Ee Final Ok

CV.
MITRA UTAMA KONSULTAN

JL. TEUKU UMAR NO. 113 TARAKAN
ENGINEERING ESTIMATE (E.E.)
R E KAP I T U LAS I
KEGIATAN : PEMBANGUNAN GEDUNG KANTOR
PAKET KEGIATAN : PEMBANGUNAN GEDUNG KANTOR PDAM KOTA TARAKAN
LOKASI : KOTA TARAKAN
NO. U RAIAN PE K E R JAAN JUMLAH HARGA
I PEKERJAAN PERSIAPAN Rp. 34,699,240.00

II PEKERJAAN TANAH DAN URUGAN Rp. 48,895,031.00
III PEKERJAAN PONDASI Rp. 527,264,709.14
IV PEKERJAAN LANTAI I
A PEKERJAAN BETON K.225 Rp. 286,835,828.51
B PEKERJAAN PASANGAN, PLESTERAN & DINDING PARTISI Rp. 121,297,283.89
C PEKERJAAN KERAMIK DAN BATU ALAM Rp. 142,569,974.84
D PEKERJAAN KUSEN, PENGUNCI, KACA DAN BESI Rp. 104,610,825.00
E PEKERJAAN LANGIT-LANGIT / PLAFOND Rp. 61,743,844.69
F PEKERJAAN INSTALASI LISTRIK Rp. 31,760,000.00
G PEKERJAAN SANITAIR Rp. 29,319,215.00
H PEKERJAAN ATAP DAN PENUTUP ATAP TERAS Rp. 24,956,404.75
I PEKERJAAN CAT Rp. 29,728,220.03
V PEKERJAAN LANTAI II
A PEKERJAAN BETON K.225 Rp. 536,951,608.24
B PEKERJAAN PASANGAN, PLESTERAN DAN DINDING PARTISI Rp. 109,628,936.08
C PEKERJAAN KERAMIK Rp. 71,235,525.50
H PEKERJAAN CAT Rp. 29,897,068.79
VI PEKERJAAN LANTAI III
A PEKERJAAN BETON K.225 720,010,131.36
B PEKERJAAN PASANGAN, PLESTERAN DAN DINDING PARTISI Rp. 111,104,736.20
C PEKERJAAN KERAMIK Rp. 65,231,259.25
H PEKERJAAN CAT Rp. 30,125,813.22
I PEKERJAAN ATAP DAN PENUTUP ATAP Rp. 170,237,066.00
VII PEKERJAAN LAIN-LAIN
A PEKERJAAN PERKERASAN HALAMAN DENGAN PAVING Rp. 67,879,041.15
B PEKERJAAN JEMBATAN PENGHUBUNG Rp. 154,863,751.70
A JUMLAH Rp. 3,943,530,748.16
B PPN 10% = ( A x 10% ) Rp. 394,353,074.82
C TOTAL JUMLAH ( A + B ) Rp. 4,337,883,822.97
D BIAYA IMB (IZIN MENDIRIKAN BANGUNAN) Rp. 1,000,000.00
E JUMLAH BIAYA SELURUHNYA ( C + D ) Rp. 4,338,883,822.97
F DIBULATKAN Rp. 4,338,883,000.00
Terbilang :
Empat milyar tiga ratus tiga puluh delapan juta delapan ratus delapan puluh tiga ribu rupiah.
Tarakan, November 2010
Diperiksa oleh : Dibuat oleh :

Pejabat Pelaksana Teknis Kegiatan Konsultan Perencana
CV. MITRA UTAMA KONSULTAN
IWAN DARMAWAN, SST H. RAMADHAN NOOR, ST
NIP. 197308082002121008 Direktur
Mengetahui : Disetujui oleh :

Kepala Dinas Pekerjaan Umum dan Tata Ruang Pengendali Kegiatan
Kota tarakan
SUPARLAN, ST FANDARIANSYAH, ST.MT

NIP. 196402121998031004 NIP. 197105081998031009
RENCANA ANGGARAN BIAYA
HARGA SATUAN JUMLAH HARGA

NO U RAIAN P E K E R JAAN VOLUME SATUAN
( Rp ) ( Rp )
I PEKERJAAN PERSIAPAN
1 Pasang papan nama proyek 1.00 bh 500,000.00 500,000.00
2 Pembuatan direksikeet (3,60 x 4,80) m2 17.28 m2 550,000.00 9,504,000.00
3 Pasang pagar sementara seng gelombang lokasi proyek 111.00 m' 175,000.00 19,425,000.00
4 Pengukuran dan pasang bouwplank 88.00 m' 56,480.00 4,970,240.00
5 Photo dokumentasi proyek 1.00 Ls 300,000.00 300,000.00
Jumlah I 34,699,240.00
II PEKERJAAN TANAH DAN URUGAN
1 Urugan tanah pematangan lahan 255.04 m3 87,500.00 22,316,000.00
2 Pemadatan tanah 255.04 m3 31,000.00 7,906,240.00
3 Galian tanah biasa 26.17 m3 43,000.00 1,125,310.00
4 Urugan pasir bawah pondasi t = 10 cm 1.68 m3 89,200.00 149,856.00
5 Urugan tanah peninggian peil lantai 198.83 m3 87,500.00 17,397,625.00
Jumlah II 48,895,031.00
III PEKERJAAN PONDASI
1 Pengadaan tiang pancang beton 20x20x400 cm 320.00 btg 912,934.96 292,139,185.60
2 Pemancangan tiang pancang beton 20x20x400 cm 320.00 btg 42,500.00 13,600,000.00
3 Penyambungan tiang pancang beton 223.00 ttk 22,500.00 5,017,500.00
4 Bobokan tiang pancang beton 97.00 bh 20,000.00 1,940,000.00
5 Beton rabat (Bo) lantai kerja bawah Pile Cap t = 5 cm 1.91 m3 664,768.00 1,269,706.88
6 Beton bertulang Pile Cap 15.29 m3 5,062,234.86 77,401,570.93
7 Beton sloof S1 15/20 K.225 0.72 m3 4,630,181.60 3,333,730.75
8 Beton sloof S2 20/30 K.225 0.75 m3 4,630,181.60 3,472,636.20
9 Beton sloof S3 30/40 K.225 24.96 m3 4,951,186.05 123,581,603.68
10 Pasang aanstamping (batu kosong) t = 20 cm 3.36 m3 487,485.00 1,637,949.60
11 Pasangan pondasi batu belah 1 : 4 4.50 m3 754,945.00 3,397,252.50
12 Rollaag pasangan batu merah 1 : 4 (1 bata) 2.53 m2 187,183.00 473,572.99
Jumlah III 527,264,709.14
A PEKERJAAN BETON K.225
1 Beton bertulang kolom K1 30/30 13.44 m3 7,699,415.77 103,480,147.95
5 Beton bertulang kolom praktis 12/12 6.90 m3 7,111,767.03 49,071,192.51
6 Beton bertulang balok kanopi BK 15/25 2.10 m3 5,740,695.06 12,055,459.63
7 Beton bertulang plat kanopi t = 10 cm 2.27 m3 5,030,702.80 11,419,695.34
8 Beton bertulang balok latei 15/25 0.30 m3 5,740,695.06 1,722,208.52
9 Beton bertulang balok latei 12/12 0.07 m3 6,557,010.03 458,990.70
10 Beton bertulang balok tangga B1 25/40 0.40 m3 6,508,381.23 2,603,352.49
11 Beton bertulang plat tangga, t = 15 cm 3.15 m3 6,407,418.47 20,183,368.16
12 Beton bertulang anak tangga 0.54 m3 4,963,980.32 2,680,549.37
13 Beton bertulang plat meja pantry, t = 8 cm 0.21 m3 4,767,340.75 1,001,141.56
14 Beton bertulang plat tempat wastafel, t = 8 cm 0.23 m3 4,767,340.75 1,096,488.37
15 Beton bertulang balok latei teras depan 20/35 0.88 m3 6,080,962.61 5,351,247.10
16 Beton bertulang plat kanopi teras depan t = 10 cm 0.50 m3 5,030,702.80 2,515,351.40
17 Beton bertulang ring balk teras 12/12 0.18 m3 6,557,010.03 1,180,261.81
18 Beton rabat lantai 1:3:5, t = 6 cm 66.00 m3 664,768.00 43,874,688.00
19 Beton rabat lantai car port 1:3:5, t = 10 cm 3.33 m3 664,768.00 2,213,677.44
Jumlah IV.A 286,835,828.51
B PEKERJAAN PASANGAN, PLESTERAN & DINDING PARTISI
1 Pasangan dinding batu merah 1/2 bata 1 : 4 570.21 m2 86,523.00 49,336,279.83
2 Plesteran 1 : 4, t = 15 mm 908.93 m2 36,477.00 33,155,039.61
3 Plesteran ban-banan 1 : 3, tebal 3 cm 9.70 m2 54,634.00 529,949.80
Page 3
( Rp ) ( Rp )
4 Benangan sudut 404.00 m' 7,462.80 3,014,971.20
5 Pasang rangka dinding partisi dobel gypsum (kayu 5/10) 178.35 m2 119,985.00 21,399,324.75
6 Pasang gypsum board dinding partisi 356.70 m2 38,861.00 13,861,718.70
Jumlah IV.B 121,297,283.89
C PEKERJAAN KERAMIK DAN BATU ALAM
1 Keramik lantai 40/40 Roman 317.56 m2 153,214.00 48,654,637.84
2 Keramik tangga 40/40 26.00 m2 153,214.00 3,983,564.00
3 Keramik lantai ruang lavatory & pantry 30/30 19.00 m2 155,386.00 2,952,334.00
4 Keramik lantai KM/WC 20/20 10.00 m2 150,616.00 1,506,160.00
5 Keramik dinding 20/25 (ruang KM/WC, lavatory dan pantry) 96.44 m2 166,575.00 16,064,493.00
6 Pasang batu alam (tempel) 169.10 m2 410,460.00 69,408,786.00
Jumlah IV.C 142,569,974.84
D PEKERJAAN KUSEN, PENGUNCI, KACA DAN BESI
1 Daun pintu kaca tempered 12 mm ukr. (1,00 x 2,40) m2
(lengkap engsel, handle, pengunci & door closer) 2.00 bh 4,193,368.00 8,386,736.00
2 Pasang kaca tempered tebal 8 mm 25.14 m2 507,010.00 12,746,231.40

4 Kusen aluminium coklat 292.25 m' 177,421.50 51,851,433.38
5 Daun pintu double teakwood ukr. (0.90 x 2.35) m2 berkaca 8.00 bh 576,908.55 4,615,268.40
6 Engsel pintu 24.00 bh 25,852.50 620,460.00
7 Door closer 12.00 bh 81,175.00 974,100.00
8 Kunci pintu (non handle) 8.00 bh 163,410.00 1,307,280.00
9 Handle pintu stainles steel 16.00 bh 186,175.00 2,978,800.00
10 Pasang kaca polos 5 mm 68.81 m2 104,352.50 7,180,495.53
11 Daun pintu double teakwood ukr. (0.85 x 2.35) m2 4.00 bh 544,858.08 2,179,432.30
12 Kunci pintu silinder 4.00 bh 150,617.50 602,470.00
13 Kusen dan daun pintu PVC KM/WC (lengkap pengunci) 3.00 set 396,000.00 1,188,000.00
14 Daun jendela kaca 5mm ukr. (0.70x1.57)m2 frame aluminium 2.00 bh 659,400.00 1,318,800.00
15 Engsel jendela 68.00 bh 17,235.00 1,171,980.00
16 Grendel 34.00 bh 15,000.00 510,000.00
17 Hak / kait angin 68.00 bh 22,852.50 1,553,970.00
19 Pasang railling tangga besi hollow dan kayu finishing cat 4.40 m2 600,000.00 2,640,000.00
Jumlah IV.D 104,610,825.00
E PEKERJAAN LANGIT-LANGIT / PLAFOND
1 Pasang rangka plafond besi hollow dan plafond gypsum 311.75 m2 177,061.25 55,198,844.69
2 Pasang list plafond gypsum (profil) 297.50 m' 22,000.00 6,545,000.00
Jumlah IV.E 61,743,844.69
F PEKERJAAN INSTALASI LISTRIK
1 Pasang titik lampu dan instalasi 55.00 ttk 175,000.00 9,625,000.00
2 Pasang stop kontak dan instalasi 18.00 bh 200,000.00 3,600,000.00
3 Pasang stop kontak AC dan instalasi 12.00 bh 250,000.00 3,000,000.00
4 Pasang outlet telephone dan instalasi 6.00 bh 150,000.00 900,000.00
5 Pasang outlet TV dan instalasi 2.00 bh 150,000.00 300,000.00
6 Pasang lampu TL 2x20 watt 13.00 bh 120,000.00 1,560,000.00
7 Pasang lampu downlight SL 18 watt 35.00 bh 120,000.00 4,200,000.00
8 Pasang lampu SL 9 watt 6.00 bh 75,000.00 450,000.00
9 Pasang lampu gantung (8x14 watt) 1.00 bh 7,500,000.00 7,500,000.00
10 Pasang panel box 1.00 bh 100,000.00 100,000.00
11 Saklar ganda 14.00 bh 25,000.00 350,000.00
12 Saklar tunggal 7.00 bh 25,000.00 175,000.00
Jumlah IV.F 31,760,000.00
G PEKERJAAN SANITAIR
1 Pasang pipa air bersih galvanis iron Ø ½" 56.00 m' 17,990.00 1,007,440.00
2 Pasang pipa air kotor PVC 4" 16.00 m' 83,585.00 1,337,360.00
3 Pasang jaringan air bekas PVC 2" 30.00 m' 30,045.00 901,350.00
4 Pasang floor drain 2" 3.00 bh 25,050.00 75,150.00
5 Pasang closed duduk (Toto non polos) 3.00 bh 2,728,765.00 8,186,295.00
6 Kran air stainles steel 1/2" 7.00 bh 27,625.00 193,375.00
Page 4
( Rp ) ( Rp )
7 Wastafel porselin Toto non polos 3.00 bh 891,560.00 2,674,680.00
8 Bak cuci aluminium 1 lubang 1.00 bh 311,740.00 311,740.00
9 Pembuatan septictank + resapan 1.00 unit 5,000,000.00 5,000,000.00
10 Pasang pipa air hujan PVC 3" type AW 161.00 m' 59,825.00 9,631,825.00
Jumlah IV.G 29,319,215.00
H PEKERJAAN ATAP DAN PENUTUP ATAP TERAS
1 Pasang kuda-kuda / rangka atap baja ringan (bersertifikasi IS 32.30 m2 248,900.00 8,039,470.00
2 Atap multi roof 32.30 m2 119,620.00 3,863,726.00
3 Bubungan Multi Roof 4.75 m' 152,435.00 724,066.25
4 List plank 2x3/20 ky Lembasung 9.50 m' 82,015.00 779,142.50
5 Ornamen listplank 9.50 m' 900,000.00 8,550,000.00
6 Ornamen mahkota untuk bubungan 1.00 bh 3,000,000.00 3,000,000.00
Jumlah IV.H 24,956,404.75
I PEKERJAAN CAT
1 Cat dinding (cat air) 1,204.25 m2 19,014.50 22,898,211.63
2 Cat plafond dan kanopi (cat air) 359.20 m2 19,014.50 6,830,008.40
Jumlah IV.I 29,728,220.03
Jumlah IV.A s/d IV.I 832,821,596.71
1 Beton bertulang balok dan konsol B1 25/40 18.45 m3 6,508,381.23 120,079,633.69
3 Beton bertulang balok B3 30/60 1.44 m3 6,279,667.56 9,042,721.29
5 Beton bertulang plat lantai t = 12 cm 36.38 m3 5,603,289.00 203,847,653.82
10 Beton bertulang balok tangga B1 25/40 0.40 m3 6,508,381.23 2,603,352.49
11 Beton bertulang plat tangga, t = 15 cm 3.06 m3 6,407,418.47 19,606,700.50
12 Beton bertulang anak tangga 0.54 m3 4,963,980.32 2,680,549.37

13 Beton bertulang plat tempat wastafel, t = 8 cm 0.15 m3 4,767,340.75 715,101.11
14 Beton bertulang plat janggutan t = 8 cm 0.29 m3 4,566,406.40 1,324,257.86
15 Beton bertulang balok kanopi BK 15/25 2.10 m3 5,740,695.06 12,055,459.63
16 Beton bertulang plat kanopi t = 10 cm 2.27 m3 5,030,702.80 11,419,695.34
17 Beton bertulang balok latei 15/25 0.15 m3 5,740,695.06 861,104.26
19 Beton bertulang plat lisplank balkon t = 10 cm 0.88 m3 4,566,406.40 4,018,437.63
Jumlah V.A 536,951,608.24
B PEKERJAAN PASANGAN, PLESTERAN DAN DINDING PARTISI
1 Pasangan batu merah 1/2 bata 1 : 4 470.29 m2 86,523.00 40,690,901.67
2 Plesteran 1 : 4, t = 15 mm 850.33 m2 36,477.00 31,017,487.41
3 Plesteran ban-banan 1 : 3 tebal 3 cm 3.40 m2 54,634.00 185,755.60
4 Benangan sudut 373.60 m' 7,462.80 2,788,102.08
Jumlah V.B 109,628,936.08
C PEKERJAAN KERAMIK
2 Keramik tangga 40/40 26.00 m2 153,214.00 3,983,564.00
3 Keramik lantai ruang lavatory 30/30 8.00 m2 155,386.00 1,243,088.00
5 Keramik 20/25 (ruang KM/WC, lavatory dan pantry) 47.78 m2 166,575.00 7,958,953.50
Jumlah V.C 71,235,525.50
Page 5
( Rp ) ( Rp )
4 Engsel pintu 20.00 bh 25,852.50 517,050.00
5 Door closer 10.00 bh 81,175.00 811,750.00
6 Kunci pintu (non handle) 8.00 bh 163,410.00 1,307,280.00
9 Daun pintu kaca tempered 12 mm ukr. (0.8 x 2.40) m2
(lengkap engsel, handle, pengunci & door closer) 2.00 bh 3,854,694.40 7,709,388.80
11 Kunci pintu silinder 2.00 bh 150,617.50 301,235.00
12 Kusen dan daun pintu PVC KM/WC (lengkap pengunci) 2.00 bh 396,000.00 792,000.00
13 Daun jendela kaca 5mm ukr. (0.70x1.57)m2 frame aluminium 1.00 bh 659,400.00 659,400.00
14 Engsel jendela 58.00 bh 17,235.00 999,630.00
15 Grendel 29.00 bh 15,000.00 435,000.00
16 Hak / kait angin 58.00 bh 22,852.50 1,325,445.00
17 Daun jendela kaca 5mm ukr. (0.42x0.52)m2 frame aluminium 4.00 bh 109,200.00 436,800.00
18 Railling tangga, pagar void dan balkon besi hollow (finishing ca 20.60 m2 600,000.00 12,360,000.00
Jumlah V.D 105,372,320.28
2 Pasang list plafond gypsum (profil) 268.00 m' 22,000.00 5,896,000.00
Jumlah V.E 66,583,743.44
2 Pasang stop kontak dan instalasi 13.00 bh 200,000.00 2,600,000.00
3 Pasang outlet telephone dan instalasi 12.00 bh 250,000.00 3,000,000.00
4 Pasang outlet TV dan instalasi 8.00 bh 150,000.00 1,200,000.00
5 Pasang outlet TV (instalasi) 1.00 bh 150,000.00 150,000.00
9 Saklar ganda 7.00 bh 25,000.00 175,000.00
Jumlah V.F 21,575,000.00
1 Pasang pipa air bersih pipa galvanis iron Ø ½" 17.00 m' 17,990.00 305,830.00
2 Pasang pipa air kotor PVC 4" 9.00 m' 83,585.00 752,265.00
3 Pasang pipa air bekas PVC 2" 17.00 m' 30,045.00 510,765.00
6 Kran air 1/2" stainless steel 4.00 bh 27,625.00 110,500.00
8 Pasang lapis waterproofing lantai KM/WC dan lavatory 16.00 m2 75,000.00 1,200,000.00
Jumlah V.G 14,956,110.00
Page 6
( Rp ) ( Rp )
H PEKERJAAN CAT
2 Cat plafond dan kanopi (cat air) 397.75 m2 19,014.50 7,563,017.38
Jumlah V.H 29,897,068.79
Jumlah V.A s/d V.H 956,200,312.32
3 Beton bertulang balok B3' 30/70 1.68 m3 7,081,507.29 11,896,932.24
5 Beton bertulang plat lantai t = 12 cm 39.12 m3 5,603,289.00 219,200,665.68
8 Beton bertulang plat tempat wastafel, t = 8 cm 0.22 m3 4,767,340.75 1,048,814.97
9 Beton bertulang plat janggutan t = 8 cm 0.13 m3 4,566,406.40 593,632.83
11 Beton bertulang balok dudukan plank nama kantor 20/35 0.28 m3 6,080,962.61 1,702,669.53
12 Beton bertulang plat dudukan plank nama kantor t = 12cm 0.10 m3 5,603,289.00 560,328.90
13 Beton bertulang konsol listplank bawah 20/35 0.84 m3 6,080,962.61 5,108,008.59
14 Beton bertulang balok listplank bawah 15/25 4.50 m3 5,740,695.06 25,833,127.77
15 Beton bertulang plat lisplank bawah t = 8 cm 5.20 m3 4,566,406.40 23,745,313.28
16 Beton bertulang plat dak penutup t = 10 cm 3.96 m3 5,030,702.80 19,921,583.07
17 Beton bertulang plat lisplank balkon t = 10 cm 0.52 m3 4,566,406.40 2,374,531.33
18 Beton bertulang balok talang B4 20/30 5.04 m3 5,972,276.05 30,100,271.29
19 Beton bertulang balok dan konsol talang B5 20/35 7.41 m3 6,080,962.61 45,059,932.94
19 Beton bertulang plat dak talang t = 10 cm 8.40 m3 5,030,702.80 42,257,903.48
20 Beton bertulang plat lisplank atas/talang t = 8 cm 4.58 m3 4,566,406.40 20,914,141.31
21 Beton bertulang ringbalk RB1 12/12 0.66 m3 6,557,010.03 4,327,626.62
22 Beton bertulang ringbalk RB2 15/20 2.40 m3 5,594,059.00 13,425,741.60
Jumlah VI.A 720,010,131.36
1 Pasangan batu merah 1/2 bata 1 : 4 519.52 m2 86,523.00 44,950,428.96
2 Plesteran 1 : 4, t = 15 mm 911.38 m2 36,477.00 33,244,408.26
3 Plesteran ban-banan 1 : 3 tebal 3cm 19.16 m2 54,634.00 1,046,787.44
4 Benangan sudut 682.00 m' 7,462.80 5,089,629.60
Jumlah VI.B 111,104,736.20
C PEKERJAAN KERAMIK
2 Keramik lantai ruang lavatory 30/30 13.00 m2 155,386.00 2,020,018.00
4 Keramik 20/25 (ruang KM/WC, lavatory dan pantry) 98.27 m2 166,575.00 16,369,325.25
Jumlah VI.C 65,231,259.25
3 Engsel pintu 20.00 bh 25,852.50 517,050.00
4 Door closer 10.00 bh 81,175.00 811,750.00
5 Kunci pintu (non handle) 6.00 bh 163,410.00 980,460.00
9 Kunci pintu bulat 3.00 bh 150,617.50 451,852.50
10 Kusen dan daun pintu PVC KM/WC (lengkap pengunci) 5.00 set 396,000.00 1,980,000.00
11 Daun pintu double teakwood ukr. (0.76 x 2.35) m2 berkaca 2.00 bh 487,167.22 974,334.44
13 Engsel jendela 74.00 bh 17,235.00 1,275,390.00
Page 7
( Rp ) ( Rp )
14 Grendel 37.00 bh 15,000.00 555,000.00
15 Hak / kait angin 74.00 bh 22,852.50 1,691,085.00
17 Railling pagar balkon besi hol - 6.60 m2 600,000.00 3,960,000.00
Jumlah VI.D 79,942,388.24
2 Pasang list plafond gypsum (profil) 258.00 m2 22,000.00 5,676,000.00
Jumlah VI.E 84,556,786.88
2 Pasang stop kontak dan Instalasi 13.00 bh 200,000.00 2,600,000.00
3 Pasang stop kontak AC dan Instalasi 11.00 bh 250,000.00 2,750,000.00
4 Pasang outlet telephone dan instalasi 6.00 bh 150,000.00 900,000.00
5 Pasang outlet TV dan instalasi 3.00 bh 150,000.00 450,000.00
Page 8
( Rp ) ( Rp )

9 Pasang lampu spotlight 200 watt 3.00 bh 240,000.00 720,000.00
10 Saklar ganda 11.00 bh 25,000.00 275,000.00
Jumlah VI.F 23,645,000.00
1 Pasang pipa air bersih pipa galvanis iron Ø ½" 25.00 m' 17,990.00 449,750.00
2 Pasang pipa air kotor PVC 4" 13.00 m' 83,585.00 1,086,605.00
3 Pasang pipa air bekas PVC 2" 15.00 m' 30,045.00 450,675.00
6 Kran air 1/2" 8.00 bh 27,625.00 221,000.00
8 Pasang lapis waterproofing lantai KM/WC dan lavatory 30.00 m2 75,000.00 2,250,000.00
9 Pasang lapis waterproofing plat dak talang 109.20 m2 75,000.00 8,190,000.00
10 Pasang roof drain 2" 20.00 bh 25,050.00 501,000.00
Jumlah VI.G 36,053,885.00
H PEKERJAAN CAT
2 Cat plafond / langit-langit (cat air) 455.30 m2 19,014.50 8,657,301.85
Jumlah VI.H 30,125,813.22
I PEKERJAAN ATAP DAN PENUTUP ATAP
1 Pasang kuda-kuda / rangka atap baja ringan (bersertifikasi IS 432.00 m2 248,900.00 107,524,800.00
2 Atap multi roof 432.00 m2 119,620.00 51,675,840.00
3 Bubungan Multi Roof 39.60 m' 152,435.00 6,036,426.00
4 Pasang instalasi penangkal petir 1.00 Ls 5,000,000.00 5,000,000.00
Jumlah VI.I 170,237,066.00
Jumlah VI.A s/d VI.I 1,320,907,066.14
A PEKERJAAN PERKERASAN HALAMAN DENGAN PAVING
1 Galian tanah pembatas paving 3.69 m3 43,000.00 158,670.00
2 Pasangan batu belah 1 : 4 (pembatas paving) 16.07 m3 754,945.00 12,131,966.15
3 Plesteran 1 : 4 t = 20 mm 90.00 m2 48,776.00 4,389,840.00
4 Urugan pasir bawah paving 40.70 m3 89,200.00 3,630,440.00
5 Pasang paving block segi empat t = 8 cm 407.00 m2 116,875.00 47,568,125.00
Jumlah VII.A 67,879,041.15
B PEKERJAAN JEMBATAN PENGHUBUNG
1 Pengadaan tiang pancang beton 20x20x400 cm 8.00 btg 912,934.96 7,303,479.64
2 Pemancangan tiang pancang beton 20x20x400 cm 8.00 btg 42,500.00 340,000.00
3 Penyambungan tiang pancang beton 8.00 ttk 22,500.00 180,000.00
4 Bobokan tiang pancang beton 4.00 bh 20,000.00 80,000.00
5 Galian tanah pondasi 1.44 m3 43,000.00 61,920.00
6 Urugan pasir bawah pondasi 0.14 m3 89,200.00 12,488.00
7 Beton rabat lantai kerja 1 : 3 : 5 0.07 m3 664,768.00 46,533.76
8 Beton bertulang pile cap PC1 0.58 m3 5,062,234.86 2,936,096.22
10 Pasang baut angker besi Ǿ 19 mm 16.00 bh 25,000.00 400,000.00
11 Kolom baja WF 350.175.7.11 595.20 kg 19,719.15 11,736,838.08
12 Balok induk baja WF 250.125.6.9 710.40 kg 19,719.15 14,008,484.16
13 Diafragma besi kanal UNP 15 (150.75.6,5) 373.33 kg 19,719.15 7,361,750.27
14 Besi siku 50.50.5 201.48 kg 19,719.15 3,973,014.34
15 Plat pengaku (stifner) t = 6 mm 15.19 kg 19,719.15 299,533.89
16 Lantai besi plat kembang 8 mm 1,915.45 kg 19,719.15 37,771,045.87
17 Base plate dan plat penyambung, t = 10 mm 58.33 kg 19,719.15 1,150,218.02
18 Base plate kolom atap t = 6 mm 100.80 kg 19,719.15 1,987,690.32
19 Tiang dan ring balk besi hollow 5x10 (finishing cat) 62.00 m' 125,000.00 7,750,000.00
20 Pasang sandaran besi hollow finishing cat 26.40 m2 600,000.00 15,840,000.00
21 Rangka atap pipa stainless steel Ǿ 1" dan atap polycarbonate 45.54 m2 750,000.00 34,155,000.00
Page 9
( Rp ) ( Rp )
22 Cat kilap besi rangka jembatan 96.03 m2 26,430.00 2,538,072.90
Jumlah VII.B 154,863,751.70
Jumlah VII.A s/d VII.B 222,742,792.85
JUMLAH TOTAL I s/d VII 3,943,530,748.16
Tarakan, 18 November 2010
Konsultan Perencana
H. RAMADHAN NOOR, ST
Direktur
Page 10
DPU Kota Tarakan
DAFTAR ANALISA HARGA SATUAN PEKERJAAN

HARGA HARGA UPAH J U MLAH

NO URAIAN SATUAN BAHAN KERJA HARGA
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 1 M' Pengukuran kembali (site) & Pemasangan Bowplank
0.012 M3 Kayu perancah 5 / 7 2,000,000.00 24,000.00
0.02 Kg Paku biasa 2" - 5" 19,000.00 380.00
0.007 M3 Kayu papan meranti 3/20 2,800,000.00 19,600.00
0.1 OH Pekerja 55,000.00 5,500.00
0.1 OH Tukang kayu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 43,980.00 12,500.00 56,480.00
II PEKERJAAN TANAH
1 1 M3 Galian tanah biasa s/d sedalam 1 meter
0.75 OH Pekerja 55,000.00 41,250.00
0.025 OH Mandor 70,000.00 1,750.00
Jumlah - 43,000.00 43,000.00
2 1 M3 Urugan kembali
0.25 OH Pekerja 55,000.00 13,750.00
0.008 OH Mandor 70,000.00 560.00
Jumlah - 14,310.00 14,310.00
3 1 m3 Memadatkan tanah (per 20 cm)
0.5 OH Pekerja 55,000.00 27,500.00
0.05 OH Mandor 70,000.00 3,500.00
Jumlah - 31,000.00 31,000.00
4 1 M3 Urugan pasir
1.2 OH Pasir urug 60,000.00 72,000.00
0.3 OH Pekerja 55,000.00 16,500.00
0.01 OH Mandor 70,000.00 700.00
Jumlah 72,000.00 17,200.00 89,200.00
5 1 M3 Urugan tanah
1.2 OH Tanah urug 60,000.00 72,000.00
0.25 OH Pekerja 55,000.00 13,750.00
0.025 OH Mandor 70,000.00 1,750.00
Jumlah 72,000.00 15,500.00 87,500.00
III. P E K E R JAAN P O N DAS I

1 1 M3 Pasangan pondasi batu belah 1 Pc : 4 Ps per 1 M3
1.2 M3 Batu belah 15 / 20 325,000.00 390,000.00
163 kg Semen portland 1,200.00 195,600.00
0.52 M3 Pasir pasang 61,000.00 31,720.00
1.5 OH Pekerja 55,000.00 82,500.00
0.75 OH Tukang batu 60,000.00 45,000.00
0.075 OH Kepala tukang 65,000.00 4,875.00
Page 11 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.075 OH Mandor 70,000.00 5,250.00
Jumlah 617,320.00 137,625.00 754,945.00
2 Pasang batu kosong/Aanstamping per 1 M3
1.2 M3 Batu belah 15 / 20 cm 325,000.00 390,000.00
0.432 M3 Pasir urug 60,000.00 25,920.00
0.78 OH Pekerja 55,000.00 42,900.00
0.39 OH Tukang batu 60,000.00 23,400.00
0.039 OH Kepala tukang 65,000.00 2,535.00
0.039 OH Mandor 70,000.00 2,730.00
Jumlah 415,920.00 71,565.00 487,485.00
Page 12 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
IV. PEKERJAAN DINDING

1 1 M2 Pasangan batu merah 1/2 bata campuran 1 PC : 4 Ps
54 Bh Batu bata 850.00 45,900.00
0.23 zak Semen PC 60,000.00 13,800.00
0.043 M3 Pasir pasang 61,000.00 2,623.00
0.3 OH Pekerja 55,000.00 16,500.00
0.1 OH Tukang batu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 62,323.00 24,200.00 86,523.00
2 1 M2 Pasangan batu merah 1 bata campuran 1 PC : 4 Ps
108 Bh Batu bata merah 850.00 91,800.00
0.531 zak Semen 60,000.00 31,860.00
0.093 M3 Pasir pasang 61,000.00 5,673.00
0.6 OH Mandor 70,000.00 42,000.00
0.2 OH Kepala tukang batu 65,000.00 13,000.00
0.02 OH Tukang batu 60,000.00 1,200.00
0.03 OH Pekerja 55,000.00 1,650.00
Jumlah 129,333.00 57,850.00 187,183.00
V P E K E R JAAN P L E S T E RAN
1 1 M2 Plesteran 1 Pc : 2 Ps, tebal 20 mm
13.632 Kg Semen portland 1,200.00 16,358.40
0.027 M3 Pasir pasang 61,000.00 1,647.00
0.4 OH Pekerja 55,000.00 22,000.00
0.2 OH Tukang batu 60,000.00 12,000.00
0.02 OH Kepala tukang 65,000.00 1,300.00
0.022 OH Mandor 70,000.00 1,540.00
Jumlah 18,005.40 36,840.00 54,845.40
0.032 M3 Pasir pasang 61,000.00 1,952.00
0.4 OH Pekerja 55,000.00 22,000.00
0.2 OH Tukang batu 60,000.00 12,000.00
0.02 OH Kepala tukang 65,000.00 1,300.00
0.022 OH Mandor 70,000.00 1,540.00
Jumlah 11,936.00 36,840.00 48,776.00
0.024 M3 Pasir pasang 61,000.00 1,464.00
0.3 OH Pekerja 55,000.00 16,500.00
0.15 OH Tukang batu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 8,952.00 27,525.00 36,477.00
0.039 M3 Pasir pasang 61,000.00 2,379.00
Page 13 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.32 OH Pekerja 55,000.00 17,600.00
0.25 OH 4 60,000.00 15,000.00
0.025 OH Kepala tukang 65,000.00 1,625.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 19,359.00 35,275.00 54,634.00
Page 14 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.045 M3 Pasir pasang 61,000.00 2,745.00
0.32 OH Pekerja 55,000.00 17,600.00
0.25 OH Tukang batu 60,000.00 15,000.00
0.025 OH Kepala tukang 65,000.00 1,625.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 12,573.00 35,275.00 47,848.00
6 1 M2 Berapen 1 Pc : 5 Ps, tebal 15 cm
0.026 M3 Pasir pasang 61,000.00 1,586.00
0.15 OH Pekerja 55,000.00 8,250.00
0.075 OH Tukang batu 60,000.00 4,500.00
0.008 OH Kepala tukang 65,000.00 520.00
0.008 OH Mandor 70,000.00 560.00
Jumlah 7,806.80 13,830.00 21,636.80
7 1 M2 Plesteran beton 1 Pc : 2 Ps tebal 15 mm
0.02 M3 Pasir pasang 61,000.00 1,220.00
0.3 OH Pekerja 55,000.00 16,500.00
0.15 OH Tukang batu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 13,488.80 27,525.00 41,013.80
8 1 M2 Plesteran Ciprat 1 Pc : 2 Ps
0.006 M3 Pasir pasang 61,000.00 366.00
0.3 OH Pekerja 55,000.00 16,500.00
0.1 OH Tukang batu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 5,550.00 24,200.00 29,750.00
9 1 M2 Plesteran siar pasangan dinding bata merah adukan 1 Pc : 2 Ps
0.016 m3 Pasir pasang 61,000.00 976.00
0.15 OH Pekerja 55,000.00 8,250.00
0.075 OH Tukang batu 60,000.00 4,500.00
0.008 OH Kepala tukang 65,000.00 520.00
0.008 OH Mandor 70,000.00 560.00
Jumlah 4,705.60 13,830.00 18,535.60
10 1 M2 Plesteran siar pasangan batu belah/kali adukan 1 Pc : 2 Ps
0.012 M3 Pasir pasang 61,000.00 732.00
0.3 OH Pekerja 55,000.00 16,500.00
0.15 OH Tukang batu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.015 OH Mandor 70,000.00 1,050.00
Jumlah 8,340.00 27,525.00 35,865.00
11 1 M2 Pekerjaan acian
Page 15 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.2 OH Pekerja 55,000.00 11,000.00
0.1 OH Tukang batu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.01 OH Mandor 70,000.00 700.00
Jumlah 3,900.00 18,350.00 22,250.00
12 1 M' Benangan sudut
0.004 Zak Semen portland 1,200.00 4.80
0.013 M3 Pasir pasang 61,000.00 793.00
0.07 OH Tukang batu 55,000.00 3,850.00
0.03 OH Pekerja 60,000.00 1,800.00
0.007 OH Kepala tukang 65,000.00 455.00
0.008 OH Mandor 70,000.00 560.00
Jumlah 797.80 6,665.00 7,462.80
Page 16 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
VI. P E K E R JAAN B E T O N
1. Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (12 ± 2) cm, w/c = 0,87
230 Kg Semen Portland 1,200.00 276,000.00
0.638 M3 Pasir beton 61,000.00 38,918.00
0.761 M3 Koral beton 350,000.00 266,350.00
1.2 OH Pekerja 55,000.00 66,000.00
0.2 OH Tukang batu 60,000.00 12,000.00
0.02 OH Kepala tukang 65,000.00 1,300.00
0.06 OH Mandor 70,000.00 4,200.00
Jumlah 581,268.00 83,500.00 664,768.00
2 Membuat 1 m3 beton mutu f’c = 14,5 MPa (K 175), slump (12 ± 2) cm, w/c = 0,66
0.543 M3 Pasir beton 61,000.00 33,123.00
0.762 M3 Koral beton 350,000.00 266,700.00
1.65 OH Pekerja 55,000.00 90,750.00
0.275 OH Tukang batu 60,000.00 16,500.00
0.028 OH Kepala tukang 65,000.00 1,820.00
0.083 OH Mandor 70,000.00 5,810.00
Jumlah 691,023.00 114,880.00 805,903.00
3.a Membuat 1 m 3
beton mutu f’ c
= 19,3 MPa (K 225), slump (12 ± 2) cm, w/c = 0,58
0.499 M3 Pasir beton 61,000.00 30,439.00
0.776 M3 Koral beton 350,000.00 271,600.00
1.65 OH Pekerja 55,000.00 90,750.00
0.275 OH Tukang batu 60,000.00 16,500.00
0.028 OH Kepala tukang 65,000.00 1,820.00
0.083 OH Mandor 70,000.00 5,810.00
Jumlah 747,239.00 114,880.00 862,119.00
b Membuat 1 m beton mutu f’c = 26,4 MPa (K 300), slump (12 ± 2) cm, w/c = 0,52
3
413 Kg Semen portland 1,200.00 495,600.00

0.486 M3 Pasir beton 61,000.00 29,646.00
0.756 M3 Koral beton 350,000.00 264,600.00
1.65 OH Pekerja 55,000.00 90,750.00
0.275 OH Tukang batu 60,000.00 16,500.00
0.028 OH Kepala tukang 65,000.00 1,820.00
0.083 OH Mandor 70,000.00 5,810.00
Jumlah 789,846.00 114,880.00 904,726.00
4 1 Kg Pembesian dengan Besi Polos
1.05 kg Besi Beton Polos 13,500.00 14,175.00
0.015 kg Kawat Ikat 19,000.00 285.00
0.007 OH Pekerja 55,000.00 385.00
0.007 OH Tukang Besi 60,000.00 420.00
0.0007 OH Kep. Tukang 65,000.00 45.50
0.0004 OH Mandor 70,000.00 28.00
Jumlah 14,460.00 878.50 15,338.50
5 1 Kg Pembesian dengan Besi Ulir
1.05 kg Besi Beton Ulir 16,500.00 17,325.00
0.015 kg Kawat Ikat 19,000.00 285.00
Page 17 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.007 OH Pekerja 55,000.00 385.00
0.007 OH Tukang Besi 60,000.00 420.00
0.0007 OH Kep. Tukang 65,000.00 45.50
0.0004 OH Mandor 70,000.00 28.00
Jumlah 17,610.00 878.50 18,488.50
6 1 m2 Pasangan Stoot Werk
0.0882 M3 Kayu kaso 5/7 (kayu bekisting) 2,000,000.00 176,400.00
0.5 Kg Paku biasa 19,000.00 9,500.00
0.15 OH Pekerja 55,000.00 8,250.00
0.2 OH Tukang Kayu 60,000.00 12,000.00
0.2 OH Kep. Tukang 65,000.00 13,000.00
0.017 OH Mandor 70,000.00 1,190.00
Jumlah 185,900.00 34,440.00 220,340.00
Page 18 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
7 1 M2 Pasang bekisting untuk pondasi
0.04 m3 Kayu klas III / bekisting 2,000,000.00 80,000.00
0.3 kg Paku biasa 19,000.00 5,700.00
0.1 Ltr Minyak Bekisting 7,000.00 7,000.00
0.52 OH Pekerja 55,000.00 28,600.00
0.26 OH Tukang Kayu 60,000.00 15,600.00
0.026 OH Kep. Tukang 65,000.00 1,690.00
0.026 OH Mandor 70,000.00 1,820.00
Jumlah 92,700.00 47,710.00 140,410.00
8 1 M2 Pasang bekisting untuk Sloof
0.3 kg Paku biasa 19,000.00 5,700.00
0.52 OH Pekerja 55,000.00 28,600.00
0.26 OH Tukang Kayu 60,000.00 15,600.00
0.026 OH Kep. Tukang 65,000.00 1,690.00
0.026 OH Mandor 70,000.00 1,820.00
Jumlah 102,700.00 47,710.00 150,410.00
9 1 M2 Pasang bekisting untuk Kolom
0.4 kg Paku biasa 19,000.00 7,600.00
0.015 M3 Balok Kayu klas II 2,800,000.00 42,000.00
0.35 Lbr Plywood 9 mm 110,000.00 38,500.00
2 btg Dolken Kayu Galam Ø 8 - 10 / 4m 10,000.00 20,000.00
0.66 OH Pekerja 55,000.00 36,300.00
0.33 OH Tukang Kayu 60,000.00 19,800.00
0.033 OH Kep. Tukang 65,000.00 2,145.00
0.033 OH Mandor 70,000.00 2,310.00
Jumlah 189,500.00 60,555.00 250,055.00
10 1 M2 Pasang bekisting untuk Balok
0.4 kg Paku biasa 5 - 12 cm 19,000.00 7,600.00
0.35 Lbr Plywood 9 mm 110,000.00 38,500.00
0.66 OH Pekerja 55,000.00 36,300.00
0.33 OH Tukang Kayu 60,000.00 19,800.00
0.033 OH Kep. Tukang 65,000.00 2,145.00
0.033 OH Mandor 70,000.00 2,310.00
Jumlah 197,900.00 60,555.00 258,455.00
11 1 M2 Pasang bekisting untuk Lantai
0.4 kg Paku biasa 5 - 12 cm 19,000.00 7,600.00
0.35 Lbr Plywood 9 mm 110,000.00 38,500.00
Page 19 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.66 OH Pekerja 55,000.00 36,300.00
0.33 OH Tukang Kayu 60,000.00 19,800.00
0.033 OH Kep. Tukang 65,000.00 2,145.00
0.033 OH Mandor 70,000.00 2,310.00
Jumlah 229,500.00 60,555.00 290,055.00
Page 20 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
12 1 M2 Pasang bekisting untuk Dinding
0.4 kg Paku biasa 5 - 12 cm 19,000.00 7,600.00
0.35 Lbr Plywood 9 mm 110,000.00 38,500.00
4 bh Formtie / penjaga jarak bekisting 72,500.00 290,000.00
0.66 OH Pekerja 55,000.00 36,300.00
0.33 OH Tukang Kayu 60,000.00 19,800.00
0.033 OH Kep. Tukang 65,000.00 2,145.00
0.033 OH Mandor 70,000.00 2,310.00
Jumlah 483,500.00 60,555.00 544,055.00
13 1 M2 Pasang bekisting untuk Tangga
0.4 kg Paku biasa 5 - 12 cm 19,000.00 7,600.00
0.35 Lbr Plywood 9 mm 110,000.00 38,500.00
0.66 OH Pekerja 55,000.00 36,300.00
0.33 OH Tukang Kayu 60,000.00 19,800.00
0.033 OH Kep. Tukang 65,000.00 2,145.00
0.033 OH Mandor 70,000.00 2,310.00
Jumlah 169,150.00 60,555.00 229,705.00
14 1 Btg Pembuatan / Pengadaan Tiang Pancang Beton 20/20 x 400
0.16 m3 Beton K.300 904,726.00 144,756.16
15.92 Kg Besi beton ulir 18,488.50 294,336.92
4.75 Kg Besi beton polos 15,338.50 72,857.88
2.4 m2 Bekisting 150,410.00 360,984.00
2 Lbr Plat baja 6 mm 20/20 cm2 20,000.00 40,000.00
Jumlah 912,934.96
15 1 M3 Beton Pile Cap (PC)
1 m3 Beton mutu K-225 862,119.00 862,119.00
151.23 kg Besi beton ulir 18,488.50 2,796,015.86
10 m2 Begisting pondasi 140,410.00 1,404,100.00
Jumlah 5,062,234.86
15 1 M3 Sloof S1 15/20
1 m3 Beton mutu K-225 862,119.00 862,119.00
147.6 Kg Besi beton polos 15,338.50 2,263,962.60
10 m2 Bekisting sloof 150,410.00 1,504,100.00
Jumlah 4,630,181.60
16 1 M3 Sloof S2 20/30
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 4,630,181.60
17 1 M3 Sloof S3 30/40
1 m3 Beton mutu K-225 862,119.00 862,119.00
Page 21 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
104 kg Besi beton ulir 18,488.50 1,922,804.00
Jumlah 4,951,186.05
18 1 M3 Beton kolom K1 30/30
1 m3 Beton mutu K-225 862,119.00 862,119.00
32.02 kg Besi beton polos 15,338.50 491,138.77
10 m2 Bekisting kolom 250,055.00 2,500,550.00
Jumlah 7,699,415.77
Page 22 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 8,061,482.88
1 m3 Beton mutu K-225 862,119.00 862,119.00
74.56 kg Besi beton polos 15,338.50 1,143,638.56
Jumlah 4,506,307.56
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 5,013,091.60
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,417,608.07
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 8,061,482.88
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 4,999,900.49
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 5,740,259.15
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 5,302,780.90
25 1 M3 Beton balok kanopi/latei 15/25
1 m3 Beton mutu K-225 862,119.00 862,119.00
10 m2 Bekisting balok 258,455.00 2,584,550.00
Page 23 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
Jumlah 5,740,695.06
28 1 M3 Beton bertulang plat kanopi & plat dak t = 10 cm
1 m3 Beton mutu K-225 862,119.00 862,119.00
10 m2 Bekisting plat lantai 290,055.00 2,900,550.00
Jumlah 5,030,702.80
29 1 M3 Beton bertulang balok latei / ringbalk 12/12
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,557,010.03
Page 24 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
30 1 M3 Beton bertulang ringbalk RB2 15/20
1 m3 Beton mutu K-225 862,119.00 862,119.00
140 kg Besi beton polos 15,338.50 2,147,390.00
Jumlah 5,594,059.00
31 1 M3 Beton Kolom Praktis 12/12
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 7,111,767.03
32 1 M3 Beton balok B1 25/40
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,508,381.23
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,031,636.05
34.a 1 M3 Beton balok B3 30/60
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,279,667.56
b 1 M3 Beton balok B3' 30/70
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 7,081,507.29
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 5,972,276.05
36 1 M3 Beton bertulang plat tangga, t = 15 cm
1 m3 Beton mutu K-225 862,119.00 862,119.00
10 m2 Begisting plat lantai 290,055.00 2,900,550.00
Jumlah 6,407,418.47
37 1 M3 Beton anak tangga
1 m3 Beton mutu K-225 862,119.00 862,119.00
Page 25 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
Jumlah 4,963,980.32
38 1 M3 Beton plat meja t = 8 cm
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 4,767,340.75
39 1 M3 Beton plat listplank dan janggutan t = 8-10 cm
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 4,566,406.40
40 1 M3 Beton balok latei, konsol 20/35
1 m3 Beton mutu K-225 862,119.00 862,119.00
Jumlah 6,080,962.61
Page 26 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
41 1 M3 Plat Lantai t = 12 cm
1 m3 Beton mutu K-225 862,119.00 862,119.00
120 Kg Besi beton polos 15,338.50 1,840,620.00
10 m2 Begisting lantai 290,055.00 2,900,550.00
Jumlah 5,603,289.00
VII. P E K E R JAAN KAY U

1 1 Ttk Memancang tiang pancang kayu ulin 10/10 x 2 m
0.02 M3 Kayu ulin 10/10 x 2 m 4,500,000.00 90,000.00
0.045 OH Mandor 70,000.00 3,150.00
0.004 OH Kepala tukang kayu 65,000.00 260.00
0.04 OH Tukang kayu 60,000.00 2,400.00
0.6 OH Pekerja 55,000.00 33,000.00
Jumlah 90,000.00 38,810.00 128,810.00
2 1 Ttk Memancang tiang pancang kayu ulin 10/10 x 4 m
0.04 M3 Kayu ulin 10/10 - 4 m 4,500,000.00 180,000.00
0.043 OH Mandor 70,000.00 3,010.00
0.04 OH Tukang kayu 60,000.00 2,400.00
1.8 OH Pekerja 55,000.00 99,000.00
Jumlah 180,000.00 104,670.00 284,670.00
3 Pasang kusen pintu dan jendela kayu lembasung/kapur per 1 M3
1.1 M3 Kayu lembasung atau yang sejenis 3,500,000.00 3,850,000.00
1.2 kg Paku 19,000.00 22,800.00
1 kg Lem kayu 22,500.00 22,500.00
7 OH Pekerja 55,000.00 385,000.00
21 OH Tukang kayu 60,000.00 1,260,000.00
2.1 OH Kepala tukang 65,000.00 136,500.00
0.35 OH Mandor 70,000.00 24,500.00
Jumlah 3,895,300.00 1,806,000.00 5,701,300.00
4 1 m2 Pekerjaan Daun Pintu / Jendela Panel
0.04 m3 Papan kayu lembasung 3,500,000.00 140,000.00
0.5 kg Paku 5 - 7 cm 19,000.00 9,500.00
1 OH Pekerja 55,000.00 55,000.00
3 OH Tukang kayu 60,000.00 180,000.00
0.3 OH Kepala tukang 168 65,000.00 19,500.00
0.05 OH Mandor 70,000.00 3,500.00
Jumlah 149,500.00 258,000.00 407,500.00
5a. 1 m2 Pekerjaan Daun Pintu / Jendela Kaca 5 mm
0.675 m2 Kaca 5 mm 85,000.00 57,375.00
0.3 kg Lem kayu 22,500.00 6,750.00
0.8 OH Pekerja 55,000.00 44,000.00
2.4 OH Tukang kayu 60,000.00 144,000.00
0.24 OH Kepala tukang 65,000.00 15,600.00
0.04 OH Mandor 70,000.00 2,800.00
Jumlah 148,125.00 206,400.00 354,525.00
b. 1 m2 Pekerjaan Daun Pintu 1/2 Panel dan Kaca
0.5 x Analisa Daun Pintu Panel 407,500.00 203,750.00
0.5 x Analisa Daun Pintu Kaca 354,525.00 177,262.50
Page 27 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
Jumlah 381,012.50
6 1 m2 Pekerjaan daun pintu teakwood rangkap, rangka tertutup
0.03 m2 Paku 1 - 2,5 cm 19,000.00 570.00
0.5 kg Lem kayu 22,500.00 11,250.00
1 Lbr Teakwood 4mm ukr. (90x220) cm 67,500.00
0.7 OH Pekerja 55,000.00 38,500.00
2.1 OH Tukang kayu 60,000.00 126,000.00
0.1 OH Kepala tukang 65,000.00 6,500.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 99,320.00 173,450.00 272,770.00
Page 28 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
7 Pasang kuda-kuda kayu bentang lebih dari 7 m per m3
1.1 M3 Kayu kapur/lembasung/bengkirai 3,500,000.00 3,850,000.00
5.6 Kg Paku 12 cm 19,000.00 106,400.00
15 Kg Besi setrip tebal 5 mm 17,000.00 255,000.00
6 OH Pekerja 55,000.00 330,000.00
18 OH Tukang kayu 60,000.00 1,080,000.00
1.8 OH Kepala tukang 65,000.00 117,000.00
0.3 OH Mandor 70,000.00 21,000.00
Jumlah 4,211,400.00 1,548,000.00 5,759,400.00
8 1 M3 Pasang konstruksi kuda-kuda kayu konvensional bentang s/d 6 m per m3
1.1 M3 Kayu kapur/lembasung/bengkirai 3,500,000.00 3,850,000.00
5.6 Kg Paku 12 cm 19,000.00 106,400.00
15 Kg Besi setrip tebal 5 mm 17,000.00 255,000.00
4 OH Pekerja 55,000.00 220,000.00
12 OH Tukang kayu 60,000.00 720,000.00
1.2 OH Kepala tukang 65,000.00 78,000.00
0.2 OH Mandor 70,000.00 14,000.00
Jumlah 4,211,400.00 1,032,000.00 5,243,400.00
9 1 M3Pasang gording bahan kayu kapur/lembasung
1.1 M3 Balok kayu kapur/lembasung/bengkirai 3,500,000.00 3,850,000.00
15 kg Besi setrip tebal 5 mm 19,000.00 285,000.00
3 Kg Paku 12 cm 17,000.00 51,000.00
2.4 OH Pekerja 55,000.00 132,000.00
7.2 OH Tukang kayu 60,000.00 432,000.00
0.72 OH Kepala tukang 65,000.00 46,800.00
0.12 OH Mandor 70,000.00 8,400.00
Jumlah 4,186,000.00 619,200.00 4,805,200.00
10 Pasang kaso + reng genteng Metal kayu Lembasung per 1 M2
0.011 M3 Kayu kapur/lembasung/bengkirai 3,500,000.00 38,500.00
0.1 Kg paku biasa 2" - 5 " 19,000.00 1,900.00
0.1 OH Pekerja 55,000.00 5,500.00
0.1 OH Tukang kayu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 40,400.00 12,500.00 52,900.00
11 1 M' Pasang lisplang ukuran ( 3 x 30 ) cm, kayu Lembasung/sejenisnya
0.011 M3 Kayu Lembasung, papan 3,500,000.00 38,500.00
0.05 Kg Paku biasa 2" - 5" 19,000.00 950.00
0.1 OH Pekerja 55,000.00 5,500.00
0.2 OH Tukang kayu 60,000.00 12,000.00
0.02 OH Kepala tukang 65,000.00 1,300.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 39,450.00 19,150.00 58,600.00
12 1 M'Pasang lisplang ukuran 2 x ( 3 x 20 ) cm, kayu Lembasung/sejenisnya
0.0145 M3 Kayu Lembasung, papan 3,500,000.00 50,750.00
0.06 Kg Paku biasa 2" - 5" 19,000.00 1,140.00
0.15 OH Pekerja 55,000.00 8,250.00
0.25 OH Tukang kayu 60,000.00 15,000.00
0.025 OH Kepala tukang 65,000.00 1,625.00
Page 29 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.075 OH Mandor 70,000.00 5,250.00
Jumlah 51,890.00 30,125.00 82,015.00
13 1 M2 Memasang rangka dinding pemisah / partisi (60x60) cm, kayu klas II atau III
0.028 M3 Balok kayu 5/10 Meranti 2,800,000.00 78,400.00
0.15 Kg Paku biasa 5-7 cm 19,000.00 2,850.00
0.15 OH Pekerja 55,000.00 8,250.00
0.45 OH Tukang kayu 60,000.00 27,000.00
0.045 OH Kepala tukang 65,000.00 2,925.00
0.008 OH Mandor 70,000.00 560.00
Jumlah 81,250.00 38,735.00 119,985.00
Page 30 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
14 1 M2 Memasang dinding gypsum ukuran (120 x 240) cm
0.364 Lbr Gypsum board 9mm 74,000.00 26,936.00
0.11 kg Paku skrup 25,000.00 2,750.00
0.1 OH Pekerja 55,000.00 5,500.00
0.05 OH Tukang kayu 60,000.00 3,000.00
0.005 OH Kepala tukang 65,000.00 325.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 29,686.00 9,175.00 38,861.00
VIII. PEKERJAAN ATAP & PENUTUP ATAP

1 Pasang kuda-kuda dan rangka atap baja ringan / zincalume per 1 m2
1 m2 Kuda-kuda / rangka Zincalume 112,000.00 112,000.00
1 m2 Reng Zincalume 56,900.00 56,900.00
1 Ls Asesories 33,000.00 33,000.00
0.5 Oh Pekerja 55,000.00 27,500.00
0.025 Oh Tukang 60,000.00 1,500.00
0.25 Oh Kepala tukang 65,000.00 16,250.00
0.025 Oh Mandor 70,000.00 1,750.00
Jumlah 201,900.00 47,000.00 248,900.00
2 Menutup Atap dengan genteng Metal Multi roof per m2
1.35 Lbr Genteng Metal Multi Roof 74,000.00 99,900.00
10 Bh Paku Genteng Metal 200.00 2,000.00
0.2 OH Pekerja 55,000.00 11,000.00
0.1 OH Tukang kayu 60,000.00 6,000.00
0.001 OH Mandor 70,000.00 70.00
Jumlah 101,900.00 17,720.00 119,620.00
3 Menutup bubungan pada genteng metal Multi roof per m'
3.3 Bh Bubungan Multi roof 34,000.00 112,200.00
8 Bh Paku Genteng Metal 200.00 1,600.00
0.004 M3 Kayu Lembasung/ sejenis 3,500,000.00 14,000.00
0.25 OH Pekerja 55,000.00 13,750.00
0.15 OH Tukang kayu 60,000.00 9,000.00
0.013 OH Mandor 70,000.00 910.00
Jumlah 127,800.00 24,635.00 152,435.00
IX. PEKERJAAN PENGECATAN

1 1 M2 Pengecatan bidang kayu baru ( 1 lapis plamir ), 1 lapis cat dasar, 2 lapis cat penutup
0.2 Kg Cat meni 20,000.00 4,000.00
0.15 Kg Plamir 37,500.00 5,625.00
0.17 Kg Cat dasar 20,000.00 3,400.00
0.26 Kg Cat penutup 2 kali 32,500.00 8,450.00
0.07 OH Pekerja 55,000.00 3,850.00
0.009 OH Tukang cat 60,000.00 540.00
0.006 OH Kepala tukang 65,000.00 390.00
0.0025 OH Mandor 70,000.00 175.00
Jumlah 21,475.00 4,955.00 26,430.00
2 1 M2 Pengecatan tembok baru ( 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
Page 31 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.1 Kg Plamir 37,500.00 3,750.00
0.1 Kg Cat dasar 20,000.00 2,000.00
0.26 Kg Cat penutup 2 X Cat Catylac 30,000.00 7,800.00
0.02 OH Pekerja 55,000.00 1,100.00
0.063 OH Tukang cat 60,000.00 3,780.00
0.0063 OH Kepala tukang 65,000.00 409.50
0.0025 OH Mandor 70,000.00 175.00
Jumlah 13,550.00 5,464.50 19,014.50
Page 32 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
3 Pelaburan bidang kayu dengan Pelitur per 1 M2
0.15 Ltr Pelitur 4,000.00 600.00
0.372 Ltr Pelitur jadi 25,000.00 9,300.00
2 Lbr Ampelas 4,250.00 8,500.00
0.06 OH Tukang cat 60,000.00 3,600.00
0.016 OH Kepala tukang 65,000.00 1,040.00
0.0025 OH Mandor 70,000.00 175.00
Jumlah 18,400.00 4,815.00 23,215.00
4 1 M2 Mengecat batu alam/tempel (coating)
0.17 Ltr Cat khusus batu alam 200,000.00 34,000.00
0.07 OH Pekerja 55,000.00 3,850.00
0.075 OH Tukang cat 60,000.00 4,500.00
0.008 OH Kepala tukang 65,000.00 520.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 37,850.00 5,230.00 43,080.00
X PEKERJAAN PENUTUP LANTAI DAN DINDING

1 1 M2 Pasang batu alam (tempel)
1.1 m2 Batu tempel 300,000.00 330,000.00
0.235 zak Portland Cement 60,000.00 14,100.00
0.035 m3 Pasir pasang 61,000.00 2,135.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 346,235.00 64,225.00 410,460.00
2 Pasang plint keramik 10 x 40 cm per 1 M'
0.105 m2 Plint keramik 10 x 40 cm 60,000.00 6,300.00
1.14 kg Semen portland 1,200.00 1,368.00
0.003 M3 Pasir pasang 61,000.00 183.00
0.025 Kg Semen warna 1,800.00 45.00
0.09 OH Pekerja 55,000.00 4,950.00
0.09 OH Tukang batu 60,000.00 5,400.00
0.009 OH Kepala tukang 65,000.00 585.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 7,896.00 11,285.00 19,181.00
3 Pasang keramik lantai 40 x 40 cm, per 1 M2
1.05 M2 Keramik 40 x 40 cm (Roman / setara) 70,000.00 73,500.00
0.045 M3 Pasir pasang 61,000.00 2,745.00
1.62 kg Semen warna 1,800.00 2,916.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 88,989.00 64,225.00 153,214.00
4 Pasang keramik lantai 30 x 30 cm, per 1 M2
1.05 M2 Keramik 30 x 30 cm (Roman / setara) 70,000.00 73,500.00
10 kg Semen portland 1,200.00 12,000.00
Page 33 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.045 M3 Pasir pasang 61,000.00 2,745.00
1.62 kg Semen warna 1,800.00 2,916.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 91,161.00 64,225.00 155,386.00
Page 34 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
5 Pasang keramik lantai 20 x 20 cm per 1 M2
1.05 M2 Keramik 20 x 20 cm 65,000.00 68,250.00
0.045 M3 Pasir pasang 61,000.00 2,745.00
1.62 kg Semen warna 1,800.00 2,916.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 86,391.00 64,225.00 150,616.00
6 Pasang keramik dinding 20 x 25 cm per 1 M2
1.05 M2 Keramik 20 x 25 cm 65,000.00 68,250.00
0.018 M3 Pasir pasang 61,000.00 1,098.00
1.94 kg Semen warna 1,800.00 3,492.00
0.9 OH Pekerja 55,000.00 49,500.00
0.45 OH Tukang batu 60,000.00 27,000.00
0.045 OH Kepala tukang 65,000.00 2,925.00
0.045 OH Mandor 70,000.00 3,150.00
Jumlah 84,000.00 82,575.00 166,575.00
7 Pasang keramik lantai 20 x 25 cm per 1 M2
1.05 M2 Keramik 20 x 25 cm 65,000.00 68,250.00
0.045 M3 Pasir pasang 61,000.00 2,745.00
1.62 kg Semen warna 1,800.00 2,916.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 86,391.00 64,225.00 150,616.00
8 1 M2 Pasang batu alam tempel
1.1 M2 Batu tempel 300,000.00 330,000.00
0.035 M3 Pasir pasang 61,000.00 2,135.00
0.7 OH Pekerja 55,000.00 38,500.00
0.35 OH Tukang batu 60,000.00 21,000.00
0.035 OH Kepala tukang 65,000.00 2,275.00
0.035 OH Mandor 70,000.00 2,450.00
Jumlah 346,235.00 64,225.00 410,460.00
9 Pasang paving block segi empat t = 8 cm per 1 M2
50 bh Paving block segi empat 1,750.00 87,500.00
0.2 OH Pekerja 55,000.00 11,000.00
0.25 OH Tukang batu 60,000.00 15,000.00
0.025 OH Kepala tukang 65,000.00 1,625.00
0.025 OH Mandor 70,000.00 1,750.00
Jumlah 87,500.00 29,375.00 116,875.00
XI PEKERJAAN LANGIT-LANGIT
1 1 M2 Memasang rangka langit-langit (60x60) cm, kayu klas II atau III
Page 35 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.0163 M3 Kayu meranti 5/7 2,800,000.00 45,640.00
0.25 Kg Paku biasa 7-10 cm 19,000.00 4,750.00
0.2 OH Pekerja 55,000.00 11,000.00
0.3 OH Tukang kayu 60,000.00 18,000.00
0.03 OH Kepala tukang 65,000.00 1,950.00
0.01 OH Mandor 70,000.00 30,950.00
Jumlah 50,390.00 61,900.00 112,290.00
Page 36 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
2 1 M2 Memasang langit-langit plywood ukuran (120 x 240) cm
0.375 Lbr Plywood 4 mm 60,000.00 22,500.00
0.03 kg Paku tripleks 19,000.00 570.00
0.1 OH Pekerja 55,000.00 5,500.00
0.1 OH Tukang kayu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 23,070.00 12,500.00 35,570.00
3 1 M2 Memasang langit-langit gypsum ukuran (120 x 240) cm
0.364 Lbr Gypsum board 9mm 74,000.00 26,936.00
0.11 kg Paku skrup 25,000.00 2,750.00
0.1 OH Pekerja 55,000.00 5,500.00
0.05 OH Tukang kayu 60,000.00 3,000.00
0.005 OH Kepala tukang 65,000.00 325.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 29,686.00 9,175.00 38,861.00
4 Pasang list plafond - kayu profil
1.05 M' Kayu list profil 6,500.00 6,825.00
0.01 kg Paku 19,000.00 190.00
0.05 OH Pekerja 55,000.00 2,750.00
0.05 OH Tukang kayu 60,000.00 3,000.00
0.005 OH Kepala tukang 65,000.00 325.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 7,015.00 6,285.00 13,300.00
5 1 M2 Memasang rangka plafond (aluminium) & plafond gypsum ukuran (120 x 240) cm
1.2 m' Profil aluminium 4x4 12,650.00 15,180.00
2.55 m' Profil aluminium 4x2 11,275.00 28,751.25
0.15 kg Kawat seng polos 20,000.00 3,000.00
6 bh Dinabol 3,000.00 18,000.00
17 bh Skrup baja 250.00 4,250.00
0.5 Lbr Gypsum board 74,000.00 37,000.00
0.8 OH Pekerja 55,000.00 44,000.00
0.32 OH Tukang kayu 60,000.00 19,200.00
0.032 OH Kepala tukang 65,000.00 2,080.00
0.08 OH Mandor 70,000.00 5,600.00
Jumlah 106,181.25 70,880.00 177,061.25
6 Pasang list plafond gypsum per m'
1.05 M' List plafond gypsum 15,000.00 15,750.00
5 kg Skrup baja 250.00 1,250.00
0.04 OH Pekerja 55,000.00 2,200.00
0.04 OH Tukang kayu 60,000.00 2,400.00
0.004 OH Kepala tukang 65,000.00 260.00
0.002 OH Mandor 70,000.00 140.00
Jumlah 17,000.00 5,000.00 22,000.00
XII PEKERJAAN SANITASI

1 Memasang 1 buah Kloset Duduk / Monoblok
1.000 bh Kloset Duduk / Monoblok 1,900,000.00 1,900,000.00
Perlengkapan 30% dari bahan 570,000.00
Page 37 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
3.300 OH Pekerja 55,000.00 181,500.00
1.100 OH Tukang batu 60,000.00 66,000.00
0.001 OH Kepala tukang 65,000.00 65.00
0.160 OH Mandor 70,000.00 11,200.00
Jumlah 2,470,000.00 258,765.00 2,728,765.00
2 Memasang 1 buah Kloset Jongkok Porselin
1.000 bh Kloset jongkok Toto 275,000.00 275,000.00
0.120 zak Semen portland 60,000.00 7,200.00
0.010 m3 Pasir pasang 61,000.00 610.00
1.000 OH Pekerja 55,000.00 55,000.00
1.500 OH Tukang batu 60,000.00 90,000.00
1.500 OH Kepala tukang 65,000.00 97,500.00
0.160 OH Mandor 70,000.00 11,200.00
Jumlah 282,810.00 253,700.00 536,510.00
Page 38 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
3 Memasang 1 buah Wastafel Porselin
1 bh Wastafel porselin 725,000.00 725,000.00
0.12 zak Semen portland 60,000.00 7,200.00
0.01 m3 Pasir pasang 61,000.00 610.00
1 OH Pekerja 55,000.00 55,000.00
1.45 OH Tukang batu 60,000.00 87,000.00
0.15 OH Kepala tukang 65,000.00 9,750.00
0.1 OH Mandor 70,000.00 7,000.00
Jumlah 732,810.00 158,750.00 891,560.00
4 Memasang 1 buah Bak Mandi Fiberglass
1 bh Bak fiberglass 300,000.00 300,000.00
1.8 OH Pekerja 55,000.00 99,000.00
2.7 OH Tukang batu 60,000.00 162,000.00
0.54 OH Kepala tukang 65,000.00 35,100.00
0.11 OH Mandor 70,000.00 7,700.00
Jumlah 300,000.00 303,800.00 603,800.00
5 Memasang 1 m' pipa galvanis Ø ½"
1.2 m' Pipa galvanis iron Ø 1/2" 8,250.00 9,900.00
Perlengkapan/asesoris 20% bahan 1,980.00
0.036 OH Pekerja 55,000.00 1,980.00
0.06 OH Tukang batu 60,000.00 3,600.00
0.006 OH Kepala tukang 65,000.00 390.00
0.002 OH Mandor 70,000.00 140.00
Jumlah 11,880.00 6,110.00 17,990.00
6 Memasang 1 m' Pipa PVC tipe AW Ø ½"
1.2 m' Pipa PVC Ø 1/2" 4,250.00 5,100.00
0.036 OH Pekerja 55,000.00 1,980.00
0.06 OH Tukang batu 60,000.00 3,600.00
0.006 OH Kepala tukang 65,000.00 390.00
0.002 OH Mandor 70,000.00 140.00
Jumlah 6,120.00 6,110.00 12,230.00
7 Memasang 1 m' Pipa PVC tipe AW Ø 1"
1.2 m' Pipa PVC Ø 1" 7,750.00 9,300.00
0.036 OH Pekerja 55,000.00 1,980.00
0.06 OH Tukang batu 60,000.00 3,600.00
0.006 OH Kepala tukang 65,000.00 390.00
0.002 OH Mandor 70,000.00 140.00
Jumlah 11,160.00 6,110.00 17,270.00
8 Memasang 1 m' Pipa PVC tipe AW Ø 1,5"
1.2 m' Pipa PVC Ø 1,5" - -
Perlengkapan/asesoris 20% bahan -
0.036 OH Pekerja 55,000.00 1,980.00
0.06 OH Tukang batu 60,000.00 3,600.00
0.006 OH Kepala tukang 65,000.00 390.00
0.002 OH Mandor 70,000.00 140.00
Jumlah - 6,110.00 6,110.00
Page 39 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1.2 m' Pipa PVC Ø 2" 14,500.00 17,400.00
0.054 OH Pekerja 55,000.00 2,970.00
0.09 OH Tukang batu 60,000.00 5,400.00
0.009 OH Kepala tukang 65,000.00 585.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 20,880.00 9,165.00 30,045.00
Page 40 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1.2 m' Pipa PVC Ø 3" 32,000.00 38,400.00
0.081 OH Pekerja 55,000.00 4,455.00
0.135 OH Tukang batu 60,000.00 8,100.00
0.014 OH Kepala tukang 65,000.00 910.00
0.004 OH Mandor 70,000.00 280.00
Jumlah 46,080.00 13,745.00 59,825.00
1.2 m' Pipa PVC Ø 4" 48,500.00 58,200.00
0.081 OH Pekerja 55,000.00 4,455.00
0.135 OH Tukang batu 60,000.00 8,100.00
0.014 OH Kepala tukang 65,000.00 910.00
0.004 OH Mandor 70,000.00 280.00
Jumlah 69,840.00 13,745.00 83,585.00
1.2 m' Pipa PVC Ø 5" 76,750.00 92,100.00
0.1215 OH Pekerja 55,000.00 6,682.50
0.2025 OH Tukang batu 60,000.00 12,150.00
0.021 OH Kepala tukang 65,000.00 1,365.00
0.006 OH Mandor 70,000.00 420.00
Jumlah 110,520.00 20,617.50 131,137.50
13 1 bh Memasang Bak Cuci Piring Stainless steel
1 bh Bak cuci piring 1 lobang 260,000.00 260,000.00
1 set Water drain + asesoris 30,000.00 30,000.00
0.03 OH Pekerja 55,000.00 1,650.00
0.3 OH Tukang batu 60,000.00 18,000.00
0.03 OH Kepala tukang 65,000.00 1,950.00
0.002 OH Mandor 70,000.00 140.00
Jumlah 290,000.00 21,740.00 311,740.00
12 1 bh Memasang kran air 1/2"
1 bh Kran air stainless steel 20,000.00 20,000.00
0.025 bh Seal tape 3,000.00 75.00
0.01 OH Pekerja 55,000.00 550.00
0.1 OH Tukang batu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 20,075.00 7,550.00 27,625.00
13 1 bh Memasang Foor drain / Roof drain
1 bh Floor drain / roof drain 17,500.00 17,500.00
0.01 OH Pekerja 55,000.00 550.00
0.1 OH Tukang batu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 17,500.00 7,550.00 25,050.00
14 Memasang 1 m' Pipa galvanis 2,5"
1.2 m' Pipa galvanis 2,5" 45,500.00 54,600.00
Page 41 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.108 OH Pekerja 55,000.00 5,940.00
0.18 OH Tukang batu 60,000.00 10,800.00
0.018 OH Kepala tukang 65,000.00 1,170.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 65,520.00 18,260.00 83,780.00
Page 42 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
XIII PEKERJAAN KUNCI DAN KACA

1 1 bh Pasang kunci tanam Yale
1 Bh Kunci tanam YALE 155,000.00 155,000.00
0.06 OH Pekerja 55,000.00 3,300.00
0.6 OH Tukang kayu 60,000.00 36,000.00
0.06 OH Kepala tukang 65,000.00 3,900.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 155,000.00 43,410.00 198,410.00
2 1 bh Pasang kunci tanam (non handle)
1 Bh Kunci tanam (non handle) 120,000.00 120,000.00
0.06 OH Pekerja 55,000.00 3,300.00
0.6 OH Tukang kayu 60,000.00 36,000.00
0.06 OH Kepala tukang 65,000.00 3,900.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 120,000.00 43,410.00 163,410.00
2 Pasang kunci tanam biasa 1 buah
1 Bh Kunci tanam kuda terbang 2X putar 65,000.00 65,000.00
0.01 OH Pekerja 55,000.00 550.00
0.5 OH Tukang kayu 60,000.00 30,000.00
0.01 OH Kepala tukang 65,000.00 650.00
0.005 OH Mandor 70,000.00 350.00
Jumlah 65,000.00 31,550.00 96,550.00
3 Pasang kunci tanam kamar mandi 1 buah
1 Bh Kunci tanam kamar mandi 55,000.00 55,000.00
0.005 OH Pekerja 55,000.00 275.00
0.5 OH Tukang kayu 60,000.00 30,000.00
0.005 OH Kepala tukang 65,000.00 325.00
0.0025 OH Mandor 70,000.00 175.00
Jumlah 55,000.00 30,775.00 85,775.00
4 Pasang kunci silender 1 buah
1 Bh Kunci silinder 120,000.00 120,000.00
0.005 OH Pekerja 55,000.00 275.00
0.5 OH Tukang kayu 60,000.00 30,000.00
0.005 OH Kepala tukang 65,000.00 325.00
0.00025 OH Mandor 70,000.00 17.50
Jumlah 120,000.00 30,617.50 150,617.50
5 Pasang engsel pintu 1 buah
1 Bh Engsel pintu 15,000.00 15,000.00
0.015 OH Pekerja 55,000.00 825.00
0.15 OH Tukang kayu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.00075 OH Mandor 70,000.00 52.50
Jumlah 15,000.00 10,852.50 25,852.50
6 Pasang engsel jendela kupu - kupu 1 buah
1 Bh Engsel jendela 10,000.00 10,000.00
0.01 OH Pekerja 55,000.00 550.00
0.1 OH Tukang kayu 60,000.00 6,000.00
0.01 OH Kepala tukang 65,000.00 650.00
Page 43 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
0.0005 OH Mandor 70,000.00 35.00
Jumlah 10,000.00 7,235.00 17,235.00
7 Pasang engsel angin 1 buah
1 Bh Engsel angin 12,000.00 12,000.00
0.02 OH Pekerja 55,000.00 1,100.00
0.2 OH Tukang kayu 60,000.00 12,000.00
0.02 OH Kepala tukang 65,000.00 1,300.00
0.01 OH Mandor 70,000.00 700.00
Jumlah 12,000.00 15,100.00 27,100.00
Page 44 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
8 Pasang kait / hak angin 1 buah
1 Bh Kait angin 12,000.00 12,000.00
0.015 OH Pekerja 55,000.00 825.00
0.15 OH Tukang kayu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.00075 OH Mandor 70,000.00 52.50
Jumlah 12,000.00 10,852.50 22,852.50
9 Pasang door closer 1 buah
1 Bh Door closer 45,000.00 45,000.00
0.05 OH Pekerja 55,000.00 2,750.00
0.5 OH Tukang kayu 60,000.00 30,000.00
0.05 OH Kepala tukang 65,000.00 3,250.00
0.0025 OH Mandor 70,000.00 175.00
Jumlah 45,000.00 36,175.00 81,175.00
10 Pasang pegangan pintu / door holder 1 buah
1 Bh Door holder 150,000.00 150,000.00
0.05 OH Pekerja 55,000.00 2,750.00
0.5 OH Tukang kayu 60,000.00 30,000.00
0.05 OH Kepala tukang 65,000.00 3,250.00
0.0025 OH Mandor 70,000.00 175.00
Jumlah 150,000.00 36,175.00 186,175.00
11 Pasang kaca polos , tebal 5 mm per 1 M2
1.1 M2 Kaca polos 5 mm 85,000.00 93,500.00
0.015 OH Pekerja 55,000.00 825.00
0.15 OH Tukang kayu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.00075 OH Mandor 70,000.00 52.50
Jumlah 93,500.00 10,852.50 104,352.50
12 Pasang kaca es/buram , tebal 3 mm per 1 M2
1.1 M2 Kaca es / buram 3 mm 80,000.00 88,000.00
0.015 OH Pekerja 55,000.00 825.00
0.15 OH Tukang kayu 60,000.00 9,000.00
0.015 OH Kepala tukang 65,000.00 975.00
0.00075 OH Mandor 70,000.00 52.50
Jumlah 88,000.00 10,852.50 98,852.50
13 Pasang kaca tempered, tebal 8 mm per 1 M2
1.1 M2 Kaca tempered 8 mm 450,000.00 495,000.00
0.017 OH Pekerja 55,000.00 935.00
0.165 OH Tukang kayu 60,000.00 9,900.00
0.017 OH Kepala tukang 65,000.00 1,105.00
0.001 OH Mandor 70,000.00 70.00
Jumlah 495,000.00 12,010.00 507,010.00
13 Pasang kaca tempered, tebal 12 mm per 1 M2
1.1 M2 Kaca tempered 8 mm 625,000.00 687,500.00
0.025 OH Pekerja 55,000.00 1,375.00
0.25 OH Tukang kayu 60,000.00 15,000.00
0.025 OH Kepala tukang 65,000.00 1,625.00
0.001 OH Mandor 70,000.00 70.00
Jumlah 687,500.00 18,070.00 705,570.00
Page 45 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
XIV PEKERJAAN BESI DAN ALUMINIUM

1 1 M2 Memasang sunscreen aluminium
1 m2 Sunscreen aluminium 570,000.00 570,000.00
0.08 OH Pekerja 55,000.00 4,400.00
0.8 OH Tukang besi 60,000.00 48,000.00
0.08 OH Kepala Tukang 65,000.00 5,200.00
0.004 OH Mandor 70,000.00 280.00
Jumlah 570,000.00 57,880.00 627,880.00
Page 46 of 107
DPU Kota Tarakan

( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
2 1 M' Memasang kusen pintu aluminium
1.1 m Profil aluminium coklat 155,000.00 170,500.00
2 bh Skrup fixer 250.00 500.00
0.06 tube Sealant 17,500.00 1,050.00
0.043 OH Pekerja 55,000.00 2,365.00
0.043 OH Tukang besi konstruksi 60,000.00 2,580.00
0.0043 OH Kepala Tukang 65,000.00 279.50
0.0021 OH Mandor 70,000.00 147.00
Jumlah 172,050.00 5,371.50 177,421.50
3.a 1 Kg Memasang rangka kuda-kuda besi IWF
1.15 Kg Besi baja IWF 9,000.00 10,350.00
0.06 OH Pekerja 55,000.00 3,300.00
0.06 OH Tukang besi konstruksi / tk. Las 60,000.00 3,600.00
0.006 OH Kepala Tukang 65,000.00 390.00
0.003 OH Mandor 70,000.00 210.00
Jumlah 10,350.00 7,500.00 17,850.00
b 100 Kg Mengerjakan pekerjaan perakitan (pabrikasi)
1 Ltr Solar 5,000.00 5,000.00
0.1 m Minyak pelumas 30,000.00 3,000.00
0.1 OH Pekerja 55,000.00 5,500.00
0.1 OH Tukang besi konstruksi / tk. Las 60,000.00 6,000.00
0.001 OH Kepala Tukang 65,000.00 65.00
0.005 OH Mandor 70,000.00 350.00
0.8 Jam Sewa alat perakitan baja 215,000.00 172,000.00
Jumlah 3,000.00 183,915.00 186,915.00
Harga 1 kg pek. Perakitan = 1/100 1,869.15
Harga 1 kg memasang dan pabrikasi rangka baja = a + b 19,719.15
Tarakan, Mei 2010

Konsultan Perencana
Direktur
Page 47 of 107
DAFTAR HARGA SATUAN DASAR UPAH DAN BAHAN
PAKET KEGIATAN : PEMBANGUNAN GEDUNG KANTOR PDAM
NO. URAIAN SATUAN HARGA ( Rp )
A HARGA SATUAN UPAH

1 Pekerja Orang/hari 55,000.00
2 Mandor Orang/hari 70,000.00
3 Tukang Kayu Orang/hari 60,000.00
4 Kepala Tukang Kayu Orang/hari 65,000.00
5 Tukang Batu Orang/hari 60,000.00
6 Kepala Tukang Batu Orang/hari 65,000.00
7 Tukang Besi Orang/hari 60,000.00
8 Kepala Tukang Besi Orang/hari 65,000.00
9 Tukang Cat Orang/hari 60,000.00
10 Kepala Tukang Cat Orang/hari 65,000.00
B HARGA SATUAN BAHAN

1 Portland Cement (PC) @ 50 Kg / zak zak 60,000.00
2 Portland Cement (PC) kg 1,200.00
3 Semen Putih / warna zak 90,000.00
4 Semen Putih / warna kg 1,800.00
5 Pasir Pasang m3 61,000.00
6 Pasir Urug m3 60,000.00
7 Tanah urug m3 60,000.00
8 Batu belah 15/20 m3 325,000.00
9 Batu Pecah 2/3 (Agregat Kasar) m3 350,000.00
10 Besi Beton Ulir kg 16,500.00
11 Besi polos kg 13,500.00
12 Kawat Bindrat kg 19,000.00
13 Paku kg 19,000.00
14 Paku skrup kg 25,000.00
15 Besi plat strip kg 17,000.00
16 Besi baja IWF, UNP dan besi siku kg 9,000.00
17 Paving segi empat t = 8 cm bh 1,750.00
18 Kaca polos / bening 5mm m2 85,000.00
19 Kaca es/buram 3mm m2 80,000.00
20 Kaca polos / bening tempered t = 8 mm m2 450,000.00
22 Cat Tembok Dulux kg 30,000.00
23 Cat Besi / Kayu Avian kg 32,500.00
24 Pelitur Ltr 4,000.00
25 Pelitur jadi Ltr 25,000.00
26 Thinner A ltr 22,500.00
27 Plamir / dempul kg 37,500.00
28 Meni Kayu / Besi kg 20,000.00
29 Cat dasar kg 20,000.00
30 Amplas lbr 4,250.00
31 Minyak begisting ltr 7,000.00
32 Lem kayu kg 22,500.00

33 Kayu Meranti m3 2,800,000.00
34 Kayu begisting m3 2,000,000.00
35 Kayu perancah 5/7x400 btg 28,000.00
36 Kayu Lembasung/Bengkirai m3 3,500,000.00
37 Kayu Ulin (Balok) m3 4,500,000.00
38 Dolken Kayu Galam Ø 8 - 10 / 4m btg 10,000.00
39 Kayu list plfond profil m' 6,500.00
40 Teakwood 4 mm (90 x 220) cm lbr 67,500.00
41 Plywood 3 mm (120 x 240) cm lbr 49,000.00
45 Gypsum board 9mm (120x240) cm lbr 74,000.00
46 List plafond gypsum m' 15,000.00

47 Keramik (20x20) cm Roman m2 65,000.00
51 Plint keramik m2 60,000.00
52 Batu alam (tempel) m2 300,000.00
53 Batu bata bh 850.00
54 Kuda-kuda Ziincalume m2 112,000.00
55 Reng Zincalume m2 56,900.00
56 Atap Multy Colour lbr 74,000.00
57 Bubungan Multy Colour lbr 34,000.00
58 Paku Multy Colour bh 200.00
59 Seng gelombang BJLS 20 lbr 45,000.00
60 Kusen aluminium coklat m 155,000.00
61 Skrup fixer bh 250.00
62 Sealant tube 17,500.00
63 Profil aluminium 4x4 m' 12,650.00
64 Profil aluminium 4x2 m' 11,275.00
65 Kawat seng polos kg 20,000.00
66 Dinabol bh 3,000.00
67 Sunscreen aluminium m2 570,000.00
68 Kunci tanam Union bh 220,000.00
69 Kunci tanam Yale bh 155,000.00
70 Kunci tanam (non handle) bh 120,000.00
71 Kunci Kuda Terbang 2x putar bh 65,000.00
72 Kunci tanam KM/WC bh 55,000.00
73 Kunci pintu silinder bh 120,000.00
74 Handle pegangan pintu (door holder) bh 150,000.00
75 Grendel tanam / espagnolet bh 130,000.00
76 Engsel Pintu Kuningan 4 " bh 15,000.00
77 Engsel Jendela Kuningan 3 " bh 10,000.00
78 Grendel bh 15,000.00
79 Hak angin bh 12,000.00
80 Handle jendela bh 10,000.00
81 Closed duduk (Toto non polos) bh 1,900,000.00
82 Closed jongkok (Toto) bh 275,000.00
83 Bak mandi fiberglass bh 300,000.00
84 Wastafel Porslint lengkap bh 725,000.00

85 Bak cuci aluminium 1 (satu) lobang bh 260,000.00
86 Kran air stainles steel 1/2" bh 20,000.00
87 Floor drain / roof drain bh 17,500.00
88 Pipa galvanis iron Ø 1/2" m' 8,250.00
89 Pipa PVC type AW Ø 1/2" m' 4,250.00
90 Pipa PVC Ø 1" m' 7,750.00
91 Pipa PVC Ø 1,5" m' -
92 Pipa PVC Ø 2" m' 14,500.00
93 Pipa PVCØ 2,5" m' 25,500.00
94 Pipa PVC Ø 3" m' 32,000.00
95 Pipa PVC Ø 4" m' 48,500.00
96 Pipa PVC Ø 5" m' 76,750.00
97 Pagar besi BRC m2 265,000.00
Tarakan, November 2010
Konsultan Perencana
Direktur
HITUNGAN VOLUME (B.Q.) PINTU & JENDELA
NO URAIAN PEKERJAAN HITUNGAN VOLUME VOL 1 BH
1 PINTU PJ1 = 1 BH
Luas = 3*2.4 7.20 m2
1 Daun pintu kaca tempered ukr. (1,00 x 2,40) m2 tebal 12mm 2.00 daun
(lengkap engsel, handle, pengunci & door closer)
2 Pasang kaca tempered tebal 12 mm = 0.5*2.4*2 2.40 m2
2 PINTU PJ2 = 1 BH
Luas = 3.65*1.4+1*1 6.11 m2
1 Kusen aluminium coklat = 3.65*2-0.9+1.4*3+2.4*2 15.40 m'
2 Daun pintu double teakwood ukr. (0.90 x 2.35) m2 berkaca 1.00 daun
3 Engsel pintu =2 2.00 bh
4 Door closer =1 1.00 bh
5 Kunci pintu (non handle) =1 1.00 bh
6 Handle pintu stainles steel =2 2.00 bh
7 Pasang kaca polos 5 mm = 1.30*(1.72+0.87) 3.37 m2
3 PINTU PJ3 = 2 BH
Luas = 3.65*1.4+1*1 6.11 m2
1 Kusen aluminium coklat = 3.65*2-0.9+1.4*3+2.4*2 15.40 m'
2 Daun pintu double teakwood ukr. (0.90 x 2.35) m2 berkaca =1 1.00 daun
7 Pasang kaca polos 5 mm = 1.30*(1.72+0.87) 3.37 m2
4 PINTU PJ4 = 1 BH
Luas = 2.75*1.4+1*1 4.85 m2
1 Kusen aluminium coklat = 2.75*2-1+1.4*2+2.4*2 12.10 m'
7 Pasang kaca polos 5 mm = 1.3*1.66 2.16 m2
5 PINTU PJ5 = 6 BH
Luas = 3.7*1.4+1*1 6.18 m2
6 PINTU PJ6 = 4 BH
Luas = 3.7*1.4+1*1 6.18 m2
7 PINTU PJ7 = 1 BH
Luas = 2.75*1.4+1*1 4.85 m2
8 PINTU PJ8 = 1 BH
Luas = 7.70*1.4+1*1 11.78 m2
9 PINTU P1 = 1 BH
Luas = 1.6*2.4 3.84 m2
1 Daun pintu kaca tempered ukr. (0.8 x 2.40) m2 tebal 12mm 2.00 daun
10 PINTU P2 = 3 BH
Luas = 1.0*2.4 2.40 m2
1 Daun pintu kaca tempered 12mm ukr. (1,00 x 2,40) m2 1.00 daun
11 PINTU P3 = 5 BH
Luas = 1*2.4 2.40 m2
1 Kusen aluminium coklat = 2.4*2+1 5.80 m'
12 PINTU P4 = 9 BH
Luas = 0.95*2.4 2.28 m2
1 Kusen aluminium coklat = 2.4*2+0.95 5.75 m'
2 Daun pintu double teakwood ukr. (0.85 x 2.35) m2 =1 1.00 daun
5 Kunci pintu bulat =1 1.00 bh
13 PINTU KM/WC P5 (PINTU PVC) = 10 BH

Luas = 0.7*2 1.40
1 Kusen dan daun pintu PVC KM/WC (lengkap pengunci)
14 PINTU P6 = 1 BH
Luas = 1.6*2.4 3.84 m2
1 Kusen aluminium coklat = 2.4*2+1.6 6.40 m'
15 JENDELA J1 = 4 BH
Luas = 9.90*1.55 15.35 m2
Luas = 5.95*1.16 6.90 m2
Luas = 3*1.65 4.95 m2
1 Kusen aluminium coklat = 3*2+1.65*5 14.25 m'
2 Daun jendela kaca 5mm ukr. (0.70x1.57)m2 frame aluminium =2 2.00 daun
3 Engsel jendela =4 4.00 bh
4 Grendel =2 2.00 bh
5 Hak / kait angin =4 4.00 bh
6 Pasang kaca polos 5mm = 0.57*1.72*2 1.96 bh
Luas = 1.5*1.65 2.48 m2
1 Kusen aluminium coklat = (1.5+1.65)*2 6.30 m'
Luas = 0.6*1.65 0.99 m2
20 BOUVENLIST BV = 24 BH
Luas = 0.6*0.5 0.30 m2
REKAPITULASI
NO ITEM / URAIAN PEKERJAAN
0 Luas
1 Daun pintu kaca tempered ukr. (1,00 x 2,40) m2 tebal 12mm

2 Pasang kaca tempered tebal 12 mm
3 Kusen aluminium coklat
4 Daun pintu double teakwood ukr. (0.90 x 2.35) m2 berkaca
5 Engsel pintu
6 Door closer
7 Kunci pintu (non handle)
8 Handle pintu stainles steel
9 Pasang kaca polos 5 mm
10 Daun pintu kaca tempered ukr. (0.8 x 2.40) m2 tebal 12mm
11 Daun pintu double teakwood ukr. (0.85 x 2.35) m2
12 Kunci pintu bulat
15 Daun jendela kaca 5mm ukr. (0.70x1.57)m2 frame aluminium
16 Engsel jendela
17 Grendel
18 Hak / kait angin
& JENDELA
ANTOR PDAM
VOL. LT. 1 SAT VOL. LT. 2 SAT VOL. LT. 2 SAT
1 BH 0 BH 0 BH
1 7.20 m2 0 - m2 0 - m2
1 2.00 daun 0 - daun 0 - daun
1 2.40 m2 0 - m2 0 - m2
1 BH 0 BH 0 BH
1 6.11 m2 0 - m2 0 - m2
1 15.40 m' 0 - m' 0 - m'
1 2.00 bh 0 - bh 0 - bh
1 1.00 bh 0 - bh 0 - bh
1 1.00 bh 0 - bh 0 - bh
1 2.00 bh 0 - bh 0 - bh
1 3.37 m2 0 - m2 0 - m2
1 BH 1 BH 0 BH
1 6.11 m2 1 6.11 m2 0 - m2
1 15.40 m' 1 15.40 m' 0 - m'
1 1.00 daun 1 1.00 daun 0 - daun
1 2.00 bh 1 2.00 bh 0 - bh
1 1.00 bh 1 1.00 bh 0 - bh
1 1.00 bh 1 1.00 bh 0 - bh
1 2.00 bh 1 2.00 bh 0 - bh
1 3.37 m2 1 3.37 m2 0 - m2
1 BH 0 BH 0 BH
1 4.85 m2 0 - m2 0 - m2
1 12.10 m' 0 - m' 0 - m'
1 2.00 bh 0 - bh 0 - bh
1 1.00 bh 0 - bh 0 - bh
1 1.00 bh 0 - bh 0 - bh
1 2.00 bh 0 - bh 0 - bh
1 2.16 m2 0 - m2 0 - m2
1 BH 2 BH 3 BH
1 6.18 m2 2 12.36 m2 3 18.54 m2
1 15.40 m' 2 30.80 m' 3 46.20 m'
1 1.00 daun 2 2.00 daun 3 3.00 daun
1 2.00 bh 2 4.00 bh 3 6.00 bh
1 1.00 bh 2 2.00 bh 3 3.00 bh
1 1.00 bh 2 2.00 bh 3 3.00 bh
1 2.00 bh 2 4.00 bh 3 6.00 bh
1 3.51 m2 2 7.02 m2 3 10.53 m2
0 BH 3 BH 1 BH
0 - m2 3 18.54 m2 1 6.18 m2
0 - m' 3 46.20 m' 1 15.40 m'
0 - daun 3 3.00 daun 1 1.00 daun
0 - bh 3 6.00 bh 1 2.00 bh
0 - bh 3 3.00 bh 1 1.00 bh
0 - bh 3 3.00 bh 1 1.00 bh
0 - bh 3 6.00 bh 1 2.00 bh
0 - m2 3 10.53 m2 1 3.51 m2
0 BH 1 BH 0 BH
0 - m2 1 4.85 m2 0 - m2
0 - m' 1 12.10 m' 0 - m'
0 - daun 1 1.00 daun 0 - daun
0 - bh 1 2.00 bh 0 - bh
0 - bh 1 1.00 bh 0 - bh
0 - bh 1 1.00 bh 0 - bh
0 - bh 1 2.00 bh 0 - bh
0 - m2 1 2.16 m2 0 - m2
0 BH 1 BH 0 BH
0 - m2 1 11.78 m2 0 - m2
0 - m' 1 27.60 m' 0 - m'
0 - bh 1 2.00 bh 0 - bh
0 - bh 1 1.00 bh 0 - bh
0 - bh 1 1.00 bh 0 - bh
0 - bh 1 2.00 bh 0 - bh
0 - m2 1 8.71 m2 0 - m2
0 BH 1 BH 0 BH
0 - m2 1 3.84 m2 0 - m2
1 BH 1 BH 1 BH
1 2.40 m2 1 2.40 m2 1 2.40 m2
1 1.00 daun 1 1.00 daun 1 1.00 daun
4 BH 0 BH 1 BH
4 9.60 m2 0 - m2 1 2.40 m2
4 23.20 m' 0 - m' 1 5.80 m'
4 4.00 daun 0 - daun 1 1.00 daun
4 8.00 bh 0 - bh 1 2.00 bh
4 4.00 bh 0 - bh 1 1.00 bh
4 4.00 bh 0 - bh 1 1.00 bh
4 8.00 bh 0 - bh 1 2.00 bh
4 34.84 m2 0 - m2 1 8.71 m2
4 BH 2 BH 3 BH
4 9.12 m2 2 4.56 m2 3 6.84 m2
4 23.00 m' 2 11.50 m' 3 17.25 m'
4 4.00 daun 2 2.00 daun 3 3.00 daun
4 8.00 bh 2 4.00 bh 3 6.00 bh
4 4.00 bh 2 2.00 bh 3 3.00 bh
4 4.00 bh 2 2.00 bh 3 3.00 bh
3 BH 2 BH 5 BH
3 4.20 m2 2 2.80 m2 5 7.00 m2
3 3.00 set 2 2.00 set 5 5.00 set
0 BH 0 BH 1 BH
0 - m2 0 - m2 1 3.84 m2
0 - m' 0 - m' 1 6.40 m'
0 - daun 0 - daun 1 2.00 daun
0 - bh 0 - bh 1 4.00 bh
0 - bh 0 - bh 1 2.00 bh
0 - bh 0 - bh 1 1.00 bh
0 - bh 0 - bh 1 4.00 bh
4 BH 0 BH 0 BH
4 61.38 m2 0 - m2 0 - m2
4 100.57 m2 0 - m2 0 - m2
0 BH 4 BH 0 BH
0 - m2 4 27.61 m2 0 - m2
0 - m2 4 40.12 m2 0 - m2
11 BH 12 BH 10 BH
11 54.45 m2 12 59.40 m2 10 49.50 m2
11 156.75 m' 12 171.00 m' 10 142.50 m'
11 22.00 daun 12 24.00 daun 10 20.00 daun
11 44.00 bh 12 48.00 bh 10 40.00 bh
11 22.00 bh 12 24.00 bh 10 20.00 bh
11 44.00 bh 12 48.00 bh 10 40.00 bh
11 21.57 bh 12 23.53 bh 10 19.61 bh
0 BH 0 BH 3 BH
0 - m2 0 - m2 3 7.43 m2
0 - m' 0 - m' 3 18.90 m'
0 - daun 0 - daun 3 6.00 daun
0 - bh 0 - bh 3 12.00 bh
0 - bh 0 - bh 3 6.00 bh
0 - bh 0 - bh 3 12.00 bh
2 BH 1 BH 1 BH
2 1.98 m2 1 0.99 m2 1 0.99 m2
2 9.00 m' 1 4.50 m' 1 4.50 m'
2 2.00 daun 1 1.00 daun 1 1.00 daun
2 4.00 bh 1 2.00 bh 1 2.00 bh
2 2.00 bh 1 1.00 bh 1 1.00 bh
2 4.00 bh 1 2.00 bh 1 2.00 bh
10 BH 4 BH 10 BH
10 3.00 m2 4 1.20 m2 10 3.00 m2
10 22.00 m' 4 8.80 m' 10 22.00 m'
10 10.00 daun 4 4.00 daun 10 10.00 daun
10 20.00 bh 4 8.00 bh 10 20.00 bh
10 10.00 bh 4 4.00 bh 10 10.00 bh
10 20.00 bh 4 8.00 bh 10 20.00 bh
LANTAI 1 LANTAI 2 LANTAI 2

176.58 m2 156.44 m2 108.12 m2
2.00 - m3 - m3
102.97 40.12 m2 - m2
292.25 m' 327.90 m' 278.95 m'
8.00 8.00 m2 5.00 m2
24.00 20.00 m2 20.00 m2
12.00 10.00 m2 10.00 m2
8.00 8.00 m2 6.00 m2
16.00 16.00 m2 14.00 m2
68.81 55.31 m2 42.36 m2
- 2.00 m2 - m2
m2 m2
4.00 2.00 m2 3.00 m2
4.00 2.00 m2 3.00 m2
3.00 2.00 m2 5.00 m2
- - m2 2.00 m2
2.00 1.00 m2 7.00 m2
68.00 58.00 m2 74.00 m2
34.00 29.00 m2 37.00 m2
68.00 58.00 m2 74.00 m2
10.00 4.00 m2 10.00 m2
HITUNGAN VOLUME (B.Q.) GEDUNG
NO URAIAN PEKERJAAN
1 Pasang papan nama proyek
2 Pembuatan direksikeet (3,60 x 4,80) m2
3 Pasang pagar sementara seng gelombang lokasi proyek
4 Pengukuran dan pasang bouwplank
5 Photo dokumentasi proyek
II PEK. TANAH & URUGAN

1 Urugan tanah pematangan lahan
2 Galian tanah biasa
Û Pile Cap
Û Rollaag
Û Pondasi pas batu
3 Urugan pasir bawah pondasi t = 10 cm

Û Pondasi pas batu
4 Urugan tanah peninggian peil lantai
Û Dalam ruangan
Û Teras

1 Pengadaan tiang pancang beton 20x20x400 cm
Û PC1
Û PC2
Û PC3
Û PC4
2 Pemancangan tiang pancang beton 20x20x400 cm

3 Penyambungan tiang pancang beton
4 Bobokan tiang pancang beton
5 Beton rabat (Bo) lantai kerja bawah Pile Cap t = 5 cm
6 Beton bertulang Pile Cap
7 Beton sloof S1 15/20 K.225
10 Pasang aanstamping (batu kosong) t = 20 cm
11 Pasangan pondasi batu belah 1 : 4
12 Rollaag pasangan batu merah 1 : 4
1 Beton bertulang kolom K1 30/30
5 Beton bertulang kolom praktis 12/12
6 Beton bertulang balok kanopi 15/25
7 Beton bertulang plat kanopi t = 10 cm
8 Beton bertulang balok latei 15/25
10 Beton bertulang balok tangga 25/40
11 Beton bertulang plat tangga, t = 15 cm
12 Beton bertulang anak tangga
13 Beton bertulang plat meja pantry, t = 8 cm
14 Beton bertulang plat tempat wastafel, t = 8 cm
15 Beton bertulang balok latei teras depan 20/35
16 Beton bertulang plat kanopi teras depan t = 10 cm
17 Beton bertulang ring balk teras 12/12
18 Beton rabat lantai 1:3:5, t = 6 cm
19 Beton rabat lantai car port 1:3:5, t = 10 cm

1 Pasangan dinding batu merah 1 : 4
Luas dinding kotor
Û Luas ddg gedung
Û Luas ddg penutup kolom
Û Ddg diatas balok teras + gewel
Û (-) Luas pintu dan jendela
► PJ1
► PJ2
► PJ3
► PJ4
► PJ5
► PJ6
► PJ7
► PJ8
► P1
► P2
► P3
► P4
► P5
► P6
► J1
► J2
► J3
► J4
► J5
► BV
Luas dinding bersih

2 Plesteran 1:4
Û Luas dinding bersih x 2
Û Beton bertulang Kolom K1 30/30 (dalam gedung)
Û Beton bertulang Kolom K2 40/40
Û Plesteran balok teras 20/35
Û Plesteran balok latei 15/25
Û (-) Luas keramik dinding dan batu alam
► Keramik KM/WC
► Keramik R. Lavatory
► Keramik R. Pantry
► Dinding batu alam
► Beton bingkai kaca
► Dinding sisi dalam gewel
► Dinding pembungkus kolom sisi dalam
3 Plesteran ban-banan 1 : 4 tebal 3cm

Û Dinding pembungkus kolom
Û Dibawah kusen
Û Kolom teras depan
4 Benangan sudut
Û kolom dalam ruangan
Û plat kanopi dan dinding pembungkus kolom
Û balok latei
Û Kolom teras
Û Balok dan kanopi teras
5 Pasang rangka dinding partisi dobel gypsum (kayu 5/10)

Û Luas dinding kotor
► PJ1
► PJ2
► PJ3
► PJ4
► PJ5
► PJ6
► PJ7
► PJ8
► P1
► P2
► P3
► P4
► P5
► P6
► J1
► J2
► J3
► J4
► J5
► BV
6 Pasang gypsum board dinding partisi

1 Keramik lantai 40/40 Roman
Û Dalam gedung
Û Teras dan trap teras
2 Keramik tangga 40/40

3 Keramik lantai ruang lavatory & pantry 30/30
4 Keramik lantai KM/WC 20/20
5 Keramik 20/25 (ruang KM/WC, lavatory dan pantry)
Û KM/WC
Û Lavatory
Û Pantry
Û Meja pantry dan wastafel
6 Pasang batu alam (tempel)
B PEKERJAAN KUSEN, PENGUNCI, KACA DAN BESI

(BQ LIHAT PD BQ PINTU & JENDELA)
1 Daun pintu kaca tempered ukr. (1,00 x 2,40) m2 tebal 12mm
5 Engsel pintu
6 Door closer
14 Engsel jendela
15 Grendel
16 Hak / kait angin
18 Pasang railling tangga besi hollow dan kayu finishing cat
C PEKERJAAN LANGIT-LANGIT / PLAFOND

1 Pasang rangka plafond dan plafond gypsum
Û Dalam gedung
Û Teras depan
Û Teras belakang
2 Pasang list plafond gypsum (profil)

Û vertikal
Û horisontal
D PEKERJAAN INSTALASI LISTRIK

1 Pasang titik lampu dan instalasi
2 Pasang stop kontak dan Instalasi
3 Pasang stop kontak AC dan Instalasi
4 Pasang outlet telephone
5 Pasang outlet TV
6 Pasang lampu TL 2x20 watt
7 Pasang lampu downlight SL 18 watt
8 Pasang lampu SL 9 watt
9 Pasang lampu gantung (8x14 watt)
10 Pasang panel box
11 Saklar ganda
12 Saklar tunggal
E PEKERJAAN SANITAIR
1 Pasang jaringan air bersih pipa galvanis iron Ø ½"
Û Diluar gedung
Û Dalam gedung
2 Pasang jaringan air kotor PVC 4"

3 Pasang jaringan air bekas PVC 2"
4 Pasang floor drain 2"
5 Pasang closed duduk (Toto non polos)
6 Kran air stainles steel 1/2"
7 Wastafel porselin Toto non polos
8 Bak cuci aluminium 1 lubang
9 Pembuatan septictank + resapan
10 Pasang pipa air hujan PVC 3" type AW
F PEKERJAAN ATAP DAN PENUTUP ATAP TERAS

1 Kuda-kuda dan rangka atap baja ringan
2 Atap multi roof
3 Bubungan Multi Roof
4 List plank 2x3/20 ky Lembasung
5 Ornamen listplank
6 Ornamen mahkota untuk bubungan
G PEKERJAAN CAT
1 Cat dinding (cat air)
2 Cat plafond dan kanopi (cat air)
Û Plafond
Û Tangga
Û Kanopi
1 Beton bertulang balok dan konsol B1 20/35
3 Beton bertulang balok B3 30/60
5 Beton bertulang plat lantai t = 12 cm
10 Beton bertulang balok tangga 25/40
11 Beton bertulang plat tangga, t = 15 cm
12 Beton bertulang anak tangga
14 Beton bertulang plat janggutan t = 8 cm
15 Beton bertulang balok kanopi 15/25
16 Beton bertulang plat kanopi t = 10 cm
19 Beton bertulang plat lisplank balkon t = 10 cm

1 Pasangan batu merah 1 : 4
Luas dinding
Û Luas ddg gedung
► PJ1
► PJ2
► PJ3
► PJ4
► PJ5
► PJ6
► PJ7
► PJ8
► P1
► P2
► P3
► P4
► P5
► P6
► J1
► J2
► J3
► J4
► J5
► BV
Luas dinding bersih
2 Plesteran 1:4
Û Beton bertulang Kolom K1 30/30 (dalam gedung)
Û Beton bertulang Kolom K2 40/40
Û Plesteran balok lantai sisi luar
Û Plesteran balok latei 15/25
Û Plesteran balok tangga 25/40
Û (-) Luas keramik dinding
► Keramik KM/WC
► Keramik R. Lavatory
► Beton bingkai kaca
► Dinding pembungkus kolom sisi dalam tak diplester

Û Dibawah kusen
4 Benangan sudut
Û plat kanopi dan dinding pembungkus kolom
Û balok latei
Û Balok lantai sisi luar

► PJ1
► PJ2
► PJ3
► PJ4
► PJ5
► PJ6
► PJ7
► PJ8
► P1
► P2
► P3
► P4
► P5
► P6
► J1
► J2
► J3
► J4
► J5
► BV

C PEKERJAAN KERAMIK
2 Keramik tangga 40/40
3 Keramik lantai ruang lavatory 30/30
Û KM/WC
Û Lavatory
Û Wastafel

4 Engsel pintu
5 Door closer
9 Daun pintu kaca tempered ukr. (0.8 x 2.40) m2 tebal 12mm
14 Engsel jendela
15 Grendel
16 Hak / kait angin
18 Railling tangga, pagar void dan balkon besi hollow (finishing cat)

Û Dalam gedung
Û Teras belakang / balkon

Û vertikal
Û horisontal

5 Pasang outlet TV
9 Saklar ganda
10 Saklar tunggal
1 Pasang pipa air bersih pipa galvanis iron Ø ½"
2 Pasang pipa air kotor PVC 4"
3 Pasang pipa air bekas PVC 2"
6 Kran air 1/2"
8 Pasang lapis waterproofing lantai KM/WC dan lavatory
H PEKERJAAN CAT
2 Cat plafond dan kanopi (cat air)
Û Plafond
Û Tangga
Û Kanopi
Û Lisplank balkon
V PEKERJAAN LANTAI III

5 Beton bertulang plat lantai t = 12 cm
9 Beton bertulang plat janggutan t = 8 cm
11 Beton bertulang balok kanopi dudukan plank nama kantor 20/35
12 Beton bertulang plat kanopi dudukan plank nama kantor t = 12cm
13 Beton bertulang konsol listplank bawah 20/35
14 Beton bertulang balok listplank bawah 15/25
15 Beton bertulang plat lisplank bawah t = 8 cm
16 Beton bertulang plat dak penutup t = 10 cm
17 Beton bertulang plat lisplank balkon t = 10 cm
18 Beton bertulang balok talang B4 20/30
19 Beton bertulang balok dan konsol talang B5 20/35
20 Beton bertulang plat lisplank atas/talang t = 8 cm
21 Beton bertulang ringbalk RB1 12/12
22 Beton bertulang ringbalk RB2 15/20

1 Pasangan batu merah 1 : 4
Luas dinding
Û Luas ddg gedung
► PJ1
► PJ2
► PJ3
► PJ4
► PJ5
► PJ6
► PJ7
► PJ8
► P1
► P2
► P3
► P4
► P5
► P6
► J1
► J2
► J3
► J4
► J5
► BV
Luas dinding bersih

Volume pas batu merah
2 Plesteran 1:4
Û (-) Luas keramik dinding
► Keramik KM/WC
► Dinding pembungkus kolom sisi dalam tak diplester

Û Dibawah kusen
4 Benangan sudut
Û lisplank, dinding dan dinding pembungkus kolom
Depan
Samping kanan
Belakang
Samping kiri
Û balok latei
Û Balok lantai sisi luar

► PJ1 0
► PJ2 0
► PJ3 0
► PJ4 0
► PJ5 3
► PJ6 1
► PJ7 0
► PJ8 0
► P1 0
► P2 1
► P3 1
► P4 3
► P5 5
► P6 1
► J1 0
► J2 0
► J3 10
► J4 3
► J5 1
► BV 10
C PEKERJAAN KERAMIK
2 Keramik lantai ruang lavatory 30/30
Û KM/WC
Û Lavatory
Û Wastafel

3 Engsel pintu
4 Door closer
9 Kunci pintu bulat
13 Engsel jendela
14 Grendel
15 Hak / kait angin
17 Railling pagar balkon besi hollow (finishing cat)

Û Dalam gedung
Û Teras belakang / balkon
Û Talang dan penutup luar

Û vertikal
Û horisontal

5 Pasang outlet TV
9 Pasang lampu spotlight 200 watt
10 Saklar ganda
11 Saklar tunggal
1 Pasang pipa air bersih pipa galvanis iron Ø ½"
2 Pasang pipa air kotor PVC 4"
3 Pasang pipa air bekas PVC 2"
6 Kran air 1/2"
8 Pasang lapis waterproofing lantai KM/WC dan lavatory
9 Pasang lapis waterproofing plat dak talang
10 Pasang roof drain 2"
H PEKERJAAN CAT
Dinding luar
Depan
Samping kanan
Belakang
Samping kiri
Dinding dalam
Luas dinding kotor
Luas pintu jendela x 2
2 Cat plafond / langit-langit (cat air)

Û Plafond
Û Lisplank balkon

1 Kuda-kuda dan rangka atap baja ringan 1
2
2 Atap multi roof

3 Bubungan Multi Roof
4 Pasang instalasi penangkal petir
VI PEKERJAAN LAIN-LAIN
a. PEKERJAAN PERKERASAN HALAMAN DENGAN PAVING
1 Galian tanah pembatas paving
2 Pasangan batu belah 1 : 4 (pembatas paving)
3 Plesteran 1 : 4 t = 2 cm
4 Urugan pasir bawah paving
5 Pasang paving block segi empat t = 8 cm
GAN VOLUME (B.Q.) GEDUNG
GUNAN GEDUNG KANTOR
GUNAN GEDUNG KANTOR PDAM
HITUNGAN VOLUME VOLUME SAT
1.00 bh
= 3.6*4.8 17.28 m2
= (30+25.5)*2 111.00 m'
= (30+14)*2 88.00 m'
1.00 Ls
= 0.32*797 255.04 m3
= 0.55*(0.6*0.6*2+1*1*9+1.1*1.1*20+1*1*2) 19.76 (+)

= 0.2*0.1*(0.6*2+4.2) 0.11 (+)
= 0.3*0.7*(10+4+0+4+2+4) 5.04 (+)
24.90 m3
= 0.1*0.7*(10+4+0+4+2+4) 1.68 m3
= 0.57*(12*28) 191.52 (+)

= 0.43*4*4.25 7.31 (+)
198.83 m3
= 3*1*2 6.00 (+)

= 3*3*9 81.00 (+)
= 3*3*20 180.00 (+)
= 3*4*2 24.00 (+)
Over head (cadangan) 10% 29.00 (+)
320.00 btg
320.00 btg
= (2*1*2+2*3*9+2*3*20+2*4*2+29) 223.00 ttk
= (1*2+3*9+3*20+4*2) 97.00 bh
= 0.05*(0.6*0.6*2+1*1*9+1.1*1.1*20+1*1*4) 1.90 m3
= 0.40*(0.6*0.6*2+1*1*9+1.1*1.1*20+1*1*4) 15.17 m3
= 0.15*0.2*(10+4+0+10) 0.72 m3
= 0.2*0.3*(4.25*2+4) 0.75 m3
= 0.25*0.4*(12*8-8+28*4) 20.00 m3
= 0.2*0.7*24 3.36 m3
= (0.25+0.5)/2*0.5*24 4.50 m3
= 0.4*(4.2+0.6*2)+0.17*0.3*(3.6+0.3*2+3) 2.53 m2
= 0.3*0.3*(4*8-3)*5.15 13.44 m3
= 0.4*0.4*2*5.15 1.65 m3
= 0.45*0.45*2*5.15 2.09 m3
= 0.1*0.27*(3.45*3+1.55)*2 0.64 m3
= 0.12*0.12*5.15*(4*20)+0.12*0.12*4.2*16 6.90 m3
= 0.15*0.25*(28+16+0+12) 2.10 m3
= 0.1*0.5*3.24*14 2.27 m3
= 0.15*0.25*8 0.30 m3
= 0.12*0.12*1*5 0.07 m3
= 0.25*0.4*4 0.40 m3
= 0.15*2*(3.7+3)+0.15*1.9*4 3.15 m3
= 0.21*0.3/2*17 0.54 m3
= 0.08*0.6*(2.8+0.8*2) 0.21 m3
= 0.08*0.7*(1.5+1.3*2) 0.23 m3
= 0.2*0.35*(4.25*2+4) 0.88 m3
= 0.1*0.4*(4.25*2+4) 0.50 m3
= 0.12*0.12*(4.25*2+4) 0.18 m3
= 0.06*(12*28+4.95+1*3) 66.00 m3
= 0.1*33.335 3.33 m3
DING PARTISI
= 4*(28*2+12+8+0+12+4+5+4+1.5+5+4+5) 466.00 (+)

= 5.15*(2*16+3*2+1.5*2) 211.15 (+)
= 0.6*4.25*2+1.7*2 8.50 (+)
= Lihat pada BQ pintu dan jendela
= 1 bh 7.20 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 1 bh 2.40 (-)
= 1 bh 2.40 (-)
= 4 bh 9.12 (-)
= 3 bh 4.20 (-)
=0 - (-)
= 4 bh 30.69 (-)
=0 - (-)
= 11 bh 54.45 (-)
= 0 - (-)
=2 1.98 (-)
= 10 3.00 (-)
Luas pintu dan jendela 115.44
570.21 m2
1,140.42 (+)
= (1.2-0.12*2.5)*3.6*9 29.16 (+)
= (0.4*4-0.12*2)*3.6*2 9.79 (+)
= ((0.2+0.35)*2-0.12)*(4.25*2+4) 12.25 (+)
= 0.65*3*2 3.90 (+)
= 2*(2+4)*2-0.7*2+2*(4*2+1.75*4)-0.7*2*2 49.80 (-)

= 1.5*(2*2+1.5*2)-0.9*2.4+1.5*(4*2+2.15*4)-0.7*2*2-1*2.4*2 25.64 (-)
= 1.5*(3.9+1.8)*2-1*2.4 14.70 (-)
= 3.15*(2*15+3*2+7*2)+2*2.9*2 169.10 (-)
= (1.55*2.05*2) 6.36 (-)
= 1.7*2 3.40 (-)
= 5.15*(2*16+3*2+1.5*2) 211.15 (-)
Total luas plesteran bersih 908.93 m2
= 0.17*(4*2+1.5*2+1.5*2+2*3+1*8+1*4) 5.44 (+)

= 0.1*(3*4+0+3*4+0+3*3) 3.30 (+)
= 0.1*(0.6*4)*2*2 0.96 (+)
9.70 m2
= 4*3.4*8+2*3.4*5 142.80 (+)

= 3*3.5*2+0+4*3*4+0+3*1*4+0+3*1*29+1*3*4 180.00 (+)
= 2*3*2 12.00 (+)
= 4*(0.6*4)*2 19.20 (+)
= 4*(4.25*2+4) 50.00 (+)
404.00 m'
= 3.6*(4*8)+3.6*(1+5+7+5+8) 208.80 m2
=0 - (-)
= 1 bh 6.11 (-)
= 1 bh 6.11 (-)
= 1 bh 4.85 (-)
= 1 bh 6.18 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 3 bh 7.20 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
Luas pintu dan jendela 30.45 m2
Luas dinding partisi bersih 178.35 m2
= 2 x Luas rangka dinding partisi 356.70 m2
= 12*28-2*4-1.5*4-4*4 306.00 (+)

= 5+0.2*(4.2+3.6+3+1.5*2)+0+1*3+0.2*4 11.56 (+)
317.56 m2
= 4.6*4+0.2*2*19 26.00 m2
= 1.5*2+2*2*2+0+2*4 19.00 m2
= 1.5*2+1.75*4 10.00 m2
= 2*(2+4)*2-0.7*2+2*(4*2+1.75*4)-0.7*2*2 49.80 (+)

= 1.5*(2*2+1.5*2)-0.9*2.4+1.5*(4*2+2.15*4)-0.7*2*2-1*2.4*2 25.64 (+)
= 1.5*(3.9+1.8)*2-1*2.4 14.70 (+)
= 0.6*2.75+0.1*0.6+0.6*0.7*4 3.39 (+)
= 0.6*(1.5+1.2*2)+0.1*(2.1+1.8*2) 2.91 (+)
96.44 m2
= 3.15*(2*15+3*2+7*2)+2*2.9*2 169.10 m2
2.00 bh
25.14 m2
292.25 m'
8.00 bh
24.00 bh
12.00 bh
8.00 bh
16.00 bh
68.81 m2
4.00 bh
4.00 bh
3.00 set
2.00 bh
68.00 bh
34.00 bh
68.00 bh
10.00 bh
= 2.75*2 5.50 m'
m2
= 12*28-8*4-4*4 288.00
= 4*4.25 17.00
= 1.5*4.5 6.75
311.75 m2
= 4.5*2+8+4*2+5*2+5+1.5*2+5*4+4*2+12*2+13*2+12+4.25*2 141.50 (+)

= 28+8*2+28*2+12*2+4*2+28-12+4*2 156.00 (+)
297.50 m'
55.00 ttk
18.00 bh
12.00 bh
6.00 bh
2.00 bh
13.00 bh
35.00 bh
6.00 bh
1.00 bh
1.00 bh
14.00 bh
7.00 bh
= 24 24.00 (+)
= 12+2.5*2+2*3+1*5+4 32.00 (+)
56.00 m'
= 6+4+2+4 16.00 m'
= 12+4+4+2+4+4 30.00 m'
3.00 bh
3.00 bh
7.00 bh
3.00 bh
1.00
1.00 unit
= 5*20+2*8+24+12+3*3 161.00 m'
= 3.4*(5.25-0.5)*2 32.30 m2
32.30 m2
4.75 m'
9.50 m'
9.50 m'
1.00 bh
= Luas plesteran + luas gypsum board dinding partisi 1,265.63 m2
= Luas plafond 311.75 (+)

= 4*4 16.00
= 0.6*3.00*14+0.5*(4.25*2+4) 31.45
359.20 m2
= 0.2*0.35*(25+24.5+16.5+29+0+13*7-4+0.5) 12.78 m3
= 0.25*0.4*(4*5+1.5*2) 2.30 m3
= 0.3*0.6*8 1.44 m3
= 0.2*0.3*(4*2+4.5) 0.75 m3
= 0.12*(12*28-4*4-4*8+1.5*4.5-1.5*0.5+0.5*3.25) 35.48 m3
= 0.3*0.3*4*(8*4-3) 10.44 m3
= 0.4*0.4*4*2 1.28 m3
= 0.12*0.35*(6.4*5+2.1*4) 1.70 m3
= 0.12*0.12*4*(4*20+8) 5.07 m3
= 0.25*0.4*4 0.40 m3
= 0.15*2*(3.4+3)+0.15*1.9*4 3.06 m3
= 0.21*0.3/2*17 0.54 m3
= 0.08*0.7*(1.3*2) 0.15 m3
= 0.08*0.4*4+0.08*0.25*8 0.29 m3
= 0.15*0.25*(28+16+0+12) 2.10 m3
= 0.1*0.5*3.24*14 2.27 m3
= 0.15*0.25*4 0.15 m3
= 0.12*0.12*(1*4+0+2*16+3*2+1.5*2) 0.65 m3
= 0.1*0.8*6.5 0.52 m3
DING PARTISI
= 3.65*(28*2+4*2+0+12*2+4*6) 408.80 (+)

= 3.65*(2*16+3*2+1.5*2) 149.65 (+)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 1 bh 3.84 (-)
= 1 bh 2.40 (-)
=0 - (-)
= 2 bh 4.56 (-)
= 2 bh 2.80 (-)
=0 - (-)
=0 - (-)
= 4 bh 12.97 (-)
= 12 59.40 (-)
=0 - (-)
= 1 bh 0.99 (-)
= 4 bh 1.20 (-)
Luas pintu dan jendela 88.16
470.29 m2
940.58 (+)
= (1.2-0.12*2.5)*3.6*9 29.16 (+)
= (0.4*4-0.12*2)*3.6*2 9.79 (+)
= (0.35+0.75*2)*((12+28)*2-1*17-5*2) 98.05 (+)
= 0.65*3 1.95 (+)
= 0.7*3 2.10 (+)
= 2*(4*2+1.75*4)-0.7*2*(2) 27.20 (-)

= 1.5*(4*2+2*4-0.7*2-1*2) 18.90 (-)
= (1.55*4*2)+2.2*4 21.20 (-)
= 4.0*(2*16+3*2+1.5*2) 164.00 (-)
=0 -
= 0.1*(3*4+0+3*5-2+0+3*3) 3.40
3.40 m2
= 4*3.4*6+2*3.4*5 115.60 (+)

= 4*3*4+0+4*3*5+0+4*3*3 144.00 (+)
= 2*3*2 12.00 (+)
= 2*(3*4+0+3*3+0+3*7+0+3*3) 102.00 (+)
373.60 m'
= 3.6*(20+12+0+6+2+1+1+10+12) 230.40 (+)

=0 - (-)
=0 - (-)
= 1 bh 6.11 (-)
=0 - (-)
= 2 bh 12.36 (-)
= 3 bh 18.54 (-)
= 1 bh 4.85 (-)
= 1 bh 11.78 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
Luas pintu dan jendela 53.64 (-)
Luas dinding partisi bersih 176.76 m2
= 12*28-4*4-4*8-4*4 272.00 m2
= 4.6*4+0.2*2*19 26.00 m2
= 2*4 8.00 m2
= 1.75*4 7.00 m2
= 2*(1.75*4+2*4-0.7*2) 27.20 (+)

= 1.5*(4*2+2*4-0.7*2-1*2) 18.90 (+)
= 0.7*1.2*2 1.68 (+)
47.78 m2
10.03 m2
327.90 m'
8.00 bh
20.00 bh
10.00 bh
8.00 bh
16.00 bh
55.31 m2
2.00 bh
2.00 bh
2.00 bh
2.00 bh
1.00 bh
58.00 bh
29.00 bh
58.00 bh
4.00 bh
= 2.75*2+8+1+4.5 19.00 m'
m2
= 12*28 336.00 (+)
= 1.5*5-0.5*1.5 6.75 (+)
342.75 m2
= 5*2+8+5*2+10*2+9*2+5*2+10*2+12*3 132.00 (+)

= 28+24*2+4*2+4*3+8*2+24 136.00 (+)
268.00 m'
49.00 ttk
13.00 bh
12.00 bh
8.00 bh
1.00 bh
16.00 bh
29.00 bh
4.00 bh
7.00 bh
7.00 bh
= 4+4*2+1+4 17.00 m'

= 4+1+4 9.00 m'
= 4+4*2+1+4 17.00 m'
=2 2.00 bh
=2 2.00 bh
=4 4.00 bh
=2 2.00 bh
= 4*4 16.00 m2
= 4*20 80.00 m'
= Luas plesteran + luas dinding gypsum 1,203.85 m2

= 3*2*2+2*4 20.00 (+)
= 0.6*3*14 25.20 (+)
= 1.4*7 9.80 (+)
397.75 m2
= 0.2*0.35*(25+24.5+16.5+29+0+13+4.5*2+8.5+13*4) 12.43 m3
= 0.25*0.4*(4*8+1.5*2) 3.50 m3
= 0.3*0.6*8 1.44 m3
= 0.2*0.3*(4*4+2+0+4.5+1.5*2+4*2) 2.01 m3
= 0.12*(12*28-4*4+1.5*4.5-1.5*0.5) 39.12 m3
= 0.3*0.3*4.85*20 8.73 m3
= 0.12*0.12*3.45*(4*20)+0.12*0.12*4.45*19 5.19 m3
= 0.08*0.7*(1.3*3) 0.22 m3
= 0.08*0.4*4 0.13 m3
= 0.15*0.25*(4*4+4*7+4*3) 2.10 m3
= 0.2*0.35*4 0.28 m3
= 0.12*0.2*4 0.10 m3
= 0.2*0.35*0.5*(8*2+4*2) 0.84 m3
= 0.15*0.25*(4*2+12+28+12)*2 4.50 m3
= 0.08*1.0*(5*2+13+29+13) 5.20 m3
= 0.08*0.5*(29+12+5*2+12*+1*4) 3.96 m3
= 0.1*0.8*6.5 0.52 m3
= 0.2*0.3*(13+29)*2 5.04 m3
= 0.2*0.35*(12+28)*2+0.2*0.35*1.08*24 7.41 m3
= 0.08*0.65*(13+29)*2 4.37 m3
= 0.12*0.12*46 0.66 m3
= 0.15*0.2*(12+28)*2 2.40 m3
DING PARTISI
= 3.75*(12+28)*2+4.4*46 502.40 (+)
= 2.45*(2*16+3*2+1.5*2) 100.45 (+)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 1 bh 6.18 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 1 bh 2.40 (-)
=0 - (-)
= 3 bh 6.84 (-)
= 5 bh 7.00 (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 10 bh 49.50 (-)
= 3 bh 7.43 (-)
= 1 bh 0.99 (-)
= 10 bh 3.00 (-)
Luas pintu dan jendela 83.34 (-)
519.52 m2
= 0.10 x luas dinding bersih 51.95 m3
1,039.03 (+)
= 2*(8+1.75*4-0.7*2) 27.20 (-)

= 2.45*(2*16+3*2+1.5*2) 100.45 (-)
= 0.17*(29+1*4+0+13+0+29+0+13) 14.96
= 0.1*(3*4+0+3*7+0+3*3) 4.20
19.16 m2
=0 - (+)
(+)
= 4*30+3*29+3*1*4+1*3*4 231.00 (+)
= 4*14+3*13 95.00 (+)
= 4*30+1*3*7 141.00 (+)
= 4*14+3*13+1*3*3 104.00 (+)
= 2*3 6.00 (+)
= 2*3*4+2*3*2+2*4.5+2*3*7+2*3*3 105.00 (+)
682.00 m'
= 3.6*(3.5+1*3+5*2+0+24+4) 160.20 m2
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 2 bh 12.36 (-)
= 1 bh 6.18 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
= 1 bh 2.40 (-)
=0 - (-)
=0 - (-)
= 1 bh 3.84 (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
=0 - (-)
Jumlah luas pintu dan jendela 24.78 (-)
Luas rangka dinding partisi bersih 135.42 m2
= 12*28-4*4-1.5*4-4*6 290.00 m2
= 2*4+2*2.5 13.00 m2
= 1.5*6+1.75*4 16.00 m2
= 2*(1.5*4+4*2-0.7*2+1.75*4+1.5*2+6*2-0.7*3) 65.00 (+)

= 1.5*(2.15*4+2.5*2+6*2-0.7*3-1*3) 30.75 (+)
= 0.7*1.2*3 2.52 (+)
98.27 m2
278.95 m'
5.00 bh
20.00 bh
10.00 bh
6.00 bh
14.00 bh
42.36 m2
3.00 bh
3.00 bh
5.00 set
2.00 bh
7.00 bh
74.00 bh
37.00 bh
74.00 bh
10.00 bh
= 5.5 5.50 m'
m2
= 12*28 336.00 (+)
= 1.5*4.5-0.5*1.5 6.00 (+)
= 1*(30+12)*2+0.5*(3*3+3*7+3*3) 103.50 (+)
445.50 m2
= 12+1.5*4+10*6+4*4+8*2 110.00 (+)

= 28+4*2+6*2+28*2+8*2+28 148.00 (+)
258.00 m'
56.00 ttk
13.00 bh
11.00 bh
6.00 bh
3.00 bh
13.00 bh
32.00 bh
8.00 bh
3.00 bh
11.00 bh
6.00 bh
= 8+2.5*2+4*3 25.00 m'

= 9+1*3+1 13.00 m'
= 8+1.5*2+0.5*2+3 15.00 m'
5.00 bh
5.00 bh
8.00 bh
3.00 bh
= 1.5*4+4*6 30.00 bh
= 1.3*(12+28)*2 104.00 m2
= 20 20.00 bh
= 5.4*20 108.00 m'
= 4.65*29-1.65*3*4 115.05 (+)

= 4.65*13 60.45 (+)
= 4.65*29-1.65*(3*3+1.5*2)-0.5*0.6*10 112.05 (+)
= 4.65*13-1.65*3*3 45.60 (+)
= 3.6 x panjang list plafond dalam gedung 928.80 (+)
BQ lihat pada BQ pintu dan jendela 132.90 (-)
Luas dinding yang dicat 1,129.06 m2

= 1.4*7 9.80 (+)
455.30 m2
= 7.3*(16+28.6)/2*2+3.8*1.9/2*4 340.02 (+)

= 7.3*12.6/2*2 91.98 (+)
432.00 m2
432.00 m2
= 22.6+4.25*4 39.60 m'
1.00 Ls
= 0.2*03.*(27+27.5+4.5+2.5) 3.69 m3
= 0.2*0.55*51+0.2*0.85*61.5 16.07 m3
= 0.8*(51+61.5) 90.00 m2
= 0.1*(797-390) 40.70 m3
= 0.33*(3+4.5*6+5+3+0+4.5) 407.00 m2
JL. TEUKU UMAR NO. 113 TARAKAN
ENGINEERING ESTIMATE
( E.E )
KEGIATAN :
PEMBANGUNAN GEDUNG KANTOR
PAKET KEGIATAN :
PEMBANGUNAN GEDUNG KANTOR PDAM KOTA TARAKAN
LOKASI :
KOTA TARAKAN
TAHUN ANGGARAN 2010
JL. TEUKU UMAR RT. 14 NO. 113 TELP 0551-5529293 KOTA TARAKAN
BLANKO KOSONG
REKAPITULASI, RAB DAN DAFTAR ANALISA
KEGIATAN :
PEMBANGUNAN GEDUNG KANTOR
PAKET KEGIATAN :
PEMBANGUNAN GEDUNG KANTOR PT. PELNI CABANG TARAKAN
LOKASI :
KOTA TARAKAN
TAHUN ANGGARAN 2010
RENCANA ANGGARAN BIAYA
NO U R AI AN P E K E R J AAN VOLUME VOLUME SATUAN

1 2 3 3 4
1 Pasang papan nama proyek 1.00 1.00 bh
2 Pembuatan direksikeet (3,60 x 4,80) m2 17.28 17.28 m2
3 Pasang pagar sementara seng gelombang lokasi pro 111.00 111.00 m'
4 Pengukuran dan pasang bouwplank 88.00 88.00 m'
5 Photo dokumentasi proyek 1.00 1.00 Ls
Jumlah I
II PEKERJAAN TANAH DAN URUGAN
1 Urugan tanah pematangan lahan 255.04 255.04 m3
2 Pemadatan tanah 255.04 255.04 m3
3 Galian tanah biasa 26.17 24.90 m3
4 Urugan pasir bawah pondasi t = 10 cm 1.68 1.68 m3
5 Urugan tanah peninggian peil lantai 198.83 198.83 m3
Jumlah II
1 Pengadaan tiang pancang beton 20x20x400 cm 320.00 320.00 btg
2 Pemancangan tiang pancang beton 20x20x400 cm 320.00 320.00 btg
3 Penyambungan tiang pancang beton 223.00 223.00 ttk
4 Bobokan tiang pancang beton 97.00 97.00 bh
5 Beton rabat (Bo) lantai kerja bawah Pile Cap t = 5 c 1.91 1.90 m3
6 Beton bertulang Pile Cap 15.29 15.17 m3
7 Beton sloof S1 15/20 K.225 0.72 0.72 m3
8 Beton sloof S2 20/30 K.225 0.75 0.75 m3
9 Beton sloof S3 25/40 K.225 24.96 20.80 m3
10 Pasang aanstamping (batu kosong) t = 20 cm 3.36 3.36 m3
11 Pasangan pondasi batu belah 1 : 4 4.50 4.50 m3
12 Rollaag pasangan batu merah 1 : 4 (1 bata) 2.53 2.53 m2
Jumlah III
1 Beton bertulang kolom K1 30/30 13.44 13.44 m3
5 Beton bertulang kolom praktis 12/12 6.90 6.90 m3
6 Beton bertulang balok kanopi BK 15/25 2.10 2.10 m3
7 Beton bertulang plat kanopi t = 10 cm 2.27 2.27 m3
8 Beton bertulang balok latei 15/25 0.30 0.30 m3
10 Beton bertulang balok tangga B1 25/40 0.40 0.40 m3
11 Beton bertulang plat tangga, t = 15 cm 3.15 3.15 m3
12 Beton bertulang anak tangga 0.54 0.54 m3
13 Beton bertulang plat meja pantry, t = 8 cm 0.21 0.21 m3
14 Beton bertulang plat tempat wastafel, t = 8 cm 0.23 0.23 m3
15 Beton bertulang balok latei teras depan 20/35 0.88 0.88 m3
16 Beton bertulang plat kanopi teras depan t = 10 cm 0.50 0.50 m3
17 Beton bertulang ring balk teras 12/12 0.18 0.18 m3
18 Beton rabat lantai 1:3:5, t = 6 cm 66.00 66.00 m3
19 Beton rabat lantai car port 1:3:5, t = 10 cm 3.33 3.33 m3
Jumlah IV.A
B PEKERJAAN PASANGAN, PLESTERAN & DINDING PARTISI
1 Pasangan dinding batu merah 1/2 bata 1 : 4 570.21 570.21 m2
2 Plesteran 1 : 4, t = 15 mm 908.93 908.93 m2
3 Plesteran ban-banan 1 : 3, tebal 3 cm 9.70 9.70 m2
4 Benangan sudut 404.00 404.00 m'
5 Pasang rangka dinding partisi dobel gypsum (kayu 5/ 178.35 178.35 m2
6 Pasang gypsum board dinding partisi 356.70 356.70 m2
Jumlah IV.B
1 Keramik lantai 40/40 Roman 317.56 317.56 m2
2 Keramik tangga 40/40 26.00 26.00 m2
3 Keramik lantai ruang lavatory & pantry 30/30 19.00 19.00 m2
4 Keramik lantai KM/WC 20/20 10.00 10.00 m2
5 Keramik dinding 20/25 (ruang KM/WC, lavatory dan p 96.44 96.44 m2
6 Pasang batu alam (tempel) 169.10 169.10 m2
Jumlah IV.C
1 Daun pintu kaca tempered 12 mm ukr. (1,00 x 2,40) m2
(lengkap engsel, handle, pengunci & door closer) 2.00 2.00 bh
2 Pasang kaca tempered tebal 8 mm 25.14 25.14 m2
3 Kusen aluminium coklat 292.25 292.25 m'
4 Daun pintu double teakwood ukr. (0.90 x 2.35) m2 be 8.00 8.00 bh
5 Engsel pintu 24.00 24.00 bh
6 Door closer 12.00 12.00 bh
7 Kunci pintu (non handle) 8.00 8.00 bh
8 Handle pintu stainles steel 16.00 16.00 bh
9 Pasang kaca polos 5 mm 68.81 68.81 m2
10 Daun pintu double teakwood ukr. (0.85 x 2.35) m2 4.00 4.00 bh
11 Kunci pintu silinder 4.00 4.00 bh
12 Kusen dan daun pintu PVC KM/WC (lengkap pengunc 3.00 3.00 set
13 Daun jendela kaca 5mm ukr. (0.70x1.57)m2 frame a 2.00 2.00 bh
14 Engsel jendela 68.00 68.00 bh
15 Grendel 34.00 34.00 bh
16 Hak / kait angin 68.00 68.00 bh
18 Pasang railling tangga besi hollow dan kayu finishing 4.40 4.40 m2
Jumlah IV.D
1 Pasang rangka plafond besi hollow dan plafond gyp 311.75 311.75 m2
2 Pasang list plafond gypsum (profil) 297.50 297.50 m'
Jumlah IV.E
1 Pasang titik lampu dan instalasi 55.00 55.00 ttk
2 Pasang stop kontak dan instalasi 18.00 18.00 bh
3 Pasang stop kontak AC dan instalasi 12.00 12.00 bh
4 Pasang outlet telephone dan instalasi 6.00 6.00 bh
5 Pasang outlet TV dan instalasi 2.00 2.00 bh
6 Pasang lampu TL 2x20 watt 13.00 13.00 bh
7 Pasang lampu downlight SL 18 watt 35.00 35.00 bh
8 Pasang lampu SL 9 watt 6.00 6.00 bh
9 Pasang lampu gantung (8x14 watt) 1.00 1.00 bh
10 Pasang panel box 1.00 1.00 bh
11 Saklar ganda 14.00 14.00 bh
12 Saklar tunggal 7.00 7.00 bh
Jumlah IV.F
1 Pasang pipa air bersih galvanis iron Ø ½" 56.00 56.00 m'
2 Pasang pipa air kotor PVC 4" 16.00 16.00 m'
3 Pasang jaringan air bekas PVC 2" 30.00 30.00 m'
4 Pasang floor drain 2" 3.00 3.00 bh
5 Pasang closed duduk (Toto non polos) 3.00 3.00 bh
6 Kran air stainles steel 1/2" 7.00 7.00 bh
7 Wastafel porselin Toto non polos 3.00 3.00 bh
8 Bak cuci aluminium 1 lubang 1.00 1.00 bh
9 Pembuatan septictank + resapan 1.00 1.00 unit
10 Pasang pipa air hujan PVC 3" type AW 161.00 161.00 m'
Jumlah IV.G
H PEKERJAAN ATAP DAN PENUTUP ATAP TERAS
1 Pasang kuda-kuda / rangka atap baja ringan (berserti 32.30 32.30 m2
2 Atap multi roof 32.30 32.30 m2
3 Bubungan Multi Roof 4.75 4.75 m'
4 List plank 2x3/20 ky Lembasung 9.50 9.50 m'
5 Ornamen listplank 9.50 9.50 m'
6 Ornamen mahkota untuk bubungan 1.00 1.00 bh
Jumlah IV.H
I PEKERJAAN CAT
1 Cat dinding (cat air) 1,265.63 1,204.25 m2
2 Cat plafond dan kanopi (cat air) 359.20 359.20 m2
Jumlah IV.I
Jumlah IV.A s/d IV.I
1 Beton bertulang balok dan konsol B1 25/40 18.45 18.45 m3
3 Beton bertulang balok B3 30/70 1.44 1.68 m3
5 Beton bertulang plat lantai t = 12 cm 36.38 36.38 m3
10 Beton bertulang balok tangga B1 25/40 0.40 0.40 m3
11 Beton bertulang plat tangga, t = 15 cm 3.06 3.06 m3
12 Beton bertulang anak tangga 0.54 0.54 m3
14 Beton bertulang plat janggutan t = 8 cm 0.29 0.29 m3
15 Beton bertulang balok kanopi BK 15/25 2.10 2.10 m3
16 Beton bertulang plat kanopi t = 10 cm 2.27 2.27 m3
19 Beton bertulang plat lisplank balkon t = 10 cm 0.88 0.88 m3
Jumlah V.A
1 Pasangan batu merah 1/2 bata 1 : 4 470.29 470.29 m2
2 Plesteran 1 : 4, t = 15 mm 850.33 850.33 m2
3 Plesteran ban-banan 1 : 3 tebal 3 cm 3.40 3.40 m2
Jumlah V.B
C PEKERJAAN KERAMIK
1 Keramik lantai 40/40 Roman 272.00 372.00 m2
2 Keramik tangga 40/40 26.00 26.00 m2
3 Keramik lantai ruang lavatory 30/30 8.00 8.00 m2
5 Keramik 20/25 (ruang KM/WC, lavatory dan pantry) 47.78 47.78 m2
Jumlah V.C
2 Kusen aluminium coklat 327.90 327.90 m'
9 Daun pintu kaca tempered 12 mm ukr. (0.8 x 2.40) m2
(lengkap engsel, handle, pengunci & door closer) 2.00 2.00 bh
11 Kunci pintu silinder 2.00 2.00 bh
12 Kusen dan daun pintu PVC KM/WC (lengkap pengunc 2.00 2.00 bh
15 Grendel 29.00 29.00 bh
18 Railling tangga, pagar void dan balkon besi hollow (fi 20.60 20.60 m2
Jumlah V.D
2 Pasang list plafond gypsum (profil) 268.00 268.00 m'
Jumlah V.E
1 Pasang titik lampu dan instalasi 49.00 49.00 ttk
2 Pasang stop kontak dan instalasi 13.00 13.00 bh
5 Pasang outlet TV (instalasi) 1.00 1.00 bh
10 Saklar tunggal 7.00 7.00 bh
Jumlah V.F
1 Pasang pipa air bersih pipa galvanis iron Ø ½" 17.00 17.00 m'
3 Pasang pipa air bekas PVC 2" 17.00 17.00 m'
6 Kran air 1/2" stainless steel 4.00 4.00 bh
8 Pasang lapis waterproofing lantai KM/WC dan lavato 16.00 16.00 m2
Jumlah V.G
H PEKERJAAN CAT
1 Cat dinding (cat air) 1,203.85 1,174.58 m2
2 Cat plafond dan kanopi (cat air) 397.75 397.75 m2
Jumlah V.H
Jumlah V.A s/d V.H
5 Beton bertulang plat lantai t = 12 cm 39.12 39.12 m3
9 Beton bertulang plat janggutan t = 8 cm 0.13 0.13 m3
11 Beton bertulang balok dudukan plank nama kantor 2 0.28 0.28 m3
12 Beton bertulang plat dudukan plank nama kantor t = 0.10 0.10 m3
13 Beton bertulang konsol listplank bawah 20/35 0.84 0.84 m3
14 Beton bertulang balok listplank bawah 15/25 4.50 4.50 m3
15 Beton bertulang plat lisplank bawah t = 8 cm 5.20 5.20 m3
16 Beton bertulang plat dak penutup t = 10 cm 3.96 3.96 m3
17 Beton bertulang plat lisplank balkon t = 10 cm 0.52 0.52 m3
18 Beton bertulang balok talang B4 20/30 5.28 5.04 m3
19 Beton bertulang balok dan konsol talang B5 20/35 7.41 7.41 m3
20 Beton bertulang plat lisplank atas/talang t = 8 cm 8.40 4.37 m3
21 Beton bertulang ringbalk RB1 12/12 4.58 0.66 m3
22 Beton bertulang ringbalk RB2 15/20 0.66 2.40 m3
Jumlah VI.A
1 Pasangan batu merah 1/2 bata 1 : 4 83.34 519.52 m2
2 Plesteran 1 : 4, t = 15 mm 100.45 911.38 m2
3 Plesteran ban-banan 1 : 3 tebal 3cm 4.20 19.16 m2
Jumlah VI.B
C PEKERJAAN KERAMIK
1 Keramik lantai 40/40 Roman - 290.00 m2
2 Keramik lantai ruang lavatory 30/30 290.00 13.00 m2
4 Keramik 20/25 (ruang KM/WC, lavatory dan pantry) 2.52 98.27 m2
Jumlah VI.C
1 Kusen aluminium coklat - 278.95 m'
9 Kunci pintu bulat 3.00 3.00 bh
10 Kusen dan daun pintu PVC KM/WC (lengkap pengunc 3.00 5.00 set
14 Grendel 74.00 37.00 bh
17 Railling pagar balkon besi ho - 10.00 6.60 m2
Jumlah VI.D
2 Pasang list plafond gypsum (profil) 148.00 258.00 m2
Jumlah VI.E
1 Pasang titik lampu dan instalasi - 56.00 ttk
2 Pasang stop kontak dan Instalasi 56.00 13.00 bh
3 Pasang stop kontak AC dan Instalasi 13.00 11.00 bh
9 Pasang lampu spotlight 200 watt 8.00 3.00 bh
11 Saklar tunggal 0 11.00 6.00 bh
Jumlah VI.F
1 Pasang pipa air bersih pipa galvanis iron Ø ½" - 25.00 m'
3 Pasang pipa air bekas PVC 2" 13.00 15.00 m'
6 Kran air 1/2" 5.00 8.00 bh
8 Pasang lapis waterproofing lantai KM/WC dan lavato 3.00 30.00 m2
9 Pasang lapis waterproofing plat dak talang 30.00 104.00 m2
10 Pasang roof drain 2" 109.20 20.00 bh
Jumlah VI.G
H PEKERJAAN CAT
1 Cat dinding (cat air) 132.90 1,129.06 m2
2 Cat plafond / langit-langit (cat air) 9.80 455.30 m2
Jumlah VI.H
1 Pasang kuda-kuda / rangka atap baja ringan (berserti 91.98 432.00 m2
2 Atap multi roof 432.00 432.00 m2
3 Bubungan Multi Roof 432.00 39.60 m'
4 Pasang instalasi penangkal petir 39.60 1.00 Ls
Jumlah VI.I
Jumlah VI.A s/d VI.I
A PEKERJAAN PERKERASAN HALAMAN DENGAN PAVING
1 Galian tanah pembatas paving - 3.69 m3
2 Pasangan batu belah 1 : 4 (pembatas paving) 3.69 16.07 m3
3 Plesteran 1 : 4 t = 20 mm 16.07 90.00 m2
4 Urugan pasir bawah paving 90.00 40.70 m3
5 Pasang paving block segi empat t = 8 cm 40.70 407.00 m2
Jumlah VII.A
B PEKERJAAN JEMBATAN PENGHUBUNG
1 Pengadaan tiang pancang beton 20x20x400 cm - 8.00 btg
2 Pemancangan tiang pancang beton 20x20x400 cm 8.00 8.00 btg
3 Penyambungan tiang pancang beton 8.00 8.00 ttk
4 Bobokan tiang pancang beton 8.00 4.00 bh
5 Galian tanah pondasi 4.00 1.44 m3
6 Urugan pasir bawah pondasi 1.44 0.14 m3
7 Beton rabat lantai kerja 1 : 3 : 5 0.14 0.07 m3
8 Beton bertulang pile cap PC1 0.07 0.58 m3
10 Pasang baut angker besi Ǿ 19 mm 0.93 16.00 bh
11 Kolom baja WF 350.175.7.11 16.00 595.20 kg
12 Balok induk baja WF 250.125.6.9 595.20 710.40 kg
13 Diafragma besi kanal UNP 15 (150.75.6,5) 710.40 373.33 kg
14 Besi siku 50.50.5 373.33 201.48 kg
15 Plat pengaku (stifner) t = 6 mm 201.48 15.19 kg
16 Lantai besi plat kembang 8 mm 15.19 1,915.45 kg
17 Base plate dan plat penyambung, t = 10 mm 1,915.45 58.33 kg
18 Base plate kolom atap t = 6 mm 58.33 100.80 kg
19 Tiang dan ring balk besi hollow 5x10 (finishing cat) 100.80 62.00 m'
20 Pasang sandaran besi hollow finishing cat 26.40 26.40 m2
21 Rangka atap pipa stainless steel Ǿ 1" dan atap polycarbonate
62.00 45.54 m2
22 Cat kilap besi rangka jembatan 7.23 96.03 m2
Jumlah VII.B
Jumlah VII.A s/d VII.B
Total jumlah I s/d VII
KOTA TARAKAN

( Rp ) ( Rp ) KONTROL
5 6
500,000.00 500,000.00 500,000.00

550,000.00 9,504,000.00 9,504,000.00
175,000.00 19,425,000.00 19,425,000.00
56,480.00 4,970,240.00 4,970,240.00
300,000.00 300,000.00 300,000.00
34,699,240.00
87,500.00 22,316,000.00 22,316,000.00

31,000.00 7,906,240.00 7,906,240.00
43,000.00 1,070,700.00 1,070,700.00
89,200.00 149,856.00 149,856.00
87,500.00 17,397,625.00 17,397,625.00
48,840,421.00
912,934.96 292,139,185.60 292,139,185.60

42,500.00 13,600,000.00 13,600,000.00
22,500.00 5,017,500.00 5,017,500.00
20,000.00 1,940,000.00 1,940,000.00
664,768.00 1,263,059.20 1,263,059.20
5,062,234.86 76,794,102.75 76,794,102.75
4,630,181.60 3,333,730.75 3,333,730.75
4,630,181.60 3,472,636.20 3,472,636.20
4,951,186.05 102,984,669.74 102,984,669.74
487,485.00 1,637,949.60 1,637,949.60
754,945.00 3,397,252.50 3,397,252.50
187,183.00 473,572.99 473,572.99
506,053,659.33
7,699,415.77 103,480,147.95 103,480,147.95

8,061,482.88 13,301,446.74 13,301,446.74
4,506,307.56 9,418,182.80 9,418,182.80
5,013,091.60 3,208,378.62 3,208,378.62
7,111,767.03 49,071,192.51 49,071,192.51
5,740,695.06 12,055,459.63 12,055,459.63
5,030,702.80 11,419,695.34 11,419,695.34
5,740,695.06 1,722,208.52 1,722,208.52
6,557,010.03 458,990.70 458,990.70
6,508,381.23 2,603,352.49 2,603,352.49
6,407,418.47 20,183,368.16 20,183,368.16
4,963,980.32 2,680,549.37 2,680,549.37
4,767,340.75 1,001,141.56 1,001,141.56
4,767,340.75 1,096,488.37 1,096,488.37
6,080,962.61 5,351,247.10 5,351,247.10
5,030,702.80 2,515,351.40 2,515,351.40
6,557,010.03 1,180,261.81 1,180,261.81
664,768.00 43,874,688.00 43,874,688.00
664,768.00 2,213,677.44 2,213,677.44
Jumlah IV.A 286,835,828.51
86,523.00 49,336,279.83 49,336,279.83

36,477.00 33,155,039.61 33,155,039.61
54,634.00 529,949.80 529,949.80
7,462.80 3,014,971.20 3,014,971.20
119,985.00 21,399,324.75 21,399,324.75
38,861.00 13,861,718.70 13,861,718.70
Jumlah IV.B 121,297,283.89
153,214.00 48,654,637.84 48,654,637.84

153,214.00 3,983,564.00 3,983,564.00
155,386.00 2,952,334.00 2,952,334.00
150,616.00 1,506,160.00 1,506,160.00
166,575.00 16,064,493.00 16,064,493.00
410,460.00 69,408,786.00 69,408,786.00
Jumlah IV.C 142,569,974.84
4,193,368.00 8,386,736.00 8,386,736.00

507,010.00 12,746,231.40 12,746,231.40
705,570.00 1,693,368.00 1,693,368.00
177,421.50 51,851,433.38 51,851,433.38
576,908.55 4,615,268.40 4,615,268.40
25,852.50 620,460.00 620,460.00
81,175.00 974,100.00 974,100.00
163,410.00 1,307,280.00 1,307,280.00
186,175.00 2,978,800.00 2,978,800.00
104,352.50 7,180,495.53 7,180,495.53
544,858.08 2,179,432.30 2,179,432.30
150,617.50 602,470.00 602,470.00
396,000.00 1,188,000.00 1,188,000.00
549,500.00 1,099,000.00 1,099,000.00
17,235.00 1,171,980.00 1,171,980.00
15,000.00 510,000.00 510,000.00
22,852.50 1,553,970.00 1,553,970.00
109,200.00 1,092,000.00 1,092,000.00
600,000.00 2,640,000.00 2,640,000.00
Jumlah IV.D 104,391,025.00
177,061.25 55,198,844.69 55,198,844.69

22,000.00 6,545,000.00 6,545,000.00
Jumlah IV.E 61,743,844.69
175,000.00 9,625,000.00 9,625,000.00
200,000.00 3,600,000.00 3,600,000.00
250,000.00 3,000,000.00 3,000,000.00
150,000.00 900,000.00 900,000.00
150,000.00 300,000.00 300,000.00
120,000.00 1,560,000.00 1,560,000.00
120,000.00 4,200,000.00 4,200,000.00
75,000.00 450,000.00 450,000.00
7,500,000.00 7,500,000.00 7,500,000.00
100,000.00 100,000.00 100,000.00
25,000.00 350,000.00 350,000.00
25,000.00 175,000.00 175,000.00
Jumlah IV.F 31,760,000.00
17,990.00 1,007,440.00 1,007,440.00

83,585.00 1,337,360.00 1,337,360.00
30,045.00 901,350.00 901,350.00
25,050.00 75,150.00 75,150.00
2,728,765.00 8,186,295.00 8,186,295.00
27,625.00 193,375.00 193,375.00
891,560.00 2,674,680.00 2,674,680.00
311,740.00 311,740.00 311,740.00
5,000,000.00 5,000,000.00 5,000,000.00
59,825.00 9,631,825.00 9,631,825.00
Jumlah IV.G 29,319,215.00
248,900.00 8,039,470.00 8,039,470.00

119,620.00 3,863,726.00 3,863,726.00
152,435.00 724,066.25 724,066.25
82,015.00 779,142.50 779,142.50
900,000.00 8,550,000.00 8,550,000.00
3,000,000.00 3,000,000.00 3,000,000.00
Jumlah IV.H 24,956,404.75
19,014.50 22,898,211.63 22,898,211.63

19,014.50 6,830,008.40 6,830,008.40
Jumlah IV.I 29,728,220.03
832,601,796.71
6,508,381.23 120,079,633.69 120,079,633.69

6,031,636.05 16,647,315.48 16,647,315.48
6,279,667.56 10,549,841.50 10,549,841.50
5,972,276.05 5,912,553.29 5,912,553.29
5,603,289.00 203,847,653.82 203,847,653.82
6,417,608.07 66,999,828.20 66,999,828.20
8,061,482.88 10,318,698.08 10,318,698.08
4,999,900.49 8,499,830.83 8,499,830.83
7,111,767.03 36,056,658.84 36,056,658.84
6,508,381.23 2,603,352.49 2,603,352.49
6,407,418.47 19,606,700.50 19,606,700.50
4,963,980.32 2,680,549.37 2,680,549.37
4,767,340.75 715,101.11 715,101.11
4,566,406.40 1,324,257.86 1,324,257.86
5,740,695.06 12,055,459.63 12,055,459.63
5,030,702.80 11,419,695.34 11,419,695.34
5,740,695.06 861,104.26 861,104.26
6,557,010.03 4,262,056.52 4,262,056.52
4,566,406.40 4,018,437.63 4,018,437.63
Jumlah V.A 538,458,728.46
86,523.00 40,690,901.67 40,690,901.67

36,477.00 31,017,487.41 31,017,487.41
54,634.00 185,755.60 185,755.60
7,462.80 2,788,102.08 2,788,102.08
119,985.00 21,208,548.60 21,208,548.60
38,861.00 13,738,140.72 13,738,140.72
Jumlah V.B 109,628,936.08
153,214.00 56,995,608.00 56,995,608.00

153,214.00 3,983,564.00 3,983,564.00
155,386.00 1,243,088.00 1,243,088.00
150,616.00 1,054,312.00 1,054,312.00
166,575.00 7,958,953.50 7,958,953.50
Jumlah V.C 71,235,525.50
507,010.00 5,085,310.30 5,085,310.30

177,421.50 58,176,509.85 58,176,509.85
576,908.55 4,615,268.40 4,615,268.40
25,852.50 517,050.00 517,050.00
81,175.00 811,750.00 811,750.00
163,410.00 1,307,280.00 1,307,280.00
186,175.00 2,978,800.00 2,978,800.00
104,352.50 5,771,736.78 5,771,736.78
3,854,694.40 7,709,388.80 7,709,388.80

544,858.08 1,089,716.15 1,089,716.15
150,617.50 301,235.00 301,235.00
396,000.00 792,000.00 792,000.00
549,500.00 549,500.00 549,500.00
17,235.00 999,630.00 999,630.00
15,000.00 435,000.00 435,000.00
22,852.50 1,325,445.00 1,325,445.00
109,200.00 436,800.00 436,800.00
600,000.00 12,360,000.00 12,360,000.00
Jumlah V.D 105,262,420.28
177,061.25 60,687,743.44 60,687,743.44

22,000.00 5,896,000.00 5,896,000.00
Jumlah V.E 66,583,743.44
175,000.00 8,575,000.00 8,575,000.00

200,000.00 2,600,000.00 2,600,000.00
250,000.00 3,000,000.00 3,000,000.00
150,000.00 1,200,000.00 1,200,000.00
150,000.00 150,000.00 150,000.00
120,000.00 1,920,000.00 1,920,000.00
120,000.00 3,480,000.00 3,480,000.00
75,000.00 300,000.00 300,000.00
25,000.00 175,000.00 175,000.00
25,000.00 175,000.00 175,000.00
Jumlah V.F 21,575,000.00
17,990.00 305,830.00 305,830.00

83,585.00 752,265.00 752,265.00
30,045.00 510,765.00 510,765.00
25,050.00 50,100.00 50,100.00
2,728,765.00 5,457,530.00 5,457,530.00
27,625.00 110,500.00 110,500.00
891,560.00 1,783,120.00 1,783,120.00
75,000.00 1,200,000.00 1,200,000.00
59,825.00 4,786,000.00 4,786,000.00
Jumlah V.G 14,956,110.00
19,014.50 22,334,051.41 22,334,051.41

19,014.50 7,563,017.38 7,563,017.38
Jumlah V.H 29,897,068.79
957,597,532.54
6,508,381.23 115,523,766.83 115,523,766.83

6,031,636.05 25,332,871.39 25,332,871.39
6,279,667.56 10,549,841.50 10,549,841.50
5,972,276.05 12,004,274.86 12,004,274.86
5,603,289.00 219,200,665.68 219,200,665.68
5,740,259.15 50,112,462.34 50,112,462.34
7,111,767.03 36,910,070.89 36,910,070.89
4,767,340.75 1,048,814.97 1,048,814.97
4,566,406.40 593,632.83 593,632.83
5,740,695.06 12,055,459.63 12,055,459.63
6,080,962.61 1,702,669.53 1,702,669.53
5,603,289.00 560,328.90 560,328.90
6,080,962.61 5,108,008.59 5,108,008.59
5,740,695.06 25,833,127.77 25,833,127.77
4,566,406.40 23,745,313.28 23,745,313.28
5,030,702.80 19,921,583.07 19,921,583.07
4,566,406.40 2,374,531.33 2,374,531.33
5,972,276.05 30,100,271.29 30,100,271.29
6,080,962.61 45,059,932.94 45,059,932.94
4,566,406.40 19,955,195.97 19,955,195.97
6,557,010.03 4,327,626.62 4,327,626.62
5,594,059.00 13,425,741.60 13,425,741.60
Jumlah VI.A 675,446,191.80
86,523.00 44,950,428.96 44,950,428.96
36,477.00 33,244,408.26 33,244,408.26
54,634.00 1,046,787.44 1,046,787.44
7,462.80 5,089,629.60 5,089,629.60
119,985.00 16,248,368.70 16,248,368.70
38,861.00 10,525,113.24 10,525,113.24
Jumlah VI.B 111,104,736.20
153,214.00 44,432,060.00 44,432,060.00

155,386.00 2,020,018.00 2,020,018.00
150,616.00 2,409,856.00 2,409,856.00
166,575.00 16,369,325.25 16,369,325.25
Jumlah VI.C 65,231,259.25
177,421.50 49,491,727.43 49,491,727.43

576,908.55 2,884,542.75 2,884,542.75
25,852.50 517,050.00 517,050.00
81,175.00 811,750.00 811,750.00
163,410.00 980,460.00 980,460.00
186,175.00 2,606,450.00 2,606,450.00
104,352.50 4,420,371.90 4,420,371.90
544,858.08 1,634,574.23 1,634,574.23
150,617.50 451,852.50 451,852.50
396,000.00 1,980,000.00 1,980,000.00
487,167.22 974,334.44 974,334.44
549,500.00 3,846,500.00 3,846,500.00
17,235.00 1,275,390.00 1,275,390.00
15,000.00 555,000.00 555,000.00
22,852.50 1,691,085.00 1,691,085.00
109,200.00 1,092,000.00 1,092,000.00
600,000.00 3,960,000.00 3,960,000.00
Jumlah VI.D 79,173,088.24
177,061.25 78,880,786.88 78,880,786.88

22,000.00 5,676,000.00 5,676,000.00
Jumlah VI.E 84,556,786.88
175,000.00 9,800,000.00 9,800,000.00

200,000.00 2,600,000.00 2,600,000.00
250,000.00 2,750,000.00 2,750,000.00
150,000.00 900,000.00 900,000.00
150,000.00 450,000.00 450,000.00
120,000.00 1,560,000.00 1,560,000.00
120,000.00 3,840,000.00 3,840,000.00
75,000.00 600,000.00 600,000.00
240,000.00 720,000.00 720,000.00
25,000.00 275,000.00 275,000.00
25,000.00 150,000.00 150,000.00
Jumlah VI.F 23,645,000.00
17,990.00 449,750.00 449,750.00
83,585.00 1,086,605.00 1,086,605.00
30,045.00 450,675.00 450,675.00
25,050.00 125,250.00 125,250.00
2,728,765.00 13,643,825.00 13,643,825.00
27,625.00 221,000.00 221,000.00
891,560.00 2,674,680.00 2,674,680.00
75,000.00 2,250,000.00 2,250,000.00
75,000.00 7,800,000.00 7,800,000.00
25,050.00 501,000.00 501,000.00
59,825.00 6,461,100.00 6,461,100.00
Jumlah VI.G 35,663,885.00
19,014.50 21,468,511.37 21,468,511.37

19,014.50 8,657,301.85 8,657,301.85
Jumlah VI.H 30,125,813.22
248,900.00 107,524,800.00 107,524,800.00

119,620.00 51,675,840.00 51,675,840.00
152,435.00 6,036,426.00 6,036,426.00
5,000,000.00 5,000,000.00 5,000,000.00
Jumlah VI.I 170,237,066.00
1,275,183,826.58
43,000.00 158,670.00 158,670.00

754,945.00 12,131,966.15 12,131,966.15
48,776.00 4,389,840.00 4,389,840.00
89,200.00 3,630,440.00 3,630,440.00
116,875.00 47,568,125.00 47,568,125.00
Jumlah VII.A 67,879,041.15
912,934.96 7,303,479.64 7,303,479.64

42,500.00 340,000.00 340,000.00
22,500.00 180,000.00 180,000.00
20,000.00 80,000.00 80,000.00
43,000.00 61,920.00 61,920.00
89,200.00 12,488.00 12,488.00
664,768.00 46,533.76 46,533.76
5,062,234.86 2,936,096.22 2,936,096.22
5,302,780.90 4,931,586.24 4,931,586.24
25,000.00 400,000.00 400,000.00
19,719.15 11,736,838.08 11,736,838.08
19,719.15 14,008,484.16 14,008,484.16
19,719.15 7,361,750.27 7,361,750.27
19,719.15 3,973,014.34 3,973,014.34
19,719.15 299,533.89 299,533.89
19,719.15 37,771,045.87 37,771,045.87
19,719.15 1,150,218.02 1,150,218.02
19,719.15 1,987,690.32 1,987,690.32
125,000.00 7,750,000.00 7,750,000.00
600,000.00 15,840,000.00 15,840,000.00
750,000.00 34,155,000.00 34,155,000.00
26,430.00 2,538,072.90 2,538,072.90
Jumlah VII.B 154,863,751.70
I.A s/d VII.B 222,742,792.85 3,877,719,269.00
3,877,719,269.00

Ee Final Ok

Diunggah oleh

Hak Cipta:

Format Tersedia

Ee Final Ok

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Ee Final Ok

Diunggah oleh

Hak Cipta:

Format Tersedia

CV.

MITRA UTAMA KONSULTAN

ENGINEERING ESTIMATE (E.E.)

NO. U RAIAN PE K E R JAAN JUMLAH HARGA

I PEKERJAAN PERSIAPAN Rp. 34,699,240.00

Tarakan, November 2010

Diperiksa oleh : Dibuat oleh :

Mengetahui : Disetujui oleh :

SUPARLAN, ST FANDARIANSYAH, ST.MT

HARGA SATUAN JUMLAH HARGA

2 Pasang kaca tempered tebal 8 mm 25.14 m2 507,010.00 12,746,231.40

12 Beton bertulang anak tangga 0.54 m3 4,963,980.32 2,680,549.37

8 Pasang lampu SL 9 watt 8.00 bh 75,000.00 600,000.00

Tarakan, 18 November 2010

DAFTAR ANALISA HARGA SATUAN PEKERJAAN

HARGA HARGA UPAH J U MLAH

III. P E K E R JAAN P O N DAS I

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

IV. PEKERJAAN DINDING

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

413 Kg Semen portland 1,200.00 495,600.00

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

VII. P E K E R JAAN KAY U

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

VIII. PEKERJAAN ATAP & PENUTUP ATAP

IX. PEKERJAAN PENGECATAN

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

X PEKERJAAN PENUTUP LANTAI DAN DINDING

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

XII PEKERJAAN SANITASI

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

XIII PEKERJAAN KUNCI DAN KACA

HARGA HARGA UPAH J U MLAH

HARGA HARGA UPAH J U MLAH

= 0.55(0.60.62+11*9+1.11.120+112) 19.76 (+)

= 0.57(1228) 191.52 (+)

= 312 6.00 (+)

= 4(282+12+8+0+12+4+5+4+1.5+5+4+5) 466.00 (+)

= 2(2+4)2-0.72+2(42+1.754)-0.722 49.80 (-)

= 0.17(42+1.52+1.52+23+18+1*4) 5.44 (+)

= 43.48+23.45 142.80 (+)

= 1228-24-1.54-44 306.00 (+)

= 2(2+4)2-0.72+2(42+1.754)-0.722 49.80 (+)

= 4.52+8+42+52+5+1.52+54+42+122+132+12+4.25*2 141.50 (+)

= 3.65(282+42+0+122+4*6) 408.80 (+)

= 2(42+1.754)-0.72*(2) 27.20 (-)