ANALISA DAN HARGA UPAH.xls

DAFTAR HARGA SATUAN BAHAN

NO. NAMA/JENIS BAHAN SATUAN HARGA KETERANGAN

(Rp)

a b c d e1 Batu kali M3 180,000.00 2 Pasir Pasang M3 152,000.00 3 Pasir Cor M3 95,000.00 4 Kerikil M3 115,000.00 5 Sirtu M3 100,800.00 6 Pasir urug/Timbunan M3 135,000.00 7 Tanah urug M3 115,000.00 8 Semen Portland Kg 1,300.00 9 Semen Warna Kg 11,000.00

10 Kapur Mill Kg 850.00 11 Batu Bata klas I Biji 3,300.00 12 Kayu kamfer balok M3 8,030,000.00 13 Kayu kamfer papan M3 8,800,000.00 14 Kayu kamfer usuk M3 6,600,000.00 15 Kayu kamfer reng M3 6,600,000.00 16 Kayu kruing papan M3 5,830,000.00 17 Kayu kruing usuk M3 5,170,000.00 18 Kayu kruing balok M3 5,500,000.00 19 Kayu bangkirai balok M3 9,900,000.00 20 Kayu bangkirai papan M3 11,000,000.00 21 Kayu bangkirai usuk M3 10,250,000.00 22 Kayu jati balok M3 25,000,000.00 23 Kayu jati papan M3 27,500,000.00 24 Kayu meranti usuk M3 5,500,000.00 25 Kayu meranti papan M3 6,050,000.00 26 Kayu meranti Balok M3 5,500,000.00 27 Kayu bekisting (kayu Papan Albesia) M3 3,000,000.00 28 Kayu terentang (Usuk Albesia) M3 2,250,000.00 29 Dolken Kayu Btng 99,000.00 30 Seseh Balok M3 2,585,000.00 31 Bambu stager dia 7.5 cm Btng 12,000.00 32 Paku Usuk Kg 15,400.00 33 Paku reng Kg 15,400.00 34 Paku list Kg 20,000.00 35 Paku Sumbat/paku seng kg 22,000.00 36 Paku Skrup 1/2" Bh 400.00 37 Paku Skrup 2" Bh 800.00 38 Sealent Tube 52,000.00 39 Besi Strip Kg 20,000.00 40 Besi beton polos Kg 10,000.00 41 Besi beton ulir Kg 12,000.00 42 Kawat beton Kg 13,750.00 43 Genteng Kodok Medium Biji 2,750.00 44 Genteng Kodok Mini Biji 2,100.00 45 Genteng Kodok Plentong Biji 3,800.00 46 Genteng Kaca Biji 10,000.00 47 Genteng Press Medium Biji 1,650.00 48 Genteng Press Mini Biji 1,500.00 49 Genteng Press Plentong Biji 2,200.00 50 Seng Plat BJLS 28 Lebar 90 cm M1 5,000.00 51 Atap Seng Gelombang BJLS 28 Lbr 55,000.00 52 Atap Asbes Gelombang 80 x 180 x 4 cm Lbr 42,000.00 53 Bubungan Stel Gelombang lbr 52,000.00 54 Bubungan Press Mini Bh 2,200.00 55 Bubungan Press Medium Bh 2,500.00 56 Bubungan Press Plentong Bh 4,500.00 57 Bubungan Kodok Medium Bh 10,500.00 58 Bubungan Kodok Plentong Bh 16,500.00 59 Bubungan Kodok Mini Bh 15,000.00 60 Murda Genteng Bh 65,000.00 61 Ikut Celedu Genteng Bh 45,000.00 62 Murda Paras Bh 150,000.00 63 Ikut Celedu Paras Bh 80,000.00 64 Karet Talang M' 12,500.00 65 Waterprofing Kg 55,000.00 66 Ijuk Kg 7,700.00

67 Keramik 40 x 40 KW I Bh 9,250.00

a b c d e68 Keramik 40 x 40 Anti Slip KW I Bh 12,500.00 69 Keramik 30x30 cm anti slip KW I Bh 5,045.00 70 Keramik 30x30 cm KW I Bh 4,727.00 71 Keramik 20x20 cm warna Bh 2,231.00 72 Keramik 20x20 cm warna anti slip Bh 2,231.00 73 Keramik Plint 10 x 40 Bh 2,313.00 74 Keramik Plint 10 x 30 Bh 1,576.00 75 Keramik 20x25 cm KW I Bh 3,250.00 76 Keramik Border Artistik 8 x 20 Bh 19,250.00 77 Keramik Stopnosing 6 x 20 Bh 18,750.00 78 Paving Block t=6 cm M2 75,000.00 79 Paving Block t=8 cm M2 75,000.00 80 Kaca Bening t = 3 mm M2 93,500.00 81 Kaca Bening t = 5 mm M2 121,000.00 82 Kaca Bening t = 8 mm M2 253,000.00 83 Kaca Bening t = 10 mm M2 385,000.00 84 Kaca Bening t = 12 mm M2 434,500.00 85 Kaca Ryben Hitam t = 5 mm M2 132,000.00 86 Kaca Ryben Biru t = 5 mm M2 125,000.00 87 Nako + Tralis M2 146,250.00 88 Teakwood/jabarwood Lbr 120,000.00 89 Plywood 3 mm Lbr 55,000.00 90 Plywood 3 mm Jati Lbr 100,000.00 91 Plywood 4 mm Lbr 65,000.00 92 Plywood 6 mm Lbr 80,000.00 93 Plywood 9 mm Lbr 115,000.00 94 Plywood Alluminium texture jeruk Lbr 110,000.00 95 Multiplek (teak block) 12 mm Lbr 192,500.00 96 Gedeg Kulit kelas I M2 28,000.00 97 Gedeg Kulit Bermotif M2 45,000.00 98 Ceilling Teak Lbr 88,000.00 99 Eternit Lbr 16,500.00

100 Gypsum tebal 5 mm M2 75,000.00 101 Kalsiboard 4 mm M2 62,500.00 102 Lis Plafond Kayu Kamper Profil 1/5 cm M' 20,000.00 103 Lis Plafond Kayu Kamper Profil 3/5 cm M' 35,000.00 104 Lis Gypsum M' 35,000.00 105 Paras gosok Bh 21,000.00 106 Bata gosok Bh 3,000.00 107 Batu Paras Hitam (Andesit) M2 175,000.00 108 Paras Kerobokan Bh 13,750.00 109 Paras Jogya Bh 10,000.00 110 Paras Palimanan M2 100,000.00 111 Batu Alur M2 75,000.00 112 Batu Alur Bali Green M2 115,000.00 113 Batako Buntu Bh 3,300.00 114 Amplas Lb 5,500.00 115 Cat menie kayu setara Altex Kg 25,000.00 116 Cat dasar setara Emco Kg 38,500.00 117 Cat kayu setara Emco Kg 55,000.00 118 Plamur tembok Kg 8,000.00 119 Cat Tembok setara Vinilex Kg 33,000.00 120 Dempul setara Daiwa Kg 25,000.00 121 Cat menie besi Kg 16,000.00 122 Cat besi setara EMCO Kg 55,000.00 123 Politur setara Dayak Ltr 48,000.00 124 Mowilex Ltr 57,000.00 125 Impra Ltr 49,500.00 126 Thinner Spesial Ltr 30,000.00 127 Thinner A Ltr 25,000.00 128 Thinner B Ltr 15,000.00 129 Vernis Ltr 39,000.00 130 Lem Kayu Ltr 14,900.00 131 Kuas No. 2 Bh 6,625.00 132 Kuas No. 3 Bh 8,500.00 133 Kuas No. 4 Bh 10,000.00 134 Residu/teer Ltr 10,000.00 135 Kunci 2 slaag setara YALE Bh 187,000.00 136 Kunci 2 slaag setara UNION Bh 100,000.00 137 Kunci Slot Bh 20,200.00

138 Kunci Tombol Bh 60,000.00 139 Engsel Pintu setara Nylon Ps 30,000.00 140 Engsel Jendela setara Nylon Ps 20,000.00 141 Grendel Pintu Bh 15,000.00

a b c d e142 Grendel Jendela Bh 10,000.00 143 Espanolet Set 70,000.00 144 Kait Angin Bh 16,000.00 145 Wastafel Bh 375,000.00 146 Sivon Wastafel Bh 50,000.00 147 Bak Cuci Piring (Zink) Bh 200,000.00 148 Kloset Duduk ex. INA Bh 1,600,000.00 149 Kloset Duduk ex. AMERICA Bh 2,000,000.00 150 Kloset Jongkok ex. INA Bh 165,000.00 151 Kloset Jongkok ex. AMERICA Bh 200,000.00 152 Air Ltr 17.00 153 Shower Jet / Jet Spray Bh 75,000.00 154 Shower Had Bh 150,000.00 155 Shower Hand Bh 200,000.00 156 Kran Air Bh 35,000.00 157 Bak Air Fiber Bh 253,000.00 158 Bh 250,000.00 159 Urinoir Bh 1,850,000.00 160 Floor Drain Stainlees Bh 55,000.00 161 Floor Drain Plastik Bh 25,000.00 162 Seal Teap Bh 3,300.00 163 Kawat Harmonika 4 x 4 cm M2 25,000.00 164 Roster/kerawang Super Bata Bh 10,000.00 165 Minyak Begesting Ltr 33,550.00 166 Buis Beton Dia 40 cm Bh 65,000.00 167 Buis Beton Dia 60 cm Bh 80,000.00 168 Buis Beton Dia 80 cm Bh 110,000.00 169 Koral Sikat Zak 46,500.00 170 Pipa Galvanis Ø 2" M' 117,375.00 171 Pipa Galvanis Ø 1.5" M' 82,500.00 172 Pipa Galvanis Ø 0.5" M' 27,500.00 173 M' 4,125.00 174 M' 5,500.00 175 M' 8,250.00 176 M' 13,750.00 177 M' 15,125.00 178 M' 16,000.00

DAFTAR SATUAN UPAH KERJA

NO. NAMA/JENIS UPAH SATUAN H A R G A KETERANGAN (Rp)

1 Mandor OH 95,000.00 2 Kepala tukang batu OH 88,000.00 3 Kepala tukang kayu OH 88,000.00 4 Kepala tukang besi OH 88,000.00 5 Kepala tukang cat OH 88,000.00 6 Kepala Tukang Style Bali OH 88,000.00 7 Kepala Tukang Pipa OH 76,000.00 8 Tukang batu OH 76,000.00 9 Tukang kayu OH 82,000.00

10 Tukang besi OH 79,000.00 11 Tukang cat OH 76,000.00 12 Tukang Style Bali OH 82,000.00 13 Tukang Pipa OH 76,000.00 14 Pekerja OH 60,000.00 15 Mekanik Jam 14,500.00 16 Operator Jam 15,000.00 17 Pembantu Mekanik Jam 10,000.00 18 Pembantu Operator Jam 12,500.00

Bak Air Keramik Vol. 0,3 M3

Pipa PVC AW Ø 0.5" Pipa PVC AW Ø 3/4" Pipa PVC AW Ø 1" Pipa PVC Ø 2" Pipa PVC Ø 3" Pipa PVC Ø 4"

19 Sopir Jam 10,000.00

DAFTAR ANALISA PEKERJAAN

HARGA

NO JENIS PEKERJAAN SATUAN BAHAN UPAH JUMLAH

(Rp) (Rp) (Rp) (Rp)

a b c d e f

1 1 M3 GALIAN TANAH BIASA SEDALAM 2 METER 0.9000 Oh Pekerja 60,000.00 - 54,000.00 54,000.00 0.0450 Oh Mandor 95,000.00 - 4,275.00 4,275.00

- 58,275.00 58,275.00


Total : - 47,375.00 47,375.00


Total : - 69,365.00 69,365.00

4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER 1.0000 Oh Pekerja 60,000.00 - 60,000.00 60,000.00 0.0320 Oh Mandor 95,000.00 - 3,040.00 3,040.00

Total : - 63,040.00 63,040.00

5 1 M3 GALIAN TANAH CADAS SEDALAM 1 METER 1.5000 Oh Pekerja 60,000.00 - 90,000.00 90,000.00 0.0600 Oh Mandor 95,000.00 - 5,700.00 5,700.00

Total : - 95,700.00 95,700.00

6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER 1.2000 Oh Pekerja 60,000.00 - 72,000.00 72,000.00 0.0450 Oh Mandor 95,000.00 - 4,275.00 4,275.00

Total : - 76,275.00 76,275.00

7 1 M2 STRIPPING TEBING SETINGGI 1 METER 0.0500 Oh Pekerja 60,000.00 - 3,000.00 3,000.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : - 3,475.00 3,475.00

8 1 M3 URUGAN TANAH KEMBALI 0.2500 Oh Pekerja 60,000.00 - 15,000.00 15,000.00 0.0083 Oh Mandor 95,000.00 - 791.67 791.67

Total : - 15,791.67 15,791.67

9 1 M3 PEMADATAN TANAH ( PER 20 CM ) 0.5000 Oh Pekerja 60,000.00 - 30,000.00 30,000.00 0.0500 Oh Mandor 95,000.00 - 4,750.00 4,750.00

Total : - 34,750.00 34,750.00

10 1 M3 TANAH URUG PENINGGIAN LANTAI 1.2000 M3 Tanah Urug 115,000.00 138,000.00 - 138,000.00 0.3000 Oh Pekerja 60,000.00 - 18,000.00 18,000.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 138,000.00 18,950.00 156,950.00

11 1 M3 SIRTU PENINGGIAN LANTAI 1.2000 M3 Sirtu 100,800.00 120,960.00 - 120,960.00 0.2500 Oh Pekerja 60,000.00 - 15,000.00 15,000.00 0.0250 Oh Mandor 95,000.00 - 2,375.00 2,375.00

Total : 120,960.00 17,375.00 138,335.00

12 1 M3 URUGAN PASIR DGN PENYIRAMAN 1.2000 M3 Pasir Urug 135,000.00 162,000.00 - 162,000.00 0.3000 Oh Pekerja 60,000.00 - 18,000.00 18,000.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 162,000.00 18,950.00 180,950.00

13 l M3 PAS. BATU KOSONG 1.2000 M3 Batu Belah 15/20 cm 180,000.00 216,000.00 - 216,000.00 0.4320 M3 Pasir Urug 135,000.00 58,320.00 - 58,320.00 0.7800 Oh Pekerja 60,000.00 - 46,800.00 46,800.00 0.3900 Oh Tukang Batu 76,000.00 - 29,640.00 29,640.00 0.0390 Oh Kepala Tukang Batu 88,000.00 - 3,432.00 3,432.00 0.0390 Oh Mandor 95,000.00 - 3,705.00 3,705.00

a b c d e f

Total : 274,320.00 83,577.00 357,897.00

14 l M3 PAS. BATU KALI 1PC : 5 PS 1.2000 M3 Batu Belah 15/20 cm 180,000.00 216,000.00 - 216,000.00 136.00 Kg Semen Portland 1,300.00 176,800.00 - 176,800.00 0.5440 M3 Pasir Pasang 152,000.00 82,688.00 - 82,688.00 1.5000 Oh Pekerja 60,000.00 - 90,000.00 90,000.00 0.6000 Oh Tukang Batu 76,000.00 - 45,600.00 45,600.00 0.0600 Oh Kepala Tukang Batu 88,000.00 - 5,280.00 5,280.00 0.0750 Oh Mandor 95,000.00 - 7,125.00 7,125.00

Total : 475,488.00 148,005.00 623,493.00

15 l M3 PAS. BATU KALI 1PC : 6 PS 1.2000 M3 Batu Belah 15/20 cm 180,000.00 216,000.00 - 216,000.00 117.00 Kg Semen Portland 1,300.00 152,100.00 - 152,100.00 0.5610 M3 Pasir Pasang 152,000.00 85,272.00 - 85,272.00

Upah = Analisa Upah No. 14 148,005.00 - 148,005.00 148,005.00 Total : 453,372.00 148,005.00 601,377.00

16 l M3 PAS. BATU KALI 1PC : 8 PS 1.2000 M3 Batu Belah 15/20 cm 180,000.00 216,000.00 - 216,000.00 91.000 Kg Semen Portland 1,300.00 118,300.00 - 118,300.00 0.5840 M3 Pasir Pasang 152,000.00 88,768.00 - 88,768.00


17 l M3 PONDASI SUMURAN DIAMETER 100 CM 0.4500 M3 Batu Belah 15/20 cm 180,000.00 81,000.00 - 81,000.00 194.00 Kg Semen Portland 1,300.00 252,200.00 - 252,200.00 0.3120 M3 Pasir Beton 95,000.00 29,640.00 - 29,640.00 0.4680 M3 Koral Beton 115,000.00 53,820.00 - 53,820.00 2.3800 Oh Pekerja 60,000.00 - 142,800.00 142,800.00 0.3000 Oh Tukang Batu 76,000.00 - 22,800.00 22,800.00 0.0300 Oh Kepala Tukang Batu 88,000.00 - 2,640.00 2,640.00 0.0800 Oh Mandor 95,000.00 - 7,600.00 7,600.00

Total : 416,660.00 175,840.00 592,500.00

18 l M2 PAS. BATA MERAH 1PC : 2 PS TEBAL 1/2 BATA 70.000 Bh Batu Bata 3,300.00 231,000.00 - 231,000.00 18.950 Kg Semen Portland 1,300.00 24,635.00 - 24,635.00 0.0380 M3 Pasir Pasang 152,000.00 5,776.00 - 5,776.00 0.3000 Oh Pekerja 60,000.00 - 18,000.00 18,000.00 0.1000 Oh Tukang Batu 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala Tukang Batu 88,000.00 - 880.00 880.00 0.0150 Oh Mandor 95,000.00 - 1,425.00 1,425.00

Total : 261,411.00 27,905.00 289,316.00

19 l M2 PAS. BATA MERAH 1PC : 6 PS TEBAL 1/2 BATA 70.000 Bh Batu Bata 3,300.00 231,000.00 - 231,000.00 8.320 Kg Semen Portland 1,300.00 10,816.00 - 10,816.00 0.0490 M3 Pasir Pasang 152,000.00 7,448.00 - 7,448.00







Upah = Analisa No. 18 27,905.00 - 27,905.00 27,905.00 Total : 252,486.00 27,905.00 280,391.00

a b c d e f

23 l M2 PAS. BATA EKSPOSE 1PC : 3 PS 70.000 Bh Batu Bata 3,300.00 231,000.00 - 231,000.00 14.000 Kg Semen Portland 1,300.00 18,200.00 - 18,200.00 0.0320 M3 Pasir Pasang 152,000.00 4,864.00 - 4,864.00 0.3000 Oh Pekerja 60,000.00 - 18,000.00 18,000.00 0.1500 Oh Tukang Batu 76,000.00 - 11,400.00 11,400.00 0.0150 Oh Kepala Tukang Batu 88,000.00 - 1,320.00 1,320.00 0.0150 Oh Mandor 95,000.00 - 1,425.00 1,425.00

Total : 254,064.00 32,145.00 286,209.00

24 l M2 PAS. BATAKO BUNTU 1PC : 6 PS 12.500 Bh Batako buntu 3,300.00 41,250.00 - 41,250.00 7.5000 Kg Semen Portland 1,300.00 9,750.00 - 9,750.00 0.0270 M3 Pasir Pasang 152,000.00 4,104.00 - 4,104.00 0.3200 Oh Pekerja 60,000.00 - 19,200.00 19,200.00 0.1000 Oh Tukang Batu 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala Tukang Batu 88,000.00 - 880.00 880.00 0.0150 Oh Mandor 95,000.00 - 1,425.00 1,425.00

Total : 55,104.00 29,105.00 84,209.00

25 1 M2 PLESTERAN 1PC : 2PS, TEBAL 15 MM 10.224 Kg Semen Portland 1,300.00 13,291.20 - 13,291.20

0.0200 M3 Pasir Pasang 152,000.00 3,040.00 - 3,040.00 0.2000 Oh Pekerja 60,000.00 - 12,000.00 12,000.00 0.1500 Oh Tukang Batu 76,000.00 - 11,400.00 11,400.00 0.0150 Oh Kepala Tukang Batu 88,000.00 - 1,320.00 1,320.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 16,331.20 25,670.00 42,001.20 1 M2 PLESTERAN PEPALIHAN 1PC : 2PS, TEBAL 15 MM 16,331.20 38,505.00 54,836.20


0.0230 M3 Pasir Pasang 152,000.00 3,496.00 - 3,496.00 0.2000 Oh Pekerja 60,000.00 - 12,000.00 12,000.00 0.1500 Oh Tukang Batu 76,000.00 - 11,400.00 11,400.00 0.0150 Oh Kepala Tukang Batu 88,000.00 - 1,320.00 1,320.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 13,604.80 25,670.00 39,274.80


0.0260 M3 Pasir Pasang 152,000.00 3,952.00 - 3,952.00 Upah = Analisa No. 20 - 25,670.00 25,670.00

Total : 10,691.20 25,670.00 36,361.20


0.0270 M3 Pasir Pasang 152,000.00 4,104.00 - 4,104.00 Upah = Analisa No. 20 - 25,670.00 25,670.00

Total : 9,844.80 25,670.00 35,514.80


0.0270 M3 Pasir Pasang 152,000.00 4,104.00 - 4,104.00 0.2600 Oh Pekerja 60,000.00 - 15,600.00 15,600.00 0.2000 Oh Tukang Batu 76,000.00 - 15,200.00 15,200.00 0.0200 Oh Kepala Tukang Batu 88,000.00 - 1,760.00 1,760.00 0.0130 Oh Mandor 95,000.00 - 1,235.00 1,235.00

Total : 21,825.60 33,795.00 55,620.60



Total : 18,190.40 33,795.00 51,985.40


a b c d e f


Total : 14,305.60 33,795.00 48,100.60



Total : 13,126.40 33,795.00 46,921.40

33 1 M2 FINISHING SIAR PASANGAN DINDING BATA MERAH 3.1080 Kg Semen Portland 1,300.00 4,040.40 - 4,040.40

0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.0700 Oh Tukang Batu 76,000.00 - 5,320.00 5,320.00 0.0070 Oh Kepala Tukang Batu 88,000.00 - 616.00 616.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 4,040.40 15,696.00 19,736.40

34 1 M2 FINISHING SIAR PASANGAN DINDING CONBLOCK EKSPOSE 1.6000 Kg Semen Portland 1,300.00 2,080.00 - 2,080.00

0.0750 Oh Pekerja 60,000.00 - 4,500.00 4,500.00 0.0350 Oh Tukang Batu 76,000.00 - 2,660.00 2,660.00 0.0040 Oh Kepala Tukang Batu 88,000.00 - 352.00 352.00 0.0040 Oh Mandor 95,000.00 - 380.00 380.00

Total : 2,080.00 7,892.00 9,972.00

35 1 M2 FINISHING SIAR PASANGAN BATU KALI ADUKAN 1PC : 2 PP 6.3400 Kg Semen Portland 1,300.00 8,242.00 - 8,242.00


Total : 10,066.00 31,297.00 41,363.00

36 1 M² PLESTERAN SIAR 1 PC : 2 PS 4.3200 Kg Semen portland 1,300.00 5,616.00 - 5,616.00 0.0160 M³ Pasir pasangan 152,000.00 2,432.00 - 2,432.00 0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.0700 Oh Tukang batu 76,000.00 - 5,320.00 5,320.00 0.0070 Oh Kepala Tukang 88,000.00 - 616.00 616.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 8,048.00 15,696.00 23,744.00

37 1 M2 PEK. ACIAN SEMEN DIHALUSKAN 3.2500 Kg Semen Portland 1,300.00 4,225.00 - 4,225.00

0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.1000 Oh Tukang Cat 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala Tukang Cat 88,000.00 - 880.00 880.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 4,225.00 18,240.00 22,465.00

38 1 M2 PEK. ACIAN SEMEN +DENGAN MIL 1.0000 Kg Mil 850.00 850.00 - 850.00 1.0000 Kg Semen Portland 1,300.00 1,300.00 - 1,300.00 0.1100 Oh Pekerja 60,000.00 - 6,600.00 6,600.00 0.0750 Oh Tukang Cat 76,000.00 - 5,700.00 5,700.00 0.0070 Oh Kepala Tukang Cat 88,000.00 - 616.00 616.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 2,150.00 13,866.00 16,016.00

39 1 M3 BETON COR 1 PC : 3 PS : 5 KRL 136.00 Kg Semen Portland 1,300.00 176,800.00 - 176,800.00

0.5000 M3 Pasir Beton 95,000.00 47,500.00 - 47,500.00 1.0000 M3 Koral Beton 115,000.00 115,000.00 - 115,000.00

1.6500 Oh Pekerja 60,000.00 - 99,000.00 99,000.00 0.2500 Oh Tukang Batu 76,000.00 - 19,000.00 19,000.00 0.0250 Oh Kepala Tukang Batu 88,000.00 - 2,200.00 2,200.00 0.0800 Oh Mandor 95,000.00 - 7,600.00 7,600.00

a b c d e f

Total : 339,300.00 127,800.00 467,100.00

40 1 M3 BETON COR 1PC : 2PS : 3KRL 280.00 Kg Semen Portland 1,300.00 364,000.00 - 364,000.00

0.5200 M3 Pasir Beton 95,000.00 49,400.00 - 49,400.00 0.7800 M3 Koral Beton 115,000.00 89,700.00 - 89,700.00

1.6500 Oh Pekerja 60,000.00 - 99,000.00 99,000.00 0.2500 Oh Tukang Batu 76,000.00 - 19,000.00 19,000.00 0.0250 Oh Kepala Tukang Batu 88,000.00 - 2,200.00 2,200.00 0.0800 Oh Mandor 95,000.00 - 7,600.00 7,600.00

Total : 503,100.00 127,800.00 630,900.00

41 1 M3 PONDASI SIKLOP 60 % BETON COR 1PC : 2PS : 3KRL : 40 % BATU KALI 194.00 Kg Semen Portland 1,300.00 252,200.00 - 252,200.00 0.3120 M3 Pasir Beton 95,000.00 29,640.00 - 29,640.00 0.4680 M3 Koral Beton 115,000.00 53,820.00 - 53,820.00 0.4800 M3 Batu Belah 15/20 cm 180,000.00 86,400.00 - 86,400.00 126.00 Kg Besi beton polos 10,000.00 1,260,000.00 - 1,260,000.00 1.8000 Kg Kawat beton 13,750.00 24,750.00 - 24,750.00 3.0000 Oh Pekerja 60,000.00 - 180,000.00 180,000.00 0.8500 Oh Tukang Batu 76,000.00 - 64,600.00 64,600.00 0.0850 Oh Kepala Tukang Batu 88,000.00 - 7,480.00 7,480.00 0.1500 Oh Mandor 95,000.00 - 14,250.00 14,250.00

Total : 1,706,810.00 266,330.00 1,973,140.00

42 1 Kg PEK.PEMBESIAN DENGAN BESI POLOS 1.0500 Kg Besi beton polos 10,000.00 10,500.00 - 10,500.00

0.0150 Kg Kawat beton 13,750.00 206.25 - 206.25 0.0070 Oh Pekerja 60,000.00 - 420.00 420.00 0.0070 Oh Tukang Besi 79,000.00 - 553.00 553.00 0.0007 Oh Kepala Tukang Besi 88,000.00 - 61.60 61.60 0.0004 Oh Mandor 95,000.00 - 38.00 38.00

Total : 10,706.25 1,072.60 11,778.85

43 1 M2 PEK. BEGESTING UNTUK SLOOF 0.0450 M3 Begesting 3,000,000.00 135,000.00 - 135,000.00 0.3000 Kg Paku Usuk 15,400.00 4,620.00 - 4,620.00 0.1000 Ltr Minyak Begesting 33,550.00 3,355.00 - 3,355.00 0.5200 Oh Pekerja 60,000.00 - 31,200.00 31,200.00 0.2600 Oh Tukang Kayu 82,000.00 - 21,320.00 21,320.00 0.0260 Oh Kepala Tukang Kayu 88,000.00 - 2,288.00 2,288.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 142,975.00 55,283.00 99,129.00

44 1 M2 PEK. BEGESTING UNTUK KOLOM 0.4000 Kg Paku 5 cm - 12 cm 15,400.00 6,160.00 - 6,160.00 0.2000 Ltr Minyak Begesting 33,550.00 6,710.00 - 6,710.00 0.0150 M3 Kayu Usuk meranti 4/6 5,500,000.00 82,500.00 - 82,500.00 0.3500 Lbr Plywood 6 mm 80,000.00 28,000.00 - 28,000.00 2.0000 Btg Dolken kayu 8''-10''/ 4m 99,000.00 198,000.00 - 198,000.00 0.6600 Oh Pekerja 60,000.00 - 39,600.00 39,600.00 0.3300 Oh Tukang Kayu 82,000.00 - 27,060.00 27,060.00 0.0330 Oh Kepala Tukang Kayu 88,000.00 - 2,904.00 2,904.00 0.0330 Oh Mandor 95,000.00 - 3,135.00 3,135.00

Total : 321,370.00 72,699.00 197,034.50

45 1 M2 PEK. BEGESTING UNTUK BALOK 0.4000 Kg Paku 5 cm - 12 cm 15,400.00 6,160.00 - 6,160.00 0.2000 Ltr Minyak Begesting 33,550.00 6,710.00 - 6,710.00 0.0180 M3 Kayu Usuk meranti 4/6 5,500,000.00 99,000.00 - 99,000.00 0.3500 Lbr Plywood 9 mm 115,000.00 40,250.00 - 40,250.00 2.0000 btg Dolken kayu 8''-10''/ 4m 99,000.00 198,000.00 - 198,000.00 0.6600 Oh Pekerja 60,000.00 - 39,600.00 39,600.00 0.3300 Oh Tukang Kayu 82,000.00 - 27,060.00 27,060.00 0.0330 Oh Kepala Tukang Kayu 88,000.00 - 2,904.00 2,904.00 0.0330 Oh Mandor 95,000.00 - 3,135.00 3,135.00

Total : 350,120.00 72,699.00 281,879.33

46 1 M2 PEK. BEGESTING UNTUK LANTAI 0.4000 Kg Paku 5 cm - 12 cm 15,400.00 6,160.00 - 6,160.00 0.2000 Ltr Minyak Begesting 33,550.00 6,710.00 - 6,710.00 0.0200 M3 Kayu Usuk meranti 4/6 5,500,000.00 110,000.00 - 110,000.00 0.3500 Lbr Plywood 9 mm 115,000.00 40,250.00 - 40,250.00 3.0000 btg Dolken kayu 8''-10''/ 4m 99,000.00 297,000.00 - 297,000.00 0.6600 Oh Pekerja 60,000.00 - 39,600.00 39,600.00 0.3300 Oh Tukang Kayu 82,000.00 - 27,060.00 27,060.00 0.0330 Oh Kepala Tukang Kayu 88,000.00 - 2,904.00 2,904.00 0.0330 Oh Mandor 95,000.00 - 3,135.00 3,135.00

a b c d e f

Total : 460,120.00 72,699.00 532,819.00

47 1 M2 PEK. BEGESTING UNTUK TANGGA 0.4000 Kg Paku 5 cm - 12 cm 15,400.00 6,160.00 - 6,160.00 0.1500 Ltr Minyak Begesting 33,550.00 5,032.50 - 5,032.50 0.0150 M3 Kayu Usuk meranti 4/6 5,500,000.00 82,500.00 - 82,500.00 0.3500 Lbr Plywood 9 mm 115,000.00 40,250.00 - 40,250.00 2.0000 btg Dolken kayu 8''-10''/ 4m 99,000.00 198,000.00 - 198,000.00 0.6600 Oh Pekerja 60,000.00 - 39,600.00 39,600.00 0.3300 Oh Tukang Kayu 82,000.00 - 27,060.00 27,060.00 0.0330 Oh Kepala Tukang Kayu 88,000.00 - 2,904.00 2,904.00 0.0330 Oh Mandor 95,000.00 - 3,135.00 3,135.00

Total : 331,942.50 72,699.00 404,641.50

48 1 M3 MEMBUAT BETON DGN MUTU K 100 247.00 Kg Semen Portland 1,300.00 321,100.00 - 321,100.00 0.6210 M3 Pasir Beton 95,000.00 58,995.00 - 58,995.00 0.7400 M3 Krikil Beton 115,000.00 85,100.00 - 85,100.00 215.00 Ltr Air 17.00 3,655.00 - 3,655.00 1.6500 Oh Pekerja 60,000.00 - 99,000.00 99,000.00 0.2750 Oh Tukang Batu 76,000.00 - 20,900.00 20,900.00 0.0280 Oh Kepala Tukang Batu 88,000.00 - 2,464.00 2,464.00 0.0830 Oh Mandor 95,000.00 - 7,885.00 7,885.00

Total : 468,850.00 130,249.00 599,099.00


Total : 504,709.00 130,249.00 634,958.00


Total : 533,100.00 130,249.00 663,349.00


Total : 566,670.00 130,249.00 696,919.00


Total : 598,705.00 130,249.00 728,954.00

53 1 M3 MEMBUAT BETON DGN MUTU K 225 371.00 Kg Semen Portland 1,300.00 482,300.00 - 482,300.00 0.4990 M3 Pasir Beton 95,000.00 47,405.00 - 47,405.00 0.7760 M3 Krikil Beton 115,000.00 89,240.00 - 89,240.00 215.00 Ltr Air 17.00 3,655.00 - 3,655.00 1.6500 Oh Pekerja 60,000.00 - 99,000.00 99,000.00 0.2750 Oh Tukang Batu 76,000.00 - 20,900.00 20,900.00 0.0280 Oh Kepala Tukang Batu 88,000.00 - 2,464.00 2,464.00

a b c d e f

0.0830 Oh Mandor 95,000.00 - 7,885.00 7,885.00 Total : 622,600.00 130,249.00 752,849.00


Total : 665,310.00 130,249.00 795,559.00

55 1 M' PASANG BUIS BETON DIAMETER 60 CM 1.0000 Bj Buis Beton diameter 60 cm 80,000.00 80,000.00 - 80,000.00 0.1200 Zak Semen portland (40 Kg) 52,000.00 6,240.00 - 6,240.00 0.0130 M3 Pasir Pasang 152,000.00 - 1,976.00 1,976.00 0.0750 Oh Tukang Batu 76,000.00 - 5,700.00 5,700.00 0.0075 Oh Kepala Tukang Batu 88,000.00 - 660.00 660.00 0.2000 Oh Pekerja 60,000.00 - 12,000.00 12,000.00 0.0200 Oh Mandor 95,000.00 - 1,900.00 1,900.00

Total : 86,240.00 22,236.00 108,476.00

56 1 M' LISPLANK 3x20 cm PAPAN KAMFER 0.0072 M3 Kayu Kamfer Papan 8,800,000.00 63,360.00 - 63,360.00 0.0500 Kg Paku Usuk 15,400.00 770.00 - 770.00 0.1000 Oh Pekerja 60,000.00 - 6,000.00 6,000.00 0.2000 Oh Tukang Kayu 82,000.00 - 16,400.00 16,400.00 0.0200 Oh Kepala Tukang Kayu 88,000.00 - 1,760.00 1,760.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 64,130.00 24,635.00 88,765.00

57 1 M3 PEK. KONSTRUKSI KUDA-KUDA KAYU KRUING 1.2000 M3 Kayu kruing balok 5,500,000.00 6,600,000.00 - 6,600,000.00 15.000 Kg Besi strip 20,000.00 300,000.00 - 300,000.00 5.6000 Kg Paku 12 cm 15,400.00 86,240.00 - 86,240.00 6.0000 Oh Pekerja 60,000.00 - 360,000.00 360,000.00 20.000 Oh Tukang kayu 82,000.00 - 1,640,000.00 1,640,000.00 2.0000 Oh Kepala Tukang 88,000.00 - 176,000.00 176,000.00 0.3000 Oh Mandor 95,000.00 - 28,500.00 28,500.00

Total : 6,986,240.00 2,204,500.00 9,190,740.00 1 M3 Kuda-kuda Kayu Seseh 2,585,000.00 3,488,240.00 2,204,500.00 5,692,740.00

58 1 M' PEKERJAAN PEGANGAN LISPLANK 0.0040 M3 Kayu Kamfer Usuk 6,600,000.00 26,400.00 - 26,400.00 0.0100 Kg Paku Usuk 15,400.00 154.00 - 154.00 0.0570 Oh Pekerja 60,000.00 - 3,420.00 3,420.00 0.0570 Oh Tukang kayu 82,000.00 - 4,674.00 4,674.00 0.0600 Oh Kepala Tukang 88,000.00 - 5,280.00 5,280.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 26,554.00 16,224.00 42,778.00 KAYU KRUING 5,500,000.00 22,154.00 16,224.00 38,378.00

59 1 M2 PASANG LISTPLANK T= 3 CM KAYU KAMPER 0.0350 M3 Kayu Kamper Papan 8,800,000.00 308,000.00 - 308,000.00 0.1000 Kg Paku List 20,000.00 2,000.00 - 2,000.00 0.8000 Oh Tukang Kayu 82,000.00 65,600.00 65,600.00 0.0800 Oh Kepala Tukang Kayu 88,000.00 7,040.00 7,040.00 0.2800 Oh Pekerja 60,000.00 16,800.00 16,800.00 0.1400 Oh Mandor 95,000.00 13,300.00 13,300.00

Total : 310,000.00 102,740.00 412,740.00 Kayu Kruing Papan 5,830,000.00 206,050.00 102,740.00 308,790.00

60 1 M2 PEKERJAAN USUK 5/7 KAYU KAMPER 0.0140 M3 Usuk kamper 6,600,000.00 92,400.00 - 92,400.00 0.1000 Kg Paku usuk 15,400.00 1,540.00 - 1,540.00 0.0571 Oh Tukang kayu 82,000.00 - 4,682.20 4,682.20 0.0057 Oh Kepala tukang kayu 88,000.00 - 501.60 501.60 0.0571 Oh Pekerja 60,000.00 - 3,426.00 3,426.00 0.0028 Oh Mandor 95,000.00 - 266.00 266.00

Total : 93,940.00 8,875.80 102,815.80

a Usuk kamper diketam 6,600,000.00 93,940.00 11,094.75 105,034.75 b Usuk kruing 5,170,000.00 73,920.00 8,875.80 82,795.80

a b c d e f

c Usuk kruing diketam 5,170,000.00 73,920.00 11,094.75 85,014.75

61 1 M2 PEKERJAAN USUK 5/7 ATAP SENG KAYU KAMPER 0.0070 M3 Usuk kamper 6,600,000.00 46,200.00 - 46,200.00 0.0700 Kg Paku usuk 15,400.00 1,078.00 - 1,078.00 0.0571 Oh Tukang kayu 82,000.00 - 4,682.20 4,682.20 0.0057 Oh Kepala tukang kayu 88,000.00 - 501.60 501.60 0.0571 Oh Pekerja 60,000.00 - 3,426.00 3,426.00 0.0028 Oh Mandor 95,000.00 - 266.00 266.00

Total : 47,278.00 8,875.80 56,153.80 a Usuk kamper diketam 6,600,000.00 47,278.00 11,094.75 58,372.75 b Usuk kruing 5,170,000.00 37,268.00 8,875.80 46,143.80 c Usuk kruing diketam 5,170,000.00 37,268.00 11,094.75 48,362.75

62 1 M2 PEKERJAAN RENG 2/3 KAYU KAMPER UNTUK GENTENG 0.0036 M3 Reng kayu kamper 6,600,000.00 23,760.00 - 23,760.00 0.1500 Kg Paku reng 15,400.00 2,310.00 - 2,310.00 0.0428 Oh Tukang kayu 82,000.00 - 3,509.60 3,509.60 0.0043 Oh Kepala tukang kayu 88,000.00 - 376.64 376.64 0.0428 Oh Pekerja 60,000.00 - 2,568.00 2,568.00 0.0021 Oh Mandor 95,000.00 - 199.50 199.50

Total : 26,070.00 6,653.74 32,723.74

63 1 M2 PEKERJAAN RENG 2/3 KAYU KAMPER UNTUK SENG 0.0018 M3 Reng kayu kamper 6,600,000.00 11,880.00 - 11,880.00 0.1364 Kg Paku reng 15,400.00 2,100.00 - 2,100.00 0.0428 Oh Tukang kayu 82,000.00 - 3,509.60 3,509.60 0.0043 Oh Kepala tukang kayu 88,000.00 - 376.64 376.64 0.0428 Oh Pekerja 60,000.00 - 2,568.00 2,568.00 0.0021 Oh Mandor 95,000.00 - 199.50 199.50

Total : 13,980.00 6,653.74 20,633.74

64 1 M2 PASANGAN SEILLINGTEAK DIATAS USUK EXPOSE 0.6900 Lbr Ceilling teak 88,000.00 60,720.00 - 60,720.00 0.2000 Kg Paku reng 15,400.00 3,080.00 - 3,080.00 0.0500 Oh Tukang kayu 82,000.00 - 4,100.00 4,100.00 0.0050 Oh Kepala tukang kayu 88,000.00 - 440.00 440.00 0.1250 Oh Pekerja 60,000.00 - 7,500.00 7,500.00 0.0063 Oh Mandor 95,000.00 - 593.75 593.75

Total : 63,800.00 12,633.75 76,433.75

65 1 M' PASANGAN LIST PLAFOND DIPROFIL KAYU KAMPER 1.0500 M' Kayu profil 3/5 kamper 35,000.00 36,750.00 - 36,750.00 0.0100 Kg Paku list 20,000.00 200.00 - 200.00 0.0500 Oh Tukang kayu 82,000.00 - 4,100.00 4,100.00 0.0050 Oh Kepala tukang kayu 88,000.00 - 440.00 440.00 0.0500 Oh Pekerja 60,000.00 - 3,000.00 3,000.00 0.0030 Oh Mandor 95,000.00 - 285.00 285.00

Total : 36,950.00 7,825.00 44,775.00 Kayu profil 1/5 kamper 20,000.00 21,200.00 7,825.00 29,025.00

66 1 M² PASANGAN LANGIT-LANGIT PLAFOND KALSIBOARD 4 MM + RANGKA 0.0163 M3 Meranti usuk 4/6 cm 5,500,000.00 89,650.00 - 89,650.00 0.0300 Kg Paku List 20,000.00 600.00 - 600.00 0.2500 Kg Paku Usuk 15,400.00 3,850.00 3,850.00 0.3750 Lbr Kalsiboard 4mm 62,500.00 23,437.50 - 23,437.50 0.2700 Oh Pekerja 60,000.00 - 16,200.00 16,200.00 0.4000 Oh Tukang Kayu 82,000.00 - 32,800.00 32,800.00 0.0400 Oh Kepala Tukang 88,000.00 - 3,520.00 3,520.00 0.0140 Oh Mandor 95,000.00 - 1,330.00 1,330.00

Total : 117,537.50 53,850.00 171,387.50

67 1 M2 PEKERJAAN PLAFOND GYPSUM 9 MM + RANGKA 0.3640 Lbr Gypsum 5 mm (120x240x5) 75,000.00 27,300.00 - 27,300.00 0.0150 M3 Usuk meranti 5,500,000.00 82,500.00 - 82,500.00 0.0200 Kg Paku usuk 20,000.00 400.00 - 400.00 0.1100 Kg Paku sekrup 9,000.00 990.00 - 990.00 0.2000 Oh Tukang kayu 82,000.00 - 16,400.00 16,400.00 0.0200 Oh Kepala tukang kayu 88,000.00 - 1,760.00 1,760.00 0.5000 Oh Pekerja 60,000.00 - 30,000.00 30,000.00 0.0250 Oh Mandor 95,000.00 - 2,375.00 2,375.00

a b c d e f

Total : 111,190.00 50,535.00 161,725.00

68 1 M2 PEKERJAAN PLAFOND GEDEG KULIT 1.0000 M2 Gedeg kulit KW I 28,000.00 28,000.00 - 28,000.00 0.0080 M3 Usuk Kruing 5,170,000.00 41,360.00 - 41,360.00 0.0200 Kg Paku reng 15,400.00 308.00 - 308.00 0.2000 Oh Tukang kayu 82,000.00 - 16,400.00 16,400.00 0.0200 Oh Kep. tukang kayu 88,000.00 - 1,760.00 1,760.00 0.5000 Oh Pekerja 60,000.00 - 30,000.00 30,000.00 0.0250 Oh Mandor 95,000.00 - 2,375.00 2,375.00

Total : 69,668.00 50,535.00 120,203.00 Gedeg Diatas Usuk Expose 28,308.00 20,533.74 48,841.74 Teakwood Diatas Usuk Expose 120,000.00 68,492.00 49,681.97 118,173.97

69 1 M² PASANGAN DINDING PEMISAH PLYWOOD RANGKAP0.0280 M3 Kruing usuk 5/7 cm 5,170,000.00 144,760.00 - 144,760.00 0.0300 Kg Paku List 20,000.00 600.00 - 600.00 0.1500 Kg Paku Usuk 15,400.00 2,310.00 - 2,310.00 0.8600 Lbr Plywood 4mm 30,000.00 25,800.00 - 25,800.00 0.2000 Oh Pekerja 60,000.00 - 12,000.00 12,000.00 0.6000 Oh Tukang Kayu 82,000.00 - 49,200.00 49,200.00 0.0600 Oh Kepala Tukang 88,000.00 - 5,280.00 5,280.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 173,470.00 67,430.00 240,900.00 70 1 M2 PAS. RANGKA LANGIT LANGIT 1X1 M

0.0120 M3 Kayu Meranti Usuk 5,500,000.00 66,000.00 - 66,000.00 0.1000 Kg Paku Usuk 15,400.00 1,540.00 - 1,540.00 0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.2500 Oh Tukang Kayu 82,000.00 - 20,500.00 20,500.00 0.0250 Oh Kepala Tukang Kayu 88,000.00 - 2,200.00 2,200.00 0.0750 Oh Mandor 95,000.00 - 7,125.00 7,125.00

Total : 67,540.00 38,825.00 106,365.00

71 1 M2 PAS. LANGIT LANGIT ETERNIT 1X1 M/ 4 MM + RANGKA 1.1000 Lbr Eternit 100x100 tebal 4 mm 16,500.00 18,150.00 - 18,150.00 0.0120 M3 Kayu Meranti usuk 5,500,000.00 66,000.00 - 66,000.00 0.1000 Kg Paku Usuk 15,400.00 1,540.00 - 1,540.00 0.0100 Kg Paku List 20,000.00 200.00 - 200.00 0.1800 Oh Pekerja 60,000.00 - 10,800.00 10,800.00 0.3200 Oh Tukang Kayu 82,000.00 - 26,240.00 26,240.00 0.0320 Oh Kepala Tukang Kayu 88,000.00 - 2,816.00 2,816.00 0.0765 Oh Mandor 95,000.00 - 7,267.50 7,267.50

Total : 85,890.00 47,123.50 133,013.50

72 1 M2 PAS. ATAP ONDULINE (200 X 95 CM) 0.6320 Lbr Atap Ondulie ( 200 cm x 95 cm ) 160,000.00 101,120.00 - 101,120.00 19.000 Bh Skrup 400.00 7,600.00 - 7,600.00 0.1200 Oh Pekerja 60,000.00 - 7,200.00 7,200.00 0.0600 Oh Tukang besi 79,000.00 - 4,740.00 4,740.00 0.0060 Oh Kepala Tukang 88,000.00 - 528.00 528.00 0.0060 Oh Mandor 95,000.00 - 570.00 570.00

Total : 108,720.00 13,038.00 121,758.00

73 1 M2 PAS. BUBUNGAN ONDULINE (50 X 90 CM) 1.330 Lbr Bubungan Ondulie ( 50 x 90 cm ) 100,000.00 133,000.00 - 133,000.00 16.000 Bh Skrup 400.00 6,400.00 - 6,400.00 0.150 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.070 Oh Tukang besi 79,000.00 - 5,530.00 5,530.00 0.008 Oh Kepala Tukang 88,000.00 - 704.00 704.00 0.006 Oh Mandor 95,000.00 - 570.00 570.00

Total : 139,400.00 15,804.00 155,204.00

74 1 Kg PASANGAN RANGKA ATAP BAJA 1.1000 Kg Besi Profil WF 14,500.00 15,950.00 - 15,950.00 0.0800 Kg Meni besi 16,000.00 1,280.00 - 1,280.00 0.0060 Oh Pekerja 60,000.00 - 360.00 360.00 0.0600 Oh Tukang besi 79,000.00 - 4,740.00 4,740.00 0.0060 Oh Kepala Tukang Besi 88,000.00 - 528.00 528.00

a b c d e f

0.0003 Oh Mandor 95,000.00 - 28.50 28.50 Total : 17,230.00 5,656.50 22,886.50

75 1 Kg PASANGAN GORDING (STEEL PURLIN) 1.1000 Kg Besi Profil C 9,500.00 10,450.00 - 10,450.00 0.0800 Kg Meni besi 16,000.00 1,280.00 - 1,280.00 0.0060 Oh Pekerja 60,000.00 - 360.00 360.00 0.0600 Oh Tukang besi 79,000.00 - 4,740.00 4,740.00 0.0060 Oh Kepala Tukang Besi 88,000.00 - 528.00 528.00 0.0003 Oh Mandor 95,000.00 - 28.50 28.50

Total : 11,730.00 5,656.50 17,386.50

76 1 Kg PASANGAN BESI SIKU (PENGAKU) 1.1000 Kg Besi Profil L 12,000.00 13,200.00 - 13,200.00 0.0800 Kg Meni besi 16,000.00 1,280.00 - 1,280.00 0.0060 Oh Pekerja 60,000.00 - 360.00 360.00 0.0600 Oh Tukang besi 79,000.00 - 4,740.00 4,740.00 0.0060 Oh Kepala Tukang Besi 88,000.00 - 528.00 528.00 0.0003 Oh Mandor 95,000.00 - 28.50 28.50

Total : 14,480.00 5,656.50 20,136.50

77 1 M3 PEK. KUSEN KAYU KAMPER 1.2000 M3 Kayu kamfer balok 8,030,000.00 9,636,000.00 - 9,636,000.00 1.2500 Kg Paku Usuk 15,400.00 19,250.00 - 19,250.00 1.0000 Kg Lem kayu 14,900.00 14,900.00 - 14,900.00 6.0000 Oh Pekerja 60,000.00 - 360,000.00 360,000.00 18.000 Oh Tukang Kayu 82,000.00 - 1,476,000.00 1,476,000.00 2.0000 Oh Kepala Tukang Kayu 88,000.00 - 176,000.00 176,000.00 0.3000 Oh Mandor 95,000.00 - 28,500.00 28,500.00

Total : 9,670,150.00 2,040,500.00 11,710,650.00 1 M3 KAYU KRUING BALOK 5,500,000.00 6,634,150.00 2,040,500.00 8,674,650.00

78 1 M' PEK. KUSEN ALUMINIUM 1.1000 M' Profil Aluminium 90,000.00 99,000.00 - 99,000.00 2.0000 Bh Skrup fixer 400.00 800.00 - 800.00 0.0600 tube Sealant 52,000.00 3,120.00 - 3,120.00 0.0430 Oh Pekerja 60,000.00 - 2,580.00 2,580.00 0.0430 Oh Tukang Besi 79,000.00 - 3,397.00 3,397.00 0.0043 Oh Kepala Tukang Besi 88,000.00 - 378.40 378.40 0.0021 Oh Mandor 95,000.00 - 199.50 199.50

Total : 102,920.00 6,554.90 109,474.90

79 1 M2 DAUN PINTU PANIL KAMFER 0.0400 M3 Kayu kamper Papan 3/20 8,800,000.00 352,000.00 - 352,000.00 0.5000 Kg Lem kayu 14,900.00 7,450.00 - 7,450.00 1.0000 Oh Pekerja 60,000.00 - 60,000.00 60,000.00 2.5000 Oh Tukang Kayu 82,000.00 - 205,000.00 205,000.00 0.2500 Oh Kepala Tukang Kayu 88,000.00 - 22,000.00 22,000.00 0.0500 Oh Mandor 95,000.00 - 4,750.00 4,750.00

Total : 359,450.00 291,750.00 651,200.00

80 1 M2 DAUN PINTU PANIL KAMFER + KACA 5 MM 0.0240 M3 Kayu kamper Papan 3/20 8,800,000.00 211,200.00 - 211,200.00 0.4000 M2 Kaca Polos 5 MM 121,000.00 48,400.00 - 48,400.00 0.3000 Kg Lem kayu 14,900.00 4,470.00 - 4,470.00 0.8000 Oh Pekerja 60,000.00 - 48,000.00 48,000.00 2.0000 Oh Tukang Kayu 82,000.00 - 164,000.00 164,000.00 0.2000 Oh Kepala Tukang Kayu 88,000.00 - 17,600.00 17,600.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 264,070.00 233,400.00 497,470.00 1 M2 DAUN PINTU PANIL KAMFER + KACA TEMP 800,000.00 535,670.00 233,400.00 769,070.00

81 1 M2 DAUN PINTU DOUBLE TEAKWOOD 0.0250 M3 Kayu kamfer Papan 3/20 8,800,000.00 220,000.00 - 220,000.00 0.0300 Kg Paku List 20,000.00 600.00 - 600.00 0.3000 Ltr Lem kayu 14,900.00 4,470.00 - 4,470.00 1.0000 Lbr Teakwood 120/240 x 4 mm 120,000.00 120,000.00 - 120,000.00 0.8000 Oh Pekerja 60,000.00 - 48,000.00 48,000.00 2.0000 Oh Tukang Kayu 82,000.00 - 164,000.00 164,000.00 0.2000 Oh Kepala Tukang Kayu 88,000.00 - 17,600.00 17,600.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 345,070.00 233,400.00 578,470.00

a b c d e f

1 M2 PASANG PINTU PLAYWOOD 4 MM 65,000.00 290,070.00 233,400.000 523,470.00

82 1 M2 PEK. PINTU KACA / JENDELA RANGKA ALUMINIUM 4.4000 M' Profil Aluminium 90,000.00 396,000.00 - 396,000.00 0.0800 M2 Kaca Polos 5 MM 121,000.00 9,680.00 - 9,680.00 0.2700 tube Sealant 52,000.00 14,040.00 - 14,040.00 0.0850 Oh Pekerja 60,000.00 - 5,100.00 5,100.00 0.0850 Oh Tukang Besi 79,000.00 - 6,715.00 6,715.00 0.0080 Oh Kepala Tukang Besi 88,000.00 - 704.00 704.00 0.0040 Oh Mandor 95,000.00 - 380.00 380.00

Total : 419,720.00 12,899.00 432,619.00 1 M2 KACA RYBEN HITAM 5 MM 132,000.00 420,600.00 12,899.00 433,499.00 1 M2 KACA RYBEN BIRU 5 MM 125,000.00 420,040.00 12,899.00 432,939.00 1 M2 KACA 12 MM 200,000.00 426,040.00 12,899.00 438,939.00

83 1 M2 DAUN PINTU TEAKWOOD+ALL TEXTUR KULIT JERUK 0.0250 M3 Kayu kamfer Papan 8,800,000.00 220,000.00 - 220,000.00 0.0300 Kg Paku List 20,000.00 600.00 - 600.00 0.8000 Ltr Lem kayu 14,900.00 11,920.00 - 11,920.00 0.5000 Lbr Teakwood 120,000.00 60,000.00 - 60,000.00 0.5000 Lbr Plywood lapis all tex. kulit jeruk 110,000.00 55,000.00 - 55,000.00 0.8000 Oh Pekerja 60,000.00 - 48,000.00 48,000.00 2.5000 Oh Tukang Kayu 82,000.00 - 205,000.00 205,000.00 0.2500 Oh Kepala Tukang Kayu 88,000.00 - 22,000.00 22,000.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 347,520.00 278,800.00 626,320.00

84 1 M2 PEK. DAUN PINTU/JENDELA KACA POLOS 5 MM 0.0240 M3 Kayu kamfer papan 8,800,000.00 211,200.00 - 211,200.00 0.8000 M2 Kaca Polos 5 MM 121,000.00 96,800.00 - 96,800.00 0.1000 Kg Paku List 20,000.00 2,000.00 - 2,000.00 0.8000 Oh Pekerja 60,000.00 - 48,000.00 48,000.00 2.0000 Oh Tukang Kayu 82,000.00 - 164,000.00 164,000.00 0.2000 Oh Kepala Tukang Kayu 88,000.00 - 17,600.00 17,600.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 310,000.00 233,400.00 543,400.00

85 1 M2 PEK. DAUN PINTU/JENDELA KACA RYBRN BIRU 5 MM 0.0240 M3 Kayu kamfer papan 8,800,000.00 211,200.00 - 211,200.00 1.0000 M2 Kaca Ryben Biru 5 MM 125,000.00 125,000.00 - 125,000.00 0.1000 Kg Paku List 20,000.00 2,000.00 - 2,000.00 0.8000 Oh Pekerja 60,000.00 - 48,000.00 48,000.00 2.0000 Oh Tukang Kayu 82,000.00 - 164,000.00 164,000.00 0.2000 Oh Kepala Tukang Kayu 88,000.00 - 17,600.00 17,600.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 338,200.00 233,400.00 571,600.00 1 M2 KACA RYBEN HITAM 5 MM 132,000.00 345,200.00 233,400.00 578,600.00

86 1 M2 EKERJAAN DAUN PINTU/JENDELA KAYU KAMPER KAWAT JARING 0.0150 M3 Kayu kamper papan 8,800,000.00 132,000.00 - 132,000.00 0.8000 M2 Kawat Harmonika 25,000.00 20,000.00 - 20,000.00 0.1000 Kg Paku list 20,000.00 2,000.00 - 2,000.00 2.0000 Oh Tukang kayu 82,000.00 - 164,000.00 164,000.00 0.2000 Oh Kepala tukang kayu 88,000.00 - 17,600.00 17,600.00 1.0000 Oh Pekerja 60,000.00 - 60,000.00 60,000.00 0.1000 Oh Mandor 95,000.00 - 9,500.00 9,500.00

Total : 154,000.00 251,100.00 405,100.00 1 M2 PASANG KAWAT 4 x 4 cm 25,000.00 22,000.00 35,871.43 57,871.43

87 1 M2 MENGECET DENGAN MENI 0.1000 Kg Cat Meni Kayu 25,000.00 2,500.00 - 2,500.00 0.0200 Oh Pekerja 60,000.00 - 1,200.00 1,200.00 0.2000 Oh Tukang Cat 76,000.00 - 15,200.00 15,200.00 0.0200 Oh Kepala Tukang Cat 88,000.00 - 1,760.00 1,760.00 0.0100 Oh Mandor 95,000.00 - 950.00 950.00

Total : 2,500.00 19,110.00 21,610.00

88 1 M2 MENGECAT KAYU BARU (1 lapis plamur, 1 lapis cat dasar, 2 cat halus) 0.2000 Kg Cat Meni Kayu 25,000.00 5,000.00 - 5,000.00 0.1500 Kg Dempul 25,000.00 3,750.00 - 3,750.00 0.1700 Kg Cat Dasar 38,500.00 6,545.00 - 6,545.00 0.2600 Kg Cat Kayu 55,000.00 14,300.00 - 14,300.00 0.0700 Oh Pekerja 60,000.00 - 4,200.00 4,200.00

a b c d e f

0.0090 Oh Tukang Cat 76,000.00 - 684.00 684.00 0.0060 Oh Kepala Tukang Cat 88,000.00 - 528.00 528.00 0.0025 Oh Mandor 95,000.00 - 237.50 237.50

Total : 29,595.00 5,649.50 35,244.50 1 M2 MENGECAT KAYU LAMA Total : 18,050.00 3,445.63 21,495.63

89 1 M2 MENGECAT TEMBOK BARU 1 X PLAMIR TEMBOK, 2 X CAT TEMBOK 0.1000 Kg Plamur Tembok 8,000.00 800.00 - 800.00 0.2600 Kg Cat Tembok 33,000.00 8,580.00 - 8,580.00 0.0200 Oh Pekerja 60,000.00 - 1,200.00 1,200.00 0.0630 Oh Tukang Cat 76,000.00 - 4,788.00 4,788.00 0.0063 Oh Kepala Tukang Cat 88,000.00 - 554.40 554.40 0.0025 Oh Mandor 95,000.00 - 237.50 237.50

Total : 9,380.00 6,779.90 16,159.90 1 M2 MENGECAT TEMBOK LAMA Total : 8,580.00 6,201.66 14,781.66

90 1 M2 PEK. POLITURAN 0.1000 Ltr Politur 48,000.00 4,800.00 - 4,800.00 0.1500 Ltr Impra 49,500.00 7,425.00 - 7,425.00 0.2000 Ltr Thinner Spesial 30,000.00 6,000.00 - 6,000.00 0.5000 Lbr Amplas 5,500.00 2,750.00 - 2,750.00 0.0500 Oh Pekerja 60,000.00 - 3,000.00 3,000.00 0.2250 Oh Tukang Cat 76,000.00 - 17,100.00 17,100.00 0.0225 Oh Kepala Tukang Cat 88,000.00 - 1,980.00 1,980.00 0.0075 Oh Mandor 95,000.00 - 712.50 712.50

Total : 20,975.00 22,792.50 43,767.50 1 M2 POLITUR KAYU LAMA Total : 16,175.00 17,576.58 33,751.58

91 1 M2 PEK. VERNIS 0.3700 Ltr Vernis 39,000.00 14,430.00 - 14,430.00 0.5000 Lbr Amplas 5,500.00 2,750.00 - 2,750.00 0.1150 Oh Tukang cat 76,000.00 - 8,740.00 8,740.00 0.0115 Oh Kep. Tukang cat 88,000.00 - 1,012.00 1,012.00 0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.0075 Oh Mandor 95,000.00 - 712.50 712.50

Total : 17,180.00 19,464.50 36,644.50 1 M2 VERNIS KAYU LAMA Total : 14,430.00 16,348.82 30,778.82

92 1 M2 PEKERJAAN PELABURAN KAYU RESIDU/TEER 0.3500 Ltr Residu 10,000.00 3,500.00 - 3,500.00 0.1000 Oh Pekerja 60,000.00 - 6,000.00 6,000.00 0.0060 Oh Mandor 95,000.00 - 570.00 570.00

Total : 3,500.00 6,570.00 10,070.00

93 1 M2 PAS. KERAMIK 40 x 40 CM 6.6300 Bh Lantai Keramik 9,250.00 61,327.50 - 61,327.50 9.8000 Kg Semen Portland 1,300.00 12,740.00 - 12,740.00 1.3000 Kg Semen warna 11,000.00 14,300.00 - 14,300.00 0.0450 M3 Pasir Pasang 152,000.00 6,840.00 - 6,840.00 0.2500 Oh Pekerja 60,000.00 - 15,000.00 15,000.00 0.1200 Oh Tukang Batu 76,000.00 - 9,120.00 9,120.00 0.0120 Oh Kepala Tukang Batu 88,000.00 - 1,056.00 1,056.00 0.0130 Oh Mandor 95,000.00 - 1,235.00 1,235.00

Total : 95,207.50 26,411.00 121,618.50 1 M2 PAS. KERAMIK ANTI SLIP 40 x 40 CM 12,500.00 116,755.00 26,411.00 143,166.00

94 1 M2 PAS. PLINT KERAMIK 10 x 40 CM 2.6500 Bh Lantai Keramik 2,313.00 6,129.45 - 6,129.45 1.1400 Kg Semen Portland 1,300.00 1,482.00 - 1,482.00 0.1000 Kg Semen warna 11,000.00 1,100.00 - 1,100.00 0.0030 M3 Pasir Pasang 152,000.00 456.00 - 456.00 0.0900 Oh Pekerja 60,000.00 - 5,400.00 5,400.00 0.0900 Oh Tukang Batu 76,000.00 - 6,840.00 6,840.00 0.0090 Oh Kepala Tukang Batu 88,000.00 - 792.00 792.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 9,167.45 13,507.00 22,674.45

95 1 M2 PAS. KERAMIK 30x30 CM ANTI SLIP 11.870 Bh Lantai Keramik 5,045.00 59,884.15 - 59,884.15 10.000 Kg Semen Portland 1,300.00 13,000.00 - 13,000.00 1.5000 Kg Semen Portland 11,000.00 16,500.00 - 16,500.00 0.0450 M3 Pasir Pasang 152,000.00 6,840.00 - 6,840.00 0.6200 Oh Pekerja 60,000.00 - 37,200.00 37,200.00 0.3500 Oh Tukang Batu 76,000.00 - 26,600.00 26,600.00

a b c d e f

0.0350 Oh Kepala Tukang Batu 88,000.00 - 3,080.00 3,080.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 96,224.15 69,730.00 165,954.15

96 1 M2 PAS. KERAMIK 30x30 CM 11.870 Bh Lantai Keramik 4,727.00 56,109.49 - 56,109.49 10.000 Kg Semen Portland 1,300.00 13,000.00 - 13,000.00 1.5000 Kg Semen Warna 11,000.00 16,500.00 - 16,500.00 0.0450 M3 Pasir Pasang 152,000.00 6,840.00 - 6,840.00 0.6200 Oh Pekerja 60,000.00 - 37,200.00 37,200.00 0.3500 Oh Tukang Batu 76,000.00 - 26,600.00 26,600.00 0.0350 Oh Kepala Tukang Batu 88,000.00 - 3,080.00 3,080.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 92,449.49 69,730.00 162,179.49

97 1 M1 PAS. PLINT KERAMIK 10x30 CM 3.5300 Bh Lantai Keramik 1,576.00 5,563.28 - 5,563.28 1.1400 Kg Semen Portland 1,300.00 1,482.00 - 1,482.00 0.1000 Kg Semen Warna 11,000.00 1,100.00 - 1,100.00 0.0030 M3 Pasir Pasang 152,000.00 456.00 - 456.00 0.0900 Oh Pekerja 60,000.00 - 5,400.00 5,400.00 0.0900 Oh Tukang Batu 76,000.00 - 6,840.00 6,840.00 0.0090 Oh Kepala Tukang Batu 88,000.00 - 792.00 792.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 8,601.28 13,507.00 22,108.28

98 1 M2 PAS. KERAMIK 20x20 CM 26.500 Bh Keramik 20/20 2,231.00 59,121.50 - 59,121.50 10.400 Kg Semen Portland 1,300.00 13,520.00 - 13,520.00 1.6200 Kg Semen Warna 11,000.00 17,820.00 - 17,820.00 0.0450 M3 Pasir Pasang 152,000.00 6,840.00 - 6,840.00 0.6200 Oh Pekerja 60,000.00 - 37,200.00 37,200.00 0.3500 Oh Tukang Batu 76,000.00 - 26,600.00 26,600.00 0.0350 Oh Kepala Tukang Batu 88,000.00 - 3,080.00 3,080.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 97,301.50 69,730.00 167,031.50 1 M2 PAS. KERAMIK 20x20 CM ANTI SLIP 2,231.00 97,301.50 69,730.00 167,031.50

99 1 M2 MEMASANG DINDING KERAMIK 20 x 25 CM 20.000 Bh Lantai Keramik 20/25 3,250.00 65,000.00 - 65,000.00 11.400 Zak Semen portland 1,300.00 14,820.00 - 14,820.00 0.0420 M3 Pasir Pasang 152,000.00 6,384.00 - 6,384.00 0.1000 Kg Semen Warna 11,000.00 1,100.00 - 1,100.00 0.3500 Oh Tukang Batu 76,000.00 - 26,600.00 26,600.00 0.0350 Oh Kepala Tukang Batu 88,000.00 - 3,080.00 3,080.00 0.6200 Oh Pekerja 60,000.00 - 37,200.00 37,200.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 87,304.00 69,730.00 157,034.00

100 1 M' PASANGAN KERAMIK STOPNOSING 1PC : 2PS 5.3000 Bj Keramik Stopnosing 6 x 20 cm 18,750.00 99,375.00 - 99,375.00 1.1400 Kg Semen portland 1,300.00 1,482.00 - 1,482.00 0.0030 M3 Pasir pasang 152,000.00 456.00 - 456.00 0.0250 Kg Semen Warna 11,000.00 275.00 275.00 0.0900 Oh Tukang batu 76,000.00 - 6,840.00 6,840.00 0.0090 Oh Kep. tukang batu 88,000.00 - 792.00 792.00 0.0900 Oh Pekerja 60,000.00 - 5,400.00 5,400.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 101,588.00 13,507.00 115,095.00 KERAMIK BORDER 8 X 20 CM 19,250.00 104,238.00 13,507.00 117,745.00

101 1 UNIT SEPTICTANK UKURAN 100 X200 5.9800 m3 Galian Tanah 47,375.00 - - 283,302.50 0.1500 m3 Urugan Pasir 180,950.00 - - 27,142.50 13.660 m3 Pas. Bata 1 :2 283,666.00 - - 3,874,877.56 0.3590 m3 Beton 1; 2; 3, Tutup Fe=40 Kg 630,900.00 - - 226,493.10 14.360 kg Besi Beton 11,778.85 - - 169,144.29 3.5900 m2 Begesting 532,819.00 - - 1,912,820.21 0.2990 m3 Beton Bawah 1:3:5 467,100.00 - - 139,662.90

a b c d e f

0.0390 m3 Beton 1 : 2 : 3, ring Fe=40 Kg 630,900.00 - - 24,605.10 1.5600 kg Besi Beton 11,778.85 - - 18,375.01 0.3900 m2 Begesting 99,129.00 - - 38,660.31 17.110 m2 Plesteran 1 : 2 42,001.20 - - 718,640.53 2.0000 Bh Pipa hawa galvanis d =3/4" 55,000.00 - - 110,000.00 2.0000 M' Pipa saluran d = 4" 16,000.00 - - 32,000.00

Total : - - 7,575,724.00

102 1 UNIT PERESAPAN UKURAN 100 X 200 5.6210 M3 Galian Tanah 47,375.00 - - 266,294.88 0.4186 M3 Urugan tanah 15,791.67 - - 6,610.39 1.1960 M3 Ijuk 7,700.00 - - 9,209.20 1.6146 M3 Karang 75,000.00 - - 121,095.00 1.0465 M3 Kerikil 115,000.00 - - 120,347.50 1.0465 M3 Pasir urug 135,000.00 - - 141,277.50 3.0000 M' Pipa saluran d = 4" 16,000.00 - - 48,000.00

Total : - - 712,834.47 1 UNIT SEPTICTANK & PERESAPAN Total : 8,288,558.47

103 1 M' RELING KAYU PAPAN 0.0174 M3 Kayu kamfer Kruing - - - - 0.0500 Kg Paku list 20,000.00 1,000.00 - 1,000.00 1.0000 Oh Pekerja 60,000.00 - 60,000.00 60,000.00 3.0000 Oh Tukang Kayu 82,000.00 - 246,000.00 246,000.00 0.3000 Oh Kepala Tukang Kayu 88,000.00 - 26,400.00 26,400.00 0.0625 Oh Mandor 95,000.00 - 5,937.50 5,937.50

Total : 1,000.00 338,337.50 339,337.50 104 MEMASANG FLOOR DRAIN

1.0000 Bh floor drain Stainlees 55,000.00 55,000.00 - 55,000.00 0.1000 Oh Tukang batu 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala tukang batu 88,000.00 - 880.00 880.00 0.0100 Oh Pekerja 60,000.00 - 600.00 600.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 55,000.00 9,555.00 64,555.00

105 MEMASANG 1 Bh BAK MANDI KERAMIK 1.0000 Bh Bak mandi Keramik 250,000.00 250,000.00 - 250,000.00 1.0000 Ls Perlengkapan ( 18 % harga ) 45,000.00 45,000.00 - 45,000.00 2.7000 Oh Tukang batu 76,000.00 - 205,200.00 205,200.00 0.5400 Oh Kepala tukang batu 88,000.00 - 47,520.00 47,520.00 1.8000 Oh Pekerja 60,000.00 - 108,000.00 108,000.00 0.1100 Oh Mandor 95,000.00 - 10,450.00 10,450.00

Total : 295,000.00 371,170.00 666,170.00

106 MEMASANG 1 Bh KLOSET JONGKOK PORSELEN 1.0000 Bh Kloset jongkok porselen 165,000.00 165,000.00 - 165,000.00 6.0000 Kg Semen portland 1,300.00 7,800.00 - 7,800.00 0.0100 M³ Pasir pasang 152,000.00 1,520.00 - 1,520.00 1.0000 Oh Pekerja 60,000.00 - 60,000.00 60,000.00 1.5000 Oh Tukang batu 76,000.00 - 114,000.00 114,000.00 1.5000 Oh Kepala Tukang Batu 88,000.00 - 132,000.00 132,000.00 0.1600 Oh Mandor 95,000.00 - 15,200.00 15,200.00

Total : 174,320.00 321,200.00 495,520.00 MEMASANG 1 Bh KLOSET DUDUK PORSELEN 1,600,000.00 1,609,320.00 321,200.00 1,930,520.00

107 MEMASANG 1 Bh KRAN Ø 0,75" ATAU 0,5" 1.0000 Bh Kran air 35,000.00 35,000.00 - 35,000.00 0.0250 Bh Seal tape 3,300.00 82.50 - 82.50 0.0100 Oh Pekerja 60,000.00 - 600.00 600.00 0.1000 Oh Tukang batu 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala Tukang Batu 88,000.00 - 880.00 880.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 35,082.50 9,555.00 44,637.50

108 MEMASANG 1 Bh BAK MANDI FIBERGLASSvolume 0,30 M³ 1.0000 Bh Bak Fiberglass 253,000.00 253,000.00 - 253,000.00 1.0000 Ls Perlengkapan (18 % harga) 45,540.00 45,540.00 - 45,540.00 1.8000 Oh Pekerja 60,000.00 - 108,000.00 108,000.00 2.7000 Oh Tukang batu 76,000.00 - 205,200.00 205,200.00 0.5400 Oh Kepala Tukang Batu 88,000.00 - 47,520.00 47,520.00 0.1100 Oh Mandor 95,000.00 - 10,450.00 10,450.00

Total : 298,540.00 371,170.00 669,710.00

a b c d e f

109 MEMASANG 1 Bh WASTAFEL 1.0000 Bh Wastafel 375,000.00 375,000.00 - 375,000.00 1.0000 Ls Perlengkapan (12%) 45,000.00 45,000.00 - 45,000.00 6.0000 Kg Semen portland 1,300.00 7,800.00 - 7,800.00 0.0100 M3 Pasir pasang 152,000.00 1,520.00 - 1,520.00 1.4500 Oh Tukang batu 76,000.00 - 110,200.00 110,200.00 0.1500 Oh Kepala tukang batu 88,000.00 - 13,200.00 13,200.00 1.2000 Oh Pekerja 60,000.00 - 72,000.00 72,000.00 0.1000 Oh Mandor 95,000.00 - 9,500.00 9,500.00

Total : 429,320.00 204,900.00 634,220.00

110 1 Bh. PASANG SIVON WASTAFEL 1.0000 Bh Sivon Wastafel 50,000.00 50,000.00 - 50,000.00 0.0250 Bh Seal Tape 3,300.00 82.50 - 82.50 1.2000 Kg Pekerja 60,000.00 - 72,000 72,000.00 1.4500 Oh Tukang Batu 76,000.00 - 110,200 110,200.00 0.1500 Oh Kepala Tukang Batu 88,000.00 - 13,200.00 13,200.00 0.1000 Oh Mandor 95,000.00 - 9,500.00 9,500.00

Total : 50,082.50 204,900.00 254,982.50

111 1 Bh. PASANG KUNCI 2 SLAAG 1.0000 Bh Kunci tanam biasa 187,000.00 187,000.00 - 187,000.00 0.0100 Oh Pekerja 60,000.00 - 600.00 600.00 0.5000 Oh Tukang besi 79,000.00 - 39,500.00 39,500.00 0.0100 Oh Kepala Tukang Besi 88,000.00 - 880.00 880.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 187,000.00 41,455.00 228,455.00 1 Bh KUNCI TOMBOL 60,000.00 60,000.00 41,455.00 101,455.00

112 1 Bh. PASANG ENGSEL PINTU 1.0000 Bh Engsel pintu 30,000.00 30,000.00 - 30,000.00 0.0150 Oh Pekerja 60,000.00 - 900.00 900.00 0.1500 Oh Tukang besi 79,000.00 - 11,850.00 11,850.00 0.0150 Oh Kepala Tukang Besi 88,000.00 - 1,320.00 1,320.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 30,000.00 14,830.00 44,830.00

113 1 Bh. PASANG ENGSEL JENDELA KUPU- KUPU 1.0000 Bh Engsel jendela 20,000.00 20,000.00 - 20,000.00 0.0100 Oh Pekerja 60,000.00 - 600.00 600.00 0.1000 Oh Tukang besi 79,000.00 - 7,900.00 7,900.00 0.0100 Oh Kepala Tukang Besi 88,000.00 - 880.00 880.00 0.0005 Oh Mandor 95,000.00 - 47.50 47.50

Total : 20,000.00 9,427.50 29,427.50

114 1 Bh PASANG GRENDEL PINTU 1.0000 Bh Grendel Pintu 15,000.00 15,000.00 - 15,000.00 0.0150 Oh Pekerja 60,000.00 - 900.00 900.00 0.1500 Oh Tukang Besi 79,000.00 - 11,850.00 11,850.00 0.0015 Oh Kepala Tukang Besi 88,000.00 - 132.00 132.00 0.0800 Oh Mandor 95,000.00 - 7,600.00 7,600.00

Total : 15,000.00 20,482.00 35,482.00

115 1 Bh PASANG GRENDEL JENDELA DAN VENTILASI 1.0000 Bh Grendel Jendela 10,000.00 10,000.00 - 10,000.00 0.0150 Oh Pekerja 60,000.00 - 900.00 900.00 0.1500 Oh Tukang Besi 79,000.00 - 11,850.00 11,850.00 0.0015 Oh Kepala Tukang Besi 88,000.00 - 132.00 132.00 0.0800 Oh Mandor 95,000.00 - 7,600.00 7,600.00

Total : 10,000.00 20,482.00 30,482.00

116 1 Bh. PASANG KAIT KANGIN 1.0000 Bh Kait angin 16,000.00 16,000.00 - 16,000.00 0.0150 Oh Pekerja 60,000.00 - 900.00 900.00 0.0150 Oh Tukang besi 79,000.00 - 1,185.00 1,185.00 0.0150 Oh Kepala Tukang Besi 88,000.00 - 1,320.00 1,320.00 0.0008 Oh Mandor 95,000.00 - 76.00 76.00

Total : 16,000.00 3,481.00 19,481.00

117 1 Bh PASANGAN ESPANOLET 1.0000 Bh Espanolet 70,000.00 70,000.00 - 70,000.00 0.1400 Oh Tukang kayu 88,000.00 - 12,320.00 12,320.00 0.0800 Oh Pekerja 60,000.00 - 4,800.00 4,800.00

a b c d e f

Total : 70,000.00 17,120.00 87,120.00

118 1 Bh. PASANG KUNCI SLOT 1.0000 Bh Kunci slot 20,200.00 20,200.00 - 20,200.00 0.0200 Oh Pekerja 60,000.00 - 1,200.00 1,200.00 0.2000 Oh Tukang besi 79,000.00 - 15,800.00 15,800.00 0.0200 Oh Kepala Tukang Besi 88,000.00 - 1,760.00 1,760.00 0.0010 Oh Mandor 95,000.00 - 95.00 95.00

Total : 20,200.00 18,855.00 39,055.00

119 1 M². PASANG KACA MATI 1.1000 Bh Kaca Bening 5 mm 121,000.00 133,100.00 - 133,100.00 0.0150 Oh Pekerja 60,000.00 - 900.00 900.00 0.1500 Oh Tukang besi 79,000.00 - 11,850.00 11,850.00 0.0150 Oh Kepala Tukang Besi 88,000.00 - 1,320.00 1,320.00 0.0008 Oh Mandor 95,000.00 - 76.00 76.00

Total : 133,100.00 14,146.00 147,246.00 1 M2 KACA BENING 8 MM 150,000.00 165,000.00 17,536.36 182,536.36

120 1 M2 PEKERJAAN PAPAN TALANG KAYU KRUING 0.0250 M3 Kayu kruing papan 5,830,000.00 145,750.00 - 145,750.00 0.2000 Bh Paku usuk 15,400.00 3,080.00 - 3,080.00 0.8000 Oh Tukang kayu 82,000.00 - 65,600.00 65,600.00 0.0800 Oh Kepala tukang kayu 88,000.00 - 7,040.00 7,040.00 0.2500 Oh Pekerja 60,000.00 - 15,000.00 15,000.00 0.0140 Oh Mandor 95,000.00 - 1,330.00 1,330.00

Total : 148,830.00 88,970.00 237,800.00

121 1 M2 PASANG ATAP GENTENG KODOK PLENTONG 25.000 Bh Genteng kodok Plentong 3,800.00 95,000.00 - 95,000.00 0.0600 Oh Tukang kayu 82,000.00 - 4,920.00 4,920.00 0.0060 Oh Kepala tukang kayu 88,000.00 - 528.00 528.00 0.1500 Oh Pekerja 60,000.00 - 9,000.00 9,000.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 95,000.00 15,208.00 110,208.00 GENTENG KODOK MEDIUM 2,750.00 82,500.00 15,208.00 97,708.00 GENTENG PRESS MEDIUM 1,650.00 49,500.00 15,208.00 64,708.00 GENTENG PRESS PLENTONG 2,200.00 55,000.00 15,208.00 70,208.00

122 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 0.6000 Bh Seng Gelombang 55,000.00 33,000.00 - 33,000.00 0.1200 Kg Paku Seng 22,000.00 2,640.00 - 2,640.00 0.1400 Oh Tukang kayu 82,000.00 - 11,480.00 11,480.00 0.0750 Oh Kepala tukang kayu 88,000.00 - 6,600.00 6,600.00 0.0080 Oh Pekerja 60,000.00 - 480.00 480.00 0.0080 Oh Mandor 95,000.00 - 760.00 760.00

Total : 35,640.00 19,320.00 54,960.00 1 M2 ATAP ASBES SEMEN 42,000.00 27,840.00 19,320.00 47,160.00 1 M2 ATAP TRIMDEK 225,000.00 48,000.00 19,320.00 67,320.00

123 1 M1 PASANG BUBUNGAN PRESS MEDIUM 3.5000 Bh Bubungan press medium 2,500.00 8,750.00 - 8,750.00 8.0000 Kg Semen portland 1,300.00 10,400.00 - 10,400.00 0.0320 M3 Pasir pasang 152,000.00 4,864.00 - 4,864.00 0.2000 Oh Tukang kayu 82,000.00 - 16,400.00 16,400.00 0.0200 Oh Kepala tukang kayu 88,000.00 - 1,760.00 1,760.00 0.4000 Oh Pekerja 60,000.00 - 24,000.00 24,000.00 0.0200 Oh Mandor 95,000.00 - 1,900.00 1,900.00

Total : 24,014.00 44,060.00 68,074.00 1 M1 PASANG BUBUNGAN KODOK PLENTONG 16,500.00 64,764.00 44,060.00 108,824.00 1 M1 PASANG BUBUNGAN KODOK MEDIUM 10,500.00 52,014.00 44,060.00 96,074.00 1 M1 PASANG BUBUNGAN PRESS PLENTONG 4,500.00 28,764.00 44,060.00 72,824.00

124 1 M' PASANG BUBUNGAN STEL GELOMBANG LEBAR 0,92 mm 2.4000 Lbr Bubungan Stel Gelombang 52,000.00 124,800.00 - 124,800.00 0.1100 Kg Paku Seng 22,000.00 2,420.00 - 2,420.00 0.0840 Oh Pekerja 60,000.00 - 5,040.00 5,040.00 0.1250 Oh Tukang Kayu 82,000.00 - 10,250.00 10,250.00 0.0130 Oh Kepala Tukang Kayu 88,000.00 - 1,144.00 1,144.00 0.0040 Oh Mandor 95,000.00 - 380.00 380.00

Total : 127,220.00 16,814.00 144,034.00

125 1 Bh PEKERJAAN PASANG MURDA/BENTALA IKUT CELEDU GENTENG

a b c d e f

1.0000 Bh Murda Genteng 65,000.00 65,000.00 - 65,000.00 0.5000 Kg Semen portland 1,300.00 650.00 - 650.00 0.1000 Oh Pekerja 60,000.00 - 6,000.00 6,000.00 0.0050 Oh Mandor 95,000.00 - 475.00 475.00

Total : 65,650.00 6,475.00 72,125.00 1 Bh PAS. IKUT CELEDU GENTENG 45,000.00 45,650.00 6,475.00 52,125.00 1 Bh PAS. MURDA PARAS 150,000.00 150,650.00 6,475.00 157,125.00 1 Bh PAS. IKUT CELEDU PARAS 80,000.00 80,650.00 6,475.00 87,125.00

126 1 M2 PASANGAN PAVING BLOCK 1.0000 M2 Paving block 20x20 t=8 cm 75,000.00 75,000.00 - 75,000.00 0.3100 Oh Tukang batu 76,000.00 - 23,560.00 23,560.00 0.0310 Oh Kep. tukang batu 88,000.00 - 2,728.00 2,728.00 0.0630 Oh Pekerja 60,000.00 - 3,780.00 3,780.00 0.0310 Oh Mandor 95,000.00 - 2,945.00 2,945.00 0.0600 M3 Pasir pasang 152,000.00 9,120.00 - 9,120.00

Total : 84,120.00 33,013.00 117,133.00 Paving block 20x20 t=6 cm 75,000.00 75,000.00 33,013.00 108,013.00

127 1 M3 BETON PENGRESEK 1:3:5 + PILAH (40:60) 0.4000 M3 Paras pilah 121,000.00 48,400.00 - 48,400.00 0.2328 M3 Kerikil 115,000.00 26,772.00 - 26,772.00 0.1308 M3 Pasir beton 95,000.00 12,426.00 - 12,426.00 67.980 Kg Semen portland 1,300.00 88,374.00 - 88,374.00 1.0000 Oh Tukang batu 76,000.00 - 76,000.00 76,000.00 0.1000 Oh Kep. tukang batu 88,000.00 - 8,800.00 8,800.00 8.0000 Oh Pekerja 60,000.00 - 480,000.00 480,000.00 0.3000 Oh Mandor 95,000.00 - 28,500.00 28,500.00

Total : 175,972.00 593,300.00 769,272.00

128 1 M2 PASANGAN PARAS KEROBOKAN 1.000 M2 Paras Kerobokan 75,000.00 75,000.00 - 75,000.00 11.750 Kg Semen portland 1,300.00 15,275.00 - 15,275.00 2.0000 Oh Tukang paras bali 82,000.00 - 164,000.00 164,000.00 0.4000 Oh Kep. tukang style Bali 88,000.00 - 35,200.00 35,200.00 2.0000 Oh Pekerja 60,000.00 - 120,000.00 120,000.00 0.1000 Oh Mandor 95,000.00 - 9,500.00 9,500.00

Total : 90,275.00 328,700.00 418,975.00 1 M2 PASANG BATU ALUR 75,000.00 97,775.00 328,700.00 426,475.00 1 M2 PASANG BATU SERAY 42,500.00 57,775.00 328,700.00 386,475.00 1 M2 PASANG PARAS PALIMANAN 95,000.00 110,275.00 328,700.00 438,975.00 1 M2 PASANG BATU CANDI 95,000.00 110,275.00 328,700.00 438,975.00 1 M2 PASANG PARAS JOGYA 75,000.00 90,275.00 328,700.00 418,975.00

129 1 M2 PASANG ORNAMEN PEPALIHAN SARWA GENEP 80.000 Bj Bata gosok 3,000.00 240,000.00 - 240,000.00 5.8000 Bj Paras gosok 21,000.00 121,800.00 - 121,800.00 0.2000 M3 Pasir pasang 152,000.00 30,400.00 - 30,400.00 34.250 Kg Semen portland 1,300.00 44,525.00 - 44,525.00 4.0000 Oh Tukang style Bali 82,000.00 - 328,000.00 328,000.00 0.4000 Oh Kep. tukang style Bali 88,000.00 - 35,200.00 35,200.00 1.5000 Oh Pekerja 60,000.00 - 90,000.00 90,000.00 0.0250 Oh Mandor 95,000.00 - 2,375.00 2,375.00

Total : 436,725.00 455,575.00 892,300.00 1 M2 PASANG ORNAMEN BATA GOSOK 3,000.00 314,925.00 328,517.85 643,442.85

130 1 M2 PASANGAN DINDING ROSTER 12 x 11 x 24 CM 36.000 Bh Roster/Kerawang 10,000.00 360,000.00 - 360,000.00 12.800 Kg Sement portland 1,300.00 16,640.00 - 16,640.00 0.0350 M3 Pasir Pasang 152,000.00 5,320.00 - 5,320.00 0.3000 Oh Pekerja 60,000.00 - 18,000.00 18,000.00 0.1000 Oh Tukang Batu 76,000.00 - 7,600.00 7,600.00 0.0100 Oh Kepala Tukang Batu 88,000.00 - 880.00 880.00 0.0150 Oh Mandor 95,000.00 - 1,425.00 1,425.00

Total : 381,960.00 27,905.00 409,865.00

131 1 M2 PASANG KORAL SIKAT BERMOTIF3.0000 Zak Koral sikat 46,500.00 139,500.00 - 139,500.00

15.7500 Kg Sement portland 1,300.00 20,475.00 - 20,475.00 0.0230 M3 Pasir pasang 152,000.00 3,496.00 - 3,496.00 1.5000 Oh Tukang batu 76,000.00 - 114,000.00 114,000.00 0.0930 Oh Kep. Tukang batu 88,000.00 - 8,184.00 8,184.00 0.6250 Oh Pekerja 60,000.00 - 37,500.00 37,500.00 0.0620 Oh Mandor 95,000.00 - 5,890.00 5,890.00

Total : 163,471.00 165,574.00 329,045.00

a b c d e f

132 1 M2 PASANGAN DINDING BATU PARAS 1.1000 M2 Batu Paras 175,000.00 192,500.00 - 192,500.00 11.750 Kg Semen portland 1,300.00 15,275.00 - 15,275.00 0.0350 M3 Pasir pasang 152,000.00 5,320.00 - 5,320.00 0.3500 Oh Tukang Batu 76,000.00 - 26,600.00 26,600.00 0.0350 Oh Kepala Tukang Batu 88,000.00 - 3,080.00 3,080.00 0.6200 Oh Pekerja 60,000.00 - 37,200.00 37,200.00 0.0300 Oh Mandor 95,000.00 - 2,850.00 2,850.00

Total : 213,095.00 69,730.00 282,825.00

133 1 M' Memasang pipa PVC tipe AW Ø 0,5"-1,5" 1.2000 M' 4,125.00 4,950.00 - 4,950.00 1.0000 ls Perlengkapan 35% 1,443.75 1,443.75 - 1,443.75 0.0360 Oh Pekerja 60,000.00 - 2,160.00 2,160.00 0.0600 Oh Tukang Pipa 76,000.00 - 4,560.00 4,560.00 0.0060 Oh Kepala Tukang Pipa 76,000.00 - 456.00 456.00 0.0018 Oh Mandor 95,000.00 - 171.00 171.00

Total : 6,393.75 7,347.00 13,740.75

134 1M Memasang Pipa Pembuangan Ø 2 1.0000 M' Pipa Ø 2 13,750.00 13,750.00 - 13,750.00 0.4000 Oh Pekerja 60,000.00 24,000.00 - 24,000.00 0.0400 Oh Mandor 95,000.00 - 3,800.00 3,800.00

Total : 37,750.00 3,800.00 41,550.00


Total : 39,125.00 3,800.00 42,925.00


Total : 40,000.00 3,800.00 43,800.00

137 PEK. INSTALASI TITIK LAMPU/ CEILLING FAN 8.0000 M' Kabel NYM 3x2.5 mm 12,500.00 100,000.00 - 100,000.00 1.0000 Bh Fiting segi empat 13,000.00 13,000.00 - 13,000.00 8.0000 M' conduit PVC clypsal dia 20 mm 3,600.00 28,800.00 - 28,800.00 0.5000 M' Flexible PVC clypsal dia 20 mm 2,250.00 1,125.00 - 1,125.00 1.0000 Bh Tee dos clypsal dia 20 mm 2,250.00 2,250.00 - 2,250.00 6.0000 Bh Klem clypsal dia 20 mm 1,350.00 8,100.00 - 8,100.00 3.0000 Bh Socket clypsal dia 20 mm 650.00 1,950.00 - 1,950.00 0.4000 Bh Inbow dos MK 2,700.00 1,080.00 - 1,080.00 0.1000 Roll Isolasi unibel 7,800.00 780.00 - 780.00 1.0000 Ttk Ub. Pas. Instalasi Titik Lampu/ Cellin 30,000.00 - 30,000.00 30,000.00

Total : 145,175.00 30,000.00 187,085.00

138 PEK. INSTALASI TITIK STOP KONTAK/ EXHAUST FAN 10.000 M' Kabel NYM 3x2.5 mm 12,500.00 125,000.00 - 125,000.00 10.000 M' conduit PVC clypsal dia 20 mm 3,600.00 36,000.00 - 36,000.00 0.5000 M' Flexible PVC clypsal dia 20 mm 2,250.00 1,125.00 - 1,125.00 1.0000 Bh Tee dos clypsal dia 20 mm 2,250.00 2,250.00 - 2,250.00 6.0000 Bh Klem clypsal dia 20 mm 1,350.00 8,100.00 - 8,100.00 4.0000 Bh Socket clypsal dia 20 mm 650.00 2,600.00 - 2,600.00 1.0000 Bh Inbow dos MK 2,700.00 2,700.00 - 2,700.00 0.1000 Roll Isolasi unibel 7,800.00 780.00 - 780.00 1.0000 Ttk Ub. Pas. Instalasi Ttk Stop Kontak/ E 30,000.00 - 30,000.00 30,000.00

Total : 164,375.00 30,000.00 208,555.00

139 PEK. INSTALASI POWER AC/ WATER HEATER 15.000 M' Kabel NYM 3x2.5 mm 12,500.00 187,500.00 - 187,500.00 15.000 M' conduit PVC clypsal dia 20 mm 3,600.00 54,000.00 - 54,000.00 0.5000 M' Flexible PVC clypsal dia 20 mm 2,250.00 1,125.00 - 1,125.00

Pipa PVC AW Ø 0,5"

a b c d e f

1.0000 Bh Tee dos clypsal dia 20 mm 2,250.00 2,250.00 - 2,250.00 10.000 Bh Klem clypsal dia 20 mm 1,350.00 13,500.00 - 13,500.00 4.0000 Bh Socket clypsal dia 20 mm 650.00 2,600.00 - 2,600.00 1.0000 Bh Inbow dos MK 2,700.00 2,700.00 - 2,700.00 0.1000 Roll Isolasi unibel 7,800.00 780.00 - 780.00 1.0000 Ttk Ub. Pas. Instalasi Titik Power AC/ Wa 32,500.00 - 32,500.00 32,500.00

Total : 244,875.00 32,500.00 296,955.00

140 PEK. INSTALASI TELEPHONE 25.000 M' Kabel Telephone 2x2x0.6 mm 1,250.00 31,250.00 - 31,250.00 25.000 M' conduit PVC clypsal dia 20 mm 3,600.00 90,000.00 - 90,000.00 15.000 Bh Klem clypsal dia 20 mm 1,350.00 20,250.00 - 20,250.00 1.0000 Bh Tee dos clypsal dia 20 mm 2,250.00 2,250.00 - 2,250.00 1.0000 Bh Inbow dos MK 2,700.00 2,700.00 - 2,700.00 1.0000 Ttk Ub. Pas. Instalasi Kabel Telephone 30,000.00 - 30,000.00 30,000.00

Total : 121,250.00 30,000.00 176,450.00

141 PEK. INSTALASI TV 25.000 M' Kabel TV Coaxial Yuri 5 C (jepang) 1,750.00 43,750.00 - 43,750.00 17.000 M' conduit PVC clypsal dia 20 mm 3,600.00 61,200.00 - 61,200.00 1.000 M' Pipa flexible clypsal dia 20 mm 2,250.00 2,250.00 - 2,250.00 10.000 Bh Klem clypsal dia 20 mm 1,350.00 13,500.00 - 13,500.00 1.0000 Bh Inbow dos MK 2,700.00 2,700.00 - 2,700.00 1.0000 Ttk Ub. Pas. Instalasi Kabel TV 25,000.00 - 25,000.00 25,000.00

Total : 123,400.00 25,000.00 148,400.00

U10U1

U10U1

U10U1

B7U10U1

B6U10U1

B1B6U10U6U2U1

B1B8B2U10U6U2U1

B1B8B2U10

B1B8B2U10

B1B8B3B4U10U6U2U1

B11B8B2U10

B11B8B2U6

B11B8B2U6

B11B8B2U10U6U2U1

B8B2U10U6U2U1

B8B2U10U6U2U1

B8B2U6

B8U10U9U5U1

B10B8U10U9U5U1

B8B3B4U10U6U2U1

B8B3B4U10U6U2U1

B8B3B4

U10U6U2U1

B31B32U10U8U4U1

B24B25B74U10U7U3U1

B25B74B23B49'B24"U10U7U3U1

B55B74B23B49'B24"U10U7U3U1

B70B74B23B49'B24"U10U7U3U1

B8B3B4

U10U6U2

U1

B8B3B4

U10U6U2U1

B16B25U10U7U3U1

B15

u10u7U3U1

B16

u10u7U3U1

B16B46

u10u7U3U1

B16B27B73B48u10u7U3U1

B16B27B73B48B50u10u7U3U1

B16B46B27u10u7U3U1

B16B46B27u10u7U3U1

B62U10U9U5U1

B62B67B63B64U10

U9U5U1

B65B66U10U9U5U1

B69B70B71B61U10U9U5U1

B37B8B9B2U10U6

U2U1

B38B8B9B2U10U6U2U1

B38B8B9B2U10U6U2U1

B41B8B9B2U10U6U2U1

B16B27U10U7U3U1

RENCANA ANGGARAN BIAYA( RAB )

KEGIATAN : PEMBANGUNAN GEDUNG KANTOR

PEKERJAAN : BELANJA MODAL PENGADAAN KONSTRUKSI/ PEMBELIAN GEDUNG KANTOR KEC. ABANG

LOKASI : KECAMATAN ABANG

SATUAN JUMLAH

NO. ITEM PEKERJAAN SAT. VOLUME HARGA HARGA

( Rp ) ( Rp )

a b c d e f

I PEKERJAAN PERSIAPAN

1 Papan Nama Bh 1.00 250,000.00 250,000.00

2 Pekerjaan Bouwplank Ls 1.00 2,000,000.00 2,000,000.00

Jumlah 2,250,000.00

II PEKERJAAN TANAH DAN PASIR

1 Galian Tanah Pondasi Telapak M3 69.55 58,275.00 4,053,026.25

2 Galian Tanah Pondasi Batu Kali M3 201.34 47,375.00 9,538,482.50

3 Urugan Tanah Kembali M3 67.72 15,791.67 1,069,411.67

4 Urugan Tanah Kembali Peninggian Lantai M3 167.60 15,791.67 2,646,683.33

5 Urugan Sirtu Peninggian Lantai M3 47.53 138,335.00 6,575,062.55

6 Urugan Pasir M3 26.92 180,950.00 4,871,174.00

7 Urugan Sirtu Peninggian Site M3 272.23 138,335.00 37,658,937.05

Jumlah 66,412,777.35

III PEKERJAAN BETON LANTAI I

1 Pek. Rabat Pondasi Beton 1 Pc: 3Ps : 5Kr M3 2.62 467,100.00 1,223,802.00

2 Pek. Rabat Jalan Beton 1 Pc: 3Ps : 5Kr M3 9.66 467,100.00 4,512,186.00

3 Pek. Rabat Lantai Beton 1Pc : 3Ps : 5Kr M3 15.99 467,100.00 7,468,929.00

4 Pek. Pondasi Telapak Beton 1Pc : 2Ps : 3Kr M3 9.41 630,900.00 5,936,769.00

Pek. Bekisting M2 24.00 99,129.00 2,379,096.00

Pek. Pembesian Kg 1,788.09 11,778.85 21,061,643.90

5 Pek. Sloof 25/40 Beton 1Pc : 2Ps : 3Kr M3 12.30 630,900.00 7,760,070.00

Pek. Bekisting M2 98.40 99,129.00 9,754,293.60

Pek. Pembesian Kg 2,332.99 11,778.85 27,479,939.26

6 Pek. Sloof 20/25 Beton 1Pc : 2Ps : 3Kr M3 1.00 630,900.00 630,900.00

Pek. Bekisting M2 10.00 99,129.00 991,290.00

Pek. Pembesian Kg 184.53 11,778.85 2,173,551.19

7 Pek. Sloof 15/20 Beton 1Pc : 2Ps : 3Kr M3 1.05 630,900.00 662,445.00

Pek. Bekisting M2 13.94 99,129.00 1,381,858.26

Pek. Pembesian Kg 154.87 11,778.85 1,824,190.50

8 Pek. Kolom 30/45 Beton 1Pc : 2Ps : 3Kr M3 6.64 630,900.00 4,189,176.00

Pek. Bekisting M2 73.08 197,034.50 14,399,281.26

Pek. Pembesian Kg 1,311.15 11,778.85 15,443,839.18


Pek. Bekisting M2 113.06 197,034.50 22,276,720.57

Pek. Pembesian Kg 1,875.32 11,778.85 22,089,112.98

10 Pek. Kolom 20/20 Beton 1Pc : 2Ps : 3Kr M3 1.25 630,900.00 788,625.00

Pek. Bekisting M2 25.01 197,034.50 4,927,832.85

Pek. Pembesian Kg 254.65 11,778.85 2,999,484.15


Pek. Bekisting M2 5.50 197,034.50 1,083,689.75

Pek. Pembesian Kg 48.18 11,778.85 567,504.99

12 Pek. Kolom Praktis 12/12 Beton 1Pc : 2Ps : 3Kr M3 1.18 630,900.00 744,462.00

Pek. Bekisting M2 19.60 99,129.00 1,942,928.40

Pek. Pembesian Kg 247.43 11,778.85 2,914,440.86

13 Pek. Balok 30/45 Beton 1Pc : 2Ps : 3Kr M3 8.10 630,900.00 5,110,290.00

Pek. Bekisting M2 57.60 281,879.33 16,236,249.60

Pek. Pembesian Kg 1,549.52 11,778.85 18,251,563.65


Pek. Bekisting M2 54.18 281,879.33 15,272,222.28

Pek. Pembesian Kg 1,510.30 11,778.85 17,789,597.16

15 Pek. Balok Anak 20/30 Beton 1Pc : 2Ps : 3Kr M3 4.97 630,900.00 3,135,573.00

Pek. Bekisting M2 55.42 281,879.33 15,621,752.65

Pek. Pembesian Kg 1,022.27 11,778.85 12,041,164.99


Pek. Bekisting M2 43.29 281,879.33 12,202,556.34

Pek. Pembesian Kg 501.66 11,778.85 5,908,977.89

17 Pek. Plat Lantai Beton 1Pc : 2Ps : 3Kr t=12 cm M3 45.60 630,900.00 28,769,040.00

Pek. Bekisting M2 380.01 532,819.00 202,476,548.19

Pek. Pembesian Kg 4,104.11 11,778.85 48,341,696.07

SATUAN JUMLAH


( Rp ) ( Rp )

a b c d e f

18 Pek. Tangga Beton 1Pc : 2Ps : 3Kr M3 2.68 630,900.00 1,690,812.00

Pek. Bekisting M2 15.92 404,641.50 6,441,892.68

Pek. Pembesian Kg 214.36 11,778.85 2,524,914.29

19 Pek. Lisplank Beton 1Pc : 2Ps : 3Kr M3 4.17 630,900.00 2,630,853.00

Pek. Bekisting M2 8.34 404,641.50 3,374,710.11

Pek. Pembesian Kg 292.04 11,778.85 3,439,895.35

20 Pek. Plat Meja Beton 1Pc : 2Ps : 3Kr M3 0.09 630,900.00 56,781.00

Pek. Bekisting M2 1.11 532,819.00 591,429.09

Pek. Pembesian Kg 7.10 11,778.85 83,629.83

Jumlah 624,218,210.87

IV PEKERJAAN BETON LANTAI II


Pek. Bekisting M2 75.01 197,034.50 14,779,557.85

Pek. Pembesian Kg 768.80 11,778.85 9,055,579.88


Pek. Bekisting M2 8.33 99,129.00 825,744.57

Pek. Pembesian Kg 59.65 11,778.85 702,608.40

3 Pek. Kolom Praktis 12/12 Beton 1Pc : 2Ps : 3Kr M3 0.93 630,900.00 586,737.00

Pek. Bekisting M2 15.56 99,129.00 1,542,447.24

Pek. Pembesian Kg 196.43 11,778.85 2,313,719.51

4 Pek. Ring Balok 15/30 Beton 1Pc : 2Ps : 3Kr M3 5.67 630,900.00 3,577,203.00

Pek. Bekisting M2 94.50 281,879.33 26,637,597.00

Pek. Pembesian Kg 1,152.14 11,778.85 13,570,884.24

5 Pek. Balok 15/25 Beton 1Pc : 2Ps : 3Kr M3 0.75 630,900.00 473,175.00

Pek. Bekisting M2 13.00 99,129.00 1,288,677.00

Pek. Pembesian Kg 162.92 11,778.85 1,919,010.24

6 Pek. Plat Atap Beton 1Pc : 2Ps : 3Kr t=8 cm M3 4.10 630,900.00 2,586,690.00

Pek. Bekisting M2 51.30 532,819.00 27,333,614.70

Pek. Pembesian Kg 328.32 11,778.85 3,867,232.03

7 Pek. Lisplank Beton 1Pc : 2Ps : 3Kr M3 0.54 630,900.00 340,686.00

Pek. Bekisting M2 6.79 404,641.50 2,747,515.79

Pek. Pembesian Kg 38.04 11,778.85 448,067.45

8 Pek. Plat Meja Beton 1Pc : 2Ps : 3Kr M3 0.03 630,900.00 18,927.00

Pek. Bekisting M2 0.38 532,819.00 202,471.22

Pek. Pembesian Kg 2.40 11,778.85 28,269.24

Jumlah 117,407,868.36

V PEKERJAAN PASANGAN DAN PLESTERAN

1 Pek. Pas. Batu Kali 1Pc : 5Ps M3 217.55 623,493.00 135,640,902.15

2 Pek. Pas. Batu Kosong M3 33.53 357,897.00 12,000,286.41

3 Pek. Pas. Batu Bata 1Pc : 5Ps M2 894.97 278,329.00 249,096,105.13

4 Pek. Plesteran Tembok 1Pc : 5Ps M2 1,690.21 36,361.20 61,458,063.85

5 Pek. Plesteran Kop DPT & Tangga 1Pc : 5Ps M2 51.19 36,361.20 1,861,329.83

6 Pek. Plesteran Pada Parkir 1Pc : 5Ps M2 126.84 36,361.20 4,612,054.61

7 Pek. Siar DPT M2 139.09 36,361.20 5,057,479.31

8 Pek. Acian Tembok M2 1,690.21 16,016.00 27,070,403.36

9 Pek. Acian Beton M2 157.15 16,016.00 2,516,914.40

10 Pek. Pasangan Batu Seray M2 27.20 386,475.00 10,512,120.00

11 Pek. Pasangan Batu Alur Hitam M2 114.53 426,475.00 48,844,181.75

12 Pek. Pasangan Batu Candi M2 59.09 438,975.00 25,939,032.75

13 Pek. Pasangan Paras Kerobokan M2 131.63 418,975.00 55,149,679.25

14 Pek. Pasangan Paras Palimanan M2 22.55 438,975.00 9,898,886.25

15 Pek. Pasangan Paras Jogya M2 26.86 418,975.00 11,253,668.50

16 Pek. Pasangan Bata Gosok M2 24.20 643,442.85 15,571,316.91

17 Ukiran Paras Palimanan Bh 108.00 40,000.00 4,320,000.00

18 Pek. Pasangan Reling Pada Tangga M1 6.26 250,000.00 1,565,000.00

19 Pek. Pasangan Koral Sikat M2 19.36 329,045.00 6,370,311.20

20 Pek. Pasangan Batu Andesit Polish M2 16.64 500,000.00 8,320,000.00

21 Pek. Pasangan Batu Andesit Unpolish M2 21.60 500,000.00 10,800,000.00

Jumlah 707,857,735.65

SATUAN JUMLAH


( Rp ) ( Rp )

a b c d e f

VI PEKERJAAN ATAP DAN PLAFOND

1 Pek. Kuda - kuda Baja UK M2 307.80 220,000.00 67,716,000.00

2 Pek. Kuda - kuda Kayu Kruing M3 0.31 9,190,740.00 2,849,129.40

3 Pek. Usuk Kayu Kruing Profil M2 72.25 85,014.75 6,142,315.69

4 Pek. Reng Kayu Kamfer M2 72.25 32,723.74 2,364,290.22

5 Pek. List Plank Kamper 2.25/20 + 2.5/15 M2 46.70 412,740.00 19,274,958.00

6 Pek. Ring-ring Kamper 2.5/10 M2 12.68 412,740.00 5,233,543.20

7 Pasang Atap Genteng Kodok Medium M2 483.61 97,708.00 47,252,565.88

8 Pasang Bubungan Genteng Kodok Medium M1 104.14 96,074.00 10,005,146.36

9 Pasang Tatab Kamper 2.5/10 M2 12.92 412,740.00 5,332,600.80

10 Pek. Plafond Kalsiboard Rangka Hollow M2 594.23 95,000.00 56,451,850.00

11 Pek. List Plafond Gypsum 3/9 M1 394.43 35,000.00 13,805,050.00

12 Pek. List Plafond Gypsum 1/5 M1 328.92 27,000.00 8,880,840.00

13 Pek. Plafond Teakwood M2 72.25 118,173.97 8,538,069.06

14 Pek. List Plafond Kayu Profil M1 29.24 29,025.00 848,691.00

15 Pasangan Ikut Celedu Paras Bh 12.00 87,125.00 1,045,500.00

16 Pasangan Murda Paras Bh 5.00 157,125.00 785,625.00

Jumlah 256,526,174.60

VII PEKERJAAN KERAMIK

1 Pas. Keramik Lantai 40 x 40 cm Lt. 1 M2 199.87 121,618.50 24,307,889.60

2 Pas. Plint Keramik 10 x 40 cm Lt. 1 M1 165.67 22,674.45 3,756,476.13

3 Pas. Keramik Tangga 40 x 40 cm Anti Slip M2 18.45 143,166.00 2,641,412.70

4 Pas. Keramik Stopnossing 6 x 20 Tangga M1 26.60 115,095.00 3,061,527.00

5 Pas. Keramik Lantai 40 x 40 cm Lt. 2 M2 188.35 121,618.50 22,906,844.47

6 Pas. Plint Keramik 10 x 40 cm Lt. 2 M1 132.26 22,674.45 2,998,922.76

7 Pas. Keramik Lantai KM & Meja Pantry 20 x 20 cm Lt. 1 M2 9.77 167,031.50 1,631,897.76

8 Pas. Keramik Lantai KM & Meja Wastafel 20 x 20 cm Lt. 2 M2 4.10 167,031.50 684,829.15

9 Pas. Keramik Dinding KM & Meja Pantry 20 x 25 Lt. 1 M2 29.88 157,034.00 4,692,175.92

10 Pas. Keramik Dinding KM & Meja Wastafel 20 x 25 Lt. 2 M2 18.03 157,034.00 2,831,323.02

11 Pas. Keramik Border Dinding KM 6 x 20 M1 26.00 115,095.00 2,992,470.00

Jumlah 72,505,768.50

VIII PEKERJAAN KUSEN PINTU DAN JENDELA

1 Pekerjaan Kusen Kayu Kamfer M3 3.70 11,710,650.00 43,329,405.00

2 Pek. Pintu Kaca Depan 12 mm Tempered Ls 1.00 1,500,000.00 1,500,000.00

3 Pek. Daun Pintu Panil Kamfer M2 16.80 651,200.00 10,940,160.00

4 Pek. Daun Pintu Panil Kaca Kayu Kamfer M2 10.08 497,470.00 5,014,497.60

5 Pek. Daun Pintu Teakwood+ Aluminium Textur Jeruk M2 11.76 626,320.00 7,365,523.20

6 Pek. Daun Jendela Kaca 5 mm M2 30.14 543,400.00 16,378,076.00

7 Pek. Daun Jendela Kaca/ Ventilasi 5 mm M2 22.45 543,400.00 12,199,330.00

8 Pek. Kaca Mati 5 mm M2 22.41 147,246.00 3,299,782.86

Jumlah 100,026,774.66

IX PEK. PENGUNCI DAN PENGGANTUNG

1 Pasangan Kunci Pintu 2 Slaag Bh 14.00 228,455.00 3,198,370.00

2 Pasangan Kunci Pintu KM Bh 8.00 101,455.00 811,640.00

3 Pasangan Engsel Pintu Bh 70.00 44,830.00 3,138,100.00

4 Pasangan Engsel Jendela dan Ventilasi Bh 152.00 29,427.50 4,472,980.00

5 Pasangan Grendel Pintu Bh 26.00 35,482.00 922,532.00

6 Pasangan Grendel Jendela dan Ventilasi Bh 124.00 30,482.00 3,779,768.00

7 Pasangan Kait Angin Bh 266.00 19,481.00 5,181,946.00

Jumlah 21,505,336.00

X PEKERJAAN FINISHING

1 Pengecatan Dinding & Beton M2 1,847.36 16,159.90 29,853,152.86

2 Pengecatan Plafond Kalsiboard M2 594.23 16,159.90 9,602,697.38

3 Vernis Plafond Teakwood M2 72.25 36,644.50 2,647,565.13

4 Pengecatan List Gypsum M2 47.33 16,159.90 764,848.07

5 Pengecatan List Plafond Kayu Profil M2 24.76 35,244.50 872,777.53

6 Pengecatan Lisplank, Tatab dan Ring-ring M2 72.30 35,244.50 2,548,177.35

7 Politur Kusen, Daun Pintu dan Jendela Depan M2 246.42 43,767.50 10,785,187.35

8 Waterproofing Atap Beton M2 70.93 40,000.00 2,837,200.00

Jumlah 59,911,605.66

SATUAN JUMLAH


( Rp ) ( Rp )

a b c d e f

XI PEKERJAAN LISTRIK

1 Amprah Listrik 5.000 Watt Ls 1.00 7,500,000.00 7,500,000.00

2 Pasang Instalasi Stop Kontak Bh 35.00 208,555.00 7,299,425.00

3 Pasang Instalasi Titik Lampu Bh 99.00 187,085.00 18,521,415.00

4 Pasang Instalasi AC Bh 1.00 296,955.00 296,955.00

5 Pasang Instalasi TV Bh 1.00 148,400.00 148,400.00

6 Pasang Instalasi Telepon Bh 1.00 176,450.00 176,450.00

7 Pasang Lampu Hias Gantung Bh 1.00 500,000.00 500,000.00

8 Pasang Lampu Downlight SL 18 Watt Bh 96.00 75,000.00 7,200,000.00

9 Pasang Lampu Spotlight Bh 2.00 250,000.00 500,000.00

10 Pasang Stop Kontak Bh 35.00 35,000.00 1,225,000.00

11 Pasang Saklar Tunggal Bh 9.00 25,000.00 225,000.00

12 Pasang Saklar Ganda Bh 29.00 35,000.00 1,015,000.00

13 ### Pasang Penangkal Petir Bh 2.00 3,500,000.00 7,000,000.00

Jumlah 51,607,645.00

XII PEKERJAAN SANITASI

1 Pasangan Kloset Duduk Bh 5.00 1,930,520.00 9,652,600.00

2 Pasangan Wastafel + Sivon Bh 3.00 889,202.50 2,667,607.50

3 Pas. Tangki Air 350 Ltr Bh 1.00 500,000.00 500,000.00

4 Pasangan Floor Drain Bh 5.00 64,555.00 322,775.00

5 Pasangan Kran Air Bh 3.00 44,637.50 133,912.50

6 Pasangan Shower Set 5.00 450,000.00 2,250,000.00

7 Pasangan Pipa PVC 1/2" M1 60.00 13,740.75 824,445.00

8 Pasangan Pipa PVC 3/4" M1 20.00 13,740.75 274,815.00

9 Pasangan Pipa 2" M1 40.00 41,550.00 1,662,000.00

10 Pasangan Pipa 4" M1 40.00 43,800.00 1,752,000.00

11 Pasangan Zink Bh 1.00 300,000.00 300,000.00

12 Pekerjaan Septik Tank dan Peresapan Unit 2.00 8,288,558.47 16,577,116.94

Jumlah 36,917,271.94

R E K A P I T U L A S I

( R A B )

KEGIATAN : PEMBANGUNAN GEDUNG KANTOR

PEKERJAAN : BELANJA MODAL PENGADAAN KONSTRUKSI/ PEMBELIAN GEDUNG KANTOR KEC. ABANG

LOKASI : KECAMATAN ABANG

HARGANO. ITEM PEKERJAAN JUMLAH

( Rp )1 2 3

I PEKERJAAN PERSIAPAN 2,250,000.00 II PEKERJAAN TANAH DAN PASIR 66,412,777.35 III PEKERJAAN BETON LANTAI I 624,218,210.87 IV PEKERJAAN BETON LANTAI II 117,407,868.36 V PEKERJAAN PASANGAN DAN PLESTERAN 707,857,735.65 VI PEKERJAAN ATAP DAN PLAFOND 256,526,174.60 VII PEKERJAAN KERAMIK 72,505,768.50 VIII PEKERJAAN KUSEN PINTU DAN JENDELA 100,026,774.66 IX PEK. PENGUNCI DAN PENGGANTUNG 21,505,336.00 X PEKERJAAN FINISHING 59,911,605.66 XI PEKERJAAN LISTRIK 51,607,645.00 XII PEKERJAAN SANITASI 36,917,271.94

JUMLAH 2,117,147,168.59

PPN 10% 211,714,716.86

TOTAL 2,328,861,885.45

DIBULATKAN 2,328,861,886.00

:

Menyetujui :

Terbilang

SATU MILYAR DELAPAN RATUS LIMA PULUH SEMBILAN JUTA TIGA RATUS ENAM PULUH TUJUH RIBU SEMBILAN RATUS TUJUH PULUH DUA RUPIAH

Documents

ANALISA DAN HARGA UPAH.xls