analisa baru per hspk 2010
TRANSCRIPT
ANALISA HARGA SATUAN PEKERJAAN
NO URAIAN PEKERJAAN SAT.
01 02 03I PEKERJAAN PERSIAPAN
1 Pagar sementara dari seng gelombang tinggi 2 m m20.4000 Org Pekerja0.2000 Org Tukang0.0200 Org Kep.tukang0.0200 Org Mandor1.2500 Btg Dolken kayu dia. 8 - 400 cm2.5000 kg Semen1.2000 Lbr Seng gelombang BJLS 0,200.0050 m3 Pasir beton0.0090 m3 Koral beton0.0720 m3 Balok kayu meranti0.0600 kg Paku biasa0.4500 kg Meni besi
2 Pembuatan gudang semen / Serobong kerja dan alat - alat m21.0000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.0500 Org Mandor1.7500 Btg Dolken kayu dia. 8 - 400 cm0.2100 m3 Papan meranti0.3000 kg Paku biasa
10.5000 kg Semen0.0300 m3 Pasir beton0.0500 m3 Koral beton1.5000 Lbr Seng gelombang BJLS 0,25
3 Memasang bouwplank dan pengukuran m1 0.1000 Org Pekerja
0.1000 Org Tukang0.0100 Org Kep.tukang0.0050 Org Mandor0.0120 m3 kayu meranti 5/70.0200 kg Paku biasa0.0070 m3 papan meranti 2,5 /20
4 m36.6700 Org Pekerja0.3300 Org Mandor
II PEKERJAAN TANAH1 Penggalian tanah biasa dalam 1 meter m3
0.4000 Org Pekerja0.0400 Org Mandor
2 Urugan kembali m30.1920 Org Pekerja0.0190 Org Mandor
3 Urugan tanah peninggian lantai m30.3000 Org Pekerja0.0100 Org Mandor1.2000 m3 tanah urug
4 Urugan pasir dibawah lantai terhitung menyiram m30.3000 Org Pekerja0.0100 Org Mandor1.2000 m3 Pasir urug
III PEKERJAAN PONDASI DAN DINDING1 Mengerjakan bt. Gunung camp. 1 : 4 m3
1.5000 Org Pekerja0.6000 Org Tukang0.0600 Org Kep.tukang0.0750 Org Mandor1.1000 m3 Batu gunung
163.0000 kg Semen0.5200 m3 Pasir putih
2 Mengerjakan Pondasi batu kosong m30.7800 Org Pekerja0.3900 Org Tukang0.0390 Org Kep.tukang0.0390 Org Mandor1.2000 m3 Batu gunung0.3000 m3 Pasir urug
3 Mengerjakan pancang ulin 10/10 -200 cm ttk0.1000 Org Pekerja0.2500 Org Tukang0.0250 Org Kep.tukang0.0500 Org Mandor0.0200 m3 Kayu ulin 10/10-4001.0000 ls Peralatan pancang
4 Mengerjakan pancang ulin 10/10 -400 cm ttk0.1000 Org Pekerja0.2500 Org Tukang0.0250 Org Kep.tukang0.0500 Org Mandor0.0400 m3 Kayu ulin 10/10-4001.0000 ls Peralatan pancang
5 Mengerjakan pancang ulin 12/12 -400 cm ttk0.2000 Org Pekerja0.5000 Org Tukang0.0500 Org Kep.tukang0.1000 Org Mandor0.0575 m3 Kayu ulin 12/120.0000 bh Sock penyambung1.0000 ls Peralatan pancang
6 Mengerjakan bt. Merah camp. 1 : 4 m36.0000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.3250 Org Mandor
450.0000 bh Batu merah2.5360 zak Semen0.4100 m3 Pasir putih
7 Mengerjakan bt. Merah camp. 1 : 2 m36.0000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.3250 Org Mandor
450.0000 bh Batu merah4.1200 zak Semen0.3400 m3 Pasir putih
8 Pasang dinding batako tebal 10 cm m20.3200 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0150 Org Mandor
12.5000 bh batako tebal 10 cm0.1500 zak Semen0.0270 m3 Pasir pasang
9 Mengerjakan bt. Merah camp. 1 : 2 m20.3200 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.3250 Org Mandor
50.0000 bh Batu merah18.9500 kg Semen
0.0380 m3 Pasir putih
Mengerjakan bt. Merah camp. 1 :4 m20.3200 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang
0.3250 Org Mandor50.0000 bh Batu merah11.5000 kg Semen
0.0380 m3 Pasir putih
IV PEKERJAAN PLESTERAN1 Plesteran t = 15 mm camp 1 : 2 m2
0.2000 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang0.0100 Org Mandor0.1704 zak Semen0.0170 m3 Pasir putih
2 Plesteran t = 15 mm camp 1 : 4 m20.2000 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang0.0100 Org Mandor0.1040 zak Semen0.0200 m3 Pasir putih
3 Benangan t = 15 mm camp 1 : 4 m10.2000 Org Pekerja1.0000 Org Tukang0.0150 Org Kep.tukang0.0100 Org Mandor0.1040 zak Semen0.0200 m3 Pasir putih
V PEKERJAAN KAYU1 Pasang kusen pintu dan jendela kayu bangkirai m3
6.0000 Org Pekerja20.0000 Org Tukang
2.0000 Org Kep.tukang0.3000 Org Mandor1.2000 m3 Kayu bangkirai
2 Pasang pintu panel kayu bangkirai m21.0000 Org Pekerja2.5000 Org Tukang0.2500 Org Kep.tukang0.0500 Org Mandor0.0400 m3 Papan bangkirai
3 Pasang jalusi mati kusen kayu bangkirai m20.5000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.0250 Org Mandor
0.0600 m3 Papan bangkirai0.1500 kg Paku biasa
4 Pasang Pintu dan jendela kaca m20.8000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.0400 Org Mandor0.0350 m3 Papan bangkirai
5 Memasang kaca mati 5 mm m20.0150 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang
0.00075 Org Mandor1.1000 m2 kaca bening 5 mm
6 Pasang jendela kaca hidup 5 mm m20.8000 Org Pekerja2.0000 Org Tukang0.2000 Org Kep.tukang0.0400 Org Mandor0.0350 m3 Papan bangkirai1.1000 m2 kaca bening 5 mm0.1000 Org Tukang0.0100 Org Kep.tukang
0.00350 Org Mandor3.5700 Lbr Lumbersiring0.0300 kg Paku triplek
7 Memasang Lisplank dari kayu bangkirai m20.1000 Org Pekerja0.2000 Org Tukang0.0250 Org Kep.tukang0.0050 Org Mandor0.0500 kg Paku biasa0.0072 m3 papan bangkirai
8 Pasang rangka langit- langit kayu meranti m20.2000 Org Pekerja0.3000 Org Tukang0.0300 Org Kep.tukang0.0100 Org Mandor0.1500 kg Paku biasa0.0230 m3 kayu meranti 5/7
9 Pasang langit- langit plywood (60 x 120) t = 4 mm m20.0700 Org Pekerja
0.1000 Org Tukang0.0100 Org Kep.tukang0.0035 Org Mandor0.3750 Lbr Plywood 4 mm0.0300 kg Paku triplek
Pas. Langit-langit plywood + rangkadiperhitungkan
9 Pasang langit- langit GRC (60 x 120) t = 4 mm m20.0700 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0035 Org Mandor0.3750 Lbr GRC0.0300 kg Paku
9 Pasang langit- langit Lumbersiring m20.0700 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0035 Org Mandor3.1250 Lbr Lumbersiring0.0300 kg Paku triplek
10 Pasang list langit- langit kayu profil m10.0500 Org Pekerja0.0500 Org Tukang0.0050 Org Kep.tukang0.0030 Org Mandor1.1000 m1 list kayu profil0.0100 kg Paku triplek
11 Pasang dinding pemisah plywood rangkap, rangka kayu meranti m20.1500 Org Pekerja0.4500 Org Tukang0.0450 Org Kep.tukang0.0750 Org Mandor0.0195 m3 kayu meranti, balok0.6800 Lbr Plywood 4 mm0.1000 kg Paku biasa
12 Pasang dinding pemisah teakwood rangkap, rangka kayu meranti m20.1500 Org Pekerja0.4500 Org Tukang0.0450 Org Kep.tukang0.0750 Org Mandor
0.0195 m3 kayu meranti, balok0.6800 Lbr Teakwood 3 mm0.1000 kg Paku biasa
13 Pasang dinding pemisah papan bangkirai m20.1500 Org Pekerja0.4500 Org Tukang0.0450 Org Kep.tukang0.0750 Org Mandor0.0195 m3 kayu meranti, balok0.1000 m3 Papan bangkirai0.1000 kg Paku biasa
VI PEKERJAAN KUNCI1 1 Buah pasang kunci tanam biasa bh
1.0000 bh Kunci tanam biasa0.0100 Org Pekerja0.5000 Org Tukang0.0100 Org Kep.tukang0.0050 Org Mandor
2 1 Buah pasang Engsel pintu bh1.0000 bh Engsel pintu0.0150 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang0.0008 Org Mandor
3 1 Buah pasang Grendel tanam pintu double bh1.0000 bh Grendel tanam0.0100 Org Pekerja0.5000 Org Tukang0.0100 Org Kep.tukang0.0050 Org Mandor
4 1 Buah pasang Engsel jendela kupu - kupu bh1.0000 bh Engsel jendel0.0100 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0005 Org Mandor
5 1 Buah pasang Kait angin bh1.0000 bh Kait angin0.0150 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang
0.00075 Org Mandor
6 1 Buah pasang grendel jendela bh
1.0000 bh grendel jendela0.0150 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang
0.00075 Org Mandor
7 1 Buah pasang handel jendela bh1.0000 bh handel jendela0.0150 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang
0.00075 Org Mandor
VII PEKERJAAN BETON1 Beton tumbuk 1 : 3 : 6 m3
1.6500 Org Pekerja0.2500 Org Tukang0.0250 Org Kep.tukang0.0800 Org Mandor0.8700 m3 batu kerikil
218.0000 kg Semen0.5200 m3 Pasir beton
2 Beton tumbuk 1 : 4 : 6 m31.6500 Org Pekerja0.2500 Org Tukang0.0250 Org Kep.tukang0.0800 Org Mandor0.8700 m3 batu kerikil
173.0000 kg Semen0.5700 m3 Pasir beton
2 Beton bertulang camp 1 : 2 : 3 m3 1.6500 Org Pekerja
0.2500 Org Tukang0.0250 Org Kep.tukang0.0800 Org Mandor0.5200 m3 Pasir beton0.7800 m3 Koral beton
232.0000 kg Semen
3 Beton bertulang camp dengan mutu K - 225 m36.0000 Org Pekerja1.0000 Org Tukang0.1000 Org Kep.tukang0.3000 Org Mandor0.6500 m3 Pasir beton0.6500 m3 Koral beton
388.0000 kg Semen
4 Pekerjaan besi polos 100 kg105.0000 kg besi
1.5000 kg Kawat beton0.7000 Org Pekerja0.7000 Org Tukang0.0700 Org Kep.tukang0.0300 Org Mandor
untuk 1,00 kg5 Pekerjaan besi ulir 100 kg
105.0000 kg besi1.5000 kg Kawat beton0.7000 Org Pekerja0.7000 Org Tukang0.0700 Org Kep.tukang0.0300 Org Mandor
untuk 1,00 kg6 Begesting untuk pondasi m21 0.3000 Org Pekerja
0.2600 Org Tukang0.0260 Org Kep.tukang0.0050 Org Mandor0.0400 m3 kayu meranti 5/70.3000 kg Paku biasa
7 Begesting untuk sloof m20.3000 Org Pekerja0.2600 Org Tukang0.0260 Org Kep.tukang0.0050 Org Mandor0.0450 m3 kayu meranti 5/70.3000 kg Paku biasa
8 Begesting untuk kolom m20.3000 Org Pekerja0.3300 Org Tukang0.0330 Org Kep.tukang0.0060 Org Mandor0.0400 m3 kayu meranti 5/70.4000 kg Paku biasa0.0150 m3 Balok kayu meranti0.3500 lbr Plywood tebal 9 mm2.0000 btg Dolken kayu dia. 8 - 4 m
9 Begesting untuk balok m20.3200 Org Pekerja0.3300 Org Tukang0.0330 Org Kep.tukang0.0060 Org Mandor
0.0400 m3 kayu meranti 5/70.4000 kg Paku biasa0.0180 m3 Balok kayu meranti0.3500 lbr Plywood tebal 9 mm2.0000 btg Dolken kayu dia. 8 - 4 m
10 Pekerjaan Begesting untuk lantai m20.3200 Org Pekerja0.3300 Org Tukang0.0330 Org Kep.tukang0.0060 Org Mandor0.0400 m3 kayu meranti 5/70.4000 kg Paku biasa0.0150 m3 Balok kayu meranti0.3500 lbr Plywood tebal 9 mm6.0000 btg Dolken kayu dia. 8 - 4 m
11 Begesting untuk tangga m20.3200 Org Pekerja0.3300 Org Tukang0.0330 Org Kep.tukang0.0060 Org Mandor0.0300 m3 kayu meranti 5/70.4000 kg Paku biasa0.0150 m3 Balok kayu meranti0.3500 lbr Plywood tebal 9 mm2.0000 btg Dolken kayu dia. 8 - 4 m
12a. Pekerjaan pondasi pile cup 100x100
1.0000 m3 beton mutu K - 2254.0000 m2 Begesting
179.4696 kg Besi beton polos
Pekerjaan pondasi pile cup 120x120 1.0000 m3 beton mutu K - 225
3.3333 m2 Begesting235.5538 kg Besi beton polos
a Pekerjaan sloof ukuran 30/451.0000 m3 beton mutu K - 2255.7143 m2 Begesting0.0000 kg Besi beton
b Pekerjaan sloof ukuran 25/351.0000 m3 beton mutu K - 2258.0000 m2 Begesting0.0000 kg Besi beton
c Pekerjaan kolom ukuran 35/45
Diameter besi beton yang dipakai ( f 19 , f 16 mm , f.13 mm ,
1.0000 m3 beton mutu K - 22510.1587 m2 Begesting
0.0000 kg Besi beton
d Pekerjaan kolom 30/301.0000 m3 beton 1:2:3
13.3333 m2 Begesting0.0000 kg Besi beton
Pekerjaan kolom 20/201.0000 m3 beton mutu K - 225
20.0000 m2 Begesting0.0000 kg Besi beton
Pekerjaan kolom 12/121.0000 m3 beton 1:2:3
16.6667 m2 Begesting275.0000 kg Besi beton
e Pekerjaan ring balok ukuran 13/131.0000 m3 beton 1:2:3
10.7692 m2 Begesting157.4462 kg Besi beton
m Pekerjaan kolom praktis ukuran 10/101.0000 m3 beton mutu BO
20.0000 m2 Begesting195.7700 kg Besi beton polos
m Pekerjaan kolom praktis ukuran 8/131.0000 m3 beton mutu BO
15.3846 m2 Begesting295.0000 kg Besi beton polos
n Pekerjaan ring balok anak ukuran 20/251.0000 m3 beton mutu K - 225
14.0000 m2 Begesting155.0000 kg Besi beton polos
o Pekerjaan plat lantai t = 12,5 cm 1.0000 m3 beton mutu K - 2258.0000 m2 Begesting
98.0000 kg Besi beton polos
p Pekerjaan plat tangga t = 15 cm 1.0000 m3 beton mutu K - 2256.6700 m2 Begesting
120.0700 kg Besi beton polos
q Pekerjaan lapangan olahraga t = 10 cm
1.0000 m3 beton mutu BO m2 Begesting
82.2700 kg Besi beton polos
13 ANALISA PEK. BETON UNTUK KANTOR DAN LAB
a Pekerjaan sloof ukuran 20/201.0000 m3 beton mutu K - 225
10.0000 m2 Begesting0.0000 kg Besi beton ulir
b Pekerjaan kolom ukuran 15/201.0000 m3 beton mutu K - 225
14.0000 m2 Begesting150.0000 kg Besi beton ulir
c Pekerjaan balok lantai ukuran 35/851.0000 m3 beton mutu K - 2256.8908 m2 Begesting0.0000 kg Besi beton ulir
d Pekerjaan balok lantai ukuran 30/451.0000 m3 beton mutu K - 2258.8889 m2 Begesting0.0000 kg Besi beton ulir
VIII PEKERJAAN PENUTUP ATAP1 Pasang konstruksi kuda-kuda kayu bangkirai m3
4.0000 Org Pekerja12.0000 Org Tukang
1.2000 Org Kep.tukang0.2000 Org Mandor1.1000 m3 kayu bangkirai0.8000 kg paku biasa
15.0000 kg besi strip
2 Pasang gording kayu m32.5000 Org Pekerja7.5000 Org Tukang0.7500 Org Kep.tukang0.1250 Org Mandor1.1000 m3 kayu bangkirai3.0000 kg paku biasa
3 Pasang kasau dan reng kayu bangkirai m30.1000 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0050 Org Mandor
Diameter besi beton yang dipakai ( D.19 mm , D.16 mm , f
0.0140 m3 Kayu meranti0.1500 kg paku biasa
4 Pasang atap genteng metal m20.2000 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0100 Org Mandor1.3000 lbr Genteng metal
5 Pasang atap nok genteng metal m20.2500 Org Pekerja0.1500 Org Tukang0.0150 Org Kep.tukang0.0130 Org Mandor1.1000 bh nok Genteng metal0.0500 kg paku anti karat
6 Pasang atap steel jenis Spandek Hi ten tebal 0,45 mm finish Zincalume m20.2000 Org Pekerja0.0300 Org Tukang0.0030 Org Kep.tukang0.0100 Org Mandor1.0000 m2 Atap spandek4.0000 bh sekrup galbani (MTEKS 10-16x16 WAF)
7 Pasang Ridge Capping / nok steel finish zaincalume m10.1200 Org Pekerja0.0200 Org Tukang0.0020 Org Kep.tukang0.0020 Org Mandor1.0000 m' Standar Capping Lysaght zincalume4.0000 bh Screw C teks 12-14x45 HGS
6 Pasang atap genteng beton m20.2000 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0100 Org Mandor
11.0000 lbr Genteng metal0.0300 kg paku biasa
7 Pasang atap nok genteng beton m20.4000 Org Pekerja0.2000 Org Tukang
0.0200 Org Kep.tukang0.0200 Org Mandor1.0000 kg semen warna
10.8000 kg Semen PC0.0320 m3 pasir pasang3.5000 bh nok beton
8 Pasang atap seng gelombang m20.1200 Org Pekerja0.0600 Org Tukang0.0060 Org Kep.tukang0.0060 Org Mandor0.7000 lbr seng gelombang besar BJLS 25 K10.0200 kg paku payung
9 Pasang nok seng m10.1500 Org Pekerja0.0700 Org Tukang0.0080 Org Kep.tukang0.0060 Org Mandor0.3000 lbr seng plat BJLS 25 K10.0060 kg paku biasa 1/2 - 1 "
10 Pasang talang jurai m20.1500 Org Pekerja0.4000 Org Tukang0.0250 Org Kep.tukang0.0013 Org Mandor0.5000 lbr seng plat BJLS 20 K10.1500 kg paku biasa0.0090 m3 papan bangkirai0.2500 kg flincote/meni besi
IX PEKERJAAN PENUTUP LANTAI DAN DINDING1 Lantai keramik 30/30 camp 1 : 4 m2
0.6200 Org Pekerja0.3500 Org Tukang0.0350 Org Kep.tukang0.0300 Org Mandor
11.3800 kg Semen1.5000 kg Semen warna0.0420 m3 Pasir putih
11.1111 bh Keramik 30/30 set Mulia
2 Lantai keramik 20/20 camp 1 : 4 m20.6200 Org Pekerja0.3500 Org Tukang0.0350 Org Kep.tukang0.0300 Org Mandor
11.3800 kg Semen
1.5000 kg Semen warna0.0420 m3 Pasir putih
25.0000 bh Keramik 20/20 setara Mulia
3 Pasang keramik dinding 20/20 camp 1 : 4 m20.6000 Org Pekerja0.1000 Org Tukang0.0450 Org Kep.tukang0.0300 Org Mandor9.3000 kg Semen1.5000 kg Semen putih0.0180 m3 Pasir putih
25.0000 bh Keramik 20/25 setara Ikad
2 Lantai keramik 40/40 camp 1 : 4 m20.6200 Org Pekerja0.3500 Org Tukang0.0350 Org Kep.tukang0.0300 Org Mandor
11.3800 kg Semen1.5000 kg Semen warna0.0420 m3 Pasir putih6.2500 bh Keramik 40/40 setara Mulia
2 Pasang Plin 10/20 camp 1 : 4 m20.0900 Org Pekerja0.0900 Org Tukang0.0090 Org Kep.tukang0.0450 Org Mandor1.6500 kg Semen0.0320 m3 Pasir putih5.0000 bh Keramik 10/20 setara Mulia
2 Rabat camp 1 :3 :5 m31.5000 Org Pekerja0.0200 Org Tukang0.0200 Org Kep.tukang0.0600 Org Mandor
218.0000 kg Semen0.6800 m3 Pasir putih0.8700 Koral
X PEKERJAAN PENGECATAN1 Mencuci bidang permukaan tembok yang pernah dicat m2
0.1500 Org Pekerja0.0025 Org Mandor0.0500 kg sabun
2 Pengecatan bidang kayu baru ( 1 lapis plamir, m21 lapis cat dasar ; 2 lapis cat penutup)
0.0700 Org Pekerja0.0090 Org Tukang0.0060 Org Kep.tukang0.0025 Org Mandor0.2000 kg Meni 0.1500 kg Plamir0.1700 kg cat dasar0.2600 kg cat penutup 2 x
3 Pengecatan bidang kayu dengan teak oil m20.0400 Org Pekerja0.0630 Org Tukang0.0630 Org Kep.tukang0.0025 Org Mandor0.3600 ltr Teak oil
4 Pengecatan bidang kayu dengan cat residu dan ter m20.1000 Org Pekerja0.0060 Org Mandor0.3500 ltr residu atau ter
5 Pengecatan tembok baru ( 1 lapis plamir, m21 lapis cat dasar ; 2 lapis cat penutup)
0.0200 Org Pekerja0.0630 Org Tukang0.0063 Org Kep.tukang0.0025 Org Mandor0.1000 kg Plamir0.1000 kg cat dasar0.2600 kg Cat penutup 2 x
6 Pengecatan tembok lama m21 lapis cat dasar ; 2 lapis cat penutup)
0.0280 Org Pekerja0.0420 Org Tukang0.0042 Org Kep.tukang0.0025 Org Mandor0.1200 kg Cat dasar0.1800 kg Cat penutup 2 x
7 Pengecatan permukaaan Baja dengan meni besi m2
0.0200 Org Pekerja0.2000 Org Tukang0.0200 Org Kep.tukang0.0100 Org Mandor0.1000 kg Meni besi0.0100 bh Kuas
8 Pengecatan plafond m2
1 lapis cat dasar ; 2 lapis cat penutup)0.0280 Org Pekerja0.0420 Org Tukang0.0042 Org Kep.tukang0.0025 Org Mandor0.1200 kg Cat dasar0.1800 kg Cat penutup 2 x
XI PEKERJAAN SANITASI1 Memasang klosed jongkok unit
1.0000 Org Pekerja1.5000 Org Tukang1.5000 Org Kep.tukang0.1600 Org Mandor6.0000 kg Semen0.0100 m3 Pasir putih1.0000 bh klosed jongkok porselen
2 Memasang klosed duduk unit3.3000 Org Pekerja1.1000 Org Tukang0.1600 Org Kep.tukang0.1600 Org Mandor1.0000 bh klosed duduk1.0000 Ls Perlengkapan (6% harga Klosed)
2 Memasang bak mandi teraso volume 0,30 m3 unit2.1000 Org Pekerja0.7500 Org Tukang0.0700 Org Kep.tukang0.1100 Org Mandor1.0000 bh Bak mandi teraso6.0000 kg semen0.0100 m3 pasir pasang
3 Memasang pipa PVC type AW dia. 1/2 " m10.0360 Org Pekerja0.0600 Org Tukang0.0060 Org Kep.tukang0.0018 Org Mandor1.2000 m1 Pipa PVC1.0000 ls Perlengkapan (35 % x harga pipa)
4 Memasang pipa PVC type D dia. 2 " m10.0360 Org Pekerja0.0600 Org Tukang0.0060 Org Kep.tukang0.0018 Org Mandor1.2000 m1 Pipa PVC
1.0000 ls Perlengkapan (35 % x harga pipa)
5 Memasang pipa PVC type D dia. 4 " m10.0360 Org Pekerja0.0600 Org Tukang0.0060 Org Kep.tukang0.0018 Org Mandor1.2000 m1 Pipa PVC1.0000 ls Perlengkapan (35 % x harga pipa)
6 Memasang Washtafel unit1.2000 Org Pekerja1.4500 Org Tukang0.1500 Org Kep.tukang0.1000 Org Mandor6.0000 kg Semen abu-abu0.0100 m3 pasir pasang1.0000 bh Washtafel0.1200 ls Perlengkapan (12 % x harga washtafel)
8 Memasang Urinoir unit1.0000 Org Pekerja1.0000 Org Tukang0.1000 Org Kep.tukang0.1000 Org Mandor6.0000 kg Semen abu-abu0.0100 m3 pasir pasang1.0000 bh Urinoir1.0000 ls Perlengkapan (30 % x harga urinoir)
9 Memasang bak cuci piring stainless steell unit0.0300 Org Pekerja0.3000 Org Tukang0.0300 Org Kep.tukang0.0015 Org Mandor1.0000 bh bak cuci stailess steell1.0000 set Water drain + assesories
6 Memasang kran diamter 3/4" unit0.0100 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang0.0050 Org Mandor1.0000 bh kran0.0250 set sealtape
7 Memasang floor drain buah0.0100 Org Pekerja0.1000 Org Tukang0.0100 Org Kep.tukang
0.0050 Org Mandor1.0000 bh floor drain
8 Pek. Parit tritisan bata 30/30 m10.1600 m3 galian0.0600 m3 pasangan bata 1 : 20.0125 m3 Cor lantai t= 5 cm0.0125 m3 urugan pasit t= 5 cm0.9000 m2 Plesteran 1 :20.0400 m3 Urugan kembali
13 Memasang beton block(paving stone) m2tebal 8 cm berwarna
0.5000 Org Pekerja0.5000 Org Tukang0.0500 Org Kep.tukang0.0250 Org Mandor0.1100 m3 pasir urug
35.0000 bh paving t = 8 cm berwarna
14 Pek. Parit keliling bangunan 20/20 m10.2000 m3 galian0.0560 m3 pasangan bata 1 : 20.8000 m2 Plesteran 1 :4
15 Pek. Parit keliling bangunan 30/30 m10.3500 m3 galian0.0960 m3 pasangan bata 1 : 21.2000 m2 Plesteran 1 :4
16 Pagar BRC Unit0.0800 Org Pekerja1.0000 m1 Pagar BRC 1901.0000 bh Tiang BRC0.0324 m3 Pas. Batu gunung0.2000 m2 Plesteran
17 Galian Tanah Biasa Sedalam 2 meter m20.9000 m1 Pekerja 0.0450 m1 Mandor
17 Galian Tanah Biasa Sedalam 3 Meter m21.0500 m1 Pekerja0.0670 m1 Mandor
18 Pasang pintu jendela jalusi kayu kamper1.0000 Org Pekerja m2
3.0000 Org Tukang Kayu0.3000 Org Kepala Tukang0.5000 Org Mandor0.6400 m3 Kayu Kamper/papan
19 Pasang pintu plywood rangkap, rangka kayu bengkirai0.6000 Org Pekerja m22.0000 Org Tukang Kayu0.2000 Org Kepala Tukang0.0300 Org Mandor0.0196 m3 Kayu bengkirai/Papan0.0300 Kg Paku Biasa 1/2" - 1"0.3000 Lt Lem Kayu1.0000 Lbr Plywood 4' x 3' x 4mm
20
17 Galian Tanah Keras Sedalam 1 meter m21.0000 m1 Pekerja0.0320 m1 Mandor
ANALISA HARGA SATUAN PEKERJAANJUMLAH
HARGA (Rp.) UPAH BAHAN JUMLAH(Rp.) (Rp.)
04 05 06 07
59,999.45 23,999.78 23,999.78 77,418.64 15,483.73 15,483.73 83,225.04 1,664.50 1,664.50 89,031.44 1,780.63 1,780.63 12,500.00 15,625.00 15,625.00 1,330.00 3,325.00 3,325.00 47,474.22 56,969.06 56,969.06 275,803.91 1,379.02 1,379.02 365,440.18 3,288.96 3,288.96 3,500,000.00 252,000.00 252,000.00 15,000.00 900.00 900.00 22,766.89 10,245.10 10,245.10
42,928.64 343,732.14 386,660.78
59,999.45 59,999.45 59,999.45 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 4,451.57 4,451.57 12,500.00 21,875.00 21,875.00 21,875.00 3,500,000.00 735,000.00 735,000.00 735,000.00 15,000.00 4,500.00 4,500.00 4,500.00 1,330.00 13,965.00 13,965.00 275,803.91 8,274.12 8,274.12 365,440.18 18,272.01 18,272.01 47,474.22 71,211.33 71,211.33
997,308.31 873,097.45 1,109,030.76
59,999.45 5,999.94 5,999.94 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 445.16 445.16 3,500,000.00 42,000.00 42,000.00 15,000.00 300.00 300.00 6,677.36 46.74 46.74
15,019.22 42,346.74 57,365.96
59,999.45 400,196.31 400,196.31 89,031.44 29,380.37 29,380.37
429,576.69 429,576.69
59,999.45 23,999.78 23,999.78 89,031.44 3,561.26 3,561.26
27,561.04 27,561.04
59,999.45 11,519.89 11,519.89 89,031.44 1,691.60 1,691.60
13,211.49 13,211.49
59,999.45 17,999.83 17,999.83 89,031.44 890.31 890.31 72,579.98 87,095.97 87,095.97
18,890.15 87,095.97 105,986.12
59,999.45 17,999.83 17,999.83 89,031.44 890.31 890.31 72,579.98 87,095.97 87,095.97
18,890.15 87,095.97 105,986.12
59,999.45 89,999.17 89,999.17 77,418.64 46,451.19 46,451.19 83,225.04 4,993.50 4,993.50 89,031.44 6,677.36 6,677.36 369,674.01 406,641.42 406,641.42 1,330.00 216,790.00 216,790.00 199,594.94 103,789.37 103,789.37
148,121.22 727,220.78 875,342.00
59,999.45 46,799.57 46,799.57 77,418.64 30,193.27 30,193.27 83,225.04 3,245.78 3,245.78 89,031.44 3,472.23 3,472.23 369,674.01 443,608.82 443,608.82 443,608.82 72,579.98 21,773.99 21,773.99 21,773.99
549,093.65 465,382.81 549,093.65
59,999.45 5,999.94 5,999.94 77,418.64 19,354.66 19,354.66 83,225.04 2,080.63 2,080.63 89,031.44 4,451.57 4,451.57 3,500,000.00 70,000.00 70,000.00 70,000.00 2,000.00 2,000.00 2,000.00
101,886.80 72,000.00 103,886.80
59,999.45 5,999.94 5,999.94 77,418.64 19,354.66 19,354.66 83,225.04 2,080.63 2,080.63 89,031.44 4,451.57 4,451.57 3,500,000.00 140,000.00 140,000.00 2,000.00 2,000.00 2,000.00
31,886.80 142,000.00 173,886.80
59,999.45 11,999.89 11,999.89 77,418.64 38,709.32 38,709.32 83,225.04 4,161.25 4,161.25 89,031.44 8,903.14 8,903.14 3,500,000.00 201,250.00 201,250.00 - - - 2,000.00 2,000.00 2,000.00
63,773.61 203,250.00 267,023.61
59,999.45 359,996.68 359,996.68 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 28,935.22 28,935.22 935.80 421,109.02 421,109.02 421,109.02 1,330.00 3,372.88 3,372.88 3,372.88 199,594.94 81,833.92 81,833.92
984,896.10 506,315.83 1,066,730.02
59,999.45 359,996.68 359,996.68 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 28,935.22 28,935.22 935.80 421,109.02 421,109.02 421,109.02 1,330.00 5,479.60 5,479.60 5,479.60 199,594.94 67,862.28 67,862.28 67,862.28
1,054,865.10 494,450.90 1,054,865.10
59,999.45 19,199.82 19,199.82 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 1,335.47 1,335.47 2,641.91 33,023.89 33,023.89 33,023.89 1,330.00 199.50 199.50 199.50 199,594.94 5,389.06 5,389.06
62,332.80 38,612.45 67,721.86
59,999.45 19,199.82 19,199.82 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 28,935.22 28,935.22 935.80 46,789.89 46,789.89 46,789.89 1,330.00 25,203.50 25,203.50 25,203.50 199,594.94 7,584.61 7,584.61 7,584.61
299,195.33 79,578.00 299,195.33
59,999.45 19,199.82 19,199.82 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01
89,031.44 28,935.22 28,935.22 935.80 46,789.89 46,789.89 46,789.89 1,330.00 15,295.00 10,761.68 10,761.68 199,594.94 7,584.61 7,584.61 7,584.61
289,286.83 65,136.17 284,753.51
59,999.45 11,999.89 11,999.89 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 890.31 890.31 935.80 159.46 159.46 159.46 199,594.94 3,393.11 3,393.11 3,393.11
29,303.95 3,552.57 29,303.95
59,999.45 11,999.89 11,999.89 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 890.31 890.31 1,330.00 138.32 138.32 138.32 199,594.94 3,991.90 3,991.90 3,991.90
29,881.59 4,130.22 29,881.59
59,999.45 11,999.89 11,999.89 77,418.64 77,418.64 77,418.64 83,225.04 1,248.38 1,248.38 89,031.44 890.31 890.31 1,330.00 138.32 138.32 138.32 199,594.94 3,991.90 3,991.90 3,991.90
95,687.44 4,130.22 95,687.44
59,999.45 359,996.68 359,996.68 77,418.64 1,548,372.83 1,548,372.83 83,225.04 166,450.08 166,450.08 89,031.44 26,709.43 26,709.43 3,500,000.00 4,200,000.00 4,200,000.00 4,200,000.00
6,301,529.03 4,200,000.00 6,301,529.03
59,999.45 59,999.45 59,999.45 77,418.64 193,546.60 193,546.60 83,225.04 20,806.26 20,806.26 89,031.44 4,451.57 4,451.57 3,500,000.00 140,000.00 140,000.00 140,000.00
418,803.88 140,000.00 418,803.88
59,999.45 29,999.72 29,999.72 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 2,225.79 2,225.79
3,500,000.00 210,000.00 210,000.00 210,000.00 15,000.00 2,250.00 2,250.00 2,250.00
415,957.80 212,250.00 415,957.80
59,999.45 47,999.56 47,999.56 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 3,561.26 3,561.26 3,500,000.00 122,500.00 122,500.00 122,500.00
345,543.11 122,500.00 345,543.11
59,999.45 899.99 899.99 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 66.77 66.77 174,191.94 191,611.14 191,611.14 191,611.14
205,439.08 191,611.14 205,439.08
59,999.45 47,999.56 47,999.56 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 3,561.26 3,561.26 3,500,000.00 122,500.00 122,500.00 122,500.00 174,191.94 191,611.14 191,611.14 191,611.14 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 311.61 311.61 12,000.00 42,840.00 42,840.00 16,000.00 480.00 480.00
8,885.72 480.00 589,359.97
59,999.45 5,999.94 5,999.94 77,418.64 15,483.73 15,483.73 83,225.04 2,080.63 2,080.63 89,031.44 445.16 445.16 15,000.00 750.00 750.00 750.00 3,500,000.00 25,200.00 25,200.00 25,200.00
49,959.46 25,950.00 49,959.46
59,999.45 11,999.89 11,999.89 77,418.64 23,225.59 23,225.59 83,225.04 2,496.75 2,496.75 89,031.44 890.31 890.31 15,000.00 2,250.00 2,250.00 2,250.00 3,500,000.00 80,500.00 80,500.00 80,500.00
121,362.55 82,750.00 121,362.55
59,999.45 4,199.96 4,199.96
77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 311.61 311.61 70,176.13 26,316.05 26,316.05 26,316.05 16,000.00 480.00 480.00 480.00
39,881.73 26,796.05 39,881.73
161,244.28 109,546.05 270,790.33
59,999.45 4,199.96 4,199.96 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 311.61 311.61 45,000.00 16,875.00 16,875.00 16,000.00 480.00 480.00
13,085.69 17,355.00 30,440.69
59,999.45 4,199.96 4,199.96 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 311.61 311.61 12,000.00 37,500.00 37,500.00 16,000.00 480.00 480.00
13,085.69 37,980.00 51,065.69
59,999.45 2,999.97 2,999.97 77,418.64 3,870.93 3,870.93 83,225.04 416.13 416.13 89,031.44 267.09 267.09 28,102.97 30,913.26 30,913.26 30,913.26 16,000.00 160.00 160.00 160.00
38,627.39 31,073.26 38,627.39
59,999.45 8,999.92 8,999.92 77,418.64 34,838.39 34,838.39 83,225.04 3,745.13 3,745.13 89,031.44 6,677.36 6,677.36 3,500,000.00 68,250.00 68,250.00 68,250.00 70,176.13 47,719.77 47,719.77 47,719.77 15,000.00 1,500.00 1,500.00
170,230.56 117,469.77 171,730.56
59,999.45 8,999.92 8,999.92 77,418.64 34,838.39 34,838.39 83,225.04 3,745.13 3,745.13 89,031.44 6,677.36 6,677.36
3,500,000.00 68,250.00 68,250.00 68,250.00 116,263.45 79,059.14 79,059.14 79,059.14 15,000.00 1,500.00 1,500.00 1,500.00
203,069.93 148,809.14 203,069.93
59,999.45 8,999.92 8,999.92 77,418.64 34,838.39 34,838.39 83,225.04 3,745.13 3,745.13 89,031.44 6,677.36 6,677.36 3,500,000.00 68,250.00 68,250.00 68,250.00 3,500,000.00 350,000.00 350,000.00 15,000.00 1,500.00 1,500.00
122,510.79 419,750.00 474,010.79
64,973.60 64,973.60 64,973.60 59,999.45 599.99 599.99 77,418.64 38,709.32 38,709.32 83,225.04 832.25 832.25 89,031.44 445.16 445.16
40,586.72 64,973.60 105,560.32
27,681.04 27,681.04 27,681.04 59,999.45 899.99 899.99 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 71.23 71.23
13,832.39 27,681.04 41,513.42
29,961.01 29,961.01 29,961.01 59,999.45 599.99 599.99 77,418.64 38,709.32 38,709.32 83,225.04 832.25 832.25 89,031.44 445.16 445.16
40,586.72 29,961.01 70,547.74
22,501.73 22,501.73 22,501.73 59,999.45 599.99 599.99 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 44.52 44.52
9,218.62 22,501.73 31,720.35
10,161.84 10,161.84 10,161.84 59,999.45 899.99 899.99 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 66.77 66.77
13,827.94 10,161.84 23,989.78
29,961.01 29,961.01 29,961.01 59,999.45 899.99 899.99 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 66.77 66.77
13,827.94 29,961.01 43,788.95
8,883.79 8,883.79 8,883.79 59,999.45 899.99 899.99 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 66.77 66.77
13,827.94 8,883.79 22,711.73
59,999.45 98,999.09 98,999.09 77,418.64 19,354.66 19,354.66 83,225.04 2,080.63 2,080.63 89,031.44 7,122.52 7,122.52 380,319.08 330,877.60 330,877.60 330,877.60 1,330.00 289,940.00 289,940.00 289,940.00 199,594.94 103,789.37 103,789.37
748,374.49 724,606.96 852,163.85
59,999.45 98,999.09 98,999.09 77,418.64 19,354.66 19,354.66 83,225.04 2,080.63 2,080.63 89,031.44 7,122.52 7,122.52 380,319.08 330,877.60 330,877.60 330,877.60 1,330.00 230,090.00 230,090.00 230,090.00 199,594.94 113,769.11 113,769.11 113,769.11
802,293.60 674,736.71 802,293.60
59,999.45 98,999.09 98,999.09 77,418.64 19,354.66 19,354.66 83,225.04 2,080.63 2,080.63 89,031.44 7,122.52 7,122.52 199,594.94 103,789.37 103,789.37 103,789.37 365,440.18 285,043.34 285,043.34 285,043.34 1,330.00 308,560.00 308,560.00
516,389.60 697,392.71 824,949.60
59,999.45 359,996.68 359,996.68 77,418.64 77,418.64 77,418.64 83,225.04 8,322.50 8,322.50 89,031.44 26,709.43 26,709.43 199,594.94 129,736.71 129,736.71 129,736.71 365,440.18 237,536.12 237,536.12 237,536.12 1,330.00 516,040.00 516,040.00 516,040.00
1,355,760.09 883,312.83 1,355,760.09
20,438.52 2,146,044.75 2,146,044.75 20,179.17 30,268.75 30,268.75 59,999.45 41,999.61 41,999.61 77,418.64 54,193.05 54,193.05 83,225.04 5,825.75 5,825.75 89,031.44 2,670.94 2,670.94
104,689.36 2,176,313.50 2,281,002.86 1,046.89 21,763.14 22,810.03
21,715.93 2,280,172.55 2,280,172.55 20,179.17 30,268.75 30,268.75 59,999.45 41,999.61 41,999.61 77,418.64 54,193.05 54,193.05 83,225.04 5,825.75 5,825.75 89,031.44 2,670.94 2,670.94
104,689.36 2,310,441.30 2,415,130.66 1,046.89 23,104.41 24,151.31
59,999.45 17,999.83 17,999.83 77,418.64 20,128.85 20,128.85 83,225.04 2,163.85 2,163.85 89,031.44 445.16 445.16 3,500,000.00 140,000.00 140,000.00 140,000.00 15,000.00 4,500.00 4,500.00 4,500.00
185,237.69 144,500.00 185,237.69
59,999.45 17,999.83 17,999.83 77,418.64 20,128.85 20,128.85 83,225.04 2,163.85 2,163.85 89,031.44 445.16 445.16 3,500,000.00 157,500.00 157,500.00 157,500.00 15,000.00 4,500.00 4,500.00 4,500.00
202,737.69 162,000.00 202,737.69
59,999.45 17,999.83 17,999.83 77,418.64 25,548.15 25,548.15 83,225.04 2,746.43 2,746.43 89,031.44 534.19 534.19 3,500,000.00 140,000.00 140,000.00 140,000.00 15,000.00 6,000.00 6,000.00 6,000.00 3,500,000.00 52,500.00 52,500.00 52,500.00 116,169.25 40,659.24 40,659.24 40,659.24 12,500.00 25,000.00 25,000.00
285,987.84 264,159.24 310,987.84
59,999.45 19,199.82 19,199.82 77,418.64 25,548.15 25,548.15 83,225.04 2,746.43 2,746.43 89,031.44 534.19 534.19
3,500,000.00 140,000.00 140,000.00 140,000.00 15,000.00 6,000.00 6,000.00 6,000.00 3,500,000.00 63,000.00 63,000.00 63,000.00 116,169.25 40,659.24 40,659.24 40,659.24 12,500.00 25,000.00 25,000.00 25,000.00
322,687.83 274,659.24 322,687.83
59,999.45 19,199.82 19,199.82 77,418.64 25,548.15 25,548.15 83,225.04 2,746.43 2,746.43 89,031.44 534.19 534.19 3,500,000.00 140,000.00 140,000.00 140,000.00 15,000.00 6,000.00 6,000.00 6,000.00 3,500,000.00 52,500.00 52,500.00 52,500.00 116,169.25 40,659.24 40,659.24 40,659.24 12,500.00 75,000.00 75,000.00 75,000.00
362,187.83 314,159.24 362,187.83
59,999.45 19,199.82 19,199.82 77,418.64 25,548.15 25,548.15 83,225.04 2,746.43 2,746.43 89,031.44 534.19 534.19 3,500,000.00 105,000.00 105,000.00 105,000.00 15,000.00 6,000.00 6,000.00 6,000.00 3,500,000.00 52,500.00 52,500.00 52,500.00 116,169.25 40,659.24 40,659.24 40,659.24 12,500.00 25,000.00 25,000.00 25,000.00
277,187.83 229,159.24 277,187.83
1,355,760.09 883,312.83 2,239,072.91 740,950.76 578,000.00 1,318,950.76 187,885.53 3,905,820.30 4,093,705.83 2,284,596.38 5,367,133.13 7,651,729.51
1,355,760.09 883,312.83 2,239,072.91 617,458.96 481,666.67 1,099,125.63 246,599.76 5,126,389.15 5,372,988.91 2,219,818.81 6,491,368.64 8,711,187.45
859,709.00 1,355,760.09 883,312.83 2,239,072.91 1,158,501.08 925,714.29 2,084,215.37 - - - 2,514,261.17 1,809,027.11 4,323,288.28
1,355,760.09 883,312.83 2,239,072.91 1,621,901.51 1,296,000.00 2,917,901.51 - - - 2,977,661.60 2,179,312.83 5,156,974.43
16 mm , f.13 mm , f 12 mm, f 8 mm)
1,355,760.09 883,312.83 2,239,072.91 2,905,273.29 2,683,522.42 5,588,795.71 - - - 4,261,033.38 3,566,835.25 7,827,868.62
1,355,760.09 883,312.83 2,239,072.91 3,813,171.19 3,522,123.18 7,335,294.37 - - - 5,168,931.28 4,405,436.01 9,574,367.28
1,355,760.09 883,312.83 2,239,072.91 5,719,756.79 5,283,184.77 11,002,941.55 - - - 7,075,516.87 6,166,497.59 13,242,014.47
516,389.60 697,392.71 1,213,782.31 4,766,463.99 4,402,653.97 9,169,117.96 287,895.74 5,984,862.13 6,272,757.87 5,570,749.32 11,084,908.81 16,655,658.13
516,389.60 697,392.71 1,213,782.31 3,475,096.21 2,957,865.76 6,432,961.98 164,829.42 3,426,522.91 3,591,352.33 4,156,315.23 7,081,781.38 11,238,096.61
516,389.60 697,392.71 1,213,782.31 5,719,756.79 5,283,184.77 11,002,941.55 204,950.36 4,260,568.94 4,465,519.30 6,441,096.74 10,241,146.42 16,682,243.16
516,389.60 697,392.71 1,213,782.31 4,399,812.91 4,063,988.28 8,463,801.20 308,833.61 6,420,124.83 6,728,958.44 5,225,036.12 11,181,505.82 16,406,541.94
1,355,760.09 883,312.83 2,239,072.91 4,517,629.60 3,845,229.34 8,362,858.93 162,268.51 3,373,285.93 3,535,554.43 6,035,658.19 8,101,828.09 14,137,486.28
1,355,760.09 883,312.83 2,239,072.91 2,897,502.63 2,513,273.91 5,410,776.53 102,595.57 2,132,787.23 2,235,382.80 4,355,858.28 5,529,373.97 9,885,232.25
1,355,760.09 883,312.83 2,239,072.91 1,848,842.81 1,528,492.12 3,377,334.93 125,700.51 2,613,099.62 2,738,800.13 3,330,303.41 5,024,904.57 8,355,207.98
516,389.60 697,392.71 1,213,782.31
86,127.94 1,790,453.12 1,876,581.05 602,517.53 2,487,845.83 3,090,363.36
ANALISA PEK. BETON UNTUK KANTOR DAN LAB
1,355,760.09 883,312.83 2,239,072.91 2,027,376.89 1,620,000.00 3,647,376.89 - - - 3,383,136.98 2,503,312.83 5,886,449.81
1,355,760.09 883,312.83 2,239,072.91 4,003,829.75 3,698,229.34 7,702,059.09 157,034.04 3,465,661.95 3,622,695.99 5,516,623.88 8,047,204.11 13,563,827.99
1,355,760.09 883,312.83 2,239,072.91 2,223,563.19 1,892,609.88 4,116,173.06 - - - 3,579,323.27 2,775,922.70 6,355,245.98
1,355,760.09 883,312.83 2,239,072.91 2,868,336.25 2,441,415.45 5,309,751.70 - - - 4,224,096.34 3,324,728.28 7,548,824.62
59,999.45 239,997.79 239,997.79 77,418.64 929,023.70 929,023.70 83,225.04 99,870.05 99,870.05 89,031.44 17,806.29 17,806.29 3,500,000.00 3,850,000.00 3,850,000.00 3,850,000.00 15,000.00 12,000.00 12,000.00 12,000.00 26,825.56 402,383.39 402,383.39
5,148,697.83 4,264,383.39 5,551,081.22
59,999.45 149,998.62 149,998.62 77,418.64 580,639.81 580,639.81 83,225.04 62,418.78 62,418.78 89,031.44 11,128.93 11,128.93 3,500,000.00 3,850,000.00 3,850,000.00 3,850,000.00 15,000.00 45,000.00 45,000.00 45,000.00
4,699,186.14 3,895,000.00 4,699,186.14
59,999.45 5,999.94 5,999.94 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 445.16 445.16
Diameter besi beton yang dipakai ( D.19 mm , D.16 mm , f 12 mm, f 8 mm)
3,500,000.00 49,000.00 49,000.00 49,000.00 15,000.00 2,250.00 2,250.00 2,250.00
66,269.22 51,250.00 66,269.22
59,999.45 11,999.89 11,999.89 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 890.31 890.31 41,673.16 54,175.11 54,175.11 54,175.11
75,639.43 54,175.11 75,639.43
59,999.45 14,999.86 14,999.86 77,418.64 11,612.80 11,612.80 83,225.04 1,248.38 1,248.38 89,031.44 1,157.41 1,157.41 37,160.95 40,877.04 40,877.04 40,877.04 56,461.42 2,823.07 2,823.07 2,823.07
72,718.56 43,700.11 72,718.56
59,999.45 11,999.89 11,999.89 77,418.64 2,322.56 2,322.56 83,225.04 249.68 249.68 89,031.44 890.31 890.31 50,437.14 50,437.14 50,437.14 50,437.14 550.00 2,200.00 2,200.00
65,899.58 52,637.14 68,099.58
59,999.45 7,199.93 7,199.93 77,418.64 1,548.37 1,548.37 83,225.04 166.45 166.45 89,031.44 178.06 178.06 45,000.00 45,000.00 45,000.00 650.00 2,600.00 2,600.00
9,092.82 47,600.00 56,692.82
59,999.45 11,999.89 11,999.89 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 890.31 890.31 41,673.16 458,404.81 458,404.81 458,404.81 15,000.00 450.00 450.00 450.00
480,319.13 458,854.81 480,319.13
59,999.45 23,999.78 23,999.78 77,418.64 15,483.73 15,483.73
83,225.04 1,664.50 1,664.50 89,031.44 1,780.63 1,780.63 1,567.73 1,567.73 1,567.73 1,567.73 2,660.00 28,728.00 28,728.00 28,728.00 199,594.94 6,387.04 6,387.04 7,000.00 24,500.00 24,500.00
73,224.36 30,887.04 104,111.40
59,999.45 7,199.93 7,199.93 77,418.64 4,645.12 4,645.12 83,225.04 499.35 499.35 89,031.44 534.19 534.19 47,474.22 33,231.95 33,231.95 33,231.95 62,709.10 1,254.18 1,254.18 1,254.18
47,364.73 34,486.13 47,364.73
59,999.45 8,999.92 8,999.92 77,418.64 5,419.30 5,419.30 83,225.04 665.80 665.80 89,031.44 534.19 534.19 41,830.26 12,549.08 12,549.08 12,549.08 15,000.00 90.00 90.00 90.00
28,258.29 12,639.08 28,258.29
59,999.45 8,999.92 8,999.92 77,418.64 30,967.46 30,967.46 83,225.04 2,080.63 2,080.63 89,031.44 115.74 115.74 41,830.26 20,915.13 20,915.13 20,915.13 15,000.00 2,250.00 2,250.00 2,250.00 3,500,000.00 31,500.00 31,500.00 31,500.00 22,766.89 5,691.72 5,691.72
96,828.87 23,165.13 65,328.87
59,999.45 37,199.66 37,199.66 77,418.64 27,096.52 27,096.52 83,225.04 2,912.88 2,912.88 89,031.44 2,670.94 2,670.94 1,330.00 15,135.40 15,135.40 15,135.40 1,567.73 2,351.59 2,351.59 2,351.59 199,594.94 8,382.99 8,382.99 51,735.01 574,832.84 574,832.84
87,366.99 600,702.82 670,582.82
59,999.45 37,199.66 37,199.66 77,418.64 27,096.52 27,096.52 83,225.04 2,912.88 2,912.88 89,031.44 2,670.94 2,670.94 1,330.00 15,135.40 15,135.40 15,135.40
1,567.73 2,351.59 2,351.59 2,351.59 199,594.94 8,382.99 8,382.99 8,382.99 2,750.00 68,750.00 68,750.00 68,750.00
164,499.98 94,619.98 164,499.98
59,999.45 35,999.67 35,999.67 77,418.64 7,741.86 7,741.86 83,225.04 3,745.13 3,745.13 89,031.44 2,670.94 2,670.94 1,330.00 12,369.00 12,369.00 12,369.00 1,567.73 2,351.59 2,351.59 2,351.59 199,594.94 3,592.71 3,592.71 3,592.71 3,000.00 75,000.00 75,000.00 75,000.00
143,470.90 93,313.30 143,470.90
59,999.45 37,199.66 37,199.66 77,418.64 27,096.52 27,096.52 83,225.04 2,912.88 2,912.88 89,031.44 2,670.94 2,670.94 1,330.00 15,135.40 15,135.40 15,135.40 1,567.73 2,351.59 2,351.59 2,351.59 199,594.94 8,382.99 8,382.99 8,382.99 53,534.99 334,593.69 334,593.69
95,749.98 360,463.67 430,343.67
59,999.45 5,399.95 5,399.95 77,418.64 6,967.68 6,967.68 83,225.04 749.03 749.03 89,031.44 4,006.41 4,006.41 1,330.00 2,194.50 2,194.50 2,194.50 1,567.73 50.17 50.17 50.17 2,000.00 10,000.00 10,000.00 10,000.00
29,367.74 12,244.67 29,367.74
59,999.45 89,999.17 89,999.17 77,418.64 1,548.37 1,548.37 83,225.04 1,664.50 1,664.50 89,031.44 5,341.89 5,341.89 1,330.00 289,940.00 289,940.00 289,940.00 199,594.94 135,724.56 135,724.56 135,724.56 380,319.08 330,877.60 330,877.60 330,877.60
855,096.08 425,664.56 855,096.08
59,999.45 8,999.92 8,999.92 77,418.64 193.55 193.55 4,500.00 225.00 225.00
9,193.46 225.00 9,418.46
59,999.45 5,419.30 5,419.30 77,418.64 696.77 696.77 83,225.04 499.35 499.35 89,031.44 222.58 222.58 21,582.38 4,316.48 4,316.48 37,045.98 5,556.90 5,556.90 25,257.83 4,293.83 4,293.83 13,091.49 3,403.79 3,403.79
6,838.00 17,570.99 24,408.99
59,999.45 2,399.98 2,399.98 77,418.64 4,877.37 4,877.37 83,225.04 5,243.18 5,243.18 89,031.44 222.58 222.58 11,055.38 3,979.94 3,979.94 3,979.94
16,723.05 3,979.94 16,723.05
59,999.45 5,999.94 5,999.94 77,418.64 464.51 464.51 17,225.65 6,028.98 6,028.98
6,464.46 6,028.98 12,493.43
59,999.45 1,199.99 1,199.99 77,418.64 4,877.37 4,877.37 83,225.04 524.32 524.32 89,031.44 222.58 222.58 37,045.98 3,704.60 3,704.60 3,704.60 25,257.83 2,525.78 2,525.78 2,525.78 13,091.49 3,403.79 3,403.79
13,054.64 9,634.17 16,458.43
59,999.45 1,679.98 1,679.98 77,418.64 3,251.58 3,251.58 83,225.04 349.55 349.55 89,031.44 222.58 222.58 25,257.83 3,030.94 3,030.94 3,030.94 13,091.49 2,356.47 2,356.47 2,356.47
10,891.10 5,387.41 10,891.10
59,999.45 1,199.99 1,199.99 77,418.64 15,483.73 15,483.73 83,225.04 1,664.50 1,664.50 89,031.44 890.31 890.31 22,766.89 2,276.69 2,276.69 2,276.69 5,000.00 50.00 50.00 50.00
21,565.22 2,326.69 21,565.22
59,999.45 1,679.98 1,679.98 77,418.64 3,251.58 3,251.58 83,225.04 349.55 349.55 89,031.44 222.58 222.58 25,257.83 3,030.94 3,030.94 3,030.94 13,091.49 2,356.47 2,356.47 2,356.47
10,891.10 5,387.41 10,891.10
59,999.45 59,999.45 59,999.45 77,418.64 116,127.96 116,127.96 83,225.04 124,837.56 124,837.56 89,031.44 14,245.03 14,245.03 1,330.00 7,980.00 7,980.00 7,980.00 199,594.94 1,995.95 1,995.95 1,995.95 99,482.95 99,482.95 99,482.95
325,185.95 109,458.90 424,668.90
59,999.45 197,998.18 197,998.18 77,418.64 85,160.51 85,160.51 83,225.04 13,316.01 13,316.01 89,031.44 14,245.03 14,245.03 998,700.48 998,700.48 998,700.48 998,700.48 59,922.03 59,922.03 59,922.03 59,922.03
1,369,342.23 1,058,622.51 1,369,342.23
59,999.45 125,998.84 125,998.84 77,418.64 58,063.98 58,063.98 83,225.04 5,825.75 5,825.75 89,031.44 9,793.46 9,793.46 351,287.09 351,287.09 351,287.09 351,287.09 1,330.00 7,980.00 7,980.00 7,980.00 199,594.94 1,995.95 1,995.95
558,949.12 361,263.04 560,945.07
59,999.45 2,159.98 2,159.98 77,418.64 4,645.12 4,645.12 83,225.04 499.35 499.35 89,031.44 160.26 160.26 31,828.74 38,194.49 38,194.49 38,194.49 11,140.06 11,140.06 11,140.06 11,140.06
56,799.25 49,334.55 56,799.25
59,999.45 2,159.98 2,159.98 77,418.64 4,645.12 4,645.12 83,225.04 499.35 499.35 89,031.44 160.26 160.26 63,640.70 76,368.84 76,368.84 76,368.84
22,274.25 22,274.25 22,274.25 22,274.25 106,107.80 98,643.09 106,107.80
59,999.45 2,159.98 2,159.98 77,418.64 4,645.12 4,645.12 83,225.04 499.35 499.35 89,031.44 160.26 160.26 140,321.55 168,385.86 168,385.86 168,385.86 49,112.54 49,112.54 49,112.54 49,112.54
224,963.10 217,498.40 224,963.10
59,999.45 71,999.34 71,999.34 77,418.64 112,257.03 112,257.03 83,225.04 12,483.76 12,483.76 89,031.44 8,903.14 8,903.14 1,330.00 7,980.00 7,980.00 7,980.00 199,594.94 1,995.95 1,995.95 1,995.95 324,093.79 324,093.79 324,093.79 38,891.25 4,666.95 4,666.95
215,619.22 338,736.69 544,379.96
59,999.45 59,999.45 59,999.45 77,418.64 77,418.64 77,418.64 83,225.04 8,322.50 8,322.50 89,031.44 8,903.14 8,903.14 1,330.00 7,980.00 7,980.00 7,980.00 199,594.94 1,995.95 1,995.95 1,995.95 636,148.98 636,148.98 636,148.98 636,148.98 190,844.69 190,844.69 190,844.69 190,844.69
991,613.36 836,969.62 991,613.36
59,999.45 1,799.98 1,799.98 77,418.64 23,225.59 23,225.59 83,225.04 2,496.75 2,496.75 89,031.44 133.55 133.55 907,733.57 907,733.57 907,733.57 907,733.57 254,000.00 254,000.00 254,000.00
935,389.45 1,161,733.57 1,189,389.45
59,999.45 599.99 599.99 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25 89,031.44 445.16 445.16 12,500.00 12,500.00 12,500.00 1,250.00 31.25 31.25
9,619.27 12,531.25 22,150.52
59,999.45 599.99 599.99 77,418.64 7,741.86 7,741.86 83,225.04 832.25 832.25
89,031.44 445.16 445.16 35,000.00 35,000.00 35,000.00
9,619.27 35,000.00 44,619.27
27,561.04 4,409.77 4,409.77 1,054,865.10 63,291.91 63,291.91 362,187.83 4,527.35 4,527.35 105,986.12 1,324.83 1,324.83 29,303.95 26,373.55 26,373.55 13,211.49 528.46 528.46
100,455.86 - 100,455.86
59,999.45 29,999.72 29,999.72 77,418.64 38,709.32 38,709.32 83,225.04 4,161.25 4,161.25 89,031.44 2,225.79 2,225.79 140,805.15 15,488.57 15,488.57 15,488.57 4,500.00 157,500.00 157,500.00 157,500.00
248,084.65 172,988.57 248,084.65
27,561.04 5,512.21 5,512.21 1,054,865.10 59,072.45 59,072.45 29,881.59 23,905.28 23,905.28
88,489.93 - 88,489.93
27,561.04 9,646.36 9,646.36 1,054,865.10 101,267.05 101,267.05 29,881.59 35,857.91 35,857.91
146,771.33 - 146,771.33
59,999.45 4,799.96 4,799.96 - - - - - - - -
4,799.96 - 4,799.96
59,999.45 53,999.50 53,999.50 89,031.44 4,006.41 4,006.41
58,005.92 58,005.92
59,999.45 62,999.42 62,999.42 89,031.44 5,965.11 5,965.11
68,964.53 68,964.53
59,999.45 59,999.45 59,999.45
77,418.64 232,255.93 232,255.93 83,225.04 24,967.51 24,967.51 89,031.44 44,515.72 44,515.72 3,500,000.00 2,240,000.00 2,240,000.00
2,601,738.60
59,999.45 35,999.67 35,999.67 77,418.64 154,837.28 154,837.28 83,225.04 16,645.01 16,645.01 89,031.44 2,670.94 2,670.94 3,500,000.00 68,600.00 68,600.00 15,000.00 450.00 450.00 11,999.89 3,599.97 3,599.97 70,176.13 70,176.13 70,176.13
352,979.00
59,999.45 59,999.45 59,999.45 89,031.44 2,849.01 2,849.01
62,848.45 62,848.45
DAFTAR HARGA UPAH, BAHAN & ALAT
SATUAN KERJA
PROGRAM
PAKET PEKERJAAN
PEKERJAAN
LOKASI
T. ANGGARAN
No Uraian SatuanHarga Satuan
( Rp. )
1 2 3 4
A Bahan dinding dan pondasi
1 Batu gunung
- Batu pasang (bulat) 266,126.56
- Batu pecah 14 - 15 cm 369,674.01
- Batu pecah 5 - 7 cm 325,158.30
- Batu pecah 3 - 5 cm 391,931.87
- Batu pecah 2 - 3 cm 391,931.87
- Batu pecah 1 - 2 cm 391,931.87
- Batu pecah 0.5 - 1 cm 406,447.87
- Batu abu 232,255.93
- Sirtu 383,222.28
2 Batu padas 209,030.33
3 Batu kali 232,255.93
4 Kerikil / koral
- Beton 365,440.18
- Biasa 380,319.08
- Halus 348,383.89
- Timbunan 72,579.98
5 Pasir
- Pasir pasangan 199,594.94
- Pasir beton/cor 275,803.91
- Pasir urug 140,805.15
- Tanah urug / timbunan 72,579.98
6 Batu bata Bh 935.80
7 Batu tempel / Batu Alam 206,940.03
8 Batako Bh 2,641.91
9 Beton Cetak (paving stone)
- Uk. 20 x 20 x 40 cm biasa Bh 3,321.26
- Uk. 20 x 20 x 40 cm warna Bh 4,500.00
- Rester 20 x 20 x 10 cm Bh 4,500.00
- - Segi empat 10.5x21x6 cm , 43/m2 (natural) Bh 3,193.52
- - Segi empat 10.5x21x6 cm , 43/m2 (warna) Bh 3,193.52
- - Segi empat 10.5x21x8 cm , 43/m2 (natural) Bh 3,193.52
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
- - Segi empat 10.5x21x8 cm , 43/m2 (warna) Bh 3,193.52
- - Segi empat 10.5x21x10 cm , 43/m2 (natural) Bh 3,193.52
- - Segi empat 10.5x21x10 cm , 43/m2 (warna) Bh 3,193.52
- - Segi empat 10x10x6 cm , 95/m2 (natural) Bh 3,193.52
- - Segi empat 10x10x6 cm , 95/m2 (warna) Bh 3,193.52
- - Segi empat 30x30x6 cm , 10.89/m2 (natural) Bh 3,193.52
- - Segi empat 30x30x6 cm , 10.89/m2 (warna) Bh 3,193.52
- - Segi enam 6 cm, 36.5/m2 (natural) Bh 3,321.26
- - Segi enam 6 cm, 36.5/m2 (warna) Bh 3,321.26
- - Segi enam 8 cm, 36.5/m2 (natural) Bh 3,321.26
- - Segi enam 8 cm, 36.5/m2 (warna) Bh 3,321.26
- - Tiga berlian 8 cm, 37/m2 (natural) Bh 3,321.26
- - Tiga berlian 8 cm, 37/m2 (warna) Bh 3,321.26
- - Kansteen 15x20x30x50 cm (natural) Bh 3,321.26
10 Semen @ 50 Kg Kg 1,330.00
11 Semen Putih / warna Kg 1,567.73
12 Hollowblock Bh 25,000.00
13 Rooster Terawang Bh 25,000.00
B Bahan atap
1 Sirap Ikat 108,579.65
2 Genteng
- Genteng flam Bh 68,515.50
- Karpus genteng flam Bh 18,580.47
- Genteng kodok Bh 2,554.82
- Karpus genteng kodok Bh 9,290.24
- Genteng beton Bh 4,412.86
- Karpus genteng beton Bh 7,000.00
- Genteng kaca Bh 24,909.45
- Genteng keramik Bh 6,851.55
- Karpus genteng keramik Bh 9,000.00
- Nok genteng keramik Bh 18,580
- Nok genteng beton Bh 5,806
- Nok Genteng Metal Bh 37,161
- Nok standar 40 cm, swg 22 Bh 44,709
- Karpus genteng keramik Bh 8,303
- Genteng palentong Bh 9,290
- Genteng bubung palentong Bh 9,290
- Atap Aluminium Lbr 38,322
- Roof Light Fiber Glass 180 x 90 m Lbr 87,096
- Aluminium foil 70 m' dobel sheet Glng 542,898
- Aluminium foil 70 m' single sheet Glng 319,352
- Aluminium foil 70 m' single sheet M2 10,219
- Aluminium 0.55 mm Lbr 83,031
3 Asbes
- Gelombang uk. 2.5 x 92 cm Lbr 36,154.51
- Gelombang uk. 1.0 x 92 cm Lbr 52,489.84
- Rata uk. 2 x 1 m Lbr 47,496.34
- Rata uk. 1 x 1 m Lbr 43,141.54
- Genteng asbes 85 x 115 cm Lbr 94,876.55
- Bubungan asbes Lbr 29,515.86
- Karpus asbes gelombang besar Lbr 29,031.99
- Karpus asbes gelombang kecil Lbr 65,786.49
4 Seng plastik Lbr 26,632.01
5 Seng fiber glass Lbr 50,437.14
6 Seng gelombang
- BJLS 40 KI Lbr 78,037.99
- BJLS 30 KI Lbr 64,412.31
- BJLS 27 KI Lbr 38,322.23
- BJLS 20 KI Lbr 47,474.22
- BJLS 18 KI Lbr 53,651.12
7 Seng rata / Plaat
- BJLS 40 KI Lbr 18,580.47
- BJLS 30 KI Lbr 15,328.89
- BJLS 27 KI Lbr 66,425.19
- BJLS 20 KI Lbr 41,830.26
- BJLS 18 KI Lbr 51,096.30
- Talang 30 cm m' 12,005
- Talang 40 cm m' 15,329
- Talang 45 cm m' 16,761
- Talang 50 cm m' 18,145
- Talang 60 cm m' 24,116
- Talang 90 cm m' 37,611
8 Bubungan seng BJLS 30 Lbr 94,063.65
9 Ijuk Kg 12,774.08
10 Atap daun Lbr 25,548.15
11 Genteng metal
- Multi roof Lbr 81,599.25
- Sakura roof Lbr 41,673.16
- Surya roof Lbr 41,673.16
12 Atap Zincaluim Lbr 26,000.00
13 Bubungan Zincalium Lbr 23,000.00
C Bahan kaca
1 Kaca bening tbl. 3 mm 65,147.79
2 Kaca bening tbl. 5 mm 174,191.94
3 Kaca buram tbl. 3 mm 348,383.89
4 Kaca buram tbl. 5 mm 174,191.94
5 Nako 166,062.99
6 Kaca ryben tbl. 5 mm 754,831.76
M2
M2
M2
M2
M2
M2
D Bahan listrik
1 Titik lampu + instalasi Bh 104,747.42
2 Stop kontak + instalasi Bh 111,134.46
3 Sakelar engkel Bh 10,676.03
4 Sakelar double Bh 17,041.78
5 Kabel listrik NGA 1.5 mm Roll 179,127.38
6 Kabel listrik NGA 2.5 mm Roll 239,649.41
7 Zakring kas lokal 1 group Bh 23,632.04
8 Zakring kas lokal 2 group Bh 48,222.14
9 Zakring kas lokal 3 group Bh 69,792.91
10 Pipa listrik besi Btg 6,387.04
11 Pipa listrik plastik Btg 8,154.36
12 Fitting Bh 8,433.79
13 T-doos Bh 3,324.16
14 Klemp Ktk 16,527.50
15 Zekring box 3 phase Bh 37,548.04
16 Zekring box 1 phase Bh 10,079.91
E. Bahan penggantung
1 Engsel kupu-kupu Bh 14,516.00
2 Engsel plastik/nylon Bh 10,358.61
3 Engsel pintu 4" Bh 27,681.04
4 Engsel jendela 3" Bh 22,501.73
5 Hak angin Bh 10,161.84
6 Espangnolet lengkap Bh 8,883.79
7 Grendel Bh 29,961.01
8 Kunci tanam union 1 x slash Bh 64,973.60
9 Kunci tanam union 2 x slash Bh 92,257.21
10 Kunci tanam yale 1 x slash Bh 96,773.30
11 Kunci tanam yale 2 x slash Bh 99,289.41
12 Kunci pintu besi sekelas PIRO Bh 275,000.00
K. Bahan paku
1 Paku kayu / biasa Kg 15,000.00
2 Paku beton Kg 20,000.00
3 Paku ulin Kg 20,000.00
4 Paku seng Kg 15,000.00
5 Paku plywood Kg 16,000.00
6 Paku Genteng Bh 300.00
7 Paku Sekrup Kg 21,000.00
F. Bahan langit-langit
1 Teakwood Lbr 116,263.45
2 Lem albon Kg 25,378.80
3 Plywood 4 mm Lbr 70,176.13
4 Plywood 5 mm Lbr 63,870.38
5 Plywood 9 mm Lbr 116,169.25
6 Plywood 12 mm Lbr 154,479.22
7 Jabarwood bergaris Lbr 214,604.47
8 Jabarwood polos Lbr 172,450.02
9 Acustik 30 x 60 cm Lbr 125,824.65
10 Eternit (Asbes) Lbr 34,838.39
11 Multiplek 4 mm Lbr 46,451.19
12 Multiplek 6 mm Lbr 75,483.18
13 Multiplek 9 mm Lbr 135,579.40
14 Plafond gypsum Lbr 81,289.57
15 List gipsum 17,419.19
16 List Profil 28,102.97
G. Bahan pipa
1 Pipa besi 1/2" - 4 m Btg 52,257.58
2 Pipa besi 3/4" - 4 m Btg 98,708.77
3 Pipa besi 1.5" - 4 m Btg 447,092.66
4 Pipa besi 2" - 4 m Btg 574,833.41
5 Pipa besi 2.5" - 4 m Btg 702,574.17
6 Pipa besi 3" - 4 m Btg 862,250.12
7 Pipa besi 4" - 4 m Btg 1,149,666.83
8 Pipa paralon 1/2" - 4 m + Instalasi 31,828.74
9 Pipa paralon 3/4" - 4 m + Instalasi 35,735.41
10 Pipa paralon 1.5" - 4 m + Instalasi 67,738.60
11 Pipa paralon 2" - 4 m + Instalasi 63,640.70
12 Pipa paralon 2.5" - 4 m + Instalasi 83,561.55
13 Pipa paralon 3" - 4 m + Instalasi 106,018.64
14 Pipa paralon 4" - 4 m + Instalasi 140,321.55
H. Bahan besi
1 Besi plaat 3 mm Lbr 341,416.21
2 Besi plaat 2 mm Lbr 199,159.46
3 Besi plaat 1 mm Lbr 32,515.83
4 Besi beton polos Kg 20,438.52
5 Besi beton ulir Kg 21,715.93
6 Besi Strip Kg 26,825.56
Besi Beton Polos ( Full )
- Besi beton ø 6 ( 5,0 ) x 11,0 m Btg 18,962
- Besi beton ø 8 ( 6,4 ) x 11,0 m Btg 33,198
- Besi beton ø 8 ( 7,0 ) x 11,0 m Btg 34,998
- Besi beton ø 8 ( 8,0 ) x 12,0 m Btg 43,498
- Besi beton ø 10 ( 8,2 ) x 11,4 m Btg 46,258
- Besi beton ø 10 ( 8,5 ) x 11,4 m Btg 54,203
- Besi beton ø 10 ( 9,4 ) x 11,4 m Btg 62,554
- Besi beton ø 12 ( 10,4 ) x 11,4 m Btg 83,186
M1
M1
M1
M1
M1
M1
M1
M1
M1
- Besi beton ø 12 ( 10,9 ) x 11,4 m Btg 86,152
- Besi beton ø 14 ( 12,9 ) x 11,5 m Btg 120,289
- Besi beton ø 16 ( 13,9 ) x 10,4 m Btg 139,022
- Besi beton ø 16 ( 14,2 ) x 11,5 m Btg 168,889
Besi Beton Polos ( Banci )
- Besi beton ø 8 ( 5,2 ) x 7,0 m Btg 14,665
- Besi beton ø 10 ( 6,4 ) x 7,0 m Btg 20,864
- Besi beton ø 10 ( 6,6 ) x 7,5 m Btg 30,054
- Besi beton ø 12 ( 8,0 ) x 7,0 m Btg 27,871
- Besi beton ø 12 ( 8,0 ) x 7,5 m Btg 30,919
- Besi beton ø 12 ( 8,7 ) x 8,0 m Btg 33,290
- Besi beton ø 12 ( 9,7 ) x 7,8 m Btg 40,645
- Besi beton ø 14 ( 10,0 ) x 6,0 m Btg 57,483
- Besi beton ø 14 ( 10,5 ) x 9,0 m Btg 175,281
- Besi beton ø 14 ( 11,0 ) x 8,0 m Btg 179,998
Besi Beton Ulir
- Besi beton ø 10 x 12,0 m Btg 113,225
- Besi beton ø 13 x 12,0 m Btg 128,708
- Besi beton ø 16 x 12,0 m Btg 163,547
- Besi beton ø 19 x 12,0 m Btg 268,062
- Besi beton ø 22 x 12,0 m Btg 625,930
7 Kawat ikat beton Kg 20,179.17
8 Kawat nyamuk besi Kg 23,078.50
9 Kawat nyamuk plastik Kg 12,328.92
10 Kawat duri Kg 82,168.28
11 Kawat harmonika 38,380.29
12 Kawat kasa ayak 1.5 x 0.5 cm 11,194.74
13 Kawat kasa ayak 2 x 2 cm 15,154.70
14 Besi kanal [ 100 x 50 x 50 x 5 mm Btg
15 Besi siku 50 x 50 x 5 mm ( 6 m' ) Btg
16 Besi plat tbl 5 mm ( 4' x 8' ) Lbr
17 Plat transparan tbl 5 mm Lbr
18 Engsel pintu besi Bh
19 Gording [ 150 x 65 x 20 x 2.3 Kg
20 Kuda-kuda WF 350 x 175 x 7 x 11 Kg
21 Bracing / Ikatan Angin (Besi Ø 16 mm) Kg
22 Trekstank (Besi Ø 16 mm) Kg
23 Plat Penyambung & Plat Peletakan Kg
24 Sambungan Baut Ø 19 mm Dgn Reng - Perbaut 2 Bh Bh
25 Tupai Siku [ 75 x 75 x 7 Kg
26 Angker Peletakan Ø 19 mm berulir Kg
27 Plat Horizontal & Plat Buhul (t = 12 mm) Kg
28 Water Mur (Pengencang) Bh
I. Bahan lantai
1 Keramik 40 x 40 cm Bh 7,500.00
M1
M1
M1
2 Keramik 30 x 30 cm Bh 5,500.00
3 Keramik 20 x 20 cm Bh 2,750.00
4 Keramik 20 x 25 cm Bh 3,000.00
5 Plint keramik Bh 2,000.00
6 Ubin Tegel Polos 20 x 20 cm M2 46,451
7 Ubin Tegel Polos 30 x 30 cm M2 43,258
8 Ubin Teraso Polos 20 x20 cm M2 54,290
9 Ubin Teraso Polos 30 x30 cm M2 58,761
10 Ubin Teraso Warna 20 x20 cm M2 56,206
11 Ubin Teraso Warna 30 x 30 cm M2 61,954
12 Keramik 30 x30 cm (Motif) M2 71,564
13 Keramik 30 x30 cm (Biasa) M2 51,735
14 Keramik 40 x40 cm (Motif) M2 61,025
15 Keramik 40 x40 cm Polos M2 53,535
16 Ubin Teraso Abu - abu 15 x 20 M2 53,651
17 Plint Teraso Ubin Abu - abu 15 x 20 M2 52,374
18 Ubin Teraso Abu - abu 20 x 20 M2 54,290
19 Plint Teraso Ubin Abu - abu 20 x 20 M2 53,012
20 Ubin Teraso Warna 15 x 20 M2 56,206
21 Plint Ubin Teraso Warna 15 x 20 M2 54,290
22 Ubin Teraso Warna 20 x 20 M2 56,206
23 Plint Teraso Ubin Warna 20 x 20 M2 54,290
24 Ubin Wafel 20 x 20 M2 377,416
25 Marmer Biasa M2 406,448
26 Ubin teralux marmer 30 x 30 cm M2 62,709
27 Ubin teralux marmer 40 x 40 cm M2 146,902
28 Mozaik Porselin 30 x 30 M2 56,461
29 Ubin Porselin Putih Lokal 10 x 20 cm M2 57,483
30 Ubin Porselin Putih Warna 10 x 20 cm M2 63,232
31 Ubin Porselin Putih Lokal 20 x 20 cm M2 62,593
32 Ubin Porselin Putih Warna 20 x 20 cm M2 68,341
33 Granite tile 30x30 cm M2 1,095,958
34 Granite tile 40x40 cm M2 63,870
35 Granite tile 60x60 cm M2 114,967
36 Lantai Parkit M2 581,220
37 Hollow Blok Bh 8,942
38 Concrete block (CB. 20) Bh 8,419
39 Concrete block (CB. 15) Bh 6,677
40 Concrete block (CB. 10) Bh 4,877
41 Bondbeam 40 x 20 x 20 cm Bh 10,742
42 Roster/terawang Bh 7,839
43 Badkip Bh 725,800
M. Bahan Kayu
1 Ulin
- Balok M3 3,500,000
- Papan M3 3,500,000
- Papan Siring Pagar Kpj 10,000
2 Bengkirai
- Balok M3 3,500,000
- Papan M3 3,500,000
3 Meranti
- Balok M3 3,500,000
- Papan M3 3,500,000
4 Kapur
- Balok M3 3,500,000
- Papan M3 3,500,000
5 Kosen Kayu KI. I ( Jati/Ulin,dll) M3 3,500,000
6 Kosen Kayu KI. II (Kamper/kruing,dll) M3 3,500,000
7 Papan Kayu KI. 1 (Jati/Ulin,dll) M3 3,500,000
8 Papan Kayu KI. II (Kamper/Kruing,dll) M3 3,500,000
9 Papan Bauwplank M3 2,750,000
10 Papan Listplank M3 2,750,000
11 Papan Begisting M3 2,750,000
12 Kayu Rangka Plafond M3 2,750,000
13 Kayu Rangka Atap M3 2,750,000
14 Kuda-kuda Kayu M3 2,750,000
15 Kayu Reng 2/3 - 4 m M3 2,750,000
16 Kayu Gelagar 8/10 - 4 m M3 2,750,000
17 Kayu Bahan Pintu M3 2,750,000
18 Kayu begisting M3 2,750,000
19 Kayu Lembersiring Btg 12,000
20 List kayu profil 5/5 Btg 75,000
21 List kayu profil 4/4 Btg 75,000
22 Dolken Kayu Galam Btg 12,500
23 Bambu Btg 15,000
24 Kayu Bakar M3 75,000
J. Bahan sanitair
1 Klosed jongkok KIA Bh 115,663.45
2 Klosed jongkok teraso Bh 103,934.53
3 Klosed jongkok putih Bh 99,482.95
4 Klosed duduk keramik (KIA) Bh 1,447,128.61
5 Klosed duduk lokal putih Bh 998,700.48
6 Klosed duduk lokal warna Bh 981,281.28
7 Bak mandi Fiber (Besar) Bh 232,449.47
8 Bak mandi porselin (Besar) Bh 351,287.09
9 Bak mandi plastik (Besar) Bh 135,966.49
10 Urinoir terso Bh 636,148.98
11 Bak cuci piring logam Bh 907,733.57
12 Bak cuci piring teraso Bh 203,223.93
13 Pompa air sanyo (listrik) Bh 471,711.78
14 Washtafel Bh 324,093.79
M. Bahan finishing
1 Amplas kayu Lbr 3,164.49
2 Meny kayu Kg 21,582.38
3 Meny besi Kg 22,766.89
4 Dempul Kayu Kg 23,846.88
5 Plamur tembok Kg 37,045.98
6 Minyak cat Ltr 11,055.38
7 Residu Ltr 17,225.65
8 Lem kayu Ltr 11,999.89
9 Cat tembok Paragon Kg 13,091.49
10 Cat Minyak Kg 25,000.00
11 Aspal Drum 550,000.00
12 Kapur tembok Klng 126,289.16
13 Special Plitur Pernis Ltr 45,806.03
14 Thiner B Klng 16,339.20
15 Soda Api Kg 20,113.36
16 Minyak Bekisting Ltr 28,451.35
N. Upah Alat
1 Stamper Jam 100,000.00
2 Excavator Jam 300,000.00
3 Dump Truck Jam 92,000.00
4 Alat Bantu Ls 5,000.00
O. Upah Kerja
1 Tukang Oh 77,418.64
2 Kepala Tukang Oh 83,225.04
3 Pekerja Oh 59,999.45
4 Mandor Oh 89,031.44
DAFTAR HARGA UPAH, BAHAN & ALAT
Lbr. 1
KeteranganUP Down Surface
15% 5% 10%
5 6 7 8
Dilokasi 306,045.55 290,743.27 15,302.28
Dilokasi 425,125.12 403,868.86 21,256.26
Dilokasi 373,932.04 355,235.44 18,696.60
Dilokasi 450,721.65 428,185.57 22,536.08
Dilokasi 450,721.65 428,185.57 22,536.08
Dilokasi 450,721.65 428,185.57 22,536.08
Dilokasi 467,415.05 444,044.30 23,370.75
Dilokasi 267,094.31 253,739.60 13,354.72
Dilokasi 440,705.62 418,670.34 22,035.28
Dilokasi 240,384.88 228,365.64 12,019.24
Dilokasi 267,094.31 253,739.60 13,354.72
Dilokasi 420,256.21 399,243.40 21,012.81
Dilokasi 437,366.94 415,498.59 21,868.35
Dilokasi 400,641.47 380,609.40 20,032.07
Dilokasi 83,466.97 79,293.62 4,173.35
Dilokasi 229,534.18 218,057.47 11,476.71
Dilokasi 317,174.50 301,315.77 15,858.72
Dilokasi 161,925.93 153,829.63 8,096.30
Dilokasi 83,466.97 79,293.62 4,173.35
Dilokasi 1,076.17 1,022.36 53.81
Dilokasi 237,981.03 226,081.98 11,899.05
Dilokasi 3,038.20 2,886.29 151.91
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 5,175.00 4,916.25 258.75
Dilokasi 5,175.00 4,916.25 258.75
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,672.55 3,488.92 183.63
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 3,819.45 3,628.48 190.97
Dilokasi 1,529.50 1,453.03 76.47
Dilokasi 1,802.89 1,712.74 90.14
Dilokasi 28,750.00 27,312.50 1,437.50
28,750.00 27,312.50 1,437.50
Dilokasi 124,866.59 118,623.26 6,243.33
Dilokasi 78,792.82 74,853.18 3,939.64
Dilokasi 21,367.55 20,299.17 1,068.38
Dilokasi 2,938.04 2,791.14 146.90
Dilokasi 10,683.77 10,149.58 534.19
Dilokasi 5,074.79 4,821.05 253.74
Dilokasi 8,050.00 7,647.50 402.50
Dilokasi 28,645.87 27,213.57 1,432.29
Dilokasi 7,879.28 7,485.32 393.96
Dilokasi 10,350.00 9,832.50 517.50
Dilokasi 21,367.55 20,299.17 1,068.38
Dilokasi 6,677.36 6,343.49 333.87
Dilokasi 42,735.09 40,598.34 2,136.75
Dilokasi 51,415.66 48,844.87 2,570.78
Dilokasi 9,548.62 9,071.19 477.43
Dilokasi 10,683.77 10,149.58 534.19
Dilokasi 10,683.77 10,149.58 534.19
Dilokasi 44,070.56 41,867.03 2,203.53
Dilokasi 100,160.37 95,152.35 5,008.02
Dilokasi 624,332.96 593,116.31 31,216.65
Dilokasi 367,254.68 348,891.95 18,362.73
Dilokasi 11,752.15 11,164.54 587.61
Dilokasi 95,486.22 90,711.91 4,774.31
Dilokasi 41,577.68 39,498.80 2,078.88
Dilokasi 60,363.31 57,345.15 3,018.17
Dilokasi 54,620.79 51,889.75 2,731.04
Dilokasi 49,612.77 47,132.13 2,480.64
Dilokasi 109,108.03 103,652.63 5,455.40
Dilokasi 33,943.24 32,246.07 1,697.16
Dilokasi 33,386.79 31,717.45 1,669.34
Dilokasi 75,654.46 71,871.74 3,782.72
Dilokasi 30,626.81 29,095.47 1,531.34
Dilokasi 58,002.71 55,102.57 2,900.14
Dilokasi 89,743.69 85,256.51 4,487.18
Dilokasi 74,074.16 70,370.45 3,703.71
Dilokasi 44,070.56 41,867.03 2,203.53
Dilokasi 54,595.35 51,865.58 2,729.77
Dilokasi 61,698.79 58,613.85 3,084.94
Dilokasi 21,367.55 20,299.17 1,068.38
Dilokasi 17,628.22 16,746.81 881.41
Dilokasi 76,388.97 72,569.53 3,819.45
Dilokasi 48,104.80 45,699.56 2,405.24
Dilokasi 58,760.75 55,822.71 2,938.04
Dilokasi 13,805.44 13,115.17 690.27
Dilokasi 17,628.22 16,746.81 881.41
Dilokasi 19,275.31 18,311.54 963.77
Dilokasi 20,866.74 19,823.41 1,043.34
Dilokasi 27,733.29 26,346.63 1,386.66
Dilokasi 43,252.59 41,089.96 2,162.63
Dilokasi 108,173.20 102,764.54 5,408.66
Dilokasi 14,690.19 13,955.68 734.51
Dilokasi 29,380.37 27,911.36 1,469.02
Dilokasi 93,839.14 89,147.18 4,691.96
Dilokasi 47,924.14 45,527.93 2,396.21
Dilokasi 47,924.14 45,527.93 2,396.21
Dilokasi 29,900.00 28,405.00 1,495.00
Dilokasi 26,450.00 25,127.50 1,322.50
Dilokasi 74,919.96 71,173.96 3,746.00
Dilokasi 200,320.74 190,304.70 10,016.04
Dilokasi 400,641.47 380,609.40 20,032.07
Dilokasi 200,320.74 190,304.70 10,016.04
Dilokasi 190,972.43 181,423.81 9,548.62
Dilokasi 868,056.52 824,653.69 43,402.83
Dilokasi 120,459.54 114,436.56 6,022.98
Dilokasi 127,804.63 121,414.40 6,390.23
Dilokasi 12,277.44 11,663.56 613.87
Dilokasi 19,598.05 18,618.14 979.90
Dilokasi 205,996.49 195,696.67 10,299.82
Dilokasi 275,596.82 261,816.98 13,779.84
Dilokasi 27,176.85 25,818.00 1,358.84
Dilokasi 55,455.46 52,682.68 2,772.77
Dilokasi 80,261.84 76,248.75 4,013.09
Dilokasi 7,345.09 6,977.84 367.25
Dilokasi 9,377.51 8,908.64 468.88
Dilokasi 9,698.86 9,213.92 484.94
Dilokasi 3,822.79 3,631.65 191.14
Dilokasi 19,006.62 18,056.29 950.33
Dilokasi 43,180.25 41,021.24 2,159.01
Dilokasi 11,591.89 11,012.30 579.59
Dilokasi 16,693.39 15,858.72 834.67
Dilokasi 11,912.41 11,316.79 595.62
Dilokasi 31,833.19 30,241.53 1,591.66
Dilokasi 25,876.99 24,583.14 1,293.85
Dilokasi 11,686.12 11,101.81 584.31
Dilokasi 10,216.36 9,705.54 510.82
Dilokasi 34,455.17 32,732.41 1,722.76
Dilokasi 74,719.63 70,983.65 3,735.98
Dilokasi 106,095.80 100,791.01 5,304.79
Dilokasi 111,289.30 105,724.83 5,564.46
Dilokasi 114,182.82 108,473.68 5,709.14
Dilokasi 316,250.00 300,437.50 15,812.50
Dilokasi 17,250.00 16,387.50 862.50
Dilokasi 23,000.00 21,850.00 1,150.00
Dilokasi 23,000.00 21,850.00 1,150.00
Dilokasi 17,250.00 16,387.50 862.50
Dilokasi 18,400.00 17,480.00 920.00
Dilokasi 345.00 327.75 17.25
Dilokasi 24,150.00 22,942.50 1,207.50
Dilokasi 133,702.96 127,017.81 6,685.15
Dilokasi 29,185.62 27,726.34 1,459.28
Dilokasi 80,702.55 76,667.42 4,035.13
Dilokasi 73,450.94 69,778.39 3,672.55
Dilokasi 133,594.64 126,914.91 6,679.73
Dilokasi 177,651.11 168,768.55 8,882.56
Dilokasi 246,795.15 234,455.39 12,339.76
Dilokasi 198,317.53 188,401.65 9,915.88
Dilokasi 144,698.34 137,463.43 7,234.92
Dilokasi 40,064.15 38,060.94 2,003.21
Dilokasi 53,418.86 50,747.92 2,670.94
Dilokasi 86,805.65 82,465.37 4,340.28
Dilokasi 155,916.31 148,120.49 7,795.82
Dilokasi 93,483.01 88,808.86 4,674.15
Dilokasi 20,032.07 19,030.47 1,001.60
Dilokasi 32,318.41 30,702.49 1,615.92
Dilokasi 60,096.22 57,091.41 3,004.81
Dilokasi 113,515.08 107,839.33 5,675.75
Dilokasi 514,156.55 488,448.73 25,707.83
Dilokasi 661,058.43 628,005.51 33,052.92
Dilokasi 807,960.30 767,562.28 40,398.01
Dilokasi 991,587.64 942,008.26 49,579.38
Dilokasi 1,322,116.85 1,256,011.01 66,105.84
Dilokasi 36,603.05 34,772.90 1,830.15
Dilokasi 41,095.72 39,040.94 2,054.79
Dilokasi 77,899.39 74,004.42 3,894.97
Dilokasi 73,186.81 69,527.47 3,659.34
Dilokasi 96,095.79 91,291.00 4,804.79
Dilokasi 121,921.43 115,825.36 6,096.07
Dilokasi 161,369.78 153,301.29 8,068.49
Dilokasi 392,628.64 372,997.21 19,631.43
Dilokasi 229,033.37 217,581.71 11,451.67
Dilokasi 37,393.20 35,523.54 1,869.66
Dilokasi 23,504.30 22,329.08 1,175.21
Dilokasi 24,973.32 23,724.65 1,248.67
Dilokasi 30,849.39 29,306.92 1,542.47
Dilokasi
Dilokasi 21,806.34 20,716.03 1,090.32
Dilokasi 38,177.79 36,268.90 1,908.89
Dilokasi 40,247.77 38,235.39 2,012.39
Dilokasi 50,022.95 47,521.80 2,501.15
Dilokasi 53,196.28 50,536.47 2,659.81
Dilokasi 62,333.14 59,216.48 3,116.66
Dilokasi 71,937.40 68,340.53 3,596.87
Dilokasi 95,664.28 90,881.07 4,783.21
Dilokasi 99,075.30 94,121.53 4,953.76
Dilokasi 138,332.60 131,415.97 6,916.63
Dilokasi 159,875.03 151,881.27 7,993.75
Dilokasi 194,222.08 184,510.98 9,711.10
Dilokasi
Dilokasi 16,865.10 16,021.84 843.25
Dilokasi 23,993.97 22,794.27 1,199.70
Dilokasi 34,562.00 32,833.90 1,728.10
Dilokasi 32,051.32 30,448.75 1,602.57
Dilokasi 35,556.93 33,779.08 1,777.85
Dilokasi 38,283.52 36,369.34 1,914.18
Dilokasi 46,741.50 44,404.43 2,337.08
Dilokasi 66,105.84 62,800.55 3,305.29
Dilokasi 201,572.74 191,494.10 10,078.64
Dilokasi 206,998.09 196,648.19 10,349.90
Dilokasi
Dilokasi 130,208.48 123,698.05 6,510.42
Dilokasi 148,014.77 140,614.03 7,400.74
Dilokasi 188,078.91 178,674.97 9,403.95
Dilokasi 308,271.35 292,857.79 15,413.57
Dilokasi 719,819.18 683,828.22 35,990.96
Dilokasi 23,206.04 22,045.74 1,160.30
Dilokasi 26,540.27 25,213.26 1,327.01
Dilokasi 14,178.26 13,469.34 708.91
Dilokasi 94,493.52 89,768.84 4,724.68
Dilokasi 44,137.34 41,930.47 2,206.87
Dilokasi 12,873.95 12,230.25 643.70
Dilokasi 17,427.90 16,556.51 871.40
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
Dilokasi - - -
- - -
- - -
Dilokasi 8,625.00 8,193.75 431.25
Dilokasi 6,325.00 6,008.75 316.25
Dilokasi 3,162.50 3,004.38 158.13
Dilokasi 3,450.00 3,277.50 172.50
Dilokasi 2,300.00 2,185.00 115.00
Dilokasi 53,418.86 50,747.92 2,670.94
Dilokasi 49,746.32 47,259.00 2,487.32
Dilokasi 62,433.30 59,311.63 3,121.66
Dilokasi 67,574.86 64,196.12 3,378.74
Dilokasi 64,636.82 61,404.98 3,231.84
Dilokasi 71,247.41 67,685.04 3,562.37
Dilokasi 82,298.44 78,183.51 4,114.92
Dilokasi 59,495.26 56,520.50 2,974.76
Dilokasi 70,179.03 66,670.08 3,508.95
Dilokasi 61,565.24 58,486.98 3,078.26
Dilokasi 61,698.79 58,613.85 3,084.94
Dilokasi 60,229.77 57,218.28 3,011.49
Dilokasi 62,433.30 59,311.63 3,121.66
Dilokasi 60,964.28 57,916.06 3,048.21
Dilokasi 64,636.82 61,404.98 3,231.84
Dilokasi 62,433.30 59,311.63 3,121.66
Dilokasi 64,636.82 61,404.98 3,231.84
Dilokasi 62,433.30 59,311.63 3,121.66
Dilokasi 434,028.26 412,326.85 21,701.41
Dilokasi 467,415.05 444,044.30 23,370.75
Dilokasi 72,115.46 68,509.69 3,605.77
Dilokasi 168,937.15 160,490.30 8,446.86
Dilokasi 64,930.63 61,684.10 3,246.53
Dilokasi 66,105.84 62,800.55 3,305.29
Dilokasi 72,716.43 69,080.61 3,635.82
Dilokasi 71,981.92 68,382.82 3,599.10
Dilokasi 78,592.50 74,662.88 3,929.63
Dilokasi 1,260,351.29 1,197,333.73 63,017.56
Dilokasi 73,450.94 69,778.39 3,672.55
Dilokasi 132,211.69 125,601.10 6,610.58
Dilokasi 668,403.52 634,983.34 33,420.18
Dilokasi 10,283.13 9,768.97 514.16
Dilokasi 9,682.17 9,198.06 484.11
Dilokasi 7,678.96 7,295.01 383.95
Dilokasi 5,608.98 5,328.53 280.45
Dilokasi 12,353.11 11,735.46 617.66
Dilokasi 9,014.43 8,563.71 450.72
Dilokasi 834,669.73 792,936.24 41,733.49
Dilokasi
Dilokasi
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 11,500.00 10,925.00 575.00
Dilokasi
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 4,025,000.00 3,823,750.00 201,250.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 3,162,500.00 3,004,375.00 158,125.00
Dilokasi 13,800.00 13,110.00 690.00
Dilokasi 86,250.00 81,937.50 4,312.50
Dilokasi 86,250.00 81,937.50 4,312.50
Dilokasi 14,375.00 13,656.25 718.75
Dilokasi 17,250.00 16,387.50 862.50
Dilokasi 86,250.00 81,937.50 4,312.50
Dilokasi 133,012.97 126,362.32 6,650.65
Dilokasi 119,524.71 113,548.47 5,976.24
Dilokasi 114,405.40 108,685.13 5,720.27
Dilokasi 1,664,197.90 1,580,988.00 83,209.89
Dilokasi 1,148,505.55 1,091,080.27 57,425.28
Dilokasi 1,128,473.48 1,072,049.80 56,423.67
Dilokasi 267,316.89 253,951.05 13,365.84
Dilokasi 403,980.15 383,781.14 20,199.01
Dilokasi 156,361.46 148,543.39 7,818.07
Dilokasi 731,571.33 694,992.76 36,578.57
Dilokasi 1,043,893.61 991,698.93 52,194.68
Dilokasi 233,707.52 222,022.15 11,685.38
Dilokasi 542,468.55 515,345.12 27,123.43
Dilokasi 372,707.86 354,072.46 18,635.39
Dilokasi 3,639.16 3,457.20 181.96
Dilokasi 24,819.74 23,578.75 1,240.99
Dilokasi 26,181.92 24,872.82 1,309.10
Dilokasi 27,423.91 26,052.71 1,371.20
Dilokasi 42,602.88 40,472.73 2,130.14
Dilokasi 12,713.69 12,078.00 635.68
Dilokasi 19,809.49 18,819.02 990.47
Dilokasi 13,799.87 13,109.88 689.99
Dilokasi 15,055.22 14,302.46 752.76
Dilokasi 28,750.00 27,312.50 1,437.50
Dilokasi 632,500.00 600,875.00 31,625.00
Dilokasi 145,232.53 137,970.91 7,261.63
Dilokasi 52,676.93 50,043.09 2,633.85
Dilokasi 18,790.08 17,850.58 939.50
Dilokasi 23,130.37 21,973.85 1,156.52
Dilokasi 32,719.05 31,083.10 1,635.95
Dilokasi 115,000.00 109,250.00 5,750.00
Dilokasi 345,000.00 327,750.00 17,250.00
Dilokasi 105,800.00 100,510.00 5,290.00
Dilokasi 5,750.00 5,462.50 287.50
Dilokasi 89,031.44 84,579.87 4,451.57
Dilokasi 95,708.80 90,923.36 4,785.44
Dilokasi 68,999.36 65,549.40 3,449.97
Dilokasi 102,386.15 97,266.85 5,119.31
Harga Satuan Up to
( Rp. ) 115%
4
240,000.00 276,000.00 115%
152,000.00 174,800.00 115%
250,000.00 287,500.00 115%
225,000.00 258,750.00 115%
230,000.00 264,500.00 115%
240,000.00 276,000.00 115%
210,000.00 241,500.00 115%
220,000.00 253,000.00 115%
225,000.00 258,750.00 115%
255,000.00 293,250.00 115%
78,500.00 90,275.00 115%
223,000.00 256,450.00 115%
115%
210,000.00 241,500.00 115%
204,000.00 234,600.00 115%
155,500.00 178,825.00 115%
235,500.00 270,825.00 115%
115%
84,000.00 96,600.00 115%
170,000.00 195,500.00 115%
78,000.00 89,700.00 115%
73,000.00 83,950.00 115%
600.00 690.00 115%
110,000.00 126,500.00 115%
2,300.00 2,645.00 115%
115%
1,000.00 1,150.00 115%
1,100.00 1,265.00 115%
1,900.00 2,185.00 115%
1,120.00 1,288.00 115%
6,500.00 7,475.00 115%
2,000.00 2,300.00 115%
1,250.00 1,437.50 115%
115%
115%
63,000.00 72,450.00 115%
115%
4,200.00 4,830.00 115%
3,600.00 4,140.00 115%
4,200.00 4,830.00 115%
4,200.00 4,830.00 115%
3,600.00 4,140.00 115%
4,200.00 4,830.00 115%
24,100.00 27,715.00 115%
15,700.00 18,055.00 115%
18,500.00 21,275.00 115%
115%
21,000.00 24,150.00 115%
23,000.00 26,450.00 115%
21,000.00 24,150.00 115%
18,500.00 21,275.00 115%
18,500.00 21,275.00 115%
18,500.00 21,275.00 115%
23,100.00 26,565.00 115%
22,000.00 25,300.00 115%
22,000.00 25,300.00 115%
37,500.00 43,125.00 115%
- 115%
72,000.00 82,800.00 115%
59,500.00 68,425.00 115%
42,000.00 48,300.00 115%
30,000.00 34,500.00 115%
21,000.00 24,150.00 115%
- 115%
69,000.00 79,350.00 115%
56,500.00 64,975.00 115%
37,500.00 43,125.00 115%
31,500.00 36,225.00 115%
22,000.00 25,300.00 115%
31,500.00 36,225.00 115%
47,000.00 54,050.00 115%
15,000.00 17,250.00 115%
- 115%
90,300.00 103,845.00 115%
32,500.00 37,375.00 115%
31,500.00 36,225.00 115%
60,000.00 69,000.00 115%
40,000.00 46,000.00 115%
75,000.00 86,250.00 115%
- 115%
- 115%
39,500.00 45,425.00 115%
- 115%
55,500.00 63,825.00 115%
50,400.00 57,960.00 115%
68,200.00 78,430.00 115%
M2 #VALUE! 122,500.00 140,875.00 115%
M1 1.5 73,500.00 84,525.00 115%
- 115%
- 115%
75,000.00 86,250.00 115%
50,000.00 57,500.00 115%
5,000.00 5,750.00 115%
7,500.00 8,625.00 115%
73,500.00 84,525.00 115%
94,500.00 108,675.00 115%
42,000.00 48,300.00 115%
94,500.00 108,675.00 115%
11,500.00 13,225.00 115%
7,500.00 8,625.00 115%
6,500.00 7,475.00 115%
1,000.00 1,150.00 115%
7,800.00 8,970.00 115%
34,500.00 39,675.00 115%
18,500.00 21,275.00 115%
- 115%
- 115%
5,000.00 5,750.00 115%
13,500.00 15,525.00 115%
20,000.00 23,000.00 115%
15,000.00 17,250.00 115%
10,500.00 12,075.00 115%
50,000.00 57,500.00 115%
10,000.00 11,500.00 115%
40,000.00 46,000.00 115%
50,000.00 57,500.00 115%
45,000.00 51,750.00 115%
50,000.00 57,500.00 115%
- 115%
- 115%
- 115%
48,000.00 55,200.00 115%
19,000.00 21,850.00 115%
40,000.00 46,000.00 115%
42,500.00 48,875.00 115%
55,000.00 63,250.00 115%
75,000.00 86,250.00 115%
76,500.00 87,975.00 115%
63,000.00 72,450.00 115%
89,000.00 102,350.00 115%
23,000.00 26,450.00 115%
47,000.00 54,050.00 115%
63,000.00 72,450.00 115%
78,500.00 90,275.00 115%
42,000.00 48,300.00 115%
31,500.00 36,225.00 115%
5,000.00 5,750.00 115%
- 115%
- 115%
- 115%
10,000.00 11,500.00 115%
15,000.00 17,250.00 115%
10,000.00 11,500.00 115%
13,000.00 14,950.00 115%
14,000.00 16,100.00 115%
250.00 287.50 115%
15,000.00 17,250.00 115%
- 115%
39,500.00 45,425.00 115%
50,000.00 57,500.00 115%
84,000.00 96,600.00 115%
110,000.00 126,500.00 115%
157,500.00 181,125.00 115%
183,500.00 211,025.00 115%
210,000.00 241,500.00 115%
4,000.00 4,600.00 115%
5,000.00 5,750.00 115%
7,750.00 8,912.50 115%
8,500.00 9,775.00 115%
10,250.00 11,787.50 115%
14,250.00 16,387.50 115%
20,750.00 23,862.50 115%
- 115%
- 115%
500,000.00 575,000.00 115%
400,000.00 460,000.00 115%
225,000.00 258,750.00 115%
15,000.00 17,250.00 115%
16,000.00 18,400.00 115%
15,000.00 17,250.00 115%
13,000.00 14,950.00 115%
13,000.00 14,950.00 115%
12,000.00 13,800.00 115%
75,000.00 86,250.00 115%
13,000.00 14,950.00 115%
17,000.00 19,550.00 115%
13,000.00 14,950.00 115%
300,000.00 345,000.00 115%
150,000.00 172,500.00 115%
950,000.00 1,092,500.00 115%
1,200,000.00 1,380,000.00 115%
100,000.00 115,000.00 115%
17,500.00 20,125.00 115%
15,000.00 17,250.00 115%
17,500.00 20,125.00 115%
17,500.00 20,125.00 115%
15,000.00 17,250.00 115%
5,000.00 5,750.00 115%
13,000.00 14,950.00 115%
15,000.00 17,250.00 115%
17,500.00 20,125.00 115%
100,000.00 115,000.00 115%
- 115%
- 115%
6,000.00 6,900.00 115%
4,500.00 5,175.00 115%
2,000.00 2,300.00 115%
2,500.00 2,875.00 115%
1,500.00 1,725.00 115%
- 115%
- 115%
130,000.00 149,500.00 115%
125,000.00 143,750.00 115%
126,000.00 144,900.00 115%
1,200,000.00 1,380,000.00 115%
850,000.00 977,500.00 115%
850,000.00 977,500.00 115%
230,000.00 264,500.00 115%
650,000.00 747,500.00 115%
525,000.00 603,750.00 115%
500,000.00 575,000.00 115%
300,000.00 345,000.00 115%
175,000.00 201,250.00 115%
550,000.00 632,500.00 115%
650,000.00 747,500.00 115%
- 115%
- 115%
10,000.00 11,500.00 115%
15,000.00 17,250.00 115%
10,000.00 11,500.00 115%
13,000.00 14,950.00 115%
14,000.00 16,100.00 115%
250.00 287.50 115%
15,000.00 17,250.00 115%
- 115%
- 115%
1,250,000.00 1,437,500.00 115%
2,100,000.00 2,415,000.00 115%
2,250,000.00 2,587,500.00 115%
5,000.00 5,750.00 115%
2,000,000.00 2,300,000.00 115%
2,000,000.00 2,300,000.00 115%
1,000,000.00 1,150,000.00 115%
1,000,000.00 1,150,000.00 115%
1,100,000.00 1,265,000.00 115%
1,250,000.00 1,437,500.00 115%
45,000.00 51,750.00 115%
- 115%
- 115%
1,800.00 2,070.00 115%
13,000.00 14,950.00 115%
25,000.00 28,750.00 115%
30,000.00 34,500.00 115%
28,000.00 32,200.00 115%
9,000.00 10,350.00 115%
2,100.00 2,415.00 115%
2,000.00 2,300.00 115%
11,000.00 12,650.00 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
- 115%
130,000.00 149,500.00 115%
125,000.00 143,750.00 115%
126,000.00 144,900.00 115%
1,200,000.00 1,380,000.00 115%
850,000.00 977,500.00 115%
850,000.00 977,500.00 115%
230,000.00 264,500.00 115%
650,000.00 747,500.00 115%
525,000.00 603,750.00 115%
500,000.00 575,000.00 115%
300,000.00 345,000.00 115%
175,000.00 201,250.00 115%
550,000.00 632,500.00 115%
650,000.00 747,500.00 115%
-
-
-
-
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
-
-
-
-
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
-
#REF!
#REF!
#REF!
#REF!
-
-
-
-
-
DAFTAR ANALISA HARGA SATUAN
SATUAN KERJA
PROGRAM
PAKET PEKERJAAN
PEKERJAAN
LOKASI
T. ANGGARAN
NO URAIAN PEKERJAAN
HARGA BIAYA
SATUAN UPAH
( Rp. ) ( Rp. )
1 2 3 4
PEKERJAAN PERSIAPAN
1 1 Pem. Pagar Sementara dari kayu tinggi 2 m
Bahan
1.250 Btg Dolken kayu D. 8-10 / 400 cm 12,500.00 -
2.500 Kg Semen 50 Kg 1,330.00 -
0.005 Pasir Beton 275,803.91 -
0.009 Koral Beton 365,440.18 -
0.072 Kayu 5/7, meranti 3,500,000.00 -
0.060 Kg Paku biasa 15,000.00 -
0.400 Lt Residu 17,225.65 -
Tenaga
0.200 OH Tukang 77,418.64 15,483.73
0.400 OH Pekerja 59,999.45 23,999.78
0.020 OH Kepala Tukang 83,225.04 1,664.50
0.020 OH Mandor 89,031.44 1,780.63
Jumlah 42,928.64
2 1 Pem. Pagar Sementara dari seng gelombang tinggi 2 m
Bahan
1.250 Btg Dolken kayu D. 8-10 / 400 cm 12,500.00 -
2.500 Kg Semen 50 Kg 1,330.00 -
1.200 Lbr Seng gelombang BJLS 20 47,474.22 -
0.005 Pasir Beton 275,803.91 -
0.009 Koral Beton 365,440.18 -
0.072 Kayu 5/7, meranti 3,500,000.00 -
0.060 Kg Paku biasa 15,000.00 -
0.450 Kg Meni Besi 22,766.89 -
Tenaga
0.200 OH Tukang 77,418.64 15,483.73
0.400 OH Pekerja 59,999.45 23,999.78
0.020 OH Kepala Tukang 83,225.04 1,664.50
0.020 OH Mandor 89,031.44 1,780.63
Jumlah 42,928.64
3 1 Pem. Pagar Sementara dari kawat duri tinggi 1.8 m
Bahan
m1
M3
M3
M3
m1
M3
M3
M3
m1
1.000 Btg Dolken kayu D. 8-10 / 400 cm 40,000.00 -
2.000 Kg Semen 50 Kg 1,200.00 -
25.000 Kg Kawat duri - -
0.005 Pasir Beton 350,000.00 -
0.009 Koral Beton 350,000.00 -
0.060 Kg Paku biasa 15,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.300 OH Pekerja 50,000.00 15,000.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.020 OH Mandor 80,000.00 1,600.00
Jumlah 31,000.00
1 1 Pengukuran & Pemasangan Bouwplank
Bahan
0.012 Kayu 5/7, meranti 4,000,000.00 -
0.020 Kg Paku biasa 15,000.00 -
0.007 Kayu Papan 3/20, meranti 4,000,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.100 OH Pekerja 50,000.00 5,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 12,600.00
2 1 Membersihkan Lapangan & Perataan
Tenaga
0.100 OH Pekerja 50,000.00 5,000.00
0.050 OH Mandor 80,000.00 4,000.00
Jumlah 9,000.00
6 1 Pembuatan Jalan Sementara
Bahan
0.150 Batu belah 15/20 140,000.00 -
0.090 Batu pecah 5/7 160,000.00 -
0.010 Pasir Pasang 340,000.00 -
Tenaga
1.000 OH Pekerja 50,000.00 50,000.00
0.050 OH Mandor 80,000.00 4,000.00
Jumlah 54,000.00
7 1 Pekerjaan Bongkaran Dinding Bata
Tenaga
0.667 OH Pekerja 50,000.00 33,335.00
0.003 OH Mandor 80,000.00 266.68
Jumlah 33,601.68
PEKERJAAN TANAH
2 1 Galian Tanah Biasa dalam 1 meter
Tenaga
0.400 OH Pekerja 50,000.00 20,000.00
0.040 OH Mandor 80,000.00 3,200.00
M3
M3
m1
M3
M3
m2
m2
M3
M3
M3
m2
m3
Jumlah 23,200.00
3 1 Galian Tanah Biasa dalam 2 meter
Tenaga
0.526 OH Pekerja 50,000.00 26,300.00
0.052 OH Mandor 80,000.00 4,160.00
Jumlah 30,460.00
4 1 Galian Tanah Biasa dalam 3 meter
Tenaga
0.735 OH Pekerja 50,000.00 36,750.00
0.073 OH Mandor 80,000.00 5,840.00
Jumlah 42,590.00
5 1 Galian Tanah Keras dalam 1 meter
Tenaga
0.625 OH Pekerja 50,000.00 31,250.00
0.062 OH Mandor 80,000.00 4,960.00
Jumlah 36,210.00
6 1 Galian Tanah Cadas dalam 1 meter
Tenaga
1.250 OH Pekerja 50,000.00 62,500.00
0.125 OH Mandor 80,000.00 10,000.00
Jumlah 72,500.00
7 1 Galian Tanah Lumpur dalam 1 meter
Tenaga
0.823 OH Pekerja 50,000.00 41,150.00
0.082 OH Mandor 80,000.00 6,584.00
Jumlah 47,734.00
8 1 Pekerjaan Stripping tinggi 1 meter
Tenaga
0.050 OH Pekerja 50,000.00 2,500.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 2,900.00
4 1 Pemotong / Timbunan Tanah Dengan Alat
Tenaga
0.250 OH Operator 70,000.00 17,500.00
0.025 OH Pembantu Operator 50,000.00 1,250.00
0.090 OH Mandor 80,000.00 7,200.00
Alat
0.100 OH Excavator 300,000.00 30,000.00
0.050 OH Dump Truck 92,000.00 4,600.00
Jumlah 60,550.00
5 1 Urugan Tanah Kembali & Pemadatan
Tenaga
0.692 OH Pekerja 50,000.00 34,600.00
0.069 OH Mandor 80,000.00 5,536.00
Jumlah 40,136.00
6 1 Pemadatan Tanah Kembali
Tenaga
0.500 OH Pekerja 50,000.00 25,000.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
0.050 OH Mandor 80,000.00 4,000.00
Jumlah 29,000.00
7 1 Urugan Tanah dan Pemadatan
Bahan
1.200 Tanah Urug 60,000.00 -
Tenaga & Alat
0.083 Jam Stamper 100,000.00 8,300.00
0.300 OH Pekerja 50,000.00 15,000.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 24,100.00
6 1 Urugan Pasir dan Penyiraman
Bahan
1.200 Pasir Urug 300,000.00 -
Tenaga
0.300 OH Pekerja 50,000.00 15,000.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 15,800.00
7 1 Kg Pemasangan Lapisan Ijuk
Bahan
1.200 Kg Ijuk 7,500.00 -
Tenaga
0.150 OH Pekerja 50,000.00 7,500.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 8,700.00
8 1 Urugan Sirtu
Bahan
1.200 Sirtu 125,000.00 -
Tenaga
0.250 OH Pekerja 50,000.00 12,500.00
0.025 OH Mandor 80,000.00 2,000.00
Jumlah 14,500.00
1 1 Pasangan Pondasi Batu Padas C. 1 : 1
Bahan
1.100 Batu Padas 80,000.00 -
392.000 Kg Semen 50 Kg 1,200.00 -
0.314 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
2 1 Pasangan Pondasi Batu Padas C. 1 : 2
Bahan
1.100 Batu padas 80,000.00 -
267.000 Kg Semen 50 Kg 1,200.00 -
0.427 Pasir Pasang 340,000.00 -
Tenaga
m3
M3
m3
M3
m3
M3
m3
M3
M3
m3
M3
M3
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
3 1 Pasangan Pondasi Batu Padas C. 1 : 3
Bahan
1.100 Batu Padas 80,000.00 -
202.000 Kg Semen 50 Kg 1,200.00 -
0.485 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
4 1 Pasangan Pondasi Batu Padas C. 1 : 4
Bahan
1.100 Batu Padas 80,000.00 -
163.000 Kg Semen 50 Kg 1,200.00 -
0.520 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
5 1 Pasangan Pondasi Batu Padas C. 1 : 5
Bahan
1.100 Batu Padas 80,000.00 -
136.000 Zak Semen 50 Kg 1,200.00 -
0.544 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
6 1 Pasangan Pondasi Batu Gunung C. 1 : 1
Bahan
1.100 Batu Gunung 270,000.00 -
392.000 Zak Semen 50 Kg 1,200.00 -
0.314 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
m3
M3
M3
m3
M3
M3
m3
M3
M3
m3
M3
M3
Jumlah 124,200.00
7 1 Pasangan Pondasi Batu Gunung C. 1 : 2
Bahan
1.100 Batu Gunung 270,000.00 -
267.000 Zak Semen 50 Kg 1,200.00 -
0.427 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
8 1 Pasangan Pondasi Batu Pecah C. 1 : 3
Bahan
1.100 batu pecah 14 - 15 cm 140,000.00 -
202.000 Kg Semen 50 Kg 1,200.00 -
0.485 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
9 1 Pasangan Pondasi Batu Gunung C. 1 : 4
Bahan
1.100 Batu Gunung 270,000.00 -
163.000 Kg Semen 50 Kg 1,200.00 -
0.520 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
10 1 Pasangan Pondasi Batu Gunung C. 1 : 5
Bahan
1.100 Batu Gunung 270,000.00 -
136.000 Zak Semen 50 Kg 1,200.00 -
0.544 Pasir Pasang 340,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
1.500 OH Pekerja 50,000.00 75,000.00
0.060 OH Kepala Tukang 70,000.00 4,200.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 124,200.00
10 1 Pasangan Pondasi Batu Kosong / Aanstamping
Bahan
1.200 Batu belah 15/20 140,000.00 -
m3
M3
M3
m3
M3
M3
m3
M3
M3
m3
M3
M3
m3
M3
0.300 Pasir Urug 300,000.00 -
Tenaga
0.390 OH Tukang 65,000.00 25,350.00
0.780 OH Pekerja 50,000.00 39,000.00
0.039 OH Kepala Tukang 70,000.00 2,730.00
0.039 OH Mandor 80,000.00 3,120.00
Jumlah 70,200.00
1 1 Pasangan Batu Bata Tebal 1 bata C. 1 : 1
Bahan
140.000 Batu Bata 700.00 -
64.030 Kg Semen 50 Kg 1,200.00 -
0.059 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.650 OH Pekerja 50,000.00 32,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.030 OH Mandor 80,000.00 2,400.00
Jumlah 49,300.00
2 1 Pasangan Batu Bata Tebal 1 bata C. 1 : 2
Bahan
140.000 Batu Bata 700.00 -
43.500 Kg Semen 50 Kg 1,200.00 -
0.080 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.650 OH Pekerja 50,000.00 32,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.030 OH Mandor 80,000.00 2,400.00
Jumlah 49,300.00
3 1 Pasangan Batu Bata Tebal 1 bata C. 1 : 3
Bahan
140.000 Batu Bata 700.00 -
32.950 Kg Semen 50 Kg 1,200.00 -
0.091 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.650 OH Pekerja 50,000.00 32,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.030 OH Mandor 80,000.00 2,400.00
Jumlah 49,300.00
4 1 Pasangan Batu Bata Tebal 1 bata C. 1 : 4
Bahan
140.000 Batu Bata 700.00 -
26.550 Kg Semen 50 Kg 1,200.00 -
0.093 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.650 OH Pekerja 50,000.00 32,500.00
M3
m2
M3
M3
m2
M3
M3
m2
M3
M3
m2
M3
M3
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.030 OH Mandor 80,000.00 2,400.00
Jumlah 49,300.00
5 1 Pasangan Batu Bata Tebal 1 bata C. 1 : 5
Bahan
140.000 Batu Bata 700.00 -
22.200 Kg Semen 50 Kg 1,200.00 -
0.102 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.650 OH Pekerja 50,000.00 32,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.030 OH Mandor 80,000.00 2,400.00
Jumlah 49,300.00
6 1 Pasangan Batu Bata Tebal 1/2 bata C. 1 : 1
Bahan
70.000 Batu Bata 700.00 -
27.800 Kg Semen 50 Kg 1,200.00 -
0.028 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.320 OH Pekerja 50,000.00 16,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 24,400.00
11 1 Pasangan Batu Bata Tebal 1/2 bata C. 1 : 2
Bahan
70.000 Batu Bata 700.00 -
18.950 Kg Semen 50 Kg 1,200.00 -
0.038 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.320 OH Pekerja 50,000.00 16,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 24,400.00
12 1 Pasangan Batu Bata Tebal 1/2 bata C. 1 : 3
Bahan
70.000 Batu Bata 700.00 -
14.370 Kg Semen 50 Kg 1,200.00 -
0.040 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.320 OH Pekerja 50,000.00 16,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 24,400.00
13 1 Pasangan Batu Bata Tebal 1/2 bata C. 1 : 4
m2
M3
M3
m2
M3
M3
m2
M3
M3
m2
M3
M3
m2
Bahan
70.000 Batu Bata 700.00 -
11.500 Kg Semen 50 Kg 1,200.00 -
0.043 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.320 OH Pekerja 50,000.00 16,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 24,400.00
14 1 Pasangan Batu Bata Tebal 1/2 bata C. 1 : 5
Bahan
70.000 Batu Bata 700.00 -
9.680 Kg Semen 50 Kg 1,200.00 -
0.045 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.320 OH Pekerja 50,000.00 16,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 24,400.00
15 1 Pasangan Dinding Hollowblock (HB. 20)
Bahan
12.500 Bh Hollowblock (HB. 20) 25,000.00 -
13.500 Kg Semen 50 Kg 1,200.00 -
0.048 Pasir Pasang 340,000.00 -
1.950 Kg Besi beton polos 12,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.350 OH Pekerja 50,000.00 17,500.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.017 OH Mandor 80,000.00 1,360.00
Jumlah 29,660.00
16 1 Pasangan Dinding Hollowblock (HB. 15)
Bahan
12.500 Bh Hollowblock (HB. 15) 25,000.00 -
10.450 Kg Semen 50 Kg 1,200.00 -
0.038 Pasir Pasang 340,000.00 -
1.950 Kg Besi beton polos 12,000.00 -
Tenaga
0.120 OH Tukang 65,000.00 7,800.00
0.320 OH Pekerja 50,000.00 16,000.00
0.012 OH Kepala Tukang 70,000.00 840.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 25,840.00
17 1 Pasangan Dinding Hollowblock (HB. 10)
Bahan
12.500 Bh Hollowblock (HB. 15) 25,000.00 -
M3
M3
m2
M3
M3
m2
M3
m2
M3
m2
7.500 Kg Semen 50 Kg 1,200.00 -
0.027 Pasir Pasang 340,000.00 -
1.950 Kg Besi beton polos 12,000.00 -
Tenaga
0.120 OH Tukang 65,000.00 7,800.00
0.320 OH Pekerja 50,000.00 16,000.00
0.012 OH Kepala Tukang 70,000.00 840.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 25,840.00
4 1 Pasangan Dinding Rooster / terawang (12 x 11 x 24) cm
Bahan
36.000 Bh Roster / terawang 25,000.00 -
12.800 Kg Semen 50 Kg 1,200.00 -
0.035 Pasir Pasang 340,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.300 OH Pekerja 50,000.00 15,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.015 OH Mandor 80,000.00 1,200.00
Jumlah 23,400.00
PEKERJAAN PLESTERAN
1 1 Plesteran Tbl. 15 mm , C. 1 : 1
Bahan
12.920 Kg Semen 50 Kg 1,200.00 -
0.013 Pasir Pasang 340,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.200 OH Pekerja 50,000.00 10,000.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 21,600.00
14 1 Plesteran Tbl. 15 mm , C. 1 : 2
Bahan
8.520 Kg Semen 50 Kg 1,200.00 -
0.017 Pasir Pasang 340,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.200 OH Pekerja 50,000.00 10,000.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 21,600.00
15 1 Plesteran Tbl. 15 mm , C. 1 : 3
Bahan
6.480 Kg Semen 50 Kg 1,200.00 -
0.019 Pasir Pasang 340,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
M3
m2
M3
m2
M3
m2
M3
m2
M3
0.200 OH Pekerja 50,000.00 10,000.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 21,600.00
16 1 Plesteran Tbl. 15 mm , C. 1 : 4
Bahan
5.200 Kg Semen 50 Kg 1,200.00 -
0.020 Pasir Pasang 340,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.200 OH Pekerja 50,000.00 10,000.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 21,600.00
17 1 Plesteran Tbl. 15 mm , C. 1 : 5
Bahan
2.880 Kg Semen 50 Kg 1,200.00 -
0.024 Pasir Pasang 340,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.200 OH Pekerja 50,000.00 10,000.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 21,600.00
18 1 Plesteran Tbl. 20 mm , C. 1 : 2
Bahan
14.280 Kg Semen 50 Kg 1,200.00 -
0.023 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.250 OH Pekerja 50,000.00 12,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.0125 OH Mandor 80,000.00 1,000.00
Jumlah 27,900.00
19 1 Plesteran Tbl. 20 mm , C. 1 : 3
Bahan
10.800 Kg Semen 50 Kg 1,200.00 -
0.026 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.250 OH Pekerja 50,000.00 12,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.0125 OH Mandor 80,000.00 1,000.00
Jumlah 27,900.00
20 1 Plesteran Tbl. 20 mm , C. 1 : 4
Bahan
8.680 Kg Semen 50 Kg 1,200.00 -
0.028 Pasir Pasang 340,000.00 -
m2
M3
m2
M3
m2
M3
m2
M3
m2
M3
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.250 OH Pekerja 50,000.00 12,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.0125 OH Mandor 80,000.00 1,000.00
Jumlah 27,900.00
21 1 Plesteran Tbl. 20 mm , C. 1 : 5
Bahan
7.290 Kg Semen 50 Kg 1,200.00 -
0.028 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.250 OH Pekerja 50,000.00 12,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.0125 OH Mandor 80,000.00 1,000.00
Jumlah 27,900.00
22 1 Plesteran Ciprat , C. 1 : 2
Bahan
4.320 Kg Semen 50 Kg 1,200.00 -
0.016 Pasir Pasang 340,000.00 -
Tenaga
0.200 OH Tukang 65,000.00 13,000.00
0.250 OH Pekerja 50,000.00 12,500.00
0.020 OH Kepala Tukang 70,000.00 1,400.00
0.0125 OH Mandor 80,000.00 1,000.00
Jumlah 27,900.00
PEKERJAAN KAYU
17 1 Pasang Kusen Pintu & Jendela Kayu Bengkirai
Bahan
1.100 Kayu Bengkirai, Balok 3,500,000.00 -
Tenaga
18.000 OH Tukang 77,418.64 1,393,535.55
6.000 OH Pekerja 59,999.45 359,996.68
1.800 OH Kepala Tukang 83,225.04 149,805.07
0.300 OH Mandor 89,031.44 26,709.43
Jumlah 1,930,046.74
18 1 Pasang Kusen Pintu & Jendela Kayu Ulin
Bahan
1.100 Kayu Ulion, Balok 4,500,000.00 -
Tenaga
18.000 OH Tukang 65,000.00 1,170,000.00
6.000 OH Pekerja 50,000.00 300,000.00
1.800 OH Kepala Tukang 70,000.00 126,000.00
0.300 OH Mandor 80,000.00 24,000.00
Jumlah 1,620,000.00
19 1 Pasang Konstruksi Kuda-kuda + Gording, Kayu Bengkirai
Bahan
m2
M3
m2
M3
m3
M3
m3
M3
m3
1.100 Kayu Bengkirai, Balok 8/12 & 5/10 4,200,000.00 -
15.000 Kg Besi Strip 12,500.00 -
0.800 Kg Paku Biasa 15,000.00 -
Tenaga
12.000 OH Tukang 65,000.00 780,000.00
4.000 OH Pekerja 50,000.00 200,000.00
1.200 OH Kepala Tukang 70,000.00 84,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 1,080,000.00
20 1 Pasang Kaso + Reng, Kayu Bengkirai
Bahan
0.014 Kayu Bengkirai, Balok 4,200,000.00 -
0.150 Kg Paku Biasa 15,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.100 OH Pekerja 50,000.00 5,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 12,600.00
21 1 Pasang Rangka Plafond (1 m x 1 m)
Bahan
0.012 Kayu kapur, Balok 4,200,000.00 -
0.100 Kg Paku Biasa 15,000.00 -
Tenaga
0.250 OH Tukang 65,000.00 16,250.00
0.150 OH Pekerja 50,000.00 7,500.00
0.025 OH Kepala Tukang 70,000.00 1,750.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 31,500.00
22 1 Pasang Rangka Plafond (0.3 m x 0.6 m)
Bahan
0.023 Kayu kapur, Balok 4,200,000.00 -
0.150 Kg Paku Biasa 15,000.00 -
Tenaga
0.300 OH Tukang 65,000.00 19,500.00
0.200 OH Pekerja 50,000.00 10,000.00
0.030 OH Kepala Tukang 70,000.00 2,100.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 32,400.00
23 1 Pasang Rangka Plafond (0.3 m x 0.3 m)
Bahan
0.027 Kayu kapur, Balok 4,200,000.00 -
0.200 Kg Paku Biasa 15,000.00 -
Tenaga
0.350 OH Tukang 65,000.00 22,750.00
0.250 OH Pekerja 50,000.00 12,500.00
0.035 OH Kepala Tukang 70,000.00 2,450.00
0.0125 OH Mandor 80,000.00 1,000.00
M3
m2
M3
m2
M3
m2
M3
m2
M3
Jumlah 38,700.00
19 1 Pasang listplank Uk. 3/30, Kayu Bengkirai
Bahan
0.011 Kayu Bengkirai, Papan 4,200,000.00 -
0.050 Kg Paku Biasa 15,000.00 -
Tenaga
0.220 OH Tukang 65,000.00 14,300.00
0.110 OH Pekerja 50,000.00 5,500.00
0.022 OH Kepala Tukang 70,000.00 1,540.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 21,740.00
20 1 Pasang listplank Uk. 2 x 3/30, Kayu Bengkirai
Bahan
0.015 Kayu Bengkirai, Papan 4,200,000.00 -
0.060 Kg Paku Biasa 15,000.00 -
Tenaga
0.250 OH Tukang 65,000.00 16,250.00
0.150 OH Pekerja 50,000.00 7,500.00
0.025 OH Kepala Tukang 70,000.00 1,750.00
0.075 OH Mandor 80,000.00 6,000.00
Jumlah 31,500.00
21 1 Pasang listplank Uk. 2 x 2/20, Kayu Bengkirai
Bahan
0.009 Kayu Bengkirai, Papan 4,200,000.00 -
0.060 Kg Paku Biasa 15,000.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.100 OH Pekerja 50,000.00 5,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.050 OH Mandor 80,000.00 4,000.00
Jumlah 16,200.00
22 1 Memasang Dinding Pemisah Teakwood Rangkap, Rangka Kayu Kapur
Bahan
0.0195 Kayu kapur, Balok 4,200,000.00 -
0.0070 Kayu kapur, Papan 4,200,000.00 -
0.1000 Kg Paku biasa 15,000.00 -
1.0000 Lbr Teakwood 55,000.00 -
Tenaga
0.450 OH Tukang 65,000.00 29,250.00
0.045 OH Kepala tukang 70,000.00 3,150.00
0.150 OH Pekerja 50,000.00 7,500.00
0.008 OH Mandor 80,000.00 600.00
Jumlah 40,500.00
23 1 Memasang Dinding Partisi Plywood Rangkap, Rangka Kayu Kapur
Bahan
0.0195 Kayu kapur, Balok 4,200,000.00 -
0.0070 Kayu kapur, Papan 4,200,000.00 -
0.1000 Kg Paku biasa 15,000.00 -
m1
M3
m1
M3
m1
M3
m2
M3
M3
m2
M3
M3
0.5600 Ltr Lem Kayu 5,000.00 -
1.0000 Lbr Plywood 4" 46,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
0.060 OH Kepala tukang 70,000.00 4,200.00
0.200 OH Pekerja 50,000.00 10,000.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 54,000.00
8 1 Plafond Plywood 4 mm + Rangka
Bahan
0.023 Kayu Kapur, Balok 4,200,000.00 -
0.375 Lbr Plywood 3.6 mm 46,000.00 -
0.060 Kg Paku Biasa 15,000.00 -
0.030 Kg Paku Plywood 16,000.00 -
Tenaga
0.450 OH Tukang 65,000.00 29,250.00
0.045 OH Kepala tukang 70,000.00 3,150.00
0.370 OH Pekerja 50,000.00 18,500.00
0.019 OH Mandor 80,000.00 1,480.00
Jumlah 52,380.00
9 1 Plafond Gypsum + Rangka
Bahan
0.046 Kayu Kapur, Balok 4,200,000.00 -
0.364 Lbr Gypsum Board 48,000.00 -
0.120 Kg Paku Biasa 15,000.00 -
0.110 Kg Paku sekrup 21,000.00 -
Tenaga
0.450 OH Tukang 65,000.00 29,250.00
0.045 OH Kepala tukang 70,000.00 3,150.00
0.370 OH Pekerja 50,000.00 18,500.00
0.019 OH Mandor 80,000.00 1,480.00
Jumlah 52,380.00
10 1 Memasang List Plafodn Kayu Profil
Bahan
1.0500 Kayu Profil 5,750.00 -
0.0100 Kg Paku biasa 15,000.00 -
0.1000 Ltr Lem Kayu 5,000.00 -
Tenaga
0.021 OH Tukang 65,000.00 1,365.00
0.002 OH Kepala tukang 70,000.00 147.00
0.021 OH Pekerja 50,000.00 1,050.00
0.001 OH Mandor 80,000.00 84.00
Jumlah 2,646.00
11 1 Memasang List Gypsum
Bahan
1.0500 List Gypsum 36,000.00 -
0.0100 Kg Paku biasa 15,000.00 -
0.1000 Ltr Lem Kayu 5,000.00 -
m2
M3
m2
M3
m1
M1
m1
M1
Tenaga
0.021 OH Tukang 65,000.00 1,365.00
0.002 OH Kepala tukang 70,000.00 147.00
0.021 OH Pekerja 50,000.00 1,050.00
0.001 OH Mandor 80,000.00 84.00
Jumlah 2,646.00
20 1 Btg Pancang Ulin 10/10 - 2 M1
Bahan
0.025 Balok Ulin 4,500,000.00 -
Tenaga
0.125 OH Tukang 65,000.00 8,125.00
0.013 OH Kepala tukang 70,000.00 875.00
0.500 OH Pekerja 50,000.00 25,000.00
0.025 OH Mandor 80,000.00 2,000.00
1.000 Alat Bantu 5,000.00 5,000.00
Jumlah 41,000.00
21 1 Btg Pancang Ulin 10/10 - 3 M1
Bahan
0.035 Balok Ulin 4,500,000.00 -
Tenaga
0.125 OH Tukang 65,000.00 8,125.00
0.013 OH Kepala tukang 70,000.00 875.00
0.500 OH Pekerja 50,000.00 25,000.00
0.025 OH Mandor 80,000.00 2,000.00
1.000 Alat Bantu 5,000.00 5,000.00
Jumlah 41,000.00
21 1 Btg Pancang Ulin 10/10 - 4 M1
Bahan
0.045 Balok Ulin 4,500,000.00 -
Tenaga
0.125 OH Tukang 65,000.00 8,125.00
0.013 OH Kepala tukang 70,000.00 875.00
0.500 OH Pekerja 50,000.00 25,000.00
0.025 OH Mandor 80,000.00 2,000.00
1.000 Peralatan Pancang 5,000.00 5,000.00
Jumlah 41,000.00
PEKERJAAN BETON
22 1 Membuat Beton C. 1 : 3 : 5 ( Rabat )
Bahan
218.000 Kg Semen 50 Kg 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.870 Koral Beton 350,000.00 -
Tenaga
0.250 OH Tukang 65,000.00 16,250.00
1.650 OH Pekerja 50,000.00 82,500.00
0.025 OH Kepala Tukang 70,000.00 1,750.00
0.050 OH Mandor 80,000.00 4,000.00
M3
M3
M3
m3
M3
M3
Jumlah 104,500.00
23 1 Membuat Beton Bertulang C. 1 : 2 : 3
Bahan
336.000 Kg Semen 50 Kg 1,200.00 -
0.540 Pasir Beton 350,000.00 -
0.810 Koral Beton 350,000.00 -
Tenaga
0.350 OH Tukang 65,000.00 22,750.00
0.200 OH Pekerja 50,000.00 10,000.00
0.035 OH Kepala Tukang 70,000.00 2,450.00
1.000 OH Mandor 80,000.00 80,000.00
Jumlah 115,200.00
23 1 Membuat Plat Beton Bertulang ( 110 kg besi + bekisting )
Bahan
0.200 Kayu Terentang, Bekisting 2,300,000.00 -
1.500 Kg Paku biasa 15,000.00 -
0.400 Ltr Minyak Bekisting 20,000.00 -
110.000 Kg Besi Beton Polos 12,000.00 -
1.650 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
Tenaga
2.000 OH Pekerja 50,000.00 100,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
1.000 OH Tukang kayu 65,000.00 65,000.00
1.000 OH Tukang besi 65,000.00 65,000.00
0.240 OH Kepala Tukang 70,000.00 16,800.00
0.150 OH Mandor 80,000.00 12,000.00
Jumlah 278,300.00
24 1 Membuat Pondasi Beton Bertulang ( 175 kg besi + bekisting )
Bahan
0.200 Kayu Terentang, Bekisting 2,300,000.00 -
1.500 Kg Paku biasa 15,000.00 -
0.400 Ltr Minyak Bekisting 20,000.00 -
175.000 Kg Besi Beton Polos 12,000.00 -
2.625 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
Tenaga
2.000 OH Pekerja 50,000.00 100,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
1.000 OH Tukang kayu 65,000.00 65,000.00
1.000 OH Tukang besi 65,000.00 65,000.00
0.240 OH Kepala Tukang 70,000.00 16,800.00
0.150 OH Mandor 80,000.00 12,000.00
Jumlah 278,300.00
m3
M3
M3
m3
M3
M3
M3
m3
M3
M3
M3
25 1 Membuat Pondasi Beton Bertulang ( 200 kg besi + bekisting )
Bahan
0.200 Kayu Terentang, Bekisting 2,300,000.00 -
1.500 Kg Paku biasa 15,000.00 -
0.400 Ltr Minyak Bekisting 20,000.00 -
200.000 Kg Besi Beton Polos 12,000.00 -
3.000 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
Tenaga
3.000 OH Pekerja 50,000.00 150,000.00
0.350 OH Tukang batu 65,000.00 22,750.00
1.040 OH Tukang kayu 65,000.00 67,600.00
1.050 OH Tukang besi 65,000.00 68,250.00
0.245 OH Kepala Tukang 70,000.00 17,150.00
0.165 OH Mandor 80,000.00 13,200.00
Jumlah 338,950.00
25 1 Membuat Sloof Beton Bertulang ( 200 kg besi + bekisting )
Bahan
0.270 Kayu Terentang, Bekisting 2,300,000.00 -
2.000 Kg Paku biasa 15,000.00 -
0.600 Ltr Minyak Bekisting 20,000.00 -
200.000 Kg Besi Beton Polos 12,000.00 -
3.000 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
Tenaga
4.500 OH Pekerja 50,000.00 225,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
1.250 OH Tukang kayu 65,000.00 81,250.00
1.250 OH Tukang besi 65,000.00 81,250.00
0.300 OH Kepala Tukang 70,000.00 21,000.00
0.150 OH Mandor 80,000.00 12,000.00
Jumlah 440,000.00
26 1 Membuat Sloof Beton Bertulang ( 225 kg besi + bekisting )
Bahan
0.270 Kayu Terentang, Bekisting 2,300,000.00 -
2.000 Kg Paku biasa 15,000.00 -
0.600 Ltr Minyak Bekisting 20,000.00 -
225.000 Kg Besi Beton Polos 12,000.00 -
3.375 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
Tenaga
4.850 OH Pekerja 50,000.00 242,500.00
m3
M3
M3
M3
m3
M3
M3
M3
m3
M3
M3
M3
0.350 OH Tukang batu 65,000.00 22,750.00
1.500 OH Tukang kayu 65,000.00 97,500.00
1.400 OH Tukang besi 65,000.00 91,000.00
0.331 OH Kepala Tukang 70,000.00 23,170.00
0.170 OH Mandor 80,000.00 13,600.00
Jumlah 490,520.00
26 1 Membuat Kolom Praktis Beton Bertulang ( 110 kg besi + bekisting )
Bahan
0.400 Kayu Terentang, Bekisting 2,300,000.00 -
4.000 Kg Paku biasa 15,000.00 -
2.000 Ltr Minyak Bekisting 20,000.00 -
110.000 Kg Besi Beton Polos 12,000.00 -
1.650 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.150 Kayu Meranti, Balok 4,000,000.00 -
3.500 Lbr Plywood 9 mm 63,000.00 -
20.000 Btg Kayu Dolken 40,000.00 -
Tenaga
5.000 OH Pekerja 50,000.00 250,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
3.000 OH Tukang kayu 65,000.00 195,000.00
2.000 OH Tukang besi 65,000.00 130,000.00
0.500 OH Kepala Tukang 70,000.00 35,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 645,500.00
27 1 Membuat Kolom Beton Bertulang ( 175 kg besi + bekisting )
Bahan
0.400 Kayu Terentang, Bekisting 2,300,000.00 -
4.000 Kg Paku biasa 15,000.00 -
2.000 Ltr Minyak Bekisting 20,000.00 -
175.000 Kg Besi Beton Polos 12,000.00 -
2.625 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.150 Kayu Meranti, Balok 4,000,000.00 -
3.500 Lbr Plywood 9 mm 63,000.00 -
20.000 Btg Kayu Dolken 40,000.00 -
Tenaga
5.000 OH Pekerja 50,000.00 250,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
3.000 OH Tukang kayu 65,000.00 195,000.00
2.000 OH Tukang besi 65,000.00 130,000.00
0.500 OH Kepala Tukang 70,000.00 35,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 645,500.00
m3
M3
M3
M3
M3
m3
M3
M3
M3
M3
28 1 Membuat Kolom Beton Bertulang ( 200 kg besi + bekisting )
Bahan
0.400 Kayu Terentang, Bekisting 2,300,000.00 -
4.000 Kg Paku biasa 15,000.00 -
2.000 Ltr Minyak Bekisting 20,000.00 -
200.000 Kg Besi Beton Polos 12,000.00 -
3.000 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.150 Kayu Meranti, Balok 4,000,000.00 -
3.500 Lbr Plywood 9 mm 63,000.00 -
20.000 Btg Kayu Dolken 40,000.00 -
Tenaga
7.300 OH Pekerja 50,000.00 365,000.00
0.350 OH Tukang batu 65,000.00 22,750.00
3.300 OH Tukang kayu 65,000.00 214,500.00
2.100 OH Tukang besi 65,000.00 136,500.00
0.570 OH Kepala Tukang 70,000.00 39,900.00
0.250 OH Mandor 80,000.00 20,000.00
Jumlah 798,650.00
28 1 Membuat Kolom Beton Bertulang ( 225 kg besi + bekisting )
Bahan
0.400 Kayu Terentang, Bekisting 2,300,000.00 -
4.000 Kg Paku biasa 15,000.00 -
2.000 Ltr Minyak Bekisting 20,000.00 -
225.000 Kg Besi Beton Polos 12,000.00 -
3.375 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.150 Kayu Meranti, Balok 4,000,000.00 -
3.500 Lbr Plywood 9 mm 63,000.00 -
20.000 Btg Kayu Dolken 40,000.00 -
Tenaga
5.000 OH Pekerja 50,000.00 250,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
3.000 OH Tukang kayu 65,000.00 195,000.00
2.000 OH Tukang besi 65,000.00 130,000.00
0.500 OH Kepala Tukang 70,000.00 35,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 645,500.00
29 1 Membuat balok Beton Bertulang ( 150 kg besi + bekisting )
Bahan
0.320 Kayu Terentang, Bekisting 2,300,000.00 -
3.200 Kg Paku biasa 15,000.00 -
1.600 Ltr Minyak Bekisting 20,000.00 -
150.000 Kg Besi Beton Polos 12,000.00 -
m3
M3
M3
M3
M3
m3
M3
M3
M3
M3
m3
M3
2.250 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.140 Kayu Meranti, Balok 4,000,000.00 -
2.800 Lbr Plywood 9 mm 63,000.00 -
16.000 Btg Kayu Dolken 40,000.00 -
Tenaga
4.000 OH Pekerja 50,000.00 200,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
2.000 OH Tukang kayu 65,000.00 130,000.00
1.000 OH Tukang besi 65,000.00 65,000.00
0.400 OH Kepala Tukang 70,000.00 28,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 458,500.00
30 1 Membuat balok Beton Bertulang ( 200 kg besi + bekisting )
Bahan
0.320 Kayu Terentang, Bekisting 2,300,000.00 -
3.200 Kg Paku biasa 15,000.00 -
1.600 Ltr Minyak Bekisting 20,000.00 -
200.000 Kg Besi Beton Polos 12,000.00 -
3.000 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.140 Kayu Meranti, Balok 4,000,000.00 -
2.800 Lbr Plywood 9 mm 63,000.00 -
16.000 Btg Kayu Dolken -
Tenaga
4.000 OH Pekerja 50,000.00 200,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
2.000 OH Tukang kayu 65,000.00 130,000.00
1.000 OH Tukang besi 65,000.00 65,000.00
0.400 OH Kepala Tukang 70,000.00 28,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 458,500.00
31 1 Membuat balok Beton Bertulang ( 225 kg besi + bekisting )
Bahan
0.320 Kayu Terentang, Bekisting 2,300,000.00 -
3.200 Kg Paku biasa 15,000.00 -
1.600 Ltr Minyak Bekisting 20,000.00 -
200.000 Kg Besi Beton Polos 12,000.00 -
3.000 Kg Kawat Beton 15,000.00 -
323.000 Kg Semen 1,200.00 -
0.520 Pasir Beton 350,000.00 -
0.780 Koral Beton 350,000.00 -
0.140 Kayu Meranti, Balok 4,000,000.00 -
2.800 Lbr Plywood 9 mm 63,000.00 -
M3
M3
M3
m3
M3
M3
M3
M3
m3
M3
M3
M3
M3
16.000 Btg Kayu Dolken 40,000.00 -
Tenaga
4.000 OH Pekerja 50,000.00 200,000.00
0.300 OH Tukang batu 65,000.00 19,500.00
2.000 OH Tukang kayu 65,000.00 130,000.00
1.000 OH Tukang besi 65,000.00 65,000.00
0.400 OH Kepala Tukang 70,000.00 28,000.00
0.200 OH Mandor 80,000.00 16,000.00
Jumlah 458,500.00
PEKERJAAN PENUTUP ATAP
32 1 Pasang Atap Genteng Metal
Bahan
1.020 Lbr Genteng Metal 29,000.00 -
9.000 Bj Paku Genteng 300.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.200 OH Pekerja 50,000.00 10,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 18,000.00
2 1 Pasang Atap Zincalium
Bahan
1.020 Lbr Atap Zincaluim 26,000.00 -
9.000 Bj Paku Genteng 300.00 -
Tenaga
0.100 OH Tukang 65,000.00 6,500.00
0.200 OH Pekerja 50,000.00 10,000.00
0.010 OH Kepala Tukang 70,000.00 700.00
0.010 OH Mandor 80,000.00 800.00
Jumlah 18,000.00
33 1 Pasang Atap Sirap
Bahan
1.670 Ikat Sirap 50,000.00 -
0.200 Kg Paku Sirap 15,000.00 -
Tenaga
0.250 OH Tukang 65,000.00 16,250.00
0.166 OH Pekerja 50,000.00 8,300.00
0.025 OH Kepala Tukang 70,000.00 1,750.00
0.008 OH Mandor 80,000.00 664.00
Jumlah 26,964.00
34 1 Pasang Atap Seng Gelombang
Bahan
0.700 Lbr Seng Gelombang BJLS 20 30,000.00 -
0.020 Kg Paku Seng 15,000.00 -
Tenaga
0.060 OH Tukang 65,000.00 3,900.00
0.120 OH Pekerja 50,000.00 6,000.00
0.006 OH Kepala Tukang 70,000.00 420.00
m2
m2
m2
m2
0.006 OH Mandor 80,000.00 480.00
Jumlah 10,800.00
33 1 Pasang Nok / Bubungan Genteng Metal
Bahan
1.100 Bh Bubungan Metal 23,000.00 -
0.050 Kg Paku Biasa 15,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.250 OH Pekerja 50,000.00 12,500.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.013 OH Mandor 80,000.00 1,000.00
Jumlah 24,300.00
34 1 Pasang Bubungan Zincalium
Bahan
1.100 Bh Bubungan Zincalium 23,000.00 -
0.050 Kg Paku Biasa 15,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.250 OH Pekerja 50,000.00 12,500.00
0.015 OH Kepala Tukang 70,000.00 1,050.00
0.013 OH Mandor 80,000.00 1,000.00
Jumlah 24,300.00
PEKERJAAN SANITAIR
1 Memasang 1 Bh Klosed duduk
Bahan
1.000 Bh Klosed duduk (KIA) 1,500,000.00 -
0.040 Zak Semen 50 kg 1,200.00 -
0.010 Pasir pasang 340,000.00 -
Tenaga
1.500 OH Tukang 65,000.00 97,500.00
1.000 OH Pekerja 50,000.00 50,000.00
0.150 OH Kepala Tukang 70,000.00 10,500.00
0.160 OH Mandor 80,000.00 12,800.00
Jumlah 170,800.00
34 Memasang 1 Bh Klosed Jongkok
Bahan
1.000 Bh Klosed Jongkok (KIA) 250,000.00 -
6.000 Kg Semen 50 kg 1,200.00 -
0.010 Pasir pasang 340,000.00 -
Tenaga
1.500 OH Tukang 65,000.00 97,500.00
1.000 OH Pekerja 50,000.00 50,000.00
0.150 OH Kepala Tukang 70,000.00 10,500.00
0.160 OH Mandor 80,000.00 12,800.00
Jumlah 170,800.00
35 Memasang 1 Bh Urinoir
Bahan
m1
m1
M3
M3
1.000 Bh Urinoir 575,000.00 -
1.000 Ls Perlengkapan 172,500.00 -
0.120 Zak Semen 50 kg 1,200.00 -
0.010 Pasir pasang 340,000.00 -
Tenaga
1.000 OH Tukang 65,000.00 65,000.00
1.000 OH Pekerja 50,000.00 50,000.00
0.100 OH Kepala Tukang 70,000.00 7,000.00
0.100 OH Mandor 80,000.00 8,000.00
Jumlah 130,000.00
36 Memasang 1 Bh Washtafel
Bahan
1.000 Bh Washtafel 450,000.00 -
1.000 Ls Perlengkapan 54,000.00 -
6.000 Kg Semen Abu-abu 5,000.00 -
0.010 Pasir pasang 340,000.00 -
Tenaga
1.450 OH Tukang 65,000.00 94,250.00
1.200 OH Pekerja 50,000.00 60,000.00
0.150 OH Kepala Tukang 70,000.00 10,500.00
0.100 OH Mandor 80,000.00 8,000.00
Jumlah 172,750.00
35 Memasang & Membuat 1 Bh Bak Mandi
Bahan
330.000 Bh Batu bata 700.00 -
120.000 Kg Semen 50 Kg 1,200.00 -
0.300 Pasir Pasang 340,000.00 -
180.000 Bh Keramik 20/20 2,750.00 -
6.000 Kg Semen Nat 5,000.00 -
Tenaga
3.000 OH Tukang 65,000.00 195,000.00
6.000 OH Pekerja 50,000.00 300,000.00
0.300 OH Kepala Tukang 70,000.00 21,000.00
0.300 OH Mandor 80,000.00 24,000.00
Jumlah 540,000.00
36 Memasang 1 Bh Bak Kontrol Uk. 45 x 45 cm
Bahan
200.000 Bh Batu bata 700.00 -
77.000 Kg Semen 50 Kg 1,200.00 -
0.130 Pasir Pasang 340,000.00 -
0.020 Batu kerikil 340,000.00 -
2.600 Kg Besi beton 12,000.00 -
0.090 Pasir beton 350,000.00 -
Tenaga
0.473 OH Tukang 65,000.00 30,745.00
1.420 OH Pekerja 50,000.00 71,000.00
0.047 OH Kepala Tukang 70,000.00 3,311.00
0.071 OH Mandor 80,000.00 5,680.00
M3
M3
M3
M3
M3
M3
Jumlah 110,736.00
### Memasang 1 Bh Washtafel
Bahan
1.000 Bh Washtafel 450,000.00 -
1.000 Ls Perlengkapan (12% harga washtafel) 54,000.00 -
Tenaga
1.450 OH Tukang 65,000.00 94,250.00
1.200 OH Pekerja 50,000.00 60,000.00
0.150 OH Kepala Tukang 70,000.00 10,500.00
0.100 OH Mandor 80,000.00 8,000.00
Jumlah 172,750.00
37 1 Pek Parit Batu Bata 25/30
0.160 Galian tanah 23,200.00 -
0.125 Pasangan bata 1 : 3 104,244.00 -
0.013 Coor lantai parit 1 : 3 : 5 852,600.00 -
0.010 Urugan Pasir 375,800.00 -
1.050 Plesteran 1 : 2 37,604.00 -
0.040 Urugan Kembali 40,136.00 -
Jumlah -
38 Memasang 1 Bh Bak cuci piring
Bahan
1.000 Bh Bak cuci piring 345,000.00 -
1.540 Ls Acsessories 34,500.00 -
Jumlah -
PEKERJAAN PENUTUP LANTAI & DINDING KERAMIK
1 1 Pasang Plint Keramik 10/20
Bahan
5.0000 Bh Plint Keramik 10/20 2,000.00 -
0.0330 Zak Semen 50 Kg 1,200.00 -
0.0033 Pasir Pasang 340,000.00 -
0.1000 Kg Semen Warna 5,000.00 -
Tenaga
0.0900 OH Tukang 65,000.00 5,850.00
0.0090 OH Kepala tukang 70,000.00 630.00
0.0900 OH Pekerja 50,000.00 4,500.00
0.0045 OH Mandor 80,000.00 360.00
Jumlah 11,340.00
2 1 Pasang Lantai Keramik 10/20
Bahan
50.0000 Bh Keramik 10/20 2,000.00 -
0.2276 Zak Semen 50 Kg 1,200.00 -
0.0420 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.3500 OH Tukang 65,000.00 22,750.00
0.0350 OH Kepala tukang 70,000.00 2,450.00
0.6200 OH Pekerja 50,000.00 31,000.00
m1
M3
M3
M3
M3
M2
M3
m1
M3
m2
M3
0.0310 OH Mandor 80,000.00 2,480.00
Jumlah 58,680.00
38 1 Pasang Lantai Keramik 20/20
Bahan
25.0000 Bh Keramik 20/20 2,750.00 -
11.3800 Kg Semen 50 Kg 1,200.00 -
0.0420 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.3500 OH Tukang 65,000.00 22,750.00
0.0350 OH Kepala tukang 70,000.00 2,450.00
0.6200 OH Pekerja 50,000.00 31,000.00
0.0300 OH Mandor 80,000.00 2,400.00
Jumlah 58,600.00
39 1 Pasang Lantai Keramik 20/25
Bahan
26.0000 Bh Keramik 20/25 3,000.00 -
0.2276 Zak Semen 50 Kg 1,200.00 -
0.0420 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.3500 OH Tukang 65,000.00 22,750.00
0.0350 OH Kepala tukang 70,000.00 2,450.00
0.6200 OH Pekerja 50,000.00 31,000.00
0.0310 OH Mandor 80,000.00 2,480.00
Jumlah 58,680.00
40 1 Pasang Lantai Keramik 30/30
Bahan
12.0000 Bh Keramik 30/30 5,500.00 -
0.2276 Zak Semen 50 Kg 1,200.00 -
0.0420 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.3500 OH Tukang 65,000.00 22,750.00
0.0350 OH Kepala tukang 70,000.00 2,450.00
0.6200 OH Pekerja 50,000.00 31,000.00
0.0310 OH Mandor 80,000.00 2,480.00
Jumlah 58,680.00
39 1 Pasang Lantai Keramik 40/40
Bahan
7.0000 Bh Keramik 40/40 7,500.00 -
11.3800 Kg Semen 50 Kg 1,200.00 -
0.0420 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.3500 OH Tukang 65,000.00 22,750.00
0.0350 OH Kepala tukang 70,000.00 2,450.00
0.6200 OH Pekerja 50,000.00 31,000.00
m2
M3
m2
M3
m2
M3
m2
M3
0.0300 OH Mandor 80,000.00 2,400.00
Jumlah 58,600.00
40 1 Pasang Dinding Keramik 20/20
Bahan
25.0000 Bh Keramik 20/20 2,750.00 -
9.3000 Kg Semen 50 Kg 1,200.00 -
0.0180 Pasir Pasang 340,000.00 -
1.5000 Kg Semen Warna 5,000.00 -
Tenaga
0.4000 OH Tukang 65,000.00 26,000.00
0.0400 OH Kepala tukang 70,000.00 2,800.00
0.6000 OH Pekerja 50,000.00 30,000.00
0.0300 OH Mandor 80,000.00 2,400.00
Jumlah 61,200.00
PEKERJAAN PENGUNCI & PENGGANTUNG
1 1 Bh Pasang Kunci Tanam Union 1 x slash
Bahan
1.000 Bh Kunci Tanam Union 1 x Slash 95,000.00 -
Tenaga
0.500 OH Tukang 65,000.00 32,500.00
0.050 OH Kepala tukang 70,000.00 3,500.00
0.010 OH Pekerja 50,000.00 500.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 36,900.00
2 1 Bh Pasang Kunci Tanam Union 2 x slash
Bahan
1.000 Bh Kunci Tanam Union 2 x Slash 110,000.00 -
Tenaga
0.500 OH Tukang 65,000.00 32,500.00
0.050 OH Kepala tukang 70,000.00 3,500.00
0.010 OH Pekerja 50,000.00 500.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 36,900.00
3 1 Bh Pasang Kunci Tanam Yale 1 x slash
Bahan
1.000 Bh Kunci Tanam Yale 1 x Slash 95,000.00 -
Tenaga
0.500 OH Tukang 65,000.00 32,500.00
0.050 OH Kepala tukang 70,000.00 3,500.00
0.010 OH Pekerja 50,000.00 500.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 36,900.00
41 1 Bh Pasang Kunci Tanam Yale 2 x slash
Bahan
1.000 Bh Kunci Tanam Yale 2 x Slash 110,000.00 -
Tenaga
0.500 OH Tukang 65,000.00 32,500.00
m2
M3
0.050 OH Kepala tukang 70,000.00 3,500.00
0.010 OH Pekerja 50,000.00 500.00
0.005 OH Mandor 80,000.00 400.00
Jumlah 36,900.00
42 1 Bh Pasang Engsel Pintu
Bahan
1.000 Bh Engsel Pintu 4" 25,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
43 1 Bh Pasang Engsel Pintu Besi
Bahan
1.000 Bh Engsel Pintu Besi - -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
44 1 Bh Pasang Engsel Jendela
Bahan
1.000 Bh Engsel Jendela 3" 20,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
45 1 Bh Pasang Hak Angin
Bahan
1.000 Bh Hak Angin 17,500.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
46 1 Bh Pasang Espangolet Lengkap
Bahan
1.000 Bh Espangolet Lengkap 75,000.00 -
Tenaga
0.600 OH Tukang 65,000.00 39,000.00
0.060 OH Kepala tukang 70,000.00 4,200.00
0.060 OH Pekerja 50,000.00 3,000.00
0.003 OH Mandor 80,000.00 240.00
Jumlah 46,440.00
47 1 Bh Pasang Grendel
Bahan
1.000 Bh Grendel 20,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
48 1 Bh Pasang Kaca Bening, Tebal 3 mm
Bahan
1.000 Kaca Bening 3 mm 77,500.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
49 1 Bh Pasang Kaca Bening, Tebal 5 mm
Bahan
1.000 Kaca Bening 5 mm 25,000.00 -
Tenaga
0.150 OH Tukang 65,000.00 9,750.00
0.015 OH Kepala tukang 70,000.00 1,050.00
0.015 OH Pekerja 50,000.00 750.00
0.00075 OH Mandor 80,000.00 60.00
Jumlah 11,610.00
PEKERJAAN PENGECATAN
1 1 Mengikis / Mengerok PermukaanCat Tembok Lama
Bahan
0.050 Kg Soda Api 95,000.00 -
Tenaga
0.150 OH Pekerja 50,000.00 7,500.00
0.003 OH Mandor 80,000.00 200.00
Jumlah 7,700.00
57 1 Cat Kayu Kusen, Daun Pintu / Jendela, Besi
Bahan
0.300 Kg Cat kilap sekelas aftelak 25,000.00 -
0.075 Kg Dempul kayu 35,000.00 -
0.060 Ltr Minyak cat 12,500.00 -
0.110 Kg Plamur 325,000.00 -
0.500 Lbr Kertas gosok 5,000.00 -
Tenaga
0.192 OH Tukang 65,000.00 12,480.00
0.019 OH Kepala tukang 70,000.00 1,344.00
0.250 OH Pekerja 50,000.00 12,500.00
0.013 OH Mandor 80,000.00 1,000.00
M2
M2
m2
m2
Jumlah 27,324.00
58 1 Cat Tembok Baru 3 x sapu / Plafond
Bahan
0.300 Kg Cat tembok sekelas paragon 15,000.00 -
0.150 Kg Plamur 325,000.00 -
1.000 Lbr Kertas gosok 5,000.00 -
Tenaga
0.120 OH Tukang 65,000.00 7,800.00
0.012 OH Kepala tukang 70,000.00 840.00
0.188 OH Pekerja 50,000.00 9,400.00
0.094 OH Mandor 80,000.00 7,520.00
Jumlah 25,560.00
59 1 Cat Tembok Baru 2 x sapu
Bahan
0.200 Kg Cat tembok sekelas paragon 15,000.00 -
0.100 Kg Plamur 325,000.00 -
0.600 Lbr Kertas gosok 5,000.00 -
Tenaga
0.060 OH Tukang 65,000.00 3,900.00
0.006 OH Kepala tukang 70,000.00 420.00
0.090 OH Pekerja 50,000.00 4,500.00
0.045 OH Mandor 80,000.00 3,600.00
Jumlah 12,420.00
m2
m2
DAFTAR ANALISA HARGA SATUAN
BIAYA JUMLAH
BAHAN HARGA
( Rp. ) ( Rp. )
5 6
15,625.00 15,625.00
3,325.00 3,325.00
1,379.02 1,379.02
3,288.96 3,288.96
252,000.00 252,000.00
900.00 900.00
6,890.26 6,890.26
- 15,483.73
- 23,999.78
- 1,664.50
- 1,780.63
283,408.24 326,336.88
15,625.00 15,625.00
3,325.00 3,325.00
56,969.06 56,969.06
1,379.02 1,379.02
3,288.96 3,288.96
252,000.00 252,000.00
900.00 900.00
10,245.10 10,245.10
- 15,483.73
- 23,999.78
- 1,664.50
- 1,780.63
343,732.14 386,660.78
40,000.00 40,000.00
2,400.00 2,400.00
- -
1,750.00 1,750.00
3,150.00 3,150.00
900.00 900.00
- 13,000.00
- 15,000.00
- 1,400.00
- 1,600.00
48,200.00 79,200.00
48,000.00 48,000.00
300.00 300.00
28,000.00 28,000.00
- 6,500.00
- 5,000.00
- 700.00
- 400.00
76,300.00 88,900.00
- 5,000.00
- 4,000.00
- 9,000.00
21,000.00 21,000.00
14,400.00 14,400.00
3,400.00 3,400.00
- 50,000.00
- 4,000.00
38,800.00 92,800.00
- 33,335.00
- 266.68
- 33,601.68
- 20,000.00
- 3,200.00
- 23,200.00
- 26,300.00
- 4,160.00
- 30,460.00
- 36,750.00
- 5,840.00
- 42,590.00
- 31,250.00
- 4,960.00
- 36,210.00
- 62,500.00
- 10,000.00
- 72,500.00
- 41,150.00
- 6,584.00
- 47,734.00
- 2,500.00
- 400.00
- 2,900.00
- 17,500.00
- 1,250.00
- 7,200.00
- 30,000.00
- 4,600.00
- 60,550.00 120,000.00
10,000.00
1,200,000,000.00
- 34,600.00
- 5,536.00
- 40,136.00
- 25,000.00
- 4,000.00
- 29,000.00
72,000.00 72,000.00
- 8,300.00
- 15,000.00
- 800.00
72,000.00 96,100.00
360,000.00 360,000.00
- 15,000.00
- 800.00
360,000.00 375,800.00
9,000.00 9,000.00
- 7,500.00
- 1,200.00
9,000.00 17,700.00
150,000.00 150,000.00
- 12,500.00
- 2,000.00
150,000.00 164,500.00
88,000.00 88,000.00
470,400.00 470,400.00
106,760.00 106,760.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
665,160.00 789,360.00
88,000.00 88,000.00
320,400.00 320,400.00
145,180.00 145,180.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
553,580.00 677,780.00
88,000.00 88,000.00
242,400.00 242,400.00
164,900.00 164,900.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
495,300.00 619,500.00
88,000.00 88,000.00
195,600.00 195,600.00
176,800.00 176,800.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
460,400.00 584,600.00
88,000.00 88,000.00
163,200.00 163,200.00
184,960.00 184,960.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
436,160.00 560,360.00
297,000.00 297,000.00
470,400.00 470,400.00
106,760.00 106,760.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
874,160.00 998,360.00
297,000.00 297,000.00
320,400.00 320,400.00
145,180.00 145,180.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
762,580.00 886,780.00
154,000.00 154,000.00
242,400.00 242,400.00
164,900.00 164,900.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
561,300.00 685,500.00
297,000.00 297,000.00
195,600.00 195,600.00
176,800.00 176,800.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
669,400.00 793,600.00
297,000.00 297,000.00
163,200.00 163,200.00
184,960.00 184,960.00
- 39,000.00
- 75,000.00
- 4,200.00
- 6,000.00
645,160.00 769,360.00
168,000.00 168,000.00
90,000.00 90,000.00
- 25,350.00
- 39,000.00
- 2,730.00
- 3,120.00
258,000.00 328,200.00
98,000.00 98,000.00
76,836.00 76,836.00
20,060.00 20,060.00
- 13,000.00
- 32,500.00
- 1,400.00
- 2,400.00
194,896.00 244,196.00
98,000.00 98,000.00
52,200.00 52,200.00
27,200.00 27,200.00
- 13,000.00
- 32,500.00
- 1,400.00
- 2,400.00
177,400.00 226,700.00
98,000.00 98,000.00
39,540.00 39,540.00
30,940.00 30,940.00
- 13,000.00
- 32,500.00
- 1,400.00
- 2,400.00
168,480.00 217,780.00
98,000.00 98,000.00
31,860.00 31,860.00
31,620.00 31,620.00
- 13,000.00
- 32,500.00
- 1,400.00
- 2,400.00
161,480.00 210,780.00
98,000.00 98,000.00
26,640.00 26,640.00
34,680.00 34,680.00
- 13,000.00
- 32,500.00
- 1,400.00
- 2,400.00
159,320.00 208,620.00
49,000.00 49,000.00
33,360.00 33,360.00
9,520.00 9,520.00
- 6,500.00
- 16,000.00
- 700.00
- 1,200.00
91,880.00 116,280.00
49,000.00 49,000.00
22,740.00 22,740.00
12,920.00 12,920.00
- 6,500.00
- 16,000.00
- 700.00
- 1,200.00
84,660.00 109,060.00
49,000.00 49,000.00
17,244.00 17,244.00
13,600.00 13,600.00
- 6,500.00
- 16,000.00
- 700.00
- 1,200.00
79,844.00 104,244.00
49,000.00 49,000.00
13,800.00 13,800.00
14,620.00 14,620.00
- 6,500.00
- 16,000.00
- 700.00
- 1,200.00
77,420.00 101,820.00
49,000.00 49,000.00
11,616.00 11,616.00
15,300.00 15,300.00
- 6,500.00
- 16,000.00
- 700.00
- 1,200.00
75,916.00 100,316.00
312,500.00 312,500.00
16,200.00 16,200.00
16,320.00 16,320.00
23,400.00 23,400.00
- 9,750.00
- 17,500.00
- 1,050.00
- 1,360.00
368,420.00 398,080.00
312,500.00 312,500.00
12,540.00 12,540.00
12,920.00 12,920.00
23,400.00 23,400.00
- 7,800.00
- 16,000.00
- 840.00
- 1,200.00
361,360.00 387,200.00
312,500.00 312,500.00
9,000.00 9,000.00
9,180.00 9,180.00
23,400.00 23,400.00
- 7,800.00
- 16,000.00
- 840.00
- 1,200.00
354,080.00 379,920.00
900,000.00 900,000.00
15,360.00 15,360.00
11,900.00 11,900.00
- 6,500.00
- 15,000.00
- 700.00
- 1,200.00
927,260.00 950,660.00
15,504.00 15,504.00
4,420.00 4,420.00
- 9,750.00
- 10,000.00
- 1,050.00
- 800.00
19,924.00 41,524.00
10,224.00 10,224.00
5,780.00 5,780.00
- 9,750.00
- 10,000.00
- 1,050.00
- 800.00
16,004.00 37,604.00
7,776.00 7,776.00
6,460.00 6,460.00
- 9,750.00
- 10,000.00
- 1,050.00
- 800.00
14,236.00 35,836.00
6,240.00 6,240.00
6,800.00 6,800.00
- 9,750.00
- 10,000.00
- 1,050.00
- 800.00
13,040.00 34,640.00
3,456.00 3,456.00
8,160.00 8,160.00
- 9,750.00
- 10,000.00
- 1,050.00
- 800.00
11,616.00 33,216.00
17,136.00 17,136.00
7,820.00 7,820.00
- 13,000.00
- 12,500.00
- 1,400.00
- 1,000.00
24,956.00 52,856.00
12,960.00 12,960.00
8,840.00 8,840.00
- 13,000.00
- 12,500.00
- 1,400.00
- 1,000.00
21,800.00 49,700.00
10,416.00 10,416.00
9,520.00 9,520.00
- 13,000.00
- 12,500.00
- 1,400.00
- 1,000.00
19,936.00 47,836.00
8,748.00 8,748.00
9,520.00 9,520.00
- 13,000.00
- 12,500.00
- 1,400.00
- 1,000.00
18,268.00 46,168.00
5,184.00 5,184.00
5,440.00 5,440.00
- 13,000.00
- 12,500.00
- 1,400.00
- 1,000.00
10,624.00 38,524.00
3,850,000.00 3,850,000.00
- 1,393,535.55
- 359,996.68
- 149,805.07
- 26,709.43
3,850,000.00 5,780,046.74
4,950,000.00 4,950,000.00
- 1,170,000.00
- 300,000.00
- 126,000.00
- 24,000.00
4,950,000.00 6,570,000.00
4,620,000.00 4,620,000.00
187,500.00 187,500.00
12,000.00 12,000.00
- 780,000.00
- 200,000.00
- 84,000.00
- 16,000.00
4,819,500.00 5,899,500.00
58,800.00 58,800.00
2,250.00 2,250.00
- 6,500.00
- 5,000.00
- 700.00
- 400.00
61,050.00 73,650.00
50,400.00 50,400.00
1,500.00 1,500.00
- 16,250.00
- 7,500.00
- 1,750.00
- 6,000.00
51,900.00 83,400.00
96,600.00 96,600.00
2,250.00 2,250.00
- 19,500.00
- 10,000.00
- 2,100.00
- 800.00
98,850.00 131,250.00
113,400.00 113,400.00
3,000.00 3,000.00
- 22,750.00
- 12,500.00
- 2,450.00
- 1,000.00
116,400.00 155,100.00
46,200.00 46,200.00
750.00 750.00
- 14,300.00
- 5,500.00
- 1,540.00
- 400.00
46,950.00 68,690.00
60,900.00 60,900.00
900.00 900.00
- 16,250.00
- 7,500.00
- 1,750.00
- 6,000.00
61,800.00 93,300.00
36,960.00 36,960.00
900.00 900.00
- 6,500.00
- 5,000.00
- 700.00
- 4,000.00
37,860.00 54,060.00
81,900.00
29,400.00
1,500.00
55,000.00
-
-
-
-
167,800.00 208,300.00
81,900.00
29,400.00
1,500.00
2,800.00
46,000.00
-
-
-
-
161,600.00 215,600.00
96,600.00
17,250.00
900.00
480.00
-
-
-
-
115,230.00 167,610.00
193,200.00
17,472.00
1,800.00
2,310.00
-
-
-
-
214,782.00 267,162.00
6,037.50
150.00
500.00
-
-
-
-
6,687.50 9,333.50
37,800.00
150.00
500.00
-
-
-
-
38,450.00 41,096.00
112,500.00
-
-
-
-
-
112,500.00 153,500.00
157,500.00
-
-
-
-
-
157,500.00 198,500.00
202,500.00
-
-
-
-
-
202,500.00 243,500.00
261,600.00 261,600.00
182,000.00 182,000.00
304,500.00 304,500.00
- 16,250.00
- 82,500.00
- 1,750.00
- 4,000.00
748,100.00 852,600.00
403,200.00 403,200.00
189,000.00 189,000.00
283,500.00 283,500.00
- 22,750.00
- 10,000.00
- 2,450.00
- 80,000.00
875,700.00 990,900.00
460,000.00 460,000.00
22,500.00 22,500.00
8,000.00 8,000.00
1,320,000.00 1,320,000.00
24,750.00 24,750.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
- 100,000.00
- 19,500.00
- 65,000.00
- 65,000.00
- 16,800.00
- 12,000.00
2,677,850.00 2,956,150.00
460,000.00 460,000.00
22,500.00 22,500.00
8,000.00 8,000.00
2,100,000.00 2,100,000.00
39,375.00 39,375.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
- 100,000.00
- 19,500.00
- 65,000.00
- 65,000.00
- 16,800.00
- 12,000.00
3,472,475.00 3,750,775.00 SNI
460,000.00 460,000.00
22,500.00 22,500.00
8,000.00 8,000.00
2,400,000.00 2,400,000.00
45,000.00 45,000.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
- 150,000.00
- 22,750.00
- 67,600.00
- 68,250.00
- 17,150.00
- 13,200.00
3,778,100.00 4,117,050.00
621,000.00 621,000.00
30,000.00 30,000.00
12,000.00 12,000.00
2,400,000.00 2,400,000.00
45,000.00 45,000.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
- 225,000.00
- 19,500.00
- 81,250.00
- 81,250.00
- 21,000.00
- 12,000.00
3,950,600.00 4,390,600.00 SNI
621,000.00 621,000.00
30,000.00 30,000.00
12,000.00 12,000.00
2,700,000.00 2,700,000.00
50,625.00 50,625.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
- 242,500.00
- 22,750.00
- 97,500.00
- 91,000.00
- 23,170.00
- 13,600.00
4,256,225.00 4,746,745.00
920,000.00 920,000.00
60,000.00 60,000.00
40,000.00 40,000.00
1,320,000.00 1,320,000.00
24,750.00 24,750.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
600,000.00 600,000.00
220,500.00 220,500.00
800,000.00 800,000.00
- 250,000.00
- 19,500.00
- 195,000.00
- 130,000.00
- 35,000.00
- 16,000.00
4,827,850.00 5,473,350.00
920,000.00 920,000.00
60,000.00 60,000.00
40,000.00 40,000.00
2,100,000.00 2,100,000.00
39,375.00 39,375.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
600,000.00 600,000.00
220,500.00 220,500.00
800,000.00 800,000.00
- 250,000.00
- 19,500.00
- 195,000.00
- 130,000.00
- 35,000.00
- 16,000.00
5,622,475.00 6,267,975.00
920,000.00 920,000.00
60,000.00 60,000.00
40,000.00 40,000.00
2,400,000.00 2,400,000.00
45,000.00 45,000.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
600,000.00 600,000.00
220,500.00 220,500.00
800,000.00 800,000.00
- 365,000.00
- 22,750.00
- 214,500.00
- 136,500.00
- 39,900.00
- 20,000.00
5,928,100.00 6,726,750.00
920,000.00 920,000.00
60,000.00 60,000.00
40,000.00 40,000.00
2,700,000.00 2,700,000.00
50,625.00 50,625.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
600,000.00 600,000.00
220,500.00 220,500.00
800,000.00 800,000.00
- 250,000.00
- 19,500.00
- 195,000.00
- 130,000.00
- 35,000.00
- 16,000.00
6,233,725.00 6,879,225.00
736,000.00 736,000.00
48,000.00 48,000.00
32,000.00 32,000.00
1,800,000.00 1,800,000.00
33,750.00 33,750.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
560,000.00 560,000.00
176,400.00 176,400.00
640,000.00 640,000.00
- 200,000.00
- 19,500.00
- 130,000.00
- 65,000.00
- 28,000.00
- 16,000.00
4,868,750.00 5,327,250.00
736,000.00 736,000.00
48,000.00 48,000.00
32,000.00 32,000.00
2,400,000.00 2,400,000.00
45,000.00 45,000.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
560,000.00 560,000.00
176,400.00 176,400.00
- -
- 200,000.00
- 19,500.00
- 130,000.00
- 65,000.00
- 28,000.00
- 16,000.00
4,840,000.00 5,298,500.00
736,000.00 736,000.00
48,000.00 48,000.00
32,000.00 32,000.00
2,400,000.00 2,400,000.00
45,000.00 45,000.00
387,600.00 387,600.00
182,000.00 182,000.00
273,000.00 273,000.00
560,000.00 560,000.00
176,400.00 176,400.00
640,000.00 640,000.00
- 200,000.00
- 19,500.00
- 130,000.00
- 65,000.00
- 28,000.00
- 16,000.00
5,480,000.00 5,938,500.00
29,580.00 29,580.00
2,700.00 2,700.00
- 6,500.00
- 10,000.00
- 700.00
- 800.00
32,280.00 50,280.00
26,520.00 26,520.00
2,700.00 2,700.00
Err:540
- 6,500.00
- 10,000.00
- 700.00
- 800.00
29,220.00 47,220.00
83,500.00 83,500.00
3,000.00 3,000.00
- 16,250.00
- 8,300.00
- 1,750.00
- 664.00
86,500.00 113,464.00
21,000.00 21,000.00
300.00 300.00
- 3,900.00
- 6,000.00
- 420.00
- 480.00
21,300.00 32,100.00
25,300.00 25,300.00
750.00 750.00
- 9,750.00
- 12,500.00
- 1,050.00
- 1,000.00
26,050.00 50,350.00
25,300.00 25,300.00
750.00 750.00
- 9,750.00
- 12,500.00
- 1,050.00
- 1,000.00
26,050.00 50,350.00
1,500,000.00 1,500,000.00
48.00 48.00
3,400.00 3,400.00
- 97,500.00
- 50,000.00
- 10,500.00
- 12,800.00
1,503,448.00 1,674,248.00
250,000.00 250,000.00
7,200.00 7,200.00
3,400.00 3,400.00
- 97,500.00
- 50,000.00
- 10,500.00
- 12,800.00
260,600.00 431,400.00
575,000.00 575,000.00
172,500.00 172,500.00
144.00 144.00
3,400.00 3,400.00
- 65,000.00
- 50,000.00
- 7,000.00
- 8,000.00
751,044.00 881,044.00
450,000.00 450,000.00
54,000.00 54,000.00
30,000.00 30,000.00
3,400.00 3,400.00
- 94,250.00
- 60,000.00
- 10,500.00
- 8,000.00
537,400.00 710,150.00
231,000.00 231,000.00
144,000.00 144,000.00
102,000.00 102,000.00
495,000.00 495,000.00
30,000.00 30,000.00
- 195,000.00
- 300,000.00
- 21,000.00
- 24,000.00
1,002,000.00 1,542,000.00
140,000.00 140,000.00
92,400.00 92,400.00
44,200.00 44,200.00
6,800.00 6,800.00
31,200.00 31,200.00
31,500.00 31,500.00
- 30,745.00
- 71,000.00
- 3,311.00
- 5,680.00
346,100.00 456,836.00
450,000.00 450,000.00
54,000.00 54,000.00
- 94,250.00
- 60,000.00
- 10,500.00
- 8,000.00
504,000.00 676,750.00
3,712.00
13,030.50
11,083.80
3,758.00
39,484.20
1,605.44 0.00121
72,673.94 72,673.94 0.25
206.611570247934
345,000.00 345,000.00
53,130.00 53,130.00
398,130.00 398,130.00
10,000.00
39.60
1,122.00
500.00
-
-
-
-
11,661.60 23,001.60
100,000.00
273.12
14,280.00
7,500.00
-
-
-
-
122,053.12 180,733.12
68,750.00
13,656.00
14,280.00
7,500.00
-
-
-
-
104,186.00 162,786.00
78,000.00
273.12
14,280.00
7,500.00
-
-
-
-
100,053.12 158,733.12
66,000.00
273.12
14,280.00
7,500.00
-
-
-
-
88,053.12 146,733.12
52,500.00
13,656.00
14,280.00
7,500.00
-
-
-
-
87,936.00 146,536.00
68,750.00
11,160.00
6,120.00
7,500.00
-
-
-
-
93,530.00 154,730.00
95,000.00
-
-
-
-
95,000.00 131,900.00
110,000.00
-
-
-
-
110,000.00 146,900.00
95,000.00
-
-
-
-
95,000.00 131,900.00
110,000.00
-
-
-
-
110,000.00 146,900.00
25,000.00
-
-
-
-
25,000.00 36,610.00
-
-
-
-
-
- 11,610.00
20,000.00
-
-
-
-
20,000.00 31,610.00
17,500.00
-
-
-
-
17,500.00 29,110.00
75,000.00
-
-
-
-
75,000.00 121,440.00
20,000.00
-
-
-
-
20,000.00 31,610.00
77,500.00
-
-
-
-
77,500.00 89,110.00
25,000.00
-
-
-
-
25,000.00 36,610.00
4,750.00
-
-
4,750.00 12,450.00
7,500.00
2,625.00
750.00
35,750.00
2,500.00
-
-
-
-
49,125.00 76,449.00
4,500.00
48,750.00
5,000.00
-
-
-
-
58,250.00 83,810.00
3,000.00
32,500.00
3,000.00
-
-
-
-
38,500.00 50,920.00