Rab Unsri Paket Satu.xlsx

ANALISA SATUAN PEKERJAAN Macam Pekerjaan (2)

No. (1)

Upah (3)

PEKERJAAN PERSIAPAN 100.00 AK 03-2835-2002 8.00 2.00 0.50 2.00 1.00

1.00

m2 org org org org hr

Pekerjaan Pengukuran Lahan Pekerja Mandor Pengawas Asisten Ahli Ukur Sewa alat ukur JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

6.4 03-2835-2002

SNI 6.8 03-2835-2002

A4 03-2835-2002

480,000.00 200,000.00 60,000.00 300,000.00 75,000.00 1,115,000.00 111,500.00 1,226,500.00 1,226,500.00

1,226,500.00

12,265.00

m2 Pekerjaan Pengukuran 0.01

SNI

60,000.00 100,000.00 120,000.00 150,000.00 75,000.00

x

1.00 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran 0.01 m3 Kayu gesek 5/7 kelas II 0.02 kg Paku biasa/campur

@ Rp. 3,000,000.00 @ Rp. 16,000.00

0.01 0.10 0.01 0.10 0.01

@ Rp. 3,000,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

m3 org org org org

Kayu papan 3/20 Kelas II Tukang kayu Kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m2 Membersihkan lapangan dan perataan 0.10 org Pekerja 0.05 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp.

60,000.00 100,000.00

8,000.00 900.00 6,000.00 500.00 15,400.00 1,540.00 16,940.00 16,940.00

6,000.00 5,000.00 11,000.00 1,100.00 12,100.00 12,100.00

1.00 bh Membuat Papan Nama Proyek 80x120 cm 0.04 m3 Kayu gesek 5/7 Kelas II 1.40 0.60 1.50 16.80

m kg kg kg

35,000.00 16,000.00 41,000.00 1,250.00

0.03 m3 Pasir beton

@ Rp.

85,000.00

0.04 0.02 1.00 1.00

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 80,000.00 80,000.00

m3 org org org

Seng plat lebar 90 cm Paku biasa/campur Cat kayu PC batu raja

@ Rp. 3,000,000.00 @ Rp. @ Rp. @ Rp. @ Rp.

1

Kerikil beton Tukang batu Tukang kayu Tukang cat

1,400.00 80,000.00 80,000.00

2.10 org Pekerja 1.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 6.2 03-2835-2002

1.00 1.25 2.50 1.20

m1 btg kg lbr

@ Rp. @ Rp.

60,000.00 100,000.00

Pembuatan pagar sementara dari seng gelombang tinggi 2 meter Dolken kayu Ø 8 - 10/400 cm @ Rp. 12,500.00 PC @ Rp. 1,250.00 Seng gelombang 2"-5" BJLS 24 @ Rp. 48,000.00

0.01 m3 Pasir beton

@ Rp.

80,000.00

0.01 m Kerikil beton

@ Rp.

80,000.00

0.03 0.06 0.40 0.20 0.02 0.40 0.02

@ Rp. 4,900,000.00 @ Rp. 18,000.00 @ Rp. 40,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

3

m kg kg org org org org 3

126,000.00 100,500.00 387,900.00 38,790.00 426,690.00 426,690.00

Kaso 5/7 kayu meranti Paku biasa 2" - 5" Meni besi Tukang kayu Kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

16,000.00 1,800.00 24,000.00 2,000.00 43,800.00 4,380.00 48,180.00 48,180.00

PEKERJAAN TANAH SNI 6.1 03-2835-2008

1.00 m3 Galian tanah biasa sedalam sampai 1 meter 0.75 org Pekerja 0.03 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.2 03-2835-2008

1.00 m3 Galian tanah biasa sedalam 1 - 2 meter 0.90 org Pekerja 0.05 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.9 03-2835-2008

1.00 m3 Galian tanah biasa sedalam 2 - 3 meter 1.05 org Pekerja 0.07 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI

1.00 m3 Galian tanah keras sedalam sampai 1 meter

@ Rp. @ Rp.

60,000.00 100,000.00

45,000.00 2,500.00 47,500.00 4,750.00 52,250.00 52,250.00

@ Rp. @ Rp.

60,000.00 100,000.00

54,000.00 4,500.00 58,500.00 5,850.00 64,350.00 64,350.00

@ Rp. @ Rp.

60,000.00 100,000.00

63,000.00 6,700.00 69,700.00 6,970.00 76,670.00 76,670.00

DT 91-006-2007 6.4

1.00 org Pekerja 0.03 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI DT 91-006-2007 6.5

1.00 m3 Galian tanah cadas sedalam sampai 1 meter 1.50 org Pekerja 0.06 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI DT 91-006-2007 6.6

1.00 m3 Galian tanah lumpur sedalam 1 meter 1.20 org Pekerja 0.05 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.15 03-2837-2002

@ Rp. @ Rp.

60,000.00 100,000.00

60,000.00 3,200.00 63,200.00 6,320.00 69,520.00 69,520.00

@ Rp. @ Rp.

60,000.00 100,000.00

90,000.00 6,000.00 96,000.00 9,600.00 105,600.00 105,600.00

@ Rp. @ Rp.

60,000.00 100,000.00

72,000.00 4,500.00 76,500.00 7,650.00 84,150.00 84,150.00

@ Rp. @ Rp.

770.00 1,250.00

0.02 m3 Kapur pasang

@ Rp.

192,500.00

0.05 0.10 0.01 0.32 0.02

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

60,000.00 100,000.00

30,960.00 5,000.00 35,960.00 3,596.00 39,556.00 39,556.00

@ Rp. @ Rp.

60,000.00 100,000.00

15,000.00 1,000.00

1.00 m2 Membuat bak resapan 70.00 bh Bata merah 5 x 11 x 22 cm 4.50 kg PC m org org org org 3

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.8 03-2835-2008

1.00 m3 Pembuangan tanah sejauh 150 meter 0.52 org Pekerja 0.05 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

A14 03-2835-2008

1.00 m3 Membuang tanah dengan menghampar 0.25 org Pekerja 0.01 org Mandor

8,000.00 900.00 19,200.00 1,500.00 29,600.00 2,960.00 32,560.00 32,560.00 65,120.00 6,512.00 71,632.00 71,632.00

JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

16,000.00 1,600.00 17,600.00 17,600.00

SNI 6.9 03-2835-2008

1.00 m3 Urug kembali bekas galian 1/3 dari index galian 0.30 org Pekerja @ Rp. 0.02 org Mandor @ Rp. JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.15 03-2835-2008

1.00 m2 Meratakan tanah ditumbuk halus 0.25 org Pekerja 0.03 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

6.11 03-2835-2008

18,000.00 1,500.00 19,500.00 1,950.00 21,450.00 21,450.00

@ Rp. @ Rp.

60,000.00 100,000.00

15,000.00 2,500.00 17,500.00 1,750.00 19,250.00 19,250.00

@ Rp. @ Rp. @ Rp.

60,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp.

35,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp.

66,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

10,000.00 60,000.00

1.00 m3 Urug pasir 1.20 m3 Pasir urug 0.30 org Pekerja 0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

MOD

1.00 m3 Urug tanah mendatangkan

A18

1.20 m3 Tanah urug 0.30 org Pekerja 0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI

60,000.00 100,000.00

18,000.00 1,000.00 19,000.00 1,900.00 20,900.00 20,900.00

18,000.00 1,000.00 19,000.00 1,900.00 20,900.00 20,900.00

1.00 m3 Urugan sirtu untuk peninggian lantai

DT 91-0006-2007

1.20 m3 Sirtu 0.25 org Pekerja 0.03 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI DT 91-0006-2007

1.00 m3 Pemasangan lapisan ijuk 6.00 kg Ijuk 0.15 org Pekerja

15,000.00 2,500.00 17,500.00 1,750.00 19,250.00 19,250.00

9,000.00

0.02 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp.

100,000.00

1,500.00 10,500.00 1,050.00 11,550.00 11,550.00

PEKERJAAN PASANGAN SNI

1.00 m3 Pasangan pondasi 1 Kp : 1 Sm : 1 Ps

6.9

1.20 m3 Batu belah (hitam) 15/20 cm

@ Rp.

85,000.00

0.23 m Kapur pasang

@ Rp.

90,000.00

0.23 m Semen merah

@ Rp.

85,000.00

0.54 0.39 0.04 0.78 0.04

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 90,000.00

@ Rp. @ Rp.

450.00 1,250.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

450.00 1,250.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

450.00 1,250.00

@ Rp.

80,000.00

03-2836-2008

3 3

SNI DT 91-0009-2007 6.1

SNI DT 91-0009-2007 6.1

SNI DT 91-0009-2007 6.2

m org org org org 3

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 2 Ps 140.00 bh Bata merah 5 x 11 x 22 cm 43.50 kg PC 0.08 0.20 0.02 0.60 0.03

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 2 Ps 140.00 bh Bata merah 5 x 11 x 22 cm 43.50 kg PC 0.08 0.20 0.02 0.60 0.03

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 ps 140.00 bh Bata merah 5 x 11 x 22 cm 32.95 kg PC 0.09 m3 Pasir pasang

31,200.00 3,510.00 46,800.00 3,510.00 85,020.00 8,502.00 93,522.00 93,522.00

16,000.00 1,800.00 36,000.00 3,000.00 56,800.00 5,680.00 62,480.00 62,480.00

16,000.00 1,800.00 36,000.00 3,000.00 56,800.00 5,680.00 62,480.00 62,480.00

0.20 0.02 0.60 0.03

SNI DT 91-0009-2007 6.3

SNI DT 91-0009-2007 6.7

SNI DT 91-0009-2007 6.9

SNI 6.19 03-2837-2002

org org org org

Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

450.00 1,250.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Pasangan bata merah tebal 1/2 bata , 1 Pc : 2 Ps 70.00 bh Bata merah 5 x 11 x 22 cm @ Rp. 18.95 kg PC @ Rp.

450.00 1,250.00

1.00 m2 Pasangan bata merah tebal 1 bata , 1 Pc : 4 Ps 140.00 bh Bata merah 5 x 11 x 22 cm 26.55 kg PC 0.09 0.20 0.02 0.65 0.03

0.04 0.10 0.01 0.30 0.02

m3 org org org org

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Pasangan bata merah tebal 1/2 bata , 1 Pc : 4 Ps 70.00 bh Bata merah 5 x 11 x 22 cm @ Rp. 11.50 kg PC @ Rp.

450.00 1,250.00

0.04 0.10 0.01 0.30 0.02

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m2 Pasangan roster beton cetak 30/60 cm 5.60 bh Roster beton 30/60 cm 12.50 kg PC

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

2,500.00 1,250.00

16,000.00 1,800.00 36,000.00 3,000.00 56,800.00 5,680.00 62,480.00 62,480.00

16,000.00 1,800.00 39,000.00 3,000.00 59,800.00 5,980.00 65,780.00 65,780.00

8,000.00 900.00 18,000.00 1,500.00 28,400.00 2,840.00 31,240.00 31,240.00

8,000.00 900.00 18,000.00 1,500.00 28,400.00 2,840.00 31,240.00 31,240.00

0.04 0.10 0.01 0.50 0.03

SNI 6.19 03-2837-2002

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

1.00 m2 Pasangan roster beton cetak gandeng 3 lubang 50/60 cm 3.40 bh Roster beton 30/60 cm @ Rp. 12.50 kg PC @ Rp. 0.04 0.10 0.01 0.50 0.03

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

8,000.00 900.00 30,000.00 2,500.00 41,400.00 4,140.00 45,540.00 45,540.00

2,500.00 1,250.00 80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

8,000.00 900.00 30,000.00 2,500.00 41,400.00 4,140.00 45,540.00 45,540.00

PEKERJAAN BETON SNI DT 91-0008-2007 6.28

SNI DT 91-0008-2007 6.29

1.00 m3 Membuat pondasi beton bertulang, (150 kg besi+begiting) 0.20 1.50 0.40 157.50 2.25 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 4,500.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton

@ Rp.

80,000.00

0.81 0.28 0.32 1.56 0.22 5.65 0.28

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 80,000.00 90,000.00 60,000.00 100,000.00

m3 org org org org org org

Kerikil beton Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat sloop beton bertulang, (200 kg besi+begiting) 0.27 2.00 0.60 210.00 3.00 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 4,500.00 @ Rp. 15,000.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

22,000.00 29,070.00 124,800.00 20,070.00 339,000.00 28,300.00 563,240.00 56,324.00 619,564.00 619,564.00

SNI DT 91-0008-2007 6.3o

0.54 m3 Pasir beton

@ Rp.

80,000.00

0.81 0.28 0.32 1.56 0.22 5.65 0.28

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00 60,000.00 100,000.00

m org org org org org org 3

Kerikil beton Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat kolom beton bertulang (300kg besi+begisting) 0.40 4.00 0.60 315.00 4.50 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp.

80,000.00

0.81 m Kerikil beton

@ Rp.

80,000.00

0.15 3.50 20.00 0.28 0.32 1.56 0.22 5.65 0.28

DT 91-0008-2007 6.31

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 4,500.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton 3

SNI

22,000.00 29,070.00 93,600.00 22,300.00 339,000.00 28,300.00 534,270.00 53,427.00 587,697.00 587,697.00

m lbr btg org org org org org org 3

kayu kelas II (balok) plywood 9 mm dolken kayu galam Ø (8-10) cm,panjang 4 meter Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 3,000,000.00 @ Rp. 52,000.00 @ Rp. 12,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

22,000.00 29,070.00 124,800.00 20,070.00 339,000.00 28,300.00 563,240.00 56,324.00 619,564.00 619,564.00

1.00 m3 Membuat balok beton bertulang (200 kg besi + begisting) 0.32 3.20 1.60 210.00 3.00 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 4,500.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton

@ Rp.

80,000.00

0.81 m Kerikil beton

@ Rp.

80,000.00

3

0.14 2.80 16.00 0.28 0.32

m lbr btg org org 3

kayu kelas II (balok) plywood 9 mm dolken kayu galam Ø (8-10) cm,panjang 4 meter Tukang batu Kepala tukang batu

@ Rp. 3,000,000.00 @ Rp. 52,000.00 @ Rp. 12,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00

22,000.00 29,070.00

1.56 0.22 5.65 0.28

SNI DT 91-0008-2007 6.32

DT 91-0008-2007 6.33

tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 90,000.00 60,000.00 100,000.00

124,800.00 20,070.00 339,000.00 28,300.00 563,240.00 56,324.00 619,564.00 619,564.00

1.00 m3 Membuat kolom beton bertulang (150 kg besi + begisting) 0.32 3.20 1.60 157.50 2.25 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 4,500.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton

@ Rp.

80,000.00

0.81 m3 Kerikil beton

@ Rp.

80,000.00

0.12 2.80 32.00 0.28 0.28 1.30 0.22 5.30 0.28

SNI

org org org org

m3 lbr btg org org org org org org

kayu kelas II (balok) plywood 9 mm dolken kayu galam Ø (8-10) cm,panjang 4 meter Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 3,000,000.00 @ Rp. 52,000.00 @ Rp. 12,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

22,000.00 24,750.00 104,000.00 20,070.00 318,000.00 28,300.00 517,120.00 51,712.00 568,832.00 568,832.00

1.00 m3 Membuat dinding beton bertulang (150 kg besi + begisting) 0.24 3.20 1.60 157.50 2.25 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 4,500.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton

@ Rp.

80,000.00

0.81 m Kerikil beton

@ Rp.

80,000.00

3

0.16 2.80 24.00 0.28 0.32 1.56 0.22 5.65 0.28

m lbr btg org org org org org org 3

kayu kelas II (balok) plywood 9 mm dolken kayu galam Ø (8-10) cm,panjang 4 meter Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN )

@ Rp. 3,000,000.00 @ Rp. 52,000.00 @ Rp. 12,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

22,000.00 29,070.00 124,800.00 20,070.00 339,000.00 28,300.00 563,240.00

JASA 10 % JUMLAH DIBULATKAN SNI DT 91-0008-2007 6.34

1.00 m3 Membuat dinding beton bertulang (200 kg besi + begisting) 0.25 3.00 12.00 210.00 3.00 336.00

m3 kg ltr kg kg kg

kayu kelas III paku 2" - 5" minyak beksting besi beton polos kawat beton PC

@ Rp.

80,000.00

0.81 m Kerikil beton

@ Rp.

80,000.00

0.16 2.50 14.00 0.28 0.32 1.56 0.22 5.65 0.28

DT 91-0008-2007 6.35

SNI DT 91-0008-2007 6.35

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 15,000.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.54 m3 Pasir beton 3

SNI

56,324.00 619,564.00 619,564.00

m lbr btg org org org org org org 3

kayu kelas II (balok) plywood 9 mm dolken kayu galam Ø (8-10) cm,panjang 4 meter Tukang batu Kepala tukang batu tukang kayu kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 3,000,000.00 @ Rp. 52,000.00 @ Rp. 12,500.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

22,000.00 29,070.00 124,800.00 20,070.00 339,000.00 28,300.00 563,240.00 56,324.00 619,564.00 619,564.00

1.00 m3 Membuat kolom praktis beton bertulang (11x11) cm 0.00 0.01 3.00 0.45 4.00

m3 kg kg kg kg

kayu kelas III paku 2" - 5" besi beton polos kawat beton PC

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 8,500.00 @ Rp. 19,000.00 @ Rp. 1,250.00

0.01 m3 Pasir beton

@ Rp.

80,000.00

0.01 0.02 0.02 0.02 0.06 0.18 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 80,000.00 90,000.00 60,000.00 100,000.00

m org org org org org org 3

Kerikil beton Tukang batu Kepala tukang besi tukang kayu kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat ring balok beton bertulang (10 x 15) cm 0.00 0.02 3.60 0.05

m3 kg kg kg

kayu kelas III paku 2" - 5" besi beton polos kawat beton

@ Rp. 2,500,000.00 @ Rp. 16,000.00 @ Rp. 8,500.00 @ Rp. 19,000.00

1,600.00 1,800.00 1,600.00 5,400.00 10,800.00 900.00 22,100.00 2,210.00 24,310.00 24,310.00

SNI 6.35 03-2835-2002

SNI 6.36 03-2835-2002

SNI 6.25 03-2835-2002

5.50 kg PC

@ Rp.

1,250.00

0.01 m3 Pasir beton

@ Rp.

80,000.00

0.02 0.02 0.02 0.02 0.06 0.30 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp.

1,250.00

0.65 m Pasir beton

@ Rp.

80,000.00

0.65 1.00 0.10 6.00 0.30

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp.

1,250.00

0.40 m Pasir beton

@ Rp.

80,000.00

0.82 1.00 0.10 6.00 0.30

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp.

1,250.00

0.52 m Pasir beton

@ Rp.

80,000.00

0.69 1.00 0.10 6.00 0.30

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

m org org org org org org 3

Kerikil beton Tukang batu Kepala tukang besi tukang kayu kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat beton dengan mutu K 225 388.00 kg PC 3

m org org org org 3

Kerikil beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat beton dengan mutu K 275 400.00 kg PC 3

m org org org org 3

Kerikil beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m3 Membuat beton dengan mutu K 300 430.00 kg PC 3

m3 org org org org

Kerikil beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH

1,600.00 1,800.00 1,600.00 5,400.00 17,820.00 900.00 29,120.00 2,912.00 32,032.00 32,032.00

80,000.00 9,000.00 360,000.00 30,000.00 479,000.00 47,900.00 526,900.00 526,900.00

80,000.00 9,000.00 360,000.00 30,000.00 479,000.00 47,900.00 526,900.00 526,900.00

80,000.00 9,000.00 360,000.00 30,000.00 479,000.00 47,900.00 526,900.00

DIBULATKAN SNI 6.25 03-2835-2002

SNI 6.25 03-2835-2002

F.8 03-2835-2002

F.8 03-2835-2002

1.00 1.05 0.02 0.01 0.00 0.01 0.00

kg kg kg org org org org

Pembesian dengan besi polos Besi beton polos Kawat beton Tukang besi Kepala tukang besi Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 1.05 0.02 0.01 0.00 0.01 0.00

kg kg kg org org org org

Pembesian dengan besi ulir Besi beton ulir Kawat beton Tukang besi Kepala tukang besi Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

526,900.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

8,500.00 19,000.00 90,000.00 95,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

9,500.00 19,000.00 50,000.00 95,000.00 60,000.00 100,000.00

630.00 66.50 420.00 30.00 1,146.50 114.65 1,261.15 1,261.00

350.00 66.50 420.00 30.00 866.50 86.65 953.15 953.00

1.00 m2 Cetakan beton / begisting memakai papan 0.02 m3 Usuk meranti

@ Rp. 4,900,000.00

0.02 0.40 0.50 0.05 0.20 0.01

@ Rp. 1,200,000.00 @ Rp. 16,000.00 @ Rp. 90,000.00 @ Rp. 95,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

m kg org org org org 3

Papan cetakan Paku Tukang kayu Kep. Tk. Kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

45,000.00 4,750.00 12,000.00 1,000.00 62,750.00 6,275.00 69,025.00 69,025.00

1.00 m2 Cetakan beton / begisting memakai multiplek 0.02 0.35 0.40 0.50 0.05 0.20 0.01

m3 lbr kg org org org org

Usuk meranti Multiplek Paku Tukang kayu Kep. Tk. Kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 4,900,000.00 @ Rp. 110,000.00 @ Rp. 16,000.00 @ Rp. 90,000.00 @ Rp. 95,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

45,000.00 4,750.00 12,000.00 1,000.00 62,750.00 6,275.00 69,025.00 69,025.00

F.V 03-2835-2002

1.00 m3 Membongkar cetakan 4.00 org Pekerja JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

Sup muko2 hal 332

Sup muko2 hal 332

@ Rp.

60,000.00

240,000.00 240,000.00 24,000.00 264,000.00 264,000.00

Stutwerk untuk 1 m3 beton, tinggi 3 - 4 m ( memakai dolken ) 0.70 10.50 1.05 3.50 0.18

32.00 3.50 0.35 2.20 0.12

m3 org org org org

unit org org org org

Perancah/dolken Tukang kayu Kep. Tk. Kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 1,200,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

Stutwerk untuk 1 m3 beton, tinggi 3 - 4 m ( memakai scafolding ) Scafolding @ Rp. 80,000.00 Tukang kayu @ Rp. 80,000.00 Kep. Tk. Kayu @ Rp. 80,000.00 Pekerja @ Rp. 60,000.00 Mandor @ Rp. 100,000.00 JUMLAH ( BELUM TERMASUK PPN ) JASA 10 % JUMLAH DIBULATKAN

840,000.00 94,500.00 210,000.00 17,500.00 1,162,000.00 116,200.00 1,278,200.00 1,278,200.00

280,000.00 28,000.00 132,000.00 12,000.00 452,000.00 45,200.00 497,200.00 497,200.00

REKAPITULASI (CONTOH UNTUK 100 KG BESI) Pek. Beton 1:2:3 tanpa dolken, 100 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 100 kg C. Cetakan memakai papan ( 10 m2 ) D. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 126,115.00 690,250.00 264,000.00 1,668,062.00 1,668,062.00

REKAPITULASI (CONTOH UNTUK 125 KG BESI) Pek. Beton 1:2:3 tanpa dolken, 125 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 125 kg C. Cetakan memakai papan ( 10 m2 ) D. Membongkar cetakan JUMLAH DIBULATKAN REKAPITULASI (CONTOH UNTUK 150 KG BESI) Pek. Beton 1:2:3 tanpa dolken, 150 kg besi

587,697.00 157,643.75 690,250.00 264,000.00 1,699,590.75 1,699,590.00

A. Beton cor 1pc:2ps:3kr B. Tulangan 150 kg C. Cetakan memakai papan ( 10 m2 ) E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 189,172.50 690,250.00 264,000.00 1,731,119.50 1,731,119.00

REKAPITULASI (CONTOH UNTUK 175 KG BESI) Pek. Beton 1:2:3 tanpa dolken, 175 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 175 kg C. Cetakan memakai papan ( 10 m2 ) D. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 220,701.25 690,250.00 264,000.00 1,762,648.25 1,762,648.00

REKAPITULASI (CONTOH UNTUK 200 KG BESI) Pek. Beton 1:2:3 tanpa dolken, 200 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 200 kg C. Cetakan memakai papan ( 10 m2 ) D. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 252,230.00 690,250.00 264,000.00 1,794,177.00 1,794,177.00

REKAPITULASI (CONTOH UNTUK 100 KG BESI) Pek. Beton 1:2:3 dengan memakai dolken, 100 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 100 kg C. Cetakan memakai papan ( 10 m2 ) D. Stut werk / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 126,115.00 690,250.00 1,278,200.00 264,000.00 2,946,262.00 2,946,262.00

REKAPITULASI (CONTOH UNTUK 125 KG BESI) Pek. Beton 1:2:3 dengan memakai dolken, 125 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 125 kg C. Cetakan memakai papan ( 10 m2 ) D. Stut werk / perancah E. Membongkar cetakan JUMLAH DIBULATKAN REKAPITULASI (CONTOH UNTUK 150 KG BESI) Pek. Beton 1:2:3 dengan memakai dolken, 150 kg besi

587,697.00 157,643.75 690,250.00 1,278,200.00 264,000.00 2,977,790.75 2,977,790.00

A. Beton cor 1pc:2ps:3kr B. Tulangan 150 kg C. Cetakan memakai papan ( 10 m2 ) D. Stut werk / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 189,172.50 690,250.00 1,278,200.00 264,000.00 3,009,319.50 3,009,319.00

REKAPITULASI (CONTOH UNTUK 175 KG BESI) Pek. Beton 1:2:3 dengan memakai dolken, 175 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 175 kg C. Cetakan memakai papan ( 10 m2 ) D. Stut werk / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 220,701.25 690,250.00 1,278,200.00 264,000.00 3,040,848.25 3,040,848.00

REKAPITULASI (CONTOH UNTUK 200 KG BESI) Pek. Beton 1:2:3 dengan memakai dolken, 200 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 200 kg C. Cetakan memakai papan ( 10 m2 ) D. Stut werk / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 252,230.00 690,250.00 1,278,200.00 264,000.00 3,072,377.00 3,072,377.00

REKAPITULASI (CONTOH UNTUK 100 KG BESI) Pek. Beton 1:2:3 dengan memakai scaffolding, 100 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 100 kg C. Cetakan memakai papan ( 10 m2 ) D. Scafolding / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 126,115.00 690,250.00 497,200.00 264,000.00 2,165,262.00 2,165,262.00

REKAPITULASI (CONTOH UNTUK 125 KG BESI) Pek. Beton 1:2:3 dengan memakai scaffolding, 125 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 125 kg C. Cetakan memakai papan ( 10 m2 ) D. Scafolding / perancah E. Membongkar cetakan JUMLAH DIBULATKAN

587,697.00 157,643.75 690,250.00 497,200.00 264,000.00 2,196,790.75 2,196,790.00

REKAPITULASI (CONTOH UNTUK 150 KG BESI) Pek. Beton 1:2:3 dengan memakai scaffolding, 150 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 150 kg

587,697.00 189,172.50 690,250.00 497,200.00 264,000.00 2,228,319.50 2,228,319.00

C. Cetakan memakai papan ( 10 m2 ) D. Scafolding / perancah E. Membongkar cetakan JUMLAH DIBULATKAN REKAPITULASI (CONTOH UNTUK 175 KG BESI) Pek. Beton 1:2:3 dengan memakai scaffolding, 175 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 175 kg

587,697.00 220,701.25 690,250.00 497,200.00 264,000.00 2,259,848.25 2,259,848.00

C. Cetakan memakai papan ( 10 m2 ) D. Scafolding / perancah E. Membongkar cetakan JUMLAH DIBULATKAN REKAPITULASI (CONTOH UNTUK 200 KG BESI) Pek. Beton 1:2:3 dengan memakai scaffolding, 200 kg besi A. Beton cor 1pc:2ps:3kr B. Tulangan 200 kg

587,697.00 252,230.00 690,250.00 497,200.00 264,000.00 2,291,377.00 2,291,377.00

C. Cetakan memakai papan ( 10 m2 ) D. Scafolding / perancah E. Membongkar cetakan JUMLAH DIBULATKAN PEKERJAAN PELESTERAN G.50.q

SNI 6.9 03-2837-2008

1.00 m2 Plesteran batu kali 1pc:4ps 6.51 kg PC

@ Rp.

1,250.00

0.02 0.20 0.02 0.40 0.02

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Plesteran 1 Pc : 3 Kp : 10 Ps, tebal 15 mm 1.84 kg PC

@ Rp.

1,250.00

0.01 m Kapur pasang

@ Rp.

90,000.00

0.01 m3 Pasir pasang

@ Rp.

80,000.00

m org org org org 3

Pasir pasang Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

3

16,000.00 1,800.00 24,000.00 2,000.00 43,800.00 4,380.00 48,180.00 48,180.00

0.15 0.02 0.20 0.01

SNI 6.4 03-2837-2008

SNI 6.30 03-2837-2008

SNI 6.31 03-2837-2008

SNI 6.35 03-2837-2008

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Plesteran 1 Pc : 4 Ps, tebal 15 mm 5.20 kg PC

@ Rp.

1,250.00

0.02 0.15 0.02 0.20 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Plesteran beton 1 Pc : 3 Ps, tebal 15 mm 7.07 kg PC

@ Rp.

1,250.00

0.02 0.20 0.02 0.26 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m1 Plesteran skoneng 1 Pc : 2 Ps ( untuk gedung ) 0.50 kg PC @ Rp.

1,250.00

0.00 0.04 0.04 0.06 0.00

org org org org

m org org org org 3

m org org org org 3

m org org org org

Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM TERMASUK PPN ) JASA 10 % JUMLAH DIBULATKAN

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Plesteran siar adukan 1 Pc : 2 Ps 4.32 kg PC

@ Rp.

1,250.00

0.02 0.07 0.01 0.15

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00

3

m org org org 3

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

Pasir pasang Tukang batu Kepala tukang batu Pekerja

12,000.00 1,350.00 12,000.00 1,000.00 26,350.00 2,635.00 28,985.00 28,985.00

12,000.00 1,350.00 12,000.00 1,000.00 26,350.00 2,635.00 28,985.00 28,985.00

16,000.00 1,800.00 15,600.00 1,300.00 34,700.00 3,470.00 38,170.00 38,170.00

3,040.00 3,420.00 3,420.00 200.00 10,080.00 1,008.00 11,088.00 11,088.00

5,600.00 630.00 9,000.00

0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 6.34

Analisa ZAZ

SNI 6.74

@ Rp.

100,000.00

1.00 m2 Plesteran Ciprat, 1 Pc : 2 Ps 4.32 kg PC

@ Rp.

1,250.00

0.02 0.10 0.01 0.25 0.02

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 3.50 0.03 0.00 0.07 0.00

m2 kg org org org org

Acian dinding bata PC Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

1,250.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

47,000.00 1,250.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Tegel abu-abu uk. 30/30

@ Rp.

28,000.00

0.02 m3 Kapur pasang

@ Rp.

90,000.00

0.03 1.00 0.25 0.03 0.50

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 1,250.00 80,000.00 90,000.00 60,000.00

800.00 16,030.00 1,603.00 17,633.00 17,633.00

8,000.00 900.00 15,000.00 1,500.00 25,400.00 2,540.00 27,940.00 27,940.00

2,640.00 297.00 4,200.00 350.00 7,487.00 748.70 8,235.70 8,235.00

1.00 m2 Pasang dinding batu hias tempel 1.05 m2 Batu tempel hitam 11.75 kg PC 0.04 0.35 0.04 0.65 0.03

m3 org org org org

Pasir pasang Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM TERMASUK PPN ) JASA 10 % JUMLAH DIBULATKAN

28,000.00 3,150.00 39,000.00 3,000.00 73,150.00 7,315.00 80,465.00 80,465.00

PEKERJAAN PASANG TEGEL AK

1.00 m2 Pasang tegel abu-abu 30/30

m kg org org org 3

Pasir pasang PC Tukang batu Kep. Tk. Batu Pekerja

20,000.00 2,250.00 30,000.00

0.03 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN AK

@ Rp.

100,000.00

1.00 m2 Tegel abu-abu uk. 20/20

@ Rp.

20,000.00

0.02 m Kapur pasang

@ Rp.

90,000.00

0.03 1.00 0.25 0.03 0.50 0.03

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 1,250.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Tegel keramik 10/20 4.08 kg PC

@ Rp. @ Rp.

30,000.00 1,250.00

0.01 0.60 0.50 0.05 0.25 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 1,900.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 m2 Tegel keramik 20/20 4.08 kg PC

@ Rp. @ Rp.

35,000.00 1,250.00

0.01 0.60 0.50 0.05 0.25 0.01

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 1,900.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp.

5,000.00

2,500.00 54,750.00 5,475.00 60,225.00 60,225.00

1.00 m2 Pasang tegel abu-abu 20/20 3

m kg org org org org 3

Pasir pasang PC Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

20,000.00 2,250.00 30,000.00 2,500.00 54,750.00 5,475.00 60,225.00 60,225.00

PEKERJAAN KERAMIK AK

AK

1.00 m2 Pasang tegel keramik 10/20 berglasir

m3 kg org org org org

Pasir pasang Semen putih Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

40,000.00 4,500.00 15,000.00 1,250.00 60,750.00 6,075.00 66,825.00 66,825.00

1.00 m2 Pasang tegel keramik 20/20 berglasir

m3 kg org org org org

Pasir pasang Semen putih Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m1 Pasang list keramik dinding 5/20 5.00 bh List keramik dinding motif

40,000.00 4,500.00 15,000.00 1,250.00 60,750.00 6,075.00 66,825.00 66,825.00

0.41 kg PC

@ Rp.

1,250.00

0.00 0.06 0.10 0.01 0.05 0.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 1,900.00 80,000.00 90,000.00 60,000.00 100,000.00

m3 kg org org org org

Pasir Semen putih Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

8,000.00 900.00 3,000.00 250.00 12,150.00 1,215.00 13,365.00 13,365.00

PEKERJAAN CONBLOCK

AK

AK

SNI 6.28 03-3434-2008

1.00 m2 Pasang conblock tipe segi-enam abu-abu 6 cm, K-200 1.00 m2 Conblock

@ Rp.

158,000.00

0.05 0.25 0.03 0.50 0.03

m3 org org org org

Pasir urug Tukang batu Kep. Tk. Batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

60,000.00 80,000.00 90,000.00 60,000.00 100,000.00

1.00 1.00 0.13 0.01 0.25

bh bh org org org

Pasang buis beton dia. 80 cm Buis beton Tukang batu Kep. Tk. Batu Pekerja JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp.

40,000.00 80,000.00 90,000.00 60,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

8,000.00 7,500.00 18,000.00 80,000.00 90,000.00 60,000.00 100,000.00

20,000.00 2,250.00 30,000.00 2,500.00 54,750.00 5,475.00 60,225.00 60,225.00

10,000.00 1,125.00 15,000.00 26,125.00 2,612.50 28,737.50 28,737.00

PEKERJAAN RANGKA ATAP 1.00 m2 pasangan rangka atap pipa hitam 1.10 1.00 1.00 1.05 1.05 1.05 1.05

m1 kg kg org org org org

gording pipa hitam plat landas 6mm angkur baut 16mm Tukang besi Kepala tukang besi Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

84,000.00 94,500.00 63,000.00 105,000.00 346,500.00 34,650.00 381,150.00 381,150.00

PEKERJAAN PINTU DAN JENDELA SNI

1.00 m1 Membuat rangka kusen pintu / jendela alumunium

6.11 RIS 7393:2008

SNI 6.28 03-3434-2008

1.10 0.06 2.00 0.04 0.04 0.00 0.00

m1 m1 m1 org org org org

alumunium YKK 4 inch tube sealant skrup pixer Pekerja tukang khusus alumunium kepala tukang mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

120,000.00 18,000.00 1,300.00 60,000.00 80,000.00 90,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

35,000.00 18,000.00 80,000.00 90,000.00 60,000.00 100,000.00

2,580.00 3,440.00 387.00 210.00 6,617.00 661.70 7,278.70 7,278.00

PEKERJAAN LISPLANG 1.00 m1 Pasang lisplank ukuran (0.6mm x 20) cm, asbes 1.00 0.06 0.10 0.01 0.10 0.01

m2 kg org org org org

asbes 0.6mm skrup Tukang plapon Kepala tukang plapon Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

8,000.00 900.00 6,000.00 500.00 15,400.00 1,540.00 16,940.00 16,940.00

PEKERJAAN TALANG SNI 6.18 03-3434-2008

SNI 6.8 03-3436-2002

1.00 0.50 0.02 0.25 0.40 0.03 0.15 0.00

m1 lbr kg kg org org org org

Pasang talang datar, seng BJLS 28, rangka besi pipa hitam Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00 baut skrup @ Rp. 18,000.00 Flincoat @ Rp. 15,000.00 Tukang atap @ Rp. 80,000.00 Kepala tukang atap @ Rp. 90,000.00 Pekerja @ Rp. 60,000.00 Mandor @ Rp. 100,000.00 JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

32,000.00 2,250.00 9,000.00 125.00 43,375.00 4,337.50 47,712.50 47,712.00

PEKERJAAN ATAP 1.00 1.00 0.12 0.08 0.01 0.14 0.01

m2 m2 kg org org org org

Pasang atap seng alumunium seng alumunium baut skrup tukang atap Kepala tukang atap Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 %

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

55,000.00 12,000.00 80,000.00 90,000.00 60,000.00 100,000.00

6,000.00 720.00 8,400.00 800.00 15,920.00 1,592.00

JUMLAH DIBULATKAN

17,512.00 17,512.00

PEKERJAAN CAT-CATAN SNI 6.14 03-3436-2002

1.00 0.10 0.10 0.26 0.06 0.01 0.02 0.00

m2 kg kg kg org org org org

Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup) Plamir tembok @ Rp. 13,500.00 Cat dasar dulux @ Rp. 125,000.00 Cat penutup 2 x dulux @ Rp. 175,000.00 Tukang cat @ Rp. 80,000.00 5,040.00 Kepala tukang cat @ Rp. 90,000.00 567.00 Pekerja @ Rp. 60,000.00 1,200.00 Mandor @ Rp. 100,000.00 250.00 JUMLAH ( BELUM PPN ) 7,057.00 JASA 10 % 705.70 JUMLAH 7,762.70 DIBULATKAN 7,762.00

SNI 6.14 03-3436-2002

1.00 0.10 0.36 0.06 0.01 0.02 0.00

m2 kg kg org org org org

Pengecatan tembok tidak terlindung dari panas dan hujan Cat dulux resisting primer @ Rp. 125,000.00 Cat dulux Weathershield @ Rp. 175,000.00 Tukang cat @ Rp. 80,000.00 Kepala tukang cat @ Rp. 90,000.00 Pekerja @ Rp. 60,000.00 Mandor @ Rp. 100,000.00 JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI 6.17 03-3436-2002

SNI 6.9 03-3436-2002

1.00 m2 Melabur tembok dengan cat dasar 0.10 lbr Amplas 0.25 ikat Alang-alang

@ Rp. @ Rp.

0.00 0.15 0.00 0.00 0.15 0.00

m3 kg org org org org

Perancah kayu cat dasar Tukang cat Kepala tukang cat Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 4,900,000.00 @ Rp. 125,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

1.00 0.17 0.20 0.15 0.11 0.00 0.07 0.00

m2 kg kg ltr org org org org

Pengecatan bidang besi ( 3 x ) Cat meni besi Cat besi Thinner Tukang cat Kepala tukang cat Pekerja Mandor

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

5,040.00 567.00 1,200.00 250.00 7,057.00 705.70 7,762.70 7,762.00

10,000.00 500.00

12,000.00 32,000.00 17,000.00 80,000.00 90,000.00 60,000.00 100,000.00

80.00 9.00 9,000.00 250.00 9,339.00 933.90 10,272.90 10,272.00

8,400.00 360.00 4,200.00 250.00

JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

13,210.00 1,321.00 14,531.00 14,531.00

PEKERJAAN BONGKARAN SNI I.7 03-3436-2002

10.00 m2 Membongkar atap seng / sirap untuk dipergunakan lagi 2.00 org Pekerja @ Rp. 0.10 org Mandor @ Rp. JUMLAH ( BELUM PPN )

60,000.00 100,000.00

TIAP 1M2 ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

120,000.00 10,000.00 130,000.00 13,000.00 1,300.00 14,300.00 14,300.00

SNI I.9 03-3436-2002

10.00 0.60 0.06 2.00 0.10

m2 org org org org

Membongkar rangka atap besi pipa hitam untuk di pergunakan lagi Tukang las @ Rp. 80,000.00 Kep. Tukang @ Rp. 90,000.00 Pekerja @ Rp. 60,000.00 Mandor @ Rp. 100,000.00 JUMLAH ( BELUM PPN ) TIAP 1M2 ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

PEKERJAAN SANITASI SNI 1.00 bh Memasang kloset duduk/monoblock 03-3436-2002 1.00 bh Kloset duduk toto 6.1 0.06 x Harga kloset (Perlengkapan) 1.10 org Tukang batu 0.00 org Kepala tukang batu 3.30 org Pekerja 0.16 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 03-3436-2002 6.11

1.00 1.00 0.12 4.50 0.90 3.00 0.90

bh bh x org org org org

Memasang bak fiberglass volume 1 m3 air Bak fiberglass Harga bak (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH

48,000.00 5,400.00 120,000.00 10,000.00 183,400.00 18,340.00 1,834.00 20,174.00 20,174.00

@ Rp. 1,200,000.00 @ Rp. 1,200,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

825,000.00 825,000.00 80,000.00 90,000.00 60,000.00 100,000.00

88,000.00 90.00 198,000.00 16,000.00 302,090.00 30,209.00 332,299.00 332,299.00

360,000.00 81,000.00 180,000.00 90,000.00 711,000.00 71,100.00 782,100.00

DIBULATKAN SNI 03-3436-2002 6.16

SNI 03-3436-2002 6.17

1.00 bh Memasang bak kontrol pas.bata (30 x 30) cm, tinggi 35 cm 87.00 bh Batu bata @ Rp. 450.00 44.00 kg PC @ Rp. 1,250.00 0.07 m3 Pasir pasang

@ Rp.

80,000.00

0.07 m3 Batu kerikil 1.60 kg Besi beton

@ Rp. @ Rp.

55,000.00 8,500.00

0.06 1.02 0.00 3.20 0.02

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

m3 org org org org

Pasir beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

81,200.00 135.00 192,000.00 1,600.00 274,935.00 27,493.50 302,428.50 302,428.00

1.00 bh Memasang bak kontrol pas. bata (45 x 45) cm, tinggi 50 cm 150.00 bh Batu bata @ Rp. 450.00 77.00 kg PC @ Rp. 1,250.00 0.13 m3 Pasir pasang

@ Rp.

80,000.00

0.02 m Batu kerikil 2.60 kg Besi beton

@ Rp. @ Rp.

55,000.00 8,500.00

0.09 0.47 0.05 1.42 0.07

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

3

SNI 03-3436-2002 6.18

782,100.00

m3 org org org org

Pasir beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

37,840.00 4,230.00 85,200.00 7,100.00 134,370.00 13,437.00 147,807.00 147,807.00

1.00 bh Memasang bak kontrol pas. bata (60 x 60) cm, tingg 65 cm 222.00 bh Batu bata @ Rp. 450.00 114.00 kg PC @ Rp. 1,250.00 0.18 m3 Pasir pasang

@ Rp.

80,000.00

0.03 m3 Batu kerikil 4.85 kg Besi beton

@ Rp. @ Rp.

55,000.00 8,500.00

0.12 0.72 0.07 2.16 0.10

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

m3 org org org org

Pasir beton Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

57,600.00 6,480.00 129,600.00 10,000.00 203,680.00 20,368.00 224,048.00 224,048.00

SNI 03-3436-2002 6.19

SNI 03-3436-2002 6.20

SNI 03-3436-2002 6.21

SNI 03-3436-2002 6.22

SNI 03-3436-2002 6.25

1.00 m1 Memasang pipa galvanis diameter 1/2" 1.20 0.35 0.09 0.01 0.05 0.03

m1 x org org org org

Pipa galvanis Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

15,000.00 15,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

25,000.00 25,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

37,500.00 37,500.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

50,000.00 50,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

4,375.00 4,375.00

7,200.00 810.00 3,240.00 2,700.00 13,950.00 1,395.00 15,345.00 15,345.00

1.00 m1 Memasang pipa galvanis diameter 3/4" 1.20 0.35 0.09 0.01 0.05 0.03

m1 x org org org org

Pipa galvanis Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

7,200.00 810.00 3,240.00 2,700.00 13,950.00 1,395.00 15,345.00 15,345.00

1.00 m1 Memasang pipa galvanis diameter 1" 1.20 0.35 0.09 0.01 0.05 0.03

m1 x org org org org

Pipa galvanis Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

7,200.00 810.00 3,240.00 2,700.00 13,950.00 1,395.00 15,345.00 15,345.00

1.00 m1 Memasang pipa galvanis diameter 1 1/2" 1.20 0.35 0.18 0.02 0.11 0.01

m1 x org org org org

Pipa galvanis Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 m1 Memasang pipa PVC tipe AW diameter 1/2" 1.20 m1 Pipa PVC 0.35 x Harga pipa (Perlengkapan)

14,400.00 1,620.00 6,480.00 540.00 23,040.00 2,304.00 25,344.00 25,344.00

0.06 0.01 0.04 0.00

SNI 03-3436-2002 6.26

SNI 03-3436-2002 6.27

SNI 03-3436-2002 6.28

SNI 03-3436-2002 6.29

org org org org

Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

5,500.00 5,500.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

7,500.00 7,500.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

10,000.00 10,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

25,000.00 25,000.00 80,000.00 90,000.00 60,000.00

4,800.00 540.00 2,160.00 180.00 7,680.00 768.00 8,448.00 8,448.00

1.00 m1 Memasang pipa PVC tipe AW diameter 3/4" 1.20 0.35 0.06 0.01 0.04 0.00

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

4,800.00 540.00 2,160.00 180.00 7,680.00 768.00 8,448.00 8,448.00

1.00 m1 Memasang pipa PVC tipe AW diameter 1" 1.20 0.35 0.06 0.01 0.04 0.00

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

4,800.00 540.00 2,160.00 180.00 7,680.00 768.00 8,448.00 8,448.00

1.00 m1 Memasang pipa PVC tipe AW diameter 1 1/2" 1.20 0.35 0.06 0.01 0.04 0.00

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

4,800.00 540.00 2,160.00 180.00 7,680.00 768.00 8,448.00 8,448.00

1.00 m1 Memasang pipa PVC tipe AW diameter 2" 1.20 0.35 0.09 0.01 0.05

m1 x org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja

7,200.00 810.00 3,264.00

0.00 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 03-3436-2002 6.30

SNI 03-3436-2002 6.31

SNI 03-3436-2002 6.32

SNI 03-3436-2002 6.35

@ Rp.

100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

21,250.00 21,250.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

30,000.00 30,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

50,000.00 50,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

22,500.00 2,500.00 80,000.00 90,000.00 60,000.00 100,000.00

270.00 11,544.00 1,154.40 12,698.40 12,698.00

1.00 m1 Memasang pipa PVC tipe AW diameter 2 1/2" 1.20 0.35 0.06 0.01 0.04 0.00

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

4,800.00 540.00 2,160.00 180.00 7,680.00 768.00 8,448.00 8,448.00

1.00 m1 Memasang pipa PVC tipe AW diameter 3" 1.20 0.35 0.14 0.01 0.08 0.04

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

10,800.00 1,215.00 4,860.00 4,100.00 20,975.00 2,097.50 23,072.50 23,072.00

1.00 m1 Memasang pipa PVC tipe AW diameter 4" 1.20 0.35 0.14 0.01 0.08 0.04

m1 x org org org org

Pipa PVC Harga pipa (Perlengkapan) Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 1.00 0.03 0.10 0.01 0.01 0.01

bh bh bh org org org org

Memasang kran diameter 3/4" atau 1/2" Kran air Seal tape Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH

10,800.00 1,215.00 4,860.00 4,100.00 20,975.00 2,097.50 23,072.50 23,072.00

8,000.00 900.00 600.00 500.00 10,000.00 1,000.00 11,000.00

DIBULATKAN SNI 03-3436-2002 6.35

1.00 1.00 0.10 0.01 0.01 0.01

bh bh org org org org

Memasang floor drain Floor drain Tukang batu Kepala tukang batu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI PEKERJAAN BESI DAN ALUMUNIUM 03-3436-2002 1.00 M Pengelasan Single ( las listrik ) 3 3.00 kg Kawat las 1.00 hari Peralatan las 0.50 org Tukang las 0.05 org Kepala tukang las 1.00 Org Pekerja 1.00 Org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 03-3436-2002 6.1

SNI 03-3436-2002 6.6

SNI 03-3436-2002 6.9

1.00 1.10 0.08 0.01 0.01 0.06 0.00

kg kg kg org org org org

Pasang rangka atap besi bulat hitam besi bulat hitam Meni besi Tukang besi Kepala tukang besi Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

11,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

55,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

8,000.00 75,000.00 80,000.00 90,000.00 60,000.00 90,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

8,800.00 40,500.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

500,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

400,000.00 80,000.00

8,000.00 900.00 600.00 500.00 10,000.00 1,000.00 11,000.00 11,000.00

40,000.00 4,500.00 60,000.00 90,000.00 194,500.00 19,450.00 213,950.00 213,950.00

480.00 540.00 3,600.00 30.00 4,650.00 465.00 5,115.00 5,115.00

1.00 m2 Pasang pintu lipat 1.00 1.05 0.11 1.05 0.01

m2 org org org org

Pintu lipat Tukang besi konstruksi Kepala tukang besi Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

84,000.00 9,450.00 63,000.00 520.00 156,970.00 15,697.00 172,667.00 172,667.00

1.00 m2 Pasang pintu alumunium 1.00 m2 Pintu alumunium 1.05 org Tukang besi konstruksi

84,000.00

0.11 org Kepala tukang besi 1.05 org Pekerja 0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN SNI 03-3436-2002 6.12

SNI 03-3436-2002 6.14

@ Rp. @ Rp. @ Rp.

90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

7,500.00 80,000.00 90,000.00 60,000.00 100,000.00

1.10 m2 Kawat nyamuk 0.02 kg Paku biasa 1/2" - 1"

@ Rp. @ Rp.

20,000.00 18,000.00

0.00 0.10 0.01 0.10 0.00

@ Rp. 4,821,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

1.00 m2 Pasang teralis besi 11.50 1.20 0.01 1.20 0.00

m1 org org org org

Baja strip 2 x 3 Tukang las Kepala tukang las Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

96,000.00 1,080.00 72,000.00 60.00 169,140.00 16,914.00 186,054.00 186,054.00

1.00 m2 Pasang kawat nyamuk

m3 org org org org

Kayu kamper papan Tukang kayu Kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

SNI

1.00 m2 Pasang kawat kassa

03-3436-2002 6.15

1.10 m2 Kawat kassa 0.02 kg Paku biasa 1/2" - 1"

@ Rp. @ Rp.

0.00 0.10 0.01 0.10 0.00

@ Rp. 1,200,000.00 @ Rp. 80,000.00 @ Rp. 90,000.00 @ Rp. 60,000.00 @ Rp. 100,000.00

6.2 SNI 03-3436-2002

9,450.00 63,000.00 520.00 156,970.00 15,697.00 172,667.00 172,667.00

m3 org org org org

Kayu kamper papan Tukang kayu Kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

PEKERJAAN KUNCI DAN KACA 1.00 bh Pasang kunci tanam biasa 1.00 bh Kunci tanam biasa 0.50 org Tukang 0.01 org Kepala 0.01 org Pekerja

@ Rp. @ Rp. @ Rp. @ Rp.

8,000.00 900.00 6,000.00 50.00 14,950.00 1,495.00 16,445.00 16,445.00

13,000.00 18,000.00

125,000.00 80,000.00 90,000.00 60,000.00

8,000.00 900.00 6,000.00 50.00 14,950.00 1,495.00 16,445.00 16,445.00

40,000.00 900.00 600.00

0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN 6.3 SNI 03-3436-2002

1.00 1.00 0.50 0.01 0.01 0.00

bh bh org org org org

Pasang kunci tanam kamar mandi Kunci tanam kamar mandi Tukang Kepala Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

6.5 SNI 03-3436-2002

1.00 1.00 0.15 0.02 0.02 0.00

bh bh org org org org

Pasang engsel pintu Engsel pintu Tukang Kepala Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

6.11 SNI 03-3436-2002

1.00 1.00 0.20 0.02 0.02 0.00

bh bh org org org org

Pasang kunci selot Kunci selot Tukang Kepala Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

6.12 SNI 03-3436-2002

1.00 1.00 0.50 0.05 0.05 0.00

bh bh org org org org

Pasang pegangan pintu / door holder Door holder Tukang Kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

6.14 SNI 03-3436-2002

1.00 bh Pasang rel pintu dorong 1.00 bh Rel pintu dorong 0.60 org Tukang

@ Rp.

100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

50,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

11,000.00 80,000.00 90,000.00 60,000.00 90,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

50,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

15,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp.

200,000.00 80,000.00

500.00 42,000.00 4,200.00 46,200.00 46,200.00

40,000.00 450.00 300.00 250.00 41,000.00 4,100.00 45,100.00 45,100.00

12,000.00 1,350.00 900.00 67.50 14,317.50 1,431.75 15,749.25 15,749.00

16,000.00 1,800.00 1,200.00 100.00 19,100.00 1,910.00 21,010.00 21,010.00

40,000.00 4,500.00 3,000.00 250.00 47,750.00 4,775.00 52,525.00 52,525.00

48,000.00

0.06 org Kepala 0.06 org Pekerja 0.00 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN 6.16 SNI 03-3436-2002

6.17 SNI 03-3436-2002

6.20 SNI 03-3436-2002

6.24 SNI 03-3436-2002

@ Rp. @ Rp. @ Rp.

90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

80,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

87,500.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

120,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

300,000.00 80,000.00 90,000.00 60,000.00 100,000.00

5,400.00 3,600.00 300.00 57,300.00 5,730.00 63,030.00 63,030.00

1.00 m2 Pasang kaca, tebal 3 mm 1.10 0.15 0.02 0.02 0.00

m2 org org org org

Kaca polos Tukang Kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

12,000.00 1,350.00 900.00 75.00 14,325.00 1,432.50 15,757.50 15,757.00

1.00 m2 Pasang kaca, tebal 5 mm 1.10 0.15 0.02 0.02 0.00

m2 org org org org

Kaca polos Tukang Kepala Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

12,000.00 1,350.00 900.00 75.00 14,325.00 1,432.50 15,757.50 15,757.00

1.00 m2 Pasang kaca cermin, tebal 5 mm 1.10 0.15 0.02 0.02 0.00

m2 org org org org

Kaca cermin Tukang Kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

12,000.00 1,350.00 900.00 75.00 14,325.00 1,432.50 15,757.50 15,757.00

1.00 m2 Pasang kaca patri, tebal 5 mm 1.10 0.15 0.02 0.02 0.00

m2 org org org org

Kaca patri Tukang kayu Kepala tukang kayu Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

12,000.00 1,350.00 900.00 75.00 14,325.00 1,432.50 15,757.50 15,757.00

6.17 SNI 03-3436-2002

1.00 m1 Pasang kusen alumunium Kusen alumunium Harga kusen (Perlengkapan) Tukang alumunium Kepala tukang Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN PEKERJAAN ELEKTRIK

SNI RIS 7393:2008

SNI RIS 7393:2008

SNI RIS 7393:2008

SNI RIS 7393:2008

SNI RIS 7393:2008

1.10 0.15 0.15 0.02 0.02 0.00

m1 x oh oh oh oh

@ Rp. @ Rp. @ Rp. @ Rp. @ Rp. @ Rp.

55,000.00 55,000.00 80,000.00 90,000.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp.

2,300.00 80,000.00 60,000.00 100,000.00

12,000.00 1,350.00 900.00 75.00 14,325.00 1,432.50 15,757.50 15,757.00

1.00 m1 Pasang Kabel NYA 2,5 sqmm 1.00 0.25 0.01 0.01

m1 org org org

Kabel NYA 2,5 qmm Tukang Listrik Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

1.00 1.00 0.05 0.10 0.03

bh bh org org org

Pasang MCB Ampere + box tutup panel ukuran 30 x 30 MCB 10 Ampere + box @ Rp. 60,000.00 Tukang listrik @ Rp. 80,000.00 Pekerja @ Rp. 60,000.00 Mandor @ Rp. 100,000.00 JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

20,000.00 600.00 500.00 21,100.00

4,000.00 6,000.00 2,500.00 12,500.00

1.00 m1 Pasang Pralon 3" Kabel NYY 3x6 sqmm 1.00 m1 Pipa pralon 3" 0.01 org Pekerja 0.01 org Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. @ Rp. @ Rp.

13,750.00 60,000.00 100,000.00

@ Rp. @ Rp. @ Rp. @ Rp.

6,560.00 80,000.00 60,000.00 100,000.00

@ Rp.

80,000.00

600.00 500.00 1,100.00

1.00 m1 Pasang Kabel NYM 2x2,5 sqmm 1.00 0.25 0.01 0.01

m1 org org org

Kabel NYM 2 x 2,5 qmm Tukang Listrik Pekerja Mandor JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN 1.00 unit Pasang Box KWH dan Meter (1 Unit) 0.50 org Tukang Listrik

20,000.00 600.00 500.00 21,100.00

0.75 org Pekerja 0.25 org Mandor 1.00 unit Pasang panel kontrol JUMLAH ( BELUM PPN ) JASA 10 % JUMLAH DIBULATKAN

@ Rp. 60,000.00 @ Rp. 100,000.00 @ Rp. 1,000,000.00

45,000.00 25,000.00 1,000,000.00 1,070,000.00

Bahan (4)

Jumlah (5)

-

-

1,115,000.00 111,500.00 1,226,500.00 1,226,500.00 12,265.00

36,000.00 320.00 21,000.00

57,320.00 5,732.00 63,052.00 63,052.00

-

105,000.00 49,000.00 9,600.00 61,500.00 21,000.00 2,295.00 3,240.00

72,720.00 7,272.00 79,992.00 79,992.00

11,000.00 1,100.00 12,100.00 12,100.00

251,635.00 25,163.50 276,798.50 276,798.00

639,535.00 63,953.50 703,488.50 703,488.00

15,625.00 3,125.00 57,600.00 400.00 720.00 122,500.00 1,080.00 16,200.00

217,250.00 21,725.00 238,975.00 238,975.00

261,050.00 26,105.00 287,155.00 287,155.00

Seng Plat Tebal 0.25 -

47,500.00 4,750.00 52,250.00 52,250.00

-

58,500.00 5,850.00 64,350.00 64,350.00

-

69,700.00 6,970.00 Seng Gelombang (243 x 91 x 0.2) 76,670.00 76,670.00

-

63,200.00 6,320.00 69,520.00 69,520.00

-

96,000.00 9,600.00 105,600.00 105,600.00

-

76,500.00 7,650.00 84,150.00 84,150.00

53,900.00 5,625.00 2,887.50 4,000.00

66,412.50 6,641.25 73,053.75 73,053.00

-

96,012.50 9,601.25 105,613.75 105,613.00 65,120.00 6,512.00 71,632.00 71,632.00

35,960.00 3,596.00 39,556.00 39,556.00

16,000.00 1,600.00 17,600.00 17,600.00

19,500.00 1,950.00 21,450.00 21,450.00

17,500.00 1,750.00 19,250.00 19,250.00

72,000.00

72,000.00 7,200.00 79,200.00 79,200.00

91,000.00 9,100.00 100,100.00 100,100.00

42,000.00

42,000.00 4,200.00 46,200.00 46,200.00

61,000.00 6,100.00 67,100.00 67,100.00

79,200.00

79,200.00 7,920.00 87,120.00 87,120.00

60,000.00

96,700.00 9,670.00 106,370.00 106,370.00

60,000.00 6,000.00 66,000.00 66,000.00

70,500.00 7,050.00 77,550.00 77,550.00

102,000.00 20,610.00 19,465.00 43,520.00

185,595.00 18,559.50 204,154.50 204,154.00

270,615.00 27,061.50 297,676.50 297,676.00

63,000.00 54,375.00 6,400.00

123,775.00 12,377.50 136,152.50 136,152.00

180,575.00 18,057.50 198,632.50 198,632.00

63,000.00 54,375.00 6,400.00

123,775.00 12,377.50 136,152.50 136,152.00

63,000.00 41,187.50 7,280.00

180,575.00 18,057.50 batu belah hitam 198,632.50 198,632.00

111,467.50 11,146.75 122,614.25 122,614.00

168,267.50 16,826.75 185,094.25 185,094.00

63,000.00 33,187.50 7,440.00

103,627.50 10,362.75 113,990.25 113,990.00

163,427.50 16,342.75 179,770.25 179,770.00

31,500.00 23,687.50 3,040.00

58,227.50 5,822.75 64,050.25 64,050.00

86,627.50 8,662.75 95,290.25 95,290.00

31,500.00 14,375.00 3,440.00

49,315.00 4,931.50 54,246.50 54,246.00

14,000.00 15,625.00

77,715.00 7,771.50 85,486.50 85,486.00

3,200.00

32,825.00 3,282.50 36,107.50 36,107.00

74,225.00 7,422.50 81,647.50 81,647.00

8,500.00 15,625.00 3,200.00

27,325.00 2,732.50 30,057.50 30,057.00

68,725.00 6,872.50 75,597.50 75,597.00

500,000.00 24,000.00 1,800.00 1,338,750.00 42,750.00 420,000.00 43,200.00 64,800.00

2,435,300.00 243,530.00 2,678,830.00 2,678,830.00

675,000.00 9,000.00 9,000.00 1,785,000.00 57,000.00 420,000.00

2,998,540.00 299,854.00 3,298,394.00 3,298,394.00

43,200.00 64,800.00

3,063,000.00 306,300.00 3,369,300.00 3,369,300.00

3,597,270.00 359,727.00 3,956,997.00 Batako (36 x 18 x 11) 3,956,997.00

1,000,000.00 64,000.00 2,700.00 2,677,500.00 85,500.00 420,000.00 43,200.00 64,800.00 450,000.00 182,000.00 250,000.00

5,239,700.00 523,970.00 5,763,670.00 5,763,670.00

800,000.00 51,200.00 7,200.00 1,785,000.00 57,000.00 420,000.00 43,200.00 64,800.00 420,000.00 145,600.00 200,000.00

5,802,940.00 580,294.00 6,383,234.00 6,383,234.00

3,994,000.00 399,400.00 4,393,400.00 4,393,400.00

4,557,240.00 455,724.00 5,012,964.00 5,012,964.00

800,000.00 51,200.00 7,200.00 1,338,750.00 42,750.00 420,000.00 43,200.00 64,800.00 360,000.00 145,600.00 400,000.00

3,673,500.00 367,350.00 4,040,850.00 4,040,850.00

4,190,620.00 419,062.00 4,609,682.00 4,609,682.00

600,000.00 51,200.00 7,200.00 1,338,750.00 42,750.00 420,000.00 43,200.00 64,800.00 480,000.00 145,600.00 300,000.00

3,493,500.00

4,056,740.00

349,350.00 3,842,850.00 3,842,850.00

405,674.00 4,462,414.00 4,462,414.00

625,000.00 48,000.00 180,000.00 1,785,000.00 57,000.00 420,000.00 43,200.00 64,800.00 480,000.00 130,000.00 175,000.00

4,008,000.00 400,800.00 4,408,800.00 4,408,800.00

4,571,240.00 457,124.00 5,028,364.00 5,028,364.00

5,000.00 160.00 25,500.00 8,550.00 5,000.00 480.00 720.00

45,410.00 4,541.00 49,951.00 49,951.00

7,500.00 320.00 30,600.00 950.00

67,510.00 6,751.00 74,261.00 74,261.00

6,875.00 720.00 1,200.00

48,165.00 4,816.50 52,981.50 52,981.00

77,285.00 7,728.50 85,013.50 85,013.00

485,000.00 52,000.00 52,000.00

589,000.00 58,900.00 647,900.00 647,900.00

1,068,000.00 106,800.00 1,174,800.00 batu belah hitam 1,174,800.00

500,000.00 32,000.00 65,600.00

597,600.00 59,760.00 657,360.00 657,360.00

1,076,600.00 107,660.00 1,184,260.00 1,184,260.00

537,500.00 41,280.00 55,200.00

633,980.00 63,398.00 697,378.00

1,112,980.00 111,298.00 1,224,278.00

697,378.00

1,224,278.00

8,925.00 285.00

9,210.00 921.00 10,131.00 10,131.00

10,356.50 1,035.65 11,392.15 11,392.00

9,975.00 285.00

10,260.00 1,026.00 11,286.00 11,286.00

11,126.50 1,112.65 12,239.15 12,239.00

83,300.00 28,800.00 6,400.00

118,500.00 11,850.00 130,350.00 130,350.00

181,250.00 18,125.00 199,375.00 199,375.00

83,300.00 38,170.00 6,400.00

127,870.00 12,787.00 140,657.00 140,657.00

190,620.00 19,062.00 209,682.00 209,682.00

-

240,000.00 24,000.00 264,000.00 264,000.00

840,000.00

840,000.00 84,000.00 924,000.00 924,000.00

2,002,000.00 200,200.00 2,202,200.00 2,202,200.00

2,560,000.00

2,560,000.00 256,000.00 2,816,000.00 2,816,000.00

3,012,000.00 301,200.00 3,313,200.00 3,313,200.00

3,369,300.00 1,013,100.00

3,956,997.00 1,139,215.00

1,303,500.00 5,685,900.00 5,685,900.00

1,993,750.00 264,000.00 7,353,962.00 7,353,962.00

3,369,300.00 1,266,375.00

3,956,997.00 1,424,018.75

1,303,500.00 5,939,175.00 5,939,175.00

1,993,750.00 264,000.00 7,638,765.75 7,638,765.00

3,369,300.00 1,519,650.00

3,956,997.00 1,708,822.50

1,303,500.00 6,192,450.00 6,192,450.00

1,993,750.00 264,000.00 7,923,569.50 7,923,569.00

3,369,300.00 1,772,925.00

3,956,997.00 1,993,626.25

1,303,500.00 6,445,725.00 6,445,725.00

1,993,750.00 264,000.00 8,208,373.25 8,208,373.00

3,369,300.00 2,026,200.00

3,956,997.00 2,278,430.00

1,303,500.00 6,699,000.00 6,699,000.00

1,993,750.00 264,000.00 8,493,177.00 8,493,177.00

3,369,300.00 1,013,100.00

3,956,997.00 1,139,215.00

1,303,500.00 924,000.00 6,609,900.00 6,609,900.00

1,993,750.00 2,202,200.00 264,000.00 9,556,162.00 9,556,162.00

3,369,300.00 1,266,375.00

3,956,997.00 1,424,018.75

1,303,500.00 924,000.00 6,863,175.00 6,863,175.00

1,993,750.00 2,202,200.00 264,000.00 9,840,965.75 9,840,965.00

3,369,300.00 1,519,650.00

3,956,997.00 1,708,822.50

1,303,500.00 924,000.00 7,116,450.00 7,116,450.00

1,993,750.00 2,202,200.00 264,000.00 10,125,769.50 10,125,769.00

3,369,300.00 1,772,925.00

3,956,997.00 1,993,626.25

1,303,500.00 924,000.00 7,369,725.00 7,369,725.00

1,993,750.00 2,202,200.00 264,000.00 10,410,573.25 10,410,573.00

3,369,300.00 2,026,200.00

3,956,997.00 2,278,430.00

1,303,500.00 924,000.00 7,623,000.00 7,623,000.00

1,993,750.00 2,202,200.00 264,000.00 10,695,377.00 10,695,377.00

3,369,300.00 1,013,100.00

3,956,997.00 1,139,215.00

1,303,500.00 2,816,000.00 8,501,900.00 8,501,900.00

1,993,750.00 3,313,200.00 264,000.00 10,667,162.00 10,667,162.00

3,369,300.00 1,266,375.00

3,956,997.00 1,424,018.75

1,303,500.00 2,816,000.00 8,755,175.00 8,755,175.00

1,993,750.00 3,313,200.00 264,000.00 10,951,965.75 10,951,965.00

3,369,300.00 1,519,650.00

3,956,997.00 1,708,822.50

1,303,500.00 2,816,000.00 9,008,450.00 9,008,450.00

1,993,750.00 3,313,200.00 264,000.00 11,236,769.50 11,236,769.00

3,369,300.00 1,772,925.00

3,956,997.00 1,993,626.25

1,303,500.00 2,816,000.00 9,261,725.00 9,261,725.00

1,993,750.00 3,313,200.00 264,000.00 11,521,573.25 11,521,573.00

3,369,300.00 2,026,200.00

3,956,997.00 2,278,430.00

1,303,500.00 2,816,000.00 9,515,000.00 9,515,000.00

1,993,750.00 3,313,200.00 264,000.00 11,806,377.00 11,806,377.00

8,138.75 1,672.00

9,810.75 981.08 10,791.83 10,791.00

2,300.00 540.00 1,120.00

53,610.75 5,361.08 58,971.83 58,971.00

3,960.00 396.00 4,356.00 4,356.00

30,310.00 3,031.00 33,341.00 33,341.00

6,500.00 1,600.00

8,100.00 810.00 8,910.00 8,910.00

34,450.00 3,445.00 37,895.00 37,895.00

8,837.50 1,680.00

10,517.50 1,051.75 11,569.25 11,569.00

45,217.50 4,521.75 49,739.25 49,739.00

625.00 160.00

785.00 78.50 863.50 863.00

5,400.00 1,280.00

10,865.00 1,086.50 11,951.50 11,951.00

6,680.00 668.00 7,348.00 7,348.00

22,710.00 2,271.00 24,981.00 24,981.00

5,400.00 1,280.00

6,680.00 668.00 7,348.00 7,348.00

32,080.00 3,208.00 35,288.00 35,288.00

4,375.00

4,375.00 437.50 4,812.50 4,812.00

11,862.00 1,186.20 13,048.20 13,048.00

49,350.00 14,687.50 2,800.00

66,837.50 6,683.75 73,521.25 73,521.00

28,000.00 1,440.00 2,560.00 1,250.00

139,987.50 13,998.75 153,986.25 153,986.00

33,250.00 3,325.00 36,575.00 36,575.00

88,000.00 8,800.00 96,800.00 96,800.00

20,000.00 1,440.00 2,560.00 1,250.00

25,250.00 2,525.00 27,775.00 27,775.00

80,000.00 8,000.00 88,000.00 88,000.00

30,000.00 5,100.00 720.00 1,140.00

36,960.00 3,696.00 40,656.00 40,656.00

97,710.00 9,771.00 107,481.00 107,481.00

35,000.00 5,100.00 720.00 1,140.00

41,960.00 4,196.00 46,156.00 46,156.00

25,000.00

102,710.00 10,271.00 112,981.00 112,981.00

510.00 72.00 114.00

25,696.00 2,569.60 28,265.60 28,265.00

37,846.00 3,784.60 41,630.60 41,630.00

158,000.00 3,000.00

161,000.00 16,100.00 177,100.00 177,100.00

215,750.00 21,575.00 237,325.00 237,325.00

40,000.00

40,000.00 4,000.00 44,000.00 44,000.00

66,125.00 6,612.50 72,737.50 72,737.00

8,800.00 7,500.00 18,000.00

34,300.00 3,430.00 37,730.00 37,730.00

380,800.00 38,080.00 418,880.00 418,880.00

132,000.00 1,080.00 2,600.00

135,680.00 13,568.00 149,248.00 149,248.00

142,297.00 14,229.70 156,526.70 156,526.00

35,000.00 1,080.00

36,080.00 3,608.00 39,688.00 39,688.00

51,480.00 5,148.00 56,628.00 56,628.00

22,000.00 270.00 3,750.00

26,020.00 2,602.00 28,622.00 28,622.00

69,395.00 6,939.50 76,334.50 76,334.00

55,000.00 1,440.00

56,440.00 5,644.00

72,360.00 7,236.00

62,084.00 62,084.00

79,596.00 79,596.00

1,350.00 12,500.00 45,500.00

59,350.00 5,935.00 65,285.00 65,285.00

66,407.00 6,640.70 73,047.70 73,047.00

12,500.00 63,000.00

75,500.00 7,550.00 83,050.00 83,050.00

82,557.00 8,255.70 90,812.70 90,812.00

1,000.00 125.00 9,800.00 18,750.00

29,675.00 2,967.50 32,642.50 32,642.00

2,004.00 6,400.00 2,550.00

39,014.00 3,901.40 42,915.40 42,915.00

10,954.00 1,095.40 12,049.40 12,049.00

-

24,164.00 2,416.40 26,580.40 26,580.00

130,000.00 -

-

13,000.00 1,300.00 14,300.00 14,300.00

-

183,400.00 -

-

18,340.00 1,834.00 20,174.00 20,174.00

1,200,000.00 72,000.00

1,272,000.00 127,200.00 1,399,200.00 1,399,200.00

1,574,090.00 157,409.00 1,731,499.00 1,731,499.00

825,000.00 99,000.00

924,000.00 92,400.00 1,016,400.00

1,635,000.00 163,500.00 1,798,500.00

1,016,400.00

1,798,500.00

39,150.00 55,000.00 5,600.00 3,850.00 13,600.00 4,800.00

122,000.00 12,200.00 134,200.00 134,200.00

396,935.00 39,693.50 436,628.50 436,628.00

67,500.00 96,250.00 10,400.00 1,100.00 22,100.00 7,200.00

204,550.00 20,455.00 225,005.00 225,005.00

338,920.00 33,892.00 372,812.00 372,812.00

99,900.00 142,500.00 14,720.00 1,815.00 41,225.00 9,600.00

309,760.00 30,976.00 340,736.00 340,736.00

513,440.00 51,344.00 564,784.00 564,784.00

18,000.00 5,250.00

23,250.00 2,325.00 25,575.00 25,575.00

37,200.00 3,720.00 40,920.00 40,920.00

30,000.00 8,750.00

38,750.00 3,875.00 42,625.00 42,625.00

52,700.00 5,270.00 57,970.00 57,970.00

45,000.00 13,125.00

58,125.00 5,812.50 63,937.50 63,937.00

72,075.00 7,207.50 79,282.50 79,282.00

60,000.00 17,500.00

77,500.00 7,750.00 85,250.00 85,250.00

5,250.00 1,531.25

100,540.00 10,054.00 110,594.00 110,594.00

6,781.25 678.13 7,459.38 7,459.00

14,461.25 1,446.13 15,907.38 15,907.00

6,600.00 1,925.00

8,525.00 852.50 9,377.50 9,377.00

16,205.00 1,620.50 17,825.50 17,825.00

9,000.00 2,625.00

11,625.00 1,162.50 12,787.50 12,787.00

19,305.00 1,930.50 21,235.50 21,235.00

12,000.00 3,500.00

15,500.00 1,550.00 17,050.00 17,050.00

30,000.00 8,750.00

23,180.00 2,318.00 25,498.00 25,498.00

38,750.00 3,875.00 42,625.00 42,625.00

50,294.00 5,029.40 55,323.40 55,323.00

25,500.00 7,437.50

32,937.50 3,293.75 36,231.25 36,231.00

40,617.50 4,061.75 44,679.25 44,679.00

36,000.00 10,500.00

46,500.00 4,650.00 51,150.00 51,150.00

67,475.00 6,747.50 74,222.50 74,222.00

60,000.00 17,500.00

77,500.00 7,750.00 85,250.00 85,250.00

98,475.00 9,847.50 108,322.50 108,322.00

22,500.00 62.50

22,562.50 2,256.25 24,818.75

32,562.50 3,256.25 35,818.75

24,818.00

35,818.00

55,000.00

55,000.00 5,500.00 60,500.00 60,500.00

65,000.00 6,500.00 71,500.00 71,500.00

24,000.00 75,000.00

99,000.00 9,900.00 108,900.00 108,900.00

293,500.00 29,350.00 322,850.00 322,850.00

9,680.00 3,240.00

12,920.00 1,292.00 14,212.00 14,212.00

17,570.00 1,757.00 19,327.00 19,327.00

500,000.00

500,000.00 50,000.00 550,000.00 550,000.00

400,000.00

656,970.00 65,697.00 722,667.00 722,667.00

400,000.00 40,000.00 440,000.00 440,000.00

556,970.00 55,697.00 612,667.00 612,667.00

86,250.00

86,250.00 8,625.00 94,875.00 94,875.00

255,390.00 25,539.00 280,929.00 280,929.00

22,000.00 360.00 8,677.80

31,037.80 3,103.78 34,141.58 34,141.00

45,987.80 4,598.78 50,586.58 50,586.00

14,300.00 360.00 2,160.00

16,820.00 1,682.00 18,502.00 18,502.00

125,000.00

31,770.00 3,177.00 34,947.00 34,947.00

125,000.00 12,500.00 137,500.00 137,500.00

167,000.00 16,700.00 183,700.00 183,700.00

50,000.00

50,000.00 5,000.00 55,000.00 55,000.00

91,000.00 9,100.00 100,100.00 100,100.00

11,000.00

11,000.00 1,100.00 12,100.00 12,100.00

25,317.50 2,531.75 27,849.25 27,849.00

50,000.00

50,000.00 5,000.00 55,000.00 55,000.00

69,100.00 6,910.00 76,010.00 76,010.00

15,000.00

15,000.00 1,500.00 16,500.00 16,500.00

200,000.00

62,750.00 6,275.00 69,025.00 69,025.00

200,000.00 20,000.00 220,000.00 220,000.00

257,300.00 25,730.00 283,030.00 283,030.00

88,000.00

88,000.00 8,800.00 96,800.00 96,800.00

102,325.00 10,232.50 112,557.50 112,557.00

96,250.00

96,250.00 9,625.00 105,875.00 105,875.00

110,575.00 11,057.50 121,632.50 121,632.00

132,000.00

paku 2cm 132,000.00 13,200.00 145,200.00 145,200.00

146,325.00 14,632.50 160,957.50 160,957.00

330,000.00

330,000.00 33,000.00 363,000.00 363,000.00

344,325.00 34,432.50 378,757.50 378,757.00

60,500.00 8,250.00

68,750.00 6,875.00 68,750.00 68,750.00

83,075.00 8,307.50 84,507.50 84,507.00

2,300.00

2,300.00

23,400.00 2,340.00 25,740.00 25,740.00

60,000.00

60,000.00

72,500.00 7,250.00 79,750.00 79,750.00

13,750.00

13,750.00

14,850.00 1,485.00 16,335.00 16,335.00

6,560.00

6,560.00

40,000.00

27,660.00 2,766.00 30,426.00 30,426.00

40,000.00

1,110,000.00 111,000.00 1,221,000.00 1,221,000.00

2cm

moner

Jabesmen 240 x 105 gelombang kecil

Jabesmen 210 x 105 gelombang kecil

Kuas ukuran 2,5"

Rp

8,000

Bak mandi teraso uk. 50x50x50 cm

Bak mandi fiber glass 0,50 m3

rencana anggaran biaya KEGIATAN PEKERJAAN LOKASI

: RENOVASI TAMAN DEPAN GEDUNG ADMINISTASI KAMPUS UNSRI : RENCANA PENGGANTIAN JENIS TANAMAN YANG ADA DENGAN TANAMAN BARU : KAMPUS UTAMA UNSRI INDRA LAYA PALEMBANG

TAHUN ANGGARAN

: 2015

No

Jenis Pekerjaan

Volume

Satuan

Harga Satuan

Jumlah

A. PEMBUATAN BARAK LINDUNG TANAMAN YANG DI GANTI 1

kayu gelam 5x7x400

0.196

m3

680,000.00

2

Kayu gelam 5X5x400

0.08

m3

680,000.00

54,400.00

3

shading net

48

m2

12,500.00

600,000.00

4

paku 3 in

2

kg

17,000.00

34,000.00 16,000.00 16,000.00 853,680.00

5

paku 2 in

1

kg

16,000.00

6

kawat bendrat

1

kg

16,000.00 SUB TOTAL

133,280.00

B. PEKERJAAN TANAH DAN PENCABUTAN TUMBUHAN YANG ADA 1

penimbunan tanah top soil

16

SUB TOTAL C. PEKERJAAN PENANAMAN TUMBUHAN BARU 1 Palm ekor tupai ᴓ 0,4 x 5 m

m3

125,000.00

2,000,000.00 2,000,000.00

20

btg

700,000.00

14,000,000.00

6

btg

700,000.00

4,200,000.00

3 palm kuning ᴓ 0,5

300

btg

30,000.00

9,000,000.00

4

pohon kamboja besar

10

btg

400,000.00

4,000,000.00

5 phon puli ᴓ 0.6 x 4 m

2

btg

2,500,000.00

5,000,000.00

6

kembang kertas warna warni

50

btg

30,000.00

1,500,000.00

7

tanaman border

1500

btg

20,000.00

30,000,000.00

8

pohon ponix

6

btg

650,000.00

3,900,000.00

9

rumput gajah mini

250

m2

25,000.00

6,250,000.00

SUB TOTAL

77,850,000.00

2

palm sadeng ᴓ 0,5 x 3 m

D. PEKERJAAN PERLENGKAPAN TAMAN 1 2 3

Pot bunga 80x60 cm lampu taman air mancur 3 tingkat +Papan Nama

6 4 1

unit unit unit

150,000.00 1,000,000.00 30,000,000.00

900,000.00 4,000,000.00 30,000,000.00

4 5 6 7 8

lantai batu sikat dolken stager 5x5x400 pipa pvc 2,5 inch sambungan knii kabal Nya 1x2,5

70 100 15 15 1

m2 btg btng bh roll

95,000.00 10,000.00 90,000.00 3,000.00 270,000.00

6,650,000.00 1,000,000.00 1,350,000.00 45,000.00 270,000.00

9

pipa listrik 1/2 inch

12

btg

5,000.00

60,000.00

1

bh

250,000.00 SUB TOTAL

250,000.00 44,525,000.00

10 krangan air kuningan 2,5 inch E. UPAH TENAGA KERJA 1

UPAH TENAGA KERJA

E.

PEKERJAAN FINISHING

1 2 3

pupuk organik chat minyak lain lain

ls

ls

200 2 ls

TOTAL BERSIH lembar 1

30,000,000.00 krg glon ls

30,000,000.00

50,000.00 900,000.00 10,000,000.00

10,000,000.00 1,800,000.00 10,000,000.00

SUB TOTAL TOTAL SELURUH PPN/PPH 11,5%

21,800,000.00 177,028,680.00 20,358,298.20 197,386,978.20