Nama Muhamad Fajar Abrori

NPM 21401051013
Kelas Sipil A
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN GEDUNG SMA
0
TAHUN ANGGARAN 2017

NO URAIAN PEKERJAAN TOTAL HARGA

1 PEKERJAAN DASAR Rp 295,324,409.58

2 PEKERJAAN BETON Rp 677,923,459.21

3 Kusen Alumunium Rp 281,516,230.28

4 Kran dinding 1/2" Rp 111,301,006.17

5 Err:509 Rp 421,825,609

6 Err:509 Rp 172,520,409.60

7 Err:509 Rp 175,105,667.98
9 Err:509 Rp 279,568,972.80

10 Err:509 Rp 27,404,425.60

11 Err:509 Rp 41,551,692.31

13 Err:509 Rp 33,672,712.50

Jumlah Harga Konstruksi Rp 2,517,714,594.84

PPN 10% Rp 251,771,459.48

Total Biaya Kontruksi Rp 2,769,486,054.32

Total yang Dibulatkan

Terbilang :
 RENCANA ANGGARAN BIAYA
PEMBANGUNAN GEDUNG SMA

TAHUN ANGGARAN 2017

NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN JUMLAH HARGA

A PEKERJAAN DASAR
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan 440.00 m2 Rp 10,206 Rp 4,490,640
2 Pengukuran/uitset & bouplank 124.00 m1 Rp 43,177 Rp 5,353,934
3 Listrik kerja 1.00 ls Rp 6,000,000 Rp 6,000,000
4 Air Kerja 1.00 ls Rp 4,500,000 Rp 4,500,000
5 Direksikeet/tempat bahan 25.00 m2 Rp 870,568 Rp 21,764,206
6 Pagar pangaman 132.00 m1 Rp 181,256 Rp 23,925,852

II PEKERJAAN TANAH
1 Galian tanah pondasi plat 26.64 m3 Rp 35,225 Rp 938,401
2 Galian tanah pondasi batu kali 255.19 m3 Rp 26,827 Rp 6,846,033
3 Urungan tanah kembali 92.53 m3 Rp 12,860 Rp 1,189,895
4 Urungan pasir 19.63 m3 Rp 106,230 Rp 2,085,293
5 Urungan tanah peninggian lantai 220.00 m3 Rp 109,700 Rp 24,133,982

III PEKERJAAN PONDASI

1 Pondasi batu kali 105.70 m3 Rp 563,372 Rp 59,548,418
2 Lantai kerja 22.40 m3 Rp 1,833,279 Rp 41,065,460
3 Lapisan pasir bawah lantai 880.00 m2 Rp 106,230 Rp 93,482,294

B PEKERJAAN BETON
I LANTAI I
1 Pelat Pondasi 100x100x25 beton K225 4.34 m3 Rp 3,047,956 Rp 13,228,129
2 Kolom pondasi 30/30 beton K225 1.89 m3 Rp 6,085,849 Rp 11,502,254
3 Sloof 25/30 Beton K-225 11.33 m3 Rp 3,290,462 Rp 37,264,479
4 Kolom 30/30 beton K225 1.26 m3 Rp 6,085,849 Rp 7,668,170
5 Kolom 15/30 beton K225 0.81 m3 Rp 6,085,849 Rp 4,929,538
7 Balok Induk 40/80 beton K-225 46.08 m3 Rp 5,548,929 Rp 255,694,630
8 Plat Tangga Beton K225 3.51 m3 Rp 4,500,628 Rp 15,812,058
9 Plat Lantai Beton t=12 cm beton K225 52.80 m3 Rp 5,688,097 Rp 300,331,498
10 Kolom Praktis 15x15 beton K175 0.41 m1 Rp 52,482 Rp 21,255

II LANTAI II
1 Kolom 30/30 beton K225 1.26 m3 Rp 6,085,849 Rp 7,668,170
2 Kolom 15/30 beton K225 0.81 m3 Rp 6,085,849 Rp 4,929,538
3 Kolom Praktis 15x15 beton K175 0.41 m1 Rp 52,482 Rp 21,255
3.40 m3 Rp 5,548,929 Rp 18,852,485

III LANTAI III

1 Kolom 30/30 beton K225 1.26 m3 Rp 6,085,849 Rp 7,668,170
2 Kolom 15/30 beton K225 0.81 m3 Rp 6,085,849 Rp 4,929,538
 3 Kolom Praktis 15x15 beton K175 0.41 m1 Rp 52,482 Rp 21,255
4 Ring balok 15/15 3.40 m3 Rp 5,548,929 Rp 18,852,485

C PEKERJAAN PASANGAN
I LANTAI I
1 Pas. Dinding Bata Merah 1:4 547.20 m2 Rp 116,575 Rp 63,789,692
2 Plesteran Dinding 1,094.40 m2 Rp 37,750 Rp 41,313,956
3 Acian Dinding 1,094.40 m2 Rp 22,813 Rp 24,966,248
4 Benangan Sudut 288.00 m1 Rp 22,813 Rp 6,570,065
5 Benangan Kusen 180.52 m1 Rp 22,813 Rp 4,118,153

II LANTAI II
1 Pas. Dinding Bata Merah 1:4 547.20 m2 Rp 116,575 Rp 63,789,692
2 Plesteran Dinding 1,094.40 m2 Rp 37,750 Rp 41,313,956
3 Acian Dinding 1,094.40 m2 Rp 22,813 Rp 24,966,248
4 Benangan Sudut 288.00 m2 Rp 22,813 Rp 6,570,065
5 Benangan Kusen 180.52 m2 Rp 22,813 Rp 4,118,153

III LANTAI III

1 Pas. Dinding Bata Merah 1:4 547.20 m2 Rp 116,575 Rp 63,789,692
2 Plasteran Dinding 1,094.40 m2 Rp 37,750 Rp 41,313,956
3 Acian Dinding 1,094.40 m2 Rp 22,813 Rp 24,966,248
4 Benangan Sudut 288.00 m2 Rp 22,813 Rp 6,570,065
5 Benangan Kusen 180.52 m2 Rp 22,813 Rp 4,118,153

D PEKERJAAN ATAP
1 Rangka kuda kuda dan gording 0.01 m3 Rp 27,172 Rp 261
2 usuk dan reng 696.00 m2 Rp 40,320 Rp 28,062,720
3 pasangan lisplang 2/30 140.00 m1 Rp 198,080 Rp 27,731,218
4 pasang genteng keramik 696.00 m2 Rp 73,350 Rp 51,051,600
5 pasang bubungan 74.45 m' Rp 59,842 Rp 4,455,207

E PEKERJAAN GRANIT DAN KERAMIK

I LANTAI I
1 Pasangan Tegel Granit 30x30 teras 112.00 m2 Rp 181,426 Rp 20,319,663
2 Pas. Tegel Keramik Essenza 60 x 60 436.00 m2 Rp 387,065 Rp 168,760,122
3 keramik tangga 37.05 m2 Rp 43,776 Rp 1,621,911
4 Pas. Tegel Keramik 20/25 KM 12.00 m2 Rp 133,149 Rp 1,597,792
5 Pas. Tegel Keramik 20/25 dinding KM 39.00 m2 Rp 181,426 Rp 7,075,597
5 Tegel Plint 10 cm 308.00 m1 Rp 40,093 Rp 12,348,675

II LANTAI II
1 Pasangan Tegel Granit 30x30 teras 112.00 m2 Rp 181,426 Rp 20,319,663
2 Pas. Tegel Keramik Essenza 60 x 60 436.00 m2 Rp 387,065 Rp 168,760,122
3 Pas. Tegel Keramik 20/25 KM 12.00 m2 Rp 133,149 Rp 1,597,792
4 Pas. Tegel Keramik 20/25 dinding KM 39.00 m2 Rp 181,426 Rp 7,075,597
5 Tegel Plint 10 cm 308.00 m1 Rp 40,093 Rp 12,348,675

F PEKERJAAN PLAFOND
I LANTAI I
1 Rangka Plafond Galvalum 560.00 m2 Rp 78,470 Rp 43,943,329
2 Gypsum Board 560.00 m2 Rp 53,309 Rp 29,853,040
3 List Gypsum 308.00 m1 Rp 40,467 Rp 12,463,836
 II LANTAI II
1 Rangka Plafond Galvalum 560.00 m2 Rp 78,470 Rp 43,943,329
2 Gypsum Board 560.00 m2 Rp 53,309 Rp 29,853,040
3 List Gypsum 308.00 m1 Rp 40,467 Rp 12,463,836

G PEKERJAAN KUSEN
I LANTAI I
1 Kusen Alumunium 220.12 m1 Rp 186,334 Rp 41,015,818
2 Daun Jendela Aluminium 72.00 bh Rp 465,577 Rp 33,521,544
3 Pintu R. Kelas 6.00 bh Rp 1,145,880 Rp 6,875,280
4 Kaca 5mm 31.68 m2 Rp 124,963 Rp 3,958,820
5 Pintu KM Aluminium 4.00 bh Rp 545,343 Rp 2,181,372

II LANTAI II
1 Kusen Alumunium 220.12 m1 Rp 186,334 Rp 41,015,818
2 Daun Jendela Aluminium 72.00 bh Rp 465,577 Rp 33,521,544
3 Pintu R. Kelas 6.00 bh Rp 1,145,880 Rp 6,875,280
4 Kaca 5mm 31.68 m2 Rp 124,963 Rp 3,958,820
5 Pintu KM Aluminium 4.00 bh Rp 545,343 Rp 2,181,372

H PEKERJAAN PENGECATAN
I LANTAI I
1 Pengecatan dinding dalam/ DULUX 1,040.00 m2 Rp 58,950 Rp 61,308,356
2 Pengecatan dinding luar/ DULUX 480.00 m2 Rp 102,235 Rp 49,072,781
3 Pengecatan plafond/ CATYLAC 560.00 m2 Rp 52,506 Rp 29,403,350

II LANTAI II
1 Pengecatan dinding dalam/ DULUX 1,040.00 m2 Rp 58,950 Rp 61,308,356
2 Pengecatan dinding luar/ DULUX 480.00 m2 Rp 102,235 Rp 49,072,781
3 Pengecatan plafond/ CATYLAC 560.00 m2 Rp 52,506 Rp 29,403,350

I PEKERJAAN INSTALASI LISTRIK

I LANTAI I
1 Instalasi Lampu 32.00 ttk Rp 113,525 Rp 3,632,800
2 Instalasi Stop Kontak 12.00 ttk Rp 45,540 Rp 546,480
3 Pemasangan Sklar Seri 26.00 ttk Rp 40,000 Rp 1,040,000
4 Panel MDP 1.00 ttk Rp 3,453,433 Rp 3,453,433
5 Panel SDP 1.00 ttk Rp 2,072,060 Rp 2,072,060
6 Pemasangan Stop Kontak 12.00 ttk Rp 45,540 Rp 546,480
7 Pemasangan Lampu TL 2 x 20 W (RMI) 24.00 ttk Rp 150,000 Rp 3,600,000
8 Pemasangan Downlight, 20 W 8.00 ttk Rp 70,664 Rp 565,312
9 Penyambungan Kabel Daya 1.00 ls Rp 257,888 Rp 257,888

II LANTAI II
1 Instalasi Lampu 32.00 ttk Rp - Rp -
2 Instalasi Stop Kontak 12.00 ttk Rp 29,220 Rp 350,640
3 Pemasangan Sklar Seri 26.00 ttk Rp 40,000 Rp 1,040,000
4 Panel MDP 1.00 ttk Rp 3,453,433 Rp 3,453,433
5 Panel SDP 1.00 ttk Rp 2,072,060 Rp 2,072,060
6 Pemasangan Stop Kontak 12.00 ttk Rp 29,220 Rp 350,640
7 Pemasangan Lampu TL 2 x 20 W (RMI) 24.00 ttk Rp 150,000 Rp 3,600,000
8 Pemasangan Downlight, 20 W 8.00 ttk Rp 70,664 Rp 565,312
9 Penyambungan Kabel Daya 1.00 ls Rp 257,888 Rp 257,888
J PEKERJAAN SANITASI
I LANTAI I
1 Pemasangan Closet Duduk TOTO 4.00 bh Rp 2,420,729 Rp 9,682,916
3 Pipa Air PVC 3" 7.00 m1 Rp 74,497 Rp 521,478
4 Pipa Air PVC 4" 12.00 m1 Rp 8,325 Rp 99,896
5 Pipa PVC Air Bersih 3/4" 64.80 m1 Rp 47,882 Rp 3,102,607
6 Floordrain 4.00 bh Rp 45,455 Rp 181,820
7 Kran dinding 1/2" 4.00 bh Rp 67,483 Rp 269,930
8 Septictank 2.00 unit Rp 6,325,341 Rp 12,650,681
9 Sumur Resapan 2.00 bh Rp 1,545,657 Rp 3,091,314

II LANTAI II
1 Pemasangan Closet Duduk TOTO 4.00 bh Rp 351,129 Rp 1,404,514
2 Pipa Air PVC 3" tegak 16.00 m1 Rp 67,483 Rp 1,079,720
3 Pipa Air PVC 4" Tegak 16.00 m1 Rp 64,031 Rp 1,024,488
4 Pipa PVC Air Bersih 3/4" 68.80 m1 Rp 47,882 Rp 3,294,135
5 Floordrain 4.00 bh Rp 45,455 Rp 181,820
6 Kran dinding 1/2" 4.00 bh Rp 1,241,593 Rp 4,966,372

K PEKERJAAN LAIN LAIN

1 Handrail Stainles 2" 69.00 m1 Rp 390,913 Rp 26,972,963
2 penangkal petir 1.00 unit Rp 6,699,750 Rp 6,699,750

Jumlah Rp 2,689,944,157
 DAFTAR ANALISA UPAH DAN BAHAN (PEKERJAAN BANGUNAN GEDUNG)
DINAS PERMUKIMAN DAN PRASARANA WILAYAH
TAHUN ANGGARAN 2016

PEKERJAAN PERSIAPAN
2 PAGAR SEMENTARA/ SENG GELOMBANG 1m' 181,256.45
Bahan
1.25 bt Dolken Kayu d.8-10/400 @ 22,032.00 27,540.00
2.5 kg Portland Cement ( PC ) Gresik @ 936.36 2,340.90
1.2 lbr Seng Gelombang 3"-5" @ 57,834.00 69,400.80
0.005 m3 Pasir Beton @ 106,029.00 530.15
0.009 m3 Batu Pecah mesin 2/3 @ 227,205.00 2,044.85
0.072 m3 Usuk 5/7 @ 68,850.00 4,957.20
0.06 kg Paku 2-5" @ 30,569.40 1,834.16
0.4 kg Meni besi @ 61,965.00 24,786.00 133,434.05
Upah :
0.2 Hr Tukang Kayu @ 102,060.00 20,412.00
0.4 Hr Pekerja Kasar @ 58,320.00 23,328.00
0.02 Hr Kepala Tukang @ 116,640.00 2,332.80
0.02 Hr Mandor @ 87,480.00 1,749.60 47,822.40
2 PENGUKURAN DAN PEMASANGAN BOWPLANK 1m' 43,176.89
Bahan
0.012 m3 Usuk 5/7 @ 68,850.00 826.20
0.02 kg Paku 2-5" @ 30,569.40 611.39
0.007 m3 Papan 3/20 meranti @ 3,442,500.00 24,097.50 25,535.09
Upah :
0.1 Hr Tukang Kayu @ 102,060.00 10,206.00
0.1 Hr Pekerja Kasar @ 58,320.00 5,832.00
0.01 Hr Kepala Tukang @ 116,640.00 1,166.40
0.005 Hr Mandor @ 87,480.00 437.40 17,641.80
3 PEMBUATAN KANTOR SEMENTARA/DIREKSI KEET/Lt. plesteran 1m2 870,568.24
Bahan
1.25 bt Dolken Kayu d.8-10/400 @ 22,032.00 27,540.00
0.09 m3 Usuk 5/7 meranti @ 3,029,400.00 272,646.00
1.1 kg Besi Strip @ 8,500.00 9,350.00
35 kg PC Gresik @ 936.36 32,772.60
0.15 m3 Pasir Pasang @ 82,895.40 12,434.31
30 bh Bata Merah @ 103.28 3,098.25
0.25 lbr Seng Plat @ 57,834.00 14,458.50
0.15 bh Kunci Tanam @ 185,895.00 27,884.25
0.06 lbr Tripleks 4 mm @ 48,470.40 2,908.22
0.65 kg Paku 2-5" @ 30,569.40 19,870.11 422,962.24
Upah :
2 Hr Tukang Kayu @ 102,060.00 204,120.00
1 Hr Tukang Batu @ 87,480.00 87,480.00
2 Hr Pekerja Kasar @ 58,320.00 116,640.00
0.3 Hr Kepala Tukang @ 116,640.00 34,992.00
0.05 Hr Mandor @ 87,480.00 4,374.00 447,606.00

4 PEKERJAAN PEMBERSIHAN 1m2 10,206.00

Bahan -
Upah :
0.1 Hr Pekerja Kasar @ 58,320.00 5,832.00
0.05 Hr Mandor @ 87,480.00 4,374.00 10,206.00

PEKERJAAN TANAH
1 GALIAN TANAH BIASA SEDALAM 1 M 1m3 26,827.20
Bahan -
Upah :
0.4 Hr Pekerja Kasar @ 58,320.00 23,328.00
0 Hr Tukang gali @ 72,900.00 -
0 Hr Kepala Tukang Gali @ 102,060.00 -
0.04 Hr Mandor @ 87,480.00 3,499.20 26,827.20
1 GALIAN TANAH BIASA SEDALAM 2 M 1m3 35,225.28
Bahan -
Upah :
0.526 Hr Pekerja Kasar @ 58,320.00 30,676.32
0 Hr Tukang gali @ 72,900.00 -
0 Hr Kepala Tukang Gali @ 102,060.00 -
0.052 Hr Mandor @ 87,480.00 4,548.96 35,225.28
2 BOR STRUSS 1m' 83,222.64
Bahan -
Upah :
1.23 Hr Pekerja Kasar @ 58,320.00 71,733.60
0 Hr Tukang gali @ 72,900.00 -
0.05 Hr Kepala Tukang Gali @ 102,060.00 5,103.00
0.073 Hr Mandor @ 87,480.00 6,386.04 83,222.64
3 URUGAN KEMBALI 1m3 12,859.56
Bahan -
Lembar ke 7 dari 28 halaman
 Upah :
0.192 Hr Pekerja Kasar @ 58,320.00 11,197.44
0 Hr Tukang gali @ 72,900.00 -
0 Hr Kepala Tukang Gali @ 102,060.00 -
0.019 Hr Mandor @ 87,480.00 1,662.12 12,859.56
4 URUGAN PASIR 1m3 106,229.88
Bahan
1.2 M3 Pasir Urug @ 69,400.80 83,280.96 83,280.96
Upah :
0.3 Hr Pekerja Kasar @ 58,320.00 17,496.00
0.004 Hr Tukang gali @ 72,900.00 291.60
0.042 Hr Kepala Tukang Gali @ 102,060.00 4,286.52
0.01 Hr Mandor @ 87,480.00 874.80 22,948.92
5 URUGAN TANAH GUNUNG/MERAH 1m3 109,699.92
Bahan
1.2 m3 Tanah Urug @ 72,292.50 86,751.00 86,751.00
Upah :
0.3 Hr Pekerja Kasar @ 58,320.00 17,496.00
0.004 Hr Tukang gali @ 72,900.00 291.60
0.042 Hr Kepala Tukang Gali @ 102,060.00 4,286.52
0.01 Hr Mandor @ 87,480.00 874.80 22,948.92

PEKERJAAN PONDASI
4 PONDASI BATU KALI 1 PC : 3 PS 1m3 563,371.98
Bahan
1.1 m3 Batu Kali pecah tangan 15/20 @ 157,886.82 173,675.50
202 kg PC (Gresik ) @ 936.36 189,144.72
0.314 m3 Pasir Pasang @ 82,895.40 26,029.16 388,849.38
Upah :
1.5 Hr Pekerja Terampil @ 72,900.00 109,350.00
0.6 Hr Tukang Batu @ 87,480.00 52,488.00
0.06 Hr Kepala Tukang @ 102,060.00 6,123.60
0.075 Hr Mandor @ 87,480.00 6,561.00 174,522.60

PEKERJAAN DINDING
4 PASANGAN DINDING BATA MERAH/TEBAL 1 BATA/1 PC : 4 PS 1m2 116,574.73
Bahan
140 m3 Bata Merah @ 103.28 14,458.50
26.55 kg PC (Gresik ) @ 936.36 24,860.36
0.093 m3 Pasir Pasang @ 82,895.40 7,709.27 47,028.13
Upah :
0.65 Hr Pekerja Terampil @ 72,900.00 47,385.00
0.2 Hr Tukang Batu @ 87,480.00 17,496.00
0.02 Hr Kepala Tukang @ 102,060.00 2,041.20
0.03 Hr Mandor @ 87,480.00 2,624.40 69,546.60

PEKERJAAN PLESTERAN
1 PLESTERAN TEMBOK 1 PC : 3 PS / TEBAL 15 MM 1m2 37,750.33
Bahan
6.48 kg PC (Gresik ) @ 936.36 6,067.61
0.019 m3 Pasir Pasang @ 82,895.40 1,575.01 7,642.63
Upah :
0.2 Hr Pekerja Terampil @ 72,900.00 14,580.00
0.15 Hr Tukang Batu @ 87,480.00 13,122.00
0.015 Hr Kepala Tukang @ 102,060.00 1,530.90
0.01 Hr Mandor @ 87,480.00 874.80 30,107.70
30 PLESTERAN BETON PC : 3 PS / TEBAL 15 MM 1m2 47,989.31
Bahan
7.07 kg PC (Gresik ) @ 936.36 6,620.07
0.021 m3 Pasir Pasang @ 82,895.40 1,740.80 8,360.87
Upah :
0.26 Hr Pekerja Terampil @ 72,900.00 18,954.00
0.2 Hr Tukang Batu @ 87,480.00 17,496.00
0.02 Hr Kepala Tukang @ 102,060.00 2,041.20
0.013 Hr Mandor @ 87,480.00 1,137.24 39,628.44
4 ACIAN/BENANGAN 1m2 22,812.73
Bahan :
0.009 m3 Pasir pasang @ 82,895.40 746.06
1.3 kg Semen PC @ 936.36 1,217.27 1,963.33
Upah :
0.12 Hr Pekerja Terampil @ 72,900.00 8,748.00
0.2 Hr Tukang Batu @ 87,480.00 17,496.00
0.02 Hr Kepala Tukang @ 102,060.00 2,041.20
0.015 Hr Mandor @ 87,480.00 1,312.20 20,849.40

PEKERJAAN RANGKA ATAP BAJA

1 PEKERJAAN RANGKA BAJA CASTELA ( Las Litrik ) 1 kg 27,171.65
Bahan
1.1 kg Baja Profil @ 9,294.75 10,224.23
0.3 kg Elektroda @ 15,677.15 4,703.14
0.08 kg Meni besi @ 61,965.00 4,957.20 19,884.57
Lembar ke 8 dari 28 halaman
 Upah :
0.006 Hr Pekerja Terampil @ 72,900.00 437.40
0.06 Hr Tukang Besi @ 102,060.00 6,123.60
0.006 Hr Kepala Tukang Besi @ 116,640.00 699.84
0.0003 Hr Mandor @ 87,480.00 26.24 7,287.08

PEKERJAAN BETON (ADUKAN)

1 ADUKAN BETON TUMBUK 1PC : 3PS : 5KR/LANTAI KERJA T. 5 CM 1m2 91,663.97
HARGA PER M3 1m3 1,833,279.48
Bahan
10 kg PC ( Gresik ) @ 936.36 9,363.60
0.026 m3 Pasir Beton @ 106,029.00 2,756.75
0.044 m3 Batu Kali Pecah Mesin 2/3 @ 227,205.00 9,997.02 22,117.37
Upah :
1.15 Hr Pekerja Kasar @ 58,320.00 67,068.00
0.02 Hr Tukang Batu @ 87,480.00 1,749.60
0.002 Hr Kepala Tukang @ 102,060.00 204.12
0.006 Hr Mandor @ 87,480.00 524.88 69,546.60
2 ADUKAN BETON STRUKTURAL 1 PC : 2 PS : 3 KR 1m3 794,218.77
Bahan
336 kg PC ( Gresik ) @ 936.36 314,616.96
0.54 m3 Pasir Beton @ 106,029.00 57,255.66
0.81 m3 Batu Kali Pecah Mesin 2/3 @ 227,205.00 184,036.05 555,908.67
Upah :
2 Hr Pekerja Kasar @ 58,320.00 116,640.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
0.035 Hr Kepala Tukang @ 102,060.00 3,572.10
1 Hr Mandor @ 87,480.00 87,480.00 238,310.10

PEKERJAAN BETON (TOTAL)

1 PONDASI STROUSS BETON BERTULANG ( BESI 150 KG ) 1m3 2,320,545.77
Bahan
150 kg Besi Tulangan @ 8,500.00 1,275,000.00
2.25 kg Kawat Bendrat @ 18,796.05 42,291.11
323 kg PC (Gresik) @ 936.36 302,444.28
0.52 m3 Pasir Beton @ 106,029.00 55,135.08
0.78 m3 Batu Pecah Tangan 2/3 @ 227,205.00 177,219.90 1,852,090.37
Upah :
3.9 Hr Pekerja Kasar @ 58,320.00 227,448.00
1.04 Hr Tukang Kayu @ 102,060.00 106,142.40
1.05 Hr Tukang Besi @ 87,480.00 91,854.00
0.245 Hr Kepala Tukang @ 116,640.00 28,576.80
0.165 Hr Mandor @ 87,480.00 14,434.20 468,455.40
2 PONDASI BETON BERTULANG K-225 ( BESI 200 KG + BEKISTING ) 1m3 3,047,956.03
Bahan
0.2 m3 Papan Kayu Dadap @ 895,050.00 179,010.00
1.5 kg Paku 2" - 5" @ 30,569.40 45,854.10
0.4 Ltr Solar @ 4,544.10 1,817.64
200 kg Besi Tulangan @ 8,500.00 1,700,000.00
2.25 kg Kawat Bendrat @ 18,796.05 42,291.11
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25 2,548,882.63
Upah :
3.9 Hr Pekerja Kasar @ 58,320.00 227,448.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
1.04 Hr Tukang Kayu @ 102,060.00 106,142.40
1.05 Hr Tukang Besi @ 87,480.00 91,854.00
0.245 Hr Kepala Tukang @ 116,640.00 28,576.80
0.165 Hr Mandor @ 87,480.00 14,434.20 499,073.40
3 SLOOF BETON BERTULANG K-225 ( BESI 200 KG + BEKISTING ) 1m3 3,290,461.73
Bahan
0.27 m3 Papan Kayu Dadap @ 895,050.00 241,663.50
2 kg Paku 2" - 5" @ 30,569.40 61,138.80
0.6 Ltr Solar @ 4,544.10 2,726.46
200 kg Besi Tulangan @ 8,500.00 1,700,000.00
3 kg Kawat Bendrat @ 18,796.05 56,388.15
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25 2,641,826.69
Upah :
4.85 Hr Pekerja Kasar @ 58,320.00 282,852.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
1.56 Hr Tukang Kayu @ 102,060.00 159,213.60
1.4 Hr Tukang Besi @ 87,480.00 122,472.00
0.331 Hr Kepala Tukang @ 116,640.00 38,607.84
0.17 Hr Mandor @ 87,480.00 14,871.60 648,635.04
4 KOLOM BETON BERTULANG K-225 ( BESI 300 KG + BEKISTING ) 1m3 6,085,848.86
Bahan
0.4 m3 Papan Kayu Dadap @ 895,050.00 358,020.00
4 kg Paku 2" - 5" @ 30,569.40 122,277.60
2 Ltr Solar @ 4,544.10 9,088.20
Lembar ke 9 dari 28 halaman
 300 kg Besi Tulangan @ 8,500.00 2,550,000.00
4.5 kg Kawat Bendrat @ 18,796.05 84,582.23
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25
0.15 M3 Usuk Meranti 4/6 @ 3,029,400.00 454,410.00
3.5 Lbr Tripleks 9 mm @ 120,487.50 421,706.25
20 bt Dolken Kayu d. 8-10/4 @ 22,032.00 440,640.00 5,020,634.06
Upah :
7.3 Hr Pekerja Kasar @ 58,320.00 425,736.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
3.3 Hr Tukang Kayu @ 102,060.00 336,798.00
2.1 Hr Tukang Besi @ 87,480.00 183,708.00
0.57 Hr Kepala Tukang @ 116,640.00 66,484.80
0.25 Hr Mandor @ 87,480.00 21,870.00 1,065,214.80
5 BALOK BETON BERTULANG K-225 ( BESI 300 KG + BEKISTING ) 1m3 5,548,928.61
Bahan
0.32 m3 Papan Kayu Dadap @ 895,050.00 286,416.00
3.2 kg Paku 2" - 5" @ 30,569.40 97,822.08
1.6 Ltr Solar @ 4,544.10 7,270.56
300 kg Besi Tulangan @ 8,500.00 2,550,000.00
3 kg Kawat Bendrat @ 18,796.05 56,388.15
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25
0.14 M3 Usuk Meranti 4/6 @ 3,029,400.00 424,116.00
2.8 Lbr Tripleks 9 mm @ 120,487.50 337,365.00
16 bt Dolken Kayu d. 8-10/4 @ 22,032.00 352,512.00 4,691,799.57
Upah :
5.96 Hr Pekerja Kasar @ 58,320.00 347,587.20
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
2.8 Hr Tukang Kayu @ 102,060.00 285,768.00
1.4 Hr Tukang Besi @ 87,480.00 122,472.00
0.45 Hr Kepala Tukang @ 116,640.00 52,488.00
0.208 Hr Mandor @ 87,480.00 18,195.84 857,129.04
6 BALOK BETON BERTULANG K-225( BESI 200 KG + BEKISTING ) 1m3 4,907,197.63
Bahan
0.32 m3 Papan Kayu Dadap @ 895,050.00 286,416.00
3.2 kg Paku 2" - 5" @ 30,569.40 97,822.08
1.6 Ltr Residu @ 4,544.10 7,270.56
200 kg Besi Tulangan @ 8,500.00 1,700,000.00
2.25 kg Kawat Bendrat @ 18,796.05 42,291.11
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25
0.12 M3 Usuk Meranti 4/6 @ 3,029,400.00 363,528.00
2.6 Lbr Tripleks 9 mm @ 120,487.50 313,267.50
32 bt Dolken Kayu d. 8-10/4 @ 22,032.00 705,024.00 4,095,529.03
Upah :
5.8 Hr Pekerja Kasar @ 58,320.00 338,256.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
2.8 Hr Tukang Kayu @ 102,060.00 285,768.00
1.05 Hr Tukang Besi @ 87,480.00 91,854.00
0.42 Hr Kepala Tukang @ 116,640.00 48,988.80
0.185 Hr Mandor @ 87,480.00 16,183.80 811,668.60
8 TANGGA BETON BERTULANG K-225 ( BESI 200 KG + BEKISTING ) 1m3 4,500,628.46
Bahan
0.25 m3 Papan Kayu Dadap @ 895,050.00 223,762.50
3 kg Paku 2" - 5" @ 30,569.40 91,708.20
1.2 Ltr Residu @ 4,544.10 5,452.92
200 kg Besi Tulangan @ 8,500.00 1,700,000.00
3 kg Kawat Bendrat @ 18,796.05 56,388.15
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25
0.15 M3 Usuk Meranti 4/6 @ 3,029,400.00 454,410.00
2.5 Lbr Tripleks 9 mm @ 120,487.50 301,218.75
14 bt Dolken Kayu d. 8-10/4 @ 22,032.00 308,448.00 3,721,298.30
Upah :
5.6 Hr Pekerja Kasar @ 58,320.00 326,592.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
2.3 Hr Tukang Kayu @ 102,060.00 234,738.00
1.4 Hr Tukang Besi @ 87,480.00 122,472.00
0.405 Hr Kepala Tukang @ 116,640.00 47,239.20
0.202 Hr Mandor @ 87,480.00 17,670.96 779,330.16
9 KOLOM PRAKTIS BETON BERTULANG ( 11 X 11 ) 1m' 52,482.36
HARGA PER M3 4,337,384.75
Bahan
0.002 m3 Papan Kayu Dadap @ 895,050.00 1,790.10
0.01 kg Paku 2" - 5" @ 30,569.40 305.69
3 kg Besi Tulangan @ 8,500.00 25,500.00
0.45 kg Kawat Bendrat @ 18,796.05 8,458.22
4 kg PC (Gresik) @ 936.36 3,745.44

Lembar ke 10 dari 28 halaman

 0.006 m3 Pasir Beton @ 106,029.00 636.17
0.009 m3 Batu Pecah Tangan 2/3 @ 227,205.00 2,044.85 42,480.48
Upah :
0.06 Hr Pekerja Kasar @ 58,320.00 3,499.20
0.02 Hr Tukang Batu @ 87,480.00 1,749.60
0.02 Hr Tukang Kayu @ 102,060.00 2,041.20
0.02 Hr Tukang Besi @ 87,480.00 1,749.60
0.006 Hr Kepala Tukang @ 116,640.00 699.84
0.003 Hr Mandor @ 87,480.00 262.44 10,001.88
11 PLAT LANTAI BETON BERTULANG K-225 ( BESI 200 KG + BEKISTING ) 1m3 5,688,096.56
Bahan
0.32 m3 Papan Kayu Dadap @ 895,050.00 286,416.00
3.2 kg Paku 2" - 5" @ 30,569.40 97,822.08
1.6 Ltr Solar @ 4,544.10 7,270.56
200 kg Besi Tulangan @ 8,500.00 1,700,000.00
2 kg Kawat Bendrat @ 18,796.05 37,592.10
388 kg PC (Gresik) @ 936.36 363,307.68
0.65 m3 Pasir Beton @ 106,029.00 68,918.85
0.65 m3 Batu Pecah Tangan 2/3 @ 227,205.00 147,683.25
0.24 M3 Usuk Meranti 4/6 @ 3,029,400.00 727,056.00
2.8 Lbr Tripleks 9 mm @ 120,487.50 337,365.00
48 bt Dolken Kayu d. 8-10/4 @ 22,032.00 1,057,536.00 4,830,967.52
Upah :
5.96 Hr Pekerja Kasar @ 58,320.00 347,587.20
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
2.8 Hr Tukang Kayu @ 102,060.00 285,768.00
1.4 Hr Tukang Besi @ 87,480.00 122,472.00
0.45 Hr Kepala Tukang @ 116,640.00 52,488.00
0.208 Hr Mandor @ 87,480.00 18,195.84 857,129.04
PEKERJAAN SANITASI
1 Pipa PVC Air Bersih 3/4" 1m' 47,881.89
Bahan
1.2 m' Pipa PVC ø 3/4 " AW ( Ex. MASPION ) @ 24,786.00 29,743.20
0.35 h-pipa perlengkapan @ 24,786.00 8,675.10 38,418.30
Upah :
0.036 Hr Pekerja Terampil @ 72,900.00 2,624.40
0.06 Hr Tukang Pipa @ 102,060.00 6,123.60
0.006 Hr Kepala Tukang @ 116,640.00 699.84
0.00018 Hr Mandor @ 87,480.00 15.75 9,463.59
1 Pipa pvc AIR Bersih 4 " 1m' 8,324.71
Bahan
1.2 m' Pipa PVC D Ø 3" @ - -
0.35 h-pipa perlengkapan @ - - -
Upah :
0.036 Hr Pekerja Terampil @ 116,640.00 4,199.04
0.06 Hr Tukang Pipa @ 58,320.00 3,499.20
0.006 Hr Kepala Tukang @ 102,242.25 613.45
0.00018 Hr Mandor @ 72,292.50 13.01 8,324.71
4 Tandon Air Bawah ( 2 x 2 x 2 ) /Cor Beton/Keramik 20 x 20 ROMAN 11,700,824.92
Galian 8 m3 35,225.28 281,802.24
Upah :
0.526 Hr Pekerja Kasar @ 58,320.00 30,676.32
0.052 Hr Mandor @ 87,480.00 4,548.96
Cor tandon bawah 1.93 m3 4,337,384.75 8,392,319.01
Keramik tandon m2 20.00 3,026,703.67
Pasang keramik m2 151,335.18
Bahan
1.2 m2 Keramik 20 x 20 Roman @ 22,376.25 26,851.50
11.38 kg PC @ 936.36 10,655.78
1.5 kg PC warna @ 15,147.00 22,720.50
0.042 m3 Pasir Pasang @ 82,895.40 3,481.61
Upah :
0.62 Hr Pekerja @ 72,900.00 45,198.00
0.35 Hr Tukang Batu @ 102,060.00 35,721.00
0.035 Hr Kepala Tukang @ 116,640.00 4,082.40
0.03 Hr Mandor @ 87,480.00 2,624.40
7 Septicktank 1m' 6,325,340.51
Galian 4.00 m3 35,283.60 141,134.40
Upah :
0.53 Hr Pekerja Kasar @ 58,320.00 30,909.60
0.05 Hr Mandor @ 87,480.00 4,374.00
1.60 m3
Septic Tank
Bahan
0.26 m3 Papan kayu dadap @ 895,050.00 232,713.00
1.32 kg Paku 2" - 5" @ 30,569.40 40,351.61
396.00 kg Besi tulangan @ 8,500.00 3,366,000.00
59.40 kg Kawat bendrat @ 6,265.35 372,161.79
528.00 kg PC @ 936.36 494,398.08
0.79 m3 Pasir beton @ 106,029.00 83,762.91
1.19 m3 Batu pecah tangan 2/3 @ 198,288.00 235,962.72 4,825,350.11
Upah :
7.92 Hr Pekerja Kasar @ 58,320.00 461,894.40
Lembar ke 11 dari 28 halaman
 2.64 Hr Tukang Batu @ 102,060.00 269,438.40
2.64 Hr Tukang Kayu @ 102,060.00 269,438.40
2.64 Hr Tukang Besi @ 87,480.00 230,947.20
0.79 Hr Kepala Tukang @ 116,640.00 92,145.60
0.40 Hr Mandor @ 87,480.00 34,992.00 1,358,856.00
8 Sumur resapan 1 unit 1,545,656.90
31.40 M3 35,283.60 1,107,905.04
Upah :
0.53 Hr Pekerja Kasar @ 58,320.00 30,909.60
0.05 Hr Mandor @ 87,480.00 4,374.00

Bahan
1,600.00 bh Batu Bata merah @ 103.28 165,240.00
0.63 m3 Pasir Urug @ 69,400.80 43,722.50
0.63 m3 Batu Kali Pecah Tangan 1/2 @ 214,812.00 135,331.56
Upah
0.78 Hr Pekerja Kasar @ 58,320.00 45,489.60
0.39 Hr Tukang Batu @ 102,060.00 39,803.40
0.04 Hr Kepala ukang @ 116,640.00 4,665.60
0.04 Hr Mandor @ 87,480.00 3,499.20 437,751.86
9 Sumur BOR air bersih 20 m Unit 1,837,128.60
20.00 m' Bor Sumur @ 83,222.64 1,664,452.80
1.00 lnj Pipa PVC 4' @ 172,675.80 172,675.80
PEKERJAAN LANTAI
1 PEMASANGAN LANTAI KERAMIK 20 X 20 ROMAN 1m3 125,004.92
Bahan :
1.2 m2 Keramik 20 x 20 ROMAN @ 22,376.25 26,851.50
11.38 kg PC @ 936.36 10,655.78
1.5 kg PC Warna @ 1,335.69 2,003.54
0.042 m3 Pasir pasang @ 82,895.40 3,481.61 42,992.42
Upah :
0.62 Hr Pekerja @ 72,900.00 45,198.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
0.035 Hr Kep.Tukang @ 102,060.00 3,572.10
0.03 Hr Mandor @ 87,480.00 2,624.40 82,012.50
tiap kenaikan level lantai upah dinaikkan 25% x upah lt.1 125% 82,012.50 102,515.63
2 PEMASANGAN LANTAI KERAMIK 30 X 30 ROMAN 1m3 124,061.12
Bahan :
1.2 m2 Keramik 30 x 30 ROMAN @ 22,376.25 26,851.50
10.8 kg PC @ 936.36 10,112.69
1.2 kg PC Warna @ 1,335.69 1,602.83
0.042 m3 Pasir pasang @ 82,895.40 3,481.61 42,048.62
Upah :
0.62 Hr Pekerja @ 72,900.00 45,198.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
0.035 Hr Kep.Tukang @ 102,060.00 3,572.10
0.03 Hr Mandor @ 87,480.00 2,624.40 82,012.50
tiap kenaikan level lantai upah dinaikkan 25% x upah lt.1 125% 82,012.50 102,515.63
4 PEMASANGAN LANTAI GRANITO 30 X 30 1m2 181,425.57
Bahan :
1.2 m2 GRANITO 30 x 30 @ 70,915.50 85,098.60
10 kg PC @ 936.36 9,363.60
1.1 kg PC Warna @ 1,335.69 1,469.26
0.042 m3 Pasir pasang @ 82,895.40 3,481.61 99,413.07
Upah :
0.62 Hr Pekerja @ 72,900.00 45,198.00
0.35 Hr Tukang Batu @ 87,480.00 30,618.00
0.035 Hr Kep.Tukang @ 102,060.00 3,572.10
0.03 Hr Mandor @ 87,480.00 2,624.40 82,012.50
tiap kenaikan level lantai upah dinaikkan 25% x upah lt.1 125% 82,012.50 102,515.63
6 PEMASANGAN STEPNOSE GRANITO 1m' 43,776.26
Bahan :
3.5 bh Stepnose GRANITO 8 x 30 @ 10,327.50 36,146.25
0.1138 kg PC @ 936.36 106.56
0.015 kg PC Warna @ 1,335.69 20.04
0.00042 m3 Pasir pasang @ 82,895.40 34.82 36,307.66
Upah :
0.095 Hr Pekerja @ 72,900.00 6,925.50
0.0055 Hr Tukang Batu @ 87,480.00 481.14
0.00035 Hr Kep.Tukang @ 102,060.00 35.72
0.0003 Hr Mandor @ 87,480.00 26.24 7,468.61
tiap kenaikan level lantai upah dinaikkan 25% x upah lt.1 125% 7,468.61 9,335.76
PEKERJAAN PENUTUP DINDING
2 PEMASANGAN DINDING KERAMIK 20 X 25 ROMAN 1m2 133,149.32
Bahan :
1.2 m2 Keramik 20 x 25 ROMAN @ 29,949.75 35,939.70
10.8 kg PC @ 936.36 10,112.69
1.2 kg PC Warna @ 1,335.69 1,602.83
0.042 m3 Pasir pasang @ 82,895.40 3,481.61 51,136.82
Upah :
0.62 Hr Pekerja @ 72,900.00 45,198.00
Lembar ke 12 dari 28 halaman
 0.35 Hr Tukang Batu @ 87,480.00 30,618.00
0.035 Hr Kep.Tukang @ 102,060.00 3,572.10
0.03 Hr Mandor @ 87,480.00 2,624.40 82,012.50
tiap kenaikan level lantai upah dinaikkan 25% x upah lt.1 125% 82,012.50 102,515.63

PEKERJAAN CAT DINDING

1 CAT DINDING/ Ex. DULUX / Pentalite m2 58,950.34
Bahan :
0.1 kg Plamur @ 49,985.10 4,998.51
0.26 kg Cat. Tembok DULUX Pentalite @ 173,502.00 45,110.52 50,109.03
Upah :
0.02 Hr Pekerja Terampil @ 72,900.00 1,458.00
0.063 Hr Tukang Cat @ 102,060.00 6,429.78
0.0063 Hr Kepala Tukang @ 116,640.00 734.83
0.0025 Hr Mandor @ 87,480.00 218.70 8,841.31
1 CAT DINDING LUAR / Ex. DULUX / WEATHERSHIELD m2 102,234.96
Bahan :
0.1 kg Plamur @ 148,716.00 14,871.60
0.36 kg Cat. Tembok DULUX Pentalite @ 218,116.80 78,522.05 93,393.65
Upah : -
0.02 Hr Pekerja Terampil @ 72,900.00 1,458.00
0.063 Hr Tukang Cat @ 102,060.00 6,429.78
0.0063 Hr Kepala Tukang @ 116,640.00 734.83
0.0025 Hr Mandor @ 87,480.00 218.70 8,841.31
2 CAT PLAFOND/ Ex. DULUX / Pentalite m2 52,505.98
Bahan :
0.1 kg Plamur @ 49,985.10 4,998.51
0.26 kg Cat. Tembok DULUX Pentalite @ 148,716.00 38,666.16 43,664.67
Upah :
0.02 Hr Pekerja Terampil @ 72,900.00 1,458.00
0.063 Hr Tukang Cat @ 102,060.00 6,429.78
0.0063 Hr Kepala Tukang @ 116,640.00 734.83
0.0025 Hr Mandor @ 87,480.00 218.70 8,841.31

3 CAT LISTPLANK/DINDING LUAR/ Ex. DULUX / WEATHERSHIELD m2 80,423.28

m1 26,807.76
Bahan :
0.1 kg Plamur @ 148,716.00 14,871.60

0.26 kg Cat. Tembok DULUX WEATHERSHIELD @ 218,116.80 56,710.37 71,581.97

Upah :
0.02 Hr Pekerja Terampil @ 72,900.00 1,458.00
0.063 Hr Tukang Cat @ 102,060.00 6,429.78
0.0063 Hr Kepala Tukang @ 116,640.00 734.83
0.0025 Hr Mandor @ 87,480.00 218.70 8,841.31

27 1m2 Pasang genting 73,350.00

Bahan :
25 bh Genting @ 2,000.00 50,000.00 50,000.00
Upah :
0.1 Tk. Kayu @ 32,500.00 3,250.00
0.01 Kep. Tukang @ 32,500.00 325.00
0.2 Pekerja @ 23,000.00 4,600.00
0.1 Mandor @ 35,000.00 3,500.00 11,675.00
Jumlah
1m2 Pasang genting kembali
Upah : 0.5 23,350.00 11,675.00 11,675.00
Jumlah

30 m' Menutup bubungan 59,841.60

Bahan :
5 bh Gt. Bubungan @ 3,500.00 17,500.00
0.03 Perekat @ 173,400.00 5,202.00
Upah : 22,702.00
0.2 Tk. Batu @ 28,000.00 5,600.00
0.02 Kep. Tukang @ 31,500.00 630.00
0.4 Pekerja @ 72,900.00 29,160.00
0.02 Mandor @ 87,480.00 1,749.60 37,139.60
Jumlah

49 Pemasangan Titik Lampu ( Unit ) 113,525.00

Upah :
0.05 hari Kepala Tukang Listrik @ 31,500.00 1,575.00
1 hari Pekerja Terampil @ 23,000.00 23,000.00
1 hari Tukang Listrik @ 30,000.00 30,000.00
Jumlah 54,575.00

Bahan :
1 ljr Pipa Paralon 5/8" @ 3,600.00 3,600.00
1 buah Fiting Plafon @ 6,600.00 6,600.00
15 buah Isolator @ 430.00 6,450.00
30 m' Kabel NYA 500 Volt 1 x 2,5 M2 @ 1,300.00 39,000.00
Lembar ke 13 dari 28 halaman
 6 buah Las Doof @ 150.00 900.00
2 buah T Doos PVC @ 1,200.00 2,400.00
Jumlah 58,950.00
Biaya Pemasangan Titik Lampu

50 Pemasangan Titik Stop Kontak ( Unit ) 45,540.00

Upah :
0.005 hari Kepala Tukang Listrik @ 34,000.00 170.00
0.05 hari Pekerja Terampil @ 23,000.00 1,150.00
0.5 hari Tukang Listrik @ 30,000.00 15,000.00
16,320.00

Bahan :
0.2 ljr Pipa Paralon 5/8" @ 3,600.00 720.00
15 m' Kabel NYA 500 Volt 1 x 2,5 M2 @ 1,300.00 19,500.00
1 buah Stop Kontak (Broco) @ 7,800.00 7,800.00
1 buah T Doos PVC @ 1,200.00 1,200.00
29,220.00
Biaya Pemasangan Titik Stop Kontak Jumlah

76 unit Saklar Handle dan Photocell 104,951.00

Upah :
0.005 hr Kep.Tkang Listrik @ 20,300.00 101.00
0.05 hr Pekerja terampil @ 15,000.00 750.00
0.5 hr Tkang listrik @ 17,760.00 8,880.00 9,731.00
Bahan :
0.2 ljr Paralon PVC 5/8" @ 3,600.00 720.00
15 m1 Kabel NYA 500 v 1x2,5 mm2 @ 1,300.00 19,500.00
1 buah Saklar Handle dan Photocell @ 75,000.00 75,000.00 95,220.00
Jumlah

Lembar ke 14 dari 28 halaman

 DAFTAR HARGA BAHAN BANGUNAN DAN UPAH
TAHUN ANGGARAN 2016

Gol Jenis Barang Sat. Proy. Hrg. Sat. Proyek

UPAH PEKERJA
Tukang Potong Pohon Hari Rp 72,900.00
Tukang Plitur Hari Rp 116,640.00
Tukang Pipa Hari Rp 102,060.00
Tukang Listrik Hari Rp 102,060.00
Tukang Kayu Hari Rp 102,060.00
Tukang Gali Tanah Hari Rp 72,900.00
Tukang Gali Lumpur Hari Rp 72,900.00
Tukang Cat / Kapur Hari Rp 72,900.00
Tukang Besi Hari Rp 87,480.00
Tukang Batu Hari Rp 87,480.00
Penjaga Hari Rp 58,320.00
Pengemudi/sopir Hari Rp 58,320.00
Pengawas Hari Rp 72,900.00
Pembantu Operator Hari Rp 102,060.00
Pembantu Masinis Hari Rp 53,946.00
Pemasak aspal Hari Rp 58,320.00
Pekerja Terampil Hari Rp 72,900.00
Pekerja / Buruh Tak Terampil Hari Rp 58,320.00
Operator Hari Rp 145,800.00
Mekanik Pembantu Hari Rp 87,480.00
Mekanik Hari Rp 74,358.00
Masinis Hari Rp 87,480.00
Mandor Hari Rp 87,480.00
Kepala Tukang Pipa Hari Rp 116,640.00
Kepala Tukang Listrik Hari Rp 116,640.00
Kepala Tukang Kayu Hari Rp 116,640.00
Kepala Tukang Gali Tanah Hari Rp 102,060.00
Kepala Tukang Cat Hari Rp 102,060.00
Kepala Tukang Besi Hari Rp 102,060.00
Kepala Tukang Batu Hari Rp 102,060.00
PERBAIKAN TANAH
Tanah Urug m³ Rp 72,292.50
Sirtu m3 Rp 102,242.25
PEMIPAAN
1 Pipa PVC ø 5 " AW ( Ex. MASPION ) m' Rp 272,646.00
Pipa PVC ø 4 " D ( Ex. MASPION ) m' Rp 114,015.60
Pipa PVC ø 4 " AW ( Ex. MASPION ) m' Rp 172,675.80
Pipa PVC ø 3/4 " AW ( Ex. MASPION ) m' Rp 24,786.00
Pipa PVC ø 3 " D ( Ex. MASPION ) m' Rp 66,096.00
Pipa PVC ø 3 " AW ( Ex. MASPION ) m' Rp 118,146.60
Pipa PVC ø 2 " D ( Ex. MASPION ) m' Rp 41,310.00
Pipa PVC ø 2 1/2" AW ( Ex. MASPION ) m' Rp 41,310.00
Pipa PVC ø 1/2 " AW ( Ex. MASPION ) m' Rp 20,655.00
Pipa PVC ø 1 1/4 " AW ( Ex. MASPION ) m' Rp 36,352.80
Pipa PVC ø 1 " AW ( Ex. MASPION ) m' Rp 29,743.20
Halaman ke 15 dari 28 halaman
 Pipa PVC D Ø 4" m' Rp 31,808.70
Pipa PVC D Ø 3" m' Rp 27,264.60
Pipa PVC D Ø 2" m' Rp 20,448.45
Pipa Groun GIP 1" m' Rp 239,598.00
Pipa galvanis d = 3/4" m' Rp 82,620.00
Pipa galvanis d = 2" m' Rp 140,454.00
Pipa galvanis d = 1/2" m' Rp 66,096.00
Pipa galvanis d = 1" m' Rp 99,144.00
Clean Out bh Rp 81,793.80
Buis beton U. 20cm m' Rp 38,831.40
Buis Beton ø 50 - 1,00 m m' Rp 95,426.10
Buis Beton d = 80 m' Rp 132,192.00
Buis Beton d = 60 m' Rp 107,406.00
Buis Beton d = 50 m' Rp 90,882.00
Buis Beton d = 40 m' Rp 82,620.00
Buis Beton d = 30 m' Rp 74,358.00
Buis Beton d = 20 m' Rp 63,617.40
Buis Beton d = 15 m' Rp 54,529.20
Beton Buis U. 20cm m' Rp 27,264.60
BESI, BAJA, PROFIL
Railling Tangga t. 2 pipa BSP ø 2 1/2 Finish Cat Duco m' Rp 470,314.35
Railling Tangga t. 1 pipa Stainless Steel ø 2 1/2 m' Rp 562,332.38
Elektroda Las Listrik kg Rp 15,677.15
Plat Besi tebal 10 mm keatas kg Rp 9,294.75
Besi WF 200.100.5,5 kg Rp 9,294.75
Besi plat strip kg Rp 9,294.75
Besi pipa hitam 2" kg Rp 9,294.75
Besi C 150.65.20.3,2 kg Rp 9,294.75
Baja segala jenis WF. I, C kg Rp 9,294.75
Baja Profil SIKU 90.90.9 kg Rp 9,294.75
Baja Profil SIKU 80.80.8 kg Rp 9,294.75
Baja Profil SIKU 70.70.7 kg Rp 9,294.75
Baja Profil SIKU 60.60.6 kg Rp 9,294.75
Baja Profil SIKU 50.50.5 kg Rp 9,294.75
Baja Profil SIKU 30.30.3 kg Rp 9,294.75
Baja Profil Canal C 150.65.20.3,2 kg Rp 9,294.75
Baja Profil Canal C 100.50.2 kg Rp 9,294.75
Baja Profil I WF 600.300 kg Rp 9,294.75
Baja Profil I WF 400.200 kg Rp 9,294.75
Baja Profil I WF 350.200 kg Rp 9,294.75
Baja Profil I WF 300.150 kg Rp 9,294.75
Baja Profil I WF 200.100 kg Rp 9,294.75
WATERPROOFING
Waterproofing Resin m2 Rp 110,160.00
Waterproof/Plincood kg. Rp 68,850.00
PLUMBING DAN SANITASI
Washtafel Studio 45 Ex. American Standard bh Rp 169,715.25
Washtafel " toto " komplit bh Rp 434,822.18
Urinoir " toto " komplit bh Rp 1,158,745.50
Tepung Jimstone + perekat kg Rp 19,312.43
Tempat Sabun 10 x 15 Cm KIA bh Rp 21,653.33
Stop Kran O. 3/4 bh Rp 40,965.75
Stop Kran Ø 3/4" KITT bh Rp 122,897.25
Stop Kran Ø 1" KITT bh Rp 181,419.75
Halaman ke 16 dari 28 halaman
 Stop Kran (Stop Valve ) T 4 A, Ex. TOTO bh Rp 83,687.18
Soap disp (Tempat Sabun Cair Meja), TS 126 AR Ex. TOTO bh Rp 83,687.18
Pompa Jet Pump DAB 250 watt unit Rp 1,158,745.50
Kran Washtafel ( T 205 M, Ex. TOTO ) bh Rp 83,687.18
Kran Taman (Type Y30 RN, Ex. SAN-EI ) bh Rp 96,562.13
Kran Dinding Lokal bh Rp 32,187.38
Kran Bak Zink Lokal bh Rp 70,812.23
Kran Air Buah Rp 23,409.00
Kicthen Zink komplit bh Rp 450,623.25
Gate Valve Ø 1" KITT bh Rp 96,562.13
Gantungan Washtafel TL 220 D bh Rp 15,449.94
Floor Drain Lotus bh Rp 87,783.75
Floor Drain bh Rp 45,062.33
Drain Bak Mandi ø 1/2" bh Rp 6,437.48
Closet jongkok Teraso Buah Rp 40,965.75
Closet jongkok Porselin merk INA Buah Rp 87,783.75
Closet Jongkok Ex. American Standard Unit Rp 109,437.08
Closet Jongkok " toto " komplit bh Rp 154,499.40
Closet duduk Porselin merk TOTO Unit Rp 1,053,405.00
Closet Duduk " toto " komplit bh Rp 901,246.50
Closet Duduk Granada II Ex. American Standard KIA Unit Rp 1,132,995.60
Bak Mandi Fibre Glass 60 x 60 Hasgof bh Rp 123,599.52
Bak Kontrol Unit Rp 96,562.13
Bak Cuci Stainless Steel ( MEIWA ) bh Rp 308,998.80
Bak Air 60x60 Traso Buah Rp 58,522.50
1" Plug & Chain Waste With P-Trap T 6 P Ex. TOTO bh Rp 180,249.30
PLAFOND
Gypsum Board 9 mm lbr. Rp 51,224.40
Gypsum 9 mm lbr Rp 63,617.40
Eternit kerang 100 x 100 lbr. Rp 8,262.00
Eternit 1.00 X 1.00 polos lb Rp 6,609.60
ALUMUNIUM
Ukuran 2 " bh Rp 5,452.92
Kusen Alumunium Color 4 x 1" m1 Rp 95,013.00
3 Rp 57,834.00
pintu Rp 90,882.00
Rp -
Rp -
Rp -
Ukuran 2,5 " bh Rp 6,361.74
Alumunium Voil Single Sided m2 Rp 6,361.74
PASIR
Pasir Urug m³ Rp 69,400.80
Pasir pasang m³ Rp 82,895.40
Pasir cor beton m³ Rp 106,029.00
Sirtu m³ Rp 69,400.80
Rp -
LIST SUDUT PLAFOND, LANTAI, DINDING
List Plafon 1 X 5 cm-3M m' Rp 10,327.50
List Kayu 1/3 Kayu Borneo Super m' Rp 10,327.50
List Gypsum 5 cm m' Rp 12,393.00
PENUTUP LANTAI DAN DINDING
Batu LEMPENG m² Rp 15,491.25

Halaman ke 17 dari 28 halaman

 Batu Apung kg Rp -
Batu BATA Merah kelas I buah Rp 103.28
Batu GILANG m² Rp 15,491.25
Batu BELAH m² Rp 30,294.00
Batu BOBOS m² Rp 13,770.00
Batu CIREBON m² Rp 24,097.50
Batu MARMO m² Rp 19,278.00
Batu PALIMANAN m² Rp 41,310.00
Batu PUTIH m² Rp 68,850.00
Batu GRANIT m² Rp 223,762.50
Granito 20 x 20 (kasar ) m² Rp 46,818.00
Granito 30 x 30 (Unpolish ) m² Rp 53,014.50
Granito 30 x 30 (Polish ) m² Rp 65,751.75
Granito 30 x 30 (Polish - Warna Tua) m² Rp 70,915.50
Granito 40 x 40 (Unpolish ) m² Rp 48,195.00
Granito 40 x 40 (Unpolish -Warna Tua ) m² Rp 55,768.50
Granito 40 x 40 (Polish - Warna muda) m² Rp 92,947.50
Granito 40 x 40 (Polish ) m² Rp 110,160.00
Karet list kasa alumunium 50 m' m' Rp 516.38
Parkeet Lokal m² Rp 86,062.50
Parkeet Import m² Rp 120,487.50
Keramik Lantai 20 X 20 ex. ROMAN kw 1 m² Rp 22,376.25
Keramik Lantai 30 X 30 ex. ROMAN kw 1 m² Rp 22,376.25
Keramik Lantai 40 X 40 ex. ROMAN kw 1 m² Rp 28,228.50
Keramik Dinding 20 X 25 ex. ROMAN kw1 m² Rp 29,949.75
List Keramik 6 x 20 bh Rp 4,819.50
Stepnose GRANITO bh Rp 10,327.50
Batu MARMER Tulungagung 30 x 60 m² Rp 58,522.50
Batu MARMER Citatah 40 x 40 m² Rp -
Batu MARMER ITALY 40 x 40 m² Rp -
Paving stone NATURAL 6 cm m² Rp 15,835.50
Paving stone WARNA 6 cm m² Rp 20,655.00
Paving stone NATURAL 8 cm m² Rp 20,655.00
Paving Stone WARNA 8 cm m² Rp 24,097.50
Kanstin m² Rp 5,852.25
Tegel press ABU-ABU 20 x 20 m² Rp 17,901.00
Tegel TERRASO 20 x 20 m² Rp 20,655.00
Tegel TERRASO 30 x 30 m² Rp 20,655.00
Tegel WAFEL 20 x 20 m² Rp 20,655.00
TAMAN DAN POHON
Rumput Gajah + Tanah humus m2 Rp 9,639.00
Pohon Perdu Rpn Rp 45,441.00
Pohon Cemara t. +/- 2,00 m Phn Rp 75,735.00
Tanah humus m3 Rp 75,735.00
KAWAT
Tiang t. 1m Lampu SL 15 Watt Phlips Lengkap unit Rp 690,565.50
Stop Kontak ex. BROCCO lokal bh Rp 17,556.75
Stop kontak Titik Rp 17,556.75
Skaklar tunggal Titik Rp 17,556.75
Sakalar Serie ex. BROCCO lokal bh Rp 21,068.10
Sakalar Engkle ex. BROCCO lokal bh Rp 21,068.10
Lampu Type SL 82/85 , 9 Watt Titik Rp 58,522.50
Lampu Type SL 82/85 , 9 Watt Titik Rp 58,522.50
Lampu TK 2x36 TL + Reflextor Philip + Armatur Artolite unit Rp 936,360.00
Halaman ke 18 dari 28 halaman
 Lampu TK 2x18 TL + Reflextor Philip + Armatur Artolite unit Rp -
Lampu TK 1x36 TL + Reflextor Philip + Armatur Artolite unit Rp -
Lampu TK 1x18 TL + Reflextor Philip + Armatur Artolite unit Rp -
Lampu Taman GLG BG 12" E27 Bening Artolite Rp -
Lampu Down light standard unit Rp 110,022.30
Lampu Baret SCB 20 ACR kotak unit Rp 55,000.00
Lampu SL 15 watt Philip Armature Artolite unit Rp 397,953.00
Klem Kable BC bh Rp 3,862.49
Kable BC 25 mm m' Rp 90,124.65
Kable BC 50 mm m' Rp 90,124.65
Instalasi titik lampu ttk Rp 128,749.50
BAHAN LAIN-LAIN
Adesif kg Rp 30,294.00
Angker Baut kg Rp 27,540.00
Dolken btg Rp 46,818.00
Resin Granit kg Rp 192,780.00
Dolosit 25 kg zak Rp 33,048.00
Ijuk kg Rp 220,320.00
Kaca Cermin m² Rp 154,224.00
Lem Fox kg Rp 137,700.00
Lem Kayu Kuning kg Rp 137,700.00
Lem Kayu Putih kg Rp 30,294.00
Mur Baut ø 1/2" x 15 kg Rp 27,540.00
Mur Baut lokal ø 1/2" x 25 kg Rp 27,540.00
Mur Baut Piser ø 12 - 30 cm/dynabolt bh Rp 82,620.00
Nok Bulat Maridional ex Abadi bh Rp 57,558.60
Nok Bulat Meridional ex Abadi bh Rp 57,558.60
Nok Ujung Bubung Genteng bh Rp 121,176.00
Patri/Timah bh Rp 27,540.00
PC Warna kg Rp 15,147.00
Plastik m2 Rp 11,016.00
Tangki air exel 1000 ltr bh Rp 4,131,000.00
KAYU
Bakar truk Rp 550,800.00
BAMBU Batang d. 10 -12 cm Pj. 8 m bh Rp 22,032.00
BAMBU Anyam / SESEK 180 X 200 cm bh Rp 68,850.00
BAMBU Bongkotan 10 - 12 cm Pj 3 m Btg Rp 13,770.00
BENGKIRAI balok - 8/15, 8/12,6/12 M3 Rp 35,802.00
BENGKIRAI papan 2/20, 2/25x4 m M3 Rp 358,020.00
BENGKIRAI reng 2/3, 3/4x4m M3 Rp 358,020.00
BENGKIRAI usuk 5/7, 4/6x4 m M3 Rp 358,020.00
DADAP ( Begesting) M 3
Rp 895,050.00
DOLKEN Kayu d. 8 - 10 cm Btg Rp 22,032.00
GEDEG guling M2 Rp 41,310.00
JATI Mlg. Sel. - Balok/Usuk m³ Rp 137,700.00
JATI Bojonegoro - Balok/Usuk Rp 223,074.00
JATI Mlg. Sel. - Papan/ Slimaran M3 Rp 151,470.00
JATI Bojonegoro - Papan/ Slimaran M3 Rp 245,381.40
JATI Reng 2/3, 3/5 M3 Rp 245,381.40
KRUING Papan/Usuk M 3
Rp 3,304,800.00
KAMPER Papan/ slimaran M3 Rp 6,058,800.00
KAMPER Balok & Usuk M3 Rp 5,508,000.00
Halaman ke 19 dari 28 halaman
 KAMPER Reng 2/3, 3/5 Rp 5,508,000.00
MERANTI Papan/ slimaran m³ Rp 3,442,500.00
MERANTI Balok & Usuk M3 Rp 3,029,400.00
MERANTI Reng 2/3, 3/5 M3 Rp 3,029,400.00
RANDU Papan ( Bekisting ) m³ Rp 206,550.00
RANDU Balok ( Bekisting ) Rp 206,550.00
PAKU
Paku 2"- 5" kg Rp 30,569.40
Paku Asbes / Triplex kg Rp 35,664.30
Paku Beton bh Rp 764.24
Paku Gypsum bks Rp 67,252.68
Paku seng Kg Rp 50,949.00
Paku Triplex kg Rp 38,211.75
TRIPLEKS/MULTIPLEKS/PARTIKEL/GYPSUM
Multiplek 12 mm lbr Rp 179,010.00
Multiplek 6 mm lbr Rp 89,505.00
Multiplek 9 mm lbr Rp 120,487.50
PARTIKEL 6 mm lb Rp 61,965.00
PARTIKEL 9 mm lb Rp 75,735.00
PARTIKEL 12 mm lb Rp 120,487.50
Gypsum Board 9 mm lbr Rp 42,687.00
Gypsum Board 6 mm lbr Rp 39,933.00
Formika lbr Rp 48,195.00
Teakwood 4.00 mm 120 X 240 cm lb Rp 70,227.00
Triplex 3 mm lbr Rp 35,802.00
Triplex 4 mm lbr Rp 48,470.40
Triplex lapis almunium lbr. Rp 98,455.50
KAWAT
Kawat HARMONIKA M2 Rp 43,375.50
Kawat DURI (pagar) kg Rp 5,783.40
Kawat BENDRAT ( Kawat Tulangan ) Kg Rp 6,265.35
KACA
Kaca Cermin di Washtafel TX 119 A Ex. TOTO bh Rp 318,087.00
Kaca Cermin t. 5 mm m2 Rp 187,444.13
Kaca nako dan kerangkan merk NIKY Daun Rp 30,982.50
Kaca Polos / Bening 5.00 mm m² Rp 147,683.25
Kaca polos 3 mm M2 Rp 82,620.00
Kaca polos 5 mm M2 Rp 113,602.50
Kaca Ray Band 5.00 mm m² Rp 175,567.50
Kaca Rayban 5 mm M2 Rp 134,257.50
Kaca t. 3 mm Bening m2 Rp 102,242.25
Kaca t. 5 mm Bening m2 Rp 124,962.75
Kaca t. 5 mm Ryband m2 Rp 159,043.50
JALAN
Kanstein 15 X 20 X 40 CM bh Rp 22,720.50
Bituman (Asphalt) Kg Rp 14,458.50
Bituman (Asphalt Curah) Kg Rp 14,045.40
Bituman ( Asbhuton ) Ton Rp 13,425,750.00
Aspal Kg Rp 10,905.84
TALANG
Talang seng L=90 cm 0,25MM m' Rp 52,257.15
Talang seng L=60 cm- 0.2MM m' Rp 43,547.63

Halaman ke 20 dari 28 halaman

DINDING
Glass Block 20 x 20 cm ( MULIA ) m2 Rp 630,493.88
Gamping bubukan M3 Rp 458,541.00
Gamping Bongkahan M3 Rp 1,146,352.50
CAT
Cat Dasar Kayu/Besi (Avian) kg Rp 36,352.80
Cat Dinding Ex. DULUX kg Rp 95,013.00
Cat Kayu SEIV kg Rp 90,882.00
Cat Kayu / Besi Ex " EMCO " kg Rp 144,585.00
Cat kayu EMCO warna muda kg. Rp 102,242.25
Cat kayu EMCO warna tua kg. Rp 113,602.50
Cat kayu/besi merk Avian Kg Rp 103,275.00
Cat kayu/besi merk Emco Kg Rp 113,602.50
Cat meni kayu/besi Kg Rp 37,179.00
Cat tembok Avitex kg. Rp 40,896.90
Cat Tembok Dulux Pearl Glo kg. Rp 173,502.00
Cat Tembok Dulux Pentalite kg. Rp 148,716.00
Cat Tembok Dulux Weathershield kg. Rp 218,116.80
Cat Tembok Ex " CATHILAC " kg Rp 40,896.90
Cat tembok merk Avitex Gln Rp 61,965.00
Cat tembok merk Decolith Gln Rp 206,550.00
Cat tembok merk Paragon Gln Rp 113,602.50
Dempul Alkali Ex. Vinilex kg Rp 51,637.50
Dempul Kayu Cap Kucing kg Rp 45,441.00
Dempul Pelitur (dempul Kasar) kg Rp 65,889.45
Kertas Gosok lbr. Rp 9,088.20
Kuas 2" Buah Rp 12,393.00
Kuas 4" bh. Rp 45,441.00
Melamic kg Rp 109,058.40
Melamine kg Rp 159,043.50
Melaminto untuk pintu 4 mm lbr Rp 204,484.50
Meny Besi kg Rp 61,965.00
Meny Kayu kg Rp 79,521.75
Minyak Cat / Thinner B lt Rp 15,904.35
Minyak cat thiner B Ltr Rp 10,327.50
Oker kg Rp 22,720.50
Oker Putih kg Rp 18,176.40
Oker Warna kg Rp 34,080.75
Plamir / Dempul Kayu kg Rp 102,242.25
Plamir Tembok kg Rp 49,985.10
Plamur kayu kg. Rp 38,624.85
Plamur tembok ( Cap Buaya ) Kg Rp 72,292.50
Sirlak kg Rp 124,962.75
Sirlak ex. India kg Rp 249,925.50
Thinner A ltr Rp 30,982.50
Thinner B ltr. Rp 15,904.35
Tiner Ltr Rp 29,536.65
Varnish kg Rp 109,471.50
Wood Color tone kg Rp 249,925.50
Wood Filler kg Rp 124,962.75
Wood Filler Impra kg Rp 102,242.25
BAHAN BAKAR
Spirtus Ltr Rp 15,147.00

Halaman ke 21 dari 28 halaman

 Solar Ltr Rp 4,544.10
Residu blk Rp 45,441.00
Pelumas Ltr Rp 57,834.00
Minyak tanah Ltr Rp 2,754.00
Gemuk/stempet Ltr Rp 13,770.00
Bensin Ltr Rp 4,984.74
BATU-BATUAN
Batu GRAGAL M3 Rp 130,126.50
Batu GUNUNG pecah tangan 15/20 M 3
Rp 157,886.82
Batu Kali Pecah 15 / 20 cm m³ Rp 127,234.80
Batu Kali Pecah MESIN 1/1 M3 Rp 280,908.00
Batu Kali Pecah MESIN 1/2 M3 Rp 247,860.00
Batu Kali Pecah MESIN 2/3 M3 Rp 227,205.00
Batu Kali Pecah MESIN 3/5 M3 Rp 210,681.00
Batu Kali Pecah MESIN 5/7 M3 Rp 206,550.00
Batu Kali Pecah TANGAN 1/2 M 3
Rp 214,812.00
Batu Kali Pecah TANGAN 15/20 M 3
Rp 156,978.00
Batu Kali Pecah TANGAN 2/3 M3 Rp 198,288.00
Batu Kali Pecah TANGAN 3/5 M 3
Rp 181,764.00
Batu Kali Pecah TANGAN 5/7 M3 Rp 181,764.00
Batu Kerikil + Pasir M3 Rp 130,126.50
Batu Kerikil Tersaring M3 Rp 147,476.70
Batu Koral Pecah Mesin 1/2 m³ Rp 256,122.00
Batu Koral Pecah Mesin 2/3 Rp -
Batu Koral Pecah Tangan 1/2 m³ Rp 199,940.40
Batu Koral Pecah Tangan 2/3 Rp -
KAWAT
Kawat Bendrat kg Rp 18,796.05
Kawat beton kg Rp 18,796.05
PORTLAND CEMENT
Portland Cement ( 50 kg ) zak Rp 46,818.00
Portland Cement ( PC )/kg kg Rp 936.36
Portland Cement ( PC ) 40 kg zak Rp 39,933.00
Portland Cement ( PC ) /kg kg Rp 998.33
Portland Cement ( PC ) 50 kg Putih zak Rp 75,735.00
Portland Cement ( PC )/ kg Putih kg Rp 1,514.70
Semen merah M3 Rp 103,275.00
Semen warna/zak zak Rp 66,784.50
Semen Warna/ kg kg Rp 1,335.69
BESI BETON
Besi baja anyaman bronjong Kg Rp 8,500.00
Besi baja paku-paku jembatan Kg Rp 11,900.00
Besi beton POLOS kg Rp 8,500.00
Besi beton ULIR kg Rp 11,050.00
Besi beton PRESTRESSED POLOS kg Rp 11,050.00
Besi beton ULIR ø 16 mm kg Rp 11,050.00
Besi beton ULIR ø 19 mm kg Rp 11,050.00
Besi beton ULIR ø 22 mm kg Rp 11,050.00
PENUTUP ATAP
1 Asbes (eternit) 1x1 m Lbr Rp 8,262.00
2 Asbes Gelombang besar 1 x 2.00 m lbr Rp 78,158.52

Halaman ke 22 dari 28 halaman

 3 Asbes gelombang besar 3.050x1.050x4 mm Lbr Rp 41,310.00
4 Asbes gelombang kecil 3.050x1.050x4 mm Lbr Rp 33,048.00
5 Bubungan Asbes lbr Rp 58,164.48
6 Bubungan Jatiwangi isi 3,5 bh m' Rp 38,831.40
7 Bubungan nglayur isi 4 bh m' Rp 28,917.00
8 Genteng bambe ( model karangpilang ) Buah Rp 2,726.46
9 Genteng beton Buah Rp 2,809.08
10 Genteng bubungan Bambe bh. Rp 6,361.74
11 Genteng bubungan karangpilang Buah Rp 5,783.40
Genteng bubungan Keramik Buah Rp 16,524.00
Genteng Jatiwangi isi 18 bh Buah Rp 2,395.98
Genteng Karang Pilang Bambe Buah Rp 2,726.46
Genteng kodok ( model karangpilang ) Buah Rp 2,809.08
Genteng Nglayur Isi 24 bh m2 Rp 80,141.40
Genteng press lokal Buah Rp 743.58
Genting ex Karang Pilang Buah Rp 6,997.91
Genting Keramik CANMURI Buah Rp 7,435.80
1 Genting Pinggir Buah Rp 10,905.84
2 Seng 120x240 LB Rp 95,013.00
3 Seng datar plat Bjls 30.45 x 1 m Lbr Rp 66,096.00
4 Seng Gelombang BJLS 28 - 80 * 180 cm Lbr Rp 41,310.00
5 Seng gelombang BJLS 30.80 X 150cm Lbr Rp 64,443.60
6 Seng gelombang BJLS 30.80 X 300cm Lbr Rp 57,834.00
7 Seng Plat BJLS 30 x 0.55 m' Rp 23,992.85
ACCESSORIES PINTU/JENDELA
1 c. Ukuran 4 " bh Rp 13,632.30
Engsel besar (pintu) Buah Rp 9,914.40
Engsel Jendela bh Rp 21,811.68
Engsel Jendela ø 3" YANK stell Rp 54,529.20
Engsel kecil (jendela) Buah Rp 8,675.10
Engsel Pintu bh Rp 34,080.75
Engsel Pintu Gerbang bh Rp 40,896.90
Engsel Pintu Koboy stell Rp 68,161.50
Engsel Pintu ø 4" YANK stell Rp 68,161.50
Espanyolet / Kunci Putar Almunium bh Rp 327,175.20
Expagnolet bh Rp 68,161.50
Hak Angin bh Rp 20,448.45
Hak Angin bh Rp 16,110.90
Kunci Gembok bh Rp 68,161.50
Kunci Jendela bh Rp 95,426.10
Kunci KM/WC Alpha bh Rp 95,426.10
Kunci Pintu Royal bh Rp 185,895.00
Kunci Pintu SES 226 bh Rp 322,218.00
Kunci Tanam 2X Putar bh Rp 327,175.20
Kunci Tanam KM/WC (Viberset) bh Rp 163,587.60
Pegangan pintu ganda bh Rp 681,615.00
Selot kunci merk Anchor Buah Rp 379,969.38
Selot kunci merk Kuda Terbang Buah Rp 234,227.70
Selot kunci merk Union Buah Rp 455,442.75
Slot Jendela bh Rp 22,307.40
Wire Mesh M4 m2 Rp 16,358.76
Grendel Injak bh Rp 81,793.80
Grendel kecil Buah Rp 9,914.40
Grendel panjang Buah Rp 14,871.60
Halaman ke 23 dari 28 halaman
Grendel Sendok bh Rp 30,982.50
Grendel tanam Buah Rp 54,529.20
Grendel Tanam bh Rp 95,426.10

Halaman ke 24 dari 28 halaman

 JADWAL WAKTU PELAKSANAAN (TIME SCHEDULLE)
PEMBANGUNAN GEDUNG SMA
-
TAHUN ANGGARAN 2016
Bulan ke-1 Bulan ke-2 Bulan ke-3 Bulan ke-4 Bulan ke-5 Bulan ke-6 Bulan ke-7 Bulan ke-8 Bulan ke-9 Bulan ke-10 Bulan ke-11 Bulan ke-12
NO URAIAN PEKERJAAN BOBOT % minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu minggu
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48

A PEKERJAAN DASAR
I PEKERJAAN PERSIAPAN
1 Pembersihan lahan 0.1669 0.1669
2 Pengukuran/uitset & bouplank 0.1990 0.1990
3 Listrik kerja 0.2231 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047 0.0047
4 Air Kerja 0.1673 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035 0.0035
5 Direksikeet/tempat bahan 0.8091 0.8091
6 Pagar pangaman 0.8895 0.4447 0.4447
- - -
II PEKERJAAN TANAH -
1 Galian tanah pondasi plat 0.0349 0.0174 0.0174
2 Galian tanah pondasi batu kali 0.2545 0.1273 0.1273
3 Urungan tanah kembali 0.0442 0.0221 0.0221
4 Urungan pasir 0.0775 0.0775
5 Urungan tanah peninggian lantai 0.8972 0.8972
- - - -
III PEKERJAAN PONDASI -
1 Pondasi batu kali 2.2137
2 Lantai kerja 1.5266 0.5089 0.5089 0.5089
3 Lapisan pasir bawah lantai 3.4753 3.4753
- - - - - - - - - -
B PEKERJAAN BETON -
I LANTAI I -
1 Pelat Pondasi 100x100x25 beton K225 0.4918
2 Kolom pondasi 30/30 beton K225 0.4276 0.1069 0.1069 0.1069 0.1069
3 Sloof 25/30 Beton K-225 1.3853 0.3463 0.3463 0.3463 0.3463
4 Kolom 30/30 beton K225 0.2851 0.0713 0.0713 0.0713 0.0713
5 Kolom 15/30 beton K225 0.1833 0.0458 0.0458 0.0458 0.0458
7 Balok Induk 40/80 beton K-225 9.5056 2.3764 2.3764 2.3764 2.3764
8 Plat Tangga Beton K225 0.5878 0.1470 0.1470 0.1470 0.1470
9 Plat Lantai Beton t=12 cm beton K225 11.1650 2.7912 2.7912 2.7912 2.7912
10 Kolom Praktis 15x15 beton K175 0.0008 0.0003 0.0003 0.0003
- - - - - - -
II LANTAI II - - - - -
1 Kolom 30/30 beton K225 0.2851 0.0713 0.0713 0.0713 0.0713
2 Kolom 15/30 beton K225 0.1833 0.0458 0.0458 0.0458 0.0458
3 Kolom Praktis 15x15 beton K175 0.0008 0.0002 0.0002 0.0002 0.0002
- - 0.7009 0.1752 0.1752 0.1752 0.1752
4 Ring balok 15/15 0.7009 0.1752 0.1752 0.1752 0.1752
- - - - - -
C PEKERJAAN PASANGAN - - - -
I LANTAI I -
1 Pas. Dinding Bata Merah 1:4 2.3714
2 Plesteran Dinding 1.5359 0.3840 0.3840 0.3840 0.3840
3 Acian Dinding 0.9281 0.3094 0.3094 0.3094
4 Benangan Sudut 0.2442 0.0611 0.0611 0.0611 0.0611
5 Benangan Kusen 0.1531 0.0383 0.0383 0.0383 0.0383
- - - - - - -
II LANTAI II - - - - -
1 Pas. Dinding Bata Merah 1:4 2.3714 0.5929 0.5929 0.5929 0.5929
2 Plesteran Dinding 1.5359 0.3840 0.3840 0.3840 0.3840
3 Acian Dinding 0.9281 0.2320 0.2320 0.2320 0.2320
4 Benangan Sudut 0.2442 0.0814 0.0814 0.0814
5 Benangan Kusen 0.1531 0.0510 0.0510 0.0510
- - -
- - -
D PEKERJAAN ATAP - - - - -
1 Rangka kuda kuda dan gording 0.0000 0.0000 0.0000 0.0000
2 usuk dan reng 1.0432 0.2608 0.2608 0.2608 0.2608
3 pasangan lisplang 2/30 1.0309 0.2577 0.2577 0.2577 0.2577
4 pasang genteng keramik 1.8979 0.4745 0.4745 0.4745 0.4745
5 pasang bubungan 0.1656 0.0414 0.0414 0.0414 0.0414
- - - - - - -
E PEKERJAAN GRANIT DAN KERAMIK - - - -
I LANTAI I - - - -
1 Pasangan Tegel Granit 30x30 teras 0.7554
2 Pas. Tegel Keramik Essenza 60 x 60 6.2737
3 keramik tangga 0.0603 0.0151 0.0151 0.0151 0.0151
4 Pas. Tegel Keramik 20/25 KM 0.0594 0.0198 0.0198 0.0198
5 Pas. Tegel Keramik 20/25 dinding KM 0.2630 0.0658 0.0658 0.0658 0.0658
5 Tegel Plint 10 cm 0.4591 0.1148 0.1148 0.1148 0.1148
- - - - - - -
II LANTAI II - - - - -
1 Pasangan Tegel Granit 30x30 teras 0.7554 0.1888 0.1888 0.1888 0.1888
2 Pas. Tegel Keramik Essenza 60 x 60 6.2737 2.0912 2.0912 2.0912
3 Pas. Tegel Keramik 20/25 KM 0.0594 0.0198 0.0198 0.0198
4 Pas. Tegel Keramik 20/25 dinding KM 0.2630
5 Tegel Plint 10 cm 0.4591
- - - - - - -
F PEKERJAAN PLAFOND - - - -
I LANTAI I - - - - -
1 Rangka Plafond Galvalum 1.6336 0.4084 0.4084 0.4084 0.4084
2 Gypsum Board 1.1098 0.2775 0.2775 0.2775 0.2775
3 List Gypsum 0.4633 0.1158 0.1158 0.1158 0.1158
- - - - - - -
II LANTAI II - - - -
1 Rangka Plafond Galvalum 1.6336 0.5445 0.5445 0.5445
2 Gypsum Board 1.1098
3 List Gypsum 0.4633
- - - - - - -
G PEKERJAAN KUSEN - - - -
I LANTAI I - - - - -
1 Kusen Alumunium 1.5248 0.3812 0.3812 0.3812 0.3812
2 Daun Jendela Aluminium 1.2462 0.3115 0.3115 0.3115 0.3115
3 Pintu R. Kelas 0.2556 0.0639 0.0639 0.0639 0.0639
4 Kaca 5mm 0.1472 0.0368 0.0368 0.0368 0.0368
5 Pintu KM Aluminium 0.0811 0.0270 0.0270 0.0270
- - - - - -
II LANTAI II -
1 Kusen Alumunium 1.5248
2 Daun Jendela Aluminium 1.2462
3 Pintu R. Kelas 0.2556 0.0639 0.0639 0.0639 0.0639
4 Kaca 5mm 0.1472 0.0368 0.0368 0.0368 0.0368
5 Pintu KM Aluminium 0.0811 0.0270 0.0270 0.0270
- - - - - -
H PEKERJAAN PENGECATAN - - -
I LANTAI I - - -
1 Pengecatan dinding dalam/ DULUX 2.2792
2 Pengecatan dinding luar/ DULUX 1.8243
3 Pengecatan plafond/ CATYLAC 1.0931 0.2733 0.2733 0.2733 0.2733
- - - - - - -
II LANTAI II - - - -
1 Pengecatan dinding dalam/ DULUX 2.2792 0.7597 0.7597 0.7597
2 Pengecatan dinding luar/ DULUX 1.8243 0.9122 0.9122
3 Pengecatan plafond/ CATYLAC 1.0931 0.5465 0.5465
- - -
I PEKERJAAN INSTALASI LISTRIK -
I LANTAI I - - - - -
 1 Instalasi Lampu 0.1351 0.0338 0.0338 0.0338 0.0338
2 Instalasi Stop Kontak 0.0203 0.0068 0.0068 0.0068
3 Pemasangan Sklar Seri 0.0387 0.0129 0.0129 0.0129
4 Panel MDP 0.1284 0.0642 0.0642
5 Panel SDP 0.0770 0.0385 0.0385
6 Pemasangan Stop Kontak 0.0203
7 Pemasangan Lampu TL 2 x 20 W (RMI) 0.1338
8 Pemasangan Downlight, 20 W 0.0210 0.0053 0.0053 0.0053 0.0053
9 Penyambungan Kabel Daya 0.0096 0.0024 0.0024 0.0024 0.0024
- - - - - -
II LANTAI II - - - -
1 Instalasi Lampu - - -
2 Instalasi Stop Kontak 0.0130 0.0065 0.0065
3 Pemasangan Sklar Seri 0.0387
4 Panel MDP 0.1284
5 Panel SDP 0.0770 0.0193 0.0193 0.0193 0.0193
6 Pemasangan Stop Kontak 0.0130 0.0033 0.0033 0.0033 0.0033
7 Pemasangan Lampu TL 2 x 20 W (RMI) 0.1338 0.0446 0.0446 0.0446
8 Pemasangan Downlight, 20 W 0.0210 0.0070 0.0070 0.0070
9 Penyambungan Kabel Daya 0.0096 0.0048 0.0048
- - - - -
J PEKERJAAN SANITASI -
I LANTAI I -
1 Pemasangan Closet Duduk TOTO 0.3600 0.0900 0.0900 0.0900 0.0900
3 Pipa Air PVC 3" 0.0194 0.0048 0.0048 0.0048 0.0048
4 Pipa Air PVC 4" 0.0037 0.0012 0.0012 0.0012
5 Pipa PVC Air Bersih 3/4" 0.1153 0.0384 0.0384 0.0384
6 Floordrain 0.0068 0.0034 0.0034
7 Kran dinding 1/2" 0.0100 0.0050 0.0050
8 Septictank 0.4703
9 Sumur Resapan 0.1149
- - - - - - -
II LANTAI II - - - - -
1 Pemasangan Closet Duduk TOTO 0.0522 0.0174 0.0174 0.0174
2 Pipa Air PVC 3" tegak 0.0401 0.0134 0.0134 0.0134
3 Pipa Air PVC 4" Tegak 0.0381 0.0190 0.0190
4 Pipa PVC Air Bersih 3/4" 0.1225 0.0612 0.0612
5 Floordrain 0.0068
6 Kran dinding 1/2" 0.1846
- - - - -
K PEKERJAAN LAIN LAIN - - -
1 Handrail Stainles 2" 1.0027 0.5014 0.5014
2 penangkal petir 0.2491 0.2491
- -
JUMLAH 94.30 0.8142 1.4067 0.2819 0.1372 0.4615 4.8339 0.4716 0.4716 0.6342 3.0106 2.8935 2.5316 5.3228 2.9467 3.4919 3.7328 1.3146 2.6866 2.1375 1.7174 2.7119 4.2330 5.7115 5.7971 0.4659 0.5390 1.3561 0.8644 0.8902 2.2510 1.4203 1.5151 0.9128 0.1428 0.1512 0.0773 0.0390 0.1193 0.8523 0.5096 0.0082 0.0082 0.0082 0.0082 0.0082 0.0082 0.0082 0.0082
KOMULATIF 0.8142 2.2209 2.5029 2.6401 3.1016 7.9355 8.4071 8.8788 9.5130 12.5236 15.4171 17.9486 23.2715 26.2182 29.7101 33.4429 34.7575 37.4441 39.5816 41.2990 44.0109 48.2439 53.9554 59.7525 60.2184 60.7574 62.1135 62.9779 63.8681 66.1190 67.5394 69.0545 69.9673 70.1100 70.2612 70.3385 70.3775 70.4968 71.3491 71.8587 71.8670 71.8752 71.8834 71.8917 71.8999 71.9081 71.9164 71.9246
 KURVA S PEMBANGUNAN GEDUNG UTSMAN BIN AFFAN
100

95

90

85

80

75

70

65
Prosentase Pekerjaan

60

55

50

45

40

35

30

25

20

15

10

-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48
Minggu
 CASHFLOW
PEMBANGUNAN GEDUNG UTSMAN BIN AFFAN
UNIVERSITAS ISLAM MALANG
TAHUN ANGGARAN 2016

Jumlah Sisa Potongan Prosentase

Nilai Proyek Rp 2,958,938,573.15 100%

Nilai Pokok Proyek Rp 2,689,944,157.41 90%

Pajak PPN 10% Rp 268,994,415.74 10%

Pajak PPh no.23 Rp 67,248,603.94 Rp 2,622,695,553.48 2.50%

Profit 20% Rp 591,787,714.63 Rp 2,030,907,838.85 20%
Operasional Proyek Rp 2,030,907,838.85 68.64%

Pencairan Dana Persentasi Pekerjaan Jumlah

DP 20% 0% Rp 591,787,714.63
Termin 1 25% 50% Rp 739,734,643.29
Termin 2 25% 80% Rp 739,734,643.29
Termin 3 25% 100% Rp 739,734,643.29
Termin 4 5% Perawatan Rp 147,946,928.66
Jumlah 100% Total Rp 2,958,938,573.15