Professional Documents
Culture Documents
Hal
1.
2.
Persiapan
1 - 4
SNI 2002
3.
Tanah
5 - 6
SNI 2002
4.
Pondasi
7 - 10
SNI 2002
5.
Dinding
11 - 14
SNI 2002
6.
Beton
15 - 19
SNI 2002
7.
Plesteran
20 - 25
SNI 2002
8.
Penutup Lantai
26 - 29
SNI 2002
9.
Kayu
30 - 44
SNI 2008
10 .
Langit - Langit
45 - 46
SNI 2008
11 .
Sanitasi
47 - 50
SNI 2002
12 .
Atap
51 - 57
SNI 2002
13 .
Talang
58
SNI 2008
14 .
Pengecatan
56 - 61
SNI 2002
15 .
62 - 64
SNI 2008
16 .
65 - 66
SNI 2002
17 .
Pemasangan Paving
67 - 69
BOW
18 .
Bronjong
70 - 71
BOW
19 .
Normalisasi Sungai
72 - 73
AN HIT
20 .
Revetmen
74
AN HIT
20 .
Pengeboran Sumur
75 - 80
AN HIT
21 .
Perpipaan
81
AN HIT
22 .
Jalan
82 - 93
23 .
94 - 97
23 .
98 - 103
24 .
105 - 123
Lampiran :
NO.
REF.
URAIAN
KOEF.
SAT.
HARGA SAT.
JUMLAH
7=(4X6)
0.0400
m3
1,091,300.00
43,652.00
Semen Portland ( PC )
2.5000
kg
1,284.00
3,210.00
Pasir Muntilan
0.0050
m3
303,100.00
1,515.50
Koral Beton
0.0090
m3
145,500.00
1,309.50
Kayu 5/7
0.0720
m3
1,091,300.00
78,573.60
Paku
0.0600
kg
15,700.00
942.00
Residu / Teer
0.4000
lt
1,680.00
672.00
Pekerja
0.4000
org
36,300.00
14,520.00
Tukang kayu
0.2000
org
48,500.00
9,700.00
Kepala Tukang
0.0200
org
51,500.00
1,030.00
Mandor
0.0200
org
54,500.00
1,090.00
Jumlah
156,214.60
0.0400
m3
1,091,300.00
43,652.00
Semen Porland ( PC )
2.5000
Kg
1,284.00
3,210.00
Seng gelombang
1.2000
lbr
54,500.00
65,400.00
Pasir Muntilan
0.0050
m3
303,100.00
1,515.50
Koral Beton
0.0090
m3
145,500.00
1,309.50
Kayu 5/7
0.0720
m3
1,091,300.00
78,573.60
Paku
0.0600
kg
15,700.00
942.00
Meni Besi
0.4500
kg
14,500.00
6,525.00
Tukang Kayu
0.2000
oh
48,500.00
9,700.00
Pekerja
0.4000
oh
36,300.00
14,520.00
Kepala Tukang
0.0200
oh
51,500.00
1,030.00
Mandor
0.0200
oh
54,500.00
1,090.00
Jumlah
227,467.60
NO.
REF.
URAIAN
KOEF.
SAT.
HARGA SAT.
JUMLAH
7=(4X6)
0.0320
m3
1,091,300.00
Semen Porland ( PC )
2.0000
kg
1,284.00
2,568.00
25.0000
kg
78,800.00
1,970,000.00
Pasir Muntilan
0.0050
m3
303,100.00
1,515.50
Koral Beton
0.0090
m3
145,500.00
1,309.50
Paku
0.0600
kg
15,700.00
942.00
Tukang Kayu
0.2000
Oh
48,500.00
9,700.00
Pekerja
0.3000
Oh
36,300.00
10,890.00
Kepala Tukang
0.0200
Oh
51,500.00
1,030.00
Mandor
0.0200
Oh
54,500.00
1,090.00
Kawat Duri
Jumlah
4
2,033,966.60
0.0120
m3
1,091,300.00
Paku
0.0200
kg
15,700.00
314.00
0.0070
m3
1,091,300.00
7,639.10
Tukang Kayu
0.1000
Oh
48,500.00
4,850.00
Pekerja
0.1000
Oh
36,300.00
3,630.00
Kepala Tukang
0.0100
Oh
51,500.00
515.00
Mandor
0.0050
Oh
54,500.00
272.50
Jumlah
5
34,921.60
13,095.60
30,316.20
0.0400
m3
1,091,300.00
43,652.00
Kayu
0.1800
m3
1,091,300.00
196,434.00
Kayu biasa
0.8500
kg
1,091,300.00
927,605.00
Besi Strip
1.1000
kg
14,500.00
15,950.00
35.0000
kg
1,284.00
44,940.00
Pasir Pasang
0.1500
m3
157,600.00
23,640.00
Pasir Muntilan
0.1000
m3
303,100.00
30,310.00
Koral Beton
0.1500
m3
145,500.00
21,825.00
30.0000
Bh
500.00
15,000.00
Seng gelombang
0.2500
lbr
54,500.00
13,625.00
Jendela Nako
2.0000
bh
12,100.00
24,200.00
Kaca Polos 5 mm
0.0800
m2
66,600.00
5,328.00
Kunci tanam
0.1500
bh
54,500.00
8,175.00
Multiplek 4 mm
0.0600
lbr
60,600.00
3,636.00
Tukang Kayu
2.0000
Oh
48,500.00
97,000.00
Tukang batu
1.0000
Oh
48,500.00
48,500.00
Pekerja
2.0000
Oh
36,300.00
72,600.00
Kepala Tukang
0.3000
Oh
51,500.00
15,450.00
Mandor
0.0500
Oh
54,500.00
2,725.00
Semen Portland
Jumlah
1,610,595.00
NO.
REF.
URAIAN
KOEF.
SAT.
HARGA SAT.
JUMLAH
7=(4X6)
0.0544
m3
1,091,300.00
59,366.72
Kayu
0.2100
m3
1,091,300.00
229,173.00
Paku
0.3000
kg
15,700.00
4,710.00
Semen Porland
10.5000
kg
1,284.00
13,482.00
Pasir Muntilan
0.0300
m3
303,100.00
9,093.00
Koral beton
0.0500
m3
145,500.00
7,275.00
1.5000
lbr
54,500.00
81,750.00
Tukang Kayu
2.0000
Oh
48,500.00
97,000.00
Pekerja
1.0000
Oh
36,300.00
36,300.00
Kepala Tukang
0.2000
Oh
51,500.00
10,300.00
Mandor
0.0500
Oh
54,500.00
2,725.00
Jumlah
551,174.72
0.096000
m3
1,091,300.00
104,764.80
Kayu
0.2760
m3
1,091,300.00
301,198.80
Paku
0.7000
kg
15,700.00
10,990.00
1.5000
Lbr
54,500.00
81,750.00
Tukang kayu
1.5000
Oh
48,500.00
72,750.00
Pekerja
1.0000
Oh
36,300.00
36,300.00
Kepala Tukang
0.1500
Oh
51,500.00
7,725.00
Mandor
0.0500
Oh
54,500.00
2,725.00
Jumlah
618,203.60
Pekerja
0.1000
Oh
36,300.00
3,630.00
Mandor
0.0500
Oh
54,500.00
2,725.00
Jumlah
6,355.00
NO.
REF.
URAIAN
KOEF.
SAT.
HARGA SAT.
JUMLAH
7=(4X6)
0.0400
m3
1,091,300.00
43,652.00
Kayu
0.1860
m3
1,091,300.00
202,981.80
Paku
0.3000
kg
15,700.00
4,710.00
18.0000
kg
1,284.00
23,112.00
Pasir Muntilan
0.0300
m3
303,100.00
9,093.00
Koral Beton
0.0500
m3
145,500.00
7,275.00
1.5000
lbr
54,500.00
81,750.00
Multiplek 4 mm
1.3500
lbr
60,600.00
81,810.00
Tukang kayu
2.0000
Oh
48,500.00
97,000.00
Pekerja
1.0000
Oh
36,300.00
36,300.00
Kepala Tukang
0.2000
Oh
51,500.00
10,300.00
Mandor
0.0500
Oh
54,500.00
2,725.00
Semen Portland
Jumlah
10
600,708.80
0.4340
lbr
181,800.00
78,901.20
Pekerja
0.0420
Oh
36,300.00
1,524.60
Kepala Tukang
0.0040
Oh
51,500.00
206.00
Tukang
0.0420
Oh
48,500.00
2,037.00
Mandor
0.0020
Oh
54,500.00
109.00
Jumlah
82,777.80
REF.
2
SNI 03-2835-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.4000
0.0400
Oh
Oh
36,300.00
54,500.00
Jumlah
2
SNI 03-2835-2002
16,700.00
0.5260
0.0520
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
21,927.80
0.7350
0.0730
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
30,659.00
0.6250
0.0620
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
26,066.50
1.2500
0.1250
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
52,187.50
0.8230
0.0830
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
34,398.40
0.0500
0.0050
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
29,874.90
4,523.50
45,375.00
6,812.50
22,687.50
3,379.00
26,680.50
3,978.50
19,093.80
2,834.00
14,520.00
2,180.00
JUMLAH
7=(4X6)
1,815.00
272.50
2,087.50
0.5160
0.0500
Oh
Oh
36,300.00
54,500.00
18,730.80
2,725.00
21,455.80
NO.
1
9
REF.
2
SNI 03-2835-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
1 M3 URUGAN KEMBALI
Pekerja
Mandor
0.1920
0.0190
Oh
Oh
36,300.00
54,500.00
Jumlah
10
SNI 03-2835-2002
8,005.10
0.5000
0.0500
Oh
Oh
36,300.00
54,500.00
Jumlah
SNI 03-2835-2002
SNI 03-2835-2002
1 M3 URUGAN PASIR
Pasir Urug
1.2000
m3
72,700.00
87,240.00
Pekerja
Mandor
0.3000
0.0100
Oh
Oh
36,300.00
54,500.00
10,890.00
545.00
98,675.00
0.3300
0.1090
0.7630
m3
m3
m3
72,700.00
72,700.00
48,500.00
23,991.00
7,924.30
37,005.50
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.8330
0.4160
0.0400
0.0830
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
30,237.90
20,176.00
2,060.00
4,523.50
Jumlah
13
SNI 03-2835-2002
125,918.20
0.2000
1.0000
m3
m3
72,700.00
48,500.00
14,540.00
48,500.00
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.8330
0.4160
0.0410
0.0810
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
30,237.90
20,176.00
2,111.50
4,414.50
Jumlah
14
SNI 03-2835-2002
18,150.00
2,725.00
20,875.00
Jumlah
12
6,969.60
1,035.50
1 M3 PEMADATAN TANAH
Pekerja
Mandor
11
JUMLAH
7=(4X6)
119,979.90
1 M3 URUGAN SIRTU
Sirtu
1.2000
m3
84,800.00
101,760.00
Pekerja
Mandor
0.2500
0.0250
Oh
Oh
36,300.00
54,500.00
9,075.00
1,362.50
Jumlah
112,197.50
NO.
1
15
REF.
2
SNI 03-2835-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.2750
0.0300
0.0500
m3
m3
m3
115,200.00
103,000.00
72,700.00
31,680.00
3,090.00
3,635.00
Pekerja
Mandor
1.0000
0.1000
Oh
Oh
36,300.00
54,500.00
36,300.00
5,450.00
Jumlah
16
BOW
JUMLAH
7=(4X6)
80,155.00
1.2000
m3
48,500.00
58,200.00
Pekerja
Mandor
0.1000
0.0100
Oh
Oh
36,300.00
54,500.00
3,630.00
545.00
Jumlah
62,375.00
REF.
2
SNI 03-2836-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
1.1000
392.0000
0.3140
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
503,328.00
49,486.40
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
2
SNI 03-2836-2002
770,261.90
1.1000
267.0000
0.4270
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
342,828.00
67,295.20
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
3
SNI 03-2836-2002
627,570.70
1.1000
245.0000
0.4500
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
314,580.00
70,920.00
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
4
SNI 03-2836-2002
JUMLAH
7=(4X6)
602,947.50
1.1000
202.0000
0.4850
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
259,368.00
76,436.00
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
553,251.50
NO.
1
5
REF.
2
SNI 03-2836-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
1.1000
163.0000
0.5200
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
209,292.00
81,952.00
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
6
SNI 03-2836-2002
508,691.50
1.1000
136.0000
0.5440
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
174,624.00
85,734.40
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
7
SNI 03-2836-2002
477,805.90
1.1000
117.0000
0.5610
m3
kg
m3
115,200.00
1,284.00
157,600.00
126,720.00
150,228.00
88,413.60
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
8
SNI 03-2836-2002
JUMLAH
7=(4X6)
456,089.10
1.1000
91.0000
0.5610
m3
m3
m3
115,200.00
1,284.00
157,600.00
126,720.00
116,844.00
88,413.60
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
422,705.10
NO.
1
9
REF.
2
SNI 03-2836-2002
10 SNI 03-2836-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
1.1000
0.2290
0.5440
0.2290
m3
m3
m3
kg
115,200.00
72,700.00
157,600.00
1,284.00
126,720.00
16,648.30
85,734.40
294.04
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
320,124.24
1.1000
0.1700
0.3400
0.1700
m3
m3
m3
kg
115,200.00
72,700.00
157,600.00
1,284.00
126,720.00
12,359.00
53,584.00
218.28
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
11 SNI 03-2836-2002
283,608.78
1.1000
156.0000
0.0320
0.5840
m3
kg
m3
m3
115,200.00
1,284.00
72,700.00
157,600.00
126,720.00
200,304.00
2,326.40
92,038.40
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
12 SNI 03-2836-2002
JUMLAH
7=(4X6)
512,116.30
1.1000
61.0000
0.1470
0.4920
m3
kg
m3
m3
115,200.00
1,284.00
72,700.00
157,600.00
126,720.00
78,324.00
10,686.90
77,539.20
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
383,997.60
NO.
1
REF.
2
13 SNI 03-2836-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
1.1000
41.0000
0.1310
0.5230
m3
kg
m3
m3
115,200.00
1,284.00
72,700.00
157,600.00
126,720.00
52,644.00
9,523.70
82,424.80
1.5000
0.6000
0.0600
0.0750
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
54,450.00
29,100.00
3,090.00
4,087.50
Jumlah
14 SNI 03-2836-2002
362,040.00
1.2000
0.3000
m3
m3
90,900.00
72,700.00
109,080.00
21,810.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.7800
0.3900
0.0390
0.0390
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
28,314.00
18,915.00
2,008.50
2,125.50
Jumlah
15 SNI 03-2836-2002
182,253.00
16 SNI 03-2836-2002
JUMLAH
7=(4X6)
75.0000
202.0000
0.3200
0.4900
0.8000
kg
kg
m3
m3
kg
9,700.00
1,284.00
303,100.00
103,000.00
18,100.00
727,500.00
259,368.00
96,992.00
50,470.00
14,480.00
3.0000
0.8500
0.0850
0.1500
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
108,900.00
41,225.00
4,377.50
8,175.00
1,303,312.50
0.4500
280.0000
0.4500
0.6700
m3
kg
m3
m3
115,200.00
1,284.00
303,100.00
103,000.00
51,840.00
359,520.00
136,395.00
69,010.00
2.3800
0.3000
0.0300
0.0800
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
86,394.00
14,550.00
1,545.00
4,360.00
723,614.00
10
NO.
1
REF.
2
17 SNI 03-2836-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.0190
0.0940
0.1500
60.5000
45.0000
0.9000
0.0320
0.1200
m3
m3
m3
kg
kg
kg
m3
kg
72,700.00
303,100.00
145,500.00
1,284.00
9,700.00
18,100.00
1,091,300.00
15,700.00
1,381.30
28,491.40
21,825.00
77,682.00
436,500.00
16,290.00
34,921.60
1,884.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
1.0000
0.6700
0.0670
0.0500
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
36,300.00
32,495.00
3,450.50
2,725.00
Jumlah
18 SNI 03-2836-2002
JUMLAH
7=(4X6)
693,945.80
0.0160
0.0800
0.1250
49.0000
34.5000
0.7000
0.0270
0.1200
m3
m3
m3
kg
kg
kg
m3
kg
72,700.00
303,100.00
145,500.00
1,284.00
9,700.00
18,100.00
1,091,300.00
15,700.00
1,163.20
24,248.00
18,187.50
62,916.00
334,650.00
12,670.00
29,465.10
1,884.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.8000
0.5000
0.0500
0.0400
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
29,040.00
24,250.00
2,575.00
2,180.00
Jumlah
543,228.80
11
REF.
2
SNI 03 - 2837 - 2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
140.0000
64.0300
0.0590
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
82,214.52
9,298.40
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
2
197,472.92
140.0000
43.5000
0.0800
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
55,854.00
12,608.00
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
3
174,422.00
140.0000
32.9500
0.0910
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
42,307.80
14,341.60
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
4
162,609.40
140.0000
26.5500
0.0930
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
34,090.20
14,656.80
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
5
JUMLAH
7=(4X6)
154,707.00
140.0000
22.2000
0.0930
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
28,504.80
14,656.80
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
149,121.60
11
NO.
1
6
REF.
2
SNI 03 - 2837 - 2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7=(4X6)
140.0000
22.2000
0.1020
bh
kg
m3
500.00
1,284.00
157,600.00
70,000.00
28,504.80
16,075.20
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
7
150,540.00
140.0000
10.0800
0.0925
0.0275
bh
kg
m3
m3
500.00
1,284.00
157,600.00
72,700.00
70,000.00
12,942.72
14,578.00
1,999.25
0.6500
0.2000
0.0200
0.0300
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
23,595.00
9,700.00
1,030.00
1,635.00
Jumlah
8
135,479.97
70.0000
27.8000
0.0280
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
35,695.20
4,412.80
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
9
92,906.50
70.0000
18.9500
0.0380
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
24,331.80
5,988.80
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
10
83,119.10
70.0000
14.3700
0.0400
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
18,451.08
6,304.00
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
77,553.58
12
NO.
1
11
REF.
2
SNI 03 - 2837 - 2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7=(4X6)
70.0000
11.5000
0.0430
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
14,766.00
6,776.80
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
12
74,341.30
70.0000
9.6800
0.0450
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
12,429.12
7,092.00
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
13
72,319.62
70.0000
8.3200
0.0490
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
10,682.88
7,722.40
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
14
71,203.78
70.0000
6.5000
0.0500
bh
kg
m3
500.00
1,284.00
157,600.00
35,000.00
8,346.00
7,880.00
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
15
69,024.50
70.0000
4.5000
0.0500
0.0150
bh
kg
m3
m3
500.00
1,284.00
157,600.00
72,700.00
35,000.00
5,778.00
7,880.00
1,090.50
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
67,547.00
13
NO.
1
16
REF.
2
SNI 03 - 2837 - 2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
70.0000
0.0180
0.0180
0.0180
bh
kg
m3
m3
500.00
1,284.00
157,600.00
72,700.00
35,000.00
23.11
2,836.80
1,308.60
0.3200
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
4,850.00
515.00
817.50
Jumlah
17
JUMLAH
7=(4X6)
56,967.01
11.0000
12.8000
0.0350
bh
kg
m3
9,000.00
1,284.00
157,600.00
99,000.00
16,435.20
5,516.00
0.3000
0.1000
0.0100
0.0150
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
10,890.00
4,850.00
515.00
817.50
138,023.70
14
REF
2
SNI 7394:2008
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
1 m3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
247.000
869.000
999.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
317,148.00
188,138.50
107,670.00
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
2
SNI 7394:2008
692,692.00
1 m3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
276.000
828.000
1012.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
354,384.00
179,262.00
109,071.11
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
3
SNI 7394:2008
722,452.61
1 m3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
299.000
799.000
1017.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
383,916.00
172,983.50
109,610.00
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
4
SNI 7394:2008
JUMLAH
(4X6)=7
746,245.00
1.200
0.200
0.020
0.060
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
295,320.00
193,334.50
110,687.78
500.00
43,560.00
9,700.00
1,030.00
3,270.00
657,402.28
15
NO
1
5
REF
2
SNI 7394:2008
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
1 m3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
326.000
760.000
1029.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
418,584.00
164,540.00
110,903.33
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
6
SNI 7394:2008
773,762.83
1 m3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm, w/c = 0,61
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
352.000
731.000
1031.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
451,968.00
158,261.50
111,118.89
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
7
SNI 7394:2008
801,083.89
1 m3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
371.000
698.000
1047.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
476,364.00
151,117.00
112,843.33
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
Jumlah
8
SNI 7394:2008
JUMLAH
(4X6)=7
820,059.83
1 m3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm, w/c = 0,56
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
384.000
692.000
1039.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
493,056.00
149,818.00
111,981.11
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
834,590.61
16
NO
1
9
REF
2
SNI 7394:2008
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
Jumlah
10
SNI 7394:2008
Pekerja
Tukang batu
Kepala Tukang
Mandor
413.000
681.000
1021.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
530,292.00
147,436.50
110,041.11
537.50
1.650
0.275
0.028
0.083
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
59,895.00
13,337.50
1,442.00
4,523.50
867,505.11
1 m3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm, w/c = 0,49
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
439.000
670.000
1006.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
563,676.00
145,055.00
108,424.44
537.50
2.100
0.350
0.035
0.105
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
76,230.00
16,975.00
1,802.50
5,722.50
Jumlah
12
SNI 7394:2008
59,895.00
13,337.50
1,442.00
4,523.50
859,705.50
Jumlah
SNI 7394:2008
521,304.00
148,086.00
110,580.00
537.50
1 m3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm, w/c = 0,52
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
11
JUMLAH
(4X6)=7
918,422.94
1 m3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
Portland Semen
Pasir Beton
Kerikil (maksimum 30 mm)
Air
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
448.000
667.000
1000.000
215.000
Kg
Kg
Kg
ltr
1,284.00
216.50
107.78
2.50
575,232.00
144,405.50
107,777.78
537.50
2.100
0.350
0.035
0.105
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
76,230.00
16,975.00
1,802.50
5,722.50
928,682.78
17
NO
1
REF
2
13
SNI 7394:2008
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
10.500
0.150
Kg
Kg
9,700.00
18,100.00
101,850.00
2,715.00
0.070
0.070
0.007
0.004
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
2,541.00
3,395.00
360.50
218.00
J u m l a h / 10 Kg
J u m l a h / 1 Kg
14
SNI 7394:2008
111,079.50
11,107.95
10.5000
0.1000
kg
kg
9,700.00
18,100.00
101,850.00
1,810.00
0.0500
0.0500
0.0050
0.0030
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
1,815.00
2,425.00
257.50
163.50
Jumlah
J u m l a h / 1 Kg
15
SNI 7394:2008
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
17
108,321.00
10,832.10
16
JUMLAH
(4X6)=7
1.0200
0.0500
kg
kg
14,500.00
18,100.00
14,790.00
905.00
0.025
0.025
0.002
0.001
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
907.50
1,212.50
103.00
54.50
17,972.50
0.040
0.300
m3
kg
1,091,300.00
15,700.00
43,652.00
4,710.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
0.300
0.260
0.026
0.005
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
10,890.00
12,610.00
1,339.00
272.50
73,473.50
49,108.50
4,710.00
0.00
10,890.00
12,610.00
1,339.00
272.50
0.045
0.300
m3
Kg
1,091,300.00
15,700.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.300
0.260
0.026
0.005
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
Jumlah
78,930.00
18
NO
1
18
REF
2
SNI 03-3435 - 2002
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
0.040
0.400
0.015
0.350
0.014
m3
Kg
m3
lbr
m3
1,091,300.00
15,700.00
1,091,300.00
78,800.00
1,091,300.00
43,652.00
6,280.00
16,369.50
27,580.00
15,278.20
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.300
0.330
0.033
0.006
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
10,890.00
16,005.00
1,699.50
327.00
Jumlah
19
20
21
JUMLAH
(4X6)=7
138,081.20
0.040
0.400
0.018
0.350
0.021
m3
Kg
m3
lbr
m3
1,091,300.00
15,700.00
1,091,300.00
78,800.00
1,091,300.00
43,652.00
6,280.00
19,643.40
27,580.00
22,917.30
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
16,005.00
1,699.50
327.00
149,720.20
0.040
0.400
0.015
0.350
0.049
m3
Kg
m3
lbr
m3
1,091,300.00
15,700.00
1,091,300.00
78,800.00
1,091,300.00
43,652.00
6,280.00
16,369.50
27,580.00
53,473.70
Pekerja
Tukang batu
Kepala Tukang
Mandor
Jumlah
0.300
0.330
0.033
0.006
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
10,890.00
16,005.00
1,699.50
327.00
176,276.70
0.030
0.400
0.020
0.350
0.032
m3
kg
m3
lbr
m3
1,091,300.00
15,700.00
1,091,300.00
78,800.00
1,091,300.00
32,739.00
6,280.00
21,826.00
27,580.00
34,375.95
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
16,005.00
1,699.50
327.00
Jumlah
152,448.45
19
NO
1
22
REF
2
SNI 03-3435 - 2002
URAIAN
3
KOEF
4
SAT.
5
HARGA SAT.
6
JUMLAH
(4X6)=7
0.030
0.400
0.015
0.350
0.070
m3
kg
m3
lbr
m3
1,091,300.00
15,700.00
1,091,300.00
78,800.00
1,091,300.00
32,739.00
6,280.00
16,369.50
27,580.00
76,391.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
0.320
0.330
0.033
0.006
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
11,616.00
16,005.00
1,699.50
327.00
Jumlah
189,007.00
20
1
1
REF.
2
SNI 03-3436-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7=(4X6)
0.0800
0.0200
0.0100
kg
ltr
kg
14,500.00
12,100.00
18,100.00
1,160.00
242.00
181.00
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.0400
0.0400
0.0040
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
1,452.00
1,940.00
206.00
136.25
Jumlah
2
SNI 03-3436-2002
5,317.25
0.1500
0.1700
0.1700
kg
kg
kg
20,600.00
14,500.00
42,400.00
3,090.00
2,465.00
7,208.00
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.0700
0.0750
0.0075
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
2,541.00
3,637.50
386.25
136.25
Jumlah
3
SNI 03-3436-2002
19,464.00
0.2000
0.1500
0.1700
0.2600
kg
kg
kg
kg
14,500.00
20,600.00
14,500.00
42,400.00
2,900.00
3,090.00
2,465.00
11,024.00
Pekerja
Tukang at
Kepala Tukang
Mandor
0.0700
0.0090
0.0060
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
2,541.00
436.50
309.00
136.25
Jumlah
4
SNI 03-3436-2002
22,901.75
0.2000
0.1500
0.1700
0.3500
kg
kg
kg
kg
14,500.00
20,600.00
14,500.00
42,400.00
2,900.00
3,090.00
2,465.00
14,840.00
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.0700
0.1050
0.0040
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
2,541.00
5,092.50
206.00
136.25
Jumlah
31,270.75
59
REF.
2
1
5
SNI 03-3436-2002
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.1000
0.0000
0.0000
0.0060
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
Jumlah
6
SNI 03-3436-2002
SNI 03-3436-2002
AN. HIT
AN. HIT
3,630.00
0.00
0.00
327.00
0.1000
0.1000
0.2600
kg
kg
kg
18,100.00
15,100.00
15,100.00
1,810.00
1,510.00
3,926.00
Pekerja
Tukang cat
Kepala Tukang
Mandor
0.0200
0.0630
0.0063
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
726.00
3,055.50
324.45
136.25
11,488.20
1,812.00
2,718.00
Pekerja
Tukang cat
Kepala Tukang
Mandor
1,016.40
2,037.00
216.30
136.25
0.0280
0.0420
0.0042
0.0025
Oh
Oh
Oh
Oh
36,300.00
48,500.00
51,500.00
54,500.00
Jumlah
588.00
4,545.00
Jumlah
7
JUMLAH
7=(4X6)
7,935.95
0.0166
0.3300
0.2000
kg
ltr
kg
48,500.00
10,300.00
18,100.00
805.10
3,399.00
3,620.00
Tukang Cat
0.5000
org
48,500.00
24,250.00
Jumlah
32,074.10
64,148.20
Dempul plitur
Wood Filer ( INFRA )
Semen putih
Batu Apung
Sarlak
Kwas 3 "
Spiritus
Ampelas Kayu
0.0300
0.2000
0.0200
0.2000
0.0100
0.1000
0.2000
0.1000
kg
kg
kg
kg
kg
bh
ltr
lbr
14,500.00
30,300.00
1,502.00
18,100.00
48,500.00
7,200.00
10,300.00
3,600.00
435.00
6,060.00
30.04
3,620.00
485.00
720.00
2,060.00
360.00
Mandor
Kepala Tukang
Tukang Cat /Plitur
Pekerja
0.0200
0.0400
0.2850
0.2500
org
org
org
org
54,500.00
51,500.00
48,500.00
36,300.00
1,090.00
2,060.00
13,822.50
9,075.00
Jumlah
39,817.54
60
1
8
REF.
2
AN. HIT
URAIAN
KOEF.
3
4
1 M2 PLITURAN MEUBELAIR
SAT.
5
HARGA SAT.
6
JUMLAH
7=(4X6)
0.0300
0.2000
0.3500
0.0200
0.1000
0.2000
0.0100
0.2000
0.1000
kg
kg
kg
kg
kg
kg
bh
ltr
lbr
14,500.00
30,300.00
43,600.00
1,502.00
18,100.00
48,500.00
7,200.00
10,300.00
3,600.00
435.00
6,060.00
15,260.00
30.04
1,810.00
9,700.00
72.00
2,060.00
360.00
Mandor
Kepala Tukang
Tukang Plitur / Cat
Pekerja
0.0200
0.0400
0.2850
0.2500
org
org
org
org
54,500.00
51,500.00
48,500.00
36,300.00
1,090.00
2,060.00
13,822.50
9,075.00
Jumlah
61,834.54
61
REF/KODE
2
AN. HIT
URAIAN
3
AN. HIT
AN. HIT
AN. HIT
110
160
200
250
315
mm
mm
mm
mm
mm
110
160
200
250
315
mm
mm
mm
mm
mm
110
160
200
250
315
mm
mm
mm
mm
mm
0.2000
0.3000
0.4000
0.5000
0.6300
m3
m3
m3
m3
m3
16,700.00
16,700.00
16,700.00
16,700.00
16,700.00
3,340.00
5,010.00
6,680.00
8,350.00
10,521.00
0.0325
0.0723
0.1286
0.1509
0.3114
m3
m3
m3
m3
m3
98,675.00
98,675.00
98,675.00
98,675.00
98,675.00
3,206.94
7,134.20
12,689.61
14,890.06
30,727.40
0.1600
0.2100
0.2400
0.2500
0.2831
m3
m3
m3
m3
m3
8,005.10
8,005.10
8,005.10
8,005.10
8,005.10
1,280.82
1,681.07
1,921.22
2,001.28
2,266.24
0.0291
0.0038
0.0151
oh
oh
oh
48,500.00
54,500.00
48,500.00
1,411.35
207.10
732.35
AN. HIT
AN. HIT
2,350.80
JUMLAH
7
HARGA SAT.
6
SAT.
5
KOEF.
4
110
160
200
250
315
mm
mm
mm
mm
mm
0.6500
0.6500
0.6500
0.6500
0.6500
m'
m'
m'
m'
m'
2,350.80
2,350.80
2,350.80
2,350.80
2,350.80
1,528.02
1,528.02
1,528.02
1,528.02
1,528.02
1.0000
1.0000
1.0000
1.0000
m'
m'
m'
m'
3,340.00
1,280.82
3,206.94
1,528.02
1.0000
m'
51,760.00
61,115.78
10
AN. HIT
AN. HIT
AN. HIT
AN. HIT
1.0000
1.0000
1.0000
1.0000
m'
m'
m'
m'
5,010.00
1,681.07
7,134.20
1,528.02
1.0000
m'
100,260.00
115,613.29
1.0000
1.0000
1.0000
1.0000
m'
m'
m'
m'
6,680.00
1,921.22
12,689.61
1,528.02
1.0000
m'
153,460.00
176,278.85
1.0000
1.0000
1.0000
1.0000
m'
m'
m'
m'
8,350.00
2,001.28
14,890.06
1,528.02
1.0000
m'
243,925.00
270,694.36
1.0000
1.0000
1.0000
1.0000
m'
m'
m'
m'
10,521.00
2,266.24
30,727.40
1,528.02
1.0000
m'
379,750.00
424,792.66
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
36,300.00
54,500.00
Jumlah
2
SNI 03-3435-2002
SNI 03-3435-2002
m3
kg
m3
lbr
m3
oh
oh
oh
oh
1,091,300.00
16,900.00
1,091,300.00
78,800.00
1,091,300.00
36,300.00
48,500.00
51,500.00
54,500.00
SNI 03-3435-2002
1 m3 Beton 1 Pc : 2 Ps : 3 kr
Semen Portland
Pasir Muntilan
Koral Beton
Pekerja
Tukang Batu
Kepala Tukang
Mandor
9,700.00
18,100.00
36,300.00
48,500.00
51,500.00
54,500.00
SNI 03-2837-2002
AN. HIT
AN. HIT
10,185.00
271.50
254.10
339.50
36.05
16.35
11,102.50
336.0000
0.5400
0.8100
6.0000
1.0000
0.1000
0.3000
Kg
m3
m3
org/hari
org/hari
org/hari
org/hari
925.00
9,700.00
18,100.00
36,300.00
48,500.00
51,500.00
54,500.00
Jumlah
5
32,739.00
6,760.00
21,826.00
27,580.00
104,764.80
11,616.00
16,005.00
16,995.00
327.00
238,612.80
Jumlah
4
14,520.00
2,180.00
16,700.00
Jumlah
3
JUMLAH
7
310,800.00
5,238.00
14,661.00
217,800.00
48,500.00
5,150.00
16,350.00
618,499.00
zak
m3
org
org
org
org
9,700.00
18,100.00
36,300.00
48,500.00
51,500.00
54,500.00
1,714.96
380.10
9,438.00
9,700.00
1,030.00
708.50
Jumlah
22,971.56
6,012.00
658,571.33
415,677.60
154,377.35
22,974.68
Jumlah
1 UNIT PEKERJAAN BAK KONTROL 40 X 40 X 50 CM (TEBAL 8 CM)
Galian Tanah
0.0800
m3
16,700.00
Bekisting
0.9600
m2
238,612.80
Pembesian
13.4400
kg
11,102.50
Beton
0.0896
m3
618,499.00
Plesteran beton
1.1200
m3
22,971.56
Jumlah
1,257,612.96
1,336.00
229,068.29
149,217.60
55,417.51
25,728.15
460,767.55
6.32.2 T e n a g a
- Pembantu 0,081
- Tukang batu 0,135
- Kepala tukang 0,135
- Mandor 0,0041
1.
51,760.00 Panjang 6 m
100,260.00 Panjang 6 m
153,460.00 Panjang 6 m
243,925.00 Panjang 6 m
379,750.00 Panjang 6 m
615,060.00 Panjang 6 m
NO. REF/KODE
1
2
1
URAIAN
3
VOLUME SAT.
4
5
K.310
M.040
M.170
Timbunan pilihan
Alat bantu
450.0000
8.0000
m3
set
L.061
L.081
L.091
L.101
Mandor
Operator terlatih
Sopir terampil
Buruh tak terampil
2.0000
1.0000
1.0000
48.0000
org
org
org
org
E.084
1.0000
WAKTU
6
6.00
6.00
6.00
6.00
HARGA SAT.
7
hr
hr
hr
hr
30.00 jam
JUMLAH
8=(4x6x7)
48,500.00
45,000.00
21,825,000.00
360,000.00
54,500.00
48,500.00
48,500.00
33,300.00
654,000.00
291,000.00
291,000.00
9,590,400.00
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Material dihampar max. tebal 20cm
2.Setiap lapis (20cm) dipadatkan 4x lintasan dengan mesin gilas roda karet
K.422
M.170
Alat bantu
L.061
L.101
Mandor
Buruh tak terlatih
1.0000
set
1.0000
25.0000
org
org
Jumlah
Harga per m3 = 1/1500 X
3.00 hr
3.00 hr
45,000.00
45,000.00
54,500.00
33,300.00
163,500.00
2,497,500.00
2,706,000.00
1,804.00
Proses :
1. Potong semak belukar yang tumbuh pada bahu jalan
2. Bersihkan rumput/semak dari bahu jalan dan aspalan
82
NO. REF/KODE
1
2
3
URAIAN
3
VOLUME SAT.
4
5
K.424
M.170
Alat Bantu
L.061
L.091
L.101
Mandor
Sopir
Buruh tak terampil
E.211
WAKTU
6
HARGA SAT.
7
JUMLAH
8=(4x6x7)
1.2000
set
1.00 hr
45,000.00
54,000.00
1.0000
2.0000
36.0000
org
org
org
1.00 hr
1.00 hr
1.00 hr
54,500.00
48,500.00
33,300.00
54,500.00
97,000.00
1,198,800.00
2.0000
set
10.00 jam
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1.Bersihkan saluran samping dan gorong-gorong dari kotoran/sampah dan tumbuh-tumbuhan
2. Buang sampah/kotoran tersebut dengan menggunakan truck, dimuat oleh tenaga manusia
1
K.515
8=(4x6x7)
M.170
Alat bantu
K.013
2.5000
set
75.0000
m3
L.061
45,000.00
Mandor
3.0000
org
1.00 hr
54,500.00
163,500.00
L.081
Operator Terampil
1.0000
org
1.00 hr
48,500.00
48,500.00
L.191
Sopir
1.0000
org
1.00 hr
48,500.00
48,500.00
L.101
60.0000
org
1.00 hr
33,300.00
1,998,000.00
E.080
1.0000
set
5.00 jam
#REF!
#REF!
E.182
1.0000
set
5.00 jam
#REF!
#REF!
#REF!
112,500.00
#REF!
Jumlah
#REF!
Harga per m3 = 1/ 60 X
#REF!
Proses :
1. Agregrat ditempatkan disepanjang jalan oleh leveransir
2. Menghampar agregat dengan tenaga manusia
3. Pemadatan dalam 2 lapis memakai truck air dan mesin gilas roda baja
4, Perapian dengan tangan
K.516
M.020
M.022
50.0000 m3
115,200.00
5,760,000.00
20.0000 m3
133,300.00
2,666,000.00
M.040
Pasir Urug
30.0000 m3
72,700.00
2,181,000.00
M.170
Alat bantu
4.0000 set
45,000.00
180,000.00
83
L.061
Mandor
3.0000 org
1.00 hr
54,500.00
L.081
Operator terampil
1.0000 org
1.00 hr
48,500.00
48,500.00
L.101
99.0000 org
1.00 hr
33,300.00
3,296,700.00
E.080
1.0000 set
5.00 jam
#REF!
163,500.00
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Material disiapkan dilokasi pekerjaan
2. Menghampar pasir setebal 5 cm
3. Batu pecah berukuran besar (15/20 ) disusun berdiri
4. Batu pecah yang lebih kecil mengisi rongga diatasnya sehingga rata kemudian
dipadatkan / digilas dengan mesin gilas.
84
K.521
8=(4x6x7)
K.017
140.0000 m3
#REF!
#REF!
M.040
Pasir Urug
15.0000 m3
72,700.00
1,090,500.00
M.170
Alat Bantu
5.5000 set
45,000.00
247,500.00
L.061
Mandor
2.0000 org
1.00 hr
54,500.00
109,000.00
L.081
Operator terlatih
1.0000 org
2.00 hr
48,500.00
97,000.00
L.091
Sopir terampil
1.0000 org
2.00 hr
48,500.00
97,000.00
L.101
66.0000 org
2.00 hr
33,300.00
4,395,600.00
E.080
1.0000 set
10.00 jam
#REF!
#REF!
E.182
1.0000 set
10.00 jam
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Agregat tersaring ditimbun disepanjang jalan oleh pemasok
2. Agregat dihampar dengan tenaga manusia
3. Jalan disiram air dengan truck air
4. Pemadatan dengan mesin gilas roda baja dan tanki air
K.528
M.041
M.061
Aspal
M.065
Minyak bakar
M.170
Alat bantu
K.026
L.061
L.081
L.101
L.106
( MENGGUNAKAN ALAT )
0.6000
m3
303,100.00
181,860.00
135.0000
kg
9,800.00
1,323,000.00
810,000.00
90.0000
lt
9,000.00
0.5000
set
45,000.00
100.0000
ton
Mandor
1.0000
org
1.00 hr
54,500.00
54,500.00
Operator terlatih
4.0000
org
1.00 hr
48,500.00
194,000.00
12.0000
org
1.00 hr
33,300.00
399,600.00
Buruh terampil
8.0000
org
1.00 hr
36,300.00
290,400.00
E.080
1.0000 set
5.00 jam
#REF!
#REF!
E.084
1.0000 set
5.00 jam
#REF!
#REF!
E.153
1.0000 set
3.00 jam
#REF!
#REF!
E.157
1.0000 set
5.00 jam
#REF!
#REF!
E.301
1.0000 set
4.00 jam
#REF!
#REF!
#REF!
22,500.00
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Permukaan jalan dibersihkan dan kering
2. Siram aspal pengikat pada 0,5 l / m2
85
86
8=(4x6x7)
K.612
M.061
Aspal
M.181
Kayu bakar
M.170
Alat Bantu
0.5000
set
45,000.00
22,500.00
M.041
Batu Abu
86.0000
m3
157,600.00
13,553,600.00
L.061
Mandor
1.0000
org
1.00 hr
54,500.00
54,500.00
L.081
Operator terlatih
2.0000
org
1.00 hr
48,500.00
97,000.00
L.091
Sopir terlatih
2.0000
org
1.00 hr
48,500.00
97,000.00
L.101
10.0000
org
1.00 hr
33,300.00
333,000.00
L.103
2.0000
org
1.00 hr
34,500.00
69,000.00
L.106
Buruh terlatih
2.0000
org
1.00 hr
36,300.00
72,600.00
E.080
1.0000
set
15.00 jam
#REF!
#REF!
E.211
2.0000
set
30.00 jam
#REF!
#REF!
(MENGGUNAKAN ALAT )
2,900.0000
Kg
9,800.00
28,420,000.00
9.0000
m3
121,200.00
1,090,800.00
Jumlah
#REF!
#REF!
Proses :
1. Hanya berfungsi sebagai penutup permukaan jalan supaya tidak berdebu
2. Lubang-lubang yang ada harus ditambal dan permukaan harus kering beban debu
3. Aspal yang telah dipanaskan s/d 110 derajat celcius disiramkan secaaraa merata.
4 Kemudian pasir ditebarkan diatasnya dan digilas dengan mesin gilas 6-8 ton.
K.615
M.061
Aspal
3,745.0000
Kg
9,800.00
36,701,000.00
M.181
Kayu Bakar
7.2500
m3
121,200.00
878,700.00
M.170
Alat bantu
1.5000
set
45,000.00
67,500.00
M.027
36.0000
m3
157,600.00
5,673,600.00
L.061
Mandor
1.0000
org
3.00 hr
54,500.00
163,500.00
L.081
Operator terlatih
3.0000
org
3.00 hr
48,500.00
436,500.00
L.091
Sopir terlatih
L.101
L.103
( MENGGUNAKAN BURUH )
2.0000
org
3.00 hr
48,500.00
291,000.00
10.0000
org
3.00 hr
33,300.00
999,000.00
2.0000
org
3.00 hr
34,500.00
207,000.00
L.103
Buruh Terlatih
2.0000
org
3.00 hr
36,300.00
217,800.00
E.080
1.0000
set
15.00 jam
#REF!
#REF!
E.211
2.0000
set
30.00 jam
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Bersihkan permukaan aspal dari material lepas.
2. Semprotkan primer aspal cair MC "0"
87
88
10
K.617
M.061
M.181
M.170
M.026
M.027
M.041
Aspal
Kayu bakar
Alat bantu
Batu pecah 1-2
Batu pecah 0,5
Batu Abu
L.061
L.081
L.091
L.101
L.103
L.106
E.080
6,085.0000
11.7500
2.5000
27.0000
13.5000
13.5000
kg
m3
set
m3
m3
m3
Mandor
Operator terlatih
Sopir terlatih
Buruh tak terlatih
Buruh Semi terlatih
Buruh Terlatih
1.0000
3.0000
2.0000
10.0000
2.0000
2.0000
org
org
org
org
org
org
20.0000
set
4.00
4.00
4.00
4.00
4.00
4.00
hr
hr
hr
hr
hr
hr
20.00 jam
8=(4x6x7)
9,800.00
121,200.00
45,000.00
157,600.00
157,600.00
157,600.00
59,633,000.00
1,424,100.00
112,500.00
4,255,200.00
2,127,600.00
2,127,600.00
54,500.00
48,500.00
48,500.00
33,300.00
34,500.00
36,300.00
218,000.00
582,000.00
388,000.00
1,332,000.00
276,000.00
290,400.00
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Permukaan harua rata, kering dan bersih
2. Untuk permukaan jalan yang tk beraspal perlu prime coat 0,7 lt/m2
3. Menebarkan agregat / batu pecah 1-2 cm dengan gradasi seragam 2 lapis
4. Pemadatan dengan PTR 4-6 ton.
11
K.618
M.023
M.024
M.025
M.027
M.041
M.181
M.170
M.061
Batu pecah
Batu pecah
Batu pecah
Batu pecah
Batu Abu
Kayu bakar
Alat bantu
Aspal
3-5 cm
2-3 cm
1-2 cm
0,5 cm
56.0000
20.0000
15.0000
7.0000
7.0000
21.6700
8.1000
6,720.0000
m3
m3
m3
m3
m3
m3
set
kg
L.061
L.081
L.091
L.101
L.106
Mandor
Operator terlatih
Sopir terampil
Buruh tak terampil
Buruh terampil
2.0000
2.0000
1.0000
66.0000
2.0000
org
org
org
org
org
E.080
1.0000
set
3.00
3.00
3.00
3.00
3.00
hr
hr
hr
hr
hr
15.00 jam
145,500.00
145,500.00
157,600.00
157,600.00
157,600.00
121,200.00
45,000.00
9,800.00
8,148,000.00
2,910,000.00
2,364,000.00
1,103,200.00
1,103,200.00
2,626,404.00
364,500.00
65,856,000.00
54,500.00
48,500.00
48,500.00
33,300.00
36,300.00
327,000.00
291,000.00
145,500.00
6,593,400.00
217,800.00
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
2. Hamparkan agregat pokok 3 - 5
25 m2 / m3 dan padatkan
3. Hamparkan split 2-3; 45m2 /m3 dan padatkan
89
4.
5.
6.
7.
90
12
K.636
K.035
M.061
M.065
M.170
HRS ( LATASTON )
Aspal
Minyak bakar
Alat Bantu
L.061
L.081
L.101
L.105
Mandor
Operator terlatih
Buruh tak terlatih
Buruh terampil
E.081
E.084
E.153
E.157
E.301
100.0000
450.0000
300.0000
0.5000
ton
kg
ltr
set
1.0000
4.0000
12.0000
8.0000
org
org
org
org
1.00
1.00
1.00
1.00
hr
hr
hr
hr
1.0000
1.0000
1.0000
1.0000
1.0000
set
set
set
set
set
5.00
5.00
5.00
5.00
4.00
jam
jam
jam
jam
jam
8=(4x6x7)
#REF!
9,800.00
9,000.00
45,000.00
54,500.00
48,500.00
33,300.00
36,300.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4,410,000.00
2,700,000.00
22,500.00
54,500.00
194,000.00
399,600.00
290,400.00
#REF!
#REF!
#REF!
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Pengisian material sampai ke bin spreader dan pemasok
2. Material dihampar dengan pasir spreader, dipadatkan dengan mesin gilas roda
3. Hamparkan lapis tack/pengikat aspal cutback @ 0,50 ltr / M2
13
C.2
M.010
Batu Kali
0.0480
m3
L.061
L.106
Mandor
Buruh tak terampil
0.0120
0.0060
org
org
1.00 hr
1.00 hr
90,900.00
4,363.20
54,500.00
33,300.00
654.00
199.80
Jumlah
14
5,217.00
K.013
M.041
M.170
60.0000
2.5000
m3
set
L.061
L.073
L.079
Mandor
Sopir
Buruh tak terampil
2.0000
6.0000
60.0000
org
org
org
1.00 hr
1.00 hr
1.00 hr
E.221
6.0000
set
36.00 jam
7,500.00
45,000.00
450,000.00
112,500.00
54,500.00
48,500.00
33,300.00
109,000.00
291,000.00
1,998,000.00
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Truck diisi dengan tenaga manuasia disungai
2. Truck mengangkut kerikil ke lokasi pekerjaan atau penimbunan
91
92
15
K.017
MR.12
M.170
L.061
L.081
L.082
L.091
L.103
L.101
E.001
E.031
E.052
E.212
80.0000
0.2000
m3
set
Mandor
Operator terampil
Operator semi terlatih
Sopir terampil
Buruh semi terampil
Buruh tak terampil
1.0000
3.0000
2.0000
4.0000
4.0000
4.0000
org
org
org
org
org
org
1.00
1.00
1.00
1.00
1.00
1.00
Buldozer 100 HP
Pemecah batu 100 HP
Whell loader 115 HP
Dumptruck 5 t-145 HP
1.0000
1.0000
1.0000
4.0000
set
set
set
set
6.00
6.00
6.00
24.00
hr
hr
hr
hr
hr
hr
8=(4x6x7)
7,500.00
45,000.00
600,000.00
9,000.00
54,500.00
48,500.00
42,400.00
48,500.00
34,500.00
33,300.00
54,500.00
145,500.00
84,800.00
194,000.00
138,000.00
133,200.00
jam
jam
jam
jam
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Jumlah
#REF!
Harga per m3 = 1 / 60 X
#REF!
Proses :
1. Buldozer membuat timbunan disungai untuk loader
2. Loader memuat ke dumptruck yang membongkar ke saringan 1
3. Batu overzise ke pemecah 1
4. Hasil pemecah batu dicampuur ulang dengan hasil saringan untuk pemecah 2
5. Dumptruck mengangkut batu pecah tersaring.
16
K.026
M.041
M.061
K.017
M.170
L.061
L.081
L.081
L.082
L.091
L.101
L.103
E.052
E.155
E.212
E.001
25.0000
5,900.0000
47.0000
0.2000
m3
kg
m3
set
303,100.00
9,800.00
#REF!
45,000.00
Mandor
Mekanik terlatih
Operator terlatih
Operator semi terlatih
Sopir
Buruh tak terampil
Buruh semi terampil
2.0000
1.0000
4.0000
3.0000
6.0000
7.0000
7.0000
org
org
org
org
org
org
org
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.0000
1.0000
7.0000
1.0000
set
set
set
set
99.00
5.00
35.00
4.00
hr
hr
hr
hr
hr
hr
hr
jam
jam
jam
jam
54,500.00
48,500.00
48,500.00
42,400.00
48,500.00
33,300.00
34,500.00
#REF!
#REF!
#REF!
#REF!
7,577,500.00
57,820,000.00
#REF!
9,000.00
109,000.00
48,500.00
194,000.00
127,200.00
291,000.00
233,100.00
241,500.00
#REF!
#REF!
#REF!
#REF!
Jumlah
#REF!
#REF!
93
Proses :
1. Semuan material dikirim leveransir
2. Loader menjaga bin tetap penuh
3. Produksi mesin 100 ton / hari
4. Dimuat dengan dumptruck ditutup terpal
untuk menjaga temperatur
94
17
K.035
8=(4x6x7)
M.041
35.0000
m3
303,100.00
10,608,500.00
M.061
Aspal
9,000.0000
M.080
Semen PC
80.0000
kg
9,800.00
88,200,000.00
Zak
64,200.00
K.017
31.0000
m3
M.170
Alat bantu
0.2000
set
L.061
Mandor
1.0000
org
L.071
Mekanik terlatih
1.0000
org
L.081
Operator terlatih
3.0000
L.082
L.091
Sopir
L.101
#REF!
5,136,000.00
#REF!
45,000.00
9,000.00
1.00 hr
54,500.00
54,500.00
1.00 hr
48,500.00
48,500.00
org
1.00 hr
48,500.00
145,500.00
2.0000
org
1.00 hr
42,400.00
84,800.00
5.0000
org
1.00 hr
48,500.00
242,500.00
5.0000
org
1.00 hr
33,300.00
166,500.00
L.103
6.0000
org
1.00 hr
34,500.00
207,000.00
E.052
Whell loader 8 HP
1.0000
set
6.00 jam
#REF!
#REF!
E.155
1.0000
set
5.00 jam
#REF!
#REF!
E.212
Dumptruck 5 t/68 HP
5.0000
set
28.00 jam
#REF!
#REF!
E.001
Buldozer 100 HP
1.0000
set
1.00 jam
#REF!
#REF!
Jumlah
#REF!
#REF!
Proses :
1. Semuan material dikirim leveransir
2. Loader menjaga bin tetap penuh
3. Produksi AMP 100 ton / hari
4. Dumptruck dimuat dan ditutup terpal untuk mempertahankan suhu
5. Dumptruck membongkar langsung kedalam mesin penghampar aspal
95
8=(4x6x7)
18
A 114
M 041
Batu abu
0.0117
m3
157,600.00
1,843.92
M 061
Aspal
3.3340
kg
9,800.00
32,673.20
M 181
Kayu Bakar
0.0053
m3
121,200.00
647.21
M 027
0.0117
m3
157,600.00
1,843.92
M 170
Alat bantu
0.0653
set
45,000.00
2,940.30
L103
Pekerja
0.1333
org
1.00 hr
36,300.00
4,840.24
L061
Mandor
0.0133
org
1.00 hr
54,500.00
726.70
L081
Operator terlatih
0.0017
org
1.00 hr
48,500.00
82.45
L103
Buruh terlatih
0.0011
org
1.00 hr
36,300.00
39.93
E 080
1.0000
set
0.01 jam
#REF!
Jumlah
19
#REF!
#REF!
A 114
M 041
Batu abu
0.0350
m3
157,600.00
5,516.00
M 061
Aspal
5.0000
kg
9,800.00
49,000.00
M 181
Kayu Bakar
0.0080
m3
121,200.00
969.60
M 027
0.0350
m3
157,600.00
5,516.00
M 170
Alat bantu
0.0653
set
45,000.00
2,940.30
L103
Pekerja
0.2000
org
1.00 hr
36,300.00
7,260.00
L061
Mandor
0.0200
org
1.00 hr
54,500.00
1,090.00
L081
Operator terlatih
0.0026
org
1.00 hr
48,500.00
123.68
L103
Buruh terlatih
0.0017
org
1.00 hr
36,300.00
59.90
E 080
1.0000
set
0.01 jam
Jumlah
#REF!
#REF!
#REF!
Anggapan :
1. Menggunakan tenag manusia
2. Semua bahan dikirim di lokasi
3. Dengan Campuran 1 PC : 5 PS
96
NO.
1
REF/KODE
2
26
AN. HIT
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.3215
0.3215
0.1181
0.0100
Jam
Jam
Jam
Set
#REF!
#REF!
#REF!
45,000.00
Pekerja
Mandor
0.1333
0.0333
Oh
Oh
36,300.00
54,500.00
Jumlah
NO.
1
REF/KODE
2
27
AN. HIT
REF/KODE
2
28
AN. HIT
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
REF/KODE
2
29
AN. HIT
450.00
4,838.79
1,814.85
JUMLAH
7
1.5000
1.5000
0.5000
0.5000
Jam
Jam
Jam
Set
#REF!
#REF!
#REF!
45,000.00
#REF!
#REF!
#REF!
22,500.00
Pekerja
Mandor
1.0000
0.2500
Oh
Oh
36,300.00
54,500.00
36,300.00
13,625.00
#REF!
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7
0.0308
0.0100
Jam
Set
#REF!
45,000.00
Pekerja
Mandor
0.0178
0.0044
Oh
Oh
36,300.00
54,500.00
Jumlah
NO.
1
#REF!
#REF!
#REF!
#REF!
Jumlah
NO.
1
JUMLAH
7
#REF!
450.00
646.14
239.80
#REF!
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7
1 BH PASANG KANSTEEN
Kansteen
PC
Pasir pasang
1.0000
4.0000
0.0160
bh
kg
m3
24,200.00
1,284.00
157,600.00
24,200.00
5,136.00
2,521.60
92
Mandor
Kepala Tukang
Tukang batu
Pekerja
Jumlah
0.0005
0.0050
0.0100
0.0500
org
org
org
org
54,500.00
51,500.00
48,500.00
36,300.00
27.25
257.50
485.00
1,815.00
32,142.35
93
NO.
1
REF/KODE
2
30
AN. HIT
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
0.2000
0.1500
0.0500
kg
ltr
bh
42,400.00
12,100.00
7,200.00
8,480.00
1,815.00
360.00
Mandor
Kepala Tukang
Tukang batu
Pekerja
0.0025
0.0060
0.0090
0.0700
org
org
org
org
54,500.00
51,500.00
48,500.00
36,300.00
136.25
309.00
436.50
2,541.00
Jumlah
NO.
1
REF/KODE
2
31
AN. HIT
JUMLAH
7
14,077.75
URAIAN
3
KOEF.
4
SAT.
5
HARGA SAT.
6
JUMLAH
7
0.2600
0.0500
kg
bh
15,100.00
7,200.00
3,926.00
360.00
Mandor
Kepala Tukang
Tukang batu
Pekerja
0.0025
0.0042
0.0420
0.0280
org
org
org
org
54,500.00
51,500.00
48,500.00
36,300.00
136.25
216.30
2,037.00
1,016.40
Jumlah
7,691.95
94
PEKERJAAN
2
ANALISA BIAYA KONSTRUKSI PEKERJAAN PERSIAPAN
1
2
3
4
5
6
7
8
9
10
1
2
4
3
5
6
7
8
9
4
6
7
8
9
10
11
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
ANALISA
HARGA SATUAN
PEKERJAAN
TAHUN 2010
KWARTAL I
4
Rp
156,214.60
Rp
227,467.60
Rp
2,033,966.60
Rp
30,316.20
Rp
1,610,595.00
Rp
551,174.72
Rp
618,203.60
Rp
6,355.00
Rp
600,708.80
Rp
82,777.80
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
SNI 03-2835-2002
BOW
Rp
16,700.00
Rp
21,927.80
Rp
30,659.00
Rp
26,066.50
Rp
52,187.50
Rp
34,398.40
Rp
2,087.50
Rp
21,455.80
Rp
8,005.10
Rp
20,875.00
Rp
98,675.00
Rp
125,918.20
Rp
119,979.90
Rp
112,197.50
Rp
80,155.00
Rp
62,375.00
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
SNI 03-2836-2002
Rp
770,261.90
Rp
627,570.70
Rp
602,947.50
Rp
553,251.50
Rp
508,691.50
Rp
477,805.90
Rp
456,089.10
Rp
422,705.10
Rp
320,124.24
Rp
283,608.78
Rp
512,116.30
Rp
383,997.60
Rp
362,040.00
Rp
182,253.00
Rp
1,303,312.50
Rp
723,614.00
Rp
693,945.80
Rp
543,228.80
Rp
197,472.92
Rp
174,422.00
Rp
162,609.40
Rp
154,707.00
Rp
149,121.60
Rp
150,540.00
Rp
135,479.97
1
2
3
4
5
6
7
98
1
8
9
10
11
12
13
14
15
16
17
2
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 1 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 2 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 4 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 5 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 6 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 8 PS
1 M2 PASANGAN BATU BATA MERAH TEBAL 1/2 BATA, 1 PC : 3 Kp : 10 PS
1 M2 PASANGAN BATU MERAH TEBAL 1/2 BATA, 1 Kp : 1 Sm : 1 PS
1 M2 PASANG DINDING ROASTER / TERAWANG ( 30 X 30 ) CM
3
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
SNI 03 - 2837 - 2002
4
Rp
92,906.50
Rp
83,119.10
Rp
77,553.58
Rp
74,341.30
Rp
72,319.62
Rp
71,203.78
Rp
69,024.50
Rp
67,547.00
Rp
56,967.01
Rp
138,023.70
99
2
ANALISA BIAYA KONSTRUKSI PEKERJAAN BETON
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
1 m3 Membuat Beton mutu f'c=7,4 Mpa (K100), slum (122)cm, w/c = 0,87
1
2
3
4
5
6
7
7
8
8
9
9
10
10
11
11
12
12
13
13
14
14
15
15
16
16
17
17
18
1 m3 Membuat Beton mutu f'c=9,8 Mpa (K125), slum (122)cm, w/c = 0,78
1 m3 Membuat Beton mutu f'c=12,2 Mpa (K150), slum (122)cm, w/c = 0,72
1 m3 Membuat Lantai Kerja Beton mutu f'c=7,4 MPa (K100), slum (3-6)cm, w/c = 0,87
1 m3 Membuat Beton mutu f'c=14,5 MPa (K175), slum (122)cm, w/c = 0,66
1 m3 Membuat Beton mutu f'c=16,9 MPa (K200), slum (122)cm, w/c = 0,61
1 m3 Membuat Beton mutu f'c=19,3 MPa (K225), slum (122)cm, w/c = 0,58
1 m3 Membuat Beton mutu f'c=21,7 MPa (K250), slum (122)cm, w/c = 0,56
1 m3 Membuat Lantai Kerja Beton mutu f'c=24,0 MPa (K275), slum (122)cm, w/c = 0,53
1 m3 Membuat Beton mutu f'c=26,4 MPa (K300), slum (122)cm, w/c = 0,52
1 m3 Membuat Beton mutu f'c=28,8 MPa (K325), slum (122)cm, w/c = 0,49
1 m3 Membuat Beton mutu f'c=31,2 MPa (K350), slum (122)cm, w/c = 0,48
1 kg Pembesian dg Besi Polos atau Besi Ulir
1 Kg Kabel Presstresed Polos/strand
1 Kg Jaring Kawat baja/Wire Mesh
1 M2 PASANG BEKISTING UNTUK PONDASI
1 M2 PASANG BEKISTING UNTUK SLOOF
1 M2 PASANG BEKISTING UNTUK KOLOM
1 M2 PASANG BEKISTING UNTUK BALOK
1 M2 PASANG BEKISTING UNTUK PLAT LANTAI ATAS
1 M2 PASANG BEKISTING UNTUK DINDING
1 M2 PASANG BEKISTING UNTUK TANGGA
3
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
SNI 03-3435 - 2002
4
Rp
692,692.00
Rp
722,452.61
Rp
746,245.00
Rp
657,402.28
Rp
773,762.83
Rp
801,083.89
Rp
820,059.83
Rp
834,590.61
Rp
859,705.50
Rp
867,505.11
Rp
918,422.94
Rp
928,682.78
Rp
11,107.95
Rp
10,832.10
Rp
17,972.50
Rp
73,473.50
Rp
78,930.00
Rp
138,081.20
Rp
149,720.20
Rp
176,276.70
Rp
152,448.45
Rp
189,007.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100
1
10
11
12
13
14
15
16
17
18
2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
4
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
101
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
1
2
3
4
5
6
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
Rp
22,773,970.00
Rp
982,113.00
Rp
629,262.80
Rp
1,447,765.80
Rp
1,316,365.50
Rp
721,999.82
Rp
752,136.00
Rp
22,447,740.00
Rp
19,668,190.00
Rp
224,961.26
Rp
230,277.70
Rp
561,090.10
Rp
259,545.40
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
Rp
12,145,335.00
Rp
434,415.50
Rp
569,817.00
Rp
381,885.20
Rp
788,092.20
Rp
697,921.50
Rp
452,673.50
Rp
458,130.38
KAYU BENGKIRE
1m2 Membuat Pintu Klamp Standard
1m2 Membuat Daun Pintu Panel Kayu
1m2 Membuat Pintu & Jendela Kaca
1m2 Membuat Pintu & Jendela Jalusi Kayu
1m2 Membuat Jalusi mati Kosen Kayu
1m2 Membuat Pn. kayu lapis (Plywood) Rangkap rk Kyu (lbr s/d 90 cm)
1 m2 Membuat Pintu Plywood rangkap, rangka expose kayu
1 m2 Membuat Pintu teakwood rangkap, rangka expose kayu
1M3 Memasang Konstruksi Kuda-kuda Konvensional Bentang 6 meter
1m3 Memasang konstruksi Gording kayu
1m2 Memasang Rangka Atap Genteng Keramik
1m2 Memasang Rangka Atap Genteng Beton
1m2 Memasang Rangka Atap Sirap
1m2 Memasang Rangka Langit-langit (0,50x1,00) m
1m2 Memasang Rangka Langit-langit (0,60x0,60) m
1m' Memasang Listplank Uk. (3x20) cm
1m' Memasang Listplank Uk. (3x30) cm
1m2 Memasang Rangka Dinding Pemisah (60x120) cm
Rp
494,451.00
Rp
11,109,600.00
Rp
10,748,820.00
Rp
140,571.90
Rp
206,002.26
Rp
164,325.20
Rp
168,827.42
Rp
176,070.24
Rp
114,426.34
Rp
115,460.30
Rp
272,482.90
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
Rp
11,417,655.00
Rp
410,159.50
Rp
545,561.00
Rp
367,331.60
Rp
749,282.60
Rp
661,537.50
Rp
437,513.50
Rp
442,606.54
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
KAYU KANFER
1m2 Membuat Pintu Klamp Standard
1m2 Membuat Daun Pintu Panel Kayu
1m2 Membuat Pintu & Jendela Kaca
1m2 Membuat Pintu & Jendela Jalusi Kayu
1m2 Membuat Jalusi mati Kosen Kayu
1m2 Membuat Pn. kayu lapis (Plywood) Rangkap rk Kyu (lbr s/d 90 cm)
1 m2 Membuat Pintu Plywood rangkap, rangka expose kayu
1 m2 Membuat Pintu teakwood rangkap, rangka expose kayu
1M3 Memasang Konstruksi Kuda-kuda Konvensional Bentang 6 meter
1m3 Memasang konstruksi Gording kayu
1m2 Memasang Rangka Atap Genteng Keramik
1m2 Memasang Rangka Atap Genteng Beton
1m2 Memasang Rangka Atap Sirap
1m2 Memasang Rangka Langit-langit (0,50x1,00) m
1m2 Memasang Rangka Langit-langit (0,60x0,60) m
1m' Memasang Listplank Uk. (3x20) cm
1m' Memasang Listplank Uk. (3x30) cm
1m2 Memasang Rangka Dinding Pemisah (60x120) cm
Rp
479,291.00
Rp
10,442,560.00
Rp
10,081,780.00
#REF!
Rp
193,146.58
#REF!
Rp
159,488.86
#REF!
Rp
107,877.22
Rp
108,789.90
Rp
255,503.70
Rp
7,634,295.00
Rp
284,047.50
KAYU KAMPAS
1m2 Membuat Pintu Klamp Standard
1m2 Membuat Daun Pintu Panel Kayu
1m2 Membuat Pintu & Jendela Kaca
1m2 Membuat Pintu & Jendela Jalusi Kayu
1m2 Membuat Jalusi mati Kosen Kayu
Rp
419,449.00
#REF!
Rp
547,503.40
Rp
472,369.50
102
1
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2
1m2 Membuat Pn. kayu lapis (Plywood) Rangkap rk Ky. (lbr s/d 90 cm)
1 m2 Membuat Pintu Plywood rangkap, rangka expose kayu
1 m2 Membuat Pintu teakwood rangkap, rangka expose kayu
1M3 Memasang Konstruksi Kuda-kuda Konvensional Bentang 6 meter
1m3 Memasang konstruksi Gording kayu
1m2 Memasang Rangka Atap Genteng Keramik
1m2 Memasang Rangka Atap Genteng Beton
1m2 Memasang Rangka Atap Sirap
1m2 Memasang Rangka Langit-langit (0,50x1,00) m
1m2 Memasang Rangka Langit-langit (0,60x0,60) m
1m' Memasang Listplank Uk. (3x20) cm
1m' Memasang Listplank Uk. (3x30) cm
1m2 Memasang Rangka Dinding Pemisah (60x120) cm
1m2 Memasang Dinding Lambriziring dari Plywood uk. (120x240) cm
3
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
SNI3434:2008
4
Rp
358,693.50
Rp
361,894.86
Rp
400,471.00
Rp
6,974,480.00
Rp
6,613,700.00
Rp
87,943.10
Rp
126,307.22
Rp
102,298.40
Rp
110,935.74
Rp
114,795.28
Rp
73,826.98
Rp
74,109.10
Rp
167,225.30
#REF!
103
2
ANALISA BIAYA KONSTRUKSI PEKERJAAN LANGIT - LANGIT
1
2
3
4
5
6
7
SNI2839:2008
SNI2839:2008
SNI2839:2008
SNI2839:2008
SNI2839:2008
SNI2839:2008
SNI2839:2008
Rp
19,849.50
Rp
29,051.00
Rp
32,001.40
Rp
82,996.90
Rp
9,858.00
Rp
25,150.50
Rp
18,850.50
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
Rp
631,775.50
Rp
325,500.00
Rp
932,260.00
Rp
380,724.00
Rp
295,185.00
Rp
487,571.00
Rp
666,934.00
Rp
314,005.75
Rp
318,041.50
Rp
484,114.90
Rp
14,418.65
Rp
16,782.40
Rp
20,076.15
Rp
29,724.90
Rp
35,107.10
Rp
66,787.75
Rp
99,686.50
Rp
42,430.50
Rp
69,330.50
Rp
58,674.20
Rp
70,674.20
Rp
42,430.50
Rp
58,674.20
Rp
48,857.50
SNI7393:2008
SNI7393:2008
Rp
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Rp
56,367.50
#REF!
Rp
56,019.00
Rp
31,809.00
Rp
37,244.00
Rp
42,501.00
Rp
43,857.50
Rp
49,114.50
Rp
33,053.50
#REF!
Rp
Rp
39,351.50
45,359.50
#REF!
Rp
26,659.50
Rp
160,839.20
#REF!
#REF!
Rp
46,641.00
Rp
72,737.40
Rp
46,366.00
Rp
23,287.00
Rp
57,822.50
Rp
73,272.50
Rp
37,797.50
Rp
20,726.90
1
2
99,825.70
#REF!
104
1
2
3
5
6
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
5,317.25
Rp
19,464.00
Rp
22,901.75
Rp
31,270.75
SNI 03-3436-2002
Rp
SNI 03-3436-2002
SNI 03-3436-2002
Rp
4,545.00
Rp
11,488.20
SNI 03-3436-2002
Rp
7,935.95
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
Rp
64,148.20
Rp
39,832.56
Rp
61,849.56
105
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
SNI7393:2008
Rp
20,345.50
Rp
19,328.35
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
SNI 03-3436-2002
Rp
79,900.50
Rp
115,725.25
Rp
846.24
Rp
755,711.50
#REF!
Rp
381,067.00
Rp
562,967.00
Rp
495,477.00
Rp
556,077.00
Rp
88,530.30
Rp
592,014.65
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
#REF!
Rp
18,100.50
#REF!
Rp
20,510.50
Rp
75,292.88
Rp
81,892.88
1
2
3
4
5
6
7
8
9
10
11
12
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
1
2
3
1
2
3
4
B.O.W. (G.5 b)
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
Rp
423,012.50
Rp
32,672.11
Rp
45,885.00
Rp
17,555.00
AN. HIT
AN. HIT
AN. HIT
Rp
20,088.98
Rp
6,245.90
Rp
2,581.29
Rp
3,837.50
#REF!
AN. HIT
AN. HIT
AN. HIT
AN. HIT
#REF!
Rp
212,969.00
Rp
327,615.00
Rp
65,458.53
Rp
1,212,200.00
AN. HIT
106
1
2
3
4
5
6
7
8
9
10
11
12
2
1 m' PENGEBORAN LUBANG PANDU / PILOT HOLE DIA.4" KEDALAMAN 00 - 40 M'
1 m' PENGEBORAN LUBANG PANDU / PILOT HOLE DIA.4" KEDALAMAN 40 - 80 M'
1 m' PENGEBORAN LUBANG PANDU / PILOT HOLE DIA.4" KEDALAMAN 80 - 120 M'
1 m' REAMING LUBANG DIAMETER 4" KE 8", KEDALAMAN 00 - 40 M'
1 m' REAMING LUBANG DIAMETER 4" KE 8", KEDALAMAN 40 - 80 M'
1 m' REAMING LUBANG DIAMETER 4" KE 8", KEDALAMAN 80 - 120 M'
1 m' PEMASANGAN PIPA PVC & SCREEN PVC 4"
1m3 PEMASANGAN GRAVEL PACK
1 m3 PENGADAAN & PENYEMENAN ( GROUTING )
1 Unit PENGURASAN SUMUR
1 Jam PUMPING TEST
3
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
AN. HIT
4
Rp
423,862.50
Rp
592,616.67
Rp
771,380.00
Rp
278,075.00
Rp
423,862.50
Rp
592,616.67
Rp
65,235.10
Rp
409,775.00
Rp
154,452.30
Rp
1,093,900.00
Rp
81,950.20
107
1
2
AN. HIT
AN. HIT
Rp
61,115.78
Rp
115,613.29
K.310
K.422
K.424
K.515
K.516
K.521
K.528
K.612
K.615
K.617
K.618
K.636
C.2
K.013
K.017
Rp
97,923.90
Rp
1,804.00
1
2
3
4
5
6
7
8
9
10
11
12
##
##
##
Rp
36,542.06
Rp
224,619.13
Rp
2,203,049.86
Rp
20,098.65
Rp
27,812.42
Rp
41,139.39
Rp
66,438.13
Rp
83,511.45
Rp
5,217.00
#REF!
#REF!
K.035
#REF!
( MENGGUNAKAN ALAT )
##
##
##
##
##
##
##
##
185,986.43
K.026
5,117.53
Rp
#REF!
Rp
A 114
A 114
AN. HIT
AN. HIT
AN. HIT
#REF!
1 BH PASANG KANSTEEN
AN. HIT
AN. HIT
AN. HIT
32,142.35
#REF!
#REF!
#REF!
#REF!
14,077.75
7,691.95
108
JENIS MATERIAL
SATUAN
HARGA
ASTEK
KEUNTUNGAN
JUMLAH
PPN
POKOK
0.24%
10%
(4+5+6)
10%
Rp.
Rp.
Rp.
Rp.
Rp.
M3
75,000
180.00
7,500
82,680.00
8,268.00
M3
85,000
204.00
8,500
93,704.00
9,370.40
M3
160,000
384.00
16,000
176,384.00
17,638.40
M3
95,000
228.00
9,500
104,728.00
10,472.80
M3
110,000
264.00
11,000
121,264.00
12,126.40
M3
120,000
288.00
12,000
132,288.00
13,228.80
M3
120,000
288.00
12,000
132,288.00
13,228.80
M3
130,000
312.00
13,000
143,312.00
14,331.20
M3
125,000
300.00
12,500
137,800.00
13,780.00
M3
130,000
312.00
13,000
143,312.00
14,331.20
M2
42,000
100.80
4,200
46,300.80
4,630.08
12 Allumunium Foil
M2
6,000
14.40
600
6,614.40
661.44
450
1.08
45
496.08
49.61
130,000
312.00
13,000
143,312.00
14,331.20
Buah
M3
104
15 Batu tempel
16 Beton Roster Segiempat 30 x 30
3
M2
Buah
100,000
240.00
10,000
110,240.00
11,024.00
7,500
18.00
750
8,268.00
826.80
M3
250,000
600.00
25,000
275,600.00
27,560.00
18 Pasir pasang
M3
130,000
312.00
13,000
143,312.00
14,331.20
M3
40,000
96.00
4,000
44,096.00
4,409.60
20 Pasir urug/timbun
M3
60,000
144.00
6,000
66,144.00
6,614.40
21 Sirtu
M3
70,000
168.00
7,000
77,168.00
7,716.80
22 Kerikil / Manggaran
M3
85,000
204.00
8,500
93,704.00
9,370.40
23 Tanah Liat
M3
40,000
96.00
4,000
44,096.00
4,409.60
M2
14,000
33.60
1,400
15,433.60
1,543.36
25 Kayu hutan
M3
900,000
2,160.00
90,000
992,160.00
99,216.00
26 Kayu bakar
M3
100,000
240.00
10,000
110,240.00
11,024.00
27 Kayu kampas
M3
4,400,000
10,560.00
440,000
4,850,560.00
485,056.00
28 Kayu kruing
M3
4,400,000
10,560.00
440,000
4,850,560.00
485,056.00
29 Kayu Punak
M3
4,000,000
9,600.00
400,000
4,409,600.00
440,960.00
30 Kayu kamfer
M3
7,000,000
16,800.00
700,000
7,716,800.00
771,680.00
31 Kayu bengkirai
M3
7,500,000
18,000.00
750,000
8,268,000.00
826,800.00
M3
16,000,000
38,400.00
1,600,000
17,638,400.00
1,763,840.00
M3
14,000,000
33,600.00
1,400,000
15,433,600.00
1,543,360.00
M3
12,000,000
28,800.00
1,200,000
13,228,800.00
1,322,880.00
105
M3
3,750,000
9,000.00
375,000
4,134,000.00
413,400.00
Lbr
52,500
126.00
5,250
57,876.00
5,787.60
Lbr
127,000
304.80
12,700
140,004.80
14,000.48
Lbr
45,000
108.00
4,500
49,608.00
4,960.80
m3
4,000,000
9,600.00
400,000
4,409,600.00
440,960.00
m3
4,000,000
9,600.00
400,000
4,409,600.00
440,960.00
m'
52,000
124.80
5,200
57,324.80
5,732.48
Btg
90,000
216.00
9,000
99,216.00
9,921.60
Btg
7,500
18.00
750
8,268.00
826.80
44 Ijuk tbl. 5 cm
m2
3,000
7.20
300
3,307.20
330.72
45 Sesek bambu
Lbr
5,800
13.92
580
6,393.92
639.39
46 Tali tambang
m'
750
1.80
75
826.80
82.68
Buah
1,100
2.64
110
1,212.64
121.26
Buah
3,000
7.20
300
3,307.20
330.72
Buah
1,500
3.60
150
1,653.60
165.36
buah
1,150
2.76
115
1,267.76
126.78
buah
3,000
7.20
300
3,307.20
330.72
Buah
2,750
6.60
275
3,031.60
303.16
Buah
1,700
4.08
170
1,874.08
187.41
54 Genteng Beton
Buah
2,500
6.00
250
2,756.00
275.60
106
Buah
6,000
14.40
600
6,614.40
661.44
Buah
5,000
12.00
500
5,512.00
551.20
57 Tegel abu-abu 20 X 20 cm
Buah
1,250
3.00
125
1,378.00
137.80
58 Tegel abu-abu 30 X 30 cm
Buah
2,500
6.00
250
2,756.00
275.60
59 Tegel abu-abu 40 X 40 cm
Buah
4,250
10.20
425
4,685.20
468.52
60 Tegel warna 20 X 20 cm
Buah
1,500
3.60
150
1,653.60
165.36
61 Tegel warna 30 X 30 cm
Buah
3,000
7.20
300
3,307.20
330.72
62 Tegel warna 40 X 40 cm
Buah
4,500
10.80
450
4,960.80
496.08
Buah
1,250
3.00
125
1,378.00
137.80
64 Tegel plint
Buah
1,250
3.00
125
1,378.00
137.80
65 Keramik 10 X 20 cm ( standar )
M2
33,000
79.20
3,300
36,379.20
3,637.92
66 Keramik 20 X 20 cm
M2
33,000
79.20
3,300
36,379.20
3,637.92
67 Keramik 20 X 25 cm
M2
33,000
79.20
3,300
36,379.20
3,637.92
68 Keramik 30 X 30 cm
M2
30,000
72.00
3,000
33,072.00
3,307.20
69 Keramik 40 X 40 cm
M2
35,000
84.00
3,500
38,584.00
3,858.40
70 Gypsum
LB
52,500
126.00
5,250
57,876.00
5,787.60
LB
15,000
36.00
1,500
16,536.00
1,653.60
LB
10,000
24.00
1,000
11,024.00
1,102.40
73 Tepung Gypsum
kg
3,250
7.80
325
3,582.80
358.28
74 Marmer
M2
176,000
422.40
17,600
194,022.40
19,402.24
75 Granit 40 x 40 cm
M2
243,100
583.44
24,310
267,993.44
26,799.34
Buah
370,000
888.00
37,000
407,888.00
40,788.80
107
Buah
430,000
1,032.00
43,000
474,032.00
47,403.20
Buah
135,000
324.00
13,500
148,824.00
14,882.40
Buah
230,000
552.00
23,000
253,552.00
25,355.20
Buah
180,000
432.00
18,000
198,432.00
19,843.20
Buah
100,000
240.00
10,000
110,240.00
11,024.00
Buah
350,000
840.00
35,000
385,840.00
38,584.00
Buah
3,500,000
8,400.00
350,000
3,858,400.00
385,840.00
Buah
1,400,000
3,360.00
140,000
1,543,360.00
154,336.00
Buah
180,000
432.00
18,000
198,432.00
19,843.20
Buah
525,000
1,260.00
52,500
578,760.00
57,876.00
Buah
20,000
48.00
2,000
22,048.00
2,204.80
Buah
50,000
120.00
5,000
55,120.00
5,512.00
Buah
70,000
168.00
7,000
77,168.00
7,716.80
Buah
100,000
240.00
10,000
110,240.00
11,024.00
Buah
175,000
420.00
17,500
192,920.00
19,292.00
Buah
250,000
600.00
25,000
275,600.00
27,560.00
Buah
25,000
60.00
2,500
27,560.00
2,756.00
Buah
30,000
72.00
3,000
33,072.00
3,307.20
Buah
40,000
96.00
4,000
44,096.00
4,409.60
96 Saluran U 10 cm
Buah
18,000
43.20
1,800
19,843.20
1,984.32
97 Saluran U 15 cm
Buah
20,000
48.00
2,000
22,048.00
2,204.80
108
98 Saluran U 20 cm
Buah
23,000
55.20
2,300
25,355.20
2,535.52
99 Saluran U 30
Buah
40,000
96.00
4,000
44,096.00
4,409.60
Buah
27,000
64.80
2,700
29,764.80
2,976.48
Buah
30,000
72.00
3,000
33,072.00
3,307.20
Buah
35,000
84.00
3,500
38,584.00
3,858.40
103
M2
34,000
81.60
3,400
37,481.60
3,748.16
104
M2
35,000
84.00
3,500
38,584.00
3,858.40
M2
36,000
86.40
3,600
39,686.40
3,968.64
M2
38,000
91.20
3,800
41,891.20
4,189.12
107
M2
48,000
115.20
4,800
52,915.20
5,291.52
108
M2
50,000
120.00
5,000
55,120.00
5,512.00
Zak
53,000
127.20
5,300
58,427.20
5,842.72
Zak
62,000
148.80
6,200
68,348.80
6,834.88
kg
23,000
55.20
2,300
25,355.20
2,535.52
kg
25,000
60.00
2,500
27,560.00
2,756.00
kg
36,000
86.40
3,600
39,686.40
3,968.64
kg
8,000
19.20
800
8,819.20
881.92
109
kg
8,000
19.20
800
8,819.20
881.92
kg
10,000
24.00
1,000
11,024.00
1,102.40
kg
15,000
36.00
1,500
16,536.00
1,653.60
kg
10,000
24.00
1,000
11,024.00
1,102.40
kg
12,000
28.80
1,200
13,228.80
1,322.88
m'
8,000
19.20
800
8,819.20
881.92
Lbr
150,000
360.00
15,000
165,360.00
16,536.00
kg
15,000
36.00
1,500
16,536.00
1,653.60
kg
22,000
52.80
2,200
24,252.80
2,425.28
kg
12,000
28.80
1,200
13,228.80
1,322.88
Lbr
62,000
148.80
6,200
68,348.80
6,834.88
Lbr
23,000
55.20
2,300
25,355.20
2,535.52
Lbr
21,000
50.40
2,100
23,150.40
2,315.04
Buah
22,000
52.80
2,200
24,252.80
2,425.28
Buah
42,500
102.00
4,250
46,852.00
4,685.20
M'
15,000
36.00
1,500
16,536.00
1,653.60
LB
45,000
108.00
4,500
49,608.00
4,960.80
M'
36,000
86.40
3,600
39,686.40
3,968.64
M'
36,000
86.40
3,600
39,686.40
3,968.64
Buah
47,000
112.80
4,700
51,812.80
5,181.28
Buah
75,000
180.00
7,500
82,680.00
8,268.00
Buah
650,000
1,560.00
65,000
716,560.00
71,656.00
110
3
Buah
1,000,000
2,400.00
100,000
1,102,400.00
110,240.00
rol
65,000
156.00
6,500
71,656.00
7,165.60
m2
25,000
60.00
2,500
27,560.00
2,756.00
m2
10,000
24.00
1,000
11,024.00
1,102.40
m2
7,000
16.80
700
7,716.80
771.68
m2
20,000
48.00
2,000
22,048.00
2,204.80
LB
11,000
26.40
1,100
12,126.40
1,212.64
m'
4,000
9.60
400
4,409.60
440.96
LB
42,500
102.00
4,250
46,852.00
4,685.20
Buah
10,000
24.00
1,000
11,024.00
1,102.40
M2
50,000
120.00
5,000
55,120.00
5,512.00
M2
55,000
132.00
5,500
60,632.00
6,063.20
M2
60,000
144.00
6,000
66,144.00
6,614.40
kg
14,000
33.60
1,400
15,433.60
1,543.36
kg
13,000
31.20
1,300
14,331.20
1,433.12
kg
12,000
28.80
1,200
13,228.80
1,322.88
Doos
20,000
48.00
2,000
22,048.00
2,204.80
Doos
12,000
28.80
1,200
13,228.80
1,322.88
155 Skrup
bh
100
0.24
10
110.24
11.02
kg
17,000
40.80
1,700
18,740.80
1,874.08
157 Baut
kg
18,000
43.20
1,800
19,843.20
1,984.32
111
158 Angkur
kg
13,000
31.20
1,300
14,331.20
1,433.12
Buah
75,000
180.00
7,500
82,680.00
8,268.00
Buah
45,000
108.00
4,500
49,608.00
4,960.80
Buah
6,000
14.40
600
6,614.40
661.44
kg
35,000
84.00
3,500
38,584.00
3,858.40
kg
12,000
28.80
1,200
13,228.80
1,322.88
kg
12,500
30.00
1,250
13,780.00
1,378.00
Buah
12,000
28.80
1,200
13,228.80
1,322.88
kg
35,000
84.00
3,500
38,584.00
3,858.40
167 Dempul
kg
12,000
28.80
1,200
13,228.80
1,322.88
kg
15,000
36.00
1,500
16,536.00
1,653.60
kg
17,000
40.80
1,700
18,740.80
1,874.08
LT
10,000
24.00
1,000
11,024.00
1,102.40
171 Teer
KLG
7,000
16.80
700
7,716.80
771.68
M3
60,000
144.00
6,000
66,144.00
6,614.40
M3
90,000
216.00
9,000
99,216.00
9,921.60
Buah
17,000
40.80
1,700
18,740.80
1,874.08
175 Amplas
LB
3,000
7.20
300
3,307.20
330.72
176 Sarlak
kg
40,000
96.00
4,000
44,096.00
4,409.60
177 Spirtus
LT
8,500
20.40
850
9,370.40
937.04
kg
15,000
36.00
1,500
16,536.00
1,653.60
lt
20,000
48.00
2,000
22,048.00
2,204.80
112
lt
22,000
52.80
2,200
24,252.80
2,425.28
181 Solar
LT
4,500
10.80
450
4,960.80
496.08
182 Vaslin
Kg
12,000
28.80
1,200
13,228.80
1,322.88
LT
4,500
10.80
450
4,960.80
496.08
LT
7,500
18.00
750
8,268.00
826.80
185 Aspal
Kg
8,150
19.56
815
8,984.56
898.46
LB
50,000
120.00
5,000
55,120.00
5,512.00
LB
65,000
156.00
6,500
71,656.00
7,165.60
LB
105,000
252.00
10,500
115,752.00
11,575.20
LB
135,000
324.00
13,500
148,824.00
14,882.40
LB
85,000
204.00
8,500
93,704.00
9,370.40
LB
65,000
156.00
6,500
71,656.00
7,165.60
Ljr
130,000
312.00
13,000
143,312.00
14,331.20
Ljr
165,000
396.00
16,500
181,896.00
18,189.60
Ljr
250,000
600.00
25,000
275,600.00
27,560.00
Ljr
325,000
780.00
32,500
358,280.00
35,828.00
Ljr
375,000
900.00
37,500
413,400.00
41,340.00
Ljr
510,000
1,224.00
51,000
562,224.00
56,222.40
Ljr
750,000
1,800.00
75,000
826,800.00
82,680.00
Ljr
950,000
2,280.00
95,000
1,047,280.00
104,728.00
Ljr
1,200,000
2,880.00
120,000
1,322,880.00
132,288.00
113
Ljr
1,300,000
3,120.00
130,000
1,433,120.00
143,312.00
Ljr
1,400,000
3,360.00
140,000
1,543,360.00
154,336.00
Ljr
110,000
264.00
11,000
121,264.00
12,126.40
Ljr
135,000
324.00
13,500
148,824.00
14,882.40
Ljr
175,000
420.00
17,500
192,920.00
19,292.00
Ljr
175,000
420.00
17,500
192,920.00
19,292.00
Ljr
255,000
612.00
25,500
281,112.00
28,111.20
Ljr
300,000
720.00
30,000
330,720.00
33,072.00
Ljr
450,000
1,080.00
45,000
496,080.00
49,608.00
Ljr
525,000
1,260.00
52,500
578,760.00
57,876.00
Ljr
750,000
1,800.00
75,000
826,800.00
82,680.00
Ljr
460,000
1,104.00
46,000
507,104.00
50,710.40
Ljr
500,000
1,200.00
50,000
551,200.00
55,120.00
Ljr
15,000
36.00
1,500
16,536.00
1,653.60
Ljr
20,000
48.00
2,000
22,048.00
2,204.80
Ljr
27,000
64.80
2,700
29,764.80
2,976.48
Ljr
47,500
114.00
4,750
52,364.00
5,236.40
Ljr
60,000
144.00
6,000
66,144.00
6,614.40
Ljr
120,000
288.00
12,000
132,288.00
13,228.80
Ljr
190,000
456.00
19,000
209,456.00
20,945.60
114
Ltr
10,000
24.00
1,000
11,024.00
1,102.40
tube
5,000
12.00
500
5,512.00
551.20
Buah
92,000
220.80
9,200
101,420.80
10,142.08
Buah
110,000
264.00
11,000
121,264.00
12,126.40
Buah
150,000
360.00
15,000
165,360.00
16,536.00
Buah
260,000
624.00
26,000
286,624.00
28,662.40
Buah
240,000
576.00
24,000
264,576.00
26,457.60
Buah
665,000
1,596.00
66,500
733,096.00
73,309.60
Buah
35,000
84.00
3,500
38,584.00
3,858.40
Buah
45,000
108.00
4,500
49,608.00
4,960.80
Buah
4,000
9.60
400
4,409.60
440.96
Buah
1,500
3.60
150
1,653.60
165.36
Buah
4,000
9.60
400
4,409.60
440.96
Buah
2,000
4.80
200
2,204.80
220.48
Buah
17,500
42.00
1,750
19,292.00
1,929.20
Buah
26,000
62.40
2,600
28,662.40
2,866.24
Buah
4,000
9.60
400
4,409.60
440.96
Buah
1,500
3.60
150
1,653.60
165.36
Buah
5,000
12.00
500
5,512.00
551.20
Buah
2,000
4.80
200
2,204.80
220.48
115
Buah
160,000
384.00
16,000
176,384.00
17,638.40
Buah
10,000
24.00
1,000
11,024.00
1,102.40
Buah
18,000
43.20
1,800
19,843.20
1,984.32
Buah
10,000
24.00
1,000
11,024.00
1,102.40
Buah
7,500
18.00
750
8,268.00
826.80
Buah
10,000
24.00
1,000
11,024.00
1,102.40
M2
425,000
1,020.00
42,500
468,520.00
46,852.00
M2
375,000
900.00
37,500
413,400.00
41,340.00
M2
375,000
900.00
37,500
413,400.00
41,340.00
M2
225,000
540.00
22,500
248,040.00
24,804.00
M'
25,000
60.00
2,500
27,560.00
2,756.00
M'
60,000
144.00
6,000
66,144.00
6,614.40
M'
7,500
18.00
750
8,268.00
826.80
Buah
1,000
2.40
100
1,102.40
110.24
255 Sealant
Tube
30,000
72.00
3,000
33,072.00
3,307.20
M'
15,000
36.00
1,500
16,536.00
1,653.60
LB
250,000
600.00
25,000
275,600.00
27,560.00
Unit
5,650,000
13,560.00
565,000
6,228,560.00
622,856.00
Unit
6,250,000
15,000.00
625,000
6,890,000.00
689,000.00
Unit
7,000,000
16,800.00
700,000
7,716,800.00
771,680.00
Unit
7,150,000
17,160.00
715,000
7,882,160.00
788,216.00
Unit
6,900,000
16,560.00
690,000
7,606,560.00
760,656.00
116
Unit
7,500,000
18,000.00
750,000
8,268,000.00
826,800.00
Unit
8,000,000
19,200.00
800,000
8,819,200.00
881,920.00
Unit
8,750,000
21,000.00
875,000
9,646,000.00
964,600.00
Unit
7,750,000
18,600.00
775,000
8,543,600.00
854,360.00
Unit
8,250,000
19,800.00
825,000
9,094,800.00
909,480.00
Unit
8,000,000
19,200.00
800,000
8,819,200.00
881,920.00
Unit
8,750,000
21,000.00
875,000
9,646,000.00
964,600.00
Unit
9,000,000
21,600.00
900,000
9,921,600.00
992,160.00
Unit
10,500,000
25,200.00
1,050,000
11,575,200.00
1,157,520.00
Unit
11,250,000
27,000.00
1,125,000
12,402,000.00
1,240,200.00
Unit
12,500,000
30,000.00
1,250,000
13,780,000.00
1,378,000.00
Unit
16,500,000
39,600.00
1,650,000
18,189,600.00
1,818,960.00
Unit
18,250,000
43,800.00
1,825,000
20,118,800.00
2,011,880.00
Unit
19,250,000
46,200.00
1,925,000
21,221,200.00
2,122,120.00
Unit
25,000,000
60,000.00
2,500,000
27,560,000.00
2,756,000.00
bh
14,500
34.80
1,450
15,984.80
1,598.48
bh
20,500
49.20
2,050
22,599.20
2,259.92
bh
13,500
32.40
1,350
14,882.40
1,488.24
bh
200,000
480.00
20,000
220,480.00
22,048.00
bh
335,000
804.00
33,500
369,304.00
36,930.40
bh
55,000
132.00
5,500
60,632.00
6,063.20
117
bh
100,000
240.00
10,000
110,240.00
11,024.00
TBA/sealtape jumbo
bh
2,500
6.00
250
2,756.00
275.60
bh
4,500
10.80
450
4,960.80
496.08
btg
280,000
672.00
28,000
308,672.00
30,867.20
btg
375,000
900.00
37,500
413,400.00
41,340.00
btg
500,000
1,200.00
50,000
551,200.00
55,120.00
btg
625,000
1,500.00
62,500
689,000.00
68,900.00
btg
875,000
2,100.00
87,500
964,600.00
96,460.00
bh
54,500
130.80
5,450
60,080.80
6,008.08
bh
85,000
204.00
8,500
93,704.00
9,370.40
bh
317,000
760.80
31,700
349,460.80
34,946.08
bh
1,450,000
3,480.00
145,000
1,598,480.00
159,848.00
btg
205,950
494.28
20,595
227,039.28
22,703.93
btg
100,000
240.00
10,000
110,240.00
11,024.00
bh
270,000
648.00
27,000
297,648.00
29,764.80
bh
385,000
924.00
38,500
424,424.00
42,442.40
bh
292,000
700.80
29,200
321,900.80
32,190.08
bh
355,000
852.00
35,500
391,352.00
39,135.20
bh
117,000
280.80
11,700
128,980.80
12,898.08
bh
60,000
144.00
6,000
66,144.00
6,614.40
118
bh
50,000
120.00
5,000
55,120.00
5,512.00
bh
120,000
288.00
12,000
132,288.00
13,228.80
bh
1,850,000
4,440.00
185,000
2,039,440.00
203,944.00
bh
1,250,000
3,000.00
125,000
1,378,000.00
137,800.00
31 Reducer Dn. 90 mm x 63 mm RR
bh
65,000
156.00
6,500
71,656.00
7,165.60
bh
26,000
62.40
2,600
28,662.40
2,866.24
bh
84,000
201.60
8,400
92,601.60
9,260.16
bh
21,000
50.40
2,100
23,150.40
2,315.04
bh
13,000
31.20
1,300
14,331.20
1,433.12
bh
65,000
156.00
6,500
71,656.00
7,165.60
kg
65,000
156.00
6,500
71,656.00
7,165.60
bh
4,760
11.42
476
5,247.42
524.74
bh
9,440
22.66
944
10,406.66
1,040.67
bh
2,500
6.00
250
2,756.00
275.60
bh
95,000
228.00
9,500
104,728.00
10,472.80
bh
65,000
156.00
6,500
71,656.00
7,165.60
bh
150,000
360.00
15,000
165,360.00
16,536.00
bh
1,440
3.46
144
1,587.46
158.75
45 Knee GI 1/2"
bh
3,000
7.20
300
3,307.20
330.72
bh
1,560
3.74
156
1,719.74
171.97
119
47 Tee GI 1/2"
bh
3,360
8.06
336
3,704.06
370.41
bh
85,000
204.00
8,500
93,704.00
9,370.40
bh
50,000
120.00
5,000
55,120.00
5,512.00
bh
103,000
247.20
10,300
113,547.20
11,354.72
bh
60,000
144.00
6,000
66,144.00
6,614.40
bh
30,000
72.00
3,000
33,072.00
3,307.20
bh
15,000
36.00
1,500
16,536.00
1,653.60
bh
30,000
72.00
3,000
33,072.00
3,307.20
bh
15,000
36.00
1,500
16,536.00
1,653.60
bh
45,000
108.00
4,500
49,608.00
4,960.80
bh
35,000
84.00
3,500
38,584.00
3,858.40
Unit
4,305
10.33
431
4,745.83
474.58
bh
90,000
216.00
9,000
99,216.00
9,921.60
bh
700,000
1,680.00
70,000
771,680.00
77,168.00
bh
515,000
1,236.00
51,500
567,736.00
56,773.60
bh
245,000
588.00
24,500
270,088.00
27,008.80
bh
245,000
588.00
24,500
270,088.00
27,008.80
bh
84,000
201.60
8,400
92,601.60
9,260.16
bh
23,000
55.20
2,300
25,355.20
2,535.52
bh
6,000
14.40
600
6,614.40
661.44
120
bh
138,000
331.20
13,800
152,131.20
15,213.12
bh
33,000
79.20
3,300
36,379.20
3,637.92
bh
18,240
43.78
1,824
20,107.78
2,010.78
bh
16,640
39.94
1,664
18,343.94
1,834.39
bh
13,000
31.20
1,300
14,331.20
1,433.12
bh
12,500
30.00
1,250
13,780.00
1,378.00
73 Trust Block
Unit
12,920
31.01
1,292
14,243.01
1,424.30
Unit
86,310
207.14
8,631
95,148.14
9,514.81
bh.
1,800
4.32
180
1,984.32
198.43
bh
150,000
360.00
15,000
165,360.00
16,536.00
dus
25,000
60.00
2,500
27,560.00
2,756.00
unit
10,500,000
25,200.00
1,050,000
11,575,200.00
1,157,520.00
unit
12,000,000
28,800.00
1,200,000
13,228,800.00
1,322,880.00
unit
1,750,000
4,200.00
175,000
1,929,200.00
192,920.00
bh
2,000,000
4,800.00
200,000
2,204,800.00
220,480.00
12,500
30.00
1,250
13,780.00
1,378.00
10,000
24.00
1,000
11,024.00
1,102.40
8,775
21.06
878
9,673.56
967.36
121
6,000
14.40
600
6,614.40
661.44
86 Isolasi
roll
30,000
72.00
3,000
33,072.00
3,307.20
87 Electrode massa
unit
15,000
36.00
1,500
16,536.00
1,653.60
unit
15,800
37.92
1,580
17,417.92
1,741.79
89 Kabel LVTC 3 x 35 H 50
42,650
102.36
4,265
47,017.36
4,701.74
bh
35,000
84.00
3,500
38,584.00
3,858.40
bh
45,000
108.00
4,500
49,608.00
4,960.80
bh
25,600
61.44
2,560
28,221.44
2,822.14
bh
100,000
240.00
10,000
110,240.00
11,024.00
bh
100,000
240.00
10,000
110,240.00
11,024.00
bh
25,000
60.00
2,500
27,560.00
2,756.00
bh
5,000
12.00
500
5,512.00
551.20
bh
2,300
5.52
230
2,535.52
253.55
bh
400,000
960.00
40,000
440,960.00
44,096.00
99 Bentonite
bh
17,000
40.80
1,700
18,740.80
1,874.08
100 Grease
bh
28,000
67.20
2,800
30,867.20
3,086.72
bh
140,000
336.00
14,000
154,336.00
15,433.60
m3
122
HARGA
DIBULATKAN
TOTAL
Rp.
Rp.
10
90,948.00
90,900
103,074.40
103,000
194,022.40
194,000
115,200.80
115,200
133,390.40
133,300
145,516.80
145,500
145,516.80
145,500
157,643.20
157,600
151,580.00
151,500
157,643.20
157,600
50,930.88
50,900
7,275.84
7,200
545.69
500
157,643.20
157,600
123
10
121,264.00
121,200
9,094.80
9,000
303,160.00
303,100
157,643.20
157,600
48,505.60
48,500
72,758.40
72,700
84,884.80
84,800
103,074.40
103,000
48,505.60
48,500
16,976.96
16,900
1,091,376.00
1,091,300
121,264.00
121,200
5,335,616.00
5,335,600
5,335,616.00
5,335,600
4,850,560.00
4,850,500
8,488,480.00
8,488,400
9,094,800.00
9,094,800
19,402,240.00
19,402,200
16,976,960.00
16,976,900
14,551,680.00
14,551,600
124
10
4,547,400.00
4,547,400
63,663.60
63,600
154,005.28
154,000
54,568.80
54,500
4,850,560.00
4,850,500
4,850,560.00
4,850,500
63,057.28
63,000
109,137.60
109,100
9,094.80
9,000
3,637.92
3,600
7,033.31
7,000
909.48
900
1,333.90
1,300
3,637.92
3,600
1,818.96
1,800
1,394.54
1,300
3,637.92
3,600
3,334.76
3,300
2,061.49
2,000
3,031.60
3,000
125
10
7,275.84
7,200
6,063.20
6,000
1,515.80
1,500
3,031.60
3,000
5,153.72
5,100
1,818.96
1,800
3,637.92
3,600
5,456.88
5,400
1,515.80
1,500
1,515.80
1,500
40,017.12
40,000
40,017.12
40,000
40,017.12
40,000
36,379.20
36,300
42,442.40
42,400
63,663.60
63,600
18,189.60
18,100
12,126.40
12,100
3,941.08
3,900
213,424.64
213,400
294,792.78
294,700
448,676.80
448,600
126
10
521,435.20
521,400
163,706.40
163,700
278,907.20
278,900
218,275.20
218,200
121,264.00
121,200
424,424.00
424,400
4,244,240.00
4,244,200
1,697,696.00
1,697,600
218,275.20
218,200
636,636.00
636,600
24,252.80
24,200
60,632.00
60,600
84,884.80
84,800
121,264.00
121,200
212,212.00
212,200
303,160.00
303,100
30,316.00
30,300
36,379.20
36,300
48,505.60
48,500
21,827.52
21,800
24,252.80
24,200
127
10
27,890.72
27,800
48,505.60
48,500
32,741.28
32,700
36,379.20
36,300
42,442.40
42,400
41,229.76
41,200
42,442.40
42,400
43,655.04
43,600
46,080.32
46,000
58,206.72
58,200
60,632.00
60,600
64,269.92
64,200
75,183.68
75,100
27,890.72
27,800
30,316.00
30,300
43,655.04
43,600
9,701.12
9,700
128
10
9,701.12
9,700
12,126.40
12,100
18,189.60
18,100
12,126.40
12,100
14,551.68
14,500
9,701.12
9,700
181,896.00
181,800
18,189.60
18,100
26,678.08
26,600
14,551.68
14,500
75,183.68
75,100
27,890.72
27,800
25,465.44
25,400
26,678.08
26,600
51,537.20
51,500
18,189.60
18,100
54,568.80
54,500
43,655.04
43,600
43,655.04
43,600
56,994.08
56,900
90,948.00
90,900
788,216.00
788,200
129
10
1,212,640.00
1,212,600
78,821.60
78,800
30,316.00
30,300
12,126.40
12,100
8,488.48
8,400
24,252.80
24,200
13,339.04
13,300
4,850.56
4,800
51,537.20
51,500
12,126.40
12,100
60,632.00
60,600
66,695.20
66,600
72,758.40
72,700
16,976.96
16,900
15,764.32
15,700
14,551.68
14,500
24,252.80
24,200
14,551.68
14,500
121.26
100
20,614.88
20,600
21,827.52
21,800
130
10
15,764.32
15,700
90,948.00
90,900
54,568.80
54,500
7,275.84
7,200
42,442.40
42,400
14,551.68
14,500
15,158.00
15,100
14,551.68
14,500
42,442.40
42,400
14,551.68
14,500
18,189.60
18,100
20,614.88
20,600
12,126.40
12,100
8,488.48
8,400
72,758.40
72,700
109,137.60
109,100
20,614.88
20,600
3,637.92
3,600
48,505.60
48,500
10,307.44
10,300
18,189.60
18,100
24,252.80
24,200
131
10
26,678.08
26,600
5,456.88
5,400
14,551.68
14,500
5,456.88
5,400
9,094.80
9,000
9,883.02
9,800
60,632.00
60,600
78,821.60
78,800
127,327.20
127,300
163,706.40
163,700
103,074.40
103,000
78,821.60
78,800
157,643.20
157,600
200,085.60
200,000
303,160.00
303,100
394,108.00
394,100
454,740.00
454,700
618,446.40
618,400
909,480.00
909,400
1,152,008.00
1,152,000
1,455,168.00
1,455,100
132
10
1,576,432.00
1,576,400
1,697,696.00
1,697,600
133,390.40
133,300
163,706.40
163,700
212,212.00
212,200
212,212.00
212,200
309,223.20
309,200
363,792.00
363,700
545,688.00
545,600
636,636.00
636,600
909,480.00
909,400
557,814.40
557,800
606,320.00
606,300
18,189.60
18,100
24,252.80
24,200
32,741.28
32,700
57,600.40
57,600
72,758.40
72,700
145,516.80
145,500
230,401.60
230,400
133
10
12,126.40
12,100
6,063.20
6,000
111,562.88
111,500
133,390.40
133,300
181,896.00
181,800
315,286.40
315,200
291,033.60
291,000
806,405.60
806,400
42,442.40
42,400
54,568.80
54,500
4,850.56
4,800
1,818.96
1,800
4,850.56
4,800
2,425.28
2,400
21,221.20
21,200
31,528.64
31,500
4,850.56
4,800
1,818.96
1,800
6,063.20
6,000
2,425.28
2,400
134
10
194,022.40
194,000
12,126.40
12,100
21,827.52
21,800
12,126.40
12,100
9,094.80
9,000
12,126.40
12,100
515,372.00
515,300
454,740.00
454,700
454,740.00
454,700
272,844.00
272,800
30,316.00
30,300
72,758.40
72,700
9,094.80
9,000
1,212.64
1,200
36,379.20
36,300
18,189.60
18,100
303,160.00
303,100
-
6,851,416.00
6,851,400
7,579,000.00
7,579,000
8,488,480.00
8,488,400
8,670,376.00
8,670,300
8,367,216.00
8,367,200
135
10
9,094,800.00
9,094,800
9,701,120.00
9,701,100
10,610,600.00
10,610,600
9,397,960.00
9,397,900
10,004,280.00
10,004,200
9,701,120.00
9,701,100
10,610,600.00
10,610,600
10,913,760.00
10,913,700
12,732,720.00
12,732,700
13,642,200.00
13,642,200
15,158,000.00
15,158,000
20,008,560.00
20,008,500
22,130,680.00
22,130,600
23,343,320.00
23,343,300
30,316,000.00
30,316,000
-
17,583.28
17,500
24,859.12
24,800
16,370.64
16,300
242,528.00
242,500
406,234.40
406,200
66,695.20
66,600
136
10
121,264.00
121,200
3,031.60
3,000
5,456.88
5,400
339,539.20
339,500
454,740.00
454,700
606,320.00
606,300
757,900.00
757,900
1,061,060.00
1,061,000
66,088.88
66,000
103,074.40
103,000
384,406.88
384,400
1,758,328.00
1,758,300
249,743.21
249,700
121,264.00
121,200
327,412.80
327,400
466,866.40
466,800
354,090.88
354,000
430,487.20
430,400
141,878.88
141,800
72,758.40
72,700
137
10
60,632.00
60,600
145,516.80
145,500
2,243,384.00
2,243,300
1,515,800.00
1,515,800
78,821.60
78,800
31,528.64
31,500
101,861.76
101,800
25,465.44
25,400
15,764.32
15,700
78,821.60
78,800
78,821.60
78,800
5,772.17
5,700
11,447.32
11,400
3,031.60
3,000
115,200.80
115,200
78,821.60
78,800
181,896.00
181,800
1,746.20
1,700
3,637.92
3,600
1,891.72
1,800
138
10
4,074.47
4,000
103,074.40
103,000
60,632.00
60,600
124,901.92
124,900
72,758.40
72,700
36,379.20
36,300
18,189.60
18,100
36,379.20
36,300
18,189.60
18,100
54,568.80
54,500
42,442.40
42,400
5,220.42
5,200
109,137.60
109,100
848,848.00
848,800
624,509.60
624,500
297,096.80
297,000
297,096.80
297,000
101,861.76
101,800
27,890.72
27,800
7,275.84
7,200
139
10
167,344.32
167,300
40,017.12
40,000
22,118.55
22,100
20,178.33
20,100
15,764.32
15,700
15,158.00
15,100
15,667.31
15,600
104,662.96
104,600
2,182.75
2,100
181,896.00
181,800
30,316.00
30,300
12,732,720.00
12,732,700
14,551,680.00
14,551,600
2,122,120.00
2,122,100
2,425,280.00
2,425,200
15,158.00
15,100
12,126.40
12,100
10,640.92
10,600
140
10
7,275.84
7,200
36,379.20
36,300
18,189.60
18,100
19,159.71
19,100
51,719.10
51,700
42,442.40
42,400
54,568.80
54,500
31,043.58
31,000
121,264.00
121,200
121,264.00
121,200
30,316.00
30,300
6,063.20
6,000
2,789.07
2,700
485,056.00
485,000
20,614.88
20,600
33,953.92
33,900
169,769.60
169,700
7,500
141
B.
NO
JENIS MATERIAL
SATUAN
HARGA
ASTEK
KEUNTUNGAN
JUMLAH
PPN
HARGA
DIBULATKAN
POKOK
0.24%
10%
(4+5+6)
10%
TOTAL
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10
Mandor Lapangan
Hari
45,000
108.00
4,500
49,608.00
4,960.80
54,568.80
54,500
Mekanik terampil
Hari
40,000
96.00
4,000
44,096.00
4,409.60
48,505.60
48,500
Pembantu Mekanik
Hari
32,500
78.00
3,250
35,828.00
3,582.80
39,410.80
39,400
Tukang Kepala
Hari
42,500
102.00
4,250
46,852.00
4,685.20
51,537.20
51,500
Tukang
Hari
40,000
96.00
4,000
44,096.00
4,409.60
48,505.60
48,500
Operator Terlatih
Hari
40,000
96.00
4,000
44,096.00
4,409.60
48,505.60
48,500
Hari
35,000
84.00
3,500
38,584.00
3,858.40
42,442.40
42,400
Pembantu Operator
Hari
32,500
78.00
3,250
35,828.00
3,582.80
39,410.80
39,400
Sopir Terlatih
Hari
40,000
96.00
4,000
44,096.00
4,409.60
48,505.60
48,500
10 Pembantu Sopir
Hari
32,500
78.00
3,250
35,828.00
3,582.80
39,410.80
39,400
Hari
27,500
66.00
2,750
30,316.00
3,031.60
33,347.60
33,300
Hari
28,500
68.40
2,850
31,418.40
3,141.84
34,560.24
34,500
13 Buruh Terlatih
Hari
30,000
72.00
3,000
33,072.00
3,307.20
36,379.20
36,300
14 Pekerja
Hari
30,000
72.00
3,000
33,072.00
3,307.20
36,379.20
36,300
15 Penjaga malam
Hari
27,500
66.00
2,750
30,316.00
3,031.60
33,347.60
33,300
16 Alat bantu
M A S R O F, SH
Pembina Utama Madya
NIP. 19510919 198003 1 007
45,000
WALIKOTA PEKALONGAN
124