HARGA

NO. URAIAN PEKERJAAN VOLUME SATUAN

1 2 3 4
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan 1574 m2 Rp3,000
2 Pemasangan Bouwplank 810 m' Rp80,000
3 Pembelian Alat-alat Pekerjaan 1 paket Rp1,500,000
4 Pembelian Tempat Air 1 buah Rp800,000
Jumlah I
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 800 m3 Rp40,000
2 Pemasangan Pancang Bambu 1350 batang Rp7,000
3 Galian Tanah Cakar Ayam 162 m3 Rp40,000
4 Urugan Pasir Dasar Pondasi 54 m3 Rp130,000
Jumlah II
III PEKERJAAN PASANG PONDASI
1 Batu Kali 405 m3 Rp140,000
2 Pasir Pasang 405 m3 Rp155,000
3 Semen Tiga Roda 990 zak Rp76,000
4 Ember 330 buah Rp10,000
5 Benang Gulung 50 gl Rp10,000
Jumlah III
IV PEKERJAAN SLUP BAWAH
1 Besi 12 FL SNI 990 batang Rp112,500
2 Besi 10 FL SNI 825 batang Rp74,000
3 Besi 6 FL SNI 495 batang Rp32,000
4 Tali Kawat 132 kg Rp20,000
5 Papan Cor 8.25 m3 Rp1,400,000
6 Paku 7/5 132 kg Rp15,000
7 Semen Tiga Roda 1320 zak Rp65,000
Jumlah IV
PEKERJAAN BAHAN COR PASIR
V
BETON/BATU
1 Pasir Cor 330 m3 Rp185,000
2 Batu Kerikil 330 m3 Rp200,000
Jumlah V
PEKERJAAN KOLOM COR/CAKAR
VI
AYAM
1 Besi 12 FL SNI 660 batang Rp98,000
2 Besi 10 FL SNI 990 batang Rp74,000
3 Besi 6 FL SNI 660 batang Rp32,000
4 Tali Kawat 248 kg Rp20,000
5 Papan Cor 264 m3 Rp1,400,000
6 Kayu Kaso 264 m3 Rp1,400,000
7 Paku (7 cm, 10, cm dan 5 cm) 198 kg Rp15,000
8 Semen Tiga Roda 594 sak Rp84,000
Jumlah VI
VII PEKERJAAN PASANG BATA/KUSEN

1 Bata Merah 90000 buah Rp780

2 Pasir Pasang 264 m3 Rp242,000
3 Semen Tiga Roda 990 sak Rp84,000
4 Bambu Esteger 990 batang Rp11,000
5 Kusen Pintu 34 buah Rp250,000
6 Pintu Roll Door Besi Galvalum 1.0 mm 1 buah Rp1,225,000
7 Pagar Besi Minimalis 2 buah Rp2,500,000
8 Kusen Jendela 76 buah Rp200,000
Jumlah VII
VIII PEKERJAAN COR BALOK ATAS
1 Besi 12 FL SNI 660 batang Rp113,000
2 Besi 10 FL SNI 660 batang Rp97,000
3 Besi 6 FL SNI 495 batang Rp32,000
4 Papan 15 m3 Rp1,400,000
5 Pasir Beton 60 m3 Rp175,000
6 Batu Kerikil 165 m3 Rp200,000
7 Bambu Penunjang 660 batang Rp11,000
8 Semen Tiga Roda 561 sak Rp84,000
9 Tali Kawat 66 kg Rp20,000
10 Paku (7 cm, 10 cm, dan 5 cm) 198 kg Rp18,000
Jumlah VIII
IX PEKERJAAN ATAP
1 Besi 8 FL SNI 8250 batang Rp62,000
2 Besi 6 FL SNI 825 batang Rp32,000
3 Papan 60 m3 Rp1,400,000
4 Bambu 8250 batang Rp11,000
5 Kayu Kaso 6x6 33 m3 Rp1,400,000
6 Tali Kawat 330 kg Rp20,000
7 Semen Tiga Roda 1320 sak Rp84,000
8 Ember Aduk 70 buah Rp10,000
9 Pasir beton 198 m3 Rp200,000
10 ;l; 198 m3 Rp214,000
11 Paku (7 cm, 10 cm, dan 5 cm) 66 dus Rp350,000
Jumlah IX
X PEKERJAAN PELISTER ACI
1 Pasir Pasang 231 m3 Rp200,000
2 Semen Tiga Roda 660 sak Rp84,000
3 Kelasid 561 bal Rp22,000
4 Benang 33 gl Rp10,000
Jumlah X
XI PEKERJAAN PASANG PLAFOND
1 Kaso Merah 6x6 62 m3 Rp1,800,000
2 GRC 3300 m2 Rp23,000
3 Lis Kayu 3x3 250 m3 Rp8,000
4 Paku Jalosi 70 pak Rp350,000
5 Paku7 cm dan 10 cm 70 kg Rp18,000
6 Benang 33 gl Rp10,000
Jumlah XI

XII PEKERJAAAN PASANG KERAMIK

1 Keramik 40/40 216 m2 Rp55,000

2 Pasir Pasang 10 m3 Rp200,000
3 Semen Tiga Roda 75 sak Rp84,000
4 Oker Keramik 15 bks Rp9,000
5 Benang 6 gl Rp10,000
6 Pemotong Keramik 5 buah Rp350,000
Jumlah XII
PEKERJAAN PASANG PINTU/RAM
XIII
KACA
1 Daun Pintu 33 buah Rp450,000
2 Ram Kaca 200 buah Rp150,000
3 Kaca Mati 165 buah Rp50,000
4 Kunci Pintu 33 buah Rp100,000
5 Engsel Pintu 66 buah Rp25,000
6 Pemasangan Rolling dor 1 buah Rp308,380
7 Pemasangan Pagar besi Minimalis 2 buah Rp308,380
8 Engsel Jendela 200 set Rp18,000
9 Aksesoris Jendela 33 set Rp400,000
Jumlah XIII
XIV PEKERJAAN PENGECATAN
1 Cat Tembok Romatek 165 pail Rp280,000
2 Cat Kayu Glotex 165 kg Rp45,000
3 Dempul Kayu 66 kg Rp35,000
4 Thinner/Minyak Cat 165 kg Rp18,000
5 Aksesoris Cat 33 paket Rp300,000
Jumlah XIV
XV PEKERJAAN PASANG LISTRIK
1 Kabel Interna isi 2 66 gl Rp380,000
2 Lampu Neon 57 buah Rp60,000
3 Saklar 55 buah Rp15,000
4 Aksesoris Listrik 12 paket Rp500,000
Jumlah XV
XVI UPAH TENAGA KERJA
Pekerja 400 HOK Rp75,000
Tukang 400 HOK Rp120,000
Kepala Tukang 340 HOK Rp120,000
Jumlah XVI
JUMLAH

Rp4,722,000 696
Rp64,800,000 10
Rp1,500,000 696
Rp800,000 108 810
Rp71,822,000 64
1574
Rp32,000,000
Rp9,450,000 1350
Rp6,480,000
Rp7,020,000 162
Rp54,950,000
1200
Rp56,700,000 405
Rp62,775,000 405
Rp75,240,000 990
Rp3,300,000
Rp500,000 49.5
Rp198,515,000

Rp111,375,000 990
Rp61,050,000 825
Rp15,840,000
Rp2,640,000 495
Rp11,550,000
Rp1,980,000 132 132
Rp85,800,000 8.25
Rp290,235,000

1320
Rp61,050,000
Rp66,000,000
Rp127,050,000

Rp64,680,000 660
Rp73,260,000 990
Rp21,120,000
Rp4,960,000 247.5
Rp369,600,000
Rp369,600,000 264
Rp2,970,000 198
Rp49,896,000 594
Rp956,086,000
 Rp70,200,000 12480 90000
Rp63,888,000 264
Rp83,160,000 990
Rp10,890,000
Rp8,500,000 990
Rp1,225,000
Rp5,000,000 60
Rp15,200,000
Rp258,063,000

Rp74,580,000
Rp64,020,000
Rp15,840,000 660 495
Rp21,000,000
Rp10,500,000
Rp33,000,000 165
Rp7,260,000
Rp47,124,000 561
Rp1,320,000
Rp3,564,000 198
Rp278,208,000

Rp511,500,000
Rp26,400,000 8250
Rp84,000,000
Rp90,750,000 8250
Rp46,200,000
Rp6,600,000
Rp110,880,000 1320
Rp700,000
Rp39,600,000 198
Rp42,372,000
Rp23,100,000
Rp959,002,000

Rp46,200,000 231
Rp55,440,000 660
Rp12,342,000
Rp330,000 561
Rp114,312,000

Rp111,600,000
Rp75,900,000
Rp2,000,000
Rp24,500,000
Rp1,260,000
 Rp330,000
Rp215,590,000

Rp11,880,000
Rp2,000,000
Rp6,300,000
Rp135,000 216
Rp60,000
Rp1,750,000
Rp22,125,000

238
Rp14,850,000
Rp30,000,000
Rp8,250,000 165
Rp3,300,000
Rp1,650,000
Rp308,380
Rp616,760
Rp3,600,000
Rp13,200,000
Rp75,775,140

Rp46,200,000 165
Rp7,425,000
Rp2,310,000
Rp2,970,000
Rp9,900,000
Rp68,805,000

Rp25,080,000
Rp3,420,000 165
Rp825,000
Rp6,000,000
Rp29,325,000

Rp30,000,000
Rp48,000,000
Rp40,800,000
Rp118,800,000

Rp3,838,663,140
 HARGA
NO. URAIAN PEKERJAAN VOLUME JUMLAH
SATUAN
1 2 3 4 5
I PEKERJAAN PERSIAPAN
1 Pembersihan Lahan 567 m2 Rp3,000 Rp1,701,000
2 Buang Puing 8 ls Rp4,500,000 Rp36,000,000
3 Pemasangan Bouwplank 89 m' Rp80,000 Rp7,120,000
4 Pembelian Alat-alat Pekerjaan 4 paket Rp1,500,000 Rp6,000,000
5 Pembelian Tempat Air 4 buah Rp800,000 Rp3,200,000
Jumlah I Rp54,021,000
II PEKERJAAN TANAH
1 Galian Tanah Pondasi 225 m3 Rp40,000 Rp9,000,000
2 Pemasangan Pancang Bambu 450 batang Rp7,000 Rp3,150,000
3 Galian Tanah Cakar Ayam 54 m3 Rp40,000 Rp2,160,000
4 Urugan Pasir Dasar Pondasi 18 m3 Rp130,000 Rp2,340,000
Jumlah II Rp16,650,000
PEKERJAAN PASANG
III
PONDASI
1 Batu Kali 135 m3 Rp140,000 Rp18,900,000
2 Pasir Pasang 135 m3 Rp155,000 Rp20,925,000
3 Semen Tiga Roda 315 zak Rp76,000 Rp23,940,000
4 Ember 90 buah Rp10,000 Rp900,000
5 Benang Gulung 14 gl Rp10,000 Rp140,000
Jumlah III Rp64,805,000
IV PEKERJAAN SLUP BAWAH
1 Besi 12 FL SNI 270 batang Rp112,500 Rp30,375,000
2 Besi 10 FL SNI 225 batang Rp74,000 Rp16,650,000
3 Besi 6 FL SNI 135 batang Rp32,000 Rp4,320,000
4 Tali Kawat 36 kg Rp20,000 Rp720,000
5 Papan Cor 2.25 m3 Rp1,400,000 Rp3,150,000
6 Paku 7/5 36 kg Rp15,000 Rp540,000
7 Semen Tiga Roda 360 zak Rp65,000 Rp23,400,000
Jumlah IV Rp79,155,000
PEKERJAAN BAHAN COR
V
PASIR BETON/BATU
1 Pasir Cor 90 m3 Rp185,000 Rp16,650,000
2 Batu Kerikil 90 m3 Rp200,000 Rp18,000,000
Jumlah V Rp34,650,000
PEKERJAAN KOLOM
VI
COR/CAKAR AYAM
1 Besi 12 FL SNI 180 batang Rp98,000 Rp17,640,000
2 Besi 10 FL SNI 270 batang Rp74,000 Rp19,980,000
3 Besi 6 FL SNI 180 batang Rp32,000 Rp5,760,000
4 Tali Kawat 67.5 kg Rp20,000 Rp1,350,000
5 Papan Cor 4.5 m3 Rp1,400,000 Rp6,300,000
6 Kayu Kaso 4.5 m3 Rp1,400,000 Rp6,300,000
7 Paku (7 cm, 10, cm dan 5 cm) 54 kg Rp15,000 Rp810,000
8 Semen Tiga Roda 158 sak Rp84,000 Rp13,272,000
Jumlah VI Rp71,412,000
 PEKERJAAN PASANG
VII
BATA/KUSEN
1 Bata Merah 112000 buah Rp780 Rp87,360,000
2 Pasir Pasang 90 m3 Rp242,000 Rp21,780,000
3 Semen Tiga Roda 360 sak Rp84,000 Rp30,240,000
4 Bambu Esteger 360 batang Rp11,000 Rp3,960,000
5 Kusen Pintu Lantai 1 7 buah Rp250,000 Rp1,750,000
6 Kusen Pintu Lantai 2 4 buah Rp250,000 Rp1,000,000
7 Kusen aluminium 1 buah Rp308,380 Rp308,380
8 Kusen Jendela Lantai 1 15 buah Rp200,000 Rp3,000,000
9 Kusen Jendela Lantai 2 25 buah Rp200,000 Rp5,000,000
Jumlah VII Rp154,398,380
PEKERJAAN COR BALOK
VIII
ATAS
1 Besi 12 FL SNI 240 batang Rp113,000 Rp27,120,000
2 Besi 10 FL SNI 240 batang Rp97,000 Rp23,280,000
3 Besi 6 FL SNI 240 batang Rp32,000 Rp7,680,000
4 Papan 6 m3 Rp1,400,000 Rp8,400,000
5 Pasir Beton 24 m3 Rp175,000 Rp4,200,000
6 Batu Kerikil 90 m3 Rp200,000 Rp18,000,000
7 Bambu Penunjang 240 batang Rp11,000 Rp2,640,000
8 Semen Tiga Roda 210 sak Rp84,000 Rp17,640,000
9 Tali Kawat 30 kg Rp20,000 Rp600,000
10 Paku (7 cm, 10 cm, dan 5 cm) 72 kg Rp18,000 Rp1,296,000
Jumlah VIII Rp110,856,000
IX PEKERJAAN ATAP
1 Besi 8 FL SNI 3000 batang Rp62,000 Rp186,000,000
2 Besi 6 FL SNI 300 batang Rp32,000 Rp9,600,000
3 Papan 30 m3 Rp1,400,000 Rp42,000,000
4 Bambu 3000 batang Rp11,000 Rp33,000,000
5 Kayu Kaso 6x6 12 m3 Rp1,400,000 Rp16,800,000
6 Tali Kawat 120 kg Rp20,000 Rp2,400,000
7 Semen Tiga Roda 480 sak Rp84,000 Rp40,320,000
8 Ember Aduk 200 buah Rp10,000 Rp2,000,000
9 Pasir beton 108 m3 Rp200,000 Rp21,600,000
10 Batu kerikil 90 m3 Rp214,000 Rp19,260,000
11 Paku (7 cm, 10 cm, dan 5 cm) 18 dus Rp350,000 Rp6,300,000
Jumlah IX Rp379,280,000

X PEKERJAAN PELISTER ACI

1 Pasir Pasang 90 m3 Rp200,000 Rp18,000,000

2 Semen Tiga Roda 240 sak Rp84,000 Rp20,160,000
3 Kelasid 210 bal Rp22,000 Rp4,620,000
4 Benang 12 gl Rp10,000 Rp120,000
Jumlah X Rp42,900,000
PEKERJAAN PASANG
XI
PLAFOND
1 Kaso Merah 6x6 18 m3 Rp1,800,000 Rp32,400,000
2 GRC 1200 m2 Rp23,000 Rp27,600,000
3 Lis Kayu 3x3 1500 m3 Rp8,000 Rp12,000,000
4 Paku Jalosi 30 pak Rp350,000 Rp10,500,000
5 Paku7 cm dan 10 cm 180 kg Rp18,000 Rp3,240,000
6 Benang 12 gl Rp10,000 Rp120,000
Jumlah XI Rp85,860,000
PEKERJAAAN PASANG
XII
KERAMIK
1 Keramik 40/40 1100 m2 Rp55,000 Rp60,500,000
2 Pasir Pasang 60 m3 Rp200,000 Rp12,000,000
3 Semen Tiga Roda 45 sak Rp84,000 Rp3,780,000
4 Oker Keramik 90 bks Rp9,000 Rp810,000
5 Benang 12 gl Rp10,000 Rp120,000
6 Pemotong Keramik 6 buah Rp350,000 Rp2,100,000
Jumlah XII Rp79,310,000
PEKERJAAN PASANG
XIII
PINTU/RAM KACA
1 Daun Pintu Lantai 1 7 buah Rp450,000 Rp3,150,000
2 Daun Pintu Lantai 2 4 buah Rp450,000 Rp1,800,000
3 Ram Kaca Lantai 1 10 buah Rp150,000 Rp1,500,000
4 Ram Kaca Lantai 2 18 buah Rp150,000 Rp2,700,000
5 Kaca Mati Lantai 1 6 buah Rp50,000 Rp300,000
6 Kaca Mati Lantai 2 9 buah Rp50,000 Rp450,000
7 Kunci Pintu 11 buah Rp100,000 Rp1,100,000
8 Engsel Pintu 33 buah Rp25,000 Rp825,000
9 Pemasangan Rolling dor 1 buah Rp308,380 Rp308,380
11 Engsel Jendela 144 set Rp18,000 Rp2,592,000
12 Aksesoris Jendela 6 set Rp400,000 Rp2,400,000
13 Pemasangan Roll Door 1 buah Rp1,225,000 Rp1,225,000
Jumlah XIII Rp18,350,380

XIV PEKERJAAN PENGECATAN

1 Cat Tembok Romatek 60 pail Rp280,000 Rp16,800,000

2 Cat Kayu Glotex 60 kg Rp45,000 Rp2,700,000
3 Dempul Kayu 24 kg Rp35,000 Rp840,000
4 Thinner/Minyak Cat 60 kg Rp18,000 Rp1,080,000
5 Aksesoris Cat 6 paket Rp300,000 Rp1,800,000
Jumlah XIV Rp23,220,000
PEKERJAAN PASANG
XV
LISTRIK
1 Kabel Interna isi 2 24 gl Rp380,000 Rp9,120,000
2 Lampu Neon 60 buah Rp60,000 Rp3,600,000
3 Saklar 48 buah Rp15,000 Rp720,000
4 Aksesoris Listrik 6 paket Rp500,000 Rp3,000,000
Jumlah XV Rp16,440,000
XVI UPAH TENAGA KERJA
Pekerja 1200 HOK Rp75,000 Rp90,000,000
Tukang 1200 HOK Rp120,000 Rp144,000,000
Kepala Tukang 720 HOK Rp120,000 Rp86,400,000
Jumlah XVI Rp320,400,000

Rp1,551,707,760
 225
450
54

135

315

13.5

270
225
135
36
2.25
36
360

180

270

67.5

54

157.5
112000

90
360

7.56

240

210

30

90
72

3000

480

108
90

18

210
 18

1500
30
180

90

60

45

144

72