PAGAR

REKAPITULASI RENCANA ANGGARAN BIAYA
KEGIATAN : PEMBANGUNAN PINTU PAGAR
SUB KEGIATAN : ………………
PEKERJAAN : ………………
SUMBER DANA : ……………
LOKASI : WOTBOGOR
JUMLAH
NO. URAIAN PEKERJAAN
(RP.)
1 2 3
A PEKERJAAN PAGAR
I PEKERJAAN PERSIAPAN 1,995,350.00
II PEKERJAAN TANAH 3,703,976.10
III PEKERJAAN PONDASI 7,835,904.60
IV PEKERJAAN BETON 11,524,709.00
V PEKERJAAAN DINDING 2,374,142.40
VII PEKERJAAN PINTU PAGAR 4,220,948.08
VIII PEKERJAAN PENGECATAN 6,276,948.96
JUMLAH TOTAL PEKERJAAN 37,931,979.14
PPN 11% 4,172,517.70
JUMLAH TOTAL 42,104,496.84
DIBULATKAN 140,000,000.00
Terbilang = Seratus empat puluh juta rupiah
Indramayu …………………2023
DIPERIKSA, DIBUAT,
PEJABAT PELAKSANA TEKNIS KEGIATAN KONSULTAN PERENCANA
(PPTK) PT. SAMUDRAJAYA KONSULTAN
SRI ERNAWATI, S.Pi SUNARYO, ST, MT

Nip. 197710242002122002 Direktur
MENYETUJUI, MENGETAHUI,
PEJABAT PEMBUAT KOMITMEN KEPALA DINAS
(PPK) PERIKANAN DAN KELAUTAN
KABUPATEN INDRAMAYU
RACHMAT YULIANTO, S.Pi.MP. EDI UMAEDI, S.P

NIP. 197507062002121009 NIP.19670324 198903 1 004
HARGA DASAR SATUAN BAHAN (EE)
TAHUN ANGGARAN 2022
NO. JENIS BAHAN SATUAN HARGA (Rp.) KETERANGAN

1 2 3 4 5
A BAHAN AGGREGAT, BAHAN PELEKAT, BAHAN JADINYA
1 Pasir urug / Timbun M3 194,650.00

2 Pasir pasang M3 261,800.00
3 Pasir beton M3 296,650.00
4 Pasir ayak untuk beton kasar M3 340,850.00
5 Kerikil / Koral beton M3 292,400.00
6 Batu pecah 0,5 - 1 cm M3 324,700.00
7 Batu pecah 1 - 2 cm M3 323,000.00
8 Batu pecah 2 - 3 cm M3 313,650.00
9 Batu pecah 3 - 5 cm M3 294,950.00
10 Batu pecah 5 - 7 cm M3 292,400.00
11 Batu pecah 7 - 10 cm M3 394,400.00
12 Abu batu M3 301,750.00
13 Batu pecah bergradasi Klas A M3 322,150.00
14 Batu pecah bergradasi Klas B M3 300,900.00
15 Batu kali M3 274,550.00
16 Sirtu M3 237,150.00
17 Kerikil dari galian bukit / Sirtu Gunung M3 198,900.00
18 Batu belah (pondasi) M3 286,450.00
19 Batu Bodol / Batu Putih M3 182,750.00
20 Tanah lokal M3 68,850.00
21 Tanah lokal merah M3 90,950.00
22 Tanah merah (curah) M3 200,600.00
23 Ready mix dengan Additive B 0 M3 886,550.00
24 Ready mix dengan Additive K 100 M3 892,500.00
25 Ready mix dengan Additive K. 125 M3 910,350.00
29 Ready mix dengan Additive K. 275 M3 1,007,250.00
35 Ready mix FS.45 M3 1,137,300.00
36 Bata merah bakar Bh 935.00
37 Bata ringan t. 7,5 x 20 x 60 Bh 8,000.00
38 Bata ringan t. 10 x 20 x 60 Bh 10,200.00
39 Lem kayu ( lem Fox ) Kg 23,800.00
40 Lem kuning ( aibbon ) Kg 58,650.00
41 Semen portland (PC) Tipe I (1 Zak = 50 Kg) Kg 1,275.00
42 Semen warna Kg 17,391.00
43 Semen putih Kg 3,740.00
44 Semen Adhesive Kg 4,675.00
45 Perekat / Lem vinyl Ltr 74,800.00
46 Kapur padam M3 125,800.00
47 Semen Plesteran Dinding Bata Ringan (PM - 200) Kg 3,230.00
48 Semen Acian Dinding Bata Ringan (PM - 300) Kg 4,930.00
49 Semen Perekat Dinding Bata Ringan (PM -110) Kg 4,250.00
50 Floor Hardener (MU 700) Kg 7,310.00
51 Compound Zak 79,050.00
1 2 3 4 5
52 Panel Beton Pracetak Uk.5 x 40 x 240 cm K.250 Lbr 163,200.00
53 Kolom Beton Pracetak Panjang 3 M' K.250 Btg 462,400.00
54 Kolom Beton Pracetak Sudut Panjang 3 M' K.250 Btg 577,150.00
B BAHAN KAYU BERIKUT BAHAN JADINYA

1 Bambu d. 8 s/d 10 cm / 6 M' Btg 25,500.00
2 Bambu d. 6 / 6 M' Btg 21,250.00
3 Bilik bambu tanpa kulit M2 20,400.00
4 Gedeg bambu M2 19,550.00
5 Tali ijuk Kg 44,200.00
6 Ijuk Kg 37,400.00
7 Kayu Terentang (Albasia) M3 2,527,050.00
8 Papan Terentang (Albasia) M3 3,116,950.00
9 Kayu Jati Jabar, balok M3 15,322,100.00
10 Kayu Jati Jabar, papan M3 16,397,350.00
11 Kayu Merbau M3 14,025,000.00
12 Kayu Merbau, papan M3 15,427,500.00
13 Kayu kamper, balok M3 10,752,500.00
14 Kayu kamper, papan (2/30) M3 12,364,950.00
15 Kayu borneo, balok M3 4,838,200.00
16 Kayu borneo, papan (2/30) M3 7,096,650.00
17 Kayu kruing, balok M3 8,206,750.00
18 Kayu kruing, papan (2/30) M3 9,151,950.00
19 Kayu cin, balok M3 6,451,500.00
20 Kayu cin, papan (2/30) M3 6,837,400.00
21 Kayu Bengkirai / Balau, Balok M3 11,087,400.00
22 Kayu Bengkirai / Balau, Papan (2/30) M3 12,364,950.00
23 Kayu kaso 5/7 Borneo M3 4,335,000.00
24 Kayu kaso 5/7 Kruing M3 6,339,300.00
25 Kayu reng 2/3 Borneo M3 5,473,150.00
26 Kayu reng 2/3 Kruing M3 7,027,800.00
27 List Kayu profil M' 6,800.00
28 Dolken kayu d. 5 cm Btg 16,150.00
31 Plywood t.18 mm (120 x 240) Lbr 324,700.00
32 Teackwood 4 mm Lbr 140,250.00
33 Formika Lbr 150,450.00
34 Multiplex 9 mm (120 x 240) Lbr 157,250.00
37 Multiplex laminated 1 sisi 18 mm Lbr 268,600.00
43 Blockboard 18 mm Lbr 170,000.00
44 Blockboard 24 mm Lbr 227,800.00
45 Triplek 3 mm Lbr 62,050.00
51 Lambresering M2 187,000.00
1 2 3 4 5
BAHAN LOGAM DAN BAHAN JADINYA
1 Baja kontruksi IWF DN Dimensi 100 s/d. 250 Kg 16,150.00
2 Baja kontruksi IWF DN Dimensi 300 s/d. 900 Kg 17,000.00
3 Baja kontruksi H BM Kg 16,150.00
4 Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm M2 179,350.00
5 Besi Profil Kg 14,450.00
6 Besi Angkur Bh 26,350.00
7 Besi Sagrod Bh 62,900.00
8 Besi beton BJTD 24 (Polos) Kg 12,750.00
9 Besi beton BJTD 32 (Ulir) Kg 13,175.00
10 Besi strip / plat besi d. 3 - 4 mm Kg 11,900.00
11 Besi siku 70.70 .7 (6 m) Btg 589,050.00
12 Besi siku 60.60 .6 (6 m) Btg 420,750.00
13 Besi siku 50.50 .5 (6 m) Btg 271,150.00
14 Besi siku 40.40 .4 (6 m) Btg 164,050.00
15 Besi siku 30.30 .3 (6 m) Btg 89,250.00
16 Water mur kecil Bh 15,300.00
17 Water mur sedang Bh 19,550.00
18 Water mur besar Bh 24,650.00
19 Rantai besi kecil Kg 32,300.00
20 Rantai besi besar Kg 38,250.00
21 Platiser (plat besi) 90 x 180 x 1 Lbr 191,250.00
22 Platiser (plat besi) 90 x 180 x 1 ,2 Lbr 229,500.00
25 Platiser (plat besi) 120 x 240 x 0,9 (Putih) Lbr 311,950.00
26 Platiser (plat besi) 120 x 240 x 1 (Hitam) Lbr 306,000.00
27 Platiser (plat besi) 120 x 240 x 1,2 (Hitam) Lbr 355,300.00
29 Platiser (plat besi) 120 x 240 x 2,5 (Hitam) Lbr 773,500.00
31 Platiser (plat besi) 120 x 240 x 4 (Hitam) Lbr 1,101,600.00
35 Hollow Galvanis 20.20.2 ( 6 m) Btg 47,600.00
42 Hollow Hitam 20.20.2 ( 6 m) Btg 73,100.00
49 Hollow Galvalum 2 x 4 Btg 20,000.00
50 Hollow Galvalum 4 x 4 Btg 25,000.00
51 Rangka Hollow 40 x 40 x 0,8 mm M' 56,100.00
1 2 3 4 5
58 Spandrell uk. 11 cm x 6 m Lbr 107,950.00
59 UNP 50.50 (6 m) Btg 192,950.00
60 UNP 100.100 (6 m) Btg 574,600.00
61 UNP 150.150 (6 m) Btg 1,132,200.00
62 UNP 200.200 (6 m) Btg 1,713,600.00
63 CNP 125.50.20 tebal 2,2 mm (6 m) Btg 460,700.00
64 CNP 125.50.20 tebal 3 mm (6 m) Btg 489,600.00
65 CNP 100.50.20 tebal 2,2 mm (6 m) Btg 518,500.00
66 CNP 100.50.20 tebal 3 mm (6 m) Btg 551,650.00
67 CNP 75.35.20 tebal 2 mm (6 m) Btg 322,150.00
68 CNP 75.45.20 tebal 2,2 mm (6 m) Btg 316,200.00
69 CNP 75.45.15 tebal 2,2 mm (6 m) Btg 284,750.00
70 CNP 75.45.15 tebal 1,8 mm (6 m) Btg 252,450.00
71 CNP 75.35.15 tebal 1,5 mm (6 m) Btg 220,150.00
72 Canal 100 MMI (6 m) Btg 101,150.00
73 Canal 75 MMI (6 m) Btg 90,950.00
74 Canal 75 Polos (6 m) Btg 90,950.00
75 Canal 75 JP (6 m) Btg 94,350.00
76 Canal 75 GG (6 m) Btg 66,300.00
77 Canal 72 MMI (6 m) Btg 68,000.00
78 Canal 72 Polos (6 m) Btg 67,150.00
79 Reng 32 MMI Btg 58,650.00
80 Reng 30 MMI Btg 51,850.00
81 Reng 28 MMI Btg 47,600.00
82 Reng 32 JP Btg 51,850.00
83 Reng 30 JP Btg 47,600.00
84 Plat Aluminium ( 90 x 200 ) cm Lbr 123,250.00
85 Aluminium Composit Panel (ACP) (Indoor) M2 306,850.00
86 Aluminium Composit Panel (ACP) (Outdoor) M2 453,050.00
87 Besi tempa untuk teralis pagar (rangkap) M2 1,028,500.00
88 Kawat beton Kg 30,600.00
89 Kawat F4, t. 4 mm (Penggantung Plafond) Btg 1,870.00
90 Kawat harmonika M2 31,450.00
91 Kawat nyamuk (Ram nyamuk hijau) M2 24,650.00
92 Kawat duri M' 16,150.00
93 Kawat Bronjong Galvanis Uk. 2 x 1 x 0,5 M3 269,450.00
94 Karung Plastik Kap. 50 kg Bh 6,800.00
95 Ram kawat hitam (saringan) M2 26,350.00
96 Paku sekrup Bh 297.50
97 Paku triplek Kg 26,350.00
98 Paku asbes Kg 39,950.00
99 Paku pancing Kg 1,870.00
100 Paku payung asbes Kg 35,700.00
101 Paku payung Sekrup Kg 1,190.00
102 Paku biasa 2"-5" Kg 18,700.00
103 Paku biasa 1/2" - 1" Kg 22,100.00
104 Paku gypsum Kg 33,150.00
105 Paku beton ( 2 cm s/d 12 cm) Kg 42,500.00
106 Timbal t. 3 mm (Uk. 1 x 10 m) Lbr 16,128,750.00
107 Skrup Fixer Bh 935.00
108 Baud D.12 mm Bh 5,610.00
109 Baud D.16 mm Bh 7,480.00
110 Baud D.19 mm Bh 8,415.00
111 Dina Bolt M 12 P. 6 - 12 cm Bh 6,545.00
112 Kawat las listrik Kg 32,300.00
113 Shadow Line Btg 32,000.00
1 2 3 4 5
114 Daun Pintu Aluminium Natural dengan kaca lengkap acesories Unit 1,612,450.00
115 Daun Pintu Aluminium Warna dengan kaca lengkap acesories Unit 1,720,400.00
116 Daun Pintu Frameless Kaca Bening 10 mm lengkap acesories Unit 5,806,350.00
117 Daun Pintu Sliding Aluminium dengan kaca lengkap acesories Unit 2,063,800.00
118 Daun Pintu Kaca Tempered t.12 mm lengkap acesories Unit 6,451,500.00
119 Daun jendela Casement Allumunium Natural dgn kaca + Accs. M2 908,650.00
120 Daun jendela Casement Allumunium Warna dgn kaca + Accs. M2 931,600.00
121 Siku Alumunium M' 32,300.00
122 List Stainless T Btg 42,500.00
123 Lapisan HPL 120 x 240 Cm M2 177,650.00
124 HPL Art Foam Pure Lunch Lbr 256,700.00
125 HPL ex-Himel Lbr 215,050.00
126 HPL ex-Taco (Polos/Biasa) Lbr 322,150.00
127 HPL ex-Taco (Texture) Lbr 273,000.00
128 Edging HPL m' 10,000.00
129 Kusen Aluminium Standar Natural 4" M' 104,550.00
130 Kusen Aluminium Standar Natural 3" M' 84,150.00
131 Kusen Aluminium Warna Doff 4" M' 108,800.00
132 Kusen Aluminium Warna Doff 3" M' 96,900.00
133 Kusen Aluminium Warna 4" M' 118,150.00
134 Kusen Aluminium Warna 3" M' 104,550.00
135 Polycarbonate Sheet / Twin Lite Uk.11,8 x 2,1 t. 5 mm Lbr 2,043,400.00
136 Polycarbonate + kerangka besi M2 472,600.00
137 Polycarbonate + kerangka stainless steel M2 807,500.00
138 Folding Gate (Pintu Lipat) M2 1,021,700.00
139 Fibre Glass ( Acyrlic ) tebal 5 mm Lbr 1,133,900.00
140 Rolling Door / Grille M2 477,700.00
141 Pintu Henderson M2 1,881,900.00
142 Pagar BRC tinggi 120 cm, p.240 cm Lbr 283,050.00
143 Pagar BRC tinggi 60 cm, p.240 cm tbl. 5 mm Lbr 175,950.00
144 Pagar BRC tinggi 90 cm, p.240 cm tbl. 5 mm Lbr 212,500.00
145 Kuda - kuda Baja Ringan Zingallum tbl. 0,75 mm M2 169,150.00
146 Wiremesh M-5 uk. 2,10 x 5,40 m M2 38,000.00
147 Wiremesh M-6 uk. 2,10 x 5,40 m M2 45,050.00
148 Wiremesh M-8 uk. 2,10 x 5,40 m M2 65,450.00
149 Wiremesh M-10 uk. 2,10 x 5,40 m M2 113,050.00
150 Tiang Pancang Kotak Masif 25 x 25 klas A K-500 (P. 6 s/d. 8) M' 278,800.00
151 Tiang Pancang Kotak Masif 25 x 25 klas B K-500 (P. 6 s/d. 8) M' 288,150.00
152 Tiang Pancang Kotak Masif 25 x 25 klas C K-500 (P. 6 s/d. 8) M' 316,200.00
153 Sambungan TP Kotak 25x25 - Kelas A joint 830,500.00
154 Sambungan TP Kotak 25x25 - Kelas B joint 1,057,100.00
155 Sambungan TP Kotak 25x25 - Kelas C joint 1,272,700.00
156 Tiang Pancang Kotak Masif 20 x 20 klas A K-500 (P. 6 s/d. 9) M' 209,100.00
157 Tiang Pancang Segitiga (Triangular ) 22 Kelas A K-500 (P.6) M' 129,200.00
160 Tiang Pancang Segitiga (Triangular ) 28 Kelas A K-500 (P.6 s.d/.8) M' 200,600.00
161 Tiang Pancang Segitiga (Triangular ) 28 Kelas B K-500 (P.6 s.d/.9) M' 224,400.00
166 Tiang Pancang Beton Bulat d. 300 (p. 6 s/d. 8) Bottom M' 376,550.00
167 Tiang Pancang Beton Bulat d. 300 (p. 6 s/d. 8) Middle M' 405,450.00
1 2 3 4 5
178 Tiang Pancang Beton Bulat d. 350 (p. 15) Bottom M' 447,100.00
179 Tiang Pancang Beton Bulat d. 350 (p. 15) Middle M' 447,100.00
204 Tiang Pancang Beton Bulat d. 600 (p. 6 s/d. 8) Bottom M' 1,271,600.00
205 Tiang Pancang Beton Bulat d. 600 (p. 6 s/d. 8) Middle M' 1,397,400.00
GIRDER H-90 cm
1 PC. I Girder H-90 cm L-12,6m, Ctc-185, K.500 M' 74,306,150.00
GIRDER H-125 cm
GIRDER H-160 cm
1 2 3 4 5
GIRDER H-170 cm
GIRDER H-210 cm
DIAFRAGMA
1 Diafragma PC. I Girder H-90cm, Ctc-185 cm, K.350 M' 2,128,400.00
PLAT DECK
Platdeck Pracetak PC I Garder H-90 cm ; Ctc-185 cm
11 M' 591,600.00
(100cmx160cmx7cm) ; K.350
12 M' 450,000.00
(100cmx160cmx7cm) ; K.350
1 2 3 4 5
13 M' 560,000.00
(100cmx160cmx7cm) ; K.350
14 M' 450,000.00
(100cmx160cmx7cm) ; K.350
15 M' 560,000.00
(100cmx160cmx7cm) ; K.350
16 M' 350,000.00
(100cmx160cmx7cm) ; K.350
17 M' 450,000.00
(100cmx160cmx7cm) ; K.350
18 M' 335,000.00
(100cmx160cmx7cm) ; K.350
19 M' 450,000.00
(100cmx160cmx7cm) ; K.350
20 M' 223,000.00
(100cmx160cmx7cm) ; K.350
1 Pintu Angkat Type I.B = 0,30 m M' 1,637,100.00

4 Pintu Angkat Type II.B = 0,30 m M' 2,254,200.00
7 Pintu Sorong Baja (satu draad) stang
b = 0,30 , h = 0,30 M' 7,207,150.00
b = 0,30 , h = 0,50 M' 8,097,950.00
b = 0,30 , h = 1,00 M' 10,298,600.00
b = 0,40 , h = 0,30 M' 7,448,550.00
b = 0,40 , h = 0,50 M' 8,519,550.00
b = 0,40 , h = 1,00 M' 10,860,450.00
b = 0,50 , h = 0,30 M' 8,097,950.00
b = 0,50, h = 0,50 M' 8,659,800.00
b = 0,50 , h = 1,00 M' 11,701,950.00
b = 0,60 , h = 0,30 M' 8,426,050.00
b = 0,60 , h = 0,50 M' 8,940,300.00
b = 0,60 , h = 1,00 M' 13,396,000.00
b = 0,70 , h = 0,30 M' 8,706,550.00
b = 0,70 , h = 0,50 M' 9,866,800.00
b = 0,70 , h =1,00 M' 15,682,500.00
b = 0,80, h = 0,30 M' 9,175,750.00
b = 0,80, h = 0,50 M' 10,532,350.00
b = 0,80, h =1,00 M' 17,882,300.00
b = 0,90 , h = 0,30 M' 9,596,500.00
b = 0,90 , h = 0,50 M' 10,999,850.00
b = 0,90, h = 1,00 M' 20,130,550.00
b =1,00 , h = 0,30 M' 10,299,450.00
b =1,00 , h = 0,50 M' 11,701,950.00
1 2 3 4 5
b =1,00 , h = 1,00 M' 22,469,750.00
b = 1,10, h = 0,50 M' 12,171,150.00
b = 1,10, h = 1,00 M' 24,810,650.00
b = 1,10, h = 1,80 M' 40,352,900.00
b = 1,20, h = 0,50 M' 13,107,000.00
b = 1,20, h = 1,00 M' 30,428,300.00
b = 1,20, h = 1,80 M' 48,686,300.00
b = 1,30, h = 1,00 M' 69,847,050.00
b = 1,30, h = 1,50 M' 73,450,200.00
b = 1,30, h = 2.00 M' 77,899,100.00
18 Pintu Sorong Baja (dua draad) stang
b = 1,40, h = 1,00 M' 70,970,750.00
b = 1,40, h = 1,50 M' 76,914,800.00
b = 1,40, h = 2,00 M' 82,658,250.00
b = 1,50, h = 1,00 M' 72,140,350.00
b = 1,50, h = 1,50 M' 78,319,850.00
b = 1,50, h = 2,00 M' 88,055,750.00
b = 1,60, h = 1,00 M' 73,264,050.00
b = 1,60, h = 1,50 M' 79,724,050.00
b = 1,60, h = 2,00 M' 89,790,600.00
b = 1,70, h = 1,00 M' 74,386,900.00
b = 1,70, h = 1,50 M' 78,601,200.00
b = 1,70, h = 2,00 M' 83,937,500.00
b = 1,80, h = 1,00 M' 75,510,600.00
b = 1,80, h = 1,50 M' 79,958,650.00
b = 1,80, h = 2,00 M' 85,435,200.00
b = 1,90, h = 1,00 M' 76,635,150.00
b = 1,90, h = 1,50 M' 81,221,750.00
b = 1,90, h = 2,00 M' 86,919,300.00
b = 2,00, h = 1,00 M' 77,805,600.00
b = 2,00, h = 1,50 M' 98,543,050.00
b = 2,00, h = 2,00 M' 105,659,250.00
D BAHAN PERPIPAAN, RIOLERING, SANITARY DAN PERTAMANAN

1 Closet jongkok standar putih poselin setara INA Bh 206,550.00
2 Closet duduk setara INA Lengkap Unit 1,676,200.00
3 Closet jongkok standar putih poselin setara TOTO Bh 286,450.00
4 Closet duduk setara TOTO Lengkap Unit 2,290,750.00
5 Monoblok setara toto cw 420 J white Unit 2,545,000.00
6 Urinoir Unit 1,935,450.00
7 Washtafel warna setara Toto Unit 1,250,350.00
8 Washtafel warna setara INA Unit 555,900.00
9 Shower merk Speed / DIVA Bh 164,050.00
10 Tempat sabun putih Bh 68,850.00
11 Bak mandi fibreglass standar Bh 352,750.00
12 Bathtub Bh 3,801,200.00
13 Pipa GIP medium B d. 1/2" (P. 6 m / btg ) M' 24,650.00
14 Pipa GIP medium B d. 3/4" (P. 6 m / btg ) M' 34,850.00
1 2 3 4 5
15 Pipa GIP medium B d. 1" (P. 6 m / btg ) M' 40,800.00
16 Pipa GIP medium B d. 1 1/4" (P. 6 m / btg ) M' 45,050.00
17 Pipa GIP medium B d. 1 1/2" (P.6 m / btg ) M' 54,400.00
18 Pipa GIP medium B d. 2" (P.6 m / btg ) M' 116,450.00
19 Pipa GIP medium B d. 2,5" (P.6 m / btg ) M' 147,900.00
23 Pipa PVC 1/2" AW M' 5,950.00
24 Pipa PVC 3/4" AW M' 7,650.00
25 Pipa PVC 1" AW M' 13,600.00
26 Pipa PVC 1 1/4" AW M' 20,400.00
27 Pipa PVC 1 1/2" AW M' 28,050.00
28 Pipa PVC 2" AW M' 34,850.00
29 Pipa PVC 2 1/2" AW M' 39,100.00
30 Pipa PVC 3" AW M' 47,600.00
31 Pipa PVC 4" AW M' 68,000.00
32 Pipa PVC 5" AW M' 128,350.00
33 Pipa PVC 6" AW M' 136,850.00
34 Pipa PVC 8" AW M' 248,200.00
35 Pipa PVC 10" AW M' 411,400.00
36 Knee 45° AW 4" Bh 35,000.00
37 Knee 45° D 4" Bh 30,000.00
38 Knee 45° AW 3" Bh 50,000.00
39 Knee 45° D 3" Bh 17,000.00
40 Bak cuci piring stainnless steel Bh 351,050.00
41 Water drain besi (floor drain) Bh 76,500.00
42 Water Turn 500 Lt (Penguin) Bh 1,657,500.00
43 Water Turn 1000 Lt (Penguin) Bh 2,461,600.00
44 Kran air Kw. 2 Bh 37,400.00
45 Kran air Kw. 1 Bh 86,700.00
46 Stop kran 3/4" Bh 39,100.00
47 Stop kran 1/2" Bh 34,850.00
48 Stop kran 1" Bh 79,050.00
49 Stop kran 2" Bh 158,950.00
50 Jet Pump 350 watt Bh 1,863,200.00
51 Mesin Pompa Shimizu PS 128 Non Otomatis (Sedot) Bh 425,000.00
52 Mesin Pompa Shimizu PS 135 Otomatis (Sedot) Bh 510,000.00
53 Mesin Pompa Shimizu PS 133 Otomatis (Dorong) Bh 700,000.00
54 Mesin Pompa Shimizu PS 228 Otomatis (Dorong) Bh 775,000.00
55 Mesin Summersible Shimizu 1/3 hp Bh 2,000,000.00
58 Mesin Summersible Shimizu 1 hp Bh 2,750,000.00
59 Mesin Summersible Shimizu 1 1/2 hp Bh 3,250,000.00
60 Mesin Summersible Kyodo 2 hp Bh 4,500,000.00
61 Pintu Vynil KM/WC ( 190 x 70 ) Cm kw1 Unit 355,300.00
62 Pintu Vynil serat jati KM/WC ( 190 x 70 ) Cm kw1 Unit 544,850.00
63 Seal tape Bh 3,400.00
64 Floor drain plastik Bh 11,050.00
65 Floor drain alumunium Bh 146,200.00
66 Grefel beton d. 20 cm (Pjg. 1 M) Bh 56,950.00
67 Grefel beton d. 30 cm (Pjg. 1 M) Bh 77,350.00
68 Paving block warna 6 cm ( 50 Bh ) M2 63,750.00
69 Paving block warna 8 cm ( 50 Bh ) M2 72,250.00
70 Paving block natural 6 cm ( 50 Bh ) M2 56,100.00
71 Paving block natural 8 cm ( 50 Bh ) M2 66,300.00
1 2 3 4 5
72 Paving Ton natural uk. 20 x 10 t. 6 cm (50 Bh) M2 94,000.00
73 Paving Ton natural uk. 20 x 10 t. 8 cm (50 Bh) M2 105,000.00
74 Paving Ton warna uk. 20 x 10 t. 6 cm (50 Bh) M2 105,000.00
75 Paving Ton warna uk. 20 x 10 t. 8 cm (50 Bh) M2 116,000.00
76 Paving ton Truepave uk. 20 x 10 t. 6 cm (50 Bh) Ex CISANGKAN M2 221,850.00
77 Paving ton Truepave uk. 20 x 10 t. 8 cm (50 Bh) Ex CISANGKAN M2 259,250.00
78 Paving ton Truepave uk. 20 x 10 t. 10 cm (50 Bh) M2 334,900.00
79 Paving ton Halfpave uk. 10 x 10 t. 6 cm (100 Bh) M2 215,900.00
80 Paving ton Halfpave uk. 10 x 10 t. 8 cm (100 Bh) M2 250,750.00
81 Paving ton Fullpave uk. 20 x 20 t. 6 cm (25 Bh) M2 228,650.00
82 Paving ton Fullpave uk. 20 x 20 t. 8 cm (25 Bh) M2 272,850.00
83 Paving ton Topi Uskup uk. 28x20x10 cm t. 6 cm (20 Bh) M2 220,150.00
84 Paving ton Topi Uskup uk. 28x20x10 cm t. 8 cm (20 Bh) M2 250,750.00
85 Paving ton Intepave uk. 20 x 10 cm t. 6 cm (50 Bh) M2 163,200.00
86 Paving ton Intepave uk. 20 x 10 cm t. 8 cm (50 Bh) M2 187,850.00
87 Paving ton Clasic Set t. 6 cm M2 259,250.00
88 Paving ton Clasic Set t. 8 cm M2 296,650.00
89 Paving ton Altstadt Set t. 6 cm M2 259,250.00
90 Paving ton Altstadt Set t. 8 cm M2 296,650.00
91 Paving ton Hexagon t. 6 cm M2 163,200.00
92 Paving ton Hexagon t. 8 cm M2 187,850.00
93 Paving ton Octagon t. 6 cm M2 237,150.00
94 Paving ton Octagon t. 8 cm M2 276,250.00
95 Paving ton Natural t. 10 cm M2 268,600.00
96 Paving ton Kubus uk. 8 x 8 cm t. 6 cm (156 Bh) M2 232,050.00
97 Paving ton Kubus uk. 8 x 8 cm t. 8 cm (156 Bh) M2 277,950.00
98 Paving ton Quatro uk. 10 x 20 cm t. 6 cm (50 Bh) M2 222,700.00
99 Paving ton Quatro uk. 10 x 20 cm t. 8 cm (50 Bh) M2 269,450.00
100 Grassblock ton uk. 45 x 30 cm t. 6 (7,5 Bh) M2 154,700.00
103 Bataton U 14FS uk. 29 x 14 x 14 cm M' 15,300.00
104 Bataton U 14HS uk. 14 x 14 x 14 cm M' 20,400.00
105 Bataton H 14FS uk. 29 x 14 x 14 cm M2 130,900.00
106 Bataton H 14HS uk. 14 x 14 x 14 cm M2 135,150.00
108 Bataton H 10HS uk. 29 x 10 x 14 cm M2 114,750.00
109 Bataton Kolom uk. 29 x 29 x 14 cm M' 72,250.00
110 Curve Tile uk. 50 x 30 cm M2 72,250.00
111 Kusen Pintu uk. 200 x 90 x 14 cm Bh 375,700.00
112 Kusen Pintu WC uk. 200 x 75 x 14 cm Bh 343,400.00
113 Kusen Jendela uk. 120 x 75 x 14 cm Bh 318,750.00
114 Kusen Jendela Double uk. 150 x 120 x 14 cm Bh 500,650.00
115 Kusen Jendela Minimalis uk. 120 x 60 x 14 Bh 318,750.00
116 Kusen Jendela Minimalis uk. 165 x 60 x 14 Bh 343,400.00
117 Kusen Pintu Double uk. 210 x 160 x 14 cm Bh 563,550.00
118 Support Beam 300 cm (Balok Penyangga) uk. 300x10x6 Bh 532,950.00
122 Kansteen Beton (Uk. 60 x 30 cm) profil Bh 75,650.00
123 Kansteen Beton (Uk. 50 x 25 cm) t. 10 cm Bh 37,400.00
124 Kansteen K.03.1 (15.18.40) Bh 41,650.00
125 Kansteen K.03.2 (15.18.20) Bh 25,500.00
126 Kansteen K.03.3 (15.18.40) Bh 41,650.00
127 Kansteen K.04.2 (15.28.60) Bh 72,250.00
128 Kansteen K.04.2 (15.28.20) Bh 47,600.00
1 2 3 4 5
129 Kansteen K.04.3 (15.28.60) Bh 76,500.00
130 U-Ditch 300 x 300 Bh 385,050.00
131 U-Ditch 300 x 400 Bh 428,400.00
132 U-Ditch 400 x 400 Bh 546,550.00
133 U-Ditch 400 x 500 Bh 629,000.00
134 U-Ditch 400 x 600 Bh 670,650.00
135 U-Ditch 500 x 500 Bh 729,300.00
136 U-Ditch 500 x 600 Bh 827,900.00
137 U-Ditch 500 x 700 Bh 959,650.00
138 U-Ditch 600 x 600 Bh 939,250.00
139 U-Ditch 600 x 700 Bh 1,015,750.00
140 U-Ditch 600 x 700 x 1200 Bh 677,000.00
141 U-Ditch 600 x 800 Bh 1,126,250.00
142 U-Ditch 800 x 800 Bh 1,537,650.00
143 U-Ditch 800 x 900 Bh 1,654,950.00
144 U-Ditch 800 x 1000 Bh 1,805,400.00
145 U-Ditch 1000 x 1000 x 1200 Bh 2,584,000.00
146 U-Ditch 2000 x 2000 Bh 8,085,200.00
147 Tutup U-Ditch Light Duty CUD 300 LD Bh 147,900.00
152 Tutup U-Ditch Heavy Duty CUD 300 LD Bh 246,500.00
157 Box Culvert 400 x 400 x 1000 Bh 1,031,900.00
158 Box Culvert 500 x 500 x 1000 Bh 1,320,900.00
159 Box Culvert 600 x 600 x 1000 Bh 1,685,550.00
160 Box Culvert 800 x 800 x 1000 Bh 2,599,300.00
161 Box Culvert 800 x 800 x 1200 Bh 4,516,050.00
162 Box Culvert 1000 x 1000 x 1000 Bh 3,715,350.00
163 Box Culvert 1000 x 1000 x 1200 Bh 5,504,600.00
164 Box Culvert 1200 x 1200 x 1000 Bh 5,247,050.00
165 Box Culvert 1500 x 1500 x 1000 Bh 8,147,250.00
166 Box Culvert 1500 x 1500 x 1200 Bh 12,031,750.00
167 Box Culvert 1800 x 1800 x 1000 Bh 9,793,700.00
168 Box Culvert 2000 x 1000 x 1000 Bh 10,818,800.00
169 Box Culvert 2000 x 2000 x 1000 Bh 13,250,650.00
170 Buis beton D. 20 (Pjg. 1 M, T= 3.5 Cm) Bh 94,350.00
171 Buis beton D. 30 (Pjg. 1 M, T= 3.5 Cm) Bh 130,050.00
172 Buis beton D. 40 (Pjg. 1 M, T= 5 Cm) Bh 195,500.00
176 Buis beton D. 60 (Pjg. 0,5 M, T= 8 Cm) Bh 171,700.00
177 Buis beton D. 80 (Pjg. 0,5 M, T= 8 Cm) Bh 273,700.00
178 Buis beton D. 100 (Pjg. 0,5 M, T=10 Cm) Bh 325,550.00
179 Waterstop PVC 150 mm m' 75,900.00
180 Waterstop PVC 200 mm m' 99,000.00
181 Roof drain plastik 4" Bh 19,800.00
182 Roof drain besi 4" Bh 77,000.00
E BAHAN PENUTUP ATAP, PLAFOND & RANGKANYA

1 Papan gypsum T.9 mm Lbr 76,500.00
1 2 3 4 5
2 List gypsum T.5 cm M' 12,750.00
6 Cotton Plaster Bh 21,250.00
7 Aqua Proof Kg 79,050.00
8 Papan GRC ( 120 x 240 ) cm Lbr 63,750.00
9 Papan Lisplank GRC L = 0,30 M, P. 2,40 M Lbr 94,350.00
12 Spandek t. 0,3 mm Uk. 110 x 600 cm Lbr 368,900.00
13 Spandek t. 0,25 mm Uk.110 x 600 cm Lbr 323,850.00
14 Plat asbes T = 4 mm Uk. 100 x 100 cm Lbr 23,800.00
15 Plat asbes T = 5 mm Uk. 100 x 100 cm Lbr 24,650.00
16 Plafond GRC uk. 120 cm x 240 cm Lbr 68,000.00
17 Plafond gypsum uk. 120 cm x 240 cm Lbr 82,450.00
18 Plafond akustik uk. 60 cm x 120 cm Lbr 132,600.00
19 Plafond PVC Shunda Plafon Polos, L. 30 cm M2 90,000.00
20 Plafond PVC Shunda Plafon Motif, L. 30 cm M2 93,300.00
21 Plafond PVC Shunda Plafon Coklat, L. 30 cm M2 96,700.00
22 Plafond PVC Shunda Plafon Coklat Urat Jati, L. 30 cm M2 150,000.00
23 List Plafon PVC, L. 4 cm Putih M' 20,000.00
24 List Plafon PVC, L. 4 cm Coklat M' 22,000.00
25 List Plafon PVC, L. 7 cm M' 23,000.00
26 Asbes gelombang besar 5 mm 105 x 150 Lbr 79,900.00
27 Asbes gelombang besar 5 mm 105 x 300 Lbr 126,650.00
28 Asbes gelombang kecil 4 mm 105 x 150 Lbr 58,650.00
38 Asbes gelombang 5 mm 92 x 250 Lbr 82,450.00
42 Baja Ringan Zincallume t. 0,75 mm M2 173,400.00
43 Baja Ringan Zincallume t. 1,00 mm M2 187,000.00
44 Rangka Baja Ringan Zincallume C70 t. 0,7 mm (6 m) Btg 75,650.00
47 Rangka Baja Ringan Zincallume C75 t. 0,75 mm (6 m) setara Taso Btg 180,000.00
48 Rangka Baja Ringan Zincallume C75 t. 1 mm (6 m) setara Taso Btg 210,000.00
49 Rangka Baja Ringan Zincallume C75 t. 1 mm (6 m) setara Taso Btg 45,050.00
50 Reng Baja Ringan Zincallume t.0,65 mm (6 m) Btg 43,350.00
51 Reng Baja Ringan Zincallume t.0,75 mm (6 m) Btg 48,450.00
52 Genteng plentong kecil (bakar) Bh 1,700.00
53 Genteng plentong super (bakar) Bh 2,550.00
54 Genteng kodok Natural Bh 3,400.00
55 Genteng kodok Glazuur Bh 3,400.00
56 Genteng kodok / Alto transparant (brown) Bh 3,400.00
57 Genteng keramik morando natural Bh 3,400.00
58 Genteng keramik morando transparan Bh 3,400.00
1 2 3 4 5
59 Genteng keramik morando warna Bh 4,250.00
60 Genteng beton Natural Bh 5,100.00
61 Genteng beton (setara Cisangkan - Victoria) Bh 12,100.00
62 Genteng metal M2 136,000.00
63 Genteng metal pasir 2 x 4 M2 133,450.00
64 Genteng metal polos 2 x 4 M2 32,300.00
65 Genteng metal Multi Roof t. 0,4 mm M2 146,200.00
66 Genteng metal Multi Roof t. 0,3 mm M2 125,800.00
67 Genteng metal Multi Roof t. 25 mm M2 103,700.00
68 Genteng metal Sakura t. 0,25 mm M2 51,000.00
69 Genteng metal Sakura t. 0,3 mm M2 58,650.00
70 Genteng Tegola M2 345,950.00
71 Genteng Bitumen Gelombang Monolayer Uk.200x97x0.3 cm (Onduli Lbr 199,000.00
72 Genteng Bitumen Gelombang Monolayer Uk.106x40x0.3 cm (Onduvi Lbr 65,000.00
73 Nok / Rigde Bitumen Lbr 87,550.00
74 Bubung genteng plentong kecil Bh 3,400.00
75 Bubung genteng plentong super Bh 5,100.00
76 Bubung genteng kodok / Alto natural Bh 5,100.00
77 Bubung genteng kodok / Alto transparan (brown) Bh 6,800.00
78 Bubung genteng morando natural Bh 5,950.00
79 Bubung genteng morando transparan Bh 6,800.00
80 Bubung genteng morando warna Bh 7,650.00
81 Bubung genteng beton natural Bh 5,950.00
82 Bubung genteng beton (setara Cisangkan) Bh 19,200.00
83 Bubung genteng metal (p.90 cm) Bh 56,100.00
84 Bubung genteng metal natural Type U (p.100 cm) Bh 33,150.00
85 Bubung genteng metal natural Type 1/2 Lingkaran (p.100 cm) Bh 54,400.00
86 Bubung genteng metal Warna Kotak (p.100 cm) Bh 28,050.00
87 Bubung genteng metal Warna Type 1/2 Lingkaran (p.100 cm) Bh 43,350.00
88 Genteng decra bond M' 48,450.00
89 Nok stel gelombang M' 45,050.00
90 Seng gelombang BJLS 28 (80 x 180) Lbr 56,100.00
91 Seng gelombang BJLS 30 (80 x 180) Lbr 71,400.00
92 Seng Plat BJLS 28 Lbr 53,550.00
93 Seng Plat BJLS L. 90 Cm M' 37,400.00
1 2 3 4 5
F BAHAN LANTAI & PELAPIS DINDING
1 Keramik warna 10 x 20 cm Kw.1 M2 66,300.00
2 Keramik putih 20 x 20 cm Kw.1 M2 67,150.00
7 Keramik warna 25 x 40 cm M2 80,750.00
10 Keramik Setara Roman Grace warna 33 x 33 cm M2 114,750.00
11 Keramik putih 20 x 20 cm Anti Slip Kw.1 M2 58,650.00
12 Keramik warna 20 x 20 cm Anti Slip Kw.1 M2 68,000.00
13 Keramik warna 30 x 30 cm Anti Slip Kw.1 M2 75,650.00
14 Keramik dinding Warna 20 x 25 cm M2 63,750.00
15 Keramik dinding Warna 25 x 33 cm M2 74,800.00
16 Keramik dinding Polos 20 x 25 cm M2 69,700.00
17 Keramik setara Roman 40 x 40 cm M2 235,450.00
18 List keramik atas 10 x 20 cm Bh 6,545.00
21 List keramik bawah 10 x 60 cm Bh 31,450.00
22 Setara Granito 40 x 40 cm M2 224,400.00
25 Granit tile 60 x 60 cm (Halus) M2 240,550.00
26 Granit tile 60 x 60 cm (Halus) (setara indogress) M2 145,350.00
27 Granit tile 60 x 60 cm (Halus) (setara Ex. Cina) M2 106,250.00
28 Granit tile 60 x 60 cm (Kasar) (setara indogress) M2 325,550.00
29 Granit tile 60 x 60 cm (Black) M2 442,850.00
30 Granit tile 3D 60 x 60 cm M2 378,250.00
31 Granit tile 80 x 80 cm M2 431,800.00
32 Granit tile 80 x 80 cm (setara indogress) M2 294,950.00
33 Granit tile 80 x 80 cm (setara Marco) M2 282,200.00
34 Granit tile 120 x 60 cm (Halus) M2 784,000.00
35 Granit tile 120 x 60 cm (Halus) (setara indogress) M2 650,000.00
36 Granit tile 120 x 60 cm (Halus) (setara Ex. Cina) M2 350,000.00
37 Granit slab (Batu) DN M2 1,649,850.00
38 Marmer Uk. 1 x 1 m M2 1,517,250.00
39 Stepnose 10 x 30 cm / anti slip Bh 20,400.00
42 Kuku Macan Polos M' 7,480.00
43 Kuku Macan Spiral M' 8,415.00
44 Tegel Badak Natural 20 x 20 cm Bh 3,400.00
45 Tegel Badak Natural 30 x 30 cm Bh 4,250.00
46 Tegel Badak Warna 20 x 20 cm Bh 4,250.00
47 Tegel Badak Warna 30 x 30 cm Bh 6,800.00
48 Tegel Cor Beton press warna alami uk. 20 x 20 cm M2 21,250.00
49 Tegel Cor Beton press warna alami uk. 30 x 30 cm M2 26,350.00
50 Parquet jati M2 238,850.00
51 Lantai Vynil Daichi Uk. 15 x 90 cm M2 233,000.00
52 Lantai Vynil Taco Uk. 15 x 90 cm M2 200,000.00
53 Wall paper M2 66,300.00
54 Wall paper Sticker Kertasive (Polos) M2 65,000.00
55 Wall paper Sticker Kertasive (Urat Kayu) M2 67,000.00
56 PVC Penutup Dinding Uk. 0,2 x 3 m M2 200,000.00
1 2 3 4 5
57 Roster Terawang 10 x 20 Bh 14,450.00
58 Roster Terawang 20 x 20 Bh 15,300.00
59 Roster Beton 20 x 20 Bh 22,100.00
60 Roster Kayu uk. 15 x 30 Bh 28,900.00
61 Roster Kayu uk. 20 x 20 Bh 28,900.00
62 Roster Genteng uk. 10 x 20 Bh 5,950.00
63 Roster Batu alam uk.15 x 15 Bh 68,850.00
64 Roster Batu alam uk. 30 x 30 Bh 101,150.00
65 Roster Batu alam uk. 20 x 50 Bh 154,700.00
66 Melati Beton Bh 106,250.00
67 Conblock Regular Full 15.01 Bh 14,450.00
68 Bataton U 14FS uk. 29 x 14 x 14 cm M' 12,750.00
69 Bataton U 14HS uk. 14 x 14 x 14 cm M' 16,150.00
Batu Andesit Alur Polos
71 Ukuran 10 x 20 M2 124,950.00
72 Ukuran 10 x 30 M2 127,500.00
73 Ukuran 15 x 30 M2 144,500.00
74 Ukuran 20 x 40 M2 144,500.00
Batu Andesit Alur Motif
75 Ukuran 10 x 20 M2 96,900.00
76 Ukuran 15 x 30 M2 118,150.00
77 Ukuran 20 x 40 M2 161,500.00
Batu Andesit Bakar Polos tebal 1.2 - 1.3 cm
78 Ukuran 10 x 20 M2 121,550.00
79 Ukuran 10 x 30 M2 129,200.00
80 Ukuran 15 x 30 M2 144,500.00
81 Ukuran 15 x 15 M2 142,800.00
82 Ukuran 20 x 30 M2 161,500.00
83 Ukuran 20 x 20 M2 144,500.00
84 Ukuran 20 x 40 M2 101,150.00
85 Ukuran 30 x 30 M2 170,000.00
86 Ukuran 30 x 60 M2 182,750.00
87 Ukuran 40 x 40 M2 123,250.00
Batu Andesit Bakar Bintik
88 Ukuran 10 x 20 M2 79,900.00
89 Ukuran 10 x 30 M2 90,950.00
90 Ukuran 15 x 30 M2 107,100.00
91 Ukuran 15 x 15 M2 107,100.00
92 Ukuran 30 x 30 M2 123,250.00
Batu Andesit Bakar tebal. 5 cm
93 Ukuran 10 x 10 M2 237,150.00
94 Ukuran 15 x 15 M2 334,900.00
95 Ukuran 15 x 30 M2 334,900.00
96 Ukuran 20 x 20 M2 334,900.00
97 Ukuran 20 x 40 M2 353,600.00
98 Ukuran 30 x 30 M2 372,300.00
Batu Andesit Bakar tebal. 3 cm
99 Ukuran 10 x 10 M2 175,950.00
100 Ukuran 15 x 15 M2 249,900.00
101 Ukuran 15 x 30 M2 249,900.00
102 Ukuran 20 x 20 M2 249,900.00
103 Ukuran 30 x 30 M2 273,700.00
Batu Templek
104 Acak Purwakarta M2 90,100.00
105 Ukuran 10 x 20 M2 90,100.00
106 Ukuran 10 x 30 M2 97,750.00
1 2 3 4 5
107 Ukuran 15 x 30 M2 103,700.00
108 Ukuran 20 x 40 M2 156,400.00
109 Ukuran 30 x 30 M2 158,950.00
Batu Bobos Palimanan Corak/Palem
110 Ukuran 10 x 20 M2 63,750.00
111 Ukuran 20 x 20 M2 63,750.00
112 Ukuran 20 x 30 M2 75,650.00
113 Ukuran 20 x 40 M2 79,900.00
114 Ukuran 15 x 30 M2 69,700.00
Batu Bobos Palimanan Putih (RTM)
115 Ukuran 10 x 20 M2 104,550.00
116 Ukuran 15 x 30 M2 101,150.00
Batu Andesit Susun Sirih
117 Ukuran 3 x 20 M2 122,400.00
118 Ukuran 3 x 30 M2 133,450.00
119 Ukuran 3 x 40 M2 149,600.00
120 Ukuran 3 x 50 M2 144,500.00
121 Ukuran 5 x 30 M2 69,700.00
122 Ukuran 5 x 40 M2 85,850.00
Batu Alam Profil
123 Ukuran 5 x 30 M2 90,950.00
124 Ukuran 3 x 50 M2 49,300.00
125 Ukuran 4 x 50 M2 49,300.00
126 Ukuran 5 x 50 M2 75,650.00
127 Ukuran 3 x 40 M2 57,800.00
128 Ukuran 4 x 40 M2 70,550.00
129 Ukuran 5 x 40 M2 77,350.00
Batu Candi Muntilan
130 Ukuran 10 x 20 M2 250,000.00
131 Ukuran 15 x 30 M2 103,700.00
132 Ukuran 20 x 40 M2 108,800.00
Koral
133 Koral Pancawarna M2 96,900.00
134 Koral bengkulu hitam M2 96,900.00
135 Koral Flores hijau M2 96,900.00
136 Koral Orange Bali M2 96,900.00
137 Koral Hitam Garut M2 96,900.00
138 Batu Sikat M2 96,900.00
Basaltu Bandung
139 Ukuran 10 x 20 M2 192,950.00
140 Ukuran 10 x 30 M2 204,000.00
141 Ukuran 15 x 30 M2 215,050.00
142 Ukuran 20 x 40 M2 226,100.00
143 Ukuran 30 x 60 M2 247,350.00
Batu Curi Subang
144 Ukuran 10 x 20 M2 96,900.00
145 Ukuran 10 x 30 M2 101,150.00
146 Ukuran 15 x 30 M2 113,050.00
147 Ukuran 20 x 40 M2 118,150.00
148 Ukuran 30 x 30 M2 128,350.00
149 Ukuran 30 x 60 M2 150,450.00
Batu Bilik Gelombang
150 Ukuran 15 x 30 M2 113,050.00
Prasasti
151 Marmer Uk. 30 x 60 cm M2 900,000.00
152 Marmer Uk. 60 x 90 cm M2 1,400,000.00
153 Granite Hitam Uk. 30 x 60 cm M2 1,100,000.00
1 2 3 4 5
154 Granite Hitam Uk. 60 x 90 cm M2 1,600,000.00
G BAHAN KACA
1 Kaca polos 3 mm M2 90,950.00
2 Kaca polos 5 mm M2 134,300.00
3 Kaca polos 8 mm M2 135,150.00
4 Kaca polos 10 mm M2 227,800.00
5 Kaca polos 12 mm M2 512,550.00
6 Kaca rayband 3 mm M2 109,650.00
7 Kaca rayband 5 mm M2 163,200.00
8 Kaca Tempered 8 mm M2 514,250.00
11 Kaca Patri M2 2,795,650.00
12 Kaca Es t. 5 mm M2 158,950.00
13 Kaca Es random t. 5 mm M2 193,800.00
14 Kaca Pasta M2 500,650.00
15 Kaca Grafir t. 8 mm M2 1,612,450.00
16 Kaca Grafir corak t. 5 mm M2 1,815,600.00
17 Glass Block 20 x 20 cm Bh 24,650.00
18 Jendela naco + Rangka Daun 57,800.00
19 Pintu besi M2 289,850.00
20 Jendela besi / tralis M2 236,300.00
21 Sekrup Kg 23,800.00
22 Sealant Besar Tube 38,000.00
23 Sealant Kecil Tube 12,750.00
24 Cermin t. 5 mm M2 300,000.00
25 Kaca One way t. 5 mm M2 650,000.00
26 Kaca Bevel t. 3 cm M' 25,000.00
27 Kaca Bevel t. 2 cm M' 20,000.00
28 Sandblast Kaca M2 50,000.00
H BAHAN FINISHING, LABURAN, PENGISI DAN ALATNYA

1 Plamir tembok Kg 21,250.00
2 Plamir kayu Kg 47,600.00
3 Roll cat tembok Bh 31,450.00
4 Plincote Kg 54,400.00
5 Kuwas 3" Bh 11,050.00
6 Oker Kg 16,150.00
7 Spirtus Ltr 12,750.00
8 Dempul halus ( IMPRA) Kg 58,650.00
9 Bahan plitur (sirlak) india Kg 93,500.00
10 Melamik Ltr 84,150.00
11 Thiner Impala Ltr 32,300.00
12 Terpentin Btl 7,650.00
13 Vernis Ltr 56,100.00
14 Ampelas Lbr 6,800.00
15 Meni kayu / besi Kg 41,650.00
16 Woodfiller Kg 49,300.00
17 Woodstain muda Ltr 78,200.00
18 Woodstain tua Ltr 84,150.00
19 Sanding sealer Ltr 76,500.00
20 Cat kayu setara Glotek Kg 65,450.00
21 Cat kayu / besi setara Ftalit Kg 66,300.00
22 Cat tembok setara Metrolite Kg 42,500.00
23 Cat tembok setara Dulux Kg 61,200.00
24 Cat tembok setara Dulux Warna Kg 68,000.00
1 2 3 4 5
25 Cat tembok setara Mowilex Kg 90,100.00
26 Cat tembok Property Kg 38,250.00
27 Cat tembok Vinilex Kg 51,850.00
28 Cat tembok Catilex Kg 59,500.00
29 Cat tembok setara Jotun Jotaplast Kg 25,500.00
30 Cat tembok setara Jotun Jotashield Antifade Kg 70,550.00
31 Cat tembok setara Easy wipe Jotun Kg 32,300.00
32 Coating batu alam (doof) Kg 91,800.00
33 Coating batu alam (natural) Kg 89,250.00
34 Cat genteng Kg 104,550.00
35 Cat besi Kg 62,900.00
36 Batu apung Kg 58,650.00
37 Residu atau ter (Solignium) Ltr 19,550.00
38 Prime coat Kg 13,600.00
39 Soda Api Kg 49,300.00
40 Bahan Plistur jadi merk Ultran - P Kg 32,300.00
41 Cat Duco Kg 91,800.00
42 Meni Besi Zingchromate Kg 58,650.00
43 Cat Besi Pollyurethane Kg 85,850.00
I BAHAN ALAT PENGGANTUNG & KUNCI

1 Kunci tanam double slaag Bh 134,300.00
2 Kunci tanam double slaag besar Bh 210,800.00
3 Kunci Pintu Aluminium Bh 187,000.00
4 Kunci Pintu Tempered Psg 731,000.00
5 Hendel Pintu Aluminium Bh 268,600.00
6 Engsel pintu Psg 44,200.00
7 Engsel jendela Psg 29,750.00
8 Engsel koboy Psg 73,100.00
9 Floor Hing CISA (engsel tanam) Unit 1,975,400.00
10 Glass door Handel Psg 1,263,100.00
11 Bottom straightrap Psg 336,600.00
12 Top straighinge Psg 431,800.00
13 Kait angin Bh 20,400.00
14 Kunci Slot (grendel Pintu dan Jendela) Bh 30,600.00
15 Slot jendela Bh 14,450.00
16 Slot pintu 3" Bh 28,050.00
17 Slot pintu 4" Bh 28,900.00
18 Door holder Bh 168,300.00
19 Door Closer Bh 302,600.00
20 Expanolete Ps 159,800.00
J BAHAN BAKAR & PELUMAS

1 Minyak begisting Ltr 16,150.00
2 Premium / Bensin Ltr 6,450.00
3 Solar Subsidi Ltr 4,675.00
4 Pertalite Ltr 6,800.00
5 Solar Pertamina Dex Ltr 10,625.00
6 Pertamax Ltr 7,650.00
7 Pertamax Turbo Ltr 13,500.00
8 Minyak tanah Ltr 12,750.00
9 Aspal Kg 9,350.00
10 Aspal Emulsi Ltr 12,750.00
11 Material Hotmix (HRS) Ton 1,400,800.00
12 Material Hotmix (Sandsheet) Ton 1,490,050.00
13 Material Hotmix (AC/WC) Ton 1,318,350.00
14 Material Hotmix (ATB) Ton 1,223,150.00
1 2 3 4 5
15 Material Hotmix (AC/BC) Ton 1,276,700.00
K BAHAN ALAT LISTRIK

1 Titik lampu komplit Ttk 121,550.00
2 Sakelar tunggal Setara Broco Bh 18,700.00
3 Sakelar double Setara Broco Bh 21,250.00
4 Sakelar Triple Setara Broco Bh 23,800.00
5 Stop kontak Bh 19,550.00
6 Stop kontak AC Bh 73,100.00
7 Lampu capsul 18 watt (Setara Philip) Bh 44,200.00
8 Lampu pijar 25 watt (Setara Philip) Bh 11,050.00
11 Lampu TL 2 x 20 watt + kap (setara Phillip ) Bh 376,550.00
12 Lampu TL 2 x 36 watt + kap (setara Phillip ) Inbow Bh 483,650.00
13 Lampu TL 1 x 20 watt + kap (setara Phillip) Bh 125,800.00
17 Lampu tembak 150 watt + kap (Metal Holide) (setara Phillip) Bh 130,900.00
18 Lampu tembak 300 watt + kap (setara Phillip) Bh 215,050.00
19 Lampu tembak 50 watt (LED Putih) (setara Phillip) Bh 323,850.00
22 Lampu Spiral 5 watt (setara Phillip) Bh 42,500.00
23 Lampu Spiral 8 watt (setara Phillip) Bh 44,200.00
24 Lampu Jari 5 watt (setara Phillip) Bh 29,750.00
25 Lampu Jari 8 watt (setara Phillip) Bh 34,000.00
26 Lampu LED 4 watt (setara Phillip) Bh 35,700.00
32 TL. 1 x 40 W Phillip Bh 140,250.00
33 TL. 2 x 40 W Phillip Bh 221,850.00
34 TL. 1 x 20 W Phillip Bh 138,550.00
35 TL. 2 x 20 W Phillip Bh 165,750.00
36 TL. 2 x 20 W RM Bh 322,150.00
37 TL. 2 x 40 W RM Bh 451,350.00
38 Lampu Taman Bh 150,450.00
39 Armatur Lampu Baret Bh 268,600.00
40 Dudukan Downlight Stainlesstell 4" Bh 57,800.00
41 Kabel NYY 3 x 4 mm setara Supreme M' 35,700.00
42 Kabel NYY 4 x 6 mm setara Supreme M' 63,750.00
43 Kabel NYY 3 x 2,5 mm setara Supreme M' 21,250.00
47 Kawat BC 25 mm M' 34,850.00
48 Kawat BC 16 mm M' 26,350.00
49 Kawat BC 6 mm M' 11,050.00
50 Kap Gembreng Bh 32,300.00
51 Down Light 8" Bh 113,050.00
52 Down Light 6" Bh 93,500.00
53 Down Light 4" Bh 72,250.00
54 Down Light 3" Bh 56,950.00
1 2 3 4 5
55 Down Light Outbow bulat 3" Bh 88,400.00
56 Down Light Outbow bulat 3,5" Bh 128,350.00
59 Down Light Outbow kotak 4" Bh 159,800.00
60 Fitting Plafond kotak Bh 15,300.00
61 Photocell 6 A Bh 178,500.00
62 MCB 1 phase 6 A Bh 69,700.00
63 Box MCB Uk. 40 x 50 cm + Dudukan Bh 405,450.00
64 Besi Arde (crum tembaga /2,40 m) Btg 128,350.00
65 Besi Arde (crum tembaga / 2 m) Btg 59,500.00
66 Besi Arde (crum tembaga / 1,5 m) Btg 33,150.00
67 Lampu Downlight philips Glass recessed (18 Watt) Bh 156,000.00
BAHAN LAINNYA
Tempat Cuci/ Pencucian BCP lobang double sink + Aksesoris Unit 690,000.00
Daun Jendela Sleding M2 350,000.00
Kusen Pvc Lengkap Aksesoris + Daun Pintu Unit 350,000.00
L ALAT BANTU
1 Cangkul atau sekop Bh 80,750.00
2 Parang Bh 69,700.00
3 Pikulan dan 2 Bakul Bh 48,450.00
4 Palu / Godam Pemecah Batu Bh 48,450.00
5 Stamper 250 Kg Hari 250,000.00
Catatan : Harga tidak termasuk keuntungan

Indramayu, ……………... 2022
Dibuat,
KONSULTAN PERENCANA
PT. SAMUDRA JAYA KONSULTAN
SUNARYO, ST.,MT
Direktur
-
HARGA DASAR SATUAN UPAH (EE)
TAHUN ANGGARAN 2022
NO. JENIS PEKERJA UPAH (RP.) SATUAN KETERANGAN

1 2 3 4 5
I UPAH
A PEKERJA KONSTRUKSI
1 Mandor 128,000.00 Orang / Hari
2 Kepala Tukang 112,000.00 Orang / Hari
3 Tukang Batu 103,000.00 Orang / Hari
4 Tukang Besi 103,000.00 Orang / Hari
5 Tukang Cat 103,000.00 Orang / Hari
6 Tukang Kayu 110,000.00 Orang / Hari
8 Tukang Besi Konstruksi 103,000.00 Orang / Hari
10 Pembantu Tukang 80,000.00 Orang / Hari
11 Pekerja 79,000.00 Orang / Hari
B KELOMPOK TUKANG KHUSUS

1 UB1 Tukang Aluminium 108,000.00 Orang / Hari
2 UB2 Juru Ukur 118,000.00 Orang / Hari
3 UB3 Asisten Juru Ukur 98,000.00 Orang / Hari
Indramayu, ……………... 2022
Dibuat,
KONSULTAN PERENCANA
SUNARYO, ST.,MT
Direktur
-
RENCANA ANGGARAN BIAYA (RAB)
KEGIATAN : PEMBANGUNAN PINTU PAGAR

LOKASI : WOTBOGOR
JUMLAH
NO. URAIAN PEKERJAAN VOLUME SATUAN ANALISA HARGA SATUAN TOTAL
(Rp.) (3 x 5)
1 2 3 4 5 6 7
A PEKERJAAN PAGAR
I PEKERJAAN PERSIAPAN
1 Pek. Pengukuran 1.00 Ls - 1,502,000.00 1,502,000.00
2 pek.pembersihan lapangan 30.00 M2 A.6 16,445.00 493,350.00
……………………………………………………………….. 1,995,350.00
II PEKERJAAN TANAH
1 Pek.Galian Pondasi Batu Kali 7.20 M3 B.14 353,659.00 2,546,344.80
2 Pek.Urugan Pasir Untuk Pondasi Batu Kali 0.60 M3 B.12 313,503.00 188,101.80
3 Pek.galian tanah 13.50 M3 B.1 71,817.00 969,529.50
4 Pek.Urugan Tanah Kembali 2.40 M3 B.9 95,270.00
……………………………………………………………….. 3,703,976.10
III PEKERJAAN PONDASI
1 Pekerjaan batu kali 1 pc : 4 ps 7.20 M3 C.3 1,036,668 7,464,009.60
2 Pekerjaan aanstamping 0.60 M3 C.7 619,825 371,895.00
……………………………………………………………….. 7,835,904.60
IV PEKERJAAN BETON
1 Pek.kolom 30x30 -
- Pek. Begisting dengan papan terentang 1.35 kg G.19 740,028.00 999,037.80
- Cor Beton Site Mix k.175 1.35 M3 G.2 1,287,623.00 1,738,291.05
- Pek. Pembesian 122.17 kg G.24 19,876.00 2,428,171.42
2 Pek. Ring Balok 15/20
- Pek. Begisting dengan papan terentang 0.45 M2 G.19 740,028.00 333,012.60
- Cor Beton Site Mix k.175 0.75 m3 G.2 1,287,623.00 965,717.25
- Pek. Pembesian 63.88 kg G.24 19,876.00 1,269,678.88
3 Pek.pemasangan rooster block
- Rooster block minimalia 234.00 bh - 16,200 3,790,800.00
……………………………………………………………….. 11,524,709.00
V PEKERJAAAN DINDING
1 Pek. Pasangan 1/2 bata 1 Pc : 5 Psr 5.40 M2 D.2 156,708 846,223.20
2 Pek. Acian 10.80 M2 E.6 42,837 462,639.60
3 Pek. Plesteran 1 Pc : 4 Psr 10.80 M2 E.2 98,637 1,065,279.60
……………………………………………………………….. 2,374,142.40
VI PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pek.pas batu andesit bakar 5.76 M2 N.22 267,665 1,541,750.40
2 Pas. Dinding granit tile uk.60x60 untuk kolom 2.40 M2 N.4 447,999.00 1,075,197.60
……………………………………………………………….. 2,616,948.00
VII PEKERJAAN PINTU PAGAR
1 Pagar hollo 30x30 cm 62.04 M K.2 33,365.00 2,069,964.60
2 Roda rel 3.00 Ls - 395,000.00 1,185,000.00
3 Plat besi bordes 19.95 kg K.2 33,365.00 665,698.48
4 Rel besi siku dan steinless 9.00 kg K.2 33,365.00 300,285.0
……………………………………………………………….. 4,220,948.08
VIII PEKERJAAN PENGECATAN
1 Pek. Pengecatan pagar besi hollo 62.04 M2 P.20 91,624.00 5,684,352.96
2 Pek. Pengecatan Dinding 21.60 M2 P.14 27,435.00 592,596.00
……………………………………………………………….. 6,276,948.96
B REKAPITULASI
I PEKERJAAN PERSIAPAN ……………………………………………………………….. 1,995,350
II PEKERJAAN TANAH ……………………………………………………………….. 3,703,976
III PEKERJAAN PONDASI ……………………………………………………………….. 7,835,905
IV PEKERJAAN BETON ……………………………………………………………….. 11,524,709
V PEKERJAAAN DINDING ……………………………………………………………….. 2,374,142
VI PEKERJAAN PENUTUP LANTAI DAN DINDING ……………………………………………………………….. 2,616,948
VII PEKERJAAN PINTU PAGAR ……………………………………………………………….. 4,220,948
VIII PEKERJAAN PENGECATAN ……………………………………………………………….. 6,276,948.96
DAFTAR HARGA SATUAN PEKERJAAN
TAHUN ANGGARAN 2022
(KONTRAKTUAL)
KODE HARGA SATUAN (Rp.) JUMLAH

No URAIAN PEKERJAAN
ANALISA UPAH BAHAN ALAT (Rp.)
1 2 3 4 5 6 7 = (4+5+6)
A PEKERJAAN PERSIAPAN A
1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK A.1 23,759.00 60,394.84 0.00 84,153.00
2 1 M' PEMASANGAN DAN PENGUKURAN BOUWPLANK (ALAT UKUR) A.2 41,411.50 60,394.84 28,750.00 130,556.00
3 1 M2 PEMBUATAN KANTOR SEMENTARA (DIREKSI KEET) LANTAI PLESTERAN A.3 599,150.00 888,870.08 0.00 1,488,020.00
4 1 M' PEMBUATAN PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER A.4 74,290.00 605,787.05 0.00 680,077.00
5 1 M2 PEMBUATAN PAPAN NAMA PROYEK DIGITAL PRINTING A.5 63,250.00 297,168.28 0.00 360,418.00
6 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN A.6 16,445.00 0.00 0.00 16,445.00
7 1 M2 PEMBUATAN STEGER/PERANCA DARI BAMBU A.7 376,970.00 30,546.88 0.00 407,516.00
8 1 UNIT PEKERJAAN PERANCAH DARI SCAFFOLDING (SEWA per BULAN) A.8 116,495.00 71,875.00 0.00 188,370.00
9 1 BUAH PEMBUATAN KOTAK ADUKAN UKURAN 40 X 50 X 25 CM A.9 41,814.00 200,555.63 0.00 242,369.00
10 1 TITIK CERUCUK BAMBU Ø 8 CM - 10 CM, Uk. P. 1 M - 1,5 M A.10 1,325.72 5,865.00 0.00 7,190.00
11 1 M2 PASANGAN STOOT WERK A.11 67,189.90 235,256.88 0.00 302,446.00
12 1 M3 BONGKARAN BETON BERTULANG A.12 1,309,429.10 0.00 0.00 1,309,429.00
13 1 M3 BONGKARAN DINDING TEMBOK BATA A.13 654,714.55 0.00 0.00 654,714.00
B PEKERJAAN TANAH B
1 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER B.1 71,817.50 0.00 0.00 71,817.00
4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER B.4 95,560.40 0.00 0.00 95,560.00
5 1 M3 GALIAN TANAH CADAS SEDALAM 1 METER B.5 145,107.00 0.00 0.00 145,107.00
6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER B.6 115,644.00 0.00 0.00 115,644.00
7 1 M2 PEKERJAAN STRIPING TANAH TEBING SETINGGI 1 METER B.7 5,278.50 0.00 0.00 5,278.00
8 1 M3 PEMBUANGAN TANAH SEJAUH 30 METER B.8 31,452.50 0.00 0.00 31,452.00
9 1 M3 URUGAN KEMBALI GALIAN TANAH B.9 52,785.00 0.00 0.00 52,785.00
10 1 M3 PEMADATAN TANAH B.10 4,714.31 0.00 6,411.25 11,125.00
11 1 M3 URUGAN TANAH LOKAL B.11 28,727.00 95,013.00 0.00 123,740.00
12 1 M3 URUGAN PASIR B.12 28,727.00 268,617.00 0.00 297,344.00
13 1 M3 URUGAN TANAH MERAH B.13 28,727.00 276,828.00 0.00 305,555.00
14 1 M3 URUGAN SIRTU B.14 26,392.50 327,267.00 0.00 353,659.00
15 1 M3 URUGAN LIMESTONE B.15 26,392.50 252,195.00 0.00 278,587.00
16 1 M2 PEMBUATAN JALAN SEMENTARA B.16 91,586.00 93,243.73 0.00 184,829.00
C PEKERJAAN PONDASI C
1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 2 Ps C.1 245,812.50 915,346.64 0.00 1,161,159.00
5 1 M3 PASANG PONDASI BATU LAMA C.5 245,812.50 363,192.08 0.00 609,004.00
6 1 M3 PASANG PONDASI BATU LAMA 1 PC : 3 PS C.6 245,812.50 442,201.45 0.00 688,013.00
7 1 M3 PASANG BATU KOSONG (AANSTAMPING) C.7 127,822.50 492,003.12 0.00 619,825.00
8 1 M3 PASANG PONDASI SIKLOP 60% BETON CAMPURAN 1 PC : 2 PB : 3 KR DAN 40% BATU BELAH C.8 445,544.50 2,617,197.60 0.00 3,062,742.00
9 1 M' PENGEBORAN LUBANG BORED PILE DIA-20 CM PADA TANAH BIASA C.9 14,591.66 0.00 21,413.00 36,004.00
10 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-20 CM C.10 6,943.36 101,680.92 3,624.92 112,249.00
11 1 M' PENGEBORAN LUBANG BORED PILE DIA-30 CM PADA TANAH BIASA C.11 32,926.80 0.00 50,025.00 82,951.00
12 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-30 CM C.12 12,518.33 227,643.79 3,107.07 243,269.00
D PEKERJAAN DINDING PASANGAN D

1 1 M2 PASANG DINDING BATA MERAH TEBAL 1/2 BATA, 1 Pc : 3 PP D.1 42,596.00 108,380.31 0.00 150,976.00
4 1 M2 PASANG DINDING BATA MERAH TEBAL 1 BATA, 1 Pc : 5 PP D.4 85,192.00 213,794.89 0.00 298,986.00
5 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP D.5 42,596.00 861,036.74 0.00 903,632.00
6 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP D.6 42,596.00 487,631.74 0.00 530,227.00
7 1 M2 PASANG DINDING BATA RINGAN TEBAL 7,5 CM D.7 78,384.00 79,591.79 15,797.58 173,773.00
8 1 M2 PASANG DINDING BATA RINGAN TEBAL 10 CM D.8 78,474.85 101,611.13 18,008.60 198,094.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
9 1 M2 PASANG DINDING HOLLOW BLOCK / CONCREATE BLOCK 10, 1 PC : 4 PP D.9 62,468.00 346,425.02 0.00 408,893.00
E PEKERJAAN PLESTERAN E
1 1 M2 PLESTERAN, 1Pc : 3PP, TEBAL 20 mm E.1 51,800.60 24,535.25 0.00 76,335.00
4 1 M2 PLESTERAN DINDING BATA RINGAN E.4 65,844.40 74,290.00 0.00 140,134.00
5 1 M2 PLESTERAN SIAR ADUKAN 1Pc : 2PP E.5 49,162.50 12,908.87 0.00 62,071.00
6 1 M2 ACIAN E.6 32,775.00 4,765.31 0.00 37,540.00
7 1 M2 ACIAN DINDING BATA RINGAN (FINE COAT-PM 300) E.7 32,775.00 22,678.00 0.00 55,453.00
8 1 M2 KAMPROTAN 1Pc : 2PP E.8 42,596.00 8,140.62 0.00 50,736.00
9 1 M' SKONING 1Pc : 3PP Lebar 10 cm E.9 60,388.80 4,647.04 0.00 65,035.00
F PEKERJAAN KAYU DAN ALUMINIUM F

1 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KAMPER F.1 3,614,450.00 13,656,163.75 0.00 17,270,613.00
2 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU BORNEO F.2 3,614,450.00 6,174,574.25 0.00 9,789,024.00
3 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KRUING F.3 3,614,450.00 10,435,790.00 0.00 14,050,240.00
4 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 4" F.4 10,110.11 137,028.25 0.00 147,138.00
5 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 3" F.5 10,110.11 111,222.25 0.00 121,332.00
6 1 M' PASANG KUSEN ALUMINIUM WARNA 4" F.6 101,101.10 195,310.25 0.00 296,411.00
7 1 M' PASANG KUSEN ALUMINIUM WARNA 3" F.7 101,101.10 178,106.25 0.00 279,207.00
8 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 4" F.8 101,101.10 183,482.50 0.00 284,583.00
9 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 3" F.9 101,101.10 168,429.00 0.00 269,530.00
10 1 M2 PASANG PINTU PANEL KAYU KAMPER F.10 481,574.00 582,472.70 0.00 1,064,046.00
11 1 M2 PASANG PINTU PANEL KAYU KRUING F.11 481,574.00 434,674.70 0.00 916,248.00
12 1 M2 PASANG PINTU PANEL KAYU JATI JABAR F.12 481,574.00 767,963.10 0.00 1,249,537.00
13 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER F.13 481,574.00 511,374.24 0.00 992,948.00
14 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KRUING F.14 481,574.00 382,050.99 0.00 863,624.00
15 1 M2 PASANG JALUSI MATI KUSEN KAYU KAMPER F.15 388,941.50 856,407.30 0.00 1,245,348.00
16 1 M2 PASANG JALUSI MATI KUSEN KAYU KRUING F.16 388,941.50 634,710.30 0.00 1,023,651.00
17 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KAMPER F.17 361,445.00 531,227.26 0.00 892,672.00
18 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KRUING F.18 361,445.00 438,853.51 0.00 800,298.00
19 1 M2 PASANG PINTU PANEL MULTIPLEX, RANGKA KAYU KAMPER F.19 361,445.00 550,777.26 0.00 912,222.00
20 1 M2 PASANG PINTU DOUBLE TRIPLEK , RANGKA KAYU KRUING F.20 361,445.00 348,923.51 0.00 710,368.00
21 1 M2 PASANG PINTU TRIPLEK , RANGKA KAYU KRUING LAPIS SENG F.21 361,445.00 469,351.51 0.00 830,796.00
22 1 M2 PASANG PINTU RANGKA BLOCK BOARD 24 MM LAPIS HPL (SWING) F.22 361,445.00 564,175.65 0.00 925,620.00
23 1 M2 PASANG TEACKWOOD F.23 168,843.00 90,174.38 0.00 259,017.00
24 1 M2 PASANG PELAPIS TIMBAL TEBAL 3 mm F.24 168,843.00 1,862,430.75 0.00 2,031,273.00
25 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (INDOOR) + RANGKA HOLLOW GALVANIS F.25 128,392.90 506,291.21 23,000.00 657,684.00
26 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (OUTDOOR) + RANGKA HOLLOW GALVANIS F.26 128,392.90 691,234.21 23,000.00 842,627.00
G PEKERJAAN BETON G
1 1 M3 MEMBUAT BETON TUMBUK, 1Pc : 3Ps : 5Kr G.1 194,511.00 789,585.40 0.00 984,096.00
2 1 M3 COR BETON SITE MIX K. 175 G.2 203,412.00 982,123.58 4,312.50 1,189,848.00
3 1 M3 COR BETON SITE MIX K. 225 G.3 203,412.00 1,037,029.75 4,025.00 1,244,466.00
4 1 M3 COR BETON K. 175 READY MIX G.4 271,089.50 1,108,485.00 2,209.73 1,381,784.00
12 1 M2 MEMASANG FLOOR HARDENER G.12 27,544.80 42,032.50 23,000.00 92,577.00
13 1 M3 COR BETON 1 PC : 2 PS : 3 SCREENING G.13 203,412.00 1,047,322.83 4,025.00 1,254,759.00
14 1 M2 BEKISTING MULTIPLEX 9 MM G.14 67,597.00 156,101.86 0.00 223,698.00
15 1 M2 BEKISTING MULTIPLEX 12 MM G.15 67,597.00 176,453.41 0.00 244,050.00
16 1 M2 BEKISTING UNTUK PONDASI G.16 87,308.00 207,718.75 0.00 295,026.00
17 1 M2 BEKISTING UNTUK SLOOF G.17 87,308.00 232,645.00 0.00 319,953.00
18 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM G.18 110,814.00 546,784.18 0.00 657,598.00
19 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK G.19 110,814.00 649,963.21 0.00 760,777.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
20 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI G.20 110,814.00 398,951.96 0.00 509,765.00
21 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING G.21 110,814.00 636,476.70 0.00 747,290.00
22 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA G.22 110,814.00 802,116.95 0.00 912,930.00
23 1 M2 PASANG BEKISTING PAPAN G.23 67,597.00 179,379.07 0.00 246,976.00
24 1 KG PEMBESIAN DENGAN BESI POLOS G.24 1,614.14 15,923.48 0.00 17,537.00
25 1 KG PEMBESIAN DENGAN BESI ULIR G.25 1,614.14 16,436.66 0.00 18,050.00
26 1 M2 WIREMESH M-5 G.26 6,762.00 46,236.90 230.00 53,228.00
27 1 M2 WIREMESH M-6 G.27 6,762.00 54,749.78 230.00 61,741.00
28 1 M2 WIREMESH M-8 G.28 6,762.00 79,382.78 230.00 86,374.00
29 1 M2 WIREMESH M-10 G.29 6,762.00 136,859.78 230.00 143,851.00
30 1 M' PASANG PVC WATERSTOP LEBAR 150 G.30 9,832.50 92,001.15 0.00 101,833.00
31 1 M' PASANG PVC WATERSTOP LEBAR 200 G.31 9,832.50 119,894.40 0.00 129,726.00
32 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,6 M) G.32 17,526.00 281,349.52 0.00 298,875.00
33 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,8 M) G.33 14,020.80 284,197.18 0.00 298,217.00
PEMBESIAN MUTU BETON

1 PEMBESIAN SLOOF 15/20 GB.1 269,028.71 2,739,498.54 3,008,527.25
5 PEMBESIAN KOLOM PRAKTIS 12/12 GB.5 380,000.84 3,869,519.09 4,249,519.92
6 PEMBESIAN KOLOM 20/20 GB.6 322,828.00 3,287,332.50 3,610,160.50
13 PEMBESIAN RINGBALK 15/20 GB.13 269,028.71 2,739,498.54 3,008,527.25
14 PEMBESIAN BALOK 15/25 GB.14 263,863.47 2,686,901.22 2,950,764.68
16 PEMBESIAN BALOK LATEI 10/10 GB.16 516,524.80 5,259,732.00 5,776,256.80
17 PEMBESIAN PLAT DAK BETON T. 12 CM GB.17 246,027.22 2,505,276.10 2,751,303.32
18 PEMBESIAN PLAT DAK BETON T. 10 CM GB.18 192,244.07 1,957,606.50 2,149,850.58
23 PEMBESIAN PONDASI POOR GB.23 169,484.70 1,725,849.56 1,895,334.26
24 PEMBESIAN PONDASI FOOT PLAT T.20 CM GB.24 267,947.24 2,728,485.97 2,996,433.22
40 PEMBESIAN PLAT LISTPLANK, KANOPI T. 8 CM GB.40 134,183.46 1,366,379.75 1,500,563.21
H PEKERJAAN ATAP H
1 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KAMPER H.1 2,065,400.00 13,927,615.50 0.00 15,993,015.00
2 1 M3 PASANG GORDING KAYU KAMPER H.2 1,239,240.00 13,871,702.50 0.00 15,110,942.00
3 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU BORNEO H.3 2,065,400.00 6,446,026.00 0.00 8,511,426.00
4 1 M3 PASANG GORDING KAYU BORNEO H.4 1,239,240.00 6,390,113.00 0.00 7,629,353.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
5 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KRUING H.5 2,065,400.00 10,707,241.75 0.00 12,772,641.00
6 1 M3 PASANG GORDING KAYU KRUING H.6 1,239,240.00 10,651,328.75 0.00 11,890,568.00
7 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU LAMA H.7 2,065,400.00 325,703.00 0.00 2,391,103.00
8 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG PALENTONG H.8 23,759.00 81,931.12 0.00 105,690.00
9 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG PALENTONG H.9 23,759.00 114,954.00 0.00 138,713.00
10 1 M2 PASANG RANGKA ATAP KASO LAMA, RENG KAYU KRUING H.10 23,759.00 27,471.66 0.00 51,230.00
11 1 M2 PASANG KASO + RENG KAYU DOLKEN untuk GENTENG PALENTONG H.11 23,759.00 49,657.00 0.00 73,416.00
12 1 M2 PASANG KASO DOLKEN + RENG BAMBU untuk ATAP IJUK H.12 23,759.00 58,454.50 0.00 82,213.00
13 1 M2 PASANG KASO DOLKEN + RENG KAYU BORNEO untuk GENTENG PALENTONG H.13 23,759.00 40,680.62 0.00 64,439.00
14 1 M2 PASANG RANGKA ATAP KASO LAMA + RENG KAYU BORNEO H.14 23,759.00 22,108.12 0.00 45,867.00
15 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG MORANDO H.15 23,759.00 81,931.12 0.00 105,690.00
16 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG MORANDO H.16 23,759.00 129,534.39 0.00 153,293.00
17 1 M2 PASANG RANGKA ATAP KAYU BORNEO untuk GENTENG TEGOLA H.17 23,759.00 63,048.75 0.00 86,807.00
18 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP SPANDEK/ASBES H.18 80,120.50 81,564.56 8,084.25 169,769.00
19 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP GENTENG BIASA H.19 80,120.50 118,072.23 9,909.64 208,102.00
20 1 M2 PASANG PENUTUP ATAP GENTENG LAMA H.20 25,258.60 0.00 0.00 25,258.00
21 1 M2 PASANG ATAP GENTENG PALENTONG KECIL H.21 25,258.60 48,875.00 0.00 74,133.00
22 1 M2 PASANG ATAP GENTENG KODOK GLAZUUR H.22 25,258.60 97,750.00 0.00 123,008.00
23 1 M2 PASANG ATAP GENTENG KODOK NATURAL H.23 25,258.60 97,750.00 0.00 123,008.00
24 1 M2 PASANG ATAP GENTENG MORANDO NATURAL H.24 25,258.60 70,380.00 0.00 95,638.00
25 1 M2 PASANG ATAP GENTENG MORANDO TRANSPARANT H.25 25,258.60 70,380.00 0.00 95,638.00
26 1 M2 PASANG ATAP GENTENG MORANDO WARNA H.26 25,258.60 87,975.00 0.00 113,233.00
27 1 M2 PASANG ATAP GENTENG PALENTONG SUPER / BESAR H.27 25,258.60 35,190.00 0.00 60,448.00
28 1 M2 PASANG ATAP GENTENG BETON H.28 33,580.00 65,160.15 0.00 98,740.00
29 1 M2 PASANG ATAP GENTENG BETON (SETARA CISANGKAN) H.29 33,580.00 139,795.15 0.00 173,375.00
30 1 M2 PASANG ATAP GENTENG METAL BERPASIR H.30 33,580.00 156,966.95 0.00 190,546.00
31 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 4 mm H.31 24,414.50 62,169.00 0.00 86,583.00
32 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING CANAI) H.32 24,414.50 65,101.50 0.00 89,516.00
33 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING KAYU) H.33 24,414.50 56,304.00 0.00 80,718.00
36 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA CANAL H.36 20,148.00 58,063.50 0.00 78,211.00
37 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA KAYU H.37 20,148.00 45,668.80 0.00 65,816.00
38 1 M2 PASANG ATAP ZINCALUME (SPANDEK) H.38 24,336.30 79,829.17 0.00 104,165.00
39 1 M2 PASANG ATAP BITUMEN MOTIF GENTENG T. 3 MM H.39 23,506.00 181,558.95 0.00 205,064.00
40 1 M2 PASANG ATAP BITUMEN BERGELOMBANG T. 3 MM H.40 23,506.00 68,434.78 0.00 91,940.00
41 1 M2 PASANG ATAP TEGOLA H.41 23,506.00 310,107.96 0.00 333,613.00
42 1 M2 PASANG ATAP GENTENG BITUMEN (ONDULINE) - Uk.200x97x0.3 cm H.42 23,506.00 183,208.05 0.00 206,714.00
43 1 M2 PASANG ATAP GENTENG BITUMEN (ONDUVILA) - Uk.106x40x0.3 cm H.43 33,580.00 299,395.04 0.00 332,975.00
44 1 M' PASANG BUBUNG GENTENG PALENTONG H.44 64,510.40 50,689.24 0.00 115,199.00
45 1 M' PASANG BUBUNG GENTENG KODOK GLAZUUR H.45 64,510.40 60,464.24 0.00 124,974.00
46 1 M' PASANG BUBUNG GENTENG KODOK / ALTO NATURAL H.46 64,510.40 50,689.24 0.00 115,199.00
47 1 M' PASANG BUBUNG GENTENG MORANDO NATURAL H.47 64,510.40 48,734.24 0.00 113,244.00
48 1 M' PASANG BUBUNG GENTENG MORANDO TRANSPARANT H.48 64,510.40 52,644.24 0.00 117,154.00
49 1 M' PASANG BUBUNG GENTENG MORANDO WARNA H.49 64,510.40 56,554.24 0.00 121,064.00
50 1 M' PASANG BUBUNG GENTENG PALENTONG BESAR H.50 64,510.40 44,824.24 0.00 109,334.00
51 1 M' PASANG BUBUNG STEEL GELOMBANG 0.92 M H.51 25,707.10 126,390.75 0.00 152,097.00
52 1 M' PASANG NOK GENTENG BETON H.52 67,160.00 70,493.39 0.00 137,653.00
53 1 M' PASANG NOK GENTENG BETON (SETARA CISANGKAN) H.53 67,160.00 112,784.64 0.00 179,944.00
54 1 M' PASANG NOK GENTENG METAL H.54 45,533.10 62,560.00 0.00 108,093.00
55 1 M' PASANG NOK SENG H.55 24,396.10 19,491.35 0.00 43,887.00
56 PEMASANGAN 1 M PANJANG NOK BITUMEN H.56 25,707.10 158,466.44 0.00 184,173.00
57 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KAMPER H.57 37,697.00 155,723.18 0.00 193,420.00
58 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KRUING H.58 37,697.00 115,817.72 0.00 153,514.00
59 1 M' PASANG LISTPLANK (3 x 5) cm, KAYU BORNEO H.59 37,697.00 90,290.89 0.00 127,987.00
60 1 M' PASANG LISTPLANK (3 x 30) cm, KAYU KAMPER H.60 37,697.00 158,567.12 0.00 196,264.00
62 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KAMPER H.62 37,697.00 309,295.86 0.00 346,992.00
63 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KRUING H.63 37,697.00 229,484.94 0.00 267,181.00
64 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/20 +1/10) CM H.64 37,697.00 59,533.01 0.00 97,230.00
65 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/30 +1/10) CM H.65 37,697.00 72,159.05 0.00 109,856.00
66 1 M' PASANG LISTPLANK GRC 1/30 CM H.66 37,697.00 46,499.68 0.00 84,196.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
69 1 M2 PASANGAN TALANG DATAR / JUREY SENG BJLS 28 L. 90 cm H.69 73,462.00 200,603.53 0.00 274,065.00
70 1 M' PASANG TALANG MIRING, SENG BJLS 28 H.70 73,462.00 195,716.03 0.00 269,178.00
I PEKERJAAN LANGIT-LANGIT I
1 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 5 mm I.1 13,070.90 86,274.15 0.00 99,345.00
2 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 4 mm I.2 13,070.90 31,436.40 0.00 44,507.00
3 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA BORNEO I.3 13,070.90 98,203.56 0.00 111,274.00
4 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KRUING I.4 13,070.90 145,960.30 0.00 159,031.00
5 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KAYU LAMA I.5 13,070.90 32,707.15 0.00 45,778.00
6 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, RANGKA BORNEO I.6 23,759.00 112,616.80 0.00 136,375.00
7 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, KAYU LAMA I.7 23,759.00 2,057.64 0.00 25,816.00
8 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU BORNEO I.8 13,070.90 108,567.78 0.00 121,638.00
9 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU KRUING I.9 13,070.90 155,053.77 0.00 168,124.00
10 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU LAMA I.10 13,070.90 41,800.62 0.00 54,871.00
11 1 M2 LANGIT-LANGIT GRC, TANPA RANGKA I.11 16,790.00 44,469.19 0.00 61,259.00
12 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA BORNEO I.12 62,279.40 119,887.44 0.00 182,166.00
13 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA KRUING I.13 62,279.40 166,373.43 0.00 228,652.00
14 1 M2 LANGIT-LANGIT GYPSUM BOARD, TEBAL 9 mm, TANPA RANGKA I.14 16,790.00 51,829.98 0.00 68,619.00
1 M2 LANGIT-LANGIT GRC BOARD, TEBAL 9 mm, Rangka Hollo I.14a 21,850.00 106,353.63 0.00 128,203.00
15 1 M2 LANGIT-LANGIT PVC (POLOS) I.15 62,279.40 112,868.48 0.00 175,147.00
16 1 M2 LANGIT-LANGIT PVC (MOTIF) I.16 62,279.40 116,853.23 0.00 179,132.00
17 1 M2 LANGIT-LANGIT PVC (URAT JATI) I.17 62,279.40 120,958.73 0.00 183,238.00
18 1 M2 LANGIT-LANGIT AKUSTIK (60 X 120) CM I.18 23,759.00 287,385.00 0.00 311,144.00
19 1 M2 LANGIT-LANGIT LAMBRISERING KAYU 9 CM I.19 190,072.00 217,107.64 0.00 407,179.00
20 1 M2 PLAFOND SPANDRELL I.20 196,938.88 565,130.70 0.00 762,069.00
21 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU BORNEO I.21 59,512.50 68,917.66 0.00 128,430.00
22 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU KRUING I.22 59,512.50 115,403.65 0.00 174,916.00
23 1 M2 PASANG RANGKA HOLLOW GALVALUME untuk PLAFON, MODUL 60x60 CM I.23 16,790.00 59,496.98 0.00 76,286.00
24 1 M' PASANG LIST PLAFOND - KAYU PROFIL I.24 11,953.10 8,465.15 0.00 20,418.00
25 1 M' PASANG LIST PLAFOND GYPSUM PROFIL 10 cm I.25 14,255.40 19,281.19 0.00 33,536.00
28 1 M' PASANG LIST PLAFON PVC, L.4 cm I.28 14,255.40 26,056.13 0.00 40,311.00
29 1 M' PASANG LIST PLAFON PVC, L.7 cm I.29 14,255.40 29,678.63 0.00 43,934.00
30 1 M' PEKERJAAN SHADOW LINE I.30 14,255.40 21,226.13 0.00 35,481.00
31 1 KG GANTUNGAN PLAFOND BESI D. 10 mm I.31 6,762.00 15,747.53 230.00 22,739.00
32 1 M' PASANG DROP CEILING GYPSUM BOARD, RANGKA HOLLOW, TINGGI 30 CM I.32 16,790.00 61,368.26 0.00 78,158.00
J PEKERJAAN SANITASI J
1 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA INA) J.1 453,780.80 1,927,630.00 0.00 2,381,410.00
2 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA TOTO) J.2 453,780.80 2,792,424.25 0.00 3,246,205.00
3 MEMASANG 1 BUAH KLOSET JONGKOK PORSELEN J.3 311,397.00 249,340.70 0.00 560,737.00
4 MEMASANG 1 BUAH URINOIR J.4 229,540.00 2,905,305.95 0.00 3,134,845.00
5 MEMASANG 1 BUAH WASHTAFEL J.5 308,924.50 1,649,355.30 0.00 1,958,279.00
6 MEMASANG 1 BUAH BATHTUB J.6 105,752.85 5,245,656.00 0.00 5,351,408.00
7 MEMASANG 1 BUAH BAK MANDI BATU BATA LAPIS KERAMIK VOLUME 0,3 M3 J.7 943,506.00 825,410.78 0.00 1,768,916.00
8 MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA (30 x 30) cm, T = 35 cm J.8 292,412.80 196,066.95 0.00 488,479.00
9 MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA (45 x 45) cm, T = 50 cm J.9 430,709.50 302,858.83 0.00 733,568.00
10 MEMASANG 1 M' PIPA GALVANIS DIAMETER 1/2" J.10 20,700.00 43,938.63 0.00 64,638.00
11 MEMASANG 1 M' PIPA GALVANIS DIAMETER 3/4" J.11 20,700.00 62,120.13 0.00 82,820.00
12 MEMASANG 1 M' PIPA PVC TIPE AW d. 1/2" J.12 11,444.80 10,605.88 0.00 22,050.00
13 MEMASANG 1 M' PIPA PVC TIPE AW d. 3/4" J.13 11,444.80 13,636.13 0.00 25,080.00
14 MEMASANG 1 M' PIPA PVC TIPE AW d. 1" J.14 11,444.80 24,242.00 0.00 35,686.00
15 MEMASANG 1 M' PIPA PVC TIPE AW d. 1 1/2" J.15 17,167.20 49,999.13 0.00 67,166.00
19 MEMASANG 1 BUAH BAK CUCI PIRING STAINLESS STEEL J.19 42,345.30 491,682.50 0.00 534,027.00
20 MEMASANG 1 BUAH KRAN d. 3/4" ATAU d. 1/2" J.20 54,176.50 99,802.75 0.00 153,979.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
21 MEMASANG 1 BUAH FLOOR DRAIN PLASTIK J.21 14,777.50 12,707.50 0.00 27,485.00
22 MEMASANG 1 BUAH FLOOR DRAIN STAINLESS J.22 14,777.50 168,130.00 0.00 182,907.00
23 MEMASANG 1 BUAH ROOF DRAIN PLASTIK J.23 14,777.50 22,770.00 0.00 37,547.00
24 MEMASANG 1 BUAH ROOF DRAIN BESI/STAINLESS J.24 14,777.50 88,550.00 0.00 103,327.00
25 MEMASANG 1 UNIT SEPTIKTANK 2.5 x 1.5 x 2 + REMBESAN (KANTOR TIPE BESAR) J.25 6,506,964.87 11,286,785.68 2,479.69 17,796,230.00
26 MEMASANG 1 UNIT SEPTIKTANK 2.5 x 1.5 x 1.5 + REMBESAN (KANTOR TIPE KECIL) J.26 3,907,001.31 6,772,009.62 1,487.81 10,680,498.00
27 MEMASANG 1 UNIT SEPTIKTANK 1.5 x 1 x 1.5 + REMBESAN (RUMAH TIPE KECIL) J.27 1,986,359.47 4,264,171.26 743.91 6,251,274.00
28 1 M' SALURAN GREVEL BETON 1/2 d. 20 CM + PASANGAN J.28 157,365.25 223,825.51 0.00 381,190.00
29 1 M' SALURAN GREVEL BETON 1/2 d. 30 CM + PASANGAN J.29 159,250.39 247,285.51 0.00 406,535.00
30 1 M' SALURAN AIR LIMBAH BUIS BETON D = 30 Cm J.30 62,272.50 240,307.62 0.00 302,580.00
31 1 M' SALURAN AIR LIMBAH BUIS BETON D = 60 Cm J.31 62,272.50 278,194.55 0.00 340,467.00
32 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 1000 LITER J.32 453,780.80 2,841,031.02 0.00 3,294,811.00
33 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 500 LITER J.33 453,780.80 1,912,987.05 0.00 2,366,767.00
K PEKERJAAN BESI DAN BAJA K

1 1 KG PEKERJAAN BAJA PROFIL K.1 14,255.40 21,358.38 0.00 35,613.00
2 1 KG PEKERJAAN BESI SIKU K.2 14,255.40 19,110.13 0.00 33,365.00
3 1 KG PEKERJAAN PERAKITAN / PEMASANGAN BAJA K.3 217.95 140.76 5,430.76 5,789.00
4 1 CM PEK. PENGELASAN LAS LISTRIK TEBAL KAWAT 4 MM K.4 671.60 1,721.38 836.74 3,229.00
5 1 TITIK MELUBANGI KONSTRUKSI BESI DENGAN BETON K.5 7,606.10 0.00 2,875.00 10,481.00
6 1 M2 PASANG ROLLING DOOR ALUMINIUM K.6 235,290.00 549,355.00 0.00 784,645.00
7 1 M2 PASANG PINTU LIPAT BESI (REL HENDERSON) K.7 235,290.00 1,092,500.00 0.00 1,327,790.00
8 1 M2 PASANG PINTU LIPAT BESI K.8 235,290.00 977,500.00 0.00 1,212,790.00
9 1 M2 PASANG PINTU BESI HARMONIKA K.9 235,290.00 552,000.00 0.00 787,290.00
10 1 M2 PEKERJAAN PINTU BESI PLAT BAJA TEBAL. 2 mm RANGKAP, RANGKA BAJA SIKU K.10 249,395.90 656,000.25 0.00 905,396.00
11 1 M2 PASANGAN TRALIS BESI STRIP (2 x 3 mm) K.11 396,701.70 185,089.76 0.00 581,791.00
12 1 M2 PASANGAN KAWAT HARMONIKA K.12 23,096.60 65,888.00 0.00 88,984.00
13 1 M2 PASANGAN KAWAT NYAMUK (KAYU) K.13 23,096.60 57,286.00 0.00 80,382.00
14 1 M2 PASANGAN KAWAT NYAMUK (BESI) K.14 23,096.60 54,665.71 0.00 77,762.00
L PEKERJAAN KUNCI DAN KACA L

1 1 BH PASANG KUNCI TANAM DOUBLE SLAAG L.1 66,182.50 154,445.00 0.00 220,627.00
2 1 BH PASANG KUNCI TANAM DOUBLE SLAAG BESAR L.2 66,182.50 242,420.00 0.00 308,602.00
3 1 BH PASANG ENGSEL PINTU L.3 22,380.15 50,830.00 0.00 73,210.00
4 1 BH PASANG ENGSEL JENDELA KUPU-KUPU L.4 14,920.10 34,212.50 0.00 49,132.00
5 1 BH PASANG KAIT ANGIN L.5 22,380.15 23,460.00 0.00 45,840.00
6 1 BH PASANG KUNCI SELOT L.6 14,920.10 16,617.50 0.00 31,537.00
7 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER L.7 74,600.50 193,545.00 0.00 268,145.00
8 1 M2 PASANG KACA POLOS, TEBAL 5 mm L.8 22,387.51 169,889.50 0.00 192,277.00
9 1 M2 PASANG KACA RAYBAND, TEBAL 5 mm L.9 22,387.51 206,448.00 0.00 228,835.00
10 1 M2 PASANG KACA, TEBAL 10 mm L.10 72,814.78 462,967.00 0.00 535,781.00
11 1 M2 PASANG KACA, TEBAL 12 mm L.11 87,245.95 823,175.75 0.00 910,421.00
12 1 M2 PASANG CURTAIN WALL (DINDING KACA) L.12 165,843.80 1,433,061.00 0.00 1,598,904.00
13 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 0,9 M x 2,1 M L.13 575,000.00 7,211,076.15 0.00 7,786,076.00
14 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 1,8 M x 2 M L.14 575,000.00 13,413,646.00 0.00 13,988,646.00
18 1 M2 PASANG PINTU KACA RANGKA ALUMINIUM L.18 20,174.45 707,974.50 0.00 728,148.00
19 1 M2 PASANG SANDBLAST KACA MOTIF POLOS L.19 30,061.00 60,375.00 5,750.00 96,186.00
M PEKERJAAN PENUTUP LANTAI M

1 1 M2 PASANG LANTAI TEGEL BADAK WARNA 30 X 30 CM M.1 42,607.50 121,294.05 0.00 163,901.00
2 1 M2 PASANG LANTAI TEGEL BADAK LAMA M.2 42,607.50 28,470.65 0.00 71,078.00
3 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 30 x 30 cm M.3 114,712.50 125,507.09 0.00 240,219.00
4 1 M2 PASANG LANTAI KERAMIK 40 x 40 cm (setara Roman) M.4 114,712.50 379,611.15 0.00 494,323.00
5 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm M.5 114,712.50 131,308.55 0.00 246,021.00
7 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 40 x 40 cm M.7 114,712.50 138,270.31 0.00 252,982.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
10 1 M2 PASANG LANTAI MARMER M.10 114,712.50 1,888,084.26 0.00 2,002,796.00
11 1 M2 PASANG LANTAI GRANIT SLAB DN M.11 154,962.50 2,310,337.87 0.00 2,465,300.00
12 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm M.12 114,712.50 502,602.15 0.00 617,314.00
13 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (setara indogress) M.13 114,712.50 256,620.14 0.00 371,332.00
14 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Ex. Cina) M.14 114,712.50 203,246.69 0.00 317,959.00
15 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm M.15 114,712.50 611,669.65 0.00 726,382.00
16 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (setara Indogress) M.16 114,712.50 460,831.62 0.00 575,544.00
17 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (setara marco) M.17 114,712.50 443,427.24 0.00 558,139.00
18 1 M2 PASANG LANTAI GRANIT TILE 3D UKURAN 60 x 60 cm M.18 114,712.50 574,540.29 0.00 689,252.00
19 1 M2 PASANG LANTAI KERAMIK WARNA 20 x 20 cm, ANTI SLIP KM/WC M.19 114,712.50 151,033.53 0.00 265,746.00
20 1 M2 PASANG LANTAI KERAMIK WARNA 30 x 30 cm, ANTI SLIP KM/WC M.20 114,712.50 161,476.16 0.00 276,188.00
21 1 M2 PASANG LANTAI PARQUET JATI M.21 117,530.00 340,023.38 0.00 457,553.00
22 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara DAICHI M.22 117,530.00 332,959.50 0.00 450,489.00
23 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara TACO M.23 40,463.90 271,607.00 0.00 312,070.00
24 1 M2 PASANG BATU KORAL BENGKULU HITAM M.24 203,550.00 133,311.45 0.00 336,861.00
25 1 M2 PASANG BATU KORAL FLORES HIJAU M.25 203,550.00 133,311.45 0.00 336,861.00
26 1 M2 PASANG BATU KORAL ORANGE BALI M.26 203,550.00 133,311.45 0.00 336,861.00
27 1 M2 PASANG BATU KORAL HITAM GARUT M.27 203,550.00 133,311.45 0.00 336,861.00
28 1 M2 PASANG BATU SIKAT M.28 203,550.00 133,311.45 0.00 336,861.00
29 1 M2 PASANG BATU SIKAT MOTIF M.29 227,700.00 133,311.45 0.00 361,011.00
30 1 M' PASANG PLIN KAYU BORNEO T. 2 cm L.10 cm M.30 28,510.80 25,558.69 0.00 54,069.00
N PEKERJAAN PENUTUP DINDING

1 1 M2 PASANG DINDING KERAMIK WARNA 20 x 25 cm N.1 114,712.50 145,232.06 0.00 259,944.00
4 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm N.4 114,712.50 333,287.42 0.00 447,999.00
5 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (setara indogress) N.5 114,712.50 217,238.62 0.00 331,951.00
6 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Ex. Cina) N.6 114,712.50 169,575.72 0.00 284,288.00
7 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm N.7 114,712.50 995,752.97 0.00 1,110,465.00
8 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm (setara indogress) N.8 114,712.50 832,406.97 0.00 947,119.00
9 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm (Ex. Cina) N.9 114,712.50 466,706.97 0.00 581,419.00
10 1 M2 PASANG DINDING MARMER UK. 1 X 1 m N.10 213,428.50 1,889,584.72 0.00 2,103,013.00
11 1 M2 PASANG BATU ANDESIT ALUR UK. 10 X 20 CM N.11 154,100.00 165,891.53 0.00 319,991.00
14 1 M2 PASANG BATU ANDESIT BAKAR POLOS UK. 10 X 20 CM N.14 154,100.00 161,942.43 0.00 316,042.00
22 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 10 CM UK. 10 X 10 CM N.22 154,100.00 113,565.95 0.00 267,665.00
23 1 M2 PASANG BATU ANDESIT BAKAR BINTIK Uk.10 X 30 CM N.23 154,100.00 126,400.53 0.00 280,500.00
24 1 M2 PASANG BATU ANDESIT BAKAR BINTIK UK. 30 X 30 CM N.24 154,100.00 163,916.98 0.00 318,016.00
29 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 3 CM UK. 15 X 15 CM, 15 x 30 CM, 20 X 20 CM N.29 154,100.00 311,020.95 0.00 465,120.00
31 1 M2 PASANG BATU TEMPLEK ACAK N.31 147,200.00 125,413.25 0.00 272,613.00
32 1 M2 PASANG BATU TEMPLEK MOTIF N.32 196,650.00 125,413.25 0.00 322,063.00
33 1 M2 PASANG BATU TEMPLEK UK. 10 X 20 CM N.33 147,200.00 125,413.25 0.00 272,613.00
36 1 M2 PASANG BATU TEMPLEK UK. 20 X 40 CM, & 30 X 30 CM N.36 147,200.00 202,420.70 0.00 349,620.00
38 1 M2 PASANG BATU BOBOS PALIMANAN CORAK UK. 10 X 20 CM N.38 147,200.00 94,807.73 0.00 242,007.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
42 1 M2 PASANG BATU ANDESIT SUSUN SIRI UK. 3 X 20 CM N.42 196,650.00 162,929.70 0.00 359,579.00
47 1 M2 PASANG BATU PROFIL UK. 3 X 50 CM, 4 x 50 CM & 5 X 50 CM N.47 141,450.00 78,024.05 0.00 219,474.00
48 1 M2 PASANG BATU CANDI UK. 10 X 20 CM N.48 154,100.00 311,137.10 0.00 465,237.00
51 1 M2 PASANG DINDING BILIK RANGKA KAYU BORNEO N.51 16,387.50 105,265.02 0.00 121,652.00
52 1 M2 MEMBUAT DINDING LAMBRIZERING DARI PAPAN BORNEO N.52 309,810.00 64,410.41 0.00 374,220.00
53 1 M2 MEMBUAT DINDING LAMBRISERING PLYWOOD UK. 120 X 240 cm N.53 12,936.35 65,785.75 0.00 78,722.00
54 1 M2 PASANG RANGKA DINDING PARTISI KAYU KAMPER N.54 77,526.10 448,994.10 0.00 526,520.00
55 1 M2 PASANG RANGKA DINDING PARTISI KAYU BORNEO N.55 77,526.10 216,143.82 0.00 293,669.00
56 1 M2 PASANG RANGKA DINDING PARTISI KAYU KRUING N.56 77,526.10 341,156.30 0.00 418,682.00
57 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KAMPER N.57 77,526.10 603,028.55 0.00 680,554.00
58 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU BORNEO N.58 77,526.10 370,178.27 0.00 447,704.00
59 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KRUING N.59 77,526.10 495,190.75 0.00 572,716.00
60 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (DUA MUKA) N.60 77,526.10 466,737.89 0.00 544,263.00
61 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (SATU MUKA) N.61 77,526.10 403,947.10 0.00 481,473.00
62 1 M2 PASANG DINDING PARTISI TRIPLEK 3 MM, RANGKA KAYU BORNEO N.62 77,526.10 292,838.47 0.00 370,364.00
63 1 M2 PASANG PARTISI RANGKA METAL FURING LAPIS GYPSUM DUA MUKA N.63 103,122.80 287,576.70 0.00 390,699.00
64 1 M2 PASANG PARTISI RANGKA METAL FURING LAPIS GRC DUA MUKA N.64 103,122.80 276,036.77 0.00 379,159.00
65 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (POLOS/BIASA) N.65 249,117.60 671,132.97 0.00 920,250.00
66 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (POLOS/BIASA) N.66 249,117.60 381,968.14 0.00 631,085.00
67 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (TEXTURE) N.67 249,117.60 631,883.75 0.00 881,001.00
68 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (TEXTURE) N.68 249,117.60 362,343.53 0.00 611,461.00
69 1 M2 PASANG DINDING WALLPAPER L. 50 cm N.69 28,451.00 98,336.50 0.00 126,787.00
O PEKERJAAN PAGAR & HALAMAN O

1 1 M' PASANG PAGAR BETON PRACETAK (5 x40 x 240) CM, TINGGI 2 M O.1 53,217.40 390,993.74 0.00 444,211.00
2 1 BTG PASANG TIANG PAGAR PRACETAK TINGGI 3 M O.2 53,217.40 675,648.00 0.00 728,865.00
3 1 M2 PAGAR BRC LENGKAP DENGAN TIANG t. 120 cm P. 240 cm O.3 53,217.40 423,245.77 0.00 476,463.00
4 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 6 cm (Uk. 20 x 10 cm) O.4 94,318.86 85,238.00 0.00 179,556.00
5 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 8 cm (Uk. 20 x 10 cm) O.5 94,318.86 99,587.70 0.00 193,906.00
6 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 6 cm (Uk. 20 x 10 cm) O.6 91,349.10 76,352.53 0.00 167,701.00
7 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 8 cm (Uk. 20 x 10 cm) O.7 94,318.86 92,676.78 0.00 186,995.00
8 1 M2 PASANGAN PAVING BLOCK LAMA O.8 94,318.86 22,384.75 0.00 116,703.00
9 1 M2 PASANGAN PAVING TON NATURAL TEBAL 6 cm (Uk. 20 x 10 cm) O.9 91,349.10 131,565.75 0.00 222,914.00
10 1 M2 PASANGAN PAVING TON NATURAL TEBAL 8 cm (Uk. 20 x 10 cm) O.10 91,349.10 144,342.25 0.00 235,691.00
11 1 M2 PASANGAN PAVING TON WARNA T. 6 cm (Uk. 20 x 10 cm) O.11 91,349.10 144,342.25 0.00 235,691.00
12 1 M2 PASANGAN PAVING TON WARNA T. 8 cm (Uk. 20 x 10 cm) O.12 91,349.10 157,118.75 0.00 248,467.00
13 1 M2 PASANGAN PAVING TON TEBAL 6 CM (setara CISANGKAN) (Uk. 20 x 10 cm) O.13 91,349.10 280,063.53 0.00 371,412.00
14 1 M2 PASANGAN PAVING TON TEBAL 8 CM (setara CISANGKAN) (Uk. 20 x 10 cm) O.14 91,349.10 323,503.63 0.00 414,852.00
15 1 M2 PAGAR BESI TEMPA MOTIF BATIK (SINGLE) O.15 0.00 845,250.00 0.00 845,250.00
16 1 M2 PAGAR BESI TEMPA MOTIF BATIK (DOUBLE) O.16 0.00 1,569,750.00 0.00 1,569,750.00
P PEKERJAAN PENGECATAN P
1 1 M2 MENGIKIS / MENGEROK PERMUKAAN CAT DINDING LAMA P.1 14,069.10 2,834.75 0.00 16,903.00
2 1 M2 MENDEMPUL DAN MENGGOSOK KAYU P.2 9,255.20 10,772.05 0.00 20,027.00
3 1 M2 PENGECATAN BIDANG KAYU LAMA P.3 16,577.25 40,021.39 0.00 56,598.00
4 1 M2 PENGECATAN BID. KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP P.4 8,639.95 51,553.35 0.00 60,193.00
5 1 M2 PENGECATAN KANSTIN P.5 8,566.35 25,776.68 0.00 34,343.00
6 1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP P.6 19,753.55 58,327.43 0.00 78,080.00
7 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU, 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP P.7 9,876.78 29,163.71 0.00 39,040.00
8 1 M2 PENGECATAN BIDANG KAYU DENGAN MELAMIK P.8 111,826.00 144,664.25 0.00 256,490.00
9 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU DENGAN MELAMIK P.9 55,913.00 72,332.13 0.00 128,245.00
10 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR P.10 13,243.40 48,646.27 0.00 61,889.00
11 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU DAN TER P.11 9,968.20 23,606.63 0.00 33,574.00
No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
12 1 M2 PENGECATAN TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP P.12 10,532.39 24,310.43 0.00 34,842.00
13 1 M2 PENGECATAN TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX P.13 10,458.79 32,052.23 0.00 42,511.00
14 1 M2 PENGECATAN TEMBOK LAMA 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP P.14 8,501.26 18,934.18 0.00 27,435.00
15 1 M2 PENGECATAN TEMBOK LAMA 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX P.15 8,427.66 25,385.68 0.00 33,813.00
16 1 M2 PENGECATAN PLAFOND 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP P.16 10,532.39 21,866.68 0.00 32,399.00
17 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI P.17 28,451.00 4,916.83 0.00 33,367.00
18 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI ZINGCHROMATE P.18 29,555.00 6,871.83 0.00 36,426.00
19 1 M2 MENGECAT DENGAN CAT DUCO P.19 29,555.00 10,684.08 0.00 40,239.00
20 1 M2 MENGECAT BESI ( 3x ) P.20 59,041.00 32,583.01 0.00 91,624.00
21 1 M2 MENGECAT BESI ( 3x ) POLLY URETHANE P.21 59,041.00 40,344.36 0.00 99,385.00
22 1 M2 MENGECAT BESI LAMA ( 3x ) P.22 42,412.00 24,584.13 0.00 66,996.00
Indramayu, ……………... 2022
Dibuat,
KONSULTAN PERENCANA
SUNARYO, ST.,MT
Direktur
-
ANALISIS HARGA SATUAN PEKERJAAN (AHSP)
BANGUNAN GEDUNG DAN PERUMAHAN
TAHUN ANGGARAN 2022
(KONTRAKTUAL)
LANTAI - 1 (DASAR)
NO URAIAN INDEKS SAT. HARGA SAT. UPAH BAHAN ALAT JUMLAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
A PEKERJAAN PERSIAPAN
A.1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK
BAHAN
Kayu Kaso 5/7 (Albasia) 0.0120 M3 2,527,050.00 - 30,324.60 - 30,324.60
Paku Biasa 2" - 5" 0.0200 Kg 18,700.00 - 374.00 - 374.00
Kayu Papan 3/20 (Albasia) 0.0070 M3 3,116,950.00 - 21,818.65 - 21,818.65
UPAH
Kepala Tukang 0.0100 Org 112,000.00 1,120.00 - - 1,120.00
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 52,517.25 0.00 73,177.25

OVERHEAD & PROFIT (10 %) 3,099.00 7,877.59 0.00 10,976.59
HARGA SATUAN PEKERJAAN 23,759.00 60,394.84 0.00 84,153.84
A.1 DIBULATKAN 23,759.00 60,394.84 0.00 84,153.00
A.2 1 M' PEMASANGAN DAN PENGUKURAN BOUWPLANK (ALAT UKUR)

BAHAN
Kayu Kaso 5/7 ( Albasia ) 0.0120 M3 2,527,050.00 - 30,324.60 - 30,324.60
Paku Biasa 2" - 5" 0.0200 Kg 18,700.00 - 374.00 - 374.00
Kayu Papan 3/20 ( Albasia ) 0.0070 M3 3,116,950.00 - 21,818.65 - 21,818.65
UPAH
Juru Ukur 0.2000 Org 118,000.00 23,600.00 - - 23,600.00
Asisten Juru Ukur 0.1000 Org 98,000.00 9,800.00 - - 9,800.00
Tukang Batu 0.0100 Org 103,000.00 1,030.00 - - 1,030.00
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
ALAT
Alat Ukur (Theodolit & Water Pas) 1.00 Ls 25,000.00 - - 25,000.00 25,000.00
JUMLAH 36,010.00 52,517.25 25,000.00 113,527.25

OVERHEAD & PROFIT (15 %) 5,401.50 7,877.59 3,750.00 17,029.09
HARGA SATUAN PEKERJAAN 41,411.50 60,394.84 28,750.00 130,556.34
A.2 DIBULATKAN 41,411.50 60,394.84 28,750.00 130,556.00
A.3 1 M2 PEMBUATAN KANTOR SEMENTARA (DIREKSI KEET) LANTAI PLESTERAN

BAHAN
Kayu Albasia, Balok 0.1800 M3 2,527,050.00 - 454,869.00 - 454,869.00
Kayu Dolken d. 8 - 10 P. 4 M 1.2500 Btg 65,450.00 - 81,812.50 - 81,812.50
Seng Plat 0.0250 Lbr 37,400.00 - 935.00 - 935.00
Paku Biasa 2" - 5" 0.0800 Kg 18,700.00 - 1,496.00 - 1,496.00
Besi stip 0.0800 Kg 11,900.00 - 952.00 - 952.00
Play wood 4 mm 0.0600 Lbr 140,250.00 - 8,415.00 - 8,415.00
Semen Portland 35.0000 Kg 1,275.00 - 44,625.00 - 44,625.00
Pasir Pasang 0.1500 M3 261,800.00 - 39,270.00 - 39,270.00
Pasir Beton 0.1000 M3 296,650.00 - 29,665.00 - 29,665.00
Koral Beton 0.1500 M3 292,400.00 - 43,860.00 - 43,860.00
Bata Merah 30.0000 Bh 935.00 - 28,050.00 - 28,050.00
Jendela Nako 0.2000 Bh 57,800.00 - 11,560.00 - 11,560.00
Kaca Polos 0.0800 M3 90,950.00 - 7,276.00 - 7,276.00
Kunci Tanam 0.1500 Bh 134,300.00 - 20,145.00 - 20,145.00
UPAH
Pekerja 2.0000 OH 79,000.00 158,000.00 - - 158,000.00
Tukang Kayu 2.0000 OH 110,000.00 220,000.00 - - 220,000.00
Tukang Batu 1.0000 OH 103,000.00 103,000.00 - - 103,000.00
Kepala Tukang 0.3000 OH 112,000.00 33,600.00 - - 33,600.00
Mandor 0.0500 OH 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 521,000.00 772,930.50 0.00 1,293,930.50

OVERHEAD & PROFIT (15 %) 78,150.00 115,939.58 0.00 194,089.57
HARGA SATUAN PEKERJAAN 599,150.00 888,870.08 0.00 1,488,020.08
A.3 DIBULATKAN 599,150.00 888,870.08 0.00 1,488,020.00
AHSP Hal ___ 34 of 145

NO URAIAN INDEKS SAT.
HARGA SAT. UPAH BAHAN ALAT JUMLAH
(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
A.4 1 M' PEMBUATAN PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER
BAHAN
Seng Gelombang BJLS 28 (80 x 180 cm) 1.2000 Lbr 71,400.00 - 85,680.00 - 85,680.00
Kayu Dolken d. 8 - 10 P. 4 M 1.2500 Btg 65,450.00 - 81,812.50 - 81,812.50
Kayu Kaso 5/7 ( Borneo ) 0.0720 M3 4,335,000.00 - 312,120.00 - 312,120.00
Semen portland 2.5000 Kg 1,275.00 - 3,187.50 - 3,187.50
Pasir Beton 0.0050 M3 296,650.00 - 1,483.25 - 1,483.25
Koral Beton 0.0090 M3 292,400.00 - 2,631.60 - 2,631.60
Meni Besi 0.4500 Kg 58,650.00 - 26,392.50 - 26,392.50
Paku Biasa 5" - 7" 0.7200 Kg 18,700.00 - 13,464.00 - 13,464.00
UPAH
Pekerja 0.2000 OH 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.4000 OH 110,000.00 44,000.00 - - 44,000.00
Kepala Tukang 0.0200 OH 112,000.00 2,240.00 - - 2,240.00
Mandor 0.0200 OH 128,000.00 2,560.00 - - 2,560.00
ALAT
JUMLAH 64,600.00 526,771.35 0.00 591,371.35

OVERHEAD & PROFIT (15 %) 9,690.00 79,015.70 0.00 88,705.70
A.4 DIBULATKAN 74,290.00 605,787.05 0.00 680,077.00
A.5 1 M2 PEMBUATAN PAPAN NAMA PROYEK DIGITAL PRINTING

BAHAN
Cetak nama digital 1.0000 M2 35,000.00 - 35,000.00 - 35,000.00
Kayu Reng 2/3 (Kruing) 0.0060 M3 7,027,800.00 - 42,166.80 - 42,166.80
Kayu Kaso 5/7 (Kruing) 0.0280 M3 6,339,300.00 - 177,500.40 - 177,500.40
Paku Biasa 2" - 5" 0.2000 Kg 18,700.00 - 3,740.00 - 3,740.00
UPAH
Disain Cetak Digital 1.0000 Ls 30,000.00 30,000.00 - - 30,000.00
Ongkos Pasang 1.0000 Ls 25,000.00 25,000.00 - - 25,000.00
ALAT
JUMLAH 55,000.00 258,407.20 0.00 313,407.20

OVERHEAD & PROFIT (15 %) 8,250.00 38,761.08 0.00 47,011.08
A.5 DIBULATKAN 63,250.00 297,168.28 0.00 360,418.00
A.6 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN

UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
JUMLAH 14,300.00 0.00 0.00 14,300.00
OVERHEAD & PROFIT (15 %) 2,145.00 0.00 0.00 2,145.00
HARGA SATUAN PEKERJAAN 16,445.00 0.00 0.00 16,445.00
A.6 DIBULATKAN 16,445.00 0.00 0.00 16,445.00
A.7 1 M2 PEMBUATAN STEGER/PERANCA DARI BAMBU

BAHAN
Bambu Ø 6 - 8 (600) cm 1.2500 Btg 21,250.00 - 26,562.50 - 26,562.50
UPAH
Pekerja 1.0000 OH 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 2.0000 OH 110,000.00 220,000.00 - - 220,000.00
Kepala Tukang 0.2000 OH 112,000.00 22,400.00 - - 22,400.00
Mandor 0.0500 OH 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 327,800.00 26,562.50 0.00 354,362.50

OVERHEAD & PROFIT (15 %) 49,170.00 3,984.38 0.00 53,154.38
A.7 DIBULATKAN 376,970.00 30,546.88 0.00 407,516.00
A.8 1 UNIT PEKERJAAN PERANCAH DARI SCAFFOLDING (SEWA per BULAN)

BAHAN
Sewa Scaffolding Main Frame T170 / T190 2.0000 Unit 11,000.00 - 22,000.00 - 22,000.00
Sewa Cross Brace 220 2.0000 Unit 9,000.00 - 18,000.00 - 18,000.00
Sewa Join Pin 4.0000 Bh 5,000.00 - 20,000.00 - 20,000.00
Mobilisasi 1.0000 Unit 2,500.00 - 2,500.00 - 2,500.00
UPAH
Pekerja 0.5000 OH 79,000.00 39,500.00 0.00 0.00 39,500.00
Tukang Kayu 0.3000 OH 110,000.00 33,000.00 0.00 0.00 33,000.00
Kepala Tukang 0.2000 OH 112,000.00 22,400.00 0.00 0.00 22,400.00
Mandor 0.0500 OH 128,000.00 6,400.00 - - 6,400.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 101,300.00 62,500.00 0.00 163,800.00

OVERHEAD & PROFIT (15 %) 15,195.00 9,375.00 0.00 24,570.00
A.8 DIBULATKAN 116,495.00 71,875.00 0.00 188,370.00
A.9 1 BUAH PEMBUATAN KOTAK ADUKAN UKURAN 40 X 50 X 25 CM

BAHAN
Papan Terentang ( Albasia ) 0.0360 M3 3,116,950.00 - 112,210.20 - 112,210.20
Paku Biasa 2" - 5" 0.0800 Kg 18,700.00 - 1,496.00 - 1,496.00
UPAH
Tukang Kayu 0.3000 OH 110,000.00 33,000.00 - - 33,000.00
Kepala Tukang 0.0300 OH 112,000.00 3,360.00 - - 3,360.00
ALAT
JUMLAH 36,360.00 174,396.20 0.00 210,756.20

OVERHEAD & PROFIT (15 %) 5,454.00 26,159.43 0.00 31,613.43
A.9 DIBULATKAN 41,814.00 200,555.63 0.00 242,369.00
A.10 1 TITIK CERUCUK BAMBU Ø 8 CM - 10 CM, Uk. P. 1 M - 1,5 M

BAHAN
Bambu Ø 8 - 10 (600) cm 0.2000 Btg 25,500.00 - 5,100.00 - 5,100.00
UPAH
Pekerja 0.0120 Org 79,000.00 948.00 - - 948.00
Mandor 0.0016 Org 128,000.00 204.80 - - 204.80
ALAT
JUMLAH 1,152.80 5,100.00 0.00 6,252.80

OVERHEAD & PROFIT (15 %) 172.92 765.00 0.00 937.92
A.10 DIBULATKAN 1,325.72 5,865.00 0.00 7,190.00
A.11 1 M2 PASANGAN STOOT WERK

BAHAN
Kayu Stoot (dinding 2 x pakai) 50% 9.0000 Btg 16,150.00 - 145,350.00 - 145,350.00
Papan Terentang (Albasia) 0.0160 M3 3,116,950.00 - 49,871.20 - 49,871.20
Paku Biasa 5" - 7" 0.5000 Kg 18,700.00 - 9,350.00 - 9,350.00
UPAH
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Mandor 0.0170 Org 128,000.00 2,176.00 - - 2,176.00
ALAT
JUMLAH 58,426.00 204,571.20 0.00 262,997.20

OVERHEAD & PROFIT (15 %) 8,763.90 30,685.68 0.00 39,449.58
A.11 DIBULATKAN 67,189.90 235,256.88 0.00 302,446.00
A.12 1 M3 BONGKARAN BETON BERTULANG

UPAH
Pekerja 13.3340 Org 79,000.00 1,053,386.00 - - 1,053,386.00
Mandor 0.6660 Org 128,000.00 85,248.00 - - 85,248.00
ALAT
JUMLAH 1,138,634.00 0.00 0.00 1,138,634.00

OVERHEAD & PROFIT (15 %) 170,795.10 0.00 0.00 170,795.10
HARGA SATUAN PEKERJAAN 1,309,429.10 0.00 0.00 1,309,429.10
A.12 DIBULATKAN 1,309,429.10 0.00 0.00 1,309,429.00
A.13 1 M3 BONGKARAN DINDING TEMBOK BATA

UPAH
Pekerja 6.6670 Org 79,000.00 526,693.00 - - 526,693.00
Mandor 0.3330 Org 128,000.00 42,624.00 - - 42,624.00
ALAT
JUMLAH 569,317.00 0.00 0.00 569,317.00

OVERHEAD & PROFIT (15 %) 85,397.55 0.00 0.00 85,397.55
A.13 DIBULATKAN 654,714.55 0.00 0.00 654,714.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
B PEKERJAAN TANAH
B.1 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER
UPAH
Pekerja 0.7500 Org 79,000.00 59,250.00 - - 59,250.00
Mandor 0.0250 Org 128,000.00 3,200.00 - - 3,200.00
ALAT
JUMLAH 62,450.00 0.00 0.00 62,450.00

OVERHEAD & PROFIT (15 %) 9,367.50 0.00 0.00 9,367.50
B.1 DIBULATKAN 71,817.50 0.00 0.00 71,817.00

UPAH
Pekerja 0.9000 Org 79,000.00 71,100.00 - - 71,100.00
Mandor 0.0450 Org 128,000.00 5,760.00 - - 5,760.00
ALAT
JUMLAH 76,860.00 0.00 0.00 76,860.00

OVERHEAD & PROFIT (15 %) 11,529.00 0.00 0.00 11,529.00
B.2 DIBULATKAN 88,389.00 0.00 0.00 88,389.00

UPAH
Pekerja 0.7350 Org 79,000.00 58,065.00 - - 58,065.00
Mandor 0.0730 Org 128,000.00 9,344.00 - - 9,344.00
ALAT
JUMLAH 67,409.00 0.00 0.00 67,409.00

OVERHEAD & PROFIT (15 %) 10,111.35 0.00 0.00 10,111.35
B.3 DIBULATKAN 77,520.35 0.00 0.00 77,520.00
B.4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER

UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Mandor 0.0320 Org 128,000.00 4,096.00 - - 4,096.00
ALAT
JUMLAH 83,096.00 0.00 0.00 83,096.00

OVERHEAD & PROFIT (15 %) 12,464.40 0.00 0.00 12,464.40
B.4 DIBULATKAN 95,560.40 0.00 0.00 95,560.00
B.5 1 M3 GALIAN TANAH CADAS SEDALAM 1 METER

UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Mandor 0.0600 Org 128,000.00 7,680.00 - - 7,680.00
ALAT
JUMLAH 126,180.00 0.00 0.00 126,180.00

OVERHEAD & PROFIT (15 %) 18,927.00 0.00 0.00 18,927.00
B.5 DIBULATKAN 145,107.00 0.00 0.00 145,107.00
B.6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER

UPAH
Pekerja 1.2000 Org 79,000.00 94,800.00 - - 94,800.00
Mandor 0.0450 Org 128,000.00 5,760.00 - - 5,760.00
ALAT
JUMLAH 100,560.00 0.00 0.00 100,560.00

OVERHEAD & PROFIT (15 %) 15,084.00 0.00 0.00 15,084.00
B.6 DIBULATKAN 115,644.00 0.00 0.00 115,644.00
B.7 1 M2 PEKERJAAN STRIPING TANAH TEBING SETINGGI 1 METER

UPAH
Pekerja 0.0500 Org 79,000.00 3,950.00 - - 3,950.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 4,590.00 0.00 0.00 4,590.00
OVERHEAD & PROFIT (15 %) 688.50 0.00 0.00 688.50
B.7 DIBULATKAN 5,278.50 0.00 0.00 5,278.00
B.8 1 M3 PEMBUANGAN TANAH SEJAUH 30 METER

UPAH
Pekerja 0.3300 Org 79,000.00 26,070.00 - - 26,070.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 27,350.00 0.00 0.00 27,350.00

OVERHEAD & PROFIT (15 %) 4,102.50 0.00 0.00 4,102.50
B.8 DIBULATKAN 31,452.50 0.00 0.00 31,452.00
B.9 1 M3 URUGAN KEMBALI GALIAN TANAH

UPAH
Pekerja 0.5000 Org 79,000.00 39,500.00 - - 39,500.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 45,900.00 0.00 0.00 45,900.00

OVERHEAD & PROFIT (15 %) 6,885.00 0.00 0.00 6,885.00
B.9 DIBULATKAN 52,785.00 0.00 0.00 52,785.00
B.10 1 M3 PEMADATAN TANAH

UPAH
Pekerja 0.0446 Org 79,000.00 3,523.40 - - 3,523.40
Mandor 0.0045 Org 128,000.00 576.00 - - 576.00
ALAT
Mesin Stamper, 250 Kg 0.0223 Hari 250,000.00 - - 5,575.00 5,575.00
JUMLAH 4,099.40 0.00 5,575.00 9,674.40
OVERHEAD & PROFIT (15 %) 614.91 0.00 836.25 1,451.16
HARGA SATUAN PEKERJAAN 4,714.31 0.00 6,411.25 11,125.56
B.10 DIBULATKAN 4,714.31 0.00 6,411.25 11,125.00
B.11 1 M3 URUGAN TANAH LOKAL

BAHAN
Beli Tanah + Angkut 1.2000 M3 68,850.00 - 82,620.00 - 82,620.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 24,980.00 82,620.00 0.00 107,600.00

OVERHEAD & PROFIT (15 %) 3,747.00 12,393.00 0.00 16,140.00
B.11 DIBULATKAN 28,727.00 95,013.00 0.00 123,740.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
B.12 1 M3 URUGAN PASIR
BAHAN
Pasir Urug 1.2000 M3 194,650.00 - 233,580.00 233,580.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 24,980.00 233,580.00 0.00 258,560.00

OVERHEAD & PROFIT (15 %) 3,747.00 35,037.00 0.00 38,784.00
B.12 DIBULATKAN 28,727.00 268,617.00 0.00 297,344.00
B.13 1 M3 URUGAN TANAH MERAH

BAHAN
Tanah Merah 1.2000 M3 200,600.00 - 240,720.00 240,720.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 24,980.00 240,720.00 0.00 265,700.00

OVERHEAD & PROFIT (15 %) 3,747.00 36,108.00 0.00 39,855.00
B.13 DIBULATKAN 28,727.00 276,828.00 0.00 305,555.00
B.14 1 M3 URUGAN SIRTU

BAHAN
Sirtu 1.2000 M3 237,150.00 - 284,580.00 - 284,580.00
UPAH
Pekerja 0.2500 Org 79,000.00 19,750.00 - - 19,750.00
Mandor 0.0250 Org 128,000.00 3,200.00 - - 3,200.00
ALAT
JUMLAH 22,950.00 284,580.00 0.00 307,530.00

OVERHEAD & PROFIT (15 %) 3,442.50 42,687.00 0.00 46,129.50
B.14 DIBULATKAN 26,392.50 327,267.00 0.00 353,659.00
B.15 1 M3 URUGAN LIMESTONE

BAHAN
Limestone 1.2000 M3 182,750.00 - 219,300.00 - 219,300.00
UPAH
Pekerja 0.2500 Org 79,000.00 19,750.00 - - 19,750.00
Mandor 0.0250 Org 128,000.00 3,200.00 - - 3,200.00
ALAT
JUMLAH 22,950.00 219,300.00 0.00 242,250.00

OVERHEAD & PROFIT (15 %) 3,442.50 32,895.00 0.00 36,337.50
B.15 DIBULATKAN 26,392.50 252,195.00 0.00 278,587.00
B.16 1 M2 PEMBUATAN JALAN SEMENTARA

BAHAN
Batu belah 0.1500 M3 286,450.00 - 42,967.50 - 42,967.50
Batu Pecah 0.0900 M3 394,400.00 - 35,496.00 - 35,496.00
Pasir Pasang 0.0100 M3 261,800.00 - 2,618.00 - 2,618.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 79,640.00 81,081.50 0.00 160,721.50

OVERHEAD & PROFIT (15 %) 11,946.00 12,162.23 0.00 24,108.23
B.16 DIBULATKAN 91,586.00 93,243.73 0.00 184,829.00
C PEKERJAAN PONDASI
C.1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 2 Ps
BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 286,450.00 - 343,740.00 - 343,740.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pasir Pasang 0.4270 M3 261,800.00 - 111,788.60 - 111,788.60
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 213,750.00 795,953.60 0.00 1,009,703.60

OVERHEAD & PROFIT (15 %) 32,062.50 119,393.04 0.00 151,455.54
C.1 DIBULATKAN 245,812.50 915,346.64 0.00 1,161,159.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 286,450.00 - 343,740.00 - 343,740.00
Pasir Pasang 0.4850 M3 261,800.00 - 126,973.00 - 126,973.00
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 213,750.00 728,263.00 0.00 942,013.00

OVERHEAD & PROFIT (15 %) 32,062.50 109,239.45 0.00 141,301.95
C.2 DIBULATKAN 245,812.50 837,502.45 0.00 1,083,314.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 286,450.00 - 343,740.00 - 343,740.00
Pasir Pasang 0.5200 M3 261,800.00 - 136,136.00 - 136,136.00
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 213,750.00 687,701.00 0.00 901,451.00

OVERHEAD & PROFIT (15 %) 32,062.50 103,155.15 0.00 135,217.65
C.3 DIBULATKAN 245,812.50 790,856.15 0.00 1,036,668.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 286,450.00 - 343,740.00 - 343,740.00
Pasir Pasang 0.5440 M3 261,800.00 - 142,419.20 - 142,419.20
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 213,750.00 659,559.20 0.00 873,309.20

OVERHEAD & PROFIT (15 %) 32,062.50 98,933.88 0.00 130,996.38
C.4 DIBULATKAN 245,812.50 758,493.08 0.00 1,004,305.00
C.5 1 M3 PASANG PONDASI BATU LAMA

BAHAN
Pasir Pasang 0.5440 M3 261,800.00 - 142,419.20 - 142,419.20
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 213,750.00 315,819.20 0.00 529,569.20

OVERHEAD & PROFIT (15 %) 32,062.50 47,372.88 0.00 79,435.38
C.5 DIBULATKAN 245,812.50 363,192.08 0.00 609,004.00
C.6 1 M3 PASANG PONDASI BATU LAMA 1 PC : 3 PS

BAHAN
Pasir Pasang 0.4850 M3 261,800.00 - 126,973.00 - 126,973.00
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 213,750.00 384,523.00 0.00 598,273.00

OVERHEAD & PROFIT (15 %) 32,062.50 57,678.45 0.00 89,740.95
C.6 DIBULATKAN 245,812.50 442,201.45 0.00 688,013.00
C.7 1 M3 PASANG BATU KOSONG (AANSTAMPING)

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 286,450.00 - 343,740.00 - 343,740.00
Pasir Urug 0.4320 M3 194,650.00 - 84,088.80 - 84,088.80
UPAH
Pekerja 0.7800 Org 79,000.00 61,620.00 - - 61,620.00
Tukang Batu 0.3900 Org 103,000.00 40,170.00 - - 40,170.00
Mandor 0.0390 Org 128,000.00 4,992.00 - - 4,992.00
ALAT
JUMLAH 111,150.00 427,828.80 0.00 538,978.80

OVERHEAD & PROFIT (15 %) 16,672.50 64,174.32 0.00 80,846.82
C.7 DIBULATKAN 127,822.50 492,003.12 0.00 619,825.00
C.8 1 M3 PASANG PONDASI SIKLOP 60% BETON CAMPURAN 1 PC : 2 PB : 3 KR DAN 40% BATU BELAH
BAHAN
Batu Belah 15 cm / 20 cm 0.4800 M3 286,450.00 - 137,496.00 - 137,496.00
Pasir Beton 0.3120 M3 296,650.00 - 92,554.80 - 92,554.80
Koral Beton 0.4680 M3 292,400.00 - 136,843.20 - 136,843.20
Besi Beton 126.0000 Kg 12,750.00 - 1,606,500.00 - 1,606,500.00
Kawat Beton 1.8000 Kg 30,600.00 - 55,080.00 - 55,080.00
UPAH
Pekerja 3.4000 Org 79,000.00 268,600.00 - - 268,600.00
Tukang Batu 0.8500 Org 103,000.00 87,550.00 - - 87,550.00
Mandor 0.1700 Org 128,000.00 21,760.00 - - 21,760.00
ALAT
JUMLAH 387,430.00 2,275,824.00 0.00 2,663,254.00

OVERHEAD & PROFIT (15 %) 58,114.50 341,373.60 0.00 399,488.10
HARGA SATUAN PEKERJAAN 445,544.50 2,617,197.60 0.00 3,062,742.10
C.8 DIBULATKAN 445,544.50 2,617,197.60 0.00 3,062,742.00
C.9 1 M' PENGEBORAN LUBANG BORED PILE DIA-20 CM PADA TANAH BIASA
BAHAN
UPAH
Pekerja 0.1064 Org 79,000.00 8,405.60 - - 8,405.60
Tukang Bor 0.0266 Org 110,000.00 2,926.00 - - 2,926.00
Mandor 0.0106 Org 128,000.00 1,356.80 - - 1,356.80
ALAT
Stang bor, batang bor diameter 1 1/4" 0.0266 Hari 350,000.00 - - 9,310 9,310.00
Bor Auger diameter 20 cm 0.0266 Hari 350,000.00 - - 9,310 9,310.00
JUMLAH 12,688.40 0.00 18,620.00 31,308.40

OVERHEAD & PROFIT (15 %) 1,903.26 0.00 2,793.00 4,696.26

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C.9 DIBULATKAN 14,591.66 0.00 21,413.00 36,004.00
C.10 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-20 CM

BAHAN
Tulangan Bored Pile 100 kg/m3 beton 3.1416 Kg 18,050.00 - 56,705.88 - 56,705.88
Beton Ready Mix K-175 0.0329 m3 963,900.00 - 31,712.31 - 31,712.31
UPAH
Pekerja 0.0411 Org 79,000.00 3,246.90 - - 3,246.90
Tukang Bor 0.0206 Org 110,000.00 2,266.00 - - 2,266.00
Mandor 0.0041 Org 128,000.00 524.80 - - 524.80
ALAT
Vibrator beton 0.0266 Hari 42,700.00 - - 1,135.82 1,135.82
Molen (Concrete Mixer 0,3 m3) 0.0266 Hari 75,800.00 - - 2,016.28 2,016.28
JUMLAH 6,037.70 88,418.19 3,152.10 97,607.99

OVERHEAD & PROFIT (15 %) 905.66 13,262.73 472.81 14,641.20
C.10 DIBULATKAN 6,943.36 101,680.92 3,624.92 112,249.00
C.11 1 M' PENGEBORAN LUBANG BORED PILE DIA-30 CM PADA TANAH BIASA
BAHAN
UPAH
Pekerja 0.2400 Org 79,000.00 18,960.00 - - 18,960.00
Tukang Bor 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0240 Org 128,000.00 3,072.00 - - 3,072.00
ALAT
Stang bor, batang bor diameter 1 1/4" 0.0600 Hari 350,000.00 - - 21,000.00 21,000.00
Bor Auger diameter 30 cm 0.0600 Hari 375,000.00 - - 22,500.00 22,500.00
JUMLAH 28,632.00 0.00 43,500.00 72,132.00

OVERHEAD & PROFIT (15 %) 4,294.80 0.00 6,525.00 10,819.80
C.11 DIBULATKAN 32,926.80 0.00 50,025.00 82,951.00
C.12 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-30 CM

BAHAN
Tulangan Bored Pile 100 kg/m3 beton 7.0685 Kg 18,050.00 - 127,586.43 - 127,586.43
Beton Ready Mix K-175 0.0730 m3 963,900.00 - 70,364.70 - 70,364.70
UPAH
Pekerja 0.0913 Org 79,000.00 7,212.70 - - 7,212.70
Tukang Bor 0.0228 Org 110,000.00 2,508.00 - - 2,508.00
Mandor 0.0091 Org 128,000.00 1,164.80 - - 1,164.80
ALAT
Vibrator beton 0.0228 Hari 42,700.00 - - 973.56 973.56
Molen (Concrete Mixer 0,3 m3) 0.0228 Hari 75,800.00 - - 1,728.24 1,728.24
JUMLAH 10,885.50 197,951.13 2,701.80 211,538.43

OVERHEAD & PROFIT (15 %) 1,632.83 29,692.67 405.27 31,730.76
C.12 DIBULATKAN 12,518.33 227,643.79 3,107.07 243,269.00
D PEKERJAAN DINDING PASANGAN

D.1 1 M2 PASANG DINDING BATA MERAH TEBAL 1/2 BATA, 1 Pc : 3 PP
BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.0400 M3 261,800.00 - 10,472.00 - 10,472.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 94,243.75 0.00 131,283.75

OVERHEAD & PROFIT (15 %) 5,556.00 14,136.56 0.00 19,692.56
D.1 DIBULATKAN 42,596.00 108,380.31 0.00 150,976.00

BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pasir Pasang 0.0430 M3 261,800.00 - 11,257.40 - 11,257.40
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 91,369.90 0.00 128,409.90

OVERHEAD & PROFIT (15 %) 5,556.00 13,705.48 0.00 19,261.48
D.2 DIBULATKAN 42,596.00 105,075.39 0.00 147,671.00

BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 89,573.00 0.00 126,613.00

OVERHEAD & PROFIT (15 %) 5,556.00 13,435.95 0.00 18,991.95
D.3 DIBULATKAN 42,596.00 103,008.95 0.00 145,604.00
D.4 1 M2 PASANG DINDING BATA MERAH TEBAL 1 BATA, 1 Pc : 5 PP

BAHAN
Bata Merah 140.0000 Bh 935.00 - 130,900.00 - 130,900.00
Pasir Pasang 0.1020 M3 261,800.00 - 26,703.60 - 26,703.60
UPAH
Pekerja 0.6000 Org 79,000.00 47,400.00 - - 47,400.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0300 Org 128,000.00 3,840.00 - - 3,840.00
ALAT
JUMLAH 74,080.00 185,908.60 0.00 259,988.60

OVERHEAD & PROFIT (15 %) 11,112.00 27,886.29 0.00 38,998.29
D.4 DIBULATKAN 85,192.00 213,794.89 0.00 298,986.00
D.5 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP

BAHAN
Roster Uk. 10 x 20 x 10 cm 50.0000 Bh 14,450.00 - 722,500.00 - 722,500.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 748,727.60 0.00 785,767.60

OVERHEAD & PROFIT (15 %) 5,556.00 112,309.14 0.00 117,865.14
D.5 DIBULATKAN 42,596.00 861,036.74 0.00 903,632.00
D.6 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP

BAHAN
Roster Uk. 20 x 20 x 10 cm 26.0000 Bh 15,300.00 - 397,800.00 - 397,800.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 424,027.60 0.00 461,067.60

OVERHEAD & PROFIT (15 %) 5,556.00 63,604.14 0.00 69,160.14
D.6 DIBULATKAN 42,596.00 487,631.74 0.00 530,227.00
D.7 1 M2 PASANG DINDING BATA RINGAN TEBAL 7,5 CM

BAHAN
Bata Ringan 8.4000 Bh 8,000.00 - 67,200.00 - 67,200.00
Semen Perekat Bata Ringan ( PM - 110 ) 0.4730 Kg 4,250.00 - 2,010.25 - 2,010.25
UPAH
Pekerja 0.6700 Org 79,000.00 52,930.00 - - 52,930.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
Alat Bantu 10.0000 % 137,370.25 - - 13,737.03 13,737.03
JUMLAH 68,160.00 69,210.25 13,737.03 151,107.28

OVERHEAD & PROFIT (15 %) 10,224.00 10,381.54 2,060.55 22,666.09
D.7 DIBULATKAN 78,384.00 79,591.79 15,797.58 173,773.00
D.8 1 M2 PASANG DINDING BATA RINGAN TEBAL 10 CM

BAHAN
Bata Ringan 8.4000 Bh 10,200.00 - 85,680.00 - 85,680.00
Semen Perekat Bata Ringan ( PM - 110 ) 0.6300 Kg 4,250.00 - 2,677.50 - 2,677.50
UPAH
Pekerja 0.6710 Org 79,000.00 53,009.00 - - 53,009.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
Alat Bantu 10.0000 % 156,596.50 - - 15,659.65 15,659.65
JUMLAH 68,239.00 88,357.50 15,659.65 172,256.15

OVERHEAD & PROFIT (15 %) 10,235.85 13,253.63 2,348.95 25,838.42
D.8 DIBULATKAN 78,474.85 101,611.13 18,008.60 198,094.00
D.9 1 M2 PASANG DINDING HOLLOW BLOCK / CONCREATE BLOCK 10, 1 PC : 4 PP

BAHAN
HB / CB 10 12.5000 Bh 14,450.00 - 180,625.00 - 180,625.00
Pasir Pasang 0.3880 M3 261,800.00 - 101,578.40 - 101,578.40
Besi Angkur d. 8 mm 0.2800 Kg 12,750.00 - 3,570.00 - 3,570.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300 - - 10,300.00
Mandor 0.1500 Org 128,000.00 19,200.00 - - 19,200.00
ALAT
JUMLAH 54,320.00 301,239.15 0.00 355,559.15

OVERHEAD & PROFIT (15 %) 8,148.00 45,185.87 0.00 53,333.87
D.9 DIBULATKAN 62,468.00 346,425.02 0.00 408,893.00
E PEKERJAAN PLESTERAN
E.1 1 M2 PLESTERAN, 1Pc : 3PP, TEBAL 20 mm
BAHAN
Pasir Pasang 0.0310 M3 261,800.00 - 8,115.80 - 8,115.80
UPAH
Pekerja 0.2600 Org 79,000.00 20,540.00 - - 20,540.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0130 Org 128,000.00 1,664.00 - - 1,664.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 45,044.00 21,335.00 0.00 66,379.00
OVERHEAD & PROFIT (15 %) 6,756.60 3,200.25 0.00 9,956.85
E.1 DIBULATKAN 51,800.60 24,535.25 0.00 76,335.00

BAHAN
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 128,000.00 2,816.00 - - 2,816.00
ALAT
JUMLAH 57,256.00 18,985.60 0.00 76,241.60

OVERHEAD & PROFIT (15 %) 8,588.40 2,847.84 0.00 11,436.24
E.2 DIBULATKAN 65,844.40 21,833.44 0.00 87,677.00

BAHAN
Pasir Pasang 0.0350 M3 261,800.00 - 9,163.00 - 9,163.00
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 128,000.00 2,816.00 - - 2,816.00
ALAT
JUMLAH 57,256.00 17,975.80 0.00 75,231.80

OVERHEAD & PROFIT (15 %) 8,588.40 2,696.37 0.00 11,284.77
E.3 DIBULATKAN 65,844.40 20,672.17 0.00 86,516.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
E.4 1 M2 PLESTERAN DINDING BATA RINGAN
BAHAN
Semen Plesteran (PM-200) Premium Plester 20.0000 Kg 3,230.00 - 64,600.00 - 64,600.00
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 128,000.00 2,816.00 - - 2,816.00
ALAT
JUMLAH 57,256.00 64,600.00 0.00 121,856.00

OVERHEAD & PROFIT (15 %) 8,588.40 9,690.00 0.00 18,278.40
E.4 DIBULATKAN 65,844.40 74,290.00 0.00 140,134.00
E.5 1 M2 PLESTERAN SIAR ADUKAN 1Pc : 2PP

BAHAN
Pasir Pasang 0.0120 M3 261,800.00 - 3,141.60 - 3,141.60
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1500 Org 103,000.00 15,450.00 - - 15,450.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 42,750.00 11,225.10 0.00 53,975.10

OVERHEAD & PROFIT (15 %) 6,412.50 1,683.77 0.00 8,096.26
E.5 DIBULATKAN 49,162.50 12,908.87 0.00 62,071.00
E.6 1 M2 ACIAN
BAHAN
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 28,500.00 4,143.75 0.00 32,643.75

OVERHEAD & PROFIT (15 %) 4,275.00 621.56 0.00 4,896.56
E.6 DIBULATKAN 32,775.00 4,765.31 0.00 37,540.00
E.7 1 M2 ACIAN DINDING BATA RINGAN (FINE COAT-PM 300)

BAHAN
Semen Acian (PM-300) Fine Coat 4.0000 Kg 4,930.00 - 19,720.00 - 19,720.00
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 28,500.00 19,720.00 0.00 48,220.00

OVERHEAD & PROFIT (15 %) 4,275.00 2,958.00 0.00 7,233.00
E.7 DIBULATKAN 32,775.00 22,678.00 0.00 55,453.00
E.8 1 M2 KAMPROTAN 1Pc : 2PP

BAHAN
Pasir Pasang 0.0060 M3 261,800.00 - 1,570.80 - 1,570.80
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 37,040.00 7,078.80 0.00 44,118.80

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 5,556.00 1,061.82 0.00 6,617.82
E.8 DIBULATKAN 42,596.00 8,140.62 0.00 50,736.00
E.9 1 M' SKONING 1Pc : 3PP Lebar 10 cm

BAHAN
Semen Portland 0.5000 Kg 1,275.00 - 637.50 - 637.50
Pasir Pasang 0.0130 M3 261,800.00 - 3,403.40 - 3,403.40
UPAH
Pekerja 0.0800 Org 79,000.00 6,320.00 - - 6,320.00
Tukang Batu 0.4000 Org 103,000.00 41,200.00 - - 41,200.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 52,512.00 4,040.90 0.00 56,552.90

OVERHEAD & PROFIT (15 %) 7,876.80 606.13 0.00 8,482.94
E.9 DIBULATKAN 60,388.80 4,647.04 0.00 65,035.00
F PEKERJAAN KAYU DAN ALUMINIUM

F.1 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KAMPER
BAHAN
Kayu Kamper, Balok 1.1000 M3 10,752,500.00 - 11,827,750.00 - 11,827,750.00
Paku 10 cm 1.2500 Kg 18,700.00 - 23,375.00 - 23,375.00
Lem Kayu 1.0000 Kg 23,800.00 - 23,800.00 - 23,800.00
UPAH
Pekerja 7.0000 Org 79,000.00 553,000.00 - - 553,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 128,000.00 44,800.00 - - 44,800.00
ALAT
JUMLAH 3,143,000.00 11,874,925.00 0.00 15,017,925.00

OVERHEAD & PROFIT (15 %) 471,450.00 1,781,238.75 0.00 2,252,688.75
HARGA SATUAN PEKERJAAN 3,614,450.00 13,656,163.75 0.00 17,270,613.75
F.1 DIBULATKAN 3,614,450.00 13,656,163.75 0.00 17,270,613.00
F.2 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU BORNEO

BAHAN
Kayu Borneo, Balok 1.1000 M3 4,838,200.00 - 5,322,020.00 - 5,322,020.00
Paku 10 cm 1.2500 Kg 18,700.00 - 23,375.00 - 23,375.00
Lem Kayu 1.0000 Kg 23,800.00 - 23,800.00 - 23,800.00
UPAH
Pekerja 7.0000 Org 79,000.00 553,000.00 - - 553,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 128,000.00 44,800.00 - - 44,800.00
ALAT
JUMLAH 3,143,000.00 5,369,195.00 0.00 8,512,195.00

OVERHEAD & PROFIT (15 %) 471,450.00 805,379.25 0.00 1,276,829.25
F.2 DIBULATKAN 3,614,450.00 6,174,574.25 0.00 9,789,024.00
F.3 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KRUING

BAHAN
Kayu Kruing, Balok 1.1000 M3 8,206,750.00 - 9,027,425.00 - 9,027,425.00
Paku 10 cm 1.2500 Kg 18,700.00 - 23,375.00 - 23,375.00
Lem Kayu 1.0000 Kg 23,800.00 - 23,800.00 - 23,800.00
UPAH
Pekerja 7.0000 Org 79,000.00 553,000.00 - - 553,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 128,000.00 44,800.00 - - 44,800.00
ALAT
JUMLAH 3,143,000.00 9,074,600.00 0.00 12,217,600.00

OVERHEAD & PROFIT (15 %) 471,450.00 1,361,190.00 0.00 1,832,640.00
F.3 DIBULATKAN 3,614,450.00 10,435,790.00 0.00 14,050,240.00
F.4 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 4"

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Profil Alumunium 4" 1.1000 M' 104,550.00 - 115,005.00 - 115,005.00
Sealant 0.0600 Tube 38,000.00 - 2,280.00 - 2,280.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.0430 Org 79,000.00 3,397.00 - - 3,397.00
Tukang Aluminium 0.0430 Org 108,000.00 4,644.00 - - 4,644.00
Kepala Tukang 0.0043 Org 112,000.00 481.60 - - 481.60
Mandor 0.0021 Org 128,000.00 268.80 - - 268.80
ALAT
JUMLAH 8,791.40 119,155.00 0.00 127,946.40

OVERHEAD & PROFIT (15 %) 1,318.71 17,873.25 0.00 19,191.96
F.4 DIBULATKAN 10,110.11 137,028.25 0.00 147,138.00
F.5 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 3"

BAHAN
Kusen Alumunium 3" 1.1000 M' 84,150.00 - 92,565.00 - 92,565.00
Sealant 0.0600 Tube 38,000.00 - 2,280.00 - 2,280.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.0430 Org 79,000.00 3,397.00 - - 3,397.00
Mandor 0.0021 Org 128,000.00 268.80 - - 268.80
ALAT
JUMLAH 8,791.40 96,715.00 0.00 105,506.40

OVERHEAD & PROFIT (15 %) 1,318.71 14,507.25 0.00 15,825.96
F.5 DIBULATKAN 10,110.11 111,222.25 0.00 121,332.00
F.6 1 M' PASANG KUSEN ALUMINIUM WARNA 4"

BAHAN
Kusen Alumunium Warna 4" 1.1000 M' 118,150.00 - 129,965.00 - 129,965.00
Sealant 1.0000 Tube 38,000.00 - 38,000.00 - 38,000.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.4300 Org 79,000.00 33,970.00 - - 33,970.00
Mandor 0.0210 Org 128,000.00 2,688.00 - - 2,688.00
ALAT
JUMLAH 87,914.00 169,835.00 0.00 257,749.00

OVERHEAD & PROFIT (15 %) 13,187.10 25,475.25 0.00 38,662.35
F.6 DIBULATKAN 101,101.10 195,310.25 0.00 296,411.00
F.7 1 M' PASANG KUSEN ALUMINIUM WARNA 3"

BAHAN
Kusen Alumunium Warna 3" 1.1000 M' 104,550.00 - 115,005.00 - 115,005.00
Sealant 1.0000 Tube 38,000.00 - 38,000.00 - 38,000.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.4300 Org 79,000.00 33,970.00 - - 33,970.00
Mandor 0.0210 Org 128,000.00 2,688.00 - - 2,688.00
ALAT
JUMLAH 87,914.00 154,875.00 0.00 242,789.00

OVERHEAD & PROFIT (15 %) 13,187.10 23,231.25 0.00 36,418.35
F.7 DIBULATKAN 101,101.10 178,106.25 0.00 279,207.00
F.8 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 4"

BAHAN
Kusen Alumunium Warna Doft 4" 1.1000 M' 108,800.00 - 119,680.00 - 119,680.00
Sealant 1.0000 Tube 38,000.00 - 38,000.00 - 38,000.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.4300 Org 79,000.00 33,970.00 - - 33,970.00
Mandor 0.0210 Org 128,000.00 2,688.00 - - 2,688.00
ALAT
JUMLAH 87,914.00 159,550.00 0.00 247,464.00

OVERHEAD & PROFIT (15 %) 13,187.10 23,932.50 0.00 37,119.60
F.8 DIBULATKAN 101,101.10 183,482.50 0.00 284,583.00
F.9 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 3"

BAHAN
Kusen Alumunium Warna Doft 3" 1.1000 M' 96,900.00 - 106,590.00 - 106,590.00
Sealant 1.0000 Tube 38,000.00 - 38,000.00 - 38,000.00
Skrup fixer 2.0000 Bh 935.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.4300 Org 79,000.00 33,970.00 - - 33,970.00
Mandor 0.0210 Org 128,000.00 2,688.00 - - 2,688.00
ALAT
JUMLAH 87,914.00 146,460.00 0.00 234,374.00

OVERHEAD & PROFIT (15 %) 13,187.10 21,969.00 0.00 35,156.10
F.9 DIBULATKAN 101,101.10 168,429.00 0.00 269,530.00
F.10 1 M2 PASANG PINTU PANEL KAYU KAMPER

BAHAN
Kayu Kamper, Papan 0.0400 M3 12,364,950.00 - 494,598.00 - 494,598.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 418,760.00 506,498.00 0.00 925,258.00

OVERHEAD & PROFIT (15 %) 62,814.00 75,974.70 0.00 138,788.70
F.10 DIBULATKAN 481,574.00 582,472.70 0.00 1,064,046.00
F.11 1 M2 PASANG PINTU PANEL KAYU KRUING

BAHAN
Kayu Kruing, Papan 0.0400 M3 9,151,950.00 - 366,078.00 - 366,078.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 418,760.00 377,978.00 0.00 796,738.00

OVERHEAD & PROFIT (15 %) 62,814.00 56,696.70 0.00 119,510.70
F.11 DIBULATKAN 481,574.00 434,674.70 0.00 916,248.00
F.12 1 M2 PASANG PINTU PANEL KAYU JATI JABAR

BAHAN
Kayu Jati Jabar, Papan 0.0400 M3 16,397,350.00 - 655,894.00 - 655,894.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 418,760.00 667,794.00 0.00 1,086,554.00

OVERHEAD & PROFIT (15 %) 62,814.00 100,169.10 0.00 162,983.10

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.12 DIBULATKAN 481,574.00 767,963.10 0.00 1,249,537.00
F.13 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER

BAHAN
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 418,760.00 444,673.25 0.00 863,433.25

OVERHEAD & PROFIT (15 %) 62,814.00 66,700.99 0.00 129,514.99
F.13 DIBULATKAN 481,574.00 511,374.24 0.00 992,948.00
F.14 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KRUING

BAHAN
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 418,760.00 332,218.25 0.00 750,978.25

OVERHEAD & PROFIT (15 %) 62,814.00 49,832.74 0.00 112,646.74
F.14 DIBULATKAN 481,574.00 382,050.99 0.00 863,624.00
F.15 1 M2 PASANG JALUSI MATI KUSEN KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.6700 Org 79,000.00 52,930.00 - - 52,930.00
Tukang Kayu 2.0000 Org 110,000.00 220,000.00 - - 220,000.00
Mandor 0.3350 Org 128,000.00 42,880.00 - - 42,880.00
ALAT
JUMLAH 338,210.00 744,702.00 0.00 1,082,912.00

OVERHEAD & PROFIT (15 %) 50,731.50 111,705.30 0.00 162,436.80
F.15 DIBULATKAN 388,941.50 856,407.30 0.00 1,245,348.00
F.16 1 M2 PASANG JALUSI MATI KUSEN KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.6700 Org 79,000.00 52,930.00 - - 52,930.00
Tukang Kayu 2.0000 Org 110,000.00 220,000.00 - - 220,000.00
Mandor 0.3350 Org 128,000.00 42,880.00 - - 42,880.00
ALAT
JUMLAH 338,210.00 551,922.00 0.00 890,132.00

OVERHEAD & PROFIT (15 %) 50,731.50 82,788.30 0.00 133,519.80
F.16 DIBULATKAN 388,941.50 634,710.30 0.00 1,023,651.00
F.17 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KAMPER

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
Teackwood 4' x 8' x 4 mm 1.0000 Lbr 140,250.00 - 140,250.00 - 140,250.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 461,936.75 0.00 776,236.75

OVERHEAD & PROFIT (15 %) 47,145.00 69,290.51 0.00 116,435.51
F.17 DIBULATKAN 361,445.00 531,227.26 0.00 892,672.00
F.18 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KRUING

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 381,611.75 0.00 695,911.75

OVERHEAD & PROFIT (15 %) 47,145.00 57,241.76 0.00 104,386.76
F.18 DIBULATKAN 361,445.00 438,853.51 0.00 800,298.00
F.19 1 M2 PASANG PINTU PANEL MULTIPLEX, RANGKA KAYU KAMPER

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
Multiplex 9 mm 1.0000 Lbr 157,250.00 - 157,250.00 - 157,250.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 478,936.75 0.00 793,236.75

OVERHEAD & PROFIT (15 %) 47,145.00 71,840.51 0.00 118,985.51
F.19 DIBULATKAN 361,445.00 550,777.26 0.00 912,222.00
F.20 1 M2 PASANG PINTU DOUBLE TRIPLEK , RANGKA KAYU KRUING

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
Triplek 3 mm 1.0000 Lbr 62,050.00 - 62,050.00 - 62,050.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 303,411.75 0.00 617,711.75

OVERHEAD & PROFIT (15 %) 47,145.00 45,511.76 0.00 92,656.76
F.20 DIBULATKAN 361,445.00 348,923.51 0.00 710,368.00
F.21 1 M2 PASANG PINTU TRIPLEK , RANGKA KAYU KRUING LAPIS SENG

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Lem Kayu 0.5000 Kg 23,800.00 - 11,900.00 - 11,900.00
Triplek 3 mm 1.0000 Lbr 62,050.00 - 62,050.00 - 62,050.00
Seng BJLS 28 2.8000 M2 37,400.00 - 104,720.00 - 104,720.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 408,131.75 0.00 722,431.75

OVERHEAD & PROFIT (15 %) 47,145.00 61,219.76 0.00 108,364.76
F.21 DIBULATKAN 361,445.00 469,351.51 0.00 830,796.00
F.22 1 M2 PASANG PINTU RANGKA BLOCK BOARD 24 MM LAPIS HPL (SWING)

BAHAN
Rangka BB 24 mm 0.3472 M2 227,800.00 - 79,092.16 - 79,092.16
Rangka Multiplek 9 mm 0.6944 Lbr 157,250.00 - 109,194.40 - 109,194.40
Lapisan HPL 0.6944 Lbr 322,150.00 - 223,700.96 - 223,700.96
Edging 4,2 cm 3.1000 M' 10,000.00 - 31,000.00 - 31,000.00
Lem kayu 2.0000 M' 23,800.00 - 47,600.00 - 47,600.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 314,300.00 490,587.52 0.00 804,887.52

OVERHEAD & PROFIT (15 %) 47,145.00 73,588.13 0.00 120,733.13
F.22 DIBULATKAN 361,445.00 564,175.65 0.00 925,620.00
F.23 1 M2 PASANG TEACKWOOD

BAHAN
Lem Kuning (Aibon) 0.5000 Kg 58,650.00 - 29,325.00 - 29,325.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Kayu 1.0000 Org 110,000.00 110,000.00 - - 110,000.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 146,820.00 78,412.50 0.00 225,232.50

OVERHEAD & PROFIT (15 %) 22,023.00 11,761.88 0.00 33,784.88
F.23 DIBULATKAN 168,843.00 90,174.38 0.00 259,017.00
F.24 1 M2 PASANG PELAPIS TIMBAL TEBAL 3 mm

BAHAN
Paku Biasa 1/2" - 1" 0.3000 Kg 22,100.00 - 6,630.00 - 6,630.00
Timbal t. 3 mm 0.1000 Lbr 16,128,750.00 - 1,612,875.00 - 1,612,875.00
UPAH
Pekerja 0.3000 Org 79,000.00 23,700.00 - - 23,700.00
Tukang Kayu 1.0000 Org 110,000.00 110,000.00 - - 110,000.00
Mandor 0.0150 Org 128,000.00 1,920.00 - - 1,920.00
ALAT
JUMLAH 146,820.00 1,619,505.00 0.00 1,766,325.00

OVERHEAD & PROFIT (15 %) 22,023.00 242,925.75 0.00 264,948.75
F.24 DIBULATKAN 168,843.00 1,862,430.75 0.00 2,031,273.00
F.25 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (INDOOR) + RANGKA HOLLOW GALVANIS
BAHAN
Aluminium Composit Panel (Indoor) 1.1000 M2 306,850.00 - 337,535.00 - 337,535.00
Rangka Holow Galvanis 40x40x2 4.0000 M' 19,975.00 - 79,900.00 - 79,900.00
Braket Siku 0.2670 Btg 27,341.67 - 7,300.23 - 7,300.23
Sealant 0.2500 Tube 38,000.00 - 9,500.00 - 9,500.00
Skrup 0.1100 Kg 23,800.00 - 2,618.00 - 2,618.00
Paku Beton 0.0800 Kg 42,500.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.3900 Org 79,000.00 30,810.00 - - 30,810.00
Tukang Besi 0.7000 Org 103,000.00 72,100.00 - - 72,100.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0070 Org 128,000.00 896.00 - - 896.00
ALAT
Alat Bantu 1.00 Ls 20,000.00 20,000.00 20,000.00
JUMLAH 111,646.00 440,253.23 20,000.00 571,899.23
OVERHEAD & PROFIT (15 %) 16,746.90 66,037.98 3,000.00 85,784.88
F.25 DIBULATKAN 128,392.90 506,291.21 23,000.00 657,684.00
F.26 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (OUTDOOR) + RANGKA HOLLOW GALVANIS
BAHAN
Aluminium Composit Panel (Outdoor) 1.1000 M2 453,050.00 - 498,355.00 - 498,355.00
Rangka Holow Galvanis 40x40x2 4.0000 M' 19,975.00 - 79,900.00 - 79,900.00
Braket Siku 0.2670 Btg 27,341.67 - 7,300.23 - 7,300.23
Sealant 0.2500 Tube 38,000.00 - 9,500.00 - 9,500.00
Skrup 0.1100 Kg 23,800.00 - 2,618.00 - 2,618.00
Paku Beton 0.0800 Kg 42,500.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.3900 Org 79,000.00 30,810.00 - - 30,810.00
Tukang Besi 0.7000 Org 103,000.00 72,100.00 - - 72,100.00
Mandor 0.0070 Org 128,000.00 896.00 - - 896.00
ALAT
Alat Bantu 1.00 Ls 20,000.00 20,000.00 20,000.00
JUMLAH 111,646.00 601,073.23 20,000.00 732,719.23
OVERHEAD & PROFIT (15 %) 16,746.90 90,160.98 3,000.00 109,907.88
F.26 DIBULATKAN 128,392.90 691,234.21 23,000.00 842,627.00
G PEKERJAAN BETON
G.1 1 M3 MEMBUAT BETON TUMBUK, 1Pc : 3Ps : 5Kr
BAHAN
Pasir Beton 0.5200 M3 296,650.00 - 154,258.00 - 154,258.00
Koral Beton 0.8700 M3 292,400.00 - 254,388.00 - 254,388.00
UPAH
Pekerja 1.6500 Org 79,000.00 130,350.00 - - 130,350.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0800 Org 128,000.00 10,240.00 - - 10,240.00
ALAT
JUMLAH 169,140.00 686,596.00 0.00 855,736.00

OVERHEAD & PROFIT (15 %) 25,371.00 102,989.40 0.00 128,360.40
G.1 DIBULATKAN 194,511.00 789,585.40 0.00 984,096.00
G.2 1 M3 COR BETON SITE MIX K. 175

BAHAN
Split pecah mesin 2/3 0.8300 M3 313,650.00 - 260,329.50 - 260,329.50
Pasir Beton 0.5400 M3 296,650.00 - 160,191.00 - 160,191.00
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.5000 Org 103,000.00 51,500.00 - - 51,500.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
Peralatan 0.0750 Lot 50,000.00 - - 3,750 3,750.00
JUMLAH 176,880.00 854,020.50 3,750.00 1,034,650.50

OVERHEAD & PROFIT (15 %) 26,532.00 128,103.08 562.50 155,197.57
HARGA SATUAN PEKERJAAN 203,412.00 982,123.58 4,312.50 1,189,848.08
G.2 DIBULATKAN 203,412.00 982,123.58 4,312.50 1,189,848.00
G.3 1 M3 COR BETON SITE MIX K. 225

BAHAN
Split pecah mesin 2/3 0.8100 M3 313,650.00 - 254,056.50 - 254,056.50
Pasir Beton 0.4900 M3 296,650.00 - 145,358.50 - 145,358.50
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.5000 Org 103,000.00 51,500.00 - - 51,500.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
Peralatan 0.0700 Lot 50,000.00 - - 3,500 3,500.00
JUMLAH 176,880.00 901,765.00 3,500.00 1,082,145.00

OVERHEAD & PROFIT (15 %) 26,532.00 135,264.75 525.00 162,321.75
HARGA SATUAN PEKERJAAN 203,412.00 1,037,029.75 4,025.00 1,244,466.75
G.3 DIBULATKAN 203,412.00 1,037,029.75 4,025.00 1,244,466.00
G.4 1 M3 COR BETON K. 175 READY MIX

BAHAN
Adukan K. 175 Ready Mix 1.0000 M3 963,900.00 - 963,900.00 - 963,900.00
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
Alat bantu (Vibrator) 0.0450 Lot 42,700.00 - - 1,922 1,921.50
JUMLAH 235,730.00 963,900.00 1,921.50 1,201,551.50

OVERHEAD & PROFIT (15 %) 35,359.50 144,585.00 288.22 180,232.73
G.4 DIBULATKAN 271,089.50 1,108,485.00 2,209.73 1,381,784.00

BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 957,100.00 1,921.50 1,194,751.50

OVERHEAD & PROFIT (15 %) 35,359.50 143,565.00 288.22 179,212.73
G.5 DIBULATKAN 271,089.50 1,100,665.00 2,209.73 1,373,964.00

BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 993,650.00 1,921.50 1,231,301.50

OVERHEAD & PROFIT (15 %) 35,359.50 149,047.50 288.22 184,695.23
G.6 DIBULATKAN 271,089.50 1,142,697.50 2,209.73 1,415,996.00

BAHAN
Adukan K. 300 Ready Mix 1.0000 M3 1,013,200.00 - 1,013,200.00 - 1,013,200.00
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 1,013,200.00 1,921.50 1,250,851.50

OVERHEAD & PROFIT (15 %) 35,359.50 151,980.00 288.22 187,627.73
G.7 DIBULATKAN 271,089.50 1,165,180.00 2,209.73 1,438,479.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 1,082,900.00 1,921.50 1,320,551.50

OVERHEAD & PROFIT (15 %) 35,359.50 162,435.00 288.22 198,082.73
G.8 DIBULATKAN 271,089.50 1,245,335.00 2,209.73 1,518,634.00

BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 1,122,850.00 1,921.50 1,360,501.50

OVERHEAD & PROFIT (15 %) 35,359.50 168,427.50 288.22 204,075.23
G.9 DIBULATKAN 271,089.50 1,291,277.50 2,209.73 1,564,576.00

BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 1,182,350.00 1,921.50 1,420,001.50

OVERHEAD & PROFIT (15 %) 35,359.50 177,352.50 288.22 213,000.23
G.10 DIBULATKAN 271,089.50 1,359,702.50 2,209.73 1,633,001.00

BAHAN
UPAH
Pekerja 2.5000 Org 79,000.00 197,500.00 - - 197,500.00
Tukang Batu 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 235,730.00 1,265,650.00 1,921.50 1,503,301.50

OVERHEAD & PROFIT (15 %) 35,359.50 189,847.50 288.22 225,495.23
G.11 DIBULATKAN 271,089.50 1,455,497.50 2,209.73 1,728,796.00
G.12 1 M2 MEMASANG FLOOR HARDENER

BAHAN
Floor Hardener 5.0000 Kg 7,310.00 - 36,550.00 - 36,550.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Batu 0.1200 Org 103,000.00 12,360.00 - - 12,360.00
Mandor 0.0060 Org 128,000.00 768.00 - - 768.00
ALAT
Alat trowel lantai (sewa) 1.0000 Ls 20,000.00 - - 20,000 20,000.00
JUMLAH 23,952.00 36,550.00 20,000.00 80,502.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 3,592.80 5,482.50 3,000.00 12,075.30
G.12 DIBULATKAN 27,544.80 42,032.50 23,000.00 92,577.00
G.13 1 M3 COR BETON 1 PC : 2 PS : 3 SCREENING

BAHAN
Split pecah mesin 0,5 - 1 0.8100 M3 324,700.00 - 263,007.00 - 263,007.00
Pasir Beton 0.4900 M3 296,650.00 - 145,358.50 - 145,358.50
UPAH
Pekerja 1.5000 Org 79,000.00 118,500.00 - - 118,500.00
Tukang Batu 0.5000 Org 103,000.00 51,500.00 - - 51,500.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
Peralatan 0.0700 Lot 50,000.00 - - 3,500 3,500.00
JUMLAH 176,880.00 910,715.50 3,500.00 1,091,095.50

OVERHEAD & PROFIT (15 %) 26,532.00 136,607.32 525.00 163,664.32
G.13 DIBULATKAN 203,412.00 1,047,322.83 4,025.00 1,254,759.00
G.14 1 M2 BEKISTING MULTIPLEX 9 MM

BAHAN
Kaso 5/7 Borneo Super (2x pakai) 50% 0.0170 M3 4,335,000.00 - 73,695.00 - 73,695.00
Multiplex 9 mm (3x pakai) 75% 0.3470 Lbr 157,250.00 - 54,565.75 - 54,565.75
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Pembantu Tukang 0.1200 Org 80,000.00 9,600.00 - - 9,600.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 58,780.00 135,740.75 0.00 194,520.75

OVERHEAD & PROFIT (15 %) 8,817.00 20,361.11 0.00 29,178.11
G.14 DIBULATKAN 67,597.00 156,101.86 0.00 223,698.00
G.15 1 M2 BEKISTING MULTIPLEX 12 MM

BAHAN
Kaso 5/7 Borneo Super (2x pakai) 50% 0.0170 M3 4,335,000.00 - 73,695.00 - 73,695.00
Multiplex 12 mm (3x pakai) 75% 0.3470 Lbr 208,250.00 - 72,262.75 - 72,262.75
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 58,780.00 153,437.75 0.00 212,217.75

OVERHEAD & PROFIT (15 %) 8,817.00 23,015.66 0.00 31,832.66
G.15 DIBULATKAN 67,597.00 176,453.41 0.00 244,050.00
G.16 1 M2 BEKISTING UNTUK PONDASI

BAHAN
Kayu Kelas III (Borneo/dll) 0.0400 M3 4,335,000.00 - 173,400.00 - 173,400.00
Paku Biasa 2" - 5" 0.3000 Kg 18,700.00 - 5,610.00 - 5,610.00
Minyak Bekisting 0.1000 Liter 16,150.00 - 1,615.00 - 1,615.00
UPAH
Pekerja 0.5200 Org 79,000.00 41,080.00 - - 41,080.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 128,000.00 3,328.00 - - 3,328.00
ALAT
JUMLAH 75,920.00 180,625.00 0.00 256,545.00

OVERHEAD & PROFIT (15 %) 11,388.00 27,093.75 0.00 38,481.75

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.16 DIBULATKAN 87,308.00 207,718.75 0.00 295,026.00
G.17 1 M2 BEKISTING UNTUK SLOOF

BAHAN
Paku Biasa 2" - 5" 0.3000 Kg 18,700.00 - 5,610.00 - 5,610.00
UPAH
Pekerja 0.5200 Org 79,000.00 41,080.00 - - 41,080.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 128,000.00 3,328.00 - - 3,328.00
ALAT
JUMLAH 75,920.00 202,300.00 0.00 278,220.00

OVERHEAD & PROFIT (15 %) 11,388.00 30,345.00 0.00 41,733.00
G.17 DIBULATKAN 87,308.00 232,645.00 0.00 319,953.00
G.18 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
Kayu Kelas II (Kamper/Kruing/dll) 0.0150 M3 7,027,800.00 - 105,417.00 - 105,417.00
Multipleks 9 mm 0.3500 Lbr 157,250.00 - 55,037.50 - 55,037.50
Kayu Dolken Ø 8-10/400 cm 2.0000 Btg 65,450.00 - 130,900.00 - 130,900.00
UPAH
Pekerja 0.6600 Org 79,000.00 52,140.00 - - 52,140.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 128,000.00 4,224.00 - - 4,224.00
ALAT
JUMLAH 96,360.00 475,464.50 0.00 571,824.50

OVERHEAD & PROFIT (15 %) 14,454.00 71,319.68 0.00 85,773.68
G.18 DIBULATKAN 110,814.00 546,784.18 0.00 657,598.00
G.19 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
Kayu Kelas II (Kamper/Kruing/dll) 0.0180 M3 79,050.00 - 1,422.90 - 1,422.90
UPAH
Pekerja 0.6600 Org 79,000.00 52,140.00 - - 52,140.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 128,000.00 4,224.00 - - 4,224.00
ALAT
JUMLAH 96,360.00 565,185.40 0.00 661,545.40

OVERHEAD & PROFIT (15 %) 14,454.00 84,777.81 0.00 99,231.81
G.19 DIBULATKAN 110,814.00 649,963.21 0.00 760,777.00
G.20 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
Kayu Kelas II (Kamper/Kruing/dll) 0.0150 M3 271,150.00 - 4,067.25 - 4,067.25
UPAH
Pekerja 0.6600 Org 79,000.00 52,140.00 - - 52,140.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 128,000.00 4,224.00 - - 4,224.00
ALAT
JUMLAH 96,360.00 346,914.75 0.00 443,274.75

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 14,454.00 52,037.21 0.00 66,491.21
G.20 DIBULATKAN 110,814.00 398,951.96 0.00 509,765.00
G.21 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING

BAHAN
Paku Biasa 5 cm - 10 cm 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
Minyak Bekesting 0.2000 Liter 16,150.00 - 3,230.00 - 3,230.00
Kayu Kelas II (Kamper/Kruing/dll) 0.0200 M3 2,226,150.00 - 44,523.00 - 44,523.00
Penjaga Jarak Bekesting (Spacer) 4.0000 Bh 25,000.00 - 100,000.00 - 100,000.00
UPAH
Pekerja 0.6600 Org 79,000.00 52,140.00 - - 52,140.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 128,000.00 4,224.00 - - 4,224.00
ALAT
JUMLAH 96,360.00 553,458.00 0.00 649,818.00

OVERHEAD & PROFIT (15 %) 14,454.00 83,018.70 0.00 97,472.70
G.21 DIBULATKAN 110,814.00 636,476.70 0.00 747,290.00
G.22 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA

BAHAN
Paku Biasa 5 cm - 10 cm 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
Minyak Bekesting 0.1500 Liter 16,150.00 - 2,422.50 - 2,422.50
Kayu Kelas II (Kamper/Kruing/dll) 0.0150 M3 18,700.00 - 280.50 - 280.50
UPAH
Pekerja 0.6600 Org 79,000.00 52,140.00 - - 52,140.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 128,000.00 4,224.00 - - 4,224.00
ALAT
JUMLAH 96,360.00 697,493.00 0.00 793,853.00

OVERHEAD & PROFIT (15 %) 14,454.00 104,623.95 0.00 119,077.95
G.22 DIBULATKAN 110,814.00 802,116.95 0.00 912,930.00
G.23 1 M2 PASANG BEKISTING PAPAN

BAHAN
Kaso 5/7 Borneo (2x Pakai) 50% 0.0170 M3 4,335,000.00 - 73,695.00 - 73,695.00
Papan Terentang (3x Pakai) 75% 0.0240 M3 3,116,950.00 - 74,806.80 - 74,806.80
Paku Biasa 2" - 5" 0.4000 Kg 18,700.00 - 7,480.00 - 7,480.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 58,780.00 155,981.80 0.00 214,761.80

OVERHEAD & PROFIT (15 %) 8,817.00 23,397.27 0.00 32,214.27
G.23 DIBULATKAN 67,597.00 179,379.07 0.00 246,976.00
G.24 1 KG PEMBESIAN DENGAN BESI POLOS

BAHAN
Besi Beton Polos 1.0500 Kg 12,750.00 - 13,387.50 - 13,387.50
Kawat Beton 0.0150 Kg 30,600.00 - 459.00 - 459.00
UPAH
Pekerja 0.0070 Org 79,000.00 553.00 - - 553.00
Tukang Besi 0.0070 Org 103,000.00 721.00 - - 721.00
Mandor 0.0004 Org 128,000.00 51.20 - - 51.20
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 1,403.60 13,846.50 0.00 15,250.10

OVERHEAD & PROFIT (15 %) 210.54 2,076.98 0.00 2,287.52
G.24 DIBULATKAN 1,614.14 15,923.48 0.00 17,537.00
G.25 1 KG PEMBESIAN DENGAN BESI ULIR

BAHAN
Besi Beton Ulir 1.0500 Kg 13,175.00 - 13,833.75 - 13,833.75
Kawat Beton 0.0150 Kg 30,600.00 - 459.00 - 459.00
UPAH
Pekerja 0.0070 Org 79,000.00 553.00 - - 553.00
Tukang Besi 0.0070 Org 103,000.00 721.00 - - 721.00
Mandor 0.0004 Org 128,000.00 51.20 - - 51.20
ALAT
JUMLAH 1,403.60 14,292.75 0.00 15,696.35

OVERHEAD & PROFIT (15 %) 210.54 2,143.91 0.00 2,354.45
G.25 DIBULATKAN 1,614.14 16,436.66 0.00 18,050.00
G.26 1 M2 WIREMESH M-5

BAHAN
Wiramesh M-5 1.0500 M2 38,000.00 - 39,900.00 - 39,900.00
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
Peralatan, spenser 0.0200 Lot 10,000.00 - - 200 200.00
JUMLAH 5,880.00 40,206.00 200.00 46,286.00

OVERHEAD & PROFIT (15 %) 882.00 6,030.90 30.00 6,942.90
G.26 DIBULATKAN 6,762.00 46,236.90 230.00 53,228.00

BAHAN
Wiramesh M-6 1.0500 M2 45,050.00 - 47,302.50 - 47,302.50
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 5,880.00 47,608.50 200.00 53,688.50

OVERHEAD & PROFIT (15 %) 882.00 7,141.28 30.00 8,053.28
G.27 DIBULATKAN 6,762.00 54,749.78 230.00 61,741.00

BAHAN
Wiramesh M-8 1.0500 M2 65,450.00 - 68,722.50 - 68,722.50
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 5,880.00 69,028.50 200.00 75,108.50

OVERHEAD & PROFIT (15 %) 882.00 10,354.28 30.00 11,266.28
G.28 DIBULATKAN 6,762.00 79,382.78 230.00 86,374.00

BAHAN
Wiramesh M-10 1.0500 M2 113,050.00 - 118,702.50 - 118,702.50
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 5,880.00 119,008.50 200.00 125,088.50

OVERHEAD & PROFIT (15 %) 882.00 17,851.27 30.00 18,763.27
G.29 DIBULATKAN 6,762.00 136,859.78 230.00 143,851.00
G.30 1 M' PASANG PVC WATERSTOP LEBAR 150

BAHAN
Waterstop PVC - 150 mm 1.0500 M2 75,900.00 - 79,695.00 - 79,695.00
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Batu 0.0300 Org 103,000.00 3,090.00 - - 3,090.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 8,550.00 80,001.00 0.00 88,551.00

OVERHEAD & PROFIT (15 %) 1,282.50 12,000.15 0.00 13,282.65
G.30 DIBULATKAN 9,832.50 92,001.15 0.00 101,833.00
G.31 1 M' PASANG PVC WATERSTOP LEBAR 200

BAHAN
Waterstop PVC - 200 mm 1.0500 M2 99,000.00 - 103,950.00 - 103,950.00
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Batu 0.0300 Org 103,000.00 3,090.00 - - 3,090.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 8,550.00 104,256.00 0.00 112,806.00

OVERHEAD & PROFIT (15 %) 1,282.50 15,638.40 0.00 16,920.90
G.31 DIBULATKAN 9,832.50 119,894.40 0.00 129,726.00
G.32 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,6 M)

BAHAN
Kaso 5/7 cm 0.0030 M3 4,335,000.00 - 13,005.00 - 13,005.00
Balok 8/12 cm 0.0068 M3 4,838,200.00 - 32,899.76 - 32,899.76
Paku 7 - 12 cm 0.2700 Kg 18,700.00 - 5,049.00 - 5,049.00
Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm 1.0800 M2 179,350.00 - 193,698.00 - 193,698.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 15,240.00 244,651.76 0.00 259,891.76

OVERHEAD & PROFIT (15 %) 2,286.00 36,697.76 0.00 38,983.76
G.32 DIBULATKAN 17,526.00 281,349.52 0.00 298,875.00
G.33 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,8 M)

BAHAN
Kaso 5/7 cm 0.0014 M3 4,335,000.00 - 6,069.00 - 6,069.00
Balok 8/12 cm 0.0089 M3 4,838,200.00 - 43,059.98 - 43,059.98
Paku 7 - 12 cm 0.2300 Kg 18,700.00 - 4,301.00 - 4,301.00
Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm 1.0800 M2 179,350.00 - 193,698.00 - 193,698.00
UPAH
Pekerja 0.0800 Org 79,000.00 6,320.00 - - 6,320.00
Tukang Kayu 0.0400 Org 110,000.00 4,400.00 - - 4,400.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 12,192.00 247,127.98 0.00 259,319.98

OVERHEAD & PROFIT (15 %) 1,828.80 37,069.20 0.00 38,898.00
G.33 DIBULATKAN 14,020.80 284,197.18 0.00 298,217.00
GB.1 PEMBESIAN SLOOF 15/20 166.67 Kg / M3 269,028.71 2,739,498.54 3,008,527.25

GB.5 PEMBESIAN KOLOM PRAKTIS 12/12 235.42 Kg / M3 380,000.84 3,869,519.09 4,249,519.92
GB.6 PEMBESIAN KOLOM 20/20 200.00 Kg / M3 322,828.00 3,287,332.50 3,610,160.50
GB.13 PEMBESIAN RINGBALK 15/20 166.67 Kg / M3 269,028.71 2,739,498.54 3,008,527.25
GB.14 PEMBESIAN BALOK 15/25 163.47 Kg / M3 263,863.47 2,686,901.22 2,950,764.68
GB.16 PEMBESIAN BALOK LATEI 10/10 320.00 Kg / M3 516,524.80 5,259,732.00 5,776,256.80
GB.17 PEMBESIAN PLAT DAK BETON T. 12 CM 152.42 Kg / M3 246,027.22 2,505,276.10 2,751,303.32
GB.18 PEMBESIAN PLAT DAK BETON T. 10 CM 119.10 Kg / M3 192,244.07 1,957,606.50 2,149,850.58
GB.23 PEMBESIAN PONDASI POOR 105.00 Kg / M3 169,484.70 1,725,849.56 1,895,334.26
GB.24 PEMBESIAN PONDASI FOOT PLAT T.20 CM 166.00 Kg / M3 267,947.24 2,728,485.97 2,996,433.22
GB.40 PEMBESIAN PLAT LISTPLANK, KANOPI T. 8 CM 83.13 Kg / M3 134,183.46 1,366,379.75 1,500,563.21
H PEKERJAAN ATAP
H.1 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KAMPER

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 5.6000 Kg 18,700.00 - 104,720.00 - 104,720.00
UPAH
Pekerja 4.0000 Org 79,000.00 316,000.00 - - 316,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 128,000.00 25,600.00 - - 25,600.00
ALAT
JUMLAH 1,796,000.00 12,110,970.00 0.00 13,906,970.00

OVERHEAD & PROFIT (15 %) 269,400.00 1,816,645.50 0.00 2,086,045.50
H.1 DIBULATKAN 2,065,400.00 13,927,615.50 0.00 15,993,015.00
H.2 1 M3 PASANG GORDING KAYU KAMPER

BAHAN
Besi strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 3.0000 Kg 18,700.00 - 56,100.00 - 56,100.00
UPAH
Pekerja 2.4000 Org 79,000.00 189,600.00 - - 189,600.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 128,000.00 15,360.00 - - 15,360.00
ALAT
JUMLAH 1,077,600.00 12,062,350.00 0.00 13,139,950.00

OVERHEAD & PROFIT (15 %) 161,640.00 1,809,352.50 0.00 1,970,992.50
H.2 DIBULATKAN 1,239,240.00 13,871,702.50 0.00 15,110,942.00
H.3 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU BORNEO

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 5.6000 Kg 18,700.00 - 104,720.00 - 104,720.00
UPAH
Pekerja 4.0000 Org 79,000.00 316,000.00 - - 316,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 128,000.00 25,600.00 - - 25,600.00
ALAT
JUMLAH 1,796,000.00 5,605,240.00 0.00 7,401,240.00

OVERHEAD & PROFIT (15 %) 269,400.00 840,786.00 0.00 1,110,186.00
H.3 DIBULATKAN 2,065,400.00 6,446,026.00 0.00 8,511,426.00
H.4 1 M3 PASANG GORDING KAYU BORNEO

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 3.0000 Kg 18,700.00 - 56,100.00 - 56,100.00
UPAH
Pekerja 2.4000 Org 79,000.00 189,600.00 - - 189,600.00
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 128,000.00 15,360.00 - - 15,360.00
ALAT
JUMLAH 1,077,600.00 5,556,620.00 0.00 6,634,220.00

OVERHEAD & PROFIT (15 %) 161,640.00 833,493.00 0.00 995,133.00
H.4 DIBULATKAN 1,239,240.00 6,390,113.00 0.00 7,629,353.00
H.5 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KRUING

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 5.6000 Kg 18,700.00 - 104,720.00 - 104,720.00
UPAH
Pekerja 4.0000 Org 79,000.00 316,000.00 - - 316,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 128,000.00 25,600.00 - - 25,600.00
ALAT
JUMLAH 1,796,000.00 9,310,645.00 0.00 11,106,645.00

OVERHEAD & PROFIT (15 %) 269,400.00 1,396,596.75 0.00 1,665,996.75
H.5 DIBULATKAN 2,065,400.00 10,707,241.75 0.00 12,772,641.00
H.6 1 M3 PASANG GORDING KAYU KRUING

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 3.0000 Kg 18,700.00 - 56,100.00 - 56,100.00
UPAH
Pekerja 2.4000 Org 79,000.00 189,600.00 - - 189,600.00
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 128,000.00 15,360.00 - - 15,360.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 1,077,600.00 9,262,025.00 0.00 10,339,625.00
OVERHEAD & PROFIT (15 %) 161,640.00 1,389,303.75 0.00 1,550,943.75
H.6 DIBULATKAN 1,239,240.00 10,651,328.75 0.00 11,890,568.00
H.7 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU LAMA

BAHAN
Besi Strip 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Paku Biasa 2" - 5" 5.6000 Kg 18,700.00 - 104,720.00 - 104,720.00
UPAH
Pekerja 4.0000 Org 79,000.00 316,000.00 - - 316,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 128,000.00 25,600.00 - - 25,600.00
ALAT
JUMLAH 1,796,000.00 283,220.00 0.00 2,079,220.00

OVERHEAD & PROFIT (15 %) 269,400.00 42,483.00 0.00 311,883.00
HARGA SATUAN PEKERJAAN 2,065,400.00 325,703.00 0.00 2,391,103.00
H.7 DIBULATKAN 2,065,400.00 325,703.00 0.00 2,391,103.00
H.8 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG PALENTONG

BAHAN
Kayu Reng 2/3 ( Borneo ) 0.0030 M3 5,473,150.00 - 16,419.45 - 16,419.45
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 71,244.45 0.00 91,904.45

OVERHEAD & PROFIT (15 %) 3,099.00 10,686.67 0.00 13,785.67
H.8 DIBULATKAN 23,759.00 81,931.12 0.00 105,690.00
H.9 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG PALENTONG

BAHAN
Kayu Kaso 5/7 ( Kruing ) 0.0120 M3 6,339,300.00 - 76,071.60 - 76,071.60
Kayu Reng 2/3 ( Kruing ) 0.0030 M3 7,027,800.00 - 21,083.40 - 21,083.40
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 99,960.00 0.00 120,620.00

OVERHEAD & PROFIT (15 %) 3,099.00 14,994.00 0.00 18,093.00
H.9 DIBULATKAN 23,759.00 114,954.00 0.00 138,713.00
H.10 1 M2 PASANG RANGKA ATAP KASO LAMA, RENG KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 23,888.40 0.00 44,548.40

OVERHEAD & PROFIT (15 %) 3,099.00 3,583.26 0.00 6,682.26
H.10 DIBULATKAN 23,759.00 27,471.66 0.00 51,230.00
H.11 1 M2 PASANG KASO + RENG KAYU DOLKEN untuk GENTENG PALENTONG

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Kayu Kaso Dolken d. 6 cm 1.0000 Btg 16,150.00 - 16,150.00 - 16,150.00
Kayu Reng Dolken d. 2-3 cm 1.5000 Btg 16,150.00 - 24,225.00 - 24,225.00
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 43,180.00 0.00 63,840.00

OVERHEAD & PROFIT (15 %) 3,099.00 6,477.00 0.00 9,576.00
H.11 DIBULATKAN 23,759.00 49,657.00 0.00 73,416.00
H.12 1 M2 PASANG KASO DOLKEN + RENG BAMBU untuk ATAP IJUK

BAHAN
Kayu Kaso Dolken d. 6 cm 1.0000 Btg 16,150.00 - 16,150.00 - 16,150.00
Bambu d. 6 cm 1.5000 Btg 21,250.00 - 31,875.00 - 31,875.00
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 50,830.00 0.00 71,490.00

OVERHEAD & PROFIT (15 %) 3,099.00 7,624.50 0.00 10,723.50
H.12 DIBULATKAN 23,759.00 58,454.50 0.00 82,213.00
H.13 1 M2 PASANG KASO DOLKEN + RENG KAYU BORNEO untuk GENTENG PALENTONG
BAHAN
Kayu Kaso Dolken 6 cm 1.0000 Btg 16,150.00 - 16,150.00 - 16,150.00
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 35,374.45 0.00 56,034.45

OVERHEAD & PROFIT (15 %) 3,099.00 5,306.17 0.00 8,405.17
H.13 DIBULATKAN 23,759.00 40,680.62 0.00 64,439.00
H.14 1 M2 PASANG RANGKA ATAP KASO LAMA + RENG KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 19,224.45 0.00 39,884.45

OVERHEAD & PROFIT (15 %) 3,099.00 2,883.67 0.00 5,982.67
H.14 DIBULATKAN 23,759.00 22,108.12 0.00 45,867.00
H.15 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG MORANDO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 71,244.45 0.00 91,904.45

OVERHEAD & PROFIT (15 %) 3,099.00 10,686.67 0.00 13,785.67
H.15 DIBULATKAN 23,759.00 81,931.12 0.00 105,690.00
H.16 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG MORANDO

BAHAN
Kayu Kaso 5/7 ( Kruing ) 0.0140 M3 6,339,300.00 - 88,750.20 - 88,750.20
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 112,638.60 0.00 133,298.60

OVERHEAD & PROFIT (15 %) 3,099.00 16,895.79 0.00 19,994.79
H.16 DIBULATKAN 23,759.00 129,534.39 0.00 153,293.00
H.17 1 M2 PASANG RANGKA ATAP KAYU BORNEO untuk GENTENG TEGOLA

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 54,825.00 0.00 75,485.00

OVERHEAD & PROFIT (15 %) 3,099.00 8,223.75 0.00 11,322.75
H.17 DIBULATKAN 23,759.00 63,048.75 0.00 86,807.00
H.18 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP SPANDEK/ASBES
BAHAN
Baja ringan profil C75 t. 0,75 mm 2.2320 M' 14,308.33 - 31,936.20 - 31,936.20
Baut (screw driver) 28.0000 bh 297.50 - 8,330.00 - 8,330.00
Dynabolt 1.6000 bh 6,545.00 - 10,472.00 - 10,472.00
Reng 2.5000 M' 8,075.00 - 20,187.50 - 20,187.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Besi 0.4500 Org 103,000.00 46,350.00 - - 46,350.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
Aksesories 5.00 % 140,596 - - 7,029.79 7,029.79
JUMLAH 69,670.00 70,925.70 7,029.79 147,625.49
OVERHEAD & PROFIT (15 %) 10,450.50 10,638.86 1,054.47 22,143.82
H.18 DIBULATKAN 80,120.50 81,564.56 8,084.25 169,769.00
H.19 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP GENTENG BIASA
BAHAN
Baja ringan profil C75 t. 0,75 mm 3.7200 M' 14,308.33 - 53,227.00 - 53,227.00
Baut (screw driver) 36.0000 bh 297.50 - 10,710.00 - 10,710.00
Dynabolt 1.6000 bh 6,545.00 - 10,472.00 - 10,472.00
Reng 3.5000 M' 8,075.00 - 28,262.50 - 28,262.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Besi 0.4500 Org 103,000.00 46,350.00 - - 46,350.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
Aksesories 5.00 % 172,342 - - 8,617.08 8,617.08
JUMLAH 69,670.00 102,671.50 8,617.08 180,958.58
OVERHEAD & PROFIT (15 %) 10,450.50 15,400.73 1,292.56 27,143.79
H.19 DIBULATKAN 80,120.50 118,072.23 9,909.64 208,102.00
H.20 1 M2 PASANG PENUTUP ATAP GENTENG LAMA

UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 0.00 0.00 21,964.00

OVERHEAD & PROFIT (15 %) 3,294.60 0.00 0.00 3,294.60
H.20 DIBULATKAN 25,258.60 0.00 0.00 25,258.00
H.21 1 M2 PASANG ATAP GENTENG PALENTONG KECIL

BAHAN
Genteng Palentong 25.0000 Bh 1,700.00 - 42,500.00 - 42,500.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 42,500.00 0.00 64,464.00

OVERHEAD & PROFIT (15 %) 3,294.60 6,375.00 0.00 9,669.60
H.21 DIBULATKAN 25,258.60 48,875.00 0.00 74,133.00
H.22 1 M2 PASANG ATAP GENTENG KODOK GLAZUUR

BAHAN
Genteng Kodok Glazuur 25.0000 Bh 3,400.00 - 85,000.00 - 85,000.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 85,000.00 0.00 106,964.00

OVERHEAD & PROFIT (15 %) 3,294.60 12,750.00 0.00 16,044.60
H.22 DIBULATKAN 25,258.60 97,750.00 0.00 123,008.00
H.23 1 M2 PASANG ATAP GENTENG KODOK NATURAL

BAHAN
Genteng Kodok Natural 25.0000 Bh 3,400.00 - 85,000.00 - 85,000.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 85,000.00 0.00 106,964.00

OVERHEAD & PROFIT (15 %) 3,294.60 12,750.00 0.00 16,044.60
H.23 DIBULATKAN 25,258.60 97,750.00 0.00 123,008.00
H.24 1 M2 PASANG ATAP GENTENG MORANDO NATURAL

BAHAN
Genteng Morando Natural 18.0000 Bh 3,400.00 - 61,200.00 - 61,200.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 21,964.00 61,200.00 0.00 83,164.00

OVERHEAD & PROFIT (15 %) 3,294.60 9,180.00 0.00 12,474.60
H.24 DIBULATKAN 25,258.60 70,380.00 0.00 95,638.00
H.25 1 M2 PASANG ATAP GENTENG MORANDO TRANSPARANT

BAHAN
Genteng Morando Transparant 18.0000 Bh 3,400.00 - 61,200.00 - 61,200.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 61,200.00 0.00 83,164.00

OVERHEAD & PROFIT (15 %) 3,294.60 9,180.00 0.00 12,474.60
H.25 DIBULATKAN 25,258.60 70,380.00 0.00 95,638.00
H.26 1 M2 PASANG ATAP GENTENG MORANDO WARNA

BAHAN
Genteng Morando Warna 18.0000 Bh 4,250.00 - 76,500.00 - 76,500.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 76,500.00 0.00 98,464.00

OVERHEAD & PROFIT (15 %) 3,294.60 11,475.00 0.00 14,769.60
H.26 DIBULATKAN 25,258.60 87,975.00 0.00 113,233.00
H.27 1 M2 PASANG ATAP GENTENG PALENTONG SUPER / BESAR

BAHAN
Genteng Palentong Super 12.0000 Bh 2,550.00 - 30,600.00 - 30,600.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 21,964.00 30,600.00 0.00 52,564.00

OVERHEAD & PROFIT (15 %) 3,294.60 4,590.00 0.00 7,884.60
H.27 DIBULATKAN 25,258.60 35,190.00 0.00 60,448.00
H.28 1 M2 PASANG ATAP GENTENG BETON

BAHAN
Genteng Beton 11.0000 Bh 5,100.00 - 56,100.00 - 56,100.00
Paku Biasa 2" - 5" 0.0300 Kg 18,700.00 0.00 561.00 0.00 561.00
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 128,000.00 1,280 0.00 0.00 1,280.00
ALAT
JUMLAH 29,200.00 56,661.00 0.00 85,861.00

OVERHEAD & PROFIT (15 %) 4,380.00 8,499.15 0.00 12,879.15
H.28 DIBULATKAN 33,580.00 65,160.15 0.00 98,740.00
H.29 1 M2 PASANG ATAP GENTENG BETON (SETARA CISANGKAN)

BAHAN
Genteng Beton Cisangkan 10.0000 Bh 12,100.00 - 121,000.00 - 121,000.00
Paku Biasa 2" - 5" 0.0300 Kg 18,700.00 - 561.00 - 561.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 128,000.00 1,280 - - 1,280.00
ALAT
JUMLAH 29,200.00 121,561.00 0.00 150,761.00

OVERHEAD & PROFIT (15 %) 4,380.00 18,234.15 0.00 22,614.15
H.29 DIBULATKAN 33,580.00 139,795.15 0.00 173,375.00
H.30 1 M2 PASANG ATAP GENTENG METAL BERPASIR

BAHAN
Genteng Metal Berpasir 1.0200 Lbr 133,450.00 - 136,119.00 - 136,119.00
Paku Biasa 2" - 5" 0.0200 Kg 18,700.00 - 374.00 - 374.00
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 128,000.00 1,280 - - 1,280.00
ALAT
JUMLAH 29,200.00 136,493.00 0.00 165,693.00

OVERHEAD & PROFIT (15 %) 4,380.00 20,473.95 0.00 24,853.95
H.30 DIBULATKAN 33,580.00 156,966.95 0.00 190,546.00
H.31 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 4 mm

BAHAN
Asbes Gelombang 0.6000 Lbr 71,400.00 - 42,840.00 - 42,840.00
Paku Pancing 60 x 230 6.0000 Bh 1,870.00 - 11,220.00 - 11,220.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024 - - 1,024.00
ALAT
JUMLAH 21,230.00 54,060.00 0.00 75,290.00

OVERHEAD & PROFIT (15 %) 3,184.50 8,109.00 0.00 11,293.50
H.31 DIBULATKAN 24,414.50 62,169.00 0.00 86,583.00
H.32 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING CANAI)

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,870.00 0.00 11,220.00 0.00 11,220.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024 0.00 0.00 1,024.00
ALAT
JUMLAH 21,230.00 56,610.00 0.00 77,840.00

OVERHEAD & PROFIT (15 %) 3,184.50 8,491.50 0.00 11,676.00
H.32 DIBULATKAN 24,414.50 65,101.50 0.00 89,516.00
H.33 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING KAYU)

BAHAN
Paku payung asbes 6.0000 Bh 595.00 0.00 3,570.00 0.00 3,570.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024 0.00 0.00 1,024.00
ALAT
JUMLAH 21,230.00 48,960.00 0.00 70,190.00

OVERHEAD & PROFIT (15 %) 3,184.50 7,344.00 0.00 10,528.50
H.33 DIBULATKAN 24,414.50 56,304.00 0.00 80,718.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,870.00 0.00 11,220.00 0.00 11,220.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024 0.00 0.00 1,024.00
ALAT
JUMLAH 21,230.00 51,595.00 0.00 72,825.00

OVERHEAD & PROFIT (15 %) 3,184.50 7,739.25 0.00 10,923.75
H.34 DIBULATKAN 24,414.50 59,334.25 0.00 83,748.00

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,870.00 0.00 11,220.00 0.00 11,220.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 128,000.00 1,024 0.00 0.00 1,024.00
ALAT
JUMLAH 21,230.00 52,445.00 0.00 73,675.00

OVERHEAD & PROFIT (15 %) 3,184.50 7,866.75 0.00 11,051.25
H.35 DIBULATKAN 24,414.50 60,311.75 0.00 84,726.00
H.36 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA CANAL

BAHAN
Seng Gelombang BJLS 28 ( 80 x 180 cm ) 0.7000 Lbr 56,100.00 - 39,270.00 - 39,270.00
Paku Pancing 60 x 230 6.0000 Bh 1,870.00 0.00 11,220.00 0.00 11,220.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0060 Org 128,000.00 768 0.00 0.00 768.00
ALAT
JUMLAH 17,520.00 50,490.00 0.00 68,010.00

OVERHEAD & PROFIT (15 %) 2,628.00 7,573.50 0.00 10,201.50
H.36 DIBULATKAN 20,148.00 58,063.50 0.00 78,211.00
H.37 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA KAYU

BAHAN
Seng Gelombang 3" x 6" BJLS 28 0.7000 Lbr 56,100.00 - 39,270.00 - 39,270.00
Paku Biasa 1/2" - 1" 0.0200 Kg 22,100.00 0.00 442.00 0.00 442.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0060 Org 128,000.00 768 0.00 0.00 768.00
ALAT
JUMLAH 17,520.00 39,712.00 0.00 57,232.00

OVERHEAD & PROFIT (15 %) 2,628.00 5,956.80 0.00 8,584.80
H.37 DIBULATKAN 20,148.00 45,668.80 0.00 65,816.00
H.38 1 M2 PASANG ATAP ZINCALUME (SPANDEK)

BAHAN
Atap Spandek 0.30 mm 1.1000 M2 61,483.33 - 67,631.67 - 67,631.67
Paku Skrup + Mur 6.0000 Bh 297.50 0.00 1,785.00 0.00 1,785.00
UPAH
Pekerja 0.0060 Org 79,000.00 474.00 - - 474.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 128,000.00 768 0.00 0.00 768.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 21,162.00 69,416.67 0.00 90,578.67

OVERHEAD & PROFIT (15 %) 3,174.30 10,412.50 0.00 13,586.80
H.38 DIBULATKAN 24,336.30 79,829.17 0.00 104,165.00
H.39 1 M2 PASANG ATAP BITUMEN MOTIF GENTENG T. 3 MM

BAHAN
Genteng Bitumen Bergelombang t. 3 mm 0.7230 Lbr 199,000.00 - 143,877.00 - 143,877.00
Paku Payung Sekrup 11.7650 Bh 1,190.00 0.00 14,000.35 0.00 14,000.35
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 128,000.00 896 0.00 0.00 896.00
ALAT
JUMLAH 20,440.00 157,877.35 0.00 178,317.35

OVERHEAD & PROFIT (15 %) 3,066.00 23,681.60 0.00 26,747.60
H.39 DIBULATKAN 23,506.00 181,558.95 0.00 205,064.00
H.40 1 M2 PASANG ATAP BITUMEN BERGELOMBANG T. 3 MM

BAHAN
Atap Bitumen Bergelombang t.3 mm 0.7480 Lbr 65,000.00 - 48,620.00 - 48,620.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 128,000.00 896 0.00 0.00 896.00
ALAT
JUMLAH 20,440.00 59,508.50 0.00 79,948.50

OVERHEAD & PROFIT (15 %) 3,066.00 8,926.28 0.00 11,992.28
H.40 DIBULATKAN 23,506.00 68,434.78 0.00 91,940.00
H.41 1 M2 PASANG ATAP TEGOLA

BAHAN
Atap Tegola 0.7480 Lbr 345,950.00 - 258,770.60 - 258,770.60
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 128,000.00 896 0.00 0.00 896.00
ALAT
JUMLAH 20,440.00 269,659.10 0.00 290,099.10

OVERHEAD & PROFIT (15 %) 3,066.00 40,448.87 0.00 43,514.87
H.41 DIBULATKAN 23,506.00 310,107.96 0.00 333,613.00
H.42 1 M2 PASANG ATAP GENTENG BITUMEN (ONDULINE) - Uk.200x97x0.3 cm

BAHAN
Genteng Bitumen Gelombang Monolayer 3 mm 0.7320 Lbr 199,000.00 - 145,668.00 - 145,668.00
UPAH
Pekerja 0.1400 Org 79,000.00 11,060.00 - - 11,060.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 128,000.00 896 0.00 0.00 896.00
ALAT
JUMLAH 20,440.00 159,311.35 0.00 179,751.35

OVERHEAD & PROFIT (15 %) 3,066.00 23,896.70 0.00 26,962.70
H.42 DIBULATKAN 23,506.00 183,208.05 0.00 206,714.00
H.43 1 M2 PASANG ATAP GENTENG BITUMEN (ONDUVILA) - Uk.106x40x0.3 cm

BAHAN
Genteng Bitumen Gelombang Monolayer 3 mm 3.7100 Lbr 65,000.00 - 241,150.00 - 241,150.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 128,000.00 1,280 0.00 0.00 1,280.00
ALAT
JUMLAH 29,200.00 260,343.51 0.00 289,543.51

OVERHEAD & PROFIT (15 %) 4,380.00 39,051.53 0.00 43,431.53
H.43 DIBULATKAN 33,580.00 299,395.04 0.00 332,975.00
H.44 1 M' PASANG BUBUNG GENTENG PALENTONG

BAHAN
Genteng Bubung Palentong 5.0000 Bh 5,100.00 - 25,500.00 - 25,500.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 44,077.60 0.00 100,173.60

OVERHEAD & PROFIT (15 %) 8,414.40 6,611.64 0.00 15,026.04
H.44 DIBULATKAN 64,510.40 50,689.24 0.00 115,199.00
H.45 1 M' PASANG BUBUNG GENTENG KODOK GLAZUUR

BAHAN
Genteng Bubung Kodok 5.0000 Bh 6,800.00 - 34,000.00 - 34,000.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 52,577.60 0.00 108,673.60

OVERHEAD & PROFIT (15 %) 8,414.40 7,886.64 0.00 16,301.04
H.45 DIBULATKAN 64,510.40 60,464.24 0.00 124,974.00
H.46 1 M' PASANG BUBUNG GENTENG KODOK / ALTO NATURAL

BAHAN
Genteng Bubung Kodok / Alto Natural 5.0000 Bh 5,100.00 - 25,500.00 - 25,500.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 44,077.60 0.00 100,173.60

OVERHEAD & PROFIT (15 %) 8,414.40 6,611.64 0.00 15,026.04
H.46 DIBULATKAN 64,510.40 50,689.24 0.00 115,199.00
H.47 1 M' PASANG BUBUNG GENTENG MORANDO NATURAL

BAHAN
Genteng Bubung Morando Natural 4.0000 Bh 5,950.00 - 23,800.00 - 23,800.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 42,377.60 0.00 98,473.60

OVERHEAD & PROFIT (15 %) 8,414.40 6,356.64 0.00 14,771.04
H.47 DIBULATKAN 64,510.40 48,734.24 0.00 113,244.00
H.48 1 M' PASANG BUBUNG GENTENG MORANDO TRANSPARANT

BAHAN
Genteng Bubung Morando Transparant 4.0000 Bh 6,800.00 - 27,200.00 - 27,200.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 45,777.60 0.00 101,873.60

OVERHEAD & PROFIT (15 %) 8,414.40 6,866.64 0.00 15,281.04
H.48 DIBULATKAN 64,510.40 52,644.24 0.00 117,154.00
H.49 1 M' PASANG BUBUNG GENTENG MORANDO WARNA

BAHAN
Genteng Bubung Morando Warna 4.0000 Bh 7,650.00 - 30,600.00 - 30,600.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 49,177.60 0.00 105,273.60

OVERHEAD & PROFIT (15 %) 8,414.40 7,376.64 0.00 15,791.04
H.49 DIBULATKAN 64,510.40 56,554.24 0.00 121,064.00
H.50 1 M' PASANG BUBUNG GENTENG PALENTONG BESAR

BAHAN
Genteng Bubung Palentong Besar 4.0000 Bh 5,100.00 - 20,400.00 - 20,400.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 56,096.00 38,977.60 0.00 95,073.60

OVERHEAD & PROFIT (15 %) 8,414.40 5,846.64 0.00 14,261.04
H.50 DIBULATKAN 64,510.40 44,824.24 0.00 109,334.00
H.51 1 M' PASANG BUBUNG STEEL GELOMBANG 0.92 M

BAHAN
Bubung Stel Gelombang 2.4000 M' 45,050.00 - 108,120.00 - 108,120.00
Paku Sekrup 6.0000 Bh 297.50 - 1,785.00 - 1,785.00
UPAH
Pekerja 0.0840 Org 79,000.00 6,636.00 - - 6,636.00
Tukang Kayu 0.1250 Org 110,000.00 13,750.00 - - 13,750.00
Mandor 0.0040 Org 128,000.00 512 - - 512.00
ALAT
JUMLAH 22,354.00 109,905.00 0.00 132,259.00

OVERHEAD & PROFIT (15 %) 3,353.10 16,485.75 0.00 19,838.85

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.51 DIBULATKAN 25,707.10 126,390.75 0.00 152,097.00
H.52 1 M' PASANG NOK GENTENG BETON

BAHAN
Nok Genteng beton 3.5000 Bh 5,950.00 - 20,825.00 - 20,825.00
Paku Biasa 2" - 5" 0.0500 Kg 18,700.00 - 935.00 - 935.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
Semen Warna 1.0000 Kg 17,391.00 - 17,391.00 - 17,391.00
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0200 Org 128,000.00 2,560.00 - - 2,560.00
ALAT
JUMLAH 58,400.00 61,298.60 0.00 119,698.60

OVERHEAD & PROFIT (15 %) 8,760.00 9,194.79 0.00 17,954.79
H.52 DIBULATKAN 67,160.00 70,493.39 0.00 137,653.00
H.53 1 M' PASANG NOK GENTENG BETON (SETARA CISANGKAN)

BAHAN
Nok Genteng Beton Cisangkan 3.0000 Bh 19,200.00 - 57,600.00 - 57,600.00
Paku Biasa 2" - 5" 0.0500 Kg 18,700.00 - 935.00 - 935.00
Pasir Pasang 0.0320 M3 261,800.00 - 8,377.60 - 8,377.60
Semen Warna 1.0000 Kg 17,391.00 - 17,391.00 - 17,391.00
UPAH
Pekerja 0.4000 Org 79,000.00 31,600.00 - - 31,600.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0200 Org 128,000.00 2,560.00 - - 2,560.00
ALAT
JUMLAH 58,400.00 98,073.60 0.00 156,473.60

OVERHEAD & PROFIT (15 %) 8,760.00 14,711.04 0.00 23,471.04
H.53 DIBULATKAN 67,160.00 112,784.64 0.00 179,944.00
H.54 1 M' PASANG NOK GENTENG METAL

BAHAN
Genteng Decra Bond 1.1000 M' 48,450.00 - 53,295.00 - 53,295.00
Paku Biasa 1/2" - 1" 0.0500 Kg 22,100.00 - 1,105.00 - 1,105.00
UPAH
Pekerja 0.2500 Org 79,000.00 19,750.00 - - 19,750.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0130 Org 128,000.00 1,664 - - 1,664.00
ALAT
JUMLAH 39,594.00 54,400.00 0.00 93,994.00

OVERHEAD & PROFIT (15 %) 5,939.10 8,160.00 0.00 14,099.10
H.54 DIBULATKAN 45,533.10 62,560.00 0.00 108,093.00
H.55 1 M' PASANG NOK SENG

BAHAN
Seng Plat BJLS 28 0.3000 Lbr 53,550.00 - 16,065.00 - 16,065.00
Paku Biasa 1/2" - 1" 0.0400 Kg 22,100.00 - 884.00 - 884.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0060 Org 128,000.00 768 - - 768.00
ALAT
JUMLAH 21,214.00 16,949.00 0.00 38,163.00

OVERHEAD & PROFIT (15 %) 3,182.10 2,542.35 0.00 5,724.45
H.55 DIBULATKAN 24,396.10 19,491.35 0.00 43,887.00
H.56 PEMASANGAN 1 M PANJANG NOK BITUMEN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Nok / Ridge Bitumen 1.4380 Lbr 87,550.00 - 125,896.90 - 125,896.90
Paku Payung Sekrup 10.0000 Bh 1,190.00 - 11,900.00 - 11,900.00
UPAH
Pekerja 0.0840 Org 79,000.00 6,636.00 - - 6,636.00
Tukang Kayu 0.1250 Org 110,000.00 13,750.00 - - 13,750.00
Mandor 0.0040 Org 128,000.00 512 - - 512.00
ALAT
JUMLAH 22,354.00 137,796.90 0.00 160,150.90

OVERHEAD & PROFIT (15 %) 3,353.10 20,669.54 0.00 24,022.64
H.56 DIBULATKAN 25,707.10 158,466.44 0.00 184,173.00
H.57 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 135,411.46 0.00 168,191.46

OVERHEAD & PROFIT (15 %) 4,917.00 20,311.72 0.00 25,228.72
H.57 DIBULATKAN 37,697.00 155,723.18 0.00 193,420.00
H.58 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 100,711.06 0.00 133,491.06

OVERHEAD & PROFIT (15 %) 4,917.00 15,106.66 0.00 20,023.66
H.58 DIBULATKAN 37,697.00 115,817.72 0.00 153,514.00
H.59 1 M' PASANG LISTPLANK (3 x 5) cm, KAYU BORNEO

BAHAN
Kayu Borneo, Papan 0.0108 M3 7,096,650.00 - 76,643.82 - 76,643.82
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 78,513.82 0.00 111,293.82

OVERHEAD & PROFIT (15 %) 4,917.00 11,777.07 0.00 16,694.07
H.59 DIBULATKAN 37,697.00 90,290.89 0.00 127,987.00
H.60 1 M' PASANG LISTPLANK (3 x 30) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 32,780.00 137,884.45 0.00 170,664.45
OVERHEAD & PROFIT (15 %) 4,917.00 20,682.67 0.00 25,599.67
H.60 DIBULATKAN 37,697.00 158,567.12 0.00 196,264.00

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 102,541.45 0.00 135,321.45

OVERHEAD & PROFIT (15 %) 4,917.00 15,381.22 0.00 20,298.22
H.61 DIBULATKAN 37,697.00 117,922.67 0.00 155,619.00
H.62 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 268,952.92 0.00 301,732.92

OVERHEAD & PROFIT (15 %) 4,917.00 40,342.94 0.00 45,259.94
H.62 DIBULATKAN 37,697.00 309,295.86 0.00 346,992.00
H.63 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 199,552.12 0.00 232,332.12

OVERHEAD & PROFIT (15 %) 4,917.00 29,932.82 0.00 34,849.82
H.63 DIBULATKAN 37,697.00 229,484.94 0.00 267,181.00
H.64 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/20 +1/10) CM

BAHAN
GRC Lebar 20 cm 0.4167 Lbr 68,000.00 - 28,333.33 - 28,333.33
GRC Lebar 10 cm 0.4167 Lbr 53,550.00 - 22,312.50 - 22,312.50
Paku Biasa 2" - 5" 0.0600 Kg 18,700.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 51,767.83 0.00 84,547.83

OVERHEAD & PROFIT (15 %) 4,917.00 7,765.18 0.00 12,682.18
H.64 DIBULATKAN 37,697.00 59,533.01 0.00 97,230.00
H.65 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/30 +1/10) CM

BAHAN
GRC Lebar 30 cm 0.4167 Lbr 94,350.00 - 39,312.50 - 39,312.50

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
GRC Lebar 10 cm 0.4167 Lbr 53,550.00 - 22,312.50 - 22,312.50
Paku Biasa 2" - 5" 0.0600 Kg 18,700.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 62,747.00 0.00 95,527.00

OVERHEAD & PROFIT (15 %) 4,917.00 9,412.05 0.00 14,329.05
H.65 DIBULATKAN 37,697.00 72,159.05 0.00 109,856.00
H.66 1 M' PASANG LISTPLANK GRC 1/30 CM

BAHAN
GRC Lebar 30 cm 0.4167 Lbr 94,350.00 - 39,312.50 - 39,312.50
Paku Biasa 2" - 5" 0.0600 Kg 18,700.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 40,434.50 0.00 73,214.50

OVERHEAD & PROFIT (15 %) 4,917.00 6,065.18 0.00 10,982.18
H.66 DIBULATKAN 37,697.00 46,499.68 0.00 84,196.00

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 100,711.06 0.00 133,491.06

OVERHEAD & PROFIT (15 %) 4,917.00 15,106.66 0.00 20,023.66
H.67 DIBULATKAN 37,697.00 115,817.72 0.00 153,514.00

BAHAN
Paku Biasa 2" - 5" 0.0500 Kg 18,700.00 - 935.00 - 935.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 32,780.00 101,606.45 0.00 134,386.45

OVERHEAD & PROFIT (15 %) 4,917.00 15,240.97 0.00 20,157.97
H.68 DIBULATKAN 37,697.00 116,847.42 0.00 154,544.00
H.69 1 M2 PASANGAN TALANG DATAR / JUREY SENG BJLS 28 L. 90 cm

BAHAN
Seng Plat 3" x 6", BJLS 28 1.0500 Lbr 37,400.00 - 39,270.00 - 39,270.00
Paku Biasa 1/2" - 1" 0.0150 Kg 22,100.00 - 331.50 - 331.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.4000 Org 110,000.00 44,000.00 - - 44,000.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 63,880.00 174,437.85 0.00 238,317.85

OVERHEAD & PROFIT (15 %) 9,582.00 26,165.68 0.00 35,747.68
H.69 DIBULATKAN 73,462.00 200,603.53 0.00 274,065.00
H.70 1 M' PASANG TALANG MIRING, SENG BJLS 28

BAHAN
Seng Plat 3" x 6" BJLS 28 0.5000 Lbr 37,400.00 - 18,700.00 - 18,700.00
Paku Biasa 1/2" - 1" 0.0150 Kg 22,100.00 - 331.50 - 331.50
Plincote 0.3000 Kg 54,400.00 - 16,320.00 - 16,320.00
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.4000 Org 110,000.00 44,000.00 - - 44,000.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 63,880.00 170,187.85 0.00 234,067.85

OVERHEAD & PROFIT (15 %) 9,582.00 25,528.18 0.00 35,110.18
H.70 DIBULATKAN 73,462.00 195,716.03 0.00 269,178.00
I PEKERJAAN LANGIT-LANGIT
I.1 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 5 mm
BAHAN
Plat asbes tebal 5 mm 1.1000 Lbr 68,000.00 - 74,800.00 - 74,800.00
Paku Biasa 1/2" - 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 75,021.00 0.00 86,387.00

OVERHEAD & PROFIT (15 %) 1,704.90 11,253.15 0.00 12,958.05
I.1 DIBULATKAN 13,070.90 86,274.15 0.00 99,345.00
I.2 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 4 mm

BAHAN
Plat asbes tebal 4 mm 1.1000 Lbr 24,650.00 - 27,115.00 - 27,115.00
Paku Biasa 1/2" - 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 27,336.00 0.00 38,702.00

OVERHEAD & PROFIT (15 %) 1,704.90 4,100.40 0.00 5,805.30
I.2 DIBULATKAN 13,070.90 31,436.40 0.00 44,507.00
I.3 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA BORNEO

BAHAN
Kayu Borneo, Balok 0.0120 M3 4,838,200.00 - 58,058.40 - 58,058.40
Paku Biasa 1/2" - 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
Asbes 1,00 x 1,00 m 1.1000 Lbr 24,650.00 - 27,115.00 - 27,115.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 85,394.40 0.00 96,760.40

OVERHEAD & PROFIT (15 %) 1,704.90 12,809.16 0.00 14,514.06
I.3 DIBULATKAN 13,070.90 98,203.56 0.00 111,274.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.4 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KRUING

BAHAN
Kayu Kruing, Balok 0.0120 M3 8,206,750.00 - 98,481.00 - 98,481.00
Paku Biasa 1/2" - 1" 0.0600 Kg 22,100.00 - 1,326.00 - 1,326.00
Asbes 1,00 x 1,00 m 1.1000 Lbr 24,650.00 - 27,115.00 - 27,115.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 126,922.00 0.00 138,288.00

OVERHEAD & PROFIT (15 %) 1,704.90 19,038.30 0.00 20,743.20
I.4 DIBULATKAN 13,070.90 145,960.30 0.00 159,031.00
I.5 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 22,100.00 - 1,326.00 - 1,326.00
Asbes 1,00 x 1,00 m t. 4 mm 1.1000 Lbr 24,650.00 - 27,115.00 - 27,115.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 28,441.00 0.00 39,807.00

OVERHEAD & PROFIT (15 %) 1,704.90 4,266.15 0.00 5,971.05
I.5 DIBULATKAN 13,070.90 32,707.15 0.00 45,778.00
I.6 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, RANGKA BORNEO

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 22,100.00 - 663.00 - 663.00
Triplek 6 mm 0.3750 Lbr 104,550.00 - 39,206.25 - 39,206.25
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 97,927.65 0.00 118,587.65

OVERHEAD & PROFIT (15 %) 3,099.00 14,689.15 0.00 17,788.15
I.6 DIBULATKAN 23,759.00 112,616.80 0.00 136,375.00
I.7 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
Triplek 6 mm 0.0150 Lbr 104,550.00 - 1,568.25 - 1,568.25
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 1,789.25 0.00 22,449.25

OVERHEAD & PROFIT (15 %) 3,099.00 268.39 0.00 3,367.39
I.7 DIBULATKAN 23,759.00 2,057.64 0.00 25,816.00
I.8 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU BORNEO

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 22,100.00 - 1,326.00 - 1,326.00
Plafond GRC 0.3472 Lbr 68,000.00 - 23,611.11 - 23,611.11
Cotton Plaster 0.0720 Bh 21,250.00 - 1,530.00 - 1,530.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 94,406.76 0.00 105,772.76

OVERHEAD & PROFIT (15 %) 1,704.90 14,161.01 0.00 15,865.91
I.8 DIBULATKAN 13,070.90 108,567.78 0.00 121,638.00
I.9 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU KRUING

BAHAN
Kayu Kruing. Balok 0.0120 M3 8,206,750.00 - 98,481.00 - 98,481.00
Paku Biasa 1/2" - 1" 0.0600 Kg 22,100.00 - 1,326.00 - 1,326.00
Plafond GRC 0.3472 Lbr 68,000.00 - 23,611.11 - 23,611.11
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 134,829.36 0.00 146,195.36

OVERHEAD & PROFIT (15 %) 1,704.90 20,224.40 0.00 21,929.30
I.9 DIBULATKAN 13,070.90 155,053.77 0.00 168,124.00
I.10 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 22,100.00 - 1,326.00 - 1,326.00
Plafond GRC 0.3472 Lbr 68,000.00 - 23,611.11 - 23,611.11
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 11,366.00 36,348.36 0.00 47,714.36

OVERHEAD & PROFIT (15 %) 1,704.90 5,452.25 0.00 7,157.15
I.10 DIBULATKAN 13,070.90 41,800.62 0.00 54,871.00
I.11 1 M2 LANGIT-LANGIT GRC, TANPA RANGKA

BAHAN
Plafond GRC 0.3472 Lbr 68,000.00 - 23,611.11 - 23,611.11
Paku Sekrup 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 14,600.00 38,668.86 0.00 53,268.86

OVERHEAD & PROFIT (15 %) 2,190.00 5,800.33 0.00 7,990.33
I.11 DIBULATKAN 16,790.00 44,469.19 0.00 61,259.00
I.12 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA BORNEO

BAHAN
Paku Biasa 2" - 5" 0.0600 Kg 18,700.00 - 1,122.00 - 1,122.00
Paku Sekrup gypsum 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Plafond Gypsum 0.3640 Lbr 82,450.00 - 30,011.80 - 30,011.80
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.1800 Org 79,000.00 14,220.00 - - 14,220.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 54,156.00 104,249.95 0.00 158,405.95

OVERHEAD & PROFIT (15 %) 8,123.40 15,637.49 0.00 23,760.89
I.12 DIBULATKAN 62,279.40 119,887.44 0.00 182,166.00
I.13 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA KRUING

BAHAN
Paku Biasa 2" - 5" 0.0600 Kg 18,700.00 - 1,122.00 - 1,122.00
Plafond Gypsum 0.3640 Lbr 82,450.00 - 30,011.80 - 30,011.80
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.1800 Org 79,000.00 14,220.00 - - 14,220.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 54,156.00 144,672.55 0.00 198,828.55

OVERHEAD & PROFIT (15 %) 8,123.40 21,700.88 0.00 29,824.28
I.13 DIBULATKAN 62,279.40 166,373.43 0.00 228,652.00
I.14 1 M2 LANGIT-LANGIT GYPSUM BOARD, TEBAL 9 mm, TANPA RANGKA

BAHAN
Gypsum Board (120 x 240 x 9) mm 0.3640 Lbr 82,450.00 - 30,011.80 - 30,011.80
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 14,600.00 45,069.55 0.00 59,669.55

OVERHEAD & PROFIT (15 %) 2,190.00 6,760.43 0.00 8,950.43
I.14 DIBULATKAN 16,790.00 51,829.98 0.00 68,619.00
I.14a 1 M2 LANGIT-LANGIT GRC BOARD, TEBAL 9 mm, Rangka Hollo

BAHAN
Hollow 4/4 zincromate 0.415 Btg 119,850.00 49737.75 49,737.75
Hollow 2/4 zincromate 0.150 47,600.00 7140.00 7,140.00
Papan GRC ( 120 x 240 ) cm 0.347 Lbr 63,750.00 22135.42 22,135.42
Paku biasa 2"-5" 0.110 Kg 18,700.00 2057.00 2,057.00
Cotton Plaster 0.072 Bh 21,250.00 1530.00 1,530.00
Compoun 0.125 Zak 79,050.00 9881.25 9,881.25
UPAH -
Pekerja 0.100 79,000.000 7,900.0000 7,900.00
Tukang Kayu 0.090 110,000.000 9,900.0000 9,900.00
Kepala Tukang 0.005 112,000.000 560.0000 560.00
Mandor 0.005 128,000.000 640.0000 640.00
ALAT
JUMLAH 19,000.00 92,481.42 0.00 111,481.42

OVERHEAD & PROFIT (15 %) 2,850.00 13,872.21 0.00 16,722.21
DIBULATKAN 21,850.00 106,353.63 0.00 128,203.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.15 1 M2 LANGIT-LANGIT PVC (POLOS)
BAHAN
Plafond PVC L. 30 cm (Polos) 1.0500 M2 90,000.00 - 94,500.00 - 94,500.00
Paku Sekrup 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50
UPAH
Pekerja 0.1800 Org 79,000.00 14,220.00 - - 14,220.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 54,156.00 98,146.50 0.00 152,302.50

OVERHEAD & PROFIT (15 %) 8,123.40 14,721.98 0.00 22,845.38
I.15 DIBULATKAN 62,279.40 112,868.48 0.00 175,147.00
I.16 1 M2 LANGIT-LANGIT PVC (MOTIF)

BAHAN
Plafond PVC L. 30 cm (Motif) 1.0500 M2 93,300.00 - 97,965.00 - 97,965.00
Paku Sekrup 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50
UPAH
Pekerja 0.1800 Org 79,000.00 14,220.00 - - 14,220.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 54,156.00 101,611.50 0.00 155,767.50

OVERHEAD & PROFIT (15 %) 8,123.40 15,241.72 0.00 23,365.13
I.16 DIBULATKAN 62,279.40 116,853.23 0.00 179,132.00
I.17 1 M2 LANGIT-LANGIT PVC (URAT JATI)

BAHAN
Plafond PVC L. 30 cm (Urat Jati) 1.0500 M2 96,700.00 - 101,535.00 - 101,535.00
Paku Sekrup 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50
UPAH
Pekerja 0.1800 Org 79,000.00 14,220.00 - - 14,220.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 54,156.00 105,181.50 0.00 159,337.50

OVERHEAD & PROFIT (15 %) 8,123.40 15,777.22 0.00 23,900.63
I.17 DIBULATKAN 62,279.40 120,958.73 0.00 183,238.00
I.18 1 M2 LANGIT-LANGIT AKUSTIK (60 X 120) CM

BAHAN
Profil Almunium T 3.6000 M' 14,166.67 - 51,000.00 - 51,000.00
Plafond Akustik 60 x 120 cm 1.5000 Lbr 132,600.00 - 198,900.00 - 198,900.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 20,660.00 249,900.00 0.00 270,560.00

OVERHEAD & PROFIT (15 %) 3,099.00 37,485.00 0.00 40,584.00
I.18 DIBULATKAN 23,759.00 287,385.00 0.00 311,144.00
I.19 1 M2 LANGIT-LANGIT LAMBRISERING KAYU 9 CM

BAHAN
Paku Biasa 1/2" - 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
Triplek 6 mm 0.0150 Lbr 104,550.00 - 1,568.25 - 1,568.25
Lambrisering 1.0000 M2 187,000.00 - 187,000.00 - 187,000.00
UPAH
Pekerja 0.8000 Org 79,000.00 63,200.00 - - 63,200.00
Tukang Kayu 0.8000 Org 110,000.00 88,000.00 - - 88,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0400 Org 128,000.00 5,120.00 - - 5,120.00
ALAT
JUMLAH 165,280.00 188,789.25 0.00 354,069.25

OVERHEAD & PROFIT (15 %) 24,792.00 28,318.39 0.00 53,110.39
I.19 DIBULATKAN 190,072.00 217,107.64 0.00 407,179.00
I.20 1 M2 PLAFOND SPANDRELL

BAHAN
Rangka Hollow 40x40x0,8 mm 2.0000 M' 56,100.00 - 112,200.00 - 112,200.00
Rangka Hollow 40x20x0,8 mm 2.0000 M' 45,050.00 - 90,100.00 - 90,100.00
Spandrell CA 2.0000 Lbr 107,950.00 - 215,900.00 - 215,900.00
Siku Alumunium 2.0000 M' 32,300.00 - 64,600.00 - 64,600.00
Paku Sekrup 0.1100 Kg 23,800.00 - 2,618.00 - 2,618.00
Alat Bantu 0.2000 Kg 30,000.00 - 6,000.00 - 6,000.00
UPAH
Pekerja 0.5760 Org 79,000.00 45,504.00 - - 45,504.00
Mandor 0.0288 Org 128,000.00 3,686.40 - - 3,686.40
ALAT
JUMLAH 171,251.20 491,418.00 0.00 662,669.20

OVERHEAD & PROFIT (15 %) 25,687.68 73,712.70 0.00 99,400.38
I.20 DIBULATKAN 196,938.88 565,130.70 0.00 762,069.00
I.21 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 51,750.00 59,928.40 0.00 111,678.40

OVERHEAD & PROFIT (15 %) 7,762.50 8,989.26 0.00 16,751.76
I.21 DIBULATKAN 59,512.50 68,917.66 0.00 128,430.00
I.22 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0750 Org 128,000.00 9,600.00 - - 9,600.00
ALAT
JUMLAH 51,750.00 100,351.00 0.00 152,101.00

OVERHEAD & PROFIT (15 %) 7,762.50 15,052.65 0.00 22,815.15
I.22 DIBULATKAN 59,512.50 115,403.65 0.00 174,916.00
I.23 1 M2 PASANG RANGKA HOLLOW GALVALUME untuk PLAFON, MODUL 60x60 CM

BAHAN
Hollow 4/4 galvalume 4.0000 m' 6,250.00 - 25,000.00 - 25,000.00
Hollow 2/4 galvalume 2.0000 m' 5,000.00 - 10,000.00 - 10,000.00
Paku Sekrup 0.1100 Kg 33,150.00 - 3,646.50 - 3,646.50
Ramset / Dyna bolt 2.0000 Bh 6,545.00 - 13,090.00 - 13,090.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 14,600.00 51,736.50 0.00 66,336.50
OVERHEAD & PROFIT (15 %) 2,190.00 7,760.47 0.00 9,950.48
I.23 DIBULATKAN 16,790.00 59,496.98 0.00 76,286.00
I.24 1 M' PASANG LIST PLAFOND - KAYU PROFIL

BAHAN
Kayu Profil 1.0500 M' 6,800.00 - 7,140.00 - 7,140.00
Paku 1/2. s.d. 1" 0.0100 Kg 22,100.00 - 221.00 - 221.00
UPAH
Pekerja 0.0500 Org 79,000.00 3,950.00 - - 3,950.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 10,394.00 7,361.00 0.00 17,755.00

OVERHEAD & PROFIT (15 %) 1,559.10 1,104.15 0.00 2,663.25
I.24 DIBULATKAN 11,953.10 8,465.15 0.00 20,418.00
I.25 1 M' PASANG LIST PLAFOND GYPSUM PROFIL 10 cm

BAHAN
Gypsum Profil 10 cm 1.0500 M' 15,300.00 - 16,065.00 - 16,065.00
Tepung Gypsum / Semen adhesive 0.1500 Kg 4,675.00 - 701.25 - 701.25
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 16,766.25 0.00 29,162.25

OVERHEAD & PROFIT (15 %) 1,859.40 2,514.94 0.00 4,374.34
I.25 DIBULATKAN 14,255.40 19,281.19 0.00 33,536.00

BAHAN
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 20,336.25 0.00 32,732.25

OVERHEAD & PROFIT (15 %) 1,859.40 3,050.44 0.00 4,909.84
I.26 DIBULATKAN 14,255.40 23,386.69 0.00 37,642.00

BAHAN
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 22,121.25 0.00 34,517.25

OVERHEAD & PROFIT (15 %) 1,859.40 3,318.19 0.00 5,177.59
I.27 DIBULATKAN 14,255.40 25,439.44 0.00 39,694.00
I.28 1 M' PASANG LIST PLAFON PVC, L.4 cm

BAHAN
List Plafond PVC L.4 cm (putih/cokelat) 1.0500 M' 20,000.00 - 21,000.00 - 21,000.00
Paku Sekrup Gypsum 0.0500 Kg 33,150.00 - 1,657.50 - 1,657.50

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 22,657.50 0.00 35,053.50

OVERHEAD & PROFIT (15 %) 1,859.40 3,398.63 0.00 5,258.03
I.28 DIBULATKAN 14,255.40 26,056.13 0.00 40,311.00
I.29 1 M' PASANG LIST PLAFON PVC, L.7 cm

BAHAN
List Plafond PVC L.7 cm (putih/cokelat) 1.0500 M' 23,000.00 - 24,150.00 - 24,150.00
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 25,807.50 0.00 38,203.50

OVERHEAD & PROFIT (15 %) 1,859.40 3,871.13 0.00 5,730.53
I.29 DIBULATKAN 14,255.40 29,678.63 0.00 43,934.00
I.30 1 M' PEKERJAAN SHADOW LINE

BAHAN
Shadow Line 1.0500 M' 16,000.00 - 16,800.00 - 16,800.00
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 18,457.50 0.00 30,853.50

OVERHEAD & PROFIT (15 %) 1,859.40 2,768.63 0.00 4,628.03
I.30 DIBULATKAN 14,255.40 21,226.13 0.00 35,481.00
I.31 1 KG GANTUNGAN PLAFOND BESI D. 10 mm

BAHAN
Besi beton rata-rata 1.0500 Kg 12,750.00 - 13,387.50 - 13,387.50
Kawat Beton 0.0100 Kg 30,600.00 - 306.00 - 306.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
Peralatan, spenser 0.0200 Lot 10,000.00 - - 200.00 200.00
JUMLAH 5,880.00 13,693.50 200.00 19,773.50

OVERHEAD & PROFIT (15 %) 882.00 2,054.03 30.00 2,966.03
I.31 DIBULATKAN 6,762.00 15,747.53 230.00 22,739.00
I.32 1 M' PASANG DROP CEILING GYPSUM BOARD, RANGKA HOLLOW, TINGGI 30 CM
BAHAN
Hollow 4/4 galvalume 0.4150 Btg 28,050.00 - 11,640.75 - 11,640.75
Hollow 2/4 galvalume 0.1500 Btg 28,900.00 - 4,335.00 - 4,335.00
Gypsum Board (120 x 240 x 9) mm 0.2708 Lbr 82,450.00 - 22,330.21 - 22,330.21
Cotton plaster 0.0720 Bh 21,250.00 - 1,530.00 - 1,530.00
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 14,600.00 53,363.71 0.00 67,963.71

OVERHEAD & PROFIT (15 %) 2,190.00 8,004.56 0.00 10,194.56
I.32 DIBULATKAN 16,790.00 61,368.26 0.00 78,158.00
J PEKERJAAN SANITASI
J.1 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA INA)
BAHAN
Kloset duduk / monoblok 1.0000 Bh 1,676,200.00 - 1,676,200.00 - 1,676,200.00
Perlengkapan (6% Harga Closet duduk) 1.0000 Ls #N/A - 0.00 - 0.00
UPAH
Pekerja 3.3000 Org 79,000.00 260,700.00 - - 260,700.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 128,000.00 20,480.00 - - 20,480.00
ALAT
JUMLAH 394,592.00 1,676,200.00 0.00 2,070,792.00

OVERHEAD & PROFIT (15 %) 59,188.80 251,430.00 0.00 310,618.80
J.1 DIBULATKAN 453,780.80 1,927,630.00 0.00 2,381,410.00
J.2 MEMASANG 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA TOTO)

BAHAN
Kloset duduk / monoblok 1.0000 Bh 2,290,750.00 - 2,290,750.00 - 2,290,750.00
Perlengkapan (6% Harga Closet duduk) 1.0000 Ls 137,445.00 - 137,445.00 - 137,445.00
UPAH
Pekerja 3.3000 Org 79,000.00 260,700.00 - - 260,700.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 128,000.00 20,480.00 - - 20,480.00
ALAT
JUMLAH 394,592.00 2,428,195.00 0.00 2,822,787.00

OVERHEAD & PROFIT (15 %) 59,188.80 364,229.25 0.00 423,418.05
J.2 DIBULATKAN 453,780.80 2,792,424.25 0.00 3,246,205.00
J.3 MEMASANG 1 BUAH KLOSET JONGKOK PORSELEN

BAHAN
Kloset Jongkok Porselen 1.0000 Bh 206,550.00 - 206,550.00 - 206,550.00
Pasir Pasang 0.0100 M3 261,800.00 - 2,618.00 - 2,618.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Batu 1.5000 Org 103,000.00 154,500.00 - - 154,500.00
Mandor 0.1600 Org 128,000.00 20,480.00 - - 20,480.00
ALAT
JUMLAH 270,780.00 216,818.00 0.00 487,598.00

OVERHEAD & PROFIT (15 %) 40,617.00 32,522.70 0.00 73,139.70
J.3 DIBULATKAN 311,397.00 249,340.70 0.00 560,737.00
J.4 MEMASANG 1 BUAH URINOIR

BAHAN
Urinoir 1.0000 Bh 1,935,450.00 - 1,935,450.00 - 1,935,450.00
Pasir Pasang 0.0100 M3 261,800.00 - 2,618.00 - 2,618.00
Perlengkapan (30% Harga Urinoir) 1.0000 Ls 580,635.00 - 580,635.00 - 580,635.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Tukang Batu 1.0000 Org 103,000.00 103,000.00 - - 103,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 199,600.00 2,526,353.00 0.00 2,725,953.00

OVERHEAD & PROFIT (15 %) 29,940.00 378,952.95 0.00 408,892.95
J.4 DIBULATKAN 229,540.00 2,905,305.95 0.00 3,134,845.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.5 MEMASANG 1 BUAH WASHTAFEL

BAHAN
Washtafel 1.0000 Bh 1,250,350.00 - 1,250,350.00 - 1,250,350.00
Pasir Pasang 0.1000 M3 261,800.00 - 26,180.00 - 26,180.00
Perlengkapan (12% Harga Washtafel) 1.0000 Ls 150,042.00 - 150,042.00 - 150,042.00
UPAH
Pekerja 1.2000 Org 79,000.00 94,800.00 - - 94,800.00
Tukang Batu 1.4500 Org 103,000.00 149,350.00 - - 149,350.00
Mandor 0.0600 Org 128,000.00 7,680.00 - - 7,680.00
ALAT
JUMLAH 268,630.00 1,434,222.00 0.00 1,702,852.00

OVERHEAD & PROFIT (15 %) 40,294.50 215,133.30 0.00 255,427.80
J.5 DIBULATKAN 308,924.50 1,649,355.30 0.00 1,958,279.00
J.6 MEMASANG 1 BUAH BATHTUB

BAHAN
Bathtub 1.0000 Bh 3,801,200.00 - 3,801,200.00 - 3,801,200.00
Perlengkapan (20% Harga Bathtub) 1.0000 Ls 760,240.00 - 760,240.00 - 760,240.00
UPAH
Pekerja 0.0750 Org 79,000.00 5,925.00 - - 5,925.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 91,959.00 4,561,440.00 0.00 4,653,399.00

OVERHEAD & PROFIT (15 %) 13,793.85 684,216.00 0.00 698,009.85
J.6 DIBULATKAN 105,752.85 5,245,656.00 0.00 5,351,408.00
J.7 MEMASANG 1 BUAH BAK MANDI BATU BATA LAPIS KERAMIK VOLUME 0,3 M3
BAHAN
Batu Bata 150.0000 Bh 935.00 - 140,250.00 - 140,250.00
Pasir Pasang 0.3000 M3 261,800.00 - 78,540.00 - 78,540.00
Keramik Dinding 20 x 25 cm 3.7900 M2 63,750.00 - 241,612.50 - 241,612.50
Semen Nat 6.0000 Kg 17,391.00 - 104,346.00 - 104,346.00
UPAH
Pekerja 6.0000 Org 79,000.00 474,000.00 - - 474,000.00
Tukang Batu 3.0000 Org 103,000.00 309,000.00 - - 309,000.00
Mandor 0.0300 Org 128,000.00 3,840.00 - - 3,840.00
ALAT
JUMLAH 820,440.00 717,748.50 0.00 1,538,188.50

OVERHEAD & PROFIT (15 %) 123,066.00 107,662.28 0.00 230,728.28
J.7 DIBULATKAN 943,506.00 825,410.78 0.00 1,768,916.00
J.8 MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA (30 x 30) cm, T = 35 cm
BAHAN
Batu Bata 40.0000 Bh 935.00 - 37,400.00 - 37,400.00
Pasir Pasang 0.0700 M3 261,800.00 - 18,326.00 - 18,326.00
Batu Kerikil 0.0700 M3 292,400.00 - 20,468.00 - 20,468.00
Baja Tulangan 1.6000 Kg 12,750.00 - 20,400.00 - 20,400.00
Pasir Beton 0.0600 M3 296,650.00 - 17,799.00 - 17,799.00
UPAH
Pekerja 2.1600 Org 79,000.00 170,640.00 - - 170,640.00
Tukang Batu 0.7200 Org 103,000.00 74,160.00 - - 74,160.00
Mandor 0.0110 Org 128,000.00 1,408.00 - - 1,408.00
ALAT
JUMLAH 254,272.00 170,493.00 0.00 424,765.00

OVERHEAD & PROFIT (15 %) 38,140.80 25,573.95 0.00 63,714.75
J.8 DIBULATKAN 292,412.80 196,066.95 0.00 488,479.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.9 MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA (45 x 45) cm, T = 50 cm
BAHAN
Batu Bata 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.1300 M3 261,800.00 - 34,034.00 - 34,034.00
Batu Kerikil 0.0200 M3 292,400.00 - 5,848.00 - 5,848.00
Baja Tulangan 2.6000 Kg 12,750.00 - 33,150.00 - 33,150.00
Pasir Beton 0.0900 M3 296,650.00 - 26,698.50 - 26,698.50
UPAH
Pekerja 3.2000 Org 79,000.00 252,800.00 - - 252,800.00
Tukang Batu 1.1500 Org 103,000.00 118,450.00 - - 118,450.00
Mandor 0.0160 Org 128,000.00 2,048.00 - - 2,048.00
ALAT
JUMLAH 374,530.00 263,355.50 0.00 637,885.50

OVERHEAD & PROFIT (15 %) 56,179.50 39,503.33 0.00 95,682.83
J.9 DIBULATKAN 430,709.50 302,858.83 0.00 733,568.00
J.10 MEMASANG 1 M' PIPA GALVANIS DIAMETER 1/2"

BAHAN
Pipa Galvanis d. 1/2" 1.2000 M' 24,650.00 - 29,580.00 - 29,580.00
Perlengkapan 35% dari harga pipa 1.0000 Ls 8,627.50 - 8,627.50 - 8,627.50
UPAH
Pekerja 0.0540 Org 79,000.00 4,266.00 - - 4,266.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0270 Org 128,000.00 3,456.00 - - 3,456.00
ALAT
JUMLAH 18,000.00 38,207.50 0.00 56,207.50

OVERHEAD & PROFIT (15 %) 2,700.00 5,731.13 0.00 8,431.13
J.10 DIBULATKAN 20,700.00 43,938.63 0.00 64,638.00
J.11 MEMASANG 1 M' PIPA GALVANIS DIAMETER 3/4"

BAHAN
Pipa Galvanis d. 3/4" 1.2000 M' 34,850.00 - 41,820.00 - 41,820.00
UPAH
Pekerja 0.0540 Org 79,000.00 4,266.00 - - 4,266.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0270 Org 128,000.00 3,456.00 - - 3,456.00
ALAT
JUMLAH 18,000.00 54,017.50 0.00 72,017.50

OVERHEAD & PROFIT (15 %) 2,700.00 8,102.63 0.00 10,802.63
J.11 DIBULATKAN 20,700.00 62,120.13 0.00 82,820.00
J.12 MEMASANG 1 M' PIPA PVC TIPE AW d. 1/2"

BAHAN
Pipa PVC d. 1/2" 1.2000 M' 5,950.00 - 7,140.00 - 7,140.00
UPAH
Pekerja 0.0360 Org 79,000.00 2,844.00 - - 2,844.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 9,952.00 9,222.50 0.00 19,174.50

OVERHEAD & PROFIT (15 %) 1,492.80 1,383.38 0.00 2,876.17
J.12 DIBULATKAN 11,444.80 10,605.88 0.00 22,050.00
J.13 MEMASANG 1 M' PIPA PVC TIPE AW d. 3/4"

BAHAN
Pipa PVC d. 3/4" 1.2000 M' 7,650.00 - 9,180.00 - 9,180.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.0360 Org 79,000.00 2,844.00 - - 2,844.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 9,952.00 11,857.50 0.00 21,809.50

OVERHEAD & PROFIT (15 %) 1,492.80 1,778.63 0.00 3,271.42
J.13 DIBULATKAN 11,444.80 13,636.13 0.00 25,080.00
J.14 MEMASANG 1 M' PIPA PVC TIPE AW d. 1"

BAHAN
Pipa PVC d. 1" 1.2000 M' 13,600.00 - 16,320.00 - 16,320.00
UPAH
Pekerja 0.0360 Org 79,000.00 2,844.00 - - 2,844.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 9,952.00 21,080.00 0.00 31,032.00

OVERHEAD & PROFIT (15 %) 1,492.80 3,162.00 0.00 4,654.80
J.14 DIBULATKAN 11,444.80 24,242.00 0.00 35,686.00
J.15 MEMASANG 1 M' PIPA PVC TIPE AW d. 1 1/2"

BAHAN
Pipa PVC d. 1 1/2" 1.2000 M' 28,050.00 - 33,660.00 - 33,660.00
UPAH
Pekerja 0.0540 Org 79,000.00 4,266.00 - - 4,266.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 14,928.00 43,477.50 0.00 58,405.50

OVERHEAD & PROFIT (15 %) 2,239.20 6,521.63 0.00 8,760.82
J.15 DIBULATKAN 17,167.20 49,999.13 0.00 67,166.00

BAHAN
Pipa PVC d. 3" 1.2000 M' 47,600.00 - 57,120.00 - 57,120.00
UPAH
Pekerja 0.0810 Org 79,000.00 6,399.00 - - 6,399.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 22,328.00 73,780.00 0.00 96,108.00

OVERHEAD & PROFIT (15 %) 3,349.20 11,067.00 0.00 14,416.20
J.16 DIBULATKAN 25,677.20 84,847.00 0.00 110,524.00

BAHAN
Pipa PVC d. 4" 1.2000 M' 68,000.00 - 81,600.00 - 81,600.00
UPAH
Pekerja 0.0810 Org 79,000.00 6,399.00 - - 6,399.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 22,328.00 105,400.00 0.00 127,728.00

OVERHEAD & PROFIT (15 %) 3,349.20 15,810.00 0.00 19,159.20

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.17 DIBULATKAN 25,677.20 121,210.00 0.00 146,887.00

BAHAN
Pipa PVC d. 6" 1.2000 M' 136,850.00 - 164,220.00 - 164,220.00
UPAH
Pekerja 0.0810 Org 79,000.00 6,399.00 - - 6,399.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 128,000.00 512.00 - - 512.00
ALAT
JUMLAH 22,328.00 212,117.50 0.00 234,445.50

OVERHEAD & PROFIT (15 %) 3,349.20 31,817.63 0.00 35,166.83
J.18 DIBULATKAN 25,677.20 243,935.13 0.00 269,612.00
J.19 MEMASANG 1 BUAH BAK CUCI PIRING STAINLESS STEEL

BAHAN
Bak cuci stainless steel 1.0000 Bh 351,050.00 - 351,050.00 - 351,050.00
Water drain + accessories 1.0000 Set 76,500.00 - 76,500.00 - 76,500.00
UPAH
Pekerja 0.0300 Org 79,000.00 2,370.00 - - 2,370.00
Tukang Batu 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0015 Org 128,000.00 192.00 - - 192.00
ALAT
JUMLAH 36,822.00 427,550.00 0.00 464,372.00

OVERHEAD & PROFIT (15 %) 5,523.30 64,132.50 0.00 69,655.80
J.19 DIBULATKAN 42,345.30 491,682.50 0.00 534,027.00
J.20 MEMASANG 1 BUAH KRAN d. 3/4" ATAU d. 1/2"

BAHAN
Kran Air 1.0000 Bh 86,700.00 - 86,700.00 - 86,700.00
Seal Tape 0.0250 Bh 3,400.00 - 85.00 - 85.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Batu 0.4000 Org 103,000.00 41,200.00 - - 41,200.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 47,110.00 86,785.00 0.00 133,895.00

OVERHEAD & PROFIT (15 %) 7,066.50 13,017.75 0.00 20,084.25
J.20 DIBULATKAN 54,176.50 99,802.75 0.00 153,979.00
J.21 MEMASANG 1 BUAH FLOOR DRAIN PLASTIK

BAHAN
Floor Drain Plastik 1.0000 Bh 11,050.00 - 11,050.00 - 11,050.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 12,850.00 11,050.00 0.00 23,900.00

OVERHEAD & PROFIT (15 %) 1,927.50 1,657.50 0.00 3,585.00
J.21 DIBULATKAN 14,777.50 12,707.50 0.00 27,485.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.22 MEMASANG 1 BUAH FLOOR DRAIN STAINLESS
BAHAN
Floor Drain Stainless 1.0000 Bh 146,200.00 - 146,200.00 - 146,200.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 12,850.00 146,200.00 0.00 159,050.00

OVERHEAD & PROFIT (15 %) 1,927.50 21,930.00 0.00 23,857.50
J.22 DIBULATKAN 14,777.50 168,130.00 0.00 182,907.00
J.23 MEMASANG 1 BUAH ROOF DRAIN PLASTIK

BAHAN
Roof Drain Plastik Dia-4" 1.0000 Bh 19,800.00 - 19,800.00 - 19,800.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 12,850.00 19,800.00 0.00 32,650.00

OVERHEAD & PROFIT (15 %) 1,927.50 2,970.00 0.00 4,897.50
J.23 DIBULATKAN 14,777.50 22,770.00 0.00 37,547.00
J.24 MEMASANG 1 BUAH ROOF DRAIN BESI/STAINLESS

BAHAN
Roof Drain Besi/Stainless Dia-4" 1.0000 Bh 77,000.00 - 77,000.00 - 77,000.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 12,850.00 77,000.00 0.00 89,850.00

OVERHEAD & PROFIT (15 %) 1,927.50 11,550.00 0.00 13,477.50
J.24 DIBULATKAN 14,777.50 88,550.00 0.00 103,327.00
J.25 MEMASANG 1 UNIT SEPTIKTANK 2.5 x 1.5 x 2 + REMBESAN (KANTOR TIPE BESAR)
Galian Tanah 7.5000 M3 88,389.00 662,917.50 - - 662,917.50
Pasir Urug 0.3570 M3 297,344.00 10,255.54 95,896.27 - 106,151.81
Lantai Kerja 3.7500 M3 984,096.00 729,416.25 2,960,945.25 - 3,690,361.50
Pas. Bata 1 : 3 25.0000 M2 150,976.00 1,064,900.00 2,709,507.81 - 3,774,407.81
Plesteran 1 Ps : 3 Pc 25.0000 M2 76,335.00 1,295,015.00 613,381.25 - 1,908,396.25
Acian 25.0000 M2 37,540.00 819,375.00 119,132.81 - 938,507.81
Plat Beton Penutup + Balok 0.5000 M3 2,914,109.21 202,596.23 1,252,302.60 2,156.25 1,457,055.07
Pipa PVC 4" + Sambungan 9.0000 M' 146,887.00 231,094.80 1,090,890.00 - 1,321,984.80
Pipa GI. 1 1/2" 2.0000 M' 82,820.00 41,400.00 124,240.25 - 165,640.25
Galian Tanah untuk rembesan 5.6250 M3 88,389.00 497,188.13 - - 497,188.13
Pasangan ijuk 9.0000 Kg 37,400.00 - 336,600.00 - 336,600.00
Urugan Kerikil 1.7500 M3 292,400.00 - 511,700.00 - 511,700.00
Urugan Kembali perataan tanah 1.8750 M3 52,785.00 98,971.88 - - 98,971.88
Tambahan Upah 0.0850 Ls 60,000.00 5,100.00 - - 5,100.00
ALAT
JUMLAH 5,658,230.32 9,814,596.24 2,156.25 15,474,982.81

OVERHEAD & PROFIT (15 %) 848,734.55 1,472,189.44 323.44 2,321,247.42
HARGA SATUAN PEKERJAAN 6,506,964.87 11,286,785.68 2,479.69 17,796,230.23
J.25 DIBULATKAN 6,506,964.87 11,286,785.68 2,479.69 17,796,230.00
J.26 MEMASANG 1 UNIT SEPTIKTANK 2.5 x 1.5 x 1.5 + REMBESAN (KANTOR TIPE KECIL)
Galian Tanah 4.5000 M3 88,389.00 397,750.50 - - 397,750.50
Pasir Urug 0.2140 M3 297,344.00 6,147.58 57,484.04 - 63,631.62
Lantai Kerja 2.2500 M3 984,096.00 437,649.75 1,776,567.15 - 2,214,216.90
Pas. Bata 1 : 3 15.0000 M2 150,976.00 638,940.00 1,625,704.69 - 2,264,644.69
Plesteran 1 Ps : 3 Pc 15.0000 M2 76,335.00 777,009.00 368,028.75 - 1,145,037.75

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Acian 15.0000 M2 37,540.00 491,625.00 71,479.69 - 563,104.69
Plat Beton Penutup + Balok 0.3000 M3 2,914,109.21 121,557.74 751,381.56 1,293.75 874,233.04
Pipa PVC 4" + Sambungan 5.4000 M' 146,887.00 138,656.88 654,534.00 - 793,190.88
Pipa GI. 1 1/2" 1.2000 M' 82,820.00 24,840.00 74,544.15 - 99,384.15
Pasangan ijuk 5.4000 Kg 37,400.00 - 201,960.00 - 201,960.00
Urugan Kerikil 1.0500 M3 292,400.00 - 307,020.00 - 307,020.00
Tambahan Upah 0.0920 Ls 60,000.00 5,520.00 - - 5,520.00
ALAT
JUMLAH 3,397,392.45 5,888,704.02 1,293.75 9,287,390.22

OVERHEAD & PROFIT (15 %) 509,608.87 883,305.60 194.06 1,393,108.53
HARGA SATUAN PEKERJAAN 3,907,001.31 6,772,009.62 1,487.81 10,680,498.75
J.26 DIBULATKAN 3,907,001.31 6,772,009.62 1,487.81 10,680,498.00
J.27 MEMASANG 1 UNIT SEPTIKTANK 1.5 x 1 x 1.5 + REMBESAN (RUMAH TIPE KECIL)
Galian Tanah 2.2500 M3 88,389.00 198,875.25 - - 198,875.25
Pasir Urug 0.1070 M3 297,344.00 3,073.79 28,742.02 - 31,815.81
Lantai Kerja 1.1250 M3 984,096.00 218,824.88 888,283.58 - 1,107,108.45
Pas. Bata 1 : 3 7.5000 M2 150,976.00 319,470.00 812,852.34 - 1,132,322.34
Plesteran 1 Ps : 3 Pc 7.5000 M2 76,335.00 388,504.50 184,014.38 - 572,518.88
Acian 7.5000 M2 37,540.00 245,812.50 35,739.84 - 281,552.34
Plat Beton Penutup + balok 0.1500 M3 2,914,109.21 60,778.87 375,690.78 646.88 437,116.52
Pipa PVC 4" + Sambungan 9.0000 M' 146,887.00 231,094.80 1,090,890.00 - 1,321,984.80
Pipa GI. 1 1/2" 0.6000 M' 82,820.00 12,420.00 37,272.08 - 49,692.08
Pasangan ijuk 2.7000 Kg 37,400.00 - 100,980.00 - 100,980.00
Urugan Kerikil 3.5 cm 0.5250 M3 292,400.00 - 153,510.00 - 153,510.00
Tambahan Upah 0.0650 Ls 60,000.00 3,900.00 - - 3,900.00
ALAT
JUMLAH 1,727,269.10 3,707,975.01 646.88 5,435,890.99

OVERHEAD & PROFIT (15 %) 259,090.37 556,196.25 97.03 815,383.65
J.27 DIBULATKAN 1,986,359.47 4,264,171.26 743.91 6,251,274.00
J.28 1 M' SALURAN GREVEL BETON 1/2 d. 20 CM + PASANGAN

Galian Tanah 0.1500 M3 52,785.00 7,917.75 - - 7,917.75
Grevel Beton 20 cm 1.0000 Bh 56,950.00 - 56,950.00 - 56,950.00
Pas. Bata 1 : 3 1.0000 M2 150,976.00 42,596.00 108,380.31 - 150,976.31
Plesteran 1 Ps : 3 Pc 1.0000 M2 76,335.00 51,800.60 24,535.25 - 76,335.85
Acian 1.0000 M2 37,540.00 32,775.00 4,765.31 - 37,540.31
Upah Kerja 0.3500 Ls 5,000.00 1,750.00 - - 1,750.00
ALAT
JUMLAH 136,839.35 194,630.88 0.00 331,470.23

OVERHEAD & PROFIT (15 %) 20,525.90 29,194.63 0.00 49,720.53
J.28 DIBULATKAN 157,365.25 223,825.51 0.00 381,190.00
J.29 1 M' SALURAN GREVEL BETON 1/2 d. 30 CM + PASANGAN

Galian Tanah 0.2000 M3 52,785.00 10,557.00 - - 10,557.00
Grevel Beton 30 cm 1.0000 Bh 77,350.00 - 77,350.00 - 77,350.00
Pas. Bata 1 : 3 1.0000 M' 150,976.00 42,596.00 108,380.31 - 150,976.31
Plesteran 1 Ps : 3 Pc 1.0000 M' 76,335.00 51,800.60 24,535.25 - 76,335.85
Acian 1.0000 M' 37,540.00 32,775.00 4,765.31 - 37,540.31
Upah Kerja 0.1500 Ls 5,000.00 750.00 - - 750.00
ALAT
JUMLAH 138,478.60 215,030.88 0.00 353,509.48

OVERHEAD & PROFIT (15 %) 20,771.79 32,254.63 0.00 53,026.42
J.29 DIBULATKAN 159,250.39 247,285.51 0.00 406,535.00
J.30 1 M' SALURAN AIR LIMBAH BUIS BETON D = 30 Cm

BAHAN
Buis Beton Ø 30 cm 1.1000 Bh 130,050.00 - 143,055.00 - 143,055.00
Bata Merah 25.0000 Bh 935.00 - 23,375.00 - 23,375.00
Semen PC 10.3000 Kg 1,275.00 - 13,132.50 - 13,132.50
Pasir Pasang 0.0610 M3 261,800.00 - 15,969.80 - 15,969.80
Pasir Urug 0.0690 M3 194,650.00 - 13,430.85 - 13,430.85

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.3800 Org 79,000.00 30,020.00 - - 30,020.00
Tukang Batu 0.1900 Org 103,000.00 19,570.00 - - 19,570.00
Mandor 0.0190 Org 128,000.00 2,432.00 - - 2,432.00
ALAT
JUMLAH 54,150.00 208,963.15 0.00 263,113.15

OVERHEAD & PROFIT (15 %) 8,122.50 31,344.47 0.00 39,466.97
J.30 DIBULATKAN 62,272.50 240,307.62 0.00 302,580.00
J.31 1 M' SALURAN AIR LIMBAH BUIS BETON D = 60 Cm

BAHAN
Buis Beton Ø 60 cm 1.1000 Bh 171,700.00 - 188,870.00 - 188,870.00
Bata Merah 25.0000 Bh 935.00 - 23,375.00 - 23,375.00
Semen PC 0.2060 Kg 1,275.00 - 262.65 - 262.65
Pasir Pasang 0.0610 M3 261,800.00 - 15,969.80 - 15,969.80
Pasir Urug 0.0690 M3 194,650.00 - 13,430.85 - 13,430.85
UPAH
Pekerja 0.3800 Org 79,000.00 30,020.00 - - 30,020.00
Tukang Batu 0.1900 Org 103,000.00 19,570.00 - - 19,570.00
Mandor 0.0190 Org 128,000.00 2,432.00 - - 2,432.00
ALAT
JUMLAH 54,150.00 241,908.30 0.00 296,058.30

OVERHEAD & PROFIT (15 %) 8,122.50 36,286.25 0.00 44,408.75
J.31 DIBULATKAN 62,272.50 278,194.55 0.00 340,467.00
J.32 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 1000 LITER

BAHAN
Torn Air Fibreglass Kapasitas 1000 Liter 1.0000 Bh 2,461,600.00 - 2,461,600.00 - 2,461,600.00
Perlengkapan 6% harga bak 0.0600 Lot 147,696.00 - 8,861.76 - 8,861.76
UPAH
Pekerja 3.3000 Org 79,000.00 260,700.00 - - 260,700.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 128,000.00 20,480.00 - - 20,480.00
ALAT
JUMLAH 394,592.00 2,470,461.76 0.00 2,865,053.76

OVERHEAD & PROFIT (15 %) 59,188.80 370,569.26 0.00 429,758.06
J.32 DIBULATKAN 453,780.80 2,841,031.02 0.00 3,294,811.00
J.33 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 500 LITER

BAHAN
Torn Air Fibreglass Kapasitas 500 Liter 1.0000 Bh 1,657,500.00 - 1,657,500.00 - 1,657,500.00
Perlengkapan 6% harga bak 0.0600 Lot 99,450.00 - 5,967.00 - 5,967.00
UPAH
Pekerja 3.3000 Org 79,000.00 260,700.00 - - 260,700.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 128,000.00 20,480.00 - - 20,480.00
ALAT
JUMLAH 394,592.00 1,663,467.00 0.00 2,058,059.00

OVERHEAD & PROFIT (15 %) 59,188.80 249,520.05 0.00 308,708.85
J.33 DIBULATKAN 453,780.80 1,912,987.05 0.00 2,366,767.00
K PEKERJAAN BESI DAN BAJA

K.1 1 KG PEKERJAAN BAJA PROFIL
BAHAN
Baja Profile 1.1500 Kg 16,150.00 - 18,572.50 - 18,572.50
UPAH
Tukang Las 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 12,396.00 18,572.50 0.00 30,968.50
OVERHEAD & PROFIT (15 %) 1,859.40 2,785.88 0.00 4,645.28
K.1 DIBULATKAN 14,255.40 21,358.38 0.00 35,613.00
K.2 1 KG PEKERJAAN BESI SIKU

BAHAN
Besi Siku 1.1500 Kg 14,450.00 - 16,617.50 - 16,617.50
UPAH
Pekerja 0.0600 Org 79,000.00 4,740.00 - - 4,740.00
Tukang Las 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,396.00 16,617.50 0.00 29,013.50
OVERHEAD & PROFIT (15 %) 1,859.40 2,492.63 0.00 4,352.03
K.2 DIBULATKAN 14,255.40 19,110.13 0.00 33,365.00
K.3 1 KG PEKERJAAN PERAKITAN / PEMASANGAN BAJA

BAHAN
Solar 0.0100 Liter 10,625.00 - 106.25 - 106.25
Minyak Pelumas 0.0010 Liter 16,150.00 - 16.15 - 16.15
UPAH
Pekerja 0.0010 Org 79,000.00 79.00 - - 79.00
Tukang Besi 0.0010 Org 103,000.00 103.00 - - 103.00
Mandor 0.0001 Org 128,000.00 6.40 - - 6.40
ALAT
Sewa alat Crane 0.0080 Jam 590,300.00 - - 4,722.40 4,722.40
JUMLAH 189.52 122.40 4,722.40 5,034.32
OVERHEAD & PROFIT (15 %) 28.43 18.36 708.36 755.15
HARGA SATUAN PEKERJAAN 217.95 140.76 5,430.76 5,789.47
K.3 DIBULATKAN 217.95 140.76 5,430.76 5,789.00
K.4 1 CM PEK. PENGELASAN LAS LISTRIK TEBAL KAWAT 4 MM

BAHAN
Kawat Las Listrik 0.0400 Kg 32,300.00 - 1,292.00 - 1,292.00
Bahan Bakar Solar 0.0300 Ltr 4,675.00 - 140.25 - 140.25
Pelumas 0.0040 Ltr 16,150.00 - 64.60 - 64.60
UPAH
Pekerja 0.0040 Org 79,000.00 316.00 - - 316.00
Tukang Las 0.0020 Org 110,000.00 220.00 - - 220.00
Mandor 0.0002 Org 128,000.00 25.60 - - 25.60
ALAT
Sewa Alat Las 0.0170 Jam 42,800.00 - - 728 727.60
JUMLAH 584.00 1,496.85 727.60 2,808.45

OVERHEAD & PROFIT (15 %) 87.60 224.53 109.14 421.27
HARGA SATUAN PEKERJAAN 671.60 1,721.38 836.74 3,229.72
K.4 DIBULATKAN 671.60 1,721.38 836.74 3,229.00
K.5 1 TITIK MELUBANGI KONSTRUKSI BESI DENGAN BETON

UPAH
Pekerja 0.0500 Org 79,000.00 3,950.00 - - 3,950.00
Tukang Las 0.0200 Org 110,000.00 2,200.00 - - 2,200.00
Mandor 0.0010 Org 128,000.00 128.00 - - 128.00
ALAT
Alat bantu 0.2500 Lot 10,000.00 - - 2,500 2,500.00
JUMLAH 6,614.00 0.00 2,500.00 9,114.00

OVERHEAD & PROFIT (15 %) 992.10 0.00 375.00 1,367.10
K.5 DIBULATKAN 7,606.10 0.00 2,875.00 10,481.00
K.6 1 M2 PASANG ROLLING DOOR ALUMINIUM

BAHAN
Rolling Door Aluminium 1.0000 M2 477,700.00 - 477,700.00 - 477,700.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 204,600.00 477,700.00 0.00 682,300.00

OVERHEAD & PROFIT (15 %) 30,690.00 71,655.00 0.00 102,345.00
K.6 DIBULATKAN 235,290.00 549,355.00 0.00 784,645.00
K.7 1 M2 PASANG PINTU LIPAT BESI (REL HENDERSON)

BAHAN
Pintu Lipat Besi + Rel Henderson 1.0000 M2 950,000.00 - 950,000.00 - 950,000.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 204,600.00 950,000.00 0.00 1,154,600.00

OVERHEAD & PROFIT (15 %) 30,690.00 142,500.00 0.00 173,190.00
K.7 DIBULATKAN 235,290.00 1,092,500.00 0.00 1,327,790.00
K.8 1 M2 PASANG PINTU LIPAT BESI

BAHAN
Pintu Lipat Besi (Rel Biasa) Tebal 1,2 mm 1.0000 M2 850,000.00 - 850,000.00 - 850,000.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 204,600.00 850,000.00 0.00 1,054,600.00

OVERHEAD & PROFIT (15 %) 30,690.00 127,500.00 0.00 158,190.00
K.8 DIBULATKAN 235,290.00 977,500.00 0.00 1,212,790.00
K.9 1 M2 PASANG PINTU BESI HARMONIKA

BAHAN
Pintu Besi Harmonika Tebal 0,5 mm 1.0000 M2 480,000.00 - 480,000.00 - 480,000.00
UPAH
Pekerja 1.0000 Org 79,000.00 79,000.00 - - 79,000.00
Mandor 0.0500 Org 128,000.00 6,400.00 - - 6,400.00
ALAT
JUMLAH 204,600.00 480,000.00 0.00 684,600.00

OVERHEAD & PROFIT (15 %) 30,690.00 72,000.00 0.00 102,690.00
K.9 DIBULATKAN 235,290.00 552,000.00 0.00 787,290.00
K.10 1 M2 PEKERJAAN PINTU BESI PLAT BAJA TEBAL. 2 mm RANGKAP, RANGKA BAJA SIKU
BAHAN
Besi Siku L. 30.30.3 15.0000 Kg 11,900.00 - 178,500.00 - 178,500.00
Besi Plat Baja 32.8000 Kg 11,900.00 - 390,320.00 - 390,320.00
Kawat Las 0.0500 Kg 32,300.00 - 1,615.00 - 1,615.00
UPAH
Tukang Las 1.0500 Org 110,000.00 115,500.00 - - 115,500.00
Pekerja 1.0500 Org 79,000.00 82,950.00 - - 82,950.00
Mandor 0.0520 Org 128,000.00 6,656.00 - - 6,656.00
ALAT
JUMLAH 216,866.00 570,435.00 0.00 787,301.00

OVERHEAD & PROFIT (15 %) 32,529.90 85,565.25 0.00 118,095.15
K.10 DIBULATKAN 249,395.90 656,000.25 0.00 905,396.00
K.11 1 M2 PASANGAN TRALIS BESI STRIP (2 x 3 mm)

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Besi Strip 6.1770 Kg 11,900.00 - 73,506.30 - 73,506.30
Pengelasan 27.0800 cm 3,229.00 - 87,441.32 - 87,441.32
UPAH
Tukang Las 1.6700 Org 110,000.00 183,700.00 - - 183,700.00
Pekerja 1.6700 Org 79,000.00 131,930.00 - - 131,930.00
Mandor 0.0830 Org 128,000.00 10,624.00 - - 10,624.00
ALAT
JUMLAH 344,958.00 160,947.62 0.00 505,905.62

OVERHEAD & PROFIT (15 %) 51,743.70 24,142.14 0.00 75,885.84
K.11 DIBULATKAN 396,701.70 185,089.76 0.00 581,791.00
K.12 1 M2 PASANGAN KAWAT HARMONIKA

BAHAN
Kawat harmonika 1.1000 M2 31,450.00 - 34,595.00 - 34,595.00
Paku Biasa 1/2" - 1" 0.0200 Kg 22,100.00 - 442.00 - 442.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 128,000.00 64.00 - - 64.00
ALAT
JUMLAH 20,084.00 57,293.91 0.00 77,377.91

OVERHEAD & PROFIT (15 %) 3,012.60 8,594.09 0.00 11,606.69
K.12 DIBULATKAN 23,096.60 65,888.00 0.00 88,984.00
K.13 1 M2 PASANGAN KAWAT NYAMUK (KAYU)

BAHAN
Kawat Nyamuk 1.1000 M2 24,650.00 - 27,115.00 - 27,115.00
Paku Biasa 1/2" - 1" 0.0200 Kg 22,100.00 - 442.00 - 442.00
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 128,000.00 64.00 - - 64.00
ALAT
JUMLAH 20,084.00 49,813.91 0.00 69,897.91

OVERHEAD & PROFIT (15 %) 3,012.60 7,472.09 0.00 10,484.69
K.13 DIBULATKAN 23,096.60 57,286.00 0.00 80,382.00
K.14 1 M2 PASANGAN KAWAT NYAMUK (BESI)

BAHAN
Kawat Nyamuk 1.1000 M2 24,650.00 - 27,115.00 - 27,115.00
Pengelasan 11.1100 cm #N/A - 0.00 - 0.00
Baja Strip (0,2 x 2) cm 1.7160 Kg 11,900.00 - 20,420.40 - 20,420.40
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 128,000.00 64.00 - - 64.00
ALAT
JUMLAH 20,084.00 47,535.40 0.00 67,619.40

OVERHEAD & PROFIT (15 %) 3,012.60 7,130.31 0.00 10,142.91
K.14 DIBULATKAN 23,096.60 54,665.71 0.00 77,762.00
L PEKERJAAN KUNCI DAN KACA

L.1 1 BH PASANG KUNCI TANAM DOUBLE SLAAG
BAHAN
Kunci Tanam Double Slaag 1.0000 Bh 134,300.00 - 134,300.00 - 134,300.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 57,550.00 134,300.00 0.00 191,850.00

OVERHEAD & PROFIT (15 %) 8,632.50 20,145.00 0.00 28,777.50
L.1 DIBULATKAN 66,182.50 154,445.00 0.00 220,627.00
L.2 1 BH PASANG KUNCI TANAM DOUBLE SLAAG BESAR

BAHAN
Kunci Tanam Double Slaag Besar 1.0000 Bh 210,800.00 - 210,800.00 - 210,800.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 57,550.00 210,800.00 0.00 268,350.00

OVERHEAD & PROFIT (15 %) 8,632.50 31,620.00 0.00 40,252.50
L.2 DIBULATKAN 66,182.50 242,420.00 0.00 308,602.00
L.3 1 BH PASANG ENGSEL PINTU

BAHAN
Engsel Pintu 1.0000 Bh 44,200.00 - 44,200.00 - 44,200.00
UPAH
Pekerja 0.0150 Org 79,000.00 1,185.00 - - 1,185.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 128,000.00 96.00 - - 96.00
ALAT
JUMLAH 19,461.00 44,200.00 0.00 63,661.00

OVERHEAD & PROFIT (15 %) 2,919.15 6,630.00 0.00 9,549.15
L.3 DIBULATKAN 22,380.15 50,830.00 0.00 73,210.00
L.4 1 BH PASANG ENGSEL JENDELA KUPU-KUPU

BAHAN
Engsel Jendela 1.0000 Bh 29,750.00 - 29,750.00 - 29,750.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 128,000.00 64.00 - - 64.00
ALAT
JUMLAH 12,974.00 29,750.00 0.00 42,724.00

OVERHEAD & PROFIT (15 %) 1,946.10 4,462.50 0.00 6,408.60
L.4 DIBULATKAN 14,920.10 34,212.50 0.00 49,132.00
L.5 1 BH PASANG KAIT ANGIN

BAHAN
Kait Angin 1.0000 Bh 20,400.00 - 20,400.00 - 20,400.00
UPAH
Pekerja 0.0150 Org 79,000.00 1,185.00 - - 1,185.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 128,000.00 96.00 - - 96.00
ALAT
JUMLAH 19,461.00 20,400.00 0.00 39,861.00

OVERHEAD & PROFIT (15 %) 2,919.15 3,060.00 0.00 5,979.15
L.5 DIBULATKAN 22,380.15 23,460.00 0.00 45,840.00
L.6 1 BH PASANG KUNCI SELOT

BAHAN
Kunci Selot 1.0000 Bh 14,450.00 - 14,450.00 - 14,450.00
UPAH
Pekerja 0.0100 Org 79,000.00 790.00 - - 790.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 128,000.00 64.00 - - 64.00
ALAT
JUMLAH 12,974.00 14,450.00 0.00 27,424.00

OVERHEAD & PROFIT (15 %) 1,946.10 2,167.50 0.00 4,113.60
L.6 DIBULATKAN 14,920.10 16,617.50 0.00 31,537.00
L.7 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER

BAHAN
Door Holder 1.0000 Bh 168,300.00 - 168,300.00 - 168,300.00
UPAH
Pekerja 0.0500 Org 79,000.00 3,950.00 - - 3,950.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 64,870.00 168,300.00 0.00 233,170.00

OVERHEAD & PROFIT (15 %) 9,730.50 25,245.00 0.00 34,975.50
L.7 DIBULATKAN 74,600.50 193,545.00 0.00 268,145.00
L.8 1 M2 PASANG KACA POLOS, TEBAL 5 mm

BAHAN
Kaca Polos t. 5 mm 1.1000 M2 134,300.00 - 147,730.00 - 147,730.00
UPAH
Pekerja 0.0150 Org 79,000.00 1,185.00 - - 1,185.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 128,000.00 102.40 - - 102.40
ALAT
JUMLAH 19,467.40 147,730.00 0.00 167,197.40

OVERHEAD & PROFIT (15 %) 2,920.11 22,159.50 0.00 25,079.61
L.8 DIBULATKAN 22,387.51 169,889.50 0.00 192,277.00
L.9 1 M2 PASANG KACA RAYBAND, TEBAL 5 mm

BAHAN
Kaca Rayband t. 5 mm 1.1000 M2 163,200.00 - 179,520.00 - 179,520.00
UPAH
Pekerja 0.0150 Org 79,000.00 1,185.00 - - 1,185.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 128,000.00 102.40 - - 102.40
ALAT
JUMLAH 19,467.40 179,520.00 0.00 198,987.40

OVERHEAD & PROFIT (15 %) 2,920.11 26,928.00 0.00 29,848.11
L.9 DIBULATKAN 22,387.51 206,448.00 0.00 228,835.00
L.10 1 M2 PASANG KACA, TEBAL 10 mm

BAHAN
Kaca 10 mm 1.1000 M' 227,800.00 - 250,580.00 - 250,580.00
Sealant 4.0000 M' 38,000.00 - 152,000.00 - 152,000.00
UPAH
Pekerja 0.0500 Org 79,000.00 3,950.00 - - 3,950.00
Mandor 0.0024 Org 128,000.00 307.20 - - 307.20
ALAT
JUMLAH 63,317.20 402,580.00 0.00 465,897.20

OVERHEAD & PROFIT (15 %) 9,497.58 60,387.00 0.00 69,884.58
L.10 DIBULATKAN 72,814.78 462,967.00 0.00 535,781.00
L.11 1 M2 PASANG KACA, TEBAL 12 mm

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Kaca 12 mm 1.1000 M' 512,550.00 - 563,805.00 - 563,805.00
Sealant 4.0000 M' 38,000.00 - 152,000.00 - 152,000.00
UPAH
Pekerja 0.0594 Org 79,000.00 4,692.60 - - 4,692.60
Mandor 0.0029 Org 128,000.00 368.64 - - 368.64
ALAT
JUMLAH 75,866.04 715,805.00 0.00 791,671.04

OVERHEAD & PROFIT (15 %) 11,379.91 107,370.75 0.00 118,750.66
L.11 DIBULATKAN 87,245.95 823,175.75 0.00 910,421.00
L.12 1 M2 PASANG CURTAIN WALL (DINDING KACA)

BAHAN
Rangka Holow 20/40/4 2.0000 M' 28,900.00 - 57,800.00 - 57,800.00
Profil 6023 3.0000 M' 150,000.00 - 450,000.00 - 450,000.00
Profil 4135 3.0000 M' 140,000.00 - 420,000.00 - 420,000.00
Kaca Polos 8 mm 1.0000 M2 135,150.00 - 135,150.00 - 135,150.00
Sealant 4.0000 M' 38,000.00 - 152,000.00 - 152,000.00
Skrup 0.0500 Kg 23,800.00 - 1,190.00 - 1,190.00
Alat Bantu 1.0000 Lot 30,000.00 - 30,000.00 - 30,000.00
UPAH
Pekerja 1.2000 Org 79,000.00 94,800.00 - - 94,800.00
Tukang Las 0.4300 Org 110,000.00 47,300.00 - - 47,300.00
Mandor 0.0060 Org 128,000.00 768.00 - - 768.00
ALAT
JUMLAH 144,212.00 1,246,140.00 0.00 1,390,352.00

OVERHEAD & PROFIT (15 %) 21,631.80 186,921.00 0.00 208,552.80
L.12 DIBULATKAN 165,843.80 1,433,061.00 0.00 1,598,904.00
L.13 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 0,9 M x 2,1 M

BAHAN
Kaca Tempered 12 mm 1.8900 M2 810,900.00 - 1,532,601.00 - 1,532,601.00
Floor Hing CISA (Engsel Tanam) 1.0000 unit 1,975,400.00 - 1,975,400.00 - 1,975,400.00
Glass door Handel 1.0000 psg 1,263,100.00 - 1,263,100.00 - 1,263,100.00
Kunci Pintu Tempered 1.0000 psg 731,000.00 - 731,000.00 - 731,000.00
Bottom straightrap 1.0000 psg 336,600.00 - 336,600.00 - 336,600.00
Top straighinge 1.0000 psg 431,800.00 - 431,800.00 - 431,800.00
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 6,270,501.00 0.00 6,770,501.00

OVERHEAD & PROFIT (15 %) 75,000.00 940,575.15 0.00 1,015,575.15
L.13 DIBULATKAN 575,000.00 7,211,076.15 0.00 7,786,076.00
L.14 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 1,8 M x 2 M

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 11,664,040.00 0.00 12,164,040.00

OVERHEAD & PROFIT (15 %) 75,000.00 1,749,606.00 0.00 1,824,606.00
L.14 DIBULATKAN 575,000.00 13,413,646.00 0.00 13,988,646.00

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 11,339,680.00 0.00 11,839,680.00

OVERHEAD & PROFIT (15 %) 75,000.00 1,700,952.00 0.00 1,775,952.00
L.15 DIBULATKAN 575,000.00 13,040,632.00 0.00 13,615,632.00

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 11,015,320.00 0.00 11,515,320.00

OVERHEAD & PROFIT (15 %) 75,000.00 1,652,298.00 0.00 1,727,298.00
L.16 DIBULATKAN 575,000.00 12,667,618.00 0.00 13,242,618.00

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 10,690,960.00 0.00 11,190,960.00

OVERHEAD & PROFIT (15 %) 75,000.00 1,603,644.00 0.00 1,678,644.00
L.17 DIBULATKAN 575,000.00 12,294,604.00 0.00 12,869,604.00
L.18 1 M2 PASANG PINTU KACA RANGKA ALUMINIUM

BAHAN
Pintu Aluminium 4.4000 M' 104,550.00 - 460,020.00 - 460,020.00
Profil Kaca 4.5000 M' 32,300.00 - 145,350.00 - 145,350.00
Sealant 0.2700 Tube 38,000.00 - 10,260.00 - 10,260.00
UPAH
Pekerja 0.0850 Org 79,000.00 6,715.00 - - 6,715.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 17,543.00 615,630.00 0.00 633,173.00

OVERHEAD & PROFIT (15 %) 2,631.45 92,344.50 0.00 94,975.95
L.18 DIBULATKAN 20,174.45 707,974.50 0.00 728,148.00
L.19 1 M2 PASANG SANDBLAST KACA MOTIF POLOS

BAHAN
Sandblast Sticker 1.0500 M2 50,000.00 - 52,500.00 - 52,500.00
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Alat Bantu 1.0000 Lot 5,000.00 - - 5,000.00 5,000.00
JUMLAH 26,140.00 52,500.00 5,000.00 83,640.00
OVERHEAD & PROFIT (15 %) 3,921.00 7,875.00 750.00 12,546.00
L.19 DIBULATKAN 30,061.00 60,375.00 5,750.00 96,186.00
M PEKERJAAN PENUTUP LANTAI

M.1 1 M2 PASANG LANTAI TEGEL BADAK WARNA 30 X 30 CM
BAHAN
Tegel Badak Warna 30 x 30 cm 11.8700 Bh 6,800.00 - 80,716.00 - 80,716.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 0.0130 Kg 17,391.00 - 226.08 - 226.08
UPAH
Pekerja 0.2600 Org 79,000.00 20,540.00 - - 20,540.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0130 Org 128,000.00 1,664.00 - - 1,664.00
ALAT
JUMLAH 37,050.00 105,473.08 0.00 142,523.08

OVERHEAD & PROFIT (15 %) 5,557.50 15,820.96 0.00 21,378.46
M.1 DIBULATKAN 42,607.50 121,294.05 0.00 163,901.00
M.2 1 M2 PASANG LANTAI TEGEL BADAK LAMA

BAHAN
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 0.0130 Kg 17,391.00 - 226.08 - 226.08
UPAH
Pekerja 0.2600 Org 79,000.00 20,540.00 - - 20,540.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0130 Org 128,000.00 1,664.00 - - 1,664.00
ALAT
JUMLAH 37,050.00 24,757.08 0.00 61,807.08

OVERHEAD & PROFIT (15 %) 5,557.50 3,713.56 0.00 9,271.06
M.2 DIBULATKAN 42,607.50 28,470.65 0.00 71,078.00
M.3 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 30 x 30 cm

BAHAN
Keramik Putih 30 x 30 cm 1.1870 M2 49,300.00 - 58,519.10 - 58,519.10
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 109,136.60 0.00 208,886.60

OVERHEAD & PROFIT (15 %) 14,962.50 16,370.49 0.00 31,332.99
M.3 DIBULATKAN 114,712.50 125,507.09 0.00 240,219.00
M.4 1 M2 PASANG LANTAI KERAMIK 40 x 40 cm (setara Roman)

BAHAN
Keramik Roman 40 x 40 cm 1.1870 M2 235,450.00 - 279,479.15 - 279,479.15
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
AHSP Hal ___ 100 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 99,750.00 330,096.65 0.00 429,846.65
OVERHEAD & PROFIT (15 %) 14,962.50 49,514.50 0.00 64,477.00
M.4 DIBULATKAN 114,712.50 379,611.15 0.00 494,323.00
M.5 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm

BAHAN
Keramik Warna 30 x 30 cm 1.1870 M2 53,550.00 - 63,563.85 - 63,563.85
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 114,181.35 0.00 213,931.35

OVERHEAD & PROFIT (15 %) 14,962.50 17,127.20 0.00 32,089.70
M.5 DIBULATKAN 114,712.50 131,308.55 0.00 246,021.00

BAHAN
Keramik setara Roman Grace Warna 33 x 33 cm 1.1870 M2 114,750.00 - 136,208.25 - 136,208.25
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 186,825.75 0.00 286,575.75

OVERHEAD & PROFIT (15 %) 14,962.50 28,023.86 0.00 42,986.36
M.6 DIBULATKAN 114,712.50 214,849.61 0.00 329,562.00
M.7 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 40 x 40 cm

BAHAN
Keramik Putih 40 x 40 cm 1.1870 M2 58,650.00 - 69,617.55 - 69,617.55
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 120,235.05 0.00 219,985.05

OVERHEAD & PROFIT (15 %) 14,962.50 18,035.26 0.00 32,997.76
M.7 DIBULATKAN 114,712.50 138,270.31 0.00 252,982.00

BAHAN
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 122,252.95 0.00 222,002.95
AHSP Hal ___ 101 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 14,962.50 18,337.94 0.00 33,300.44
M.8 DIBULATKAN 114,712.50 140,590.89 0.00 255,303.00

BAHAN
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 163,619.90 0.00 263,369.90

OVERHEAD & PROFIT (15 %) 14,962.50 24,542.98 0.00 39,505.48
M.9 DIBULATKAN 114,712.50 188,162.88 0.00 302,875.00
M.10 1 M2 PASANG LANTAI MARMER

BAHAN
Marmer 1.0600 M2 1,517,250.00 - 1,608,285.00 - 1,608,285.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 1,641,812.40 0.00 1,741,562.40

OVERHEAD & PROFIT (15 %) 14,962.50 246,271.86 0.00 261,234.36
M.10 DIBULATKAN 114,712.50 1,888,084.26 0.00 2,002,796.00
M.11 1 M2 PASANG LANTAI GRANIT SLAB DN

BAHAN
Granit slab DN 1.1870 M2 1,649,850.00 - 1,958,371.95 - 1,958,371.95
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
Upah poles + bahan poles 1.0000 Ls 35,000.00 35,000.00 - - 35,000.00
ALAT
JUMLAH 134,750.00 2,008,989.45 0.00 2,143,739.45

OVERHEAD & PROFIT (15 %) 20,212.50 301,348.42 0.00 321,560.92
M.11 DIBULATKAN 154,962.50 2,310,337.87 0.00 2,465,300.00
M.12 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm

BAHAN
Granit Tile 60 x 60 cm (Unpolish/Kasar) 1.1870 M2 325,550.00 - 386,427.85 - 386,427.85
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 437,045.35 0.00 536,795.35
AHSP Hal ___ 102 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 14,962.50 65,556.80 0.00 80,519.30
M.12 DIBULATKAN 114,712.50 502,602.15 0.00 617,314.00
M.13 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (setara indogress)

BAHAN
Granit Tile 60 x 60 cm (setara Indogress) 1.1870 M2 145,350.00 - 172,530.45 - 172,530.45
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 223,147.95 0.00 322,897.95

OVERHEAD & PROFIT (15 %) 14,962.50 33,472.19 0.00 48,434.69
M.13 DIBULATKAN 114,712.50 256,620.14 0.00 371,332.00
M.14 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Ex. Cina)

BAHAN
Granit Tile 60 x 60 cm (setara Ex. Cina) 1.1870 M2 106,250.00 - 126,118.75 - 126,118.75
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 176,736.25 0.00 276,486.25

OVERHEAD & PROFIT (15 %) 14,962.50 26,510.44 0.00 41,472.94
M.14 DIBULATKAN 114,712.50 203,246.69 0.00 317,959.00
M.15 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm

BAHAN
Granit Tile 80 x 80 cm 1.1870 M2 405,450.00 - 481,269.15 - 481,269.15
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 531,886.65 0.00 631,636.65

OVERHEAD & PROFIT (15 %) 14,962.50 79,783.00 0.00 94,745.50
M.15 DIBULATKAN 114,712.50 611,669.65 0.00 726,382.00
M.16 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (setara Indogress)

BAHAN
Granit Tile 80 x 80 cm (setara Indogress) 1.1870 M2 294,950.00 - 350,105.65 - 350,105.65
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 400,723.15 0.00 500,473.15

OVERHEAD & PROFIT (15 %) 14,962.50 60,108.47 0.00 75,070.97
AHSP Hal ___ 103 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.16 DIBULATKAN 114,712.50 460,831.62 0.00 575,544.00
M.17 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (setara marco)

BAHAN
Granit Tile 80 x 80 cm (setara marco) 1.1870 M2 282,200.00 - 334,971.40 - 334,971.40
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 385,588.90 0.00 485,338.90

OVERHEAD & PROFIT (15 %) 14,962.50 57,838.33 0.00 72,800.83
M.17 DIBULATKAN 114,712.50 443,427.24 0.00 558,139.00
M.18 1 M2 PASANG LANTAI GRANIT TILE 3D UKURAN 60 x 60 cm

BAHAN
Granit Tile 3D 60 x 60 cm 1.1870 M2 378,250.00 - 448,982.75 - 448,982.75
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 499,600.25 0.00 599,350.25

OVERHEAD & PROFIT (15 %) 14,962.50 74,940.04 0.00 89,902.54
M.18 DIBULATKAN 114,712.50 574,540.29 0.00 689,252.00
M.19 1 M2 PASANG LANTAI KERAMIK WARNA 20 x 20 cm, ANTI SLIP KM/WC

BAHAN
Keramik Warna 20 x 20 cm, anti slip 1.1870 M2 68,000.00 - 80,716.00 - 80,716.00
Semen Abu-abu 10.0000 Kg 1,275.00 - 12,750.00 - 12,750.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 131,333.50 0.00 231,083.50

OVERHEAD & PROFIT (15 %) 14,962.50 19,700.02 0.00 34,662.53
M.19 DIBULATKAN 114,712.50 151,033.53 0.00 265,746.00
M.20 1 M2 PASANG LANTAI KERAMIK WARNA 30 x 30 cm, ANTI SLIP KM/WC

BAHAN
Keramik Warna 30 x 30 cm, anti slip 1.1870 M2 75,650.00 - 89,796.55 - 89,796.55
Semen Abu-abu 10.0000 Kg 1,275.00 - 12,750.00 - 12,750.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 140,414.05 0.00 240,164.05

OVERHEAD & PROFIT (15 %) 14,962.50 21,062.11 0.00 36,024.61
AHSP Hal ___ 104 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.20 DIBULATKAN 114,712.50 161,476.16 0.00 276,188.00
M.21 1 M2 PASANG LANTAI PARQUET JATI

BAHAN
Parquet Jati 1.0500 M2 238,850.00 - 250,792.50 - 250,792.50
Lem Vynil 0.6000 Kg 74,800.00 - 44,880.00 - 44,880.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 0.3500 Org 110,000.00 38,500.00 - - 38,500.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 102,200.00 295,672.50 0.00 397,872.50

OVERHEAD & PROFIT (15 %) 15,330.00 44,350.88 0.00 59,680.88
M.21 DIBULATKAN 117,530.00 340,023.38 0.00 457,553.00
M.22 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara DAICHI

BAHAN
Lantai Vynil Daichi Uk. 15 x 90 cm 1.0500 M2 233,000.00 - 244,650.00 - 244,650.00
Lem Vynil 0.6000 Kg 74,800.00 - 44,880.00 - 44,880.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Kayu 0.3500 Org 110,000.00 38,500.00 - - 38,500.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 102,200.00 289,530.00 0.00 391,730.00

OVERHEAD & PROFIT (15 %) 15,330.00 43,429.50 0.00 58,759.50
M.22 DIBULATKAN 117,530.00 332,959.50 0.00 450,489.00
M.23 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara TACO

BAHAN
Lantai Vynil Taco Uk. 15 x 90 cm 1.0500 M2 200,000.00 - 210,000.00 - 210,000.00
Lem Vynil 0.3500 Kg 74,800.00 - 26,180.00 - 26,180.00
UPAH
Pekerja 0.1700 Org 79,000.00 13,430.00 - - 13,430.00
Tukang Kayu 0.1700 Org 110,000.00 18,700.00 - - 18,700.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 35,186.00 236,180.00 0.00 271,366.00

OVERHEAD & PROFIT (15 %) 5,277.90 35,427.00 0.00 40,704.90
M.23 DIBULATKAN 40,463.90 271,607.00 0.00 312,070.00
M.24 1 M2 PASANG BATU KORAL BENGKULU HITAM

BAHAN
Batu Bengkulu Hitam 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Koral 1.0000 Ls 177,000.00 177,000.00 - - 177,000.00
ALAT
JUMLAH 177,000.00 115,923.00 0.00 292,923.00

OVERHEAD & PROFIT (15 %) 26,550.00 17,388.45 0.00 43,938.45
M.24 DIBULATKAN 203,550.00 133,311.45 0.00 336,861.00
M.25 1 M2 PASANG BATU KORAL FLORES HIJAU

BAHAN
Batu Flores Hijau 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 177,000.00 115,923.00 0.00 292,923.00
AHSP Hal ___ 105 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 26,550.00 17,388.45 0.00 43,938.45
M.25 DIBULATKAN 203,550.00 133,311.45 0.00 336,861.00
M.26 1 M2 PASANG BATU KORAL ORANGE BALI

BAHAN
Batu Orange Bali 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 177,000.00 115,923.00 0.00 292,923.00

OVERHEAD & PROFIT (15 %) 26,550.00 17,388.45 0.00 43,938.45
M.26 DIBULATKAN 203,550.00 133,311.45 0.00 336,861.00
M.27 1 M2 PASANG BATU KORAL HITAM GARUT

BAHAN
Batu Hitam Garut 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 177,000.00 115,923.00 0.00 292,923.00

OVERHEAD & PROFIT (15 %) 26,550.00 17,388.45 0.00 43,938.45
M.27 DIBULATKAN 203,550.00 133,311.45 0.00 336,861.00
M.28 1 M2 PASANG BATU SIKAT

BAHAN
Batu Sikat 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Sikat 1.0000 Ls 177,000.00 177,000.00 - - 177,000.00
ALAT
JUMLAH 177,000.00 115,923.00 0.00 292,923.00

OVERHEAD & PROFIT (15 %) 26,550.00 17,388.45 0.00 43,938.45
M.28 DIBULATKAN 203,550.00 133,311.45 0.00 336,861.00
M.29 1 M2 PASANG BATU SIKAT MOTIF

BAHAN
Batu Sikat 1.0100 M2 96,900.00 - 97,869.00 - 97,869.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Sikat Motif 1.0000 Ls 198,000.00 198,000.00 - - 198,000.00
ALAT
JUMLAH 198,000.00 115,923.00 0.00 313,923.00

OVERHEAD & PROFIT (15 %) 29,700.00 17,388.45 0.00 47,088.45
M.29 DIBULATKAN 227,700.00 133,311.45 0.00 361,011.00
M.30 1 M' PASANG PLIN KAYU BORNEO T. 2 cm L.10 cm

BAHAN
Papan Kayu Borneo 0.0030 Kg 7,096,650.00 - 21,289.95 - 21,289.95
Paku 2" - 5" 0.0500 Kg 18,700.00 - 935.00 - 935.00
UPAH
Pekerja 0.1200 Org 79,000.00 9,480.00 - - 9,480.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 128,000.00 768.00 - - 768.00
ALAT
JUMLAH 24,792.00 22,224.95 0.00 47,016.95

OVERHEAD & PROFIT (15 %) 3,718.80 3,333.74 0.00 7,052.54
AHSP Hal ___ 106 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.30 DIBULATKAN 28,510.80 25,558.69 0.00 54,069.00
N PEKERJAAN PENUTUP DINDING

N.1 1 M2 PASANG DINDING KERAMIK WARNA 20 x 25 cm
BAHAN
Semen Abu-abu 10.0000 Kg 1,275.00 - 12,750.00 - 12,750.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 126,288.75 0.00 226,038.75

OVERHEAD & PROFIT (15 %) 14,962.50 18,943.31 0.00 33,905.81
N.1 DIBULATKAN 114,712.50 145,232.06 0.00 259,944.00

BAHAN
Semen Abu-abu 10.0000 Kg 1,275.00 - 12,750.00 - 12,750.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 139,405.10 0.00 239,155.10

OVERHEAD & PROFIT (15 %) 14,962.50 20,910.76 0.00 35,873.26
N.2 DIBULATKAN 114,712.50 160,315.86 0.00 275,028.00

BAHAN
Semen Abu-abu 10.0000 Kg 1,275.00 - 12,750.00 - 12,750.00
Pasir Pasang 0.0450 M3 261,800.00 - 11,781.00 - 11,781.00
Semen Warna 1.5000 Kg 17,391.00 - 26,086.50 - 26,086.50
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 146,467.75 0.00 246,217.75

OVERHEAD & PROFIT (15 %) 14,962.50 21,970.16 0.00 36,932.66
N.3 DIBULATKAN 114,712.50 168,437.91 0.00 283,150.00
N.4 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm

BAHAN
Granit Tile 60 x 60 cm 1.0600 M2 240,550.00 - 254,983.00 - 254,983.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 289,815.15 0.00 389,565.15
AHSP Hal ___ 107 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 14,962.50 43,472.27 0.00 58,434.77
N.4 DIBULATKAN 114,712.50 333,287.42 0.00 447,999.00
N.5 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (setara indogress)

BAHAN
Granit Tile 60 x 60 cm (setara Ex. Cina) 1.0600 M2 145,350.00 - 154,071.00 - 154,071.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 188,903.15 0.00 288,653.15

OVERHEAD & PROFIT (15 %) 14,962.50 28,335.47 0.00 43,297.97
N.5 DIBULATKAN 114,712.50 217,238.62 0.00 331,951.00
N.6 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Ex. Cina)

BAHAN
Granit Tile 60 x 60 cm 1.0600 M2 106,250.00 - 112,625.00 - 112,625.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 147,457.15 0.00 247,207.15

OVERHEAD & PROFIT (15 %) 14,962.50 22,118.57 0.00 37,081.07
N.6 DIBULATKAN 114,712.50 169,575.72 0.00 284,288.00
N.7 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm

BAHAN
Granit Tile Uk. 60 x 120 cm 1.0600 M2 784,000.00 - 831,040.00 - 831,040.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 865,872.15 0.00 965,622.15

OVERHEAD & PROFIT (15 %) 14,962.50 129,880.82 0.00 144,843.32
N.7 DIBULATKAN 114,712.50 995,752.97 0.00 1,110,465.00
N.8 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm (setara indogress)

BAHAN
Granit Tile Uk. 60 x 120 cm (setara Indogress) 1.0600 M2 650,000.00 - 689,000.00 - 689,000.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
AHSP Hal ___ 108 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 99,750.00 723,832.15 0.00 823,582.15

OVERHEAD & PROFIT (15 %) 14,962.50 108,574.82 0.00 123,537.32
N.8 DIBULATKAN 114,712.50 832,406.97 0.00 947,119.00
N.9 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 120 cm (Ex. Cina)

BAHAN
Granit Tile Uk. 60 x 120 cm (Ex. Cina) 1.0600 M2 350,000.00 - 371,000.00 - 371,000.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7000 Org 79,000.00 55,300.00 - - 55,300.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
ALAT
JUMLAH 99,750.00 405,832.15 0.00 505,582.15

OVERHEAD & PROFIT (15 %) 14,962.50 60,874.82 0.00 75,837.32
N.9 DIBULATKAN 114,712.50 466,706.97 0.00 581,419.00
N.10 1 M2 PASANG DINDING MARMER UK. 1 X 1 m

BAHAN
Marmer 1.0600 M2 1,517,250.00 - 1,608,285.00 - 1,608,285.00
Semen Abu-abu 12.4400 Kg 1,275.00 - 15,861.00 - 15,861.00
Pasir Pasang 0.0250 M3 261,800.00 - 6,545.00 - 6,545.00
Semen Warna 0.6500 Kg 17,391.00 - 11,304.15 - 11,304.15
Paku 2" - 5" 3.0000 Bh 374.00 - 1,122.00 - 1,122.00
UPAH
Pekerja 0.7200 Org 79,000.00 56,880.00 - - 56,880.00
Tukang Batu 0.6500 Org 103,000.00 66,950.00 - - 66,950.00
Mandor 0.0350 Org 128,000.00 4,480.00 - - 4,480.00
Alat Bantu 1.0000 Lot 50,000.00 50,000.00 - - 50,000.00
ALAT
JUMLAH 185,590.00 1,643,117.15 0.00 1,828,707.15

OVERHEAD & PROFIT (15 %) 27,838.50 246,467.57 0.00 274,306.07
N.10 DIBULATKAN 213,428.50 1,889,584.72 0.00 2,103,013.00
N.11 1 M2 PASANG BATU ANDESIT ALUR UK. 10 X 20 CM

BAHAN
Batu Andesit Alur Uk. 10 x 20 cm 1.0100 M2 124,950.00 - 126,199.50 - 126,199.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu andesit 1.0000 Ls 134,000.00 134,000.00 - - 134,000.00
ALAT
JUMLAH 134,000.00 144,253.50 0.00 278,253.50

OVERHEAD & PROFIT (15 %) 20,100.00 21,638.02 0.00 41,738.03
N.11 DIBULATKAN 154,100.00 165,891.53 0.00 319,991.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 163,999.00 0.00 297,999.00

OVERHEAD & PROFIT (15 %) 20,100.00 24,599.85 0.00 44,699.85
N.12 DIBULATKAN 154,100.00 188,598.85 0.00 342,698.00
AHSP Hal ___ 109 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 163,999.00 0.00 297,999.00

OVERHEAD & PROFIT (15 %) 20,100.00 24,599.85 0.00 44,699.85
N.13 DIBULATKAN 154,100.00 188,598.85 0.00 342,698.00
N.14 1 M2 PASANG BATU ANDESIT BAKAR POLOS UK. 10 X 20 CM

BAHAN
Batu Andesit Bakar Polos Uk.10x20 cm 1.0100 M2 121,550.00 - 122,765.50 - 122,765.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 140,819.50 0.00 274,819.50

OVERHEAD & PROFIT (15 %) 20,100.00 21,122.93 0.00 41,222.92
N.14 DIBULATKAN 154,100.00 161,942.43 0.00 316,042.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 148,546.00 0.00 282,546.00

OVERHEAD & PROFIT (15 %) 20,100.00 22,281.90 0.00 42,381.90
N.15 DIBULATKAN 154,100.00 170,827.90 0.00 324,927.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 163,999.00 0.00 297,999.00

OVERHEAD & PROFIT (15 %) 20,100.00 24,599.85 0.00 44,699.85
N.16 DIBULATKAN 154,100.00 188,598.85 0.00 342,698.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 162,282.00 0.00 296,282.00

OVERHEAD & PROFIT (15 %) 20,100.00 24,342.30 0.00 44,442.30
N.17 DIBULATKAN 154,100.00 186,624.30 0.00 340,724.00

BAHAN
AHSP Hal ___ 110 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 181,169.00 0.00 315,169.00

OVERHEAD & PROFIT (15 %) 20,100.00 27,175.35 0.00 47,275.35
N.18 DIBULATKAN 154,100.00 208,344.35 0.00 362,444.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 163,999.00 0.00 297,999.00

OVERHEAD & PROFIT (15 %) 20,100.00 24,599.85 0.00 44,699.85
N.19 DIBULATKAN 154,100.00 188,598.85 0.00 342,698.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 189,754.00 0.00 323,754.00

OVERHEAD & PROFIT (15 %) 20,100.00 28,463.10 0.00 48,563.10
N.20 DIBULATKAN 154,100.00 218,217.10 0.00 372,317.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 202,631.50 0.00 336,631.50

OVERHEAD & PROFIT (15 %) 20,100.00 30,394.73 0.00 50,494.73
N.21 DIBULATKAN 154,100.00 233,026.23 0.00 387,126.00
N.22 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 10 CM UK. 10 X 10 CM

BAHAN
Batu Andesit Bakar t.10 cm Uk. 10 x 10 cm 1.0100 M2 79,900.00 - 80,699.00 - 80,699.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 98,753.00 0.00 232,753.00

OVERHEAD & PROFIT (15 %) 20,100.00 14,812.95 0.00 34,912.95
N.22 DIBULATKAN 154,100.00 113,565.95 0.00 267,665.00
N.23 1 M2 PASANG BATU ANDESIT BAKAR BINTIK Uk.10 X 30 CM

BAHAN
Batu Andesit Bakar Bintik 1.0100 M2 90,950.00 - 91,859.50 - 91,859.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
AHSP Hal ___ 111 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
ALAT
JUMLAH 134,000.00 109,913.50 0.00 243,913.50

OVERHEAD & PROFIT (15 %) 20,100.00 16,487.02 0.00 36,587.03
N.23 DIBULATKAN 154,100.00 126,400.53 0.00 280,500.00
N.24 1 M2 PASANG BATU ANDESIT BAKAR BINTIK UK. 30 X 30 CM

BAHAN
Batu Andesit Bakar Bintik Uk. 30 x 30 cm 1.0100 M2 123,250.00 - 124,482.50 - 124,482.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 142,536.50 0.00 276,536.50

OVERHEAD & PROFIT (15 %) 20,100.00 21,380.48 0.00 41,480.48
N.24 DIBULATKAN 154,100.00 163,916.98 0.00 318,016.00

BAHAN
Batu Andesit Bakar t. 5 cm Uk. 10 x 10 cm 1.0100 M2 237,150.00 - 239,521.50 - 239,521.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 257,575.50 0.00 391,575.50

OVERHEAD & PROFIT (15 %) 20,100.00 38,636.33 0.00 58,736.33
N.25 DIBULATKAN 154,100.00 296,211.83 0.00 450,311.00

BAHAN
Batu Andesit Bakar t.5 cm 1.0100 M2 334,900.00 - 338,249.00 - 338,249.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 356,303.00 0.00 490,303.00

OVERHEAD & PROFIT (15 %) 20,100.00 53,445.45 0.00 73,545.45
N.26 DIBULATKAN 154,100.00 409,748.45 0.00 563,848.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 394,077.00 0.00 528,077.00

OVERHEAD & PROFIT (15 %) 20,100.00 59,111.55 0.00 79,211.55
N.27 DIBULATKAN 154,100.00 453,188.55 0.00 607,288.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
AHSP Hal ___ 112 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 134,000.00 195,763.50 0.00 329,763.50

OVERHEAD & PROFIT (15 %) 20,100.00 29,364.52 0.00 49,464.53
N.28 DIBULATKAN 154,100.00 225,128.03 0.00 379,228.00
N.29 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 3 CM UK. 15 X 15 CM, 15 x 30 CM, 20 X 20 CM

BAHAN
Batu Andesit Bakar t.3 cm 1.0100 M2 249,900.00 - 252,399.00 - 252,399.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 270,453.00 0.00 404,453.00

OVERHEAD & PROFIT (15 %) 20,100.00 40,567.95 0.00 60,667.95
N.29 DIBULATKAN 154,100.00 311,020.95 0.00 465,120.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 294,491.00 0.00 428,491.00

OVERHEAD & PROFIT (15 %) 20,100.00 44,173.65 0.00 64,273.65
N.30 DIBULATKAN 154,100.00 338,664.65 0.00 492,764.00
N.31 1 M2 PASANG BATU TEMPLEK ACAK

BAHAN
Batu Templek Acak 1.0100 M2 90,100.00 - 91,001.00 - 91,001.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Templek Acak 1.0000 Ls 128,000.00 128,000.00 - - 128,000.00
ALAT
JUMLAH 128,000.00 109,055.00 0.00 237,055.00

OVERHEAD & PROFIT (15 %) 19,200.00 16,358.25 0.00 35,558.25
N.31 DIBULATKAN 147,200.00 125,413.25 0.00 272,613.00
N.32 1 M2 PASANG BATU TEMPLEK MOTIF

BAHAN
Batu Templek Acak 1.0100 M2 90,100.00 - 91,001.00 - 91,001.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Templek Motif 1.0000 Ls 171,000.00 171,000.00 - - 171,000.00
ALAT
JUMLAH 171,000.00 109,055.00 0.00 280,055.00

OVERHEAD & PROFIT (15 %) 25,650.00 16,358.25 0.00 42,008.25
N.32 DIBULATKAN 196,650.00 125,413.25 0.00 322,063.00
N.33 1 M2 PASANG BATU TEMPLEK UK. 10 X 20 CM

BAHAN
Batu Templek UK. 10 X 20 CM 1.0100 M2 90,100.00 - 91,001.00 - 91,001.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Templek 1.0000 Ls 128,000.00 128,000.00 - - 128,000.00
ALAT
JUMLAH 128,000.00 109,055.00 0.00 237,055.00

OVERHEAD & PROFIT (15 %) 19,200.00 16,358.25 0.00 35,558.25
AHSP Hal ___ 113 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.33 DIBULATKAN 147,200.00 125,413.25 0.00 272,613.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 128,000.00 116,781.50 0.00 244,781.50

OVERHEAD & PROFIT (15 %) 19,200.00 17,517.23 0.00 36,717.23
N.34 DIBULATKAN 147,200.00 134,298.73 0.00 281,498.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 128,000.00 122,791.00 0.00 250,791.00

OVERHEAD & PROFIT (15 %) 19,200.00 18,418.65 0.00 37,618.65
N.35 DIBULATKAN 147,200.00 141,209.65 0.00 288,409.00
N.36 1 M2 PASANG BATU TEMPLEK UK. 20 X 40 CM, & 30 X 30 CM

BAHAN
Batu Templek UK. 20 X 40 CM & 30 X 30 CM 1.0100 M2 156,400.00 - 157,964.00 - 157,964.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 128,000.00 176,018.00 0.00 304,018.00

OVERHEAD & PROFIT (15 %) 19,200.00 26,402.70 0.00 45,602.70
N.36 DIBULATKAN 147,200.00 202,420.70 0.00 349,620.00

BAHAN
Pasir Pasang 0.0350 M3 261,800.00 - 9,163.00 - 9,163.00
UPAH
ALAT
JUMLAH 128,000.00 123,254.25 0.00 251,254.25

OVERHEAD & PROFIT (15 %) 19,200.00 18,488.14 0.00 37,688.14
N.37 DIBULATKAN 147,200.00 141,742.39 0.00 288,942.00
N.38 1 M2 PASANG BATU BOBOS PALIMANAN CORAK UK. 10 X 20 CM

BAHAN
Batu Bobos Palimanan Corak UK. 10 X 20 CM 1.0100 M2 63,750.00 - 64,387.50 - 64,387.50
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 128,000.00 82,441.50 0.00 210,441.50

OVERHEAD & PROFIT (15 %) 19,200.00 12,366.23 0.00 31,566.23
N.38 DIBULATKAN 147,200.00 94,807.73 0.00 242,007.00
AHSP Hal ___ 114 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Bobos Palimanan corak 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 82,441.50 0.00 205,441.50

OVERHEAD & PROFIT (15 %) 18,450.00 12,366.23 0.00 30,816.23
N.39 DIBULATKAN 141,450.00 94,807.73 0.00 236,257.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 98,753.00 0.00 221,753.00

OVERHEAD & PROFIT (15 %) 18,450.00 14,812.95 0.00 33,262.95
N.40 DIBULATKAN 141,450.00 113,565.95 0.00 255,015.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 88,451.00 0.00 211,451.00

OVERHEAD & PROFIT (15 %) 18,450.00 13,267.65 0.00 31,717.65
N.41 DIBULATKAN 141,450.00 101,718.65 0.00 243,168.00
N.42 1 M2 PASANG BATU ANDESIT SUSUN SIRI UK. 3 X 20 CM

BAHAN
Batu Andesit Susun Sirih UK. 3 X 20 CM 1.0100 M2 122,400.00 - 123,624.00 - 123,624.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Andesit Susun Siri 1.0000 Ls 171,000.00 171,000.00 - - 171,000.00
ALAT
JUMLAH 171,000.00 141,678.00 0.00 312,678.00

OVERHEAD & PROFIT (15 %) 25,650.00 21,251.70 0.00 46,901.70
N.42 DIBULATKAN 196,650.00 162,929.70 0.00 359,579.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 171,000.00 152,838.50 0.00 323,838.50

OVERHEAD & PROFIT (15 %) 25,650.00 22,925.77 0.00 48,575.78
N.43 DIBULATKAN 196,650.00 175,764.28 0.00 372,414.00

BAHAN
AHSP Hal ___ 115 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 171,000.00 169,150.00 0.00 340,150.00

OVERHEAD & PROFIT (15 %) 25,650.00 25,372.50 0.00 51,022.50
N.44 DIBULATKAN 196,650.00 194,522.50 0.00 391,172.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 171,000.00 163,999.00 0.00 334,999.00

OVERHEAD & PROFIT (15 %) 25,650.00 24,599.85 0.00 50,249.85
N.45 DIBULATKAN 196,650.00 188,598.85 0.00 385,248.00

BAHAN
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 171,000.00 88,451.00 0.00 259,451.00

OVERHEAD & PROFIT (15 %) 25,650.00 13,267.65 0.00 38,917.65
N.46 DIBULATKAN 196,650.00 101,718.65 0.00 298,368.00
N.47 1 M2 PASANG BATU PROFIL UK. 3 X 50 CM, 4 x 50 CM & 5 X 50 CM

BAHAN
Batu Profil 1.0100 M2 49,300.00 - 49,793.00 - 49,793.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Profil 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 67,847.00 0.00 190,847.00

OVERHEAD & PROFIT (15 %) 18,450.00 10,177.05 0.00 28,627.05
N.47 DIBULATKAN 141,450.00 78,024.05 0.00 219,474.00
N.48 1 M2 PASANG BATU CANDI UK. 10 X 20 CM

BAHAN
Batu Batu Candi Uk. 10 x 20 CM 1.0100 M2 250,000.00 - 252,500.00 - 252,500.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
Pemasangan Batu Candi 1.0000 Ls 134,000.00 134,000.00 - - 134,000.00
ALAT
JUMLAH 134,000.00 270,554.00 0.00 404,554.00

OVERHEAD & PROFIT (15 %) 20,100.00 40,583.10 0.00 60,683.10
N.48 DIBULATKAN 154,100.00 311,137.10 0.00 465,237.00

BAHAN
Batu Candi Uk. 15 x 30 CM 1.0100 M2 103,700.00 - 104,737.00 - 104,737.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
AHSP Hal ___ 116 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 134,000.00 122,791.00 0.00 256,791.00

OVERHEAD & PROFIT (15 %) 20,100.00 18,418.65 0.00 38,518.65
N.49 DIBULATKAN 154,100.00 141,209.65 0.00 295,309.00

BAHAN
Batu Candi Uk. 20 x 40 CM 1.0100 M2 108,800.00 - 109,888.00 - 109,888.00
Pasir Pasang 0.0300 M3 261,800.00 - 7,854.00 - 7,854.00
UPAH
ALAT
JUMLAH 134,000.00 127,942.00 0.00 261,942.00

OVERHEAD & PROFIT (15 %) 20,100.00 19,191.30 0.00 39,291.30
N.50 DIBULATKAN 154,100.00 147,133.30 0.00 301,233.00
N.51 1 M2 PASANG DINDING BILIK RANGKA KAYU BORNEO

BAHAN
Bilik Bambu 1.5000 M2 20,400.00 - 30,600.00 - 30,600.00
Paku Biasa 2" - 5" 0.0120 Kg 18,700.00 - 224.40 - 224.40
List Kayu 2/4 0.0030 M' 6,800.00 - 20.40 - 20.40
UPAH
Pekerja 0.1000 Org 79,000.00 7,900 - - 7,900.00
Tukang Batu 0.0500 Org 103,000.00 5,150 - - 5,150.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 14,250.00 91,534.80 0.00 105,784.80

OVERHEAD & PROFIT (15 %) 2,137.50 13,730.22 0.00 15,867.72
N.51 DIBULATKAN 16,387.50 105,265.02 0.00 121,652.00
N.52 1 M2 MEMBUAT DINDING LAMBRIZERING DARI PAPAN BORNEO

BAHAN
Papan Kayu Borneo 0.0070 M3 7,096,650.00 - 49,676.55 - 49,676.55
Paku 2" - 5" 0.1000 Kg 18,700.00 - 1,870.00 - 1,870.00
Paku sekrup 0.1500 Kg 29,750.00 - 4,462.50 - 4,462.50
UPAH
Pekerja 0.6000 Org 79,000.00 47,400.00 - - 47,400.00
Tukang Kayu 1.8000 Org 110,000.00 198,000.00 - - 198,000.00
Mandor 0.0300 Org 128,000.00 3,840.00 - - 3,840.00
ALAT
JUMLAH 269,400.00 56,009.05 0.00 325,409.05

OVERHEAD & PROFIT (15 %) 40,410.00 8,401.36 0.00 48,811.36
N.52 DIBULATKAN 309,810.00 64,410.41 0.00 374,220.00
N.53 1 M2 MEMBUAT DINDING LAMBRISERING PLYWOOD UK. 120 X 240 cm

BAHAN
Playwood t. 4mm 0.4000 Lbr 140,250.00 - 56,100.00 - 56,100.00
Paku 1/2" - 1" 0.0500 Kg 22,100.00 - 1,105.00 - 1,105.00
UPAH
Pekerja 0.0250 Org 79,000.00 1,975.00 - - 1,975.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0010 Org 128,000.00 128.00 - - 128.00
ALAT
JUMLAH 11,249.00 57,205.00 0.00 68,454.00

OVERHEAD & PROFIT (15 %) 1,687.35 8,580.75 0.00 10,268.10
N.53 DIBULATKAN 12,936.35 65,785.75 0.00 78,722.00
AHSP Hal ___ 117 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.54 1 M2 PASANG RANGKA DINDING PARTISI KAYU KAMPER
BAHAN
Kayu Kamper, Balok 0.0280 M3 10,752,500.00 - 301,070.00 - 301,070.00
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 390,429.65 0.00 457,843.65

OVERHEAD & PROFIT (15 %) 10,112.10 58,564.45 0.00 68,676.55
N.54 DIBULATKAN 77,526.10 448,994.10 0.00 526,520.00
N.55 1 M2 PASANG RANGKA DINDING PARTISI KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 187,951.15 0.00 255,365.15

OVERHEAD & PROFIT (15 %) 10,112.10 28,192.67 0.00 38,304.77
N.55 DIBULATKAN 77,526.10 216,143.82 0.00 293,669.00
N.56 1 M2 PASANG RANGKA DINDING PARTISI KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 296,657.65 0.00 364,071.65

OVERHEAD & PROFIT (15 %) 10,112.10 44,498.65 0.00 54,610.75
N.56 DIBULATKAN 77,526.10 341,156.30 0.00 418,682.00
N.57 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KAMPER

BAHAN
Kayu Kamper, Balok 0.0280 M3 10,752,500.00 - 301,070.00 - 301,070.00
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Lem Kayu 0.5600 Kg 23,800.00 - 13,328.00 - 13,328.00
Teackwood 4 mm 0.8600 Lbr 140,250.00 - 120,615.00 - 120,615.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 524,372.65 0.00 591,786.65

OVERHEAD & PROFIT (15 %) 10,112.10 78,655.90 0.00 88,768.00
N.57 DIBULATKAN 77,526.10 603,028.55 0.00 680,554.00
N.58 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU BORNEO

BAHAN
AHSP Hal ___ 118 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
AHSP Hal ___ 119 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Lem Kayu 0.5600 Kg 23,800.00 - 13,328.00 - 13,328.00
Teackwood 4 mm 0.8600 Lbr 140,250.00 - 120,615.00 - 120,615.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 321,894.15 0.00 389,308.15

OVERHEAD & PROFIT (15 %) 10,112.10 48,284.12 0.00 58,396.22
N.58 DIBULATKAN 77,526.10 370,178.27 0.00 447,704.00
N.59 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Lem Kayu 0.5600 Kg 23,800.00 - 13,328.00 - 13,328.00
Teakwood 4 mm 0.8600 Lbr 140,250.00 - 120,615.00 - 120,615.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 430,600.65 0.00 498,014.65

OVERHEAD & PROFIT (15 %) 10,112.10 64,590.10 0.00 74,702.20
N.59 DIBULATKAN 77,526.10 495,190.75 0.00 572,716.00
N.60 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (DUA MUKA)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Multiplek 9 mm 0.6944 Lbr 157,250.00 - 109,201.39 - 109,201.39
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 405,859.04 0.00 473,273.04

OVERHEAD & PROFIT (15 %) 10,112.10 60,878.86 0.00 70,990.96
N.60 DIBULATKAN 77,526.10 466,737.89 0.00 544,263.00
N.61 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (SATU MUKA)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Multiplek 9 mm 0.3472 Lbr 157,250.00 - 54,600.69 - 54,600.69
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 351,258.34 0.00 418,672.34

OVERHEAD & PROFIT (15 %) 10,112.10 52,688.75 0.00 62,800.85
N.61 DIBULATKAN 77,526.10 403,947.10 0.00 481,473.00
N.62 1 M2 PASANG DINDING PARTISI TRIPLEK 3 MM, RANGKA KAYU BORNEO

BAHAN
AHSP Hal ___ 120 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Paku Biasa 2" - 5" 0.1500 Kg 18,700.00 - 2,805.00 - 2,805.00
Lem Kayu 0.5600 Kg 23,800.00 - 13,328.00 - 13,328.00
Triplek 3 mm 0.8600 Lbr 62,050.00 - 53,363.00 - 53,363.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 128,000.00 1,024.00 - - 1,024.00
ALAT
JUMLAH 67,414.00 254,642.15 0.00 322,056.15

OVERHEAD & PROFIT (15 %) 10,112.10 38,196.32 0.00 48,308.42
N.62 DIBULATKAN 77,526.10 292,838.47 0.00 370,364.00
N.63 1 M2 PASANG PARTISI RANGKA METAL FURING LAPIS GYPSUM DUA MUKA
BAHAN
Rangka Metal C Stud Lebar 75 mm 1.9500 M' 90,950.00 - 177,352.50 - 177,352.50
Gypsum 0.6944 Lbr 82,450.00 - 57,256.94 - 57,256.94
Skrup 0.1700 Kg 23,800.00 - 4,046.00 - 4,046.00
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.6000 Org 110,000.00 66,000.00 - - 66,000.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 89,672.00 250,066.69 0.00 339,738.69

OVERHEAD & PROFIT (15 %) 13,450.80 37,510.00 0.00 50,960.80
N.63 DIBULATKAN 103,122.80 287,576.70 0.00 390,699.00
N.64 1 M2 PASANG PARTISI RANGKA METAL FURING LAPIS GRC DUA MUKA
BAHAN
Rangka Metal C Stud Lebar 75 mm 1.9500 M' 90,950.00 - 177,352.50 - 177,352.50
GRC 8 mm 0.6944 Lbr 68,000.00 - 47,222.22 - 47,222.22
Skrup 0.1700 Kg 23,800.00 - 4,046.00 - 4,046.00
Compoun 0.1250 Zak 79,050.00 - 9,881.25 - 9,881.25
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Kayu 0.6000 Org 110,000.00 66,000.00 - - 66,000.00
Mandor 0.0090 Org 128,000.00 1,152.00 - - 1,152.00
ALAT
JUMLAH 89,672.00 240,031.97 0.00 329,703.97

OVERHEAD & PROFIT (15 %) 13,450.80 36,004.80 0.00 49,455.60
N.64 DIBULATKAN 103,122.80 276,036.77 0.00 379,159.00
N.65 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (POLOS/BIASA)
BAHAN
Rangka Partisi Block Board 18 mm 0.3472 M2 95,329.86 - 33,098.53 - 33,098.53
Multiplek 9 mm 0.6944 Lbr 157,250.00 - 109,194.40 - 109,194.40
Lapisan HPL 0.6944 Lbr 322,150.00 - 223,700.96 - 223,700.96
List Stainless T 4.0000 M' 42,500.00 - 170,000.00 - 170,000.00
Lem kayu 2.0000 Kg 23,800.00 - 47,600.00 - 47,600.00
UPAH
Pekerja 0.7200 Org 79,000.00 56,880.00 - - 56,880.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 128,000.00 4,608.00 - - 4,608.00
ALAT
JUMLAH 216,624.00 583,593.89 0.00 800,217.89

OVERHEAD & PROFIT (15 %) 32,493.60 87,539.08 0.00 120,032.68
N.65 DIBULATKAN 249,117.60 671,132.97 0.00 920,250.00
AHSP Hal ___ 121 of 145

NO URAIAN INDEKS SAT.
HARGA SAT. UPAH BAHAN ALAT JUMLAH
(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.66 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (POLOS/BIASA)
BAHAN
Multiplek 9 mm 0.3472 Lbr 157,250.00 - 54,597.20 - 54,597.20
Lapisan HPL 0.3472 Lbr 322,150.00 - 111,850.48 - 111,850.48
Lem kayu 2.0000 Kg 23,800.00 - 47,600.00 - 47,600.00
UPAH
Pekerja 0.7200 Org 79,000.00 56,880.00 - - 56,880.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 128,000.00 4,608.00 - - 4,608.00
ALAT
JUMLAH 216,624.00 332,146.21 0.00 548,770.21

OVERHEAD & PROFIT (15 %) 32,493.60 49,821.93 0.00 82,315.53
N.66 DIBULATKAN 249,117.60 381,968.14 0.00 631,085.00
N.67 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (TEXTURE)
BAHAN
Multiplek 9 mm 0.6944 Lbr 157,250.00 - 109,194.40 - 109,194.40
Lapisan HPL 0.6944 Lbr 273,000.00 - 189,571.20 - 189,571.20
Lem kayu 2.0000 Kg 23,800.00 - 47,600.00 - 47,600.00
UPAH
Pekerja 0.7200 Org 79,000.00 56,880.00 - - 56,880.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 128,000.00 4,608.00 - - 4,608.00
ALAT
JUMLAH 216,624.00 549,464.13 0.00 766,088.13

OVERHEAD & PROFIT (15 %) 32,493.60 82,419.62 0.00 114,913.22
N.67 DIBULATKAN 249,117.60 631,883.75 0.00 881,001.00
N.68 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (TEXTURE)
BAHAN
Multiplek 9 mm 0.3472 Lbr 157,250.00 - 54,597.20 - 54,597.20
Lapisan HPL 0.3472 Lbr 273,000.00 - 94,785.60 - 94,785.60
Lem kayu 2.0000 Kg 23,800.00 - 47,600.00 - 47,600.00
UPAH
Pekerja 0.7200 Org 79,000.00 56,880.00 - - 56,880.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 128,000.00 4,608.00 - - 4,608.00
ALAT
JUMLAH 216,624.00 315,081.33 0.00 531,705.33

OVERHEAD & PROFIT (15 %) 32,493.60 47,262.20 0.00 79,755.80
N.68 DIBULATKAN 249,117.60 362,343.53 0.00 611,461.00
N.69 1 M2 PASANG DINDING WALLPAPER L. 50 cm

BAHAN
Wall Paper 1.2000 M2 66,300.00 - 79,560.00 - 79,560.00
Lem Adhesive Wall Paper 0.2500 Kg 23,800.00 - 5,950.00 - 5,950.00
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 24,740.00 85,510.00 0.00 110,250.00

OVERHEAD & PROFIT (15 %) 3,711.00 12,826.50 0.00 16,537.50
N.69 DIBULATKAN 28,451.00 98,336.50 0.00 126,787.00
AHSP Hal ___ 122 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O PEKERJAAN PAGAR DAN HALAMAN
O.1 1 M' PASANG PAGAR BETON PRACETAK (5 x40 x 240) CM, TINGGI 2 M
BAHAN
Panel Beton Pracetak 2.0833 Lbr 163,200.00 - 339,994.56 - 339,994.56
UPAH
Pekerja 0.3750 Org 79,000.00 29,625.00 - - 29,625.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 128,000.00 2,432.00 - - 2,432.00
ALAT
JUMLAH 46,276.00 339,994.56 0.00 386,270.56

OVERHEAD & PROFIT (15 %) 6,941.40 50,999.18 0.00 57,940.58
O.1 DIBULATKAN 53,217.40 390,993.74 0.00 444,211.00
O.2 1 BTG PASANG TIANG PAGAR PRACETAK TINGGI 3 M

BAHAN
Kolom Beton Pracetak Panjang 3 M' 1.0000 Btg 462,400.00 - 462,400.00 - 462,400.00
Pasir Beton 0.0740 M3 296,650.00 - 21,952.10 - 21,952.10
Batu Pecah mesin 2/3 0.1460 M3 313,650.00 - 45,792.90 - 45,792.90
UPAH
Pekerja 0.3750 Org 79,000.00 29,625.00 - - 29,625.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 128,000.00 2,432.00 - - 2,432.00
ALAT
JUMLAH 46,276.00 587,520.00 0.00 633,796.00

OVERHEAD & PROFIT (15 %) 6,941.40 88,128.00 0.00 95,069.40
O.2 DIBULATKAN 53,217.40 675,648.00 0.00 728,865.00
O.3 1 M2 PAGAR BRC LENGKAP DENGAN TIANG t. 120 cm P. 240 cm

BAHAN
Pagar BRC 0.4340 Lbr 283,050.00 - 122,843.70 - 122,843.70
Pipa GI Ø 2" 1.7000 M' 116,450.00 - 197,965.00 - 197,965.00
Kawat Duri 2.5000 M' 16,150.00 - 40,375.00 - 40,375.00
Pasir Beton 0.0050 M3 296,650.00 - 1,483.25 - 1,483.25
Batu Pecah mesin 2/3 0.0090 M3 313,650.00 - 2,822.85 - 2,822.85
UPAH
Pekerja 0.3750 Org 79,000.00 29,625.00 - - 29,625.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 128,000.00 2,432.00 - - 2,432.00
ALAT
JUMLAH 46,276.00 368,039.80 0.00 414,315.80

OVERHEAD & PROFIT (15 %) 6,941.40 55,205.97 0.00 62,147.37
O.3 DIBULATKAN 53,217.40 423,245.77 0.00 476,463.00
O.4 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Warna 6 cm (Uk. 20 x 10 cm) 1.0100 M2 63,750.00 - 64,387.50 - 64,387.50
Pasir Urug 0.0500 M3 194,650.00 - 9,732.50 - 9,732.50
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 128,000.00 166.40 - - 166.40
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 82,016.40 74,120.00 0.00 156,136.40

OVERHEAD & PROFIT (15 %) 12,302.46 11,118.00 0.00 23,420.46
O.4 DIBULATKAN 94,318.86 85,238.00 0.00 179,556.00
O.5 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
AHSP Hal ___ 123 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Paving Block Warna 8 cm (Uk. 20 x 10 cm) 1.0100 M2 72,250.00 - 72,972.50 - 72,972.50
Pasir Urug 0.0700 M3 194,650.00 - 13,625.50 - 13,625.50
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 128,000.00 166.40 - - 166.40
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 82,016.40 86,598.00 0.00 168,614.40

OVERHEAD & PROFIT (15 %) 12,302.46 12,989.70 0.00 25,292.16
O.5 DIBULATKAN 94,318.86 99,587.70 0.00 193,906.00
O.6 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Natural 6 cm (Uk. 20 x 10 cm) 1.0100 M2 56,100.00 - 56,661.00 - 56,661.00
Pasir Urug 0.0500 M3 194,650.00 - 9,732.50 - 9,732.50
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 66,393.50 0.00 145,827.50

OVERHEAD & PROFIT (15 %) 11,915.10 9,959.03 0.00 21,874.13
O.6 DIBULATKAN 91,349.10 76,352.53 0.00 167,701.00
O.7 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Natural 8 cm (Uk. 20 x 10 cm) 1.0100 M2 66,300.00 - 66,963.00 - 66,963.00
Pasir Urug 0.0700 M3 194,650.00 - 13,625.50 - 13,625.50
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 128,000.00 166.40 - - 166.40
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 82,016.40 80,588.50 0.00 162,604.90

OVERHEAD & PROFIT (15 %) 12,302.46 12,088.28 0.00 24,390.73
O.7 DIBULATKAN 94,318.86 92,676.78 0.00 186,995.00
O.8 1 M2 PASANGAN PAVING BLOCK LAMA

BAHAN
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 128,000.00 166.40 - - 166.40
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 82,016.40 19,465.00 0.00 101,481.40

OVERHEAD & PROFIT (15 %) 12,302.46 2,919.75 0.00 15,222.21
O.8 DIBULATKAN 94,318.86 22,384.75 0.00 116,703.00
O.9 1 M2 PASANGAN PAVING TON NATURAL TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Natural 6 cm (Uk. 20 x 10 cm) 1.0100 M2 94,000.00 - 94,940.00 - 94,940.00
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
AHSP Hal ___ 124 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 114,405.00 0.00 193,839.00

OVERHEAD & PROFIT (15 %) 11,915.10 17,160.75 0.00 29,075.85
O.9 DIBULATKAN 91,349.10 131,565.75 0.00 222,914.00
O.10 1 M2 PASANGAN PAVING TON NATURAL TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Natural 8 cm (Uk. 20 x 10 cm) 1.0100 M2 105,000.00 - 106,050.00 - 106,050.00
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 125,515.00 0.00 204,949.00

OVERHEAD & PROFIT (15 %) 11,915.10 18,827.25 0.00 30,742.35
O.10 DIBULATKAN 91,349.10 144,342.25 0.00 235,691.00
O.11 1 M2 PASANGAN PAVING TON WARNA T. 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Warna 6 cm (Uk. 20 x 10 cm) 1.0100 M2 105,000.00 - 106,050.00 - 106,050.00
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 125,515.00 0.00 204,949.00

OVERHEAD & PROFIT (15 %) 11,915.10 18,827.25 0.00 30,742.35
O.11 DIBULATKAN 91,349.10 144,342.25 0.00 235,691.00
O.12 1 M2 PASANGAN PAVING TON WARNA T. 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Warna 8 cm (Uk. 20 x 10 cm) 1.0100 M2 116,000.00 - 117,160.00 - 117,160.00
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 136,625.00 0.00 216,059.00

OVERHEAD & PROFIT (15 %) 11,915.10 20,493.75 0.00 32,408.85
O.12 DIBULATKAN 91,349.10 157,118.75 0.00 248,467.00
O.13 1 M2 PASANGAN PAVING TON TEBAL 6 CM (setara CISANGKAN) (Uk. 20 x 10 cm)

BAHAN
Paving Ton Cisangkan Tebal 6 cm (Uk. 20 x 10 cm 1.0100 M2 221,850.00 - 224,068.50 - 224,068.50
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 243,533.50 0.00 322,967.50
AHSP Hal ___ 125 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 11,915.10 36,530.03 0.00 48,445.13
O.13 DIBULATKAN 91,349.10 280,063.53 0.00 371,412.00
O.14 1 M2 PASANGAN PAVING TON TEBAL 8 CM (setara CISANGKAN) (Uk. 20 x 10 cm)

BAHAN
Paving Ton Cisangkan Tebal 8 cm (Uk. 20 x 10 cm 1.0100 M2 259,250.00 - 261,842.50 - 261,842.50
Pasir Urug 0.1000 M3 194,650.00 - 19,465.00 - 19,465.00
UPAH
Pekerja 0.2500 OH 79,000.00 19,750.00 - - 19,750.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 128,000.00 384.00 - - 384.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 79,434.00 281,307.50 0.00 360,741.50

OVERHEAD & PROFIT (15 %) 11,915.10 42,196.13 0.00 54,111.23
O.14 DIBULATKAN 91,349.10 323,503.63 0.00 414,852.00
O.15 1 M2 PAGAR BESI TEMPA MOTIF BATIK (SINGLE)

BAHAN
Pembuatan & Pemasangan Pagar Besi Tempa 1.0000 Ls 735,000.00 735,000.00
Motif Batik (Single)
UPAH
ALAT
JUMLAH 0.00 735,000.00 0.00 735,000.00

OVERHEAD & PROFIT (15 %) 0.00 110,250.00 0.00 110,250.00
HARGA SATUAN PEKERJAAN 0.00 845,250.00 0.00 845,250.00
O.15 DIBULATKAN 0.00 845,250.00 0.00 845,250.00
O.16 1 M2 PAGAR BESI TEMPA MOTIF BATIK (DOUBLE)

BAHAN
Pembuatan & Pemasangan Pagar Besi Tempa 1.0000 Ls 1,365,000.00 1,365,000.00
Motif Batik (Double)
UPAH
ALAT
JUMLAH 0.00 1,365,000.00 0.00 1,365,000.00

OVERHEAD & PROFIT (15 %) 0.00 204,750.00 0.00 204,750.00
HARGA SATUAN PEKERJAAN 0.00 1,569,750.00 0.00 1,569,750.00
O.16 DIBULATKAN 0.00 1,569,750.00 0.00 1,569,750.00
P PEKERJAAN PENGECATAN
P.1 1 M2 MENGIKIS / MENGEROK PERMUKAAN CAT DINDING LAMA
BAHAN
Soda Api 0.0500 Kg 49,300.00 - 2,465.00 - 2,465.00
UPAH
Pekerja 0.1500 Org 79,000.00 11,850.00 - - 11,850.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 12,234.00 2,465.00 0.00 14,699.00

OVERHEAD & PROFIT (15 %) 1,835.10 369.75 0.00 2,204.85
P.1 DIBULATKAN 14,069.10 2,834.75 0.00 16,903.00
P.2 1 M2 MENDEMPUL DAN MENGGOSOK KAYU

BAHAN
Dempul Jadi 0.0800 Kg 58,650.00 - 4,692.00 - 4,692.00
Minyak Cat 0.0200 Ltr 32,300.00 - 646.00 - 646.00
Batu Apung 0.0100 Kg 62,900.00 - 629.00 - 629.00
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0400 Org 79,000.00 3,160.00 - - 3,160.00
Tukang Cat 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
AHSP Hal ___ 126 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 8,048.00 9,367.00 0.00 17,415.00

OVERHEAD & PROFIT (15 %) 1,207.20 1,405.05 0.00 2,612.25
P.2 DIBULATKAN 9,255.20 10,772.05 0.00 20,027.00
P.3 1 M2 PENGECATAN BIDANG KAYU LAMA

BAHAN
Plamir 0.1500 Kg 47,600.00 - 7,140.00 - 7,140.00
Cat Dasar 0.1700 Kg 65,450.00 - 11,126.50 - 11,126.50
Cat Penutup 0.1700 Kg 65,450.00 - 11,126.50 - 11,126.50
Ampelas 0.2667 Lbr 6,800.00 - 1,813.56 - 1,813.56
Minyak Cat 0.1000 Ltr 32,300.00 - 3,230.00 - 3,230.00
Kuas 0.0330 Bh 11,050.00 - 364.65 - 364.65
UPAH
Pekerja 0.0700 Org 79,000.00 5,530.00 - - 5,530.00
Tukang Cat 0.0750 Org 103,000.00 7,725.00 - - 7,725.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 14,415.00 34,801.21 0.00 49,216.21

OVERHEAD & PROFIT (15 %) 2,162.25 5,220.18 0.00 7,382.43
P.3 DIBULATKAN 16,577.25 40,021.39 0.00 56,598.00
P.4 1 M2 PENGECATAN BID. KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
BAHAN
Cat Meni 0.2000 Kg 41,650.00 - 8,330.00 - 8,330.00
Plamir 0.1500 Kg 47,600.00 - 7,140.00 - 7,140.00
Cat Dasar 0.1700 Kg 65,450.00 - 11,126.50 - 11,126.50
Cat Penutup 2 x 0.2600 Kg 65,450.00 - 17,017.00 - 17,017.00
Ampelas 0.0200 Lbr 6,800.00 - 136.00 - 136.00
Minyak Cat 0.0300 Ltr 32,300.00 - 969.00 - 969.00
Kuas 0.0100 Bh 11,050.00 - 110.50 - 110.50
UPAH
Pekerja 0.0700 Org 79,000.00 5,530.00 - - 5,530.00
Tukang Cat 0.0090 Org 103,000.00 927.00 - - 927.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 7,513.00 44,829.00 0.00 52,342.00

OVERHEAD & PROFIT (15 %) 1,126.95 6,724.35 0.00 7,851.30
P.4 DIBULATKAN 8,639.95 51,553.35 0.00 60,193.00
P.5 1 M2 PENGECATAN KANSTIN

BAHAN
Cat Penutup 2 x 0.2600 Kg 65,450.00 - 17,017.00 - 17,017.00
Minyak Cat 0.1500 Ltr 32,300.00 - 4,845.00 - 4,845.00
Kuas 0.0500 Bh 11,050.00 - 552.50 - 552.50
UPAH
Pekerja 0.0700 Org 79,000.00 5,530.00 - - 5,530.00
Tukang Cat 0.0090 Org 103,000.00 927.00 - - 927.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 7,449.00 22,414.50 0.00 29,863.50

OVERHEAD & PROFIT (15 %) 1,117.35 3,362.17 0.00 4,479.53
P.5 DIBULATKAN 8,566.35 25,776.68 0.00 34,343.00
P.6 1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP
BAHAN
Cat Meni 0.2000 Kg 41,650.00 - 8,330.00 - 8,330.00
Plamir 0.1500 Kg 47,600.00 - 7,140.00 - 7,140.00
Cat Dasar 0.1700 Kg 65,450.00 - 11,126.50 - 11,126.50
Cat Penutup 3 x 0.3500 Kg 65,450.00 - 22,907.50 - 22,907.50
Ampelas 0.0200 Lbr 6,800.00 - 136.00 - 136.00
Minyak Cat 0.0300 Ltr 32,300.00 - 969.00 - 969.00
Kuas 0.0100 Bh 11,050.00 - 110.50 - 110.50
UPAH
AHSP Hal ___ 127 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.0700 Org 79,000.00 5,530.00 - - 5,530.00
Tukang Cat 0.1050 Org 103,000.00 10,815.00 - - 10,815.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 17,177.00 50,719.50 0.00 67,896.50

OVERHEAD & PROFIT (15 %) 2,576.55 7,607.92 0.00 10,184.48
P.6 DIBULATKAN 19,753.55 58,327.43 0.00 78,080.00
P.7 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU, 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP
BAHAN
Cat Meni 0.1000 Kg 41,650.00 - 4,165.00 - 4,165.00
Plamir 0.0750 Kg 47,600.00 - 3,570.00 - 3,570.00
Cat Dasar 0.0850 Kg 65,450.00 - 5,563.25 - 5,563.25
Cat Penutup 3 x 0.1750 Kg 65,450.00 - 11,453.75 - 11,453.75
Ampelas 0.0100 Lbr 6,800.00 - 68.00 - 68.00
Minyak Cat 0.0150 Ltr 32,300.00 - 484.50 - 484.50
Kuas 0.0050 Bh 11,050.00 - 55.25 - 55.25
UPAH
Pekerja 0.0350 Org 79,000.00 2,765.00 - - 2,765.00
Tukang Cat 0.0525 Org 103,000.00 5,407.50 - - 5,407.50
Mandor 0.0015 Org 128,000.00 192.00 - - 192.00
ALAT
JUMLAH 8,588.50 25,359.75 0.00 33,948.25

OVERHEAD & PROFIT (15 %) 1,288.27 3,803.96 0.00 5,092.24
P.7 DIBULATKAN 9,876.78 29,163.71 0.00 39,040.00
P.8 1 M2 PENGECATAN BIDANG KAYU DENGAN MELAMIK

BAHAN
Wood Filler 0.1500 Kg 49,300.00 - 7,395.00 - 7,395.00
Woodstain 0.2500 Ltr 84,150.00 - 21,037.50 - 21,037.50
Sending sealer 0.3500 Ltr 76,500.00 - 26,775.00 - 26,775.00
Melamic 0.2500 Ltr 84,150.00 - 21,037.50 - 21,037.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
Minyak Cat / Thiner 0.5000 Ltr 32,300.00 - 16,150.00 - 16,150.00
Alat Bantu (Alat semprot, dll) 1.0000 Ls 30,000.00 - 30,000.00 - 30,000.00
UPAH
Pekerja 0.5000 Org 79,000.00 39,500.00 - - 39,500.00
Tukang Cat 0.5000 Org 103,000.00 51,500.00 - - 51,500.00
Mandor 0.0050 Org 128,000.00 640.00 - - 640.00
ALAT
JUMLAH 97,240.00 125,795.00 0.00 223,035.00

OVERHEAD & PROFIT (15 %) 14,586.00 18,869.25 0.00 33,455.25
P.8 DIBULATKAN 111,826.00 144,664.25 0.00 256,490.00
P.9 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU DENGAN MELAMIK

BAHAN
Wood Filler 0.0750 Kg 49,300.00 - 3,697.50 - 3,697.50
Woodstain 0.1250 Ltr 84,150.00 - 10,518.75 - 10,518.75
Sending sealer 0.1750 Ltr 76,500.00 - 13,387.50 - 13,387.50
Melamic 0.1250 Ltr 84,150.00 - 10,518.75 - 10,518.75
Ampelas 0.2500 Lbr 6,800.00 - 1,700.00 - 1,700.00
Minyak Cat / Thiner 0.2500 Ltr 32,300.00 - 8,075.00 - 8,075.00
Alat Bantu (Alat semprot, dll) 0.5000 Ls 30,000.00 - 15,000.00 - 15,000.00
UPAH
Pekerja 0.2500 Org 79,000.00 19,750.00 - - 19,750.00
Tukang Cat 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 48,620.00 62,897.50 0.00 111,517.50

OVERHEAD & PROFIT (15 %) 7,293.00 9,434.63 0.00 16,727.63
P.9 DIBULATKAN 55,913.00 72,332.13 0.00 128,245.00
AHSP Hal ___ 128 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.10 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR
BAHAN
Politur 0.1500 Ltr 93,500.00 - 14,025.00 - 14,025.00
Politur Jadi 0.3720 Ltr 32,300.00 - 12,015.60 - 12,015.60
Ampelas 2.0000 Lbr 6,800.00 - 13,600.00 - 13,600.00
Spirtus 0.2000 Ltr 12,750.00 - 2,550.00 - 2,550.00
Kuas 3" 0.0100 Bh 11,050.00 - 110.50 - 110.50
UPAH
Pekerja 0.0400 Org 79,000.00 3,160.00 - - 3,160.00
Tukang Cat 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 11,516.00 42,301.10 0.00 53,817.10

OVERHEAD & PROFIT (15 %) 1,727.40 6,345.17 0.00 8,072.57
P.10 DIBULATKAN 13,243.40 48,646.27 0.00 61,889.00
P.11 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU DAN TER

BAHAN
Residu atau Ter 0.3500 Ltr 58,650.00 - 20,527.50 - 20,527.50
UPAH
Pekerja 0.1000 Org 79,000.00 7,900.00 - - 7,900.00
Mandor 0.0060 Org 128,000.00 768.00 - - 768.00
ALAT
JUMLAH 8,668.00 20,527.50 0.00 29,195.50

OVERHEAD & PROFIT (15 %) 1,300.20 3,079.13 0.00 4,379.33
P.11 DIBULATKAN 9,968.20 23,606.63 0.00 33,574.00
P.12 1 M2 PENGECATAN TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
BAHAN
Plamir 0.1000 Kg 21,250.00 - 2,125.00 - 2,125.00
Cat Dasar 0.1000 Kg 42,500.00 - 4,250.00 - 4,250.00
Cat Penutup 2x 0.2600 Kg 42,500.00 - 11,050.00 - 11,050.00
Roll Cat 0.0100 Bh 31,450.00 - 314.50 - 314.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 9,158.60 21,139.50 0.00 30,298.10

OVERHEAD & PROFIT (15 %) 1,373.79 3,170.92 0.00 4,544.71
P.12 DIBULATKAN 10,532.39 24,310.43 0.00 34,842.00
P.13 1 M2 PENGECATAN TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX
BAHAN
Plamir 0.1000 Kg 21,250.00 - 2,125.00 - 2,125.00
Cat Dasar Dulux 0.1000 Kg 61,200.00 - 6,120.00 - 6,120.00
Cat Penutup 2x Dulux 0.2600 Kg 61,200.00 - 15,912.00 - 15,912.00
Roll Cat 0.0100 Bh 31,450.00 - 314.50 - 314.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 9,094.60 27,871.50 0.00 36,966.10

OVERHEAD & PROFIT (15 %) 1,364.19 4,180.72 0.00 5,544.92
P.13 DIBULATKAN 10,458.79 32,052.23 0.00 42,511.00
P.14 1 M2 PENGECATAN TEMBOK LAMA 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
BAHAN
Cat Dasar 0.1200 Kg 42,500.00 - 5,100.00 - 5,100.00
AHSP Hal ___ 129 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Cat Penutup 2x 0.1800 Kg 42,500.00 - 7,650.00 - 7,650.00
Roll Cat 0.0100 Bh 31,450.00 - 314.50 - 314.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0280 Org 79,000.00 2,212.00 - - 2,212.00
Tukang Cat 0.0420 Org 103,000.00 4,326.00 - - 4,326.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 7,392.40 16,464.50 0.00 23,856.90

OVERHEAD & PROFIT (15 %) 1,108.86 2,469.67 0.00 3,578.54
P.14 DIBULATKAN 8,501.26 18,934.18 0.00 27,435.00
P.15 1 M2 PENGECATAN TEMBOK LAMA 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX
BAHAN
Cat Dasar Dulux 0.1200 Kg 61,200.00 - 7,344.00 - 7,344.00
Cat Penutup 2x Dulux 0.1800 Kg 61,200.00 - 11,016.00 - 11,016.00
Roll Cat 0.0100 Bh 31,450.00 - 314.50 - 314.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0280 Org 79,000.00 2,212.00 - - 2,212.00
Tukang Cat 0.0420 Org 103,000.00 4,326.00 - - 4,326.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 7,328.40 22,074.50 0.00 29,402.90

OVERHEAD & PROFIT (15 %) 1,099.26 3,311.17 0.00 4,410.44
P.15 DIBULATKAN 8,427.66 25,385.68 0.00 33,813.00
P.16 1 M2 PENGECATAN PLAFOND 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP

BAHAN
Cat Dasar 0.1000 Kg 42,500.00 - 4,250.00 - 4,250.00
Cat Penutup 2x 0.2600 Kg 42,500.00 - 11,050.00 - 11,050.00
Roll Cat 0.0100 Bh 31,450.00 - 314.50 - 314.50
Ampelas 0.5000 Lbr 6,800.00 - 3,400.00 - 3,400.00
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0030 Org 128,000.00 384.00 - - 384.00
ALAT
JUMLAH 9,158.60 19,014.50 0.00 28,173.10

OVERHEAD & PROFIT (15 %) 1,373.79 2,852.17 0.00 4,225.96
P.16 DIBULATKAN 10,532.39 21,866.68 0.00 32,399.00
P.17 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI

BAHAN
Meni Besi 0.1000 Kg 41,650.00 - 4,165.00 - 4,165.00
Kuas 0.0100 Kg 11,050.00 - 110.50 - 110.50
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0025 Org 128,000.00 320.00 - - 320.00
ALAT
JUMLAH 24,740.00 4,275.50 0.00 29,015.50

OVERHEAD & PROFIT (15 %) 3,711.00 641.32 0.00 4,352.33
P.17 DIBULATKAN 28,451.00 4,916.83 0.00 33,367.00
P.18 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI ZINGCHROMATE

BAHAN
Meni Besi Zingchromate 0.1000 Kg 58,650.00 - 5,865.00 - 5,865.00
Kuas 0.0100 Kg 11,050.00 - 110.50 - 110.50
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
AHSP Hal ___ 130 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 25,700.00 5,975.50 0.00 31,675.50

OVERHEAD & PROFIT (15 %) 3,855.00 896.32 0.00 4,751.33
P.18 DIBULATKAN 29,555.00 6,871.83 0.00 36,426.00
P.19 1 M2 MENGECAT DENGAN CAT DUCO

BAHAN
Cat Duco 0.1000 Kg 91,800.00 - 9,180.00 - 9,180.00
Kuas 0.0100 Kg 11,050.00 - 110.50 - 110.50
UPAH
Pekerja 0.0200 Org 79,000.00 1,580.00 - - 1,580.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 25,700.00 9,290.50 0.00 34,990.50

OVERHEAD & PROFIT (15 %) 3,855.00 1,393.58 0.00 5,248.58
P.19 DIBULATKAN 29,555.00 10,684.08 0.00 40,239.00
P.20 1 M2 MENGECAT BESI ( 3x )

BAHAN
Meni Besi 0.1670 Kg 41,650.00 - 6,955.55 - 6,955.55
Cat Besi 0.2000 Kg 66,300.00 - 13,260.00 - 13,260.00
Ampelas Besi 0.4000 Lbr 6,800.00 - 2,720.00 - 2,720.00
Minyak Cat Thiner 0.1500 Ltr 32,300.00 - 4,845.00 - 4,845.00
Kuas 0.0500 Bh 11,050.00 - 552.50 - 552.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Cat 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 51,340.00 28,333.05 0.00 79,673.05

OVERHEAD & PROFIT (15 %) 7,701.00 4,249.96 0.00 11,950.96
P.20 DIBULATKAN 59,041.00 32,583.01 0.00 91,624.00
P.21 1 M2 MENGECAT BESI ( 3x ) POLLY URETHANE

BAHAN
Meni Besi Zingchromate 0.1670 Kg 58,650.00 - 9,794.55 - 9,794.55
Cat Besi Pollyurethane 0.2000 Kg 85,850.00 - 17,170.00 - 17,170.00
Ampelas Besi 0.4000 Lbr 6,800.00 - 2,720.00 - 2,720.00
Kuas 0.0500 Bh 11,050.00 - 552.50 - 552.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Cat 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0100 Org 128,000.00 1,280.00 - - 1,280.00
ALAT
JUMLAH 51,340.00 35,082.05 0.00 86,422.05

OVERHEAD & PROFIT (15 %) 7,701.00 5,262.31 0.00 12,963.31
P.21 DIBULATKAN 59,041.00 40,344.36 0.00 99,385.00
P.22 1 M2 MENGECAT BESI LAMA ( 3x )

BAHAN
Cat Besi 0.2000 Kg 66,300.00 - 13,260.00 - 13,260.00
Ampelas Besi 0.4000 Lbr 6,800.00 - 2,720.00 - 2,720.00
Kuas 0.0500 Bh 11,050.00 - 552.50 - 552.50
UPAH
Pekerja 0.2000 Org 79,000.00 15,800.00 - - 15,800.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
AHSP Hal ___ 131 of 145

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0020 Org 128,000.00 256.00 - - 256.00
ALAT
JUMLAH 36,880.00 21,377.50 0.00 58,257.50

OVERHEAD & PROFIT (15 %) 5,532.00 3,206.63 0.00 8,738.63
P.22 DIBULATKAN 42,412.00 24,584.13 0.00 66,996.00
Indramayu, ……………... 2022

0.00
Dibuat,
KONSULTAN PERENCANA
SUNARYO, ST.,MT
Direktur
-
AHSP Hal ___ 132 of 145

I PEKERJAAN PERSIAPAN
5.00 Pembersihan Lapangan
P X L = JUMLAH
25.50 6.00 = 153.00 M2
II PEKERJAAN TANAH DAN PASIR

1.00 Pek. Galian Tanah Pondasi
P x L x T = JUMLAH M X TITIK = JUMLAH TOTAL
0.70 0.70 0.60 = 0.29 12.00 = 3.53
Pek. Urugan Kembali Bekas Galian
m3 H.A Gal- m3 pndasi dan= jumlah
3.53 1.65 = 1.88
Pek. Urugan Tanah Lokal t.30cm + (Sisa hasil galan tanah pondasi)
P x L X T = JUMLAH M3
23.00 5.00 0.40 = 46.00
4.00 Pek. Lapisan pasir Alas Lantai t. 5 cm
0.70 0.70 0.05 = 0.02 12.00 = 0.29
Pek. Lapisan pasir bawah Lantai t. 5 cm
P x L x T = JUMLAH M3
23.00 5.00 0.05 = 5.75
III PEKERJAAN BETON

- Pek. Beton Tumbuk 1Pc : 3Ps : 5Kr Lapisan Dasar Lantai t = 5 cm
0.70 0.70 0.05 = 0.02 12.00 = 0.29
2.00 Pek. Kolom 15/15 cm
- Cor Beton K.175 Site mix
0.50 0.50 0.20 = 0.05 12.00 = 0.60
Pek. Begisting dengan papan terentang
P x T = JUMLAH X TITIK = JUMLAH
2.80 0.20 = 0.56 12.00 6.72
Pek. Pembesian U-24
Berat KG x titk = kg
9.86 12.00 118.38
3.00 Pek. Ring Balok 15/20 cm

0.25 0.25 1.40 = 0.09 12.00 = 1.05
Pek. Begisting dengan papan terentang
P x T = JUMLAH X TITIK = JUMLAH
1.00 1.10 = 1.10 12.00 13.20
Pek. Pembesian U-24
Berat KG x titk = kg
7.64 12.00 91.63
PEKERJAAN PASANGAN DAN PLESTERAN

Pek. Pasangan 1/2 bata 1 Pc : 5 Psr
P x L/T = Jumlah M2
23.10 X 0.50 = 11.55 Rolag Bata Depan
1.68 X 3.00 = 5.03 amping samping Kiri
24.70 X 0.80 = 19.76 Trap Slasr
Pek. Plesteran 1 Pc : 5 Psr
P x L/T = Jumlah M2
23.10 x 0.50 = 23.10 Rolag Bdix2 depan Blakang
23.10 x 0.15 = 3.47
1.68 x 3.00 = 5.03 amping samping Kiri
44.10 x 3.00 = 79.38 Perbaikan Dingding Existing (30%)
110.97 jumlah total
PEKERJAAN PENUTUP LANTAI

P x L
23.00 X 5.00 = 115.00 Badan
23.00 x 0.80 = 18.40 optrade
23.00 x 0.50 = 11.50 antrade
144.90
PEKERJAAN ATAP
Pek. Kuda-kuda + rangka atap baja ringan (Zincallume) t. 0,75 mm
P x L = Jumlah
28.37 5.90 167.38
Pas. Atap Zincallume Sepandek
P x L = Jumlah
25.97 5.90 153.22
Pek. Pas. Listplank GRC (1/30) cm
P + L
25.97 + 5.90 = 31.87
PEKERJAAN LANGIT LANGIT

P x L = JUMLAH
28.37 5.00 = 141.85
PEKERJAAN PENGECATAN
P x T = JUMLAH
23.10 x 3.00 = 69.30
21.00 x 3.00 = 126.00 x2
0.20 x 12.00 = 2.40
197.70
JUMLAH TOTAL
M3
JUMLAH TOTAL
M3
JUMLAH TOTAL
M3
JUMLAH TOTAL
M3
PLAT
Ø12 m berat per 1Berat KG
8.80 0.89 7.81
Ø8 begel m berat per 1
5.24 0.39 2.06
JUMLAH TOTAL
M3
0.23
PLAT
Ø12 m berat per 1 7.64
5.60 0.89 4.97
Ø8 begel m berat per 1 7.33
6.79 0.39 2.67 7.00
(35,000,000.00)
RENCANA ANGGARAN BIAYA (RAB)
PENYEDIAAN DAN PENYALURAN BAHAN BAKU INDUSTRI PENGOLAHAN IKAN DALAM 1 (SATU) DAERAH KABUPATEN/ KOTA
KEGIATAN : REHABILITASI GEDUNG PENGOLAHAN IKAN
PEKERJAAN :
SUMBER DANA : DANA ANGGARAN KHUSUS (DAK) TAHUN 2022
LOKASI : KELOMPOK SRI HIKMAH DESA SUKA GUMIWANG KEC. SUKA GUMIWANG (ABON IKAN )
HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SATUAN ANALISA SATUAN TOTAL
(Rp.) (3 x 6)
1 2 3 4 5 6 7
REHABILITASI GEDUNG PENGOLAHAN IKAN
A
I PEKERJAAN PENUTUP LANTAI
1 Pek. Dinding Keramik Berwarna 25x20 cm 9.18 M2 N.1 248,642.00 2,282,533.56
2,282,533.56
II PEKERJAAN LANGIT LANGIT
Pek Plafond GRC Rangka Hollo 44.64 M2 I.14a 122,629.00 5,474,158.56
5,474,158.56
III PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS
Pek. Alumunium natural "4 10.20 M' F.4 140,741.00 1,435,558.20
Pek. Daun Pintu Alumunium Lengkap Aksesoris Tanpa Kaca 80x205 cm 2.00 Unit 900,000.00 1,800,000.00
3,235,558.20
IV PEKERJAAN PENGECATAN
1 Pek. Pengecatan Plafond 44.64 M2 P.16 30,990.00 1,383,393.60
1,383,393.60
V PEKERJAAN SANITASI
1 Pek. Pas Washtafel 1.00 Unit J.5 1,873,137.00 1,873,137.00
2 Pek. Septiktangk 1.00 Unit J.27 5,731,860.00 5,731,860.00
7,604,997.00
VI PEKERJAAN PERLENGKAPAN PRODUKSI OLAHAN
- PEKERJAAN BAK CUCI
1 Pek. Pasangan 1/2 bata 1 Pc : 5 Psr 1.76 M2 D.3 139,274.00 245,122.24
2 Pek. Plesteran 1 Pc : 5 Psr 3.52 M2 E.3 82,754.00 291,294.08
3 Pek. Acian 3.52 M2 E.6 35,908.00 126,396.16
4 Plat Beton t = 10 mm 0.12 M3 G.2 1,138,115.00 136,573.80

- Pek. Begisting dengan papan terentang 1.51 M2 G.23 236,237.00 356,717.87
- Pek. Pembesian U-24 0.12 KG G.24 16,775.00 2,013.00
5 Pek. Pas. Pipa Pvc d.1/2'' 4.00 M J.12 21,091.00 84,364.00

6 Pek. Pas Pipa Pvc d. 3'' (Pembuang Uap Air) 4.00 M J.16 105,718.00 422,872.00
7 Pas. Tempat Cuci/ Pencucian BCP lobang double sink + Aksesoris 1.00 Unit - 690,000.00 690,000.00
8 Pek. keramik Warna 20x25 cm 1.20 N.1 248,642.00 298,370.40
9 Pas. Kusen Almunium + Daun Kaca Sliding 1.00 Unit - 400,000.00 400,000.00
3,053,723.55
- MEJA PRODUKSI
Pek. Pasangan 1/2 bata 1 Pc : 5 Psr 0.88 M2 D.3 139,274.00 122,561.12
Pek. Plesteran 1 Pc : 5 Psr 1.76 M2 E.3 82,754.00 145,647.04
Pek. Acian 1.76 M2 E.6 35,908.00 63,198.08
Plat Beton t = 10 mm 0.12 M3 G.2 1,138,115.00 136,573.80

Pek. Begisting dengan papan terentang 1.43 M2 G.23 236,237.00 337,818.91
Pek. Pembesian U-24 18.00 KG G.24 16,775.00 301,950.00
Pek. keramik Warna 20x25 cm 1.20 M2 N.1 248,642.00 298,370.40

HARGA JUMLAH
(Rp.) (3 x 6)
1 2 3 4 5 6 7
Pas. Kusen Almunium + Daun Kaca Sliding 1.00 Unit - 400,000.00 400,000.00
HARGA JUMLAH
(Rp.) (3 x 6)
1 2 3 4 5 6 7
1,806,119.35
REKAPITULASI
A
I PEKERJAAN PENUTUP LANTAI 2,282,533.56
II PEKERJAAN LANGIT LANGIT 5,474,158.56
III PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS 3,235,558.20
IV PEKERJAAN PENGECATAN 1,383,393.60
V PEKERJAAN SANITASI 7,604,997.00
VI PEKERJAAN PERLENGKAPAN PRODUKSI OLAHAN
- PEKERJAAN BAK CUCI 3,053,723.55
- MEJA PRODUKSI 1,806,119.35
HARGA JUMLAH
(Rp.) (3 x 6)
1 2 3 4 5 6 7
REKAPITULASI RENCANA ANGGARAN BIAYA
KEGIATAN : PENYEDIAAN DAN PENYALURAN BAHAN BAKU INDUSTRI PENGOLAHAN IKAN DALAM 1 (SATU)
DAERAH KABUPATEN/ KOTA
PEKERJAAN :
SUMBER DANA : DANA ANGGARAN KHUSUS (DAK) TAHUN 2022
LOKASI : KELOMPOK SRI HIKMAH DESA SUKA GUMIWANG KEC. SUKA GUMIWANG (ABON IKAN )
JUMLAH
NO. URAIAN PEKERJAAN
(RP.)
1 REHABILITASI GEDUNG PENGOLAHAN IKAN 2 3
A
II PEKERJAAN LANGIT LANGIT -
0.00 0.00 245,122.24
3.00 Pek. Acian -
- PEKERJAAN BAK CUCI 24,840,483.82
0.00 0.00 -
0.00 0.00 -
0.00 0.00 -
0.00 0.00 -
0.00 0.00 -
0.00 0.00 -

PPN 11% 2,759,416.67
Terbilang #NAME?
Indramayu …………………2022
DIPERIKSA, DIBUAT,
PEJABAT PEMBUAT KOMITMEN KONSULTAN PERENCANA
DINAS PERIKANAN DAN KELAUTAN PT. SAMUDRAJAYA KONSULTAN
KABUPATEN INDRAMAYU
RACHMAT YULIANTO, S.Pi.MP. SUNARYO, ST, MT

NIP. 1975 0706 200212 1 009 Direktur
MENGETAHUI, MENGETAHUI,
KEPALA DINAS KEPALA DINAS PUPR
PERIKANAN DAN KELAUTAN KABUPATEN INDRAMAYU
KABUPATEN INDRAMAYU
EDI UMAEDI, S.P ASEP ABDUL MUKTI ST., M.Si

NIP.19670324 198903 1 004 PEMBINA
NIP. 19761122 200501 1 005
BESI BETON POLOS
Diameter Berat Besi

No mm Kg/m
1.00 6.00 0.22 2.64
2.00 8.00 0.39 4.72
3.00 10.00 0.62 7.44
4.00 12.00 0.89 10.64
5.00 14.00 1.21 14.50
6.00 16.00 1.58 18.96
7.00 19.00 2.25 27.00
PERHITUNGAN KEBUTUHAN BESI & BEKISTING BETON BERTULANG
Volume
No Sub Komponen Ukuran Beton (m3) Perhitungan Kebutuhan Besi Beton & Bekisting CK
1.00 Kolom 15/15 1.00 - Panjang kolom 1 m3 = 44.44 m

0.15 4.00 - Isi 4 btg besi d. 12 mm = 157.69 Kg 0.10
0.15 - Besi Begel d. 8 mm jarak 15 cm = 53.56 Kg 0.10
- 1 m3 kolom memerlukan besi = 211.25 Kg 211.56
- 1 m3 kolom memerlukan bekisting = 26.67 m2
2.00 Pondasi Plat 50 x 50 0.05 - Panjang ringbalk 1 m3 = 2.50 m

- 1 m3 ringbalk memerlukan besi = 42.89 Kg 166.67
- 1 m3 ringbalk memerlukan bekisting = 1.00 m2
3.00 Balok 10/10 1.00 - Panjang balok 1 m3 = 100.00 m

- 1 m3 balok memerlukan besi = 316.12 Kg
- 1 m3 balok memerlukan bekisting = 20.00 m2
5.00 Balok 15/20 15/20 1.00 - Panjang ringbalk 1 m3 = 33.33 m

- 1 m3 ringbalk memerlukan besi = 161.64 Kg
- 1 m3 ringbalk memerlukan bekisting = 13.33 m2
T001 Pek. Pasangan Tera Cota Uk, 5,5 x 23, 5x 2 Cm
Harga Satuan
No. Uraian Kode SatuanKoefisien
(Rp)
A TENAGA
Pekerja oh 0.900 79,000.00
Tukang oh 0.450 103,000.00
Kepala Tukang oh 0.045 112,000.00
Mandor oh 0.045 128,000.00
JUMLAH TENAGA KERJA
B. BAHAN
Tera Cota Uk, 5,5 x 23, 5x 2 Cm m2 1.100 385,000
Semen Portland Kg 9.600 1,700.00
Pasir Pasang m3 0.045 265,000.00
JUMLAH BAHAN
Jumlah harga tenaga, bahan dan peralatan
Overhead & profit 10 %
Harga satuan pekerjaan
Jumlah Harga (
Rp)
71,100.00
46,350.00
5,040.00
5,760.00
128,250.00
423,500.00
16,320.00
11,925.00
451,745.00
579,995.00
86,999.25
666,994.25

PAGAR

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PAGAR

Uploaded by

Copyright:

Available Formats

REKAPITULASI RENCANA ANGGARAN BIAYA

KEGIATAN : PEMBANGUNAN PINTU PAGAR

SUB KEGIATAN : ………………

Terbilang = Seratus empat puluh juta rupiah

SRI ERNAWATI, S.Pi SUNARYO, ST, MT

RACHMAT YULIANTO, S.Pi.MP. EDI UMAEDI, S.P

NO. JENIS BAHAN SATUAN HARGA (Rp.) KETERANGAN

1 Pasir urug / Timbun M3 194,650.00

B BAHAN KAYU BERIKUT BAHAN JADINYA

1 Pintu Angkat Type I.B = 0,30 m M' 1,637,100.00

D BAHAN PERPIPAAN, RIOLERING, SANITARY DAN PERTAMANAN

E BAHAN PENUTUP ATAP, PLAFOND & RANGKANYA

H BAHAN FINISHING, LABURAN, PENGISI DAN ALATNYA

I BAHAN ALAT PENGGANTUNG & KUNCI

J BAHAN BAKAR & PELUMAS

K BAHAN ALAT LISTRIK

Catatan : Harga tidak termasuk keuntungan

NO. JENIS PEKERJA UPAH (RP.) SATUAN KETERANGAN

B KELOMPOK TUKANG KHUSUS

Indramayu, ……………... 2022

KEGIATAN : PEMBANGUNAN PINTU PAGAR

KODE HARGA SATUAN (Rp.) JUMLAH

D PEKERJAAN DINDING PASANGAN D

F PEKERJAAN KAYU DAN ALUMINIUM F

PEMBESIAN MUTU BETON

K PEKERJAAN BESI DAN BAJA K

L PEKERJAAN KUNCI DAN KACA L

M PEKERJAAN PENUTUP LANTAI M

N PEKERJAAN PENUTUP DINDING

O PEKERJAAN PAGAR & HALAMAN O

Indramayu, ……………... 2022

NO URAIAN INDEKS SAT. HARGA SAT. UPAH BAHAN ALAT JUMLAH

JUMLAH 20,660.00 52,517.25 0.00 73,177.25

A.2 1 M' PEMASANGAN DAN PENGUKURAN BOUWPLANK (ALAT UKUR)

JUMLAH 36,010.00 52,517.25 25,000.00 113,527.25

A.3 1 M2 PEMBUATAN KANTOR SEMENTARA (DIREKSI KEET) LANTAI PLESTERAN

JUMLAH 521,000.00 772,930.50 0.00 1,293,930.50

AHSP Hal ___ 34 of 145

JUMLAH 64,600.00 526,771.35 0.00 591,371.35

A.5 1 M2 PEMBUATAN PAPAN NAMA PROYEK DIGITAL PRINTING

JUMLAH 55,000.00 258,407.20 0.00 313,407.20

A.6 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN

A.7 1 M2 PEMBUATAN STEGER/PERANCA DARI BAMBU

JUMLAH 327,800.00 26,562.50 0.00 354,362.50

A.8 1 UNIT PEKERJAAN PERANCAH DARI SCAFFOLDING (SEWA per BULAN)

AHSP Hal ___ 35 of 145

JUMLAH 101,300.00 62,500.00 0.00 163,800.00

A.9 1 BUAH PEMBUATAN KOTAK ADUKAN UKURAN 40 X 50 X 25 CM

JUMLAH 36,360.00 174,396.20 0.00 210,756.20

A.10 1 TITIK CERUCUK BAMBU Ø 8 CM - 10 CM, Uk. P. 1 M - 1,5 M

JUMLAH 1,152.80 5,100.00 0.00 6,252.80

A.11 1 M2 PASANGAN STOOT WERK

JUMLAH 58,426.00 204,571.20 0.00 262,997.20

A.12 1 M3 BONGKARAN BETON BERTULANG

JUMLAH 1,138,634.00 0.00 0.00 1,138,634.00

A.13 1 M3 BONGKARAN DINDING TEMBOK BATA

JUMLAH 569,317.00 0.00 0.00 569,317.00

AHSP Hal ___ 36 of 145

JUMLAH 62,450.00 0.00 0.00 62,450.00

B.2 1 M3 GALIAN TANAH BIASA SEDALAM 2 METER

JUMLAH 76,860.00 0.00 0.00 76,860.00

B.3 1 M3 GALIAN TANAH BIASA SEDALAM 3 METER

JUMLAH 67,409.00 0.00 0.00 67,409.00

B.4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER