REKAPITULASI

DAFTAR KUANTITAS DAN HARGA

PEKERJAAN : PENATAAN KAWASAN PERKANTORAN

LOKASI : MASAMBA LUWU UTARA

JUMLAH
NO. URAIAN KEGIATAN
HARGA

I PEKERJAAN PENDAHULUAN Rp 5,500,000.00

II KESEHATAN DAN KESELAMATAN KERJA (K3) Rp 3,750,000.00

III AREA BOOTH (KANTIN)

III.A PEKERJAAN TANAH Rp 14,299,301.43
III.B PEKERJAAN PONDASI BATU KALI Rp 21,717,409.56
III.C PEKERJAAN BETON / STRUKTUR Rp 145,534,277.92
III.D PEKERJAAN DINDING, LANTAI & PLESTERAN (10 UNIT) Rp 94,140,070.37
III.E PEKERJAAN ATAP DAN RANGKA BAJA Rp 211,522,689.15
III.F PEKERJAAN SANITASI & INSTALASI KM/WC Rp 15,717,935.90
III.G PEKERJAAN MEKANIKAL & ELEKTRIKAL Rp 3,549,000.00
III.H PEKERJAAN KUSEN, PINTU & JENDELA Rp 5,515,891.00

IV PEKERJAAN TAMAN, PAVING BLOK, PLANTER BOX TANAMAN DAN SALURAN

IV.A PEKERJAAN SALURAN PLAT DEKKER Rp 37,930,353.12
IV.B PEKERJAAN PAVING BLOK Rp 59,815,662.42
IV.C PEKERJAAN PLANTER BOX TANAMAN Rp 14,276,376.62

V AREA PARKIRAN
V.A PAVING BLOK Rp 147,374,992.04
V.B TURAP BETON Rp 81,388,387.12

REAL COST Rp 862,032,346.65

PPN 10% Rp 86,203,234.67
TOTAL Rp 948,235,581.32
DIBULATKAN Rp 948,235,000.00

TERBILANG : SEMBILAN RATUS EMPAT PULUH DELAPAN JUTA DUA RATUS TIGA PULUH LIMA RIBU
RUPIAH

Makassar, 09 Mei 2017

 DAFTAR KUANTITAS DAN HARGA
PEKERJAAN : PENATAAN KAWASAN PERKANTORAN
LOKASI : MASAMBA LUWU UTARA

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT.
SATUAN HARGA
1 2 3 4 5 6
I PEKERJAAN PENDAHULUAN
1 Pengukuran dan Pemasangan Bowplank 1.00 Ls Rp 500,000.00 Rp 500,000.00
2 Pembuatan Barak Pekerja dan Papan Proyek 1.00 Ls Rp 5,000,000.00 Rp 5,000,000.00
JUMLAH I Rp 5,500,000.00
II KESEHATAN DAN KESELAMATAN KERJA (K3)
1 Sepatu Kerja 10.00 Psg Rp 75,000.00 Rp 750,000.00
2 Helm Pekerja 10.00 Bh Rp 50,000.00 Rp 500,000.00
3 Masker Pelindung Mulut 100.00 Bh Rp 10,000.00 Rp 1,000,000.00
4 Kaos Tangan 100.00 Bh Rp 15,000.00 Rp 1,500,000.00
JUMLAH II Rp 3,750,000.00
III AREA BOOTH (KANTIN)
III.A PEKERJAAN TANAH
1 Galian Tanah 123.13 M3 Rp 72,875.00 Rp 8,973,098.75
2 Urugan Kembali Galian Pondasi 63.04 M3 Rp 24,292.00 Rp 1,531,367.68
3 Pek. Urugan Sirtu untuk Pondasi Batu Kali 11.03 M3 Rp 290,125.00 Rp 3,200,078.75
4 Pek. Urugan Sirtu untuk Pondasi Poer 2.05 M3 Rp 290,125.00 Rp 594,756.25
JUMLAH III.A Rp 14,299,301.43
III.B PEKERJAAN PONDASI BATU KALI
1 Pek. Pas. Pondasi Batu Kali/Gunung 32.34 M3 Rp 671,534.00 Rp 21,717,409.56
JUMLAH III.B Rp 21,717,409.56
III.C PEKERJAAN BETON / STRUKTUR
1 Poer Plat
1. Pondasi Poer P1 (Uk: 1200 x 650 x 250 )
a. Beton 6.55 M3 Rp 733,414.00 Rp 4,803,861.70
b. Besi 693.13 Kg Rp 14,400.00 Rp 9,981,072.00
c. Bekisting 22.20 M2 Rp 155,562.00 Rp 3,453,476.40
2. Pondasi Poer P2 (Uk: 700 x 700 x 250 )
a. Beton 1.96 M3 Rp 733,414.00 Rp 1,437,491.44
b. Besi 261.43 Kg Rp 14,400.00 Rp 3,764,592.00
c. Bekisting 8.96 M2 Rp 155,562.00 Rp 1,393,835.52
2 Sloof
1. Sloof (uk : 200 x 300 )
a. Beton 10.69 M3 Rp 733,414.00 Rp 7,840,195.66
b. Besi 949.45 Kg Rp 14,400.00 Rp 13,672,080.00
c. Bekisting 70.92 M2 Rp 161,612.00 Rp 11,461,523.04
2. Sloof ( uk : 150 x 200 )
a. Beton 2.97 M3 Rp 733,414.00 Rp 2,178,239.58
b. Besi 85.32 Kg Rp 14,400.00 Rp 1,228,608.00
c. Bekisting 9.60 M2 Rp 161,612.00 Rp 1,551,475.20
3 Kolom
a. Beton 40.12 M3 Rp 733,414.00 Rp 29,424,569.68
b. Besi 372.00 Kg Rp 14,400.00 Rp 5,356,800.00
c. Bekisting 64.80 M2 Rp 315,849.00 Rp 20,467,015.20
4 Kolom Praktis 379.50 M' Rp 72,515.00 Rp 27,519,442.50
JUMLAH III.C Rp 145,534,277.92
III.D PEKERJAAN DINDING, LANTAI & PLESTERAN (10 UNIT)
1 Pas. 1/2 Bata Merah 309.30 M2 Rp 112,415.00 Rp 34,769,959.50
2 Plesteran 510.92 M2 Rp 54,937.00 Rp 28,068,412.04
3 Acian 500.40 M2 Rp 34,392.00 Rp 17,209,756.80
4 Keramik Lantai 40x40 110.00 M2 Rp 84,657.00 Rp 9,312,270.00
5 Keramik Lantai 20X20 4.49 M2 Rp 137,971.00 Rp 619,489.79
6 Keramik Dinding 20X25 22.04 M2 Rp 188,756.00 Rp 4,160,182.24
 JUMLAH III.D Rp 94,140,070.37

HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT.
SATUAN HARGA
1 2 3 4 5 6
III.E PEKERJAAN ATAP DAN RANGKA BAJA
1 Atap Solarflat Polycarbonat tbl 6 mm 618.90 M2 Rp 102,905.00 Rp 63,687,904.50
2 Rangka Baja Pipa (D = 2 Inch) 294.90 M2 Rp 167,203.00 Rp 49,308,164.70
3 Gording Baja Pipa (D = 1.5 Inch) 468.93 M2 Rp 145,203.00 Rp 68,090,042.79
4 Kolom Baja Pipa (D = 3 Inch) 128.28 M2 Rp 210,147.00 Rp 26,957,657.16
5 Plat Kopel Tebal 6 mm 108.52 Kg Rp 21,000.00 Rp 2,278,920.00
6 Angkur M16x50x10 cm 240.00 Bh Rp 5,000.00 Rp 1,200,000.00
JUMLAH III.E Rp 211,522,689.15
III.F PEKERJAAN SANITASI & INSTALASI KM/WC
1 Pek. Pipa PVC Air Bersih Diam 3/4" 99.90 M' Rp 20,765.00 Rp 2,074,423.50
2 Pek. Pipa PVC Air Bersih Diam 2" 42.46 M' Rp 32,765.00 Rp 1,391,201.90
3 Pek. Pipa PVC Air Kotor Diam 4" 6.90 M' Rp 53,265.00 Rp 367,528.50
4 Pasang Kloset Jongkok Standar 2.00 Bh Rp 457,815.00 Rp 915,630.00
5 Pasang Bak Fiber Toilet 130 Ltr 2.00 Bh Rp 175,000.00 Rp 350,000.00
6 Floor Drain 2.00 Bh Rp 43,230.00 Rp 86,460.00
7 Kran Air 12.00 Bh Rp 44,391.00 Rp 532,692.00
8 Pek Septicktank & peresapan 2.00 Unit Rp 5,000,000.00 Rp 10,000,000.00
JUMLAH III.F Rp 15,717,935.90
III.G PEKERJAAN MEKANIKAL & ELEKTRIKAL
1 Pas. Stop Kontak 16.00 Titik Rp 18,000.00 Rp 288,000.00
2 Pas. Saklar Tunggal 2.00 Titik Rp 11,500.00 Rp 23,000.00
3 Pas. Saklar Ganda 10.00 Titik Rp 19,000.00 Rp 190,000.00
4 Pas. Lampu Taman 25 watt warm Light 5.00 Bh Rp 250,000.00 Rp 1,250,000.00
5 Lampu TL Armateur 2 x 40 watt 6.00 Bh Rp 175,000.00 Rp 1,050,000.00
6 Pas. Lampu Pijar SL 11 watt 22.00 Bh Rp 34,000.00 Rp 748,000.00
JUMLAH III.G Rp 3,549,000.00
III.H PEKERJAAN KUSEN, PINTU & JENDELA
1 Pintu Panel Booth P8 ( 2130 X 760 ) 16.19 M2 Rp 150,500.00 Rp 2,436,595.00
2 Pintu Kamar Mandi ( 2100 X 650 ) 3.00 M2 Rp 150,500.00 Rp 451,500.00
3 Pek. Kunci Pintu 2 x Slag 12.00 Bh Rp 153,230.00 Rp 1,838,760.00
4 Pek. Engsel Pintu 12.00 Bh Rp 31,818.00 Rp 381,816.00
5 Pek. Pas. Grendel Pintu 12.00 Bh Rp 33,935.00 Rp 407,220.00
JUMLAH III.H Rp 5,515,891.00
IV PEKERJAAN TAMAN, PAVING BLOK, PLANTER BOX TANAMAN DAN SALURAN
IV.A PEKERJAAN SALURAN PLAT DEKKER
1 Pas batu kali 1 : 4 14.95 M3 Rp 671,534.00 Rp 10,039,433.30
2 Plesteran 1 : 3 104.00 M2 Rp 57,499.00 Rp 5,979,896.00
3 Beton K 175 Plat Decker 5.36 M3 Rp 733,414.00 Rp 3,931,099.04
4 Besi Plat Decker (D10 - 250) 754.91 Kg Rp 21,000.00 Rp 15,853,110.00
5 Beton K-100 Lantai 1.86 M3 Rp 740,223.00 Rp 1,376,814.78
6 Dril Penutup Saluran Besi Siku 200x100x15 10.00 Unit Rp 75,000.00 Rp 750,000.00
JUMLAH IV.A Rp 37,930,353.12
IV.B PEKERJAAN PAVING BLOK
1 Paving Blok Persegi ( Tebal 8 cm K175 ) 188.61 M2 Rp 117,409.00 Rp 22,144,511.49
2 Paving Blok Hexagon ( Tebal 8 cm K175 ) 290.17 M2 Rp 116,529.00 Rp 33,813,219.93
3 Urugan Pasir Paving Blok Persegi 9.43 M3 Rp 161,150.00 Rp 1,519,644.50
4 Urugan Pasir Paving Blok Hexagon 14.51 M3 Rp 161,150.00 Rp 2,338,286.50
JUMLAH IV.B Rp 59,815,662.42
IV.C PEKERJAAN PLANTER BOX TANAMAN
1 Pas Bata Merah 1 Bata 81.53 M2 Rp 112,415.00 Rp 9,165,194.95
2 Plesteran 1 : 2 Ciprat 85.33 M2 Rp 59,899.00 Rp 5,111,181.67
JUMLAH IV.C Rp 14,276,376.62
 HARGA JUMLAH
NO. URAIAN PEKERJAAN VOLUME SAT.
SATUAN HARGA
1 2 3 4 5 6
V AREA PARKIRAN
V.A PAVING BLOK
1 Paving Blok Persegi ( Tebal 6 cm K175 ) 702.26 M2 Rp 117,409.00 Rp 82,451,644.34
2 Urugan Pasir Paving Blok Persegi 70.95 M3 Rp 161,150.00 Rp 11,433,592.50
3 Pemasangan Kanstin (20x25x50) 551.60 M' Rp 96,972.00 Rp 53,489,755.20
JUMLAH V.A Rp 147,374,992.04
V.B TURAP BETON
1 Galian Tanah 157.80 M3 Rp 72,875.00 Rp 11,499,675.00
2 Timbunan Tanah 64.15 M3 Rp 85,525.00 Rp 5,486,428.75
3 Pas. Batu kali 1 : 4 88.88 M3 Rp 671,534.00 Rp 59,685,941.92
4 Plesteran Siaran 85.85 M2 Rp 54,937.00 Rp 4,716,341.45
JUMLAH V.B Rp 81,388,387.12
 DAFTAR ANALISA HARGA SATUAN
A. PEKERJAAN PERSIAPAN
1 1 M' PEKERJAAN PASANGAN BOUPLANK
0.012 M3 Kayu kelas III (papan) Rp 1,500,000.00 Rp 18,000.00
0.020 Kg Paku 5 s/d 7 Rp 20,000.00 Rp 400.00
0.007 M3 Kayu kelas III (papan) Rp 1,500,000.00 Rp 10,500.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.200 Org/hr Tukang Rp 90,000.00 Rp 18,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.020 Org/hr Mandor Rp 100,000.00 Rp 2,000.00
JUMLAH Rp 76,300.00
OVERHEAD & PROFIT 10% Rp 7,630.00
TOTAL Rp 83,930.00
DIBULATKAN Rp 83,930.00

2 1 M2 PEKERJAAN PEMBUATAN KANTOR SEMENTARA DENGAN LANTAI PLESTERAN

1.250 Btg Dolken kayu dia. 8-10/4 m Rp 10,000.00 Rp 12,500.00
0.180 M3 Kayu kls. 2 Rp 2,500,000.00 Rp 450,000.00
0.850 Kg Paku biasa Rp 20,000.00 Rp 17,000.00
1.100 Kg Besi strip Rp 20,000.00 Rp 22,000.00
35.000 Kg Semen portland Rp 1,020.00 Rp 35,700.00
0.015 M3 Pasir pasang Rp 105,000.00 Rp 1,575.00
0.100 M3 P:asir beton Rp 110,000.00 Rp 11,000.00
0.150 M3 Koral beton Rp 250,000.00 Rp 37,500.00
30.000 Bh Bata merah Rp 700.00 Rp 21,000.00
0.250 Lbr Seng plat BJLS 0,30 Rp 75,000.00 Rp 18,750.00
2.000 Bh Jendela nako Rp 125,000.00 Rp 250,000.00
0.080 M2 Kaca polos Rp 75,000.00 Rp 6,000.00
0.150 Bh Kunci tanam Rp 85,000.00 Rp 12,750.00
0.060 Lbr Plywood 4 mm Rp 65,000.00 Rp 3,900.00

2.000 Org/hr Pekerja Rp 85,000.00 Rp 170,000.00

2.000 Org/hr Tukang kayu Rp 90,000.00 Rp 180,000.00
1.000 Org/hr Tukang batu Rp 90,000.00 Rp 90,000.00
0.300 Org/hr Kepala tukang Rp 95,000.00 Rp 28,500.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 1,373,175.00
OVERHEAD & PROFIT 10% Rp 137,317.50
TOTAL Rp 1,510,492.50
DIBULATKAN Rp 1,510,493.00

3 1 M2 MEMBERSIHKAN LAPANGAN DAN PERALATAN

0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 13,500.00
OVERHEAD & PROFIT 10% Rp 1,350.00
TOTAL Rp 14,850.00
DIBULATKAN Rp 14,850.00

4 1 M2 MEMBONGKAR LANTAI
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.125 Org/hr Mandor Rp 100,000.00 Rp 12,500.00
JUMLAH Rp 33,750.00
OVERHEAD & PROFIT 10% Rp 3,375.00
TOTAL Rp 37,125.00
DIBULATKAN Rp 37,125.00
 5 1 M2 MEMBONGKAR PLAFOND
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.100 Org/hr Mandor Rp 100,000.00 Rp 10,000.00
JUMLAH Rp 27,000.00
OVERHEAD & PROFIT 10% Rp 2,700.00
TOTAL Rp 29,700.00
DIBULATKAN Rp 29,700.00

6 1 M2 MEMBONGKAR DINDING
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.150 Org/hr Mandor Rp 100,000.00 Rp 15,000.00
JUMLAH Rp 40,500.00
OVERHEAD & PROFIT 10% Rp 4,050.00
TOTAL Rp 44,550.00
DIBULATKAN Rp 44,550.00

7 1 M2 MEMBONGKAR BETON
6.667 Org/hr Pekerja Rp 85,000.00 Rp 566,695.00
3.334 Org/hr Mandor Rp 100,000.00 Rp 333,350.00
JUMLAH Rp 900,045.00
OVERHEAD & PROFIT 10% Rp 90,004.50
TOTAL Rp 990,049.50
DIBULATKAN Rp 990,050.00

B. PEKERJAAN TANAH
1 1 M3 GALIAN TANAH SEDALAM 1 M
0.750 Org/hr Pekerja Rp 85,000.00 Rp 63,750.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 66,250.00
OVERHEAD & PROFIT 10% Rp 6,625.00
TOTAL Rp 72,875.00
DIBULATKAN Rp 72,875.00

2 1 M3 GALIAN TANAH SEDALAM 2 M

0.526 Org/hr Pekerja Rp 85,000.00 Rp 44,710.00
0.052 Org/hr Mandor Rp 100,000.00 Rp 5,200.00
JUMLAH Rp 49,910.00
OVERHEAD & PROFIT 10% Rp 4,991.00
TOTAL Rp 54,901.00
DIBULATKAN Rp 54,901.00

3 1 M3 GALIAN TANAH KERAS SEDALAM 1 M

1.000 Org/hr Pekerja Rp 85,000.00 Rp 85,000.00
0.032 Org/hr Mandor Rp 100,000.00 Rp 3,200.00
JUMLAH Rp 88,200.00
OVERHEAD & PROFIT 10% Rp 8,820.00
TOTAL Rp 97,020.00
DIBULATKAN Rp 97,020.00

4 1 M3 URUGAN KEMBALI
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.008 Org/hr Mandor Rp 100,000.00 Rp 833.33
JUMLAH Rp 22,083.33
OVERHEAD & PROFIT 10% Rp 2,208.33
TOTAL Rp 24,291.67
DIBULATKAN Rp 24,292.00
 5 1 M3 PEMADATAN
0.500 Org/hr Pekerja Rp 85,000.00 Rp 42,500.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
JUMLAH Rp 47,250.00
OVERHEAD & PROFIT 10% Rp 4,725.00
TOTAL Rp 51,975.00
DIBULATKAN Rp 51,975.00

6 1 M3 TIMBUNAN TANAH
1.200 M3 Tanah timbunan Rp 45,000.00 Rp 54,000.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 77,750.00
OVERHEAD & PROFIT 10% Rp 7,775.00
TOTAL Rp 85,525.00
DIBULATKAN Rp 85,525.00

7 1 M3 TIMBUNAN PASIR
1.200 M3 Pasir urug Rp 100,000.00 Rp 120,000.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 146,500.00
OVERHEAD & PROFIT 10% Rp 14,650.00
TOTAL Rp 161,150.00
DIBULATKAN Rp 161,150.00

8 1 M3 TIMBUNAN SIRTU
1.200 M3 Sirtu Rp 200,000.00 Rp 240,000.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 263,750.00
OVERHEAD & PROFIT 10% Rp 26,375.00
TOTAL Rp 290,125.00
DIBULATKAN Rp 290,125.00

C. PEKERJAAN BATU
1 1 M3 PASANGAN BATU KOSONG
1.200 M3 Batu belah 15/20 Rp 150,000.00 Rp 180,000.00
0.300 M3 Pasir urug Rp 100,000.00 Rp 30,000.00
0.780 Org/hr Pekerja Rp 85,000.00 Rp 66,300.00
0.390 Org/hr Tukang Rp 90,000.00 Rp 35,100.00
0.039 Org/hr Kepala tukang Rp 95,000.00 Rp 3,705.00
0.039 Org/hr Mandor Rp 100,000.00 Rp 3,900.00
JUMLAH Rp 319,005.00
OVERHEAD & PROFIT 10% Rp 31,900.50
TOTAL Rp 350,905.50
DIBULATKAN Rp 350,906.00

2 1 M3 PASANGAN BATU GUNUNG / BATU KALI 1 : 5

1.200 M3 Batu gunung belah Rp 150,000.00 Rp 180,000.00
136.000 Kg Semen PC Rp 1,020.00 Rp 138,720.00
0.544 M3 Pasir pasang Rp 105,000.00 Rp 57,120.00
1.500 Org/hr Pekerja Rp 85,000.00 Rp 127,500.00
0.750 Org/hr Tukang Rp 90,000.00 Rp 67,500.00
0.075 Org/hr Kepala tukang Rp 95,000.00 Rp 7,125.00
0.075 Org/hr Mandor Rp 100,000.00 Rp 7,500.00
 JUMLAH Rp 585,465.00
OVERHEAD & PROFIT 10% Rp 58,546.50
TOTAL Rp 644,011.50
DIBULATKAN Rp 644,012.00

3 1 M3 PASANGAN BATU GUNUNG / BATU KALI 1 :4

1.200 M3 Batu gunung belah Rp 150,000.00 Rp 180,000.00
163.000 Kg Semen PC Rp 1,020.00 Rp 166,260.00
0.520 M3 Pasir pasang Rp 105,000.00 Rp 54,600.00
1.500 Org/hr Pekerja Rp 85,000.00 Rp 127,500.00
0.750 Org/hr Tukang Rp 90,000.00 Rp 67,500.00
0.075 Org/hr Kepala tukang Rp 95,000.00 Rp 7,125.00
0.075 Org/hr Mandor Rp 100,000.00 Rp 7,500.00
JUMLAH Rp 610,485.00
OVERHEAD & PROFIT 10% Rp 61,048.50
TOTAL Rp 671,533.50
DIBULATKAN Rp 671,534.00

4 1 M3 PASANGAN BATU GUNUNG / BATU KALI 1 :3

1.200 M3 Batu gunung belah Rp 150,000.00 Rp 180,000.00
202.000 Kg Semen PC Rp 1,020.00 Rp 206,040.00
0.485 M3 Pasir pasang Rp 105,000.00 Rp 50,925.00
1.500 Org/hr Pekerja Rp 85,000.00 Rp 127,500.00
0.750 Org/hr Tukang Rp 90,000.00 Rp 67,500.00
0.075 Org/hr Kepala tukang Rp 95,000.00 Rp 7,125.00
0.075 Org/hr Mandor Rp 100,000.00 Rp 7,500.00
JUMLAH Rp 646,590.00
OVERHEAD & PROFIT 10% Rp 64,659.00
TOTAL Rp 711,249.00
DIBULATKAN Rp 711,249.00

4 1 M2 PASANGAN BATU BATA TEBAL 1 BATU 1 : 2

140.000 Bh Batu bata Rp 700.00 Rp 98,000.00
43.500 Kg Semen PC Rp 1,020.00 Rp 44,370.00
0.080 M3 Pasir pasang Rp 105,000.00 Rp 8,400.00
0.600 Org/hr Pekerja Rp 85,000.00 Rp 51,000.00
0.200 Org/hr Tukang Rp 90,000.00 Rp 18,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.030 Org/hr Mandor Rp 100,000.00 Rp 3,000.00
JUMLAH Rp 224,670.00
OVERHEAD & PROFIT 10% Rp 22,467.00
TOTAL Rp 247,137.00
DIBULATKAN Rp 247,137.00

5 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATU 1 : 5

70.000 Bh Batu bata Rp 700.00 Rp 49,000.00
9.680 Kg Semen PC Rp 1,020.00 Rp 9,873.60
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 100,548.60
OVERHEAD & PROFIT 10% Rp 10,054.86
TOTAL Rp 110,603.46
DIBULATKAN Rp 110,603.00
6 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATU 1 : 4
70.000 Bh Batu bata Rp 700.00 Rp 49,000.00
11.500 Kg Semen PC Rp 1,020.00 Rp 11,730.00
0.043 M3 Pasir pasang Rp 105,000.00 Rp 4,515.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 102,195.00
OVERHEAD & PROFIT 10% Rp 10,219.50
TOTAL Rp 112,414.50
DIBULATKAN Rp 112,415.00

7 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATU 1 : 3

70.000 Bh Batu bata Rp 700.00 Rp 49,000.00
14.370 Kg Semen PC Rp 1,020.00 Rp 14,657.40
0.040 M3 Pasir pasang Rp 105,000.00 Rp 4,200.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 104,807.40
OVERHEAD & PROFIT 10% Rp 10,480.74
TOTAL Rp 115,288.14
DIBULATKAN Rp 115,288.00

8 1 M2 PASANGAN BATU BATA TEBAL 1/2 BATU 1 : 2

70.000 Bh Batu bata Rp 700.00 Rp 49,000.00
18.950 Kg Semen PC Rp 1,020.00 Rp 19,329.00
0.038 M3 Pasir pasang Rp 105,000.00 Rp 3,990.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 109,269.00
OVERHEAD & PROFIT 10% Rp 10,926.90
TOTAL Rp 120,195.90
DIBULATKAN Rp 120,196.00

9 1 M2 PASANGAN DINDING BATU ALAM TEMPEL

1.100 M2 Batu bata Rp 155,000.00 Rp 170,500.00
11.750 Kg Semen PC Rp 1,020.00 Rp 11,985.00
0.035 M3 Pasir pasang Rp 105,000.00 Rp 3,675.00
0.700 Org/hr Pekerja Rp 85,000.00 Rp 59,500.00
0.350 Org/hr Tukang Rp 90,000.00 Rp 31,500.00
0.035 Org/hr Kepala tukang Rp 95,000.00 Rp 3,325.00
0.035 Org/hr Mandor Rp 100,000.00 Rp 3,500.00
JUMLAH Rp 283,985.00
OVERHEAD & PROFIT 10% Rp 28,398.50
TOTAL Rp 312,383.50
DIBULATKAN Rp 312,384.00
9 1 M2 PLESTERAN TEMBOK 1 : 6 (15 mm)
4.416 Kg Semen PC Rp 1,020.00 Rp 4,504.32
0.027 M3 Pasir pasang Rp 105,000.00 Rp 2,835.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 49,264.32
OVERHEAD & PROFIT 10% Rp 4,926.43
TOTAL Rp 54,190.75
DIBULATKAN Rp 54,191.00

10 1 M2 PLESTERAN TEMBOK 1 : 5 (15 mm)

5.184 Kg Semen PC Rp 1,020.00 Rp 5,287.68
0.026 M3 Pasir pasang Rp 105,000.00 Rp 2,730.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 49,942.68
OVERHEAD & PROFIT 10% Rp 4,994.27
TOTAL Rp 54,936.95
DIBULATKAN Rp 54,937.00

11 1 M2 PLESTERAN TEMBOK 1 : 3 (15 mm)

7.776 Kg Semen PC Rp 1,020.00 Rp 7,931.52
0.023 M3 Pasir pasang Rp 105,000.00 Rp 2,415.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 52,271.52
OVERHEAD & PROFIT 10% Rp 5,227.15
TOTAL Rp 57,498.67
DIBULATKAN Rp 57,499.00

12 1 M2 PLESTERAN TEMBOK 1 : 2 (15 mm)

10.224 Kg Semen PC Rp 1,020.00 Rp 10,428.48
0.020 M3 Pasir pasang Rp 105,000.00 Rp 2,100.00
0.300 Org/hr Pekerja Rp 85,000.00 Rp 25,500.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.015 Org/hr Mandor Rp 100,000.00 Rp 1,500.00
JUMLAH Rp 54,453.48
OVERHEAD & PROFIT 10% Rp 5,445.35
TOTAL Rp 59,898.83
DIBULATKAN Rp 59,899.00

13 1 M2 PEKERJAAN ACIAN
3.250 Kg Semen PC Rp 1,020.00 Rp 3,315.00
 - M3 Pasir pasang Rp 105,000.00 Rp -
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 31,265.00
OVERHEAD & PROFIT 10% Rp 3,126.50
TOTAL Rp 34,391.50
DIBULATKAN Rp 34,392.00

D. PEKERJAAN BETON
1 1 M3 MEMBUAT LANTAI KERJA BETON MUTU fc=7,4 Mpa (K100), slump (3-6) cm, w/c = 0,87
230.000 Kg Semen Portland Rp 1,020.00 Rp 234,600.00
0.638 M3 Pasir beton Rp 110,000.00 Rp 70,180.00
0.761 M3 Koral beton (max. 30 mm) Rp 250,000.00 Rp 190,250.00
200.000 Ltr Air bersih Rp 250.00 Rp 50,000.00
1.200 Org/hr Pekerja Rp 85,000.00 Rp 102,000.00
0.200 Org/hr Tukang Rp 90,000.00 Rp 18,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.060 Org/hr Mandor Rp 100,000.00 Rp 6,000.00
JUMLAH Rp 672,930.00
OVERHEAD & PROFIT 10% Rp 67,293.00
TOTAL Rp 740,223.00
DIBULATKAN Rp 740,223.00

2 1 M3 MEMBUAT BETON MUTU fc=7,4 Mpa (K175), slump (3-6) cm, w/c = 0,87
232.000 Kg Semen Portland Rp 1,020.00 Rp 236,640.00
0.520 M3 Pasir beton Rp 110,000.00 Rp 57,200.00
0.780 M3 Koral beton (max. 30 mm) Rp 250,000.00 Rp 195,000.00
200.000 Ltr Air bersih Rp 250.00 Rp 50,000.00
1.200 Org/hr Pekerja Rp 85,000.00 Rp 102,000.00
0.200 Org/hr Tukang Rp 90,000.00 Rp 18,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.060 Org/hr Mandor Rp 100,000.00 Rp 6,000.00
JUMLAH Rp 666,740.00
OVERHEAD & PROFIT 10% Rp 66,674.00
TOTAL Rp 733,414.00
DIBULATKAN Rp 733,414.00

3 1 M3 MEMBUAT BETON MUTU fc=16,9 Mpa (K200), slump (122) cm, w/c = 0,61
352.000 Kg Semen Portland Rp 1,020.00 Rp 359,040.00
0.522 M3 Pasir beton Rp 110,000.00 Rp 57,420.00
0.764 M3 Koral beton (max. 30 mm) Rp 250,000.00 Rp 191,000.00
215.000 Ltr Air bersih Rp 250.00 Rp 53,750.00
1.650 Org/hr Pekerja Rp 85,000.00 Rp 140,250.00
0.275 Org/hr Tukang Rp 90,000.00 Rp 24,750.00
0.028 Org/hr Kepala tukang Rp 95,000.00 Rp 2,660.00
0.083 Org/hr Mandor Rp 100,000.00 Rp 8,300.00
JUMLAH Rp 837,170.00
OVERHEAD & PROFIT 10% Rp 83,717.00
TOTAL Rp 920,887.00
DIBULATKAN Rp 920,887.00

4 1 M3 MEMBUAT BETON MUTU fc=19,3 Mpa (K225), slump (122) cm, w/c = 0,58
371.000 Kg Semen Portland Rp 1,020.00 Rp 378,420.00
0.499 M3 Pasir beton Rp 110,000.00 Rp 54,890.00
0.776 M3 Koral beton (max. 30 mm) Rp 250,000.00 Rp 194,000.00
215.000 Ltr Air bersih Rp 250.00 Rp 53,750.00
 1.650 Org/hr Pekerja Rp 85,000.00 Rp 140,250.00
0.275 Org/hr Tukang Rp 90,000.00 Rp 24,750.00
0.028 Org/hr Kepala tukang Rp 95,000.00 Rp 2,660.00
0.083 Org/hr Mandor Rp 100,000.00 Rp 8,300.00
JUMLAH Rp 857,020.00
OVERHEAD & PROFIT 10% Rp 85,702.00
TOTAL Rp 942,722.00
DIBULATKAN Rp 942,722.00

5 1 M3 MEMBUAT BETON MUTU fc=21,7 Mpa (K250), slump (122) cm, w/c = 0,56
384.000 Kg Semen Portland Rp 1,020.00 Rp 391,680.00
0.494 M3 Pasir beton Rp 110,000.00 Rp 54,340.00
0.770 M3 Koral beton (max. 30 mm) Rp 250,000.00 Rp 192,500.00
215.000 Ltr Air bersih Rp 250.00 Rp 53,750.00
1.650 Org/hr Pekerja Rp 85,000.00 Rp 140,250.00
0.275 Org/hr Tukang Rp 90,000.00 Rp 24,750.00
0.028 Org/hr Kepala tukang Rp 95,000.00 Rp 2,660.00
0.083 Org/hr Mandor Rp 100,000.00 Rp 8,300.00
JUMLAH Rp 868,230.00
OVERHEAD & PROFIT 10% Rp 86,823.00
TOTAL Rp 955,053.00
DIBULATKAN Rp 955,053.00

6 1 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR

1.050 Kg Besi beton Rp 11,000.00 Rp 11,550.00
0.015 Kg Kawat beton Rp 12,500.00 Rp 187.50
0.007 Org/hr Pekerja Rp 85,000.00 Rp 595.00
0.001 Org/hr Tukang Rp 90,000.00 Rp 63.00
0.007 Org/hr Kepala tukang Rp 95,000.00 Rp 665.00
0.000 Org/hr Mandor Rp 100,000.00 Rp 30.00
JUMLAH Rp 13,090.50
OVERHEAD & PROFIT 10% Rp 1,309.05
TOTAL Rp 14,399.55
DIBULATKAN Rp 14,400.00

7 1 M2 BEKISTING UNTUK PONDASI

0.040 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 60,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.100 Ltr Minyak bekisting Rp 7,500.00 Rp 750.00
0.520 Org/hr Pekerja Rp 85,000.00 Rp 44,200.00
0.260 Org/hr Tukang Rp 90,000.00 Rp 23,400.00
0.026 Org/hr Kepala tukang Rp 95,000.00 Rp 2,470.00
0.026 Org/hr Mandor Rp 100,000.00 Rp 2,600.00
JUMLAH Rp 141,420.00
OVERHEAD & PROFIT 10% Rp 14,142.00
TOTAL Rp 155,562.00
DIBULATKAN Rp 155,562.00

8 1 M2 BEKISTING UNTUK SLOOF

0.045 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 67,500.00
0.300 Kg Paku Rp 20,000.00 Rp 6,000.00
0.100 Ltr Minyak bekisting Rp 7,500.00 Rp 750.00
0.520 Org/hr Pekerja Rp 85,000.00 Rp 44,200.00
0.260 Org/hr Tukang Rp 90,000.00 Rp 23,400.00
0.026 Org/hr Kepala tukang Rp 95,000.00 Rp 2,470.00
 0.026 Org/hr Mandor Rp 100,000.00 Rp 2,600.00
JUMLAH Rp 146,920.00
OVERHEAD & PROFIT 10% Rp 14,692.00
TOTAL Rp 161,612.00
DIBULATKAN Rp 161,612.00

9 1 M2 BEKISTING UNTUK KOLOM

0.040 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 60,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.200 Ltr Minyak bekisting Rp 7,500.00 Rp 1,500.00
0.015 M3 Balok kayu kls. II Rp 2,500,000.00 Rp 37,500.00
0.350 Lbr Plywood 9 mm Rp 250,000.00 Rp 87,500.00
0.040 M3 Dolken kayu Rp 10,000.00 Rp 400.00
0.660 Org/hr Pekerja Rp 85,000.00 Rp 56,100.00
0.330 Org/hr Tukang Rp 90,000.00 Rp 29,700.00
0.033 Org/hr Kepala tukang Rp 95,000.00 Rp 3,135.00
0.033 Org/hr Mandor Rp 100,000.00 Rp 3,300.00
JUMLAH Rp 287,135.00
OVERHEAD & PROFIT 10% Rp 28,713.50
TOTAL Rp 315,848.50
DIBULATKAN Rp 315,849.00

10 1 M2 BEKISTING UNTUK BALOK

0.040 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 60,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.200 Ltr Minyak bekisting Rp 7,500.00 Rp 1,500.00
0.018 M3 Balok kayu kls. II Rp 2,500,000.00 Rp 45,000.00
0.350 Lbr Plywood 9 mm Rp 250,000.00 Rp 87,500.00
0.040 M3 Dolken kayu Rp 10,000.00 Rp 400.00
0.660 Org/hr Pekerja Rp 85,000.00 Rp 56,100.00
0.330 Org/hr Tukang Rp 90,000.00 Rp 29,700.00
0.033 Org/hr Kepala tukang Rp 95,000.00 Rp 3,135.00
0.033 Org/hr Mandor Rp 100,000.00 Rp 3,300.00
JUMLAH Rp 294,635.00
OVERHEAD & PROFIT 10% Rp 29,463.50
TOTAL Rp 324,098.50
DIBULATKAN Rp 324,099.00

11 1 M2 BEKISTING UNTUK PLAT LANTAI

0.040 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 60,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.200 Ltr Minyak bekisting Rp 7,500.00 Rp 1,500.00
0.015 M3 Balok kayu kls. II Rp 2,500,000.00 Rp 37,500.00
0.350 Lbr Plywood 9 mm Rp 250,000.00 Rp 87,500.00
0.120 M3 Dolken kayu Rp 10,000.00 Rp 1,200.00
0.660 Org/hr Pekerja Rp 85,000.00 Rp 56,100.00
0.330 Org/hr Tukang Rp 90,000.00 Rp 29,700.00
0.033 Org/hr Kepala tukang Rp 95,000.00 Rp 3,135.00
0.033 Org/hr Mandor Rp 100,000.00 Rp 3,300.00
JUMLAH Rp 287,935.00
 OVERHEAD & PROFIT 10% Rp 28,793.50
TOTAL Rp 316,728.50
DIBULATKAN Rp 316,729.00

12 1 M2 BEKISTING UNTUK DINDING

0.030 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 45,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.200 Ltr Minyak bekisting Rp 7,500.00 Rp 1,500.00
0.020 M3 Balok kayu kls. II Rp 2,500,000.00 Rp 50,000.00
0.350 Lbr Plywood 9 mm Rp 250,000.00 Rp 87,500.00
0.060 M3 Dolken kayu Rp 10,000.00 Rp 600.00
4.000 Bh Formite Rp 2,000.00 Rp 8,000.00
0.660 Org/hr Pekerja Rp 85,000.00 Rp 56,100.00
0.330 Org/hr Tukang Rp 90,000.00 Rp 29,700.00
0.033 Org/hr Kepala tukang Rp 95,000.00 Rp 3,135.00
0.033 Org/hr Mandor Rp 100,000.00 Rp 3,300.00
JUMLAH Rp 292,835.00
OVERHEAD & PROFIT 10% Rp 29,283.50
TOTAL Rp 322,118.50
DIBULATKAN Rp 322,119.00

13 1 M2 BEKISTING UNTUK TANGGA

0.030 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 45,000.00
0.400 Kg Paku Rp 20,000.00 Rp 8,000.00
0.150 Ltr Minyak bekisting Rp 7,500.00 Rp 1,125.00
0.015 M3 Balok kayu kls. II Rp 2,500,000.00 Rp 37,500.00
0.350 Lbr Plywood 9 mm Rp 250,000.00 Rp 87,500.00
0.040 M3 Dolken kayu Rp 10,000.00 Rp 400.00
0.660 Org/hr Pekerja Rp 85,000.00 Rp 56,100.00
0.330 Org/hr Tukang Rp 90,000.00 Rp 29,700.00
0.033 Org/hr Kepala tukang Rp 95,000.00 Rp 3,135.00
0.033 Org/hr Mandor Rp 100,000.00 Rp 3,300.00
JUMLAH Rp 271,760.00
OVERHEAD & PROFIT 10% Rp 27,176.00
TOTAL Rp 298,936.00
DIBULATKAN Rp 298,936.00

14 1 M2 PEMASANGAN WIREMESH M.8 UKURAN 210 x 540 CM

0.097 Lbr Besi wire wesh M.8 U. 210 x 540 Rp 375,000.00 Rp 36,375.00
1.000 Ls Alat bantu Rp 25,000.00 Rp 25,000.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.250 Org/hr Tukang Rp 90,000.00 Rp 22,500.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 100.00
JUMLAH Rp 107,600.00
OVERHEAD & PROFIT 10% Rp 10,760.00
 TOTAL Rp 118,360.00
DIBULATKAN Rp 118,360.00

15 1 M' MEMBUAT KOLOM PENGUAT / PRAKTIS, BETON BERTULANG + BEKISTING

0.002 M3 Kayu terentang / kayu kls. III Rp 1,500,000.00 Rp 3,000.00
0.010 Kg Paku Rp 20,000.00 Rp 200.00
3.000 Kg Besi beton Rp 11,000.00 Rp 33,000.00
0.045 Kg Kawat beton Rp 12,500.00 Rp 562.50
4.000 Kg Semen Portland Rp 1,020.00 Rp 4,080.00
0.006 M3 Pasir beton Rp 110,000.00 Rp 660.00
0.009 M3 Koral beton Rp 250,000.00 Rp 2,250.00
0.180 Org/hr Pekerja Rp 85,000.00 Rp 15,300.00
0.020 Org/hr Tukang batu Rp 90,000.00 Rp 1,800.00
0.020 Org/hr Tukang kayu Rp 90,000.00 Rp 1,800.00
0.020 Org/hr Tukang besi Rp 90,000.00 Rp 1,800.00
0.006 Org/hr Kepala tukang Rp 95,000.00 Rp 570.00
0.009 Org/hr Mandor Rp 100,000.00 Rp 900.00
JUMLAH Rp 65,922.50
OVERHEAD & PROFIT 10% Rp 6,592.25
TOTAL Rp 72,514.75
DIBULATKAN Rp 72,515.00

16 1 M3 BETON LANTAI KERJA

1.000 M3 Beton Campuran 1 : 2 : 3 (K. 100) Rp 740,223.00 Rp 740,223.00
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 62,500.00 Rp 62,500.00
JUMLAH Rp 802,723.00

17 1 M3 BETON PONDASI POER L = 1,00 M (MENERUS)

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
108.689 Kg Pembesian Rp 14,400.00 Rp 1,565,121.60
1.125 M2 Bekisting Rp 155,562.00 Rp 175,007.25
1.000 Ls Siram / Bongkar Bekisting Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 2,723,542.85

18 1 M3 BETON SLOEF 15/20

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
169.000 Kg Pembesian Rp 14,400.00 Rp 2,433,600.00
3.330 M2 Bekisting Rp 161,612.00 Rp 538,167.96
1.000 Ls Siram / Bongkar Bekisting Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 3,955,181.96

19 1 M3 BETON KOLOM 15/25

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
 165.000 Kg Pembesian Rp 14,400.00 Rp 2,376,000.00
7.110 M2 Bekisting Rp 315,849.00 Rp 2,245,686.39
1.000 Ls Siram / Bongkar Bekisting Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 5,605,100.39

20 1 M3 BETON KOLOM 25/40

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
85.000 Kg Pembesian Rp 14,400.00 Rp 1,224,000.00
4.330 M2 Bekisting Rp 315,849.00 Rp 1,367,626.17
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 3,575,040.17

21 1 M3 BETON KOLOM 20/20

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
126.000 Kg Pembesian Rp 14,400.00 Rp 1,814,400.00
6.660 M2 Bekisting Rp 315,849.00 Rp 2,103,554.34
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 4,901,368.34

22 1 M3 BETON KOLOM PRAKTIS 15/15

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
145.000 Kg Pembesian Rp 14,400.00 Rp 2,088,000.00
5.920 M2 Bekisting Rp 315,849.00 Rp 1,869,826.08
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 4,941,240.08

23 1 M3 BETON RINGBALK 12/12

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
212.000 Kg Pembesian Rp 14,400.00 Rp 3,052,800.00
2.770 M2 Bekisting Rp 324,099.00 Rp 897,754.23
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 4,933,968.23

24 1 M3 BETON RINGBALK 15/20

1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
179.000 Kg Pembesian Rp 14,400.00 Rp 2,577,600.00
1.000 M2 Bekisting Rp 324,099.00 Rp 324,099.00
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 3,885,113.00

25 1 M3 BETON LANTAI T = 12 CM
1.000 M3 Beton Campuran K. 175 Rp 733,414.00 Rp 733,414.00
120.000 Kg Pembesian Rp 14,400.00 Rp 1,728,000.00
1.000 M2 Bekisting Rp 316,729.00 Rp 316,729.00
1.000 Ls Peralatan (Concrete Mixer, concrete vib Rp 250,000.00 Rp 250,000.00
JUMLAH Rp 3,028,143.00

E. PEKERJAAN LANTAI
1 1 M2 PASANGAN LANTAI KERAMIK UK. 20 X 25 PERMUKAAN KASAR
1.100 M2 Keramik 20 x 25 Rp 1,700.00 Rp 1,870.00
10.400 Kg Semen PC Rp 1,020.00 Rp 10,608.00
1.620 Kg Semen warna Rp 2,500.00 Rp 4,050.00
0.050 M3 Pasir pasang Rp 105,000.00 Rp 5,250.00
0.040 Org/hr Pekerja Rp 85,000.00 Rp 3,400.00
0.700 Org/hr Tukang Rp 90,000.00 Rp 63,000.00
0.350 Org/hr Kepala tukang Rp 95,000.00 Rp 33,250.00
0.040 Org/hr Mandor Rp 100,000.00 Rp 4,000.00
 JUMLAH Rp 125,428.00
OVERHEAD & PROFIT 10% Rp 12,542.80
TOTAL Rp 137,970.80
DIBULATKAN Rp 137,971.00

2 1 M2 PASANGAN LANTAI KERAMIK UK. 60 x 60

3.000 Bh Keramik 60 x 60 Rp 40,000.00 Rp 120,000.00
9.800 Kg Semen PC Rp 1,020.00 Rp 9,996.00
1.300 Kg Semen warna Rp 2,500.00 Rp 3,250.00
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.120 Org/hr Tukang Rp 90,000.00 Rp 10,800.00
0.012 Org/hr Kepala tukang Rp 95,000.00 Rp 1,140.00
0.013 Org/hr Mandor Rp 100,000.00 Rp 1,300.00
JUMLAH Rp 172,461.00
OVERHEAD & PROFIT 10% Rp 17,246.10
TOTAL Rp 189,707.10
DIBULATKAN Rp 189,707.00

3 1 M2 PASANGAN DINDING GRANIT UK. 30 x 60

6.000 Bh Keramik 60 x 60 Rp 20,000.00 Rp 120,000.00
9.800 Kg Semen PC Rp 1,020.00 Rp 9,996.00
1.300 Kg Semen warna Rp 2,500.00 Rp 3,250.00
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.750 Org/hr Pekerja Rp 85,000.00 Rp 63,750.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 251,596.00
OVERHEAD & PROFIT 10% Rp 25,159.60
TOTAL Rp 276,755.60
DIBULATKAN Rp 276,756.00

3 1 M2 PASANGAN LANTAI KERAMIK UK. 40 X 40

7.000 Bh Keramik 40 x 40 Rp 3,500.00 Rp 24,500.00
9.800 Kg Semen PC Rp 1,020.00 Rp 9,996.00
1.300 Kg Semen warna Rp 2,500.00 Rp 3,250.00
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.120 Org/hr Tukang Rp 90,000.00 Rp 10,800.00
0.012 Org/hr Kepala tukang Rp 95,000.00 Rp 1,140.00
0.013 Org/hr Mandor Rp 100,000.00 Rp 1,300.00
JUMLAH Rp 76,961.00
OVERHEAD & PROFIT 10% Rp 7,696.10
TOTAL Rp 84,657.10
DIBULATKAN Rp 84,657.00

4 1 M2 PASANGAN DINDING KERAMIK UK. 30 X 30

11.000 Bh Keramik 30 x 30 Rp 3,500.00 Rp 38,500.00
9.800 Kg Semen PC Rp 1,020.00 Rp 9,996.00
1.300 Kg Semen warna Rp 2,500.00 Rp 3,250.00
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.750 Org/hr Pekerja Rp 85,000.00 Rp 63,750.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
 0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 170,096.00
OVERHEAD & PROFIT 10% Rp 17,009.60
TOTAL Rp 187,105.60
DIBULATKAN Rp 187,106.00

5 1 M2 PASANGAN DINDING KERAMIK UK. 20 X 20

25.000 Bh Keramik 20 x 20 Rp 1,600.00 Rp 40,000.00
9.800 Kg Semen PC Rp 1,020.00 Rp 9,996.00
1.300 Kg Semen warna Rp 2,500.00 Rp 3,250.00
0.045 M3 Pasir pasang Rp 105,000.00 Rp 4,725.00
0.750 Org/hr Pekerja Rp 85,000.00 Rp 63,750.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 171,596.00
OVERHEAD & PROFIT 10% Rp 17,159.60
TOTAL Rp 188,755.60
DIBULATKAN Rp 188,756.00

6 1 M2 PASANGAN DINDING KERAMIK MOTIF KM. 10 X 20

5.300 Bh Keramik 10 x 20 Rp 1,700.00 Rp 9,010.00
1.140 Kg Semen PC Rp 1,020.00 Rp 1,162.80
0.025 Kg Semen warna Rp 2,500.00 Rp 62.50
0.003 M3 Pasir pasang Rp 105,000.00 Rp 315.00
0.009 Org/hr Pekerja Rp 85,000.00 Rp 765.00
0.090 Org/hr Tukang Rp 90,000.00 Rp 8,100.00
0.090 Org/hr Kepala tukang Rp 95,000.00 Rp 8,550.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 28,465.30
OVERHEAD & PROFIT 10% Rp 2,846.53
TOTAL Rp 31,311.83
DIBULATKAN Rp 31,312.00

7 1 M2 PASANGAN PLINT LANTAI 10 X 60

0.250 Bh Keramik 10 x 60 Rp 44,000.00 Rp 11,000.00
1.140 Kg Semen PC Rp 1,020.00 Rp 1,162.80
0.003 Kg Semen warna Rp 2,500.00 Rp 7.50
0.100 M3 Pasir pasang Rp 105,000.00 Rp 10,500.00
0.009 Org/hr Pekerja Rp 85,000.00 Rp 765.00
0.090 Org/hr Tukang Rp 90,000.00 Rp 8,100.00
0.090 Org/hr Kepala tukang Rp 95,000.00 Rp 8,550.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 40,585.30
OVERHEAD & PROFIT 10% Rp 4,058.53
TOTAL Rp 44,643.83
DIBULATKAN Rp 44,644.00

8 1 M2 PASANGAN PAVING BLOK K-225

44.000 Bh Paving blok Rp 700.00 Rp 30,800.00
0.500 Org/hr Pekerja Rp 85,000.00 Rp 42,500.00
0.311 Org/hr Tukang Rp 90,000.00 Rp 27,990.00
0.031 Org/hr Kepala tukang Rp 95,000.00 Rp 2,945.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
 JUMLAH Rp 106,735.00
OVERHEAD & PROFIT 10% Rp 10,673.50
TOTAL Rp 117,408.50
DIBULATKAN Rp 117,409.00

9 1 M2 PASANGAN PAVING BLOK HEXAGON K-225

25.000 Bh Paving blok hexagon Rp 1,200.00 Rp 30,000.00
0.500 Org/hr Pekerja Rp 85,000.00 Rp 42,500.00
0.311 Org/hr Tukang Rp 90,000.00 Rp 27,990.00
0.031 Org/hr Kepala tukang Rp 95,000.00 Rp 2,945.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 105,935.00
OVERHEAD & PROFIT 10% Rp 10,593.50
TOTAL Rp 116,528.50
DIBULATKAN Rp 116,529.00

9 1 M' PASANGAN CANSTEEN PRACETAK

2.000 Bh Kansteen pracetak 20 x 25 x 50 Rp 15,000.00 Rp 30,000.00
0.060 Kg Semen PC Rp 1,020.00 Rp 61.20
0.010 M3 Pasir pasang Rp 105,000.00 Rp 1,050.00
0.500 Org/hr Pekerja Rp 85,000.00 Rp 42,500.00
0.110 Org/hr Tukang Rp 90,000.00 Rp 9,900.00
0.011 Org/hr Kepala tukang Rp 95,000.00 Rp 1,045.00
0.036 Org/hr Mandor Rp 100,000.00 Rp 3,600.00
JUMLAH Rp 88,156.20
OVERHEAD & PROFIT 10% Rp 8,815.62
TOTAL Rp 96,971.82
DIBULATKAN Rp 96,972.00

10 1 M2 PASANG KORAL SIKAT

1.000 M2 Koral sikat Rp 165,000.00 Rp 165,000.00
20.000 Kg Semen PC Rp 1,020.00 Rp 20,400.00
0.043 M3 Pasir pasang Rp 105,000.00 Rp 4,515.00
1.500 Kg Semen warna Rp 2,500.00 Rp 3,750.00
0.620 Org/hr Pekerja Rp 85,000.00 Rp 52,700.00
0.350 Org/hr Tukang Rp 90,000.00 Rp 31,500.00
0.035 Org/hr Kepala tukang Rp 95,000.00 Rp 3,325.00
0.030 Org/hr Mandor Rp 100,000.00 Rp 3,000.00
JUMLAH Rp 284,190.00
OVERHEAD & PROFIT 10% Rp 28,419.00
TOTAL Rp 312,609.00
DIBULATKAN Rp 312,609.00

11 1 M2 TANAM RUMPUT GAJAH MINI

1.000 M2 Rumput gajah mini Rp 14,000.00 Rp 14,000.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.044 Org/hr Mandor Rp 100,000.00 Rp 4,400.00
JUMLAH Rp 31,150.00
 OVERHEAD & PROFIT 10% Rp 3,115.00
TOTAL Rp 34,265.00
DIBULATKAN Rp 34,265.00

F. PEKERJAAN KAYU, PINTU, JENDELA DAN PLAFOND

1 1 M2 PEKERJAAN RANGKA PLAFOND HOLLOW
0.550 Btg Besi hollow 4 x 4 Rp 60,000.00 Rp 33,000.00
0.650 Btg Besi hollow 4 x 2 Rp 52,000.00 Rp 33,800.00
0.110 Kg Skrup Rp 26,500.00 Rp 2,915.00
0.250 Kg Kawat Penggantung Rp 12,500.00 Rp 3,125.00
4.000 Bh Paku Ramset Rp 220.00 Rp 880.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
0.050 Org/hr Tukang Rp 90,000.00 Rp 4,500.00
0.005 Org/hr Kepala tukang Rp 95,000.00 Rp 475.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 87,695.00
OVERHEAD & PROFIT 10% Rp 8,769.50
TOTAL Rp 96,464.50
DIBULATKAN Rp 96,465.00

2 1 M2 PEKERJAAN RANGKA PLAFOND KAYU KLS. II

0.012 M3 Kayu kls. II Rp 2,500,000.00 Rp 30,000.00
0.100 Kg Paku biasa Rp 20,000.00 Rp 2,000.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.250 Org/hr Tukang Rp 90,000.00 Rp 22,500.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.075 Org/hr Mandor Rp 100,000.00 Rp 7,500.00
JUMLAH Rp 77,125.00
OVERHEAD & PROFIT 10% Rp 7,712.50
TOTAL Rp 84,837.50
DIBULATKAN Rp 84,838.00

2 1 M2 PEKERJAAN PLAFOND KALSIBOARD

0.364 Lbr Kalsiboard Rp 60,000.00 Rp 21,840.00
1.000 Kg Tepung Gypsum Rp 9,500.00 Rp 9,500.00
0.110 Kg Sekrup Rp 26,500.00 Rp 2,915.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
0.050 Org/hr Tukang Rp 90,000.00 Rp 4,500.00
0.005 Org/hr Kepala tukang Rp 95,000.00 Rp 475.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 48,230.00
OVERHEAD & PROFIT 10% Rp 4,823.00
TOTAL Rp 53,053.00
DIBULATKAN Rp 53,053.00

3 1 M2 PEKERJAAN PLAFOND GYPSUMBOARD

0.364 Lbr Gypsumboard Rp 65,000.00 Rp 23,660.00
1.000 Kg Tepung Gypsum Rp 9,500.00 Rp 9,500.00
0.110 Kg Sekrup Rp 26,500.00 Rp 2,915.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
 0.050 Org/hr Tukang Rp 90,000.00 Rp 4,500.00
0.005 Org/hr Kepala tukang Rp 95,000.00 Rp 475.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 50,050.00
OVERHEAD & PROFIT 10% Rp 5,005.00
TOTAL Rp 55,055.00
DIBULATKAN Rp 55,055.00

3 1 M2 PEKERJAAN PLAFOND TRIPLEKS

0.360 Lbr Tripleks Rp 20,000.00 Rp 7,200.00
0.040 Kg Paku Rp 20,000.00 Rp 800.00
0.480 Org/hr Pekerja Rp 85,000.00 Rp 40,800.00
0.240 Org/hr Tukang Rp 90,000.00 Rp 21,600.00
0.120 Org/hr Kepala tukang Rp 95,000.00 Rp 11,400.00
0.060 Org/hr Mandor Rp 100,000.00 Rp 6,000.00
JUMLAH Rp 87,800.00
OVERHEAD & PROFIT 10% Rp 8,780.00
TOTAL Rp 96,580.00
DIBULATKAN Rp 96,580.00

4 1 M2 PEKERJAAN PLAFOND LAMBERSERING

1.000 M2 Lambersering Rp 60,000.00 Rp 60,000.00
0.280 Org/hr Pekerja Rp 85,000.00 Rp 23,800.00
1.200 Org/hr Tukang Rp 90,000.00 Rp 108,000.00
0.120 Org/hr Kepala tukang Rp 95,000.00 Rp 11,400.00
0.014 Org/hr Mandor Rp 100,000.00 Rp 1,400.00
JUMLAH Rp 204,600.00
OVERHEAD & PROFIT 10% Rp 20,460.00
TOTAL Rp 225,060.00
DIBULATKAN Rp 225,060.00

5 1 M2 PEKERJAAN DINDING PLYWOOD PEMISAH DENGAN RANGKA KAYU KLS. II

0.860 Lbr Plywood Tebal 4 mm Rp 65,000.00 Rp 55,900.00
0.028 M3 Kayu Kls. II Rp 2,500,000.00 Rp 70,000.00
0.015 Kg Paku Rp 20,000.00 Rp 300.00
0.560 Kg Lem Rp 6,500.00 Rp 3,640.00
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.600 Org/hr Tukang Rp 90,000.00 Rp 54,000.00
0.060 Org/hr Kepala tukang Rp 95,000.00 Rp 5,700.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 207,540.00
OVERHEAD & PROFIT 10% Rp 20,754.00
TOTAL Rp 228,294.00
DIBULATKAN Rp 228,294.00

2 1 M' PEKERJAAN PASANG LIST PLAFOND GYPSUM

1.050 M' List gypsum Rp 27,000.00 Rp 28,350.00
0.150 Kg Paku Rp 20,000.00 Rp 3,000.00
0.070 Org/hr Pekerja Rp 85,000.00 Rp 5,950.00
0.015 Org/hr Tukang Rp 90,000.00 Rp 1,350.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 40,600.00
OVERHEAD & PROFIT 10% Rp 4,060.00
TOTAL Rp 44,660.00
DIBULATKAN Rp 44,660.00

3 1 M' PEKERJAAN PASANG LIST PLAFOND PROFIL

1.100 M' List profil Rp 12,000.00 Rp 13,200.00
 0.150 Kg Paku Rp 20,000.00 Rp 3,000.00
0.070 Org/hr Pekerja Rp 85,000.00 Rp 5,950.00
0.015 Org/hr Tukang Rp 90,000.00 Rp 1,350.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 25,450.00
OVERHEAD & PROFIT 10% Rp 2,545.00
TOTAL Rp 27,995.00
DIBULATKAN Rp 27,995.00

4 1 M3 PEKERJAAN KUSEN PINTU DAN JENDELA

1.200 M3 Kayu Bayam balok kls. I Rp 12,075,000.00 Rp 14,490,000.00
2.500 Kg Paku Rp 20,000.00 Rp 50,000.00
1.000 Kg Lem kayu Rp 6,500.00 Rp 6,500.00
2.700 Org/hr Pekerja Rp 85,000.00 Rp 229,500.00
5.000 Org/hr Tukang Rp 90,000.00 Rp 450,000.00
15.000 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425,000.00
0.500 Org/hr Mandor Rp 100,000.00 Rp 50,000.00
JUMLAH Rp 16,701,000.00
OVERHEAD & PROFIT 10% Rp 1,670,100.00
TOTAL Rp 18,371,100.00
DIBULATKAN Rp 18,371,100.00

5 1 M3 PASANG PINTU DAN JENDELA KAYU BAYAM

0.040 M3 Kayu Bayam papan kls. I Rp 17,000,000.00 Rp 680,000.00
1.000 Org/hr Pekerja Rp 85,000.00 Rp 85,000.00
2.500 Org/hr Tukang Rp 90,000.00 Rp 225,000.00
0.250 Org/hr Kepala tukang Rp 95,000.00 Rp 23,750.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 1,018,750.00
OVERHEAD & PROFIT 10% Rp 101,875.00
TOTAL Rp 1,120,625.00
DIBULATKAN Rp 1,120,625.00

6 1 M2 PASANG JENDELA KACA KAYU BAYAM

0.035 M3 Kayu Bayam papan kls. I Rp 17,000,000.00 Rp 595,000.00
0.800 M2 Kaca Rp 75,000.00 Rp 60,000.00
0.800 Org/hr Pekerja Rp 85,000.00 Rp 68,000.00
2.000 Org/hr Tukang Rp 90,000.00 Rp 180,000.00
0.200 Org/hr Kepala tukang Rp 95,000.00 Rp 19,000.00
0.040 Org/hr Mandor Rp 100,000.00 Rp 4,000.00
JUMLAH Rp 926,000.00
OVERHEAD & PROFIT 10% Rp 92,600.00
TOTAL Rp 1,018,600.00
DIBULATKAN Rp 1,018,600.00

7 1 M2 PASANG JALUSI MATI KUSEN KAYU KLS. II

0.060 M3 Kayu Kls. II Rp 2,500,000.00 Rp 150,000.00
0.150 Kg Paku Rp 20,000.00 Rp 3,000.00
 0.500 Org/hr Pekerja Rp 85,000.00 Rp 42,500.00
2.000 Org/hr Tukang Rp 90,000.00 Rp 180,000.00
0.200 Org/hr Kepala tukang Rp 95,000.00 Rp 19,000.00
0.025 Org/hr Mandor Rp 100,000.00 Rp 2,500.00
JUMLAH Rp 397,000.00
OVERHEAD & PROFIT 10% Rp 39,700.00
TOTAL Rp 436,700.00
DIBULATKAN Rp 436,700.00

8 1 M2 PASANG KACA, TEBAL 5 MM

1.100 M2 Kaca Rp 75,000.00 Rp 82,500.00
0.015 Org/hr Pekerja Rp 85,000.00 Rp 1,275.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.00075 Org/hr Mandor Rp 100,000.00 Rp 75.00
JUMLAH Rp 98,775.00
OVERHEAD & PROFIT 10% Rp 9,877.50
TOTAL Rp 108,652.50
DIBULATKAN Rp 108,653.00

5 1 M2 MENGERJAKAN PINTU PANIL MULTIPLEKS 2 X 18 MM

0.694 Lbr Multipleks 18 mm Rp 350,000.00 Rp 242,900.00
0.694 Lbr Multipleks 3 mm Rp 20,000.00 Rp 13,880.00
0.200 Kg Paku Rp 20,000.00 Rp 4,000.00
0.250 Kg Lem kayu Rp 6,500.00 Rp 1,625.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
1.500 Org/hr Pekerja Rp 85,000.00 Rp 127,500.00
1.000 Org/hr Tukang Rp 90,000.00 Rp 90,000.00
0.500 Org/hr Kepala tukang Rp 95,000.00 Rp 47,500.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 537,405.00
OVERHEAD & PROFIT 10% Rp 53,740.50
TOTAL Rp 591,145.50
DIBULATKAN Rp 591,146.00

6 1 M2 MENGERJAKAN KUSEN PINTU / JENDELA ALUMUNIUM

1.100 M' Alumunium coklat 4" Rp 36,500.00 Rp 40,150.00
2.000 Bh Skrup fixer Rp 650.00 Rp 1,300.00
0.060 Tube Sealent Rp 3,400.00 Rp 204.00
0.040 Org/hr Pekerja Rp 85,000.00 Rp 3,400.00
0.040 Org/hr Tukang Rp 90,000.00 Rp 3,600.00
0.009 Org/hr Kepala tukang Rp 95,000.00 Rp 855.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 50,009.00
OVERHEAD & PROFIT 10% Rp 5,000.90
TOTAL Rp 55,009.90
DIBULATKAN Rp 55,010.00

7 1 M2 MENGERJAKAN JENDELA KACA

1.000 M2 Kaca Rp 510,000.00 Rp 510,000.00
0.270 Tube Sealent Rp 3,400.00 Rp 918.00
0.085 Org/hr Pekerja Rp 85,000.00 Rp 7,225.00
0.085 Org/hr Tukang Rp 90,000.00 Rp 7,650.00
0.009 Org/hr Kepala tukang Rp 95,000.00 Rp 855.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 527,148.00
OVERHEAD & PROFIT 10% Rp 52,714.80
TOTAL Rp 579,862.80
DIBULATKAN Rp 579,863.00
8 1 M2 MENGERJAKAN BINGKAI ALUMUNIUM
4.400 M' Pintu alumunium Rp 38,000.00 Rp 167,200.00
0.105 Org/hr Pekerja Rp 85,000.00 Rp 8,925.00
1.050 Org/hr Tukang Rp 90,000.00 Rp 94,500.00
1.050 Org/hr Kepala tukang Rp 95,000.00 Rp 99,750.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 520.00
JUMLAH Rp 370,895.00
OVERHEAD & PROFIT 10% Rp 37,089.50
TOTAL Rp 407,984.50
DIBULATKAN Rp 407,985.00

9 1 M2 PASANGAN KACA PANASHAP 5 MM

1.000 M2 Kaca panashap 5 mm Rp 165,000.00 Rp 165,000.00
0.004 M3 Kayu papan kls. I Rp 17,000,000.00 Rp 68,000.00
0.120 Org/hr Pekerja Rp 85,000.00 Rp 10,200.00
0.400 Org/hr Tukang Rp 90,000.00 Rp 36,000.00
0.036 Org/hr Kepala tukang Rp 95,000.00 Rp 3,420.00
0.006 Org/hr Mandor Rp 100,000.00 Rp 600.00
JUMLAH Rp 283,220.00
OVERHEAD & PROFIT 10% Rp 28,322.00
TOTAL Rp 311,542.00
DIBULATKAN Rp 311,542.00

10 1 BH PASANGAN KUNCI PINTU 2X PUTAR

1.000 Bh Kunci pintu Rp 85,000.00 Rp 85,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 139,300.00
OVERHEAD & PROFIT 10% Rp 13,930.00
TOTAL Rp 153,230.00
DIBULATKAN Rp 153,230.00

11 1 BH PASANGAN KUNCI PINTU KM/WC

1.000 Bh Kunci pintu Rp 65,000.00 Rp 65,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 119,300.00
OVERHEAD & PROFIT 10% Rp 11,930.00
TOTAL Rp 131,230.00
DIBULATKAN Rp 131,230.00

12 1 BH PASANGAN HANDLE
1.000 Psg Handle Rp 45,000.00 Rp 45,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 99,300.00
OVERHEAD & PROFIT 10% Rp 9,930.00
TOTAL Rp 109,230.00
DIBULATKAN Rp 109,230.00
13 1 BH PASANGAN ENGSEL TANAM
1.000 Bh Engsel tanam Rp 9,000.00 Rp 9,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.015 Org/hr Tukang Rp 90,000.00 Rp 1,350.00
0.150 Org/hr Kepala tukang Rp 95,000.00 Rp 14,250.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 75.00
JUMLAH Rp 28,925.00
OVERHEAD & PROFIT 10% Rp 2,892.50
TOTAL Rp 31,817.50
DIBULATKAN Rp 31,818.00

14 1 BH PASANGAN ENGSEL PINTU

1.000 Bh Engsel Rp 9,000.00 Rp 9,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.015 Org/hr Tukang Rp 90,000.00 Rp 1,350.00
0.150 Org/hr Kepala tukang Rp 95,000.00 Rp 14,250.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 75.00
JUMLAH Rp 28,925.00
OVERHEAD & PROFIT 10% Rp 2,892.50
TOTAL Rp 31,817.50
DIBULATKAN Rp 31,818.00

15 1 BH PASANGAN ENGSEL JENDELA

1.000 Bh Engsel Rp 6,500.00 Rp 6,500.00
0.010 Org/hr Pekerja Rp 85,000.00 Rp 850.00
0.010 Org/hr Tukang Rp 90,000.00 Rp 900.00
0.100 Org/hr Kepala tukang Rp 95,000.00 Rp 9,500.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 50.00
JUMLAH Rp 17,800.00
OVERHEAD & PROFIT 10% Rp 1,780.00
TOTAL Rp 19,580.00
DIBULATKAN Rp 19,580.00

16 1 BH PASANGAN GRENDEL
1.000 Bh Grendel Rp 20,000.00 Rp 20,000.00
0.010 Org/hr Pekerja Rp 85,000.00 Rp 850.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 50.00
JUMLAH Rp 30,850.00
OVERHEAD & PROFIT 10% Rp 3,085.00
TOTAL Rp 33,935.00
DIBULATKAN Rp 33,935.00

17 1 BH PASANGAN HAK ANGIN

1.000 Bh Kait angin Rp 9,000.00 Rp 9,000.00
0.015 Org/hr Pekerja Rp 85,000.00 Rp 1,275.00
0.015 Org/hr Tukang Rp 90,000.00 Rp 1,350.00
0.150 Org/hr Kepala tukang Rp 95,000.00 Rp 14,250.00
0.008 Org/hr Mandor Rp 100,000.00 Rp 750.00
JUMLAH Rp 26,625.00
OVERHEAD & PROFIT 10% Rp 2,662.50
TOTAL Rp 29,287.50
 DIBULATKAN Rp 29,288.00

18 1 BH PASANGAN DOOR CLOSER

1.000 Bh Door closer Rp 55,000.00 Rp 55,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 109,300.00
OVERHEAD & PROFIT 10% Rp 10,930.00
TOTAL Rp 120,230.00
DIBULATKAN Rp 120,230.00

19 1 BH PASANGAN FLOOR HINGS

1.000 Bh Floor hings Rp 32,000.00 Rp 32,000.00
0.050 Org/hr Pekerja Rp 85,000.00 Rp 4,250.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.050 Org/hr Kepala tukang Rp 95,000.00 Rp 4,750.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 86,300.00
OVERHEAD & PROFIT 10% Rp 8,630.00
TOTAL Rp 94,930.00
DIBULATKAN Rp 94,930.00

20 1 M2 MEMASANG TIMBAL TEBAL 2 MM

1.100 M2 Timbal (timah) Rp 135,000.00 Rp 148,500.00
0.105 Org/hr Pekerja Rp 85,000.00 Rp 8,925.00
1.050 Org/hr Tukang Rp 90,000.00 Rp 94,500.00
1.050 Org/hr Kepala tukang Rp 95,000.00 Rp 99,750.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 520.00
JUMLAH Rp 352,195.00
OVERHEAD & PROFIT 10% Rp 35,219.50
TOTAL Rp 387,414.50
DIBULATKAN Rp 387,415.00

G. PEKERJAAN ATAP
1 PASANG KONSTRUKSI KUDA-KUDA BAJA RINGAN + RANGKA ATAP
2.851 M' Smart Truss C.75.100 Rp 2,000.00 Rp 5,702.00
1.729 M' Web C.75.75 Rp 4,000.00 Rp 6,916.00
4.889 M' ZA G550 Rp 4,500.00 Rp 22,000.50
8.865 M' Main Truss 1.05 TCT Rp 2,500.00 Rp 22,162.50
12.207 M' Web 0,8 TCT Rp 1,100.00 Rp 13,427.70
0.060 Org/hr Pekerja Rp 85,000.00 Rp 5,100.00
0.600 Org/hr Tukang Rp 90,000.00 Rp 54,000.00
0.080 Org/hr Kepala tukang Rp 95,000.00 Rp 7,600.00
0.100 Org/hr Mandor Rp 100,000.00 Rp 10,000.00
JUMLAH Rp 146,908.70
OVERHEAD & PROFIT 10% Rp 14,690.87
TOTAL Rp 161,599.57
DIBULATKAN Rp 161,600.00

2 1 M2 PASANG KONSTRUKSI KUDA-KUDA KAYU KLS. II

1.100 M3 Kayu kelas II Rp 2,500,000.00 Rp 2,750,000.00
 15.000 Kg Besi strip Rp 20,000.00 Rp 300,000.00
0.800 Kg Paku Rp 20,000.00 Rp 16,000.00
4.000 Org/hr Pekerja Rp 85,000.00 Rp 340,000.00
12.000 Org/hr Tukang Rp 90,000.00 Rp 1,080,000.00
1.200 Org/hr Kepala tukang Rp 95,000.00 Rp 114,000.00
0.200 Org/hr Mandor Rp 100,000.00 Rp 20,000.00
JUMLAH Rp 4,620,000.00
OVERHEAD & PROFIT 10% Rp 462,000.00
TOTAL Rp 5,082,000.00
DIBULATKAN Rp 5,082,000.00

3 1 M' PASANG PIPA BAJA UNTUK KOLOM (D = 3 INCI)

1.000 M' Pipa Besi 3 Inci Rp 95,000.00 Rp 95,000.00
6.000 Titik Las Listrik Rp 5,000.00 Rp 30,000.00
0.014 Kg Cat Dasar Rp 5,000.00 Rp 70.00
0.014 Kg Cat Minyak Rp 37,000.00 Rp 518.00
0.579 Org/hr Pekerja Rp 85,000.00 Rp 49,215.00
0.116 Org/hr Tukang Rp 90,000.00 Rp 10,440.00
0.058 Org/hr Mandor Rp 100,000.00 Rp 5,800.00
JUMLAH Rp 191,043.00
OVERHEAD & PROFIT 10% Rp 19,104.30
TOTAL Rp 210,147.30
DIBULATKAN Rp 210,147.00

4 1 M' PASANG PIPA BAJA UNTUK KOLOM (D = 2 INCI)

1.000 M' Pipa Besi 2 Inci Rp 65,000.00 Rp 65,000.00
6.000 Titik Las Listrik Rp 5,000.00 Rp 30,000.00
0.014 Kg Cat Dasar Rp 5,000.00 Rp 70.00
0.014 Kg Cat Minyak Rp 37,000.00 Rp 518.00
0.499 Org/hr Pekerja Rp 85,000.00 Rp 42,415.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 152,003.00
OVERHEAD & PROFIT 10% Rp 15,200.30
TOTAL Rp 167,203.30
DIBULATKAN Rp 167,203.00

5 1 M' PASANG PIPA BAJA UNTUK GORDING (D = 1,5 INCI)

1.000 M' Pipa Besi 1,5 Inci Rp 50,000.00 Rp 50,000.00
5.000 Titik Las Listrik Rp 5,000.00 Rp 25,000.00
0.014 Kg Cat Dasar Rp 5,000.00 Rp 70.00
0.014 Kg Cat Minyak Rp 37,000.00 Rp 518.00
0.499 Org/hr Pekerja Rp 85,000.00 Rp 42,415.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 132,003.00
OVERHEAD & PROFIT 10% Rp 13,200.30
TOTAL Rp 145,203.30
DIBULATKAN Rp 145,203.00

6 1 M2 PASANG GORDING KAYU KLS. I

1.100 M3 Kayu kelas I Rp 12,075,000.00 Rp 13,282,500.00
1.300 Kg Paku Rp 20,000.00 Rp 26,000.00
 2.000 Org/hr Pekerja Rp 85,000.00 Rp 170,000.00
6.000 Org/hr Tukang Rp 90,000.00 Rp 540,000.00
0.600 Org/hr Kepala tukang Rp 95,000.00 Rp 57,000.00
0.100 Org/hr Mandor Rp 100,000.00 Rp 10,000.00
JUMLAH Rp 14,085,500.00
OVERHEAD & PROFIT 10% Rp 1,408,550.00
TOTAL Rp 15,494,050.00
DIBULATKAN Rp 15,494,050.00

7 1 M2 PASANG RANGKA DINDING PEMISAH KAYU KLS. I

0.028 M3 Balok Kayu kelas I Rp 12,075,000.00 Rp 338,100.00
0.100 Kg Paku Rp 20,000.00 Rp 2,000.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.450 Org/hr Tukang Rp 90,000.00 Rp 40,500.00
0.045 Org/hr Kepala tukang Rp 95,000.00 Rp 4,275.00
0.008 Org/hr Mandor Rp 100,000.00 Rp 800.00
JUMLAH Rp 398,425.00
OVERHEAD & PROFIT 10% Rp 39,842.50
TOTAL Rp 438,267.50
DIBULATKAN Rp 438,268.00

8 1 M2 PASANG DINDING PAPAN KAYU KLS. I

0.007 M3 Papan Kayu kelas I Rp 17,000,000.00 Rp 119,000.00
0.100 Kg Paku Rp 20,000.00 Rp 2,000.00
0.150 Kg Sekrup 10 cm Rp 26,500.00 Rp 3,975.00
0.600 Org/hr Pekerja Rp 85,000.00 Rp 51,000.00
1.800 Org/hr Tukang Rp 90,000.00 Rp 162,000.00
0.180 Org/hr Kepala tukang Rp 95,000.00 Rp 17,100.00
0.030 Org/hr Mandor Rp 100,000.00 Rp 3,000.00
JUMLAH Rp 358,075.00
OVERHEAD & PROFIT 10% Rp 35,807.50
TOTAL Rp 393,882.50
DIBULATKAN Rp 393,883.00

9 1 M2 PASANG DINDING PEMISAH TRIPLEKS 3 MM

0.028 M3 Balok Kayu kelas II Rp 2,500,000.00 Rp 70,000.00
0.150 Kg Paku Rp 20,000.00 Rp 3,000.00
0.860 Lbr Tripleks 3 mm Rp 65,000.00 Rp 55,900.00
0.560 Kg Lem Kayu Rp 6,500.00 Rp 3,640.00
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.600 Org/hr Tukang Rp 90,000.00 Rp 54,000.00
0.060 Org/hr Kepala tukang Rp 95,000.00 Rp 5,700.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 210,240.00
OVERHEAD & PROFIT 10% Rp 21,024.00
TOTAL Rp 231,264.00
DIBULATKAN Rp 231,264.00
7 1 M2 PASANG KASO + RENG KAYU KLS. II
0.003 M3 Kayu kelas II Rp 2,500,000.00 Rp 7,500.00
0.050 Kg Paku Rp 20,000.00 Rp 1,000.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.250 Org/hr Tukang Rp 90,000.00 Rp 22,500.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.075 Org/hr Mandor Rp 100,000.00 Rp 7,500.00
JUMLAH Rp 53,625.00
OVERHEAD & PROFIT 10% Rp 5,362.50
TOTAL Rp 58,987.50
DIBULATKAN Rp 58,988.00

7 1 M2 PASANG ATAP SENG GELOMBANG

0.700 Lbr Seng gelombang 3" x 6" bj Rp 75,000.00 Rp 52,500.00
0.020 Kg Paku seng Rp 29,000.00 Rp 580.00
0.120 Org/hr Pekerja Rp 85,000.00 Rp 10,200.00
0.060 Org/hr Tukang Rp 90,000.00 Rp 5,400.00
0.006 Org/hr Kepala tukang Rp 95,000.00 Rp 570.00
0.006 Org/hr Mandor Rp 100,000.00 Rp 600.00
JUMLAH Rp 69,850.00
OVERHEAD & PROFIT 10% Rp 6,985.00
TOTAL Rp 76,835.00
DIBULATKAN Rp 76,835.00

8 1 M' ATAP NOK SENG

0.300 Lbr Seng plat Rp 45,000.00 Rp 13,500.00
0.040 Kg Paku seng Rp 29,000.00 Rp 1,160.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.008 Org/hr Kepala tukang Rp 95,000.00 Rp 760.00
0.006 Org/hr Mandor Rp 100,000.00 Rp 600.00
JUMLAH Rp 35,070.00
OVERHEAD & PROFIT 10% Rp 3,507.00
TOTAL Rp 38,577.00
DIBULATKAN Rp 38,577.00

9 1 M2 PASANG ATAP SPANDECK

1.050 M2 Spandeck Zincalume Rp 80,000.00 Rp 84,000.00
6.000 Bj Baut spandeck + karet Rp 1,500.00 Rp 9,000.00
0.150 Org/hr Pekerja Rp 85,000.00 Rp 12,750.00
0.750 Org/hr Tukang Rp 90,000.00 Rp 67,500.00
0.080 Org/hr Kepala tukang Rp 95,000.00 Rp 7,600.00
0.060 Org/hr Mandor Rp 100,000.00 Rp 6,000.00
JUMLAH Rp 186,850.00
OVERHEAD & PROFIT 10% Rp 18,685.00
TOTAL Rp 205,535.00
DIBULATKAN Rp 205,535.00

10 1 M' ATAP NOK SPANDECK ZINCALUME

1.200 M' Nok spandeck zincalume Rp 36,500.00 Rp 43,800.00
6.000 Bj Baut spandeck + karet Rp 1,500.00 Rp 9,000.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
1.000 Org/hr Tukang Rp 90,000.00 Rp 90,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 153,250.00
OVERHEAD & PROFIT 10% Rp 15,325.00
TOTAL Rp 168,575.00
DIBULATKAN Rp 168,575.00
11 PASANG ATAP GENTENG METALROOF
1.020 Lbr Genteng Metalroof Rp 29,000.00 Rp 29,580.00
0.200 Kg Paku sekrup Rp 26,500.00 Rp 5,300.00
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 100.00
JUMLAH Rp 61,930.00
OVERHEAD & PROFIT 10% Rp 6,193.00
TOTAL Rp 68,123.00
DIBULATKAN Rp 68,123.00

12 PASANG NOK GENTENG METALROOF

1.100 Lbr Nok Genteng Metalroof Rp 12,500.00 Rp 13,750.00
0.050 Kg Paku sekrup Rp 26,500.00 Rp 1,325.00
0.250 Org/hr Pekerja Rp 85,000.00 Rp 21,250.00
0.150 Org/hr Tukang Rp 90,000.00 Rp 13,500.00
0.015 Org/hr Kepala tukang Rp 95,000.00 Rp 1,425.00
0.013 Org/hr Mandor Rp 100,000.00 Rp 1,300.00
JUMLAH Rp 52,550.00
OVERHEAD & PROFIT 10% Rp 5,255.00
TOTAL Rp 57,805.00
DIBULATKAN Rp 57,805.00

13 PASANG ATAP POLICARBONAT

1.020 Lbr Polycarbonat Rp 60,000.00 Rp 61,200.00
0.200 Kg Paku sekrup Rp 26,500.00 Rp 5,300.00
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.001 Org/hr Mandor Rp 100,000.00 Rp 100.00
JUMLAH Rp 93,550.00
OVERHEAD & PROFIT 10% Rp 9,355.00
TOTAL Rp 102,905.00
DIBULATKAN Rp 102,905.00

14 PASANG LISPLANK UKURAN 5 x 200 MM, CALSIBOARD

0.347 Lbr Calsiboard Rp 60,000.00 Rp 20,820.00
0.050 Kg Paku Rp 20,000.00 Rp 1,000.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 41,720.00
OVERHEAD & PROFIT 10% Rp 4,172.00
TOTAL Rp 45,892.00
DIBULATKAN Rp 45,892.00

15 1 M' PEKERJAAN LISPLANK KAYU KLS. II (2X3/20)

0.012 M3 Kayu kls. II Rp 2,500,000.00 Rp 30,000.00
0.100 Kg Paku Rp 20,000.00 Rp 2,000.00
0.100 Org/hr Pekerja Rp 85,000.00 Rp 8,500.00
0.200 Org/hr Tukang Rp 90,000.00 Rp 18,000.00
0.020 Org/hr Kepala tukang Rp 95,000.00 Rp 1,900.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 60,900.00
OVERHEAD & PROFIT 10% Rp 6,090.00
TOTAL Rp 66,990.00
 DIBULATKAN Rp 66,990.00

16 PEKERJAAN JALUSI ATAP

1.200 M3 Kayu klas. I Rp 17,000,000.00 Rp 20,400,000.00
6.000 Org/hr Pekerja Rp 85,000.00 Rp 510,000.00
18.000 Org/hr Tukang Rp 90,000.00 Rp 1,620,000.00
2.000 Org/hr Kepala tukang Rp 95,000.00 Rp 190,000.00
0.300 Org/hr Mandor Rp 100,000.00 Rp 30,000.00
JUMLAH Rp 22,750,000.00
OVERHEAD & PROFIT 10% Rp 2,275,000.00
TOTAL Rp 25,025,000.00
DIBULATKAN Rp 25,025,000.00

17 1 M' PASANG TALANG AIR ZILCALUME

1.050 M' Plat Zincalume Rp 36,500.00 Rp 38,325.00
0.015 Kg Skrup Rp 26,500.00 Rp 397.50
0.250 M2 Rangka hollow Rp 15,000.00 Rp 3,750.00
0.200 Org/hr Pekerja Rp 85,000.00 Rp 17,000.00
0.400 Org/hr Tukang Rp 90,000.00 Rp 36,000.00
0.025 Org/hr Kepala tukang Rp 95,000.00 Rp 2,375.00
0.010 Org/hr Mandor Rp 100,000.00 Rp 1,000.00
JUMLAH Rp 98,847.50
OVERHEAD & PROFIT 10% Rp 9,884.75
TOTAL Rp 108,732.25
DIBULATKAN Rp 108,732.00

H. PEKERJAAN PENGECATAN
1 1 M2 CAT TEMBOK
0.250 Kg Cat dinding Rp 30,000.00 Rp 7,500.00
0.008 Bh Rol cat Rp 10,000.00 Rp 80.00
0.500 Lbr Kertas gosok Rp 1,500.00 Rp 750.00
1.000 Ls Steger Rp 9,000.00 Rp 9,000.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
0.020 Org/hr Pekerja Rp 85,000.00 Rp 1,700.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.003 Org/hr Kepala tukang Rp 95,000.00 Rp 285.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 30,915.00
OVERHEAD & PROFIT 10% Rp 3,091.50
TOTAL Rp 34,006.50
DIBULATKAN Rp 34,007.00

2 1 M2 CAT WEATHER SHIELDS

0.250 Kg Cat weather shields Rp 32,000.00 Rp 8,000.00
0.008 Bh Rol cat Rp 10,000.00 Rp 80.00
0.500 Lbr Kertas gosok Rp 1,500.00 Rp 750.00
1.000 Ls Steger Rp 9,000.00 Rp 9,000.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
0.020 Org/hr Pekerja Rp 85,000.00 Rp 1,700.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
 0.003 Org/hr Kepala tukang Rp 95,000.00 Rp 285.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 31,415.00
OVERHEAD & PROFIT 10% Rp 3,141.50
TOTAL Rp 34,556.50
DIBULATKAN Rp 34,557.00

3 1 M2 CAT PLAFOND
0.250 Kg Cat plafond Rp 30,000.00 Rp 7,500.00
0.150 Kg Plamur dinding/plafond Rp 10,000.00 Rp 1,500.00
0.008 Bh Rol cat Rp 10,000.00 Rp 80.00
0.500 Lbr Kertas gosok Rp 1,500.00 Rp 750.00
1.000 Ls Steger Rp 9,000.00 Rp 9,000.00
0.020 Org/hr Pekerja Rp 85,000.00 Rp 1,700.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.003 Org/hr Kepala tukang Rp 95,000.00 Rp 285.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 27,415.00
OVERHEAD & PROFIT 10% Rp 2,741.50
TOTAL Rp 30,156.50
DIBULATKAN Rp 30,157.00

4 1 M2 MENGECAT KAYU 3X (1X DASAR + 2X WARNA)

0.200 Kg Cat meni Rp 5,500.00 Rp 1,100.00
0.150 Kg Plamir Rp 10,000.00 Rp 1,500.00
0.170 Kg Cat dasar Rp 5,000.00 Rp 850.00
0.350 Kg Cat penutup 3 kali Rp 37,000.00 Rp 12,950.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
0.004 Org/hr Pekerja Rp 85,000.00 Rp 340.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.105 Org/hr Kepala tukang Rp 95,000.00 Rp 9,975.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 38,315.00
OVERHEAD & PROFIT 10% Rp 3,831.50
TOTAL Rp 42,146.50
DIBULATKAN Rp 42,147.00

5 1 M2 MENGECAT KAYU DENGAN MELAMIN

0.200 Kg Cat meni Rp 5,500.00 Rp 1,100.00
0.150 Kg Plamir Rp 10,000.00 Rp 1,500.00
0.170 Kg Cat dasar Rp 5,000.00 Rp 850.00
0.350 Kg Cat penutup 3 kali Rp 45,000.00 Rp 15,750.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
0.004 Org/hr Pekerja Rp 85,000.00 Rp 340.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.105 Org/hr Kepala tukang Rp 95,000.00 Rp 9,975.00
0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 41,115.00
OVERHEAD & PROFIT 10% Rp 4,111.50
TOTAL Rp 45,226.50
DIBULATKAN Rp 45,227.00

6 1 M2 MENGECAT SENG
0.400 Kg Cat Seng Rp 40,000.00 Rp 16,000.00
1.000 Ls Alat bantu Rp 5,000.00 Rp 5,000.00
0.004 Org/hr Pekerja Rp 85,000.00 Rp 340.00
0.070 Org/hr Tukang Rp 90,000.00 Rp 6,300.00
0.105 Org/hr Kepala tukang Rp 95,000.00 Rp 9,975.00
 0.003 Org/hr Mandor Rp 100,000.00 Rp 300.00
JUMLAH Rp 37,915.00
OVERHEAD & PROFIT 10% Rp 3,791.50
TOTAL Rp 41,706.50
DIBULATKAN Rp 41,707.00

I. PEKERJAAN LIGHTING

J. PEKERJAAN SANITAIR
1 1 BH PASANGAN KLOSET DUDUK
1.000 Bh Kloset duduk Rp 1,350,000.00 Rp 1,350,000.00
0.060 Perlengkapan Rp 1,350,000.00 Rp 81,000.00
3.300 Org/hr Pekerja Rp 85,000.00 Rp 280,500.00
1.100 Org/hr Tukang Rp 90,000.00 Rp 99,000.00
0.001 Org/hr Kepala tukang Rp 95,000.00 Rp 95.00
0.160 Org/hr Mandor Rp 100,000.00 Rp 16,000.00
JUMLAH Rp 1,826,595.00
OVERHEAD & PROFIT 10% Rp 182,659.50
TOTAL Rp 2,009,254.50
DIBULATKAN Rp 2,009,255.00

2 1 BH PASANGAN KLOSET JONGKOK

1.000 Bh Kloset jongkok Rp 185,000.00 Rp 185,000.00
0.060 Perlengkapan Rp 185,000.00 Rp 11,100.00
2.000 Org/hr Pekerja Rp 85,000.00 Rp 170,000.00
0.500 Org/hr Tukang Rp 90,000.00 Rp 45,000.00
0.001 Org/hr Kepala tukang Rp 95,000.00 Rp 95.00
0.050 Org/hr Mandor Rp 100,000.00 Rp 5,000.00
JUMLAH Rp 416,195.00
OVERHEAD & PROFIT 10% Rp 41,619.50
TOTAL Rp 457,814.50
DIBULATKAN Rp 457,815.00

2 1 BH PASANGAN WASHTAFEL
1.000 Bh Washtafel Rp 265,000.00 Rp 265,000.00
0.120 Perlengkapan Rp 265,000.00 Rp 31,800.00
6.000 Kg Semen PC Rp 1,020.00 Rp 6,120.00
0.010 M3 Pasir pasang Rp 105,000.00 Rp 1,050.00
1.200 Org/hr Pekerja Rp 85,000.00 Rp 102,000.00
1.450 Org/hr Tukang Rp 90,000.00 Rp 130,500.00
0.150 Org/hr Kepala tukang Rp 95,000.00 Rp 14,250.00
0.100 Org/hr Mandor Rp 100,000.00 Rp 10,000.00
JUMLAH Rp 560,720.00
OVERHEAD & PROFIT 10% Rp 56,072.00
TOTAL Rp 616,792.00
DIBULATKAN Rp 616,792.00

3 1 BH PASANGAN URINOIR
1.000 Bh Urinoir Rp 225,000.00 Rp 225,000.00
0.120 Perlengkapan Rp 225,000.00 Rp 27,000.00
6.000 Kg Semen PC Rp 1,020.00 Rp 6,120.00
 0.010 M3 Pasir pasang Rp 105,000.00 Rp 1,050.00
1.200 Org/hr Pekerja Rp 85,000.00 Rp 102,000.00
1.450 Org/hr Tukang Rp 90,000.00 Rp 130,500.00
0.150 Org/hr Kepala tukang Rp 95,000.00 Rp 14,250.00
0.100 Org/hr Mandor Rp 100,000.00 Rp 10,000.00
JUMLAH Rp 515,920.00
OVERHEAD & PROFIT 10% Rp 51,592.00
TOTAL Rp 567,512.00
DIBULATKAN Rp 567,512.00

4 1 BH PASANGAN SHOP HOLDER

1.000 Bh Shop holder Rp 32,000.00 Rp 32,000.00
6.000 Kg Semen PC Rp 1,020.00 Rp 6,120.00
0.010 M3 Pasir pasang Rp 105,000.00 Rp 1,050.00
3.300 Org/hr Pekerja Rp 85,000.00 Rp 280,500.00
1.100 Org/hr Tukang Rp 90,000.00 Rp 99,000.00
0.001 Org/hr Kepala tukang Rp 95,000.00 Rp 95.00
0.160 Org/hr Mandor Rp 100,000.00 Rp 16,000.00
JUMLAH Rp 434,765.00
OVERHEAD & PROFIT 10% Rp 43,476.50
TOTAL Rp 478,241.50
DIBULATKAN Rp 478,242.00

5 1 BH PASANGAN STOP KRAN 3/4"

1.000 Bh Stop kran 3/4" Rp 28,000.00 Rp 28,000.00
0.025 Bh Seal tape Rp 2,200.00 Rp 55.00
0.010 Org/hr Pekerja Rp 85,000.00 Rp 850.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 39,355.00
OVERHEAD & PROFIT 10% Rp 3,935.50
TOTAL Rp 43,290.50
DIBULATKAN Rp 43,291.00

6 1 BH PASANGAN KRAN 1/2"

1.000 Bh Kran 1/2" Rp 29,000.00 Rp 29,000.00
0.025 Bh Seal tape Rp 2,200.00 Rp 55.00
0.010 Org/hr Pekerja Rp 85,000.00 Rp 850.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 40,355.00
OVERHEAD & PROFIT 10% Rp 4,035.50
TOTAL Rp 44,390.50
DIBULATKAN Rp 44,391.00

7 1 BH PASANGAN FLOOR DRAIN

1.000 Bh Floor drain Rp 28,000.00 Rp 28,000.00
0.010 Org/hr Pekerja Rp 85,000.00 Rp 850.00
0.100 Org/hr Tukang Rp 90,000.00 Rp 9,000.00
0.010 Org/hr Kepala tukang Rp 95,000.00 Rp 950.00
0.005 Org/hr Mandor Rp 100,000.00 Rp 500.00
JUMLAH Rp 39,300.00
OVERHEAD & PROFIT 10% Rp 3,930.00
TOTAL Rp 43,230.00
DIBULATKAN Rp 43,230.00

8 1 M' PASANGAN PIPA PVC

1.000 M' Pipa 1/2" type AW Rp 6,500.00 Rp 6,500.00
1.000 M' Pipa 3/4" type AW Rp 11,500.00 Rp 11,500.00
1.000 M' Pipa 1" type AW Rp 15,500.00 Rp 15,500.00
1.000 M' Pipa 2" type AW Rp 23,500.00 Rp 23,500.00
1.000 M' Pipa 3" type AW Rp 29,500.00 Rp 29,500.00
1.000 M' Pipa 4" type AW Rp 44,000.00 Rp 44,000.00
0.025 Bh Seal tape Rp 2,200.00 Rp 55.00
0.036 Org/hr Pekerja Rp 85,000.00 Rp 3,060.00
0.060 Org/hr Tukang Rp 90,000.00 Rp 5,400.00
0.006 Org/hr Kepala tukang Rp 95,000.00 Rp 570.00
0.002 Org/hr Mandor Rp 100,000.00 Rp 180.00
JUMLAH HARGA BAHAN PIPA 1/2" TYPE AW Rp 6,555.00
PIPA 3/4" TYPE AW Rp 11,555.00
PIPA 1" TYPE AW Rp 15,555.00
PIPA 2" TYPE AW Rp 23,555.00
PIPA 3" TYPE AW Rp 29,555.00
PIPA 4" TYPE AW Rp 44,055.00
JUMLAH HARGA SATUAN UPAH Rp 9,210.00
PIPA 1/2" TYPE AW Rp 15,765.00
PIPA 3/4" TYPE AW Rp 20,765.00
PIPA 1" TYPE AW Rp 24,765.00
PIPA 2" TYPE AW Rp 32,765.00
PIPA 3" TYPE AW Rp 38,765.00
PIPA 4" TYPE AW Rp 53,265.00
 DAFTAR HARGA SATUAN UPAH KERJA DAN MATERIAL
HARGA
NO. BAHAN / UPAH SATUAN SATUAN
(Rp.)
A UPAH KERJA
1 Tukang Org/hr Rp 90,000.00
2 Kepala tukang Org/hr Rp 95,000.00
3 Mandor Org/hr Rp 100,000.00
4 Pekerja Org/hr Rp 85,000.00

B HARGA SATUAN MATERIAL

A. AGREGAT HALUS
1 Pasir urug/ pasir timbun M3 Rp 100,000.00
2 Pasir pasang/kali M3 Rp 105,000.00
3 Pasir beton M3 Rp 110,000.00
4 Tanah timbunan pilihan M3 Rp 45,000.00
5 Sirtu M3 Rp 200,000.00
6 Ijuk Ls Rp 35,000.00

B. AGREGAT KASAR
1 Batu kali utuh M3 Rp 150,000.00
2 Koral beton M3 Rp 250,000.00
3 Batu bata Bh Rp 700.00
4 Paving blok K-225 tebal 8 cm Bh Rp 700.00
5 Paving blok Hexagon K-225 tebal 8 cm Bh Rp 1,200.00
6 Kansten beton 20 x 25 x 50 Bh Rp 15,000.00

C. SEMEN
1 Semen PC 50 kg Zak Rp 51,000.00
Semen PC Per Kg Kg Rp 1,020.00
2 Semen putih Zak Rp 100,000.00
3 Semen warna (nut lantai) Kg Rp 2,500.00

D. KAYU
Kayu kelas I
1 Balok M3 Rp 12,075,000.00
2 Papan M3 Rp 17,000,000.00
Kayu kelas II
1 Balok Kls. II M3 Rp 2,500,000.00
2 Papan M3 Rp 2,500,000.00
Kayu kelas III
1 Balok M3 Rp 1,500,000.00
2 Papan M3 Rp 1,500,000.00
Kayu Dolken Btg Rp 10,000.00
List Profil M' Rp 12,000.00

F. KAYU LAPIS
1 Multipleks 18 mm Lbr Rp 350,000.00
2 Multipleks 9 mm Lbr Rp 250,000.00
3 Multipleks 6 mm Lbr Rp 125,000.00
4 Eternit Lbr Rp 20,000.00
5 Sungkai 3 mm Lbr Rp 125,000.00
6 Gypsum board 9 mm Lbr Rp 65,000.00
7 Calsiboard Lbr Rp 60,000.00
8 Tripleks 3 mm Lbr Rp 65,000.00
 HARGA
NO. BAHAN / UPAH SATUAN SATUAN
(Rp.)

9 List gypsum board 8 x 8 cm M' Rp 27,000.00

10 Plywood 4 mm Lbr Rp 65,000.00

G. PAKU DAN BESI

1 Paku campuran Kg Rp 20,000.00
2 Besi Strip Kg Rp 20,000.00
3 Paku tembak/ramset Biji Rp 220.00
4 Paku sekrup Kg Rp 26,500.00
5 Paku seng Kg Rp 29,000.00
6 Baut spandeck + karet Bj Rp 1,500.00
7 Skrup fisher Bh Rp 650.00
8 Besi beton Kg Rp 11,000.00
9 Kawat beton Kg Rp 12,500.00
10 Timbal 2 mm M2 Rp 135,000.00
11 Plat baja 6 mm Kg Rp 21,000.00
12 Plat alumunium M2 Rp 220,000.00
13 Plat stainless steel 1 mm M2 Rp 230,000.00
14 Mineral wool M2 Rp 90,000.00
15 Besi hollow 4 x 4 cm M' Rp 15,000.00
Btg Rp 60,000.00
16 Besi hollow 2 x 4 cm M' Rp 13,000.00
Btg Rp 52,000.00
17 Pipa Baja 3 Inci M' Rp 95,000.00
18 Pipa Baja 2 Inci M' Rp 65,000.00
19 Pipa Baja 1,5 Inci M' Rp 50,000.00
20 Penggantung (adjuster) Bh Rp 19,000.00
21 Seng gelombang Lbr Rp 75,000.00
22 Spandeck Zincalume M2 Rp 80,000.00
23 Nok Spandeck Zincalume M' Rp 36,500.00
24 Genteng Metalroof Lbr Rp 29,000.00
25 Nok Genteng Metalroof Lbr Rp 12,500.00
26 Polycarbonat Lbr Rp 60,000.00
27 Seng Plat Lbr Rp 45,000.00
28 Formite Bh Rp 2,000.00
29 Smart Truss C.75.100 M' Rp 2,000.00
30 Web C.75.75 M' Rp 4,000.00
31 Top span M' Rp 6,000.00
32 ZA G550 M' Rp 4,500.00
33 Main Truss 1.05 TCT M' Rp 2,500.00
34 Web 0,8 TCT M' Rp 1,100.00
35 Lambersering M2 Rp 38,000.00

H. KERAMIK DAN BATU ALAM

1 Keramik 60 x 60 Bh Rp 40,000.00
2 Keramik 40 x 40 Bh Rp 6,500.00
3 Keramik 30 x 30 Bh Rp 3,500.00
4 Keramik 10 x 50 Bh Rp 44,000.00
5 Keramik 20 x 20 Bh Rp 1,600.00
6 Keramik 20 x 25 M2 Rp 36,000.00
Keramik 20 x 25 Bh Rp 1,700.00
7 Batu Alam M2 Rp 155,000.00
8 Koral Sikat M2 Rp 165,000.00
 HARGA
NO. BAHAN / UPAH SATUAN SATUAN
(Rp.)

I. BAHAN CAT
1 Cat weather shield warna standar Kg Rp 32,000.00
2 Cat tembok Kg Rp 30,000.00
3 Cat dasar Kg Rp 5,000.00
4 Cat kayu Kg Rp 37,000.00
5 Cat melamin Kg Rp 45,000.00
6 Dempul kayu Kg Rp 5,500.00
7 Meni kayu/besi Ltr Rp 5,500.00
8 Minyak cat Kg Rp 4,500.00
9 Minyak bekisting Ltr Rp 7,500.00
10 Plamir dinding/plafond Kg Rp 10,000.00
11 Lem putih (Fox) Kg Rp 5,500.00
12 Lem kuning (Ica Aibon) Kg Rp 6,500.00
13 Kertas gosok Lbr Rp 1,500.00
14 Kuas roll Bh Rp 10,000.00
15 Steger Ls Rp 9,000.00
16 Air Bersih Ltr Rp 250.00
17 Cat Seng Kg Rp 40,000.00

J. BAHAN KABEL DAN ARMATUR LAMPU

1 Sekring Kast 2 Phase Bh Rp 65,000.00
2 Down light 18 watt Bh Rp 50,000.00
3 Lampu TL 1x20 watt Bh Rp 65,000.00
4 Lampu TL 2x40 watt Bh Rp 175,000.00
5 Lampu SL 5 watt Bh Rp 14,000.00
6 Lampu SL 11 watt Bh Rp 34,000.00
7 Lampu Pilar 10 watt Bh Rp 9,500.00
8 Lampu Taman 25 Watt Warm Light Bh Rp 250,000.00
9 Lampu Sorot Bh Rp 320,000.00
10 Saklar tunggal Bh Rp 11,500.00
11 Saklar ganda Bh Rp 19,000.00
12 Stop kontak Bh Rp 18,000.00
13 Stop kontak AC Bh Rp 32,000.00
14 Fitting Bh Rp 7,500.00
15 Instalasi titik lampu Ttk Rp 75,000.00
16 Instalasi stop kontak Ttk Rp 75,000.00
17 AC split 1,5 PK Set Rp 4,750,000.00
18 Exhausfan Set Rp 210,000.00
19 Jet pump (mesin air) Set Rp 1,350,000.00
20 Kabel ITC 10 x 2 x 0,6 mm M' Rp 6,500.00
21 MCB 1 Group Bh Rp 150,000.00

K. KACA + ALUMUNIUM + KUNCI

1 Kusen pintu alumunium M' Rp 36,500.00
2 Rangka jendela alumunium M' Rp 35,500.00
3 Rangka pintu alumunium M' Rp 38,000.00
4 Profil kaca alumunium M' Rp 18,000.00
5 Kaca panashap 5 mm M2 Rp 165,000.00
6 Kaca tempered 12 mm Bh Rp 510,000.00
7 Kaca Polos M2 Rp 75,000.00
8 Grendel Bh Rp 20,000.00
9 Kunci tanam Bh Rp 85,000.00
 HARGA
NO. BAHAN / UPAH SATUAN SATUAN
(Rp.)

10 Kunci KM/WC Bh Rp 65,000.00

11 Handle pintu Bh Rp 45,000.00
12 Door closer Bh Rp 55,000.00
13 Floor hings Bh Rp 32,000.00
14 Engsel pintu alumunium Bh Rp 14,000.00
15 Engsel pintu kayu Bh Rp 9,000.00
16 Engsel jendela Bh Rp 6,500.00
17 Engsel tanam Bh Rp 9,000.00
18 Hak angin Psg Rp 9,000.00

L. SANITAIR DAN PLUMBING

1 Washtafel Set Rp 265,000.00
2 Closet duduk Set Rp 1,350,000.00
3 Closet jongkok Bh Rp 185,000.00
4 Urinoir Bh Rp 225,000.00
5 Kaca washtafel (Toto) Unit Rp 34,000.00
6 Bak Air Fiber Bh Rp 175,000.00
7 Floor drain Unit Rp 28,000.00
8 Saringan air hujan Bh Rp 33,000.00
9 Tempat sabun Unit Rp 32,000.00
10 Basin Stainless Steel Bh Rp 265,000.00
11 Pipa PVC 1/2" Btg Rp 6,500.00
12 Pipa PVC 3/4" Type AW Btg Rp 11,500.00
13 Pipa PVC 1" Type AW Btg Rp 15,500.00
14 Pipa PVC 2" Type AW Btg Rp 23,500.00
15 Pipa PVC 3" Type AW Btg Rp 29,500.00
16 Pipa PVC 4" Btg Rp 44,000.00
17 Pipa GIP 3/4" Btg Rp 32,000.00
18 Pipa GIP 5/8" Btg Rp 24,000.00
19 Stop kran 3/4" Bh Rp 28,000.00
20 Kran tembok Sun eui 1/2" Bh Rp 29,000.00
21 Seal tape Bh Rp 2,200.00
22 Sealent Tube Rp 3,400.00
23 Gate valve 1" Bh Rp 24,000.00

M. BAHAN LANDSCAPE & LAIN-LAIN

1 Rumput Gajah Mini M2 Rp 14,000.00
2 Tepung Gypsum Kg Rp 9,500.00
 JADWAL WAKTU PELAKSANAAN
RENCANA REALISASI
BOBOT
NO. JENIS PEKERJAAN HARI KET.
%
1 10 20 30 40 50 60 70 80 90 100 110 120 130 140 150

100%
I PEKERJAAN PENDAHULUAN 0.64% 0.21% 0.21% 0.21%

II KESEHATAN DAN KESELAMATAN KERJ 0.44% 0.44%

III AREA BOOTH (KANTIN) 80%

III.A PEKERJAAN TANAH 1.66% 0.83% 0.83%
III.B PEKERJAAN PONDASI BATU KALI 2.52% 0.84% 0.84% 0.84%
III.C PEKERJAAN BETON / STRUKTUR 16.88% 2.11% 2.11% 2.11% 2.11% 2.11% 2.11% 2.11% 2.11%
III.D PEKERJAAN DINDING, LANTAI & PLESTERA 10.92% 1.21% 1.21% 1.21% 1.21% 1.21% 1.21% 1.21% 1.21% 1.21%
60%
III.E PEKERJAAN ATAP DAN RANGKA BAJA 24.54% 4.09% 4.09% 4.09% 4.09% 4.09% 4.09%
III.F PEKERJAAN SANITASI & INSTALASI KM/W 1.82% 0.61% 0.61% 0.61%
III.G PEKERJAAN MEKANIKAL & ELEKTRIKAL 0.41% 0.14% 0.14% 0.14%
III.H PEKERJAAN KUSEN, PINTU & JENDELA 0.64% 0.32% 0.32%
40%
IV PEKERJAAN TAMAN, PAVING BLOK, PLANTER BOX TANAMAN DAN SALURAN
IV.A PEKERJAAN SALURAN PLAT DEKKER 4.40% 0.73% 0.73% 0.73% 0.73% 0.73% 0.73%
IV.B PEKERJAAN PAVING BLOK 6.94% 0.99% 0.99% 0.99% 0.99% 0.99% 0.99% 0.99%
IV.C PEKERJAAN PLANTER BOX TANAMAN 1.66% 0.55% 0.55% 0.55%
20%

V AREA PARKIRAN
V.A PAVING BLOK 17.10% 3.42% 3.42% 3.42% 3.42% 3.42%
V.B TURAP BETON 9.44% 1.89% 1.89% 1.89% 1.89% 1.89%
0%
JUMLAH 100.00%
RENCANA KEMAJUAN PER HARI 0.21% 1.48% 1.88% 2.95% 4.48% 4.07% 4.06% 9.14% 9.14% 9.69% 13.11% 12.89% 11.92% 7.04% 6.05% 1.89%
KUMULATIF TERTIMBANG 0.21% 1.69% 3.57% 6.52% 11.01% 15.07% 19.13% 28.27% 37.41% 47.10% 60.21% 73.09% 85.02% 92.06% 98.11% 100.00%
0% 4% 4% 7% 11% 15% 19% 28% 37% 47% 60% 73% 85% 92% 98% 100%
Keterangan : Makassar, 09 Mei 2017
1 . Jangka waktu pelaksanaan 150 (Seratus Lima Puluh) hari kalender Penawar,
PT. MITRA NURINDA

JULIANUS NURA SOMBA

Direktur
 REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI
NILAI GABUNGAN BARANG/JASA TKDN
TOTAL
URAIAN PEKERJAAN BARANG /
DN LN RIBU % GABUNGAN
JASA
RP. KDN
BARANG
I. MATERIAL LANGSUNG Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!
(BAHAN BAKU)

II. PERALATAN Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

(BAHAN JADI)

A. SUB TOTAL BARANG Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

JASA
III. MANAJEMEN PROYEK DAN Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!
PEREKAYASAAN

IV. ALAT KERJA / FASILITAS Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

KERJA

V KONSTRUKSI DAN Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

PABRIKASI

VI JASA UMUM Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

B. SUB TOTAL JASA Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

C. TOTAL BIAYA ( A + B) Rp - Rp - Rp - #DIV/0! #DIV/0! #DIV/0!

Makassar, 09 Mei 2017

Penawar,
PT. MITRA NURINDA

JULIANUS NURA SOMBA

Direktur
 DAFTAR BARANG YANG DIIMPOR
NO NAMA SPESIFIKASI SATUAN JUMLAH HARGA

TOTAL HARGA

Makassar, 09 Mei 2017

Penawar,
PT. MITRA NURINDA

PT. MITRA NURINDA

Direktur
PEKERJAAN : PENATAAN KAWASAN PERKANTORAN
LOKASI : MASAMBA LUWU UTARA

BAGIAN PEKERJAAN YANG DISUBKONTRAKKAN

NAMA DAN ALAMAT SUB PENYEDIA

NO. JENIS PEKERJAAN YANG DISUBKONTRAKKAN
SETEMPAT

Makassar, 09 Mei 2017

Penawar,
PT. MITRA NURINDA

PT. MITRA NURINDA

Direktur