DAFTAR HARGA SATUAN UPAH

PROJECT NAME : NURUL HUDA SIDIK ORPHANAGE, DORMITORY RENOVATION

ITEM : NURUL HUDA SIDIK ORPHANAGE RENOVATION
LOCATION : JL. PADANJAKAYA KELURAHAN PENGAWU KOTA PALU
FISCAL YEAR : 2019

No Item QTTY. UNIT PRICE /Rp

1 Worker prs/day 75,000.00

2 Workman prs/day 100,000.00
3 Stonemason prs/day 100,000.00
4 Carpenter prs/day 100,000.00
5 Blacksmith prs/day 100,000.00
6 Welder prs/day 100,000.00
7 Aluminum artisan prs/day 100,000.00
8 Painter prs/day 100,000.00
9 Plumber prs/day 100,000.00
10 Electrician prs/day 100,000.00
11 Foreman prs/day 120,000.00
12 Foreman prs/day -
 BUILDING UNIT PRICE LIST

PROJECT NAME : NURUL HUDA SIDIK ORPHANAGE, DORMITORY RENOVATION

ITEM : NURUL HUDA SIDIK ORPHANAGE RENOVATION
LOCATION : JL. PADANJAKAYA KELURAHAN PENGAWU KOTA PALU
FISCAL YEAR : 2019

No ITEM Specification UNIT UNIT PRICE/IDR

I Building material
1 Land and Sand
Sand dripping M3 120,000.00
Pair Sand M3 120,000.00
Sand Concrete/Cast M3 120,000.00
Stone Sand M3 125,000.00
Sand Plaster M3 120,000.00
Land Driping (Pilihan) M3 85,000.00
Land Fertile M3 95,000.00

2 Gravel
Split gravel M3 260,000.00
River / Coral Gravel M3 155,000.00

3 Roks
Whole Stone, River Stone M3 165,000.00

4 Stone Print
Red Brick Pcs 1,000.00
Roster Concrete 20 x 20 Pcs 20,000.00

5 Chalk
Plug Lime (Mil) Kg 1,760.00

6 Cement
Cement Tonasa 1 zak = 50 kg Zak 70,000.00
White Cement Kg 2,000.00
Colour Cement Kg 20,000.00

7 Roof material
Roofing Plat BJLS 30 wide 45 cm Lbr 40,000.00
Roof tile Metal ex Multiroof uk. 80 x 77, t=0,40mm Lbr 75,000.00
Roofing Soka roof Lbr 55,000.00
Bumbungan Genteng Metal p = 100 cm Bh 20,000.00
Bumbungan Atap seng soka M 18,000.00
Lisplank Calsiboard lebar = 20 cm, p = 4 m Lbr 70,000.00
Lisplank Calsiboard lebar = 30 cm, p = 3,66 Lbr 74,000.00
Main Truss ( C. 75.40.0,75) ex taso , 1 btg = 6 m Btg 100,000.00
Main Truss ( C. 75.40.0,65) ex taso , 1 btg = 6 m Btg 90,000.00
Reng 20.30.0,45 ex taso , 1 btg = 6 m Btg 52,000.00
Reng 20.30.0,40 ex taso , 1 btg = 6 m Btg 48,000.00
No ITEM Specification UNIT UNIT PRICE/IDR

Screw Truss Bh 500.00

Screw Reng Bh 500.00
Screw Roofing Bh 500.00
Valley Gutter ex taso , 1 lbr = 6 m Lbr 200,000.00
Dynabolt Bh 2,500.00
Bracket L Bh 5,000.00

8 Wood Material
Wood Board Class II M3 2,500,000.00
Wooden Beams Class II M3 2,500,000.00
Wood Board Class III M3 2,000,000.00
Streched Wood Class III M3 2,000,000.00
Streched Wood Class IV M3 1,500,000.00
Dolken ( Scaffolding Fold) Btg 8,000.00
Formwork Ltr 12,500.00

9 Floor Hardener/Ceramic Tiles

Ceramic Tiles 20 x 20 cm (tekstur) 1 dos = 25 bh Dos 75,000.00
Ceramic Tiles 20 x 40 cm 1 dos = 12 bh Dos 80,000.00
Ceramic Tiles Uk. 10 x 30 cm ex Mulia KW 2 Bh 7,420.00
Ceramic Tiles Uk. 30 x 30 cm ex Mulia KW 2, 1 dos = Dos 80,000.00

10 Iron Material & Aluminium

Plain Iron Kg 12,000.00
Iron Strip Kg 9,200.00
Iron Screw Kg 12,000.00
Concrete Tie Wire Kg 25,000.00
screw Bolt Diver bh 350.00
Hollow Zingkallume Uk. 20 x 40 x 0,35p = 6m Btg 47,500.00
Kosen & Pintu Alumunium (terpasang)Lengkap dengan acesori Set 500,000.00

11 Ceiling Materials
Tripleks Uk. 120x240x3,0 mm Lbr 58,000.00
Tripleks Uk. 120x240x4,0 mm Lbr 65,000.00
Multipleks Uk. 120x240x9 mm Lbr 130,000.00
Gypsum Board Uk. 120x240 t = 9mm, ex Jayaboard Lbr 92,500.00
List Plafond Profil kayu 5/5 P=4m Btg 22,500.00
Teakwood t = 3mm Lbr 120,000.00
Teakwood t = 4mm Lbr 130,000.00

12 Finishing Materials
Wood / iron paint Kg 50,000.00
Basic wood paint Kg 50,000.00
Iron Putty ex Isamu Kg 32,800.00
Wood Putty ex Sanpolac Kg 35,000.00
Tiner ex Sakura Ltr 30,000.00
Tiner ex Impala Ltr 30,000.00
Brush 4" Bh 13,000.00
Brush 2" Bh 8,000.00
No ITEM Specification UNIT UNIT PRICE/IDR

Sand paper Lbr 6,000.00

Wood Glue Klg 27,500.00
Sealent 1 tabung = 380 ml tabung 37,500.00
Sealent ltr 98,600.00
Wall Paint Finished kg 22,500.00
Basic Wall paint kg 20,000.00
Wall Plamir Kg 24,000.00
Small Paint Kg 25,000.00
Residu Paint Ltr 20,000.00

13 Hanging Materials
Key door 2 Slaag ex Bremen Set 135,000.00
Planting Door Lock ex Bremen Set 100,000.00
Hinge ( For Door) ex Bremen, 4cm x 3cm Psg 30,000.00
Hinge (For Window) ex Bremen, 3cm x 2,5c Psg 23,000.00
Door Bolt psg 25,000.00
Windows Bolt Bh 7,500.00
Wind Hooks Psg 10,000.00
Pull Window Bh 10,000.00

14 Nails
Concrete Nail Dos 40,000.00
Ordinary Nail 1" - 2" Kg 20,000.00
Ordinary Nail 3" Kg 20,000.00
Ordinary Nail 4" Kg 20,000.00
Ordinary Nail 5" - 12" Kg 20,000.00
Piercing Nail Dos 12,800.00
Gypsum Nail Kg 28,000.00
Fixer Screw Bh 550.00
Plywood Nails Kg 30,000.00

15 Glass Materials
Glass Materials t = 5 mm M2 175,000.00
Glass Profile m1 10,000.00

16 Electric Materials
Cable NYM 3 x 2,5 mm Eterna, 1 Roll = 50 m Roll 875,000.00
Cable NYM 2 x 2,5 mm Eterna, 1 Roll = 100 m Roll 1,500,000.00
Cable NYM 2 x 1,5 mm Eterna, 1 Roll = 100 m Roll 600,000.00
Cable NYA 2,5 mm Eterna, 1 Roll = 100 m Roll 250,000.00
Electric Pipe dia 5/8 (17 mm) p = 4m Btg 8,500.00
Single Cropping ex Broco Bh 21,500.00
Double Cropping ex Broco Bh 31,000.00
T Dus Bh 3,000.00
L Bow Bh 1,500.00
Ordinary Clamps Bh 500.00
Bowl Bh 2,500.00
Electric Socket ex Broco Bh 28,500.00
Lamp PL-C 20 watt ex Phillips Essential Bh 50,000.00
No ITEM Specification UNIT UNIT PRICE/IDR

Lamp PL-C 18 watt ex Phillips Essential Bh 40,000.00

Lamp Pijar LED 5 watt ex Phillips Essential Bh 25,000.00
Fitting Lamp Down Light 5 " ex Phillips Essential Bh 65,000.00
Fitting Lamp Down Light 3 " ex Phillips Essential Bh 40,000.00
Fitting Lamp Biasa Bh 15,000.00
Lamp TL 18 watt + Kap Lamp Bh 143,750.00
Box MCB Bh 60,000.00
MCB 6A Bh 50,000.00

17 Sanitation Materials
Pipe PVC 4" AW, Panjang 4 m btg 260,000.00
Pipe PVC 3" AW, Panjang 4 m btg 200,000.00
Pipe PVC 2 1/2" AW, Panjang 4 m btg 130,000.00
Pipe PVC 1 1/2" AW, Panjang 4 m btg 100,000.00
Pipe PVC 1" AW, Panjang 4 m btg 67,500.00
Pipe PVC 3/4" AW, Panjang 4 m btg 55,000.00
Pipe PVC 1/2" AW, Panjang 4 m btg 35,000.00
Floor Drain/Roof Drain bh 60,000.00
Water Faucet bh 35,000.00
Goose Nect Water Faucet Set 125,000.00
Sealtape bh 13,000.00
Squat Toilet ex INA bh 325,000.00
Water Reservoir 550 L bh 1,150,000.00
Water Reservoir 1100 L bh 1,850,000.00
Dap Machine 200 Watt bh 750,000.00
Automatic Buoy Faucets bh 100,000.00
Coral reef m3 120,000.00
Palm Fiber m3 235,000.00
Evaporation Pipe bh 25,000.00
Dishwasher Stainless Steel 1 hole bh 480,000.00
 0.08
12.5

Harga Satuan (Rp) 163.8

136,000.00
150,000.00 116666.666666667 17500
150,000.00
110,000.00
150,000.00
80,000.00
90,000.00

300,000.00
250,000.00 183333.333333333 27500

177,500.00 133333.333333333 20000

1,040.00
20,000.00

1,760.00

85,000.00 75000 11250

40,000.00
20,000.00

25,000.00
76,000.00

#REF! 20,000.00 19000 2850

70,000.00
74,000.00
107,500.00 85000 12750
95,000.00 75000 11250
62,000.00 66,500.00 40000 6000
62,000.00 54,000.00 39000 5850
 Harga Satuan (Rp) 163.8

500.00
500.00
500.00
200,000.00
2,500.00
5,000.00

2,400,000.00
2,400,000.00
1,600,000.00
1,600,000.00
1,500,000.00
9.768 13,000.00
11977.886977887 2,500.00

0.18 79,000.00 0.0625 16.00000

5.55555555555556 90,000.00 0.1 10.00000
5.83333333333333 7,540.00
84,000.00

9.768
besi 4.35 11,175.00 1 10.70
9,200.00 1 7.40
8 11,175.00 0 4.74
10 22,000.00 0 2.66
350.00
47,500.00 78,396
1,100,000.00

11
58,500.00
62,000.00
86,000.00
97,000.00
21,500.00
122,000.00
134,000.00

52,000.00
52,000.00
32,800.00
32,800.00
64,000.00
40,000.00
24,000.00
16,000.00
 Harga Satuan (Rp) 163.8

4,000.00
22,400.00
37,500.00
98,600.00
52,000.00
23,200.00
28,000.00
28,400.00
20,000.00

135,000.00
100,000.00
54,000.00
28,800.00
90,000.00
15,000.00
8,000.00
7,500.00

43,000.00
20,000.00
20,000.00
20,000.00
20,000.00
12,800.00
28,000.00
1,000.00
30,000.00

176,000.00
10,000.00

2,250,000.00 570,000.00
750,000.00 790,000.00
565,000.00
250,000.00
8,000.00
20,000.00
25,000.00
2,000.00

25,000.00
50,000.00
 Harga Satuan (Rp) 163.8

40,000.00

25000 75,000.00 100,000.00

40,000.00
15,000.00
35,000.00

60,000.00

262,000.00
202,000.00
114,000.00 134,000.00
114,000.00 134,000.00
114,000.00 134,000.00
58,000.00
36,400.00
30,000.00
25,000.00
72500 125,000.00 197500
13,000.00
272,000.00
1,000,000.00 150,000.00 1,150,000.00
1,600,000.00 240,000.00 1,840,000.00
600,000.00 90,000.00 690,000.00

120,000.00
235,000.00
25,000.00
480,000.00
 DAFTAR ANALISA HARGA Unit WorkersAN
BERDASARKAN AHSP BID WorkersAN UMUM
PERMEN PU NO 28/PRT/M/2016

#NAME? : #NAME?
#NAME? : #NAME?
#NAME? : #NAME?
#NAME? : 2019

PREPARATION OF WORKING
I.1. Pembersihan 1 m2 lapangan dan perataan

No. Description code unit coefisien Unit Price (IDR) Total Price (idr)

A POWER
workers L. 01 OH 0.1000 75,000.00 7,500.00
foreman L. 04 OH 0.0500 - -
TOTAL OF L WORKERS 7,500.00
B MATERIALS
-
TOTAL PRICE OF MATERIALS -
C TOOLS
-
TOTAL PRICE OF TOOLS -

D TOTAL ( A+B+C) 7,500.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 7,500.00

I.2. Pengukuran dan

Measurement
pemasangan
and1 Installation
m1 Bouwplank1 m1 Bouwplank

No. description code unit coefisien unit price (IDR) total price ( IDR )

A POWER
worker L. 01 OH 0.1000 75,000.00 7,500.00
carpenters L. 02 OH 0.1000 100,000.00 10,000.00
foreman L. 03 OH 0.0100 120,000.00 1,200.00
overseer L. 04 OH 0.0050 - -
TOTAL WORKERS 18,700.00
B MATERIALS
woodens beams 5/7 ( III Class/outspread) m3 0.0120 #NAME? #NAME?
nail 2"-3'' Kg 0.0200 #NAME? #NAME?
saw timber 3/20 m3 0.0070 #NAME? #NAME?
TOTAL PRICE OF MATERIALS #NAME?
C TOOLS
-
TOTAL PRICE OF TOOLS -

D TOTAL ( A+B+C) #NAME?

E Overhead + Profit - %xD #NAME?
F The Price unit of labor ( D+E) #NAME?

II. DEMOLITION WORK

II. I Demolition 1 m3 Reinforeced concrete

No. Description code unit coefisien unit price (IDR) Total Price (IDR)

A POWER
workers L. 01 OH 13.3340 75,000.00 1,000,050.00
foreman L. 04 OH 0.6660 - -
TOTAL WORKERS 1,000,050.00
B MATERIALS

TOTAL PRICE OF THE MATERI -

C TOOLS
-
TOTAL PRICE OF THE TOOLS -
D TOTAL (A+B+C) 1,000,050.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 1,000,050.00

II. 2 DEMOLITION 1 m3 CONCRETE

No. descriptiom code unit coefision unit price (IDR) Totatl Price (IDR)

A POWER
workers L. 01 OH 6.6670 75,000.00 500,025.00
foreman L. 04 OH 0.3330 - -
TOTAL WORKERS 500,025.00
B MATERIALS

TOTAL PRICE OF MATERIALS -

C TOOLS
-
TOTAL PRICE OF TOOLS -

D TOTAL (A+B+C) 500,025.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 500,025.00

II.3 Demolition 1 m3 Brick Wall

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 6.6670 75,000.00 500,025.00
Foreman L. 04 OH 0.0333 - -
Total Workers 500,025.00
B MATERIALS

Total Price of Materials -

C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 500,025.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 500,025.00

II.4. Mengupas 1 m2 Plesteran Eksisting

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1250 75,000.00 9,375.00
Foreman L. 04 OH 0.0125 - -
Total Workers 9,375.00
B BAHAN

Total Price of Materials -

C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 9,375.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 9,375.00

II.5. Membongkar 1 m2 Atap (Bongkaran tidak dipakai kembali)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1000 75,000.00 7,500.00
Foreman L. 04 OH 0.0100 - -
Total Workers 7,500.00
B BAHAN

Total Price of Materials -

C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 7,500.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 7,500.00

II.6. Membongkar 1 m3 Kuda - kuda/Gording/Balok (Bongkaran tidak dipakai kembali)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 4.0000 75,000.00 300,000.00
Tukang kayu L. 02 OH 3.0000 100,000.00 300,000.00
Foreman L. 04 OH 0.2000 - -
Total Workers 600,000.00
B BAHAN

Total Price of Materials -

C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 600,000.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 600,000.00

II.7. Membongkar 1 m2 Plafond + Rangka (Bongkaran tidak dipakai kembali)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1500 75,000.00 11,250.00
Foreman L. 04 OH 0.0150 - -
Total Workers 11,250.00
B BAHAN

Total Price of Materials -

C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 11,250.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 11,250.00

III. WorkersAN GALIAN & URUGAN

III.1. Penggalian 1 m3 tanah biasa sedalam 1 m

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7500 75,000.00 56,250.00
Foreman L. 04 OH 0.0250 - -
Total Workers 56,250.00
B BAHAN
-
Total Price of Materials -
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 56,250.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 56,250.00

III.2. Pengurugan kembali 1 m3 galian tanah

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.5000 75,000.00 37,500.00
Foreman L. 04 OH 0.0500 - -
Total Workers 37,500.00
B MATERIALS
-
Total Price of Materials -
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 37,500.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 37,500.00

III.3. Pengurugan 1 m3 dengan pasir urug

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Foreman L. 04 OH 0.0100 - -
Total Workers 22,500.00
B MATERIALS
Pasir urug 1.2000 120,000.00 144,000.00
Total Price of Materials 144,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 166,500.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 166,500.00

III.4. Pengurugan 1 m3 tanah urug

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2500 75,000.00 18,750.00
Foreman L. 04 OH 0.0250 - -
Total Workers 18,750.00
B MATERIALS
Tanah urug m3 1.2000 85,000.00 102,000.00
Total Price of Materials 102,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 120,750.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 120,750.00

III.5. Pengurugan 1 m3 tanah Subur

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2500 75,000.00 18,750.00
Foreman L. 04 OH 0.0250 - -
Total Workers 18,750.00
B MATERIALS
Tanah subur m3 1.2000 95,000.00 114,000.00
Total Price of Materials 114,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 132,750.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 132,750.00

III.6. Pengurugan 1 m3 sirtu padat

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2500 75,000.00 18,750.00
Foreman L. 04 OH 0.0250 - -
Total Workers 18,750.00
B MATERIALS
Sirtu m3 1.2000 125,000.00 150,000.00
Total Price of Materials 150,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 168,750.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 168,750.00

IV. WorkersAN PONDASI, PASANGAN DAN PLESTERAN

IV.1. Pemasangan 1 m3 batu kosong (anstamping)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7800 75,000.00 58,500.00
Mason L. 02 OH 0.3900 100,000.00 39,000.00
Kepala tukang L. 03 OH 0.0390 120,000.00 4,680.00
Foreman L. 04 OH 0.0390 - -
Total Workers 102,180.00
B MATERIALS
River Stone m3 1.2000 165,000.00 198,000.00
Pasir urug m3 0.4320 120,000.00 51,840.00
Total Price of Materials 249,840.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 352,020.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 352,020.00

IV.2. Pemasangan 1 m3 pondasi River Stone campuran 1 SP : 4 PP

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.5000 75,000.00 112,500.00
Mason L. 02 OH 0.7500 100,000.00 75,000.00
Kepala tukang L. 03 OH 0.0750 120,000.00 9,000.00
Foreman L. 04 OH 0.0750 - -
Total Workers 196,500.00
B MATERIALS
River Stone m3 1.2000 165,000.00 198,000.00
Cement Portland Kg 163.0000 1,400.00 228,200.00
Pasir pasang m3 0.5200 120,000.00 62,400.00
Total Price of Materials 488,600.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 685,100.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 685,100.00

IV.3. Pemasangan 1 m2 dinding Red Brick (5 x 11 x 22) cm, tebal 1/2 batu, campuran 1 SP : 3 PP

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0150 - -
Total Workers 33,700.00
B MATERIALS
Red Brick Buah 70.0000 1,000.00 70,000.00
Cement Portland Kg 14.3700 1,400.00 20,118.00
Pasir pasang m3 0.0400 120,000.00 4,800.00
Total Price of Materials 94,918.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 128,618.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 128,618.00
1V.4. Pemasangan 1 m2 dinding Red Brick (5 x 11 x 22) cm, tebal 1/2 batu, campuran 1 SP : 5 PP

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0150 - -
Total Workers 33,700.00
B MATERIALS
Red Brick Buah 70.0000 1,000.00 70,000.00
Cement Portland Kg 9.6800 1,400.00 13,552.00
Pasir pasang m3 0.0450 120,000.00 5,400.00
Total Price of Materials 88,952.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 122,652.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 122,652.00

IV.5. Pemasangan 1 m2 Pas. Penebalan dinding bata (1/3 dari Pas. Dinding 1/2 bata 1 : 5)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Upah Pas. Dinding 1 5 % 0.3000 33,700.00 10,110.00
Total Workers 10,110.00
B MATERIALS
Jumlah Bahan Pas. Dinding 1 : 5 % 0.3000 88,952.00 26,685.60
Total Price of Materials 26,685.60
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 36,795.60
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 36,795.60

IV.6. Pembuatan 1 m2 plesteran 1 SP : 3 PP, tebal 15 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0150 - -
Total Workers 39,300.00
B MATERIALS
PC Kg 7.7760 1,400.00 10,886.40
PP m3 0.0230 120,000.00 2,760.00
Total Price of Materials 13,646.40
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 52,946.40
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 52,946.40

IV.7. Pembuatan 1 m2 plesteran 1 SP : 4 PP, tebal 15 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0150 - -
Total Workers 39,300.00
B BAHAN
PC Kg 6.2400 1,400.00 8,736.00
PP m3 0.0240 120,000.00 2,880.00
Total Price of Materials 11,616.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 50,916.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 50,916.00

IV.8. Pembuatan 1 m2 plesteran 1 SP : 5 PP, tebal 15 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0150 - -
Total Workers 39,300.00
B BAHAN
PC Kg 5.1840 1,400.00 7,257.60
PP m3 0.0260 120,000.00 3,120.00
Total Price of Materials 10,377.60
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 49,677.60
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 49,677.60

IV.9. Pembuatan 1 m2 plesteran Ciprat 1 SP : 2 PP, tebal 15 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0150 - -
Total Workers 33,700.00
B BAHAN
PC Kg 4.3200 1,400.00 6,048.00
PP m3 0.0060 120,000.00 720.00
Total Price of Materials 6,768.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 40,468.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 40,468.00

IV.10. Pembuatan 1 m2 acian

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2000 75,000.00 15,000.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0100 - -
Total Workers 26,200.00
B BAHAN
Cement PC Kg 3.2500 1,400.00 4,550.00
Total Price of Materials 4,550.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 30,750.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 30,750.00
IV.11. Memasang 1 m2 dinding terawang (Roster) ukuran 20x20, campuran 1 SP : 3 PP

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.3000 75,000.00 22,500.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0150 - -
Total Workers 33,700.00
B MATERIALS
Roster Bh 25.0000 20,000.00 500,000.00
Cement PC Kg 14.0000 1,400.00 19,600.00
PP m3 0.0320 120,000.00 3,840.00
Total Price of Materials 523,440.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 557,140.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 557,140.00

V. WorkersAN LANTAI KERAMIK

V.1. Pemasangan 1 m2 Dinding keramik ukuran 20 cm x 40 cm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7000 75,000.00 52,500.00
Mason L. 02 OH 0.3500 100,000.00 35,000.00
Kepala tukang L. 03 OH 0.0350 120,000.00 4,200.00
Foreman L. 04 OH 0.0350 - -
Total Workers 91,700.00
B BAHAN
Keramik Bh 12.5000 6,666.67 83,333.33
Cement Portland Kg 9.3000 1,400.00 13,020.00
Semen nat Kg 1.9400 2,000.00 3,880.00
Pasir pasang m3 0.0180 120,000.00 2,160.00
Total Price of Materials 102,393.33
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 194,093.33

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 194,093.33

V.2. Pemasangan 1 m2 lantai keramik ukuran 20 cm x 20 cm (tekstur kasar)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7000 75,000.00 52,500.00
Mason L. 02 OH 0.3500 100,000.00 35,000.00
Kepala tukang L. 03 OH 0.0350 120,000.00 4,200.00
Foreman L. 04 OH 0.0030 - -
Total Workers 91,700.00
B BAHAN
Keramik 20 x 20 Bh 26.5000 3,000.00 79,500.00
Cement Portland Kg 10.4000 1,400.00 14,560.00
Semen nat Kg 0.5000 20,000.00 10,000.00
Pasir pasang m3 0.0450 120,000.00 5,400.00
Total Price of Materials 109,460.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 201,160.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 201,160.00
V.3. Pemasangan 1 m2 lantai keramik ukuran 30 cm x 30 cm (tekstur halus)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7000 75,000.00 52,500.00
Mason L. 02 OH 0.3500 100,000.00 35,000.00
Kepala tukang L. 03 OH 0.0350 120,000.00 4,200.00
Foreman L. 04 OH 0.0030 - -
Total Workers 91,700.00
B BAHAN
Keramik Bh 11.8700 7,272.73 86,327.27
Cement Portland Kg 10.0000 1,400.00 14,000.00
Semen nat Kg 0.5000 20,000.00 10,000.00
Pasir pasang m3 0.0450 120,000.00 5,400.00
Total Price of Materials 115,727.27
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 207,427.27

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 207,427.27

V.4. Pemasangan 1 m' plint keramik ukuran 10 cm x 30 cm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0900 75,000.00 6,750.00
Mason L. 02 OH 0.0900 100,000.00 9,000.00
Kepala tukang L. 03 OH 0.0090 120,000.00 1,080.00
Foreman L. 04 OH 0.0050 - -
Total Workers 16,830.00
B BAHAN
Plint keramik Bh 3.5300 7,420.00 26,192.60
Cement Portland Kg 1.1400 1,400.00 1,596.00
Semen nat Kg 0.1000 20,000.00 2,000.00
Pasir pasang m3 0.0030 120,000.00 360.00
Total Price of Materials 30,148.60
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 46,978.60

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 46,978.60

VI. WorkersAN BETON

VI.1. Membuat 1 m3 beton tumbuk 1 : 3 : 5

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.2000 75,000.00 90,000.00
Mason L. 02 OH 0.2000 100,000.00 20,000.00
Kepala tukang L. 03 OH 0.0200 120,000.00 2,400.00
Foreman L. 04 OH 0.0600 - -
Total Workers 112,400.00
B BAHAN
Cement Portland Kg 230.0000 1,400.00 322,000.00
Pasir beton m3 0.6379 120,000.00 76,542.86
Kerikil m3 0.7607 155,000.00 117,914.81
Air Liter 200.0000 -
Total Price of Materials 516,457.67
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 628,857.67

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 628,857.67
VI.2. Membuat 1 m3 beton mutu f'c = 7,4 Mpa (K 100), slump (12 ± 2) cm, w/c = 0,66

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.6500 75,000.00 123,750.00
Mason L. 02 OH 0.2750 100,000.00 27,500.00
Kepala tukang L. 03 OH 0.0280 120,000.00 3,360.00
Foreman L. 04 OH 0.0830 - -
Total Workers 154,610.00
B BAHAN
Cement Portland Kg 247.0000 1,400.00 345,800.00
Pasir beton m3 0.6207 120,000.00 74,485.71
Kerikil m3 0.7400 155,000.00 114,700.00
Air Liter 215.0000 -
Total Price of Materials 534,985.71
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 689,595.71

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 689,595.71

VI.3. Membuat 1 m3 beton mutu f'c = 9,8 Mpa (K 125), slump (12 ± 2) cm, w/c = 0,78

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.6500 75,000.00 123,750.00
Mason L. 02 OH 0.2750 100,000.00 27,500.00
Kepala tukang L. 03 OH 0.0280 120,000.00 3,360.00
Foreman L. 04 OH 0.0830 - -
Total Workers 154,610.00
B BAHAN
Cement Portland Kg 276.0000 1,400.00 386,400.00
Pasir beton m3 0.5914 120,000.00 70,971.43
Kerikil (Maks 30 mm) m3 0.7496 155,000.00 116,192.59
Air Liter 215.0000 -
Total Price of Materials 573,564.02
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 728,174.02

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 728,174.02

VI.4. Membuat 1 m3 beton mutu f'c = 14,5 Mpa (K 175), slump (12 ± 2) cm, w/c = 0,66

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.6500 75,000.00 123,750.00
Mason L. 02 OH 0.2750 100,000.00 27,500.00
Kepala tukang L. 03 OH 0.0280 120,000.00 3,360.00
Foreman L. 04 OH 0.0830 - -
Total Workers 154,610.00
B BAHAN
Cement Portland Kg 326.0000 1,400.00 456,400.00
Pasir beton m3 0.5429 120,000.00 65,142.86
Kerikil m3 0.7622 155,000.00 118,144.44
Air Liter 215.0000 -
Total Price of Materials 639,687.30
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 794,297.30

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 794,297.30
VI.5. Membuat 1 m3 beton mutu f'c = 19,3 Mpa (K 225), slump (12 ± 2) cm, w/c = 0,58

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.6500 75,000.00 123,750.00
Mason L. 02 OH 0.2750 100,000.00 27,500.00
Kepala tukang L. 03 OH 0.0280 120,000.00 3,360.00
Foreman L. 04 OH 0.0830 - -
Total Workers 154,610.00
B BAHAN
Cement Portland Kg 371.0000 1,400.00 519,400.00
Pasir beton m3 0.4986 120,000.00 59,828.57
Kerikil m3 0.7756 155,000.00 120,211.11
Air Liter 215.0000 -
Total Price of Materials 699,439.68
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 854,049.68

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 854,049.68

VI.6. Pembesian 10 kg dengan besi polos atau besi ulir

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0700 75,000.00 5,250.00
Tukang besi L. 02 OH 0.0700 100,000.00 7,000.00
Kepala tukang L. 03 OH 0.0070 120,000.00 840.00
Foreman L. 04 OH 0.0040 - -
Total Workers 13,090.00
B BAHAN
Besi beton (polos/ulir) Kg 10.5000 12,000.00 126,000.00
Kawat beton Kg 0.1500 25,000.00 3,750.00
Total Price of Materials 129,750.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 142,840.00

E Pembesian 1 Kg dgn besi polos / ulir D/10 14,284.00
F Overhead + Profit - %xD -
G Harga Unit Workersan (E+F) 14,284.00

VI.7. Pemasangan 1 m2 bekisting untuk pondasi

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.5200 75,000.00 39,000.00
Tukang kayu L. 02 OH 0.2600 100,000.00 26,000.00
Kepala tukang L. 03 OH 0.0260 120,000.00 3,120.00
Foreman L. 04 OH 0.0260 - -
Total Workers 68,120.00
B BAHAN
Kayu terentang m3 0.0400 1,500,000.00 60,000.00
Paku 5 cm - 10 cm Kg 0.3000 20,000.00 6,000.00
Minyak bekisting Liter 0.1000 12,500.00 1,250.00
Total Price of Materials 67,250.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 135,370.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 135,370.00
VI.8. Pemasangan 1 m2 bekisting untuk sloof

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.5200 75,000.00 39,000.00
Tukang kayu L. 02 OH 0.2600 100,000.00 26,000.00
Kepala tukang L. 03 OH 0.0260 120,000.00 3,120.00
Foreman L. 04 OH 0.0260 - -
Total Workers 68,120.00
B BAHAN
Kayu terentang m3 0.0450 1,500,000.00 67,500.00
Paku 5 cm - 10 cm Kg 0.3000 20,000.00 6,000.00
Minyak bekisting Liter 0.1000 12,500.00 1,250.00
Total Price of Materials 74,750.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 142,870.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 142,870.00

VI.9. Pemasangan 1 m2 bekisting untuk kolom

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.6600 75,000.00 49,500.00
Tukang kayu L. 02 OH 0.3300 100,000.00 33,000.00
Kepala tukang L. 03 OH 0.0330 120,000.00 3,960.00
Foreman L. 04 OH 0.0330 - -
Total Workers 86,460.00
B BAHAN
Kayu terentang m3 0.0400 1,500,000.00 60,000.00
Paku 5 cm - 12 cm Kg 0.4000 20,000.00 8,000.00
Minyak bekisting Liter 0.2000 12,500.00 2,500.00
Balok kayu kelas III m3 0.0150 2,000,000.00 30,000.00
Plywood tebal 9 mm Lbr 0.3500 130,000.00 45,500.00
Dolken kayu φ 8-10 cm - panjang 4 m Batang 2.0000 8,000.00 16,000.00
Total Price of Materials 162,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 248,460.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 248,460.00

VI.10. Pemasangan 1 m2 bekisting untuk balok

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.6600 75,000.00 49,500.00
Tukang kayu L. 02 OH 0.3300 100,000.00 33,000.00
Kepala tukang L. 03 OH 0.0330 120,000.00 3,960.00
Foreman L. 04 OH 0.0330 - -
Total Workers 86,460.00
B BAHAN
Kayu terentang m3 0.0400 1,500,000.00 60,000.00
Paku 5 cm - 12 cm Kg 0.4000 20,000.00 8,000.00
Minyak bekisting Liter 0.2000 12,500.00 2,500.00
Balok kayu kelas II m3 0.0180 2,000,000.00 36,000.00
Plywood tebal 9 mm Lbr 0.3500 130,000.00 45,500.00
Dolken kayu φ 8-10 cm - panjang 4 m Batang 2.0000 8,000.00 16,000.00
Total Price of Materials 168,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 254,460.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 254,460.00

VI.11. Pemasangan 1 m2 bekisting untuk plat lantai

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.6600 75,000.00 49,500.00
Tukang kayu L. 02 OH 0.3300 100,000.00 33,000.00
Kepala tukang L. 03 OH 0.0330 120,000.00 3,960.00
Foreman L. 04 OH 0.0330 - -
Total Workers 86,460.00
B BAHAN
Kayu terentang m3 0.0400 1,500,000.00 60,000.00
Paku 5 cm - 12 cm Kg 0.4000 20,000.00 8,000.00
Minyak bekisting Liter 0.2000 12,500.00 2,500.00
Balok kayu kelas II m3 0.0150 2,000,000.00 30,000.00
Plywood tebal 9 mm Lbr 0.3500 130,000.00 45,500.00
Dolken kayu φ 8-10 cm - panjang 4 m Batang 6.0000 8,000.00 48,000.00
Total Price of Materials 194,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 280,460.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 280,460.00

VII. WorkersAN ATAP

VII.1. Pemasangan 1 m2 Kuda - kuda Baja Ringan + Reng untuk Atap Genteng Metal/Biasa

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2000 75,000.00 15,000.00
Tukang besi L. 02 OH 0.4000 100,000.00 40,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0500 - -
Total Workers 56,200.00
B BAHAN
C - 75. 40.0,75 m1 1.4880 16,666.67 24,800.00
C - 75. 40.0,65 m1 2.2320 15,000.00 33,480.00
Baut (Screw driver) bh 28.0000 500.00 14,000.00
Dynabolt bh 1.6000 2,500.00 4,000.00
Reng 20.30.0,45 m1 5.4000 8,666.67 46,800.00

Total Price of Materials 123,080.00

C TOOLS
Total Price of TOOLS -

D Total (A+B+C) 179,280.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 179,280.00

VII.2. Pemasangan 1 m1 talang miring, seng plat

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0400 75,000.00 3,000.00
Tukang kayu L. 03 OH 0.4000 100,000.00 40,000.00
Kepala tukang L. 03 OH 0.0250 120,000.00 3,000.00
Foreman L. 04 OH 0.00125 - -
Total Workers 46,000.00
B BAHAN
Seng plat m1 0.5000 40,000.00 20,000.00
Paku biasa ½" - 1" Kg 0.0150 20,000.00 300.00
Kayu Kls III, papan m3 0.0190 2,000,000.00 38,000.00
Flincote / meni besi Kg 0.3000 25,000.00 7,500.00
Total Price of Materials 65,800.00
C TOOLS
Total Price of TOOLS -

D Total (A+B+C) 111,800.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 111,800.00
VII.3. Pemasangan 1 m2 Atap Soka roof

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2000 75,000.00 15,000.00
Tukang kayu L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0010 - -
Total Workers 26,200.00
B BAHAN
Atap Soka Jempol Lembar 0.7000 55,000.00 38,500.00
Sekrup Fixer Bh 6.0000 500.00 3,000.00
Total Price of Materials 41,500.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 67,700.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 67,700.00

VII.4. Pemasangan 1 m1 Bubungan Atap

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2500 75,000.00 18,750.00
Tukang kayu L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0130 - -
Total Workers 35,550.00
B BAHAN
Bubungan Atap Soka m1 1.1000 18,000.00 19,800.00
Sekrup Fixer Bh 6.0000 550.00 3,300.00
Total Price of Materials 23,100.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 58,650.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 58,650.00

VII.5. Pemasangan 1 m1 lisplank Calsiboard 1 x 1,2 x lebar 30 cm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1000 75,000.00 7,500.00
Tukang kayu L. 02 OH 0.2000 100,000.00 20,000.00
Kepala tukang L. 03 OH 0.0200 120,000.00 2,400.00
Foreman L. 04 OH 0.0050 - -
Total Workers 29,900.00
B BAHAN
Lisplank Calsiboard lebar 20 cm m1 2.1000 20,218.58 42,459.02
Paku 5cm dan 7cm kg 0.0500 20,000.00 1,000.00
Total Price of Materials 43,459.02
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 73,359.02

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 73,359.02
VIII. WorkersAN KUSEN, PINTU, JENDELA, VENTILASI KAYU DAN ALAT PENGGANTUNG
VIII.1. Pembuatan dan pemasangan 1 m3 kusen pintu dan kusen jendela, kayu kelas II

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 6.0000 75,000.00 450,000.00
Tukang kayu L. 02 OH 18.0000 100,000.00 1,800,000.00
Kepala tukang L. 03 OH 1.8000 120,000.00 216,000.00
Foreman L. 04 OH 0.3000 - -
Total Workers 2,466,000.00
B BAHAN
Balok kayu, kls II m3 1.1000 2,500,000.00 2,750,000.00
Paku 10 cm Kg 1.2500 20,000.00 25,000.00
Lem kayu Kg 1.0000 27,500.00 27,500.00
Total Price of Materials 2,802,500.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 5,268,500.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 5,268,500.00

VIII.2. Pembuatan 1 m2 Jalusi kosen, kayu kelas II

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.6700 75,000.00 50,250.00
Tukang kayu L. 02 OH 2.0000 100,000.00 200,000.00
Kepala tukang L. 03 OH 0.2000 120,000.00 24,000.00
Foreman L. 04 OH 0.3350 - -
Total Workers 274,250.00
B BAHAN
Papan kayu, kls II m3 0.0600 2,500,000.00 150,000.00
Paku 10 cm Kg 0.1500 20,000.00 3,000.00
Total Price of Materials 153,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 427,250.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 427,250.00

VIII.3. Pembuatan 1 m2 daun pintu Panel, kayu kelas II

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.0000 75,000.00 75,000.00
Tukang kayu L. 02 OH 3.0000 100,000.00 300,000.00
Kepala tukang L. 03 OH 0.3000 120,000.00 36,000.00
Foreman L. 04 OH 0.0500 - -
Total Workers 411,000.00
B BAHAN
Papan kayu, kls II m3 0.0400 2,500,000.00 100,000.00
Lem kayu kg 0.5000 27,500.00 13,750.00
Total Price of Materials 113,750.00
C TOOLS
Total Price of TOOLS -
D Total (A+B+C) 524,750.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 524,750.00

VIII.4. Pembuatan 1 m2 daun pintu teakwood rangkap, rangka kayu kelas I atau II tertutup
(lebar sampai 90 cm)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.7000 75,000.00 52,500.00
Tukang kayu L. 02 OH 2.1000 100,000.00 210,000.00
Kepala tukang L. 03 OH 0.2100 120,000.00 25,200.00
Foreman L. 04 OH 0.0350 - -
Total Workers 287,700.00
B BAHAN
Papan kayu, kls II m3 0.0250 2,500,000.00 62,500.00
Paku 1 cm - 2,5 cm kg 0.0300 20,000.00 600.00
Lem kayu kg 0.5000 27,500.00 13,750.00
Teakwood t = 4 mm Lbr 1.0000 130,000.00 130,000.00
Total Price of Materials 206,850.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 494,550.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 494,550.00

VIII.5. Pembuatan dan pemasangan 1 m2 jendela kaca, kayu kelas I atau II

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.8000 75,000.00 60,000.00
Tukang kayu L. 02 OH 2.4000 100,000.00 240,000.00
Kepala tukang L. 03 OH 0.2400 120,000.00 28,800.00
Foreman L. 04 OH 0.0400 - -
Total Workers 328,800.00
B BAHAN
Papan kayu, kls II m3 0.0240 2,500,000.00 60,000.00
Lem kayu Kg 0.3000 27,500.00 8,250.00
Total Price of Materials 68,250.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 397,050.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 397,050.00

VIII.6. Pemasangan 1 m2 kaca tebal 5 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0150 75,000.00 1,125.00
Tukang kayu L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0008 - -
Total Workers 17,925.00
B BAHAN
Kaca tebal 5 mm m2 1.1000 175,000.00 192,500.00
Sealant Kg 0.0500 98,600.00 4,930.00
Total Price of Materials 197,430.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 215,355.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 215,355.00

VIII.7. Pemasangan 1 buah kunci tanam 2 slaag

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0600 75,000.00 4,500.00
Tukang kayu L. 02 OH 0.6000 100,000.00 60,000.00
Kepala tukang L. 03 OH 0.0600 120,000.00 7,200.00
Foreman L. 04 OH 0.0030 - -
Total Workers 71,700.00
B BAHAN
Kunci tanam 2 Slaag Bh 1.0000 135,000.00 135,000.00
Total Price of Materials 135,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 206,700.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 206,700.00

VIII.8. Pemasangan 1 buah kunci tanam biasa

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Tukang kayu L. 02 OH 0.5000 100,000.00 50,000.00
Kepala tukang L. 03 OH 0.0500 120,000.00 6,000.00
Foreman L. 04 OH 0.0050 - -
Total Workers 56,750.00
B BAHAN
Kunci tanam Bh 1.0000 100,000.00 100,000.00
Total Price of Materials 100,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 156,750.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 156,750.00

VIII.9. Pemasangan 1 Set Grendel Pintu Tanam

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Tukang kayu L. 02 OH 0.5000 100,000.00 50,000.00
Kepala tukang L. 03 OH 0.0500 120,000.00 6,000.00
Foreman L. 04 OH 0.0050 - -
Total Workers 56,750.00
B BAHAN
Grendel Pintu Tanam Bh 1.0000 25,000.00 25,000.00
Total Price of Materials 25,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 81,750.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 81,750.00

VIII.10. Pemasangan 1 buah engsel pintu

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0150 75,000.00 1,125.00
Tukang kayu L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0008 - -
Total Workers 17,925.00
B BAHAN
Engsel pintu Bh 1.0000 15,000.00 15,000.00
Total Price of Materials 15,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 32,925.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 32,925.00

VIII.11. Pemasangan 1 buah engsel jendela

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Tukang kayu L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0005 - -
 Total Workers 11,950.00
B BAHAN
Engsel Jendela Bh 1.0000 11,500.00 11,500.00
Total Price of Materials 11,500.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 23,450.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 23,450.00

VIII.12. Pemasangan 1 buah kait angin

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0150 75,000.00 1,125.00
Tukang kayu L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0080 - -
Total Workers 17,925.00
B BAHAN
Kait angin Bh 1.0000 10,000.00 10,000.00
Total Price of Materials 10,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 27,925.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 27,925.00

VIII.13. Pemasangan 1 buah grandel jendela

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Tukang kayu L. 02 OH 0.0500 100,000.00 5,000.00
Kepala tukang L. 03 OH 0.0500 120,000.00 6,000.00
Foreman L. 04 OH 0.0050 - -
Total Workers 11,750.00
B BAHAN
Grandel jendela Bh 1.0000 7,500.00 7,500.00
Total Price of Materials 7,500.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 19,250.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 19,250.00

VIII.14. Pemasangan 1 buah tarikan jendela

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0150 75,000.00 1,125.00
Tukang kayu L. 02 OH 0.1500 100,000.00 15,000.00
Kepala tukang L. 03 OH 0.0150 120,000.00 1,800.00
Foreman L. 04 OH 0.0080 - -
Total Workers 17,925.00
B BAHAN
Tarikan jendela Bh 1.0000 10,000.00 10,000.00
Total Price of Materials 10,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 27,925.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 27,925.00
IX. WorkersAN PLAFOND
IX.1. Pemasangan 1 m2 rangka langit-langit (60 x 60) cm, kayu kelas II atau III

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.2000 75,000.00 15,000.00
Tukang kayu L. 02 OH 0.3000 100,000.00 30,000.00
Kepala tukang L. 03 OH 0.0300 120,000.00 3,600.00
Foreman L. 04 OH 0.0100 - -
Total Workers 48,600.00
B BAHAN
Kaso-kaso 5cm x 7 cm, kls III m3 0.0163 2,000,000.00 32,600.00
Paku 7cm - 10cm kg 0.2500 20,000.00 5,000.00
Total Price of Materials 37,600.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 86,200.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 86,200.00

IX.2. Pembuatan 1 m2 langit-langit Tripleks ukuran (120 x 240) cm, t = 3 mm

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1000 75,000.00 7,500.00
Tukang kayu L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0050 - -
Total Workers 18,700.00
B BAHAN
Tripleks 3 mm Lembar 0.3750 58,000.00 21,750.00
Paku tripleks Kg 0.0300 30,000.00 900.00
Total Price of Materials 22,650.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 41,350.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 41,350.00

IX.3. Pembuatan 1 m' list langit-langit profil kayu 5/5

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0500 75,000.00 3,750.00
Tukang kayu L. 02 OH 0.0500 100,000.00 5,000.00
Kepala tukang L. 03 OH 0.0050 120,000.00 600.00
Foreman L. 04 OH 0.0030 - -
Total Workers 9,350.00
B BAHAN
List Profil kayu 5/5 m1 1.0500 5,625.00 5,906.25
Paku Biasa 1 s/d 2,5" Kg 0.0100 20,000.00 200.00
Total Price of Materials 6,106.25
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 15,456.25

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 15,456.25
X. WorkersAN PLUMBING DAN SANITARY
X.1. Pemasangan 1 m' Pipa PVC type AW d= 4"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0810 75,000.00 6,075.00
Mason L. 02 OH 0.1350 100,000.00 13,500.00
Kepala tukang L. 03 OH 0.0135 120,000.00 1,620.00
Foreman L. 04 OH 0.0040 - -
Total Workers 21,195.00
B BAHAN
Pipa PVC 4" m' 1.2000 65,000.00 78,000.00
Perlengkapan % 0.3500 22,750.00 7,962.50
Total Price of Materials 85,962.50
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 107,157.50
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 107,157.50

X.2. Pemasangan 1 m' Pipa PVC type AW d= 3"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0810 75,000.00 6,075.00
Mason L. 02 OH 0.1350 100,000.00 13,500.00
Kepala tukang L. 03 OH 0.0135 120,000.00 1,620.00
Foreman L. 04 OH 0.0040 - -
Total Workers 21,195.00
B BAHAN
Pipa PVC 3" m' 1.2000 50,000.00 60,000.00
Perlengkapan % 0.3500 17,500.00 6,125.00
Total Price of Materials 66,125.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 87,320.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 87,320.00

X.3. Pemasangan 1 m' Pipa PVC type AW d= 2 1/2"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0810 75,000.00 6,075.00
Mason L. 02 OH 0.1350 100,000.00 13,500.00
Kepala tukang L. 03 OH 0.0135 120,000.00 1,620.00
Foreman L. 04 OH 0.0040 - -
Total Workers 21,195.00
B BAHAN
Pipa PVC 2 1/2" m' 1.2000 32,500.00 39,000.00
Perlengkapan % 0.3500 11,375.00 3,981.25
Total Price of Materials 42,981.25
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 64,176.25

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 64,176.25

X.4. Pemasangan 1 m' Pipa PVC type AW d= 1"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0360 75,000.00 2,700.00
Mason L. 02 OH 0.0600 100,000.00 6,000.00
Kepala tukang L. 03 OH 0.0060 120,000.00 720.00
Foreman L. 04 OH 0.0020 - -
Total Workers 9,420.00
B BAHAN
Pipa PVC 1" m' 1.2000 16,875.00 20,250.00
Perlengkapan % 0.3500 5,906.25 2,067.19
Total Price of Materials 22,317.19
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 31,737.19
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 31,737.19

X.5. Pemasangan 1 m' Pipa PVC type AW d= 1 1/2"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0540 75,000.00 4,050.00
Mason L. 02 OH 0.0900 100,000.00 9,000.00
Kepala tukang L. 03 OH 0.0090 120,000.00 1,080.00
Foreman L. 04 OH 0.0030 - -
Total Workers 14,130.00
B BAHAN
Pipa PVC 1 1/2" m' 1.2000 25,000.00 30,000.00
Perlengkapan % 0.3500 8,750.00 3,062.50
Total Price of Materials 33,062.50
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 47,192.50
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 47,192.50

X.6. Pemasangan 1 m' Pipa PVC type AW d= 3/4"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0360 75,000.00 2,700.00
Mason L. 02 OH 0.0600 100,000.00 6,000.00
Kepala tukang L. 03 OH 0.0060 120,000.00 720.00
Foreman L. 04 OH 0.0020 - -
Total Workers 9,420.00
B BAHAN
Pipa PVC 3/4" m' 1.2000 13,750.00 16,500.00
Perlengkapan % 0.3500 4,812.50 1,684.38
Total Price of Materials 18,184.38
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 27,604.38
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 27,604.38

X.7. Pemasangan 1 m' Pipa PVC type AW d= 1/2"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0360 75,000.00 2,700.00
Mason L. 02 OH 0.0600 100,000.00 6,000.00
Kepala tukang L. 03 OH 0.0060 120,000.00 720.00
Foreman L. 04 OH 0.0020 - -
Total Workers 9,420.00
B BAHAN
Pipa PVC 1/2" m' 1.2000 8,750.00 10,500.00
Perlengkapan % 0.3500 3,062.50 1,071.88
Total Price of Materials 11,571.88
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 20,991.88
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 20,991.88
X.8. Pemasangan 1 bh floor drain/Roof Drain

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Mason L. 02 OH 0.1000 100,000.00 10,000.00
Kepala tukang L. 03 OH 0.0100 120,000.00 1,200.00
Foreman L. 04 OH 0.0050 - -
Total Workers 11,950.00
B BAHAN
Floor Drain/Roof Drain m' 1.0000 60,000.00 60,000.00
Total Price of Materials 60,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 71,950.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 71,950.00

X.9. Pemasangan 1 bh Kran Air diameter 1/2" atau 3/4"

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Mason L. 02 OH 0.4000 100,000.00 40,000.00
Kepala tukang L. 03 OH 0.0400 120,000.00 4,800.00
Foreman L. 04 OH 0.0050 - -
Total Workers 45,550.00
B BAHAN
Kran Air bh 1.0000 35,000.00 35,000.00
Sealtape bh 0.0250 13,000.00 325.00
Total Price of Materials 35,325.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 80,875.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 80,875.00

X.10. Pemasangan 1 bh Kran Air Leher Angsa

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0100 75,000.00 750.00
Mason L. 02 OH 0.4000 100,000.00 40,000.00
Kepala tukang L. 03 OH 0.0400 120,000.00 4,800.00
Foreman L. 04 OH 0.0050 - -
Total Workers 45,550.00
B BAHAN
Kran Air Leher angsa bh 1.0000 125,000.00 125,000.00
Sealtape bh 0.0250 13,000.00 325.00
Total Price of Materials 125,325.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 170,875.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 170,875.00

X.11. Pemasangan 1 bh Kloset Jongkok

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 1.0000 75,000.00 75,000.00
Mason L. 02 OH 1.5000 100,000.00 150,000.00
Kepala tukang L. 03 OH 0.1500 120,000.00 18,000.00
Foreman L. 04 OH 0.1600 - -
Total Workers 243,000.00
B MATERIALS
Kloset jongkok bh 1.0000 325,000.00 325,000.00
Semen PC kg 6.0000 1,400.00 8,400.00
Pasir m3 0.0100 120,000.00 1,200.00
Total Price of Materials 334,600.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 577,600.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 577,600.00

X12. Pemasangan 1 bh Bak Cuci Piring Stainless Steel 1 lubang

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0300 75,000.00 2,250.00
Mason L. 02 OH 0.3000 100,000.00 30,000.00
Foreman L. 03 OH 0.0300 120,000.00 3,600.00
Overseer L. 04 OH 0.0015 - -
Total Workers 35,850.00
B MATERIALS
Bak Cuci Piring Stainless Steel 1 lubang bh 1.0000 480,000.00 480,000.00
Cement PC kg 6.0000 1,400.00 8,400.00
Sand m3 0.0100 120,000.00 1,200.00
Equipment 0.1200 480,000.00 57,600.00
Total Price of Materials 547,200.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 583,050.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 583,050.00

X.13. Analisa Praktis Pemasangan 1 Unit Septicktank & Peresapan

No. Description Code Unit Volume Unit Price (IDR) Total Price (IDR)

Septic Tank Excavation & Infiltration m3 4.7233 56,250.00 265,682.81

Urugan Tanah kembali Peresapan m3 0.2400 37,500.00 9,000.00
Urugan Pasir bawah Lantai Septicktank m3 0.0786 166,500.00 13,091.06
Urugan Pasir Peresapan m3 0.0400 166,500.00 6,660.00
Coral reef m3 0.2373 120,000.00 28,470.00
Gravel m3 0.2373 155,000.00 36,773.75
Palm Fiber m3 0.2386 235,000.00 56,076.88
Cor Lantai Septictank K-175 m3 0.0786 794,297.30 62,451.63
Pas. Batu Merah Trasraam m2 11.5500 128,618.00 1,485,537.90
Plesteran Trasraam m2 12.9525 52,946.40 685,788.25
Beton bertulang Penutup Septicktank K-175 m3 0.2473 794,297.30 196,390.01
Pembesian plat d = 8 Kg 19.5328 14,284.00 279,005.80
Bakesting plat m2 1.4225 280,460.00 398,954.35
Evaporation Pipe bh 1.0000 25,000.00 25,000.00
Total 3,548,882.43
Overhead + Profit - %xD -
The Price Unit of Labor (D+E) 3,548,882.43

XI. WorkersAN PENGECATAN

XI.1. 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis Base Paint, 2 lapis Cover Paint)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0700 75,000.00 5,250.00
Painter L. 02 OH 0.0090 100,000.00 900.00
Kepala tukang L. 03 OH 0.0060 120,000.00 720.00
Foreman L. 04 OH 0.0030 - -
Total Workers 6,870.00
B MATERIALS
Cat meni Kg 0.2000 25,000.00 5,000.00
Plamuur Kg 0.1500 35,000.00 5,250.00
Base Paint Kg 0.1700 50,000.00 8,500.00
 Cover Paint Kg 0.2600 50,000.00 13,000.00
Brush Bh 0.0100 13,000.00 130.00
Thinner Kg 0.0300 30,000.00 900.00
Sandpaper Lbr 0.2000 6,000.00 1,200.00
Total Price of Materials 33,980.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 40,850.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 40,850.00

XI.2. Pengecatan 1 m2 tembok baru (1 lapis plamuur, 1 lapis Base Paint, 2 lapis Cover Paint)

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.0200 75,000.00 1,500.00
Painter L. 02 OH 0.0630 100,000.00 6,300.00
Kepala tukang L. 03 OH 0.0063 120,000.00 756.00
Foreman L. 04 OH 0.0030 - -
Total Workers 8,556.00
B MATERIALS
Plamuur Kg 0.1000 24,000.00 2,400.00
Base Paint Kg 0.1000 20,000.00 2,000.00
Cover Paint Kg 0.2600 22,500.00 5,850.00
Total Price of Materials 10,250.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 18,806.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 18,806.00

XI.3. Pelaburan 1 m2 bidang kayu dengan cat residu

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Workers L. 01 OH 0.1000 75,000.00 7,500.00
Foreman L. 04 OH 0.0060 - -
Total Workers 7,500.00
B MATERIALS
Residual paint Ltr 0.3500 20,000.00 7,000.00
Total Price of Materials 7,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 14,500.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 14,500.00

XII. WorkersAN ELEKTRIKAL

XII.1. Workersan instalasi 1 titik lampu

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.4800 75,000.00 36,000.00
Electrician L. 02 OH 0.0480 100,000.00 4,800.00
Kepala Electrician L. 03 OH 0.0480 120,000.00 5,760.00
Total Workers 46,560.00
B BAHAN
Pipa Listrik dia 5/8 (17 mm) m1 11.000 2,125.00 23,375.00
Kabel 2 x NYM 1,5 mm m1 11.000 6,000.00 66,000.00
T Dus Bh 1.000 3,000.00 3,000.00
L Bow Bh 2.000 1,500.00 3,000.00
Klem Biasa Bh 11.000 500.00 5,500.00
Total Price of Materials 100,875.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 147,435.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 147,435.00

XII.2. Workersan instalasi 1 titik Electric Socket dan kotak kontak

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.4800 75,000.00 36,000.00
Electrician L. 02 OH 0.0480 100,000.00 4,800.00
Kepala Electrician L. 03 OH 0.0480 120,000.00 5,760.00
Total Workers 46,560.00
B BAHAN
Pipa Listrik dia 5/8 (17 mm) m1 11.000 2,125.00 23,375.00
Kabel NYM 3 x 2,5 mm m1 11.000 17,500.00 192,500.00
T Dus Bh 1.000 3,000.00 3,000.00
L Bow Bh 2.000 1,500.00 3,000.00
Klem Biasa Bh 11.000 500.00 5,500.00
Mangkok Bh 1.000 2,500.00 2,500.00
Total Price of Materials 229,875.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 276,435.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 276,435.00

XII.3. 1 Buah Workersan saklar Tunggal

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.4000 75,000.00 30,000.00
Electrician L. 02 OH 0.0400 100,000.00 4,000.00
Kepala Electrician L. 03 OH 0.0400 120,000.00 4,800.00
Total Workers 38,800.00
B BAHAN
Saklar Bh 1.0000 21,500.00 21,500.00
Total Price of Materials 21,500.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 60,300.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 60,300.00

XII.4. 1 Buah Workersan saklar Ganda

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.4000 75,000.00 30,000.00
Electrician L. 02 OH 0.0400 100,000.00 4,000.00
Kepala Electrician L. 03 OH 0.0400 120,000.00 4,800.00
Total Workers 38,800.00
B BAHAN
Saklar Bh 1.0000 31,000.00 31,000.00
Total Price of Materials 31,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 69,800.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 69,800.00
XII.5. 1 Buah Workersan pasang Electric Socket

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.2000 75,000.00 15,000.00
Electrician L. 02 OH 0.0200 100,000.00 2,000.00
Head of Electrician L. 03 OH 0.0200 120,000.00 2,400.00
Total Workers 19,400.00
B MATERIALS
Electric Socket bh 1.0000 28,500.00 28,500.00
Total Price of Materials 28,500.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 47,900.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 47,900.00

XII.6. 1 Buah Workersan pasang Box MCB

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.2000 75,000.00 15,000.00
Electrician L. 02 OH 0.0200 100,000.00 2,000.00
Head of Electrician L. 03 OH 0.0200 120,000.00 2,400.00
Total Workers 19,400.00
B MATERIALS
Box MCB Bh 1.0000 60,000.00 60,000.00
Total Price of Materials 60,000.00
C TOOLS
-
Total Price of TOOLS -

D Total (A+B+C) 79,400.00

E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 79,400.00

XII.7. 1 Buah Workersan pasang MCB

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.2000 75,000.00 15,000.00
Electrician L. 02 OH 0.0200 100,000.00 2,000.00
Head of electrician L. 03 OH 0.0200 120,000.00 2,400.00
Total Workers 19,400.00
B MATERIALS
MCB Bh 1.0000 50,000.00 50,000.00
Total Price of Materials 50,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 69,400.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 69,400.00

XII.8. 1 Buah Workersan Pasang Lampu PL-C 20 watt + fitting Lampu biasa

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.2000 75,000.00 15,000.00
Electrician L. 02 OH 0.0200 100,000.00 2,000.00
Head of Electrician L. 03 OH 0.0200 120,000.00 2,400.00
Total Workers 19,400.00
B MATERIALS
Lamp PL-C 20 Watt Bh 1.0000 50,000.00 50,000.00
Fitting Ordinary Light Bh 1.0000 15,000.00 15,000.00
Total Price of Materials 65,000.00
C TOOLS
 -
Total Price of TOOLS -
D Total (A+B+C) 84,400.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 84,400.00

XII.9. 1 Buah Workersan Pasang Lampu PL-C 18 watt + fitting Lampu biasa

No. Description Code Unit Coefisien Unit Price (IDR) Total Price (IDR)

A POWER
Assistant Electrician L. 01 OH 0.2000 75,000.00 15,000.00
Electrician L. 02 OH 0.0200 100,000.00 2,000.00
Head of Electrician L. 03 OH 0.0200 120,000.00 2,400.00
Total Workers 19,400.00
B MATERIALS
Lamp PL-C 18 watt Bh 1.0000 40,000.00 40,000.00
Fitting Ordinary Light Bh 1.0000 15,000.00 15,000.00
Total Price of Materials 55,000.00
C TOOLS
-
Total Price of TOOLS -
D Total (A+B+C) 74,400.00
E Overhead + Profit - %xD -
F The Price Unit of Labor (D+E) 74,400.00
25
0.616
4.37 2.6 6.97
 RECAPITULATION
Cost Estimate

PROJECT NAME : DORMITORY RENOVATION

ITEM : NURUL HUDA SIDIK ORPHANAGE, DORMITORY RENOVATION

LOCATION : JL. PADANJAKAYA KELURAHAN PENGAWU KOTA PALU

FISCAL YEAR : 2019

TOTAL COST
NO DESCRIPTION TOTAL COST
(RP.)
I PREPARATION 600,000.00

II SITE WORK 7,193,273.16

III 59,107,637.34
FOUNDATION, WALLS AND PLESTERIES WORK
IV TILES WORK 15,642,641.69

V CONCRETE WORK 26,034,582.93

VI ROOF WORK 22,412,430.30

VII FRAME, DOORS, WINDOWS, WOOD VENTILATION AND ACCESSORIES TOOLS 12,600,142.30

VIII PLAFOND 11,197,552.38

IX PLUMBING DAN SANITARY 8,379,332.43

X Painting & Decorating 8,967,739.76

XI Electrical 4,837,560.00

XII FINISHING 300,000.00

TOTAL COST 177,272,892.28

TAX 10 % 17,727,289.23

GRAND TOTAL 195,000,181.51

ROUNDING COST 195,000,000.00

Palu, July 2019

Dibuat Oleh,
PLANNER

SALHUDIN, ST.,M.P.W.,IAI
 Cost Estimate
( CE )

PROJECT NAME : DORMITORY RENOVATION

ITEM : NURUL HUDA SIDIK ORPHANAGE, DORMITORY RENOVATION

LOCATION : JL. PADANJAKAYA KELURAHAN PENGAWU KOTA PALU

FISCAL YEAR : 2019

UNIT PRICE TOTAL COST

NO ITEM QTTY. UNIT
(RP.) (RP.)

I PREPARATION
1 Work. Pair Bouwplank & Measurement 1.00 ls 600,000.00 600,000.00
AMOUNT - A 600,000.00
II SITE WORK
1 Excavation 32.77 m³ 56,250.00 1,843,171.88
2 Back Fill 9.69 m³ 37,500.00 363,234.38
3 Sand Fill under floor 6.74 m³ 166,500.00 1,121,668.88
4 Sand fill under foundation 2.31 m³ 166,500.00 383,990.63
5 Soil fill under floor 28.83 m³ 120,750.00 3,481,207.41
AMOUNT - B 7,193,273.16
III
FOUNDATION, WALLS AND PLESTERIES WORK
1 Work. Empty Stone Pair 9.23 m³ 352,020.00 3,247,384.50
2 Work. Foundation of River Stone add. 1Pc : 4 Sand 20.91 m³ 685,100.00 14,325,441.00
3 Work. Wall Pair 1/2 brick 1Pc : 3 Sand 34.72 m2 128,618.00 4,464,973.87
4 Work. Plaster the Wall 1 : 3, including Colomn, Sloof, Beam & Plat 92.98 m2 52,946.40 4,922,797.43
5 Work. Wall Pair 1/2 brick 1 : 5 97.20 m2 122,652.00 11,921,161.14
6 Work. Plaster the Wall 1 : 5 194.39 m2 49,677.60 9,656,828.66
7 Work. Plaster Foundation 1 : 3 20.70 m2 52,946.40 1,095,990.48
8 Work. Finishing Coat 308.07 m2 30,750.00 9,473,060.25
AMOUNT - C 59,107,637.34
IV TILES WORK
1 Work. Pair of floor ceramics 30 x 30 (Softning Texture) 59.77 m2 207,427.27 12,397,928.09
2 Work. Pair of Wall ceramics 20 x 40 12.24 m2 194,093.33 2,375,702.40
3 Work. Floor of ceramics 20 x 20 (Hard Texture), for Toilet 4.32 m2 201,160.00 869,011.20
AMOUNT - D 15,642,641.69
V CONCRETE WORK
1 Work. Concrete mash for floor, t = 5 cm 3.20 m3 628,857.67 2,015,174.41
2 Work. Concrete Colomn 15/15 (KP), Quality of Concrate K-175
a. Work. Casting concrete K-175 1.20 m³ 794,297.30 951,667.45
b. Work. Reinforced, Iron Soft Concrete Ø 10 131.35 Kg 14,284.00 1,876,203.40
c. Work. Reinforced, Iron Soft Concrete Ø 6 37.77 Kg 14,284.00 539,535.25
d. Work. Cast (Begisting) 3.56 m2 248,460.00 885,138.75
3 Work. Concrete Sloof 15/20 (SL), Quality Concrete K-175
a. Work. Casting Concrete K-175 1.80 m³ 794,297.30 1,427,947.97
b. Work. Reinforced, Iron Soft Concrete Ø 10 151.70 Kg 14,284.00 2,166,882.80
c. Work. Reinforced, Iron Soft Concrete Ø 6 45.44 Kg 14,284.00 649,088.77
d. Work. Cast (Begisting) 11.99 m2 142,870.00 1,712,296.95
4 Work. Concrete Beam Weak 12/12 (BL), Quality Concrete K-175
a. Work. Casting Concrete K-175 0.21 m³ 794,297.30 169,602.33
b. Work. Casting, Iron Soft Concrete Ø 10 39.47 Kg 14,284.00 563,741.87
c. Work. Reinforced, Iron Soft Concrete Ø 6 7.57 Kg 14,284.00 108,075.92
d. Work. Cast (Begisting) 3.71 m2 254,460.00 943,291.17
5 Work. Concrete Ring Beam 15/20 (RB), Quality Concrete K-175
a. Work. Casting Concrete K-175 2.52 m³ 794,297.30 1,998,352.72
b. Work. Reinforced, Iron Soft Concrete Ø 10 212.13 Kg 14,284.00 3,030,112.53
c. Work. Reinforced, Iron Soft Concrete Ø 6 63.54 Kg 14,284.00 907,668.84
d. Work. Cast (Begisting) 17.19 m2 254,460.00 4,374,628.61
6 Work Plat Concrete, thick 12 cm, Quality Concrete K-175
a. Work Casting Concrete K-175 0.52 m³ 794,297.30 409,619.12
 b. Work. Reinforced, Iron Soft Concrete Ø 10 49.21 Kg 14,284.00 702,915.64
c. Work. Cast (Begisting) 2.15 m2 280,460.00 602,638.43
AMOUNT - E 26,034,582.93
VI ROOF WORK
1 Work. Trestle Frame + Ring Truss 81.60 m2 179,280.00 14,629,248.00
2 Work. Pair Covering Roof / Seng Soka 81.60 m2 67,700.00 5,524,320.00
3 Work. Pair bumbling Roof / seng soka 16.00 m' 58,650.00 938,400.00
4 Work. Pair Lisplank Calsiboard 18.00 m' 73,359.02 1,320,462.30
AMOUNT - F 22,412,430.30
VII FRAME, DOORS, WINDOWS, WOOD VENTILATION AND ACCESSORIES TOOLS
1 Work. Frame Door, Windows & Wood Ventilation Class II ( Size installed ) 0.35 m³ 5,268,500.00 1,833,438.00
2 Work. Door Panel 6.56 m2 524,750.00 3,442,360.00
3 Work. Frame & Door Alumunium (installed) for toilet 2.00 bh 500,000.00 1,000,000.00
4 Work. Windows & Frame Glass Ventilation & Jalousie 6.00 m2 397,050.00 2,382,300.00
5 Work. Pair Glass Windows & Glass Patten 5 mm 2.66 m2 215,355.00 572,844.30
6 Work. Pair Key Door 2 Slaag 4.00 bh 206,700.00 826,800.00
7 Work. Pair. Hinge Door 8.00 bh 32,925.00 263,400.00
8 Work. Pair. Latch Door 4.00 bh 81,750.00 327,000.00
9 Work. Pair. Hinge Windows 32.00 bh 23,450.00 750,400.00
10 Work. Pair. Latch Windows 16.00 bh 19,250.00 308,000.00
11 Work. Pair. Haq Angin Windows 16.00 psg 27,925.00 446,800.00
12 Work. Pair. Pull Windows 16.00 bh 27,925.00 446,800.00
AMOUNT - G 12,600,142.30
VIII PLAFOND
1 Work. Pair. Frame Plafond Wood 5/7 79.61 m2 86,200.00 6,862,382.00
2 Work. Pair. Cover Plafond Plywood 3 mm 79.61 m2 41,350.00 3,291,873.50
3 Work. Pair. List Plafond profile Wood 5/5 67.50 m' 15,456.25 1,043,296.88
TOTAL JUMLAH H 11,197,552.38
IX PLUMBING DAN SANITARY
1 Piping LIQUID WASTE
Procurement and installation of Liquid Waste distribution pipes.
Pipe PVC class AW (10 kg/cm2). Including fiting, tee, elbow, reducer dll.
Complete with the required accessories.
- Installation Pipe, d= 4" ( Septictank Towards Influence ) 4.00 m' 107,157.50 428,630.00
- Installation Pipe Solid Disposal d= 3" 12.00 m' 87,320.00 1,047,840.00
- Installation Pipe Liquid Waste KM d= 2 1/2" (from Floor Drain) 20.00 m' 64,176.25 1,283,525.00
- Floor drained 2.00 Bh 71,950.00 143,900.00
2 Piping CLEAN WATER
Procurement and installation of clean water supply pipes
Pipe PVC Class AW (10 kg/cm2). Including fiting, tee, elbow, reducer dll.
Complete with the required accessories.
- Pipe PVC AW ø 3/4" 16.00 m' 27,604.38 441,670.00
- Pipe PVC AW ø 1/2" 8.00 m' 20,991.88 167,935.00
- Water faucet Standart ø 1/2" 2.00 bh 80,875.00 161,750.00
3 Work. Pair Squat toilet 2.00 Set 577,600.00 1,155,200.00
4 Septictank and Influence 1.00 Unit 3,548,882.43 3,548,882.43
AMOUNT I 8,379,332.43
X Painting & Decorating
1 Work. Wall painting (Exterior+Interior) 308.07 m2 18,806.00 5,793,508.00
2 Work. Plafond painting + List Plafond 82.99 m2 18,806.00 1,560,615.91
3 Work. Wood Painting ( Frame, Door, Windows, jalousie & listplank ) 39.50 m2 40,850.00 1,613,615.85
AMOUNT J 8,967,739.76
XI Electrical
1 FREIGHT BOX
- Pair Box MCB 1.00 bh 79,400.00 79,400.00
- Pair MCB 1.00 bh 69,400.00 69,400.00
2 LIGHTING AND POWER LIGHTS
Procurement and installation of lighting fixtures, power switches and outlets, stand
hanger, inbow dos, including auxiliary equipment, wall and
rejuvenation.
- Pair Lamp PL-C 20 watt + fitting Lamp Down Light 5 " 4.00 bh 84,400.00 337,600.00
- Pair Lamp PL-C 20 watt + fitting Lamp Down Light 3 " 2.00 bh 74,400.00 148,800.00
- Pair Single switch ( with cabel NYM 3 x 2,5 mm ) 6.00 bh 60,300.00 361,800.00
- Pair Stop Contact Code CP ( dgn Cabel NYM 3 x 2,5 mm ) 4.00 bh 47,900.00 191,600.00
- Switch Installation & Socket, NYM 3 x 2,5 mm, in the conduit pipe
PVC Hi 20 mm, inbow dos, and completeness 10.00 titik 276,435.00 2,764,350.00
- Lamp installation, NYM 2 x 1,5 mm, in the conduit pipe
PVC Hi 20 mm, inbow dos, and completeness 6.00 titik 147,435.00 884,610.00
AMOUNT K 4,837,560.00
XII FINISHING
1 Work. Finishing and Final Cleaning 1.00 Ls 300,000.00 300,000.00
AMOUNT L 300,000.00
REKAPITULASI
RENCANA ANGGARAN BIAYA

SATUAN KERJA : #REF!

PEKERJAAN : #REF!
LOKASI : #REF!
TAHUN ANGGARAN : 2015
GEDUNG : PEMBELAJARAN KHUSUS ( TAHAP 1 )
LUAS / VOLUME : 120 M2

TOTAL
NO URAIAN PEKERJAAN JUMLAH BIAYA
(RP.)
A. PEKERJAAN PERSIAPAN #REF!
C. PEKERJAAN GALIAN & URUGAN #REF!
D. PEKERJAAN PONDASI, PASANGAN DAN PLESTERAN #REF!
E. PEKERJAAN KERAMIK #REF!
F. PEKERJAAN BETON #REF!
G. PEKERJAAN ATAP #REF!
H. PEKERJAAN KUSEN, PINTU, JENDELA, VENTILASI KAYU DAN ALAT PENGGANTUNG #REF!
I. PEKERJAAN PLAFOND #REF!
K. PEKERJAAN PENGECATAN #REF!
L. PEKERJAAN ELEKTRIKAL #REF!
M PEKERJAAN AKHIR #NAME?
JUMLAH TOTAL #REF!
PPn ( 10%) #REF!
JUMLAH #REF!
A. BIAYA KONSTRUKSI DIBULATKAN #REF!

Terbilang : TIGA RATUS TUJUH PULUH SEMBILAN JUTA DELAPAN PULUH SATU RIBU RUPIAH
RINCIAN
RENCANA ANGGARAN BIAYA
SATUAN KERJA : #REF!
PEKERJAAN : #REF!
LOKASI : #REF!
TAHUN ANGGARAN : 2015
GEDUNG : PEMBELAJARAN KHUSUS
LUAS / VOLUME : 192 M2

HARGA JUMLAH
NO URAIAN PEKERJAAN VOL. SAT. SATUAN HARGA
(RP.) (RP.)

A. PEKERJAAN PERSIAPAN
1 Pek. Pasang Bouwplank & Pengukuran #REF! m' #REF! #REF!
2 Pek. Pembersihan Lokasi m2
TOTAL JUMLAH - A #REF!
B. PEKERJAAN GALIAN & URUGAN
2 Pek. Galian Tanah Pondasi Batu Kali 46.55 m³ #REF! #REF!
3 Pek. Urugan Kembali Bekas Galian 11.64 m³ #REF! #REF!
4 Pek.Urugan Pasir bawah Lantai & Pondasi 23.86 m³ #REF! #REF!
5 Pek.Urugan Tanah bawah Lantai 96.00 m³ #REF! #REF!
TOTAL JUMLAH - B #REF!
C. PEKERJAAN PONDASI, PASANGAN DAN PLESTERAN
1 Pek. Pasangan Batu Kosong 18.62 m³ #REF! #REF!
2 Pek. Pondasi Batu belah add. 1Pc : 4 Psr 47.88 m³ #REF! #REF!
3 Pek. Pasangan dinding 1/2 bata 1Pc : 3Psr 26.76 m2 #REF! #REF!
4 Pek. Plester dinding 1 : 3 53.52 m2 #REF! #REF!
5 Pek. Pasangan dinding 1/2 bata 1 : 5, 310.34 m2 #REF! #REF!
6 Pek. Plester dinding 1 : 5 620.68 m2 #REF! #REF!
7 Pek. Plester Pondasi 1 : 3 13.50 m2 #REF! #REF!
9 Pek. Acian Semen 687.70 m2 #REF! #REF!
11 Pek. Saluran Air Hujan lbr. 30 cm 58.00 m' #REF! #REF!
12 Pek. Bak Kontrol Air Hujan 35x35 cm #REF! bh #REF! #REF!
TOTAL JUMLAH - D #REF!
D. PEKERJAAN KERAMIK
1 Pek. Pasangan Lantai Keramik 40X40 153.00 m2 #REF! #REF!
2 Pek. Pasangan Plin Keramik 10X40 129.65 m1 #REF! #REF!
3 Pek. Pasangan Lantai Keramik Pengarah 30 x 30 14.40 m2 #REF! #REF!
4 Pek. Pasangan Lantai Keramik KM 20X20 Anti Selip 9.00 m2 #REF! #REF!
5 Pek. Pasangan Keramik Dinding KM 20X25 27.45 m2 #REF! #REF!
6 Pek. Pasangan dinding keramik motif batu alam 36.98 m2 #REF! #REF!
TOTAL JUMLAH - D #REF!
E. PEKERJAAN BETON
1 Pekerjaan Beton tumbuk untuk lantai 11.10 m3 #REF! #REF!
4 Pek. Sloof tipe S1 15 x 20 ( BB 120 kg ) K 175 3.99 m3 #NAME? #NAME?
6 Pek. Kolom tipe K3 15 x 20, (BB 110 kg) K 175 1.08 m3 #NAME? #NAME?
7 Pek. Kolom tipe K4 12 x 12 (BB 200 kg ) K 175 2.10 m3 #NAME? #NAME?
9 Pek. Ringbalk RB1 13 x 20 (BB 155 kg ) K 175 3.46 m3 #NAME? #NAME?
TOTAL JUMLAH - E #REF!
F. PEKERJAAN ATAP
1 Pek. Pasang kuda-kuda & Rangka Baja Ringan 316.00 M2 #REF! #REF!
2 Pek. Pasang Penutup Atap Genteng metal 316.00 M2 #REF! #REF!
3 Pek. Pasang Bubungan Metal 47.15 M' #REF! #REF!
4 Pek. Pasang Lisplank Wood Plank Elephant 300/2 mm 75.42 M' #REF! #REF!
TOTAL JUMLAH - F #REF!
G. PEKERJAAN KUSEN, PINTU, JENDELA, VENTILASI KAYU DAN ALAT PENGGANTUNG
1 Pek. Kosen Pintu, Jendela & Ventilasi 5/13,5 ( Ukuran terpasang ) 1.34 m3 #REF! #REF!
2 Pek. Pintu Panil kayu kls II 24.47 m2 #REF! #REF!
3 Pek. Jendela Bingkai jendela kayu kls II 13.60 m2 #REF! #REF!
4 Pek. Pas. Kaca bening 5 mm 10.48 m2 #REF! #REF!
7 Pek. Pas. Kunci Pintu 2 Slaag 8.00 bh #REF! #REF!
8 Pek. Pas. Engsel Pintu 42.00 psg #REF! #REF!
9 Pek. Pas. Grendel Pintu Tanam 6.00 psg #REF! #REF!
10 Pek. Pas. Engsel jendela 18.00 bh #REF! #REF!
11 Pek. Pas. Grendel Jendela 18.00 bh #REF! #REF!
12 Pek. Pas. Haq Angin 18.00 psg #REF! #REF!
13 Pek. Pas. Tarikan Jendela 18.00 bh #REF! #REF!
TOTAL JUMLAH - G #REF!
H. PEKERJAAN PLAFOND
1 Pek. Pas. Rangka Plafond Besi Hollow Zingkalum 236.88 m2 #REF! #REF!
2 Pek. Pas. Plafond Gypsum 9mm 236.88 m2 #REF! #REF!
3 Pek. Pas. List Plafond kayu profil 5/5 165.65 m' #REF! #REF!
TOTAL JUMLAH - H #REF!
I. PEKERJAAN PLUMBING DAN SANITARY
1 PEMIPAAN AIR KOTOR PADAT, BUANGAN/CAIR
Pengadaan dan pemasangan pipa penyalur air kotor, air bekas ###
dan pipa ventilasi. Pipa PVC klas AW (10 kg/cm2).Termasuk ###
fiting, tee, elbow, reducer dll. Lengkap dengan accessories yang disyaratkan.
- Instalasi Pipa Air Kotor Cair d= 4" ( Peresapan ) 8.00 m' #REF! #REF!
- Instalasi Pipa Air Kotor Padat d= 3" 16.00 m' #REF! #REF!
- Instalasi Pipa Air Kotor Cair KM d= 3" 16.00 m' #REF! #REF!
- Floor drained 2.00 bh #REF! #REF!
2 PEMIPAAN AIR BERSIH
Pengadaan dan pemasangan pipa penyalur air kotor, air bekas
dan pipa ventilasi. Pipa PVC klas AW (10 kg/cm2). Termasuk
fiting, tee, elbow, reducer dll. Lengkap dengan accessories yang disyaratkan
- Pipa PVC AW ø 2" 8.00 m' 64,176.25 513,410.00
- Pipa PVC AW ø 3/4" 18.00 m' #REF! #REF!
- Pipa PVC AW ø 1/2" 12.00 m' #REF! #REF!
- Faucet (kran) Standart ø 1/2" 3.00 bh #REF! #REF!
- Stop kran 3/4 2.00 bh 30,000.00 60,000.00
3 Closet duduk duduk 2.00 unit #REF! #REF!
4 Wastafel Gantung + cermin 2.00 set #REF! #REF!
8 Septictank dan Peresapan 2.00 unit #REF! #REF!
TOTAL JUMLAH - I #REF!
J. PEKERJAAN PENGECATAN
1 Pekerjaan pengecatan dinding 687.70 m2 #REF! #REF!
2 Pekerjaan pengecatan plafond Gypsum 236.88 m2 #REF! #REF!
3 Pekerjaan pengecatan Kayu ( Kosen, Pintu,Jendela, Jalusi & listplank ) 78.84 m2 #REF! #REF!
TOTAL JUMLAH - J #REF!
K. PEKERJAAN ELEKTRIKAL
1 BOX SEKERING
- Box panel MCB 6 modul 1.00 bh #REF! #REF!
- Pasang MCB 6.00 bh #REF! #REF!
2 LAMPU PENERANGAN DAN DAYA
Pengadaan dan pemasangan fixture lampu, saklar dan outlet daya, dudukan,
penggantung, inbow dos, termasuk peralatan bantu, bobokan tembok dan
perapihan kembali.
- Pasang Lampu SL 18 Watt + Fitting 20.00 bh #REF! #REF!
- Pasang Lampu SL 5 Watt + Fitting 3.00 bh #REF! #REF!
- Pasang Saklar Ganda ( dgn Kabel NYM 3 x 2,5 mm ) 7.00 bh #REF! #REF!
- Pasang Saklar Tunggal ( dgn Kabel NYM 3 x 2,5 mm ) 3.00 bh #REF! #REF!
- Pasang Stop Kontak Kode CP ( dgn Kabel NYM 3 x 2,5 mm ) 30.00 bh #REF! #REF!
- Instalasi lampu, NYM 3 x 2,5 mm, dalam pipa konduit
PVC Hi 20 mm, inbow dos, dan kelengkapannya 36.00 titik #REF! #REF!
TOTAL JUMLAH - K #REF!
L. PEKERJAAN AKHIR
1 Pek. Handrill Pipa Gip 2,5" 13.20 m' #NAME? #NAME?
3 Pek. Pagar selasar baja hollow 4x4 & 2x4 17.80 m' 350,000.00 6,230,000.00
4 Finishing dan Pembersihan Akhir 1.00 Ls 1,000,000.00 1,000,000.00
5 Pek. Pembuatan Gambar Asbuil Drawing 1.00 Ls 1,500,000.00 1,500,000.00
6 Dokumentasi dan Administrasi 1.00 Ls 700,000.00 700,000.00
TOTAL JUMLAH - L #NAME?
JUMLAH TOTAL #NAME?
PPn ( 10%) #NAME?
JUMLAH #NAME?
DIBULATKAN #NAME?