HARGA SATUAN DASAR (HSD)

I UPAH
NO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

NAMA BAHAN
Pekerja/Buruh tak terlatih
Buruh semi terlatih
Buruh terlatih
Mandor
Kepala tukang kayu
Kepala tukang batu
Kepala tukang besi
Kepala tukang cat
Kepala tukang gali
Tukang kayu
Tukang batu
tukang besi
Tukang cat
Tukang gali
Tukang listrik
Tukang pipa
Sopir
Mekanik terlatih
Operator semi terlatih/stoker
Operator terlatih
Penjaga malam

SATUAN
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari
Hari

HARGA
(Rp.)
28,000.00
30,000.00
33,000.00
50,000.00
47,500.00
45,000.00
45,000.00
42,500.00
42,500.00
42,500.00
40,000.00
37,500.00
35,000.00
35,000.00
40,000.00
40,000.00
37,100.00
45,000.00
43,300.00
45,100.00
30,900.00

II BAHAN

NO
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

NAMA BAHAN
Pasir Urug
Pasir Pasang
Pasir beton
Tanah urug
Kerikil
Batu belah
Batu Pecah 2/3 cm (split)/Mesin
Batu Merah
Batu Candi
Roaster
Kawur
Potland Cement (PC) 40 Kg
PC Putih (40 Kg)
PC Warna (40 Kg)
Kalsit
Keramik 40x40 warna motif Asia
Keramik 20x20 Asia KM/WC
Keramik 20x25 Polos/Warna Asia
Keramik milan 40x40 Warna/Motif
Cat Tembok Merk property inerior
Cat Tembok Merk property eksterior
Cat Besi semprot
Plamur Tembok Decopil
Cat Afiner B
Thinner A Afdiner
Meni Besi Merk Padang
Plamur Tembok Decopil
Amplas Besi
Amplas Kayu
Minyak Begisting/residu
Grendel

SATUAN
m3
m3
m3
m3
m3
m3
m3
bj
m2
bj
m3
zak
zak
zak
zak
m2
m2
m2
m2
5 kg
5 kg
kg
5 kg
lt
lt
kg
5 kg
lbr
lbr
lt
bh

HARGA
(Rp.)
71,500.00
101,000.00
110,000.00
35,000.00
184,000.00
132,250.00
166,750.00
280.00
70,000.00
2,800.00
230,000.00
42,000.00
61,200.00
126,500.00
4,025.00
36,500.00
36,800.00
37,375.00
39,500.00

68,500.00
78,000.00
55,000.00
37,375.00
10,062.50
14,950.00
16,100.00
37,375.00
2,875.00
2,875.00
6,000.00
11,500.00

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

Pengait Angin/Hak Angin

Pengait Angin/Hak Angin biasa
Kunci Tanam Merk UNION
Engsel H Sedang Putih/Hitam
Spring Knip
Floor Drain Stainless/Biasa
Closet jongkok INA
Bak Mandi Fiberglass Volume = 0,30 m3 Kecil/Besar
Kran 1/2"
Kran leher angsa 3/4"
Pintu Alluminium 80x210 (putih)
Pintu Alluminium 80x210 (putih)
Pompa Air Sanyo Otomatis
Paku triplek 2 cm
Paku reng
Paku Usuk
Paku Beton 5 cm/10 cm
Paku Besar/Paku Gording/Dudur = 12 cm
Paku Sekrup 3,50"
Freezer 8 mm/12 mm
Multipkex 12 mm
Triplex 3 mm
Lys Gypsum
Gypsum Rangka Alluminium
Gypsum 9 mm
hollo galvanis
Langit-langit gypsum board t= 9 mm (120x240)
Buis Beton 60 cm
Pipa PVC 1/2 /4 m

61
62
63
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

Pipa PVC 3/4 /4 m

Pipa PVC 1" / 4 m
Pipa PVC 2" /4 m
Pipa PVC 3" /4 m
Pipa PVC 4" /4 m
seltip
bambu

Kayu meranti 6/12

Kayu meranti 5/10
Kayu meranti 5/7
Kayu meranti reng 3/4
Kayu meranti reng 2/3
Kayu meranti ram pintu
Kayu meranti ram jendela
Kayu meranti papan 20 cm pj = 4 m'
Kayu meranti papan 30 cm
Kayu sangon 5/7
Kayu sangon papan
Kayu lis 2/3
Kayu lis profil
Bambu 4m
kusen almunium Uk 5.10.
Kaca bening 8 mm
Bendrat
Besi Beton
Minyak Begisting/residu
Nok genteng metal decrabon
Genteng metal
Rangka baja ringan untuk genteng metal
Fitting perselin
Travo 250 watt
Bolam Pijar
Lampu SL 18 watt
Lampu SL 20 watt
Fotto cell 10 A

bh
bh
bh
stel
bh
bh
bh
bh
bh
bh
unit
unit
bh
kg
kg
kg
bj
kg
kg/bj
bh
lbr
lbr
m'
m2
lbr
btg
lbr
m'
btg
btg
btg
btg
btg
btg
bh
btg
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m'
m'
btg
m'
m2
kg
kg
lt
m'
m2
m2
bh
bh
bh
bh
bh
bh

12,500.00
7,000.00
75,000.00
7,500.00
14,375.00
51,750.00
110,000.00
201,000.00
21,000.00
45,000.00
155,000.00
207,000.00
560,000.00
17,500.00
12,500.00
12,500.00
460.00
14,950.00
14,950.00
750.00
230,000.00
46,575.00
11,500.00
132,250.00
55,200.00
27,000.00
55,200.00
80,500.00
12,650.00
17,500.00
22,000.00
25,000.00
47,500.00
55,000.00
2,000.00
9,500.00
4,715,000.00
4,715,000.00
4,715,000.00
3,450,000.00
3,220,000.00
4,945,000.00
4,945,000.00
4,945,000.00
5,520,000.00
990,000.00

1,782,500.00
5,000.00
9,500.00
4,000.00
55,000.00
85,000.00
12,500.00
10,750.00
6,000.00
55,000.00
130,000.00
145,000.00
5,750.00
138,000.00
7,500.00
27,750.00
27,750.00
86,250.00

96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112

Kabel listrik 1,50 mm

Kabel listrik 2,50 mm
Alqua klem jaringan
Ignator
Kapasitor
Isolasi PVC
Trafo 50 KVA
KWH meter
Kontraktor SK 70
MCB 80 A
NT. Fuse 80 A
Box meter
Box philips H.NOX
Box MCB
Tiang tarikan
T. Dos
MCB 10A

m'
m'
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

4,600.00
6,612.50
4,150.00
6,900.00
4,600.00
6,200.00
9,800.00
1,955,000.00
977,500.00
6,200.00
46,000.00
14,800.00
575,000.00
4,600.00
966,000.00
1,725.00
51,750.00

ANALISA HARGA SATUAN

A. PEKERJAAN PERSIAPAN :
1

1 1 m Pengukuran dan pemasangan bouwplank

Upah
0.1000 Oh
Tukang kayu
0.1000 Oh
Pekerja
0.0100 Oh
Kepala tukang
0.0050 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

42,500.00
28,000.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

4,250.00
2,800.00
475.00
250.00
Rp

7,775.00

Rp
Rp

16,885.00
24,660.00

Rp

24,230.00

Rp
Rp

24,230.00

Rp

6,326.00

Rp
Rp

6,326.00

Rp

10,000.00

Rp
Rp

36,750.00
46,750.00

Rp

8,900.00

Rp
Rp

78,650.00
87,550.00

Rp

72,450.00

Rp
Rp

295,623.50
368,073.50

Rp

41,145.00

Bahan
3

Kayu sengon 5/7

Paku biasa 2"-5"

@ Rp.
@ Rp.

990,000.00 = Rp.
12,500.00 = Rp.

5,940.00
250.00

Kayu sengon papan 3/20

@ Rp.

1,782,500.00 = Rp.

10,695.00

0.0060 m
0.0200 kg
0.0060 m

B. PEKERJAAN TANAH :
3

1 1 m Galian tanah biasa

Upah
0.7350 Oh
Pekerja
0.0730 Oh
Mandor

@ Rp.
@ Rp.

28,000.00 = Rp.
50,000.00 = Rp.

20,580.00
3,650.00

Bahan

2 1 m3 Mengurug tanah kembali

Upah
0.1920 Oh
Pekerja
0.0190 Oh
Mandor

@ Rp.
@ Rp.

28,000.00 = Rp.
50,000.00 = Rp.

5,376.00
950.00

Bahan

3 1 m3 Urugan Tanah
Upah
0.2500 Oh
0.0600 Oh

Pekerja
Mandor

@ Rp.
@ Rp.

28,000.00 = Rp.
50,000.00 = Rp.

7,000.00
3,000.00

Bahan
1.0500 m3

4 1 m3 Urugan pasir
Upah
0.3000 Oh
0.0100 Oh

Tanah urug

Pekerja
Mandor

@ Rp.

@ Rp.
@ Rp.

35,000.00 = Rp.

28,000.00 = Rp.
50,000.00 = Rp.

36,750.00

8,400.00
500.00

Bahan
1.1000 m3

Pasir urug

@ Rp.

71,500.00 = Rp.

78,650.00

C. PEKERJAAN PASANGAN :
1 1 m3 Pasangan pondasi batu kali dgn 1PC : 8Ps
Upah
1.5000 Oh
Pekerja
0.6000 Oh
Tukang batu
0.0600 Oh
Kepala tukang
0.0750 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

42,000.00
24,000.00
2,700.00
3,750.00

Bahan
1.0500 m3
91.0000 kg
0.5610 m3

Batu belah
PC

@ Rp.
@ Rp.

132,250.00 = Rp.
1,100.00 = Rp.

138,862.50
100,100.00

Pasir pasang

@ Rp.

101,000.00 = Rp.

56,661.00

2 1 m Pasangan pondasi batu kosong

Upah
0.7800 Oh
Pekerja
0.3900 Oh
Tukang batu
0.0390 Oh
Kepala tukang
0.0390 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

21,840.00
15,600.00
1,755.00
1,950.00

Bahan
3

Batu belah

@ Rp.

132,250.00 = Rp.

138,862.50

Pasir urug

@ Rp.

71,500.00 = Rp.

21,450.00

1.0500 m
0.3000 m

Rp
Rp

160,312.50
201,457.50

Rp

28,100.00

Rp
Rp

57,515.00
85,615.00

Rp

14,160.00

Rp
Rp

30,920.00
45,080.00

Rp

1,149.50

Rp
Rp

3,378.00
4,527.50

Rp

2,587.00

Rp
Rp

16,825.00
19,412.00

Rp

18,525.00

Rp
Rp

8,510.00
27,035.00

3 1 m Pasangan rolak bata merah tebal 1 bata, 1PC : 8Ps

Upah
0.6500 Oh
Pekerja
0.2000 Oh
Tukang batu
0.0200 Oh
Kepala tukang
0.0200 Oh
Mandor
Bahan
140.0000 bh
16.6500 kg

Bata merah
PC

@
@
@
@

Rp.
Rp.
Rp.
Rp.

@ Rp.
@ Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

280.00 = Rp.
1,100.00 = Rp.

18,200.00
8,000.00
900.00
1,000.00

39,200.00
18,315.00

4 1 m Pasangan bata merah tebal 1/2 bata, 1PC : 8Ps

Upah
0.3200 Oh
Pekerja
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang
0.0150 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

8,960.00
4,000.00
450.00
750.00

Bahan
70.0000 bh
5.7000 kg

Bata merah
PC

@ Rp.
@ Rp.

280.00 = Rp.
1,100.00 = Rp.

19,600.00
6,270.00

0.0500 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

5,050.00

5 1 bh Pasangan roster semen

Upah
0.0050 Oh
Pekerja
0.0250 Oh
Tukang batu
0.0001 Oh
Kepala tukang
0.0001 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

140.00
1,000.00
4.50
5.00

Bahan
1.0000 bh
0.2500 kg

roster
PC

@ Rp.
@ Rp.

2,800.00 = Rp.
1,100.00 = Rp.

2,800.00
275.00

0.0030 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

303.00

6 1 bh Pasang glasblok
Upah
0.0040 Oh
0.0500 Oh
0.0050 Oh
0.0050 Oh

Pekerja
Tukang batu
Kepala tukang
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

112.00
2,000.00
225.00
250.00

Bahan
0.7500 kg
1.0000 bh

PC
Glasblok

@ Rp.
@ Rp.

1,100.00 = Rp.
16,000.00 = Rp.

825.00
16,000.00

D PEKERJAAN PLESTERAN :
1 1 m2 Plesteran dan acian 1PC : 8Ps tebal 15 mm
Upah
0.2500 Oh
Pekerja
0.2500 Oh
Tukang batu
0.0200 Oh
Kepala tukang
0.0125 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

7,000.00
10,000.00
900.00
625.00

Bahan
3.8800 kg

PC

@ Rp.

1,100.00 = Rp.

4,268.00

0.0420 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

4,242.00

2 1 m1 Plesteran Skoning 1PC : 2Ps

Upah
0.0290 Oh
Pekerja
0.0290 Oh
Tukang batu

@ Rp.
@ Rp.

28,000.00 = Rp.
40,000.00 = Rp.

812.00
1,160.00

0.0290 Oh
0.0020 Oh

Kepala tukang
Mandor

@ Rp.
@ Rp.

45,000.00 = Rp.
50,000.00 = Rp.

1,305.00
100.00
Rp

3,377.00

Rp
Rp

752.00
4,129.00

Rp

7,715.00

Rp
Rp

3,992.00
11,707.00

Rp

11,845.00

Rp
Rp

84,466.00
96,311.00

Rp

11,785.00

Rp
Rp

60,500.00
72,285.00

Rp

45,710.00

Rp
Rp

207,000.00
252,710.00

Rp

5,032.25

Rp
Rp

7,500.00
12,532.25

Bahan
0.5000 kg
3

0.0020 m

PC

@ Rp.

1,100.00 = Rp.

550.00

Pasir pasang

@ Rp.

101,000.00 = Rp.

202.00

3 1 m Plesteran siar 1PC : 2Ps

Upah
0.1500 Oh
Pekerja
0.0700 Oh
Tukang batu
0.0070 Oh
Kepala tukang
0.0080 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

4,200.00
2,800.00
315.00
400.00

Bahan
2.1600 kg

PC

@ Rp.

1,100.00 = Rp.

2,376.00

0.0160 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

1,616.00

4 1 m Pasang batu candi

Upah
0.1900 Oh
Pekerja
0.0750 Oh
Tukang batu
0.0450 Oh
Kepala tukang
0.0300 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

5,320.00
3,000.00
2,025.00
1,500.00

Bahan
1.0500 m2
8.5000 kg

batu candi
Semen Portland

@ Rp.
@ Rp.

70,000.00 = Rp.
1,100.00 = Rp.

73,500.00
9,350.00

0.0160 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

1,616.00

E PEKERJAAN PINTU DAN JENDELA :

1 1 m1 Pasang pintu alluminium (80x20)
Upah
0.1200 Oh
Pekerja
0.1900 Oh
Tukang besi
0.0250 Oh
Kepala tukang
0.0035 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
37,500.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

3,360.00
7,125.00
1,125.00
175.00

Bahan
1.1000 m1

Kusen almunium 5.10.0,1

2 1 m2 Pasang pintu alluminium (80x20)

Upah
0.6500 Oh
Pekerja
0.6500 Oh
Tukang besi
0.0650 Oh
Kepala tukang
0.0042 Oh
Mandor

@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

55,000.00 = Rp.

28,000.00
37,500.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

60,500.00

18,200.00
24,375.00
2,925.00
210.00

Bahan
1.0000 m2

Pintu alluminium

3 1 Buah pasang engsel jendela

Upah
0.0100 Oh
Pekerja
0.1100 Oh
Tukang kayu
0.0011 Oh
Kepala tukang
0.0005 Oh
Mandor

@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

207,000.00 = Rp.

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

207,000.00

280.00
4,675.00
52.25
25.00

Bahan
1.0000 bh

Engsel jendela

4 1 Buah pasang kait angin

Upah
0.0100 Oh
Pekerja
0.1100 Oh
Tukang kayu

@ Rp.

@ Rp.
@ Rp.

7,500.00 = Rp.

28,000.00 = Rp.
42,500.00 = Rp.

7,500.00

280.00
4,675.00

0.0011 Oh
0.00075 Oh

Kepala tukang
Mandor

@ Rp.
@ Rp.

47,500.00 = Rp.
50,000.00 = Rp.

52.25
37.50
Rp

5,044.75

Rp
Rp

12,500.00
17,544.75

Rp

7,545.00

Rp
Rp

93,500.00
101,045.00

Rp

64,625.00

Rp
Rp

442,072.50
506,697.50

Rp

234,462.50

Rp
Rp

2,670,506.87
2,904,969.37

Rp

302,522.50

Rp
Rp

3,187,655.58
3,490,178.08

Bahan
1.0000 bh

Kait angin

@ Rp.

12,500.00 = Rp.

12,500.00

5 1 m Pasang kaca bening, tebal 8 mm

Upah
0.0150 Oh
Pekerja
0.1500 Oh
Tukang kayu
0.0150 Oh
Kepala tukang
0.00075 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

420.00
6,375.00
712.50
37.50

Bahan
2

1.1000 m

Kaca

@ Rp.

85,000.00 = Rp.

93,500.00

F PEKERJAAN BETON :
3

1 1 m Membuat beton , 1Pc : 3Ps : 5Kr

Upah
1.6500 Oh
Pekerja
0.2500 Oh
Tukang batu
0.0250 Oh
Kepala tukang
0.0800 Oh
Mandor
Bahan
218.0000 kg

@
@
@
@

Rp.
Rp.
Rp.
Rp.

30,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

49,500.00
10,000.00
1,125.00
4,000.00

Semen Portland

@ Rp.

1,100.00 = Rp.

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.8700 m3

Koral beton

@ Rp.

166,750.00 = Rp.

145,072.50

2 1 m3 Pondasi Footplat
Upah
3.9000 Oh
0.3500 Oh
1.0400 Oh
1.0500 Oh
0.2450 Oh
0.1650 Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

239,800.00

117,000.00
14,000.00
44,200.00
39,375.00
11,637.50
8,250.00

Bahan
0.2000
1.5000
0.4000
160.4923
2.0000
323.0000

m3
kg
Lt
kg
btg
kg

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@
@

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

3 1 m3 Sloof
Upah
4.8500
0.3500
1.5600
1.4000
0.3310
0.1700

Oh
Oh
Oh
Oh
Oh
Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00
12,500.00
6,000.00
10,750.00
12,500.00
1,100.00

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

356,500.00
18,750.00
2,400.00
1,725,291.87
25,000.00
355,300.00

145,500.00
14,000.00
66,300.00
52,500.00
15,722.50
8,500.00

Bahan
0.2700
2.0000
0.6000
195.1363
3.0000
323.0000

m3
kg
Lt
kg
btg
kg

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@
@

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

4 1 m3 Kolom
Upah

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00
12,500.00
6,000.00
10,750.00
12,500.00
1,100.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

481,275.00
25,000.00
3,600.00
2,097,715.58
37,500.00
355,300.00

7.3000
0.3500
3.3000
2.1000
0.5700
0.2500

Oh
Oh
Oh
Oh
Oh
Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

219,000.00
14,000.00
140,250.00
78,750.00
27,075.00
12,500.00
Rp

491,575.00

Rp
Rp

3,330,475.63
3,822,050.63

Rp

295,605.00

Rp
Rp

2,243,719.17
2,539,324.17

Rp

396,312.50

Rp
Rp

3,309,406.83
3,705,719.33

Rp

375,575.00

Bahan
3

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting

@ Rp.
@ Rp.
@ Rp.

Balok kayu
bambu
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

0.4000 m
4.0000 kg
2.0000 Lt
0.1500
20.0000
164.2475
1.5000
323.0000

m
btg
kg
btg
kg

0.5200 m
0.7800 m

Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00 = Rp.
12,500.00 = Rp.
6,000.00 = Rp.
990,000.00
4,000.00
10,750.00
12,500.00
1,100.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

713,000.00
50,000.00
12,000.00
148,500.00
80,000.00
1,765,660.63
18,750.00
355,300.00

5 1 m Sloof/Kolom Praktis
Upah
3.9000 Oh
Pekerja
1.2600 Oh
Tukang batu
1.2600 Oh
Tukang kayu
1.2600 Oh
Tukang besi
0.3780 Oh
Kepala tukang
0.1890 Oh
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

117,000.00
50,400.00
53,550.00
47,250.00
17,955.00
9,450.00

Bahan
0.1260
0.6300
103.6567
28.3500
323.0000

m3
kg
kg
btg
kg

Kayu sengon
Paku biasa 2"-5"
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

6 1 m3 Balok
Upah
5.9600
0.3500
2.8000
1.4000
0.4550
0.2080

Oh
Oh
Oh
Oh
Oh
Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00
12,500.00
10,750.00
12,500.00
1,100.00

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

224,595.00
7,875.00
1,114,309.17
354,375.00
355,300.00

178,800.00
14,000.00
119,000.00
52,500.00
21,612.50
10,400.00

Bahan
0.3200 m3
3.2000 kg
1.6000 Lt

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting

@ Rp.
@ Rp.
@ Rp.

Balok kayu
bambu
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

0.1400
16.0000
177.3713
3.0000
323.0000

m
btg
kg
btg
kg

7 1 m3 Plat Lantai
Upah
5.8000 Oh
0.3500 Oh
2.8000 Oh
1.0500 Oh
0.4200 Oh
0.1850 Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00 = Rp.
12,500.00 = Rp.
6,000.00 = Rp.
990,000.00
4,000.00
10,750.00
12,500.00
1,100.00

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

570,400.00
40,000.00
9,600.00
138,600.00
64,000.00
1,906,741.83
37,500.00
355,300.00

174,000.00
14,000.00
119,000.00
39,375.00
19,950.00
9,250.00

Bahan
0.3200 m3
3.2000 kg
1.6000 Lt
0.1200 m3
32.0000 btg
110.7975 kg

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting

@ Rp.
@ Rp.
@ Rp.

1,782,500.00 = Rp.
12,500.00 = Rp.
6,000.00 = Rp.

570,400.00
40,000.00
9,600.00

Balok kayu
bambu
besi Ulir dan polos

@ Rp.
@ Rp.
@ Rp.

990,000.00 = Rp.
4,000.00 = Rp.
10,750.00 = Rp.

118,800.00
128,000.00
1,191,073.13

2.2500 btg
323.0000 kg

kawat beton
Semen Portland

@ Rp.
@ Rp.

12,500.00 = Rp.
1,100.00 = Rp.

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

0.5200 m
0.7800 m

28,125.00
355,300.00

Rp
Rp

2,628,563.13
3,004,138.13

Rp

361,587.50

Rp
Rp

3,080,446.25
3,442,033.75

Rp

302,522.50

Rp
Rp

2,859,128.42
3,161,650.92

Rp

40,987.50

Rp
Rp

147,900.00
188,887.50

Rp

10,375.00

Rp
Rp

132,600.00
142,975.00

8 1 m Plat Tangga
Upah
5.6000 Oh
0.3500 Oh
2.3000 Oh
1.4000 Oh
0.4050 Oh
0.2020 Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

168,000.00
14,000.00
97,750.00
52,500.00
19,237.50
10,100.00

Bahan
0.2500 m3
3.0000 kg
1.2000 Lt

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting

@ Rp.
@ Rp.
@ Rp.

Balok kayu
bambu
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

0.1050
14.0000
172.9750
2.2500
323.0000

9 1 m3 Ringbalk
Upah
4.8500
0.3500
1.5600
1.4000
0.3310
0.1700

m3
btg
kg
kg
kg

Oh
Oh
Oh
Oh
Oh
Oh

Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00 = Rp.
12,500.00 = Rp.
6,000.00 = Rp.
990,000.00
4,000.00
10,750.00
12,500.00
1,100.00

30,000.00
40,000.00
42,500.00
37,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

445,625.00
37,500.00
7,200.00
103,950.00
56,000.00
1,859,481.25
28,125.00
355,300.00

145,500.00
14,000.00
66,300.00
52,500.00
15,722.50
8,500.00

Bahan
0.2700
2.0000
0.6000
164.5757
3.0000
323.0000

m3
kg
Lt
kg
kg
kg

Kayu sengon
Paku biasa 2"-5"
Minyak bekisting
besi Ulir dan polos
kawat beton
Semen Portland

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,782,500.00
12,500.00
6,000.00
10,750.00
12,500.00
1,100.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

481,275.00
25,000.00
3,600.00
1,769,188.42
37,500.00
355,300.00

0.5200 m3

Pasir beton

@ Rp.

110,000.00 = Rp.

57,200.00

0.7800 m3

Koral beton

@ Rp.

166,750.00 = Rp.

130,065.00

G PEKERJAAN PENUTUP ATAP :

1 1 m2 Pasang Rangka atap genteng metal
Upah
0.5000 Oh
Pekerja
0.5500 Oh
Tukang
0.0550 Oh
Kepala tukang
0.0200 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

14,000.00
23,375.00
2,612.50
1,000.00

Bahan
1.0200 m2

Rangka baja ringan untu genteng metal @ Rp.

2 1 m2 Pasang atap genteng metal

Upah
0.2000 Oh
Pekerja
0.1000 Oh
Tukang kayu
0.0100 Oh
Kepala tukang
0.0010 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

145,000.00 = Rp.

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

147,900.00

5,600.00
4,250.00
475.00
50.00

Bahan
1.0200 m2
3.2000 kg

Genteng metal
Paku biasa 2"-5"

3 1 m1 Pasang Nok genteng metal

Upah
0.2500 Oh
Pekerja
0.1500 Oh
Tukang kayu

@ Rp.
@ Rp.

@ Rp.
@ Rp.

130,000.00 = Rp.
12,500.00 = Rp.

28,000.00 = Rp.
42,500.00 = Rp.

132,600.00
40,000.00

7,000.00
6,375.00

0.0150 Oh
0.0130 Oh

Kepala tukang
Mandor

@ Rp.
@ Rp.

47,500.00 = Rp.
50,000.00 = Rp.

712.50
650.00
Rp

14,737.50

Rp
Rp

60,500.00
75,237.50

Rp

25,287.50

Rp
Rp

60,081.80
85,369.30

Rp

1,625.50

Rp
Rp

12,075.00
13,700.50

Rp

63,750.00

Rp
Rp

97,610.00
161,360.00

Rp

3,768.00

Rp
Rp

7,087.50
10,855.50

Rp

6,867.00

Rp
Rp

19,237.50
26,104.50

Bahan
2

1.1000 m
0.0500 kg

Genteng Decrabon
Paku biasa 2"-5"

@ Rp.
@ Rp.

55,000.00 = Rp.
12,500.00 = Rp.

60,500.00
625.00

H PEKERJAAN LANGIT_LANGIT :
1 1 m2 Langit-langit gypsum board, tebal 9 mm + rangka Hollo
Upah
0.2500 Oh
Pekerja
0.3500 Oh
Tukang kayu
0.0350 Oh
Kepala tukang
0.0350 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

7,000.00
14,875.00
1,662.50
1,750.00

Bahan
0.3640
0.2200
1.3500
0.0200

lbr
kg
btg
kg

Gypsum board 120x240

Paku sekrup
hollo galvanis
Paku biasa 2"-5"

2 1 m1 Pasang list Gipsum

Upah
0.0210 Oh
Pekerja
0.0210 Oh
Tukang kayu
0.0020 Oh
Kepala tukang
0.0010 Oh
Mandor

@
@
@
@

@
@
@
@

Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.

55,200.00
14,950.00
27,000.00
12,500.00

28,000.00
42,500.00
47,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

= Rp.
= Rp.
= Rp.
= Rp.

20,092.80
3,289.00
36,450.00
250.00

588.00
892.50
95.00
50.00

Bahan
1.0500 m'

lis gipsum

I PEKERJAAN SANITASI :
1 Memasang 1 buah kloset jongkok Porselin
Upah
0.7500 Oh
Pekerja
0.9500 Oh
Tukang batu
0.0950 Oh
Kepala tukang
0.0095 Oh
Mandor

@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

11,500.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

12,075.00

21,000.00
38,000.00
4,275.00
475.00

Bahan
1.0000 bh
6.0000 kg

Kloset jongkok porselin

Semen portland

@ Rp.
@ Rp.

90,000.00 = Rp.
1,100.00 = Rp.

90,000.00
6,600.00

0.0100 m3

Pasir pasang

@ Rp.

101,000.00 = Rp.

1,010.00

2 Memasang 1 m' pipa PVC tipe AW diameter 3/4"

Upah
0.0360 Oh
Pekerja
0.0600 Oh
Tukang batu
0.0060 Oh
Kepala tukang
0.0018 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

1,008.00
2,400.00
270.00
90.00

Bahan
1.2000 m'
35%

Pipa PVC
Perlengkapan

3 Memasang 1 m' pipa PVC diameter 3"

Upah
0.0540 Oh
Pekerja
0.0900 Oh
Tukang batu
0.0090 Oh
Kepala tukang
0.0270 Oh
Mandor

@ Rp.
@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

4,375.00 = Rp.
5,250.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

5,250.00
1,837.50

1,512.00
3,600.00
405.00
1,350.00

Bahan
1.2000 m'
35%

Pipa PVC
Perlengkapan

4 Memasang 1 m' pipa PVC diameter 4"

@ Rp.
@ Rp.

11,875.00 = Rp.
14,250.00 = Rp.

14,250.00
4,987.50

Upah
0.0540
0.0900
0.0090
0.0270

Oh
Oh
Oh
Oh

Pekerja
Tukang batu
Kepala tukang
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

1,512.00
3,600.00
405.00
1,350.00
Rp

6,867.00

Rp
Rp

22,275.00
29,142.00

Rp

4,980.00

Rp
Rp

21,050.00
26,030.00

Rp

61,460.00

Rp
Rp

221,100.00
282,560.00

Rp

4,980.00

Rp
Rp

45,050.00
50,030.00

Rp

4,980.00

Rp
Rp

12,000.00
16,980.00

Rp

1,429,560.40

Rp

825,710.00

Bahan
1.2000 m'
35%

Pipa PVC
Perlengkapan

5 Memasang 1 buah kran SAN EI diameter 3/4" atau 1/2"

Upah
0.0100 Oh
Pekerja
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang
0.0050 Oh
Mandor

@ Rp.
@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

13,750.00 = Rp.
16,500.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

16,500.00
5,775.00

280.00
4,000.00
450.00
250.00

Bahan
1.0000 bh
0.0250 bh

Kran air
Seal tape

6 Memasang 1 buah bak mandi fiberglass volume 0,30 m3

Upah
0.0700 Oh
Pekerja
1.3000 Oh
Tukang batu
0.1500 Oh
Kepala tukang
0.0150 Oh
Mandor

@ Rp.
@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

21,000.00 = Rp.
2,000.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

21,000.00
50.00

1,960.00
52,000.00
6,750.00
750.00

Bahan
1.0000 bh
10%

Bak fiberglass
Perlengkapan

7 Memasang 1 buah kran leher angsa 1/2"

Upah
0.0100 Oh
Pekerja
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang
0.0050 Oh
Mandor

@ Rp.
@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

201,000.00 = Rp.
201,000.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

201,000.00
20,100.00

280.00
4,000.00
450.00
250.00

Bahan
1.0000 bh
0.0250 bh

Kran air
Seal tape

8 Memasang 1 buah floor drain

Upah
0.0100 Oh
Pekerja
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang
0.0050 Oh
Mandor

@ Rp.
@ Rp.

@
@
@
@

Rp.
Rp.
Rp.
Rp.

45,000.00 = Rp.
2,000.00 = Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

45,000.00
50.00

280.00
4,000.00
450.00
250.00

Bahan
1.0000 bh

Floor drain

@ Rp.

12,000.00 = Rp.

12,000.00

9 1 unit Pekerjaa septictank

5.16 m3

galian tanah biasa

@ Rp.

24,230.00 = Rp.

125,026.80

12.96 m2

Pasangan 1/2 bata

@ Rp.

45,080.00 = Rp.

584,236.80

Plester aci

@ Rp.

27,035.00 = Rp.

452,890.32

Tutup beton
buis beton 60cm peresapan

@ Rp.
@ Rp.

506,697.50 = Rp.
80,500.00 = Rp.

106,406.48
161,000.00

16.7520 m2
0.2100 m3
2.0000 bh
10 1 unit Sumur bor
Upah
16.5142 Oh

tukabg sumur

@ Rp.

50,000.00 = Rp.

825,710.00

Bahan
30.0000 m'
1.0000 bh
0.1600 %

pipa 3/4'
tusen
perlengkapan

@ Rp.
@ Rp.
@ Rp.

4,375.00 = Rp.
19,000.00 = Rp.
150,250.00 = Rp.

131,250.00
19,000.00
24,040.00

11 Memasang 1 buah bak kontrol pasangan batu bata ukuran (30x30) cm, tinggi 35 cm
Upah
3.2000 Oh
Pekerja
@ Rp.
28,000.00
1.0150 Oh
Tukang batu
@ Rp.
40,000.00
0.0015 Oh
Kepala tukang
@ Rp.
45,000.00
0.0160 Oh
Mandor
@ Rp.
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

Rp
Rp

174,290.00
1,000,000.00

Rp

131,067.50

Rp
Rp

113,342.50
244,410.00

Rp

17,960.00

Rp
Rp

67,568.75
85,528.75

Rp

11,975.00

Rp
Rp

53,862.75
65,837.75

Rp

18,725.00

Rp
Rp

54,166.75
72,891.75

Rp

3,873.50

89,600.00
40,600.00
67.50
800.00

Bahan
80.0000 bh
44.0000 kg

Batu bata
Semen portland

@ Rp.
@ Rp.

280.00 = Rp.
1,100.00 = Rp.

Pasir pasang

@ Rp.

101,000.00 = Rp.

7,070.00

Koral beton
Besi beton

@ Rp.
@ Rp.

166,750.00 = Rp.
10,750.00 = Rp.

11,672.50
17,200.00

Pasir beton

@ Rp.

110,000.00 = Rp.

6,600.00

0.0700 m

0.0700 m
1.6000 kg
0.0600 m

22,400.00
48,400.00

J PEKERJAAN PENUTUP LANTAI DAN DINDING :

1 1 m2 Pasang lantai keramik milan motif ukuran 40x40 cm
Upah
0.2300 Oh
Pekerja
0.2500 Oh
Tukang batu
0.0160 Oh
Kepala tukang
0.0160 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

6,440.00
10,000.00
720.00
800.00

Bahan
1.0750 m2
12.2000 kg
0.0750 m3
1.3000 kg

keramik milan 40x40 cm

Semen Portland

@ Rp.
@ Rp.

39,500.00 = Rp.
1,100.00 = Rp.

42,462.50
13,420.00

Pasir pasang
Semen warna

@ Rp.
@ Rp.

101,000.00 = Rp.
3,162.50 = Rp.

7,575.00
4,111.25

2 1 m2 Pasang lantai keramik asia motif ukuran 20x20 cm

Upah
0.1700 Oh
Pekerja
0.1300 Oh
Tukang batu
0.0120 Oh
Kepala tukang
0.0125 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

33,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

5,610.00
5,200.00
540.00
625.00

Bahan
1.0000 m2
9.8000 kg

keramik asia 20x20 cm

Semen Portland

@ Rp.
@ Rp.

36,800.00 = Rp.
1,100.00 = Rp.

36,800.00
10,780.00

0.0215 m3
1.3000 kg

Pasir pasang
Semen warna

@ Rp.
@ Rp.

101,000.00 = Rp.
3,162.50 = Rp.

2,171.50
4,111.25

3 1 m2 Pasang dinding keramik asia 20x25 cm

Upah
0.4000 Oh
Pekerja
0.1000 Oh
Tukang batu
0.0450 Oh
Kepala tukang
0.0300 Oh
Mandor

@
@
@
@

Rp.
Rp.
Rp.
Rp.

28,000.00
40,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

11,200.00
4,000.00
2,025.00
1,500.00

Bahan
1.0000 m2
9.3000 kg

Keramik 20x25 cm
Semen Portland

@ Rp.
@ Rp.

37,375.00 = Rp.
1,100.00 = Rp.

37,375.00
10,230.00

0.0180 m3
1.5000 kg

Pasir pasang
Semen warna

@ Rp.
@ Rp.

101,000.00 = Rp.
3,162.50 = Rp.

1,818.00
4,743.75

K PEKERJAAN CAT/PLITUR :
1 1 m2 Pengecatan tembok merk property eksterior baru ( 1 lapis cat dasar, 3 lapis cat penutup)
Upah
0.0400 Oh
Pekerja
@ Rp.
28,000.00 = Rp.
0.0670 Oh
Tukang cat
@ Rp.
35,000.00 = Rp.
0.0063 Oh
Kepala tukang
@ Rp.
45,000.00 = Rp.
0.0025 Oh
Mandor
@ Rp.
50,000.00 = Rp.
.
Bahan
0.2000 kg
Cat dasar
@ Rp.
15,600.00 = Rp.

1,120.00
2,345.00
283.50
125.00

3,120.00

0.3600 kg

Cat penutup

@ Rp.

15,600.00 = Rp.

5,616.00
Rp
Rp

8,736.00
12,609.50

2 1 m Pengecatan tembok merk property interior baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
Upah
0.0400 Oh
Pekerja
@ Rp.
28,000.00 = Rp.
1,120.00
0.0670 Oh
Tukang cat
@ Rp.
35,000.00 = Rp.
2,345.00
0.0063 Oh
Kepala tukang
@ Rp.
42,500.00 = Rp.
267.75
0.0025 Oh
Mandor
@ Rp.
50,000.00 = Rp.
125.00
.
Rp
Bahan
0.0750 kg
Plamir
@ Rp.
7,475.00 = Rp.
560.63
0.1300 kg
Cat dasar
@ Rp.
13,700.00 = Rp.
1,781.00
0.3600 kg
Cat penutup
@ Rp.
13,700.00 = Rp.
4,932.00
Rp
Rp

3,857.75

7,273.63
11,131.38

3 1 m Pengecatan plafon baru (1 lapis cat dasar, 2 lapis cat penutup)

Upah
0.0300 Oh
Pekerja
@ Rp.
0.0730 Oh
Tukang cat
@ Rp.
0.0073 Oh
Kepala tukang
@ Rp.
0.0025 Oh
Mandor
@ Rp.
.
Bahan
0.2000 kg
Cat dasar
@ Rp.
0.2600 kg
Cat penutup
@ Rp.

12 1 m2 Pengecatan permukaan baja dengan semprot

Upah
0.2500 Oh
Pekerja
0.2250 Oh
Tukang cat
0.0250 Oh
Kepala tukang
0.0075 Oh
Mandor
.
Bahan
0.1000 kg
meni
0.3600 kg
cat besi

PEKRJAAN INSTALASI LISTRIK

1 1 Titik lampu/stopkontak
Upah
0.1850 Oh
Pekerja
0.3950 Oh
Tukang listrik
0.0010 Oh
Mandor
.
Bahan
7.0000 m
kabel
1.0000
fiting/stopkontak
0.3400 %
perlengkapan

2 1 bh Saklar dobel
Upah
0.0150 Oh
.
Bahan
1.0000 m

3 1 bh Saklar tunggal
Upah
0.0150 Oh
.
Bahan
1.0000 m

Tukang listrik

saklar tunggal

Tukang listrik

saklar tunggal

4 1 bh lampu SL 20 watt
Upah
0.0563 Oh
Tukang listrik
.
Bahan
1.0000 bh
lampu SL 20watt

@
@
@
@

Rp.
Rp.
Rp.
Rp.

@ Rp.
@ Rp.

@ Rp.
@ Rp.
@ Rp.

@ Rp.
@ Rp.
@ Rp.

@ Rp.

@ Rp.

@ Rp.

@ Rp.

@ Rp.

@ Rp.

28,000.00
35,000.00
45,000.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

13,700.00 = Rp.
13,700.00 = Rp.

28,000.00
35,000.00
42,500.00
50,000.00

= Rp.
= Rp.
= Rp.
= Rp.

16,100.00 = Rp.
55,000.00 = Rp.

28,000.00 = Rp.
40,000.00 = Rp.
50,000.00 = Rp.

6,612.50 = Rp.
5,750.00 = Rp.
6,612.50 = Rp.

40,000.00 = Rp.

9,400.00 = Rp.

40,000.00 = Rp.

6,900.00 = Rp.

40,000.00 = Rp.

27,750.00 = Rp.

840.00
2,555.00
328.50
125.00
Rp

3,848.50

Rp

6,302.00

Rp

16,312.50

Rp
Rp

21,410.00
37,722.50

Rp

21,030.00

Rp
Rp

54,285.75
75,315.75

Rp

600.00

Rp
Rp

9,400.00
10,000.00

Rp

600.00

Rp
Rp

6,900.00
7,500.00

Rp

2,250.00

Rp

27,750.00

2,740.00
3,562.00

7,000.00
7,875.00
1,062.50
375.00

1,610.00
19,800.00

5,180.00
15,800.00
50.00

46,287.50
5,750.00
2,248.25

600.00

9,400.00

600.00

6,900.00

2,250.00

27,750.00

5 1 bh lampu pijar 10 watt

Upah
0.0625 Oh
Tukang listrik
.
Bahan
1.0000 bh
lampu SL 20watt

6 1 bh lampu taman
Upah
0.0563 Oh
.
Bahan
1.0000 bh

Tukang listrik

lampu SL 20watt

7 1 unit pompa air sedang

Upah
0.7500 Oh
Tukang listrik
.
Bahan
1.0000 set
mesin air
0.2000 %
perlengkapan

8 1 unit pompa air kecil

Upah
0.7500 Oh
.
Bahan
1.0000 set
0.2000 %

Tukang listrik

mesin air
perlengkapan

@ Rp.

@ Rp.

@ Rp.

@ Rp.

@ Rp.

@ Rp.
@ Rp.

@ Rp.

@ Rp.
@ Rp.

40,000.00 = Rp.

7,500.00 = Rp.

40,000.00 = Rp.

27,750.00 = Rp.

40,000.00 = Rp.

625,000.00 = Rp.
625,000.00 = Rp.

40,000.00 = Rp.

300,000.00 = Rp.
300,000.00 = Rp.

Rp

30,000.00

Rp

2,500.00

Rp
Rp

7,500.00
10,000.00

Rp

2,250.00

Rp
Rp

27,750.00
30,000.00

Rp

30,000.00

Rp
Rp

750,000.00
780,000.00

Rp

30,000.00

Rp
Rp

360,000.00
390,000.00

2,500.00

7,500.00

2,250.00

27,750.00

30,000.00

625,000.00
125,000.00

30,000.00

300,000.00
60,000.00

HARGA SATUAN POKOK KEGIATAN (HSPK)

No

Uraian

Harga Satuan (Rp.)

Upah

Bahan

Pekerjaan

7,775.00

16,885.00

24,230.00
6,326.00
10,000.00
8,900.00

36,750.00
78,650.00

24,660.00
24,230.00
6,326.00
46,750.00
87,550.00
-

A
1
2
3

EKERJAAN PERSIAPAN :
1Ls Barak dan pagar
1Ls Air kerja
1 m1 Pengukuran dan pemasangan bouwplank

B
1
2
3
4

PEKERJAAN TANAH :
1 m3 Galian tanah biasa
1 m3 Mengurug tanah kembali
1 m3 Urugan Tanah
1 m3 Urugan pasir

PEKERJAAN PASANGAN
Lantai 1
1 m3 Pasangan pondasi batu kali dgn 1PC : 8Ps
1 m3 Pasangan pondasi batu kosong
1 m2 Pasangan rolak bata merah tebal 1 bata, 1PC : 8Ps
1 m2 Pasangan bata merah tebal 1/2 bata, 1PC : 8Ps
1 bh Pasangan roster semen
1 bh Pasang glasblok
Lantai 2
1 m2 Pasangan bata merah tebal 1/2 bata, 1PC : 8Ps

72,450.00
41,145.00
28,100.00
14,160.00
1,149.50
2,587.00

295,623.50
160,312.50
57,515.00
30,920.00
3,378.00
16,825.00

368,073.50
201,457.50
85,615.00
45,080.00
4,527.50
19,412.00

15,576.00

30,920.00

18,525.00
3,377.00
11,845.00
7,715.00

8,510.00
752.00
96,311.00
3,992.00

27,035.00
4,129.00
108,156.00
11,707.00

PEKERJAAN PLESTERAN :
Lantai 1
1 m2 Plesteran dan acian 1PC : 8Ps tebal 15 mm
1 m1 Plesteran Skoning 1PC : 2Ps
1 m2 Pasang batu candi
1 m2 Plesteran siar 1PC : 2Ps
Lantai 2
1 m2 Plesteran dan acian 1PC : 8Ps tebal 15 mm

46,496.00
-

24,082.50

8,510.00

32,592.50

F
1
2
4
5
6
7
8
9
10

PEKERJAAN BETON :
1 m3 Membuat beton , 1Pc : 3Ps : 5Kr
1 m3 Pondasi Footplat
1 m3 Sloof
1 m3 Kolom
1 m3 Sloof/Kolom Praktis
1 m3 Balok
1 m3 Plat Lantai
1 m3 Plat Tangga
1 m3 Ringbalk

64,625.00
234,462.50
302,522.50
491,575.00
295,605.00
396,312.50
375,575.00
361,587.50
302,522.50

442,072.50
2,670,506.87
3,187,655.58
3,330,475.63
2,243,719.17
3,309,406.83
2,628,563.13
3,080,446.25
2,859,128.42

506,697.50
2,904,969.37
3,490,178.08
3,822,050.63
2,539,324.17
3,705,719.33
3,004,138.13
3,442,033.75
3,161,650.92

E
1
2
3
4
5
6

PEKERJAAN PINTU DAN JENDELA

1 m2 Pasang Pintu Folding Besi
1 m' Kusen almunium
1 m2 Pasang pintu alluminium (80x20)
1 Buah pasang engsel jendela
1 Buah pasang kait angin
1 m2 Pasang kaca bening, tebal 8 mm

11,785.00
45,710.00
5,032.25
5,044.75
7,545.00

60,500.00
207,000.00
7,500.00
12,500.00
93,500.00

950,000.00
72,285.00
252,710.00
12,532.25
17,544.75
101,045.00

J
1
2
3

PEKERJAAN PENUTUP LANTAI DAN DINDING :

1 m2 Pasang lantai keramik milan motif ukuran 40x40 cm
1 m2 Pasang lantai keramik asia motif ukuran 20x20 cm
1 m2 Pasang dinding keramik asia 20x25 cm

17,960.00
11,975.00
18,725.00

67,568.75
53,862.75
54,166.75

H
1
2

PEKERJAAN LANGIT-LANGIT :
1 m2 Langit-langit gypsum board, tebal 9 mm + rangka Hollo
1 m1 Pasang list Gipsum

25,287.50
1,625.50

60,081.80
12,075.00

PEKERJAAN PENUTUP ATAP :

1
2
3
4
5
6
7
D
1
2
3
4

85,528.75
65,837.75
72,891.75
85,369.30
13,700.50
-

1
2

1 m2 Pasang Rangka atap genteng metal

1 m2 Pasang atap genteng metal
1 m1 Pasang Nok genteng metal

I
1
3
4
5
6
7
8
9

PEKERJAAN SANITASI :
Memasang 1 buah kloset jongkok Porselin
Memasang 1 m' pipa PVC tipe AW diameter 3/4"
Memasang 1 m' pipa PVC diameter 3"
Memasang 1 m' pipa PVC diameter 4"
Memasang 1 buah kran SAN EI diameter 3/4" atau 1/2"
Memasang 1 buah bak mandi fiberglass volume 0,30 m3
Memasang 1 buah kran leher angsa 1/2"
Memasang 1 buah floor drain
Memasang 1 buah wastafel
10 1 unit Pekerjaa septictank
11 1 unit Sumur bor
12 Memasang 1 buah bak kontrol pasangan batu bata ukuran (30x30) cm, tinggi 35 cm

40,987.50
10,375.00
14,737.50

147,900.00
132,600.00
60,500.00

63,750.00
3,768.00
6,867.00
6,867.00
4,980.00
61,460.00
4,980.00
4,980.00

97,610.00
7,087.50
19,237.50
22,275.00
21,050.00
221,100.00
45,050.00
12,000.00

825,710.00
131,067.50

174,290.00
113,342.50

K
1
2
3
4

PEKERJAAN CAT DAN PELITUR :

1 m2 Pengecatan tembok merk property eksterior baru ( 1 lapis cat dasar, 3 lapis cat penutup)
1 m2 Pengecatan tembok merk property interior baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
1 m2 Pengecatan plafon baru (1 lapis cat dasar, 2 lapis cat penutup)
1 m2 Pengecatan permukaan baja dengan semprot

3,873.50
3,857.75
3,848.50
16,312.50

8,736.00
7,273.63
6,302.00
21,410.00

L
1
2
3
4
5
6
7
8

PEKRJAAN INSTALASI LISTRIK

1 Titik lampu/stopkontak
1 bh Saklar dobel
1 bh Saklar tunggal
1 bh lampu SL 20 watt
1 bh lampu pijar 10 watt
1 bh lampu taman
1 unit pompa air sedang
1 unit pompa air kecil

21,030.00
600.00
600.00
2,250.00
2,500.00
2,250.00
30,000.00
30,000.00

54,285.75
9,400.00
6,900.00
27,750.00
7,500.00
27,750.00
750,000.00
360,000.00

188,887.50
142,975.00
75,237.50
161,360.00
10,855.50
26,104.50
29,142.00
26,030.00
282,560.00
50,030.00
16,980.00
175,000.00
1,429,560.40
1,000,000.00
244,410.00
12,609.50
11,131.38
10,150.50
37,722.50
75,315.75
10,000.00
7,500.00
30,000.00
10,000.00
30,000.00
780,000.00
390,000.00
-

RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PEMBANGUNAN RUKO
LOKASI
: TAMANAN BANGUNTAPAN BANTUL
No

Uraian Pekerjaan

Volume

Satuan

1
1)

PEKERJAAN PERSIAPAN
1 pagar dan barak kerja
2 Air Kerja
3 Pengukuran&Pemasangan Bowplank

1.00
1.00
40.60

Ls
Ls
m

Harga
Satuan
(Rp)
5
1,500,000.00
1,000,000.00
24,660.00

Jumlah
Harga
(Rp)
6

Total
Harga
(Rp)
7

1,500,000.00
1,000,000.00
1,001,196.00

BOBOT
8
0.44
0.29
0.29

3,501,196.00
LANTAI 1
2)

PEKERJAAN TANAH
1
2
3
4

Galian tanah
Urugan Tanah kembali
Urugan Tanah
Urugan Pasir

108.13
32.44
79.14
25.57

m
3
m
3
m
m3

24,230.00
6,326.00
46,750.00
87,550.00

2,620,052.90
205,214.05
3,699,935.25
2,238,312.06

0.77
0.06
1.08
0.65
8,763,514.25

3)

PEKERJAAN PASANGAN
1
2
3
4
5
6

Pond.Batu kali 1pc : 8ps

Pas. Batu kosong
Pond rolak 1 bata 1pc : 8ps
Pas.Bata merah t 1/2 bata 1Pc:8Ps
Roster semen uk. 15x25
pasang Gas blok

29.09
12.36
4.65
203.32
14.00
12.00

m3
m3
m2
m2
bh
bh

368,073.50
201,457.50
85,615.00
45,080.00
4,527.50
19,412.00

10,707,478.96
2,489,168.58
398,109.75
9,165,665.60
63,385.00
232,944.00

3.13
0.73
0.12
2.68
0.02
0.07
23,056,751.89

4)

PEKERJAAN PLESTERAN
1 Plesteran & acian 1Pc:8Ps, t=15mm
2 Sponengan

451.56
58.50

m2
m

27,035.00
4,129.00

12,207,924.60
241,546.50

3.57
0.07
12,449,471.10

5)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

PEKERJAAN BETON
Lantai kerja 1:3:5
Rabat lantai 1:3:5
Rabat Parkir 1:3:5
Footplat
Sloof 15/30
Sloof 10/15
Kolom 15/45
Kolom 25/25
Kolom Praktis
Balok 20/45
Balok 20/35
Balok 15/35
Balok 15/30
Balok 15/25
Plat Lantai
Plat Beton topi
Tangga

0.45
5.67
7.07
4.07
2.74
0.48
2.43
0.50
1.26
0.54
0.45
3.00
0.69
0.48
11.08
1.12
2.01

m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3

506,697.50
506,697.50
506,697.50
2,904,969.37
3,490,178.08
2,539,324.17
3,822,050.63
3,822,050.63
2,539,324.17
3,705,719.33
3,705,719.33
3,705,719.33
3,705,719.33
3,705,719.33
3,004,138.13
2,539,324.17
3,442,033.75

225,733.74
2,874,494.92
3,581,337.93
11,827,582.78
9,564,833.04
1,220,399.19
9,287,583.02
1,911,025.31
3,199,548.45
2,001,088.44
1,667,573.70
11,128,275.16
2,551,387.76
1,764,848.83
33,273,833.87
2,833,885.77
6,906,096.52

0.07
0.84
1.05
3.46
2.79
0.36
2.71
0.56
0.93
0.58
0.49
3.25
0.75
0.52
9.72
0.83
2.02
105,819,528.42

6)

PEKERJAAN PINTU DAN JENDELA

1 Pasang pintu folding besi
2 Pasang pintu alumunium km/wc

27.30
2.00

m2
unit

950,000.00
252,710.00

25,935,000.00
505,420.00

7.58
0.15
26,440,420.00

7)
1
2
3
4

PEKERJAAN PENUTUP LANTAI

Keramik lantai utama & teras 40/40
Keramik Tangga
Keramik lantai km/wc 20/20
Dinding Keramik km/wc 20/25

112.58
20.72
6.16
22.50

m2
m2
m2
m2

85,528.75
85,528.75
65,837.75
72,891.75

9,628,826.68
1,772,155.70
405,560.54
1,640,064.38

2.81
0.12
0.48
13,446,607.29

8)

PEKERJAAN LANGIT-LANGIT
1 Pasang Plafon Gypsum board
2 List profil gypsum

96.95
69.30

m2
m

85,369.30
13,700.50

8,276,553.64
949,444.65

2.42
0.28
9,225,998.29

9)

PEKERJAAN CAT

1
2
3
4

Cat dinding exterior merk property

Cat dinding interior merk Property
Cat plafond
Cat Pintu Folding

82.80
272.23
96.95
54.60

m
2
m
m2
2
m

12,609.50
11,131.38
10,150.50
37,722.50

1,044,066.60
3,030,316.48
984,090.98
2,059,648.50

0.30
0.89
0.29
0.60
7,118,122.55

10) PEKERJAAN SANITASI

1
2
3
4
5
6
7
8
10
12
13

Klosed jongkok
Pipa PVC 3/4"
Pipa PVC 3"
Pipa PVC 4"
Kran 1/2"
Bak air fiber
Kran leher angsa1/2"
Floor drain stainless
wastafel
Septictank
Sumur bor

2.00
25.00
45.00
33.00
2.00
2.00
1.00
2.00
1.00
1.00
1.00

bh
m
m
m
bh
bh
bh
unit
unit
unit
Ls

161,360.00
10,855.50
26,104.50
29,142.00
26,030.00
282,560.00
50,030.00
16,980.00
175,000.00
1,429,560.40
1,000,000.00

322,720.00
271,387.50
1,174,702.50
961,686.00
52,060.00
565,120.00
50,030.00
33,960.00
175,000.00
1,429,560.40
1,000,000.00

0.09
0.08
0.34
0.28
0.02
0.17
0.01
0.01
0.05
0.42
0.29
6,036,226.40

11)
1
2
3
4
5
6
7

PEKERJAAN INSTALASI LISTRIK

Titik lampu
Stop kontak
Saklar Ganda
Saklar Tunggal
Lampu SL 20 Watt
Lampu pijar 10 watt (teras)
Pompa Air

17.00
8.00
7.00
3.00
10.00
7.00
1.00

ttk
ttk
bh
bh
bh
bh
bh

75,315.75
75,315.75
10,000.00
7,500.00
30,000.00
10,000.00
780,000.00

1,280,367.75
602,526.00
70,000.00
22,500.00
300,000.00
70,000.00
780,000.00

0.37
0.18
0.02
0.01
0.09
0.02
0.23
3,125,393.75

LANTAI 2
12) PEKERJAAN PASANGAN
1 Pas.Bata merah t 1/2 bata 1Pc:8Ps
2 pasang Gas blok

170.52
6.00

m2
bh

46,496.00
19,412.00

7,928,497.92
116,472.00

2.32
0.03
8,044,969.92

13)
1
2
3

PEKERJAAN PLESTERAN
Plesteran & acian 1Pc:8Ps, t=15mm
Pasang Batu candi
Sponengan

385.96
9.36
92.00

m2
m2
m

32,592.50
108,156.00
4,129.00

12,579,401.30
1,012,340.16
379,868.00

3.67
0.11
13,971,609.46

14)
1
2
3
4
5
6

PEKERJAAN BETON
Kolom 15/45
Kolom 25/25
Kolom Praktis
Ringbalk 15/25
Talang beton
Plat Beton topi/dak

2.43
0.25
0.63
2.85
3.13
1.61

m3
m3
m3
m3
m3
m3

3,822,050.63
3,822,050.63
2,539,324.17
3,161,650.92
3,004,138.13
3,004,138.13

9,287,583.02
955,512.66
1,599,774.23
8,998,848.92
9,402,952.33
4,836,662.38

2.71
0.28
0.47
2.63
2.75
1.41
35,081,333.53

15) PEKERJAAN PINTU DAN JENDELA

1 Pasang kusen jendela almunium
2 Kaca Bening, t=8mm

43.20
17.28

m1
m2

72,285.00
101,045.00

3,122,712.00
1,746,057.60

0.91
0.51
4,868,769.60

16)
1
2
3

PEKERJAAN PENUTUP ATAP

Rangka atap baja ringan
Genteng metalroof
nok genteng metal roof

102.30
118.75
25.00

m2
m2
m

188,887.50
142,975.00
75,237.50

19,323,191.25
16,978,281.25
1,880,937.50

5.64
4.96
0.55
38,182,410.00

17) PEKERJAAN LANGIT-LANGIT

1 Pasang Plafon Gypsum board
2 List profil gypsum

102.30
40.60

m2
m

85,369.30
13,700.50

8,733,279.39
556,240.30

2.55
0.16
9,289,519.69

18) PEKERJAAN SANITASI

1 Pipa PVC 3"

32.00

26,104.50

835,344.00

0.24
835,344.00

19) PEKERJAAN PENUTUP LANTAI

1 Keramik lantai utama 40/40

92.70

m2

85,528.75

7,928,515.13

2.32
7,928,515.13

20) PEKERJAAN CAT

1 Cat dinding exterior merk property

82.40

m2

12,609.50

1,039,022.80

0.30

2 Cat dinding interior merk Property

3 Cat plafond

170.52
102.30

m
2
m

11,131.38
10,150.50

1,898,122.07
1,038,396.15

0.55
0.30
3,975,541.02

21) PEKERJAAN INSTALASI LISTRIK

1
2
3
4
5

Titik lampu
Stop kontak
Saklar Ganda
Saklar Tunggal
Lampu SL 20 Watt

7.00
5.00
2.00
3.00
7.00

ttk
ttk
bh
bh
bh

75,315.75
75,315.75
10,000.00
7,500.00
30,000.00

527,210.25
376,578.75
20,000.00
22,500.00
210,000.00

0.15
0.11
0.01
0.01
0.06
1,156,289.00

REAL COST

342,317,531.28

99.19

ASI

REKAPITULASI
PEKERJAAN : PEMBANGUNAN RUKO
: TAMANAN BANGUNTAPAN BANTUL

NO

MACAM PEKERJAAN

JUMLAH HARGA

PEKERJAAN PERSIAPAN

Rp. 3.501.196,00

PEKERJAAN TANAH

Rp. 8.763.514,25

PEKERJAAN PASANGAN

Rp. 31.101.721,81

PEKERJAAN PLESTERAN

Rp. 26.421.080,56

PEKERJAAN BETON

Rp. 140.900.861,9

PEKERJAAN PENUTUP LANTAI

Rp. 13.446.607,29

PEKERJAAN PENUTUP ATAP

Rp. 38.182.421,00

PEKERJAAN LANGIT-LANGIT

Rp. 18.515.517,98

10

PEKERJAAN CAT

Rp. 11.093.663,57

11

PEKERJAAN SANITASI

Rp. 6.871.570,4

12

PEKERJAAN INSTALASI LISTRIK

Rp. 4.281.682,75

JUMLAH NOMINAL Rp. 342.317.531,280

JASA PEMBORONG 7% Rp. 23.962.227,18
JUMLAH NOMINAL Rp. 366.279.758,4
PPN 10% Rp. 36.627.975,84
TOTAL Rp. 402.907.734,2
DIBULATKAN

Rp. 402.907.750,00