ANALISA HARGA SATUAN

PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI

PEKERJAAN PERSIAPAN
1 1 Ls Pembersihan Lokasi Lahan sebelum dan sesudah pekerjaan
1.000 Ls Biaya Langsir material, pembersihan lahan @ Rp. 1,000,000.00 = Rp 1,000,000.00
Sub total : = Rp 1,000,000.00
Total upah+bahan : = Rp 1,000,000.00

2 1 Set Sewa Stegger / Scaffolding

Upah
1.000 Set Sewa Stegger / Scaffolding @ Rp. 150,000.00 = Rp 150,000.00
Sub total : = Rp 150,000.00
Total upah+bahan : = Rp 150,000.00

3 1 m3 Bongkaran dinding bata dan plesteran

Upah An. SNI ( Revisi ) 6.14.1
6.667 Oh Pekerja @ Rp. 92,000.00 = Rp 613,364.00
0.033 Oh Mandor @ Rp. 105,000.00 = Rp 3,465.00
Sub total : = Rp 616,829.00
Total upah+bahan : = Rp 616,829.00

4 1 m2 Pembongkaran Genteng (tidak dipakai)

Upah PU08.A154
0.020 oh Pekerja @ Rp. 92,000.00 = Rp 1,840.00
0.010 oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 2,890.00
Total upah+bahan : = Rp 2,890.00

5 1 m2 Pembongkaran Rangka Atap

Upah
0.200 oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.050 oh Tukang Kayu @ Rp. 90,200.00 = Rp 4,510.00
0.005 oh Kepala Tukang @ Rp. 115,000.00 = Rp 575.00
0.010 oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 24,535.00
Total upah+bahan : = Rp 24,535.00

6 1 m2 Pembongkaran Kusen dan Daun Pintu / Jendela Kayu

Upah
0.450 oh Pekerja @ Rp. 92,000.00 = Rp 41,400.00
0.030 oh Mandor @ Rp. 105,000.00 = Rp 3,150.00
Sub total : = Rp 44,550.00
Total upah+bahan : = Rp 44,550.00

PEKERJAAN TANAH
1 1 m3 Galian Untuk Tanah Keras
Upah An. SNI ( Revisi ) 6.4.1
1.000 Oh Pekerja @ Rp. 92,000.00 = Rp 92,000.00
0.032 Oh Mandor @ Rp. 105,000.00 = Rp 3,360.00
Sub total : = Rp 95,360.00
Total upah+bahan : = Rp 95,360.00

2 1 m3 Urugan kembali
Upah An. SNI ( Revisi ) 6.9.1
0.250 Oh Pekerja @ Rp. 92,000.00 = Rp 23,000.00
0.008 Oh Mandor @ Rp. 105,000.00 = Rp 840.00
Sub total : = Rp 23,840.00
Total upah+bahan : = Rp 23,840.00

3 1 m3 Urugan pasir dengan pasir urug

Bahan An. SNI ( Revisi ) 6.11.1
1.200 m3 Pasir urug @ Rp. 175,000.00 = Rp 210,000.00
Sub total : = Rp 210,000.00
Upah An. SNI ( Revisi ) 6.11.2
0.300 Oh Pekerja @ Rp. 92,000.00 = Rp 27,600.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 28,650.00
Total upah+bahan : = Rp 238,650.00
4 1 m3 Urugan tanah dengan tanah urug
Bahan An. SNI ( Revisi ) 6.11.1
1.200 m3 Tanah urug @ Rp. 125,000.00 = Rp 150,000.00
Sub total : = Rp 150,000.00
Upah An. SNI ( Revisi ) 6.11.2
0.300 Oh Pekerja @ Rp. 92,000.00 = Rp 27,600.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 28,650.00
Total upah+bahan : = Rp 178,650.00

PEKERJAAN PONDASI
1 1 m2 Pasangan Pondasi Rollag bata merah tebal 1 bata, 1 Pc : 4 Ps
Bahan An. SNI ( Revisi ) 6.4.1
140.000 Bh Bata merah @ Rp. 680.00 = Rp 95,200.00
26.550 Kg Semen portland @ Rp. 1,450.00 = Rp 38,497.50
0.093 m3 Pasir pasang @ Rp. 340,000.00 = Rp 31,620.00
Sub total : = Rp 165,317.50
Upah An. SNI ( Revisi ) 6.4.2
0.650 Oh Pekerja @ Rp. 92,000.00 = Rp 59,800.00
0.200 Oh Tukang batu @ Rp. 90,200.00 = Rp 18,040.00
0.020 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,300.00
0.030 Oh Mandor @ Rp. 105,000.00 = Rp 3,150.00
Sub total : = Rp 83,290.00
Total upah+bahan : = Rp 248,607.50

2 1 m3 Pasang pondasi batu kali 1 Pc : 6 Ps

Bahan An. SNI ( Revisi ) 6.7.1
1.100 m3 Batu belah @ Rp. 215,000.00 = Rp 236,500.00
117.000 Kg Semen portland @ Rp. 1,450.00 = Rp 169,650.00
0.561 m3 Pasir pasang @ Rp. 340,000.00 = Rp 190,740.00
Sub total : = Rp 596,890.00
Upah An. SNI ( Revisi ) 6.7.2
1.500 Oh Pekerja @ Rp. 92,000.00 = Rp 138,000.00
0.600 Oh Tukang batu @ Rp. 90,200.00 = Rp 54,120.00
0.060 Oh Kepala tukang @ Rp. 115,000.00 = Rp 6,900.00
0.075 Oh Mandor @ Rp. 105,000.00 = Rp 7,875.00
Sub total : = Rp 206,895.00
Total upah+bahan : = Rp 803,785.00

PEKERJAAN STRUKTUR
D.1. PEKERJAAN STRUKTUR PLAT TOPI-TOPI
1 1 m2 Pasang bekisting untuk lantai
Bahan An. SNI ( Revisi ) 6.32.1
0.040 m3 Kayu terentang/Meranti (MC) @ Rp. 6,900,000.00 = Rp 276,000.00
0.400 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 6,600.00
0.200 Ltr Minyak bekisting @ Rp. 16,800.00 = Rp 3,360.00
0.015 m3 Kayu Perancah @ Rp. 6,600,000.00 = Rp 99,000.00
0.350 Lbr Plywood Tebal 9 mm uk 120 x 90 cm @ Rp. 80,000.00 = Rp 28,000.00
6.000 Btg Dolken kayu diameter 8 -10 /400 cm @ Rp. 24,000.00 = Rp 144,000.00
Sub total : = Rp 556,960.00
Dipakai 2x = Rp 278,480.00
Upah An. SNI ( Revisi ) 6.32.2
0.320 Oh Pekerja @ Rp. 92,000.00 = Rp 29,440.00
0.330 Oh Tukang kayu @ Rp. 90,200.00 = Rp 29,766.00
0.033 Oh Kepala tukang @ Rp. 115,000.00 = Rp 3,795.00
0.006 Oh Mandor @ Rp. 105,000.00 = Rp 630.00
Sub total : = Rp 63,631.00
Total upah+bahan : = Rp 620,591.00

2 1 Kg Pembesian dengan besi polos

Bahan An. SNI ( Revisi ) 6.25.1
1.050 Kg besi beton polos @ Rp. 12,000.00 = Rp 12,600.00
0.015 Kg Kawat beton @ Rp. 18,700.00 = Rp 280.50
Sub total : = Rp 12,880.50
Upah An. SNI ( Revisi ) 6.25.2
0.007 Oh Pekerja @ Rp. 92,000.00 = Rp 644.00
0.007 Oh Tukang besi @ Rp. 90,200.00 = Rp 631.40
0.001 Oh Kepala tukang @ Rp. 115,000.00 = Rp 80.50
0.000 Oh Mandor @ Rp. 105,000.00 = Rp 31.50
Sub total : = Rp 1,387.40
Total upah+bahan : = Rp 14,267.90
3 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
Bahan An. SNI ( Revisi ) 6.5.1
232.000 Kg Semen portland @ Rp. 1,450.00 = Rp 336,400.00
0.520 m3 Pasir beton @ Rp. 235,000.00 = Rp 122,200.00
0.780 m3 Koral beton @ Rp. 340,000.00 = Rp 265,200.00
Sub total : = Rp 723,800.00
Upah An. SNI ( Revisi ) 6.5.2
1.650 Oh Pekerja @ Rp. 92,000.00 = Rp 151,800.00
0.250 Oh Tukang batu @ Rp. 90,200.00 = Rp 22,550.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.080 Oh Mandor @ Rp. 105,000.00 = Rp 8,400.00
Sub total : = Rp 185,625.00
Total upah+bahan : = Rp 909,425.00

D.2. PEKERJAAN SLOOF, KOLOM PRAKTIS & BALOK PRAKTIS

1 1 m3 Membuat sloof beton bertulang ukuran 15 x 20 Cm dengan besi 4 dia 12 mm + beugel dia 6mm
Bahan An. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti (MC) @ Rp. 6,900,000.00 = Rp 1,863,000.00
2.000 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 33,000.00
0.600 Ltr Minyak bekisting @ Rp. 16,800.00 = Rp 10,080.00
114.419 Kg Besi beton polos dia 12 mm @ Rp. 12,000.00 = Rp 1,373,025.60
35.631 Kg Besi begel polos dia 6 mm @ Rp. 12,000.00 = Rp 427,572.00
3.000 Kg Kawat beton @ Rp. 18,700.00 = Rp 56,100.00
323.000 Kg Semen portland @ Rp. 1,450.00 = Rp 468,350.00
0.520 m3 Pasir beton @ Rp. 235,000.00 = Rp 122,200.00
0.780 m3 Koral beton @ Rp. 340,000.00 = Rp 265,200.00
Sub total : = Rp 4,618,527.60
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja @ Rp. 92,000.00 = Rp 446,200.00
0.350 Oh Tukang batu @ Rp. 90,200.00 = Rp 31,570.00
1.560 Oh Tukang kayu @ Rp. 90,200.00 = Rp 140,712.00
1.350 Oh Tukang besi @ Rp. 90,200.00 = Rp 121,770.00
0.331 Oh Kepala tukang @ Rp. 115,000.00 = Rp 38,065.00
0.170 Oh Mandor @ Rp. 105,000.00 = Rp 17,850.00
Sub total : = Rp 796,167.00
Total upah+bahan : = Rp 5,414,694.60

2 1 m1 Membuat kolom penguat ( kolom praktis ) beton bertulang ( 11 x 11 ) cm

Catatan : besi memakai diameter 12 mm beugel diameter 6 mm
Bahan An. SNI ( Revisi ) 6.45.1
0.002 m3 Kayu terentang/Meranti (MC) @ Rp. 6,900,000.00 = Rp 13,800.00
0.010 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 165.00
3.436 Kg Besi beton polos dia 12 mm @ Rp. 12,000.00 = Rp 41,232.00
0.280 Kg Besi begel polos dia 6 mm @ Rp. 12,000.00 = Rp 3,360.00
0.125 Kg Kawat beton @ Rp. 18,700.00 = Rp 2,337.50
3.908 Kg Semen portland @ Rp. 1,450.00 = Rp 5,667.04
0.006 m3 Pasir beton @ Rp. 235,000.00 = Rp 1,410.00
0.009 m3 Koral beton @ Rp. 340,000.00 = Rp 3,060.00
Sub total : = Rp 71,031.54
Upah An. SNI ( Revisi ) 6.45.2
0.060 Oh Pekerja @ Rp. 92,000.00 = Rp 5,520.00
0.020 Oh Tukang batu @ Rp. 90,200.00 = Rp 1,804.00
0.020 Oh Tukang kayu @ Rp. 90,200.00 = Rp 1,804.00
0.020 Oh Tukang besi @ Rp. 90,200.00 = Rp 1,804.00
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 690.00
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 315.00
Sub total : = Rp 11,937.00
Total upah+bahan : = Rp 82,968.54
3 1 m1 Membuat ring balok beton bertulang ( 10 x 15 ) cm
Catatan : besi memakai diameter 12 mm beugel diameter 6 mm
Bahan An. SNI ( Revisi ) 6.46.1
0.003 m3 Kayu terentang/Meranti (MC) @ Rp. 6,900,000.00 = Rp 20,700.00
0.020 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 330.00
3.436 Kg Besi beton polos dia 12 mm @ Rp. 12,000.00 = Rp 41,232.00
0.050 Kg Besi begel polos dia 6 mm @ Rp. 12,000.00 = Rp 600.00
0.050 Kg Kawat beton @ Rp. 18,700.00 = Rp 935.00
5.380 Kg Semen portland @ Rp. 1,450.00 = Rp 7,800.33
0.009 m3 Pasir beton @ Rp. 235,000.00 = Rp 2,115.00
0.015 m3 Koral beton @ Rp. 340,000.00 = Rp 5,100.00
Sub total : = Rp 78,812.33
Upah An. SNI ( Revisi ) 6.46.2
0.100 Oh Pekerja @ Rp. 92,000.00 = Rp 9,200.00
0.033 Oh Tukang batu @ Rp. 90,200.00 = Rp 2,976.60
0.033 Oh Tukang kayu @ Rp. 90,200.00 = Rp 2,976.60
0.033 Oh Tukang besi @ Rp. 90,200.00 = Rp 2,976.60
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 19,804.80
Total upah+bahan : = Rp 98,617.13

D.3. PEKERJAAN RABATAN LANTAI DASAR

1 1 m2 Membuat Lantai kerja beton tumbuk 1 Pc : 3 Ps : 5 Kr tebal 5 cm
Bahan An. SNI ( Revisi ) 6.4.1
10.900 Kg Semen portland @ Rp. 1,450.00 = Rp 15,805.00
0.026 m3 Pasir beton @ Rp. 235,000.00 = Rp 6,110.00
0.044 m3 Koral beton @ Rp. 340,000.00 = Rp 14,960.00
Sub total : = Rp 36,875.00
Upah An. SNI ( Revisi ) 6.4.2
0.0825 Oh Pekerja @ Rp. 92,000.00 = Rp 7,590.00
0.1250 Oh Tukang batu @ Rp. 90,200.00 = Rp 11,275.00
0.0013 Oh Kepala tukang @ Rp. 115,000.00 = Rp 143.75
0.0040 Oh Mandor @ Rp. 105,000.00 = Rp 420.00
Sub total : = Rp 19,428.75
Total upah+bahan : = Rp 56,303.75

PEKERJAAN PASANGAN DAN PLESTERAN

1 1 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps
Bahan An. SNI ( Revisi ) 6.4.1
70.000 Bh Bata merah @ Rp. 680.00 = Rp 47,600.00
11.500 Kg Semen portland @ Rp. 1,450.00 = Rp 16,675.00
0.050 m3 Pasir pasang @ Rp. 340,000.00 = Rp 17,000.00
Sub total : = Rp 81,275.00
Upah An. SNI ( Revisi ) 6.4.2
0.320 Oh Pekerja @ Rp. 92,000.00 = Rp 29,440.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.015 Oh Mandor @ Rp. 105,000.00 = Rp 1,575.00
Sub total : = Rp 41,185.00
Total upah+bahan : = Rp 122,460.00

2 1 m2 Plesteran, 1 Pc : 3 Ps, tebal 15 mm

Bahan An. SNI ( Revisi ) 6.3.1
6.480 Kg Semen portland @ Rp. 1,450.00 = Rp 9,396.00
0.019 m3 Pasir pasang @ Rp. 340,000.00 = Rp 6,460.00
Sub total : = Rp 15,856.00
Upah An. SNI ( Revisi ) 6.3.2
0.200 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.150 Oh Tukang batu @ Rp. 90,200.00 = Rp 13,530.00
0.015 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,725.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 34,705.00
Total upah+bahan : = Rp 50,561.00

3 1 m2 Pemasangan Acian
Bahan A.4.4.2.27
3.250 Kg Semen portland @ Rp. 1,450.00 = Rp 4,712.50
Sub total : = Rp 4,712.50
Upah A.4.4.2.27
0.200 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 29,620.00
Total upah+bahan : = Rp 34,332.50
 PEKERJAAN PENUTUP LANTAI DAN DINDING
1 1 m2 Pasang lantai Keramik uk.50x50, polished
Bahan An. SNI ( Revisi ) 6.47.1
1.050 m2 Keramik uk.50x50, polished @ Rp. 85,500.00 = Rp 89,775.00
7.454 Kg Semen portland @ Rp. 1,450.00 = Rp 10,808.16
0.042 m3 Pasir pasang @ Rp. 340,000.00 = Rp 14,280.00
0.300 Kg Semen warna @ Rp. 12,000.00 = Rp 3,600.00
Sub total : = Rp 118,463.16
Upah An. SNI ( Revisi ) 6.47.2
0.240 Oh Pekerja @ Rp. 92,000.00 = Rp 22,080.00
0.120 Oh Tukang batu @ Rp. 90,200.00 = Rp 10,824.00
0.012 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,380.00
0.013 Oh Mandor @ Rp. 105,000.00 = Rp 1,312.50
Sub total : = Rp 35,596.50
Total upah+bahan : = Rp 154,059.66

2 1 m2 Pasang lantai Keramik uk.50x50, unpolished

Bahan An. SNI ( Revisi ) 6.47.1
1.050 m2 Keramik uk.50x50, unpolished @ Rp. 95,500.00 = Rp 100,275.00
7.454 Kg Semen portland @ Rp. 1,450.00 = Rp 10,808.16
0.042 m3 Pasir pasang @ Rp. 340,000.00 = Rp 14,280.00
0.300 Kg Semen warna @ Rp. 12,000.00 = Rp 3,600.00
Sub total : = Rp 128,963.16
Upah An. SNI ( Revisi ) 6.47.2
0.240 Oh Pekerja @ Rp. 92,000.00 = Rp 22,080.00
0.120 Oh Tukang batu @ Rp. 90,200.00 = Rp 10,824.00
0.012 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,380.00
0.013 Oh Mandor @ Rp. 105,000.00 = Rp 1,312.50
Sub total : = Rp 35,596.50
Total upah+bahan : = Rp 164,559.66

3 1 m2 Pasang lantai keramik 30 x 30 cm, Unpolished

Bahan An. SNI ( Revisi ) 6.47.1
1.050 m2 Keramik uk.30x30, unpolished @ Rp. 80,000.00 = Rp 84,000.00
7.454 Kg Semen portland @ Rp. 1,450.00 = Rp 10,808.16
0.042 m3 Pasir pasang @ Rp. 340,000.00 = Rp 14,280.00
0.300 Kg Semen warna @ Rp. 12,000.00 = Rp 3,600.00
Sub total : = Rp 112,688.16
Upah An. SNI ( Revisi ) 6.47.2
0.240 Oh Pekerja @ Rp. 92,000.00 = Rp 22,080.00
0.120 Oh Tukang batu @ Rp. 90,200.00 = Rp 10,824.00
0.012 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,380.00
0.013 Oh Mandor @ Rp. 105,000.00 = Rp 1,312.50
Sub total : = Rp 35,596.50
Total upah+bahan : = Rp 148,284.66

4 1 m2 Pasang dinding keramik 30 x 60 cm Polished

Bahan An. SNI ( Revisi ) 6.69.1
1.050 M2 Keramik 30 x 60 cm Polished @ Rp. 125,000.00 = Rp 131,250.00
6.929 Kg Semen portland @ Rp. 1,450.00 = Rp 10,046.33
0.018 m3 Pasir pasang @ Rp. 340,000.00 = Rp 6,120.00
0.250 Kg Semen warna @ Rp. 12,000.00 = Rp 3,000.00
Sub total : = Rp 150,416.33
Upah An. SNI ( Revisi ) 6.69.2
0.230 Oh Pekerja @ Rp. 92,000.00 = Rp 21,160.00
0.200 Oh Tukang batu @ Rp. 90,200.00 = Rp 18,040.00
0.020 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,300.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 42,550.00
Total upah+bahan : = Rp 192,966.33

PEKERJAAN PLAFOND
1 1 m2 Pemasangan Rangka Besi Hollow Galvanis 40.40.0,3 mm; Modul 60x60 cm dinding plafond
Bahan PUPR28-2016 (A.4.2.1.21)
4.000 m' Hollow galvanis uk.40x40x0,3 mm @ Rp. 6,250.00 = Rp 25,000.00
1.000 **) Assesoris (perkuatan; las dll) = Rp 25,000.00
**) 100% x rangka Sub total : = Rp 50,000.00
Upah PUPR28-2016 (A.4.2.1.21)
0.350 OH Pekerja @ Rp. 92,000.00 = Rp 32,200.00
0.350 OH Tukang Besi @ Rp. 90,200.00 = Rp 31,570.00
0.035 OH Kepala Tukang @ Rp. 115,000.00 = Rp 4,025.00
0.018 OH Mandor @ Rp. 105,000.00 = Rp 1,890.00
Sub total : = Rp 69,685.00
Total upah+bahan : = Rp 119,685.00
2 1 m2 Pasang langit-langit gypsum board, tebal 9 mm
Bahan An. SNI ( Revisi ) 6.24.1
0.364 Lbr Gypsum tebal 9 mm @ Rp. 64,300.00 = Rp 23,405.20
0.110 Kg Paku sekrup @ Rp. 45,000.00 = Rp 4,950.00
Sub total : = Rp 28,355.20
Upah An. SNI ( Revisi ) 6.24.2
0.100 Oh Pekerja @ Rp. 92,000.00 = Rp 9,200.00
0.050 Oh Tukang kayu @ Rp. 90,200.00 = Rp 4,510.00
0.005 Oh Kepala tukang @ Rp. 115,000.00 = Rp 575.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 14,810.00
Total upah+bahan : = Rp 43,165.20

PEKERJAAN PARTISI
1 1 m2 Pemasangan Rangka Hollow galvanis uk.40x40x0,3 mm; Modul 60x120 cm dinding partisi
Bahan PUPR28-2016 (A.4.2.1.20)
3.5000 m' Hollow galvanis uk.40x40x0,3 mm @ Rp. 6,250.00 = Rp 21,875.00
1.0000 **) Assesoris (perkuatan; las dll) = Rp 21,875.00
**) 100% x rangka Sub total : = Rp 43,750.00
Upah PUPR28-2016 (A.4.2.1.20)
0.2500 OH Pekerja @ Rp. 92,000.00 = Rp 23,000.00
0.2500 OH Tukang Besi @ Rp. 90,200.00 = Rp 22,550.00
0.0250 OH Kepala Tukang @ Rp. 115,000.00 = Rp 2,875.00
0.0130 OH Mandor @ Rp. 105,000.00 = Rp 1,365.00
Sub total : = Rp 49,790.00
Total upah+bahan : = Rp 93,540.00

2 1 m2 Pasang gypsum board, tebal 9 mm

Bahan An. SNI ( Revisi ) 6.24.1
0.364 Lbr Gypsum tebal 9 mm @ Rp. 64,300.00 = Rp 23,405.20
0.110 Kg Paku sekrup @ Rp. 45,000.00 = Rp 4,950.00
Sub total : = Rp 28,355.20
Upah An. SNI ( Revisi ) 6.24.2
0.100 Oh Pekerja @ Rp. 92,000.00 = Rp 9,200.00
0.050 Oh Tukang kayu @ Rp. 90,200.00 = Rp 4,510.00
0.005 Oh Kepala tukang @ Rp. 115,000.00 = Rp 575.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 14,810.00
Total upah+bahan : = Rp 43,165.20

PEKERJAAN PENGECATAN
1 1 m2 Pengecatan Interior tembok baru (Ngamplas, 1x cat dasar, 2x cat penutup)
Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir @ Rp. 17,000.00 = Rp 1,700.00
0.250 Lbr Ampelas @ Rp. 3,300.00 = Rp 825.00
0.020 Bh Kuwas / roll @ Rp. 6,500.00 = Rp 130.00
0.100 Kg Cat dasar @ Rp. 43,000.00 = Rp 4,300.00
0.260 Kg Cat interior penutup 2x @ Rp. 79,900.00 = Rp 20,774.00
Sub total : = Rp 27,729.00
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja @ Rp. 92,000.00 = Rp 1,840.00
0.063 Oh Tukang cat @ Rp. 90,200.00 = Rp 5,682.60
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 724.50
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 8,509.60
Total upah+bahan : = Rp 36,238.60

2 1 m2 Pengecatan Eksterior tembok baru (Ngamplas, 1x cat dasar, 2x cat penutup)

Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir @ Rp. 17,000.00 = Rp 1,700.00
0.250 Lbr Ampelas @ Rp. 3,300.00 = Rp 825.00
0.020 Bh Kuwas / roll @ Rp. 6,500.00 = Rp 130.00
0.100 Kg Cat dasar @ Rp. 43,000.00 = Rp 4,300.00
0.260 Kg Cat eksterior penutup 2x @ Rp. 122,050.00 = Rp 31,733.00
Sub total : = Rp 38,688.00
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja @ Rp. 92,000.00 = Rp 1,840.00
0.063 Oh Tukang cat @ Rp. 90,200.00 = Rp 5,682.60
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 724.50
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 8,509.60
Total upah+bahan : = Rp 47,197.60
3 1 m2 Mengikis/mengerok permukaan cat kayu lama
Bahan An. SNI ( Revisi ) 6.1.1
0.050 Kg Soda api @ Rp. 21,699.00 = Rp 1,084.95
Sub total : = Rp 1,084.95
Upah An. SNI ( Revisi ) 6.1.2
0.150 Oh Pekerja @ Rp. 92,000.00 = Rp 13,800.00
- Oh Tukang cat @ Rp. 90,200.00 = Rp 0.00
- Oh Kepala tukang @ Rp. 115,000.00 = Rp 0.00
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 14,062.50
Total upah+bahan : = Rp 15,147.45

4 1 m2 Pelaburan bidang kayu dengan politur

Bahan An. SNI ( Revisi ) 6.11.1
0.150 Ltr Politur @ Rp. 57,000.00 = Rp 8,550.00
0.372 Ltr Politur jadi @ Rp. 57,000.00 = Rp 21,204.00
2.000 Lbr Ampelas @ Rp. 3,300.00 = Rp 6,600.00
Sub total : = Rp 36,354.00
Upah An. SNI ( Revisi ) 6.11.2
- Oh Pekerja @ Rp. 92,000.00 = Rp 0.00
0.060 Oh Tukang cat @ Rp. 90,200.00 = Rp 5,412.00
0.016 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,840.00
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 7,514.50
Total upah+bahan : = Rp 43,868.50

5 1 m2 Pengecatan bidang kayu

Bahan An. SNI ( Revisi ) 6.7.1
0.150 Kg Plamir @ Rp. 17,000.00 = Rp 2,550.00
0.170 Kg Cat dasar kayu @ Rp. 43,000.00 = Rp 7,310.00
0.170 Kg Cat penutup kayu @ Rp. 78,810.00 = Rp 13,397.70
Sub total : = Rp 23,257.70
Upah An. SNI ( Revisi ) 6.7.2
0.070 Oh Pekerja @ Rp. 92,000.00 = Rp 6,440.00
0.075 Oh Tukang cat @ Rp. 90,200.00 = Rp 6,765.00
0.008 Oh Kepala tukang @ Rp. 115,000.00 = Rp 862.50
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 14,330.00
Total upah+bahan : = Rp 37,587.70

6 1 m2 Pengecatan plafond baru (Ngamplas, 1x cat dasar, 2x cat penutup)

Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir @ Rp. 17,000.00 = Rp 1,700.00
0.250 Lbr Ampelas @ Rp. 3,300.00 = Rp 825.00
0.020 Bh Kuwas / roll @ Rp. 6,500.00 = Rp 130.00
0.100 Kg Cat dasar @ Rp. 43,000.00 = Rp 4,300.00
0.260 Kg Cat interior penutup 2x @ Rp. 79,900.00 = Rp 20,774.00
Sub total : = Rp 27,729.00
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja @ Rp. 92,000.00 = Rp 1,840.00
0.063 Oh Tukang cat @ Rp. 90,200.00 = Rp 5,682.60
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 724.50
0.003 Oh Mandor @ Rp. 105,000.00 = Rp 262.50
Sub total : = Rp 8,509.60
Total upah+bahan : = Rp 36,238.60

PEKERJAAN SANITASI
1 1 buah Memasang Closet duduk setara TOTO SW53JP
Bahan An. SNI ( Revisi ) 6.1.1
1.000 Bh Closet duduk setara TOTO SW53JP @ Rp. 1,990,000.00 = Rp 1,990,000.00
6.000 % Perlengkapan Closet = Rp 119,400.00
Sub total : = Rp 2,109,400.00
Upah An. SNI ( Revisi ) 6.1.2
3.300 Oh Pekerja @ Rp. 92,000.00 = Rp 303,600.00
1.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 99,220.00
0.001 Oh Kepala tukang @ Rp. 115,000.00 = Rp 115.00
0.160 Oh Mandor @ Rp. 105,000.00 = Rp 16,800.00
Sub total : = Rp 419,735.00
Total upah+bahan : = Rp 2,529,135.00
2 1 buah Memasang Shower Spray With Stop Valve (White)
Bahan An. SNI ( Revisi ) 6.35.1
@ Rp. 143,190.00 = Rp 143,190.00
1.000 Bh Shower Spray With Stop Valve (White)
0.025 Bh Seal tape @ Rp. 2,500.00 = Rp 62.50
Sub total : = Rp 143,252.50
Upah An. SNI ( Revisi ) 6.35.2
0.010 Oh Pekerja @ Rp. 92,000.00 = Rp 920.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 11,615.00
Total upah+bahan : = Rp 154,867.50

3 1 Buah Memasang Closet Jongkok setara Toto CE7

Bahan An. SNI ( Revisi ) 6.2.1
1.000 Bh Closet jongkok setara Toto CE7 @ Rp. 415,000.00 = Rp 415,000.00
6.000 Kg Semen portland @ Rp. 1,450.00 = Rp 8,700.00
0.010 m3 Pasir pasang @ Rp. 340,000.00 = Rp 3,400.00
Sub total : = Rp 427,100.00
Upah An. SNI ( Revisi ) 6.2.2
1.000 Oh Pekerja @ Rp. 92,000.00 = Rp 92,000.00
1.500 Oh Tukang batu @ Rp. 90,200.00 = Rp 135,300.00
0.150 Oh Kepala tukang @ Rp. 115,000.00 = Rp 17,250.00
0.160 Oh Mandor @ Rp. 105,000.00 = Rp 16,800.00
Sub total : = Rp 261,350.00
Total upah+bahan : = Rp 688,450.00

4 1 buah Memasang Wastafel setara TOTO LW230J

Bahan An. SNI ( Revisi ) 6.5.1
1.0000 Bh Wastafel setara TOTO LW230J @ Rp. 850,000.00 = Rp 850,000.00
12.0000 % Perlengkapan washtafel = Rp 102,000.00
6.000 Kg Semen portland @ Rp. 1,450.00 = Rp 8,700.00
0.010 m3 Pasir pasang @ Rp. 340,000.00 = Rp 3,400.00
Sub total : = Rp 964,100.00
Upah An. SNI ( Revisi ) 6.5.2
0.200 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
1.450 Oh Tukang batu @ Rp. 90,200.00 = Rp 130,790.00
0.150 Oh Kepala tukang @ Rp. 115,000.00 = Rp 17,250.00
0.100 Oh Mandor @ Rp. 105,000.00 = Rp 10,500.00
Sub total : = Rp 176,940.00
Total upah+bahan : = Rp 1,141,040.00

5 1 buah Memasang Kran wastafel setara TOTO T205MB

Bahan An. SNI ( Revisi ) 6.35.1
1.0000 Bh Kran wastafel setara TOTO T205MB @ Rp. 455,000.00 = Rp 455,000.00
0.0250 Bh Seal tape @ Rp. 2,500.00 = Rp 62.50
Sub total : = Rp 455,062.50
Upah An. SNI ( Revisi ) 6.35.2
0.0100 Oh Pekerja @ Rp. 92,000.00 = Rp 920.00
0.1000 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.0100 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.0050 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 11,615.00
Total upah+bahan : = Rp 466,677.50

6 1 Unit Memasang Floor Drain Stainless Steel

Bahan An. SNI ( Revisi ) 6.36.1
1.000 Bh Floor Drain Stainless Steel @ Rp. 45,000.00 = Rp 45,000.00
Sub total : = Rp 45,000.00
Upah An. SNI ( Revisi ) 6.36.2
0.100 Oh Pekerja @ Rp. 92,000.00 = Rp 9,200.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 19,895.00
Total upah+bahan : = Rp 64,895.00
7 1 buah Memasang Kran double/cabang setara Onda
Bahan An. SNI ( Revisi ) 6.35.1
1.000 Bh Kran double/cabang setara Onda @ Rp. 150,000.00 = Rp 150,000.00
0.025 Bh Seal tape @ Rp. 2,500.00 = Rp 62.50
Sub total : = Rp 150,062.50
Upah An. SNI ( Revisi ) 6.35.2
0.010 Oh Pekerja @ Rp. 92,000.00 = Rp 920.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 11,615.00
Total upah+bahan : = Rp 161,677.50

8 1 buah Memasang Kran Dinding bahan stainless setara Onda

Bahan An. SNI ( Revisi ) 6.35.1
1.000 Bh Kran Dinding bahan stainless setara Onda @ Rp. 75,000.00 = Rp 75,000.00
0.025 Bh Seal tape @ Rp. 2,500.00 = Rp 62.50
Sub total : = Rp 75,062.50
Upah An. SNI ( Revisi ) 6.35.2
0.010 Oh Pekerja @ Rp. 92,000.00 = Rp 920.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 11,615.00
Total upah+bahan : = Rp 86,677.50

9 1 buah Memasang Hand Shower setara Onda

Bahan An. SNI ( Revisi ) 6.35.1
1.000 Bh Hand Shower setara Onda @ Rp. 240,000.00 = Rp 240,000.00
0.025 Bh Seal tape @ Rp. 2,500.00 = Rp 62.50
Sub total : = Rp 240,062.50
Upah An. SNI ( Revisi ) 6.35.2
0.010 Oh Pekerja @ Rp. 92,000.00 = Rp 920.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 11,615.00
Total upah+bahan : = Rp 251,677.50

10 1 m1 Memasang pipa PVC tipe AW ø 1/2"

Bahan An. SNI ( Revisi ) 6.25.1
1.200 m' PVC tipe AW ø 1/2" setara Rucika @ Rp. 8,690.00 = Rp 10,428.00
35.000 % Perlengkapan = Rp 3,649.80
Sub total : = Rp 14,077.80
Upah An. SNI ( Revisi ) 6.25.2
0.036 Oh Pekerja @ Rp. 92,000.00 = Rp 3,312.00
0.060 Oh Tukang batu @ Rp. 90,200.00 = Rp 5,412.00
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 690.00
0.002 Oh Mandor @ Rp. 105,000.00 = Rp 189.00
Sub total : = Rp 9,603.00
Total upah+bahan : = Rp 23,680.80

11 1 m1 Memasang pipa PVC tipe AW ø 2"

Bahan An. SNI ( Revisi ) 6.24.1
1.000 m' PVC tipe AW ø 2" setara Rucika @ Rp. 37,875.00 = Rp 37,875.00
35.000 % Perlengkapan = Rp 13,256.25
Sub total : = Rp 51,131.25
Upah An. SNI ( Revisi ) 6.27.2
0.036 Oh Pekerja @ Rp. 92,000.00 = Rp 3,312.00
0.060 Oh Tukang batu @ Rp. 90,200.00 = Rp 5,412.00
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 690.00
0.002 Oh Mandor @ Rp. 105,000.00 = Rp 189.00
Sub total : = Rp 9,603.00
Total upah+bahan : = Rp 60,734.25
12 1 m1 Memasang pipa PVC tipe AW ø 4"
Bahan An. SNI ( Revisi ) 6.24.1
1.000 m' PVC tipe AW ø 4" setara Rucika @ Rp. 114,650.00 = Rp 114,650.00
35.000 % Perlengkapan = Rp 40,127.50
Sub total : = Rp 154,777.50
Upah An. SNI ( Revisi ) 6.27.2
0.036 Oh Pekerja @ Rp. 92,000.00 = Rp 3,312.00
0.060 Oh Tukang batu @ Rp. 90,200.00 = Rp 5,412.00
0.006 Oh Kepala tukang @ Rp. 115,000.00 = Rp 690.00
0.002 Oh Mandor @ Rp. 105,000.00 = Rp 189.00
Sub total : = Rp 9,603.00
Total upah+bahan : = Rp 164,380.50

13 1 Unit Pemasangan Tanki/Toren Kapasitas 1200 liter

Bahan
1.0000 bh Tanki/Toren Kapasitas 1200 liter @ Rp. 2,420,000.00 = Rp 2,420,000.00
5.0000 % Perlengkapan instalasi = Rp 121,000.00
Sub total : = Rp 2,541,000.00
Upah
1.0000 Oh Pekerja @ Rp. 92,000.00 = Rp 92,000.00
1.0000 Oh Tukang batu @ Rp. 90,200.00 = Rp 90,200.00
0.1000 Oh Kepala tukang @ Rp. 115,000.00 = Rp 11,500.00
0.0100 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 194,750.00
Total upah+bahan : = Rp 2,735,750.00

14 1 Unit Memasang pompa hisap air otomatis setara Shimizu PS 230 BIT
Bahan
Pompa hisap air otomatis setara Shimizu
1.0000 bh @ Rp. 1,292,500.00 = Rp 1,292,500.00
PS 230 BIT
5.0000 % Perlengkapan instalasi = Rp 64,625.00
Sub total : = Rp 1,357,125.00
Upah
0.5000 Oh Pekerja @ Rp. 92,000.00 = Rp 46,000.00
0.5000 Oh Tukang batu @ Rp. 90,200.00 = Rp 45,100.00
0.1000 Oh Kepala tukang @ Rp. 115,000.00 = Rp 11,500.00
0.0100 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 103,650.00
Total upah+bahan : = Rp 1,460,775.00

15 1 Ls Pembuatan meja beton panjang 2,7 meter di pantry termasuk Kitchen Zink dan finishing Granit
Upah
Pembuatan meja beton panjang 2,7 meter
1.000 Ls di pantry termasuk Kitchen Zink dan @ Rp. 2,500,000.00 = Rp 2,500,000.00
finishing Granit
Sub total : = Rp 2,500,000.00
Total upah+bahan : = Rp 2,500,000.00

16 Pembuatan Septictank BF-03 Kapasitas 1000 Liter

a 1 m3 Galian Untuk Tanah Biasa
Upah An. SNI ( Revisi ) 6.1.1
0.750 Oh Pekerja @ Rp. 92,000.00 = Rp 69,000.00
0.025 Oh Mandor @ Rp. 105,000.00 = Rp 2,625.00
Sub total : = Rp 71,625.00
Total upah+bahan : = Rp 71,625.00

b 1 m3 Urugan Kembali
Upah An. SNI ( Revisi ) 6.9.1
0.250 Oh Pekerja @ Rp. 92,000.00 = Rp 23,000.00
0.008 Oh Mandor @ Rp. 105,000.00 = Rp 840.00
Sub total : = Rp 23,840.00
Total upah+bahan : = Rp 95,465.00

c 1 m3 Pasir urug
Bahan An. SNI ( Revisi ) 6.11.1
1.200 m3 Pasir urug @ Rp. 175,000.00 = Rp 210,000.00
Sub total : = Rp 210,000.00
Upah An. SNI ( Revisi ) 6.11.2
0.300 Oh Pekerja @ Rp. 92,000.00 = Rp 27,600.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 28,650.00
Total upah+bahan : = Rp 238,650.00
d 1 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr
Bahan An. SNI ( Revisi ) 6.1.1
218.000 Kg Semen portland @ Rp. 1,450.00 = Rp 316,100.00
0.520 m3 Pasir beton @ Rp. 235,000.00 = Rp 122,200.00
0.870 m3 Koral beton @ Rp. 340,000.00 = Rp 295,800.00
Sub total : = Rp 734,100.00
Upah An. SNI ( Revisi ) 6.1.2
1.650 Oh Pekerja @ Rp. 92,000.00 = Rp 151,800.00
0.250 Oh Tukang batu @ Rp. 90,200.00 = Rp 22,550.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.080 Oh Mandor @ Rp. 105,000.00 = Rp 8,400.00
Sub total : = Rp 185,625.00
Total upah+bahan : = Rp 919,725.00

e 1 Unit Pemasangan Bio Filter BF-03 Kapasitas 1000 liter

Bahan
1.000 bh Biofilter BF-03 Kapasitas 1000 liter @ Rp. 3,000,000.00 = Rp 3,000,000.00
5.000 % Perlengkapan instalasi = Rp 150,000.00
Sub total : = Rp 3,150,000.00
Upah
1.000 Oh Pekerja @ Rp. 92,000.00 = Rp 92,000.00
0.250 Oh Tukang batu @ Rp. 90,200.00 = Rp 22,550.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.025 Oh Mandor @ Rp. 105,000.00 = Rp 2,625.00
Sub total : = Rp 120,050.00
Total upah+bahan : = Rp 3,270,050.00

f 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr

Bahan An. SNI ( Revisi ) 6.5.1
232.000 Kg Semen portland @ Rp. 1,450.00 = Rp 336,400.00
0.520 m3 Pasir beton @ Rp. 235,000.00 = Rp 122,200.00
0.780 m3 Koral beton @ Rp. 340,000.00 = Rp 265,200.00
Sub total : = Rp 723,800.00
Upah An. SNI ( Revisi ) 6.5.2
1.650 Oh Pekerja @ Rp. 92,000.00 = Rp 151,800.00
0.250 Oh Tukang batu @ Rp. 90,200.00 = Rp 22,550.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.080 Oh Mandor @ Rp. 105,000.00 = Rp 8,400.00
Sub total : = Rp 185,625.00
Total upah+bahan : = Rp 909,425.00

17 Pembuatan Resapan uk. 1x1x1 m

a 1 m3 Galian Untuk Tanah Biasa
Upah An. SNI ( Revisi ) 6.1.1
0.750 Oh Pekerja @ Rp. 92,000.00 = Rp 69,000.00
0.025 Oh Mandor @ Rp. 105,000.00 = Rp 2,625.00
Sub total : = Rp 71,625.00
Total upah+bahan : = Rp 71,625.00

b 1 m3 Urugan Kembali
Upah An. SNI ( Revisi ) 6.9.1
0.250 Oh Pekerja @ Rp. 92,000.00 = Rp 23,000.00
0.008 Oh Mandor @ Rp. 105,000.00 = Rp 840.00
Sub total : = Rp 23,840.00
Total upah+bahan : = Rp 95,465.00

c 1 m3 Pasir urug
Bahan An. SNI ( Revisi ) 6.11.1
1.200 m3 Pasir urug @ Rp. 175,000.00 = Rp 210,000.00
Sub total : = Rp 210,000.00
Upah An. SNI ( Revisi ) 6.11.2
0.300 Oh Pekerja @ Rp. 92,000.00 = Rp 27,600.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 28,650.00
Total upah+bahan : = Rp 238,650.00

d 1 m2 Pemasangan Lapisan Ijuk Tebal 10 cm

Bahan An. SNI ( Revisi ) 6.14.1
6.000 kg Ijuk @ Rp. 16,500.00 = Rp 99,000.00
Sub total : = Rp 99,000.00
Upah An. SNI ( Revisi ) 6.14.2
0.150 Oh Pekerja @ Rp. 92,000.00 = Rp 13,800.00
0.015 Oh Mandor @ Rp. 105,000.00 = Rp 1,575.00
Sub total : = Rp 15,375.00
Total upah+bahan : = Rp 114,375.00
e 1 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps
Bahan An. SNI ( Revisi ) 6.4.1
70.000 Bh Bata merah @ Rp. 680.00 = Rp 47,600.00
11.500 Kg Semen portland @ Rp. 1,450.00 = Rp 16,675.00
0.050 m3 Pasir pasang @ Rp. 340,000.00 = Rp 17,000.00
Sub total : = Rp 81,275.00
Upah An. SNI ( Revisi ) 6.4.2
0.320 Oh Pekerja @ Rp. 92,000.00 = Rp 29,440.00
0.100 Oh Tukang batu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.015 Oh Mandor @ Rp. 105,000.00 = Rp 1,575.00
Sub total : = Rp 41,185.00
Total upah+bahan : = Rp 122,460.00

f 1 m2 Plesteran, 1 Pc : 4 Ps, tebal 15 mm

Bahan An. SNI ( Revisi ) 6.4.1
5.200 Kg Semen portland @ Rp. 1,450.00 = Rp 7,540.00
0.020 m3 Pasir pasang @ Rp. 340,000.00 = Rp 6,800.00
Sub total : = Rp 14,340.00
Upah An. SNI ( Revisi ) 6.4.2
0.200 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.150 Oh Tukang batu @ Rp. 90,200.00 = Rp 13,530.00
0.015 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,725.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 34,705.00
Total upah+bahan : = Rp 49,045.00

g 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr

Bahan An. SNI ( Revisi ) 6.5.1
232.000 Kg Semen portland @ Rp. 1,450.00 = Rp 336,400.00
0.520 m3 Pasir beton @ Rp. 235,000.00 = Rp 122,200.00
0.780 m3 Koral beton @ Rp. 340,000.00 = Rp 265,200.00
Sub total : = Rp 723,800.00
Upah An. SNI ( Revisi ) 6.5.2
1.650 Oh Pekerja @ Rp. 92,000.00 = Rp 151,800.00
0.250 Oh Tukang batu @ Rp. 90,200.00 = Rp 22,550.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.080 Oh Mandor @ Rp. 105,000.00 = Rp 8,400.00
Sub total : = Rp 185,625.00
Total upah+bahan : = Rp 909,425.00

PEKERJAAN PINTU DAN JENDELA

1 1 Unit Pasang Pintu UPVC, lebar 70 cm tinggi 200 cm, lengkap kusen
Bahan
Pintu UPVC, lebar 70 cm tinggi 200
1.000 bh @ Rp. 1,750,000.00 = Rp 1,750,000.00
cm,lengkap kusen
5.000 % Perlengkapan dan aksesoris = Rp 87,500.00
Sub total : = Rp 1,837,500.00
Upah
0.300 Oh Pekerja @ Rp. 92,000.00 = Rp 27,600.00
0.030 Oh Tukang Kayu @ Rp. 90,200.00 = Rp 2,706.00
Sub total : = Rp 30,306.00
Total upah+bahan : = Rp 1,867,806.00

2 1 m3 Pasang kusen pintu & jendela kayu jati (oven)

Bahan An. SNI ( Revisi ) 6.1.1
1.100 m3 Kayu jati, balok @ Rp. 16,000,000.00 = Rp 17,600,000.00
Sub total : = Rp 17,600,000.00
Upah An. SNI ( Revisi ) 6.1.2
6.000 Oh Pekerja @ Rp. 92,000.00 = Rp 552,000.00
20.000 Oh Tukang kayu @ Rp. 90,200.00 = Rp 1,804,000.00
2.000 Oh Kepala tukang @ Rp. 115,000.00 = Rp 230,000.00
0.300 Oh Mandor @ Rp. 105,000.00 = Rp 31,500.00
Sub total : = Rp 2,617,500.00
Total upah+bahan : = Rp 20,217,500.00
3 1 m2 Pasang pintu panil kayu jati (oven)
Bahan An. SNI ( Revisi ) 6.7.1
0.040 m3 Kayu jati, papan @ Rp. 16,000,000.00 = Rp 640,000.00
Sub total : = Rp 640,000.00
Upah An. SNI ( Revisi ) 6.7.2
1.000 Oh Pekerja @ Rp. 92,000.00 = Rp 92,000.00
2.500 Oh Tukang kayu @ Rp. 90,200.00 = Rp 225,500.00
0.250 Oh Kepala tukang @ Rp. 115,000.00 = Rp 28,750.00
0.050 Oh Mandor @ Rp. 105,000.00 = Rp 5,250.00
Sub total : = Rp 351,500.00
Total upah+bahan : = Rp 991,500.00

4 1 m2 Pasang daun jendela kayu jati (oven)

Bahan An. SNI ( Revisi ) 6.9.1
0.035 m3 Kayu jati, papan @ Rp. 16,000,000.00 = Rp 560,000.00
Sub total : = Rp 560,000.00
Upah An. SNI ( Revisi ) 6.9.2
0.800 Oh Pekerja @ Rp. 92,000.00 = Rp 73,600.00
2.000 Oh Tukang kayu @ Rp. 90,200.00 = Rp 180,400.00
0.200 Oh Kepala tukang @ Rp. 115,000.00 = Rp 23,000.00
0.040 Oh Mandor @ Rp. 105,000.00 = Rp 4,200.00
Sub total : = Rp 281,200.00
Total upah+bahan : = Rp 841,200.00

5 1 m2 Pasang Pintu Lipat Besi (Folding Door) termasuk accesoris

Bahan An. SNI ( Revisi ) 6.2.1
Pintu Lipat Besi (Folding Door) termasuk
1.000 m2 @ Rp. 700,000.00 = Rp 700,000.00
accesoris
Sub total : = Rp 700,000.00
Upah An. SNI ( Revisi ) 6.2.2
0.650 Oh Tukang besi @ Rp. 90,200.00 = Rp 58,630.00
0.650 Oh Pekerja @ Rp. 92,000.00 = Rp 59,800.00
0.065 Oh Kepala tukang @ Rp. 115,000.00 = Rp 7,475.00
0.032 Oh Mandor @ Rp. 105,000.00 = Rp 3,360.00
Sub total : = Rp 129,265.00
Total upah+bahan : = Rp 829,265.00

6 1 m2 Pasang kaca polos, tebal 5 mm

Bahan An. SNI ( Revisi ) 6.17.1
1.100 m2 Kaca Polos 5 mm @ Rp. 98,800.00 = Rp 108,680.00
Sub total : = Rp 108,680.00
Upah An. SNI ( Revisi ) 6.17.2
0.015 Oh Pekerja @ Rp. 92,000.00 = Rp 1,380.00
0.150 Oh Tukang kayu @ Rp. 90,200.00 = Rp 13,530.00
0.015 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,725.00
0.001 Oh Mandor @ Rp. 105,000.00 = Rp 78.75
Sub total : = Rp 16,713.75
Total upah+bahan : = Rp 125,393.75

7 1 buah Pasang Kait angin jendela stainless steel

Bahan An. SNI ( Revisi ) 6.9.1
1.000 Bh Kait angin jendela stainless steel @ Rp. 15,000.00 = Rp 15,000.00
Sub total : = Rp 15,000.00
Upah An. SNI ( Revisi ) 6.9.2
0.015 Oh Pekerja @ Rp. 92,000.00 = Rp 1,380.00
0.150 Oh Tukang kayu @ Rp. 90,200.00 = Rp 13,530.00
0.015 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,725.00
0.001 Oh Mandor @ Rp. 105,000.00 = Rp 78.75
Sub total : = Rp 16,713.75
Total upah+bahan : = Rp 31,713.75

8 1 buah Pasang Grendel stainless steel

Bahan An. SNI ( Revisi ) 6.11.1
1.000 Bh Grendel stainless steel uk. 3 inch @ Rp. 12,250.00 = Rp 12,250.00
Sub total : = Rp 12,250.00
Upah An. SNI ( Revisi ) 6.11.2
0.020 Oh Pekerja @ Rp. 92,000.00 = Rp 1,840.00
0.200 Oh Tukang kayu @ Rp. 90,200.00 = Rp 18,040.00
0.020 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,300.00
0.001 Oh Mandor @ Rp. 105,000.00 = Rp 105.00
Sub total : = Rp 22,285.00
Total upah+bahan : = Rp 34,535.00
9 1 buah Pasang Engsel Pintu dan Jendela
Bahan An. SNI ( Revisi ) 6.5.1
1.000 Bh Engsel pintu uk. 4 inch @ Rp. 35,000.00 = Rp 35,000.00
Sub total : = Rp 35,000.00
Upah An. SNI ( Revisi ) 6.5.2
0.015 Oh Pekerja @ Rp. 92,000.00 = Rp 1,380.00
0.150 Oh Tukang kayu @ Rp. 90,200.00 = Rp 13,530.00
0.015 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,725.00
0.001 Oh Mandor @ Rp. 105,000.00 = Rp 78.75
Sub total : = Rp 16,713.75
Total upah+bahan : = Rp 51,713.75

10 1 buah Pasang Kunci tanam termasuk handle

Bahan An. SNI ( Revisi ) 6.2.1
1.000 Bh Kunci tanam termasuk handle @ Rp. 200,000.00 = Rp 200,000.00
Sub total : = Rp 200,000.00
Upah An. SNI ( Revisi ) 6.2.2
0.060 Oh Pekerja @ Rp. 92,000.00 = Rp 5,520.00
0.600 Oh Tukang kayu @ Rp. 90,200.00 = Rp 54,120.00
0.060 Oh Kepala tukang @ Rp. 115,000.00 = Rp 6,900.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 67,065.00
Total upah+bahan : = Rp 267,065.00

PEKERJAAN ELEKTRIKAL
1 1 Paket Penambahan Daya Listrik dari 2.200 VA menjadi 11.000 VA, termasuk biaya Sertifikat Laik Operasi
bahan
8,800 VA Bea Penyambungan Baru (BP) @ Rp. 969.00 = Rp 8,527,200.00
11,000 VA Uang Jamiman Langganan (UJL) @ Rp. 165.00 = Rp 1,815,000.00
11,000 VA Pembuatan Setrifikat Laik Operasi (SLO) @ Rp. 25.00 = Rp 275,000.00
1 buah Materai @ Rp. 10,000.00 = Rp 10,000.00
Sub total : = Rp 10,627,200.00
Upah
11,000 VA Administrasi dan Supervisi Instalasi Listrik @ Rp. 250.00 = Rp 2,750,000.00
Sub total : = Rp 2,750,000.00
Total upah+bahan : = Rp 13,377,200.00

2 1 Unit Memasang Panel Unit (Box MCB 8 Group inbow)

Bahan An. SNI ( Revisi ) 6.36.1
1.000 bh Box MCB 8 Group inbow setara presto @ Rp. 68,500.00 = Rp 68,500.00
4.000 bh MCB 6A, 1P setara schneider @ Rp. 90,000.00 = Rp 360,000.00
5.000 % Perlengkapan instalasi = Rp 21,425.00
Sub total : = Rp 449,925.00
Upah An. SNI ( Revisi ) 6.36.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 485,708.20

3 1 m1 Memasang Kabel Power (NYM 3x2,5 mm)

Bahan An. SNI ( Revisi ) 6.8.1
1.000 m Kabel NYM 3x2,5 mm setara Eterna @ Rp. 16,700.00 = Rp 16,700.00
1.000 m Conduit pipa dia. 20 @ Rp. 11,000.00 = Rp 11,000.00
5.000 % Perlengkapan instalasi = Rp 1,385.00
Sub total : = Rp 29,085.00
Upah An. SNI ( Revisi ) 6.8.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 64,868.20
4 1 Titik Instalasi titik Lampu (Kabel NYM 3x1,5 mm2)
Bahan An. SNI ( Revisi ) 6.1.1
8.000 m Kabel NYM 3x1,5 mm setara Eterna @ Rp. 11,560.00 = Rp 92,480.00
8.000 m Conduit pipa dia. 20 @ Rp. 11,000.00 = Rp 88,000.00
5.000 % Perlengkapan instalasi = Rp 9,024.00
Sub total : = Rp 189,504.00
Upah An. SNI ( Revisi ) 6.1.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 225,287.20

5 1 Titik Instalasi titik stop kontak (Kabel NYM 3x2,5 mm2)

Bahan An. SNI ( Revisi ) 6.4.1
7.000 m Kabel NYM 3x2,5 mm setara Eterna @ Rp. 16,700.00 = Rp 116,900.00
7.000 m Conduit pipa dia. 20 @ Rp. 11,000.00 = Rp 77,000.00
5.000 % Perlengkapan instalasi = Rp 9,695.00
Sub total : = Rp 203,595.00
Upah An. SNI ( Revisi ) 6.4.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 239,378.20

6 1 Buah Pemasangan Lampu Downlight LED 18 watt setara Philips, termasuk rumah lampu uk. 4 inch
Bahan
Lampu Downlight LED 18 watt setara
1.000 buah @ Rp. 169,290.00 = Rp 169,290.00
Philips, termasuk rumah lampu uk. 4 inch
5.000 % Perlengkapan instalasi = Rp 8,464.50
Sub total : = Rp 177,754.50
Upah An. SNI ( Revisi ) 6.4.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 213,537.70

7 1 Buah Pemasangan Lampu Downlight LED 12 watt setara Philips, termasuk rumah lampu uk. 4 inch
Bahan
Lampu Downlight LED 12 watt setara
1.000 buah @ Rp. 135,520.00 = Rp 135,520.00
Philips, termasuk rumah lampu uk. 4 inch
5.000 % Perlengkapan instalasi = Rp 6,776.00
Sub total : = Rp 142,296.00
Upah An. SNI ( Revisi ) 6.4.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 178,079.20

8 1 buah Memasang Saklar Tunggal setara Broco

Bahan An. SNI ( Revisi ) 6.21.1
1.000 bh Saklar Tunggal setara Broco @ Rp. 20,000.00 = Rp 20,000.00
5.000 % Perlengkapan instalasi = Rp 1,000.00
Sub total : = Rp 21,000.00
Upah An. SNI ( Revisi ) 6.21.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 56,783.20
9 1 buah Memasang Saklar Ganda setara Broco
Bahan An. SNI ( Revisi ) 6.21.1
1.000 bh Saklar Ganda setara Broco @ Rp. 24,500.00 = Rp 24,500.00
5.000 % Perlengkapan instalasi = Rp 1,225.00
Sub total : = Rp 25,725.00
Upah An. SNI ( Revisi ) 6.21.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 61,508.20

10 1 buah Memasang Stop Kontak setara Broco

Bahan An. SNI ( Revisi ) 6.18.1
1.000 bh Stop Kontak setara Broco @ Rp. 27,000.00 = Rp 27,000.00
5.000 % Perlengkapan instalasi = Rp 1,350.00
Sub total : = Rp 28,350.00
Upah An. SNI ( Revisi ) 6.18.2
0.166 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 15,272.00
0.166 Oh Tukang listrik @ Rp. 90,200.00 = Rp 14,973.20
0.033 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 3,795.00
0.017 Oh Mandor @ Rp. 105,000.00 = Rp 1,743.00
Sub total : = Rp 35,783.20
Total upah+bahan : = Rp 64,133.20

11 1 Titik Pemasangan Instalasi AC (Instalasi Kabel NYM 3x2,5 mm2, MCB dan pipa drain PVC AW)
Bahan
5.000 m Kabel NYM 3x2,5 mm setara Eterna @ Rp. 16,700.00 = Rp 83,500.00
5.000 m Conduit pipa dia. 20 @ Rp. 11,000.00 = Rp 55,000.00
5.000 m Pipa Drain PVC AW dia. 3/4 @ Rp. 10,450.00 = Rp 52,250.00
1.000 buah MCB 10A, 1P setara schneider @ Rp. 105,000.00 = Rp 105,000.00
10.000 % Perlengkapan instalasi = Rp 29,575.00
Sub total : = Rp 325,325.00
Upah
0.750 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 69,000.00
0.500 Oh Tukang listrik @ Rp. 90,200.00 = Rp 45,100.00
0.050 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 5,750.00
0.050 Oh Mandor @ Rp. 105,000.00 = Rp 5,250.00
Sub total : = Rp 125,100.00
Total upah+bahan : = Rp 450,425.00

12 1 unit Pemasangan AC 1 PK (Indoor, outdoor, bracket dan pipa Refrigant)

Bahan
AC 1 PK (Termasuk Unit Indoor, outdoor,
1.000 unit @ Rp. 3,350,000.00 = Rp 3,350,000.00
bracket dan pipa Refrigant)
10.000 % Perlengkapan instalasi = Rp 335,000.00
Sub total : = Rp 3,685,000.00
Upah
1.000 Oh Pembantu tukang listrik @ Rp. 92,000.00 = Rp 92,000.00
0.500 Oh Tukang listrik @ Rp. 90,200.00 = Rp 45,100.00
0.050 Oh Kepala tukang listrik @ Rp. 115,000.00 = Rp 5,750.00
0.050 Oh Mandor @ Rp. 105,000.00 = Rp 5,250.00
Sub total : = Rp 148,100.00
Total upah+bahan : = Rp 3,833,100.00

PEKERJAAN PENUTUP ATAP

1 1 m2 Pemasangan Rangka Atap Baja Ringan
Bahan
1.050 m2 Rangka Atap Baja Ringan @ Rp. 110,000.00 = Rp 115,500.00
10.000 % Aksesoris dan perkuatan = Rp 11,550.00
Sub total : = Rp 127,050.00
Upah
0.400 Oh Pekerja @ Rp. 92,000.00 = Rp 36,800.00
0.040 Oh Tukang besi @ Rp. 90,200.00 = Rp 3,608.00
0.004 Oh Kepala tukang @ Rp. 115,000.00 = Rp 460.00
0.004 Oh Mandor @ Rp. 105,000.00 = Rp 420.00
Sub total : = Rp 41,288.00
Total upah+bahan : = Rp 168,338.00
2 1 m2 Pemasangan Insulasi Atap /Alumunium Foil Bubble
Bahan Konsultan
1.050 m2 Insulasi Atap /Alumunium Foil Bubble @ Rp. 15,550.00 = Rp 16,327.50
Sub total : = Rp 16,327.50
Upah Konsultan
0.050 Oh Pekerja @ Rp. 92,000.00 = Rp 4,600.00
0.017 Oh Tukang Kayu @ Rp. 90,200.00 = Rp 1,506.34
0.027 Oh Mandor @ Rp. 105,000.00 = Rp 2,803.50
Sub total : = Rp 8,909.84
Total upah+bahan : = Rp 25,237.34

3 1 m2 Pasang Atap Genteng Beton Flat

Bahan An. SNI ( Revisi ) 6.30.1
11.000 Bh Genteng Beton Flat @ Rp. 7,400.00 = Rp 81,400.00
0.030 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 495.00
Sub total : = Rp 81,895.00
Upah An. SNI ( Revisi ) 6.30.2
0.200 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.100 Oh Tukang kayu @ Rp. 90,200.00 = Rp 9,020.00
0.010 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.010 Oh Mandor @ Rp. 105,000.00 = Rp 1,050.00
Sub total : = Rp 29,620.00
Total upah+bahan : = Rp 111,515.00

4 1 m2 Pasang Nok Genteng Beton

Bahan An. SNI ( Revisi ) 6.34.1
3.500 bh Genteng Beton Flat @ Rp. 7,400.00 = Rp 25,900.00
0.050 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 825.00
10.800 kg Semen portland @ Rp. 1,450.00 = Rp 15,660.00
0.032 m3 Pasir Pasang @ Rp. 340,000.00 = Rp 10,880.00
0.250 kg Semen Warna @ Rp. 12,000.00 = Rp 3,000.00
Sub total : = Rp 56,265.00
Upah An. SNI ( Revisi ) 6.34.2
0.400 Oh Pekerja @ Rp. 92,000.00 = Rp 36,800.00
0.200 Oh Tukang kayu @ Rp. 90,200.00 = Rp 18,040.00
0.020 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,300.00
0.020 Oh Mandor @ Rp. 105,000.00 = Rp 2,100.00
Sub total : = Rp 59,240.00
Total upah+bahan : = Rp 115,505.00

5 1 m2 Pemasangan Atap Galvalum tebal 0,4 mm

Bahan An. SNI ( Revisi ) 6.32.1
1.3600 Lbr Atap Galvalum tebal 0,4 mm @ Rp. 70,000.00 = Rp 95,200.00
0.2000 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 3,300.00
Sub total : = Rp 98,500.00
Upah An. SNI ( Revisi ) 6.32.2
0.2000 Oh Pekerja @ Rp. 92,000.00 = Rp 18,400.00
0.1000 Oh Tukang kayu @ Rp. 90,200.00 = Rp 9,020.00
0.0100 Oh Kepala tukang @ Rp. 115,000.00 = Rp 1,150.00
0.0010 Oh Mandor @ Rp. 105,000.00 = Rp 105.00
Sub total : = Rp 28,675.00
Total upah+bahan : = Rp 127,175.00

6 1 m1 Pemasangan Listplank (Kalsiplank 200×3000 tebal 8mm)

Bahan An. SNI ( Revisi ) 6.47.1
0.500 Lbr Kalsiplank 200×3000 tebal 8mm @ Rp. 38,000.00 = Rp 19,000.00
0.050 Kg Paku biasa 2" - 5" @ Rp. 16,500.00 = Rp 825.00
Sub total : = Rp 19,825.00
Upah An. SNI ( Revisi ) 6.47.2
0.100 Oh Pekerja @ Rp. 92,000.00 = Rp 9,200.00
0.200 Oh Tukang kayu @ Rp. 90,200.00 = Rp 18,040.00
0.025 Oh Kepala tukang @ Rp. 115,000.00 = Rp 2,875.00
0.005 Oh Mandor @ Rp. 105,000.00 = Rp 525.00
Sub total : = Rp 30,640.00
Total upah+bahan : = Rp 50,465.00
 PEKERJAAN LAIN-LAIN
1 1 m2 Pengerjaan Jasa Anti Rayap
Upah
1.000 m2 Jasa anti rayap @ Rp. 35,000.00 = Rp 35,000.00
Sub total : = Rp 35,000.00
Total upah+bahan : = Rp 35,000.00

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

RUDY KURNIAWAN, SE, MM

Direktur
 HARGA SATUAN
PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI

Kab Kendal
No Uraian Satuan Harga Keterangan
(Rp)
UPAH/JASA
1 Pekerja Oh Rp 92,000
2 Pembantu tukang listrik Oh Rp 92,000
3 Tukang batu Oh Rp 90,200
4 Tukang besi Oh Rp 90,200
5 Tukang cat Oh Rp 90,200
6 Tukang kayu Oh Rp 90,200
7 Tukang listrik Oh Rp 90,200
8 Kepala Tukang oh Rp 115,000
9 Kepala tukang listrik Oh Rp 115,000
10 Mandor Oh Rp 105,000
11 Biaya Langsir material, pembersihan lahan Ls Rp 1,000,000
12 Sewa Stegger / Scaffolding Set Rp 150,000

13 Pembuatan meja beton panjang 2,7 meter di pantry termasuk Rp 2,500,000

Kitchen Zink dan finishing Granit Ls

BAHAN
1 Administrasi dan Supervisi Instalasi Listrik VA Rp 250
2 Ampelas Lbr Rp 3,300
3 Atap Galvalum tebal 0,4 mm Lbr Rp 70,000
4 Bata merah Bh Rp 680
5 Batu belah m3 Rp 215,000 35,303 m3
6 Bea Penyambungan Baru (BP) VA Rp 969
7 Besi begel polos dia 6 mm Kg Rp 12,000 89
8 besi beton polos Kg Rp 12,000
9 Besi beton polos dia 12 mm Kg Rp 12,000 97
10 Biofilter BF-03 Kapasitas 1000 liter bh Rp 3,000,000
11 Box MCB 8 Group inbow setara presto bh Rp 68,500
12 Cat dasar Kg Rp 43,000
13 Cat dasar kayu Kg Rp 43,000
14 Cat eksterior penutup 2x Kg Rp 122,050
15 Cat interior penutup 2x Kg Rp 79,900
16 Cat penutup kayu Kg Rp 78,810
17 Closet duduk setara TOTO SW53JP Bh Rp 1,990,000
18 Closet jongkok setara Toto CE7 Bh Rp 415,000
19 Conduit pipa dia. 20 m Rp 11,000
20 Dolken kayu diameter 8 -10 /400 cm Btg Rp 24,000
21 Engsel pintu uk. 4 inch Bh Rp 35,000
22 Floor Drain Stainless Steel Bh Rp 45,000
23 Genteng Beton Flat bh Rp 7,400
24 Grendel stainless steel uk. 3 inch Bh Rp 12,250
25 Gypsum tebal 9 mm Lbr Rp 64,300
26 Hand Shower setara Onda Bh Rp 240,000
27 Hollow galvanis uk.40x40x0,3 mm m' Rp 6,250
28 Ijuk kg Rp 16,500
29 Insulasi Atap /Alumunium Foil Bubble m2 Rp 15,550
30 Jasa anti rayap m2 Rp 35,000
31 Kabel NYM 3x1,5 mm setara Eterna m Rp 11,560
32 Kabel NYM 3x2,5 mm setara Eterna m Rp 16,700
33 Kaca Polos 5 mm m2 Rp 98,800
34 Kait angin jendela stainless steel Bh Rp 15,000
35 Kalsiplank 200×3000 tebal 8mm Lbr Rp 38,000
36 Kawat beton Kg Rp 18,700 20 kg
37 Kayu jati, balok m3 Rp 16,000,000
38 Kayu jati, papan m3 Rp 16,000,000
39 Kayu Perancah m3 Rp 6,600,000 30 batang
40 Kayu terentang/Meranti (MC) m3 Rp 6,900,000
 Kab Kendal
No Uraian Satuan Harga Keterangan
(Rp)
41 Keramik 30 x 60 cm Polished M2 Rp 125,000
42 Keramik uk.30x30, unpolished m2 Rp 80,000
43 Keramik uk.50x50, polished m2 Rp 85,500
44 Keramik uk.50x50, unpolished m2 Rp 95,500
45 Koral beton m3 Rp 340,000
46 Kran Dinding bahan stainless setara Onda Bh Rp 75,000
47 Kran double/cabang setara Onda Bh Rp 150,000
48 Kran wastafel setara TOTO T205MB Bh Rp 455,000
49 Kunci tanam termasuk handle Bh Rp 200,000
50 Kuwas / roll Bh Rp 6,500
Lampu Downlight LED 12 watt setara Philips, termasuk rumah
51 buah Rp 135,520
lampu uk. 4 inch
Lampu Downlight LED 18 watt setara Philips, termasuk rumah
52 buah Rp 169,290
lampu uk. 4 inch
53 Materai buah Rp 10,000
54 MCB 6A, 1P setara schneider bh Rp 90,000
55 MCB 10A, 1P setara schneider bh Rp 105,000
56 Pipa Drain PVC AW dia. 3/4 bh Rp 10,450

57 AC 1 PK (Termasuk Unit Indoor, outdoor, bracket dan pipa Refrigant) bh Rp 3,350,000

58 Minyak bekisting Ltr Rp 16,800

59 Minyak bekisting Ltr Rp 16,800
60 Paku biasa 2" - 5" Kg Rp 16,500 5" = 5 kg ,7" = 5 kg
61 Paku sekrup Kg Rp 45,000
62 Pasir beton m3 Rp 235,000
63 Pasir Pasang m3 Rp 340,000 5 m3
64 Pasir urug m3 Rp 175,000
65 Pembuatan Setrifikat Laik Operasi (SLO) VA Rp 25
66 Pintu Lipat Besi (Folding Door) termasuk accesoris m2 Rp 700,000
67 Pintu UPVC, lebar 70 cm tinggi 200 cm,lengkap kusen bh Rp 1,750,000
68 Plamir Kg Rp 17,000
69 Plywood Tebal 9 mm uk 120 x 90 cm Lbr Rp 80,000
70 Politur Ltr Rp 57,000
71 Politur jadi Ltr Rp 57,000
72 Pompa hisap air otomatis setara Shimizu PS 230 BIT bh Rp 1,292,500
73 PVC tipe AW ø 1/2" setara Rucika m' Rp 8,690
74 PVC tipe AW ø 2" setara Rucika m' Rp 37,875
75 PVC tipe AW ø 4" setara Rucika m' Rp 114,650
76 Rangka Atap Baja Ringan m2 Rp 110,000
77 Saklar Ganda setara Broco bh Rp 24,500
78 Saklar Tunggal setara Broco bh Rp 20,000
79 Seal tape Bh Rp 2,500
80 Semen portland Kg Rp 1,450 20 zak 20 zak
81 Semen Warna kg Rp 12,000
82 Shower Spray With Stop Valve (White) Bh Rp 143,190
83 Soda api Kg Rp 21,699
84 Stop Kontak setara Broco bh Rp 27,000
85 Tanah urug m3 Rp 125,000
86 Tanki/Toren Kapasitas 1200 liter bh Rp 2,420,000
87 Uang Jamiman Langganan (UJL) VA Rp 165
88 Wastafel setara TOTO LW230J Bh Rp 850,000

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

RUDY KURNIAWAN, SE, MM

Direktur
 TIME SCHEDULE
PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI
( WAKTU PEKERJAAN 120 HARI KALENDER )

BULAN 1 BULAN 2 BULAN 3 BULAN 4

No. Uraian Pekerjaan Volume Satuan BOBOT % KET
MGG 1 MGG 2 MGG 3 MGG 4 MGG 5 MGG 6 MGG 7 MGG 8 MGG 9 MGG 10 MGG 11 MGG 12 MGG 13 MGG 14 MGG 15 MGG 16

A PEKERJAAN PERSIAPAN Chart Title

Pembersihan Lokasi Lahan sebelum dan sesudah % 100
1 1.00 Ls 0.181 0.091 0.091 % 100
pekerjaan
2 Sewa Stegger / Scaffolding 10.00 Set 0.272 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025 0.025
3 Bongkaran dinding bata dan plesteran 22.90 m3 2.558 1.279 1.279
4 Pembongkaran Genteng (tidak dipakai) 153.43 m2 0.080 0.040
120.000 0.040
5 Pembongkaran Rangka Atap 153.43 m2 0.682 0.341 0.341
Pembongkaran Kusen dan Daun Pintu / Jendela
6 10.08 m2 0.081 0.041 0.041
Kayu

B PEKERJAAN TANAH
1 Galian Untuk Tanah Keras 65.05 m3 1.123 0.562 0.562
2 Urugan kembali 21.68 m3 0.094 0.094
3 Urugan pasir dengan pasir urug 16.47 m3 0.712 0.712
4 Urugan tanah dengan tanah urug 11.05 m3 0.357 0.357

C PEKERJAAN PONDASI
Pasangan Pondasi Rollag bata merah tebal 1
1 7.00 m2 0.315 0.158 0.158
bata, 1 Pc : 4 Ps
2 Pasang pondasi batu kali 1 Pc : 6 Ps 35.30 m3 5.138 1.713 1.713 1.713

D PEKERJAAN STRUKTUR
D.1. PEKERJAAN STRUKTUR PLAT TOPI-TOPI
1 Pasang bekisting untuk lantai 14.67 m2 1.649 1.649
2 Pembesian dengan besi polos 129.14 kg 0.334 0.334
3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 1.16 m3 0.191 0.191

D.2. PEKERJAAN SLOOF, KOLOM PRAKTIS & BALOK PRAKTIS

Membuat sloof beton bertulang ukuran 15 x 20
1 2.50 m3 2.451 0.817 0.817 0.817
Cm dengan besi 4 dia 12 mm + beugel dia 6mm
Membuat kolom penguat ( kolom praktis )
2 109.60 m1 1.647 0.412 0.412 0.412 0.412
beton bertulang ( 11 x 11 ) cm
Membuat ring balok beton bertulang ( 10 x 15 )
3 158.78 m1 2.836 0.709 0.709 0.709 0.709
cm
100.000

D.3. PEKERJAAN RABATAN LANTAI DASAR

Membuat Lantai kerja beton tumbuk 1 Pc : 3 Ps :
1 116.45 m2 1.187 1.187
5 Kr tebal 5 cm

E PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps 299.90 m2 6.651 1.330 1.330 1.330 1.330 1.330

2 Plesteran, 1 Pc : 3 Ps, tebal 15 mm 581.60 m2 5.325 1.331 1.331 1.331 1.331

3 Pemasangan Acian 591.91 m2 3.680 0.920 0.920 0.920 0.920

F PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Pasang lantai Keramik uk.50x50, polished 102.41 m2 2.857 1.429 1.429

2 Pasang lantai Keramik uk.50x50, unpolished 22.75 m2 0.678 0.678

3 Pasang lantai keramik 30 x 30 cm, Unpolished 30.94 m2 0.831 0.831

4 Pasang dinding keramik 30 x 60 cm Polished 23.88 m2 0.834 0.834

G PEKERJAAN PLAFOND
Pemasangan Rangka Besi Hollow Galvanis
1 150.91 m2 3.271 1.635 1.635
40.40.0,3 mm; Modul 60x60 cm dinding plafond

2 Pasang langit-langit gypsum board, tebal 9 mm 150.91 m2 1.180 0.590 0.590

H PEKERJAAN PARTISI
Pemasangan Rangka Hollow galvanis 80.000
1 uk.40x40x0,3 mm; Modul 60x120 cm dinding 42.17 m2 0.714 0.357 0.357
partisi
2 Pasang gypsum board, tebal 9 mm 42.17 m2 0.330 0.330

I PEKERJAAN PENGECATAN
Pengecatan Interior tembok baru (Ngamplas, 1x
1 414.34 m2 2.719 1.360 1.360
cat dasar, 2x cat penutup)
Pengecatan Eksterior tembok baru (Ngamplas,
2 177.57 m2 1.518 0.759 0.759
1x cat dasar, 2x cat penutup)

3 Mengikis/mengerok permukaan cat kayu lama 15.09 m2 0.041 0.041

4 Pelaburan bidang kayu dengan politur 73.25 m2 0.582 0.582

5 Pengecatan bidang kayu 17.66 m2 0.120 0.120
Pengecatan plafond baru (Ngamplas, 1x cat
6 193.08 m2 1.267 1.267
dasar, 2x cat penutup)

J PEKERJAAN SANITASI

1 Memasang Closet duduk setara TOTO SW53JP 1.00 Buah 0.458 0.458

Memasang Shower Spray With Stop Valve

2 1.00 Buah 0.028 0.028 % 50
(White)
3 Memasang Closet Jongkok setara Toto CE7 1.00 Buah 0.125 0.125
4 Memasang Wastafel setara TOTO LW230J 2.00 Buah 0.413 0.413

5 Memasang Kran wastafel setara TOTO T205MB 2.00 Buah 0.169 0.169

6 Memasang Floor Drain Stainless Steel 3.00 Unit 0.035 0.035

7 Memasang Kran double/cabang setara Onda 2.00 Buah 0.059 0.059

Memasang Kran Dinding bahan stainless setara 60.000

8 2.00 Buah 0.031 0.031
Onda
9 Memasang Hand Shower setara Onda 2.00 Buah 0.091 0.091
10 Memasang pipa PVC tipe AW ø 1/2" 36.00 m1 0.154 0.077 0.077
11 Memasang pipa PVC tipe AW ø 2" 4.00 m1 0.044 0.044
12 Memasang pipa PVC tipe AW ø 4" 16.00 m1 0.476 0.476
 60.000

BULAN 1 BULAN 2 BULAN 3 BULAN 4

No. Uraian Pekerjaan Volume Satuan BOBOT % KET
MGG 1 MGG 2 MGG 3 MGG 4 MGG 5 MGG 6 MGG 7 MGG 8 MGG 9 MGG 10 MGG 11 MGG 12 MGG 13 MGG 14 MGG 15 MGG 16

13 Pemasangan Tanki/Toren Kapasitas 1200 liter 1.00 Unit 0.495 0.495 Chart Title
Memasang pompa hisap air otomatis setara
14 1.00 Unit 0.265 0.265
Shimizu PS 230 BIT

Pembuatan meja beton panjang 2,7 meter di

15 1.00 Ls 0.453 0.226 0.226
pantry termasuk Kitchen Zink dan finishing Granit 120.000

16 Pembuatan Septictank BF-03 Kapasitas 1000 Liter -

a Galian Untuk Tanah Biasa 2.23 m3 0.029 0.029
b Urugan Kembali 0.74 m3 0.003 0.003
c Pasir urug 0.07 m3 0.003 0.003
d Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr 0.07 m3 0.012 0.012

e Pemasangan Bio Filter BF-03 Kapasitas 1000 liter 1.00 Unit 0.592 0.592

f Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 0.22 m3 0.036 0.036

17 Pembuatan Resapan uk. 1x1x1 m -
a Galian Untuk Tanah Biasa 1.80 m3 0.023 0.023
b Urugan Kembali 0.60 m3 0.003 0.003
c Pasir urug 0.07 m3 0.003 0.003
d Pemasangan Lapisan Ijuk Tebal 10 cm 1.44 m2 0.030 0.030
e Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps 4.00 m2 0.089 0.089
f Plesteran, 1 Pc : 4 Ps, tebal 15 mm 4.00 m2 0.036 0.036
g Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 0.22 m3 0.036 0.036
40.000
K PEKERJAAN PINTU DAN JENDELA
Pasang Pintu UPVC, lebar 70 cm tinggi 200 cm,
1 2.00 Unit 0.676 0.676
lengkap kusen

2 Pasang kusen pintu & jendela kayu jati (oven) 0.82 m3 3.002 0.751 0.751 0.751 0.751

3 Pasang pintu panil kayu jati (oven) 14.28 m2 2.564 1.282 1.282
4 Pasang daun jendela kayu jati (oven) 8.66 m2 1.319 0.660 0.660
Pasang Pintu Lipat Besi (Folding Door) termasuk
5 9.91 m2 1.488 0.744 0.744
accesoris
6 Pasang kaca polos, tebal 5 mm 13.39 m2 0.304 0.304
7 Pasang Kait angin jendela stainless steel 21.00 buah 0.121 100.000 0.121
8 Pasang Grendel stainless steel 21.00 buah 0.131 0.131
9 Pasang Engsel Pintu dan Jendela 67.00 buah 0.627 0.627
10 Pasang Kunci tanam termasuk handle 8.00 buah 0.387 0.387

L PEKERJAAN ELEKTRIKAL

Penambahan Daya Listrik dari 2.200 VA menjadi

1 1.00 Paket 2.422 2.422
11.000 VA, termasuk biaya Sertifikat Laik Operasi

2 Memasang Panel Unit (Box MCB 8 Group inbow) 1.00 unit 0.088 0.088

3 Memasang Kabel Power (NYM 3x2,5 mm) 140.00 m1 1.645 1.645

4 Instalasi titik Lampu (Kabel NYM 3x1,5 mm2) 35.00 titik 1.428 0.714 0.714

Instalasi titik stop kontak (Kabel NYM 3x2,5

5 24.00 titik 1.040 1.040
mm2)
Pemasangan Lampu Downlight LED 18 watt
6 32.00 buah 1.237 1.237
setara Philips, termasuk rumah lampu uk. 4 inch
Pemasangan Lampu Downlight LED 12 watt 20.000
7 3.00 buah 0.097 0.097
setara Philips, termasuk rumah lampu uk. 4 inch
8 Memasang Saklar Tunggal setara Broco 8.00 buah 0.082 0.082
9 Memasang Saklar Ganda setara Broco 7.00 buah 0.078 0.078
10 Memasang Stop Kontak setara Broco 24.00 buah 0.279 0.279

Pemasangan Instalasi AC (Instalasi Kabel NYM

11 5.00 titik 0.408 0.408
3x2,5 mm2, MCB dan pipa drain PVC AW)

Pemasangan AC 1 PK (Indoor, outdoor, bracket

12 5.00 unit 3.471 1.735 1.735
dan pipa Refrigant)

M PEKERJAAN PENUTUP ATAP 80.000

1 Pemasangan Rangka Atap Baja Ringan 289.06 m2 8.812 2.203 2.203 2.203 2.203
Pemasangan Insulasi Atap /Alumunium Foil
2 259.75 m2 1.187 0.594 0.594
Bubble
3 Pasang Atap Genteng Beton Flat 259.75 m2 5.245 2.623 2.623
4 Pasang Nok Genteng Beton 25.56 m1 0.535 0.535
5 Pemasangan Atap Galvalum tebal 0,4 mm 29.31 m2 0.675 0.675
Pemasangan Listplank (Kalsiplank 200×3000
6 88.28 m1 0.807 0.807
tebal 8mm)

N PEKERJAAN LAIN-LAIN
1 Pengerjaan Jasa Anti Rayap 184.00 m2 1.166 0.583 0.583 %0

JUMLAH BOBOT 100.000

RENCANA PEKERJAAN 0.652 2.274 2.530 5.180 5.626 5.077 6.540 6.898 6.744 9.242 8.936 10.415 11.925 6.264 7.450 4.248
KUMULATIF RENCANA 0.652 2.927 5.456 10.636 16.262 21.338 27.878 34.776 41.520 50.761 59.697 70.112 82.038 88.302 95.752 100.000

-
1 2 3 4 5 6 7 8 9

60.000
 PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI
Harga Satuan (Rp) Jumlah Harga (Rp)
No. Uraian Pekerjaan Volume Satuan
Jasa / Upah Bahan Jasa / Upah Bahan
1 2 3 4 5 6 7 8
A PEKERJAAN PERSIAPAN
Pembersihan Lokasi Lahan sebelum dan sesudah
1 1.00 Ls 1,000,000.00 1,000,000.00 -
pekerjaan
2 Sewa Stegger / Scaffolding 10.00 Set 150,000.00 1,500,000.00 -
3 Bongkaran dinding bata dan plesteran 22.90 m3 616,829.00 14,125,384.10 -
4 Pembongkaran Genteng (tidak dipakai) 153.43 m2 2,890.00 443,412.70 -
5 Pembongkaran Rangka Atap 153.43 m2 24,535.00 3,764,405.05 -
Pembongkaran Kusen dan Daun Pintu / Jendela
6 10.08 m2 44,550.00 449,064.00 -
Kayu
Total A PEKERJAAN PERSIAPAN 21,282,265.85 -
B PEKERJAAN TANAH
1 Galian Untuk Tanah Keras 65.05 m3 95,360.00 6,203,168.00 -
2 Urugan kembali 21.68 m3 23,840.00 516,851.20 -
3 Urugan pasir dengan pasir urug 16.47 m3 28,650.00 210,000.00 471,865.50 3,458,700.00
4 Urugan tanah dengan tanah urug 11.05 m3 28,650.00 150,000.00 316,582.50 1,657,500.00
Total B PEKERJAAN TANAH 7,508,467.20 5,116,200.00
C PEKERJAAN PONDASI
Pasangan Pondasi Rollag bata merah tebal 1
1 7.00 m2 83,290.00 165,317.50 583,030.00 1,157,222.50
bata, 1 Pc : 4 Ps
2 Pasang pondasi batu kali 1 Pc : 6 Ps 35.30 m3 206,895.00 596,890.00 7,303,393.50 21,070,217.00
Total C PEKERJAAN PONDASI 7,886,423.50 22,227,439.50
D PEKERJAAN STRUKTUR
D.1. PEKERJAAN STRUKTUR PLAT TOPI-TOPI
1 Pasang bekisting untuk lantai 14.67 m2 63,631.00 556,960.00 933,466.77 8,170,603.20
2 Pembesian dengan besi polos 129.14 kg 1,387.40 12,880.50 179,168.84 1,663,387.77
3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 1.16 m3 185,625.00 723,800.00 215,325.00 839,608.00

D.2. PEKERJAAN SLOOF, KOLOM PRAKTIS & BALOK PRAKTIS

Membuat sloof beton bertulang ukuran 15 x 20

1 2.50 m3 796,167.00 4,618,527.60 1,990,417.50 11,546,319.00
Cm dengan besi 4 dia 12 mm + beugel dia 6mm

Membuat kolom penguat ( kolom praktis )

2 109.60 m1 11,937.00 71,031.54 1,308,295.20 7,785,056.24
beton bertulang ( 11 x 11 ) cm
Membuat ring balok beton bertulang ( 10 x 15 )
3 158.78 m1 19,804.80 78,812.33 3,144,606.14 12,513,821.76
cm

D.3. PEKERJAAN RABATAN LANTAI DASAR

Membuat Lantai kerja beton tumbuk 1 Pc : 3 Ps :
1 116.45 m2 19,428.75 36,875.00 2,262,477.94 4,294,093.75
5 Kr tebal 5 cm

Total D PEKERJAAN STRUKTUR 10,033,757.39 46,812,889.72

E PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps 299.90 m2 41,185.00 81,275.00 12,351,381.50 24,374,372.50

2 Plesteran, 1 Pc : 3 Ps, tebal 15 mm 581.60 m2 34,705.00 15,856.00 20,184,428.00 9,221,849.60

3 Pemasangan Acian 591.91 m2 29,620.00 4,712.50 17,532,374.20 2,789,375.88
Total E PEKERJAAN PASANGAN DAN PLESTERAN 50,068,183.70 36,385,597.98
F PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pasang lantai Keramik uk.50x50, polished 102.41 m2 35,596.50 118,463.16 3,645,437.57 12,131,811.70

2 Pasang lantai Keramik uk.50x50, unpolished 22.75 m2 35,596.50 128,963.16 809,820.38 2,933,911.78

3 Pasang lantai keramik 30 x 30 cm, Unpolished 30.94 m2 35,596.50 112,688.16 1,101,355.71 3,486,571.52

4 Pasang dinding keramik 30 x 60 cm Polished 23.88 m2 42,550.00 150,416.33 1,016,094.00 3,591,941.84

Total F PEKERJAAN PENUTUP LANTAI DAN DINDING 6,572,707.65 22,144,236.84

G PEKERJAAN PLAFOND

Pemasangan Rangka Besi Hollow Galvanis

1 150.91 m2 69,685.00 50,000.00 10,516,163.35 7,545,500.00
40.40.0,3 mm; Modul 60x60 cm dinding plafond

2 Pasang langit-langit gypsum board, tebal 9 mm 150.91 m2 14,810.00 28,355.20 2,234,977.10 4,279,083.23

Total G PEKERJAAN PLAFOND 12,751,140.45 11,824,583.23

 Harga Satuan (Rp) Jumlah Harga (Rp)
No. Uraian Pekerjaan Volume Satuan
Jasa / Upah Bahan Jasa / Upah Bahan
1 2 3 4 5 6 7 8
H PEKERJAAN PARTISI
Pemasangan Rangka Hollow galvanis
1 uk.40x40x0,3 mm; Modul 60x120 cm dinding 42.17 m2 49,790.00 43,750.00 2,099,644.30 1,844,937.50
partisi
2 Pasang gypsum board, tebal 9 mm 42.17 m2 14,810.00 28,355.20 624,537.70 1,195,738.78
Total H PEKERJAAN PARTISI 2,724,182.00 3,040,676.28
I PEKERJAAN PENGECATAN
Pengecatan Interior tembok baru (Ngamplas, 1x
1 414.34 m2 8,509.60 27,729.00 3,525,867.66 11,489,233.86
cat dasar, 2x cat penutup)
Pengecatan Eksterior tembok baru (Ngamplas,
2 177.57 m2 8,509.60 38,688.00 1,511,049.67 6,869,828.16
1x cat dasar, 2x cat penutup)

3 Mengikis/mengerok permukaan cat kayu lama 15.09 m2 14,062.50 1,084.95 212,203.13 16,371.90

4 Pelaburan bidang kayu dengan politur 73.25 m2 7,514.50 36,354.00 550,437.13 2,662,930.50
5 Pengecatan bidang kayu 17.66 m2 14,330.00 23,257.70 253,067.80 410,730.98
Pengecatan plafond baru (Ngamplas, 1x cat
6 193.08 m2 8,509.60 27,729.00 1,643,033.57 5,353,915.32
dasar, 2x cat penutup)
Total I PEKERJAAN PENGECATAN 7,695,658.95 26,803,010.72
J PEKERJAAN SANITASI

1 Memasang Closet duduk setara TOTO SW53JP 1.00 Buah 419,735.00 2,109,400.00 419,735.00 2,109,400.00

Memasang Shower Spray With Stop Valve

2 1.00 Buah 11,615.00 143,252.50 11,615.00 143,252.50
(White)
3 Memasang Closet Jongkok setara Toto CE7 1.00 Buah 261,350.00 427,100.00 261,350.00 427,100.00
4 Memasang Wastafel setara TOTO LW230J 2.00 Buah 176,940.00 964,100.00 353,880.00 1,928,200.00

5 Memasang Kran wastafel setara TOTO T205MB 2.00 Buah 11,615.00 455,062.50 23,230.00 910,125.00

6 Memasang Floor Drain Stainless Steel 3.00 Unit 19,895.00 45,000.00 59,685.00 135,000.00

7 Memasang Kran double/cabang setara Onda 2.00 Buah 11,615.00 150,062.50 23,230.00 300,125.00

Memasang Kran Dinding bahan stainless setara

8 2.00 Buah 11,615.00 75,062.50 23,230.00 150,125.00
Onda
9 Memasang Hand Shower setara Onda 2.00 Buah 11,615.00 240,062.50 23,230.00 480,125.00
10 Memasang pipa PVC tipe AW ø 1/2" 36.00 m1 9,603.00 14,077.80 345,708.00 506,800.80
11 Memasang pipa PVC tipe AW ø 2" 4.00 m1 9,603.00 51,131.25 38,412.00 204,525.00
12 Memasang pipa PVC tipe AW ø 4" 16.00 m1 9,603.00 154,777.50 153,648.00 2,476,440.00

13 Pemasangan Tanki/Toren Kapasitas 1200 liter 1.00 Unit 194,750.00 2,541,000.00 194,750.00 2,541,000.00

Memasang pompa hisap air otomatis setara

14 1.00 Unit 103,650.00 1,357,125.00 103,650.00 1,357,125.00
Shimizu PS 230 BIT

Pembuatan meja beton panjang 2,7 meter di

15 1.00 Ls 2,500,000.00 2,500,000.00 -
pantry termasuk Kitchen Zink dan finishing Granit

16 Pembuatan Septictank BF-03 Kapasitas 1000 Liter

a Galian Untuk Tanah Biasa 2.23 m3 71,625.00 159,723.75 -
b Urugan Kembali 0.74 m3 23,840.00 17,641.60 -
c Pasir urug 0.07 m3 28,650.00 210,000.00 2,005.50 14,700.00
d Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr 0.07 m3 185,625.00 734,100.00 12,993.75 51,387.00

e Pemasangan Bio Filter BF-03 Kapasitas 1000 liter 1.00 Unit 120,050.00 3,150,000.00 120,050.00 3,150,000.00

f Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 0.22 m3 185,625.00 723,800.00 40,837.50 159,236.00

17 Pembuatan Resapan uk. 1x1x1 m
a Galian Untuk Tanah Biasa 1.80 m3 71,625.00 128,925.00 -
b Urugan Kembali 0.60 m3 23,840.00 14,304.00 -
c Pasir urug 0.07 m3 28,650.00 210,000.00 2,005.50 14,700.00
d Pemasangan Lapisan Ijuk Tebal 10 cm 1.44 m2 15,375.00 99,000.00 22,140.00 142,560.00
e Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps 4.00 m2 41,185.00 81,275.00 164,740.00 325,100.00
f Plesteran, 1 Pc : 4 Ps, tebal 15 mm 4.00 m2 34,705.00 14,340.00 138,820.00 57,360.00
g Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr 0.22 m3 185,625.00 723,800.00 40,837.50 159,236.00
Total J PEKERJAAN SANITASI 5,400,377.10 17,743,622.30
 Harga Satuan (Rp) Jumlah Harga (Rp)
No. Uraian Pekerjaan Volume Satuan
Jasa / Upah Bahan Jasa / Upah Bahan
1 2 3 4 5 6 7 8
K PEKERJAAN PINTU DAN JENDELA
Pasang Pintu UPVC, lebar 70 cm tinggi 200 cm,
1 2.00 Unit 30,306.00 1,837,500.00 60,612.00 3,675,000.00
lengkap kusen

2 Pasang kusen pintu & jendela kayu jati (oven) 0.82 m3 2,617,500.00 17,600,000.00 2,146,350.00 14,432,000.00

3 Pasang pintu panil kayu jati (oven) 14.28 m2 351,500.00 640,000.00 5,019,420.00 9,139,200.00
4 Pasang daun jendela kayu jati (oven) 8.66 m2 281,200.00 560,000.00 2,435,192.00 4,849,600.00
Pasang Pintu Lipat Besi (Folding Door) termasuk
5 9.91 m2 129,265.00 700,000.00 1,281,016.15 6,937,000.00
accesoris
6 Pasang kaca polos, tebal 5 mm 13.39 m2 16,713.75 108,680.00 223,797.11 1,455,225.20
7 Pasang Kait angin jendela stainless steel 21.00 buah 16,713.75 15,000.00 350,988.75 315,000.00
8 Pasang Grendel stainless steel 21.00 buah 22,285.00 12,250.00 467,985.00 257,250.00
9 Pasang Engsel Pintu dan Jendela 67.00 buah 16,713.75 35,000.00 1,119,821.25 2,345,000.00
10 Pasang Kunci tanam termasuk handle 8.00 buah 67,065.00 200,000.00 536,520.00 1,600,000.00
Total K PEKERJAAN PINTU DAN JENDELA 13,641,702.26 45,005,275.20
L PEKERJAAN ELEKTRIKAL

Penambahan Daya Listrik dari 2.200 VA menjadi

1 1.00 Paket 2,750,000.00 10,627,200.00 2,750,000.00 10,627,200.00
11.000 VA, termasuk biaya Sertifikat Laik Operasi

2 Memasang Panel Unit (Box MCB 8 Group inbow) 1.00 unit 35,783.20 449,925.00 35,783.20 449,925.00

3 Memasang Kabel Power (NYM 3x2,5 mm) 140.00 m1 35,783.20 29,085.00 5,009,648.00 4,071,900.00

4 Instalasi titik Lampu (Kabel NYM 3x1,5 mm2) 35.00 titik 35,783.20 189,504.00 1,252,412.00 6,632,640.00

Instalasi titik stop kontak (Kabel NYM 3x2,5

5 24.00 titik 35,783.20 203,595.00 858,796.80 4,886,280.00
mm2)

Pemasangan Lampu Downlight LED 18 watt

6 setara Philips, termasuk rumah lampu uk. 4 inch 32.00 buah 35,783.20 177,754.50 1,145,062.40 5,688,144.00

Pemasangan Lampu Downlight LED 12 watt

7 3.00 buah 35,783.20 142,296.00 107,349.60 426,888.00
setara Philips, termasuk rumah lampu uk. 4 inch

8 Memasang Saklar Tunggal setara Broco 8.00 buah 35,783.20 21,000.00 286,265.60 168,000.00
9 Memasang Saklar Ganda setara Broco 7.00 buah 35,783.20 25,725.00 250,482.40 180,075.00
10 Memasang Stop Kontak setara Broco 24.00 buah 35,783.20 28,350.00 858,796.80 680,400.00

Pemasangan Instalasi AC (Instalasi Kabel NYM

11 5.00 titik 125,100.00 325,325.00 625,500.00 1,626,625.00
3x2,5 mm2, MCB dan pipa drain PVC AW)

Pemasangan AC 1 PK (Indoor, outdoor, bracket

12 5.00 unit 148,100.00 3,685,000.00 740,500.00 18,425,000.00
dan pipa Refrigant)
Total L PEKERJAAN ELEKTRIKAL 13,920,596.80 53,863,077.00
M PEKERJAAN PENUTUP ATAP
1 Pemasangan Rangka Atap Baja Ringan 289.06 m2 41,288.00 127,050.00 11,934,709.28 36,725,073.00
Pemasangan Insulasi Atap /Alumunium Foil
2 259.75 m2 8,909.84 16,327.50 2,314,330.94 4,241,068.13
Bubble
3 Pasang Atap Genteng Beton Flat 259.75 m2 29,620.00 81,895.00 7,693,795.00 21,272,226.25
4 Pasang Nok Genteng Beton 25.56 m1 59,240.00 56,265.00 1,514,174.40 1,438,133.40
5 Pemasangan Atap Galvalum tebal 0,4 mm 29.31 m2 28,675.00 98,500.00 840,464.25 2,887,035.00
Pemasangan Listplank (Kalsiplank 200×3000
6 88.28 m1 30,640.00 19,825.00 2,704,899.20 1,750,151.00
tebal 8mm)
Total M PEKERJAAN PENUTUP ATAP 27,002,373.07 68,313,686.78
N PEKERJAAN LAIN-LAIN
1 Pengerjaan Jasa Anti Rayap 184.00 m2 35,000.00 6,440,000.00 -
Total N PEKERJAAN LAIN-LAIN 6,440,000.00 -

Total 192,927,835.92 359,280,295.54

Dibulatkan 192,927,000.00 359,280,000.00
Jumlah Total 552,207,000.00
Terbilang : Lima Ratus Lima Puluh Dua Juta Dua Ratus Tujuh Ribu Rupiah

Sukoharjo, 28 Juli 2023

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

RUDY KURNIAWAN, SE, MM

Direktur
 Sukoharjo, 28 Juli 2023

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

Harga Satuan (Rp) Jumlah Harga (Rp)

No. Uraian Pekerjaan Volume Satuan
Jasa / Upah RUDY KURNIAWAN,
Bahan SE, MM
Jasa / Upah Bahan
1 2 3 4 5 6
D i r e k t 7u r 8
 TIME SCHEDULE
PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI
Chart Title
( WAKTU PEKERJAAN 120 HARI KALENDER )
120.000

BULAN 1 BULAN 2 BULAN 3 BULAN 4

No. Uraian Pekerjaan Volume Satuan BOBOT % KET
MGG 1 MGG 2 MGG 3 MGG 4 MGG 5 MGG 6 MGG 7 MGG 8 MGG 9 MGG 10 MGG 11 MGG 12 MGG 13 MGG 14 MGG 15 MGG 16

A PEKERJAAN PERSIAPAN 4.009 2.004 2.004 % 100

% 100
100.000
B PEKERJAAN TANAH 2.378 1.189 1.189

C PEKERJAAN PONDASI 5.672 1.418 1.418 1.418 1.418

D PEKERJAAN STRUKTUR 80.000 10.707 2.677 2.677 2.677 2.677

E PEKERJAAN PASANGAN DAN PLESTERAN 16.284 4.071 4.071 4.071 4.071

F PEKERJAAN PENUTUP LANTAI DAN DINDING 5.409 1.352 1.352 1.352 1.352

60.000
G PEKERJAAN PLAFOND 4.629 1.157 1.157 1.157 1.157
% 50

H PEKERJAAN PARTISI 1.086 0.271 0.271 0.271 0.271

I PEKERJAAN PENGECATAN 6.498 1.624 1.624 1.624 1.624

40.000
J PEKERJAAN SANITASI 4.359 1.090 1.090 1.090 1.090

K PEKERJAAN PINTU DAN JENDELA 11.046 2.762 2.762 2.762 2.762

L PEKERJAAN ELEKTRIKAL 20.000 12.767 3.192 3.192 3.192 3.192

M PEKERJAAN PENUTUP ATAP 17.953 4.488 4.488 4.488 4.488

N PEKERJAAN LAIN-LAIN 1.213 0.606 0.606

- %0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
JUMLAH BOBOT 100.000
RENCANA PEKERJAAN 2.607 2.607 4.095 8.166 8.100 9.257 11.069 8.622 8.360 9.964 8.939 7.315 6.225 3.463 0.606 0.606
KUMULATIF RENCANA 2.607 5.214 9.309 17.474 25.574 34.831 45.900 54.522 62.881 72.845 81.784 89.099 95.324 98.787 99.394 100.000

Sukoharjo, 21 Juli 2023

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

RUDY KURNIAWAN, SE, MM

Direktur
 HARGA SATUAN
PERBAIKAN KANTOR UPT RESORT JALAN REL 4.7 WELERI

Kab Kendal
No Uraian Satuan Harga Keterangan Kebutuhan bahan
(Rp)
UPAH/JASA
1 Pekerja Oh Rp 92,000
2 Pembantu tukang listrik Oh Rp 92,000
3 Tukang batu Oh Rp 90,200
4 Tukang besi Oh Rp 90,200
5 Tukang cat Oh Rp 90,200
6 Tukang kayu Oh Rp 90,200
7 Tukang listrik Oh Rp 90,200
8 Kepala Tukang oh Rp 115,000
9 Kepala tukang listrik Oh Rp 115,000
10 Mandor Oh Rp 105,000
11 Biaya Langsir material, pembersihan lahan Ls Rp 1,000,000
12 Sewa Stegger / Scaffolding Set Rp 150,000

13 Pembuatan meja beton panjang 2,7 meter di pantry termasuk Rp 2,500,000

Kitchen Zink dan finishing Granit Ls

BAHAN
1 Administrasi dan Supervisi Instalasi Listrik VA Rp 250
2 Ampelas Lbr Rp 3,300
3 Atap Galvalum tebal 0,4 mm Lbr Rp 70,000
4 Bata merah Bh Rp 680
5 Batu belah m3 Rp 215,000 35,303 m3
6 Bea Penyambungan Baru (BP) VA Rp 969
7 Besi begel polos dia 6 mm Kg Rp 12,000 89
8 besi beton polos Kg Rp 12,000
9 Besi beton polos dia 12 mm Kg Rp 12,000 97
10 Biofilter BF-03 Kapasitas 1000 liter bh Rp 3,000,000
11 Box MCB 8 Group inbow setara presto bh Rp 68,500
12 Cat dasar Kg Rp 43,000
13 Cat dasar kayu Kg Rp 43,000
14 Cat eksterior penutup 2x Kg Rp 122,050
15 Cat interior penutup 2x Kg Rp 79,900
16 Cat penutup kayu Kg Rp 78,810
17 Closet duduk setara TOTO SW53JP Bh Rp 1,990,000
18 Closet jongkok setara Toto CE7 Bh Rp 415,000
19 Conduit pipa dia. 20 m Rp 11,000
20 Dolken kayu diameter 8 -10 /400 cm Btg Rp 24,000
21 Engsel pintu uk. 4 inch Bh Rp 35,000
22 Floor Drain Stainless Steel Bh Rp 45,000
23 Genteng Beton Flat bh Rp 7,400
24 Grendel stainless steel uk. 3 inch Bh Rp 12,250
25 Gypsum tebal 9 mm Lbr Rp 64,300
26 Hand Shower setara Onda Bh Rp 240,000
27 Hollow galvanis uk.40x40x0,3 mm m' Rp 6,250
28 Ijuk kg Rp 16,500
29 Insulasi Atap /Alumunium Foil Bubble m2 Rp 15,550
30 Jasa anti rayap m2 Rp 35,000
31 Kabel NYM 3x1,5 mm setara Eterna m Rp 11,560
32 Kabel NYM 3x2,5 mm setara Eterna m Rp 16,700
33 Kaca Polos 5 mm m2 Rp 98,800
34 Kait angin jendela stainless steel Bh Rp 15,000
35 Kalsiplank 200×3000 tebal 8mm Lbr Rp 38,000
36 Kawat beton Kg Rp 18,700 20 kg
37 Kayu jati, balok m3 Rp 16,000,000
38 Kayu jati, papan m3 Rp 16,000,000
39 Kayu Perancah m3 Rp 6,600,000 30 batang
40 Kayu terentang/Meranti (MC) m3 Rp 6,900,000
 Kab Kendal
No Uraian Satuan Harga Keterangan Kebutuhan bahan
(Rp)
41 Keramik 30 x 60 cm Polished M2 Rp 125,000
42 Keramik uk.30x30, unpolished m2 Rp 80,000
43 Keramik uk.50x50, polished m2 Rp 85,500
44 Keramik uk.50x50, unpolished m2 Rp 95,500
45 Koral beton m3 Rp 340,000
46 Kran Dinding bahan stainless setara Onda Bh Rp 75,000
47 Kran double/cabang setara Onda Bh Rp 150,000
48 Kran wastafel setara TOTO T205MB Bh Rp 455,000
49 Kunci tanam termasuk handle Bh Rp 200,000
50 Kuwas / roll Bh Rp 6,500
Lampu Downlight LED 12 watt setara Philips, termasuk rumah
51 buah Rp 135,520
lampu uk. 4 inch
Lampu Downlight LED 18 watt setara Philips, termasuk rumah
52 buah Rp 169,290
lampu uk. 4 inch
53 Materai buah Rp 10,000
54 MCB 6A, 1P setara schneider bh Rp 90,000
55 MCB 10A, 1P setara schneider bh Rp 105,000
56 Pipa Drain PVC AW dia. 3/4 bh Rp 10,450

57 AC 1 PK (Termasuk Unit Indoor, outdoor, bracket dan pipa Refrigant) bh Rp 3,350,000

58 Minyak bekisting Ltr Rp 16,800

59 Minyak bekisting Ltr Rp 16,800
60 Paku biasa 2" - 5" Kg Rp 16,500 5" = 5 kg ,7" = 5 kg
61 Paku sekrup Kg Rp 45,000
62 Pasir beton m3 Rp 235,000
63 Pasir Pasang m3 Rp 340,000 5 m3
64 Pasir urug m3 Rp 175,000
65 Pembuatan Setrifikat Laik Operasi (SLO) VA Rp 25
66 Pintu Lipat Besi (Folding Door) termasuk accesoris m2 Rp 700,000
67 Pintu UPVC, lebar 70 cm tinggi 200 cm,lengkap kusen bh Rp 1,750,000
68 Plamir Kg Rp 17,000
69 Plywood Tebal 9 mm uk 120 x 90 cm Lbr Rp 80,000
70 Politur Ltr Rp 57,000
71 Politur jadi Ltr Rp 57,000
72 Pompa hisap air otomatis setara Shimizu PS 230 BIT bh Rp 1,292,500
73 PVC tipe AW ø 1/2" setara Rucika m' Rp 8,690
74 PVC tipe AW ø 2" setara Rucika m' Rp 37,875
75 PVC tipe AW ø 4" setara Rucika m' Rp 114,650
76 Rangka Atap Baja Ringan m2 Rp 110,000
77 Saklar Ganda setara Broco bh Rp 24,500
78 Saklar Tunggal setara Broco bh Rp 20,000
79 Seal tape Bh Rp 2,500
80 Semen portland Kg Rp 1,450 20 zak 20 zak
81 Semen Warna kg Rp 12,000
82 Shower Spray With Stop Valve (White) Bh Rp 143,190
83 Soda api Kg Rp 21,699
84 Stop Kontak setara Broco bh Rp 27,000
85 Tanah urug m3 Rp 125,000
86 Tanki/Toren Kapasitas 1200 liter bh Rp 2,420,000
87 Uang Jamiman Langganan (UJL) VA Rp 165
88 Wastafel setara TOTO LW230J Bh Rp 850,000

Dibuat oleh,
PT. DONXON MAHIKA NUSANTARA

RUDY KURNIAWAN, SE, MM

Direktur