Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pekerjaan :
Lokasi :
Tahun :
Jenis Pekerjaan
Sat
Indeks
Bahan
I
6.8
SNI 03-2835-2002
6.1
SNI 03-2835-2002
6.4
SNI 03-2835-2002
Upah
PEKERJAAN PERSIAPAN
A. Pembersihan Lahan (m )
Tenaga
Pekerja
Mandor
Sub Total
B. Pemasangan Pagar Sementara dari Kayu tinggi 2 m (m )
Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
C. Memasang Bouwplank (m )
Bahan
Kayu 5/7
Paku Biasa 2"-5"
Kayu Papan Bengkirai 3/20
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
Oh
Oh
0.100
0.050
Btg
Kg
M
M
M
Kg
Lt
1.250
2.500
0.005
0.009
0.072
0.060
0.400
Oh
Oh
Oh
Oh
0.200
0.400
0.020
0.020
M
Kg
M
0.012
0.020
0.007
Oh
Oh
Oh
Oh
0.100
0.100
0.010
0.005
36,000.00
40,000.00
25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
3,600.00
2,000.00
5,600.00
31,250.00
2,625.00
625.00
1,215.00
122,400.00
600.00
4,400.00
47,500.00
36,000.00
45,000.00
40,000.00
1,700,000.00
10,000.00
3,541,666.00
9,500.00
14,400.00
900.00
800.00
188,715.00
20,400.00
200.00
24,791.66
47,500.00
36,000.00
45,000.00
40,000.00
4,750.00
3,600.00
450.00
200.00
54,391.66
ALS
6.5
SNI 03-2835-2002
II
6.1
SNI 03-2835-2002
Btg
Kg
M
Kg
Kg
M
M
0.035
0.600
1.400
1.500
16.800
0.027
0.041
1,687,000.00
10,000.00
27,000.00
38,000.00
1,050.00
125,000.00
135,000.00
59,045.00
6,000.00
37,800.00
57,000.00
17,640.00
3,375.00
5,535.00
Oh
Oh
Oh
Oh
Oh
1.000
0.018
1.000
2.100
1.005
Btg
M
Kg
Kg
Kg
M
M
M
Bh
Lbr
Bh
M
Bh
Lbr
1.250
0.180
0.850
1.100
35.000
0.150
0.100
0.150
30.000
0.250
2.0000
0.080
0.150
0.060
Oh
Oh
Oh
Oh
Oh
2.000
1.000
2.000
0.800
0.050
47,500.00
42,500.00
36,000.00
45,000.00
40,000.00
95,000.00
42,500.00
72,000.00
36,000.00
2,000.00
751,100.00
Oh
0.400
36,000.00
14,400.00
47,500.00
42,500.00
42,500.00
36,000.00
40,000.00
25,000.00
1,700,000.00
10,000.00
11,000.00
1,050.00
125,000.00
125,000.00
135,000.00
500.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
47,500.00
765.00
42,500.00
75,600.00
40,200.00
392,960.00
31,250.00
306,000.00
8,500.00
12,100.00
36,750.00
18,750.00
12,500.00
20,250.00
15,000.00
6,750.00
25,000.00
4,000.00
3,750.00
3,000.00
PEKERJAAN TANAH
A. Galian Tanah Biasa sedalam 1 m (m )
Tenaga
Pekerja
Mandor
Oh
0.040
40,000.00
1,600.00
16,000.00
Oh
Oh
0.192
0.019
36,000.00
40,000.00
6,912.00
760.00
7,672.00
1.200
Oh
Oh
0.300
0.010
M
Kg
M
1.100
136.000
0.544
Oh
Oh
Oh
Oh
1.500
0.600
0.060
0.075
Bh
Kg
M
70.000
11.500
0.043
Oh
Oh
Oh
Oh
0.320
0.100
0.010
0.015
Sub Total
6.9
SNI 03-2835-2002
6.11
SNI 03-2835-2002
III
6.6
SNI 03-2835-2002
IV
6.11
SNI 03-2835-2002
6.15
SNI 03-2835-2002
B. Urugan Kembali (m )
Tenaga
Pekerja
Mandor
Sub Total
C. Urugan Pasir Bawah Pondasi (m )
Bahan
Pasir Urug
Tenaga
Pekerja
Mandor
Sub Total
100,000.00
120,000.00
36,000.00
40,000.00
10,800.00
400.00
131,200.00
PEKERJAAN PONDASI
D. Pasangan Pondasi Batu Kali 1 Pc: 5 Ps (m )
Bahan
Batu Belah 15/20 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
85,000.00
1,050.00
125,000.00
93,500.00
142,800.00
68,000.00
36,000.00
42,500.00
45,000.00
40,000.00
54,000.00
25,500.00
2,700.00
3,000.00
389,500.00
PEKERJAAN DINDING
A. Pasangan Tembok Bata 1Pc:4Ps (Trasraam) (m )
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B. Pasangan Tembok Bata 1Pc:3Kp:10Ps (m )
Bahan
500.00
1,050.00
125,000.00
35,000.00
12,075.00
5,375.00
36,000.00
42,500.00
45,000.00
40,000.00
11,520.00
4,250.00
450.00
600.00
69,270.00
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Kapur Padam
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Bh
Kg
M
M
70.000
4.500
0.050
0.015
Oh
Oh
Oh
Oh
0.320
0.100
0.010
0.015
Kg
M
10.800
0.026
Oh
Oh
Oh
Oh
0.250
0.200
0.020
0.013
Kg
M
M
1.840
0.006
0.014
Oh
Oh
Oh
Oh
0.200
0.150
0.015
0.010
1.100
Oh
Oh
Oh
6.000
20.000
2.000
500.00
1,050.00
125,000.00
45,000.00
35,000.00
4,725.00
6,250.00
675.00
36,000.00
42,500.00
45,000.00
40,000.00
Sub Total
V
6.14
SNI 03-2835-2002
6.9
SNI 03-2835-2002
VI
6.1
SNI 03-2835-2002
11,520.00
4,250.00
450.00
600.00
63,470.00
1,050.00
125,000.00
11,340.00
3,250.00
36,000.00
42,500.00
45,000.00
40,000.00
1,050.00
45,000.00
125,000.00
9,000.00
8,500.00
900.00
500.00
33,490.00
1,932.00
270.00
1,750.00
36,000.00
42,500.00
45,000.00
40,000.00
7,200.00
6,375.00
675.00
400.00
18,602.00
PEKERJAAN KAYU
A. Pasang Kusen Pintu dan Jendela Kayu Jati (m )
Bahan
Kayu jati, balok
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
15,000,000.00
16,500,000.00
36,000.00
47,500.00
45,000.00
216,000.00
950,000.00
90,000.00
Mandor
6.7
SNI 03-2835-2002
ALS
6.35
SNI 03-2835-2002
6.53
SNI 03-2835-2002
6.40
SNI 03-2835-2002
Sub Total
B. Pasang Pintu Panel Kayu Jati (m )
Bahan
Kayu Jati, papan
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai (m )
Bahan
Kayu Bengkirai, balok
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
D. Pasang Kaso+Reng Genteng Beton Kayu Borneo (m )
Bahan
Kayu Borneo, balok
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang Listplank, Reuter 2X (2X20) cm, kayu borneo (m )
Bahan
Kayu Borneo,Papan
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
F. Pasang Rangka Langit-langit 1X1 m Kayu Borneo (m )
Bahan
Oh
0.300
0.040
Oh
Oh
Oh
Oh
1.000
2.500
0.250
0.050
1.100
Oh
Oh
Oh
Oh
2.000
8.000
1.200
0.200
M
Kg
0.014
0.150
Oh
Oh
Oh
Oh
0.100
0.100
0.010
0.005
M
Kg
0.009
0.060
Oh
Oh
Oh
Oh
0.100
0.100
0.010
0.050
40,000.00
18,000,000.00
12,000.00
17,768,000.00
720,000.00
36,000.00
47,500.00
45,000.00
40,000.00
8,500,000.00
36,000.00
118,750.00
11,250.00
2,000.00
888,000.00
9,350,000.00
36,000.00
47,500.00
45,000.00
40,000.00
8,500,000.00
10,000.00
72,000.00
380,000.00
54,000.00
8,000.00
9,864,000.00
119,000.00
1,500.00
36,000.00
47,500.00
45,000.00
40,000.00
10,000,000.00
10,000.00
3,600.00
4,750.00
450.00
200.00
129,500.00
88,000.00
600.00
36,000.00
47,500.00
45,000.00
40,000.00
3,600.00
4,750.00
450.00
2,000.00
99,400.00
M
Kg
0.012
0.100
Oh
Oh
Oh
Oh
0.150
0.250
0.025
0.075
M
Kg
Lt
Kg
Kg
Kg
M
M
0.270
2.000
0.600
200.000
3.000
323.000
0.520
0.780
Oh
Oh
Oh
Oh
Oh
Oh
4.850
0.350
1.560
1.400
0.331
0.170
M
Kg
Lt
Kg
Kg
Kg
M
M
M
Lbr
Btg
0.400
4.000
2.000
300.000
4.500
323.000
0.520
0.780
0.150
3.500
20.000
8,500,000.00
10,000.00
102,000.00
1,000.00
36,000.00
47,500.00
45,000.00
40,000.00
Sub Total
VII
6.39
SNI 03-2835-2002
6.40
SNI 03-2835-2002
5,400.00
11,875.00
1,125.00
3,000.00
124,400.00
PEKERJAAN BETON
A. Membuat sloof Beton Bertulang (200Kg besi+bekisting) (m )
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
B. Membuat Kolom Beton Bertulang (300Kg besi+bekisting) (m )
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Kayu Borneo Balok
Plywood 9 mm
Dolken Kayu 8-10/400 cm
Tenaga
2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00
125,000.00
135,000.00
540,000.00
20,000.00
6,000.00
2,400,000.00
39,000.00
339,150.00
65,000.00
105,300.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00
2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00
125,000.00
135,000.00
8,500,000.00
95,000.00
25,000.00
174,600.00
14,875.00
74,100.00
63,000.00
14,895.00
6,800.00
3,862,720.00
800,000.00
40,000.00
20,000.00
3,600,000.00
58,500.00
339,150.00
65,000.00
105,300.00
1,275,000.00
332,500.00
500,000.00
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
6.46
SNI 03-2835-2002
6.46
SNI 03-2835-2002
6.5
Sub Total
C. Membuat Ring Balok Beton Bertulang (10X15cm) (m )
Bahan
Kayu Albasiah
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
D. Membuat Kuda-Kuda Beton Bertulang (10X15cm) (m )
Bahan
Kayu Albasiah
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
E. Membuat Plat Beton 1Pc:2Ps:3Kr (m )
Oh
Oh
Oh
Oh
Oh
Oh
7.300
0.350
3.300
2.100
0.570
0.250
M
Kg
Kg
Kg
Kg
M
M
0.003
0.020
3.600
0.050
5.500
0.009
0.015
Oh
Oh
Oh
Oh
Oh
Oh
0.100
0.033
0.033
0.033
0.010
0.005
M
Kg
Lt
Kg
Kg
Kg
M
0.003
0.020
3.600
0.050
5.500
0.009
0.015
Oh
Oh
Oh
Oh
Oh
Oh
0.100
0.033
0.033
0.033
0.010
0.005
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00
3,000,000.00
10,000.00
13,000.00
13,000.00
1,050.00
125,000.00
135,000.00
262,800.00
14,875.00
156,750.00
94,500.00
25,650.00
10,000.00
7,700,025.00
9,000.00
200.00
46,800.00
650.00
5,775.00
1,125.00
2,025.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00
3,000,000.00
10,000.00
13,000.00
13,000.00
1,050.00
125,000.00
135,000.00
3,600.00
1,402.50
1,567.50
1,485.00
450.00
200.00
74,280.00
9,000.00
200.00
46,800.00
650.00
5,775.00
1,125.00
2,025.00
36,000.00
42,500.00
47,500.00
45,000.00
45,000.00
40,000.00
3,600.00
1,402.50
1,567.50
1,485.00
450.00
200.00
74,280.00
SNI 03-2835-2002
6.25
SNI 03-2835-2002
6.32
SNI 03-2835-2002
VIII
6.4
SNI 03-2835-2002
Bahan
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
F. Pembesian Besi Polos dan Ulir plat beton(Kg)
Bahan
Besi Beton (Polos/Ulir)
Kawat Beton
Tenaga
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Sub Total
G. Pasang Bekisting untuk Plat Beton (m )
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Balok Kayu borneo
Plywood tebal 9 mm
Dolken Kayu galam 8-10/4 m
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Sub Total
Kg
M
M
232.000
0.520
0.780
Oh
Oh
Oh
Oh
1.650
0.250
0.025
0.080
Kg
Kg
1.050
0.015
Oh
Oh
Oh
Oh
0.007
0.007
0.001
0.000
M
Kg
Lt
M
Lbr
Btg
0.040
0.400
0.200
0.015
0.350
6.000
Oh
Oh
Oh
Oh
0.320
0.330
0.033
0.006
Bh
Kg
5.000
8.000
0.032
1,050.00
125,000.00
135,000.00
243,600.00
65,000.00
105,300.00
36,000.00
42,500.00
45,000.00
40,000.00
12,000.00
13,000.00
59,400.00
10,625.00
1,125.00
3,200.00
488,250.00
12,600.00
195.00
36,000.00
45,000.00
45,000.00
40,000.00
2,000,000.00
10,000.00
10,000.00
8,500,000.00
95,000.00
25,000.00
252.00
315.00
31.50
12.00
13,405.50
80,000.00
4,000.00
2,000.00
127,500.00
33,250.00
150,000.00
36,000.00
47,500.00
45,000.00
40,000.00
11,520.00
15,675.00
1,485.00
240.00
425,670.00
M3
7,500.00
1,050.00
125,000.00
37,500.00
8,400.00
4,000.00
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.30
SNI 03-2835-2002
IX
6.19
SNI 03-2835-2002
6.1
SNI 03-2835-2002
X
Pek Tanah 6.11
SNI 03-2835-2002
Sub Total
B. Pasang Atap Genteng Beton (m )
Bahan
Genteng Beton
Paku Biasa 2" - 5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
Oh
Oh
Oh
Oh
0.400
0.200
0.020
0.002
Bh
Kg
11.000
0.030
Oh
Oh
Oh
Oh
0.200
0.100
0.010
0.010
M
Kg
1.100
0.010
Oh
Oh
Oh
Oh
0.050
0.050
0.005
0.003
M
Kg
1.100
0.010
Oh
Oh
Oh
Oh
0.030
0.070
0.007
0.002
1.200
36,000.00
47,500.00
45,000.00
40,000.00
5,500.00
10,000.00
14,400.00
9,500.00
900.00
80.00
74,780.00
60,500.00
300.00
36,000.00
47,500.00
45,000.00
40,000.00
7,200.00
4,750.00
450.00
400.00
73,600.00
PEKERJAAN PLAFON
A. Pasang List Langit-langit Kayu Profil (m )
Bahan
Kayu Profil
Paku plafon
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Langit-langit Asbes (m )
Bahan
Pelat Asbes tebal 6mm
Paku plafon
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
3,333.33
10,000.00
3,666.67
36,000.00
47,500.00
45,000.00
40,000.00
32,000.00
10,000.00
1,800.00
2,375.00
225.00
120.00
8,186.67
35,200.00
36,000.00
47,500.00
45,000.00
40,000.00
1,080.00
3,325.00
315.00
60.00
39,980.00
100,000.00
120,000.00
Tenaga
Pekerja
Tukang Gali
Kepala Tukang
Mandor
6.47
SNI 03-2835-2002
6.42
SNI 03-2835-2002
6.3
SNI 03-2835-2002
6.17
Sub Total
B. Pasang Lantai Keramik 33X33 cm (m )
Bahan
Ubin Keramik 33X33 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Pasang Lantai Keramik 10X20 cm (m )
Bahan
Ubin Keramik Artistik 10X20 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Pasang Lantai Ubin Pc Abu-Abu 20X20 cm (m )
Bahan
Ubin Abu-Abu 20X20 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
E. Pasang plint ubin pc abu-abu ukuran 10x30 cm (m )
Oh
Oh
Oh
Oh
0.300
0.000
0.000
0.010
Bh
Kg
M
Kg
10.000
11.380
0.042
1.500
Oh
Oh
Oh
Oh
0.620
0.350
0.035
0.030
Bh
Kg
M
Kg
50.000
11.380
0.042
1.500
Oh
Oh
Oh
Oh
0.620
0.350
0.035
0.030
Bh
Kg
M
26.500
10.400
0.014
Oh
Oh
Oh
Oh
0.270
0.130
0.013
0.014
36,000.00
42,500.00
45,000.00
40,000.00
4,000.00
1,050.00
125,000.00
13,000.00
10,800.00
400.00
131,200.00
40,000.00
11,949.00
5,250.00
19,500.00
36,000.00
42,500.00
45,000.00
40,000.00
4,444.44
1,050.00
125,000.00
13,000.00
22,320.00
14,875.00
1,575.00
1,200.00
116,669.00
222,222.22
11,949.00
5,250.00
19,500.00
36,000.00
42,500.00
45,000.00
40,000.00
3,888.89
1,050.00
125,000.00
22,320.00
14,875.00
1,575.00
1,200.00
298,891.22
103,055.56
10,920.00
1,687.50
36,000.00
42,500.00
45,000.00
40,000.00
9,720.00
5,525.00
585.00
540.00
132,033.06
SNI 03-2835-2002
Bahan
Plint Ubin 10x30 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Bh
Kg
M
3.530
1.560
0.003
Oh
Oh
Oh
Oh
0.060
0.030
0.003
0.003
Bh
1.000
Oh
Oh
Oh
Oh
0.010
0.500
0.010
0.005
Bh
1.000
Oh
Oh
Oh
Oh
0.005
0.500
0.005
0.000
Bh
1.000
Oh
Oh
Oh
Oh
0.010
0.100
0.010
0.001
Bh
1.000
2,700.00
1,050.00
125,000.00
9,531.00
1,638.00
375.00
36,000.00
42,500.00
45,000.00
40,000.00
Sub Total
XI
6.2
SNI 03-2835-2002
6.5
SNI 03-2835-2002
6.6
SNI 03-2835-2002
6.12
SNI 03-2835-2002
2,160.00
1,275.00
135.00
120.00
15,234.00
25,000.00
25,000.00
36,000.00
47,500.00
45,000.00
40,000.00
8,000.00
8,000.00
36,000.00
47,500.00
45,000.00
40,000.00
7,000.00
180.00
23,750.00
225.00
10.00
32,165.00
7,000.00
36,000.00
47,500.00
45,000.00
40,000.00
5,000.00
360.00
23,750.00
450.00
200.00
49,760.00
360.00
4,750.00
450.00
20.00
12,580.00
5,000.00
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.16
SNI 03-2835-2002
6.23
SNI 03-2835-2002
Sub Total
E. Pasang Kaca tebal 3 mm (m )
Bahan
Kaca tebal 3 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
F. Pasang Kaca wireglass tebal 5 mm (m )
Bahan
Kaca Wireglass 5 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
XII
PEKERJAAN PENGECATAN
ALS
A. Pengecatan Kayu (m )
Bahan
Cat Meni
Kertas Gosok
Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
ALS
Sub Total
B. Pengecatan Tembok Baru (m )
Oh
Oh
Oh
Oh
0.050
0.500
0.050
0.003
1.100
Oh
Oh
Oh
Oh
0.015
0.150
0.015
0.001
1.100
Oh
Oh
Oh
Oh
0.015
0.150
0.015
0.001
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh
0.200
0.400
0.150
0.170
0.260
0.150
0.050
Oh
Oh
Oh
Oh
0.070
0.009
0.006
0.003
36,000.00
47,500.00
45,000.00
40,000.00
50,000.00
1,800.00
23,750.00
2,250.00
100.00
32,900.00
55,000.00
36,000.00
47,500.00
45,000.00
40,000.00
90,000.00
55,000.00
99,000.00
36,000.00
47,500.00
45,000.00
40,000.00
18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00
10,000.00
540.00
7,125.00
675.00
30.00
107,370.00
3,600.00
1,200.00
2,700.00
3,400.00
9,880.00
1,800.00
500.00
36,000.00
42,500.00
45,000.00
40,000.00
2,520.00
382.50
270.00
100.00
26,352.50
Bahan
Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Kg
LBR
Kg
Kg
0.100
1.000
0.100
0.260
Oh
Oh
Oh
Oh
0.020
0.063
0.006
0.003
LS
1.000
2,000,000.00
2,000,000.00
Bh
1.000
30,000.00
30,000.00
Bh
1.000
17,500.00
17,500.00
Bh
1.000
12,500.00
12,500.00
Bh
1.000
17,500.00
17,500.00
Bh
1.000
12,500.00
12,500.00
90,000.00
1,050.00
125,000.00
90,000.00
6,300.00
1,250.00
12,000.00
3,000.00
35,000.00
60,000.00
1,200.00
3,000.00
3,500.00
15,600.00
36,000.00
42,500.00
45,000.00
40,000.00
Sub Total
XIII
ALS
ALS
ALS
ALS
ALS
ALS
XIV
6.2
SNI 03-2835-2002
6.8
SNI 03-2835-2002
720.00
2,677.50
270.00
100.00
27,067.50
PEKERJAAN SANITASI
A. Memasang Kloset Jongkok Porselen (Bh)
Bahan
Kloset Jongkok Porselen
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B. Memasang Bak Mandi Bata Bata, Vol 0.3 M (Bh)
Bahan
Batu Bata
Semen Portland
Bh
Kg
M3
Oh
Oh
Oh
Oh
Bh
Kg
1.000
6.000
0.010
1.000
1.500
1.500
0.160
250.000
120.000
36,000.00
42,500.00
45,000.00
40,000.00
500.00
1,050.00
36,000.00
63,750.00
67,500.00
6,400.00
271,200.00
125,000.00
126,000.00
Pasir Pasang
Porselen (11x11) Cm
Semen Nat
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.35
SNI 03-2835-2002
6.27
SNI 03-2835-2002
6.32
SNI 03-2835-2002
6.17
SNI 03-2835-2002
Sub Total
C. Memasang Kran Air " atau " (Bh)
Bahan
Kran Air
Sealm Tape
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Memasang pipa PVC tipe AW 1" (m )
Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
E. Memasang pipa PVC tipe AW 4" (m )
Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
F. Memasang Bak kontrol Pas Batu Bata 45X45 cm (Bh)
Bahan
Batu Bata
M3
Bh
Kg
Oh
Oh
Oh
Oh
bh
Bh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
M3
0.300
360.000
6.000
125,000.00
2,500.00
13,000.00
6.000
3.000
0.300
0.300
1.000
0.500
36,000.00
42,500.00
45,000.00
40,000.00
15,000.00
1,000.00
0.010
0.100
0.010
0.005
1.200
0.350
6,250.00
7,500.00
0.250
21,250.00
25,500.00
2,916.00
5,737.50
607.50
164.00
19,550.00
25,500.00
8,925.00
36,000.00
42,500.00
45,000.00
40,000.00
500.00
360.00
4,250.00
450.00
200.00
20,760.00
7,500.00
2,625.00
36,000.00
42,500.00
45,000.00
40,000.00
0.081
0.135
0.014
0.004
216,000.00
127,500.00
13,500.00
12,000.00
1,635,500.00
15,000.00
500.00
36,000.00
42,500.00
45,000.00
40,000.00
0.081
0.135
0.014
0.004
1.200
0.350
37,500.00
900,000.00
78,000.00
2,916.00
5,737.50
607.50
164.00
43,850.00
125.00
Semen Portland
Pasir Pasang
Batu Kerikil
Besi Beton
Pasir Beton
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Kg
M3
M3
Kg
M3
Oh
Oh
Oh
Oh
Sub Total
77.000
0.130
0.020
2.600
0.090
1.420
0.473
0.047
0.071
1,050.00
125,000.00
125,000.00
10,000.00
125,000.00
80,850.00
16,250.00
2,500.00
26,000.00
11,250.00
36,000.00
42,500.00
45,000.00
40,000.00
51,120.00
20,102.50
2,115.00
2,840.00
213,152.50
No
Jenis Pekerjaan
Satuan
Volume
Harga Satuan
(Rp)
Jumlah Harga
Total Harga (Rp)
(Rp)
A
1
2
3
4
5
6
7
8
9
PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Pagar Sementara dari Kayu tinggi 2 m
Memasang Bouwplank
Memasang Papan Nama Proyek 80x120 cm
Membuat direksi keet & Gudang Sementara
Listrik dan Air Kerja
Mob & Demob Alat
Tes Material Baja dan Beton
Rambu - rambu lalu lintas dan keselamatan Kerja
m
m
m
Bh
m
Ls
Ls
Ls
Ls
308.120
72.740
38.000
1.000
24.000
1.000
1.000
1.000
1.000
5,600.00
188,715.00
54,391.66
392,960.00
751,100.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00
1,725,472.00
13,727,129.10
2,066,883.16
392,960.00
18,026,400.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00
42,188,844.26
B
1
2
3
PEKERJAAN TANAH
Galian Tanah Biasa sedalam 1 m
Urugan Kembali
Urugan Pasir Bawah Pondasi
m
m
m
52.788
13.197
3.338
16,000.00
7,672.00
131,200.00
844,608.00
101,247.38
437,945.60
C
1
PEKERJAAN PONDASI
Pasangan Pondasi Batu Kali 1 Pc: 5 Ps
28.369
389,500.00
11,049,725.50
D
1
2
PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Pasangan Tembok Bata 1Pc:3Kp:10Ps
m
m
28.947
268.532
69,270.00
63,470.00
2,005,158.69
17,043,726.04
E
1
2
m
m
29.782
396.226
33,490.00
18,602.00
997,399.18
7,370,596.05
F
1
2
3
PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati
Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai
m
m
m
1.123
25.554
1.327
17,768,000.00
888,000.00
9,864,000.00
19,953,464.00
22,691,952.00
13,089,528.00
1,383,800.98
11,049,725.50
19,048,884.73
8,367,995.23
108,056,777.50
4
5
6
m
m
m
226.307
0.355
184.725
129,500.00
99,400.00
124,400.00
29,306,756.50
35,287.00
22,979,790.00
G
1
2
3
4
PEKERJAAN BETON
Membuat sloof Beton Bertulang (200Kg besi+bekisting)
Membuat Kolom Beton Bertulang (300Kg besi+bekisting)
Membuat Ring Balok (200Kg besi+bekisting)
Membuat Kuda-Kuda Beton (200Kg besi+bekisting)
m
m
m
m
3.338
3.229
3.338
5.283
3,862,720.00
7,700,025.00
74,280.00
74,280.00
12,893,759.36
24,863,380.73
247,946.64
392,421.24
H
1
2
m
m
59.800
226.307
74,780.00
73,600.00
4,471,844.00
16,656,195.20
I
1
2
PEKERJAAN PLAFON
Pasang List Plafon Kayu Profil
Langit-langit Asbes
m
m
141.500
184.725
8,186.67
39,980.00
1,158,413.33
7,385,305.50
J
1
2
3
4
m
m
m
m
12.150
123.615
5.250
15.824
131,200.00
116,669.00
298,891.22
15,234.00
1,594,080.00
14,422,038.44
1,569,178.92
241,062.82
K
1
2
3
4
5
6
Bh
Bh
Bh
Bh
m
m
8.000
38.000
4.000
17.000
21.472
0.900
49,760.00
32,165.00
12,580.00
32,900.00
55,000.00
107,370.00
398,080.00
1,222,270.00
50,320.00
559,300.00
1,180,960.00
96,633.00
L
1
2
PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru
m
m
254.586
410.184
26,352.50
27,067.50
6,708,977.57
11,102,655.42
M
1
2
3
4
5
LS
Bh
Bh
Bh
Bh
1.000
14.000
1.000
9.000
14.000
2,000,000.00
30,000.00
17,500.00
12,500.00
17,500.00
2,000,000.00
420,000.00
17,500.00
112,500.00
245,000.00
38,397,507.97
21,128,039.20
8,543,718.83
17,826,360.17
3,507,563.00
17,811,632.99
2,970,000.00
Bh
14.000
12,500.00
175,000.00
N
1
2
3
4
5
6
7
PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Bata Bata, Vol 0.3 m
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 1"
Memasang pipa PVC tipe AW 4"
Memasang Bak kontrol Pas Batu Bata 45X45 cm
Membuat Septictank 1.5x2x2 m + Peresapan
Bh
Bh
Bh
m
m
Bh
Bh
2.000
2.000
3.000
19.650
20.470
1.000
1.000
271,200.00
1,635,500.00
20,760.00
19,550.00
43,850.00
213,152.50
2,500,000.00
542,400.00
3,271,000.00
62,280.00
384,157.50
897,609.50
213,152.50
2,500,000.00
7,870,599.50
No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Jenis Pekerjaan
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN DINDING
PEKERJAAN KAYU
PEKERJAAN BETON
PEKERJAAN PENUTUP ATAP
PEKERJAAN PLAFON
PEKERJAAN PENUTUP LANTAI DAN DINDING
PEKERJAAN KUNCI DAN KACA
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITASI
TOTAL JUMLAH
dibulatkan
Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,188,844.26
1,383,800.98
11,049,725.50
19,048,884.73
8,367,995.23
108,056,777.50
38,397,507.97
21,128,039.20
8,543,718.83
17,826,360.17
3,507,563.00
17,811,632.99
2,970,000.00
7,870,599.50
300,280,850.35
300,280,000.00
Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Kayu Papan Bengkirai 3/20
Besi Strip
Pasir Pasang
Seng Plat
Jendela Nako 12 kaca/1m
Kaca Polos 3 mm
Kunci Tanam
Plywood 4 mm
Pasir Urug
Batu Belah 15/20 cm
Bata Merah 5 X 11 X 22 cm
Kapur Padam
Kayu jati, balok
Kayu Jati, papan
Kayu Bengkirai, balok
Kayu Borneo, balok
Kayu Borneo,Papan
Kayu Meranti
Kayu Terentang
Minyak Bekisting
Besi Beton polos
Kawat Beton
Kayu Albasiah
Plywood tebal 9 mm
Ubin Abu-Abu 20X20 cm
Plint Ubin 10x30 cm
Kunci Tanam Biasa
Engsel Pintu
Engsel Jendela
Door holder
Kaca Wireglass 5 mm
Cat Meni
Kertas Gosok kayu
Plamir
Cat dasar kayu
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Plamir
Kertas gosok tembok
Cat Dasar tembok
Cat Penutup 2x
Kloset Jongkok Porselen
Satuan
Btg
Kg
M
M
M
Kg
Lt
M
Kg
M
Lbr
Bh
M
Bh
Lbr
M
M
Bh
M
M
M
M
M
M
Btg
M
Lt
Kg
Kg
M
Lbr
Bh
Bh
Bh
Bh
Bh
Bh
M
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh
Kg
Lbr
Kg
Kg
Bh
Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
3,541,666.00
11,000.00
125,000.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
100,000.00
85,000.00
500.00
45,000.00
15,000,000.00
18,000,000.00
8,500,000.00
8,500,000.00
10,000,000.00
1,687,000.00
2,000,000.00
10,000.00
12,000.00
13,000.00
3,000,000.00
95,000.00
3,888.89
2,700.00
25,000.00
8,000.00
7,000.00
5,000.00
90,000.00
18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00
10,000.00
12,000.00
3,000.00
35,000.00
60,000.00
90,000.00
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
Porselen (11x11) Cm
Semen Nat
Kran Air
Sealm Tape
Pipa PVC 1"
Pipa PVC 4"
Batu Kerikil
Besi Beton
Genteng Bubung Palentong
Genteng Beton
Kayu Profil
Paku plafon
Pelat Asbes tebal 6mm
Ubin Keramik 33X33 cm
Semen Warna
Ubin Keramik Artistik 10X20 cm
Septic tank + Resapan
Bh
Kg
bh
Kg
m
m
No
Tenaga
Sat
1
2
3
4
5
6
7
8
9
10
11
12
13
Pekerja
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Gali
Tukang Cat
Tukang Politur
Kepala Tukang
Mandor
Masinis/operator
Kernet
Penyemprot
Pekerja malam
M3
Kg
Bh
Bh
M
Kg
M
Bh
Kg
Bh
Bh
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,500.00
13,000.00
15,000.00
6,250.00
21,250.00
125,000.00
10,000.00
7,500.00
5,500.00
3,333.33
10,000.00
32,000.00
4,000.00
13,000.00
4,444.44
2,500,000.00
Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36,000.00
42,500.00
47,500.00
45,000.00
42,500.00
42,500.00
45,000.00
45,000.00
40,000.00
60,000.00
40,000.00
40,000.00
40,000.00
Bahan
Stok di pasaran
40kg/holcim
42,000.00
4m
85,000.00
9bh
35,000.00
0.024
41.66666667
3,541,666.67
3,888.89
bh
4m
4m
1,000.00
25,000.00
85,000.00
3m
10,000.00
9bh
36,000.00
4,000.00
9bh
40,000.00
4,444.44
6,250.00
21,250.00
No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV
Jenis Pekerjaan
PEKERJAAN PERSIAPAN
Rp
PEKERJAAN TANAH
Rp
PEKERJAAN PONDASI
Rp
PEKERJAAN DINDING
Rp
PEKERJAAN PLESTERAN DINDING
Rp
PEKERJAAN KAYU
Rp
PEKERJAAN BETON
Rp
PEKERJAAN PENUTUP ATAP
Rp
PEKERJAAN PLAFON
Rp
PEKERJAAN PENUTUP LANTAI DAN DINDING
Rp
PEKERJAAN KUNCI DAN KACA
Rp
PEKERJAAN PENGECATAN
Rp
PEKERJAAN INSTALASI LISTRIK
Rp
PEKERJAAN SANITASI
Rp
TOTAL
Rp
Jumlah Bobot
Progress Bulanan
Harga (Rp)
42,188,844.26
1,383,800.98
11,049,725.50
19,048,884.73
8,367,995.23
108,056,777.50
38,397,507.97
21,128,039.20
8,543,718.83
17,826,360.17
3,507,563.00
17,811,632.99
2,970,000.00
7,870,599.50
308,151,449.85
Bulan
Bobot (%)
Awal Proyek
13.691
0.449
3.586
6.182
2.716
35.066
12.461
6.856
2.773
5.785
1.138
5.780
0.964
2.554
100.000
Jan
Feb
Mar
Apr
3.423
3.423
3.423
3.423
0.225
0.225
1.195
Mei
Jun
Jul
1.545
1.195
1.195
1.545
1.545
1.545
1.358
1.358
5.844
5.844
5.844
3.115
3.115
2.285
0
0
3.423
3.423
3.647
4.843
6.163
7.070
11.913
18.076
9.943
28.019
11.863
39.881
12.790
52.672
ulan
Agustus
Sep
Okt
Nov
Des
100%
5.844
5.844
3.115
3.115
2.285
2.285
1.386
1.386
1.928
5.844
1.928
1.928
1.138
1.927
1.927
1.927
1.277
1.277
5.132
96.796
3.204
100.000
0.964
12.631
65.303
14.560
79.863
11.801
91.664
0%