500

83 Pasir Beton

M3

120,000

84 Pasir Pasang

M3

90,000

85 Paving Block tb 6 cm Cetak Mesin

M2

35,000

86 Paving Block tb 8 cm Cetak Mesin

M2

45,000

87 PC (Portland Cement) berat 40 kg

Zak

45,000

88 PC (Portland Cement) berwarna untuk nuud

Kg

6,000

89 Pengukuran,Pematokan Lapangan

M2

500

91 Pintu doubel triplex

Bh

250,000

90 Pintu Panil kayu lokal

Bh

320,000

NO.

UPAH DAN BHN BANGUNAN

SATUAN

HARGA SATUAN

92 Pintu PVC lengkap

Bh

140,000

91 Pipa GIP Medium "

Bt

82,000

93 Pipa PVC 1/2" AW

Bt

12,500

92 Pipa PVC 1"


94 Pipa PVC 1 1/4"

Bt
Bt

12,500
17,500

93 Pipa PVC 2"

Bt

22,500

95 Pipa PVC 3"

Bt

32,500

96 Pipa PVC 4"

Bt

40,000

97 Pipa Hawa PVC 1 1/4 " + Accessories

Bh

11,500

98 Pohon Penghijauan (Angsana t : 1,5 m)

Bt

25,000

99 Pupuk Kandang

M3

75,000

100 Rooster/lubang angin (terpasang)

Bh

15,000

101 Saringan Air Mangkok

Bh

12,000

102 Saringan air plat kuningan

Bh

103 Seltipe

Roll

2,500

104 Semen Putih

Zak

80,000

Lb

17,500

106 Seng Plaat BJLS.22 lb. 90 cm

Lb

32,000

106 Soket Gip 1/2

Bh

2,500

107 Soket PVC 1/2

Bh

1,500

107 Tanah U r u g

M3

50,000

108 Tee Pipa PVC 1 "

Lb

2,250

109 Triplex t.3 MM uk.0,9 x2,10M

Lb

32,500

110 Triplex t.4 MM uk.0,9 x2,10M

Lb

45,000

111 Triplex t.6 MM uk.1.22x2.44M

Lb

65,000

112 Pek. Sumur Pantek + lengkap dengan pompa listrik & Accessories

Lb

1,550,000

105 Seng Plaat BJLS.22 lb. 40 cm

C.

DAFTAR HARGA SEWA ALAT :

112 Sewa Alat (Bulldozer)

1/ Per Jam

250,000

113 Sewa Alat (Concrete Mixer)

1/hari

175,000

114 Sewa Alat (Concrete Vibrator)

1/hari

225,000

115 Sewa Alat (Dump Truck)

1/hari

60,000

116 Sewa Alat (Escavator)

1/ Per Jam

225,000

117 Sewa Alat (Motor Grader)

1/ Per Jam

200,000

118 Sewa Alat (Sheep Roller)

1/ Per Jam

175,000

119 Sewa Alat (Stamper)

1/hari

45,000

120 Sewa Alat (Stone Walles)


121 Sewa Alat (Wheel Loader)

1/hari
1/hari

110,000
225,000

Semarang,

Maret 2011

Ass Man Produksi & PLPP

AMAT IMRON

RENCANA ANGGARAN BIAYA


Pekerjaan
: Pembangunan Rumah
Lokasi
: Bumi Palir Sejahtera
Type Rumah : RSh 27 Melati

NO.

URAIAN PEKERJAAN

1.

2.

SA
TU
AN
3.

KOPEL
4.

TUNGGAL
5.

VOLUME

(Dinding Bataco diplester depan, Atap genteng).


HARGA
JMLH HARGA JMLH HARGA
SATUAN
KOPPEL
TUNGGAL
( Rp. )
( Rp. )
( Rp. )
6.
7.
8.

I
2.
3.
4.
5.

PEKERJAAN PERSIAPAN :
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank 2 x pakai
Keamanan

Ls
Ls
M'
Ls

1.000
1.000
28.500
1.000

1.000
1.000
32.500
1.000

100,000.00
100,000.00
6,520.00
50,000.00

100,000.00
100,000.00
185,820.00
50,000.00
435,820.00

100,000.00
100,000.00
211,900.00
50,000.00
461,900.00

II
1.
2.
3.
4.
5.

PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan pasir bwh pondasi & lantai.
Pas.pondasi Umpak batu kali t. 45 cm & menerus t. 25 cm
Pas.pond. rolak teras Conblock ad. 1 Pc : 5 Ps

M3
M3
M3
M3
M'

4.627
1.667
0.907
2.054
4.700

4.857
1.724
0.964
2.169
4.700

15,600.00
7,480.00
82,900.00
411,660.00
10,900.00

72,181.20
12,467.29
75,169.58
845,343.81
51,230.00
1,056,391.88

75,769.20
12,897.39
79,936.33
892,684.71
51,230.00
1,112,517.63

III

PEKERJAAN DINDING
A. DINDING MASIF :

1.
2.

Pasangan Dinding Conblock ad. 1Pc : 5 Psr


Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
- Sloof beton 10/15 cm
- Sloof beton teras 10/15 cm (Besi 7 mm)
- Ring Balk uk 10/12 cm
- Ring Balk sopi uk 10/12 cm
- Balk Sofi uk 10/10 cm
- Kolom tiang teras uk.12/12 cm
- Kolom Praktis 10/10 cm
- Beton Teras t = 7 cm
- Beton Kantilever = 6 cm (diatas pintu belakang)
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding depan luar
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran ornamen minimalis
- Plesteran Tiang Teras
- Plesteran dinding KM/WC tinggi 1.60 m
- Plesteran Ban-banan diatas genteng batas unit
Pasang Roster beton :
- uk.15 x 25 cm
Pas. locis kusen 1:2:3

M2

76.905

85.930

51,970.00

3,996,752.85

4,465,782.10

M3
M3
M3
M3
M3
M3
M3
M3
M3

0.471
0.053
0.377
0.225
0.078
0.037
0.393
0.187
0.048

0.534
0.053
0.427
0.250
0.094
0.037
0.445
0.187
0.048

3,008,750.00
3,008,750.00
3,008,750.00
3,008,750.00
2,717,550.00
2,717,550.00
2,717,550.00
3,008,750.00
3,008,750.00

1,417,121.25
157,959.38
1,133,697.00
676,427.18
212,512.41
101,745.07
1,067,453.64
563,914.97
145,773.94

1,606,672.50
157,959.38
1,285,338.00
750,984.00
256,264.97
101,745.07
1,208,766.24
563,914.97
145,773.94

M2

14.060

14.060

17,070.00

240,004.20

240,004.20

Ls
M2
M2
M'

1.000
1.248
7.120
6.000

1.000
1.248
7.120
6.000

17,070.00
17,070.00
17,070.00
17,070.00

17,070.00
21,303.36
121,538.40
102,420.00

17,070.00
21,303.36
121,538.40
102,420.00

Bh
Bh

19.000
10.000

19.000
10.000

15,000.00
1,650.00

285,000.00
16,500.00
10,277,193.65

285,000.00
16,500.00
11,347,037.13

BH
BH
BH
BH

1.000
3.000
2.000
1.000

1.000
3.000
2.000
1.000

524,950.00
225,390.00
196,470.00
116,520.00

524,950.00
676,170.00
392,940.00
116,520.00

524,950.00
676,170.00
392,940.00
116,520.00

BH
M2
Bh
Bh
BH
BH

6.000
0.185
1.000
3.000
4.000
1.000

6.000
0.185
1.000
3.000
4.000
1.000

127,610.00
51,660.00
279,100.00
246,010.00
43,440.00
173,600.00

765,660.00
9,546.77
279,100.00
738,030.00
173,760.00
173,600.00
3,850,276.77

765,660.00
9,546.77
279,100.00
738,030.00
173,760.00
173,600.00
3,850,276.77

3.

4
5

1.

2.
3.
4.
4.
6.
7.

B. DINDING KOMPONEN :
Pas. Kusen Kayu lokal keras 5/11 bersih
- Kusen Type PJ - 2 (0.0846 M/bh)
- Kusen Type P - 1 (0.0377 M/bh)
- Kusen Type J - 2 (0.0469 M/bh)
- Kusen Type BV-1
Pas. Daun Jendela +kaca polos tebal 3 mm lengkap
- ukuran : 1.02 x 0.52 m' ( J.2 )
Pas. Kaca Es tebal 3 mm pada kusen BV-1
Pas. Daun Pintu panil triplek lengk. engsel+grendel
Pas. Daun Pintu doubel triplek 3 mm lengk. engsel+grendel
Pas. Kunci tanam 2 slaag (Pintu dpn)
Pas. Kusen & daun pintu PVC lengkap (KM/WC)

IV
1.
2.
3.
4.
5.

PEKERJAAN RANGKA ATAP.


Pas Gording Kayu lokal ukuran 6/12
Pas & Balok Nok Kayu lokal ukuran 6/12
Pas. Kayu Ruiter ukuran 4/6
Pas Kasau 4/6 dan Reng 2/3
Pas. Papan Lisplang Cemen Silica 0.8/20

V
1.
2.
3.

PEK.PENUTUP ATAP DAN PLAFON


Pas. Penutup atap genteng palentong
Pas. Nok/bubungan genteng
Pas.Rangka Plafond kayu lokal ukuran 4/6 :
-Bagian luar
-Bagian Dalam
Penutup Plafond Eternit tebal 4 mm :
- Bagian luar
- Bagian Dalam

4.

VI
1.

2.
VII
1.
2.
3.

4.
5.
6.
7.

PEKERJAAN LANTAI.
Pas. Lantai Keramik uk. 30 x 30 cm :
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik Mulia KW.I 20x20
PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Pas. Kran Leiding 0 1/2"
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
- Sal air kotor bawah lantai PVC dia 3"
Pas. Bak Mandi Fiberglass + dudukan
Pas. Closet jongkok Porselin + dudukan
Pas. beerput lengkap
Pas. Saringan air plastik

M'
M'
M'
M2
M'

32.000
5.500
5.500
40.496
18.830

32.000
5.500
5.500
40.496
18.830

31,780.00
31,780.00
12,490.00
48,720.00
14,060.00

1,016,960.00
174,790.00
68,695.00
1,972,965.12
264,749.80
3,498,159.92

1,016,960.00
174,790.00
68,695.00
1,972,965.12
264,749.80
3,498,159.92

M2
m'

40.496
5.500

40.496
5.500

23,340.00
42,400.00

945,176.64
233,200.00

945,176.64
233,200.00

M2
M2

9.235
24.174

9.235
24.174

44,080.00
44,080.00

407,078.80
1,065,572.29

407,078.80
1,065,572.29

M2
M2

9.235
24.174

9.235
24.174

17,480.00
17,480.00

161,427.80
422,554.53
3,235,010.06

161,427.80
422,554.53
3,235,010.06

M2
M2
M2
M2

22.749
0.720
2.500
1.640

22.749
0.720
2.500
1.640

80,760.00
80,760.00
80,760.00
70,260.00

1,837,225.39
58,147.20
201,900.00
115,226.40
2,212,498.99

1,837,225.39
58,147.20
201,900.00
115,226.40
2,212,498.99

M'
BH

7.000
1.000

7.000
1.000

8,460.00
13,310.00

59,220.00
13,310.00

59,220.00
13,310.00

M'
M'
BH
BH
BH
Bh

5.500
7.000
1.000
1.000
1.000
1.000

5.500
7.000
1.000
1.000
1.000
1.000

22,380.00
17,470.00
201,780.00
194,410.00
543,010.00
12,000.00

123,090.00
122,290.00
201,780.00
194,410.00
543,010.00
12,000.00
1,269,110.00

123,090.00
122,290.00
201,780.00
194,410.00
543,010.00
12,000.00
1,269,110.00

VIII
1.
2.
3.
4.

PEKERJAAN PENGECATAN.
Pengecatan Kayu pada Kusen, daun pintu, daun jendela & Lisplank
Pengecatan Metrolite pada dinding luar
Pengecatan Metrolite pada dinding KM/WC
Pengecatan Metrolite pada plafond luar & dalam

M2
M2
M2
M2

30.368
14.060
7.120
33.409

30.368
14.060
7.120
33.409

17,240.00
10,830.00
10,830.00
10,830.00

523,544.32
152,269.80
77,109.60
361,815.14
1,114,738.86

523,544.32
152,269.80
77,109.60
361,815.14
1,114,738.86

IX
1.
2.

PEKERJAAN LAIN-LAIN.
Pembersihan lapangan setelah selesai pembangunan
Jl. Masuk Rumah, Rabat Beton ad. 1 Ps : 3 Ps : 5 Krl uk. 80x300x8 cm

Ls
M2

1.000
2.400

1.000
2.400

100,000.00
26,190.00

100,000.00
62,856.00
162,856.00

100,000.00
62,856.00
162,856.00

REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN RUMAH TYPE RSh. 27/72 Melati
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
(Dinding Bataco diplester depan, Atap genteng).
URAIAN PEKERJAAN

NO.

1
I

PEKERJAAN PERSIAPAN :

II

PEKERJAAN PONDASI :

III

PEKERJAAN DINDING

JMLH HARGA

JMLH HARGA

KOPPEL

TUNGGAL

( Rp. )

( Rp. )

3.

4.

435,820.00

461,900.00

1,056,391.88

1,112,517.63

10,277,193.65

11,347,037.13

B. DINDING KOMPONEN :

3,850,276.77

3,850,276.77

IV

PEKERJAAN RANGKA ATAP.

3,498,159.92

3,498,159.92

PEK.PENUTUP ATAP DAN PLAFON

3,235,010.06

3,235,010.06

VI

PEKERJAAN LANTAI.

2,212,498.99

2,212,498.99

VII

PEKERJAAN SANITAIR.

1,269,110.00

1,269,110.00

VIII

PEKERJAAN PENGECATAN.

1,114,738.86

1,114,738.86

162,856.00

162,856.00

27,112,056.13

28,264,105.36

2,711,205.61

2,826,410.54

JUMLAH TOTAL

29,823,261.74

31,090,515.90

DIBULATKAN

29,823,000.00

31,090,000.00

HARGA / M2

1,104,555.56

1,151,481.48

A. DINDING MASIF :

PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JASA KONTRAKTOR 10 %

Mengetahui/Menyetujui
Manager Cabang

Semarang, Maret 2011


Ass Man Produksi & PLPP

AKHMAD RUKHIMAN

AMAT IMRON

RENCANA ANGGARAN BIAYA (RAB)


PEKERJAAN
LOKASI
TYPE RUMAH

: PEMBANGUNAN RUMAH RSh. 29


: BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
: RSh. 29 (Pelana)

NO.

URAIAN PEKERJAAN

1.

2.

SA
TU

(Dinding Conblock, Atap genteng Palentong).


VOLUME

HARGA
SATUAN

JMLH HARGA
KOPPEL

AN

KOPEL

TUNGGAL

( Rp. )

( Rp. )

3.

4.

5.

6.

7.

I
1.
2.
3.
4.

PEKERJAAN PERSIAPAN :
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank 2 x pakai
Keamanan

Ls
m2
M'
Ls

1.000
1.000
22.000
1.000

1.000
1.000
30.000
1.000

100,000.00
100,000.00
6,520.00
50,000.00

100,000.00
100,000.00
143,440.00
50,000.00
393,440.00

II
1.
2.
3.
4.
5.

PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan pasir bwh pondasi & lantai.
Pas.pondasi menerus batu kali Ad.1 Pc :5 Ps t. 45 cm
Pas.pond. rolak teras conblock ad. 1 Pc : 5 Ps

M3
M3
M3
M3
M'

2.243
0.702
1.976
1.780
5.200

3.044
0.838
2.056
2.732
5.200

15,600.00
7,480.00
82,900.00
411,660.00
10,900.00

34,990.80
5,250.96
163,810.40
732,754.80
56,680.00
993,486.96

III

PEKERJAAN DINDING
A. DINDING MASIF :

1.
2.

Pasangan Dinding Conblock ad. 1 Pc : 5 Ps


Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
- Sloof beton 10/15 cm
- Ring Balk uk 10/12 cm
- Balk Sofi uk 10/12 cm
- Kolom tiang teras uk.12/12 cm
- Kolom Praktis 10/10 cm
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding luar
- Plesteran Tiang Teras
- Plesteran dinding KM/WC tinggi 1.60 m
Pasang Roster beton :
- uk.20 x 20 cm / 15 x 25 cm
Pas. locis kusen 1:2:3

M2

80.000

87.000

51,970.00

4,157,600.00

M3
M3
M3
M3
M3

0.453
0.366
0.210
0.038
0.345

0.517
0.407
0.327
0.038
0.417

3,008,750.00
3,008,750.00
3,008,750.00
2,717,550.00
2,717,550.00

1,362,963.75
1,101,202.50
631,837.50
103,266.90
937,554.75

M2
M2
M2

10.716
1.699
7.680

10.716
1.699
7.680

17,070.00
17,070.00
17,070.00

182,922.12
29,001.93
131,097.60

Bh
Bh

16.000
10.000

16.000
10.000

15,000.00
1,650.00

240,000.00
16,500.00
8,893,947.05

BH
BH
BH
BH

3.000
1.000
2.000
1.000

3.000
1.000
2.000
1.000

225,390.00
524,950.00
196,470.00
116,520.00

676,170.00
524,950.00
392,940.00
116,520.00

BH
BH

2.000
1.000

2.000
1.000

127,610.00
127,610.00

255,220.00
127,610.00

M2
M2
Bh
Bh
BH
BH

0.840
0.273
1.000
3.000
2.000
1.000

0.840
0.273
1.000
3.000
2.000
1.000

127,610.00
51,660.00
279,100.00
246,010.00
43,440.00
173,600.00

107,192.40
14,092.85
279,100.00
738,030.00
86,880.00
173,600.00
3,492,305.25

M'
M'
M'
M2
M'

34.800
5.800
5.800
52.200
21.000

34.800
5.800
5.800
52.200
21.000

31,780.00
31,780.00
12,490.00
48,720.00
14,060.00

1,105,944.00
184,324.00
72,442.00
2,543,184.00
295,260.00
4,201,154.00

3.

4
5

4.
5.
6.
7.
8.

B. DINDING KOMPONEN :
Pas. Kusen Kayu Lokal keras 5/11 bersih
- Kusen Type P - 1 (0.038 M/bh)
- Kusen Type PJ-2 (0.087 M/bh)
- Kusen Type J - 1 (0.030 M/bh)
- Kusen Type BV-1
Pas. Daun Jendela +kaca polos tebal 5 mm lengkap
- ukuran : 1.02 m' x 0.62 m' ( J.1 )
- ukuran : 1.02 m' x 0.62 m' ( PJ.2 )
Pasang Kaca mati polos tebal 5 mm :
- ukuran : 0.8 m' x 1.02 m' = 1 bh ( PJ.2 )
Pas. Kaca Es tebal 3 mm pada kusen BV-1
Pas. Daun Pintu panil triplek lengk. engsel+grendel
Pas. Daun Pintu doubel triplek 3 mm lengk. engsel+grendel
Pas. kunci tanam 2 slaag (Pintu dpn & Blk)
Pas. Kusen & daun pintu PVC lengkap (KM/WC) - P2

IV
1.
2.
3.
4.
5.

PEKERJAAN RANGKA ATAP.


Pas Gording Kayu lokal ukuran 6/12
Pas Balok Nok Kayu lokal ukuran 6/12
Pas. Kayu Ruiter ukuran. 4/6
Pas Kasau 4/6 dan Reng 2/3
Pas. Papan Lisplang Cemen Silica 0.8/20

1.

2.
3.

V
1.
2.
3.
4.

VI
1.

2.
VII
1.
2.
3.

PEK.PENUTUP ATAP DAN PLAFON


Pas. Penutup atap genteng palentong
Pas. Nok/bubungan genteng
Pas.Rangka Plafond kayu lokal ukuran 4/6 :
-Bagian Dalam
-Bagian Luar
Penutup Plafond Eternit tebal 4 mm :
-Bagian Dalam
-Bagian Luar
PEKERJAAN LANTAI.
Pas. Lantai Keramik uk. 30 x 30 cm (polos)
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
- Teras depan
Lantai KM / WC ,Keramik Mulia KW.I 20x20

M2
m'

52.200
5.800

52.200
5.800

1,218,348.00
245,920.00

25.300
18.980

23,340.00
42,400.00
44,080.00
44,080.00
17,480.00
17,480.00

M2
M2

25.300
18.980

25.300
18.980

M2
M2

25.300
18.980

M2
M2
M2
M2

23.340
0.720
2.500
1.780

23.340
0.540
2.500
1.780

80,760.00
80,760.00
80,760.00
70,260.00

1,884,938.40
58,147.20
201,900.00
125,062.80
2,270,048.40

M'
BH

10.000
1.000

10.000
1.000

84,600.00
13,310.00

M'
M'
BH
BH
BH
Bh

9.000
11.000
1.000
1.000
1.000
1.000

9.000
11.000
1.000
1.000
1.000
1.000

8,460.00
13,310.00
22,380.00
17,470.00
201,780.00
194,410.00
543,010.00
12,000.00

1,115,224.00
836,638.40
442,244.00
331,770.40
4,190,144.80

4.
5.
6.
7.

PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Pas. Kran Leiding 0 1/2"
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
- Sal air kotor bawah lantai PVC dia 3"
Pas. Bak Mandi Fiberglass Oval 100 ltr + dudukan
Pas. Closet jongkok Porselin + dudukan
Pas. beerput lengkap sedalam 1,5 m
Pas. Saringan air plastik

VIII
1.
2.
3.
4.

PEKERJAAN PENGECATAN.
Pengecatan Kayu pada Kusen, daun pintu, daun jendela & Lisplank
Pengecatan Metrolite pada dinding luar
Pengecatan Metrolite pada dinding KM/WC
Pengecatan Metrolite pada plafond luar & dalam

M2
M2
M2
M2

31.284
12.415
7.680
44.280

31.284
12.415
7.680
44.280

17,240.00
10,830.00
10,830.00
10,830.00

539,336.16
134,454.45
83,174.40
479,552.40
1,236,517.41

IX
1.
2.

PEKERJAAN LAIN-LAIN.
Pembersihan lapangan setelah selesai pembangunan
Pek. Jalan masuk rumah beton ad. 1:3:5 ( 5 x 0.06 x 0,90 m)

Ls
M2

1.000
4.500

1.000
4.500

100,000.00
26,190.00

100,000.00
117,855.00
217,855.00

201,420.00
192,170.00
201,780.00
194,410.00
543,010.00
12,000.00
1,442,700.00

REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN RUMAH RsH. 29
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I

NO.

URAIAN PEKERJAAN

JMLH HARGA
KOPPEL
( Rp. )
3.

PEKERJAAN PERSIAPAN :

393,440.00

II

PEKERJAAN PONDASI :

993,486.96

III

PEKERJAAN DINDING
A. DINDING MASIF :

8,893,947.05

B. DINDING KOMPONEN :

3,492,305.25

IV

PEKERJAAN RANGKA ATAP.

4,201,154.00

PEK.PENUTUP ATAP DAN PLAFON

4,190,144.80

VI

PEKERJAAN LANTAI.

2,270,048.40

VII

PEKERJAAN SANITAIR.

1,442,700.00

VIII

PEKERJAAN PENGECATAN.

1,236,517.41

IX

PEKERJAAN LAIN-LAIN.

217,855.00

JUMLAH SUB TOTAL

JASA KONTRAKTOR 10 %

27,331,598.87
2,733,159.89

JUMLAH TOTAL

30,064,758.76

DIBULATKAN

30,064,000.00

HARGA / M2

1,036,689.66
Mengetahui/Menyetujui
Manager Cabang

Semarang, Maret 2011


Ass Man Produksi & PLPP

AKHMAD RUKHIMAN

AMAT IMRON

(Dinding Conblock, Atap genteng Palentong).


JMLH HARGA
TUNGGAL
( Rp. )
8.
100,000.00
100,000.00
195,600.00
50,000.00
445,600.00
47,486.40
6,268.24
170,442.40
1,124,655.12
56,680.00
1,405,532.16

4,521,390.00
1,555,523.75
1,224,561.25
983,861.25
103,266.90
1,133,218.35
182,922.12
29,001.93
131,097.60
240,000.00
16,500.00
10,121,343.15

676,170.00
524,950.00
392,940.00
116,520.00
255,220.00
127,610.00
107,192.40
14,092.85
279,100.00
738,030.00
86,880.00
173,600.00
3,492,305.25
1,105,944.00
184,324.00
72,442.00
2,543,184.00
295,260.00
4,201,154.00

1,218,348.00
245,920.00
1,115,224.00
836,638.40
442,244.00
331,770.40
4,190,144.80

1,884,938.40
43,610.40
201,900.00
125,062.80
2,255,511.60
84,600.00
13,310.00
201,420.00
192,170.00
201,780.00
194,410.00
543,010.00
12,000.00
1,442,700.00
539,336.16
134,454.45
83,174.40
479,552.40
1,236,517.41
100,000.00
117,855.00
217,855.00

I
RsH. 29 (Pelana)
JMLH HARGA
TUNGGAL
( Rp. )
4.
445,600.00
1,405,532.16
10,121,343.15
3,492,305.25
4,201,154.00
4,190,144.80
2,255,511.60
1,442,700.00
1,236,517.41
217,855.00
29,008,663.37
2,900,866.34
31,909,529.71
31,909,000.00
1,100,310.34

RENCANA ANGGARAN BIAYA (RAB)


Pekerjaan
Lokasi
Type Rumah

: PEMBANGUNAN RUMAH RS 36
: BUKIT BERINGIN LESTARI
: RS 36 Type Cempaka

NO.

URAIAN PEKERJAAN

1.

2.

SA
TU
AN
3.

KOPEL
4.

TUNGGAL
5.

VOLUME

(Dinding Bata Merah diplester, Atap genteng).


HARGA
JMLH HARGA
JMLH HARGA
SATUAN
KOPPEL
TUNGGAL
( Rp. )
( Rp. )
( Rp. )
6.
7.
8.

I
1
2
3
4

PEKERJAAN PERSIAPAN :
Air Kerja
Pengukuran, Pemat.& Pembers. Lapangan.
Pemasangan Bouwplank 2 x pakai
Keamanan

Ls
m2
M'
Ls

1.000
1.000
34.000
1.000

1.000
1.000
36.700
1.000

100,000.00
100,000.00
6,520.00
50,000.00

100,000.00
100,000.00
221,680.00
50,000.00
471,680.00

100,000.00
100,000.00
239,284.00
50,000.00
489,284.00

II
1.
2.
3.
4.
5.

PEKERJAAN PONDASI :
Galian tanah pondasi
Urugan tanah kembali & pemadatan bekas galian pondasi
Urugan pasir bwh pondasi & lantai.
Pas.pondasi umpak batu kali t. 45 cm & menerus t. 25 cm
Pas.pond. rolak teras bata merah ad. 1 Pc : 3 Ps

M3
M3
M3
M3
M'

4.940
1.745
0.985
2.210
6.200

5.170
1.803
1.043
2.325
6.200

15,600.00
7,480.00
82,900.00
411,660.00
10,900.00

77,064.00
13,052.60
81,656.50
909,768.60
67,580.00
1,149,121.70

80,652.00
13,482.70
86,423.25
957,109.50
67,580.00
1,205,247.45

III

PEKERJAAN DINDING
A. DINDING MASIF :

1.

Pasangan Dinding Bata Merah ad. 1Pc : 6 Psr


- Pas. Bata Tiang teras
Pasangan beton bertulang ad. 1 Pc: 2 Ps : 3 Krl
- Sloof beton 10/15 cm
- Sloof beton teras 10/15 cm
- Ring Balk uk 10/12 cm
- Ring Balk Sopi uk 10/12 cm
- Balk Sofi uk 10/12 cm
- Kolom tiang teras uk.12/12 cm
- Kolom Praktis 10/10 cm
- Dak Beton Teras t = 7 cm
- Balk Pengaku Dak Teras 10/12 cm
- Dak Beton Kantilever t : 5 cm (diatas pintu belakang & Jendela)
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran dinding luar
- Plesteran dinding dalam
Pekerjaan Plesteran ad. 1 Pc : 5 Psr
- Plesteran ornamen minimalis
- Plesteran Tiang Teras
- Plesteran dinding KM/WC tinggi 1.60 m
Pasang Roster Beton :
- uk.15 x 35 cm
Pas. locis kusen 1:2:3

M2
M3

98.326
0.840

114.058
0.840

56,380.00
56,380.00

5,543,619.88
47,359.20

6,430,590.04
47,359.20

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

0.681
0.060
0.402
0.257
0.103
0.040
0.391
0.381
0.054
0.118

0.678
0.060
0.470
0.257
0.123
0.040
0.447
0.381
0.054
0.118

3,008,750.00
3,008,750.00
3,008,750.00
3,008,750.00
3,008,750.00
3,008,750.00
2,717,550.00
3,008,750.00
3,008,750.00
3,008,750.00

2,048,657.88
180,525.00
1,209,517.50
773,369.10
310,051.69
121,312.80
1,062,562.05
1,145,732.00
162,472.50
355,634.25

2,039,932.50
180,525.00
1,415,316.00
773,369.10
369,474.50
121,312.80
1,214,744.85
1,145,732.00
162,472.50
355,634.25

M2
M2

64.463
115.765

94.013
115.765

17,070.00
17,070.00

1,100,380.00
1,976,105.14

1,604,798.50
1,976,105.14

Ls
M2
M2

1.000
3.360
7.120

1.000
3.360
7.120

250,000.00
17,070.00
17,070.00

250,000.00
57,355.20
121,538.40

250,000.00
57,355.20
121,538.40

Bh
Bh

19.000
10.000

19.000
10.000

25,000.00
1,650.00

475,000.00
16,500.00
16,957,692.57

475,000.00
16,500.00
18,757,759.97

BH
BH
BH
BH

1.000
3.000
3.000
1.000

1.000
3.000
3.000
1.000

524,950.00
225,390.00
196,470.00
116,520.00

524,950.00
676,170.00
589,410.00
116,520.00

524,950.00
676,170.00
589,410.00
116,520.00

BH
M2
Bh
Bh
BH
BH
BH

6.000
0.185
1.000
3.000
1.000
3.000
1.000

6.000
0.185
1.000
3.000
1.000
3.000
1.000

127,610.00
51,660.00
395,500.00
279,100.00
79,050.00
43,440.00
173,600.00

765,660.00
9,546.77
395,500.00
837,300.00
79,050.00
130,320.00
173,600.00
4,298,026.77

765,660.00
9,546.77
395,500.00
837,300.00
79,050.00
130,320.00
173,600.00
3,773,076.77

2.
1.10

3.

4.
5.
6.

1.

2.
3.
4.
5.
6.
7.
8.

B. DINDING KOMPONEN :
Pas. Kusen Kayu Meranti 5/11 bersih
- Kusen Type P - Utama (0.0377 M/bh)
- Kusen Type P - 1 (0.0377 M/bh)
- Kusen Type J - 2 (0.0469 M/bh)
- Kusen Type BV-1
Pas. Daun Jendela +kaca polos tebal 5 mm lengkap
- ukuran : 1.25 x 0.52 m' ( J.2 )
Pas. Kaca Es tebal 3 mm pada kusen BV-1
Pas. Daun Pintu panil kayu Suren/Johar + lengk. engsel+grendel
Pas. Daun Pintu Panil Triplex lengk. engsel+grendel
Pas. Kunci tanam 2 slaag (Pintu dpn) Setara beluci/yale
Pas. Kunci tanam 2 slaag
Pas. Kusen & daun pintu PVC lengkap (KM/WC) (P2)

IV
1.
2.
3.
4.
5.

PEKERJAAN RANGKA ATAP.


Pas Gording Kayu lokal ukuran 6/12
Pas & Balok Nok Kayu lokal ukuran 6/12
Pas. Kayu Ruiter kayu ukuran 4/6
Pas Kasau 4/6 dan Reng 2/3
Pas. Papan Lisplang Cemen Silica 0.8/20

V
1.
2.
3.

PEK.PENUTUP ATAP DAN PLAFON


Pas. Penutup atap genteng Mantili Besar
Pas. Nok/bubungan genteng Mantili
Pas.Rangka Plafond kayu lokal ukuran 4/6 :
-Bagian Luar
-Bagian Dalam
Penutup Plafond Eternit tebal 4 mm :
- Bagian Luar
- Bagian Dalam

4.

VI
1.
2.

3.
VII
1.
2.
3.

PEKERJAAN LANTAI.
Urugan Pasir bawah lantai tebal 5 cm
Pas. Lantai Keramik uk. 30 x 30 cm (polos)
- R.Tamu + R.Kel / R.Makan + K. tidur + Dapur
- Teras Belakang
Pas. Lantai Keramik uk. 30 x 30 cm (Warna)
- Teras depan
Lantai KM / WC ,Keramik Mulia KW.I 20x20

M'
M'
M'
M2
M'

48.500
6.500
6.500
50.974
19.400

48.500
6.500
6.500
50.974
19.400

31,780.00
31,780.00
12,490.00
48,720.00
14,060.00

1,541,330.00
206,570.00
81,185.00
2,483,453.28
272,764.00
4,585,302.28

1,541,330.00
206,570.00
81,185.00
2,483,453.28
272,764.00
4,585,302.28

M2
m'

52.974
6.500

54.974
6.500

41,370.00
42,400.00

2,191,534.38
275,600.00

2,274,274.38
275,600.00

M2
M2

9.425
30.724

9.425
30.724

44,080.00
44,080.00

415,454.00
1,354,296.29

415,454.00
1,354,296.29

M2
M2

9.425
30.724

9.425
30.724

17,480.00
17,480.00

164,749.00
537,048.53
4,938,682.20

164,749.00
537,048.53
5,021,422.20

1.800

1.800

9,750.00

17,550.00

17,550.00

M2
M2

32.299
1.000

32.299
1.000

80,760.00
80,760.00

2,608,483.39
80,760.00

2,608,483.39
80,760.00

M2
M2

3.750
1.780

3.750
1.780

80,760.00
70,260.00

302,850.00
125,062.80
3,134,706.19

302,850.00
125,062.80
3,134,706.19

M'
BH

7.000
1.000

7.000
1.000

8,460.00
13,310.00

59,220.00
13,310.00

59,220.00
13,310.00

M'
M'
BH
BH
BH
Bh

5.500
7.000
1.000
1.000
1.000
1.000

5.500
7.000
1.000
1.000
1.000
1.000

22,380.00
17,470.00
201,780.00
194,410.00
543,010.00
12,000.00

123,090.00
122,290.00
201,780.00
194,410.00
543,010.00
12,000.00
1,269,110.00

123,090.00
122,290.00
201,780.00
194,410.00
543,010.00
12,000.00
1,269,110.00

4.
5.
6.
7.

PEKERJAAN SANITAIR.
Pas. Pipa Leiding PVC dia 1/2" + Accessories
Pas. Kran Leiding 0 1/2"
Pas. Pipa pembuangan :
- Sal Tinja pipa PVC dia 4"
- Sal air kotor bawah lantai PVC dia 3"
Pas. Bak Mandi Fiberglass oval + dudukan
Pas. Closet jongkok Porselin + dudukan
Pas. Beerput lengkap sedalam = 2 m
Pas. Saringan air plastik

VIII
1.
2.
3.
4.
5.

PEKERJAAN PENGECATAN.
Pengecatan Kayu Kusen, dn pintu, dn jendela & Lisplank
Pengecatan Metrolite pada dinding luar
Pengecatan Metrolite pada dinding dalam
Pengecatan Metrolite pada dinding KM/WC
Pengecatan Metrolite pada plafond luar & dalam

M2
M2
M2
M2
M2

30.368
76.463
115.765
7.120
40.149

32.368
94.013
115.765
7.120
40.149

17,240.00
10,830.00
10,830.00
10,830.00
10,830.00

523,551.22
828,092.12
1,253,732.78
77,109.60
434,809.34
3,117,295.06

558,031.22
1,018,158.62
1,253,732.78
77,109.60
434,809.34
3,341,841.56

IX
1.
2.

PEKERJAAN LAIN-LAIN.
Pembersihan lapangan setelah selesai pembangunan
Pek. Jalan masuk rumah beton ad. 1:3:5 ( 6 x 0.06 x 0,90 m)

Ls
M2

1.000
5.400

1.000
5.400

100,000.00
38,500.00

100,000.00
207,900.00
307,900.00

100,000.00
207,900.00
307,900.00

REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN RUMAH RS 36
DI LOKASI BKIT BERINGIN LESTARIA PERUM PERUMNAS CABANG SEMARANG I
(Dinding Bata Merah diplester, Atap genteng).

NO.

URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN :

II

PEKERJAAN PONDASI :

III

PEKERJAAN DINDING

JMLH HARGA

JMLH HARGA

KOPPEL

TUNGGAL

( Rp. )

( Rp. )

3.

4.

471,680.00

489,284.00

1,149,121.70

1,205,247.45

16,957,692.57

18,757,759.97

B. DINDING KOMPONEN :

4,298,026.77

3,773,076.77

IV

PEKERJAAN RANGKA ATAP.

4,585,302.28

4,585,302.28

PEK.PENUTUP ATAP DAN PLAFON

4,938,682.20

5,021,422.20

VI

PEKERJAAN LANTAI.

3,134,706.19

3,134,706.19

VII

PEKERJAAN SANITAIR.

1,269,110.00

1,269,110.00

VIII

PEKERJAAN PENGECATAN.

3,117,295.06

3,341,841.56

A. DINDING MASIF :

IX

PEKERJAAN LAIN-LAIN.
JUMLAH SUB TOTAL
JASA KONTRAKTOR 10 %
JUMLAH TOTAL
PPN 10 %

307,900.00

307,900.00

40,229,516.77

41,885,650.42

4,022,951.68

4,188,565.04

44,252,468.45

46,074,215.46

JUMLAH TOTAL

44,252,468.45

46,074,215.46

DIBULATKAN

44,252,000.00

46,074,000.00

HARGA / M2

1,229,222.22

1,279,833.33

Mengetahui/Menyetujui
Manager Cabang

AKHMAD RUKHIMAN

21,741,000.00
23,071,000.00
Semarang, Maret 2011
Ass Man Produksi & PLPP

AMAT IMRON

RENCANA ANGGARAN BIAYA (RAB) PAKET I


#REF!
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
URAIAN PEKERJAAN

NO
1
I.
1
2
3

2
PEKERJAAN PERSIAPAN
Air Kerja / Alat bantu
Keamanan
Pengukuran, Pematokan & Pembersihan lapangan

VOLUME

SAT

4
1.00
1.00
1.00

Ls
Ls
Ls

HARGA SATUAN
( Rp )
5
1,000,000.00
1,500,000.00
1,000,000.00

Jumlah

II.
1
1
2
3
4

III.
1
2
3
4

PEKERJAAN PERBAIKAN JALAN & SALURAN


Pek. Pembuatan Saluran Type S.1
Pek. Pembuatan Saluran Type S.2
Pek. Pembuatan Jalan DMJ 6
Pek. Pembuatan Jalan DMJ 8
Pekerjaan Normalisasi Saluran
Jumlah
PEKERJAAN LAIN-LAIN
Pek. Jembatan Masuk Rumah Uk. 0.8*0.7*0.08 m
Pek. Pembuatan Sumur Resapan
Pek. Sumur Pantek + lengkap dengan pompa listrik & Accessories
Plat Nomor Rumah
Jumlah

\\vboxsrv\conversion_tmp\scratch_4\[146701492.xls.ms_office.xls]RS 36 Cempaka

JUMLAH HARGA
( Rp )
6
1,000,000.00
1,500,000.00
1,000,000.00
3,500,000.00

194.00
108.00
87.00
112.00
70.00

m'
m'
m'
m'
m'

108,520.00
133,820.00
245,620.00
349,690.00
48,750.00

21,052,880.00
14,452,560.00
21,368,940.00
39,165,280.00
3,412,500.00
99,452,160.00

34.00
34.00
34.00
34.00

bh
unit
unit
bh

134,790.00
623,440.00
1,550,000.00
20,000.00

4,582,860.00
21,196,960.00
52,700,000.00
680,000.00
79,159,820.00

REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB) PAKET I
#REF!
DI LOKASI BUMI PALIR SEJAHTERA PERUM PERUMNAS CABANG SEMARANG I
NO.

URAIAN PEKERJAAN

JUMLAH
HARGA
( Rp. )
3

PEKERJAAN PERSIAPAN

3,500,000.00

II.

PEKERJAAN PERBAIKAN JALAN & SALURAN

99,452,160.00

III.

PEKERJAAN LAIN-LAIN

79,159,820.00

JUMLAH SUB TOTAL

182,111,980.00

JASA KONTRAKTOR 10 %

18,211,198.00

JUMLAH

200,323,178.00

DIBULATKAN

200,323,000.00

Mengetahui/Menyetujui
Manager Cabang

Semarang, Maret 2011


Ass Man Produksi & PLPP

AKHMAD RUKHIMAN

AMAT IMRON

URAIAN ANALISA HARGA SATUAN


( METODE PELAKSANAAN )

NO

PEKERJAAN

: PEKERJAAN CUT/FILL DAN PERBAIKAN JALAN

LOKASI

U R A I A N

KODE

KOEF.

SATUAN

A.
I
1
2
3
4
5

PEKERJAAN PENGERUKAN SLAURAN


ASUMSI
Pekerjaan pengerukan saluran dilakukan secara manual
Lokasi pekerjaan sepanjang jalan komplek perumahan
Kondisi existing jalan sedang/baik
Jam kerja efektif per hari
Faktor pengembangan bahan

Tk
Fk

7.0000
1.1000

Jam
-

II
1
2
3

URUTAN KERJA
Saluran yang dikeruk saluran induk
Penggalian dilakukan dengan manual
Truck Bak Pendek membuang bekas galian tersebut ke luar Site
dengan jaeak pembuangan sejauh

5.0000

Km

V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2

2.0000
0.8300
30.0000
40.0000

M3
Km/Jam
Km/Jam

10.0000
7.5000
35.0000
52.5000

Menit
Menit
Menit
Menit

Q2

4.3117
0.2319

M3/Jam
Jam

III
1

PEMAKAIAN BAHAN, ALAT DAN TENAGA


BAHAN
Tidak ada bahan yang dipakai

ALAT
- TRUCK BAK PENDEK
Kapasitas bak
Faktor efesien alat
Kecepatan rata-rata bermuatan
Kecepatan rata-rata kosong
Waktu siklus
- Waktu tempuh isi = (L/v1) x 60
- Waktu tempuh kosong = (L/v2) x 60
- Lain-lain ( bongkar muat)

Kapasitas produksi / jam = (V x Fa x 60 ) / ( Fk x Ts2 )


Koefisien alat / m3 = 1/Q2

NO

U R A I A N

KODE

- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Manual
Produksi per hari = Tk x Q1
Kebutuhan tenaga
- Mandor
- Pekerja

KOEF.

SATUAN

1.0000

Lumpsum

Q1
Qt

2.0000
14.0000

M3/Jam
M3

M
P

0.5000
2.0000

Orang
Orang

0.2500
1.0000

Jam
Jam

Koefisien tenaga / m3
- Mandor
= ( Tk x M ) / Qt
- Tenaga
= ( Tk x P ) / Qt

B.
I
1
2
3
4
5

PEKERJAAN GALIAN TANAH KERAS (PADAS)


ASUMSI
Pekerjaan galian dilakukan secara mekanis
Lokasi pekerjaan dalam komplek perumahan
Kondisi existing jalan sedang/baik
Jam kerja efektif per hari
Faktor pengembangan bahan

Tk
Fk

7.0000
1.2000

Jam
-

II
1
2

URUTAN KERJA
Tanah yang digali berada dalam lokasi perumahan KONDISI padas berbatu
Penggalian dilakukan denganBoldozer dan Excavator sekaligus menuangkan
material kedalam Dump Truck
Dump Truck membuang bekas galian tersebut ke lokasi Blok A dan C
dengan jarak pembuangan sejauh

1.0000

Km

III
1

PEMAKAIAN BAHAN, ALAT DAN TENAGA


BAHAN
Tidak ada bahan yang dipakai

ALAT
- BOLDOZER
Jarak operasi
Panjang efektif Blade
Faktor efesiensi alat
Total potongan / galian
Kecepatan
Jumlah lintasan
Waktu siklus = ((( n x Lh ) / c ) x 1 jam)/1000
Kapasitas produksi / jam ( Lh x b x V x Fa ) / ( Fk x Ts x n )
Koefisien alat / M3 = 1/Q1

Lh
b
Fa
V
c
n
Ts
Q1

25.00000
2.00000
0.83000
0.15000
2.00000
4.00000
0.05000
25.93750
0.03855

M
M
M
Km/Jam
PP
Jam
M3/Jam
Jam

NO

U R A I A N

- EXCAVATOR PC 200
Kapasitan bucket
Faktor bucket
Faktor efesiensi alat
Waktu siklus
- Mengisi / memuat
- Lain-lain

Kapasitas produksi / jam = (V x Fa x Fb x 60 ) / ( Fk x Ts1 )


Koefisien alat / m3 = 1/Q1
- DUMP TRUCK
Kapasitas bak
Faktor efesien alat
Kecepatan rata-rata bermuatan
Kecepatan rata-rata kosong
Waktu siklus
- Waktu tempuh isi = (L / v1 ) x 60
- Waktu tempuh kosong = (L / v2 ) x 60
- Lain-lain
Kapasitas produksi / jam = (V x Fa x 60 ) / ( Fk x Ts2 )
Koefisien alat / m3 = 1/Q2

KODE

Kebutuhan tenaga
- Mandor
- Pekerja

01

0
0.
.

0.50
0.70
0.63
0.70
0.60
0.70
0.80
0.62
0.50
2.73
1.80
3,00

= ( Tk x M ) / Qt
= ( Tk x P ) / Qt
0

00
,,
43
0
0

Koefisien tenaga / m3
- Mandor
- Tenaga

SATUAN

V
Fb
Fa
Ts1
T1
T2
Ts1

0.8000
0.9500
0.8300

M3
-

1.5000
0.5000
2.0000

Menit
Menit
Menit

Q1

15.7700
0.0634

M3/Jam
Jam

V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2

4.0000
0.8300
10.0000
20.0000

M3
Km/Jam
Km/Jam

6.0000
3.0000
5.0000
14.0000

Menit
Menit
Menit
Menit

Q2

11.8571
0.0843

M3/Jam
Jam

1.0000

Lumpsum

- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii
- TENAGA
Produksi menentukan : Buldozer
Produksi per hari = Tk x Q1

KOEF.

Q1
Qt

25.9375
181.5625

M3/Jam
M3

M
P

0.2500
1.0000

Orang
Orang

0.0096
0.0386

Jam
Jam

URAIAN ANALISA HARGA SATUAN


( METODE PELAKSANAAN )

KETERANGAN

KETERANGAN

KETERANGAN

00
01,,
0
0

SLOOF 12/15

15

11

8.00
12.00

8 Tulang Pokok

1 M'

8x4

4 m

6 Beugel

1 M'

6 - 20

6 bh

1 bh beugel uk. 8 x 11 cm

: (11*2)+(8*2)+(2*2)
: 22 + 16 + 4
:
42.00 cm

Berat Besi / M' Sloof


( Bd baja x D x panjang )
1 m' besi beugel 6
1 buah beugel

:
:

0.006165 x
0.10 kg

6 x

6 x

1 m' besi Pokok 8

0.006165

8 x

8 x

Syarat minimal beton salut 2 cm

Besi Tulangan Pokok


Besi beugel 6 bh / m'

:
:
:

1.62 kg
0.57 Kg
2.19 kg

1 m' konstruksi sloof


1 m

1
0,12 x 0.15

x 2.14 kg

121.72

kg

KALAU PAKAI BESI POKOK 7 & BEUGEL 4


1 m' besi beugel 4
:
0.006165 x
1 buah beugel
:
0.04 kg
1 m' besi Pokok 7

Besi Tulangan Pokok 4 bh


Besi beugel

:
:
:

1 m' konstruksi sloof


1
1 m
0,12x 0.15

x 2.14 kg

0.006165

MAKA
4 x 4 x

7 x

7 x

1.24 kg
0.25 Kg
1.49 kg
82.96

kg

RING BALK/SOPI 10 X 12 CM

12

7 Tulang Pokok

1 M'

7x 4

4 m

5 Beugel

1 M'

5 - 20

6 bh

1 bh beugel uk. 6 x 8 cm

: (6*2)+(8*2)+(2*2)
: 12 + 16 + 4
:
32.00 cm

6
10

Berat Besi / m' Ring Balk


( Bd baja x D x panjang )
1 m' besi beugel 4
1 buah beugel

:
:

0.006165 x
0.03 kg

4 x

4 x

1 m' besi Pokok 7

0.006165

7 x

7 x

Besi Tulangan Pokok


Besi beugel

:
:
:

1.24 kg
0.19 Kg
1.43 kg

1 m' konstruksi Ring Balk


1 m

1
0,1 x 0.12

KOLOM 10 X 10 CM

1.43

Kg

119.39

kg

10

7 Tulang Pokok

1 M'

7x4

4 m

4 Beugel

1 M'

4 - 20

6 bh

1 bh beugel uk. 6 x 6 cm

: (6*2)+(6*2)+(2*2)
: 12 + 12 + 4
: 28 cm

6
10

Berat Besi / m' besi kolom


( Bd baja x D x panjang )
1 m' besi beugel 4
1 buah beugel

:
:

0.006165 x
0.03 kg

4 x

4 x

1 m' besi Pokok 6

0.006165

7 x

7 x

Besi Tulangan Pokok


Besi beugel

:
:
:

1.24 kg
0.17 Kg
1.41 kg

1 m' konstruksi kolom


1 m

1
0,1 x 0.1

1.41

kg

140.84

kg

PLAT JEMBATAN 100 X 100 CM


8 Tulang Pokok

1 M'

8x 4

7 m

6 Tulang Pembagi

1 M'

6 - 20

7 bh

:
:

0.006165 x
0.07 kg

6 x

6 x

0.006165

8 x

8 x

Berat Besi / m' Plat Jembatan


( Bd baja x D x panjang )
1 m' besi pembagi 6
1 buah pembagi
1 m' besi Pokok 8
Besi Tulangan Pokok
Besi beugel

:
:
:

2.83 kg
0.51 Kg
3.34 kg

1 m' konstruksi kolom


1 m

1
0,08 x 1

3.34

kg

41.76

kg

1.025 =

0.23 kg

1.025 =

0.40 kg

1.025 =

0.10 kg

1.025 =

0.31 kg

1.025 =

0.10 kg

1.025 =

0.31 kg

1.025 =

0.10 kg

1.025 =

0.31 kg

6.67

1.025 =

0.23 kg

1.025 =

0.40 kg

You might also like