Asfafawf

TOTAL BIAYA KONSTRUKSI 839,200,000
1 TERMIN I/UANG MUKA 10% 83,920,000

2 TERMIN II 15% 125,880,000
3 TERMIN III 25% 209,800,000
4 TERMIN IV 30% 251,760,000
5 TERMIN V 10% 83,920,000
6 TERMIN II 10% 83,920,000
100% 839,200,000
REKAPITULASI BIAYA PELAKSANAAN
PROJECT : RUMAH TINGGAL
LOCATION : PURI TIRTA KENCANA, BANDUNG
TOTAL AREA : 207,3498 M2
A PEK. PERSIAPAN & LAHAN Rp 7,465,664.29

- Pengukuran, Pembersihan Lahan,dll
- Persiapan Kerja, Listrik, Air, dll
C PEK. TANAH, STRUKTUR, DINDING Rp 609,214,198.00

- Pek. Tanah dan Pondasi Rp 111,334,233.08
- Pek. Struktur (Kolom, Balok, Plat Lt.) Rp 144,162,106.48
- Pek. Dinding/Pasangan Bata Rp 214,713,458.45
- Pek. Kusen, Jendela Rp 50,884,750.00
- Pek. Pemipaan Air Rp 7,913,200.00
- Pek. Sanitair (closet, dll) Rp 5,927,750.00
- Pek. Listrik Rp 10,610,000.00
- Pek. Atap Rp 63,668,700.00
D PEK. PENYELESAIAN Rp 146,315,425.05

- Pek. Lantai Keramik Rp 37,946,613.88
- Pek. Pengecatan, Railing Tangga, dll Rp 49,689,464.06
- Pek. Langit-langit/Plafon Rp 49,754,197.11
- Pek. Septictank & Canopy Rp 8,925,150.00
Rp 762,995,287.34
E JASA PELAKSANAAN (10%) Rp 76,299,528.73
TOTAL BIAYA PELAKSANAAN Rp 839,294,816.07

RENCANA ANGGARAN BIAYA
OWNER : Bpk..
LOCATION : PURI TIRTA - BANDUNG
PERIOD : 1-Apr-2010
Building Area : 260
Land Area : 207 m2
HARGA HARGA TOTAL TOTAL

NO URAIAN PEKERJAAN SAT. VOL. MATERIAL UPAH HARGA HARGA UPAH
(Rp.) (Rp.) MATERIAL (Rp.) (Rp.)
A PEK. PERSIAPAN & LAHAN

1 Pengukuran & pasang bouwplank m' 16.80 17,250.00 6,000.00 289,800.00 100,800.00
2 Pembersihan tapak sebelum &
sesudah pelaksanaan. m2 25.00 300.00 2,553.57 7,500.00 63,839.29
3 Pagar sementara seng BJLS m' 20.00 23,000.00 7,500.00 460,000.00 150,000.00
4 Gudang bahan & los kerja m2 150,000.00 50,000.00 0.00 0.00
5 Fasilitas listrik & air kerja ls 1.00 4,500,000.00 0.00 4,500,000.00
757,300.00 4,814,639.29
B PEKERJAAN TANAH
1 Timbunan Peninggian elevasi tanah m3 27,922.38 13,440.86 0.00 0.00
2 Galian tanah m3 10.56 600.00 34,732.14 6,336.00 366,771.43
3 Urugan tanah kembali m3 3.48 600.00 18,705.36 2,088.00 65,094.64
4 Urugan pasir pondasi m3 49,500.00 13,724.49 0.00 0.00
5 Lantai kerja m3 746,264.30 312,020.00 0.00 0.00
8,424.00 431,866.07
C PEK. PONDASI BETON & BATU KALI

1 Pondasi Plat beton
- Beton K - 250 m3 9.19 1,090,225.67 311,020.00 10,013,722.74 2,856,718.70
- Besi beton kg 1010.35 2,845.00 2,601.79 2,874,445.75 2,628,714.20
Qs/rt/357126703.xlsx/RAB (2) 3 dari 112
- Bekisting & Perancah m2 18.37 35,862.50 27,166.67 658,794.13 499,051.67

2 Sloof beton 15/20
- Beton K - 250 m3 0.36 1,090,225.67 311,020.00 392,481.24 111,967.20
- Besi beton kg 57.60 2,845.00 2,601.79 163,872.00 149,862.86
3 Kolom beton 30/30
- Beton K - 250 m3 3.26 1,090,225.67 311,020.00 3,556,861.23 1,014,702.75
- Besi beton kg 473.06 2,845.00 2,601.79 1,345,862.81 1,230,807.25
- Bekisting & Perancah m2 58.00 35,862.50 27,166.67 2,080,025.00 1,575,666.67
4 Pas. Pondasi batu kali 1 : 5 m3 6.72 609,627.80 84,200.00 4,096,698.82 565,824.00
25,440,973.72 10,828,915.29
JUMLAH A + B + C 26,206,697.72 16,075,420.65
D PEK. STRUKTUR BETON LT. DSR & ATAS

1 Kolom beton utama
- Beton K - 250 m3 7.69 1,090,225.67 311,020.00 8,384,952.85 2,392,062.60
- Besi beton kg 1,115.20 2,845.00 2,601.79 3,172,740.09 2,901,507.85
2 Balok beton 20/30
- Beton K - 250 m3 7.93 1,090,225.67 311,020.00 8,641,782.76 2,465,331.13
- Besi beton kg 1,506.05 2,845.00 2,601.79 4,284,723.63 3,918,429.78
3 Plat beton t=12 (tangga)
- Beton K - 250 m3 0.91 1,090,225.67 311,020.00 991,228.81 282,778.14
- Besi beton kg 109.10 2,845.00 2,601.79 310,399.51 283,863.98
4 Plat beton t=12 cm R. Dlm + 3.5
- Beton K - 250 m3 15.96 1,090,225.67 311,020.00 17,402,618.17 4,964,625.65
- Besi beton kg 1,915.49 2,845.00 2,601.79 5,449,563.36 4,983,689.31

5 Plat beton teras + 3.45
- Beton K - 250 m3 4.81 1,090,225.67 311,020.00 5,245,250.11 1,496,366.98
- Besi beton kg 519.61 2,845.00 2,601.79 1,478,277.02 1,351,901.59
6 Dak beton t = 10 cm (atap)
- Beton K - 250 m3 0.98 763,157.97 311,020.00 747,894.81 304,799.60
- Besi beton kg 107.80 2,845.00 2,601.79 306,691.00 280,472.50
7 Dak beton t = 10 cm
- Beton K - 250 m3 1.68 763,157.97 311,020.00 1,279,815.91 521,580.54
- Besi beton kg 181.12 2,845.00 2,601.79 515,275.02 471,225.02
- Bekisting & Perancah m2 16.77 60,966.25 27,166.67 1,022,404.01 455,585.00
8 Ring Balok beton 15/20 + 8.50
- Beton K - 250 m3 4.23 763,157.97 311,020.00 3,230,905.56 1,316,734.27
- Besi beton kg 804.38 2,845.00 2,601.79 2,288,472.48 2,092,834.80
Dak beton t = 10 cm (canopi teras
9 depan)
- Beton K - 250 m3 0.45 763,157.97 311,020.00 343,421.08 139,959.00
- Besi beton kg 49.50 2,845.00 2,601.79 140,827.50 128,788.39
JUMLAH D 96,973,570.37 47,188,536.10
E PEK. PASANGAN
1 Pas. dinding 1/2 bata 1 : 5 m2 32.00 82,978.07 23,095.24 2,655,298.20 739,047.62
2 Plesteran + Acian 1 : 5 m2 64.00 21,912.91 19,100.00 1,402,426.00 1,222,400.00
3 Kolom beton praktis 15/15

- Beton K - 250 m3 2.24 763,157.97 311,020.00 1,707,317.92 695,806.17
- Besi beton kg 324.39 2,845.00 2,601.79 922,890.62 843,994.24
4 Pas. dinding 1/2 bata 1 : 5 (Dinding Pembatas site) m2 160.00 82,978.07 23,095.24 13,276,491.01 3,695,238.10
- Beton K - 250 m3 0.89 763,157.97 311,020.00 682,927.17 278,322.47
- Besi beton kg 129.76 2,845.00 2,601.79 369,156.25 337,597.70
28,568,059.67 13,716,666.48
F PEKERJAAN LANGIT-LANGIT
1 Gypsum board t=9 mm m2 292.72 21,431.94 28,000.00 6,273,497.05 8,196,079.36
2 Rangka plafond 5/7 m2 292.72 85,460.25 18,500.00 25,015,678.25 5,415,266.72
3 List plafond m' 117.09 5,000.00 1,500.00 585,434.24 175,630.27
31,874,609.55 13,786,976.35
G PEKERJAAN KUSEN, PINTU &

JENDELA
1 P1 (Pintu Utama) Unit 1.00 2,500,000.00 75,000.00 2,500,000.00 75,000.00
2 P2 (Pintu KT. Utama & Anak) Unit 3.00 1,750,000.00 75,000.00 5,250,000.00 225,000.00
3 ###P2 (Pintu R.Keluarga lt. dasar) Unit 3.00 2,000,000.00 75,000.00 6,000,000.00 225,000.00
4 P4 (Pintu kamar mandi) Unit 2.00 1,000,000.00 75,000.00 2,000,000.00 150,000.00
5 P5 (Pintu kamar mandi utama & musholla) Unit 2.00 1,200,000.00 75,000.00 2,400,000.00 150,000.00
6 P6 (Pintu Dapur & KT. Pembantu) Unit 2.00 900,000.00 75,000.00 1,800,000.00 150,000.00
7 P7 (Pintu Servis) Unit 2.00 950,000.00 75,000.00 1,900,000.00 150,000.00
8 P8 (Pintu Gudang & KT.Pembantu) Unit 2.00 850,000.00 75,000.00 1,700,000.00 150,000.00

9 PJ1 (Pintu Jendela R. Bermain) Unit 1.00 2,000,000.00 75,000.00 2,000,000.00 75,000.00
10 J1 (Jendela K. Tidur & R. Makan & R. Tamu) Unit 4.00 1,500,000.00 55,000.00 6,000,000.00 220,000.00
11 J2 (Jendela R.Tamu, R. Kel., Walking Closet) Unit 3.00 1,200,000.00 55,000.00 3,600,000.00 165,000.00
12 J3 (Jendela Musholla) Unit 1.00 1,020,000.00 55,000.00 1,020,000.00 55,000.00
13 J4 (Jendela R. Tamu - Atas) Unit 1.00 1,020,000.00 55,000.00 1,020,000.00 55,000.00
14 J5 (Jendela R. Tamu - Atas) Unit 1.00 918,000.00 55,000.00 918,000.00 55,000.00
15 J6 (Jendela KT Utama & KT Anak) Unit 2.00 1,650,000.00 55,000.00 3,300,000.00 110,000.00
16 J7 (Jendela R. Perpustakaan) Unit 1.00 2,250,000.00 55,000.00 2,250,000.00 55,000.00
17 J8 (Jendela Foyer) Unit 1.00 1,500,000.00 55,000.00 1,500,000.00 55,000.00
18 J9 (Jendela Musholla) Unit 1.00 750,000.00 55,000.00 750,000.00 55,000.00
19 J10 (Jendela KT. Pembantu) Unit 1.00 421,750.00 55,000.00 421,750.00 55,000.00
20 BV (Bouvenlight K. Mandi) Unit 3.00 720,000.00 55,000.00 2,160,000.00 165,000.00
48,489,750.00 2,395,000.00
H PEKERJAAN LANTAI
1 Lantai keramik Bangunan Utama 40/40 m2 6.00 108,425.33 44,450.00 650,551.95 266,700.00
2 Lantai keramik Bangunan Utama 30/30 m2 1.00 124,175.33 43,950.00 124,175.33 43,950.00
3 Lantai keramik Bangunan Servis 30/30 m2 2.00 81,100.33 43,950.00 162,200.65 87,900.00
4 Lantai Teras Depan dan Belakang m2 81,100.33 43,950.00 0.00 0.00
5 Carport m2 48,660.20 25,000.00 0.00 0.00
936,927.93 398,550.00
JUMLAH E + F + G + H 109,869,347.14 30,297,192.83
J PEKERJAAN PENYELESAIAN
1 Hand railing m' 18.86 75,000.00 40,000.00 1,414,650.00 754,480.00
2 Dinding keramic 20 x 30 m2 22.60 124,175.33 43,950.00 2,806,362.35 993,270.00
3 Cat Langit - langit m2 9.00 6,684.33 10,910.00 60,159.00 98,190.00

4 Cat Dinding ruang dalam m2 54.40 6,076.67 10,910.00 330,570.67 593,504.00

5 Cat Dinding Wheathershield m2 12.80 10,636.67 18,185.00 136,149.33 232,768.00
6 Dinding Batu Alam m2 9.00 70,692.79 78,560.00 636,235.08 707,040.00
7 Penangkal Petir titik 25.00 75,000.00 30,000.00 1,875,000.00 750,000.00
5,384,126.43 3,379,252.00
K PEKERJAAN PEMIPAAN
Air Bersih
1 Pipa GIP Dia. 1/2" m' 45.00 26,500.00 5,000.00 1,192,500.00 225,000.00
2 Pipa GIP Dia. 3/4" m' 75.00 35,300.00 5,000.00 2,647,500.00 375,000.00
3 Fitting ls 1.00 250,000.00 15,000.00 250,000.00 15,000.00
4 Gate valve bh 4.00 85,000.00 5,000.00 340,000.00 20,000.00
Air Kotor
1 Pipa PVC Dia. 3 " m' 35.00 35,000.00 7,500.00 1,225,000.00 262,500.00
2 Pipa PVC Dia. 4 " m' 22.00 42,350.00 7,500.00 931,700.00 165,000.00
3 Fitting ls 1.00 250,000.00 14,000.00 250,000.00 14,000.00
6,836,700.00 1,076,500.00
L PEKERJAAN SANITARY
1 Closet Jongkok unit 1.00 142,400.00 63,550.00 142,400.00 63,550.00
2 Closet Duduk unit 1.00 1,826,100.00 63,550.00 1,826,100.00 63,550.00
4 Bathtub unit 1.00 63,550.00 0.00 63,550.00
5 Floor drain bh 7.00 55,600.00 5,000.00 389,200.00 35,000.00
6 Tempat Sabun bh 4.00 25,000.00 5,000.00 100,000.00 20,000.00
7 Gantungan handuk / Hook bh 3.00 35,000.00 2,500.00 105,000.00 7,500.00
8 Kran dia. 1/2" bh 8.00 35,000.00 2,500.00 280,000.00 20,000.00

9 Material bantu : Mur,baut,klem dll. ls 1.00 250,000.00 250,000.00 0.00

5,527,500.00 400,250.00
M PEKERJAAN LISTRIK
Penerangan
1 Titik Lampu (nyala) Ttk 69.00 50,000.00 15,000.00 3,450,000.00 1,035,000.00
2 Titik kontak (200 W) Ttk 28.00 50,000.00 15,000.00 1,400,000.00 420,000.00
3 Titik kontak (800 W) Ttk 8.00 50,000.00 15,000.00 400,000.00 120,000.00
4 Titik TV/Antena Ttk 3.00 50,000.00 15,000.00 150,000.00 45,000.00
5 Saklar tunggal bh 32.00 35,000.00 5,000.00 1,120,000.00 160,000.00
6 Saklar ganda bh 16.00 55,000.00 5,000.00 880,000.00 80,000.00
7 Panel listrik unit 2.00 600,000.00 75,000.00 1,200,000.00 150,000.00
8,600,000.00 2,010,000.00
N PEK. ATAP + PENUTUP ATAP

1 Kuda-kuda, kaso, genteng, dll m2 135.00 386,620.00 85,000.00 52,193,700.00 11,475,000.00
O PEK. LUAR BANGUNAN

1 Septik Tank dan Rembesan Unit 1.00 4,500,000.00 1,200,000.00 4,500,000.00 1,200,000.00
2 Canopy Carport m2 23.89 120,000.00 15,000.00 2,866,800.00 358,350.00
7,366,800.00 1,558,350.00
JUMLAH J + K + L + M + N + O 85,908,826.43 19,899,352.00
J U M LAH 318,958,441.66 113,460,501.58
JASA PELAKSANAAN 10 %
TOTAL
TOTAL (PEMBULATAN)

JUMLAH
(Rp.)
390,600.00
71,339.29
610,000.00
0.00
4,500,000.00
5,571,939.29
0.00
373,107.43
67,182.64
0.00
0.00
440,290.07
12,870,441.44
5,503,159.95
JUMLAH
(Rp.)
1,157,845.79
504,448.44
313,734.86
453,810.00
4,571,563.98
2,576,670.07
3,655,691.67
4,662,522.82
36,269,889.01
42,282,118.37
10,777,015.45
6,074,247.94
12,926,903.91
11,107,113.89
8,203,153.41
8,732,429.72
1,274,006.95
594,263.49
667,750.79
22,367,243.81
JUMLAH
(Rp.)
10,433,252.67
11,723,440.58
6,741,617.10
2,830,178.62
3,533,513.03
1,052,694.41
587,163.50
863,702.58
1,801,396.45
986,500.04
1,477,989.01
4,547,639.84
4,381,307.28
9,327,987.90
483,380.08
269,615.89
396,598.13
144,162,106.48
3,394,345.82
2,624,826.00
JUMLAH
(Rp.)
2,403,124.09
1,766,884.86
1,643,072.98
16,971,729.10
11,155,510.51
961,249.64
706,753.94
657,229.19
42,284,726.14
14,469,576.41
30,430,944.97
761,064.51
45,661,585.90
2,575,000.00
5,475,000.00
6,225,000.00
2,150,000.00
2,550,000.00
1,950,000.00
2,050,000.00
1,850,000.00

JUMLAH
(Rp.)
2,075,000.00
6,220,000.00
3,765,000.00
1,075,000.00
1,075,000.00
973,000.00
3,410,000.00
2,305,000.00
1,555,000.00
805,000.00
476,750.00
2,325,000.00
50,884,750.00
917,251.95
168,125.33
250,100.65
0.00
0.00
1,335,477.93
140,166,539.97
2,169,130.00
3,799,632.35
158,349.00

JUMLAH
(Rp.)
924,074.67
368,917.33
1,343,275.08
2,625,000.00
8,763,378.43
1,417,500.00
3,022,500.00
265,000.00
360,000.00
1,487,500.00
1,096,700.00
264,000.00
7,913,200.00
205,950.00
1,889,650.00
2,561,900.00
63,550.00
424,200.00
120,000.00
112,500.00
300,000.00

JUMLAH
(Rp.)
250,000.00
5,927,750.00
4,485,000.00
1,820,000.00
520,000.00
195,000.00
1,280,000.00
960,000.00
1,350,000.00
10,610,000.00
63,668,700.00
5,700,000.00
3,225,150.00
8,925,150.00
105,808,178.43
432,418,943.24
43,241,894.32
475,660,837.57
475,600,000

RENCANA ANGGARAN BIAYA
OWNER : Bpk..
LOCATION : PURI TIRTA - BANDUNG
PERIOD : 1-Apr-2010
Building Area : 260
Land Area : 207 m2

A PEK. PERSIAPAN & LAHAN

1 Pengukuran & pasang bouwplank m' 30.00 17,250.00 6,000.00 517,500.00 180,000.00
2 Pembersihan tapak sebelum &
sesudah pelaksanaan. m2 214.00 300.00 2,553.57 64,200.00 546,464.29
3 Pagar sementara seng BJLS m' 15.00 23,000.00 7,500.00 345,000.00 112,500.00
4 Gudang bahan & los kerja m2 6.00 150,000.00 50,000.00 900,000.00 300,000.00
5 Fasilitas listrik & air kerja ls 1.00 4,500,000.00 0.00 4,500,000.00
1,826,700.00 5,638,964.29
B PEKERJAAN TANAH
1 Timbunan Peninggian elevasi tanah m3 18.60 27,922.38 13,440.86 519,481.89 250,060.48
2 Galian tanah m3 74.42 600.00 34,732.14 44,650.80 2,584,696.61
3 Urugan tanah kembali m3 44.65 600.00 18,705.36 26,790.48 835,209.16
4 Urugan pasir pondasi m3 7.44 49,500.00 13,724.49 368,369.10 102,134.91
5 Lantai kerja m3 17.27 746,264.30 312,020.00 12,889,560.50 5,389,244.39
13,848,852.77 9,161,345.55
C PEK. PONDASI BETON & BATU KALI

1 Pondasi Plat beton
- Beton K - 250 m3 9.19 1,090,225.67 311,020.00 10,013,722.74 2,856,718.70
- Besi beton kg 1010.35 2,845.00 2,601.79 2,874,445.75 2,628,714.20
Qs/rt/357126703.xlsx/RAB 17 dari 112

2 Sloof beton 15/20
- Beton K - 250 m3 4.23 1,090,225.67 311,020.00 4,615,579.38 1,316,734.27
- Besi beton kg 677.38 2,845.00 2,601.79 1,927,134.72 1,762,387.20
3 Kolom beton 30/30
- Beton K - 250 m3 3.26 1,090,225.67 311,020.00 3,556,861.23 1,014,702.75
- Besi beton kg 473.06 2,845.00 2,601.79 1,345,862.81 1,230,807.25
4 Pas. Pondasi batu kali 1 : 5 m3 62.02 609,627.80 84,200.00 37,808,079.83 5,221,940.86
67,917,055.19 20,406,979.57
JUMLAH A + B + C 83,592,607.96 35,207,289.40
D PEK. STRUKTUR BETON LT. DSR & ATAS

1 Kolom beton utama
- Beton K - 250 m3 7.69 1,090,225.67 311,020.00 8,384,952.85 2,392,062.60
- Besi beton kg 1,115.20 2,845.00 2,601.79 3,172,740.09 2,901,507.85
2 Balok beton 20/30
- Beton K - 250 m3 7.93 1,090,225.67 311,020.00 8,641,782.76 2,465,331.13
- Besi beton kg 1,506.05 2,845.00 2,601.79 4,284,723.63 3,918,429.78
3 Plat beton t=12 (tangga)
- Beton K - 250 m3 0.91 1,090,225.67 311,020.00 991,228.81 282,778.14
- Besi beton kg 109.10 2,845.00 2,601.79 310,399.51 283,863.98
4 Plat beton t=12 cm R. Dlm + 3.5
- Beton K - 250 m3 15.96 1,090,225.67 311,020.00 17,402,618.17 4,964,625.65
- Besi beton kg 1,915.49 2,845.00 2,601.79 5,449,563.36 4,983,689.31

5 Plat beton teras + 3.45
- Beton K - 250 m3 4.81 1,090,225.67 311,020.00 5,245,250.11 1,496,366.98
- Besi beton kg 519.61 2,845.00 2,601.79 1,478,277.02 1,351,901.59
6 Dak beton t = 10 cm (atap)
- Beton K - 250 m3 0.98 763,157.97 311,020.00 747,894.81 304,799.60
- Besi beton kg 107.80 2,845.00 2,601.79 306,691.00 280,472.50
7 Dak beton t = 10 cm
- Beton K - 250 m3 1.68 763,157.97 311,020.00 1,279,815.91 521,580.54
- Besi beton kg 181.12 2,845.00 2,601.79 515,275.02 471,225.02
8 Ring Balok beton 15/20 + 8.50
- Beton K - 250 m3 4.23 763,157.97 311,020.00 3,230,905.56 1,316,734.27
- Besi beton kg 804.38 2,845.00 2,601.79 2,288,472.48 2,092,834.80
Dak beton t = 10 cm (canopi teras
9 depan)
- Beton K - 250 m3 0.45 763,157.97 311,020.00 343,421.08 139,959.00
- Besi beton kg 49.50 2,845.00 2,601.79 140,827.50 128,788.39
JUMLAH D 96,973,570.37 47,188,536.10
E PEK. PASANGAN
1 Pas. dinding 1/2 bata 1 : 5 m2 948.69 82,978.07 23,095.24 78,720,530.47 21,910,239.90
2 Plesteran + Acian 1 : 5 m2 1,897.38 21,912.91 19,100.00 41,577,145.19 36,239,988.56

- Beton K - 250 m3 2.24 763,157.97 311,020.00 1,707,317.92 695,806.17
- Besi beton kg 324.39 2,845.00 2,601.79 922,890.62 843,994.24
4 Pas. dinding 1/2 bata 1 : 5 (Dinding Pembatas site) m2 160.00 82,978.07 23,095.24 13,276,491.01 3,695,238.10
- Beton K - 250 m3 0.89 763,157.97 311,020.00 682,927.17 278,322.47
- Besi beton kg 129.76 2,845.00 2,601.79 369,156.25 337,597.70
144,808,011.13 69,905,447.32
F PEKERJAAN LANGIT-LANGIT
1 Gypsum board t=9 mm m2 318.95 21,431.94 28,000.00 6,835,785.55 8,930,687.36
2 Rangka plafond 5/7 m2 318.95 85,460.25 18,500.00 27,257,813.37 5,900,632.72
3 List plafond m' 127.58 5,000.00 1,500.00 637,906.24 191,371.87
34,731,505.16 15,022,691.95
G PEKERJAAN KUSEN, PINTU &

JENDELA
1 P1 (Pintu Utama) Unit 1.00 2,500,000.00 75,000.00 2,500,000.00 75,000.00
2 P2 (Pintu KT. Utama & Anak) Unit 3.00 1,750,000.00 75,000.00 5,250,000.00 225,000.00
3 ###P2 (Pintu R.Keluarga lt. dasar) Unit 3.00 2,000,000.00 75,000.00 6,000,000.00 225,000.00
4 P4 (Pintu kamar mandi) Unit 2.00 1,000,000.00 75,000.00 2,000,000.00 150,000.00
5 P5 (Pintu kamar mandi utama & musholla) Unit 2.00 1,200,000.00 75,000.00 2,400,000.00 150,000.00
6 P6 (Pintu Dapur & KT. Pembantu) Unit 2.00 900,000.00 75,000.00 1,800,000.00 150,000.00
7 P7 (Pintu Servis) Unit 2.00 950,000.00 75,000.00 1,900,000.00 150,000.00
8 P8 (Pintu Gudang & KT.Pembantu) Unit 2.00 850,000.00 75,000.00 1,700,000.00 150,000.00

9 PJ1 (Pintu Jendela R. Bermain) Unit 1.00 2,000,000.00 75,000.00 2,000,000.00 75,000.00
10 J1 (Jendela K. Tidur & R. Makan & R. Tamu) Unit 4.00 1,500,000.00 55,000.00 6,000,000.00 220,000.00
11 J2 (Jendela R.Tamu, R. Kel., Walking Closet) Unit 3.00 1,200,000.00 55,000.00 3,600,000.00 165,000.00
12 J3 (Jendela Musholla) Unit 1.00 1,020,000.00 55,000.00 1,020,000.00 55,000.00
13 J4 (Jendela R. Tamu - Atas) Unit 1.00 1,020,000.00 55,000.00 1,020,000.00 55,000.00
14 J5 (Jendela R. Tamu - Atas) Unit 1.00 918,000.00 55,000.00 918,000.00 55,000.00
15 J6 (Jendela KT Utama & KT Anak) Unit 2.00 1,650,000.00 55,000.00 3,300,000.00 110,000.00
16 J7 (Jendela R. Perpustakaan) Unit 1.00 2,250,000.00 55,000.00 2,250,000.00 55,000.00
17 J8 (Jendela Foyer) Unit 1.00 1,500,000.00 55,000.00 1,500,000.00 55,000.00
18 J9 (Jendela Musholla) Unit 1.00 750,000.00 55,000.00 750,000.00 55,000.00
19 J10 (Jendela KT. Pembantu) Unit 1.00 421,750.00 55,000.00 421,750.00 55,000.00
20 BV (Bouvenlight K. Mandi) Unit 3.00 720,000.00 55,000.00 2,160,000.00 165,000.00
48,489,750.00 2,395,000.00
H PEKERJAAN LANTAI
1 Lantai keramik Bangunan Utama 40/40 m2 187.97 108,425.33 44,450.00 20,380,374.41 8,355,129.59
2 Lantai keramik Bangunan Utama 30/30 m2 23.88 124,175.33 43,950.00 2,965,232.26 1,049,499.63
3 Lantai keramik Bangunan Servis 30/30 m2 18.04 81,100.33 43,950.00 1,462,725.46 792,682.20
4 Lantai Teras Depan dan Belakang m2 10.20 81,100.33 43,950.00 827,223.32 448,290.00
5 Carport m2 22.61 48,660.20 25,000.00 1,100,207.01 565,250.00
26,735,762.45 11,210,851.42
JUMLAH E + F + G + H 254,765,028.74 98,533,990.70
J PEKERJAAN PENYELESAIAN
1 Hand railing m' 18.86 75,000.00 40,000.00 1,414,650.00 754,480.00
2 Dinding keramic 20 x 30 m2 22.60 124,175.33 43,950.00 2,806,362.35 993,270.00
3 Cat Langit - langit m2 229.88 6,684.33 10,910.00 1,536,610.05 2,508,016.11

4 Cat Dinding ruang dalam m2 1,612.77 6,076.67 10,910.00 9,800,292.19 17,595,368.27

5 Cat Dinding Wheathershield m2 379.48 10,636.67 18,185.00 4,036,363.12 6,900,776.88
6 Dinding Batu Alam m2 9.00 70,692.79 78,560.00 636,235.08 707,040.00
7 Penangkal Petir titik 25.00 75,000.00 30,000.00 1,875,000.00 750,000.00
20,230,512.80 29,458,951.26
K PEKERJAAN PEMIPAAN
Air Bersih
1 Pipa GIP Dia. 1/2" m' 45.00 26,500.00 5,000.00 1,192,500.00 225,000.00
2 Pipa GIP Dia. 3/4" m' 75.00 35,300.00 5,000.00 2,647,500.00 375,000.00
3 Fitting ls 1.00 250,000.00 15,000.00 250,000.00 15,000.00
4 Gate valve bh 4.00 85,000.00 5,000.00 340,000.00 20,000.00
Air Kotor
1 Pipa PVC Dia. 3 " m' 35.00 35,000.00 7,500.00 1,225,000.00 262,500.00
2 Pipa PVC Dia. 4 " m' 22.00 42,350.00 7,500.00 931,700.00 165,000.00
3 Fitting ls 1.00 250,000.00 14,000.00 250,000.00 14,000.00
6,836,700.00 1,076,500.00
L PEKERJAAN SANITARY
1 Closet Jongkok unit 1.00 142,400.00 63,550.00 142,400.00 63,550.00
4 Bathtub unit 1.00 63,550.00 0.00 63,550.00
5 Floor drain bh 7.00 55,600.00 5,000.00 389,200.00 35,000.00
6 Tempat Sabun bh 4.00 25,000.00 5,000.00 100,000.00 20,000.00
7 Gantungan handuk / Hook bh 3.00 35,000.00 2,500.00 105,000.00 7,500.00
8 Kran dia. 1/2" bh 8.00 35,000.00 2,500.00 280,000.00 20,000.00

9 Material bantu : Mur,baut,klem dll. ls 1.00 250,000.00 250,000.00 0.00

5,527,500.00 400,250.00
M PEKERJAAN LISTRIK
Penerangan
1 Titik Lampu (nyala) Ttk 69.00 50,000.00 15,000.00 3,450,000.00 1,035,000.00
2 Titik kontak (200 W) Ttk 28.00 50,000.00 15,000.00 1,400,000.00 420,000.00
3 Titik kontak (800 W) Ttk 8.00 50,000.00 15,000.00 400,000.00 120,000.00
4 Titik TV/Antena Ttk 3.00 50,000.00 15,000.00 150,000.00 45,000.00
5 Saklar tunggal bh 32.00 35,000.00 5,000.00 1,120,000.00 160,000.00
6 Saklar ganda bh 16.00 55,000.00 5,000.00 880,000.00 80,000.00
7 Panel listrik unit 2.00 600,000.00 75,000.00 1,200,000.00 150,000.00
8,600,000.00 2,010,000.00
N PEK. ATAP + PENUTUP ATAP

1 Kuda-kuda, kaso, genteng, dll m2 135.00 386,620.00 85,000.00 52,193,700.00 11,475,000.00
O PEK. LUAR BANGUNAN

1 Septik Tank dan Rembesan Unit 1.00 4,500,000.00 1,200,000.00 4,500,000.00 1,200,000.00
2 Canopy Carport m2 23.89 120,000.00 15,000.00 2,866,800.00 358,350.00
7,366,800.00 1,558,350.00
JUMLAH J + K + L + M + N + O 100,755,212.80 45,979,051.26
J U M LAH 536,086,419.88 226,908,867.46
JASA PELAKSANAAN 10 %
TOTAL
TOTAL (PEMBULATAN)

JUMLAH
(Rp.)
697,500.00
610,664.29
457,500.00
1,200,000.00
4,500,000.00
7,465,664.29
769,542.38
2,629,347.41
861,999.64
470,504.01
18,278,804.88
23,010,198.32
12,870,441.44
5,503,159.95
JUMLAH
(Rp.)
1,157,845.79
5,932,313.65
3,689,521.92
5,336,805.60
4,571,563.98
2,576,670.07
3,655,691.67
43,030,020.69
88,324,034.76
118,799,897.36
10,777,015.45
6,074,247.94
12,926,903.91
11,107,113.89
8,203,153.41
8,732,429.72
1,274,006.95
594,263.49
667,750.79
22,367,243.81
JUMLAH
(Rp.)
10,433,252.67
11,723,440.58
6,741,617.10
2,830,178.62
3,533,513.03
1,052,694.41
587,163.50
863,702.58
1,801,396.45
986,500.04
1,477,989.01
4,547,639.84
4,381,307.28
9,327,987.90
483,380.08
269,615.89
396,598.13
144,162,106.48
100,630,770.38
77,817,133.75
JUMLAH
(Rp.)
2,403,124.09
1,766,884.86
1,643,072.98
16,971,729.10
11,155,510.51
961,249.64
706,753.94
657,229.19
214,713,458.45
15,766,472.91
33,158,446.09
829,278.11
49,754,197.11
2,575,000.00
5,475,000.00
6,225,000.00
2,150,000.00
2,550,000.00
1,950,000.00
2,050,000.00
1,850,000.00

JUMLAH
(Rp.)
2,075,000.00
6,220,000.00
3,765,000.00
1,075,000.00
1,075,000.00
973,000.00
3,410,000.00
2,305,000.00
1,555,000.00
805,000.00
476,750.00
2,325,000.00
50,884,750.00
28,735,504.00
4,014,731.89
2,255,407.66
1,275,513.32
1,665,457.01
37,946,613.88
353,299,019.44
2,169,130.00
3,799,632.35
4,044,626.17

JUMLAH
(Rp.)
27,395,660.46
10,937,140.00
1,343,275.08
2,625,000.00
49,689,464.06
1,417,500.00
3,022,500.00
265,000.00
360,000.00
1,487,500.00
1,096,700.00
264,000.00
7,913,200.00
205,950.00
1,889,650.00
2,561,900.00
63,550.00
424,200.00
120,000.00
112,500.00
300,000.00

JUMLAH
(Rp.)
250,000.00
5,927,750.00
4,485,000.00
1,820,000.00
520,000.00
195,000.00
1,280,000.00
960,000.00
1,350,000.00
10,610,000.00
63,668,700.00
5,700,000.00
3,225,150.00
8,925,150.00
146,734,264.06
762,995,287.34
76,299,528.73
839,294,816.07
839,200,000

AHS
Analisa Harga Satuan

Volume Satuan Uraian Pekerjaan Harga Satuan Material
(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Pekerjaan Pembersihan Lokasi

1.000 Ls Alat Bantu 300.00 300.00
0.050 hrn Pekerja 45,000.00
0.004 hrn Mandor 85,000.00
SUBTOTAL 300.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pekerjaan Perapihan Dan Pemadatan

1.000 ls Alat Bantu 300.00 300.00
0.056 hrn Pekerja 45,000.00
0.006 hrn Mandor 85,000.00
SUBTOTAL 300.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pemotongan Tanah Stripping t = 10 cm

1.000 ls Alat Bantu 500.00 500.00
0.100 hrn Pekerja 45,000.00
0.014 hrn Mandor 85,000.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Timbunan Tanah dari Luar site

1.200 m3 Material Tanah Timbunan Biasa 15,500.00 18,600.00
0.022 jam Excavator 65,000.00 1,397.85
0.095 jam Dump truck 5 t 60,500.00 5,761.90
0.008 jam Motor grader 75,000.00 583.02
0.012 jam Vibrator roller 60,000.00 746.27
0.012 jam Water tank 70,000.00 833.33
0.258 hrn Pekerja 45,000.00
0.022 hrn Mandor 85,000.00
SUBTOTAL 27,922.38
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
\\BITA_NT1\BQ\TEMP\357126703.xlsx.xls halaman 31 dari 112

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M3 Galian Tanah (alat berat)

0.045 jam Excavator 65,000.00 2,912.19
0.277 hrn Pekerja 45,000.00
0.046 hrn Mandor 85,000.00
SUBTOTAL 2,912.19
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Galian Tanah Dalam < 1 m

0.500 hrn Pekerja 45,000.00
0.143 hrn Kepala Tukang Gali 75,000.00
0.018 hrn Mandor 85,000.00
1.000 Ls Alat Bantu 600.00 600.00
SUBTOTAL 600.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Galian Tanah Dalam > 1 m

0.667 hrn Pekerja 45,000.00
0.179 hrn Kepala Tukang Gali 75,000.00
0.036 hrn Mandor 85,000.00
1.000 Ls Alat Bantu 600.00 600.00
SUBTOTAL 600.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M3 Urugan Kembali Dipadatkan

0.250 hrn Pekerja 45,000.00
0.089 hrn Kepala tukang gali 75,000.00
0.009 hrn Mandor 85,000.00
1.000 Ls Alat bantu : Stamper dll 600.00 600.00
SUBTOTAL 600.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1 M3 Urugan Pasir Dipadatkan

1.100 m3 Pasir pasang 45,000.00 49,500.00
0.286 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 49,500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M3 Buangan Tanah (+/- 30 m)

0.010 Jam Dump Truck 60,500.00 605.00
0.286 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 605.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Septictank 2,5x1,5x2 m + Rembesan

(Kantor Tipe Besar)
7.500 m3 Galian tanah 0.00
1.875 m3 Tanah urug dipadatkan 0.00
0.357 m3 Pasir urug 0.00
3.750 m3 Lantai kerja 0.00
25.000 m2 Pas. Bata 1 : 3 + plesteran 0.00
0.500 m3 Plat beton penutup dan balok 0.00
9.000 m' Pipa PVC 4" AW + sambungan 0.00
2.000 m' Pipa GIP 1 1/2" 0.00
5.625 kg Galian tanah untuk rembesan 0.00
9.000 kg Pas. Ijuk 0.00
1.750 m3 Urugan kerikil 3,5 cm 0.00
6.000 m' Pipa PVC 4" berlobang jenis AW 0.00
1.000 ls Upah pasang
1.000 ls Alat Bantu
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1 M3 Lantai Kerja 1:3:5

4.465 Zak PC @ 50 kg 120,000.00 535,797.63
0.526 m3 Pasir Beton 150,000.00 78,925.00
0.877 m3 Kerikil 150,000.00 131,541.67
1.856 hrn Pekerja 45,000.00
1.264 hrn Tukang Batu 100,000.00
0.954 hrn Kepala Tukang Batu 100,000.00
0.020 hrn Mandor 85,000.00
1.000 Ls Alat bantu 5,000.00
SUBTOTAL 746,264.30
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M3 Beton K 175 ( Cast In situ )

6.697 zak Semen @ 50 kg 120,000.00 803,696.44
0.526 m3 Pasir beton 150,000.00 78,925.00
0.789 m3 Split 150,000.00 118,387.50
2.000 Ltr Admixture Beton 4,000.00 8,000.00
1.856 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 Ls Alat Bantu 4,000.00
SUBTOTAL 1,009,008.94
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M3 Beton K 225/ 250 ( Cast In situ )

7.306 zak Semen @ 50 kg 120,000.00 876,759.76
0.431 m3 Pasir Beton 150,000.00 64,575.00
0.939 m3 Kerikil 150,000.00 140,890.91
2.000 Ltr Admixture Beton 4,000.00 8,000.00
1.856 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat Bantu 4,000.00
SUBTOTAL 1,090,225.67

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Kg Besi Beton BJTP 24

1.100 kg Besi Beton Polos 2,450.00 2,695.00
0.020 kg Kawat 7,500.00 150.00
0.011 hrn Pekerja 45,000.00
0.012 hrn Tukang Besi 60,000.00
0.009 hrn Kepala Tukang Besi 75,000.00
0.004 hrn Mandor 85,000.00
1.000 ls Alat bantu 450.00
SUBTOTAL 2,845.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 kg Besi Beton BJTD 40

1.100 kg Besi Beton Ulir 14,500.00 15,950.00
0.020 kg Kawat 7,500.00 150.00
0.011 hrn Pekerja 45,000.00
0.012 hrn Tukang Besi 60,000.00
0.009 hrn Kepala Tukang Besi 75,000.00
0.004 hrn Mandor 85,000.00
SUBTOTAL 16,100.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Bekisting sloof/kolom/balok praktis

0.017 m3 Kaso Borneo / Meranti 5/7 1,150,000.00 19,550.00
0.012 m3 Papan Meranti/ Borneo 1,200,000.00 14,400.00
0.225 kg Paku 8,500.00 1,912.50
0.500 Ltr Mould oil 0.00
0.143 hrn Pekerja 45,000.00
0.155 hrn Tukang Kayu 60,000.00
0.119 hrn Kepala Tukang Kayu 75,000.00
0.024 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00
SUBTOTAL 35,862.50
CONTINGENCY
OVERHEAD & PROFIT

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
TOTAL
1 M2 Bekisting Kolom, Pedestal

0.042 m3 Kaso Borneo 5/7 1,150,000.00 48,300.00
0.382 lbr Multiplex 9 mm 120,000.00 45,833.33
0.250 kg Paku 8,500.00 2,125.00
0.500 Ltr Mould oil 0.00 0.00
0.143 hrn Pekerja 45,000.00
0.024 hrn Mandor 85,000.00
SUBTOTAL 96,258.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Bekisting Pile Cap

0.017 m3 Kaso Borneo 5/7 1,150,000.00 19,320.00
0.012 lbr Papan borneo 1,200,000.00 14,400.00
0.400 kg Paku 8,500.00 3,400.00
0.500 Ltr Mould oil 0.00 0.00
0.143 hrn Pekerja 45,000.00
0.024 hrn Mandor 85,000.00
SUBTOTAL 37,120.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Bekisting Dinding beton

0.016 m3 Kaso Borneo 5/7 1,150,000.00 18,890.67
0.382 lbr Multiplex 9 mm 70,000.00 26,736.11
0.400 kg Paku 8,500.00 3,400.00
0.500 Ltr Mould oil 0.00 0.00
0.143 hrn Pekerja 45,000.00
0.024 hrn Mandor 85,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)

SUBTOTAL 49,026.78
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Bekisting Balok Beton

0.019 m3 Kaso Borneo 5/7 1,150,000.00 21,842.33
0.255 lbr Multiplex 9 mm 70,000.00 17,824.07
0.400 kg Paku 8,500.00 3,400.00
0.500 Ltr Mould oil 0.00 0.00
0.143 hrn Pekerja 45,000.00
0.024 hrn Mandor 85,000.00
SUBTOTAL 43,066.41
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Bekisting Plat Lantai Beton

0.022 m3 Kaso Borneo 5/7 1,150,000.00 24,794.00
0.191 lbr Multiplex 9 mm 70,000.00 13,368.06
0.500 kg Paku 8,500.00 4,250.00
0.500 Ltr Mould oil 0.00 0.00
0.143 hrn Pekerja 45,000.00
0.024 hrn Mandor 85,000.00
SUBTOTAL 42,412.06
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pasangan Perancah (Stoot Werk)

2.778 btg Kayu stoot (dinding 2x pakai) 50% 18,200.00 50,555.56
0.016 m3 Papan terentang (2x pakai) 750,000.00 12,000.00
0.500 kg Paku 8,500.00 4,250.00
0.150 org Pekerja 45,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
0.200 org Tukang kayu 60,000.00

0.200 org Kepala tukang kayu 75,000.00
0.017 org Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 67,305.56
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Pas. Pondasi Batu Kali 1 PC : 4 PS

1.200 m3 Batu Kali 165,000.00 198,000.00
2.788 Zak PC 120,000.00 334,501.80
0.511 m3 Pasir 150,000.00 76,626.00
0.500 hrn Pekerja 45,000.00
0.250 hrn Kepala tukang batu 100,000.00
0.020 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 609,627.80
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pas. Dind. 1/2 Bata 1PC : 3PS

70.000 bh Batu Bata 750.00 52,500.00
15.244 kg PC @ 50 kg 2,400.00 36,586.13
0.034 m3 Pasir 150,000.00 5,028.58
0.071 hari Pekerja 45,000.00
0.086 hari Tukang Batu 100,000.00
0.093 hari Kepala tukang batu 100,000.00
0.024 hari Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 94,614.72
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pas. Dind. 1/2 Bata 1PC : 5PS

70.000 bh Batu Bata 750.00 52,500.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
10.163 kg PC @ 50 kg 2,400.00 24,390.76

0.037 m3 Pasir 150,000.00 5,587.31
0.071 hari Pekerja 45,000.00
0.024 hari Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 82,978.07
CONTINGENCY
OVERHEAD & PROFIT 10 %
TOTAL
1M2 Pas. Glass Block

25.000 bh Glass Block 20 x 20 22,000.00 550,000.00
10.163 kg PC @ 50 kg 2,400.00 24,390.76
0.037 m3 Pasir 150,000.00 5,587.31
2.000 kg Semen Grout 3,000.00 6,000.00
0.200 hari Pekerja 45,000.00
0.010 hari Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 36,478.07
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 unit Pas. Dinding Bata Karawang 1 pc : 5 psr

25.000 bh Bata Karawang 20 x 20 0.00
10.163 kg PC @ 50 kg 2,400.00 24,390.76
0.022 m3 Pasir 150,000.00 3,300.00
0.330 hrn Pekerja 45,000.00
0.016 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 28,190.76
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1 unit Pas. Dinding Batu Alam 1 pc : 3 psr

1.100 m2 Batu Alam " Palimanan " 20 x 40 0.00
13.066 kg PC @ 50 kg 2,400.00 31,359.54
0.029 m3 Pasir 150,000.00 4,310.21
0.330 hrn Pekerja 45,000.00
0.032 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 36,169.76
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 unit Pas. Dinding Batu Templek 1pc : 3psr

1.000 m2 Batu Templek Natural 0.00
13.066 kg PC @ 50 kg 2,400.00 31,359.54
0.029 m3 Pasir 150,000.00 4,310.21
0.330 hrn Pekerja 45,000.00
0.032 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 36,169.76
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pelesteran Beton t = 1 cm

4.355 kg PC @ 50 kg 2,400.00 10,453.18
0.009 m3 Pasir 150,000.00 1,306.13
0.150 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 12,259.31
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Siar / Acian Batu Kali

1.400 kg PC @ 50 kg 2,400.00 3,360.00
0.080 hrn Pekerja 45,000.00
0.002 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 3,860.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pelesteran + Acian 1 PC : 3 PS t = 2,5 cm

10.889 kg PC @ 50 kg 2,400.00 26,132.95
0.026 m3 Pasir 150,000.00 3,918.38
0.150 hari Pekerja 45,000.00
0.010 hari Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 30,551.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Pelesteran + Acian 1 PC : 5 PS t = 2,5 cm

7.259 kg PC @ 50 kg 2,400.00 17,421.97
0.027 m3 Pasir 150,000.00 3,990.94
0.150 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
1.000 Ls Alat bantu 500.00 500.00
SUBTOTAL 21,912.91
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 List Ornamen Dinding 2 x 10 cm 1:3

1.198 kg PC @ 50 kg 2,400.00 2,874.62
0.004 m3 Pasir 150,000.00 587.76
0.060 hrn Pekerja 45,000.00
0.002 hrn Mandor 85,000.00
SUBTOTAL 3,462.38
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
PEKERJAAN KAYU & PLASTIK
PEK. KAYU KASAR

1M3 Kayu balok Kls. II
1.200 m3 Kayu balok Kls. II 1,150,000.00 1,380,000.00
8.000 hrn Pekerja 45,000.00
3.000 hrn Kepala tukang Kayu 75,000.00
0.200 hrn Mandor 85,000.00
SUBTOTAL 1,380,000.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Kayu Balok Kuda-Kuda,Gording

0.750 kg Plat besi 0.00
6.000 kg Paku Ukuran Besar 0.00
5.000 Ltr Cat Solignum 2,000.00 10,000.00
8.000 hrn Pekerja 45,000.00
0.200 hrn Mandor 85,000.00
SUBTOTAL 10,000.00
CONTINGENCY

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
OVERHEAD & PROFIT

TOTAL
1M3 Kayu Kaso 5/7 cm

8.000 kg Paku 8,500.00 68,000.00
8.000 Ltr Cat Solignum 2,000.00 16,000.00
6.000 hrn Pekerja 45,000.00
0.100 hrn Mandor 85,000.00
SUBTOTAL 1,464,000.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Kayu Reng 3/4 cm

8.000 kg Paku 8,500.00 68,000.00
8.000 Ltr Cat Solignum 2,000.00 16,000.00
6.000 hrn Pekerja 45,000.00
0.100 hrn Mandor 85,000.00
SUBTOTAL 1,464,000.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
Pek. Kayu Halus

1M3 Kayu Konsol Kls. 1 Di Cat Politur
1.200 m3 Kayu balok 6/12 , 6/15 Kls. I 3,482,500.00 4,179,000.00
150.000 Bh Angker Baut dia. 12 mm 0.00
4.000 kg Paku 8,500.00 34,000.00
46.510 m2 Cat Politur 20,000.00 930,200.00
5.900 hrn Pekerja 45,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
0.200 hrn Mandor 85,000.00

SUBTOTAL 5,143,200.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Listplank Kayu 30/300

0.007 m3 Kayu 30/300 0.00
0.500 kg Paku 8,500.00 4,250.00
0.460 m2 Cat Kayu Glossy 20,000.00 9,200.00
0.100 hrn Pekerja 45,000.00
0.200 hrn Tukang 60,000.00
0.300 hrn Kepala Tukang 75,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 13,450.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

0.007 m3 Kayu 30/200 0.00
0.500 kg Paku 8,500.00 4,250.00
0.460 m2 Cat Kayu 20,000.00 9,200.00
0.100 hrn Pekerja 45,000.00
0.200 hrn Tukang 60,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 13,450.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

0.005 m3 Kayu 20/200 0.00
0.500 kg Paku 8,500.00 4,250.00
0.440 m2 Cat Kayu 20,000.00 8,800.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
0.100 hrn Pekerja 45,000.00

0.200 hrn Tukang 60,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 13,050.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' List Kayu Profil

0.300 btg List Kayu 5-7 cm 0.00
0.050 kg Paku 8,500.00 425.00
0.050 hrn Pekerja 45,000.00
0.050 hrn Kepala Tukang kayu 75,000.00
0.001 hrn Mandor 85,000.00
SUBTOTAL 425.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
PENUTUP ATAP
1M2 Genteng Beton Tipe M
11.000 bh Genteng Beton type M 0.00
0.100 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Transport
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Bubung/Nok Genteng Beton

3.500 bh Bubung genteng beton 0.00
3.684 Kg PC @ 50 kg 2,400.00 8,840.66
0.013 m3 Pasir 150,000.00 1,973.13
0.200 hrn Pekerja 45,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)

0.020 hrn Mandor 85,000.00
1.000 ls Transport 0.00
SUBTOTAL 10,813.79
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Bubung Penutup Sisi Kiri & Kanan

3.500 bh Bubung genteng beton 0.00
3.684 Kg PC @ 50 kg 2,400.00 8,840.66
0.013 m3 Pasir 150,000.00 1,973.13
0.200 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Transport 0.00
SUBTOTAL 10,813.79
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M3 Atap Tembus Cahaya Polycarbonate (Translucent)

1.100 m2 Panel Tembus Cahaya (Translucent) 0.00
0.200 kg Paku 8,500.00 1,700.00
1.000 m3 Upah
SUBTOTAL 1,700.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Talang BJLS/ Talang Jurai

1.100 m' Seng BJLS 15,000.00 16,500.00
0.013 m3 Kayu papan kelas 2 1,200,000.00 15,600.00
0.250 m2 Cat besi 24,500.00 6,125.00
0.100 hr Pekerja 45,000.00
0.150 hr Tukang kayu 60,000.00
0.120 hr Kepala tukang kayu 75,000.00
0.020 hr Mandor 85,000.00
1.000 ls Alat Bantu 500.00
SUBTOTAL 38,225.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Talang Tegak PVC klas 5 kg/cm2

1.050 m' Pipa PVC dia. 100 mm 0.00
0.429 bh Elbow dia. 100 mm 0.00
0.714 bh Klem plat strip & mur baut 0.00
1.429 bh Fisher + Skrup 0.00
0.100 hrn Pekerja 45,000.00
0.180 hrn Tukang 60,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Saringan Talang Air Hujan

1.000 bh Saringan talang air hujan PVC 0.00
1.000 ls Alat Bantu
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Insulasi Atap (dibawah atap)

1.050 m2 Glass wool 0.00
1.050 m2 Allumunium Foil double side 0.00
1.050 m2 Allumunium Foil Single side 0.00
1.050 m2 Roof mesh 0.00
0.500 bh Klem 0.00
0.120 hr Pekerja 45,000.00
0.180 hr Tukang kayu 60,000.00
0.115 hr Kepala tukang kayu 75,000.00
0.005 hr Mandor 85,000.00
SUBTOTAL 0.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
LANGIT - LANGIT
1M2 Rangka Langit langit kayu
0.015 m3 Kayu kaso 5/7 cm "Borneo Super" 3,370,500.00 51,119.25
0.006 m3 Kayu kaso 5/10 cm "Borneo Super" 3,370,500.00 20,223.00
0.108 kg Paku 8,500.00 918.00
0.880 m2 Cat Meni kayu 15,000.00 13,200.00
0.050 hrn Pekerja 45,000.00
0.015 hrn Mandor 85,000.00
SUBTOTAL 85,460.25
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Langit-Langit Plywood t = 4 mm

0.382 lbr Plywood t = 6 mm 65,000.00 24,826.39
0.014 m3 Rangka plafond 0.00
0.050 kg Paku 8,500.00 425.00
0.100 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 25,251.39
CONTINGENCY
OVERHEAD & PROFIT

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
TOTAL
1M2 Langit-Langit Plywood t = 6 mm

0.382 lbr Plywood t = 6 mm 65,000.00 24,826.39
0.014 m3 rangka plafond 0.00 0.00
0.050 kg Paku 8,500.00 425.00
1.000 m2 cat acrylic 0.00
0.100 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 25,251.39
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Langit-Langit Fibersemen 4 mm

0.382 lbr Fibercement t = 4 mm 0.00
0.250 kg Paku 8,500.00 2,125.00
0.150 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 2,125.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Langit-Langit Gypsum Board t = 9 mm

0.382 lbr Gypsum Board t = 9 mm 55,000.00 21,006.94
0.014 m3 rangka plafond 0.00 0.00
0.050 kg Paku 8,500.00 425.00
0.100 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 21,431.94
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Langit-Langit Gypsum Board 12 mm

0.382 lbr Gypsum board 12 mm 0.00
1.000 m2 rangka plafond 0.00
0.100 kg Paku gypsum 0.00
1.000 ls Alat bantu : Isolasi, Dempul, dll 0.00
0.100 hrn Pekerja 45,000.00
0.140 hrn Mandor 85,000.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Langit-Langit Lambrisering Kayu t = 1,2 mm

0.022 m3 Kayu Ramin 65 x 12 mm 0.00
0.132 kg Paku 8,500.00 1,122.00
1.000 m2 Cat Politur melamic 0.00
1.000 ls Alat bantu
SUBTOTAL 1,122.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 List Gypsum/Cornice 8 cm

1.000 m' List Gypsum/cornice 8 cm 0.00
1.000 ls Alat bantu: Paku, lem, dempul dll. 0.00
0.050 hrn Pekerja 45,000.00
0.001 hrn Mandor 85,000.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 List Kayu Profil cm

1.000 m' List kayu profil cm 0.00
1.000 ls Alat bantu: Paku, lem, dempul dll. 0.00
0.050 hrn Pekerja 45,000.00
0.001 hrn Mandor 85,000.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
PEKERJAAN PENYELESAIAN
1M2 Keramik Tile 400x400 1pc : 4psr

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
17.422 Kg PC @ 50 kg 2,400.00 41,812.73

0.051 m3 Pasir 150,000.00 7,662.60
1.050 m2 Keramik Tile 400x400 55,000.00 57,750.00
0.400 kg PC Warna/ Semen Grout 3,000.00 1,200.00
0.200 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 108,425.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Keramik Tile 300x300 1 pc : 4 psr

17.422 Kg PC @ 50 kg 2,400.00 41,812.73
0.051 m3 Pasir 150,000.00 7,662.60
1.050 m2 Keramik Tile 300x300 70,000.00 73,500.00
0.450 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
SUBTOTAL 124,175.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Keramik Tile 300x300 non slip 1 pc : 4 psr

17.422 Kg PC @ 50 kg 2,400.00 41,812.73
0.051 m3 Pasir 150,000.00 7,662.60
1.050 m2 Keramik Tile 300x300 Non Slip 70,000.00 73,500.00
0.450 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat Bantu 500.00 500.00
SUBTOTAL 124,675.33
CONTINGENCY

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
OVERHEAD & PROFIT

TOTAL
1M2 Keramik Tile 200x200 Non Slip 1 pc : 4 psr

17.422 Kg PC @ 50 kg 2,400.00 41,812.73
0.051 m3 Pasir 150,000.00 7,662.60
1.050 Bh Keramik Tile 200x200 Non Slip 28,500.00 29,925.00
0.400 kg PC Warna 3,000.00 1,200.00
0.450 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat Bantu 500.00 500.00
SUBTOTAL 81,100.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Keramik Tile 200x200 1 pc : 4 psr

17.422 Kg PC @ 50 kg 2,400.00 41,812.73
0.051 m3 Pasir 150,000.00 7,662.60
1.050 m2 Keramik 200x200 28,500.00 29,925.00
0.400 Kg Semen warna 3,000.00 1,200.00
0.450 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat Bantu 500.00 500.00
SUBTOTAL 81,100.33
CONTINGENCY
OVERHEAD & PROFIT
1 M2 Batu sikat 400x400 1 pc : 4 psr

1.050 m2 Batu sikat 400x400 0.00
17.422 kg PC 2,400.00 41,812.73
0.051 m3 Pasir Pasang 150,000.00 7,662.60
0.188 hari Pekerja 45,000.00
0.075 hari Kep. Tukang Batu 100,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
0.188 hari Mandor 85,000.00

1.000 ls Alat Bantu 500.00 500.00
SUBTOTAL 49,975.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Granito Tile 300 x 300

1.050 m2 Granito 30 x 30 0.00
21.791 kg PC 50 kg 2,400.00 52,297.30
0.048 m3 Pasir beton 150,000.00 7,183.69
4.000 kg AM 50 0.00
0.200 hrn Pekerja 45,000.00
0.450 hrn Tukang batu 100,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 59,980.98
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 M2 Lantai Vinyl 30 x 30 cm
12.000 lbr Vinyl 30 x 30 cm 75,000.00 900,000.00
0.200 kg Lem 0.00
0.240 hrn Pekerja 45,000.00
0.120 hrn Tukang batu 100,000.00
0.012 hrn Kepala tukang 100,000.00
0.012 hrn Mandor 85,000.00 1,020.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 901,520.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Dinding Keramik Tile 200/200

17.422 Kg PC @ 50 kg 2,400.00 41,812.73
0.041 m3 Pasir 150,000.00 6,130.08
1.050 m2 Keramik 200x200 30,000.00 31,500.00
0.400 Kg Semen warna 3,000.00 1,200.00
0.450 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 81,142.81
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Plint Keramik

0.050 Zak PC @ 50 kg 120,000.00 6,027.72
0.002 m3 Pasir 150,000.00 300.00
1.050 m' Plint Keramik 100x300 3,000.00 3,150.00
0.014 hrn Pekerja 45,000.00
0.002 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 9,977.72
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M1 Plint Pelester

0.055 Zak PC @ 50 kg 120,000.00 6,630.50
0.006 m3 Pasir 150,000.00 887.91
0.050 hrn Pekerja 45,000.00
0.001 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
SUBTOTAL 8,018.40
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M1 Lantai Batu Alam dia. 5-10 cm

20.092 kg PC @ 50 kg 2,400.00 48,221.79
0.063 m3 Pasir 150,000.00 9,471.00
0.250 krg Batu alam dia. 5-10 cm 50,000.00 12,500.00
0.160 hrn Pekerja 45,000.00
0.016 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 70,692.79
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M' Joint Sealant

0.289 tube Silicone Sealant 0.00
0.030 hrn Pekerja 45,000.00
0.080 hrn Tukang 100,000.00
0.003 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M' Joint Filler 150 mm

0.064 lbr Particle board 0.00
0.060 hrn Pekerja 45,000.00
0.080 hrn Tukang 100,000.00
0.003 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
PENGECATAN
1M2 Laburan Solignum
0.167 lt Solignum 2,000.00 333.33
0.100 lt Minyak Tanah 0.00
0.050 kg Kuas 3" 4,000.00 200.00
0.050 hrn Pekerja 45,000.00
0.030 hrn Tukang Cat 60,000.00
0.008 hrn Kepala Tukang Cat 75,000.00
0.003 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 1,033.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Politur ULTRAN P-01

(Interior & Exterior Terlindung )
0.111 kg Wood filler WF-115 13,400.00 1,488.89
0.111 ltr Ultran Politur P-01 Colour 22,900.00 2,544.44
0.111 ltr Ultran Politur P-01 Colour 22,900.00 2,544.44
0.111 ltr Ultran Politur P-01 Clear 22,900.00 2,544.44
0.250 gln Thinner serba Guna 9,700.00 2,425.00
0.250 gln Thinner Ultran Politur 6,500.00 1,625.00
0.250 lbr Ampelas no. 240 2,000.00 500.00
0.250 lbr Ampelas no. 400 2,000.00 500.00
0.033 bh Kuas 2" 6,500.00 216.67
1.000 ls Upah kerja

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1.000 ls Alat bantu

SUBTOTAL 14,388.89
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Politur biasa

0.030 kg Dempul pelitur 0.00
0.100 kg Wood filler 0.00
0.100 ktg Oker warna 0.00
0.100 kg Batu apung (gosok) 0.00
0.100 kg Sirlak 0.00
0.020 bh Kwas 3" 0.00
0.250 ltr Spirtus 0.00
0.050 lbr Amplas kasar 0.00
0.200 lbr Amplas halus 0.00
0.200 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Menie Kayu

0.167 kg Meni 0.00
0.400 lbr Amplas kayu 0.00
0.111 ltr Thinner 0.00
0.050 bh Kuas 3" 0.00
1.000 ls Upah kerja
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Kayu Glossy

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
0.167 kg Wood filler 0.00

0.138 kg Cat primer 0.00
0.220 kg Cat Finish Glossy 0.00
0.120 hrn Kwas 0.00
0.200 hrn Ampelas 0.00
0.120 hrn Pekerja 45,000.00
0.005 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Dinding Acrilyc

0.167 kg Alkali Resistant Primer 1 lapis 5,000.00 833.33
0.220 kg Vinyl Acrilic Emulsion 2 lapis 8,500.00 1,870.00
0.100 lbr Ampelas 2,500.00 250.00
0.025 bh Rol Cat 12,000.00 300.00
0.040 bh Kwas 3" 6,000.00 240.00
0.050 hrn Pekerja 45,000.00
0.002 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 3,993.33
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Dinding Dalam

0.167 kg Alkali Resistant Primer 1 lapis 17,500.00 2,916.67
0.100 lbr Ampelas 2,500.00 250.00
0.025 bh Rol Cat 12,000.00 300.00
0.040 bh Kwas 3" 6,000.00 240.00
0.050 hrn Pekerja 45,000.00
0.002 hrn Mandor 85,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1.000 ls Alat bantu 500.00 500.00

SUBTOTAL 6,076.67
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Dinding Waterproofing / Weathershield

0.167 kg Cat Dulux 47,500.00 7,916.67
0.100 lbr Ampelas 2,500.00 250.00
0.025 bh Rol Cat 12,000.00 300.00
0.040 bh Kwas 3" 6,000.00 240.00
0.111 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 10,636.67
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Dinding Waterproofing / Weathershield

0.167 kg Alkali Resistant Primer 1 lapis 0.00
0.220 kg Vinyl Acrilic Emulsion 2 lapis 0.00
0.100 lbr Ampelas 0.00
0.025 bh Rol Cat 0.00
0.040 bh Kwas 3" 0.00
0.111 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Cat Anti Lumut

0.167 kg Cat anti lumut 2 lapis 0.00
0.040 bh Kwas 3" 0.00
0.111 hrn Pekerja 45,000.00
0.020 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Besi

0.220 kg Zink Chromate Primer 2x 0.00
0.183 kg Finish Synthetic Enamel 2x 0.00
0.200 bh Kwas 3" 0.00
0.200 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
0.104 hrn Transport 500.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Cat Vernish

0.100 kg Cat vernish 0.00
0.200 bh Kwas 3" 0.00
0.200 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
0.104 hrn Transport 500.00
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1M2 Waterproofing sheet

1.100 m2 Waterproofing sheet 0.00
1.000 m2 Upah pasang
1.000 ls Alat bantu
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1M2 Waterproofing liquid

0.500 kg Waterproofing liquid 0.00
1.000 m2 Upah pasang
1.000 ls Alat bantu
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
PEKERJAAN BIDANG KHUSUS
Perlengkapan Sanitasi
1 unit Closet Jongkok CE 7
1.000 unit Closet Jongkok type TOHO 125,000.00 125,000.00
6.000 kg Semen PC 2,400.00 14,400.00
0.020 m3 Pasir 150,000.00 3,000.00
0.250 hrn Pekerja 45,000.00
0.350 hrn Kepala tukang Batu 75,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 142,400.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 unit Closet Duduk

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
1.000 unit Closet Jongkok type TOHO 1,200,000.00 1,200,000.00

6.000 kg Semen PC 2,400.00 14,400.00
0.020 m3 Pasir 150,000.00 3,000.00
0.250 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 1,217,400.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit 0
1.000 unit Wastafel TOTO L 522 V1A Lkp. 950,000.00 950,000.00
0.500 hrn Pekerja 45,000.00
0.010 hrn Mandor 85,000.00
SUBTOTAL 950,000.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Urinoir U 57 M
1.000 unit Urinoir M 57 standard 0.00
1.200 hrn Pekerja 45,000.00
0.050 hrn Mandor 85,000.00
1.000 ls Alat bantu 500.00 500.00
SUBTOTAL 500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Cermin Wastafel

0.300 m2 Kaca Cermin 5 mm 120,000.00 36,000.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
2.100 m' Rangka allumunium 0.00

8.000 Bh Mur Baut dll. (klem kaca) 0.00
1.000 ls Alat bantu
SUBTOTAL 36,000.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Tempat Sabun Cair TS 126 AR

1.000 bh Tempat sabun cair 27,500.00 27,500.00
1.000 ls Upah
SUBTOTAL 27,500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Tempat Sabun Dinding

1.000 bh Tempat sabun dinding 27,500.00 27,500.00
1.000 ls Upah
SUBTOTAL 27,500.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Tempat Kertas / Tissue TS 116 R

1.000 bh Tempat kertas TS 116 R 0.00
1.000 ls Upah
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Kran 1/2" TOTO T23 BQ13

1.000 bh Kran 1/2" 0.00
1.000 ls Upah
SUBTOTAL 0.00

AHS

(Rp) (Rp)
(1) (2) (3) (4) (5) = (1) X (4)
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Partisi Urinoir

1.000 unit Partisi Urinoir A 100 0.00
1.000 ls Upah
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Kitchen Zink satu lubang

1.000 bh Kitchen Zink (1) lubang Ariston 0.00
1.000 ls Upah
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Robe Hook / Tempat Handuk

1.000 bh Towel Bar 0.00
1.000 ls Upah
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL
1 Unit Floor Drain

1.000 bh Floor Drain 0.00
1.000 ls Upah
SUBTOTAL 0.00
CONTINGENCY
OVERHEAD & PROFIT
TOTAL

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
2,250.00
303.57
2,553.57 2,853.57
285.36
3,138.93
ROUNDED 3,130.00
2,500.00
505.95
3,005.95 3,305.95
330.60
3,636.55
ROUNDED 3,630.00
4,500.00
1,214.29
5,714.29 6,214.29
621.43
6,835.71
ROUNDED 6,830.00
11,612.90
1,827.96
13,440.86 13,440.86
1,344.09
14,784.95
ROUNDED 14,780.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
12,461.54
3,923.08
16,384.62 19,296.80
1,929.68
21,226.48
ROUNDED 21,220.00
22,500.00
10,714.29
1,517.86
34,732.14 35,332.14
3,533.21
38,865.36
ROUNDED 38,860.00
30,000.00
13,392.86
3,035.71
46,428.57 47,028.57
4,702.86
51,731.43
ROUNDED 51,730.00
11,250.00
6,696.43
758.93
18,705.36 19,305.36
1,930.54
21,235.89
ROUNDED 21,230.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
12,857.14
867.35
13,724.49 63,224.49
6,322.45
69,546.94
ROUNDED 69,540.00
12,857.14
1,734.69
14,591.84 15,196.84
1,519.68
16,716.52
ROUNDED 16,710.00
0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
83,520.00
126,400.00
95,400.00
1,700.00
5,000.00
312,020.00 1,058,284.30
105,828.43
1,164,112.73
ROUNDED 1,164,110.00
83,520.00
126,400.00
95,400.00
1,700.00
4,000.00
311,020.00 1,320,028.94
132,002.89
1,452,031.84
ROUNDED 1,452,030.00
83,520.00
126,400.00
95,400.00
1,700.00
4,000.00
311,020.00 1,401,245.67

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
140,124.57
1,541,370.23
ROUNDED 1,541,370.00
482.14
696.43
669.64
303.57
450.00
2,601.79 5,446.79
544.68
5,991.46
ROUNDED 5,990.00
482.14
696.43
669.64
303.57
450.00
2,601.79 18,701.79
1,870.18
20,571.96
ROUNDED 20,570.00
6,428.57
9,285.71
8,928.57
2,023.81
500.00
27,166.67 63,029.17
6,302.92

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
69,332.08
ROUNDED 69,330.00
6,428.57
9,285.71
8,928.57
2,023.81
500.00
27,166.67 123,425.00
12,342.50
135,767.50
ROUNDED 135,760.00
6,428.57
9,285.71
8,928.57
2,023.81
500.00
27,166.67 64,286.67
6,428.67
70,715.33
ROUNDED 70,710.00
6,428.57
9,285.71
8,928.57
2,023.81

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
500.00
27,166.67 76,193.44
7,619.34
83,812.79
ROUNDED 83,810.00
6,428.57
9,285.71
8,928.57
2,023.81
500.00
27,166.67 70,233.07
7,023.31
77,256.38
ROUNDED 77,250.00
6,428.57
9,285.71
8,928.57
2,023.81
500.00
27,166.67 69,578.72
6,957.87
76,536.59
ROUNDED 76,530.00
6,750.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
12,000.00
15,000.00
1,445.00
35,195.00 102,000.56
10,200.06
112,200.61
ROUNDED 112,200.00
22,500.00
35,000.00
25,000.00
1,700.00
84,200.00 693,827.80
69,382.78
763,210.58
ROUNDED 763,210.00
3,214.29
8,571.43
9,285.71
2,023.81
23,095.24 117,709.95
11,771.00
129,480.95
ROUNDED 129,480.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
3,214.29
8,571.43
9,285.71
2,023.81
23,095.24 106,073.31
10,607.33
116,680.64
ROUNDED 116,680.00
9,000.00
22,000.00
16,000.00
850.00
47,850.00 634,328.07
63,432.81
697,760.88
ROUNDED 697,760.00
14,850.00
11,000.00
1,100.00
1,360.00
28,310.00 56,500.76
5,650.08
62,150.83
ROUNDED 62,150.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
14,850.00
42,500.00
15,000.00
2,720.00
75,070.00 111,239.76
11,123.98
122,363.73
ROUNDED 122,360.00
14,850.00
42,500.00
15,000.00
2,720.00
75,070.00 111,239.76
11,123.98
122,363.73
ROUNDED 122,360.00
6,750.00
10,000.00
1,500.00
850.00
19,100.00 31,359.31
3,135.93
34,495.24

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
ROUNDED 34,490.00
3,600.00
5,000.00
2,000.00
170.00
10,770.00 14,630.00
1,463.00
16,093.00
ROUNDED 16,090.00
6,750.00
10,000.00
1,500.00
850.00
19,100.00 49,651.33
4,965.13
54,616.46
ROUNDED 54,610.00
6,750.00
10,000.00
1,500.00
850.00
19,100.00 41,012.91
4,101.29
45,114.20

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
ROUNDED 45,110.00
2,700.00
8,000.00
6,000.00
170.00
16,870.00 20,332.38
2,033.24
22,365.62
ROUNDED 22,360.00
360,000.00
360,000.00
225,000.00
17,000.00
500.00
962,500.00 2,342,500.00
234,250.00
2,576,750.00
ROUNDED 2,576,750.00
360,000.00
360,000.00
225,000.00
17,000.00
500.00
962,500.00 2,352,500.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
235,250.00
2,587,750.00
ROUNDED 2,587,750.00
270,000.00
240,000.00
187,500.00
8,500.00
500.00
706,500.00 2,170,500.00
217,050.00
2,387,550.00
ROUNDED 2,387,550.00
270,000.00
240,000.00
187,500.00
8,500.00
500.00
706,500.00 2,170,500.00
217,050.00
2,387,550.00
ROUNDED 2,387,550.00
265,500.00
477,000.00
363,750.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
17,000.00
500.00
1,123,750.00 6,266,950.00
626,695.00
6,893,645.00
ROUNDED 6,893,640.00
4,500.00
12,000.00
22,500.00
850.00
500.00
40,350.00 53,300.00
5,330.00
58,630.00
ROUNDED 58,630.00
4,500.00
12,000.00
22,500.00
850.00
500.00
40,350.00 53,300.00
5,330.00
58,630.00
ROUNDED 58,630.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
4,500.00
12,000.00
22,500.00
850.00
500.00
40,350.00 52,900.00
5,290.00
58,190.00
ROUNDED 58,190.00
2,250.00
4,800.00
3,750.00
85.00
500.00
11,385.00 11,310.00
1,131.00
12,441.00
ROUNDED 12,440.00
4,500.00
8,000.00
4,000.00
1,700.00
0.00
18,200.00 18,200.00
1,820.00
20,020.00
ROUNDED 20,020.00
9,000.00
15,000.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
10,000.00
1,700.00
0.00
35,700.00 46,513.79
4,651.38
51,165.16
ROUNDED 51,160.00
9,000.00
15,000.00
10,000.00
1,700.00
0.00
35,700.00 46,513.79
4,651.38
51,165.16
ROUNDED 51,160.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
4,500.00
9,000.00
9,000.00
1,700.00
500.00
24,700.00 62,925.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
6,292.50
69,217.50
ROUNDED 69,210.00
4,500.00
10,800.00
16,500.00
1,700.00
500.00
34,000.00 33,500.00
3,350.00
36,850.00
ROUNDED 36,850.00
0.00
0.00
0.00 34,000.00
3,400.00
37,400.00
ROUNDED 37,400.00
5,400.00
10,800.00
8,625.00
425.00
500.00
25,750.00 25,250.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
2,525.00
27,775.00
ROUNDED 27,770.00
2,250.00
6,600.00
7,875.00
1,275.00
500.00
18,500.00 103,460.25
10,346.03
113,806.28
ROUNDED 113,800.00
4,500.00
10,800.00
10,500.00
1,700.00
500.00
28,000.00 52,751.39
5,275.14

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
58,026.53
ROUNDED 58,020.00
4,500.00
10,800.00
10,500.00
1,700.00
500.00
28,000.00 53,251.39
5,325.14
58,576.53
ROUNDED 58,570.00
6,750.00
12,000.00
11,250.00
1,700.00
500.00
32,200.00 34,325.00
3,432.50
37,757.50
ROUNDED 37,750.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
4,500.00
10,800.00
10,500.00
1,700.00
500.00
28,000.00 48,931.94
4,893.19
53,825.14
ROUNDED 53,820.00
4,500.00
10,800.00
10,500.00
11,900.00
500.00
38,200.00 38,200.00
3,820.00
42,020.00
ROUNDED 42,020.00
0.00
0.00
0.00 1,122.00
112.20
1,234.20
ROUNDED 1,230.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
2,250.00
4,800.00
3,750.00
85.00
500.00
11,385.00 89,529.00
8,952.90
98,481.90
ROUNDED 98,480.00
2,250.00
4,800.00
3,750.00
85.00
500.00
11,385.00 11,385.00
1,138.50
12,523.50
ROUNDED 12,520.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
9,000.00
45,000.00
32,000.00
1,700.00
500.00
88,200.00 196,625.33
19,662.53
216,287.86
ROUNDED 216,280.00
20,250.00
16,000.00
6,000.00
1,700.00
500.00
44,450.00 168,625.33
16,862.53
185,487.86
ROUNDED 185,480.00
20,250.00
16,000.00
6,000.00
1,700.00
43,950.00 168,625.33

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
16,862.53
185,487.86
ROUNDED 185,480.00
20,250.00
16,000.00
6,000.00
1,700.00
43,950.00 125,050.33
12,505.03
137,555.36
ROUNDED 137,550.00
20,250.00
16,000.00
6,000.00
1,700.00
43,950.00 125,050.33
12,505.03
137,555.36
ROUNDED 137,550.00
8,437.50
37,500.00
7,500.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
15,980.00
69,417.50 119,392.83
11,939.28
131,332.11
ROUNDED 131,330.00
9,000.00
45,000.00
32,000.00
1,700.00
87,700.00 147,680.98
14,768.10
162,449.08
ROUNDED 162,440.00
10,800.00
12,000.00
1,200.00
24,000.00 925,520.00
92,552.00
1,018,072.00
ROUNDED 1,018,070.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
20,250.00
20,000.00
10,000.00
1,700.00
51,950.00 133,092.81
13,309.28
146,402.09
ROUNDED 146,400.00
630.00
2,200.00
1,600.00
170.00
4,600.00 14,577.72
1,457.77
16,035.50
ROUNDED 16,030.00
2,250.00
8,000.00
4,000.00
85.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
14,335.00 22,353.40
2,235.34
24,588.74
ROUNDED 24,580.00
7,200.00
40,000.00
30,000.00
1,360.00
78,560.00 149,252.79
14,925.28
164,178.07
ROUNDED 164,170.00
1,350.00
8,000.00
5,000.00
255.00
14,605.00 15,105.00
1,510.50
16,615.50
ROUNDED 16,610.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
2,700.00
8,000.00
5,000.00
255.00
15,955.00 16,455.00
1,645.50
18,100.50
ROUNDED 18,100.00
2,250.00
1,800.00
600.00
255.00
4,905.00 5,938.33
593.83
6,532.17
ROUNDED 6,530.00
0.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
0.00
0.00 14,388.89
1,438.89
15,827.78
ROUNDED 15,820.00
9,000.00
18,000.00
15,000.00
1,700.00
43,700.00 44,200.00
4,420.00
48,620.00
ROUNDED 48,620.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
5,400.00
12,000.00
1,500.00
425.00
19,325.00 19,825.00
1,982.50
21,807.50
ROUNDED 21,800.00
2,250.00
6,240.00
2,250.00
170.00
10,910.00 14,903.33
1,490.33
16,393.67
ROUNDED 16,390.00
2,250.00
6,240.00
2,250.00
170.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
10,910.00 16,986.67
1,698.67
18,685.33
ROUNDED 18,680.00
4,995.00
6,240.00
5,250.00
1,700.00
18,185.00 28,821.67
2,882.17
31,703.83
ROUNDED 31,700.00
4,995.00
6,240.00
5,250.00
1,700.00
18,185.00 18,685.00
1,868.50
20,553.50
ROUNDED 20,550.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
4,995.00
6,240.00
5,250.00
1,700.00
18,185.00 18,685.00
1,868.50
20,553.50
ROUNDED 20,550.00
9,000.00
6,000.00
3,000.00
850.00
52.00
18,902.00 18,902.00
1,890.20
20,792.20
ROUNDED 20,790.00
9,000.00
6,000.00
3,000.00
850.00
52.00
18,902.00 18,902.00
1,890.20
20,792.20

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
ROUNDED 20,790.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
11,250.00
25,200.00
26,250.00
850.00
63,550.00 205,950.00
20,595.00
226,545.00
ROUNDED 226,540.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
11,250.00
25,200.00
26,250.00
850.00
63,550.00 1,280,950.00
128,095.00
1,409,045.00
ROUNDED 1,409,040.00
22,500.00
84,000.00
90,000.00
850.00
197,350.00 1,147,350.00
114,735.00
1,262,085.00
ROUNDED 1,262,080.00
54,000.00
96,000.00
135,000.00
4,250.00
289,250.00 289,750.00
28,975.00
318,725.00
ROUNDED 318,720.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
0.00
0.00 36,000.00
3,600.00
39,600.00
ROUNDED 39,600.00
0.00
0.00 27,500.00
2,750.00
30,250.00
ROUNDED 30,250.00
0.00
0.00 27,500.00
2,750.00
30,250.00
ROUNDED 30,250.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00

AHS
Upah Jumlah
(Rp) (Rp)
(6) = (1) X (4) (7) = (5) + (6)
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00
0.00
0.00 0.00
0.00
0.00
ROUNDED 0.00

up-bhn
ANALISA HARGA SATUAN
No. Uraian Satuan Harga Ongkos Transpor Potongan Harga

( Rp ) ( Rp ) (%) ( Rp )
1 2 3 4 5 6 7 = (6)/100 x 4
I TENAGAKERJA / LABOUR
Pekerja h/o 45,000.00 - ### -
Tukang Gali Tanah h/o 60,000.00 - ### -
Kepala Tukang Gali Tanah h/o 75,000.00 - ### -
Tukang Batu h/o 100,000.00 - ### -
Kepala Tukang Batu h/o 100,000.00 - ### -
Tukang Kayu h/o 60,000.00 - ### -
Kepala Tukang Kayu h/o 75,000.00 - ### -
Tukang Besi h/o 60,000.00 - ### -
Kepala Tukang Besi h/o 75,000.00 - ### -
Tukang Cat h/o 60,000.00 - ### -
Kepala Tukang Cat h/o 75,000.00 - ### -
Operator Terampil h/o - ### -
Mandor h/o 85,000.00 - ### -
II MATERIAL
PC tipe I @ 50 kg zak 120,000.00 - ### -
Semen Putih/Warna kg 3,000.00 - ### -
Batu Kali m3 165,000.00 - ### -

Batu Pecah m3 150,000.00 - ### -
Bata merah bh 750.00 - ### -
Batako bh 3,500.00 - ### -
Glass Block 20 x 20 bh 22,000.00 - ### -
Roster bh 4,500.00 - ### -
Pasir Beton m3 150,000.00 - ### -
Pasir Uruk m3 45,000.00 - ### -
Pasir Pasang m3 150,000.00 - ### -
Besi Beton (rata-rata) kg 14,500.00 - ### -

Kawat Beton kg 7,500.00 - ### -
Paku Asbes kg 10,000.00 - ### -
Paku kg 8,500.00 - ### -
Paku Seng Gelombang kg 9,500.00 - ### -
Baut Angker bh 7,500.00 - ### -
Baut & Mur bh 5,000.00 - ### -
Besi Pelat 3 mm kg 4,200.00 - ### -
Kawat Nyamuk Besi m' - ### -
Seng Gelombang BJLS 30 m2 15,000.00 - ### -

Seng Pelat BJLS 30 m2 17,000.00 - ### -
Page 101
up-bhn
Kayu Balok Kpr. Samarinda m3 4,500,000.00 - ### -

Kayu Papan Kpr. Samarinda m3 2,700,000.00 - ### -
Kayu Balok Kpr. Medan Kls II m3 3,482,500.00 - ### -
Kayu Kaso Kls II Kamper Medan 3,370,500.00
Kayu Papan Kpr. Medan m3 1,950,000.00 - ### -
Kayu Balok Borneo m3 1,150,000.00 - ### -
Kayu Papan Borneo m3 1,200,000.00 - ### -
Kayu Papan Albasia m3 600,000.00 - ### -
Triplek 4 mm lbr 37,500.00 - ### -
Triplek 6 mm lbr 65,000.00 - ### -
Multiplek 9 mm lbr 120,000.00 - ### -
Vynil / Tacon lbr 75,000.00 - ### -
Cat Tembok Venilex kg 17,500.00 - ### -

Cat Tembok Dulux kg 47,500.00
Plamur Tembok kg 6,500.00 - ### -
Cat Kayu Kilap kg 20,000.00 - ### -

Cat Kayu Dasar kg 17,500.00 - ### -
Meni Kayu kg 15,000.00 - ### -
Amplas Kayu/Besi lbr 2,000.00 - ### -
Kuas bh 4,000.00 - ### -
Cat Besi kg 24,500.00 - ### -

Cat dasar besi kg 17,500.00 - ### -
Thinner ltr 6,000.00 - ### -
Cat Solignum kg 2,000.00 - ### -
Lem Kayu kg 24,000.00 - ### -

Keramik 20 x 20 (Dinding) m2 30,000.00 - ### -
Keramik 20 x 20 (Lantai) m2 28,500.00 - ### -
Keramik 30 x 30 m2 40,000.00 30,000.00 - -
Keramik 40 x 40 m2 55,000.00 - ### -
Kaca Bening 5 mm m2 57,500.00 - ### -

Kaca Bening 3 mm m2 45,000.00 - ### -
Gypsums lbr 55,000.00 - ### -

Fibrecement 4 mm m2 16,000.00 - ### -
Engsel Jendela psg 20,000.00 - ### -
Engsel Pintu psg 25,000.00 - ### -
Hak Angin Biasa (Ramskar) psg 25,000.00 - ### -
Kunci "Union" bh 75,000.00 - ### -
Grendel Sedang bh 3,000.00 - ### -
Rambuncis bh
Door Stopper bh 15,000.00
Flush Handle bh
Kloset Jongkok bh 125,000.00 - ### -
Page 102
up-bhn
Kloset Duduk bh 1,200,000.00 - ### -

Kloset Duduk bh 2,000,000.00
Wastafel bh 950,000.00 - ### -
Kitchen Sink Stainless 1 Lubang bh 210,000.00 - ### -
Sink Tap bh 22,500.00 - ### -
Soap Dish bh 27,500.00 - ### -
Shower (Fixed) bh 60,000.00 - ### -
Shower Spray set 40,000.00 - ### -
Hand Shower set 45,000.00 - ### -
Bath Tub bh 2,000,000.00 - ### -
Mirror m2 120,000.00 - ### -
Wall Faucet ea 7,500.00 - ### -
Stop Valve (Shower) ea 85,000.00 - ### -
Bathtub Shower unit 225,000.00 - ### -
III ALAT
Molen Beton jam 20,000.00 - ### -
Vibrator Beton jam 20,000.00 - ### -
Truk Tangki Air hrn 200,000.00 - ### -
Page 103
up-bhn
Page 104
up-bhn
Fluktuasi Harga Total Keterangan

(%) ( Rp ) ( Rp )
8 9 = (8)/100 x (4) 10 = 4+5-7+9 12
- - 45,000.00
- - 60,000.00
- - 75,000.00
- - 100,000.00
- - 100,000.00
- - 60,000.00
- - 75,000.00
- - 60,000.00
- - 75,000.00
- - 60,000.00
- - 75,000.00
- - -
- - 85,000.00
- - 120,000.00
- - 3,000.00
- - 165,000.00
- - 150,000.00
- - 750.00
- - 3,500.00
- - 22,000.00
- - 4,500.00
- - 150,000.00
- - 45,000.00
- - 150,000.00
- - 14,500.00
- - 7,500.00
- - 10,000.00
- - 8,500.00
- - 9,500.00
- - 7,500.00
- - 5,000.00
- - 4,200.00
- - -
- - 15,000.00 Fumira G.680 Colorcoat

- - 17,000.00
Page 105
up-bhn
- - 4,500,000.00
- - 2,700,000.00
- - 3,482,500.00
- - 1,950,000.00
- - 1,150,000.00
- - 1,200,000.00
- - 600,000.00
- - 37,500.00
- - 65,000.00
- - 120,000.00
- - 75,000.00
- - 17,500.00 Aries
- - 6,500.00 Virgo
- - 20,000.00 Avian
- - 17,500.00
- - 15,000.00
- - 2,000.00
- - 4,000.00
- - 24,500.00 Avian
- - 17,500.00
- - 6,000.00
- - 2,000.00
- - 24,000.00
- - 30,000.00 IKAD/Mulia
- - 28,500.00
- - 70,000.00
- - 55,000.00
- - 57,500.00
- - 45,000.00
- - 55,000.00
- - 16,000.00
- - 20,000.00
- - 25,000.00
- - 25,000.00
- - 75,000.00
- - 3,000.00
-
15,000.00
-
- - 125,000.00 Toho
Page 106
up-bhn
- - 1,200,000.00 INA
- - 950,000.00
- - 210,000.00
- - 22,500.00 IRO Korea
- - 27,500.00
- - 60,000.00 OMP Korea
- - 40,000.00 Ken-Ei
- - 45,000.00
- - 2,000,000.00 Lokal Fiber
- - 120,000.00
- - 7,500.00
- - 85,000.00 FIO
- - 225,000.00 INA
- - 20,000.00
- - 20,000.00
- - 200,000.00
Page 107
up-bhn
Page 108
Nama bahan Keterangan Panjang Lebar
Sloof Beton di bawah dinding 141.12 0.20
Batu Kali dinding dalam di bawah sloof 89.56
Batu Kali dinding luar di bawah sloof 51.56
Plat beton tangga tangga utama 2.33 0.28
bordes 1 1.76 0.80
bordes 2 0.80 0.77
Plat beton tangga tangga service 0.70 0.25
bordes
Plat beton lantai dalam lantai 1
lantai 2
Dinding bata lantai 1 141.12
lantai 2 132.46
Plat beton teras garasi 5.30 4.73
teras depan 2.40 2.38
teras belakang 9.70 0.96
Atap dak di pintu masuk samping
di daerah service
Plafond lantai 1
lantai 2
atap
Urugan bangunan utama
bangunan service
lantai kerja teras
ruang dalam
pondasi plat tipe P1 1.30 1.10
tipe P2 1.10 1.10
tipe P3 1.10 1.10
tipe P4 1.25 1.10
tipe P5 1.35 1.10
kolom dari pondasi ke sloof 0.30 0.30
ring balok 141.12 0.15
Kolom utama lt.1 tipe 1 (yang panjang) 0.50 0.15
tipe 2 (yang sedang) 0.30 0.15
tipe 3 (yang agak pendek) 0.20 0.15
tipe 4 (yang L pendek)
tipe 5 (yang L panjang)
Kolom utama lt.2 tipe 1 (yang panjang) 0.50 0.15
tipe 2 (yang sedang) 0.30 0.15
tipe 3 (yang agak pendek) 0.20 0.15
tipe 4 (yang L pendek)
tipe 5 (yang L panjang)
kolom praktis lantai 1 0.15 0.15
lantai 2 0.15 0.15
keramik lantai 1 foyer
guest room
bed room
pantry
kidsplayroom
kitchen
dining room
living room
mushola
sirkulasi
toilet
keramik lantai 2 living room
library
bed room depan
bed room belakang
master bedroom
walking closet
toilet
bathroom
toilet service
servant
service area
balok beton 20/30 132.11 0.20
timbunan elevasi tanah bangunan utama
service area
railing yang lurus 10.59
yang miring 7.52
titk lampu (nyala) lantai 1
lantai 2
stop kontak lantai 1
lantai 2
stop kontak AC lantai 1
lantai 2
titik antene TV lantai 1
lantai 2
Tinggi Kuantitas Volume Satuan lain-lain
0.15 4.23 m3
40.75 m3 luas pondasi 0.105 0.35
21.27 m3 luas pondasi 0.0975 0.315
0.22 2.00 0.29 m3
0.12 0.17 m3
0.12 0.07 m3
0.12 10.00 0.21 m3
0.12 0.17 m3 luas permukaan 1.4105
0.12 18.92 m3 area 1 157.70
0.12 15.96 m3 area 2 133.02
3.55 500.98 m2
3.38 447.71 m2
0.12 3.01 m3
0.12 0.69 m3
0.12 1.12 m3
0.10 0.41 m3 area 4.13
0.10 1.26 m3 area 12.64
157.70 m3
133.02 m3
0.60 66.83 m3 area 111.39

0.60 7.58 m3 area 12.64
0.10 1.50 m3 area 15.02
0.10 15.77 m3 area 157.70
0.25 2.00 0.72 m3
0.25 15.00 4.54 m3
0.25 6.00 1.82 m3
0.25 4.00 1.38 m3
0.25 2.00 0.74 m3
1.25 29.00 3.26 m3
0.20 4.23 m3
3.55 2.00 0.53 m3
3.55 15.00 2.40 m3
3.55 6.00 0.64 m3
3.55 4.00 0.96 m3 area 0.0675
3.55 2.00 0.69 m3 area 0.0975
3.33 0.00 0.00 m3
3.33 10.00 1.50 m3
3.33 3.00 0.30 m3
3.33 3.00 0.67 m3 area 0.0675
3.33 0.00 0.00 m3 area 0.0975
3.55 13.00 1.04 m3
3.33 16.00 1.20 m3
4.68 m2 area 4.683
7.82 m2 area 7.8175
8.00 m2 area 7.9975
12.43 m2 area 12.426
8.55 m2 area 8.55
4.46 m2 area 4.455
13.06 m2 area 13.0572
11.60 m2 area 11.6048
4.58 m2 area 4.5815
11.89 m2 area 11.8888
2.20 m2 area 2.1964 89.2577
22.88 m2 area 22.8772
13.95 m2 area 13.9527
9.11 m2 area 9.105
8.26 m2 area 8.2575
12.09 m2 area 12.0898
5.14 m2 area 5.14
2.20 m2 area 2.1964
4.58 m2 area 4.5825
0.74 m2 area 0.735
2.61 m2 area 2.6106
3.86 m2 area 3.8586 85.4053 174.663
0.30 7.93 m3
0.15 16.71 m3 area 111.39
0.15 1.90 m3 area 12.64
1.00 10.59 m
1.10 8.27 m
39.00 titik
30.00 titik
15.00 titik kap 200 watt
2.00
1.00

Asfafawf

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Asfafawf

Diunggah oleh

Hak Cipta:

Format Tersedia

TOTAL BIAYA KONSTRUKSI 839,200,000

1 TERMIN I/UANG MUKA 10% 83,920,000

A PEK. PERSIAPAN & LAHAN Rp 7,465,664.29

C PEK. TANAH, STRUKTUR, DINDING Rp 609,214,198.00

D PEK. PENYELESAIAN Rp 146,315,425.05

E JASA PELAKSANAAN (10%) Rp 76,299,528.73

TOTAL BIAYA PELAKSANAAN Rp 839,294,816.07

HARGA HARGA TOTAL TOTAL

A PEK. PERSIAPAN & LAHAN

C PEK. PONDASI BETON & BATU KALI

- Bekisting & Perancah m2 18.37 35,862.50 27,166.67 658,794.13 499,051.67

JUMLAH A + B + C 26,206,697.72 16,075,420.65

D PEK. STRUKTUR BETON LT. DSR & ATAS

- Besi beton kg 1,915.49 2,845.00 2,601.79 5,449,563.36 4,983,689.31

JUMLAH D 96,973,570.37 47,188,536.10

3 Kolom beton praktis 15/15

G PEKERJAAN KUSEN, PINTU &

Qs/rt/357126703.xlsx/RAB (2) 6 dari 112

JUMLAH E + F + G + H 109,869,347.14 30,297,192.83

Qs/rt/357126703.xlsx/RAB (2) 7 dari 112

4 Cat Dinding ruang dalam m2 54.40 6,076.67 10,910.00 330,570.67 593,504.00

Qs/rt/357126703.xlsx/RAB (2) 8 dari 112

9 Material bantu : Mur,baut,klem dll. ls 1.00 250,000.00 250,000.00 0.00

N PEK. ATAP + PENUTUP ATAP

O PEK. LUAR BANGUNAN

JUMLAH J + K + L + M + N + O 85,908,826.43 19,899,352.00

J U M LAH 318,958,441.66 113,460,501.58

Qs/rt/357126703.xlsx/RAB (2) 9 dari 112

Qs/rt/357126703.xlsx/RAB (2) 13 dari 112

Qs/rt/357126703.xlsx/RAB (2) 14 dari 112

Qs/rt/357126703.xlsx/RAB (2) 15 dari 112

Qs/rt/357126703.xlsx/RAB (2) 16 dari 112

HARGA HARGA TOTAL TOTAL

A PEK. PERSIAPAN & LAHAN

C PEK. PONDASI BETON & BATU KALI

- Bekisting & Perancah m2 18.37 35,862.50 27,166.67 658,794.13 499,051.67

JUMLAH A + B + C 83,592,607.96 35,207,289.40

D PEK. STRUKTUR BETON LT. DSR & ATAS

- Besi beton kg 1,915.49 2,845.00 2,601.79 5,449,563.36 4,983,689.31

JUMLAH D 96,973,570.37 47,188,536.10

3 Kolom beton praktis 15/15

G PEKERJAAN KUSEN, PINTU &

Qs/rt/357126703.xlsx/RAB 20 dari 112

JUMLAH E + F + G + H 254,765,028.74 98,533,990.70

Qs/rt/357126703.xlsx/RAB 21 dari 112

4 Cat Dinding ruang dalam m2 1,612.77 6,076.67 10,910.00 9,800,292.19 17,595,368.27

Qs/rt/357126703.xlsx/RAB 22 dari 112

9 Material bantu : Mur,baut,klem dll. ls 1.00 250,000.00 250,000.00 0.00

N PEK. ATAP + PENUTUP ATAP

O PEK. LUAR BANGUNAN

JUMLAH J + K + L + M + N + O 100,755,212.80 45,979,051.26

J U M LAH 536,086,419.88 226,908,867.46

Qs/rt/357126703.xlsx/RAB 23 dari 112

Qs/rt/357126703.xlsx/RAB 27 dari 112

Qs/rt/357126703.xlsx/RAB 28 dari 112

Qs/rt/357126703.xlsx/RAB 29 dari 112

Qs/rt/357126703.xlsx/RAB 30 dari 112

Analisa Harga Satuan

1M2 Pekerjaan Pembersihan Lokasi

1M2 Pekerjaan Perapihan Dan Pemadatan

1M2 Pemotongan Tanah Stripping t = 10 cm

1M3 Timbunan Tanah dari Luar site

\\BITA_NT1\BQ\TEMP\357126703.xlsx.xls halaman 31 dari 112