REKAPITULASI

PERKIRAAN HARGA PEKERJAAN

Program
Kegiatan
Pekerjaan
Lokasi
T. A

: Perencanaan Dan Pembangunan Gedung Kantor

: Pembangunan Gedung Kantor
: Pembuatan Pagar
: Kuala Pembuang, Kabupaten Seruyan
: 2012

No. Divisi

Jumlah Harga
Pekerjaan
(Rupiah)

Uraian

PEKERJAAN PENDAHULUAN

5,000,000.00

II

PEKERJAAN TANAH

2,638,909.37

III

PAGAR TYPE A

##############

IV

PAGAR TYPE B

##############

PEMBUATAN PAPAN NAMA

72,930,657.67

(A)

Jumlah Harga Pekerjaan ( termasuk Biaya Umum dan Keuntungan )

(B)

Pajak Pertambahan Nilai ( PPN ) = 10% x (A)

(C)

JUMLAH TOTAL HARGA PEKERJAAN = (A) + (B)

##############
538,939,145.63
##############

DIBULATKAN
#NAME?
Terbilang :

##############

Kuala Pembuang,
Hormat Kami,
Penawar
CV.

NAMA JELAS
Jabatan

2012

RENCANA ANGGARAN BIAYA

Program : Perencanaan Dan Pembangunan Gedung Kantor
Kegiatan : Pembangunan Gedung Kantor
Pekerjaan: Pembuatan Pagar
Lokasi : Kuala Pembuang, Kabupaten Seruyan
T. A
: 2012
No

Uraian Pekerjaan

I
1
2
3
4
II

PEKERJAAN PENDAHULUAN
Papan Nama Proyek
Pekerjaan pengukuran dan pasangan patok
Pembersihan lokasi awal dan akhir
Dokumentasi dan laporan

PEKERJAAN TANAH
1 Pekerjaan Galian tanah pondasi
2 Pekerjaan urugan tanah kembali

III

Volume Sat Analisa

3

1.00
318.60
1.00
1.00

Bh
m'
Ls
unit

Ls

41.09 m3
41.09 m3

Harga Satuan
Rp.

Jumlah Harga
Rp.

750,000.00

Ls
Ls
Ls

91-0006-1
91-0006-9

1,000,000.00
1,000,000.00

48,167.00
16,055.67

750,000.00
1,500,000.00
1,750,000.00
1,000,000.00
5,000,000.00
1,979,182.03
659,727.34
2,638,909.37

PAGAR TYPE A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

Pek. Pas. Cerucuk pondasi kayu galam dia. 10 - 12 cm - Pjg 2m

1
2
3
4
5
6
8
9
10
11
12
13
14
15

Pek. Pas. Cerucuk pondasi kayu galam dia. 10 - 12 cm - Pjg 2m

1
2
3
4
5
6
7
8
9
10
11
12
13

Pek. Pas. Cerucuk pondasi kayu galam dia. 10 - 12 cm - Pjg 2m

IV

190.00
1.30
2.74
14.09
5.00
60.48
67.40
3.00
90.72
233.60
86.13
39.13
19.80
319.73
20.00
20.00

Btg
m3
m3
m3
m3
m2
m2
m3
m2
m2
m2
m2
m2
m2
ttk
bh

430.00
Pek. Pasangan lantai kerja beton tumbuk Camp. 1 : 3 : 6
2.95
Pas. Pondasi foodplat beton bertulang camp. 1 : 2 : 3
6.19
Pek. Kolom Pagar (20 x 20)
12.97
Pekerjaan Sloof (20 x 25)
13.40
Pekerjaan Dinding Pagar pas. 1/2 bata camp. 1 : 4
784.72
Pekerjaan Rolaag 1 bata camp. 1 : 4
252.05
Pekerjaan Balok Pengunci Dinding pagar (15x20)
8.04
Pekerjaan Ring Balok Pagar Ring Balok (15x20)
8.04
Pekerjaan plesteran dinding dan kolom camp. 1 : 4
1,340.00
Pekerjaan Acian
1,340.00
Pekerjaan Cat - catan
1,340.00
Pek pemasangan besi plat siku pasangan kawat duri
60.20
Pek pemasangan kawat berduri
804.00

Btg
m3
m3
m3
m3
m2
m2
m3
m3
m2
m3
m2
m
m

Pek. Pasangan lantai kerja beton tumbuk Camp. 1 : 3 : 6

Pas. Pondasi foodplat beton bertulang camp. 1 : 2 : 3
Pek. Kolom Pagar (40/40+30/40)
Pekerjaan Sloof (20 x 25)
Pekerjaan Dinding pagar pas. 1/2 bata camp. 1 : 4
Pekerjaan Pas Rollag 1 Bata camp 1:4
Pekerjaan Balok Pengunci Dinding pagar (15x20)
Pekerjaan plesteran Campuran 1 : 4
Pekerjaan Acian Rollag Bata, Kolom Dan Lis Pagar
Pasangan batu tempel hias pelapis dinding pagar
Pek. Pagar pipa stainlistil 1,5 inchi
Pek. Pasangan pintu Pagar Pipa stainlistil 2 inchi
Cat kolom dan dinding,dan lis pagar
Instalasi Titik lampu dengan kabel NYM
Pemasangan Titik lampu

Ls
91-0008-1
91-0008-28
91-0008-32
91-0008-29
91-0009-9
91-0009-3
91-0008-31a
91-0010-3
91-0010-27

15,000.00
19,719,914.50
30,014,835.40
30,860,199.94
31,035,214.46
1,002,340.60
2,283,959.85
30,060,292.09
646,662.56
275,447.99

Ls
Ls
Ls
K.09

19,633.50

Ls
Ls

2,850,000.00
25,635,888.85
82,240,649.00
434,820,217.12
155,176,072.31
60,621,559.49
153,929,758.05
90,180,876.26
58,665,227.67
64,344,649.88
6,277,420.15
#############

PAGAR TYPE B

Ls
91-0008-1
91-0008-28
91-0008-32
91-0008-29
91-0009-9
91-0009-3
91-0008-31a
91-0008-31a
91-0010-3
91-0010-27
K.09

15,000.00
19,719,914.50
30,014,835.40
30,860,199.94
31,035,214.46
1,002,340.60
2,283,959.85
30,060,292.09
30,060,292.09
646,662.56
275,447.99
19,633.50

6,450,000.00
58,173,747.77
185,791,831.13
400,256,793.19
415,871,873.80
786,556,715.63
575,672,080.19
241,684,748.38
241,684,748.38
866,527,833.75
369,100,303.25
26,308,895.03
#############

15,000.00
19,719,914.50
30,014,835.40
30,860,199.94
30,860,199.94
1,002,340.60
646,662.56
275,447.99
31,035,214.46
2,785,711.04
19,633.50

600,000.00
1,380,394.01
4,202,076.96
6,480,641.99
22,836,547.95
5,372,545.62
5,367,299.27
2,286,218.30
9,310,564.34
14,931,411.16
162,958.08
72,930,657.67

Ls
Ls

PEMBUATAN PAPAN NAMA

Pek. Pasangan lantai kerja beton tumbuk Camp. 1 : 3 : 6
Pas. Pondasi foodplat beton bertulang camp. 1 : 2 : 3
Pek. Kolom Praktis Papan Nama (20 x 20)
Pek. Kolom Papan Nama (40/40+30/40)
Pekerjaan pas. bata camp. 1 : 4
Pekerjaan plesteran dinding dan kolom camp. 1 : 3
Pekerjaan Acian
Pekerjaan Sloof (20 x 25)
Pasangan Keramik dinding papan nama keramik (20x20)
Cat tembok pada kolom, balok dan dinding
Pek. Pasangan huruf plat stainlistil
Pembuatan logo bank Pembangunan Kalteng

40.00
0.07
0.14
0.21
0.74
5.36
8.30
8.30
0.30
5.36
8.30
1.00
1.00

Btg
m3
m3
m3
m3
m2
m2
m2
m3
m2
m2
unit
Unit

Ls
91-0008-1
91-0008-28
91-0008-32
91-0008-32
91-0009-9
91-0010-3
91-0010-27
91-0008-29
91-0012-54
K.09
Ls
Ls

ANALISA HARGA SATUAN

Program
Kegiatan
Pekerjaan
Lokasi
Tahun Anggaran
No.
1

ANALISA

: Perencanaan Dan Pembangunan Gedung Kantor

: Pembangunan Gedung Kantor
: Pembuatan Pagar
: Kuala Pembuang, Kabupaten Seruyan
: 2011
URAIAN PEKERJAAN

SATUAN

SNI
Galian tanah biasa sedalam 1 m
91-0006-1
0.750
Oh
Pekerja
0.025
Oh
Mandor

1 m3

SNI
Mengurug kembali 1 m3 galian
91-0006-9
1/3 kali dari indeks pekerjaan galian

1 m3

BAHAN
( Rp )

61,250.00
89,180.00

JUMLAH
( Rp )
45,937.50
2,229.50
48,167.00

16,055.67

SNI
Membuat 1 m3 Beton Mutu f'c : 7,4 Mpa (K 100),Slump (122) cm, w/c = 0,87
91-0008-1 247.000
Kg
Semen portland
1 m3
0.621 869.000
Kg
Pasir Beton
0.740 999.000
Kg
Kerikil (maksimum 30 mm)
1.650
Oh
Pekerja
0.275
Oh
Tukang batu
0.028
Oh
Kepala tukang
0.083
Oh
Mandor

SNI
Membuat 1 m3 pondasi beton bertulang (150 kg besi + bekisting)
91-0008-28
0.200
m3
Kayu Kelas III
1.500
Kg
Paku 5 cm - 12 cm
157.500
Kg
Besi Beton Polos
2.250
Kg
Kawat Beton
336.000
Kg
Semen Portland
0.540
m3
Pasir Beton
0.810
m3
Kerikil
5.300
Oh
Pekerja
0.275
Oh
Tukang Batu
1.300
Oh
Tukang Kayu
1.050
Oh
Tukang Besi
0.262
Oh
Kepala tukang
0.265
Oh
Mandor

UPAH
( Rp )

78,400.00
80,000.00
211,225.00

19,364,800.00
49,657.14
156,306.50
122,083.50
15,496.25
2,318.68
9,252.43
19,719,914.50

1,019,200.00
19,600.00
15,925.00
20,702.50
78,400.00
80,000.00
211,225.00

203,840.00
29,400.00
2,508,187.50
46,580.63
26,342,400.00
43,200.00
171,092.25
392,147.00
15,496.25
113,863.75
91,966.88
27,120.28
29,540.88
30,014,835.40

1,019,200.00
19,600.00
15,925.00
20,702.50
78,400.00
80,000.00
211,225.00

275,184.00
39,200.00
3,344,250.00
62,107.50
26,342,400.00
43,200.00
171,092.25
418,043.50
15,496.25
136,636.50
122,622.50
33,434.54
31,547.43
31,035,214.46

1,019,200.00
19,600.00
15,925.00
20,702.50
78,400.00
80,000.00
211,225.00
1,274,000.00
79,625.00
9,800.00

326,144.00
62,720.00
1,672,125.00
62,107.50
26,342,400.00
43,200.00
171,092.25
178,360.00
222,950.00
156,800.00
469,836.50
15,496.25
144,519.38
122,622.50
34,469.66
35,449.05
30,060,292.09

1,019,200.00
19,600.00
15,925.00
20,702.50
78,400.00
80,000.00
211,225.00
1,274,000.00
79,625.00
9,800.00

326,144.00
62,720.00
2,508,187.50
46,580.63
26,342,400.00
43,200.00
171,092.25
152,880.00
222,950.00
313,600.00
392,147.00
15,496.25
113,863.75

73,990.00
56,350.00
82,810.00
111,475.00

1 m3

73,990.00
56,350.00
87,587.50
87,587.50
103,512.50
111,475.00

SNI
Membuat 1 m3 sloof beton bertulang (200 kg besi + bekisting)
91-0008-29
0.270
m3
Kayu Kelas III
2.000
Kg
Paku 5 cm - 12 cm
210.000
Kg
Besi Beton Polos
3.000
Kg
Kawat Beton
336.000
Kg
Semen Portland
0.540
m3
Pasir Beton
0.810
m3
Kerikil
5.650
Oh
Pekerja
0.275
Oh
Tukang Batu
1.560
Oh
Tukang Kayu
1.400
Oh
Tukang Besi
0.323
Oh
Kepala tukang
0.283
Oh
Mandor

1 m3

91-0008-31a Membuat 1 m3 balok beton bertulang (100 kg besi + bekisting)

0.320
m3
Kayu Kelas III
3.200
Kg
Paku 5 cm - 12 cm
105.000
Kg
Besi Beton Polos
3.000
Kg
Kawat Beton
336.000
Kg
Semen Portland
0.540
m3
Pasir Beton
0.810
m3
Kerikil
0.140
m3
Kayu Kelas III balok
2.800
Lbr
Plywood tebal 4 mm
16.000
Btg
Dolken Kayu Galam (8-10) cm, panjang 4 m
6.350
Oh
Pekerja
0.275
Oh
Tukang Batu
1.650
Oh
Tukang Kayu
1.400
Oh
Tukang Besi
0.333
Oh
Kepala tukang
0.318
Oh
Mandor

1 m3

SNI
Membuat 1 m3 kolom beton bertulang (150 kg besi + bekisting)
91-0008-32
0.320
m3
Kayu Kelas III
3.200
Kg
Paku 5 cm - 12 cm
157.500
Kg
Besi Beton Polos
2.250
Kg
Kawat Beton
336.000
Kg
Semen Portland
0.540
m3
Pasir Beton
0.810
m3
Kerikil
0.120
m3
Kayu Kelas III balok
2.800
Lbr
Plywood tebal 4 mm
32.000
Btg
Dolken Kayu Galam (8-10) cm, panjang 4 m
5.300
Oh
Pekerja
0.275
Oh
Tukang Batu
1.300
Oh
Tukang Kayu

1 m3

73,990.00
56,350.00
87,587.50
87,587.50
103,512.50
111,475.00

73,990.00
56,350.00
87,587.50
87,587.50
103,512.50
111,475.00

73,990.00
56,350.00
87,587.50

1.050
0.265
0.265

10

11

12

13

Oh
Oh
Oh

Tukang Besi
Kepala tukang
Mandor

87,587.50
103,512.50
111,475.00

91,966.88
27,430.81
29,540.88
30,860,199.94

SNI
Memasang 1 m2 dinding bata merah ukuran (5x11X22) cm tebal 1 bata, campuran spesi 1 PC : 4 PP
91-0009-3 140.000
Bh
Bata Merah
m2
918.75
26.550
Kg
Semen Portland
78,400.00
0.093
m3
Pasir Pasang
136,950.00
0.600
Oh
Pekerja
73,990.00
0.200
Oh
Tukang Batu
56,350.00
0.020
Oh
Kepala tukang
103,512.50
0.030
Oh
Mandor
111,475.00

SNI
Memasang 1 m2 dinding bata merah ukuran (5x11X22) cm tebal 1/2 bata, campuran spesi 1 PC : 4 PP
91-0009-9
70.000
Bh
Bata Merah
m2
918.75
11.500
Kg
Semen Portland
78,400.00
0.043
m3
Pasir Pasang
136,950.00
0.300
Oh
Pekerja
73,990.00
0.100
Oh
Tukang Batu
56,350.00
0.010
Oh
Kepala tukang
103,512.50
0.015
Oh
Mandor
111,475.00

SNI
Memasang 1 m2 plesteran 1 PC : 3 PP, tebal 15 mm
91-0010-3
7.776
Kg
Semen Portland
0.023
m3
Pasir Pasang
0.300
Oh
Pekerja
0.150
Oh
Tukang Batu
0.015
Oh
Kepala tukang
0.015
Oh
Mandor

m2

SNI
Memasang 1 m2 Acian
91-0010-27
3.250
Kg
0.200
Oh
0.100
Oh
0.001
Oh
0.001
Oh

m2

SNI
Memasang 1 m2 Dinding Keramik (20x20) cm
91-0012-54
26.500
Bh
Keramik
9.300
Kg
Semen Portland
0.018
m3
Pasir Pasang
1.940
Kg
Semen Warna
0.900
Oh
Pekerja
0.450
Oh
Tukang Batu
0.045
Oh
Kepala tukang
0.045
Oh
Mandor

SNI
K.09

64,312.50
901,600.00
5,888.85
22,197.00
5,635.00
1,035.13
1,672.13
1,002,340.60

78,400.00
136,950.00

609,638.40
3,149.85
22,197.00
8,452.50
1,552.69
1,672.13
646,662.56

78,400.00

254,800.00
14,798.00
5,635.00
103.51
111.48
275,447.99

73,500.00
78,400.00
136,950.00
2,450.00

1,947,750.00
729,120.00
2,465.10
4,753.00
66,591.00
25,357.50
4,658.06
5,016.38
2,785,711.04

43,793.75
11,147.50
23,887.50

4,379.38
1,114.75
6,210.75
1,479.80
5,518.01
652.13
278.69
19,633.50

73,990.00
56,350.00
103,512.50
111,475.00

Semen Portland
Pekerja
Tukang Batu
Kepala tukang
Mandor

128,625.00
2,081,520.00
12,736.35
44,394.00
11,270.00
2,070.25
3,344.25
2,283,959.85

73,990.00
56,350.00
103,512.50
111,475.00

m2

73,990.00
56,350.00
103,512.50
111,475.00

Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar dan 2 lapis cat penutup)
0.100
Kg
Plamir
1 m2
0.100
Kg
Cat dasar
0.260
Kg
Cat penutup 2 kali
0.020
Oh
Pekerja
73,990.00
0.063
Oh
Tukang cat
87,587.50
0.006
Oh
Kepala tukang
103,512.50
0.003
Oh
Mandor
111,475.00

Kuala Pembuang,
Hormat Kami,
Penawar
CV.

NAMA JELAS
Jabatan

2012

DAFTAR HARGA UPAH & BAHAN

Halaman 1

NO

URAIAN

SATUAN

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD KETERANGAN
6

A. UPAH TENAGA KERJA

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

Mandor
Tukang Gali Tanah
Kepala Tukang batu
Tukang Batu
Laden Tukang Batu
Kepala Tukang Kayu
Tukang Kayu
Laden Tukang Kayu
Kepala Tukang Besi
Tukang Besi
Laden Tukang Besi
Kepala Tukang Cat
Tukang Cat
Laden Tukang Cat
Penjaga Malam
Mekanik
Operator Terlatih
Operator Kurang Terlatih
Pembantu Operator
Sopir Material/Truk
Sopir Personil
Pembantu Sopir
Buruh Tak Terlatih
Buruh Lapangan Agak Terlatih
Buruh Lapangan Terlatih
Tukang Listrik
Tukang Las
Tukang Pancang
Tukang Tebas
Tukang Anyam
Kepala Tukang Pipa
Tukang Pipa
Laden Tukang Pipa

Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari
Org / Hari

91,000.00
62,500.00
84,500.00
75,500.00
57,500.00
84,500.00
71,500.00
50,000.00
84,500.00
71,500.00
50,000.00
84,500.00
71,500.00
45,500.00
45,000.00
100,000.00
60,000.00
55,250.00
52,000.00
58,500.00
55,250.00
52,000.00
45,500.00
50,000.00
75,000.00
65,000.00
75,000.00
75,000.00
60,000.00
71,500.00
78,000.00
71,500.00
45,500.00

111,475.00
76,562.50
103,512.50
92,487.50
70,437.50
103,512.50
87,587.50
61,250.00
103,512.50
87,587.50
61,250.00
103,512.50
87,587.50
55,737.50
55,125.00
122,500.00
73,500.00
67,681.25
63,700.00
71,662.50
67,681.25
63,700.00
55,737.50
61,250.00
91,875.00
79,625.00
91,875.00
91,875.00
73,500.00
87,587.50
95,550.00
87,587.50
55,737.50

Halaman 2

NO

URAIAN

SATUAN

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD KETERANGAN
6

B. BAHAN BANGUNAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63

Pasir Urug
Pasir Pasang / Pantai
Pasir Beton
Pasir Trans Unit I
Pasir Sembuluh
Tanah Urug
Laterit

M3
3
M
M3
3
M
M3
3
M

M3
3
M
Koral / Kerikil Sungai
M3
Batu Kali / Batu Belah
Abu Batu / Filler
Kg
3
M
Batu Pecah 1-2 Cm
3
M
Batu Pecah 2-3 Cm
M3
Batu Pecah 3-5 Cm
3
M
Batu Pecah 5-7 Cm
3
M
Batu Pecah 10-15 Cm
Aspal AC Pen 60/70 - 150 Kg/Drum
Kg
Aspal Emulsi
Kg
Batu Bata
Bh
Bataco
Bh
Beton Kerawang
Bh
Paving Stone
Bh
Bata Press
Bh
3
M
Balok Kayu KL.I ( Ulin )
M3
Papan Kayu KL.I ( Ulin )
Balok Kayu Ulin Panjang 4 m 15/15
Ptg
Balok Kayu Ulin Panjang 6 m 15/15
Ptg
Balok Kayu Ulin Panjang 8 m 15/15
Ptg
Balok Kayu Ulin Panjang 4 m 20/20
Ptg
Balok Kayu Ulin Panjang 6 m 20/20
Ptg
Balok Kayu Ulin Panjang 8 m 20/20
Ptg
Balok Kayu Ulin Panjang 10 m 20/20
Ptg
M3
Balok Kayu KL.II ( Lanan )
3
M
Papan Kayu KL.II ( Lanan )
M3
Balok Kayu KL.III ( Lanan Campuran )
M3
Papan Kayu KL.III ( Lanan Campuran )
M3
Papan Kayu KL.IV ( MC Campuran )
M3
Papan Kayu ( Bouwplank )
M3
Papan Bakesting
M3
Reng Kayu Meranti Ukuran 3 x 5 x 400 Cm
M3
Reng Kayu Meranti Ukuran 2 x 3 x 400 Cm
M3
Kasau Kayu Meranti Ukuran 4 x 7 x 400 Cm
M3
Balok Kayu Meranti Ukuran 5x 10 x 400 Cm
M3
Balok Kayu Meranti Ukuran 6 x 12 x 400 Cm
M3
Balok Kayu Meranti Ukuran 8 x 12 x 400 Cm
M3
Papan Kayu Meranti Ukuran 3 x 30 x 400 Cm
M3
Papan Kayu Meranti Ukuran 3 x 20 x 400 Cm
3
M
Papan Kayu Meranti Ukuran 2 x 20 x 400 Cm
Molding Papan Meranti Lebar 10 - 20 Cm
Kpg
Molding Papan Lap-Lapan Meranti Lebar 2 - 10 CmKpg
Kayu Dolken / Galam Dia. 8-10 Cm
Btg
kayu Bulat Dia. 8-10 Cm
Btg
Kayu Usuk / Kayu Bulat Dia 8-10 Cm
Btg
Atap Sirap
Lbr
Asbes Bergelombang Ukuran 1,52 x 1,5 x 0,042 CmLbr
Asbes Gelombang
Lbr
Asbes Gelombang Motif
Lbr
Genteng Keramik Kamuri
Bh
Genteng Beton
Bh
Genteng Metal Suryaroof 0,35 - 2x4
Lbr
Genteng Metal Sakuraroof 0,35 - 2x4 (Prima)
Lbr
Genteng Metal Surya Roof Tebal 0,25 - 2x4
Lbr
Genteng Metal Multi Roof Tebal 0,25 - 2x5
Lbr
Genteng Metal Prima Roof Tebal 0,25 - 2x4
Lbr

80,000.00
110,000.00
110,000.00
93,750.00
150,000.00
50,000.00
66,250.00

2,000.00
2,200.00
2,200.00
1,875.00
3,000.00
3,750.00
4,968.75

100,000.00
136,950.00
136,950.00
116,718.75
186,750.00
65,000.00
86,125.00

212,500.00
450,000.00
1,750.00
552,500.00
550,000.00
487,500.00
487,500.00
480,000.00
10,000.00
10,000.00
750.00
3,500.00
5,000.00
3,000.00
2,500.00
4,500,000.00
5,460,000.00
250,000.00
350,000.00
500,000.00
600,000.00
800,000.00
1,000,000.00
1,500,000.00
1,332,500.00
1,600,000.00
1,040,000.00
1,170,000.00
850,000.00
1,600,000.00
1,170,000.00
1,500,000.00
1,500,000.00
1,250,000.00
1,250,000.00
1,250,000.00
1,250,000.00
1,800,000.00
2,000,000.00
2,000,000.00
30,000.00
20,000.00
8,000.00
8,000.00
8,000.00
1,300.00
25,000.00
25,000.00
32,500.00
15,000.00
5,000.00
91,000.00
35,000.00
67,275.00
143,000.00
67,275.00

3,718.75
5,625.00
43.75
5,525.00
5,500.00
4,875.00
6,093.75
6,000.00

264,031.25
556,875.00
2,187.50
682,337.50
679,250.00
602,062.50
603,281.25
594,000.00
12,250.00
12,250.00
918.75
4,287.50
6,125.00
3,675.00
3,062.50
5,512,500.00
6,688,500.00
306,250.00
428,750.00
612,500.00
735,000.00
980,000.00
1,225,000.00
1,837,500.00
1,632,312.50
1,960,000.00
1,274,000.00
1,433,250.00
1,041,250.00
1,960,000.00
1,433,250.00
1,837,500.00
1,837,500.00
1,531,250.00
1,531,250.00
1,531,250.00
1,531,250.00
2,205,000.00
2,450,000.00
2,450,000.00
36,750.00
24,500.00
9,800.00
9,800.00
9,800.00
1,592.50
30,625.00
30,625.00
39,812.50
18,375.00
6,125.00
111,475.00
42,875.00
82,411.88
175,175.00
82,411.88

Halaman 3

NO
1

64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129

URAIAN

SATUAN

Genteng Metal Sun Roof Tebal 0,25 - 2x4

Lbr
Genteng Metal Utama Roof Tebal 0,25-(2,15 Lbr/M2)
Lbr
Genteng Metal Utama Roof Tebal 0,3-(2,15 Lbr/M2)Lbr
Genteng Metal Utama Roof Tebal 0,35-(2,15 Lbr/M2)
Lbr
Genteng Metal Utama Roof Tebal 0,4-(2,15 Lbr/M2)Lbr
Atap Metal Modern Colour 0,25 mm
M
Atap Metal Dynasti Colour 0,25 mm
M
Atap Metal Maezzo Trim Colour 0,25 mm
M
Plat Aluminium Anti Bocor panjang 1 meter
Lbr
Karpus Genteng beton
M
Genteng Kodok Kualitas I
Bh
Genteng Kodok Kualitas II
Bh
Genteng Nok Kamuri
Bh
Seng Bubungan / Nok
Bh
Atap Seng Aluminium Type Genteng Merk
Seng Plat BJLS 1 Lembar 40 Cm
M'
Seng Plat BJLS 0,25
Lbr
Seng Plat BJLS 0,20
Lbr
Seng gelombang BJLS 0,20
Lbr
Seng gelombang BJLS 0,18
Lbr
Seng Plastik Bergelombang 0,20
Lbr
Seng gelombang BJLS 30
Lbr
Seng gelombang BJLS 27
Lbr
Seng Plat BJLS 30
Lbr
Seng Plat BJLS 27
Lbr
Seng Almunium Tebal 0,2
Lbr
Seng Nok Model U
Lbr
Seng Nok Model C
Lbr
Seng Nok Samping
Lbr
Wall Flashing
Lbr
Semen Putih ( isi 40 Kg / zak )
Zak
Semen PC ( isi 50 Kg / Zak )
Zak
Semen PC ( isi 40 Kg / Zak )
Zak
Semen Merah
Kg
Kawat Duri
M'
Kawat Harmonika
M'
Kawat Nyamuk / Kasa Besi
M'
Kawat Nyamuk / Kasa Plastik
M'
Nok Bubungan Genteng Metal
M'
Baja Siku
Kg
Baja plate
Kg
Bh
Besi Beugel / Baut ( Kuda-kuda )
Kawat Beton
Besi beton Polos
Besi Beton Ulir
Kozen Alumunium 3' Putih
Plywood 3 mm 122 x 244
Plywood 4 mm 122 x 244
Plywood 12 mm 122 x 244
Teakwood 4 mm 90 x 240
Teakwood 4 mm 122 x 244
Plafon Gibson
Les Plafon Gibson
Lem Kayu Fox
Formica
Karpus Asbes
Paku kayu
Paku Seng
Paku Ulin
Paku Reng
Paku Sirap
Paku Plywood / Teakwood
Paku Asbes
Paku Kait
Ampelas Kasar
Ampelas Halus

Kg
Kg
Kg
M'
Lbr
Lbr
Lbr
Lbr
Lbr
M2
M'
Kg
Lbr
Lbr
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Lbr
Lbr

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD KETERANGAN
6

36,000.00
42,900.00
49,400.00
55,900.00
62,400.00
60,200.00
60,203.00
96,616.00
20,000.00
22,100.00
3,000.00
2,500.00
14,000.00
40,000.00

44,100.00
52,552.50
60,515.00
68,477.50
76,440.00
73,745.00
73,748.68
118,354.60
24,500.00
27,072.50
3,675.00
3,062.50

13,000.00

15,925.00

48,000.00
42,000.00
20,000.00
35,000.00
54,000.00
52,000.00
32,500.00
45,500.00
65,000.00
40,000.00
20,000.00
39,000.00
39,000.00
80,000.00
69,875.00
55,900.00
12,000.00
6,000.00
22,500.00
25,000.00
10,000.00
40,000.00
20,350.00
20,350.00
25,000.00

58,800.00
51,450.00
24,500.00
42,875.00
66,150.00
63,700.00
39,812.50
55,737.50
79,625.00
49,000.00
24,500.00
47,775.00
47,775.00
98,000.00
85,596.88
68,477.50
14,700.00
7,350.00
27,562.50
30,625.00
12,250.00
49,000.00
24,928.75
24,928.75
30,625.00
20,702.50
15,925.00
19,600.00
75,643.75
61,250.00
79,625.00
171,500.00
73,500.00
159,250.00
36,750.00
34,300.00
29,400.00
19,600.00
30,625.00
22,050.00
20,825.00
24,500.00
27,562.50
30,625.00
36,750.00
4,287.50
4,287.50

16,900.00
13,000.00
16,000.00
61,750.00
50,000.00
65,000.00
140,000.00
60,000.00
130,000.00
30,000.00
28,000.00
24,000.00
16,000.00
25,000.00
18,000.00
17,000.00
20,000.00
22,500.00
25,000.00
30,000.00
3,500.00
3,500.00

49,000.00

Halaman 4

NO

URAIAN

SATUAN

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD

KETERANGAN

130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194

Cat Kayu Mengkilat ( Platon )

Cat Kayu Merk TKS
Cat Merk Glotex
Cat Merk Palma
Meni Kayu
Plamur Kayu Merk TKS
Dempul Kayu
Dempul Kayu Merk TKS
Cat Kayu Dasar
Cat Menie
Minyak Cat
Tinner
Cat Tembok ( Matex / Setara ) 5 Kg
Cat Tembok ( Matex / Setara ) 20 Kg
Cat Tembok ( Jarum / Setara ) 5 Kg
Cat Tembok ( Jarum / Setara ) 20 Kg
Cat Tembok ( Jotun / Setara ) 20 Kg
Cat Anti Bocor Setara No Drop
Kapur Pasang / kapur padam
Plamur Tembok 5 Kg
Residu
Nako ( Kerangka & Daun ) 8 Daun
Nako ( Kerangka & Daun ) 12 Daun
Kaca Polos Tebal 2 mm
Kaca Polos Tebal 3 mm
Kaca polos 5 mm
kaca Reyben Tebal 5 mm
Kaca Ryben Tebal 3 mm
Kaca Es Ukuran 3 mm
Kaca Es Ukuran 5 mm
Engsel Ex. RRC Ukuran 80 x 50
Engsel Ex. RRC Ukuran 140 x 60
Engsel Lokal "4" ( Pintu )
Engsel Lokal "5" ( Pintu )
Engsel Lokal "3" ( Jendela )
Kunci Tanam Yale Single
Kunci Tanam Union Single
Kunci Tanam SES
Kunci-kunci Lokal Kecil
Kunci-kunci Tanam Merk Isao ( Setara Besar )
Grendel Lokal
Grendel Tanam
Espagnolet Besar ( Penuh )
Espagnolet Kecil
Hak Angin Standart
Hak Angin Kualitas I
Wastapel Berwarna KIA
Urinoir Warna Putih KIA
Urinoir Keramik Standard KIA
Closet Duduk Warna Putih Merk INA
Closet Jongkok Warna Putih Merk INA
Closet Jongkok Berwarna Merk INA
Sepictank Rembesan kapasitas 1 M3
Bak Mandi Teraso 70 x 70
Bak Mandi Fibre 50 x 50 Segi Empat Kecil
Bak Mandi Fibre 70 x 70 Sudut
Bak Mandi Fibre 70 x 70 Segi Empat Besar
Bak Cuci Piring Stanless Steel 2 ( dua ) Pool
Bak Cuci Piring Stanless Steel 1 ( Satu ) Pool
Kran Leding Standar
Keramik 10 x 20
Keramik 20 x 40
Marmer 40 x 40
Granit 40 x 40
Granit 60 x 60

Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Gln
Gln
Gln
Gln
Gln
Kg

39,000.00
36,000.00
47,500.00
30,000.00
18,000.00
28,600.00
18,000.00
64,240.00
18,000.00
18,000.00
8,000.00
20,000.00
65,000.00
182,000.00
97,500.00
390,000.00
1,200,000.00
45,000.00

Zak
Gln
Ltr

22,750.00
35,750.00
11,050.00
123,500.00
136,500.00

Set
Set
2
M
M2
2
M
M2
2
M
M2
Stel
Stel
Bh
Bh
Bh
Set
Set
Set
Bh
Bh
Bh
Set
Set
Bh
Set
Set
Bh
Set
Bh
Bh
Bh
Bh
Bh
Bh
Set
Set
Bh
M2
M2
M2
M2
M

71,500.00
97,500.00
104,000.00
78,000.00
78,000.00
97,500.00
10,400.00
19,500.00
25,000.00
30,000.00
17,500.00
125,000.00
150,000.00
250,000.00
45,500.00
149,500.00
7,500.00
104,000.00
75,000.00
5,000.00
25,000.00
200,000.00
390,000.00
357,500.00
1,250,000.00
110,000.00
120,000.00
650,000.00
200,000.00
175,000.00
350,000.00
250,000.00
425,000.00
325,000.00
35,000.00
75,000.00
75,000.00
500,000.00
500,000.00
500,000.00

47,775.00
44,100.00
58,187.50
36,750.00
22,050.00
35,035.00
22,050.00
78,694.00
22,050.00
22,050.00
9,800.00
24,500.00
79,625.00
222,950.00
119,437.50
477,750.00
1,470,000.00
55,125.00
27,868.75
43,793.75
13,536.25
151,287.50
167,212.50
87,587.50
119,437.50
127,400.00
95,550.00
95,550.00
119,437.50
12,740.00
23,887.50
30,625.00
36,750.00
21,437.50
153,125.00
183,750.00
306,250.00
55,737.50
183,137.50
9,187.50
127,400.00
91,875.00
6,125.00
30,625.00
245,000.00
477,750.00
437,937.50
1,531,250.00
134,750.00
147,000.00
796,250.00
245,000.00
214,375.00
428,750.00
306,250.00
520,625.00
398,125.00
42,875.00
91,875.00
91,875.00
612,500.00
612,500.00
612,500.00

Halaman 5

NO
1

195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259

URAIAN

SATUAN

3
2

M
Keramik 20 x 20
2
M
Keramik 30 x 30
M2
Keramik 40 x 40 Merk Roman
2
M
Mozaik 30 x 30
M2
Keramik Merk Asia Tile / Setara 20 x 20 Cm
2
M
Keramik Merk Asia Tile / Setara 30 x 30 Cm
M2
Keramik Merk Asia Tile / Setara 20 x 20 Cm
2
M
Keramik Merk Asia Tile / Setara 30 x 30 Cm
M2
Tegel Abu-abu Ukuran 20 x 20 Cm
2
M
Tegel Berwarna Ukuran 20 x 20 Cm
Kapur Gamping
Klg
2
M
Plin Abu-abu 10 x 20
2
M
Plin Ubin Berwarna 10 x 20
Pompa Air Tangan Merk Dragon
Set
Pompa Air Tangan Merk Tasako
Set
Pacul / Cangkul Cap Buaya
Bh
Pacul / Cangkul Cap Ayam ( Lokal )
Bh
Sekop Cap Ayam Jago
Bh
Sekop Lokal
Bh
Gergaji Kayu Merk Lokomotif Ukuran Sedang
Bh
Gergaji Kayu Merk Lokomotif Ukuran Kecil
Bh
Pipa PVC Pj. 4m Ukuran 1/2" (Maspion)
Btg
Pipa PVC Pj. 4m Ukuran 3/4" (Maspion)
Btg
Pipa PVC Pj. 4m Ukuran 1" (Maspion)
Btg
Pipa PVC Pj. 4m Ukuran 1 1/4" (Maspion)
Btg
Pipa PVC Pj. 4m Ukuran 1 1/2" (Maspion)
Btg
Pipa PVC Pj. 4m Ukuran 2" (Maspion) D
Btg
Pipa PVC Pj. 4m Ukuran 3" (Maspion) D
Btg
Pipa PVC Pj. 4m Ukuran 4" (Maspion) D
Btg
Pipa PVC Pj. 4m Ukuran 2" ( Sedang )
Btg
Pipa PVC Pj. 4m Ukuran 3" ( Sedang )
Btg
Pipa Leding 4" - 6 m
Btg
Pipa Leding 3" - 6 m
Btg
Pipa Leding 2,5" - 6 m
Btg
Pipa Leding 1" - 6 m
Btg
Pipa Leding ( GI ) 1/2
Btg
Pipa Leding ( GI ) 3/4
Btg
Pipa Leding ( GI ) 1
Btg
Pipa PVC S-12 10' - 6 m SNI
M'
Pipa PVC S-12 8' - 6 m
M'
Pipa PVC S-12 6' - 6 m
M'
Pipa PVC S-12 4' - 6 m
M'
Pipa PVC S-12 3' - 6 m
M'
Pipa PVC S-12 2' - 6 m
M'
Pipa Galvanis 10' - 6 m
Btg
Pipa Galvanis 8' - 6 m
Btg
Pipa Galvanis 6' - 6 m
Btg
Pipa Galvanis 4' - 6 m
Btg
Pipa Galvanis 2,5' - 6 m
Btg
Pipa Galvanis 1' - 6 m
Btg
Genset 12 KW / RRT ( Dong Feng ) ( Langgeng ) Unit
Pompa Submersible ( 5 LPD / 200 Mnt ) ( LanggengUnit
)
Panel Pompa Submersible ( Langgeng )
Unit
Tali Pengaman Pompa ( Langgeng )
M
Kabel Power Pompa NYYHY 4x6 ( Langgeng )
M
Slang Hidran @ 20 m dia. 1,5 " ( Langgeng )
rol
Spuyer Hidran dia.1,5" ( Langgeng )
Unit
Isolasi Pipa ( Langgeng )
rol
Pipa Casing PVC / AW dia. 6" ( Langgeng )
Btg
Pipa GIP Medium A dia. 6" ( Langgeng )
Btg
Pipa GIP Medium A dia. 2" ( Langgeng )
Btg
Pipa GI dia. 1/2" ( Langgeng )
Btg
Sock GI Type Drat dia. 2" ( Langgeng )
Bh
Tee GI Type Drat 2" x 2" ( Langgeng )
Bh
Double Neple GI 2" ( Langgeng )
Bh

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD

KETERANGAN

60,000.00
50,000.00
75,000.00
55,250.00
65,000.00
55,000.00
50,000.00
40,000.00
55,250.00
61,750.00
35,000.00
58,500.00
61,750.00
357,500.00
292,500.00
50,000.00
50,000.00
60,000.00
25,000.00
45,000.00
40,000.00
20,000.00
24,000.00
30,000.00
30,000.00
35,000.00
40,000.00
75,000.00
110,000.00
40,000.00
60,000.00
720,000.00
550,000.00
370,000.00
150,000.00
12,350.00
14,950.00
32,500.00
260,000.00
166,400.00
104,000.00
49,400.00
24,700.00
11,700.00
1,105,000.00
975,000.00
910,000.00
845,000.00
812,500.00
780,000.00
38,500,000.00
86,118,500.00
11,071,500.00
37,500.00
42,500.00
645,000.00
370,000.00
1,500.00
488,680.00
1,750,000.00
445,000.00
75,000.00
19,000.00
36,000.00
16,000.00

73,500.00
61,250.00
91,875.00
67,681.25
79,625.00
67,375.00
61,250.00
49,000.00
67,681.25
75,643.75
42,875.00
71,662.50
75,643.75
437,937.50
358,312.50
61,250.00
61,250.00
73,500.00
30,625.00
55,125.00
49,000.00
24,500.00
29,400.00
36,750.00
36,750.00
42,875.00
49,000.00
91,875.00
134,750.00
49,000.00
73,500.00
882,000.00
673,750.00
453,250.00
183,750.00
15,128.75
18,313.75
39,812.50
318,500.00
203,840.00
127,400.00
60,515.00
30,257.50
14,332.50
1,353,625.00
1,194,375.00
1,114,750.00
1,035,125.00
995,312.50
955,500.00
47,162,500.00
105,495,162.50
13,562,587.50
45,937.50
52,062.50
790,125.00
453,250.00
1,837.50
598,633.00
2,143,750.00
545,125.00
91,875.00
23,275.00
44,100.00
19,600.00

Halaman 6

NO
1

260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324

URAIAN

SATUAN

Double Neple GI 1/2" ( Langgeng )

Stop Kran Type Drat dia. 2" ( Langgeng )
Stop Kran dia. 1/2" ( Langgeng )
Dop Type Drat dia. 6" ( Langgeng )
Pipa PVC S-12,5 RR dia. 3" ( Langgeng )
Pipa PVC S-12,5 RR dia. 2" ( Langgeng )
Tee PVC 3" x 3" ( Langgeng )
Tee PVC 2" x 2" ( Langgeng )
Tee PVC 3" x 2" ( Langgeng )
Reducer PVC 3" x 2" ( Langgeng )
Bend PVC 3" x 90 ( Langgeng )
Bend PVC 2" x 90 ( Langgeng )
Bend PVC 3" x 45 ( Langgeng )
Bend PVC 2" x 45 ( Langgeng )
DOP PVC dia. 3" ( Langgeng )
DOP PVC dia. 2" ( Langgeng )
Dresser Joint dia. 3" ( Langgeng )
Dresser Joint dia. 2" ( Langgeng )
Lem PVC ( Langgeng )
Gate Valve ( R ) dia. 2" ( Langgeng )
Flange Socket dia. 2" ( Langgeng )
Flange Spigot dia. 2" ( Langgeng )
Karet Packing dia. 2" ( Langgeng )
Mour / Bout Ring 5/8 x 12 ( Langgeng )
Gate Vave Type Flange dia. 3" ( Langgeng )
Flange Socket dia. 3" ( Langgeng )
Flange Spigot dia. 3" ( Langgeng )
karet Packing dia. 3" ( Langgeng )
Pipa PVC S-12,5 / 6 m / SC dia. 1" ( Langgeng )
Pipa PVC S-12,5 / 6 m / SC dia. 3/4" ( Langgeng )
Pipa PVC AW 4 m mof dia. 1/2" ( Langgeng )
Clamp Sadel 4" x 1/2" ( Langgeng )
Clamp Sadel 3" x 1/2" ( Langgeng )
Clamp Sadel 3" x 3/4" ( Langgeng )
Clamp Sadel 2" x 3/4" ( Langgeng )
Elbow Angle Tread 1/2"
Pipa HDPE 1/2"
Water Meter (DR) 1/2"
Water Mour 1/2 "
Stop Kran dia. 3/4" ( Langgeng )
Bend PVC 3/4" x 90 ( Langgeng )
Bend PVC 1" x 90 ( Langgeng )
Tee PVC dia. 1" ( Langgeng )
Reducer PVC 1" x 1/2" ( Langgeng )
Sock Drat Luar dia. 1/2" ( Langgeng )
Atap Kran Plastik dia. 1/2" ( Langgeng )
Profil Fiber Glass 2000 Lt ( Langgeng )
Buis Beton 60 Cm
Buis Beton 100 Cm
Buis Beton 30 Cm
Resevoir Air Rangka Baja 0,5 M3
Resevoir Air Rangka Baja 1 M3
Sumur Pompa Tangan
Talang PVC
Titik Lampu + Instalasi ( Konst. Kayu )
Titik Lampu + Instalasi ( Konst. Beton )
Stop Kontak + Instalasi ( Konst. Kayu )
Stop Kontak + Instalasi ( Konst. Beton)
Schakalar ( Standar )
MCB 1 ( Satu ) Group
MCB 2 ( Dua ) Group
MCB 3 ( Tiga ) Group
Lampu Pijar
Lampu Tl. Bulat ( Bambu ) 20 Watt
Lampu Tl. Bulat ( Bambu ) 40 Watt

Bh
Bh
Bh
Bh
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
BH
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Btg
Btg
Btg
Bh
Bh
Bh
Bh
Bh
Mtr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Ttk
Ttk
Ttk
Ttk
Bh
Set
Set
Set
Bh
Bh
Bh

HARGA ( Rp )

Galian C

HSD+PPN+OVERHEAD

KETERANGAN

3,000.00
185,000.00
25,000.00
14,800.00
190,620.00
95,700.00
177,500.00
113,000.00
160,000.00
96,000.00
95,000.00
62,000.00
86,000.00
52,000.00
25,000.00
12,000.00
135,000.00
110,000.00
9,000.00
430,000.00
124,000.00
102,000.00
6,000.00
4,750.00
625,000.00
158,000.00
133,000.00
10,000.00
24,770.00
15,000.00
17,850.00
30,000.00
28,000.00
35,000.00
25,000.00
14,500.00
4,970.00
105,000.00
9,600.00
75,000.00
2,000.00
3,000.00
4,000.00
1,500.00
1,500.00
9,000.00
2,050,000.00
126,750.00
221,000.00
91,000.00
5,681,000.00
7,475,000.00
520,000.00
55,000.00
60,000.00
75,000.00
20,000.00
25,000.00
13,000.00
25,000.00
35,000.00
50,000.00
10,000.00
100,000.00
125,000.00

3,675.00
226,625.00
30,625.00
18,130.00
233,509.50
117,232.50
217,437.50
138,425.00
196,000.00
117,600.00
116,375.00
75,950.00
105,350.00
63,700.00
30,625.00
14,700.00
165,375.00
134,750.00
11,025.00
526,750.00
151,900.00
124,950.00
7,350.00
5,818.75
765,625.00
193,550.00
162,925.00
12,250.00
30,343.25
18,375.00
21,866.25
36,750.00
34,300.00
42,875.00
30,625.00
17,762.50
6,088.25
128,625.00
11,760.00
91,875.00
2,450.00
3,675.00
4,900.00
1,837.50
1,837.50
11,025.00
2,511,250.00
155,268.75
270,725.00
111,475.00
6,959,225.00
9,156,875.00
637,000.00
67,375.00
73,500.00
91,875.00
24,500.00
30,625.00
15,925.00
30,625.00
42,875.00
61,250.00
12,250.00
122,500.00
153,125.00

Halaman 7

NO
1

325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356

URAIAN
2

Lampu Tl. Panjang 20 Watt

Lampu Tl. Panjang 40 Watt
Lampu Mercuri
Kabel Listrik NYA Standar PLN
Bensin ( Industri)
Olie
Pagar Besi Pipa
Pagar Besi Ulir / Tempa
Pagar Stainless Motif Biasa
Pagar Stainless Motif Khusus
Plat Besi Tebal 2 mm polos
Plat Besi Tebal 3 mm polos
Rolling Door Alumunium
Kayu Bakar
Teralis Pintu/Jendela biasa
Teralis Pintu/Jendela bermotif
Kaca Grafier
Batu Alam
Solar ( Industri )
Minyak Tanah ( Industri )
Profil Tank 1000 Liter
Lampu Hias
Eternit ( Nusa Board / Setara ) 120-60
Eternit ( Nusa Board / Setara ) 120-180
Eternit ( Nusa Board / Setara ) 120-240
Gemuk
Rangka Atap Baja Ringan( Galvanum )
Rangka Atap Baja Ringan ( Zinclume )
Tawas
Kaporit 60%
Soda AsH RRT
Pasir Kwarsa

SATUAN
3

Bh
Bh
Bh
M'
Ltr
Ltr
m
m
m
m
Lbr
Lbr
M
M
M
M
M
M
Ltr
Ltr
Bh
Bh
Lbr
Lbr
Lbr
Kg
M
M
Kg
Kg
Kg
M

HARGA ( Rp )

Galian C

100,000.00
150,000.00
260,000.00
3,250.00
12,000.00
20,000.00
975,000.00
1,105,000.00
1,430,000.00
1,625,000.00
812,500.00
877,500.00
650,000.00
62,500.00
275,000.00
310,000.00
715,000.00
195,000.00
12,500.00
12,300.00
1,500,000.00
390,000.00
14,300.00
45,500.00
58,500.00
35,000.00
215,000.00
225,000.00
4,000.00
17,000.00
7,500.00
350,000.00

HSD+PPN+OVERHEAD

KETERANGAN

122,500.00
183,750.00
318,500.00
3,981.25
14,700.00
24,500.00
1,194,375.00
1,353,625.00
1,751,750.00
1,990,625.00
995,312.50
1,074,937.50
796,250.00
76,562.50
336,875.00
379,750.00
875,875.00
238,875.00
15,312.50
15,067.50
1,837,500.00
477,750.00
17,517.50
55,737.50
71,662.50
42,875.00
263,375.00
275,625.00
4,900.00
20,825.00
9,187.50
428,750.00