Professional Documents
Culture Documents
Ee MCK11
Ee MCK11
TAHUN : 2018
JUMLAH
NO. URAIAN PEKERJAAN TOTAL
(Rp)
1 2 3
I. PEKERJAAN PERSIAPAN Rp 3,700,000.00
II. PEKERJAAN PONDASI, TANAH DAN GALIAN Rp 7,485,262.80
III. PEKERJAAN BETON BERTULANG Rp 63,171,391.95
IV. PEKERJAAN PASANGAN DAN PLESTERAN Rp 23,062,302.43
V. PEKERJAAN LANTAI Rp 11,805,584.81
VI. PEKERJAAN PLAFOND Rp 8,862,024.00 -Rp 1.00 Rp (0)
VII. PEKERJAAN INSTALASI LISTRIK Rp 3,749,200.00
VIII. PEKERJAAN INSTALASI AIR Rp 3,187,600.00
IX. PEKERJAAN PENGECATAN Rp 6,042,166.28
X. PEKERJAAN LAIN - LAIN Rp 12,773,968.00 143,839,500.27
JUMLAH : Rp 143,839,501.00 Rp 143,839,501.00 -
PERENCANAAN 3% Rp 4,542,300.00
PENGAWASAN 2% Rp 3,028,200.00
TOTAL BIAYA : Rp 151,410,001.00
DIBULATKAN : Rp 151,410,000.00 (7,570,500.00) 5570872
Terbilang : SERATUS LIMA PULUH SATU JUTA EMPAT RATUS SEPULUH RIBU RUPIAH
BAKHTIAR AFRIYADI
Kuasa Direktur
Terjemahan kedalam kalimat
rbilang = Seratus Lima Puluh Satu Juta Empat Ratus Sepuluh Ribu Rupiah
@ 0 @@@@@@@@@@@
@ @@@@@@@@@@@
@ @@@@@@@@@@@
@ ***
@
@ 60 00
@ seratus lima seratus lima puluh satu juta empat ratus sepuluh ribu rupiah
@ seratus lima puluh satu juta empat ratus sepuluh ribu rupiah
@ Seratus lima puluh satu juta empat ratus sepuluh ribu rupiah
ENGINEERING ESTIMATE (EE)
TAHUN : 2018
HARGA JUMLAH
No. URAIAN PEKERJAAN VOLUME SAT. ANALISA SATUAN HARGA
(Rp) (Rp)
1 2 3.000 4 5 6 7
I. PEKERJAAN PERSIAPAN
1 - Pengukuran dan Pemasangan Bouwplank 1.000 Ls Taksir 500,000.00 500,000.00
2 - Pembongkaran MCK Lama 1.000 Ls Taksir 3,000,000.00 3,000,000.00
3 - Papan Nama Proyek 1.000 Ls Taksir 200,000.00 200,000.00
Sub Total 3,700,000.00
II. PEKERJAAN PONDASI, TANAH DAN GALIAN
Pondasi Tapak
1 - Galian Tanah Pondasi Tapak 11.664 M³ AHSP PU A.2.3.1.1 54,900.00 640,353.60
2 - Urugan Pasir Bawah Pondasi Tapak t = 5 cm 0.486 M³ AHSP PU A.2.3.1.11 111,960.00 54,412.56
3 - Batu Kosong bawah pondasi Tapak t = 10 cm 0.972 M³ AHSP PU A.3.2.1.9 315,840.00 306,996.48
4 - Urugan Tanah Bekas Galian Pondasi Tapak 0.324 M³ AHSP PU A.2.3.1.9 25,496.80 8,260.96
Pondasi Menerus
5 - Galian Tanah Pondasi Menerus 6.960 M³ AHSP PU A.2.3.1.1 54,900.00 382,104.00
6 - Urugan Pasir Bawah Pondasi Menerus t = 5 cm 0.870 M³ AHSP PU A.2.3.1.11 111,960.00 97,405.20
7 - Urugan Tanah Bekas Galian Pondasi Menerus 2.320 M³ AHSP PU A.2.3.1.9 25,496.80 59,152.58
8 - Batu Kosong bawah pondasi menerus t = 10 cm 1.740 M³ AHSP PU A.3.2.1.9 315,840.00 549,561.60
9 - Pondasi Menerus Batu Gunung 1 : 4 6.525 M³ AHSP PU A.3.2.1.2 684,675.00 4,467,504.38
Selasar
10 - Galian Tanah Pondasi Batu Bata 1.189 M³ AHSP PU A.2.3.1.1 54,900.00 65,262.38
11 - Urugan Pasir Bawah Pondasi Batu Bata t = 5 cm 0.238 M³ AHSP PU A.2.3.1.11 111,960.00 26,618.49
12 - Urugan Tanah Bekas Galian 0.396 M³ AHSP PU A.2.3.1.9 25,496.80 10,103.11
13 - Beton Lantai Kerja 0.476 M³ AHSP PU A.4.1.1.1 694,172.86 330,079.19
14 - Pas. Batu Bata 1 : 2 4.468 M³ AHSP PU A.4.4.1.7 109,103.75 487,448.28
Sub Total 7,485,262.80
III. PEKERJAAN BETON BERTULANG
1 Pek. Pondasi Tapak (Uk. 80/80) Cm
- Beton Cor K-200 1.920 M³ AHSP PU A.4.1.1.6 817,262.54 1,569,144.08
- Tulangan Besi Polos ø 12 168.745 Kg AHSP PU A.4.1.1.17 16,033.80 2,705,630.33
- Bekisting + Pembongkaran + Siram 9.600 M² AHSP PU A.4.1.1.20 80,515.33 772,947.20
2 Pek. Kolom (Uk. 20/20) Cm
- Beton Cor K-200 1.992 M³ AHSP PU A.4.1.1.6 817,262.54 1,627,986.98
- Tulangan Besi Polos ø 12 265.263 Kg AHSP PU A.4.1.1.17 16,033.80 4,253,168.89 5,849,419.93
- begel Besi Polos ø 8 99.555 Kg AHSP PU A.4.1.1.17 16,033.80 1,596,251.04
- Bekisting + Pembongkaran + Siram 39.840 M² AHSP PU A.4.1.1.22 241,726.75 9,630,393.72
3 Pek. Kolom Praktis (Uk. 13/13) Cm
- Beton Cor K-200 0.372 M³ AHSP PU A.4.1.1.6 817,262.54 303,858.21
- Tulangan Besi Polos ø 12 78.123 Kg AHSP PU A.4.1.1.17 16,033.80 1,252,606.63
- begel Besi Polos ø 6 15.767 Kg AHSP PU A.4.1.1.17 16,033.80 252,798.79
- Bekisting + Pembongkaran + Siram 5.720 M² AHSP PU A.4.1.1.22 241,726.75 1,382,677.01
4 Pek. Sloof (18/25)
- Beton Cor K-200 1.305 M³ AHSP PU A.4.1.1.6 817,262.54 1,066,527.61
- Tulangan Besi Polos ø 12 180.215 Kg AHSP PU A.4.1.1.17 16,033.80 2,889,535.76
- begel Besi Polos ø 8 53.673 Kg AHSP PU A.4.1.1.17 16,033.80 860,587.15
- Bekisting + Pembongkaran + Siram 14.500 M² AHSP PU A.4.1.1.21 87,583.50 1,269,960.75
5 Pek. Ringbalok (18/25)
- Beton Cor K-200 2.044 M³ AHSP PU A.4.1.1.6 817,262.54 1,670,770.67
- Tulangan Besi Polos ø 12 282.317 Kg AHSP PU A.4.1.1.17 16,033.80 4,526,607.22
- begel Besi Polos ø 8 83.926 Kg AHSP PU A.4.1.1.17 16,033.80 1,345,645.36
- Bekisting + Pembongkaran + Siram 22.715 M² AHSP PU A.4.1.1.23 165,773.67 3,765,548.84
6 Pek. Plat Lantai / Atap Dak t = 10 cm
- Beton Cor K-200 4.825 M³ AHSP PU A.4.1.1.6 817,262.54 3,943,291.75
- Tulangan Besi Polos ø 12 571.126 Kg AHSP PU A.4.1.1.17 16,033.80 9,157,313.65
- Bekisting + Pembongkaran + Siram 32.167 M² AHSP PU A.4.1.1.24 227,817.83 7,328,140.31
Sub Total 63,171,391.95
IV. PEKERJAAN PASANGAN DAN PLESTERAN
1 - Pasangan Bata 1 PC : 2 PS 39.866 M² AHSP PU A.4.4.1.7 109,103.75 4,349,475.55
2 - Plesteran Trasram Bata 1 PC : 2 PS 79.731 M² AHSP PU A.4.4.2.2 56,714.00 4,521,863.93
3 - Pasangan Bata 1 PC : 4 PS 46.840 M² AHSP PU A.4.4.1.9 97,422.50 4,563,230.93
4 - Plesteran Bata 1 PC : 4 PS 93.679 M² AHSP PU A.4.4.2.4 50,580.00 4,738,293.94
5 - Pasangan Dinding Keramik 20 x 25 cm 27.586 M² AHSP PU A.4.4.3.54 177,243.46 4,889,438.09
Sub Total 23,062,302.43
V. PEKERJAAN LANTAI
Ruangan
1 - Urugan Tanah Bawah Lantai 14.380 M³ AHSP PU A.2.3.1.11.a 108,360.00 1,558,204.66
2 - Urugan Pasir Bawah Lantai t = 15 cm 5.016 M³ AHSP PU A.2.3.1.11 111,960.00 561,618.23
3 - Lantai Beton Tumbuk t = 5 cm 1.672 M³ AHSP PU A.4.1.1.1 694,172.86 1,160,712.55
4 - Lantai Keramik 40 x 40 cm ( Unpholished ) 26.928 M² AHSP PU A.4.4.3.34.a 176,617.20 4,755,947.96
5 - Lantai Keramik 20 x 20 cm ( Unpholished ) 7.919 M² AHSP PU A.4.4.3.36 164,835.08 1,305,263.06
Selasar
6 - Urugan Tanah Bawah Lantai 3.106 M³ AHSP PU A.2.3.1.11.a 108,360.00 336,583.50
7 - Urugan Pasir Bawah Lantai t = 15 cm 1.165 M³ AHSP PU A.2.3.1.11 111,960.00 130,412.13
8 - Lantai Beton Tumbuk t = 5 cm 0.388 M³ AHSP PU A.4.1.1.1 694,172.86 269,526.50
9 - Lantai Keramik 40 x 40 cm ( Unpholished ) 9.780 M² AHSP PU A.4.4.3.34.a 176,617.20 1,727,316.22
Sub Total 11,805,584.81
VI. PEKERJAAN PLAFOND
1 - Pemasangan Plafond PVC ( Lengkap Terpasang ) 33.442 M² Taksir 265,000.00 8,862,024.00
Sub Total 8,862,024.00
VII. PEKERJAAN INSTALASI LISTRIK
1 - Box Zekering 1.000 Ls Taksir 120,000.00 120,000.00
2 - Lampu Philips 18 Watt 8.000 Bh Taksir 50,000.00 400,000.00
- Instalasi Titik Penerangan, instalasi
3 termasuk kabelnya 2,5 mm dalam pipa PVC 8.000 Ttk Taksir 180,000.00 1,440,000.00
lampu dan kelengkapan terpasang
- Instalasi Titik kontak, instalasi termasuk
4 kabelnya 2,5 mm dalam pipa PVC, kotak 8.000 Bh Taksir 180,000.00 1,440,000.00
kontak dan kelengkapan terpasang
5 - Saklar Triple 8.000 Bh Taksir 43,650.00 349,200.00
Sub Total 3,749,200.00
VIII. PEKERJAAN INSTALASI AIR
1 - Kran Air 3/4 23.000 Bh AHSP PU A.4.5.1.19 21,820.00 501,860.00
2 - Instalasi Pipa Air Kotor 1.000 Ls Taksir 800,000.00 800,000.00
3 - Instalasi Pipa Air Bersih 1.000 Ls Taksir 800,000.00 800,000.00
4 - Floor Drain 7.000 Bh AHSP PU A.4.5.1.14 40,820.00 285,740.00
5 - Mesin Pompa Air Merek Setara Sanyo 1.000 Unit Taksir 800,000.00 800,000.00
Sub Total 3,187,600.00
IX. PEKERJAAN PENGECATAN
1 - Cat Tembok 173.410 AHSP PU A.4.7.1.10 34,843.20 6,042,166.28
Sub Total 6,042,166.28
X. PEKERJAAN LAIN - LAIN
1 - Pemasangan Kosen Ventilasi + Kaca 4.000 Unit Taksir 350,000.00 1,400,000.00
2 - Pintu Alumunium + Lengkap Terpasang 5.000 Unit Taksir 800,000.00 4,000,000.00
3 - Pemasangan Kosen Jendela+ Kaca Mati 2.000 Unit Taksir 500,000.00 1,000,000.00
4 - Politank 1000 L 2.000 Unit Taksir 2,000,000.00 4,000,000.00
5 - Bak Air Fiber (terpasang) 4.000 Unit Taksir 400,000.00 1,600,000.00 -
6 - Pohon Palm 4.000 Bh Taksir 118,492.00 473,968.00
7 - Logo Toilet (PRIA/WANITA) 2.000 Unit Taksir 150,000.00 300,000.00
Sub Total 12,773,968.00
(7,570,500.00)
lang = #REF!
BASIC => satu dua tiga empat lima enam tujuh delapan sembilan sepuluh @@@@@@@@@@@
ribu juta milyar triliyun @@@@@@@@@@@
#REF! @@@@@@@@@@@
basic @ #REF! 1 @@@@@@@@@@@
itungan @ #REF! #REF! @@@@@@@@@@@
angka @ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! @@@@@@@@@@@
@ @@@@@@@@@@@
@ @@@@@@@@@@@
@ #REF! 2 @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! @@@@@@@@@@@
@ @@@@@@@@@@@
@ @@@@@@@@@@@
@ #REF! 3 @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! @@@@@@@@@@@
@ @@@@@@@@@@@
@ @@@@@@@@@@@
@ #REF! 4 @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! @@@@@@@@@@@
@ @@@@@@@@@@@
@ #REF! 1 @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@
@ #REF! #REF! @@@@@@@@@@@@@@@@@@@@
1 UNIT AC
AC Central ceiling concealed Mitshubishi type PE/PU-20
380 V/1Ph/50HZ 200.000 BTU/hr #REF! 113,345,600.00
AC Central Ceiling Consealed Mitshubishi Electric
type PE/PU - 15 380 V/1Ph/50HZ 153.200 BTU/hr #REF! 94,240,000.00
AC Split wall mouinted Mitshubishi type MS/MU- A18VD
220 V/1Ph/50HZ 17.400 BTU/hr #REF! 7,600,000.00
AC Split wall mouinted Mitshubishi type MS/MU- A13VC
220 V/1Ph/50HZ 12.624 BTU/hr #REF! 4,290,000.00
AC Split wall mouinted Mitshubishi type MS/MU- A08VC
220 V/1Ph/50HZ 7.700 BTU/hr #REF! 2,940,000.00
2 INSTALASI PEMIPAAN
Pipa tembaga diameter 3/8" #REF! 34,440.00
Pipa tembaga diameter 1/2" #REF! 41,640.00
Pipa tembaga diameter 5/8" #REF! 48,480.00
Pipa tembaga diameter 1" #REF! 110,280.00
Pipa tembaga diameter 1 1/8" #REF! 111,000.00
Reffrigerant Freon #REF! 2,073,600.00
Pekerjaan pipa drain #REF! 2,534,400.00
Bahan-bahan pembantu #REF! 2,894,400.00
3 INSTALASI LISTRIK
Kabel NYY 4 x 2,5 mm #REF!
Kabel NYY 4 x 1,5 mm #REF!
Kabel NYY 3 x 2,5 mm #REF!
Kabel NYY 3 x 1,5 mm #REF!
Kabel NYMHY 7 x 0,75 mm #REF!
Pengadaan rak & gantungan pipa refrigerant #REF!
Gantungan FCU & dudukan CU #REF!
4 INSTALASI DUCTING
BJLS 0,6 mm #REF!
BJLS 0,5 mm #REF!
BJLS 0,4 mm #REF!
SAD 16" x 16" #REF!
RAG 24" x 10" #REF!
5 UPAH PEKERJA
Instalasi unit AC #REF!
Upah Pekerja Listrk #REF!
6 TRANSPORT DAN AKOMODASI
Transport dan akomodasi #REF!
#REF!
JUMLAH
NO. URAIAN PEKERJAAN HARGA
(Rp)
1 2 7.000
Terbilang : Dua Milyar Sembilan Ratus Dua puluh Delapan Juta Enam Ratus Dua puluh Tujuh Ribu Rupiah.-
RENCANA ANGGARAN PELAKSANAAN (RAP)
PEK. BETON
Camp. 1 : 3 : 5 Jenis Pekerjaan : Membuat Beton Mutu F'c = 7,4 Mpa (K 100), Slump (12 ± 2) cm, W/c = 0,87
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.1
Jenis Pekerjaan : Membuat Beton Mutu F'c = 9,8 Mpa (K 125), Slump (12 ± 2) cm, W/c = 0,78
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.2
Jenis Pekerjaan : Beton Mutu F'c = 14,5 Mpa (K 175), Slump (12 ± 2) cm, W/c = 0,66
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.5
Jenis Pekerjaan : Beton Mutu F'c = 16,9 Mpa (K 200), Slump (12 ± 2) cm, W/c = 0,61
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.6
Jenis Pekerjaan : Beton Mutu F'c = 19,3 Mpa (K 225), Slump (12 ± 2) cm, W/c = 0,58
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.7
Jenis Pekerjaan : Beton Mutu F'c = 21,7 Mpa (K 250), Slump (12 ± 2) cm, W/c = 0,56
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.8
Jenis Pekerjaan : Beton Mutu F'c = 24,0 Mpa (K 275), Slump (12 ± 2) cm, W/c = 0,53
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.8
Jenis Pekerjaan : Beton Mutu F'c = 26,4 Mpa (K 300), Slump (12 ± 2) cm, W/c = 0,52
Satuan / Unit : M3
Analisa : AHSP PU A.4.1.1.8
Jenis Pekerjaan : Pasangan Dinding Bata Tebal 1 Bata Camp. 1Pc : 2 PP.
Satuan / Unit : M2
Analisa : AHSP PU A.4.4.1.1
Jenis Pekerjaan : Pasangan Dinding Bata Tebal 1/2 Bata Camp. 1Pc : 2 PP
Satuan / Unit : M2
Analisa : AHSP PU A.4.4.1.7
Jenis Pekerjaan : Pasangan Dinding Bata Tebal 1/2 Bata Camp. 1Pc : 4 PP
Satuan / Unit : M2
Analisa : AHSP PU A.4.4.1.9
Jenis Pekerjaan : Pasangan Dinding Bata Tebal 1/2 Bata Camp. 1Pc : 5 PP
Satuan / Unit : M2
Analisa : AHSP PU A.4.4.1.10
PLASTERAN
ANALISA HARGA SATUAN PEKERJAAN
KERAMIK
ANALISA HARGA SATUAN PEKERJAAN
Jenis Pekerjaan : Memasang Langit-Langit Tripleks Ukuran (120 x 240) cm, tebal 4 mm
Satuan / Unit : M2
Analisa : AHSP PU A.4.5.1.5
Jenis Pekerjaan : Membuat dan Memasang Kusen pintu dan Kusen Jendela, Kayu Kelas I
Satuan / Unit : M3
Analisa : AHSP PU A.4.6.1.1
Jenis Pekerjaan : Membuat dan Memasang Daun Pintu Panel Kayu Kelas II
Satuan / Unit : M2
Analisa : AHSP PU A.4.6.1.5
PEK. KUNCI
ANALISA HARGA SATUAN PEKERJAAN
aa
ANALISA HARGA SATUAN PEKERJAAN
PEK. CAT
ANALISA HARGA SATUAN PEKERJAAN
Konsultan Perencana,
CV. ALPINE CONSULTANT
LUKMAN MAHATHIR, ST
Direktur
54,900.00
Jumlah Harga
52,500.00
2,400.00 Bekisting Pembesian Beton k-17 Jumlah
54,900.00 P Sloof 87,584 16,034 817,263 920,880
Kolom 241,727 16,034 817,263 ###
- Ring Balok 165,774 16,034 817,263 999,070
817,263
-
54,900.00
-
54,900.00
PEKERJAAN
25,496.80
Jumlah Harga
17,500.00
7,996.80
25,497
-
25,496.80
-
25,496.80
39,800.00
Jumlah Harga
35,000.00
4,800.00
39,800
-
39,800.00
-
39,800.00
PEKERJAAN
132,450.00
Jumlah Harga
35,000.00
4,800.00
39,800.00
86,400.00
86,400.00
6,250.00
6,250.00
132,450.00
-
132,450.00
111,960.00
Jumlah Harga
21,000.00
960.00
21,960.00
90,000.00
90,000.00
-
111,960.00
-
111,960.00
PEKERJAAN
108,360.00
Jumlah Harga
21,000.00
960.00
21,960.00
86,400.00
86,400.00
-
108,360.00
-
108,360.00
684,675.00
Jumlah Harga
105,000.00
72,000.00
7,800.00
7,200.00
192,000.00
183,600.00
264,875.00
44,200.00
492,675.00
-
684,675.00
-
684,675.00
PEKERJAAN
315,840.00
Jumlah Harga
54,600.00
37,440.00
4,056.00
3,744.00
99,840.00
183,600.00
32,400.00
216,000.00
-
315,840.00
-
315,840.00
694,172.86
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
401,375.00
58,967.86 1,400.00
70,300.00 1,350.00
10,750.00
541,392.86
-
694,172.86
-
694,172.86
739,430.53
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
448,500.00
56,185.71
71,214.81
10,750.00
586,650.53
-
739,430.53
-
739,430.53
817,262.54
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
529,750.00
51,571.43
72,411.11
10,750.00
664,482.54
-
817,262.54
-
817,262.54
817,262.54
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
529,750.00
51,571.43
72,411.11
10,750.00
664,482.54
-
817,262.54
-
817,262.54
887,447.06
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
602,875.00
47,364.29
73,677.78
10,750.00
734,667.06
-
887,447.06
-
887,447.06
PEKERJAAN
907,601.96
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
624,000.00
46,957.14
73,114.81
10,750.00
754,821.96
-
907,601.96
-
907,601.96
941,894.29
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
659,750.00
46,414.29
72,200.00
10,750.00
789,114.29
-
941,894.29
-
941,894.29
952,713.86
Jumlah Harga
115,500.00
26,400.00
2,912.00
7,968.00
152,780.00
671,125.00
46,210.71
71,848.15
10,750.00
799,933.86
-
952,713.86
-
952,713.86
16,033.80
Jumlah Harga
4,900.00
6,720.00
728.00
3,840.00
16,188.00
141,750.00
2,400.00
144,150.00
-
160,338.00
16,033.80
-
16,033.80
14,899.80
Jumlah Harga
4,900.00
6,720.00
728.00
3,840.00
16,188.00
130,410.00
2,400.00
132,810.00
-
148,998.00
14,899.80
-
14,899.80
PEKERJAAN
21,064.00
Jumlah Harga
1,750.00
2,400.00
208.00
96.00
4,454.00
15,810.00
800.00
16,610.00
-
21,064.00
-
21,064.00
PEKERJAAN
Jumlah Harga
36,400.00
24,960.00
2,704.00
2,496.00
66,560.00
169,636.00
4,800.00
550.00
174,986.00
-
241,546.00
80,515.33
-
80,515.33
87,583.50
Jumlah Harga
36,400.00
24,960.00
2,704.00
2,496.00
66,560.00
190,840.50
4,800.00
550.00
196,190.50
-
262,750.50
87,583.50
-
87,583.50
PEKERJAAN
241,726.75
Jumlah Harga
46,200.00
31,680.00
3,432.00
3,168.00
84,480.00
169,636.00
6,400.00
1,100.00
69,337.50
52,500.00
100,000.00
398,973.50
-
483,453.50
241,726.75
-
165,773.67
Jumlah Harga
46,200.00
31,680.00
3,432.00
3,168.00
84,480.00
169,636.00
6,400.00
1,100.00
83,205.00
52,500.00
100,000.00
412,841.00
-
497,321.00
165,773.67
-
165,773.67
227,817.83
Jumlah Harga
46,200.00
31,680.00
3,432.00
3,168.00
84,480.00
169,636.00
6,400.00
1,100.00
69,337.50
52,500.00
300,000.00
598,973.50
-
683,453.50
227,817.83
-
227,817.83
307,078.50
Jumlah Harga
46,200.00
31,680.00
3,432.00
3,168.00
84,480.00
127,227.00
6,400.00
1,100.00
92,450.00
52,500.00
150,000.00
100,000.00
529,677.00
-
614,157.00
307,078.50
-
307,078.50
220,384.75
Jumlah Harga
46,200.00
31,680.00
3,432.00
3,168.00
84,480.00
127,227.00
6,400.00
825.00
69,337.50
52,500.00
100,000.00
356,289.50
-
440,769.50
220,384.75
-
220,384.75
36,172.00
Jumlah Harga
4,200.00
5,760.00
624.00
288.00
10,872.00
25,300.00
25,300.00
-
36,172.00
-
36,172.00
PEKERJAAN
39,622.00
Jumlah Harga
4,200.00
5,760.00
624.00
288.00
10,872.00
28,750.00
28,750.00
-
39,622.00
-
39,622.00
669,716.80
Jumlah Harga
3,010.00
4,128.00
447.20
201.60
7,786.80
660,000.00
1,000.00
930.00
661,930.00
-
669,716.80
-
669,716.80
PEKERJAAN
227,647.50
Jumlah Harga
42,000.00
19,200.00
2,080.00
2,880.00
66,160.00
84,000.00
70,687.50
6,800.00
161,487.50
-
227,647.50
-
227,647.50
211,438.75
Jumlah Harga
42,000.00
19,200.00
2,080.00
2,880.00
66,160.00
84,000.00
53,543.75
7,735.00
145,278.75
-
211,438.75
-
211,438.75
PEKERJAAN
201,208.75
Jumlah Harga
42,000.00
19,200.00
2,080.00
2,880.00
66,160.00
84,000.00
43,143.75
7,905.00
135,048.75
-
201,208.75
-
201,208.75
PEKERJAAN
Jumlah Harga
42,000.00
19,200.00
2,080.00
2,880.00
66,160.00
84,000.00
36,075.00
8,670.00
128,745.00
-
194,905.00
-
194,905.00
109,103.75
Jumlah Harga
21,000.00
9,600.00
1,040.00
1,440.00
33,080.00
42,000.00
30,793.75
3,230.00
76,023.75
-
109,103.75
-
109,103.75
PEKERJAAN
97,422.50
Jumlah Harga
21,000.00
9,600.00
1,040.00
1,440.00
33,080.00
42,000.00
18,687.50
3,655.00
64,342.50
-
97,422.50
-
97,422.50
94,635.00
Jumlah Harga
21,000.00
9,600.00
1,040.00
1,440.00
33,080.00
42,000.00
15,730.00
3,825.00
61,555.00
-
94,635.00
-
94,635.00
PEKERJAAN
353,930.00
Jumlah Harga
21,000.00
9,600.00
1,040.00
1,440.00
33,080.00
300,000.00
17,875.00
2,975.00
320,850.00
-
353,930.00
-
353,930.00
353,930.00
Jumlah Harga
21,000.00
9,600.00
1,040.00
1,440.00
33,080.00
300,000.00
17,875.00
2,975.00
320,850.00
-
353,930.00
-
353,930.00
PEKERJAAN
64,954.00
Jumlah Harga
21,000.00
14,400.00
1,560.00
1,440.00
38,400.00
25,194.00
1,360.00
26,554.00
-
64,954.00
-
64,954.00
56,714.00
Jumlah Harga
21,000.00
14,400.00
1,560.00
1,440.00
38,400.00
16,614.00
1,700.00
18,314.00
-
56,714.00
-
56,714.00
PEKERJAAN
50,580.00
Jumlah Harga
21,000.00
14,400.00
1,560.00
1,440.00
38,400.00
10,140.00
2,040.00
12,180.00
-
50,580.00
-
50,580.00
49,034.00
Jumlah Harga
21,000.00
14,400.00
1,560.00
1,440.00
38,400.00
8,424.00
2,210.00
10,634.00
-
49,034.00
-
49,034.00
30,881.25
Jumlah Harga
14,000.00
9,600.00
1,040.00
960.00
25,600.00
5,281.25
5,281.25
-
30,881.25
-
30,881.25
PEKERJAAN
176,617.20
Jumlah Harga
49,000.00
33,600.00
3,640.00
3,360.00
89,600.00
63,648.00
15,925.00
3,619.20
3,825.00
87,017.20
-
176,617.20
-
176,617.20
PEKERJAAN
Jumlah Harga
49,000.00
33,600.00
3,640.00
3,360.00
89,600.00
68,846.00
16,250.00
4,176.00
3,825.00
93,097.00
-
182,697.00
-
182,697.00
164,835.08
Jumlah Harga
49,000.00
33,600.00
3,640.00
3,360.00
89,600.00
50,000.00
16,900.00
4,510.08
3,825.00
75,235.08
-
164,835.08
-
164,835.08
197,266.70
Jumlah Harga
6,300.00
8,640.00
3,640.00
480.00
19,060.00
175,960.00
1,852.50
139.20
255.00
178,206.70
-
197,266.70
-
197,266.70
PEKERJAAN
177,243.46
Jumlah Harga
63,000.00
43,200.00
4,680.00
4,320.00
115,200.00
40,000.00
15,112.50
5,400.96
1,530.00
62,043.46
-
177,243.46
-
177,243.46
44,850.00
Jumlah Harga
7,000.00
9,600.00
1,040.00
480.00
18,120.00
26,250.00
480.00
26,730.00
-
44,850.00
-
44,850.00
PEKERJAAN
43,016.80
Jumlah Harga
7,000.00
4,800.00
520.00
480.00
12,800.00
27,554.80
2,662.00
30,216.80
-
43,016.80
-
43,016.80
16,198.00
Jumlah Harga
3,500.00
4,800.00
520.00
288.00
9,108.00
6,930.00
160.00
7,090.00
-
16,198.00
-
16,198.00
PEKERJAAN
111,536.00
Jumlah Harga
14,000.00
9,600.00
1,040.00
96.00
24,736.00
82,800.00
4,000.00
86,800.00
-
111,536.00
-
111,536.00
38,288.00
Jumlah Harga
10,500.00
6,720.00
728.00
1,920.00
19,868.00
14,100.00
4,320.00
18,420.00
-
38,288.00
-
38,288.00
PEKERJAAN
9,376,480.00
Jumlah Harga
490,000.00
2,016,000.00
218,400.00
33,600.00
2,758,000.00
6,586,030.00
20,000.00
12,450.00
6,618,480.00
-
9,376,480.00
-
9,376,480.00
585,125.00
Jumlah Harga
70,000.00
288,000.00
31,200.00
4,800.00
394,000.00
184,900.00
6,225.00
191,125.00
-
585,125.00
-
585,125.00
PEKERJAAN
429,875.00
Jumlah Harga
56,000.00
230,400.00
24,960.00
3,840.00
315,200.00
110,940.00
3,735.00
114,675.00
-
429,875.00
-
429,875.00
653,498.00
Jumlah Harga
46,900.00
192,000.00
20,800.00
32,160.00
291,860.00
359,238.00
2,400.00
361,638.00
-
653,498.00
-
653,498.00
PEKERJAAN
10,244,160.00
Jumlah Harga
469,000.00
1,929,600.00
209,040.00
32,160.00
2,639,800.00
7,184,760.00
330,000.00
89,600.00
7,604,360.00
-
10,244,160.00
-
10,244,160.00
6,408,350.00
Jumlah Harga
168,000.00
691,200.00
74,880.00
11,520.00
945,600.00
5,084,750.00
330,000.00
48,000.00
5,462,750.00
-
6,408,350.00
-
6,408,350.00
PEKERJAAN
86,740.00
Jumlah Harga
14,000.00
28,800.00
3,120.00
960.00
46,880.00
35,860.00
4,000.00
39,860.00
-
86,740.00
-
86,740.00
54,120.00
Jumlah Harga
7,000.00
19,200.00
2,080.00
480.00
28,760.00
23,760.00
1,600.00
25,360.00
-
54,120.00
-
54,120.00
PEKERJAAN
163,838.00
Jumlah Harga
350.00
48,000.00
5,200.00
288.00
53,838.00
110,000.00
110,000.00
-
163,838.00
-
163,838.00
44,086.80
Jumlah Harga
1,050.00
14,400.00
1,560.00
76.80
17,086.80
27,000.00
27,000.00
-
44,086.80
-
44,086.80
PEKERJAAN
32,086.80
Jumlah Harga
1,050.00
14,400.00
1,560.00
76.80
17,086.80
15,000.00
15,000.00
-
32,086.80
-
32,086.80
26,086.80
Jumlah Harga
1,050.00
14,400.00
1,560.00
76.80
17,086.80
9,000.00
9,000.00
-
26,086.80
-
26,086.80
PEKERJAAN
22,586.80
Jumlah Harga
1,050.00
14,400.00
1,560.00
76.80
17,086.80
5,500.00
5,500.00
-
22,586.80
-
22,586.80
745,960.00
Jumlah Harga
70,000.00
144,000.00
156,000.00
15,360.00
385,360.00
350,000.00
9,750.00
850.00
360,600.00
-
745,960.00
-
745,960.00
PEKERJAAN
2,233,043.00
Jumlah Harga
70,000.00
96,000.00
10,400.00
4,800.00
181,200.00
1,872,700.00
9,750.00
850.00
168,543.00
2,051,843.00
-
2,233,043.00
-
2,233,043.00
40,820.00
Jumlah Harga
700.00
9,600.00
1,040.00
480.00
11,820.00
29,000.00
29,000.00
-
40,820.00
-
40,820.00
PEKERJAAN
21,820.00
Jumlah Harga
700.00
9,600.00
1,040.00
480.00
11,820.00
10,000.00
10,000.00
-
21,820.00
-
21,820.00
149,091.80
Jumlah Harga
1,050.00
14,400.00
1,560.00
76.80
17,086.80
131,230.00
775.00
132,005.00
-
149,091.80
-
149,091.80
PEKERJAAN
16,910.00
Jumlah Harga
4,900.00
864.00
624.00
288.00
6,676.00
714.00
9,520.00
10,234.00
-
16,910.00
-
16,910.00
34,210.00
Jumlah Harga
4,900.00
864.00
624.00
288.00
6,676.00
5,560.00
2,430.00
3,400.00
14,560.00
150.00
714.00
720.00
27,534.00
-
34,210.00
-
34,210.00
34,843.20
Jumlah Harga
1,400.00
6,048.00
655.20
240.00
8,343.20
1,620.00
2,000.00
22,880.00
26,500.00
-
34,843.20
-
34,843.20
24,908.80
Jumlah Harga
1,960.00
4,032.00
436.80
240.00
6,668.80
2,400.00
15,840.00
18,240.00
-
24,908.80
-
24,908.80
Konsultan Perencana,
CV. ALPINE CONSULTANT
LUKMAN MAHATHIR, ST
A. UPAH
1 Mandor Orang 96,000.00
2 Kepala Tukang Kayu/Cat Orang 104,000.00
3 Tukang Kayu/Cat Orang 96,000.00
4 Laden Tukang Kayu/Cat Orang 87,000.00
5 Kepala Tukang Batu/Besi Orang 104,000.00
6 Tukang Batu/Besi Orang 96,000.00
7 Laden Tukang Batu/Besi Orang 87,000.00
8 Pekerja Galian Tanah Orang 70,000.00
B. HARGA BAHAN
1 Air Liter 50.00
2 Batu Bata Buah 600.00
3 Batu Kali/Batu Belah (Sungai/Gunung) M³ 153,000.00
4 Besi Beton Polos Kg 13,500.00
5 Bubungan Genteng M¹ 47,000.00
6 Cat Dasar (Sealler) Kg 20,000.00
7 Cat Dasar Kg 20,000.00
8 Cat Kayu Mengkilat Kg 56,000.00
9 Cat Tembok (WeatherShield) Kg 88,000.00
10 Dolken Kayu ø 8 -10/400 cm Batang 50,000.00
11 Engsel Jendela Pasang 15,000.00
12 Engsel Pintu Pasang 27,000.00
13 Floor Drain Buah 29,000.00
14 Hak Angin Pasang 9,000.00
15 Kaso- kaso ( 5 x 7 ) cm M³ 2,200,000.00
16 Kawat Beton Kg 16,000.00
17 Keramik Sisi Kulit Jeruk 20 X 25 Cm Bh 2,000.00
18 Keramik Uk. 20 X 25 Cm Bh 2,000.00
19 Keramik Uk. 40 X 40 Cm Bh 9,600.00
22 Kayu Kelas II M3 4,622,500.00
23 Kayu Kelas III M3 4,240,900.00
18 Klost Jongkok Keramik Buah 350,000.00
19 Kran Air 3/4" Buah 10,000.00
20 Kuas Cat Buah 15,000.00
21 Kunci Pintu Buah 110,000.00
22 Kunci Pintu Biasa Buah 110,000.00
23 Lampu Philip 18 Watt Buah 35,000.00
24 Lampu TL 20 Watt Buah 35,000.00
25 Lampu TL 40 Watt Buah 65,000.00
26 Lem Kayu Kg 12,450.00
27 Minyak Bekisting Liter 5,500.00
28 Multipleks 3 mm Lembar 60,000.00
29 Multipleks 4 mm Lembar 65,000.00
30 Multipleks 9 mm Lembar 150,000.00
31 Paku Kayu Kg 16,000.00
32 Paku Triplek Kg 16,000.00
33 Paku Seng Kg 20,000.00
34 Pasir Batu ( Sirtu ) - Material Jalan M³ 85,000.00
35 Pasir Beton / Kerikil M³ 95,000.00
36 Pasir Pasang M³ 85,000.00
37 Pasir Urug M³ 75,000.00
38 Plywood tebal 9 mm Lembar 150,000.00
39 Profil Aluminium M 600,000.00
40 Schakelar Buah 25,000.00
41 Semen @ 40 Kg Zak 65,000.00
42 Seng Genteng tebal 0.3 mm M² 72,000.00
43 Tanah Timbun M³ 72,000.00
44 Titik Lampu + Instalasi Titik 200,000.00
Mengetahui / Menyetujui,
Tim Pengelola Kegiatan
Ketua TPK
Beton Bertulang Pondasi Tapak 80 x 180 cm
2,880,000.00
3,120,000.00
2,880,000.00
2,610,000.00
3,120,000.00
2,880,000.00
2,610,000.00
2,100,000.00
-
139,960,000 -
16,033.8
-
16,033.8
20
50000 -
25
1800
1
1600
- 139960000
1,625.00 -
PONDASI TANAH Upah
Kebutuhan
Pekerja 30.12551
Tukang 6.5289675
Kepala Tukang 0.6531345
Mandor 1.466134825
pasir urug 3.084
Batu Gunung 11.084
Semen 1265.687
Pasir Pasang 3.563
Pasir Beton 413.2095
Air 102.2325
Kerikil 475.0245
Batu Bata 312.7425
Rp 7,485,263 oke
Rp 65,938,110
oh 70,000 7,200,339
oh 96,000 4,521,191
oh 104,000 489,796
oh 96,000 493,738
Bh 600 3,641,614
kg 1,625 4,794,375
m3 85,000 668,819
bh 2000 1,103,440
kg 2784 148,991
23,062,302 oke
70,000 2,921,683
96,000 1,553,847
104,000 168,441
96,000 184,679
m3 75,000 556,295
m3 72,000 1,510,795
kg 1,625 1,545,372
kg 67.86 121,494
kg 70.37 144,843
liter 50.00 22,149
bh 2,000 395,930
kg 2,784 168,567
m3 85,000 170,697
bh 9600 2,336,391
11,801,181 oke
24,189,521