Form Fix

REKAPITULASI
RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBANGUNAN RUKAN
LOKASI : KABUPATEN SORONG
TAHUN ANGGARAN : 2017
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp)
1 2 3
I PEKERJAAN PENDAHULUAN Rp 25,996,048.00

II PEKERJAAN TANAH Rp 54,355,174.56
III PEKERJAAN PONDASI Rp 74,897,629.29
IV PEKERJAAN BETON Rp 917,588,204.65
V PEKERJAAN DINDING & LANTAI Rp 552,433,991.13
VI PEKERJAAN KUSEN, PINTU DAN JENDELA DAN REYLING Rp 227,502,634.20
VII PEKERJAAN ATAP Rp 143,528,796.12
VIII PEKERJAAN PENGECATAN DAN PLAFOND Rp 158,549,083.03
IX PEKERJAAN ELEKTRIKAL Rp 28,569,826.00
X PEKERJAAN SANITASI Rp 61,374,820.00
XI PEKERJAAN FINISHING Rp 2,900,000.00
A JUMLAH HARGA PEKERJAAN Rp 2,247,696,206.98

DIBULATKAN Rp 2,247,000,000.00
TERBILANG :
DUA MILYAR DUA RATUS LIMA PULUH ENAM JUTA RUPIAH
SORONG, 26 MEI 2017

PT. MELIA SARI
Hendra Pinem
DIEKTUR
RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN RUKAN
LOKASI : KABUPATEN SORONG
TAHUN ANGGARAN : 2017
HARGA SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN SAT VOLUME
(Rp) (Rp)
I PEKERJAAN PENDAHULUAN
1 Pek. Pengukuran dan Pas. Bouwplank M1 72.00 80,113.00 5,768,136.00
2 Pek. Pembersihan Lokasi M 240.00 17,955.00 4,309,200.00
3 Pengadaan Listrik Kerja Ls 1.00 2,500,000.00 2,500,000.00
4 Pembuatan Gudang Alat dan Bahan M 12.00 1,118,226.00 13,418,712.00
Sub Total 25,996,048.00
II PEKERJAAN TANAH
1 Pek. Galian Tanah Pondasi Telapak 170 x 170 cm M3 156.06 64,461.00 10,059,783.66
2 Pek. Galian Tanah Pondasi Menerus M3 55.44 49,020.00 2,717,668.80
3 Pek. Urugan Kembali Bekas Galian Tanah Pondasi Telapak & Menerus M3 70.50 23,501.00 1,656,820.50
4 Pek. Urugan Pasir Alas Pondasi Telapak M3 4.34 307,515.00 1,333,077.53
5 Pek. Urugan Pasir Alas Pondasi Menerus M3 3.96 307,515.00 1,217,759.40
6 Pek. Urugan Tanah Peninggi Lantai & Dipadatkan M3 108.09 143,355.00 15,495,241.95
7 Pek. Urugan Pasir Dibawah Lantai M3 14.02 307,515.00 4,309,822.73
8 Pek. Cerucuk Mangi-Mangi Bh 150.00 117,100.00 17,565,000.00
Sub Total 54,355,174.56
III PEKERJAAN PONDASI

1 Pek. Aanstamping / Batu Kosong M3 15.84 828,050.00 13,116,312.00
2 Pek. Pasangan Pondasi Batu Gunung 1PC : 4PS M3 48.51 1,273,579.00 61,781,317.29
Sub Total 74,897,629.29
IV PEKERJAAN BETON
1 Pek. Cor Pondasi Telapak uk. 170 x 170 Cm M3 28.97 5,104,509.00 147,852,103.19
2 Pek. Sloof Beton Bertulang uk. 25/50 M3 15.25 5,140,260.00 78,388,965.00
3 Pek. Sloof Beton Bertulang uk. 15/20 M3 0.30 5,426,847.00 1,628,054.10
4 Pek. Kolom Beton Bertulang uk. 30/30 cm ( kolom utama + pedestal ) M3 21.74 8,763,875.00 190,482,823.13
5 Pek. Kolom Praktis Beton Bertulang uk. 11/11 cm (Atap) M3 1.32 9,444,747.00 12,467,066.04
6 Pek. Kolom Praktis Beton Bertulang uk. 15/15 cm M3 0.99 7,428,131.00 7,337,136.40
7 Pek. Kolom Beton Bertulang uk. 25/25 cm M3 2.00 7,793,150.00 15,586,300.00
8 Pek. Balok Beton Bertulang uk. 30/50 cm M3 18.30 6,726,070.00 123,087,081.00
9 Pek. Ringbalk Beton Bertulang uk. 15/20 cm M3 4.24 7,124,866.00 30,223,681.57
12 Pek. Cor Lantai Beton Tumbuk Tebal 10 Cm, Campuran 1PC : 3PS : 5KR M3 17.21 1,251,748.00 21,542,583.08
13 Pek. Balok Tangga Beton Bertulang uk. 25/30 cm M3 0.23 8,185,826.00 1,841,810.85
14 Pek. Cor Listplank Beton M3 0.75 3,587,420.00 2,674,780.35
15 Pek. Cor Plat Tangga dan Plat Bordes M3 5.68 5,941,770.00 33,743,311.83
16 Pek. Cor Plat Lantai Beton Bertulang Tebal 12 cm ( tul. Dia.10 - 20 cm ) M3 24.00 5,941,770.00 142,578,712.92
Sub Total 917,588,204.65
V PEKERJAAN DINDING & LANTAI

1 Pek. Pasangan Dinding Bata Merah 1/4; Campuran 1PC : 4PS M 835.41 195,766.00 163,544,874.06
2 Pek. Plesteran Dinding Tebal 15 mm; Campuran 1PC : 4PS M 1,670.82 59,091.00 98,730,424.62
3 Pek. Acian Dinding Luar Dalam M 1,670.82 19,813.00 33,103,956.66
4 Pek. Pasang Keramik Lantai 1 & Lantai 2 uk. 60 x 60 cm Granit M 514.90 470,576.00 242,299,582.40
5 Pek. Pasang Keramik Lantai Km uk. 20 x 20, anti slip M 24.65 259,885.00 6,406,165.25
6 Pek. Pasang Keramik Tangga uk 40 x 40 Motif M 11.08 183,072.00 2,028,437.76
7 Pek. Pasang Keramik Dinding 20/20 Polos Tinggi 180 cm M 22.10 285,946.00 6,320,550.38
Sub Total 552,433,991.13

HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp) (Rp)
VI PEKERJAAN KUSEN, PINTU DAN JENDELA DAN REYLING

1 Pek. Pasang Kusen Pintu & Jendela Aluminium M' 215.70 222,610.00 48,016,977.00
2 Pek. Daun Pintu Aluminium WC/KM Lengkap Bh 3.00 750,000.00 2,250,000.00
3 Pek. Pintu Panil Kayu M 22.86 480,000.00 10,972,800.00
4 Pek. Pasang Kaca t = 5 mm M 17.20 250,792.00 4,313,622.40
5 Pek. Pasang Kusen Partisi M' 327.80 222,610.00 72,971,558.00
6 Pek. Pasang Kaca t = 5 mm Partisi M 86.90 250,792.00 21,793,824.80
7 Pek. Engsel Partisi Bh 132.00 102,307.00 13,504,524.00
8 Pek. Engsel Pintu Bh 60.00 102,307.00 6,138,420.00
9 Pek. Kunci Tanam Bh 18.00 288,106.00 5,185,908.00
10 Pek. Reyling Tangga Dan Teras M' 50.65 700,000.00 35,455,000.00
11 Aksesoris Pintu Kaca Lengkap Unit 3.00 2,300,000.00 6,900,000.00
Sub Total 227,502,634.20
VII PEKERJAAN ATAP

1 Pek. Pasangan Kuda - Kuda Kayu Kls 1 M3 3.15 7,390,620.00 23,250,654.02
2 Pek. Pasangan Gording Kayu Kls 1 M 3
2.39 6,911,820.00 16,537,939.36
3 Pek. Reng Kayu Kls 1 M 319.93 131,697.00 42,133,821.21
4 Pek. Pasangan Atap Multiroof M 319.93 91,741.00 29,350,698.13
5 Pek. Pasangan Nok Atap Multiroof M 307.70 92,112.00 28,342,862.40
6 Pek. Pasangan Listplank kayu klas I M 59.00 66,319.00 3,912,821.00
Sub Total 143,528,796.12
VIII PEKERJAAN PENGECATAN DAN PLAFOND

1 Pek. Cat Dinding Tembok eksterior & interior M 1,670.82 52,117.00 87,078,125.94
2 Pek. Plafond Gypsum board t = 9 mm M 289.00 206,228.00 59,599,892.00
3 Pek. List plafond gypsum M 104.75 113,333.00 11,871,065.09
Sub Total 158,549,083.03
IX PEKERJAAN ELEKTRIKAL
1 Pek. Pasang Lampu SL Philips 23 watt Bh 39.00 203,917.00 7,952,763.00
2 Pek. Pasang Stop Kontak Bh 16.00 52,839.00 845,424.00
3 Pek. Pasang Saklar Tunggal Bh 16.00 57,427.00 918,832.00
4 Pek. Pasang Saklar Ganda Bh 5.00 52,839.00 264,195.00
5 Pek. Instalasi Listrik dan Titik Penerangan Titik 76.00 244,587.00 18,588,612.00
Sub Total 28,569,826.00
X PEKERJAAN SANITASI
1 Pek. Pasang Kloset Duduk Toto Bh 3.00 2,935,038.00 8,805,114.00
2 Pek. Pasang Kran Air 1/2" Bh 3.00 55,831.00 167,493.00
3 Pek. Pasang Floor Drain Bh 3.00 118,246.00 354,738.00
4 Pek. Instalasi Pipa Air Kotor (Disposal Padat) PVC "AW" dia. 3" M' 71.00 106,202.00 7,540,342.00
5 Pek. Instalasi Pipa Air Kotor (Disposal Cair) PVC "AW" dia. 2" M' 66.00 58,499.00 3,860,934.00
6 Pek. Instalasi Pipa Air Bersih PVC 'AW" dia. 3/4" M' 60.50 25,718.00 1,555,939.00
7 Pek. Instalasi Pipa Air Bersih PVC 'AW" dia. 1" M' 76.00 30,135.00 2,290,260.00
8 Pek. Pengadaan Mesin Pompa Unit 1.00 3,800,000.00 3,800,000.00
9 Pek. Septictank + Resapan Unit 2.00 6,500,000.00 13,000,000.00
10 Pek. Pembuatan Sumur Bor Asumsi Kedalaman 50 m Ls 1.00 20,000,000.00 20,000,000.00
Sub Total 61,374,820.00
XI PEKERJAAN FINISHING
1 Pembersihan Akhir Ls 1.00 2,900,000.00 2,900,000.00
Sub Total 2,900,000.00
DAFTAR ANALISA SATUAN PEKERJAAN
NO. JENIS PEKERJAAN UPAH BAHAN JUMLAH

(1) (2) (3) (4) (5)
PEKERJAAN PERSIAPAN
AK 100.00 m2 Pekerjaan Pengukuran Gedung

8.0000 org Pekerja @ Rp. 95,000.00 760,000.00 -
2.0000 org Mandor @ Rp. 125,000.00 250,000.00 -
0.5000 org Pengawas @ Rp. 100,000.00 50,000.00 -
2.0000 org Asisten Ahli Ukur @ Rp. 100,000.00 200,000.00 -
1.0000 hr Sewa alat ukur @ Rp. 75,000.00 75,000.00 -
JUMLAH ( BELUM PPN ) 1,335,000.00 - 1,335,000.00
OVERHEAD & PROFIT = 14 % 186,900.00 186,900.00
JUMLAH 1,521,900.00 1,521,900.00
DIBULATKAN 1,521,900.00 1,521,900.00
1.0000 m2 Pekerjaan Pengukuran

0.01 x 1,521,900.00 15,219.00 - 15,219.00
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu meranti 5/7 @ Rp. 2,500,000.00 30,000.00
03-2835-2002 0.0200 kg Paku reng @ Rp. 25,000.00 500.00
0.0070 m3 Kayu meranti papan 3/20 @ Rp. 2,500,000.00 17,500.00
0.1000 org Tukang kayu @ Rp. 110,000.00 11,000.00
0.0100 org Kepala tukang kayu @ Rp. 115,000.00 1,150.00
0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 22,275.00 48,000.00 70,275.00
OVERHEAD & PROFIT = 14 % 3,118.50 6,720.00 9,838.50
JUMLAH 25,393.50 54,720.00 80,113.50
DIBULATKAN 25,393.00 54,720.00 80,113.00
SNI 1.0000 m2 Membersihkan lapangan dan perataan

6.8 0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
03-2835-2002 0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 15,750.00 - 15,750.00
OVERHEAD & PROFIT = 14 % 2,205.00 2,205.00
JUMLAH 17,955.00 17,955.00
DIBULATKAN 17,955.00 17,955.00
SNI 1.0000 m2 Pembuatan Gudang Semen dan Peralatan

2008 1.7000 Btg Dolken kayu dia 8-10 / 400 cm @ Rp. 15,000.00 25,500.00
0.2100 m3 Kayu @ Rp. 2,000,000.00 420,000.00
0.3000 Kg Paku Biasa @ Rp. 25,000.00 7,500.00
10.5000 Kg PC @ Rp. 1,800.00 18,900.00
0.0300 m3 Pasir Beton @ Rp. 225,000.00 6,750.00
0.0500 m3 Koral @ Rp. 450,000.00 22,500.00
1.5000 Lbr Seng Gelombang @ Rp. 77,000.00 115,500.00
0.2500 Lbr Seng Plat @ Rp. 80,000.00 20,000.00
1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 344,250.00 636,650.00 980,900.00
OVERHEAD & PROFIT = 14 % 48,195.00 89,131.00 137,326.00
JUMLAH 392,445.00 725,781.00 1,118,226.00
DIBULATKAN 392,445.00 725,781.00 1,118,226.00
1.0000 bh Membuat Papan Nama Proyek 80x120 cm

A4 0.0350 m3 Kayu meranti @ Rp. 2,200,000.00 77,000.00
1.4000 m1 Seng plat lebar 90 cm @ Rp. 78,300 109,620.00
0.6000 kg Paku @ Rp. 15,000.00 9,000.00
1.5000 kg Cat kayu @ Rp. 38,375.00 57,562.50
16.8000 kg PC @ Rp. 1,200.00 20,160.00
0.0270 m3 Pasir beton @ Rp. 106,700 2,880.90
0.0405 m3 Kerikil beton @ Rp. 220,000.00 8,910.00
0.0175 org Tukang batu @ Rp. 80,000.00 1,400.00
1.0000 org Tukang cat @ Rp. 80,000.00 80,000.00
(1) (2) (3) (4) (5)
2.1000 org Pekerja @ Rp. 70,000.00 147,000.00
1.0050 org Mandor @ Rp. 120,000.00 120,000.00
JUMLAH ( BELUM PPN ) 428,400.00 285,133.40 713,533.40
OVERHEAD & PROFIT = 14 % 59,976.00 39,918.68 71,353.34
JUMLAH 488,376.00 325,052.08 784,886.74
DIBULATKAN 488,376.00 325,052.00 784,886.00
SNI 1.0000 m2 Pembuatan jalan sementara, tebal 25 cm

6.16 0.2750 m3 Batu belah @ Rp. 79,700.00 21,917.50
0.0300 m3 Kerikil @ Rp. 220,000.00 6,600.00
0.0500 m3 Pasir @ Rp. 120,000.00 6,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.1000 org Mandor @ Rp. 120,000.00 12,000.00
JUMLAH ( BELUM PPN ) 82,000.00 34,517.50 116,517.50
OVERHEAD & PROFIT = 14 % 11,480.00 4,832.45 11,651.75
JUMLAH 93,480.00 39,349.95 128,169.25
DIBULATKAN 93,480.00 39,349.00 128,169.00
SNI 1.0000 m1 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
6.2 1.2500 btg Dolken kayu 8 - 10/400 cm @ Rp. 10,000.00 12,500.00
03-2835-2002 2.5000 kg PC @ Rp. 1,200.00 3,000.00
1.2000 lbr Seng gelombang 2"-5" BJLS 24 @ Rp. 27,000.00 32,400.00
0.0050 m3 Pasir beton @ Rp. 95,000.00 475.00
0.0250 m3 Kaso 5/7 kayu meranti @ Rp. 2,200,000.00 55,000.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 15,000.00 900.00
0.4000 kg Meni besi @ Rp. 17,500.00 7,000.00
0.4000 org Pekerja @ Rp. 70,000.00 28,000.00
0.0200 org Mandor @ Rp. 120,000.00 2,400.00
JUMLAH ( BELUM PPN ) 38,400.00 113,255.00 151,655.00
OVERHEAD & PROFIT = 14 % 5,376.00 15,855.70 21,231.70
JUMLAH 43,776.00 129,110.70 172,886.70
DIBULATKAN 43,776.00 129,110.00 172,886.00
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp. 95,000.00 38,000.00
0.0400 org Mandor @ Rp. 125,000.00 5,000.00
JUMLAH ( BELUM PPN ) 43,000.00 - 43,000.00
OVERHEAD & PROFIT = 14 % 6,020.00 6,020.00
JUMLAH 49,020.00 49,020.00
DIBULATKAN 49,020.00 49,020.00
SNI 1.0000 m3 Galian tanah biasa sedalam 1 - 2 meter

6.2 0.5260 org Pekerja @ Rp. 95,000.00 49,970.00
0.0526 org Mandor @ Rp. 125,000.00 6,575.00
JUMLAH ( BELUM PPN ) 56,545.00 - 56,545.00
OVERHEAD & PROFIT = 14 % 7,916.30 7,916.30
JUMLAH 64,461.30 64,461.30
DIBULATKAN 64,461.00 64,461.00

6.3 0.7350 org Pekerja @ Rp. 95,000.00 69,825.00
0.0735 org Mandor @ Rp. 125,000.00 9,187.50
JUMLAH ( BELUM PPN ) 79,012.50 - 79,012.50
OVERHEAD & PROFIT = 14 % 11,061.75 11,061.75
JUMLAH 90,074.25 90,074.25
DIBULATKAN 90,074.00 90,074.00
SNI 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

6.4 0.6250 org Pekerja @ Rp. 70,000.00 43,750.00
0.0620 org Mandor @ Rp. 120,000.00 7,440.00
JUMLAH ( BELUM PPN ) 51,190.00 - 51,190.00
OVERHEAD & PROFIT = 14 % 5,119.00 5,119.00
JUMLAH 56,309.00 56,309.00
DIBULATKAN 56,309.00 56,309.00
SNI 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

6.5 1.2500 org Pekerja @ Rp. 70,000.00 87,500.00
0.1250 org Mandor @ Rp. 120,000.00 15,000.00
JUMLAH ( BELUM PPN ) 102,500.00 - 102,500.00
OVERHEAD & PROFIT = 14 % 10,250.00 10,250.00
JUMLAH 112,750.00 112,750.00
(1) (2) (3) (4) (5)
DIBULATKAN 112,750.00 112,750.00
SNI 1.0000 m3 Galian tanah lumpur sedalam 1 meter

6.6 0.8230 org Pekerja @ Rp. 70,000.00 57,610.00
0.0830 org Mandor @ Rp. 120,000.00 9,960.00
JUMLAH ( BELUM PPN ) 67,570.00 - 67,570.00
OVERHEAD & PROFIT = 14 % 6,757.00 6,757.00
JUMLAH 74,327.00 74,327.00
DIBULATKAN 74,327.00 74,327.00
Mod. SNI 6.3 1.0000 m1 Membuat sumur

2.0000 bh Buis beton D. 80 cm @ Rp. 47,500.00 95,000.00
1.0000 org Tukang gali sumur @ Rp. 80,000.00 80,000.00
0.7350 org Pekerja @ Rp. 70,000.00 51,450.00
0.0735 org Mandor @ Rp. 120,000.00 8,820.00
JUMLAH ( BELUM PPN ) 140,270.00 95,000.00 235,270.00
OVERHEAD & PROFIT = 14 % 14,027.00 9,500.00 23,527.00
JUMLAH 154,297.00 104,500.00 258,797.00
DIBULATKAN 154,297.00 104,500.00 258,797.00
A6 1.0000 m3 Mengangkut tanah sejauh 30 meter

0.3300 org Pekerja @ Rp. 70,000.00 23,100.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,300.00 24,300.00
OVERHEAD & PROFIT = 14 % 2,430.00 2,430.00
JUMLAH 26,730.00 26,730.00
DIBULATKAN 26,730.00 26,730.00
SNI 1.0000 m3 Pembuangan tanah sejauh 150 meter

6.8 0.5160 org Pekerja @ Rp. 70,000.00 36,120.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 42,120.00 - 42,120.00
OVERHEAD & PROFIT = 14 % 4,212.00 4,212.00
JUMLAH 46,332.00 46,332.00
DIBULATKAN 46,332.00 46,332.00
A14 1.0000 m3 Membuang tanah dengan menghampar

0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 18,700.00 18,700.00
OVERHEAD & PROFIT = 14 % 1,870.00 1,870.00
JUMLAH 20,570.00 20,570.00
DIBULATKAN 20,570.00 20,570.00
SNI 1.0000 m3 Urug kembali bekas galian

6.9 0.1920 org Pekerja @ Rp. 95,000.00 18,240.00
0.0190 org Mandor @ Rp. 125,000.00 2,375.00
JUMLAH ( BELUM PPN ) 20,615.00 20,615.00
OVERHEAD & PROFIT = 14 % 2,886.10 2,886.10
JUMLAH 23,501.10 23,501.10
DIBULATKAN 23,501.00 23,501.00
1.0000 m2 Meratakan tanah ditumbuk halus

0.2500 org Pekerja @ Rp. 95,000.00 23,750.00
0.0100 org Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 25,000.00 25,000.00
OVERHEAD & PROFIT = 14 % 3,500.00 3,500.00
JUMLAH 28,500.00 28,500.00
DIBULATKAN 28,500.00 28,500.00
A18 1.0000 m3 Urug pasir

1.2000 m3 Pasir urug @ Rp. 200,000.00 240,000.00
0.3000 org Pekerja @ Rp. 95,000.00 28,500.00
0.0100 org Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 29,750.00 240,000.00 269,750.00
OVERHEAD & PROFIT = 14 % 4,165.00 33,600.00 37,765.00
JUMLAH 33,915.00 273,600.00 307,515.00
DIBULATKAN 33,915.00 273,600.00 307,515.00
MOD 1.0000 m3 Urug tanah mendatangkan

A18 1.2000 m3 Tanah urug @ Rp. 80,000.00 96,000.00
0.3000 org Pekerja @ Rp. 95,000.00 28,500.00
0.0100 org Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 29,750.00 96,000.00 125,750.00
OVERHEAD & PROFIT = 14 % 4,165.00 13,440.00 17,605.00
(1) (2) (3) (4) (5)
JUMLAH 33,915.00 109,440.00 143,355.00
DIBULATKAN 33,915.00 109,440.00 143,355.00
SNI 1.0000 m3 Urugan sirtu

6.15 1.2000 m3 Sirtu @ Rp. 135,000.00 162,000.00
0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 20,500.00 162,000.00 182,500.00
OVERHEAD & PROFIT = 14 % 2,050.00 16,200.00 18,250.00
JUMLAH 22,550.00 178,200.00 200,750.00
DIBULATKAN 22,550.00 178,200.00 200,750.00
SNI 1.0000 m3 Pemasangan lapisan ijuk

6.14 1.2000 m3 Ijuk @ Rp. 75,000.00 90,000.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 12,300.00 90,000.00 102,300.00
OVERHEAD & PROFIT = 14 % 1,230.00 9,000.00 10,230.00
JUMLAH 13,530.00 99,000.00 112,530.00
DIBULATKAN 13,530.00 99,000.00 112,530.00
(1) (2) (3) (4) (5)
PEKERJAAN PASANGAN
SNI 1.0000 m3 Pasangan pondasi batu kosong

6.14 1.2000 m3 Batu belah 15/20 cm @ Rp. 450,000.00 540,000.00
03-2836-2002 0.3000 m3 Pasir urug @ Rp. 200,000.00 60,000.00
0.0390 org Kepala tukang batu @ Rp. 115,000.00 4,485.00
0.7800 org Pekerja @ Rp. 95,000.00 74,100.00
0.0390 org Mandor @ Rp. 125,000.00 4,875.00
JUMLAH ( BELUM PPN ) 126,360.00 600,000.00 726,360.00
OVERHEAD & PROFIT = 14 % 17,690.40 84,000.00 101,690.40
JUMLAH 144,050.40 684,000.00 828,050.40
DIBULATKAN 144,050.00 684,000.00 828,050.00
SNI 1.0000 m3 Pasangan pondasi 1 Kp : 1 Sm : 1 Ps

6.9 1.1000 m3 Batu belah (hitam) 15/20 cm @ Rp. 100,000.00 110,000.00
03-2836-2002 0.2290 m3 Kapur pasang @ Rp. 72,500.00 16,602.50
0.2290 m3 Semen merah @ Rp. 80,000.00 18,320.00
0.5440 m3 Pasir pasang @ Rp. 120,000.00 65,280.00
1.5000 org Pekerja @ Rp. 70,000.00 105,000.00
0.0750 org Mandor @ Rp. 120,000.00 9,000.00
JUMLAH ( BELUM PPN ) 168,000.00 210,202.50 378,202.50
OVERHEAD & PROFIT = 14 % 16,800.00 21,020.25 37,820.25
JUMLAH 184,800.00 231,222.75 416,022.75
DIBULATKAN 184,800.00 231,222.00 416,022.00
1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 5 Ps

1.2000 m3 Batu belah (hitam) 15/20 cm @ Rp. 100,000.00 120,000.00
95.4200 kg PC @ Rp. 1,200.00 114,504.00
0.2290 m3 Kapurr pasang @ Rp. 72,500.00 16,602.50
0.3820 m3 Pasir pasang @ Rp. 120,000.00 45,840.00
1.5000 org Pekerja @ Rp. 70,000.00 105,000.00
0.0750 org Mandor @ Rp. 120,000.00 9,000.00
JUMLAH ( BELUM PPN ) 168,000.00 296,946.50 464,946.50
OVERHEAD & PROFIT = 14 % 16,800.00 29,694.65 46,494.65
JUMLAH 184,800.00 326,641.15 511,441.15
DIBULATKAN 184,800.00 326,641.00 511,441.00
SNI 1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 10 Ps

6.12 1.1000 m3 Batu belah (hitam) 15/20 cm @ Rp. 100,000.00 110,000.00
03-2835-2002 61.0000 kg PC @ Rp. 1,200.00 73,200.00
0.1470 m3 Kapurr pasang @ Rp. 72,500.00 10,657.50
0.4920 m3 Pasir pasang @ Rp. 120,000.00 59,040.00
1.5000 org Pekerja @ Rp. 70,000.00 105,000.00
0.0750 org Mandor @ Rp. 120,000.00 9,000.00
JUMLAH ( BELUM PPN ) 168,000.00 252,897.50 420,897.50
OVERHEAD & PROFIT = 14 % 16,800.00 25,289.75 42,089.75
JUMLAH 184,800.00 278,187.25 462,987.25
DIBULATKAN 184,800.00 278,187.00 462,987.00
SNI 1.0000 m3 Pasangan pondasi 1 Pc : 4 Ps

6.5 1.1000 m3 Batu belah 15/20 cm @ Rp. 450,000.00 495,000.00
03-2836-2002 163.000 kg PC @ Rp. 1,800.00 293,400.00
0.5200 m3 Pasir pasang @ Rp. 200,000.00 104,000.00
1.5000 org Pekerja @ Rp. 95,000.00 142,500.00
0.0750 org Mandor @ Rp. 125,000.00 9,375.00
JUMLAH ( BELUM PPN ) 224,775.00 892,400.00 1,117,175.00
OVERHEAD & PROFIT = 14 % 31,468.50 124,936.00 156,404.50
JUMLAH 256,243.50 1,017,336.00 1,273,579.50
DIBULATKAN 256,243.00 1,017,336.00 1,273,579.00
SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Kp : 10 Ps

6.15 70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 800.00 56,000.00
03-2837-2002 4.5000 kg PC @ Rp. 1,200.00 5,400.00
(1) (2) (3) (4) (5)
0.0150 m3 Kapur pasang @ Rp. 72,500.00 1,087.50
0.0500 m3 Pasir pasang @ Rp. 120,000.00 6,000.00
0.3200 org Pekerja @ Rp. 70,000.00 22,400.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 33,200.00 68,487.50 101,687.50
OVERHEAD & PROFIT = 14 % 3,320.00 6,848.75 10,168.75
JUMLAH 36,520.00 75,336.25 111,856.25
DIBULATKAN 36,520.00 75,336.00 111,856.00
SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

6.11 70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 1,400.00 98,000.00
03-2837-2002 11.5000 kg PC @ Rp. 1,800.00 20,700.00
0.0430 m3 Pasir pasang @ Rp. 200,000.00 8,600.00
0.3200 org Pekerja @ Rp. 95,000.00 30,400.00
0.0150 org Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 44,425.00 127,300.00 171,725.00
OVERHEAD & PROFIT = 14 % 6,219.50 17,822.00 24,041.50
JUMLAH 50,644.50 145,122.00 195,766.50
DIBULATKAN 50,644.00 145,122.00 195,766.00
SNI 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 Kp : 10 Ps

03-2837-2002 10.0800 kg PC @ Rp. 1,200.00 12,096.00
0.0275 m3 Kapur pasang @ Rp. 72,500.00 1,993.75
0.0925 m3 Pasir pasang @ Rp. 120,000.00 11,100.00
0.6500 org Pekerja @ Rp. 70,000.00 45,500.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 67,100.00 137,189.75 204,289.75
OVERHEAD & PROFIT = 14 % 6,710.00 13,718.98 20,428.98
JUMLAH 73,810.00 150,908.73 224,718.73
DIBULATKAN 73,810.00 150,908.00 224,718.00
SNI 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps

03-2837-2002 26.4500 kg PC @ Rp. 1,200.00 31,740.00
0.0980 m3 Pasir pasang @ Rp. 120,000.00 11,760.00
0.6500 org Pekerja @ Rp. 70,000.00 45,500.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 67,100.00 155,500.00 222,600.00
OVERHEAD & PROFIT = 14 % 6,710.00 15,550.00 22,260.00
JUMLAH 73,810.00 171,050.00 244,860.00
DIBULATKAN 73,810.00 171,050.00 244,860.00
SNI 1.0000 m2 Pasangan dinding bataco

6.18 12.5000 bh Bataco @ Rp. 2,000.00 25,000.00
12.5000 kg PC @ Rp. 1,200.00 15,000.00
0.0400 m3 Pasir pasang @ Rp. 120,000.00 4,800.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 47,000.00 44,800.00 91,800.00
OVERHEAD & PROFIT = 14 % 4,700.00 4,480.00 9,180.00
JUMLAH 51,700.00 49,280.00 100,980.00
DIBULATKAN 51,700.00 49,280.00 100,980.00
SNI 1.0000 m2 Pasangan roster 25/25 cm

6.19 16.0000 bh Roster 25/25 cm @ Rp. 5,000.00 80,000.00
12.5000 kg PC @ Rp. 1,200.00 15,000.00
0.0400 m3 Pasir pasang @ Rp. 120,000.00 4,800.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 47,000.00 99,800.00 146,800.00
(1) (2) (3) (4) (5)
OVERHEAD & PROFIT = 14 % 4,700.00 9,980.00 14,680.00
JUMLAH 51,700.00 109,780.00 161,480.00
DIBULATKAN 51,700.00 109,780.00 161,480.00
SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 2 Ps

6.11 70.0000 bh Bata merah 5 x 11 x 22 cm @ Rp. 1,400.00 98,000.00
18.9500 kg PC @ Rp. 1,800.00 34,110.00
0.0380 m3 Pasir pasang @ Rp. 200,000.00 7,600.00
0.3000 org Pekerja @ Rp. 95,000.00 28,500.00
0.0150 org Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 42,525.00 139,710.00 182,235.00
OVERHEAD & PROFIT = 14 % 5,953.50 19,559.40 25,512.90
JUMLAH 48,478.50 159,269.40 207,747.90
DIBULATKAN 48,478.00 159,269.00 207,747.00
PEKERJAAN BETON
SNI 1.0000 m3 Membuat pondasi beton bertulang (160 kg besi + bekisting)

A.4.1.1.28-2008 0.2000 m3 Kayu klas III @ Rp. 2,000,000.00 400,000.00
1.5000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 37,500.00
0.4000 ltr Minyak bekisting @ Rp. 35,000.00 14,000.00
168.6321 kg Besi beton @ Rp. 12,000.00 2,023,584.61
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
336.0000 kg Semen portland @ Rp. 1,800.00 604,800.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
1.0500 org Tukang besi @ Rp. 110,000.00 115,500.00
5.3000 org Pekerja @ Rp. 95,000.00 503,500.00
0.2650 org Mandor @ Rp. 125,000.00 33,125.00
JUMLAH ( BELUM PPN ) 855,505.00 3,622,134.61 4,477,639.61
OVERHEAD & PROFIT = 14 % 119,770.70 507,098.85 626,869.55
JUMLAH 975,275.70 4,129,233.46 5,104,509.16
DIBULATKAN 975,275.00 4,129,233.00 5,104,509.00
SNI 1.0000 m3 Membuat sloof beton bertulang (144 kg besi + bekisting)

2.0000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 50,000.00
148.8192 kg Besi beton @ Rp. 12,000.00 1,785,830.16
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
5.6500 org Pekerja @ Rp. 95,000.00 536,750.00
0.2830 org Mandor @ Rp. 125,000.00 35,375.00
JUMLAH ( BELUM PPN ) 965,120.00 3,543,880.16 4,509,000.16
OVERHEAD & PROFIT = 14 % 135,116.80 496,143.22 631,260.02
JUMLAH 1,100,236.80 4,040,023.38 5,140,260.18
DIBULATKAN 1,100,236.00 4,040,023.00 5,140,260.00

2.0000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 50,000.00
233.7641 kg Besi beton @ Rp. - -
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
5.6500 org Pekerja @ Rp. 95,000.00 536,750.00
0.2830 org Mandor @ Rp. 125,000.00 35,375.00
JUMLAH ( BELUM PPN ) 965,120.00 1,758,050.00 2,723,170.00
(1) (2) (3) (4) (5)
OVERHEAD & PROFIT = 14 % 135,116.80 246,127.00 381,243.80
JUMLAH 1,100,236.80 2,004,177.00 3,104,413.80
DIBULATKAN 1,100,236.00 2,004,177.00 3,104,413.00
(1) (2) (3) (4) (5)

2.0000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 50,000.00
169.7686 kg Besi beton @ Rp. 12,000.00 2,037,222.96
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
5.6500 org Pekerja @ Rp. 95,000.00 536,750.00
0.2830 org Mandor @ Rp. 125,000.00 35,375.00
JUMLAH ( BELUM PPN ) 965,120.00 3,795,272.96 4,760,392.96
OVERHEAD & PROFIT = 14 % 135,116.80 531,338.21 666,455.01
JUMLAH 1,100,236.80 4,326,611.17 5,426,847.97
DIBULATKAN 1,100,236.00 4,326,611.00 5,426,847.00
SNI 1.0000 m3 Membuat kolom beton bertulang ( 244 kg besi + bekisting)

4.0000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 100,000.00
244.6950 kg Besi beton @ Rp. 12,000.00 2,936,339.73
4.5000 kg Kawat beton @ Rp. 25,000.00 112,500.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
0.1500 m3 Kayu klas II balok @ Rp. 2,500,000.00 375,000.00
3.5000 lbr Plywood 9 mm @ Rp. 200,000.00 700,000.00
20.0000 btg Dolken kayu (8-10) cm, panjang 4 m @ Rp. 15,000.00 300,000.00
7.0500 org Pekerja @ Rp. 95,000.00 669,750.00
0.3530 org Mandor @ Rp. 125,000.00 44,125.00
JUMLAH ( BELUM PPN ) 1,202,970.00 6,484,639.73 7,687,609.73
OVERHEAD & PROFIT = 14 % 168,415.80 907,849.56 1,076,265.36
JUMLAH 1,371,385.80 7,392,489.30 8,763,875.10
DIBULATKAN 1,371,385.00 7,392,489.00 8,763,875.00
SNI 1.0000 m3 Membuat kolom beton bertulang (200 kg besi + bekisting)
3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
226.4331 kg Besi beton @ Rp. 12,000.00 2,717,196.96
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
5.3000 org Pekerja @ Rp. 95,000.00 503,500.00
0.2650 org Mandor @ Rp. 125,000.00 33,125.00
JUMLAH ( BELUM PPN ) 855,850.00 5,980,246.96 6,836,096.96
OVERHEAD & PROFIT = 14 % 119,819.00 837,234.57 957,053.57
JUMLAH 975,669.00 6,817,481.53 7,793,150.53
DIBULATKAN 975,669.00 6,817,481.00 7,793,150.00

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
347.1639 kg Besi beton @ Rp. 12,000.00 4,165,966.36
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
(1) (2) (3) (4) (5)
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
5.3000 org Pekerja @ Rp. 95,000.00 503,500.00
0.2650 org Mandor @ Rp. 125,000.00 33,125.00
JUMLAH ( BELUM PPN ) 855,850.00 7,429,016.36 8,284,866.36
OVERHEAD & PROFIT = 14 % 119,819.00 1,040,062.29 1,159,881.29
JUMLAH 975,669.00 8,469,078.65 9,444,747.65
DIBULATKAN 975,669.00 8,469,078.00 9,444,747.00
(1) (2) (3) (4) (5)

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
199.7504 kg Besi beton @ Rp. 12,000.00 2,397,004.43
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
5.3000 org Pekerja @ Rp. 95,000.00 503,500.00
0.2650 org Mandor @ Rp. 125,000.00 33,125.00
JUMLAH ( BELUM PPN ) 855,850.00 5,660,054.43 6,515,904.43
OVERHEAD & PROFIT = 14 % 119,819.00 792,407.62 912,226.62
JUMLAH 975,669.00 6,452,462.05 7,428,131.05
DIBULATKAN 975,669.00 6,452,462.00 7,428,131.00
SNI 1.0000 m3 Membuat balok beton bertulang ( 168 kg besi + bekisting)

2008 0.3200 m3 Kayu klas III @ Rp. 2,000,000.00 640,000.00
3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
138.3947 kg Besi beton @ Rp. 12,000.00 1,660,736.96
3.0000 kg Kawat beton @ Rp. 25,000.00 75,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,047,045.00 4,853,016.96 5,900,061.96
OVERHEAD & PROFIT = 14 % 146,586.30 679,422.37 826,008.67
JUMLAH 1,193,631.30 5,532,439.33 6,726,070.63
DIBULATKAN 1,193,631.00 5,532,439.00 6,726,070.00
SNI 1.0000 m3 Membuat balok beton bertulang (250 kg besi + bekisting)

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
259.2645 kg Besi beton @ Rp. 12,000.00 3,111,174.40
2.2500 kg Kawat beton @ Rp. 25,000.00 56,250.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,047,045.00 6,133,504.40 7,180,549.40
OVERHEAD & PROFIT = 14 % 146,586.30 858,690.62 1,005,276.92
JUMLAH 1,193,631.30 6,992,195.02 8,185,826.32
DIBULATKAN 1,193,631.00 6,992,195.00 8,185,826.00
SNI 1.0000 m3 Membuat Ringbalk beton bertulang (160 kg besi + bekisting)

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
169.7686 kg Besi beton @ Rp. 12,000.00 2,037,222.96
(1) (2) (3) (4) (5)
2.0000 kg Kawat beton @ Rp. 25,000.00 50,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,045,380.00 5,204,502.96 6,249,882.96
OVERHEAD & PROFIT = 14 % 146,353.20 728,630.41 874,983.61
JUMLAH 1,191,733.20 5,933,133.37 7,124,866.57
DIBULATKAN 1,191,733.00 5,933,133.00 7,124,866.00
3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
187.9446 kg Besi beton @ Rp. 12,000.00 2,255,335.76
2.0000 kg Kawat beton @ Rp. 25,000.00 50,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,045,380.00 5,422,615.76 6,467,995.76
OVERHEAD & PROFIT = 14 % 146,353.20 759,166.21 905,519.41
JUMLAH 1,191,733.20 6,181,781.97 7,373,515.17
DIBULATKAN 1,191,733.00 6,181,781.00 7,373,515.00
3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
231.7810 kg Besi beton @ Rp. 12,000.00 2,781,372.24
2.0000 kg Kawat beton @ Rp. 25,000.00 50,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,045,380.00 5,948,652.24 6,994,032.24
OVERHEAD & PROFIT = 14 % 146,353.20 832,811.31 979,164.51
JUMLAH 1,191,733.20 6,781,463.55 7,973,196.75
DIBULATKAN 1,191,733.00 6,781,463.00 7,973,196.00
(1) (2) (3) (4) (5)

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
211.6987 kg Besi beton @ Rp. 12,000.00 2,540,384.69
2.0000 kg Kawat beton @ Rp. 25,000.00 50,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,045,380.00 5,556,464.69 6,601,844.69
OVERHEAD & PROFIT = 14 % 146,353.20 777,905.06 924,258.26
JUMLAH 1,191,733.20 6,334,369.75 7,526,102.95
DIBULATKAN 1,191,733.00 6,334,369.00 7,526,102.00

3.2000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 80,000.00
- kg Besi beton @ Rp. 12,000.00 -
2.0000 kg Kawat beton @ Rp. 25,000.00 50,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
2.8000 lbr Plywood 9 mm @ Rp. 200,000.00 560,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 1,045,380.00 3,016,080.00 4,061,460.00
OVERHEAD & PROFIT = 14 % 146,353.20 422,251.20 568,604.40
JUMLAH 1,191,733.20 3,438,331.20 4,630,064.40
DIBULATKAN 1,191,733.00 3,438,331.00 4,630,064.00
SNI 1.0000 m3 Membuat plat beton bertulang ( 65 kg besi + bekisting)

0.0400 m3 Kayu klas III @ Rp. 2,000,000.00 80,000.00
0.4000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 10,000.00
0.2000 liter Minyak bekisting @ Rp. 3,300.00 660.00
65.9212 kg Besi beton polos @ Rp. 12,000.00 791,054.69
3.0000 kg Kawat beton @ Rp. 25,000.00 75,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
0.3500 lbr Plywood 9 mm @ Rp. 200,000.00 70,000.00
0.3330 org Kepala tukang @ Rp. 115,000.00 38,295.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 901,845.00 2,245,014.69 3,146,859.69
OVERHEAD & PROFIT = 14 % 126,258.30 314,302.06 440,560.36
JUMLAH 1,028,103.30 2,559,316.75 3,587,420.05
DIBULATKAN 1,028,103.00 2,559,316.00 3,587,420.00
SNI 1.0000 m3 Membuat plat beton bertulang ( 225 kg besi + bekisting)

0.0400 m3 Kayu klas III @ Rp. 2,000,000.00 80,000.00
0.4000 kg Paku 5 cm - 12 cm @ Rp. 25,000.00 10,000.00
0.2000 liter Minyak bekisting @ Rp. 3,300.00 660.00
225.4229 kg Besi beton polos @ Rp. 12,000.00 2,705,074.69
(1) (2) (3) (4) (5)
3.0000 kg Kawat beton @ Rp. 25,000.00 75,000.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
0.8100 m3 Kerikil @ Rp. 450,000.00 364,500.00
0.3500 lbr Plywood 9 mm @ Rp. 200,000.00 70,000.00
6.3500 org Pekerja @ Rp. 95,000.00 603,250.00
0.3180 org Mandor @ Rp. 125,000.00 39,750.00
JUMLAH ( BELUM PPN ) 901,845.00 4,310,234.69 5,212,079.69
OVERHEAD & PROFIT = 14 % 126,258.30 603,432.86 729,691.16
JUMLAH 1,028,103.30 4,913,667.55 5,941,770.85
DIBULATKAN 1,028,103.00 4,913,667.00 5,941,770.00
(1) (2) (3) (4) (5)
SNI 1.0000 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr

6.13 336.000 kg PC @ Rp. 1,800.00 604,800.00
0.5400 m3 Pasir beton @ Rp. 225,000.00 121,500.00
2.0000 org Pekerja @ Rp. 95,000.00 190,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 245,025.00 1,090,800.00 1,335,825.00
OVERHEAD & PROFIT = 14 % 34,303.50 152,712.00 187,015.50
JUMLAH 279,328.50 1,243,512.00 1,522,840.50
DIBULATKAN 279,328.00 1,243,512.00 1,522,840.00
SNI 1.0000 m3 Membuat beton tumbuk, 1 Pc : 3 Ps : 5 Kr

6.1 218.000 kg PC @ Rp. 1,800.00 392,400.00
0.5200 m3 Pasir beton @ Rp. 225,000.00 117,000.00
1.6500 org Pekerja @ Rp. 95,000.00 156,750.00
0.0800 org Mandor @ Rp. 125,000.00 10,000.00
JUMLAH ( BELUM PPN ) 197,125.00 900,900.00 1,098,025.00
OVERHEAD & PROFIT = 14 % 27,597.50 126,126.00 153,723.50
JUMLAH 224,722.50 1,027,026.00 1,251,748.50
DIBULATKAN 224,722.00 1,027,026.00 1,251,748.00
PEKERJAAN PELESTERAN
G.50.q 1.0000 m2 Plesteran batu kali 1pc:4ps

6.5110 kg PC @ Rp. 1,200.00 7,813.20
0.0209 m3 Pasir pasang @ Rp. 120,000.00 2,508.00
0.0200 org Kep. Tk. Batu @ Rp. 100,000.00 2,000.00
0.4000 org Pekerja @ Rp. 70,000.00 28,000.00
0.0200 org Mandor @ Rp. 120,000.00 2,400.00
JUMLAH ( BELUM PPN ) 48,400.00 10,321.20 58,721.20
OVERHEAD & PROFIT = 14 % 4,840.00 1,032.12 5,872.12
JUMLAH 53,240.00 11,353.32 64,593.32
DIBULATKAN 53,240.00 11,353.00 64,593.00
SNI 1.0000 m2 Plesteran 1 Pc : 3 Kp : 10 Ps, tebal 15 mm

6.9 1.8400 kg PC @ Rp. 1,200.00 2,208.00
03-2837-2002 0.0060 m3 Kapurr pasang @ Rp. 72,500.00 435.00
0.0140 m3 Pasir pasang @ Rp. 120,000.00 1,680.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM TERMASUK PPN ) 28,700.00 4,323.00 33,023.00
OVERHEAD & PROFIT = 14 % 2,870.00 432.30 3,302.30
JUMLAH 31,570.00 4,755.30 36,325.30
DIBULATKAN 31,570.00 4,755.00 36,325.00
SNI 1.0000 m2 Plesteran 1 Pc : 4 Ps, tebal 15 mm
6.4 5.2000 kg PC @ Rp. 1,800.00 9,360.00
03-2837-2002 0.0200 m3 Pasir pasang @ Rp. 200,000.00 4,000.00
0.2000 org Pekerja @ Rp. 95,000.00 19,000.00
0.0100 org Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 38,475.00 13,360.00 51,835.00
OVERHEAD & PROFIT = 14 % 5,386.50 1,870.40 7,256.90
JUMLAH 43,861.50 15,230.40 59,091.90
DIBULATKAN 43,861.00 15,230.00 59,091.00
SNI 1.0000 m2 Plesteran beton 1 Pc : 3 Ps, tebal 15 mm

6.30 7.0700 kg PC @ Rp. 1,200.00 8,484.00
03-2837-2002 0.0210 m3 Pasir pasang @ Rp. 120,000.00 2,520.00
0.2600 org Pekerja @ Rp. 70,000.00 18,200.00
0.0130 org Mandor @ Rp. 120,000.00 1,560.00
JUMLAH ( BELUM PPN ) 37,760.00 11,004.00 48,764.00
OVERHEAD & PROFIT = 14 % 3,776.00 1,100.40 4,876.40
JUMLAH 41,536.00 12,104.40 53,640.40
(1) (2) (3) (4) (5)
DIBULATKAN 41,536.00 12,104.00 53,640.00
SNI 1.0000 m1 Plesteran skoneng 1 Pc : 2 Ps ( untuk gedung )

6.31 0.5000 kg PC @ Rp. 1,200.00 600.00
03-2837-2002 0.0020 m3 Pasir pasang @ Rp. 120,000.00 240.00
0.0570 org Pekerja @ Rp. 70,000.00 3,990.00
0.0020 org Mandor @ Rp. 120,000.00 240.00
JUMLAH ( BELUM PPN ) 11,070.00 840.00 11,910.00
OVERHEAD & PROFIT = 14 % 1,107.00 84.00 1,191.00
JUMLAH 12,177.00 924.00 13,101.00
DIBULATKAN 12,177.00 924.00 13,101.00
SNI 1.0000 m2 Plesteran siar adukan 1 Pc : 2 Ps

6.35 4.3200 kg PC @ Rp. 1,200.00 5,184.00
03-2837-2002 0.0160 m3 Pasir pasang @ Rp. 120,000.00 1,920.00
0.0070 org Kepala tukang batu @ Rp. 100,000.00 700.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0080 org Mandor @ Rp. 120,000.00 960.00
JUMLAH ( BELUM PPN ) 17,760.00 7,104.00 24,864.00
OVERHEAD & PROFIT = 14 % 1,776.00 710.40 2,486.40
JUMLAH 19,536.00 7,814.40 27,350.40
DIBULATKAN 19,536.00 7,814.00 27,350.00
SNI 1.0000 m2 Plesteran Ciprat, 1 Pc : 2 Ps

6.34 4.3200 kg PC @ Rp. 1,200.00 5,184.00
0.0160 m3 Pasir pasang @ Rp. 120,000.00 1,920.00
0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
0.0150 org Mandor @ Rp. 70,000.00 1,050.00
JUMLAH ( BELUM PPN ) 120,000.00 22,100.00 7,104.00 29,204.00
OVERHEAD & PROFIT = 14 % 2,210.00 710.40 2,920.40
JUMLAH 24,310.00 7,814.40 32,124.40
DIBULATKAN 24,310.00 7,814.00 32,124.00
Analisa 1.0000 m2 Acian dinding bata

3.5000 kg PC @ Rp. 1,800.00 6,300.00
0.0033 org Kepala Tukang Batu @ Rp. 110,000.00 363.00
0.0700 org Pekerja @ Rp. 95,000.00 6,650.00
0.0035 org Mandor @ Rp. 125,000.00 437.50
JUMLAH ( BELUM PPN ) 11,080.50 6,300.00 17,380.50
OVERHEAD & PROFIT = 14 % 1,551.27 882.00 2,433.27
JUMLAH 12,631.77 7,182.00 19,813.77
DIBULATKAN 12,631.00 7,182.00 19,813.00
SNI 1.0000 m2 Pasang dinding batu hias tempel

6.74 1.0500 m2 Batu tempel hitam @ Rp. 60,000.00 63,000.00
11.7500 kg PC @ Rp. 1,200.00 14,100.00
0.0350 m3 Pasir pasang @ Rp. 120,000.00 4,200.00
0.6500 org Pekerja @ Rp. 70,000.00 45,500.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
OVERHEAD & PROFIT = 14 % 8,060.00 8,130.00 16,190.00
JUMLAH 88,660.00 89,430.00 178,090.00
DIBULATKAN 88,660.00 89,430.00 178,090.00
PEKERJAAN PASANG TEGEL

AK 1.0000 m2 Pasang tegel abu-abu 30/30
1.0000 m2 Tegel abu-abu uk. 30/30 @ Rp. 28,000.00 28,000.00
0.0160 m3 Kapur pasang @ Rp. 72,500.00 1,160.00
0.0320 m3 Pasir pasang @ Rp. 120,000.00 3,840.00
1.0000 kg PC @ Rp. 1,200.00 1,200.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 34,200.00 94,700.00
OVERHEAD & PROFIT = 14 % 6,050.00 3,420.00 9,470.00
JUMLAH 66,550.00 37,620.00 104,170.00
(1) (2) (3) (4) (5)
DIBULATKAN 66,550.00 37,620.00 104,170.00
AK 1.0000 m2 Pasang tegel abu-abu 20/20

1.0000 m2 Tegel abu-abu uk. 20/20 @ Rp. 20,000.00 20,000.00
0.0160 m3 Kapur pasang @ Rp. 72,500.00 1,160.00
0.0320 m3 Pasir pasang @ Rp. 120,000.00 3,840.00
1.0000 kg PC @ Rp. 1,200.00 1,200.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 26,200.00 86,700.00
OVERHEAD & PROFIT = 14 % 6,050.00 2,620.00 8,670.00
JUMLAH 66,550.00 28,820.00 95,370.00
DIBULATKAN 66,550.00 28,820.00 95,370.00
PEKERJAAN KERAMIK
An. 1.0000 m2 Pasang ubin porselin
G.69.c 1.0000 m2 Tegel porselin @ Rp. 40,500.00 40,500.00
4.6800 kg PC @ Rp. 1,200.00 5,616.00
0.0090 m3 Pasir pasang @ Rp. 120,000.00 1,080.00
1.0000 kg Semen putih @ Rp. 8,500.00 8,500.00
0.0500 org Kep. Tk. Batu @ Rp. 100,000.00 5,000.00
0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
0.0125 org Mandor @ Rp. 120,000.00 1,500.00
JUMLAH ( BELUM PPN ) 64,000.00 55,696.00 119,696.00
OVERHEAD & PROFIT = 14 % 6,400.00 5,569.60 11,969.60
JUMLAH 70,400.00 61,265.60 131,665.60
DIBULATKAN 70,400.00 61,265.00 131,665.00
SNI 2008 1.0000 m2 Pasang tegel keramik 20/20 polos

A.4.4.3.36 26.5000 Bh Tegel keramik @ Rp. 2,720.00 72,080.00
10.4000 kg PC @ Rp. 1,800.00 18,720.00
0.0450 m3 Pasir pasang @ Rp. 200,000.00 9,000.00
1.6200 kg Semen putih @ Rp. 6,500.00 10,530.00
0.0350 org Kep. Tk. Batu @ Rp. 115,000.00 4,025.00
0.7000 org Pekerja @ Rp. 95,000.00 66,500.00
0.0350 org Mandor @ Rp. 125,000.00 4,375.00
JUMLAH ( BELUM PPN ) 113,400.00 110,330.00 223,730.00
OVERHEAD & PROFIT = 14 % 15,876.00 15,446.20 31,322.20
JUMLAH 129,276.00 125,776.20 255,052.20
DIBULATKAN 129,276.00 125,776.00 255,052.00
AK 1.0000 m2 Pasang tegel keramik 10/20 berglasir

1.0000 m2 Tegel keramik 10/20 @ Rp. 30,000.00 30,000.00
4.0800 kg PC @ Rp. 1,200.00 4,896.00
0.0090 m3 Pasir pasang @ Rp. 120,000.00 1,080.00
0.6000 kg Semen putih @ Rp. 8,500.00 5,100.00
0.0500 org Kep. Tk. Batu @ Rp. 100,000.00 5,000.00
0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
0.0125 org Mandor @ Rp. 120,000.00 1,500.00
JUMLAH ( BELUM PPN ) 64,000.00 41,076.00 105,076.00
OVERHEAD & PROFIT = 14 % 6,400.00 4,107.60 10,507.60
JUMLAH 70,400.00 45,183.60 115,583.60
DIBULATKAN 70,400.00 45,183.00 115,583.00
SNI 2008 1.0000 m2 Pasang lantai keramik 20/20 anti slip

A.4.4.3.36 26.5000 Bh Tegel keramik 20/20 @ Rp. 2,880.00 76,320.00
10.4000 kg PC @ Rp. 1,800.00 18,720.00
0.0450 m3 Pasir pasang @ Rp. 200,000.00 9,000.00
1.6200 kg Semen putih @ Rp. 6,500.00 10,530.00
0.0350 org Kep. Tk. Batu @ Rp. 115,000.00 4,025.00
0.7000 org Pekerja @ Rp. 95,000.00 66,500.00
0.0350 org Mandor @ Rp. 125,000.00 4,375.00
JUMLAH ( BELUM PPN ) 113,400.00 114,570.00 227,970.00
OVERHEAD & PROFIT = 14 % 15,876.00 16,039.80 31,915.80
JUMLAH 129,276.00 130,609.80 259,885.80
DIBULATKAN 129,276.00 130,609.00 259,885.00
(1) (2) (3) (4) (5)
AK 1.0000 m2 Pasang tegel keramik 30/30 berglasir
4.0800 kg PC @ Rp. 1,800.00 7,344.00
0.0090 m3 Pasir pasang @ Rp. 200,000.00 1,800.00
0.6000 kg Semen putih @ Rp. 6,500.00 3,900.00
0.0500 org Kep. Tk. Batu @ Rp. 115,000.00 5,750.00
0.2500 org Pekerja @ Rp. 95,000.00 23,750.00
0.0125 org Mandor @ Rp. 125,000.00 1,562.50
JUMLAH ( BELUM PPN ) 86,062.50 98,044.00 184,106.50
OVERHEAD & PROFIT = 14 % 12,048.75 13,726.16 25,774.91
JUMLAH 98,111.25 111,770.16 209,881.41
DIBULATKAN 98,111.00 111,770.00 209,881.00
SNI 1.0000 m1 Pasang plint keramik ukuran 10 x 40 cm

6.24 0.2300 m2 Keramik 40/40 @ Rp. 40,000.00 9,200.00
1.2000 kg PC @ Rp. 1,200.00 1,440.00
0.0030 m3 Pasir pasang @ Rp. 120,000.00 360.00
0.1000 kg Semen warna @ Rp. 9,000.00 900.00
0.0600 org Pekerja @ Rp. 70,000.00 4,200.00
0.0030 org Mandor @ Rp. 120,000.00 360.00
OVERHEAD & PROFIT = 14 % 726.00 1,190.00 1,916.00
JUMLAH 7,986.00 13,090.00 21,076.00
DIBULATKAN 7,986.00 13,090.00 21,076.00
SNI 1.0000 m1 Pasang plint keramik ukuran 10 x 30 cm

6.25 0.1800 m2 Keramik 30/30 @ Rp. 32,500.00 5,850.00
1.6500 kg PC @ Rp. 1,200.00 1,980.00
0.0032 m3 Pasir pasang @ Rp. 120,000.00 384.00
0.1000 kg Semen warna @ Rp. 9,000.00 900.00
0.0600 org Pekerja @ Rp. 70,000.00 4,200.00
0.0030 org Mandor @ Rp. 120,000.00 360.00
OVERHEAD & PROFIT = 14 % 726.00 911.40 1,637.40
JUMLAH 7,986.00 10,025.40 18,011.40
DIBULATKAN 7,986.00 10,025.00 18,011.00
SNI 2008
A.4.4.3.54 1.0000 m2 Pasang keramik dinding 20/20
26.5000 Bh Tegel keramik 20/20 @ Rp. 2,720.00 72,080.00
9.3000 kg PC @ Rp. 1,800.00 16,740.00
0.0180 m3 Pasir pasang @ Rp. 200,000.00 3,600.00
1.9400 kg Semen putih @ Rp. 6,500.00 12,610.00
0.0450 org Kep. Tk. Batu @ Rp. 115,000.00 5,175.00
0.9000 org Pekerja @ Rp. 95,000.00 85,500.00
0.0450 org Mandor @ Rp. 125,000.00 5,625.00
JUMLAH ( BELUM PPN ) 145,800.00 105,030.00 250,830.00
OVERHEAD & PROFIT = 14 % 20,412.00 14,704.20 35,116.20
JUMLAH 166,212.00 119,734.20 285,946.20
DIBULATKAN 166,212.00 119,734.00 285,946.00
(1) (2) (3) (4) (5)
SNI 2008 1.0000 m2 Pasang tegel keramik 40/40

A.4.4.3.4 1.0000 m2 Tegel keramik 40/40 @ Rp. 85,000.00 85,000.00
9.8000 kg PC @ Rp. 1,800.00 17,640.00
0.0450 m3 Pasir pasang @ Rp. 200,000.00 9,000.00
1.3000 kg Semen putih @ Rp. 6,500.00 8,450.00
0.0125 org Kep. Tk. Batu @ Rp. 115,000.00 1,437.50
0.2500 org Pekerja @ Rp. 95,000.00 23,750.00
0.0125 org Mandor @ Rp. 125,000.00 1,562.50
JUMLAH ( BELUM PPN ) 40,500.00 120,090.00 160,590.00
OVERHEAD & PROFIT = 14 % 5,670.00 16,812.60 22,482.60
JUMLAH 46,170.00 136,902.60 183,072.60
DIBULATKAN 46,170.00 136,902.00 183,072.00
SNI 2008 1.0000 m2 Pasang keramik granit 60 x 60

4.6800 kg PC @ Rp. 1,800.00 8,424.00
0.0090 m3 Pasir pasang @ Rp. 200,000.00 1,800.00
1.0000 kg Semen putih @ Rp. 6,500.00 6,500.00
0.0500 org Kep. Tk. Batu @ Rp. 115,000.00 5,750.00
0.2500 org Pekerja @ Rp. 95,000.00 23,750.00
0.0125 org Mandor @ Rp. 125,000.00 1,562.50
JUMLAH ( BELUM PPN ) 86,062.50 326,724.00 412,786.50
OVERHEAD & PROFIT = 14 % 12,048.75 45,741.36 57,790.11
JUMLAH 98,111.25 372,465.36 470,576.61
DIBULATKAN 98,111.00 372,465.00 470,576.00
PEKERJAAN CONBLOCK
AK 1.0000 m2 Pasang conblock tipe segi-empat abu-abu 6 cm, K-200

1.0000 m2 Conblock @ Rp. 38,250.00 38,250.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 41,000.00 101,500.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,100.00 10,150.00
JUMLAH 66,550.00 45,100.00 111,650.00
DIBULATKAN 66,550.00 45,100.00 111,650.00
AK 1.0000 m2 Pasang conblock tipe segi-empat abu-abu 8 cm, K-200

1.0000 m2 Conblock @ Rp. 46,700.00 46,700.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 49,450.00 109,950.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,945.00 10,995.00
JUMLAH 66,550.00 54,395.00 120,945.00
DIBULATKAN 66,550.00 54,395.00 120,945.00
AK 1.0000 m2 Pasang conblock tipe segi-enam abu-abu 6 cm, K-200

1.0000 m2 Conblock @ Rp. 38,100.00 38,100.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 40,850.00 101,350.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,085.00 10,135.00
JUMLAH 66,550.00 44,935.00 111,485.00
DIBULATKAN 66,550.00 44,935.00 111,485.00
AK 1.0000 m2 Pasang conblock tipe segi-enam abu-abu 8 cm, K-200

1.0000 m2 Conblock @ Rp. 46,700.00 46,700.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
(1) (2) (3) (4) (5)
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 49,450.00 109,950.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,945.00 10,995.00
JUMLAH 66,550.00 54,395.00 120,945.00
DIBULATKAN 66,550.00 54,395.00 120,945.00
AK 1.0000 m2 Pasang conblock tipe segi-empat warna 6 cm, K-200

1.0000 m2 Conblock @ Rp. 43,500.00 43,500.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 46,250.00 106,750.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,625.00 10,675.00
JUMLAH 66,550.00 50,875.00 117,425.00
DIBULATKAN 66,550.00 50,875.00 117,425.00
AK 1.0000 m2 Pasang conblock tipe segi-empat warna 8 cm, K-200

1.0000 m2 Conblock @ Rp. 52,000.00 52,000.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 54,750.00 115,250.00
OVERHEAD & PROFIT = 14 % 6,050.00 5,475.00 11,525.00
JUMLAH 66,550.00 60,225.00 126,775.00
DIBULATKAN 66,550.00 60,225.00 126,775.00
AK 1.0000 m2 Pasang conblock tipe segi-enam warna 6 cm, K-200

1.0000 m2 Conblock @ Rp. 43,500.00 43,500.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 46,250.00 106,750.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,625.00 10,675.00
JUMLAH 66,550.00 50,875.00 117,425.00
DIBULATKAN 66,550.00 50,875.00 117,425.00
AK 1.0000 m2 Pasang conblock tipe segi-enam warna 8 cm, K-200

1.0000 m2 Conblock @ Rp. 52,000.00 52,000.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 54,750.00 115,250.00
OVERHEAD & PROFIT = 14 % 6,050.00 5,475.00 11,525.00
JUMLAH 66,550.00 60,225.00 126,775.00
DIBULATKAN 66,550.00 60,225.00 126,775.00
1.0000 m2 Pasang grassblock bulat tebal 10 cm

1.0000 m2 Grassblock @ Rp. 41,400.00 41,400.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 44,150.00 104,650.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,415.00 10,465.00
JUMLAH 66,550.00 48,565.00 115,115.00
DIBULATKAN 66,550.00 48,565.00 115,115.00
1.0000 m2 Pasang grassblock tebal 10 cm

1.0000 m2 Grassblock @ Rp. 41,400.00 41,400.00
0.0500 m3 Pasir urug @ Rp. 55,000.00 2,750.00
0.0250 org Kep. Tk. Batu @ Rp. 100,000.00 2,500.00
0.5000 org Pekerja @ Rp. 70,000.00 35,000.00
(1) (2) (3) (4) (5)
0.0250 org Mandor @ Rp. 120,000.00 3,000.00
JUMLAH ( BELUM PPN ) 60,500.00 44,150.00 104,650.00
OVERHEAD & PROFIT = 14 % 6,050.00 4,415.00 10,465.00
JUMLAH 66,550.00 48,565.00 115,115.00
DIBULATKAN 66,550.00 48,565.00 115,115.00
AK 1.0000 bh Pasang buis beton dia. 80 cm

1.0000 bh Buis beton @ Rp. 32,000.00 32,000.00
0.0125 org Kep. Tk. Batu @ Rp. 30,000.00 375.00
0.2500 org Pekerja @ Rp. 70,000.00 17,500.00
JUMLAH ( BELUM PPN ) 21,312.50 32,000.00 53,312.50
OVERHEAD & PROFIT = 14 % 2,131.25 3,200.00 5,331.25
JUMLAH 23,443.75 35,200.00 58,643.75
DIBULATKAN 23,443.00 35,200.00 58,643.00
PEKERJAAN RANGKA ATAP
SNI 1.0000 m3 Membuat kuda-kuda kayu klas I

6.28 1.1000 m3 Kayu klas I @ Rp. 3,800,000.00 4,180,000.00
03-3434-2002 15.0000 kg Besi strip @ Rp. 28,000.00 420,000.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 25,000.00 20,000.00
12.0000 org Tukang kayu @ Rp. 110,000.00 1,320,000.00
4.0000 org Pekerja @ Rp. 95,000.00 380,000.00
0.2000 org Mandor @ Rp. 125,000.00 25,000.00
JUMLAH ( BELUM PPN ) 1,863,000.00 4,620,000.00 6,483,000.00
OVERHEAD & PROFIT = 14 % 260,820.00 646,800.00 907,620.00
JUMLAH 2,123,820.00 5,266,800.00 7,390,620.00
DIBULATKAN 2,123,820.00 5,266,800.00 7,390,620.00
SNI 1.0000 m3 Membuat kuda-kuda kayu kruing

6.30 1.1000 m3 Kayu kruing @ Rp. 4,350,000.00 4,785,000.00
03-3434-2002 15.0000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,384,000.00 4,903,900.00 6,287,900.00
OVERHEAD & PROFIT = 14 % 138,400.00 490,390.00 628,790.00
JUMLAH 1,522,400.00 5,394,290.00 6,916,690.00
DIBULATKAN 1,522,400.00 5,394,290.00 6,916,690.00
SNI 1.0000 m3 Membuat kuda-kuda kayu bengkirai

1.1000 m3 Kayu bengkirai @ Rp. 5,750,000.00 6,325,000.00
03-3434-2002 15.0000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,384,000.00 6,443,900.00 7,827,900.00
OVERHEAD & PROFIT = 14 % 138,400.00 644,390.00 782,790.00
JUMLAH 1,522,400.00 7,088,290.00 8,610,690.00
DIBULATKAN 1,522,400.00 7,088,290.00 8,610,690.00
SNI 1.0000 m3 Pasang kuda-kuda kayu lama

03-3434-2002 15.0000 kg Besi strip @ Rp. 7,500.00 112,500.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,384,000.00 118,900.00 1,502,900.00
OVERHEAD & PROFIT = 14 % 138,400.00 11,890.00 150,290.00
JUMLAH 1,522,400.00 130,790.00 1,653,190.00
DIBULATKAN 1,522,400.00 130,790.00 1,653,190.00
SNI 1.0000 m3 Pasang Nook,Goording dan Jurai kayu klas I

1.1000 m3 Kayu klas I @ Rp. 3,800,000.00 4,180,000.00
0.8000 kg Paku biasa 2" - 5" @ Rp. 25,000.00 20,000.00
12.0000 org Tukang kayu @ Rp. 110,000.00 1,320,000.00
4.0000 org Pekerja @ Rp. 95,000.00 380,000.00
(1) (2) (3) (4) (5)
0.2000 org Mandor @ Rp. 125,000.00 25,000.00
JUMLAH ( BELUM PPN ) 1,863,000.00 4,200,000.00 6,063,000.00
OVERHEAD & PROFIT = 14 % 260,820.00 588,000.00 848,820.00
JUMLAH 2,123,820.00 4,788,000.00 6,911,820.00
DIBULATKAN 2,123,820.00 4,788,000.00 6,911,820.00
SNI 1.0000 m3 Pasang Goording Lama

0.8000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 6,400.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,384,000.00 6,400.00 1,390,400.00
OVERHEAD & PROFIT = 14 % 138,400.00 640.00 139,040.00
JUMLAH 1,522,400.00 7,040.00 1,529,440.00
DIBULATKAN 1,522,400.00 7,040.00 1,529,440.00
1.0000 m2 Pasang usuk 5/7, reng 3/4

0.0240 M3 Kayu @ Rp. 3,800,000.00 91,200.00
0.2500 kg Paku reng @ Rp. 25,000.00 6,250.00
0.0100 org Kep. Tk. Kayu @ Rp. 115,000.00 1,150.00
0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 22,275.00 97,450.00 119,725.00
OVERHEAD & PROFIT = 14 % 2,227.50 9,745.00 11,972.50
JUMLAH 24,502.50 107,195.00 131,697.50
DIBULATKAN 24,502.00 107,195.00 131,697.00
F.16 1.0000 m2 Pasang usuk 5/7, reng 2/3 lama

0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 2,000.00 18,300.00
OVERHEAD & PROFIT = 14 % 1,630.00 200.00 1,830.00
JUMLAH 17,930.00 2,200.00 20,130.00
DIBULATKAN 17,930.00 2,200.00 20,130.00
F.16 1.0000 m2 Pasang usuk 5/7, reng 2/3 kayu jati

2.2000 m1 Usuk kayu jati 5/7 @ Rp. 70,000.00 154,000.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 216,000.00 232,300.00
OVERHEAD & PROFIT = 14 % 1,630.00 21,600.00 23,230.00
JUMLAH 17,930.00 237,600.00 255,530.00
DIBULATKAN 17,930.00 237,600.00 255,530.00
AK 1.0000 m2 Pasang usuk 5/7 kayu jati, reng 2/3 kayu bengkirai
5.0000 m1 Reng kayu bengkirai 2/3 @ Rp. 3,450.00 17,250.00
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 173,250.00 189,550.00
OVERHEAD & PROFIT = 14 % 1,630.00 17,325.00 18,955.00
JUMLAH 17,930.00 190,575.00 208,505.00
DIBULATKAN 17,930.00 190,575.00 208,505.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu jati
2.2000 m1 Usuk kayu bengkirai 5/7 @ Rp. 20,125.00 44,275.00
5.0000 m1 Reng jati 2/3 @ Rp. 12,000.00 60,000.00
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
(1) (2) (3) (4) (5)
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 106,275.00 122,575.00
OVERHEAD & PROFIT = 14 % 1,630.00 10,627.50 12,257.50
JUMLAH 17,930.00 116,902.50 134,832.50
DIBULATKAN 17,930.00 116,902.00 134,832.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 2/3 kayu bengkirai
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 63,525.00 79,825.00
OVERHEAD & PROFIT = 14 % 1,630.00 6,352.50 7,982.50
JUMLAH 17,930.00 69,877.50 87,807.50
DIBULATKAN 17,930.00 69,877.00 87,807.00
F.16 1.0000 m2 Pasang usuk 5/7, reng 3/4 kayu jati

4.0000 m1 Reng jati 3/4 @ Rp. 24,000.00 96,000.00
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 252,000.00 268,300.00
OVERHEAD & PROFIT = 14 % 1,630.00 25,200.00 26,830.00
JUMLAH 17,930.00 277,200.00 295,130.00
DIBULATKAN 17,930.00 277,200.00 295,130.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati lokal
4.0000 m1 Reng kayu jati 3/4 lokal @ Rp. 9,600.00 38,400.00
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 84,675.00 100,975.00
OVERHEAD & PROFIT = 14 % 1,630.00 8,467.50 10,097.50
JUMLAH 17,930.00 93,142.50 111,072.50
DIBULATKAN 17,930.00 93,142.00 111,072.00
AK 1.0000 m2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu bengkirai
0.1500 kg Paku usuk @ Rp. 8,000.00 1,200.00
0.1000 kg Paku reng @ Rp. 8,000.00 800.00
0.0100 org Kep. Tk. Kayu @ Rp. 100,000.00 1,000.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 16,300.00 73,875.00 90,175.00
OVERHEAD & PROFIT = 14 % 1,630.00 7,387.50 9,017.50
JUMLAH 17,930.00 81,262.50 99,192.50
DIBULATKAN 17,930.00 81,262.00 99,192.00
PEKERJAAN PINTU DAN JENDELA

SNI 1.0000 m3 Membuat kusen pintu / jendela kayu klas I
6.1 1.1000 m3 Kayu besi papan @ Rp. 4,000,000.00 4,400,000.00
03-3434-2002 20.0000 org Tukang kayu @ Rp. 110,000.00 2,200,000.00
6.0000 org Pekerja @ Rp. 95,000.00 570,000.00
0.3000 org Mandor @ Rp. 125,000.00 37,500.00
JUMLAH ( BELUM PPN ) 3,037,500.00 4,400,000.00 7,437,500.00
OVERHEAD & PROFIT = 14 % 425,250.00 616,000.00 1,041,250.00
JUMLAH 3,462,750.00 5,016,000.00 8,478,750.00
(1) (2) (3) (4) (5)
DIBULATKAN 3,462,750.00 5,016,000.00 8,478,750.00
SNI 1.0000 m3 Membuat kusen pintu / jendela kayu jati (lokal)

6.1 1.1000 m3 Kayu jati (lokal) @ Rp. 8,000,000.00 8,800,000.00
6.0000 org Pekerja @ Rp. 70,000.00 420,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 2,256,000.00 8,800,000.00 11,056,000.00
OVERHEAD & PROFIT = 14 % 225,600.00 880,000.00 1,105,600.00
JUMLAH 2,481,600.00 9,680,000.00 12,161,600.00
DIBULATKAN 2,481,600.00 9,680,000.00 12,161,600.00
SNI 1.0000 m3 Membuat kusen pintu / jendela kayu kamper

6.2 1.2000 m3 Kayu kamper @ Rp. 4,750,000.00 5,700,000.00
6.0000 org Pekerja @ Rp. 70,000.00 420,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 2,096,000.00 5,700,000.00 7,796,000.00
OVERHEAD & PROFIT = 14 % 209,600.00 570,000.00 779,600.00
JUMLAH 2,305,600.00 6,270,000.00 8,575,600.00
DIBULATKAN 2,305,600.00 6,270,000.00 8,575,600.00
SNI 1.0000 m3 Membuat kusen pintu / jendela kayu kruing

1.2000 m3 Kayu kruing @ Rp. 4,350,000.00 5,220,000.00
6.0000 org Pekerja @ Rp. 70,000.00 420,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 2,096,000.00 5,220,000.00 7,316,000.00
OVERHEAD & PROFIT = 14 % 209,600.00 522,000.00 731,600.00
JUMLAH 2,305,600.00 5,742,000.00 8,047,600.00
DIBULATKAN 2,305,600.00 5,742,000.00 8,047,600.00
SNI 1.0000 m3 Membuat kusen pintu / jendela kayu bengkirai

1.2000 m3 Kayu bengkirai @ Rp. 7,800,000.00 9,360,000.00
6.0000 org Pekerja @ Rp. 70,000.00 420,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 2,096,000.00 9,360,000.00 11,456,000.00
OVERHEAD & PROFIT = 14 % 209,600.00 936,000.00 1,145,600.00
JUMLAH 2,305,600.00 10,296,000.00 12,601,600.00
DIBULATKAN 2,305,600.00 10,296,000.00 12,601,600.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu jati

6.19 0.0196 m3 Papan kayu jati @ Rp. 22,000,000.00 431,200.00
03-3434-2002 0.0300 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.3000 kg Lem kayu @ Rp. 11,000.00 3,300.00
1.0000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00 69,500.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 225,600.00 504,240.00 729,840.00
OVERHEAD & PROFIT = 14 % 22,560.00 50,424.00 72,984.00
JUMLAH 248,160.00 554,664.00 802,824.00
DIBULATKAN 248,160.00 554,664.00 802,824.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu jati lokal
6.19 0.0196 m3 Papan kayu jati lokal @ Rp. 8,200,000.00 160,720.00
03-3434-2002 0.0300 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.3000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 225,600.00 233,760.00 459,360.00
OVERHEAD & PROFIT = 14 % 22,560.00 23,376.00 45,936.00
JUMLAH 248,160.00 257,136.00 505,296.00
DIBULATKAN 248,160.00 257,136.00 505,296.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu kamper

(1) (2) (3) (4) (5)
6.20 0.0196 m3 Papan kayu kamper @ Rp. 5,500,000.00 107,800.00
03-3434-2002 0.0300 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.3000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 225,600.00 180,840.00 406,440.00
OVERHEAD & PROFIT = 14 % 22,560.00 18,084.00 40,644.00
JUMLAH 248,160.00 198,924.00 447,084.00
DIBULATKAN 248,160.00 198,924.00 447,084.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu kruing

0.0196 m3 Papan kayu kruing @ Rp. 4,750,000.00 93,100.00
03-3434-2002 0.0300 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.3000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 225,600.00 166,140.00 391,740.00
OVERHEAD & PROFIT = 14 % 22,560.00 16,614.00 39,174.00
JUMLAH 248,160.00 182,754.00 430,914.00
DIBULATKAN 248,160.00 182,754.00 430,914.00
SNI 1.0000 m2 Pasang pintu teakwood rangkap, rangka kayu bengkirai

0.0196 m3 Papan kayu bengkirai @ Rp. 6,000,000.00 117,600.00
03-3434-2002 0.0300 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 240.00
0.3000 kg Lem kayu @ Rp. 11,000.00 3,300.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 225,600.00 190,640.00 416,240.00
OVERHEAD & PROFIT = 14 % 22,560.00 19,064.00 41,624.00
JUMLAH 248,160.00 209,704.00 457,864.00
DIBULATKAN 248,160.00 209,704.00 457,864.00
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu besi

6.9 0.0350 m3 Kayu besi papan @ Rp. 4,000,000.00 140,000.00
03-3434-2002 2.0000 org Tukang kayu @ Rp. 110,000.00 220,000.00
0.8000 org Pekerja @ Rp. 95,000.00 76,000.00
0.0400 org Mandor @ Rp. 125,000.00 5,000.00
JUMLAH ( BELUM PPN ) 324,000.00 140,000.00 464,000.00
OVERHEAD & PROFIT = 14 % 45,360.00 19,600.00 64,960.00
JUMLAH 369,360.00 159,600.00 528,960.00
DIBULATKAN 369,360.00 159,600.00 528,960.00
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu jati lokal
6.9 0.0350 m3 Papan kayu jati lokal @ Rp. 8,200,000.00 287,000.00
0.8000 org Pekerja @ Rp. 70,000.00 56,000.00
0.0400 org Mandor @ Rp. 120,000.00 4,800.00
JUMLAH ( BELUM PPN ) 240,800.00 287,000.00 527,800.00
OVERHEAD & PROFIT = 14 % 24,080.00 28,700.00 52,780.00
JUMLAH 264,880.00 315,700.00 580,580.00
DIBULATKAN 264,880.00 315,700.00 580,580.00
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu kamper

610 0.0350 m3 Papan kayu kamper @ Rp. 5,500,000.00 192,500.00
0.2000 org Kep. Tk. Kayu @ Rp. 100,000.00 20,000.00
0.8000 org Pekerja @ Rp. 70,000.00 56,000.00
0.0400 org Mandor @ Rp. 120,000.00 4,800.00
JUMLAH ( BELUM PPN ) 240,800.00 192,500.00 433,300.00
OVERHEAD & PROFIT = 14 % 24,080.00 19,250.00 43,330.00
JUMLAH 264,880.00 211,750.00 476,630.00
DIBULATKAN 264,880.00 211,750.00 476,630.00
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu kruing

(1) (2) (3) (4) (5)
0.0350 m3 Papan kayu kruing @ Rp. 4,750,000.00 166,250.00
0.2000 org Kep. Tk. Kayu @ Rp. 100,000.00 20,000.00
0.8000 org Pekerja @ Rp. 70,000.00 56,000.00
0.0400 org Mandor @ Rp. 120,000.00 4,800.00
JUMLAH ( BELUM PPN ) 240,800.00 166,250.00 407,050.00
OVERHEAD & PROFIT = 14 % 24,080.00 16,625.00 40,705.00
JUMLAH 264,880.00 182,875.00 447,755.00
DIBULATKAN 264,880.00 182,875.00 447,755.00
SNI 1.0000 m2 Pasang pintu dan jendela kaca kayu bengkirai

0.0350 m3 Papan kayu bengkirai @ Rp. 6,000,000.00 210,000.00
0.2000 org Kep. Tk. Kayu @ Rp. 100,000.00 20,000.00
0.8000 org Pekerja @ Rp. 70,000.00 56,000.00
0.0400 org Mandor @ Rp. 120,000.00 4,800.00
JUMLAH ( BELUM PPN ) 240,800.00 210,000.00 450,800.00
OVERHEAD & PROFIT = 14 % 24,080.00 21,000.00 45,080.00
JUMLAH 264,880.00 231,000.00 495,880.00
DIBULATKAN 264,880.00 231,000.00 495,880.00
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu besi

1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 405,000.00 160,000.00 565,000.00
OVERHEAD & PROFIT = 14 % 56,700.00 22,400.00 79,100.00
JUMLAH 461,700.00 182,400.00 644,100.00
DIBULATKAN 461,700.00 182,400.00 644,100.00
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu jati lokal
6.7 0.0400 m3 Kayu jati papan lokal @ Rp. 8,200,000.00 328,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 301,000.00 328,000.00 629,000.00
OVERHEAD & PROFIT = 14 % 30,100.00 32,800.00 62,900.00
JUMLAH 331,100.00 360,800.00 691,900.00
DIBULATKAN 331,100.00 360,800.00 691,900.00
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu kamper

6.8 0.0400 m3 Kayu kamper papan @ Rp. 5,500,000.00 220,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 301,000.00 220,000.00 521,000.00
OVERHEAD & PROFIT = 14 % 30,100.00 22,000.00 52,100.00
JUMLAH 331,100.00 242,000.00 573,100.00
DIBULATKAN 331,100.00 242,000.00 573,100.00
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu kruing

0.0400 m3 Kayu kruing papan @ Rp. 4,750,000.00 190,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 301,000.00 190,000.00 491,000.00
OVERHEAD & PROFIT = 14 % 30,100.00 19,000.00 49,100.00
JUMLAH 331,100.00 209,000.00 540,100.00
DIBULATKAN 331,100.00 209,000.00 540,100.00
SNI 1.0000 m2 Mengerjakan daun pintu / jendela panil kayu bengkirai

0.0400 m3 Kayu bengkirai papan @ Rp. 6,000,000.00 240,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 301,000.00 240,000.00 541,000.00
OVERHEAD & PROFIT = 14 % 30,100.00 24,000.00 54,100.00
JUMLAH 331,100.00 264,000.00 595,100.00
DIBULATKAN 331,100.00 264,000.00 595,100.00
(1) (2) (3) (4) (5)
SNI 1.0000 m2 Pasang pintu dan jendela jalusi kayu jati

6.12 0.0640 m3 Kayu jati papan @ Rp. 22,000,000.00 1,408,000.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 376,000.00 1,408,000.00 1,784,000.00
OVERHEAD & PROFIT = 14 % 37,600.00 140,800.00 178,400.00
JUMLAH 413,600.00 1,548,800.00 1,962,400.00
DIBULATKAN 413,600.00 1,548,800.00 1,962,400.00
SNI 1.0000 m2 Pasang pintu dan jendela jalusi kayu jati

6.12 0.0640 m3 Kayu jati papan lokal @ Rp. 8,200,000.00 524,800.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.3000 org Mandor @ Rp. 120,000.00 36,000.00
JUMLAH ( BELUM PPN ) 376,000.00 524,800.00 900,800.00
OVERHEAD & PROFIT = 14 % 37,600.00 52,480.00 90,080.00
JUMLAH 413,600.00 577,280.00 990,880.00
DIBULATKAN 413,600.00 577,280.00 990,880.00
SNI 1.0000 m2 Pasang pintu dan jendela jalusi kayu klas I

1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 465,750.00 256,000.00 721,750.00
OVERHEAD & PROFIT = 14 % 65,205.00 35,840.00 101,045.00
JUMLAH 530,955.00 291,840.00 822,795.00
DIBULATKAN 530,955.00 291,840.00 822,795.00
SNI 1.0000 m2 Pasang pintu dan jendela jalusi kayu kruing

1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 346,000.00 304,000.00 650,000.00
OVERHEAD & PROFIT = 14 % 34,600.00 30,400.00 65,000.00
JUMLAH 380,600.00 334,400.00 715,000.00
DIBULATKAN 380,600.00 334,400.00 715,000.00
SNI 1.0000 m2 Pasang pintu dan jendela jalusi kayu bengkirai

1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.0500 org Mandor @ Rp. 120,000.00 6,000.00
JUMLAH ( BELUM PPN ) 346,000.00 384,000.00 730,000.00
OVERHEAD & PROFIT = 14 % 34,600.00 38,400.00 73,000.00
JUMLAH 380,600.00 422,400.00 803,000.00
DIBULATKAN 380,600.00 422,400.00 803,000.00
PEKERJAAN PLAFOND
SNI 1.0000 m2 Pasang plafond PVC tebal 9 mm
1.0000 Lbr Plafon PVC, tebal 9 mm + rangka @ Rp. #REF! #REF!
1.0000 Ls Upah kerja / ongkos pasang @ Rp. 75,000.00 75,000.00
JUMLAH ( BELUM PPN ) 75,000.00 #REF! #REF!
OVERHEAD & PROFIT = 14 % 10,500.00 #REF! #REF!
JUMLAH 85,500.00 #REF! #REF!
DIBULATKAN 85,500.00 #REF! #REF!
SNI 1.0000 m' Pasang list plafond PVC tebal 9 mm

1.0000 m' List plafon PVC, tebal 9 mm @ Rp. #REF! #REF!
1.0000 Ls Upah kerja / ongkos pasang @ Rp. 75,000.00 75,000.00
(1) (2) (3) (4) (5)
SNI 1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu lama

03-3434-2002 0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0075 org Mandor @ Rp. 120,000.00 900.00
JUMLAH ( BELUM PPN ) 33,900.00 800.00 34,700.00
OVERHEAD & PROFIT = 14 % 3,390.00 80.00 3,470.00
JUMLAH 37,290.00 880.00 38,170.00
DIBULATKAN 37,290.00 880.00 38,170.00
SNI 1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu kamper

6.39 0.0120 m3 Kayu kamper balok @ Rp. 4,750,000.00 57,000.00
03-3434-2002 0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0075 org Mandor @ Rp. 120,000.00 900.00
JUMLAH ( BELUM PPN ) 33,900.00 57,800.00 91,700.00
OVERHEAD & PROFIT = 14 % 3,390.00 5,780.00 9,170.00
JUMLAH 37,290.00 63,580.00 100,870.00
DIBULATKAN 37,290.00 63,580.00 100,870.00
SNI 1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu klas II

0.0120 m3 Kayu klas II @ Rp. 2,500,000.00 30,000.00
03-3434-2002 0.1000 kg Paku biasa 2" - 5" @ Rp. 25,000.00 2,500.00
0.1500 org Pekerja @ Rp. 95,000.00 14,250.00
0.0075 org Mandor @ Rp. 125,000.00 937.50
JUMLAH ( BELUM PPN ) 45,562.50 32,500.00 78,062.50
OVERHEAD & PROFIT = 14 % 6,378.75 4,550.00 10,928.75
JUMLAH 51,941.25 37,050.00 88,991.25
DIBULATKAN 51,941.00 37,050.00 88,991.00
SNI 1.0000 m2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu bengkirai

0.0120 m3 Kayu bengkirai @ Rp. 5,750,000.00 69,000.00
03-3434-2002 0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0075 org Mandor @ Rp. 120,000.00 900.00
JUMLAH ( BELUM PPN ) 33,900.00 69,800.00 103,700.00
OVERHEAD & PROFIT = 14 % 3,390.00 6,980.00 10,370.00
JUMLAH 37,290.00 76,780.00 114,070.00
DIBULATKAN 37,290.00 76,780.00 114,070.00
1.0000 m2 Pasang rangka langit-langit (60 x 120) m, kayu kamper

0.0130 m3 Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.1200 kg Paku @ Rp. 8,000.00 960.00
0.1700 org Pekerja @ Rp. 70,000.00 11,900.00
0.0085 org Mandor @ Rp. 120,000.00 1,020.00
JUMLAH ( BELUM PPN ) 37,220.00 62,710.00 99,930.00
OVERHEAD & PROFIT = 14 % 3,722.00 6,271.00 9,993.00
JUMLAH 40,942.00 68,981.00 109,923.00
DIBULATKAN 40,942.00 68,981.00 109,923.00
1.0000 m2 Pasang rangka langit-langit (60 x 120) m, kayu klas II

0.0130 m3 Kayu klas II @ Rp. 2,500,000.00 32,500.00
0.1200 kg Paku @ Rp. 25,000.00 3,000.00
0.1700 org Pekerja @ Rp. 95,000.00 16,150.00
0.0085 org Mandor @ Rp. 125,000.00 1,062.50
JUMLAH ( BELUM PPN ) 50,017.50 35,500.00 85,517.50
OVERHEAD & PROFIT = 14 % 7,002.45 4,970.00 11,972.45
JUMLAH 57,019.95 40,470.00 97,489.95
DIBULATKAN 57,019.00 40,470.00 97,489.00
(1) (2) (3) (4) (5)
1.0000 m2 Pasang rangka langit-langit (60 x 120) m, kayu bengkirai
0.1200 kg Paku @ Rp. 8,000.00 960.00
0.0270 org Kep. Tk. Kayu @ Rp. 100,000.00 2,700.00
0.1700 org Pekerja @ Rp. 70,000.00 11,900.00
0.0085 org Mandor @ Rp. 120,000.00 1,020.00
JUMLAH ( BELUM PPN ) 37,220.00 75,710.00 112,930.00
OVERHEAD & PROFIT = 14 % 3,722.00 7,571.00 11,293.00
JUMLAH 40,942.00 83,281.00 124,223.00
DIBULATKAN 40,942.00 83,281.00 124,223.00
SNI 1.0000 m2 Langit-langit asbes (1,00 x 1,00) m tanpa plepet

6.1 1.1000 lbr Pelat asbes @ Rp. 10,000.00 11,000.00
03-2838-2002 0.0100 kg Paku eternit @ Rp. 11,500.00 115.00
0.0070 org Kepala tukang kayu @ Rp. 100,000.00 700.00
0.0300 org Pekerja @ Rp. 70,000.00 2,100.00
0.0015 org Mandor @ Rp. 120,000.00 180.00
JUMLAH ( BELUM PPN ) 8,580.00 11,115.00 19,695.00
OVERHEAD & PROFIT = 14 % 858.00 1,111.50 1,969.50
JUMLAH 9,438.00 12,226.50 21,664.50
DIBULATKAN 9,438.00 12,226.00 21,664.00
1.0000 m2 Langit-langit asbes (1,00 x 1,00) m memakai plepet

1.1000 lbr Pelat asbes @ Rp. 10,000.00 11,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00 5,200.00
0.0100 kg Paku eternit @ Rp. 11,500.00 115.00
0.0100 kg Paku plepet @ Rp. 10,000.00 100.00
0.0300 org Pekerja @ Rp. 70,000.00 2,100.00
0.0015 org Mandor @ Rp. 120,000.00 180.00
JUMLAH ( BELUM PPN ) 8,580.00 16,415.00 24,995.00
OVERHEAD & PROFIT = 14 % 858.00 1,641.50 2,499.50
JUMLAH 9,438.00 18,056.50 27,494.50
DIBULATKAN 9,438.00 18,056.00 27,494.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka kamper tanpa plepet
0.0120 m3 Kayu kamper balok @ Rp. 4,750,000.00 57,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 68,600.00 111,080.00
OVERHEAD & PROFIT = 14 % 4,248.00 6,860.00 11,108.00
JUMLAH 46,728.00 75,460.00 122,188.00
DIBULATKAN 46,728.00 75,460.00 122,188.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka kruing tanpa plepet
0.0120 m3 Kayu kruing balok @ Rp. 4,350,000.00 52,200.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 63,800.00 106,280.00
OVERHEAD & PROFIT = 14 % 4,248.00 6,380.00 10,628.00
JUMLAH 46,728.00 70,180.00 116,908.00
DIBULATKAN 46,728.00 70,180.00 116,908.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka bengkirai tanpa plepet
0.0120 m3 Kayu bengkirai balok @ Rp. 5,750,000.00 69,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 80,600.00 123,080.00
OVERHEAD & PROFIT = 14 % 4,248.00 8,060.00 12,308.00
JUMLAH 46,728.00 88,660.00 135,388.00
(1) (2) (3) (4) (5)
DIBULATKAN 46,728.00 88,660.00 135,388.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka kayu lama dg plepet
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00 5,200.00
0.0100 kg Paku plepet @ Rp. 10,000.00 100.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 17,015.00 59,495.00
OVERHEAD & PROFIT = 14 % 4,248.00 1,701.50 5,949.50
JUMLAH 46,728.00 18,716.50 65,444.50
DIBULATKAN 46,728.00 18,716.00 65,444.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka kayu kamper dg plepet
0.0120 m3 Kayu kamper balok @ Rp. 4,750,000.00 57,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00 5,200.00
0.0100 kg Paku plepet @ Rp. 10,000.00 100.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 74,015.00 116,495.00
OVERHEAD & PROFIT = 14 % 4,248.00 7,401.50 11,649.50
JUMLAH 46,728.00 81,416.50 128,144.50
DIBULATKAN 46,728.00 81,416.00 128,144.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka kayu kruing dg plepet
0.0120 m3 Kayu kruing balok @ Rp. 4,350,000.00 52,200.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00 5,200.00
0.0100 kg Paku plepet @ Rp. 10,000.00 100.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 69,215.00 111,695.00
OVERHEAD & PROFIT = 14 % 4,248.00 6,921.50 11,169.50
JUMLAH 46,728.00 76,136.50 122,864.50
DIBULATKAN 46,728.00 76,136.00 122,864.00
SNI 1.0000 m2 Langit2 asbes (1,00 x 1,00) m, rangka ky bengkirai dg plepet

0.0120 m3 Kayu bengkirai balok @ Rp. 5,750,000.00 69,000.00
03-2838-2002 0.0600 kg Paku biasa @ Rp. 10,000.00 600.00
1.1000 lbr Asbes 1,00 x 1,00 m @ Rp. 10,000.00 11,000.00
2.6000 m1 Plepet kayu @ Rp. 2,000.00 5,200.00
0.0100 kg Paku plepet @ Rp. 10,000.00 100.00
0.1800 org Pekerja @ Rp. 70,000.00 12,600.00
0.0090 org Mandor @ Rp. 120,000.00 1,080.00
JUMLAH ( BELUM PPN ) 42,480.00 86,015.00 128,495.00
OVERHEAD & PROFIT = 14 % 4,248.00 8,601.50 12,849.50
JUMLAH 46,728.00 94,616.50 141,344.50
DIBULATKAN 46,728.00 94,616.00 141,344.00
6.13 1.0000 m2 Langit2 gypsum t; 9 mm, rangka 60 x 120 kayu kamper

0.0130 m3 Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.3600 lbr Gypsum board 9 mm @ Rp. 42,000.00 15,120.00
0.0500 roll Kasa gypsum @ Rp. 10,000.00 500.00
0.4500 kg Tepung gypsum @ Rp. 3,500.00 1,575.00
0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
(1) (2) (3) (4) (5)
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 81,805.00 133,345.00
OVERHEAD & PROFIT = 14 % 5,154.00 8,180.50 13,334.50
JUMLAH 56,694.00 89,985.50 146,679.50
DIBULATKAN 56,694.00 89,985.00 146,679.00
6.13 1.0000 m2 Langit2 gypsum t;l 9 mm, rangka 60 x 120 kayu kruing
0.0130 m3 Kayu kruing @ Rp. 4,350,000.00 56,550.00
0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 76,605.00 128,145.00
OVERHEAD & PROFIT = 14 % 5,154.00 7,660.50 12,814.50
JUMLAH 56,694.00 84,265.50 140,959.50
DIBULATKAN 56,694.00 84,265.00 140,959.00
1.0000 m2 Langit2 gypsum t; 9 mm, rangka 60 x 120 ky bengkirai

0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 94,805.00 146,345.00
OVERHEAD & PROFIT = 14 % 5,154.00 9,480.50 14,634.50
JUMLAH 56,694.00 104,285.50 160,979.50
DIBULATKAN 56,694.00 104,285.00 160,979.00
1.0000 m2 Langit-langit gypsum board tebal 9 mm, rangka hollow

4.5000 m1 Rangka hollow 4x4 cm @ Rp. 6,750.00 30,375.00
0.0030 kg Alkasit @ Rp. 450,000.00 1,350.00
0.1500 kg Paku skrup @ Rp. 27,000.00 4,050.00
5.0000 m1 Kawat penggantung @ Rp. 5,000.00 25,000.00
0.2400 org Pekerja @ Rp. 95,000.00 22,800.00
0.0120 org Mandor @ Rp. 125,000.00 1,500.00
JUMLAH ( BELUM PPN ) 69,255.00 118,225.00 187,480.00
OVERHEAD & PROFIT = 14 % 6,925.50 11,822.50 18,748.00
JUMLAH 76,180.50 130,047.50 206,228.00
DIBULATKAN 76,180.00 130,047.00 206,228.00
6.13 1.0000 m2 Langit2 kalsiboard t; 3.5 mm, rangka 60 x 120 ky kamper

0.0130 m3 Kayu kamper @ Rp. 4,750,000.00 61,750.00
0.3600 lbr Kalsiboard 3.5 mm @ Rp. 46,200.00 16,632.00
0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 83,317.00 134,857.00
OVERHEAD & PROFIT = 14 % 5,154.00 8,331.70 13,485.70
JUMLAH 56,694.00 91,648.70 148,342.70
DIBULATKAN 56,694.00 91,648.00 148,342.00
(1) (2) (3) (4) (5)
6.13 1.0000 m2 Langit2 kalsiboard t;l 3.5 mm, rangka 60 x 120 ky kruing
0.0130 m3 Kayu kruing @ Rp. 4,350,000.00 56,550.00
0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 78,117.00 129,657.00
OVERHEAD & PROFIT = 14 % 5,154.00 7,811.70 12,965.70
JUMLAH 56,694.00 85,928.70 142,622.70
DIBULATKAN 56,694.00 85,928.00 142,622.00
1.0000 m2 Langit2 kalsiboard t; 3.5 mm, rangka 60 x 120 ky bengkirai

0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.0500 kg Paku gypsum @ Rp. 20,000.00 1,000.00
0.1200 kg Paku usuk @ Rp. 8,000.00 960.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 96,317.00 147,857.00
OVERHEAD & PROFIT = 14 % 5,154.00 9,631.70 14,785.70
JUMLAH 56,694.00 105,948.70 162,642.70
DIBULATKAN 56,694.00 105,948.00 162,642.00
1.0000 m2 Langit-langit kalsiboard tebal 3.5 mm, rangka hollow

4.5000 m1 Rangka hollow 4x4 cm @ Rp. 9,500.00 42,750.00
0.0030 kg Alkasit @ Rp. 300,000.00 900.00
0.1500 kg Paku skrup @ Rp. 10,000.00 1,500.00
5.0000 m1 Kawat penggantung @ Rp. 500.00 2,500.00
0.2400 org Pekerja @ Rp. 70,000.00 16,800.00
0.0120 org Mandor @ Rp. 120,000.00 1,440.00
JUMLAH ( BELUM PPN ) 51,540.00 66,357.00 117,897.00
OVERHEAD & PROFIT = 14 % 5,154.00 6,635.70 11,789.70
JUMLAH 56,694.00 72,992.70 129,686.70
DIBULATKAN 56,694.00 72,992.00 129,686.00
SNI 1.0000 m2 Langit-langit akustik 60 x 120 cm + rangka alumunium

03-3438-2002 3.6000 m1 Profil alumunium "T" @ Rp. 20,000.00 72,000.00
6.18 0.1500 kg Kawat seng polos @ Rp. 9,500.00 1,425.00
1.0000 bh Ramset / dina bolt @ Rp. 2,500.00 2,500.00
1.5000 lbr Akustic Armstrong 60 x 120 cm @ Rp. 125,000.00 187,500.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0075 org Mandor @ Rp. 120,000.00 900.00
JUMLAH ( BELUM PPN ) 56,400.00 263,425.00 319,825.00
OVERHEAD & PROFIT = 14 % 5,640.00 26,342.50 31,982.50
JUMLAH 62,040.00 289,767.50 351,807.50
DIBULATKAN 62,040.00 289,767.00 351,807.00
1.0000 m1 Pasang list profil cornees gypsum lebar sampai 5 cm

1.1000 m1 List profil cornees gypsum @ Rp. 4,000.00 4,400.00
0.0035 kg Alkasit @ Rp. 300,000.00 1,050.00
0.1125 org Pekerja @ Rp. 70,000.00 7,875.00
0.0065 org Mandor @ Rp. 120,000.00 780.00
JUMLAH ( BELUM PPN ) 12,025.00 7,900.00 19,925.00
OVERHEAD & PROFIT = 14 % 1,202.50 790.00 1,992.50
(1) (2) (3) (4) (5)
JUMLAH 13,227.50 8,690.00 21,917.50
DIBULATKAN 13,227.00 8,690.00 21,917.00
1.0000 m1 Pasang list profil cornees gypsum lebar 5 - 10 cm

0.0044 kg Alkasit @ Rp. 450,000.00 1,980.00
0.1125 org Pekerja @ Rp. 95,000.00 10,687.50
0.0065 org Mandor @ Rp. 125,000.00 812.50
JUMLAH ( BELUM PPN ) 16,050.50 86,980.00 103,030.50
OVERHEAD & PROFIT = 14 % 1,605.05 8,698.00 10,303.05
JUMLAH 17,655.55 95,678.00 113,333.55
DIBULATKAN 17,655.00 95,678.00 113,333.00
1.0000 m1 Pasang list profil cornees gypsum lebar lebih dari 10 cm

0.0053 kg Alkasit @ Rp. 300,000.00 1,590.00
0.1125 org Pekerja @ Rp. 70,000.00 7,875.00
0.0065 org Mandor @ Rp. 120,000.00 780.00
JUMLAH ( BELUM PPN ) 12,255.00 21,765.00 34,020.00
OVERHEAD & PROFIT = 14 % 1,225.50 2,176.50 3,402.00
JUMLAH 13,480.50 23,941.50 37,422.00
DIBULATKAN 13,480.00 23,941.00 37,422.00
SNI 1.0000 m2 Pasang langit-langit tripleks ukuran (120 x 240) cm; tebal 3 mm, 4 mm dan 6 mm
0.3750 lbr Tripleks @ Rp. 82,000.00 30,750.00
0.0300 kg Paku tripleks @ Rp. 25,000.00 750.00
0.0700 org Pekerja @ Rp. 95,000.00 6,650.00
0.0040 org Mandor @ Rp. 125,000.00 500.00
JUMLAH ( BELUM PPN ) 19,300.00 31,500.00 50,800.00
OVERHEAD & PROFIT = 14 % 2,702.00 4,410.00 7,112.00
JUMLAH 22,002.00 35,910.00 57,912.00
DIBULATKAN 22,002.00 35,910.00 57,912.00
SNI 1.0000 m1 List langit-langit kayu profil

6.19 1.0500 m1 List kayu profil @ Rp. 1,125.00 1,181.25
03-2838-2002 0.0100 kg Paku @ Rp. 25,000.00 250.00
0.0500 org Pekerja @ Rp. 95,000.00 4,750.00
0.0030 org Mandor @ Rp. 125,000.00 375.00
JUMLAH ( BELUM PPN ) 11,200.00 1,431.25 12,631.25
OVERHEAD & PROFIT = 14 % 1,568.00 200.38 1,768.38
JUMLAH 12,768.00 1,631.63 14,399.63
DIBULATKAN 12,768.00 1,631.00 14,399.00
SNI 1.0000 m2 Memasang kuda-kuda baja ringan + reng

3.5000 m1 Canal C Truss 75 @ Rp. 17,833.33 62,416.67
3.0000 m1 GOC 0.35 mm ( reng + skoring angin ) @ Rp. 8,333.33 25,000.00
2.2500 btg L braket @ Rp. - -
8.0000 bh Dynabolt @ Rp. - -
25.0000 bh Self drilling screw @ Rp. - -
1.0000 ls Alat bantu @ Rp. 50,000.00 50,000.00
0.3000 org Tukang ahli @ Rp. 110,000.00 33,000.00
0.3500 org Pekerja @ Rp. 95,000.00 33,250.00
0.0150 org Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 71,575.00 137,416.67 208,991.67
OVERHEAD & PROFIT = 14 % 10,020.50 19,238.33 29,258.83
JUMLAH 81,595.50 156,655.00 238,250.50
DIBULATKAN 81,595.00 156,655.00 238,250.00
SNI 1.0000 M3 Memasang kuda-kuda Kayu Kls I

1.2000 M3 Kayu Besi, Balok @ Rp. 3,800,000.00 4,560,000.00
15.0000 Kg Besi Strip @ Rp. 28,000.00 420,000.00
5.6000 Kg Paku Biasa 2"-5" = Paku Campuran @ Rp. 25,000.00 140,000.00
6.7000 org Pekerja @ Rp. 95,000.00 636,500.00

(1) (2) (3) (4) (5)
20.1000 org Tukang Kayu @ Rp. 110,000.00 2,211,000.00
2.0100 org Kepala Tukang @ Rp. 115,000.00 231,150.00
0.3350 org Mandor @ Rp. 125,000.00 41,875.00
JUMLAH ( BELUM PPN ) 3,120,525.00 5,120,000.00 8,240,525.00
OVERHEAD & PROFIT = 14 % 436,873.50 716,800.00 1,153,673.50
JUMLAH 3,557,398.50 5,836,800.00 9,394,198.50
DIBULATKAN 3,557,398.00 5,836,800.00 9,394,198.00
SNI 1.0000 M3 Memasang Gording Kayu Kls I

1.2000 M3 Kayu Besi, Balok @ Rp. 3,800,000.00 4,560,000.00
5.6000 Kg Paku Biasa 2"-5" = Paku Campuran @ Rp. 25,000.00 140,000.00
2.4000 org Pekerja @ Rp. 95,000.00 228,000.00

7.2000 org Tukang Kayu @ Rp. 110,000.00 792,000.00
0.1200 org Mandor @ Rp. 125,000.00 15,000.00
JUMLAH ( BELUM PPN ) 1,117,800.00 4,700,000.00 5,817,800.00
OVERHEAD & PROFIT = 14 % 156,492.00 658,000.00 814,492.00
JUMLAH 1,274,292.00 5,358,000.00 6,632,292.00
DIBULATKAN 1,274,292.00 5,358,000.00 6,632,292.00
PEKERJAAN LISPLANG
1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu jati
0.0048 m3 Kayu jati papan @ Rp. 22,000,000.00 105,600.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 106,080.00 122,680.00
OVERHEAD & PROFIT = 14 % 1,660.00 10,608.00 12,268.00
JUMLAH 18,260.00 116,688.00 134,948.00
DIBULATKAN 18,260.00 116,688.00 134,948.00
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu jati

0.0086 m3 Kayu jati papan @ Rp. 22,000,000.00 189,200.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 189,680.00 206,280.00
OVERHEAD & PROFIT = 14 % 1,660.00 18,968.00 20,628.00
JUMLAH 18,260.00 208,648.00 226,908.00
DIBULATKAN 18,260.00 208,648.00 226,908.00
1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu jati lokal

0.0048 m3 Papan kayu jati lokal @ Rp. 8,200,000.00 39,360.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 39,840.00 56,440.00
OVERHEAD & PROFIT = 14 % 1,660.00 3,984.00 5,644.00
JUMLAH 18,260.00 43,824.00 62,084.00
DIBULATKAN 18,260.00 43,824.00 62,084.00
1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu kamper

0.0048 m3 Kayu kamper papan @ Rp. 5,500,000.00 26,400.00
0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 26,880.00 43,480.00
OVERHEAD & PROFIT = 14 % 1,660.00 2,688.00 4,348.00
JUMLAH 18,260.00 29,568.00 47,828.00
DIBULATKAN 18,260.00 29,568.00 47,828.00
(1) (2) (3) (4) (5)
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu klas I

6.52 0.0086 m3 Kayu klas I, papan @ Rp. 4,000,000.00 34,400.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 25,000.00 1,500.00
0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 22,275.00 35,900.00 58,175.00
OVERHEAD & PROFIT = 14 % 3,118.50 5,026.00 8,144.50
JUMLAH 25,393.50 40,926.00 66,319.50
DIBULATKAN 25,393.00 40,926.00 66,319.00
1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu kruing

0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 23,280.00 39,880.00
OVERHEAD & PROFIT = 14 % 1,660.00 2,328.00 3,988.00
JUMLAH 18,260.00 25,608.00 43,868.00
DIBULATKAN 18,260.00 25,608.00 43,868.00
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu kruing

6.52 0.0086 m3 Kayu kruing papan @ Rp. 4,750,000.00 40,850.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 41,330.00 57,930.00
OVERHEAD & PROFIT = 14 % 1,660.00 4,133.00 5,793.00
JUMLAH 18,260.00 45,463.00 63,723.00
DIBULATKAN 18,260.00 45,463.00 63,723.00
1.0000 m1 Pasang lisplank ukuran (2 x 20) cm, kayu bengkirai

0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 29,280.00 45,880.00
OVERHEAD & PROFIT = 14 % 1,660.00 2,928.00 4,588.00
JUMLAH 18,260.00 32,208.00 50,468.00
DIBULATKAN 18,260.00 32,208.00 50,468.00
SNI 1.0000 m1 Pasang lisplank ukuran 2 x (2 x 20) cm, kayu bengkirai

6.52 0.0086 m3 Kayu bengkirai papan @ Rp. 6,000,000.00 51,600.00
03-3434-2002 0.0600 kg Paku biasa 2" - 5" @ Rp. 8,000.00 480.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 52,080.00 68,680.00
OVERHEAD & PROFIT = 14 % 1,660.00 5,208.00 6,868.00
JUMLAH 18,260.00 57,288.00 75,548.00
DIBULATKAN 18,260.00 57,288.00 75,548.00
AK 1.0000 m2 Membuat listplank asbes plat ram kayu kamper

0.0250 m3 Ram kayu kamper @ Rp. 4,750,000.00 118,750.00
1.0000 m2 Asbes plat @ Rp. 10,000.00 10,000.00
0.3000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.1800 org Kep. Tk. Kayu @ Rp. 100,000.00 18,000.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 207,600.00 131,150.00 338,750.00
OVERHEAD & PROFIT = 14 % 20,760.00 13,115.00 33,875.00
JUMLAH 228,360.00 144,265.00 372,625.00
DIBULATKAN 228,360.00 144,265.00 372,625.00
AK 1.0000 m2 Membuat listplank asbes plat ram kayu kruing

(1) (2) (3) (4) (5)
0.0250 m3 Ram kayu kruing @ Rp. 4,350,000.00 108,750.00
1.0000 m2 Asbes plat @ Rp. 10,000.00 10,000.00
0.3000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.1800 org Kep. Tk. Kayu @ Rp. 100,000.00 18,000.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 207,600.00 121,150.00 328,750.00
OVERHEAD & PROFIT = 14 % 20,760.00 12,115.00 32,875.00
JUMLAH 228,360.00 133,265.00 361,625.00
DIBULATKAN 228,360.00 133,265.00 361,625.00
AK 1.0000 m2 Membuat listplank asbes plat ram kayu bengkirai

0.0250 m3 Ram kayu bengkirai @ Rp. 5,750,000.00 143,750.00
1.0000 m2 Asbes plat @ Rp. 10,000.00 10,000.00
0.3000 kg Paku reng @ Rp. 8,000.00 2,400.00
0.1800 org Kep. Tk. Kayu @ Rp. 100,000.00 18,000.00
0.6000 org Pekerja @ Rp. 70,000.00 42,000.00
0.0300 org Mandor @ Rp. 120,000.00 3,600.00
JUMLAH ( BELUM PPN ) 207,600.00 156,150.00 363,750.00
OVERHEAD & PROFIT = 14 % 20,760.00 15,615.00 36,375.00
JUMLAH 228,360.00 171,765.00 400,125.00
DIBULATKAN 228,360.00 171,765.00 400,125.00
1.0000 m1 Mengerjakan papan ruiter kayu kamper 2/20

0.0200 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.0280 org Pekerja @ Rp. 70,000.00 1,960.00
0.0014 org Mandor @ Rp. 120,000.00 168.00
JUMLAH 9,328.00 22,160.00 31,488.00
OVERHEAD & PROFIT = 14 % 932.80 2,216.00 3,148.80
JUMLAH 10,260.80 24,376.00 34,636.80
DIBULATKAN 10,260.00 24,376.00 34,636.00
1.0000 m1 Mengerjakan papan ruiter kayu kruing 2/20

0.0200 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.0280 org Pekerja @ Rp. 70,000.00 1,960.00
0.0014 org Mandor @ Rp. 120,000.00 168.00
JUMLAH 9,328.00 19,160.00 28,488.00
OVERHEAD & PROFIT = 14 % 932.80 1,916.00 2,848.80
JUMLAH 10,260.80 21,076.00 31,336.80
DIBULATKAN 10,260.00 21,076.00 31,336.00
1.0000 m1 Mengerjakan papan ruiter kayu bengkirai 2/20

0.0200 kg Paku biasa 2" - 5" @ Rp. 8,000.00 160.00
0.0280 org Pekerja @ Rp. 70,000.00 1,960.00
0.0014 org Mandor @ Rp. 120,000.00 168.00
JUMLAH 9,328.00 24,160.00 33,488.00
OVERHEAD & PROFIT = 14 % 932.80 2,416.00 3,348.80
JUMLAH 10,260.80 26,576.00 36,836.80
DIBULATKAN 10,260.00 26,576.00 36,836.00
PEKERJAAN TALANG
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kamper
6.18 0.5000 lbr Seng plat 3' x 6' BJLS 28 @ Rp. 44,000.00 22,000.00
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 45,150.00 83,670.00 128,820.00
OVERHEAD & PROFIT = 14 % 4,515.00 8,367.00 12,882.00
JUMLAH 49,665.00 92,037.00 141,702.00
DIBULATKAN 49,665.00 92,037.00 141,702.00
(1) (2) (3) (4) (5)
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu kruing
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 45,150.00 76,470.00 121,620.00
OVERHEAD & PROFIT = 14 % 4,515.00 7,647.00 12,162.00
JUMLAH 49,665.00 84,117.00 133,782.00
DIBULATKAN 49,665.00 84,117.00 133,782.00
SNI 1.0000 m1 Pasang talang datar, seng BJLS 28, papan kayu bengkirai
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.0096 m3 Kayui bengkirai papan @ Rp. 6,000,000.00 57,600.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 45,150.00 88,470.00 133,620.00
OVERHEAD & PROFIT = 14 % 4,515.00 8,847.00 13,362.00
JUMLAH 49,665.00 97,317.00 146,982.00
DIBULATKAN 49,665.00 97,317.00 146,982.00
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kamper
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.0400 org Pekerja @ Rp. 70,000.00 2,800.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 37,450.00 135,370.00 172,820.00
OVERHEAD & PROFIT = 14 % 3,745.00 13,537.00 17,282.00
JUMLAH 41,195.00 148,907.00 190,102.00
DIBULATKAN 41,195.00 148,907.00 190,102.00
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu kruing
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.0400 org Pekerja @ Rp. 70,000.00 2,800.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 37,450.00 121,120.00 158,570.00
OVERHEAD & PROFIT = 14 % 3,745.00 12,112.00 15,857.00
JUMLAH 41,195.00 133,232.00 174,427.00
DIBULATKAN 41,195.00 133,232.00 174,427.00
SNI 1.0000 m1 Pasang talang miring, seng BJLS 28, papan kayu bengkirai
0.0150 kg Paku biasa 1/2" - 1" @ Rp. 8,000.00 120.00
0.2500 kg Flincoat @ Rp. 35,000.00 8,750.00
0.0400 org Pekerja @ Rp. 70,000.00 2,800.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 37,450.00 144,870.00 182,320.00
OVERHEAD & PROFIT = 14 % 3,745.00 14,487.00 18,232.00
JUMLAH 41,195.00 159,357.00 200,552.00
DIBULATKAN 41,195.00 159,357.00 200,552.00
H.18 10.0000 m1 Pasang talang torong

10.0000 m1 Seng BJLS 0,30 ( 60 cm ) @ Rp. 20,000.00 200,000.00
225.0000 bh Paku sumbat @ Rp. 400.00 90,000.00
(1) (2) (3) (4) (5)
0.3750 org Kep. Tk. Besi @ Rp. 100,000.00 37,500.00
2.2500 org Pekerja @ Rp. 70,000.00 157,500.00
0.1100 org Mandor @ Rp. 120,000.00 13,200.00
JUMLAH ( BELUM PPN ) 508,200.00 290,000.00 798,200.00
TIAP 1M1 ( BELUM PPN ) 50,820.00 29,000.00 79,820.00

OVERHEAD & PROFIT = 14 % 5,082.00 2,900.00 7,982.00
JUMLAH 55,902.00 31,900.00 87,802.00
DIBULATKAN 55,902.00 31,900.00 87,802.00
SNI 1.0000 m1 Pasang talang lingkaran D - 10 cm, seng BJLS 30

0.1000 kg Paku biasa 1/2" - 1" @ Rp. 25,000.00 2,500.00
0.5000 kg Besi strip @ Rp. 28,000.00 14,000.00
0.1500 org Pekerja @ Rp. 95,000.00 14,250.00
0.0013 org Mandor @ Rp. 125,000.00 156.25
JUMLAH ( BELUM PPN ) 44,781.25 88,000.00 132,781.25
OVERHEAD & PROFIT = 14 % 4,478.13 8,800.00 13,278.13
JUMLAH 49,259.38 96,800.00 146,059.38
DIBULATKAN 49,259.00 96,800.00 146,059.00
SNI 1.0000 m2 Pasang dinding pemisah teakwood rangkap, rangka kayu kamper
03-3434-2002 0.0195 m3 Kayu kamper balok @ Rp. 4,750,000.00 92,625.00
0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.5600 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.0000 lbr Teakwood 4' x 8' x 4 mm @ Rp. 69,500.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0750 org Mandor @ Rp. 120,000.00 9,000.00
JUMLAH ( BELUM PPN ) 60,000.00 138,085.00 198,085.00
OVERHEAD & PROFIT = 14 % 6,000.00 13,808.50 19,808.50
JUMLAH 66,000.00 151,893.50 217,893.50
DIBULATKAN 66,000.00 151,893.00 217,893.00
SNI 1.0000 m2 Pas. dinding pemisah plywoodwood rangkap, rangka ky kamper

03-3434-2002 0.0195 m3 Kayu kamper balok @ Rp. 4,750,000.00 92,625.00
0.1000 kg Paku biasa 2" - 5" @ Rp. 8,000.00 800.00
0.5600 kg Lem kayu @ Rp. 11,000.00 6,160.00
1.0000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 41,250.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 69,200.00 179,335.00 248,535.00
OVERHEAD & PROFIT = 14 % 6,920.00 17,933.50 24,853.50
JUMLAH 76,120.00 197,268.50 273,388.50
DIBULATKAN 76,120.00 197,268.00 273,388.00
SNI 1.0000 m2 Pasang plywood tebal 4 mm, untuk dinding

03-3434-2002 0.4000 lbr Plywood 4' x 8' x 4 mm @ Rp. 41,250.00 16,500.00
6.59 0.0500 kg Paku biasa 2" - 5" @ Rp. 8,000.00 400.00
0.0250 org Pekerja @ Rp. 70,000.00 1,750.00
0.0013 org Mandor @ Rp. 120,000.00 156.00
JUMLAH ( BELUM PPN ) 8,656.00 16,900.00 25,556.00
OVERHEAD & PROFIT = 14 % 865.60 1,690.00 2,555.60
JUMLAH 9,521.60 18,590.00 28,111.60
DIBULATKAN 9,521.00 18,590.00 28,111.00
PEKERJAAN ATAP
1.0000 m2 Pasang genteng lama

0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,200.00 - 24,200.00
OVERHEAD & PROFIT = 14 % 2,420.00 - 2,420.00
(1) (2) (3) (4) (5)
JUMLAH 26,620.00 - 26,620.00
DIBULATKAN 26,620.00 - 26,620.00
SNI 1.0000 m2 Atap Spandek / zincallum 0.50 mm

A.4.5.2.38-2008 0.7000 Lbr Atap Spandek / zincallum 0.50 mm @ Rp. 45,000.00 31,500.00
0.0200 Kg Paku seng @ Rp. 30,000.00 600.00
0.1200 org Pekerja @ Rp. 110,000.00 13,200.00
0.0060 org Kepala Tukang @ Rp. 95,000.00 570.00
0.0060 org Mandor @ Rp. 125,000.00 750.00
JUMLAH ( BELUM PPN ) 21,420.00 32,100.00 53,520.00
OVERHEAD & PROFIT = 14 % 2,998.80 4,494.00 7,492.80
JUMLAH 24,418.80 36,594.00 61,012.80
DIBULATKAN 24,418.00 36,594.00 61,012.00
SNI 1.0000 m1 Pasang nok zincallum 0.30 mm

A.4.5.2.39-2008 0.3000 m' Nok zincallum 0.30 mm @ Rp. 30,000.00 9,000.00
0.0400 Kg Paku Seng @ Rp. 30,000.00 1,200.00
0.1500 org Pekerja @ Rp. 110,000.00 16,500.00
0.0060 org Mandor @ Rp. 125,000.00 750.00
JUMLAH ( BELUM PPN ) 25,965.00 10,200.00 36,165.00
OVERHEAD & PROFIT = 14 % 3,635.10 1,428.00 5,063.10
JUMLAH 29,600.10 11,628.00 41,228.10
DIBULATKAN 29,600.00 11,628.00 41,228.00
1.0000 m2 Genteng metal multiroof
1.0200 lbr Genteng metal multiroof @ Rp. 45,000.00 45,900.00
0.2000 kg paku genteng metal @ Rp. 25,000.00 5,000.00
0.2000 org Pekerja @ Rp. 110,000.00 22,000.00
0.0010 org Mandor @ Rp. 125,000.00 125.00
JUMLAH ( BELUM PPN ) 34,575.00 45,900.00 80,475.00
OVERHEAD & PROFIT = 14 % 4,840.50 6,426.00 11,266.50
JUMLAH 39,415.50 52,326.00 91,741.50
DIBULATKAN 39,415.00 52,326.00 91,741.00
1.0000 m1 Atap nok genteng metal
1.1000 lbr Nok genteng metal multiroof @ Rp. 30,000.00 33,000.00
0.0500 kg paku genteng metal @ Rp. 25,000.00 1,250.00
0.2500 org Pekerja @ Rp. 110,000.00 27,500.00
0.0130 org Mandor @ Rp. 125,000.00 1,625.00
JUMLAH ( BELUM PPN ) 47,800.00 33,000.00 80,800.00
OVERHEAD & PROFIT = 14 % 6,692.00 4,620.00 11,312.00
JUMLAH 54,492.00 37,620.00 92,112.00
DIBULATKAN 54,492.00 37,620.00 92,112.00
H.2 1.0000 m2 Pasang genteng paris

25.0000 bh Genteng paris @ Rp. 600.00 15,000.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,200.00 15,000.00 39,200.00
OVERHEAD & PROFIT = 14 % 2,420.00 1,500.00 3,920.00
JUMLAH 26,620.00 16,500.00 43,120.00
DIBULATKAN 26,620.00 16,500.00 43,120.00
H.2A 1.0000 m2 Pasang genteng paris untuk rumah tingkat

25.0000 bh Genteng paris @ Rp. 600.00 15,000.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.3000 org Pekerja @ Rp. 70,000.00 21,000.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 31,800.00 15,000.00 46,800.00
OVERHEAD & PROFIT = 14 % 3,180.00 1,500.00 4,680.00
JUMLAH 34,980.00 16,500.00 51,480.00
DIBULATKAN 34,980.00 16,500.00 51,480.00
H.2A 1.0000 m2 Pasang genteng beton besar Natural ( isi 9 / m2 )

(1) (2) (3) (4) (5)
9.0000 bh Genteng beton natural @ Rp. 2,750.00 24,750.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,200.00 24,750.00 48,950.00
OVERHEAD & PROFIT = 14 % 2,420.00 2,475.00 4,895.00
JUMLAH 26,620.00 27,225.00 53,845.00
DIBULATKAN 26,620.00 27,225.00 53,845.00
H.2A 1.0000 m2 Pas. genteng beton besar Natural ( isi 9 / m2 ) untuk r. tingkat
9.0000 bh Genteng beton natural @ Rp. 2,750.00 24,750.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.3000 org Pekerja @ Rp. 70,000.00 21,000.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 31,800.00 24,750.00 56,550.00
OVERHEAD & PROFIT = 14 % 3,180.00 2,475.00 5,655.00
JUMLAH 34,980.00 27,225.00 62,205.00
DIBULATKAN 34,980.00 27,225.00 62,205.00
H.2A 1.0000 m2 Pasang genteng beton besar Warna ( isi 9 / m2 )

9.0000 bh Genteng beton Warna @ Rp. 4,500.00 40,500.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 24,200.00 40,500.00 64,700.00
OVERHEAD & PROFIT = 14 % 2,420.00 4,050.00 6,470.00
JUMLAH 26,620.00 44,550.00 71,170.00
DIBULATKAN 26,620.00 44,550.00 71,170.00
H.2A 1.0000 m2 Pas. genteng beton besar Warna ( isi 9 / m2 ) untuk r. tingkat
9.0000 bh Genteng beton Warna @ Rp. 4,500.00 40,500.00
0.0100 org Kep. Tk. Batu @ Rp. 100,000.00 1,000.00
0.3000 org Pekerja @ Rp. 70,000.00 21,000.00
0.0150 org Mandor @ Rp. 120,000.00 1,800.00
JUMLAH ( BELUM PPN ) 31,800.00 40,500.00 72,300.00
OVERHEAD & PROFIT = 14 % 3,180.00 4,050.00 7,230.00
JUMLAH 34,980.00 44,550.00 79,530.00
DIBULATKAN 34,980.00 44,550.00 79,530.00
H.6 1.0000 m1 Pasang bubungan genteng paris

5.0000 bh Bubungan genteng paris @ Rp. 1,700.00 8,500.00
0.0152 m3 Kapur pasang @ Rp. 72,500.00 1,102.00
0.0152 m3 Pasir pasang @ Rp. 120,000.00 1,824.00
1.5240 kg PC @ Rp. 1,200.00 1,828.80
0.0200 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.4000 org Pekerja @ Rp. 20,000.00 8,000.00
0.0200 org Mandor @ Rp. 120,000.00 2,400.00
JUMLAH ( BELUM PPN ) 16,500.00 13,254.80 29,754.80
OVERHEAD & PROFIT = 14 % 1,650.00 1,325.48 2,975.48
JUMLAH 18,150.00 14,580.28 32,730.28
DIBULATKAN 18,150.00 14,580.00 32,730.00
H.6 1.0000 m1 Pasang bubungan genteng beton Natural

5.0000 bh Bubungan genteng beton natural @ Rp. 2,500.00 12,500.00
0.0152 m3 Kapur pasang @ Rp. 72,500.00 1,102.00
0.0152 m3 Pasir pasang @ Rp. 120,000.00 1,824.00
1.5240 kg PC @ Rp. 1,200.00 1,828.80
0.0200 org Kep. Tk. Batu @ Rp. 30,000.00 600.00
0.4000 org Pekerja @ Rp. 20,000.00 8,000.00
0.0200 org Mandor @ Rp. 120,000.00 2,400.00
JUMLAH ( BELUM PPN ) 16,500.00 17,254.80 33,754.80
OVERHEAD & PROFIT = 14 % 1,650.00 1,725.48 3,375.48
JUMLAH 18,150.00 18,980.28 37,130.28
DIBULATKAN 18,150.00 18,980.00 37,130.00
H.6 1.0000 m1 Pasang bubungan genteng beton Warna

4.0000 bh Bubungan genteng beton warna @ Rp. 4,500.00 18,000.00
0.0152 m3 Kapur pasang @ Rp. 72,500.00 1,102.00
0.0152 m3 Pasir pasang @ Rp. 120,000.00 1,824.00
(1) (2) (3) (4) (5)
1.5240 kg PC @ Rp. 1,200.00 1,828.80
0.0200 org Kep. Tk. Batu @ Rp. 100,000.00 2,000.00
0.4000 org Pekerja @ Rp. 70,000.00 28,000.00
0.0200 org Mandor @ Rp. 120,000.00 2,400.00
JUMLAH ( BELUM PPN ) 48,400.00 22,754.80 71,154.80
JASA 10 % 4,840.00 2,275.48 7,115.48
JUMLAH 53,240.00 25,030.28 78,270.28
DIBULATKAN 53,240.00 25,030.00 78,270.00
1.0000 m2 Pasang atap Asbes gelombang 150105

SNI 0.5000 lbr Asbes gelombang @ Rp. 50,000.00 25,000.00
6.8 0.1200 kg Paku pancing 60 x 230 @ Rp. 15,000.00 1,800.00
0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0080 org Mandor @ Rp. 120,000.00 960.00
JUMLAH ( BELUM PPN ) 17,560.00 26,800.00 44,360.00
JASA 10 % 1,756.00 2,680.00 4,436.00
JUMLAH 19,316.00 29,480.00 48,796.00
DIBULATKAN 19,316.00 29,480.00 48,796.00
SNI 1.0000 m2 Pasang atap asbes gelombang 180105

6.10 0.6000 lbr Asbes gelombang 180105 @ Rp. 55,000.00 33,000.00
03-3436-2002 0.1200 kg Paku pancing 60 x 230 @ Rp. 15,000.00 1,800.00
0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,940.00 34,800.00 51,740.00
JASA 10 % 1,694.00 3,480.00 5,174.00
JUMLAH 18,634.00 38,280.00 56,914.00
DIBULATKAN 18,634.00 38,280.00 56,914.00
SNI 1.0000 m2 Pasang atap onduline gelombang 20095 cm

6.10 0.6000 lbr Atap Onduline 200x95 @ Rp. 175,000.00 105,000.00
03-3436-2002 0.1200 kg Paku dia 3 mm @ Rp. 30,000.00 3,600.00
0.1400 org Pekerja @ Rp. 95,000.00 13,300.00
0.0070 org Mandor @ Rp. 125,000.00 875.00
JUMLAH ( BELUM PPN ) 22,680.00 108,600.00 131,280.00
JASA 10 % 2,268.00 10,860.00 13,128.00
JUMLAH 24,948.00 119,460.00 144,408.00
DIBULATKAN 24,948.00 119,460.00 144,408.00
SNI 1.0000 m1 Pasang nok onduline 95 cm

6.22 2.4000 lbr Nok onduline @ Rp. 110,000.00 264,000.00
03-3436-2002 6.0000 bh Paku sekrup 3,5" @ Rp. 1,200.00 7,200.00
0.0840 org Pekerja @ Rp. 95,000.00 7,980.00
0.0040 org Mandor @ Rp. 125,000.00 500.00
JUMLAH ( BELUM PPN ) 23,725.00 271,200.00 294,925.00
JASA 10 % 2,372.50 27,120.00 29,492.50
JUMLAH 26,097.50 298,320.00 324,417.50
DIBULATKAN 26,097.00 298,320.00 324,417.00

0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,940.00 46,800.00 63,740.00
JASA 10 % 1,694.00 4,680.00 6,374.00
JUMLAH 18,634.00 51,480.00 70,114.00
DIBULATKAN 18,634.00 51,480.00 70,114.00

(1) (2) (3) (4) (5)
0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,940.00 24,725.00 41,665.00
JASA 10 % 1,694.00 2,472.50 4,166.50
JUMLAH 18,634.00 27,197.50 45,831.50
DIBULATKAN 18,634.00 27,197.00 45,831.00

0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,700.00 32,600.00 49,300.00
JASA 10 % 1,670.00 3,260.00 4,930.00
JUMLAH 18,370.00 35,860.00 54,230.00
DIBULATKAN 18,370.00 35,860.00 54,230.00

0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,700.00 40,050.00 56,750.00
JASA 10 % 1,670.00 4,005.00 5,675.00
JUMLAH 18,370.00 44,055.00 62,425.00
DIBULATKAN 18,370.00 44,055.00 62,425.00
SNI 1.0000 m1 Pasang bubung stel gelombang 0,92 m

6.22 2.4000 lbr Bubung stel gelombang @ Rp. 29,000.00 69,600.00
03-3436-2002 6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 70,000.00 5,880.00
0.0040 org Mandor @ Rp. 120,000.00 480.00
JUMLAH ( BELUM PPN ) 17,660.00 74,100.00 91,760.00
JASA 10 % 1,766.00 7,410.00 9,176.00
JUMLAH 19,426.00 81,510.00 100,936.00
DIBULATKAN 19,426.00 81,510.00 100,936.00
SNI 1.0000 m1 Pasang nok stel gelombang 1,05 m

6.23 2.1000 lbr Nok stel gelombang @ Rp. 29,000.00 60,900.00
03-3436-2002 6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 70,000.00 5,880.00
0.0040 org Mandor @ Rp. 120,000.00 480.00
JUMLAH ( BELUM PPN ) 17,660.00 65,400.00 83,060.00
JASA 10 % 1,766.00 6,540.00 8,306.00
JUMLAH 19,426.00 71,940.00 91,366.00
DIBULATKAN 19,426.00 71,940.00 91,366.00
SNI 1.0000 m1 Pasang nok stel gelombang 1,08 m

6.24 2.0500 lbr Nok stel gelombang @ Rp. 29,000.00 59,450.00
03-3436-2002 6.0000 bh Paku sekrup 3,5" @ Rp. 750.00 4,500.00
0.0840 org Pekerja @ Rp. 70,000.00 5,880.00
0.0040 org Mandor @ Rp. 120,000.00 480.00
JUMLAH ( BELUM PPN ) 17,660.00 63,950.00 81,610.00
JASA 10 % 1,766.00 6,395.00 8,161.00
JUMLAH 19,426.00 70,345.00 89,771.00
DIBULATKAN 19,426.00 70,345.00 89,771.00
SNI 1.0000 m2 Pasang atap genteng metal zinc alume type prima roof
03-3436-2002 1.0200 m2 Genteng metal @ Rp. 40,000.00 40,800.00
6.32 0.2000 kg Paku anti karat @ Rp. 25,000.00 5,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
(1) (2) (3) (4) (5)
0.0010 org Mandor @ Rp. 120,000.00 120.00
JUMLAH ( BELUM PPN ) 23,120.00 45,800.00 68,920.00
JASA 10 % 2,312.00 4,580.00 6,892.00
JUMLAH 25,432.00 50,380.00 75,812.00
DIBULATKAN 25,432.00 50,380.00 75,812.00
Mod. SNI 1.0000 m2 Pasang atap metal gelombanmg

03-3436-2002 1.0200 m2 Atap metal gelombang t 3 mm @ Rp. 47,500.00 48,450.00
6.32 4.0000 bh Paku/skrup atap anti karat @ Rp. 1,200.00 4,800.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0010 org Mandor @ Rp. 120,000.00 120.00
JUMLAH ( BELUM PPN ) 23,120.00 53,250.00 76,370.00
JASA 10 % 2,312.00 5,325.00 7,637.00
JUMLAH 25,432.00 58,575.00 84,007.00
DIBULATKAN 25,432.00 58,575.00 84,007.00
PEKERJAAN PENGECATAN
SNI 1.0000 m2 Mengikis / mengerok permukaan cat tembok lama

6.1 0.0500 kg Soda api @ Rp. 22,500.00 1,125.00
0.1500 org Pekerja @ Rp. 70,000.00 10,500.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 10,800.00 1,125.00 11,925.00
JASA 10 % 1,080.00 112.50 1,192.50
JUMLAH 11,880.00 1,237.50 13,117.50
DIBULATKAN 11,880.00 1,237.00 13,117.00
SNI 1.0000 m2 Pengecatan bidang kayu lama

6.7 0.1500 kg Plamir @ Rp. 80,000.00 12,000.00
0.1700 kg Cat dasar @ Rp. 35,000.00 5,950.00
0.1700 kg Cat penutup @ Rp. 55,000.00 9,350.00
0.0750 org Tukang cat @ Rp. 110,000.00 8,250.00
0.0075 org Kepala tukang cat @ Rp. 115,000.00 862.50
0.0700 org Pekerja @ Rp. 95,000.00 6,650.00
0.0025 org Mandor @ Rp. 125,000.00 312.50
JUMLAH ( BELUM PPN ) 16,075.00 27,300.00 43,375.00
OVERHEAD & PROFIT = 14 % 2,250.50 3,822.00 6,072.50
JUMLAH 18,325.50 31,122.00 49,447.50
DIBULATKAN 18,325.00 31,122.00 49,447.00
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8 0.2000 kg Cat meni @ Rp. 35,000.00 7,000.00
0.1500 kg Plamir @ Rp. 80,000.00 12,000.00
0.1700 kg Cat dasar @ Rp. 35,000.00 5,950.00
0.2600 kg Cat penutup @ Rp. 55,000.00 14,300.00
0.0900 org Tukang cat @ Rp. 110,000.00 9,900.00
0.0700 org Pekerja @ Rp. 95,000.00 6,650.00
0.0025 org Mandor @ Rp. 125,000.00 312.50
JUMLAH ( BELUM PPN ) 17,552.50 39,250.00 56,802.50
OVERHEAD & PROFIT = 14 % 2,457.35 5,495.00 7,952.35
JUMLAH 20,009.85 44,745.00 64,754.85
DIBULATKAN 20,009.00 44,745.00 64,754.00
SNI 1.0000 m2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
6.9 0.2000 kg Cat meni @ Rp. 17,500.00 3,500.00
0.1500 kg Plamir @ Rp. 22,750.00 3,412.50
0.1700 kg Cat dasar @ Rp. 18,500.00 3,145.00
0.3500 kg Cat penutup @ Rp. 38,375.00 13,431.25
0.1050 org Tukang cat @ Rp. 80,000.00 8,400.00
0.0700 org Pekerja @ Rp. 70,000.00 4,900.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 14,000.00 23,488.75 37,488.75
JASA 10 % 1,400.00 2,348.88 3,748.88
JUMLAH 15,400.00 25,837.63 41,237.63
DIBULATKAN 15,400.00 25,837.00 41,237.00
SNI 1.0000 m2 Pelaburan bidang kayu dengan politur

6.11 0.1500 ltr Politur @ Rp. 36,500.00 5,475.00
0.3720 ltr Politur jadi @ Rp. 36,500.00 13,578.00
2.0000 lbr Amplas @ Rp. 3,500.00 7,000.00
0.0600 org Tukang cat @ Rp. 80,000.00 4,800.00
(1) (2) (3) (4) (5)
0.0160 org Kepala tukang cat @ Rp. 100,000.00 1,600.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 6,700.00 26,053.00 32,753.00
JASA 10 % 670.00 2,605.30 3,275.30
JUMLAH 7,370.00 28,658.30 36,028.30
DIBULATKAN 7,370.00 28,658.00 36,028.00
SNI 1.0000 m2 Pelaburan bidang kayu dengan vernis

6.13 0.1500 ltr Vernis @ Rp. 36,000.00 5,400.00
0.0500 kg Dempul @ Rp. 28,500.00 1,425.00
0.1000 lbr Amplas @ Rp. 3,500.00 350.00
0.0100 bh Kuas @ Rp. 15,000.00 150.00
0.1600 org Tukang cat @ Rp. 80,000.00 12,800.00
0.1600 org Pekerja @ Rp. 70,000.00 11,200.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 25,900.00 7,325.00 33,225.00
JASA 10 % 2,590.00 732.50 3,322.50
JUMLAH 28,490.00 8,057.50 36,547.50
DIBULATKAN 28,490.00 8,057.00 36,547.00
SNI 1.0000 m2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
A.4.7.1.10-2008 0.1000 kg Plamir tembok @ Rp. 72,500.00 7,250.00
0.2600 kg Cat 2 x @ Rp. 110,000.00 28,600.00
0.0630 org Tukang cat @ Rp. 110,000.00 6,930.00
0.0200 org Pekerja @ Rp. 95,000.00 1,900.00
0.0025 org Mandor @ Rp. 125,000.00 312.50
JUMLAH ( BELUM PPN ) 9,867.00 35,850.00 45,717.00
OVERHEAD & PROFIT = 14 % 1,381.38 5,019.00 6,400.38
JUMLAH 11,248.38 40,869.00 52,117.38
DIBULATKAN 11,248.00 40,869.00 52,117.00
SNI 1.0000 m2 Pengecatan tembok lama (1 lapis cat dasar, 2 lapis cat penutup)
6.15 0.1200 kg Cat dasar @ Rp. 110,000.00 13,200.00
0.1800 kg Cat penutup 2 x @ Rp. 110,000.00 19,800.00
0.0420 org Tukang cat @ Rp. 110,000.00 4,620.00
0.0280 org Pekerja @ Rp. 95,000.00 2,660.00
0.0025 org Mandor @ Rp. 125,000.00 312.50
JUMLAH ( BELUM PPN ) 8,075.50 33,000.00 41,075.50
OVERHEAD & PROFIT = 14 % 1,130.57 4,620.00 5,750.57
JUMLAH 9,206.07 37,620.00 46,826.07
DIBULATKAN 9,206.00 37,620.00 46,826.00
SNI 1.0000 m2 Pengecatan tembok tidak terlindung dari panas dan hujan
6.14 0.1000 kg Cat alkali resisting primer @ Rp. 42,000.00 4,200.00
0.3600 kg Cat ICI Weathershield @ Rp. 21,250.00 7,650.00
0.0630 org Tukang cat @ Rp. 80,000.00 5,040.00
0.0200 org Pekerja @ Rp. 70,000.00 1,400.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 7,370.00 11,850.00 19,220.00
JASA 10 % 737.00 1,185.00 1,922.00
JUMLAH 8,107.00 13,035.00 21,142.00
DIBULATKAN 8,107.00 13,035.00 21,142.00
SNI 1.0000 m2 Pengecatan bidang besi ( 3 x )

6.9 0.1670 kg Cat meni besi @ Rp. 17,500.00 2,922.50
0.2000 kg Cat besi @ Rp. 39,500.00 7,900.00
0.1500 ltr Thinner @ Rp. 14,000.00 2,100.00
0.1050 org Tukang cat @ Rp. 80,000.00 8,400.00
0.0700 org Pekerja @ Rp. 70,000.00 4,900.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 14,000.00 12,922.50 26,922.50
JASA 10 % 1,400.00 1,292.25 2,692.25
JUMLAH 15,400.00 14,214.75 29,614.75
DIBULATKAN 15,400.00 14,214.00 29,614.00
SNI 1.0000 m2 Pengecacatan permukaan baja dengan meni besi

6.20 0.1000 kg Meni besi sinkromat @ Rp. 17,500.00 1,750.00
0.0100 bh Kuas @ Rp. 15,000.00 150.00
0.2000 org Tukang cat @ Rp. 80,000.00 16,000.00
0.0200 org Pekerja @ Rp. 70,000.00 1,400.00
(1) (2) (3) (4) (5)
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 20,600.00 1,900.00 22,500.00
JASA 10 % 2,060.00 190.00 2,250.00
JUMLAH 22,660.00 2,090.00 24,750.00
DIBULATKAN 22,660.00 2,090.00 24,750.00
SNI 1.0000 m2 Pengecacatan permukaan baja dengan meni besi memakai perancah
6.21 0.1000 kg Meni besi sinkromat @ Rp. 17,500.00 1,750.00
0.0100 bh Kuas @ Rp. 15,000.00 150.00
0.0020 m3 Perancah kayu @ Rp. 1,000,000.00 2,000.00
0.2250 org Tukang cat @ Rp. 80,000.00 18,000.00
0.2250 org Pekerja @ Rp. 70,000.00 15,750.00
0.0075 org Mandor @ Rp. 120,000.00 900.00
JUMLAH ( BELUM PPN ) 36,900.00 3,900.00 40,800.00
JASA 10 % 3,690.00 390.00 4,080.00
JUMLAH 40,590.00 4,290.00 44,880.00
DIBULATKAN 40,590.00 4,290.00 44,880.00
SNI 1.0000 m2 Pengetiran kayu ( 2 x )

0.3500 kg Tir @ Rp. 10,400.00 3,640.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 7,600.00 3,640.00 11,240.00
JASA 10 % 760.00 364.00 1,124.00
JUMLAH 8,360.00 4,004.00 12,364.00
DIBULATKAN 8,360.00 4,004.00 12,364.00
Empiris 1.0000 m2 Pekerjaan cat duco 3 x

0.4250 kg Cat duco @ Rp. 60,000.00 25,500.00
0.0570 ltr Thinner @ Rp. 14,000.00 798.00
0.1000 lbr Amplas @ Rp. 3,500.00 350.00
0.3000 org Tukang cat @ Rp. 80,000.00 24,000.00
0.0300 org Kep. Tk. Cat @ Rp. 100,000.00 3,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 42,550.00 26,298.00 68,848.00
JASA 10 % 4,255.00 2,629.80 6,884.80
JUMLAH 46,805.00 28,927.80 75,732.80
DIBULATKAN 46,805.00 28,927.00 75,732.00
Empiris 1.0000 m2 Mengerjakan Cat Sungging

Mengerjakan cat dasar
0.1200 kg Cat menie kayu @ Rp. 14,000.00 1,680.00
0.0400 org Tukang cat @ Rp. 80,000.00 3,200.00
0.0040 org Kep. Tk. Cat @ Rp. 100,000.00 400.00
0.0667 org Pekerja @ Rp. 70,000.00 4,669.00
0.0033 org Mandor @ Rp. 120,000.00 396.00
JUMLAH ( A ) 8,665.00 1,680.00 10,345.00
Mengecat dan membuat gradasi tutulan berkali-kali

0.4250 kg Cat kayu @ Rp. 38,375.00 16,309.38
0.1000 ltr Minyak cat @ Rp. 15,000.00 1,500.00
5.0000 org Tukang cat sungging @ Rp. 80,000.00 400,000.00
0.5000 org Kep. Tk. Cat sungging @ Rp. 100,000.00 50,000.00
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( B ) 465,200.00 17,809.38 483,009.38
JUMLAH A + B ( BELUM PPN ) 473,865.00 19,489.38 493,354.38
JASA 10 % 47,386.50 1,948.94 49,335.44
JUMLAH 521,251.50 21,438.31 542,689.81
DIBULATKAN 521,251.00 21,438.00 542,689.00
31 1.0000 m2 Mengecat genteng

0.3600 kg Cat genteng air ICI Weathershield @ Rp. 21,250.00 7,650.00
0.0630 org Tukang cat @ Rp. 80,000.00 5,040.00
0.0063 org Kep. Tk. Cat @ Rp. 100,000.00 630.00
0.0200 org Pekerja @ Rp. 70,000.00 1,400.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH 7,370.00 7,650.00 15,020.00
JASA 10 % 737.00 765.00 1,502.00
JUMLAH 8,107.00 8,415.00 16,522.00
DIBULATKAN 8,107.00 8,415.00 16,522.00
PEKERJAAN BONGKARAN
(1) (2) (3) (4) (5)
AK 1.0000 m3 Membongkar pasangan batu kali
0.4000 org Pekerja @ Rp. 70,000.00 28,000.00
JUMLAH ( BELUM PPN ) 348,000.00 - 348,000.00
JASA 10 % 34,800.00 - 34,800.00
JUMLAH 382,800.00 - 382,800.00
DIBULATKAN 382,800.00 - 382,800.00
AK 1.0000 m3 Membongkar pasangan batu merah dan membersihkan

0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
JUMLAH ( BELUM PPN ) 229,500.00 - 229,500.00
OVERHEAD & PROFIT = 14 % 32,130.00 - 32,130.00
JUMLAH 261,630.00 - 261,630.00
DIBULATKAN 261,630.00 - 261,630.00
AK 1.0000 m3 Membongkar beton bertulang dan membersihkan

8.0000 org Pekerja @ Rp. 95,000.00 760,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 794,500.00 - 794,500.00
OVERHEAD & PROFIT = 14 % 111,230.00 - 111,230.00
JUMLAH 905,730.00 - 905,730.00
DIBULATKAN 905,730.00 - 905,730.00
AK 10.0000 m2 Pekerjaan bongkar lantai tegel untuk dipergunakan lagi

2.0000 org Pekerja @ Rp. 95,000.00 190,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 202,500.00 - 202,500.00
TIAP 1M2 ( BELUM PPN ) 20,250.00 - 20,250.00

OVERHEAD & PROFIT = 14 % 2,835.00 - 2,835.00
JUMLAH 23,085.00 - 23,085.00
DIBULATKAN 23,085.00 - 23,085.00
I.6 10.0000 m2 Mengupas plesteran lama

1.2500 org Pekerja @ Rp. 95,000.00 118,750.00
0.1250 org Mandor @ Rp. 125,000.00 15,625.00
JUMLAH ( BELUM PPN ) 134,375.00 - 134,375.00
TIAP 1M2 ( BELUM PPN ) 13,437.50 - 13,437.50

OVERHEAD & PROFIT = 14 % 1,881.25 - 1,881.25
JUMLAH 15,318.75 - 15,318.75
DIBULATKAN 15,318.00 - 15,318.00
I.7 10.0000 m2 Membongkar genteng / sirap untuk dipergunakan lagi

2.0000 org Pekerja @ Rp. 95,000.00 190,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 202,500.00 - 202,500.00
TIAP 1M2 ( BELUM PPN ) 20,250.00 - 20,250.00

OVERHEAD & PROFIT = 14 % 2,835.00 - 2,835.00
JUMLAH 23,085.00 - 23,085.00
DIBULATKAN 23,085.00 - 23,085.00
I.8 10.0000 m2 Membongkar atap seng

1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
JUMLAH ( BELUM PPN ) 150,000.00 - 150,000.00
TIAP 1M2 ( BELUM PPN ) 15,000.00 - 15,000.00

OVERHEAD & PROFIT = 14 % 2,100.00 - 2,100.00
JUMLAH 17,100.00 - 17,100.00
DIBULATKAN 17,100.00 - 17,100.00
I.9 10.0000 m2 Membongkar usuk / reng dipakai lagi

0.0600 org Kep. Tk. Kayu @ Rp. 115,000.00 6,900.00
2.0000 org Pekerja @ Rp. 95,000.00 190,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 275,400.00 - 275,400.00
TIAP 1M2 ( BELUM PPN ) 27,540.00 - 27,540.00

OVERHEAD & PROFIT = 14 % 3,855.60 - 3,855.60
JUMLAH 31,395.60 - 31,395.60
DIBULATKAN 31,395.00 - 31,395.00
(1) (2) (3) (4) (5)
10.0000 m2 Membongkar usuk / reng tidak dipakai lagi

2.0000 org Pekerja @ Rp. 95,000.00 190,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 202,500.00 - 202,500.00
TIAP 1M2 ( BELUM PPN ) 20,250.00 - 20,250.00

OVERHEAD & PROFIT = 14 % 2,835.00 - 2,835.00
JUMLAH 23,085.00 - 23,085.00
DIBULATKAN 23,085.00 - 23,085.00
L.12 1.0000 m3 Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan untuk digunakan lagi
0.6000 org Kep. Tk. Kayu @ Rp. 100,000.00 60,000.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 844,000.00 - 844,000.00
JASA 10 % 84,400.00 - 84,400.00
JUMLAH 928,400.00 - 928,400.00
DIBULATKAN 928,400.00 - 928,400.00
1.0000 m3 Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan tidak digunakan lagi
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 94,000.00 - 94,000.00
JASA 10 % 9,400.00 - 9,400.00
JUMLAH 103,400.00 - 103,400.00
DIBULATKAN 103,400.00 - 103,400.00
L.14 1.0000 m3 Mengerjakan kembali bangunan kayu yang telah dibongkar

1.2000 org Kep. Tk. Kayu @ Rp. 100,000.00 120,000.00
4.0000 org Pekerja @ Rp. 70,000.00 280,000.00
0.2000 org Mandor @ Rp. 120,000.00 24,000.00
JUMLAH ( BELUM PPN ) 1,384,000.00 - 1,384,000.00
JASA 10 % 138,400.00 - 138,400.00
JUMLAH 1,522,400.00 - 1,522,400.00
DIBULATKAN 1,522,400.00 - 1,522,400.00
PEKERJAAN SANITASI
SNI 1.0000 bh Memasang kloset duduk/monoblock
1.0000 bh Kloset duduk / monoblock @ Rp. 2,000,000.00 2,000,000.00
6.1 6% x Harga kloset (Perlengkapan) @ Rp. 2,000,000.00 120,000.00
3.3000 org Pekerja @ Rp. 95,000.00 313,500.00
0.1600 org Mandor @ Rp. 125,000.00 20,000.00
JUMLAH ( BELUM PPN ) 454,595.00 2,120,000.00 2,574,595.00
OVERHEAD & PROFIT = 14 % 63,643.30 296,800.00 360,443.30
JUMLAH 518,238.30 2,416,800.00 2,935,038.30
DIBULATKAN 518,238.00 2,416,800.00 2,935,038.00
SNI 1.0000 bh Memasang kloset jongkok porselen

1.0000 bh Kloset jongkok porselen @ Rp. 450,000.00 450,000.00
A.5.1.1 2-2008 6.0000 kg PC @ Rp. 1,800.00 10,800.00
0.0100 m3 Pasir pasang @ Rp. 200,000.00 2,000.00
1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
0.1600 org Mandor @ Rp. 125,000.00 20,000.00
JUMLAH ( BELUM PPN ) 297,250.00 462,800.00 760,050.00
OVERHEAD & PROFIT = 14 % 41,615.00 64,792.00 106,407.00
JUMLAH 338,865.00 527,592.00 866,457.00
DIBULATKAN 338,865.00 527,592.00 866,457.00
SNI 1.0000 bh Memasang urinoir

1.0000 bh Urinoir @ Rp. 785,000.00 785,000.00
6.4 30% x Harga urinoir (Perlengkapan) @ Rp. 785,000.00 235,500.00
6.0000 kg PC @ Rp. 1,200.00 7,200.00
0.0100 m3 Pasir pasang @ Rp. 120,000.00 1,200.00
1.0000 org Pekerja @ Rp. 70,000.00 70,000.00
0.1000 org Mandor @ Rp. 120,000.00 12,000.00
JUMLAH ( BELUM PPN ) 172,000.00 1,028,900.00 1,200,900.00
JASA 10 % 17,200.00 102,890.00 120,090.00
(1) (2) (3) (4) (5)
JUMLAH 189,200.00 1,131,790.00 1,320,990.00
DIBULATKAN 189,200.00 1,131,790.00 1,320,990.00
SNI 1.0000 bh Memasang wastafel

1.0000 bh Wastafel @ Rp. 750,000.00 750,000.00
6.5 12% x Harga wastafel (Perlengkapan) @ Rp. 750,000.00 90,000.00
6.0000 kg PC @ Rp. 1,800.00 10,800.00
0.0100 m3 Pasir pasang @ Rp. 200,000.00 2,000.00
1.2000 org Pekerja @ Rp. 95,000.00 114,000.00
0.1000 org Mandor @ Rp. 125,000.00 12,500.00
JUMLAH ( BELUM PPN ) 303,250.00 852,800.00 1,156,050.00
OVERHEAD & PROFIT = 14 % 42,455.00 119,392.00 161,847.00
JUMLAH 345,705.00 972,192.00 1,317,897.00
DIBULATKAN 345,705.00 972,192.00 1,317,897.00
SNI 1.0000 bh Memasang bak mandi fiberglass volume 0,30 m3

1.0000 bh Bak fiberglass @ Rp. 285,000.00 285,000.00
6.7 18% x Harga bak(Perlengkapan) @ Rp. 285,000.00 51,300.00
1.8000 org Pekerja @ Rp. 70,000.00 126,000.00
0.1100 org Mandor @ Rp. 120,000.00 13,200.00
JUMLAH ( BELUM PPN ) 409,200.00 336,300.00 745,500.00
JASA 10 % 40,920.00 33,630.00 74,550.00
JUMLAH 450,120.00 369,930.00 820,050.00
DIBULATKAN 450,120.00 369,930.00 820,050.00
SNI 1.0000 bh Memasang bak fiberglass volume 1 m3 air

1.0000 bh Bak fiberglass @ Rp. 1,300,000.00 1,300,000.00
6.11 12% x Harga bak (Perlengkapan) @ Rp. 1,300,000.00 156,000.00
3.0000 org Pekerja @ Rp. 70,000.00 210,000.00
0.9000 org Mandor @ Rp. 120,000.00 108,000.00
JUMLAH ( BELUM PPN ) 768,000.00 1,456,000.00 2,224,000.00
JASA 10 % 76,800.00 145,600.00 222,400.00
JUMLAH 844,800.00 1,601,600.00 2,446,400.00
DIBULATKAN 844,800.00 1,601,600.00 2,446,400.00
SNI 1.0000 m1 Memasang pipa beton, diameter 15 cm - 20 cm

1.1000 bh Pipa beton @ Rp. 24,000.00 26,400.00
6.14 16.0000 bh Batu bata @ Rp. 800.00 12,800.00
3.9200 kg PC @ Rp. 1,200.00 4,704.00
0.0560 m3 Pasir pasang @ Rp. 120,000.00 6,720.00
0.0240 m3 Pasir urug @ Rp. 55,000.00 1,320.00
0.1400 org Pekerja @ Rp. 70,000.00 9,800.00
0.0070 org Mandor @ Rp. 120,000.00 840.00
JUMLAH ( BELUM PPN ) 16,940.00 51,944.00 68,884.00
JASA 10 % 1,694.00 5,194.40 6,888.40
JUMLAH 18,634.00 57,138.40 75,772.40
DIBULATKAN 18,634.00 57,138.00 75,772.00
SNI 1.0000 m1 Memasang pipa beton, diameter 30 cm - 100 cm

1.1000 bh Pipa beton @ Rp. 25,000.00 27,500.00
6.15 330.0000 bh Batu bata @ Rp. 800.00 264,000.00
10.3000 kg PC @ Rp. 1,200.00 12,360.00
0.0610 m3 Pasir pasang @ Rp. 120,000.00 7,320.00
0.0690 m3 Pasir urug @ Rp. 55,000.00 3,795.00
0.3800 org Pekerja @ Rp. 70,000.00 26,600.00
0.0190 org Mandor @ Rp. 120,000.00 2,280.00
JUMLAH ( BELUM PPN ) 45,980.00 314,975.00 360,955.00
JASA 10 % 4,598.00 31,497.50 36,095.50
JUMLAH 50,578.00 346,472.50 397,050.50
DIBULATKAN 50,578.00 346,472.00 397,050.00
SNI 1.0000 bh Memasang bak kontrol pas.bata (30 x 30) cm, tinggi 35 cm
87.0000 bh Batu bata @ Rp. 800.00 69,600.00
6.16 44.0000 kg PC @ Rp. 1,200.00 52,800.00
0.0700 m3 Pasir pasang @ Rp. 120,000.00 8,400.00
(1) (2) (3) (4) (5)
0.0700 m3 Batu kerikil @ Rp. 220,000.00 15,400.00
1.6000 kg Besi beton @ Rp. 5,000.00 8,000.00
0.0600 m3 Pasir beton @ Rp. 95,000.00 5,700.00
3.2000 org Pekerja @ Rp. 70,000.00 224,000.00
0.0160 org Mandor @ Rp. 120,000.00 1,920.00
JUMLAH ( BELUM PPN ) 307,270.00 159,900.00 467,170.00
JASA 10 % 30,727.00 15,990.00 46,717.00
JUMLAH 337,997.00 175,890.00 513,887.00
DIBULATKAN 337,997.00 175,890.00 513,887.00
SNI 1.0000 bh Memasang bak kontrol pas. bata (45 x 45) cm, tinggi 50 cm
150.0000 bh Batu bata @ Rp. 800.00 120,000.00
6.17 77.0000 kg PC @ Rp. 1,200.00 92,400.00
0.1300 m3 Pasir pasang @ Rp. 120,000.00 15,600.00
0.0200 m3 Batu kerikil @ Rp. 220,000.00 4,400.00
2.6000 kg Besi beton @ Rp. 5,000.00 13,000.00
0.0900 m3 Pasir beton @ Rp. 95,000.00 8,550.00
1.4200 org Pekerja @ Rp. 70,000.00 99,400.00
0.0710 org Mandor @ Rp. 120,000.00 8,520.00
JUMLAH ( BELUM PPN ) 150,460.00 253,950.00 404,410.00
JASA 10 % 15,046.00 25,395.00 40,441.00
JUMLAH 165,506.00 279,345.00 444,851.00
DIBULATKAN 165,506.00 279,345.00 444,851.00
SNI 1.0000 bh Memasang bak kontrol pas. bata (60 x 60) cm, tingg 65 cm
222.0000 bh Batu bata @ Rp. 800.00 177,600.00
6.18 114.0000 kg PC @ Rp. 1,200.00 136,800.00
0.1840 m3 Pasir pasang @ Rp. 120,000.00 22,080.00
0.0330 m3 Batu kerikil @ Rp. 220,000.00 7,260.00
4.8500 kg Besi beton @ Rp. 5,000.00 24,250.00
0.1200 m3 Pasir beton @ Rp. 95,000.00 11,400.00
2.1600 org Pekerja @ Rp. 70,000.00 151,200.00
0.1000 org Mandor @ Rp. 120,000.00 12,000.00
JUMLAH ( BELUM PPN ) 228,000.00 379,390.00 607,390.00
JASA 10 % 22,800.00 37,939.00 60,739.00
JUMLAH 250,800.00 417,329.00 668,129.00
DIBULATKAN 250,800.00 417,329.00 668,129.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1/2"

1.2000 m1 Pipa galvanis @ Rp. 18,500.00 22,200.00
6.19 35% x Harga pipa (Perlengkapan) @ Rp. 18,500.00 6,475.00
0.0540 org Pekerja @ Rp. 70,000.00 3,780.00
0.0270 org Mandor @ Rp. 120,000.00 3,240.00
JUMLAH ( BELUM PPN ) 15,120.00 28,675.00 43,795.00
JASA 10 % 1,512.00 2,867.50 4,379.50
JUMLAH 16,632.00 31,542.50 48,174.50
DIBULATKAN 16,632.00 31,542.00 48,174.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 3/4"

0.0540 org Pekerja @ Rp. 70,000.00 3,780.00
0.0270 org Mandor @ Rp. 120,000.00 3,240.00
JUMLAH ( BELUM PPN ) 15,120.00 39,525.00 54,645.00
JASA 10 % 1,512.00 3,952.50 5,464.50
JUMLAH 16,632.00 43,477.50 60,109.50
DIBULATKAN 16,632.00 43,477.00 60,109.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1"

0.0540 org Pekerja @ Rp. 70,000.00 3,780.00
0.0270 org Mandor @ Rp. 120,000.00 3,240.00
(1) (2) (3) (4) (5)
JUMLAH ( BELUM PPN ) 15,120.00 48,437.50 63,557.50
JASA 10 % 1,512.00 4,843.75 6,355.75
JUMLAH 16,632.00 53,281.25 69,913.25
DIBULATKAN 16,632.00 53,281.00 69,913.00
SNI 1.0000 m1 Memasang pipa galvanis diameter 1 1/2"

0.1080 org Pekerja @ Rp. 70,000.00 7,560.00
0.0054 org Mandor @ Rp. 120,000.00 648.00
JUMLAH ( BELUM PPN ) 24,408.00 77,500.00 101,908.00
JASA 10 % 2,440.80 7,750.00 10,190.80
JUMLAH 26,848.80 85,250.00 112,098.80
DIBULATKAN 26,848.00 85,250.00 112,098.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1/2"

1.2000 m1 Pipa PVC @ Rp. 6,250.00 7,500.00
0.0360 org Pekerja @ Rp. 95,000.00 3,420.00
0.0018 org Mandor @ Rp. 125,000.00 225.00
JUMLAH ( BELUM PPN ) 10,935.00 9,687.50 20,622.50
OVERHEAD & PROFIT = 14 % 1,530.90 1,356.25 2,887.15
JUMLAH 12,465.90 11,043.75 23,509.65
DIBULATKAN 12,465.00 11,043.00 23,509.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 3/4"

1.2000 m1 Pipa PVC @ Rp. 7,500.00 9,000.00
0.0360 org Pekerja @ Rp. 95,000.00 3,420.00
0.0018 org Mandor @ Rp. 125,000.00 225.00
JUMLAH ( BELUM PPN ) 10,935.00 11,625.00 22,560.00
OVERHEAD & PROFIT = 14 % 1,530.90 1,627.50 3,158.40
JUMLAH 12,465.90 13,252.50 25,718.40
DIBULATKAN 12,465.00 13,252.00 25,718.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1"

1.2000 m1 Pipa PVC @ Rp. 10,000.00 12,000.00
0.0360 org Pekerja @ Rp. 95,000.00 3,420.00
0.0018 org Mandor @ Rp. 125,000.00 225.00
JUMLAH ( BELUM PPN ) 10,935.00 15,500.00 26,435.00
OVERHEAD & PROFIT = 14 % 1,530.90 2,170.00 3,700.90
JUMLAH 12,465.90 17,670.00 30,135.90
DIBULATKAN 12,465.00 17,670.00 30,135.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 1 1/2"

1.2000 m1 Pipa PVC @ Rp. 17,500.00 21,000.00
0.0360 org Pekerja @ Rp. 70,000.00 2,520.00
0.0018 org Mandor @ Rp. 125,000.00 225.00
JUMLAH ( BELUM PPN ) 10,035.00 27,125.00 37,160.00
OVERHEAD & PROFIT = 14 % 1,404.90 3,797.50 5,202.40
JUMLAH 11,439.90 30,922.50 42,362.40
DIBULATKAN 11,439.00 30,922.00 42,362.00
(1) (2) (3) (4) (5)

1.2000 m1 Pipa PVC @ Rp. 22,500.00 27,000.00
0.0544 org Pekerja @ Rp. 95,000.00 5,168.00
0.0027 org Mandor @ Rp. 125,000.00 337.50
JUMLAH ( BELUM PPN ) 16,440.50 34,875.00 51,315.50
OVERHEAD & PROFIT = 14 % 2,301.67 4,882.50 7,184.17
JUMLAH 18,742.17 39,757.50 58,499.67
DIBULATKAN 18,742.00 39,757.00 58,499.00
SNI 1.0000 m1 Memasang pipa PVC tipe AW diameter 2 1/2"

1.2000 m1 Pipa PVC @ Rp. 20,500.00 24,600.00
0.0360 org Pekerja @ Rp. 70,000.00 2,520.00
0.0018 org Mandor @ Rp. 120,000.00 216.00
JUMLAH ( BELUM PPN ) 8,136.00 31,775.00 39,911.00
OVERHEAD & PROFIT = 14 % 813.60 3,177.50 3,991.10
JUMLAH 8,949.60 34,952.50 43,902.10
DIBULATKAN 8,949.00 34,952.00 43,902.00

1.2000 m1 Pipa PVC @ Rp. 41,250.00 49,500.00
0.0810 org Pekerja @ Rp. 95,000.00 7,695.00
0.0410 org Mandor @ Rp. 125,000.00 5,125.00
JUMLAH ( BELUM PPN ) 29,222.50 63,937.50 93,160.00
OVERHEAD & PROFIT = 14 % 4,091.15 8,951.25 13,042.40
JUMLAH 33,313.65 72,888.75 106,202.40
DIBULATKAN 33,313.00 72,888.00 106,202.00

1.2000 m1 Pipa PVC @ Rp. 66,250.00 79,500.00
0.0810 org Pekerja @ Rp. 95,000.00 7,695.00
0.0410 org Mandor @ Rp. 125,000.00 5,125.00
JUMLAH ( BELUM PPN ) 29,222.50 102,687.50 131,910.00
OVERHEAD & PROFIT = 14 % 4,091.15 14,376.25 18,467.40
JUMLAH 33,313.65 117,063.75 150,377.40
DIBULATKAN 33,313.00 117,063.00 150,377.00
SNI 1.0000 bh Memasang bak cuci stainless steel

1.0000 bh Bak cuci stainless steel @ Rp. #REF! #REF!
6.33 1.0000 set Water drain + asesories @ Rp. 75,000.00 75,000.00
0.0300 org Pekerja @ Rp. 95,000.00 2,850.00
0.0015 org Mandor @ Rp. 125,000.00 187.50
SNI 1.0000 bh Memasang kran diameter 3/4" atau 1/2"

1.0000 bh Kran air @ Rp. 35,000.00 35,000.00
6.35 0.0250 bh Seal tape @ Rp. 10,000.00 250.00
0.0100 org Pekerja @ Rp. 95,000.00 950.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 13,725.00 35,250.00 48,975.00
OVERHEAD & PROFIT = 14 % 1,921.50 4,935.00 6,856.50
JUMLAH 15,646.50 40,185.00 55,831.50
DIBULATKAN 15,646.00 40,185.00 55,831.00
SNI 1.0000 bh Memasang floor drain

1.0000 bh Floor drain @ Rp. 90,000.00 90,000.00
6.35 0.1000 org Tukang batu @ Rp. 110,000.00 11,000.00
(1) (2) (3) (4) (5)
0.0100 org Pekerja @ Rp. 95,000.00 950.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 13,725.00 90,000.00 103,725.00
OVERHEAD & PROFIT = 14 % 1,921.50 12,600.00 14,521.50
JUMLAH 15,646.50 102,600.00 118,246.50
DIBULATKAN 15,646.00 102,600.00 118,246.00
PEKERJAAN BESI DAN ALUMUNIUM

3 1.0000 M Pengelasan Single ( las listrik )
3.0000 kg Kawat las @ Rp. 30,000.00 90,000.00
1.0000 hari Peralatan las @ Rp. 75,000.00 75,000.00
0.5000 org Tukang las @ Rp. 80,000.00 40,000.00
0.0500 org Kepala tukang las @ Rp. 100,000.00 5,000.00
1.0000 Org Pekerja @ Rp. 70,000.00 70,000.00
1.0000 Org Mandor @ Rp. 120,000.00 120,000.00
JUMLAH ( BELUM PPN ) 235,000.00 165,000.00 400,000.00
JASA 10 % 23,500.00 16,500.00 40,000.00
JUMLAH 258,500.00 181,500.00 440,000.00
DIBULATKAN 258,500.00 181,500.00 440,000.00
SNI 1.0000 kg Pasang rangka atap baja

1.1000 kg Baja profil IWF @ Rp. 8,800.00 9,680.00
6.1 0.0800 kg Meni besi @ Rp. 22,500.00 1,800.00
0.0060 org Tukang besi @ Rp. 80,000.00 480.00
0.0060 org Kepala tukang besi @ Rp. 100,000.00 600.00
0.0600 org Pekerja @ Rp. 70,000.00 4,200.00
0.0003 org Mandor @ Rp. 120,000.00 36.00
JUMLAH ( BELUM PPN ) 5,316.00 11,480.00 16,796.00
JASA 10 % 531.60 1,148.00 1,679.60
JUMLAH 5,847.60 12,628.00 18,475.60
DIBULATKAN 5,847.00 12,628.00 18,475.00
SNI 1 m3 Pasang rangka atap genteng beton, kayu kelas II

0.0140 m3 Kaso-kaso (5 x 7) cm m @ Rp. 2,200,000.00 30,800.00
6.16 0.0072 m3 Reng (3 x 4) cm @ Rp. 2,200,000.00 15,840.00
0.25 kg Paku 5 cm dan 10 cm @ Rp. 15,000.00 3,750.00
0.1 org pekerja @ Rp. 70,000.00 7,000.00
0.0050 org Mandor @ Rp. 120,000.00 600.00
JUMLAH ( BELUM PPN ) 16,600.00 50,390.00 66,990.00
JASA 10 % 1,660.00 5,039.00 6,699.00
JUMLAH 18,260.00 55,429.00 73,689.00
DIBULATKAN 18,260.00 55,500.00 73,760.00
SNI 1.0000 m2 Pasang pintu besi baja

1.0000 m2 Pintu besi baja @ Rp. 750,000.00 750,000.00
6.2 0.6500 org Tukang besi konstruksi @ Rp. 80,000.00 52,000.00
0.0650 org Kepala tukang besi @ Rp. 100,000.00 6,500.00
0.6500 org Pekerja @ Rp. 70,000.00 45,500.00
0.0320 org Mandor @ Rp. 120,000.00 3,840.00
JUMLAH ( BELUM PPN ) 16,600.00 750,000.00 766,600.00
JASA 10 % 1,660.00 75,000.00 76,660.00
JUMLAH 18,260.00 825,000.00 843,260.00
DIBULATKAN 18,260.00 825,000.00 843,260.00
SNI 1.0000 m2 Pasang pintu gulung besi

1.0000 m2 Pintu gulung besi @ Rp. 250,000.00 250,000.00
1.2000 org Pekerja @ Rp. 70,000.00 84,000.00
0.0060 org Mandor @ Rp. 120,000.00 720.00
JUMLAH ( BELUM PPN ) 192,720.00 250,000.00 442,720.00
JASA 10 % 19,272.00 25,000.00 44,272.00
JUMLAH 211,992.00 275,000.00 486,992.00
DIBULATKAN 211,992.00 275,000.00 486,992.00
SNI 1.0000 m2 Pasang pintu lipat

1.0000 m2 Pintu lipat @ Rp. 500,000.00 500,000.00
1.0500 org Pekerja @ Rp. 70,000.00 73,500.00
0.0052 org Mandor @ Rp. 120,000.00 624.00
JUMLAH ( BELUM PPN ) 168,624.00 500,000.00 668,624.00
(1) (2) (3) (4) (5)
JASA 10 % 16,862.40 50,000.00 66,862.40
JUMLAH 185,486.40 550,000.00 735,486.40
DIBULATKAN 185,486.00 550,000.00 735,486.00
SNI 1.0000 m2 Pasang Rolling door

1.0000 m2 Roll door @ Rp. 200,000.00 200,000.00
1.0500 org Pekerja @ Rp. 70,000.00 73,500.00
0.0052 org Mandor @ Rp. 120,000.00 624.00
JUMLAH ( BELUM PPN ) 204,624.00 200,000.00 404,624.00
JASA 10 % 20,462.40 20,000.00 40,462.40
JUMLAH 225,086.40 220,000.00 445,086.40
DIBULATKAN 225,086.00 220,000.00 445,086.00
SNI 1.0000 m2 Pasang pintu alumunium

1.0000 m2 Pintu alumunium @ Rp. 400,000.00 400,000.00
1.0500 org Pekerja @ Rp. 70,000.00 73,500.00
0.0052 org Mandor @ Rp. 120,000.00 624.00
JUMLAH ( BELUM PPN ) 168,624.00 400,000.00 568,624.00
JASA 10 % 16,862.40 40,000.00 56,862.40
JUMLAH 185,486.40 440,000.00 625,486.40
DIBULATKAN 185,486.00 440,000.00 625,486.00
SNI 1.0000 m2 Pasang teralis besi

11.5000 m1 Baja strip 2 x 3 @ Rp. 8,800.00 101,200.00
6.12 1.2000 org Tukang las @ Rp. 80,000.00 96,000.00
0.0120 org Kepala tukang las @ Rp. 100,000.00 1,200.00
1.2000 org Pekerja @ Rp. 70,000.00 84,000.00
0.0006 org Mandor @ Rp. 120,000.00 72.00
JUMLAH ( BELUM PPN ) 181,272.00 101,200.00 282,472.00
JASA 10 % 18,127.20 10,120.00 28,247.20
JUMLAH 199,399.20 111,320.00 310,719.20
DIBULATKAN 199,399.00 111,320.00 310,719.00
SNI 1.0000 m2 Pasang kawat harmonika

1.1000 m2 Kawat harmonika @ Rp. 25,000.00 27,500.00
6.13 0.0200 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0005 org Mandor @ Rp. 120,000.00 60.00
JUMLAH ( BELUM PPN ) 16,060.00 37,600.00 53,660.00
JASA 10 % 1,606.00 3,760.00 5,366.00
JUMLAH 17,666.00 41,360.00 59,026.00
DIBULATKAN 17,666.00 41,360.00 59,026.00
SNI 1.0000 m2 Pasang kawat nyamuk

1.1000 m2 Kawat nyamuk @ Rp. 8,250.00 9,075.00
6.14 0.0200 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0005 org Mandor @ Rp. 120,000.00 60.00
JUMLAH ( BELUM PPN ) 16,060.00 19,175.00 35,235.00
JASA 10 % 1,606.00 1,917.50 3,523.50
JUMLAH 17,666.00 21,092.50 38,758.50
DIBULATKAN 17,666.00 21,092.00 38,758.00
SNI 1.0000 m2 Pasang kawat kassa

1.1000 m2 Kawat kassa @ Rp. 10,000.00 11,000.00
6.15 0.0200 kg Paku biasa 1/2" - 1" @ Rp. 10,000.00 200.00
0.1000 org Pekerja @ Rp. 70,000.00 7,000.00
0.0005 org Mandor @ Rp. 120,000.00 60.00
JUMLAH ( BELUM PPN ) 16,060.00 21,100.00 37,160.00
JASA 10 % 1,606.00 2,110.00 3,716.00
JUMLAH 17,666.00 23,210.00 40,876.00
DIBULATKAN 17,666.00 23,210.00 40,876.00
(1) (2) (3) (4) (5)
SNI 1.0000 m2 Pasang jendela nako & tralis

1.1000 m2 Jendela nako @ Rp. 20,000.00 22,000.00
6.17 0.0200 kg Paku skrup @ Rp. 10,000.00 200.00
0.0250 m2 Besi strip @ Rp. 7,500.00 187.50
0.2000 org Pekerja @ Rp. 70,000.00 14,000.00
0.0010 org Mandor @ Rp. 120,000.00 120.00
JUMLAH ( BELUM PPN ) 32,120.00 22,387.50 54,507.50
JASA 10 % 3,212.00 2,238.75 5,450.75
JUMLAH 35,332.00 24,626.25 59,958.25
DIBULATKAN 35,332.00 24,626.00 59,958.00
SNI 1.0000 bh Memasang kran air antik wastafel

1.0000 bh Kran air @ Rp. #REF! #REF!
0.0250 bh Seal tape @ Rp. 10,000.00 250.00
0.0100 org Pekerja @ Rp. 95,000.00 950.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
PEKERJAAN KUNCI DAN KACA
6.1 1.0000 bh Pasang kunci tanam antik

1.0000 bh Kunci tanam antik @ Rp. 250,000.00 250,000.00
0.0600 org Pekerja @ Rp. 70,000.00 4,200.00
0.0030 org Mandor @ Rp. 120,000.00 360.00
JUMLAH ( BELUM PPN ) 58,560.00 250,000.00 308,560.00
OVERHEAD & PROFIT = 14 % 8,198.40 35,000.00 43,198.40
JUMLAH 66,758.40 285,000.00 351,758.40
DIBULATKAN 66,758.00 285,000.00 351,758.00
SNI
A.4.6.2.2-2008 1.0000 bh Pasang kunci tanam biasa
1.0000 bh Kunci tanam biasa @ Rp. 195,000.00 195,000.00
0.0100 org Pekerja @ Rp. 95,000.00 950.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 57,725.00 195,000.00 252,725.00
OVERHEAD & PROFIT = 14 % 8,081.50 27,300.00 35,381.50
JUMLAH 65,806.50 222,300.00 288,106.50
DIBULATKAN 65,806.00 222,300.00 288,106.00
6.3 1.0000 bh Pasang kunci tanam kamar mandi

1.0000 bh Kunci tanam kamar mandi @ Rp. 50,000.00 50,000.00
0.0050 org Pekerja @ Rp. 70,000.00 350.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 41,150.00 50,000.00 91,150.00
OVERHEAD & PROFIT = 14 % 4,115.00 5,000.00 9,115.00
JUMLAH 45,265.00 55,000.00 100,265.00
DIBULATKAN 45,265.00 55,000.00 100,265.00
6.4 1.0000 bh Pasang kunci tanam silinder

1.0000 bh Kunci bulat silinder @ Rp. #REF! #REF!
0.0050 org Pekerja @ Rp. 95,000.00 475.00
0.0003 org Mandor @ Rp. 125,000.00 31.25
SNI 1.0000 bh Pasang engsel pintu

A.4.6.2.5-2008 1.0000 bh Engsel pintu @ Rp. 70,000.00 70,000.00
(1) (2) (3) (4) (5)
0.0150 org Pekerja @ Rp. 95,000.00 1,425.00
0.0008 org Mandor @ Rp. 125,000.00 93.75
JUMLAH ( BELUM PPN ) 19,743.75 70,000.00 89,743.75
OVERHEAD & PROFIT = 14 % 2,764.13 9,800.00 12,564.13
JUMLAH 22,507.88 79,800.00 102,307.88
DIBULATKAN 22,507.00 79,800.00 102,307.00
6.6 1.0000 bh Pasang engsel jendela kupu-kupu

1.0000 bh Engsel jendela @ Rp. 40,000.00 40,000.00
0.0100 org Pekerja @ Rp. 95,000.00 950.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 13,725.00 40,000.00 53,725.00
OVERHEAD & PROFIT = 14 % 1,921.50 5,600.00 7,521.50
JUMLAH 15,646.50 45,600.00 61,246.50
DIBULATKAN 15,646.00 45,600.00 61,246.00
6.7 1.0000 bh Pasang engsel angin

1.0000 bh Engsel angin @ Rp. 3,000.00 3,000.00
0.0200 org Pekerja @ Rp. 70,000.00 1,400.00
0.0100 org Mandor @ Rp. 120,000.00 1,200.00
JUMLAH ( BELUM PPN ) 20,600.00 3,000.00 23,600.00
OVERHEAD & PROFIT = 14 % 2,060.00 300.00 2,360.00
JUMLAH 22,660.00 3,300.00 25,960.00
DIBULATKAN 22,660.00 3,300.00 25,960.00
6.8 1.0000 bh Pasang spring knip

1.0000 bh Spring knip @ Rp. 7,500.00 7,500.00
0.0150 org Pekerja @ Rp. 70,000.00 1,050.00
0.0008 org Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 14,640.00 7,500.00 22,140.00
OVERHEAD & PROFIT = 14 % 1,464.00 750.00 2,214.00
JUMLAH 16,104.00 8,250.00 24,354.00
DIBULATKAN 16,104.00 8,250.00 24,354.00
6.9 1.0000 bh Pasang kait angin

1.0000 bh Kait angin @ Rp. 15,000.00 15,000.00
0.0150 org Pekerja @ Rp. 95,000.00 1,425.00
0.0008 org Mandor @ Rp. 125,000.00 93.75
JUMLAH ( BELUM PPN ) 19,743.75 15,000.00 34,743.75
OVERHEAD & PROFIT = 14 % 2,369.25 1,800.00 4,169.25
JUMLAH 22,113.00 16,800.00 38,913.00
DIBULATKAN 22,113.00 16,800.00 38,913.00
6.10 1.0000 bh Pasang door closer

1.0000 bh Door closer @ Rp. 150,000.00 150,000.00
0.0500 org Pekerja @ Rp. 70,000.00 3,500.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 48,800.00 150,000.00 198,800.00
OVERHEAD & PROFIT = 14 % 4,880.00 15,000.00 19,880.00
JUMLAH 53,680.00 165,000.00 218,680.00
DIBULATKAN 53,680.00 165,000.00 218,680.00
SNI 1.0000 bh Pasang kunci selot (grendel)

A.4.6.2.11-2008 1.0000 bh Kunci selot @ Rp. 30,000.00 30,000.00
0.0200 org Pekerja @ Rp. 95,000.00 1,900.00
0.0010 org Mandor @ Rp. 125,000.00 125.00
JUMLAH ( BELUM PPN ) 26,325.00 30,000.00 56,325.00
OVERHEAD & PROFIT = 14 % 3,685.50 4,200.00 7,885.50
JUMLAH 30,010.50 34,200.00 64,210.50
DIBULATKAN 30,010.00 34,200.00 64,210.00
6.12 1.0000 bh Pasang pegangan pintu / door holder

1.0000 bh Door holder @ Rp. 15,000.00 15,000.00
(1) (2) (3) (4) (5)
0.0500 org Pekerja @ Rp. 70,000.00 3,500.00
0.0025 org Mandor @ Rp. 120,000.00 300.00
JUMLAH ( BELUM PPN ) 48,800.00 15,000.00 63,800.00
OVERHEAD & PROFIT = 14 % 4,880.00 1,500.00 6,380.00
JUMLAH 53,680.00 16,500.00 70,180.00
DIBULATKAN 53,680.00 16,500.00 70,180.00
6.13 1.0000 bh Pasang door stop

1.0000 bh Door stop @ Rp. 15,000.00 15,000.00
0.0100 org Pekerja @ Rp. 70,000.00 700.00
0.0005 org Mandor @ Rp. 120,000.00 60.00
JUMLAH ( BELUM PPN ) 9,760.00 15,000.00 24,760.00
OVERHEAD & PROFIT = 14 % 976.00 1,500.00 2,476.00
JUMLAH 10,736.00 16,500.00 27,236.00
DIBULATKAN 10,736.00 16,500.00 27,236.00
6.14 1.0000 bh Pasang rel pintu dorong

1.0000 bh Rel pintu dorong @ Rp. 200,000.00 200,000.00
0.0600 org Pekerja @ Rp. 70,000.00 4,200.00
0.0030 org Mandor @ Rp. 120,000.00 360.00
JUMLAH ( BELUM PPN ) 58,560.00 200,000.00 258,560.00
OVERHEAD & PROFIT = 14 % 5,856.00 20,000.00 25,856.00
JUMLAH 64,416.00 220,000.00 284,416.00
DIBULATKAN 64,416.00 220,000.00 284,416.00
6.15 1.0000 bh Pasang kunci lemari

1.0000 bh Kunci lemari @ Rp. 12,000.00 12,000.00
0.0250 org Pekerja @ Rp. 70,000.00 1,750.00
0.0013 org Mandor @ Rp. 120,000.00 150.00
JUMLAH ( BELUM PPN ) 24,400.00 12,000.00 36,400.00
OVERHEAD & PROFIT = 14 % 2,440.00 1,200.00 3,640.00
JUMLAH 26,840.00 13,200.00 40,040.00
DIBULATKAN 26,840.00 13,200.00 40,040.00
6.16 1.0000 m2 Pasang kaca, tebal 3 mm

1.1000 m2 Kaca polos @ Rp. 49,500.00 54,450.00
0.0150 org Pekerja @ Rp. 70,000.00 1,050.00
0.0008 org Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 14,640.00 54,450.00 69,090.00
OVERHEAD & PROFIT = 14 % 1,464.00 5,445.00 6,909.00
JUMLAH 16,104.00 59,895.00 75,999.00
DIBULATKAN 16,104.00 59,895.00 75,999.00
SNI 1.0000 m2 Pasang kaca, tebal 5 mm

A.4.6.2.17-2008 1.1000 m2 Kaca rayben @ Rp. 180,000.00 198,000.00
0.0500 Tube Sealent @ Rp. 45,000.00 2,250.00
0.1500 org Tukang @ Rp. 110,000.00 16,500.00
0.0150 org Pekerja @ Rp. 95,000.00 1,425.00
0.0008 org Mandor @ Rp. 125,000.00 93.75
JUMLAH ( BELUM PPN ) 19,743.75 200,250.00 219,993.75
OVERHEAD & PROFIT = 14 % 2,764.13 28,035.00 30,799.13
JUMLAH 22,507.88 228,285.00 250,792.88
DIBULATKAN 22,507.00 228,285.00 250,792.00
1.0000 m2 Pasang glass block uk. 20 x 20 cm

36.000 bh Glass block 20 x 20 @ Rp. #REF! #REF!
11.000 kg PC @ Rp. 1,800.00 19,800.00
0.0350 m3 Pasir pasang @ Rp. 200,000.00 7,000.00
0.3000 org Pekerja @ Rp. 95,000.00 28,500.00
0.0150 org Mandor @ Rp. 125,000.00 1,875.00
(1) (2) (3) (4) (5)
6.20 1.0000 m2 Pasang kaca cermin, tebal 5 mm

1.1000 m2 Kaca cermin @ Rp. 120,000.00 132,000.00
0.0150 org Pekerja @ Rp. 70,000.00 1,050.00
0.0008 org Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 14,640.00 132,000.00 146,640.00
OVERHEAD & PROFIT = 14 % 1,464.00 13,200.00 14,664.00
JUMLAH 16,104.00 145,200.00 161,304.00
DIBULATKAN 16,104.00 145,200.00 161,304.00
6.24 1.0000 m2 Pasang kaca patri, tebal 5 mm

1.1000 m2 Kaca patri @ Rp. 300,000.00 330,000.00
0.0150 org Pekerja @ Rp. 70,000.00 1,050.00
0.0008 org Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 14,640.00 330,000.00 344,640.00
OVERHEAD & PROFIT = 14 % 1,464.00 33,000.00 34,464.00
JUMLAH 16,104.00 363,000.00 379,104.00
DIBULATKAN 16,104.00 363,000.00 379,104.00
6.17 1.0000 m1 Pasang kusen alumunium

1.1000 m1 Kusen alumunium @ Rp. 55,000.00 60,500.00
15% x Harga kusen (Perlengkapan) @ Rp. 55,000.00 8,250.00
0.1500 oh Tukang alumunium @ Rp. 80,000.00 12,000.00
0.0150 oh Kepala tukang @ Rp. 100,000.00 1,500.00
0.0150 oh Pekerja @ Rp. 70,000.00 1,050.00
0.0008 oh Mandor @ Rp. 120,000.00 90.00
JUMLAH ( BELUM PPN ) 14,640.00 68,750.00 83,390.00
OVERHEAD & PROFIT = 14 % 2,049.60 6,875.00 8,339.00
JUMLAH 16,689.60 68,750.00 85,439.60
DIBULATKAN 16,689.00 68,750.00 85,439.00
PEKERJAAN PEMBONGKARAN
1.0000 m Membongkar beton bertulang

6.6670 oh Pekerja @ Rp. 95,000.00 633,365.00
0.3330 oh Mandor @ Rp. 125,000.00 41,625.00
JUMLAH ( BELUM PPN ) 674,990.00 - 674,990.00
OVERHEAD & PROFIT = 14 % 94,498.60 - 94,498.60
JUMLAH 769,488.60 - 769,488.60
DIBULATKAN 769,488.00 - 769,488.00
1.0000 m Membongkar dinding tembok bata merah

6.6670 oh Pekerja @ Rp. 95,000.00 633,365.00
0.0330 oh Mandor @ Rp. 125,000.00 4,125.00
JUMLAH ( BELUM PPN ) 637,490.00 - 637,490.00
OVERHEAD & PROFIT = 14 % 89,248.60 - 89,248.60
JUMLAH 726,738.60 - 726,738.60
DIBULATKAN 726,738.00 - 726,738.00
1.0000 m Membongkar dinding bata/pasangan batu kali (bongkaran dipakai kembali)

3.0000 oh Pekerja @ Rp. 95,000.00 285,000.00
0.9000 oh Mandor @ Rp. 125,000.00 112,500.00
JUMLAH ( BELUM PPN ) 397,500.00 - 397,500.00
OVERHEAD & PROFIT = 14 % 55,650.00 - 55,650.00
JUMLAH 453,150.00 - 453,150.00
DIBULATKAN 453,150.00 - 453,150.00
1.0000 m Membongkar plesteran dinding/siaran

0.1250 oh Pekerja @ Rp. 95,000.00 11,875.00
0.0125 oh Mandor @ Rp. 125,000.00 1,562.50
JUMLAH ( BELUM PPN ) 13,437.50 - 13,437.50
OVERHEAD & PROFIT = 14 % 1,881.25 - 1,881.25
JUMLAH 15,318.75 - 15,318.75
DIBULATKAN 15,318.00 - 15,318.00
1.0000 m Membongkar lantai keramik

0.0500 oh Pekerja @ Rp. 95,000.00 4,750.00
0.0100 oh Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 6,000.00 - 6,000.00
(1) (2) (3) (4) (5)
OVERHEAD & PROFIT = 14 % 840.00 - 840.00
JUMLAH 6,840.00 - 6,840.00
DIBULATKAN 6,840.00 - 6,840.00
1.0000 m Membongkar genteng/sirap (bongkaran tidak dipakai kembali)

0.1000 oh Pekerja @ Rp. 95,000.00 9,500.00
0.0100 oh Mandor @ Rp. 125,000.00 1,250.00
JUMLAH ( BELUM PPN ) 10,750.00 - 10,750.00
OVERHEAD & PROFIT = 14 % 1,505.00 - 1,505.00
JUMLAH 12,255.00 - 12,255.00
DIBULATKAN 12,255.00 - 12,255.00
1.0000 m Membongkar rangka atap/reng/kaso (bongkaran tidak dipakai kembali)

0.1500 oh Pekerja @ Rp. 95,000.00 14,250.00
0.0750 oh Tukang kayu @ Rp. 110,000.00 8,250.00
0.0075 oh Kepala tukang @ Rp. 115,000.00 862.50
0.0150 oh Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 25,237.50 - 25,237.50
OVERHEAD & PROFIT = 14 % 3,533.25 - 3,533.25
JUMLAH 28,770.75 - 28,770.75
DIBULATKAN 28,770.00 - 28,770.00
1.0000 m Membongkar kuda-kuda/gording/balok (bongkaran tidak dipakai kembali)

4.0000 oh Pekerja @ Rp. 95,000.00 380,000.00
3.0000 oh Tukang kayu @ Rp. 110,000.00 330,000.00
0.2000 oh Mandor @ Rp. 125,000.00 25,000.00
JUMLAH ( BELUM PPN ) 735,000.00 - 735,000.00
OVERHEAD & PROFIT = 14 % 102,900.00 - 102,900.00
JUMLAH 837,900.00 - 837,900.00
DIBULATKAN 837,900.00 - 837,900.00
1.0000 m Membongkar plafond (bongkaran tidak dipakai kembali)

0.1500 oh Pekerja @ Rp. 95,000.00 14,250.00
0.0150 oh Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 16,125.00 - 16,125.00
OVERHEAD & PROFIT = 14 % 2,257.50 - 2,257.50
JUMLAH 18,382.50 - 18,382.50
DIBULATKAN 18,382.00 - 18,382.00
1.0000 m Membongkar kusen

1.0000 oh Tukang kayu @ Rp. 110,000.00 110,000.00
0.1000 oh Kepala tukang @ Rp. 115,000.00 11,500.00
JUMLAH ( BELUM PPN ) 121,500.00 - 121,500.00
OVERHEAD & PROFIT = 14 % 17,010.00 - 17,010.00
JUMLAH 138,510.00 - 138,510.00
DIBULATKAN 138,510.00 - 138,510.00
PEKERJAAN ELEKTRIKAL
SNI 1.0000 bh Memasang lampu TL 2x36 watt; downlight reflektor inbow

1.0000 bh Lampu TL 2x36 watt @ Rp. 110,000.00 110,000.00
1.0000 bh Downlight reflektor inbow @ Rp. - -
0.5000 org Tukang listrik @ Rp. 110,000.00 55,000.00
0.0500 org Kepala tukang listrik @ Rp. 115,000.00 5,750.00
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 63,875.00 110,000.00 173,875.00
OVERHEAD & PROFIT = 14 % 8,942.50 15,400.00 24,342.50
JUMLAH 72,817.50 125,400.00 198,217.50
DIBULATKAN 72,817.00 125,400.00 198,217.00
SNI 1.0000 bh Memasang lampu SL 23 watt

1.0000 bh Lampu SL 23 watt @ Rp. 60,000.00 60,000.00
1.0000 bh Fitting @ Rp. 55,000.00 55,000.00
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 63,875.00 115,000.00 178,875.00
OVERHEAD & PROFIT = 14 % 8,942.50 16,100.00 25,042.50
JUMLAH 72,817.50 131,100.00 203,917.50
DIBULATKAN 72,817.00 131,100.00 203,917.00
PEKERJAAN ELEKTRIKAL
SNI 1.0000 bh Memasang lampu downlight 5" - SL 18 watt
1.0000 bh Lampu SL 18 watt @ Rp. 45,000.00 45,000.00
1.0000 bh Downlight 5" @ Rp. 75,000.00 75,000.00
(1) (2) (3) (4) (5)
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 63,875.00 120,000.00 183,875.00
OVERHEAD & PROFIT = 14 % 8,942.50 16,800.00 25,742.50
JUMLAH 72,817.50 136,800.00 209,617.50
DIBULATKAN 72,817.00 136,800.00 209,617.00
SNI 1.0000 bh Memasang lampu TL 2x36 watt; downlight reflektor inbow

2.0000 bh Lampu TL 2x36 watt @ Rp. 110,000.00 220,000.00
1.0000 bh Downlight reflektor inbow @ Rp. - -
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 63,875.00 220,000.00 283,875.00
OVERHEAD & PROFIT = 14 % 8,942.50 30,800.00 39,742.50
JUMLAH 72,817.50 250,800.00 323,617.50
DIBULATKAN 72,817.00 250,800.00 323,617.00
SNI 1.0000 bh Memasang saklar tunggal inbow

1.0000 bh Saklar tunggal @ Rp. 25,000.00 25,000.00
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 25,375.00 25,000.00 50,375.00
OVERHEAD & PROFIT = 14 % 3,552.50 3,500.00 7,052.50
JUMLAH 28,927.50 28,500.00 57,427.50
DIBULATKAN 28,927.00 28,500.00 57,427.00
SNI 1.0000 bh Memasang saklar ganda inbow

1.0000 bh Saklar ganda @ Rp. 25,000.00 25,000.00
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 21,350.00 25,000.00 46,350.00
OVERHEAD & PROFIT = 14 % 2,989.00 3,500.00 6,489.00
JUMLAH 24,339.00 28,500.00 52,839.00
DIBULATKAN 24,339.00 28,500.00 52,839.00
(1) (2) (3) (4) (5)
SNI 1.0000 bh Memasang stop kontak

1.0000 bh Stop kontak inbow @ Rp. 25,000.00 25,000.00
0.0250 org Mandor @ Rp. 125,000.00 3,125.00
JUMLAH ( BELUM PPN ) 21,350.00 25,000.00 46,350.00
OVERHEAD & PROFIT = 14 % 2,989.00 3,500.00 6,489.00
JUMLAH 24,339.00 28,500.00 52,839.00
DIBULATKAN 24,339.00 28,500.00 52,839.00
SNI 1.0000 bh Memasang instalasi penerangan

7.5000 m' Kabel NYM 3 x 2.5 mm @ Rp. 18,000.00 135,000.00
4.0000 m' Pipa conduit PVC dia. 19 mm @ Rp. 9,500.00 38,000.00
1.0000 bh Tee doss @ Rp. 25,000.00 25,000.00
1.0000 ls Fitting pipa conduit @ Rp. 8,000.00 8,000.00
0.0150 org Mandor @ Rp. 125,000.00 1,875.00
JUMLAH ( BELUM PPN ) 8,550.00 206,000.00 214,550.00
OVERHEAD & PROFIT = 14 % 1,197.00 28,840.00 30,037.00
JUMLAH 9,747.00 234,840.00 244,587.00
DIBULATKAN 9,747.00 234,840.00 244,587.00
PEKERJAAN KAYU
SNI 1.0000 bh Memancang mangi-mangi
1.1000 btg Kayu mangi-mangi @ Rp. 15,000.00 16,500.00
0.8000 org Pekerja @ Rp. 95,000.00 76,000.00
0.0040 org Mandor @ Rp. 125,000.00 500.00
JUMLAH ( BELUM PPN ) 86,220.00 16,500.00 102,720.00
OVERHEAD & PROFIT = 14 % 12,070.80 2,310.00 14,380.80
JUMLAH 98,290.80 18,810.00 117,100.80
DIBULATKAN 98,290.00 18,810.00 117,100.00
PEKERJAAN ALLUMINIUM
SNI 1.0000 m2 Memasang aluminium composite panel ( allucubond )
Rangka hollow besi 40 x 60 x 2,1 mm @ Rp. 27,000.00 27,000.00
Rangka hollow besi 40 x 60 x 1,1 mm @ Rp. 27,000.00 27,000.00
Braket siku besi 40 x 40 x 4 mm @ Rp. 17,000.00 17,000.00
Brazing @ Rp. - -
Sealant @ Rp. - -
Sekrup @ Rp. - -
Braket ACP @ Rp. - -
Alluminium composite panel 0,3 @ Rp. - -
Upah pasang ACP @ Rp. 250,000.00 250,000.00
Sewa scafolding + bongkar pasang @ Rp. 50,000.00 50,000.00
JUMLAH ( BELUM PPN ) 300,000.00 71,000.00 371,000.00
OVERHEAD & PROFIT = 14 % 42,000.00 9,940.00 51,940.00
JUMLAH 342,000.00 80,940.00 422,940.00
DIBULATKAN 342,000.00 80,940.00 422,940.00
SNI 1.0000 m' Memasang kusen alluminium

1.1000 m' Profil aluminium @ Rp. 150,000.00 165,000.00
2.0000 bh Skrup fixer @ Rp. 9,000.00 18,000.00
0.0600 tube Sealent @ Rp. 45,000.00 2,700.00
0.0430 org Tukang aluminium @ Rp. 110,000.00 4,730.00
0.0043 org Kepala tukang @ Rp. 115,000.00 494.50
0.0430 org Pekerja @ Rp. 95,000.00 4,085.00
0.0021 org Mandor @ Rp. 125,000.00 262.50
JUMLAH ( BELUM PPN ) 9,572.00 185,700.00 195,272.00
OVERHEAD & PROFIT = 14 % 1,340.08 25,998.00 27,338.08
JUMLAH 10,912.08 211,698.00 222,610.08
DIBULATKAN 10,912.00 211,698.00 222,610.00
ANALISA PEKERJAAN
BANGUNAN GEDUNG DAN PERUMAHAN
PEKERJAAN BETON
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
1.1.1 1 M3 MEMBUAT BETON ( MUTU f'c = 14.5 Mpa ( K 175 ), slump (12 2) cm,w/c = 0.66)
1.1.2 BAHAN
- Semen Portland 326.000 Kg x Rp 1,800.00 = Rp 586,800.00
- Pasir pasang 0.543 M3 x Rp #REF! = Rp #REF!
- Batu Pecah 0.762 M3 x Rp #REF! = Rp #REF!
- Air 215.000 Liter x Rp 68.75 = Rp 14,781.25
1.1.3 TENAGA
- Pekerja 1.650 Oh x Rp #REF! = Rp #REF!
- Tukang Batu 0.275 Oh x Rp #REF! = Rp #REF!
- Kepala Tukang 0.028 Oh x Rp #REF! = Rp #REF!
- Mandor 0.083 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
1.8 1 M3 MEMBUAT BETON ( MUTU f'c = 21.7 Mpa ( K 250 ), slump ( 12 2 ) cm,w/c = 0.56)
1.8.1 BAHAN
- Semen Portland 384.000 Kg x Rp 1,800.00 = Rp 691,200.00
- Pasir pasang 0.494 M3 x Rp #REF! = Rp #REF!
- Batu Pecah 0.770 M 3
x Rp #REF! = Rp #REF!
- Air 215.000 Liter x Rp 68.75 = Rp 14,781.25
1.8.2 TENAGA
- Tukang Batu 0.275 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
1.13 1 Kg PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR
1.13.1 BAHAN
- Besi Beton ( Polos/Ulir ) 1.050 Kg x Rp #REF! = Rp #REF!
- Kawat Beton 0.015 Kg x Rp #REF! = Rp #REF!
1.13.2 TENAGA
- Tukang Besi 0.007 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
1.14 1M2 PASANG BEKISTING UNTUK PONDASI
1.14.1 BAHAN
- Kayu Terentang 0.040 M3 x Rp #REF! = Rp #REF!
- Paku Biasa 2' - 5" 0.300 Kg x Rp #REF! = Rp #REF!
- Minyak Bekisting 0.100 Lt x Rp 3,300.00 = Rp 330.00
1.14.2 TENAGA
- Tukang Kayu 0.260 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
1.15 1M2 PASANG BEKISTING UNTUK SLOOF
1.15.1 BAHAN
1.15.2 TENAGA
Jml Harga Rp #REF!
NO URAIAN PEKERJAAN HARGA SATUAN JUMLAH HARGA
1.16 1M2 PASANG BEKISTING UNTUK KOLOM
1.16.1 BAHAN
- Balok Kayu Putih 0.015 M3 x Rp #REF! = Rp #REF!
- Plywood tebal 9 mm 0.350 Lbr x Rp #REF! = Rp #REF!
- Dolken Kayu Galam -8-10/4 m 2.000 Btg x Rp #REF! = Rp #REF!
1.16.2 TENAGA
Jml Harga Rp #REF!
1.17 1M2 PASANG BEKISTING UNTUK BALOK
1.17.1 BAHAN
- Paku Biasa 2' - 5" = Paku Campuran 0.400 Kg x Rp #REF! = Rp #REF!
- Balok Kayu Putih 0.018 M3 x Rp #REF! = Rp #REF!
- Plywood tebal 9 mm 0.350 Lbr x Rp #REF! = Rp #REF!
- Dolken Kayu Galam -8-10/4 m 2.000 Btg x Rp #REF! = Rp #REF!
1.17.2 TENAGA
Jml Harga Rp #REF!
1.17a 1M2 PASANG BEKISTING UNTUK PLAT LANTAI
1.17a1 BAHAN
Kayu Terentang 0.040 M3 x Rp #REF! = Rp #REF!
Paku Biasa 2' - 5" = Paku Campuran 0.400 Kg x Rp #REF! = Rp #REF!
Minyak Bekisting 0.200 Lt x Rp 3,300.00 = Rp 660.00
Balok Kayu Putih 0.015 M3 x Rp #REF! = Rp #REF!
Plywood tebal 9 mm 0.350 Lbr x Rp #REF! = Rp #REF!
Dolken Kayu Galam -8-10/4 m 6.000 Btg x Rp #REF! = Rp #REF!
1.17a2 TENAGA
Pekerja 0.660 Oh x Rp #REF! = Rp #REF!
Tukang Kayu 0.330 Oh x Rp #REF! = Rp #REF!
Kepala Tukang 0.033 Oh x Rp #REF! = Rp #REF!
Mandor 0.033 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
1.17b 1M2 PASANG BEKISTING UNTUK TANGGA
1.17b1 BAHAN
Kayu Terentang 0.030 M3 x Rp #REF! = Rp #REF!
Paku Biasa 2' - 5" = Paku Campuran 0.400 Kg x Rp #REF! = Rp #REF!
Minyak Bekisting 0.200 Lt x Rp 3,300.00 = Rp 660.00
Balok Kayu Putih 0.020 M3 x Rp #REF! = Rp #REF!
Plywood tebal 9 mm 0.350 Lbr x Rp #REF! = Rp #REF!
Dolken Kayu Galam -8-10/4 m 3.000 Btg x Rp #REF! = Rp #REF!
1.17b2 TENAGA
Pekerja 0.660 Oh x Rp #REF! = Rp #REF!
Tukang Kayu 0.330 Oh x Rp #REF! = Rp #REF!
Kepala Tukang 0.033 Oh x Rp #REF! = Rp #REF!
Mandor 0.033 Oh x Rp #REF! = Rp #REF!
Jml Harga Rp #REF!
KOLOM PERSEGI PER METER KUBIK
Berat besi (Kg) Beton
Dimensi Pembesian Bekesting Jumlah
luas Bekesting (M2) K.250
1. 10 x 10 199.75 #REF! #REF! #REF! #REF!

13.33
2. 20 x 20 214.30 #REF! #REF! #REF! #REF!
10.00
3. 25 x 25 347.16 #REF! #REF! #REF! #REF!
36.36
4. 35 x 35 173.84 #REF! #REF! #REF! #REF!
11.43
5 30 x 30 244.69 #REF! #REF! #REF! #REF!
13.33
SLOOF PERSEGI PER METER KUBIK

1. 15 x 20 169.77 #REF! #REF! #REF! #REF!

13.33
2. 20x25 233.76 #REF! #REF! #REF! #REF!
10.00
3. 25x45 182.78 #REF! #REF! #REF! #REF!
6.67
4 25x40 148.82 #REF! #REF! #REF! #REF!
8.00
BALOK PERSEGI PER METER KUBIK
1. 25 x 50 138.39 #REF! #REF! #REF! #REF!

8.65
2. 20 x 25 259.26 #REF! #REF! #REF! #REF!

10.00
3. 25 x 40 231.78 #REF! #REF! #REF! #REF!

8.13
4. 20 x 30 169.77 #REF! #REF! #REF! #REF!

18.33
5. 20 x 40 219.85 #REF! #REF! #REF! #REF!

12.47
6. 20 x 60 211.70 #REF! #REF! #REF! #REF!

19.89
7. 15 x 20 188.19 #REF! #REF! #REF! #REF!
18.33
7. 30 x 60 172.60 #REF! #REF! #REF! #REF!

8.32
PONDASI TELAPAK
tebal 30 cm 168.63 #REF! #REF! #REF! #REF!

2.19
PLAT LANTAI
1. 12 CM 126.95 #REF! #REF! #REF! #REF!

8.33
Plat beton
1. 10 cm 65.92 #REF! #REF! #REF! #REF!

10.00
2. 20 cm 225.42 #REF! #REF! #REF! #REF!

16.67
DAFTAR SATUAN HARGA BAHAN
NO URAIAN SATUAN HARGA SATUAN
1 2 3 4
1 Bata Merah 5 x 11 x 22 cm Bh #REF!

2 Batu Tela Bh #REF!
3 Batu belah 15-20 cm M3
#REF!
4 Batu Koral 2/3 M3 #REF!
5 Pasir plester M3 #REF!
6 Pasir Pasang M3
#REF!
7 Pasir Urug M3 #REF!
8 Tanah timbunan M3 #REF!
9 Semen Portland Kg Rp 1,800.00
10 Semen Warna Kg #REF!
11 Sirtu M3 #REF!
12 Kayu mangi - mangi 8 - 10 / 4 Btg #REF!
13 Gypsum Board ( 120 x 240 x 9 ) mm Lbr #REF!
14 Tepung Gypsum (talk) kg Rp 45,000.00
15 Kaca Riben 3 mm M2 Rp 160,000.00
16 Kaca Riben 5 mm M2 #REF!
17 Kaca Polos 3 mm M2 Rp 150,000.00
18 Kaca Polos 5 mm M2 #REF!
19 Kayu Besi = Balok (kusen) M3 #REF!
19 Kayu Besi = Balok 5/10 M3 #REF!
19 Kayu Besi = Balok 10/10 M3 #REF!
20 Kayu Besi = Papan M3
#REF!
21 Kayu Matoa = Balok M3 #REF!
22 Kayu Matoa = Papan M3 #REF!
23 Kayu Putih M3
#REF!
24 List Kayu Profil m #REF!
25 List gypsum m #REF!
26 Tripleks 4 mm Lbr #REF!
27 Multiplex Tebal 9 mm Lbr #REF!
28 Atap galfalum Lbr Rp 90,000.00
29 Atap Multiroof 2 susun bh #REF!
30 Nok Atap Multiroof bh Rp 40,000.00
31 Seng Gelombang BJLS 30- 6 kaki Lbr #REF!
32 aluminium plat Lbr Rp 75,000.00
33 Besi Beton Kg #REF!
34 Besi Profil WF Kg Rp 25,000.00
35 Besi Strip Kg Rp 28,000.00
36 Besi Strip 2 x 3 M' Rp 17,000.00
37 Besi Hollow 2 x 4 M' Rp 20,166.67
38 Besi Hollow 4 x 4 M' Rp 27,000.00
39 Kawat Ikat Kg #REF!
40 Meni Besi/ Flincote Kg Rp 35,000.00
41 Paku Biasa Kg #REF!
42 Paku 7-10 cm Kg Rp 35,000.00
43 Paku Tripleks Kg Rp 25,000.00
44 Paku Skrup 3 , 5 " doz Rp 27,500.00
1 2 3 4
45 Pintu Lipat besi M2 Rp 1,500,000.00
46 Engsel H Jendela Bh #REF!
47 Engsel H Pintu Bh #REF!
48 Kait Angin Bh #REF!
1 2 3 4
49 Kunci Tanam 2 slag Bh #REF!
50 Kunci Kamar mandi Bh #REF!
51 Grendel Pintu Bh #REF!
52 Grendel Jendela Bh #REF!
53 Keramik 20 x 20 cm Bh #REF!
56 Kloset Duduk (KIA/Toto) Bh #REF!
57 Kloset Jongkok Porselen Bh #REF!
58 Kran Air 3/4" Bh #REF!
59 Pipa Galvanis " M' #REF!
60 Pipa Galvanis " M' #REF!
61 Pipa Galvanis 1" M' #REF!
64 Pipa PVC " M' #REF!
65 Pipa PVC 2" M' #REF!
66 Pipa PVC 4" M' #REF!
67 Talang Persegi PVC 8" M' Rp 87,500.00
68 Dudukan Talang bh Rp 14,000.00
69 Seal Tape Bh Rp 10,000.00
70 Sealent Kg Rp 45,000.00
71 kapek Bh Rp 25,000.00
72 Ampelas Lbr #REF!
73 Meni Kayu Kg #REF!
74 Cat Kayu Kg #REF!
75 Cat Tembok anti lumut Kg #REF!
76 Cat Tembok (25 kg) kg #REF!
77 Cat Besi Kg Rp 80,000.00
78 Dempul Kayu Kg Rp 85,000.00
79 Floor Drain Stainless Bh Rp 90,000.00
80 Kuas Bh Rp 13,500.00
81 Kuas ROLL Bh Rp 31,500.00
82 Lem Kayu Lt Rp 20,000.00
83 Minyak Bekisting Lt Rp 3,300.00
84 Minyak Cat Thinner super A Klg Rp 55,000.00
85 Plamir kayu Kg Rp 80,000.00
86 Plamuur Tembok Kg Rp 72,500.00
87 Residu dan ter Ltr Rp 60,000.00
88 Politur Ltr Rp 66,000.00
89 Lampu Philips SL 18 Watt Bh Rp 45,000.00
90 Lampu mercury 250 Watt Bh Rp 110,000.00
91 Armatur lampu Bh Rp 75,000.00
92 Te Doz Bh Rp 25,000.00
93 Fitting Down light Bh Rp 75,000.00
94 Pipa Instalasi PVC 5/8'' Btg Rp 35,000.00
95 Panel Saklar Bh Rp 65,000.00
96 Box MCB Bh Rp 75,000.00
97 MCB 1 phasa,220 V Bh Rp 250,000.00
98 Saklar Tunggal Bh Rp 25,000.00
99 Saklar Ganda Bh Rp 25,000.00
100 Stop Kontak Bh Rp 25,000.00
101 Sekring Kas Otomatis Bh Rp 35,000.00
1 2 3 4
102 Kabel NYM 2x1,5 mm M1 #REF!
103 Kabel NYM 2x2,5 mm M1 Rp 15,000.00
104 Kabel Kabel arde BC 50mm M1
Rp 58,300.00
105 Sewa Alat pengelasan Jam Rp 45,000.00
1 2 3 4
106 Besi siku L 40.40.4 Kg Rp 10,000.00
107 Besi plat baja Kg Rp 62,000.00
108 Besi plat 1 mm - 9 mm kg Rp 5,000.00
109 Besi plat 3 mm (4 x 8) kg Rp 16,000.00
110 Kawat las Kg Rp 35,000.00
111 paving block bh Rp 3,500.00
112 wastafel bh #REF!
113 Bak cuci stainless steel 1 lobang bh #REF!
113 Bak cuci stainless steel 2 lobang bh Rp 800,000.00
114 Bingkai Pintu Aluminium bh Rp 385,000.00
115 Kusen Aluminium 12 x 6 x 3 M' Rp 150,000.00
HITUNGAN VOLUME PASAR MODERN
I PEKERJAAN PENDAHULUAN
1 Pembersihan Lokasi Panjang Lebar Jumlah
20.00 x 12.00 x - x
2 Papan Nama Proyek Panjang Lebar Jumlah

- x - x - x
3 Gudang dan Barak Kerja Panjang Lebar Jumlah

- x - x - x
4 Listrik & Air Kerja Panjang Lebar Jumlah

- x - x - x
5 Pengukuran & bouwplank Panjang Lebar Jumlah

22.00 x 14.00 x - x
II PEKERJAAN TANAH
1 Galian tanah pondasi telapak Panjang Lebar Tinggi
Jenis 1 1.70 x 1.70 x 1.80 x
Jenis 2 1.70 x 1.70 x 1.80 x
2 Galian tanah pondasi menerus Panjang Lebar Tinggi

sumbu vertikal 75.00 x 0.60 x 0.70 x
sumbu horisontal 57.00 x 0.60 x 0.70 x
3 Mengurug kembali bekas galian Panjang Lebar Tinggi

1/3 x volume galian tanah - x - x - x
4 Urugan pasir bawah pondasi telapak Panjang Lebar Tinggi

Jenis 1 1.70 x 1.70 x 0.05 x
Jenis 2 1.70 x 1.70 x 0.05 x
5 Urugan pasir bawah pondasi menerus Panjang Lebar Tinggi

6 Urugan tanah peninggi lantai Panjang Lebar Tinggi

Bawah lantai utama 20.00 x 12.00 x 0.40 x
LUAS TERAS SAMPING TOTAL 40.30 0.30
7 Urugan pasir alas lantai Panjang Lebar Tinggi

Bawah lantai utama 20.00 x 12.00 x 0.05 x
LUAS TERAS SAMPING TOTAL 40.30 x - x 0.05 x
III PEKERJAAN PASANGAN PONDASI

1 Aanstamping/batu kosong Panjang Lebar Tinggi
2 Pondasi batu gunung 1 : 4 Panjang Lebar atas Tinggi

III PEKERJAAN BETON

1 Pondasi Telapak 1,7x 1,7 panjang lebar
a). Beton 1 : 2 : 3 penampang penampang Tinggi
alas pondasi 1.70 x 1.70 x 0.25 x
alas pondasi 1.70 x 1.70 x 0.25 x
luas penam. luas penam.

atas bawah tinggi
puncak pondasi 0.35 x 2.89 x 0.15 x
panjang lebar tinggi

b). Bekisting mall mall mall
sumbu vertikal 2.19 x - x - x
2 Sloof 25/50
a). Beton 1 : 2 : 3 Panjang Lebar Tinggi
panjang lebar
b). Bekisting mall kel. Mall Tinggi
sumbu vertikal - x - x - x
sumbu horisontal - x - x - x
3 Sloof 20/25
sumbu diagonal - x - x - x
panjang lebar
sumbu vertikal x x - x
sumbu horisontal x x - x
sumbu diagonal x x - x
4 Sloof 15/20
sumbu horisontal - x 0.15 x 0.20 x
panjang lebar
5 Kolom 30 x 30 + kolom pedestal panjang lebar

penampang penampang Tinggi
a). Beton 1 : 2 : 3 0.30 x 0.30 x 8.05 x
0.30 x 0.30 x 8.05 x
panjang
b). Bekisting kel. Mall lebar Tinggi
- x - x - x
- x - x - x
- x - x - x
- x - x - x
panjang lebar
5 Kolom 15 x 15 penampang penampang tinggi
a). Beton 1 : 2 : 3 LT.1 0.15 x 0.15 x 3.50 x
LT. 2 0.15 x 0.15 x 3.30 x
panjang
0.60 x - x 3.50 x
panjang lebar
6 Kolom Motif 25 x 25 penampang penampang tinggi
a). Beton 1 : 2 : 3 - x - x - x
Kolom depan 0.25 x 0.25 x 8.00 x
- x - x - x
- x - x - x
panjang
- x - x - x
7 Balok Lantai 30/50
panjang lebar
sumbu vertikal 65.00 x 1.30 x - x
sumbu horisontal 57.00 x 1.30 x - x
6 Balok dan ringbalk 20/25

sumbu horisontal x
8.00 0.20 x 0.25 x
Balok tangga 4.00 x 0.20 x 0.25 x
teras samping 7.00 x 0.20 x 0.25 x
teras depan dan garasi 16.00 x 0.20 x 0.25 x
panjang lebar
10.00 x 0.70 x - x
8.00 x 0.70 x - x
7.00 x 0.70 x - x
7 Ringbalok 25/30 Panjang Lebar Tinggi

lebar kel.
Panjang mall Tinggi
mall - x - x - x
9 Cor lantai beton tumbuk Panjang Lebar Tinggi

lantai 1 20.00 x 12.00 x 0.05 x
Teras depan samping dan garasi 40.20 x x 0.05 x
tiris 64.00 x 1.00 x 0.05 x
- x - x - x
- x - x - x
- x - x - x
10 Cor kanopi beton Panjang Lebar tebal
Listplank beton 23.30 x 0.40 x 0.08 x
11 Cor plat lantai Panjang Lebar tebal

Lantai 2 20.00 x 12.00 x 0.12 -
luas Atap cor plat 18.30 x - x 0.12 -
12 Cor tangga & plat bordes Lebar tangga Lebar luas bidang
anak tangga 1/bawah 1.25 x - x 0.060 x
anak tangga 2/atas 1.25 x - x 0.060 x
Panjang Lebar tangga tebal

plat tangga 6.10 x 1.20 x 0.12 x
plat bordes 1.20 x 1.55 x 0.12 x
13 anak tangga 1/bawah 1.25 x - x 0.060 x

Panjang Lebar tangga tebal

plat tangga 2.60 x 1.20 x 0.12 x
2.60 x 1.70 x 0.12 x
plat bordes 1.20 x 1.55 x 0.12 x
V PEKERJAAN DINDING DAN LANTAI

1 Pas. Bata Merah 1 : 4 Panjang Lebar Tinggi
DINDING
Dinding Lantai 1 132.00 x - x 3.50 x
Dinding Lantai 2 132.00 x - x 3.20 x
Dinding atap 144.40 x - x 0.50 x
Total Jumlah Luas Kotor
**Luas lubang kusen & dinding Panjang Lebar Tinggi

Pintu tunggal lt.1 - x 0.90 x 2.30 x
Pintu lipat besi - x 3.70 x 3.50 x
Pintu ganda - x 1.80 x 2.30 x
jendela mati - x 0.25 x 3.21 x
jendela depan samping kk - x 1.00 x 2.50 x
jendela kecil - x 0.60 x 2.50 x
Pintu Km - x 0.80 x 2.00 x
luas lubang kusen

Total Volume Bersih
3 Plesteran dinding 1 : 4 panjang lebar Tinggi

2 x luas pasangan bata merah 1:4 & 1:2 x - x - x
4 Acian Panjang Lebar Tinggi

- x - x - x
6 Keramik 60 x 60 Panjang Lebar kurangan(m2)

luas lantai 1 237.10 x 12.00 - - x
lantai.2 235.20 x 12.00 - - x
luas teras 18.30 x - x - x
luas tyertas samping 6.00 x - x - x
- - x - x - x
-
luas pengurangan
panjang Lebar lantai
loss basah lt.1 - x - x - x
keramik lantai 2 - x - x - x
luas pengurangan
panjang Lebar lantai bangunan
selasar - x - x - x
7 Keramik 20 x 20, anti slip Panjang Lebar Tinggi

km lt. 1dan 2 2.90 x 1.85 x - x
km besar lt.2 4.80 x 2.90 x - x
8 Keramik dinding 20/25 Panjang Lebar Tinggi

DINDING DALAM KAMAR MANDI 6.14 x - x 1.80 x
DINDING DALAM KAMAR MANDI 13.72 x - x 1.80 x
9 Keramik tangga 40x40 corak Panjang Lebar Tinggi

luas atas - x 7.00 x - x
luas potongan - x 1.20 x 0.20 x
VI PEKERJAAN KUSEN
1 Kusen pintu & jendela Panjang Lebar Tinggi
pintu km - x 0.80 x 2.10 x
pintu ganda - x 1.80 x 2.30 x
jendela depan samping kk - x 1.00 x 2.50 x
jendela kecil - x 0.60 x 2.50 x
jendela mati - x 0.25 x 3.21 x
Kaca luas
jendel Pintu 1.30 x - x - x
jendela kecil 0.91 x - x - x
jendela besar 1.70 x - x - x
Total Volume Bersih
4 Kaca Panjang Lebar Tinggi

jendela 1.50 x 0.50 x - x
0.80 x 0.40 x x
VII PEKERJAAN PLAFOND DAN ATAP

1 Plafond Panjang Lebar Tinggi / luas
Ruang Lt. 2 20.00 x 12.00 x - x
teras depan 20.00 x 1.40 x - x
teras samping 5.00 x 3.00 x - x
teras samping 2 4.00 x 1.50 x - x
luas bidang
Panjang Lebar pengurangan
- x - x - x
- x - x - x
3 List plafond Panjang Lebar Tinggi

Ruang kantor lt 1 x
km +
1.85 x
1.80 - x
Ruang kantor lt 2 20.00 + 35.23 x - x
4 Rangka plafon Panjang Lebar Tinggi

Ruang Lt. 2 x - x - x
teras depan x - x - x
catatan....... Luas rangka = luas plafond
5 Kuda-kuda kayu kls 1 panjang sisi zikzak tinggi
Kuda-kuda kayu kls 1 46.00 x - x - x
Jurai diagonal 32.75 x - x - x
Jurai tengah 21.55 x - x - x
6 Gording panjang tengah Jumlah1 tinggi

gording trapesium 15.80 x 8.00 x - x
gording segitiga 4.97 x 8.00 x - x
7 Penutup Atap spandek/galvalum/onduline panjang lebar rata" tinggi atap

luas atap utama 271.90 x - x - x
atap depan 21.33 x - x - x
atap samping 26.70 x - x - x
- - -
- - x - x - x
- - x - x - x
8 Bubungan Panjang Lebar Tinggi

Atas 20.50 x x - x
kecil 71.80 x x - x
VIII PEKERJAAN PENGECATAN

luas
1 Cat dinding tembok acian Luas Tinggi
1,670.82 x - x - x
240
4,500,000.00
1,080,000,000.00
2,160,000,000.00
ODERN
Luas Volume
240.00 = 240.00 m2
Luas Volume
- = 1.00 Ls
Luas Volume
- = 1.00 Ls
Luas Volume
- = 1.00 Ls
Luas Volume
- = 72.00 m'
Qty Volume
19 = 98.84
11 = 57.22
Total Jumlah = 156.06 m3
Qty Volume
- = 31.50
- = 23.94
vol.galian
tel+menerus Volume
211.50 = 70.50
Qty Volume
19.00 = 2.75
11.00 = 1.59
Qty Volume
- = 2.25
- = 1.71
Qty Volume
1 = 96.00
12.09
Luas Volume
1 = 12.00
- = 2.02
Luas Volume
- = 9.00
- = 6.84
Luas. Penam Volume

0.37 = 27.56
0.37 = 20.95
Qty Volume
19 = 13.73
11 = 7.95
Qty Volume
30 = 7.29 0.15 0.26 7.84
Luas Volume
- = 2.19
Luas Volume
- = 8.13
- = 7.13
Luas Volume
- = -
- = -
Total Jumlah = - m2
Luas Volume
- = -
- = -
= -
Total Jumlah = - m3
Luas Volume
- = -
- = -
- = -
Total Jumlah = - m2
Luas Volume
- = 0.30
- = -
Luas Volume
- = -
- = -
Total Jumlah = - m2
Qty Volume
19 = 13.77
11 = 7.97
= -
= -
Qty Volume
- = -
- = -
- = -
- = -
Total Jumlah = - m2
Qty Volume
5 = 0.39
8 = 0.59
Qty Volume
5 = 10.50
Qty Volume
- = -
4 = 2.00
- = -
- = -
Qty Volume
- = -
Total Jumlah = - m2
Qty Volume
- = 9.75
- = 8.55
Luas Volume
- = 84.50
- = 74.10
Qty Volume
2.00 = 1.00
2.00 = 0.80
1.00 = 0.20
2.00 = 0.70
2.00 = 1.60
Luas Volume
- = 7.00
- = 5.60
- = 4.90
Qty Volume
- = 4.88
= 4.28
Luas Volume
- = -
Total Jumlah = - m2
Luas Volume
1 = 12.00
1 = 2.01
1 = 3.20
- = -
- = -
- = -

Qty Volume
1 = 0.75
volume lubang
tangga Volume
7.00 = 21.80
- = 2.20
Qty Volume
10 = 0.75 m3
7 = 0.53 m3
Qty Volume
1.00 = 0.88
= 0.22
10 = 0.75 m3
7 = 0.53 m3
7 = 0.53 m3
Qty Volume
2.00 = 0.75
1.00 = 0.53
= 0.22
Qty/segmen Volume
1 = 462.00
1 = 422.40
1 = 72.20
-
Total Jumlah Luas Kotor = 956.60 m2
Qty Volume
4 = 8.28
9 = 18.63
3 = 38.85
3 = 12.42
2 = 3.21
4 = 20.00
10 = 15.00
3 = 4.80
luas lubang kusen = 121.19 m2

Total Volume Bersih = 835.41 m2
luas
dinding 1:4 Volume
835.41 = 1,670.82
Total Jumlah = 1,670.82 m2
Luas plesteran Volume

1,670.82 = 1,670.82
Qty Volume
1 = 237.10
1 = 235.20
2 = 36.60
- = 6.00
- = -
Qty Volume
- = -
- = -
Luas bidang Volume

- = -
Qty Volume
2 = 10.73
1 = 13.92
Qty Volume
2 = 22.10
1 = 24.70
Qty Volume
- = 7.00
17 = 4.08

Qty Volume
4 = 22.00
9 = 49.50
3 = 15.00
3 = 19.20
4 = 36.00
10 = 74.00
2 = 14.84
Total Jumlah = 215.70 m
jumlah
1 = 1.30
10 = 9.10
4 = 6.80
= m2
Total Volume Bersih = 17.20 m2
Qty/daun Volume
2 = 1.50
2 0.64
Total Jumlah = m2
Qty Volume
1 = 240.00
1 = 28.00
1 = 15.00
1 = 6.00
Qty Volume
- = -
- = -
Qty Volume
1 = -
4 = 14.60
1 = 55.23 69.83
Total Jumlah = 104.75 m 50%
34.92
Qty Volume
= -
= -
Qty Volume
3 = 138.00
4 = 131.00
2 = 43.10
Total Jumlah = 312.10 m1 2.25
kubikasi m3 = 2.25 m3 40% 0.90
3.15
Qty Volume
2 = 252.80
2 = 79.52
Total Jumlah = 332.32 m1 2.39
kubikasi m3 = 2.39 2.87 20% 0.48
Qty/sisi atap Volume
1 = 271.90
1 = 21.33
- = 26.70
-
- = -
- = -
Qty Volume
- = 20.50
4.00 = 287.20
Qty Volume
- = 1,670.82
SLOOF 15 X 20
Tulangan Berat
Sengkang 8 0.393 ( Kg/M )
20
Pokok 12 0.887 ( Kg/M )
Ekstra ( Kg/M )
15
POLOS Berat sengkang

Tabel Berat Besi P T
Berat (M) (M)
(mm ) ( Kg/M )
33.333333333 0.03
6 0.22
8 0.393
10 0.62 Berat tul Pokok
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
33.333333333 4
22 2.98
25 3.85
32 6.31 Berat tul Ekstra
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

33.333333333
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
SLOOF 20 X 25
Tulangan Berat
25
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
20

Berat (M) (M)
(mm ) ( Kg/M )
20 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
20 6
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

20
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI
10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
SLOOF 30 X 40
Tulangan Berat
40
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
30

Berat (M) (M)
(mm ) ( Kg/M )
8.3333333333 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
8.3333333333 10
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

8.3333333333
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
SLOOF 25 X 50
Tulangan Berat
50
Pokok 16 1.58 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
25

Berat (M) (M)
(mm ) ( Kg/M )
8 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
8 8
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
8 2
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
kolom 15 X 15
Tulangan Berat
15
Pokok 12 0.887 ( Kg/M )
Ekstra ( Kg/M )
15

Berat (M) (M)
(mm ) ( Kg/M )
44.444444444 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
44.4 4
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

44.4 0
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
kolom 11 X 11
Tulangan Berat
11
11
Pokok 12 0.887 ( Kg/M )
Ekstra ( Kg/M )
11

Berat (M) (M)
(mm ) ( Kg/M )
82.644628099 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
82.6 4
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
82.6 0
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
kolom 30 X 30
Tulangan Berat
30
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
30

Berat (M) (M)
(mm ) ( Kg/M )
11.1111111111 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
11.1 12
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

11.1 0
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

BERAT TOTAL BESI
10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
kolom 35 X 35
Tulangan Berat
35
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
35

Berat (M) (M)
(mm ) ( Kg/M )
8.1632653061 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
8.2 12
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

8.2 0
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
kolom 25 X 25
Tulangan Berat
25
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
25

Berat (M) (M)
(mm ) ( Kg/M )
16 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
16.0 8
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
16.0 0
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
ring balok 20 X 25
Tulangan Berat
25
Pokok 16 1.58 ( Kg/M )
Ekstra ( Kg/M )
20

Berat (M) (M)
(mm ) ( Kg/M )
20 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
20 6
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

20
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
ring balok 15 X 20
Tulangan Berat
20
20
Pokok 12 0.887 ( Kg/M )
Ekstra ( Kg/M )
15

Berat (M) (M)
(mm ) ( Kg/M )
33.333333333 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
33.333333333 4
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
33.333333333
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
balok 15 X 15
Tulangan Berat
15
Pokok 12 0.887 ( Kg/M )
Ekstra ( Kg/M )
15

Berat (M) (M)
(mm ) ( Kg/M )
44.444444444 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
44.444444444 4
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

44.444444444
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
balok 30 X 60
Tulangan Berat
60
Pokok 19 2.23 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
30

Berat (M) (M)
(mm ) ( Kg/M )
5.5555555556 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
5.5555555556 10
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

5.5555555556 4
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
balok 25 X 30
Tulangan Berat
30
Pokok 16 1.58 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
25

Berat (M) (M)
(mm ) ( Kg/M )
13.333333333 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
13.333333333 8
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
13.333333333 2
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
balok 20 X 40
Tulangan Berat
40
Pokok 16 1.58 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
20

Berat (M) (M)
(mm ) ( Kg/M )
12.5 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
12.5 8
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

12.5 2
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
balok 30 X 50
Tulangan Berat
50
50
Pokok 16 1.58 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
30

Berat (M) (M)
(mm ) ( Kg/M )
6.6666666667 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
6.6666666667 8
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi
6.6666666667 4
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
pondasi ketebalan rata-rata 30 cm
Tulangan Berat
Pokok 16 1.58 ( Kg/M )
0.3
Ekstra ( Kg/M )
POLOS
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
6 0.22
8 0.393
10 0.62
12 0.887
16 1.58
19 2.23
22 2.98
25 3.85
32 6.31
DEFORM
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
10 0.56
13 0.995
16 1.56
19 2.25
22 3.04
25 3.98
32 6.23
plat lantai 12 cm
Tulangan Berat
Pokok 10 0.62 ( Kg/M )
0.12
Ekstra ( Kg/M )
POLOS
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
6 0.22
8 0.393
10 0.62
12 0.887
16 1.58
19 2.23
22 2.98
25 3.85
32 6.31
DEFORM
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
10 0.56
13 0.995
16 1.56
19 2.25
22 3.04
25 3.98
32 6.23
Kanoppi 10 cm
Tulangan Berat
Pokok 10 0.62 ( Kg/M )
0.1
Ekstra ( Kg/M )
POLOS
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
6 0.22
8 0.393
10 0.62
12 0.887
16 1.58
19 2.23
22 2.98
25 3.85
32 6.31
DEFORM
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
10 0.56
13 0.995
16 1.56
19 2.25
22 3.04
25 3.98
32 6.23
plat lantai 12 cm
Tulangan Berat
Pokok 12 0.887 ( Kg/M )
0.12
Ekstra 10 0.62 ( Kg/M )
POLOS
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
6 0.22
8 0.393
10 0.62
12 0.887
16 1.58
19 2.23
22 2.98
25 3.85
32 6.31
DEFORM
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
10 0.56
13 0.995
16 1.56
19 2.25
22 3.04
25 3.98
32 6.23
balok 25 X 30
Tulangan Berat
30
Pokok 16 1.58 ( Kg/M )
Ekstra 12 0.887 ( Kg/M )
25

Berat (M) (M)
(mm ) ( Kg/M )
13.333333333 0.03
6 0.22
8 0.393
12 0.887 P Jtul
16 1.58 (M) ( BH )
19 2.23
13.333333333 6
22 2.98
25 3.85
P Jtul
DEFORM (M) ( BH )
Tabel Berat Besi

13.333333333 2
13.333333333 2
Berat
(mm ) ( Kg/M )
BERAT TOTAL BESI

10 0.56
13 0.995
16 1.56
19 2.25
LUAS BEKESTING
22 3.04
25 3.98
32 6.23
H' B' K k Kt Js Bs Ps Br tul
(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.14 0.09 0.46 0.01 0.47 0.12 278.777777778 131.0255556 0.393
k Ptot Br tul Berat Tul.Pokok

(M) (M) ( Kg ) ( Kg )
0.01 133.3433 0.887 118.276
k Ptot Br tul Berat Tul.Extra

(M) (M) ( Kg ) ( Kg )
0 0 0.000
169.77
BERAT TOTAL BESI Kg/m3
LUAS BEKESTING 13.33 M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.19 0.14 0.66 0.01 0.67 0.12 167.666666667 112.3366667 0.393

(M) (M) ( Kg ) ( Kg )
0.01 120.01 1.58 189.616

(M) (M) ( Kg ) ( Kg )
0 0 0.000
233.76
10.00
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.34 0.24 1.16 0.01 1.17 0.12 70.4444444444 82.42 0.62

(M) (M) ( Kg ) ( Kg )
0.01 83.34333 1.58 131.682

(M) (M) ( Kg ) ( Kg )
0 0 0.000
182.78
6.67
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.44 0.19 1.26 1.26 0.12 67.6666666667 85.26 0.393

(M) (M) ( Kg ) ( Kg )
64 1.58 101.120

(M) (M) ( Kg ) ( Kg )
16 0.887 14.192
148.82
8.00
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.09 0.09 0.36 0.36 0.15 297.296296296 107.0266667 0.393

(M) (M) ( Kg ) ( Kg )
177.7778 0.887 157.689

(M) (M) ( Kg ) ( Kg )
0 0 0.000
199.75
13.33
LUAS BEKESTING M2
(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.05 0.05 0.2 0.01 0.21 0.2 414.223140496 86.9868595 0.62

(M) (M) ( Kg ) ( Kg )
0.01 330.5885 0.887 293.232

(M) (M) ( Kg ) ( Kg )
0 0 0.000
347.16
36.36
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.24 0.24 0.96 0.01 0.97 0.2 56.5555555556 54.85888889 0.62

(M) (M) ( Kg ) ( Kg )
0.01 133.3433 1.58 210.682

(M) (M) ( Kg ) ( Kg )
0 0 0 0.000
244.69
13.33
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.29 0.29 1.16 1.16 0.2 41.8163265306 48.50693878 0.393

(M) (M) ( Kg ) ( Kg )
97.95918 1.58 154.776

(M) (M) ( Kg ) ( Kg )
0 0 0 0.000
BERAT TOTAL BESI 173.84 Kg/m3

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.19 0.19 0.76 0.76 0.2 81 61.56 0.393

(M) (M) ( Kg ) ( Kg )
128 1.58 202.240

(M) (M) ( Kg ) ( Kg )
0 0 0 0.000
226.43
16.00
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.19 0.14 0.66 0.01 0.67 0.12 167.666666667 112.3366667 0.62

(M) (M) ( Kg ) ( Kg )
0.01 120.01 1.58 189.616

(M) (M) ( Kg ) ( Kg )
0 0 0.000
259.265
10.000
LUAS BEKESTING M2
(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.14 0.09 0.46 0.01 0.47 0.12 278.777777778 131.0255556 0.393

(M) (M) ( Kg ) ( Kg )
0.01 133.3433 0.887 118.276

(M) (M) ( Kg ) ( Kg )
0 0 0.000
169.769
18.333
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.09 0.09 0.36 0.01 0.37 0.12 371.37037037 137.407037 0.393

(M) (M) ( Kg ) ( Kg )
3416.32
0.01 177.7878 0.887 157.698
2833.85
582.47

(M) (M) ( Kg ) ( Kg )
0 0 0.000
211.699
19.893
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.54 0.24 1.56 1.56 0.12 47.2962962963 73.78222222 0.393

(M) (M) ( Kg ) ( Kg )
3416.32
55.55556 2.23 123.889
2833.85
582.47

(M) (M) ( Kg ) ( Kg )
22.22222 0.887 19.711
76
38

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.24 0.19 0.86 0.86 0.12 112.1111111111 96.41555556 0.393

(M) (M) ( Kg ) ( Kg )
106.6667 1.58 168.533

(M) (M) ( Kg ) ( Kg ) 128
25.6
1.92 28.58667 0.887 25.356
231.781
8.133
LUAS BEKESTING M2

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.34 0.14 0.96 0.96 0.12 105.166666667 100.96 0.393

(M) (M) ( Kg ) ( Kg )
100 1.58 158.000

(M) (M) ( Kg ) ( Kg )
25 0.887 22.175
219.852
12.470
LUAS BEKESTING M2
(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.44 0.24 1.36 0.01 1.37 0.12 56.5555555556 77.48111111 0.393

(M) (M) ( Kg ) ( Kg )
0.01 53.34333 1.58 84.282

(M) (M) ( Kg ) ( Kg )
0.01 26.67667 0.887 23.662
138.395
P Jrtul Jtul T K Ptot Br tul Berat tulangan

(M) (M) ( BH ) (M) (M) (M) ( Kg ) ( Kg )
1.825742 0.15 26.34322 0.05 4.0514837 106.729146233 1.58 168.632

P Jrtul Jtul Ptot Br tul Berat tulangan
(M) (M) ( BH ) (M) ( Kg ) ( Kg )
2.886751 0.12 50.11252 144.6624 0.62 89.691 8.3333333333
P Jrtul Jtul Ptot Br tul Berat tulangan

(M) (M) ( BH ) (M) ( Kg ) ( Kg )
3.162278 0.2 33.62278 106.3246 0.62 65.921

Tulangan pokok Tul. Ekstra
P Jrtul Jtul Ptot Br tul Berat tulangan P
(M) (M) ( BH ) (M) ( Kg ) ( Kg ) (M)
2.886751 0.1 59.73503 172.4402 0.887 152.954 2.8867513459

(M) (M) (M) (M) (M) (M) (M) (M) ( Kg )
0.24 0.19 0.86 0.86 0.12 112.1111111111 96.41555556 0.393

(M) (M) ( Kg ) ( Kg )
80 1.58 126.400

(M) (M) ( Kg ) ( Kg )
26.66667 0.887 23.653

26.66667 0.887 23.653
187.945
11.301
LUAS BEKESTING M2
Berat sengkang
( Kg )
51.493
Berat sengkang
( Kg )
44.148
Berat sengkang
( Kg )
51.100
Berat sengkang
( Kg )
33.507
kolom 20 X 20
Tu
Sengkang
20
Pokok
Ekstra
20
POLOS
Berat sengkang Tabel Berat Besi
( Kg ) Berat
(mm ) ( Kg/M )
42.061
6 0.22
8 0.393
10 0.62
12 0.887
16 1.58
19 2.23
22 2.98
25 3.85
32 6.31
DEFORM
Tabel Berat Besi
Berat
(mm ) ( Kg/M )
10 0.56
13 0.995
16 1.56
19 2.25
22 3.04
25 3.98
32 6.23
Berat sengkang
( Kg )
53.932
Berat sengkang
( Kg )
34.013
Berat sengkang
( Kg )
19.063
Berat sengkang
( Kg )
24.193
Berat sengkang
( Kg )
69.649
ring balok 15 X 20
Tulangan Berat
20
Sengkang 8 0.393
20
Pokok 12 0.887
Ekstra
15
POLOS Berat sengkan

Berat sengkang Tabel Berat Besi P
( Kg ) Berat (M)
(mm ) ( Kg/M )
51.493 33.33333
6 0.22
8 0.393
10 0.62 Berat tul Poko
12 0.887 P
16 1.58 (M)
19 2.23
33.33333
22 2.98
25 3.85
32 6.31 Berat tul Ekstr
P
DEFORM (M)
Tabel Berat Besi
33.33333
Berat
(mm ) ( Kg/M )
BERAT T
10 0.56
13 0.995
16 1.56
19 2.25
LUAS B
22 3.04
25 3.98
32 6.23
Berat sengkang
( Kg )
54.001
Berat sengkang
( Kg )
28.996
Berat sengkang
( Kg )
37.891
Berat sengkang
( Kg )
39.677
Berat sengkang
( Kg )
30.450
Jrtul Jtul Ptot Br tul Berat tulangan
(M) ( BH ) (M) ( Kg ) ( Kg )
0.15 40.49002 116.8846 0.62 72.468
Berat sengkang
( Kg )
37.891
Tulangan Berat
8 0.393 ( Kg/M )
12 0.887 ( Kg/M )
( Kg/M )
Berat sengkang
P T H' B' K k Kt Js Bs Ps
(M) (M) (M) (M) (M) (M) (M) (M) (M) (M)
25 0.03 0.14 0.14 0.56 0.56 0.15 167.6667 93.89333
Berat tul Pokok

P Jtul k Ptot Br tul Berat Tul.Pokok
(M) ( BH ) (M) (M) ( Kg ) ( Kg )
25.0 8 200 0.887 177.400
Berat tul Ekstra

P Jtul k Ptot Br tul Berat Tul.Extra
(M) ( BH ) (M) (M) ( Kg ) ( Kg )
25.0 0 0 0 0.000
214.30
10.00
LUAS BEKESTING M2
Berat
( Kg/M )
( Kg/M )
( Kg/M )
Berat sengkang
T H' B' K k Kt Js Bs Ps Br tulBerat sengkang
(M) (M) (M) (M) (M) (M) (M) (M) (M) ( Kg ) ( Kg )
0.03 0.14 0.09 0.46 0.46 0.15 223.2222 102.6822 0.393 40.354
Berat tul Pokok

Jtul k Ptot Br tul Berat Tul.Pokok
( BH ) (M) (M) ( Kg ) ( Kg )
5 166.6667 0.887 147.833
Berat tul Ekstra

Jtul k Ptot Br tul Berat Tul.Extra
( BH ) (M) (M) ( Kg ) ( Kg )
0 0 0.000
188.187
18.333
LUAS BEKESTING M2
Br tulBerat sengkang
( Kg ) ( Kg )
0.393 36.900
Berat sengkang
DAFTAR SATUAN HARGA UPAH
HARGA
NO. URAIAN SATUAN SATUAN
( Rp )
1. 2. 3. 4.
1 Kepala Tukang Oh #REF!
2 Pekerja Oh #REF!
3 Tukang Kayu Oh #REF!
4 Tukang Batu Oh #REF!
5 pekerja Gali Oh #REF!
6 Tukang Besi Oh #REF!
7 Tukang Las/listrik Oh #REF!
8 Tukang Cat Oh #REF!
9 Mandor Oh #REF!
DAFTAR BERAT BESI BETON POLOS
NO UKURAN BERAT SAT

1 Besi Beton 6 mm x 12 m 2.66 Kg
DAFTAR BERAT BESI STRIP/ FLAT BARS
NO UKURAN BERAT SAT

1 1/4'' X 4 '' X 6 m 29.50 Kg
2 5/16'' X 1 '' X 6 m 9.50 Kg
3 5/16'' X 1 '' X 1/2 x 6 m 12.20 Kg
4 5/16'' X 2 '' X 6 m 18.40 Kg
5 3/8'' X 1 '' X 6 m 10.60 Kg
6 3/8'' X 1 1/4 '' X 6 m 14.50 Kg
7 3/8'' X 1 1/2 '' X 6 m 16.00 Kg
8 3/8'' X 2 '' X 6 m 21.20 Kg
9 3/8'' X 2 1/2 '' X 6 m 27.60 Kg
10 3/8'' X 3 '' X 6 m 32.00 Kg
11 3/8'' X 4 '' X 6 m 42.50 Kg
12 3/8'' X 6 '' X 6 m 64.00 Kg
13 1/2'' X 1 1/2 '' X 6 m 21.50 Kg
14 1/2'' X 2 '' X 6 m 31.50 Kg
15 1/2'' X 3 '' X 6 m 42.40 Kg
16 1/2'' X 4 '' X 6 m 56.50 Kg
17 1/2'' X 6 '' X 6 m 85.00 Kg
18 1/2'' X 2 '' X 6 m 37.80 Kg
DAFTAR BERAT BESI BETON ULIR
NO UKURAN BERAT SAT

1 D 10 mm x 12 m 7.40 Kg
2 D 13 mm x 12 m 12.48 Kg
3 D 16 mm x 12 m 18.96 Kg
4 D 19 mm x 12 m 26.76 Kg
5 D 22 mm x 12 m 35.76 Kg
6 D 25 mm x 12 m 46.20 Kg
7 D 29 mm x 12 m 62.28 Kg
8 D 32 mm x 12 m 75.72 Kg
HARGA & JARAK RATA-RATA
DARI SUMBER BAHAN (QUARRY)
HARGA JARAK
No. URAIAN SATUAN ROYALTY QUARRY KET.
(Rp) ( Km )
1 P a s i r Pasang Cuci M3 290,000.00 6.00 436,100.00
2 Pasir Plester M3 340,000.00 6.00 491,100.00
3 Batu Belah/Batu Quarry Besar M3 420,000.00 18.00 766,660.00
4 Gravel M3 420,000.00 18.00 597,190.00
5 Sirtu M3 320,000.00 18.00 393,290.00
6 Pasir Urug M3 70,000.00 6.00 149,200.00
7 Tanah Timbun M3 60,000.00 6.00 140,300.00

ANALISA HARGA DASAR SATUAN BAHAN
Jenis : M01a - Pasir Pasang
Lokasi : Quarry
Tujuan : Lokasi Pekerjaan
HARGA
No. URAIAN KODE KOEF. SATUAN SATUAN
(Rp.)
I. ASUMSI
1 Menggunakan alat berat
2 Kondisi Jalan : baik
3 Jarak Quarry ke lokasi Base Camp L 6.00 Km
4 Harga satuan pasir di Quarry RpM01 1.00 M3 290,000.00
5 Harga Satuan Dasar Dump Truck RpE09 1.00 Jam 315,579.91
6 Berat volume pasir Bil 1.40 ton/m3
II. URUTAN KERJA

1 Pasir digali dengan Excavator
2 Excavator sekaligus memuat pasir hasil
galian ke dalam Dump Truck
3 Dump Truck mengangkut pasir ke lokasi
Base Camp
III. PERHITUNGAN
DUMP TRUCK (E09)

Kapasitas bak V 3.50 ton
Faktor efisiensi alat Fa 0.83 -
Kecepatan rata-rata bermuatan v1 30.00 KM/Jam
Kecepatan rata-rata kosong v2 40.00 KM/Jam
Waktu siklus Ts2
- Muat T1 20.00 menit
- Waktu tempuh isi = (L/v1) x 60 T2 12.00 menit
- Waktu tempuh kosong = (L/v2) x 60 T3 9.00 menit
- Lain-lain T4 1.00 menit
Ts2 42.00 menit
Kapasitas Produksi / Jam =

V x Fa x 60 Q2 2.96 M3 / Jam
Ts2 x Bil
Biaya Dump Truck / M3 = (1 : Q2) x RpE08 Rp2 106,460.69 Rupiah
IV. HARGA SATUAN DASAR BAHAN

DI LOKASI BASE CAMP
Harga Satuan Dasar Pasir = M01 436,106.76 Rupiah
Dibulatkan : M01 436,100.00 Rupiah

Jenis : Pasir Plester
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
4 Harga satuan pasir di Quarry RpM01 1.00 M3 340,000.00
6 Berat volume pasir Bil 1.40 ton/m3
II. URUTAN KERJA

1 Pasir digali dengan Excavator
2 Excavator sekaligus memuat pasir hasil
3 Dump Truck mengangkut pasir ke lokasi
Base Camp
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
- Muat T1 20.00 menit
Ts2 42.00 menit

V x Fa x 60 Q2 2.96 M3 / Jam
Ts2 x Bil

DI LOKASI BASE CAMP
Harga Satuan Dasar Pasir = M01 491,106.76 Rupiah

Jenis : M06 - Batu Belah
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
3 Jarak Quarry ke Lokasi Pekerjaan L 18.00 Km
4 Harga satuan batu kali di Quarry RpM06 1.00 M3 420,000.00
7 Berat volume batu belah Bil 1.60 ton/m3
II. URUTAN KERJA

1 Batu kali digali dengan Excavator
2 Batu kali dibelah oleh Pekerja
3 Dengan Wheel Loader batu belah dimuat
ke Dump Truck yang mengangkut batu
belah ke lokasi pekerjaan
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
- Muat = (V x 60)/(Q1 x Bil) T1 27.79 menit
Ts2 91.79 menit

V x Fa x 60 Q3 1.19 M3 / Jam
Ts2 x Bil

DI LOKASI PEKERJAAN
Harga Satuan Dasar Batu belah = M06 766,665.85 Rupiah

Jenis : kerikil
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
3 Jarak Quarry ke Lokasi Pekerjaan L 18.00 Km
4 Harga satuan Gravel di Quarry RpM07 1.00 M3 420,000.00
6 Berat volume gravel Bil 1.35 ton/m3
II. URUTAN KERJA

1 Gravel digali dengan Excavator
2 Excavator sekaligus memuat gravel
hasil galian ke dalam Dump Truck
3 Dump Truck mengangkut gravel ke
lokasi pekerjaan
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
Ts2 69.60 menit

V x Fa x 60 Q2 1.86 M3 / Jam
Ts2 x Bil

DI LOKASI BASE CAMP
Harga Satuan Dasar Gravel = M07 597,195.61 Rupiah

Jenis : M16 - Sirtu
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
4 Harga satuan Sirtu di Quarry RpM16 1.00 M3 320,000.00
6 Berat volume sirtu Bil 1.51 ton/m3
II. URUTAN KERJA

1 Sirtu digali dengan Excavator
2 Excavator sekaligus memuat sirtu hasil
3 Dump Truck mengangkut sirtu ke lokasi
Base Camp
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
Ts2 73.53 menit

V x Fa x 60 Q2 4.49 M3 / Jam
Ts2 x Bil

DI LOKASI PEKERJAAN
Harga Satuan Dasar Sirtu = M16 393,290.77 Rupiah

Jenis : Tanah Timbunan
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
3 Jarak Quarry ke lokasi pekerjaan L 6.00 Km
4 Harga satuanTANAH Ttimbunan di Quarry Rp 1.00 M3 60,000.00
5 Harga Satuan Dasar Dump Truck Rp 1.00 Jam 328,715.89
6 Berat volume pasir urug Bil 1.40 ton/m3
II. URUTAN KERJA

1 pasir urug digali dengan Excavator
2 Excavator sekaligus memuat pasir urug
3 Dump Truck mengangkut pasir urug
ke lokasi pekerjaan
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
Ts2 25.60 menit

V x Fa x 60 Q2 4.86 M3 / Jam
Ts2 x Bil

DI LOKASI PEKERJAAN
Harga Satuan Dasar tanah timbunan Rp 140,346.52 Rupiah
Dibulatkan : Rp 140,300.00 Rupiah

Jenis : Pasir Urug
Lokasi : Quarry
HARGA
(Rp.)
I. ASUMSI
3 Jarak Quarry ke lokasi pekerjaan L 6.00 Km
4 Harga satuan pasir urug di Quarry Rp 1.00 M3 70,000.00
3 Harga Satuan Dasar Excavator Rp 1.00 Jam
5 Harga Satuan Dasar Dump Truck Rp 1.00 Jam 315,579.91
6 Berat volume pasir urug Bil 1.42 ton/m3
II. URUTAN KERJA

1 pasir urug digali dengan Excavator
2 Excavator sekaligus memuat pasir urug
3 Dump Truck mengangkut pasir urug
ke lokasi pekerjaan
III. PERHITUNGAN
DUMP TRUCK (E09)

Waktu siklus Ts2
Ts2 25.55 menit

V x Fa x 60 Q2 4.80 M3 / Jam
Ts2 x Bil

DI LOKASI PEKERJAAN
Harga Satuan Dasar tanah timbunan Rp 149,251.83 Rupiah
Dibulatkan : Rp 149,200.00 Rupiah

DAFTAR ANALISA SATUAN PEKERJAAN
(1) (2) (3) (4) (5)
PEKERJAAN PERSIAPAN
SNI 1.0000 m1 Pengukuran dan pemasangan bouwplank untuk gedung dan saluran
6.4 0.0120 m3 Kayu meranti 5/7 @ Rp. 2,500,000.00 30,000.00
03-2835-2002 0.0200 kg Paku reng @ Rp. 25,000.00 500.00
0.0070 m3 Kayu meranti papan 3/20 @ Rp. 2,500,000.00 17,500.00
0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
0.0050 org Mandor @ Rp. 125,000.00 625.00
JUMLAH ( BELUM PPN ) 22,275.00 48,000.00 70,275.00
OVERHEAD & PROFIT = 14 % 3,118.50 6,720.00 9,838.50
JUMLAH 25,393.50 54,720.00 80,113.50
DIBULATKAN 25,393.00 54,720.00 80,113.00
SNI 1.0000 m2 Membersihkan lapangan dan perataan

6.8 0.1000 org Pekerja @ Rp. 95,000.00 9,500.00
03-2835-2002 0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 15,750.00 - 15,750.00
OVERHEAD & PROFIT = 14 % 2,205.00 2,205.00
JUMLAH 17,955.00 17,955.00
DIBULATKAN 17,955.00 17,955.00
SNI 1.0000 m2 Pembuatan Gudang Semen dan Peralatan

2008 1.7000 Btg Dolken kayu dia 8-10 / 400 cm @ Rp. 15,000.00 25,500.00
0.2100 m3 Kayu @ Rp. 2,000,000.00 420,000.00
0.3000 Kg Paku Biasa @ Rp. 25,000.00 7,500.00
10.5000 Kg PC @ Rp. 1,800.00 18,900.00
0.0300 m3 Pasir Beton @ Rp. 225,000.00 6,750.00
0.0500 m3 Koral @ Rp. 450,000.00 22,500.00
1.5000 Lbr Seng Gelombang @ Rp. 77,000.00 115,500.00
0.2500 Lbr Seng Plat @ Rp. 80,000.00 20,000.00
1.0000 org Pekerja @ Rp. 95,000.00 95,000.00
0.0500 org Mandor @ Rp. 125,000.00 6,250.00
JUMLAH ( BELUM PPN ) 344,250.00 636,650.00 980,900.00
OVERHEAD & PROFIT = 14 % 48,195.00 89,131.00 137,326.00
JUMLAH 392,445.00 725,781.00 1,118,226.00
DIBULATKAN 392,445.00 725,781.00 1,118,226.00
NO. JENIS PEKERJAAN
(1) (2)
PEKERJAAN TANAH
SNI 1.0000 m3 Galian tanah biasa sedalam sampai 1 meter
6.1 0.4000 org Pekerja @ Rp.
0.0400 org Mandor @ Rp.
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT = 14 %
JUMLAH
DIBULATKAN

JUMLAH
DIBULATKAN

JUMLAH
DIBULATKAN
SNI 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

JUMLAH
DIBULATKAN
SNI 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

JUMLAH
DIBULATKAN
SNI 1.0000 m3 Galian tanah lumpur sedalam 1 meter

JUMLAH
DIBULATKAN
Mod. SNI 6.3 1.0000 m1 Membuat sumur

2.0000 bh Besi beton D. 80 cm @ Rp.
1.0000 org Tukang gali sumur @ Rp.
0.7350 org Pekerja @ Rp.
JUMLAH
DIBULATKAN
A6 1.0000 m3 Mengangkut tanah sejauh 30 meter

JUMLAH
DIBULATKAN
SNI 1.0000 m3 Pembuangan tanah sejauh 150 meter

JUMLAH
DIBULATKAN
A14 1.0000 m3 Membuang tanah dengan menghampar

JUMLAH
DIBULATKAN
SNI 1.0000 m3 Urug kembali bekas galian

JUMLAH
DIBULATKAN
1.0000 m2 Meratakan tanah ditumbuk halus

JUMLAH
DIBULATKAN
A18 1.0000 m3 Urug pasir

1.2000 m3 Pasir urug @ Rp.
JUMLAH
DIBULATKAN
MOD 1.0000 m3 Urug tanah mendatangkan

A18 1.2000 m3 Tanah urug @ Rp.
JUMLAH
DIBULATKAN
SNI 1.0000 m3 Urugan sirtu

6.15 1.2000 m3 Sirtu @ Rp.
JUMLAH
DIBULATKAN
SNI 1.0000 m3 Pemasangan lapisan ijuk

6.14 1.2000 m3 Ijuk @ Rp.
JUMLAH
DIBULATKAN
UPAH BAHAN JUMLAH
(3) (4) (5)
95,000.00 38,000.00
125,000.00 5,000.00
43,000.00 43,000.00
6,020.00 6,020.00
49,020.00 49,020.00
49,020.00 49,020.00
95,000.00 49,970.00
125,000.00 6,575.00
56,545.00 56,545.00
7,916.30 7,916.30
64,461.30 64,461.30
64,461.00 64,461.00
95,000.00 69,825.00
125,000.00 9,187.50
79,012.50 79,012.50
11,061.75 11,061.75
90,074.25 90,074.25
90,074.00 90,074.00
95,000.00 59,375.00
125,000.00 7,750.00
67,125.00 67,125.00
6,712.50 6,712.50
73,837.50 73,837.50
73,837.00 73,837.00
95,000.00 118,750.00
125,000.00 15,625.00
134,375.00 - 134,375.00
13,437.50 13,437.50
147,812.50 147,812.50
147,812.00 147,812.00
95,000.00 78,185.00
125,000.00 10,375.00
88,560.00 - 88,560.00
8,856.00 8,856.00
97,416.00 97,416.00
97,416.00 97,416.00
47,500.00 95,000.00
80,000.00 80,000.00
95,000.00 69,825.00
125,000.00 9,187.50
159,012.50 95,000.00 254,012.50
15,901.25 9,500.00 25,401.25
174,913.75 104,500.00 279,413.75
174,913.00 104,500.00 279,413.00
95,000.00 31,350.00
125,000.00 1,250.00
32,600.00 32,600.00
3,260.00 3,260.00
35,860.00 35,860.00
35,860.00 35,860.00
95,000.00 49,020.00
125,000.00 6,250.00
55,270.00 55,270.00
5,527.00 5,527.00
60,797.00 60,797.00
60,797.00 60,797.00
95,000.00 23,750.00
125,000.00 1,250.00
25,000.00 25,000.00
2,500.00 2,500.00
27,500.00 27,500.00
27,500.00 27,500.00
95,000.00 18,240.00
125,000.00 2,375.00
20,615.00 20,615.00
2,886.10 2,886.10
23,501.10 23,501.10
23,501.00 23,501.00
95,000.00 23,750.00
125,000.00 1,250.00
25,000.00 25,000.00
3,500.00 3,500.00
28,500.00 28,500.00
28,500.00 28,500.00
200,000.00 240,000.00
95,000.00 28,500.00
125,000.00 1,250.00
29,750.00 240,000.00 269,750.00
4,165.00 33,600.00 37,765.00
33,915.00 273,600.00 307,515.00
33,915.00 273,600.00 307,515.00
80,000.00 96,000.00
95,000.00 28,500.00
125,000.00 1,250.00
29,750.00 96,000.00 125,750.00
4,165.00 13,440.00 17,605.00
33,915.00 109,440.00 143,355.00
33,915.00 109,440.00 143,355.00
450,000.00 540,000.00
95,000.00 23,750.00
125,000.00 3,125.00
26,875.00 540,000.00 566,875.00
2,687.50 54,000.00 56,687.50
29,562.50 594,000.00 623,562.50
29,562.00 594,000.00 623,562.00
75,000.00 90,000.00
95,000.00 14,250.00
125,000.00 1,875.00
16,125.00 90,000.00 106,125.00
1,612.50 9,000.00 10,612.50
17,737.50 99,000.00 116,737.50
17,737.00 99,000.00 116,737.00
DAFTAR HARGA BAHAN DAN UPAH KERJA
TAHUN ANGGARAN 2017
I. UPAH KERJA
HARGA
NO JENIS TENAGA KERJA SATUAN
(Rp)
1 Mandor Lapangan O/H Rp 125,000.00
2 Kepala Tukang O/H Rp 115,000.00
3 Tukang Batu O/H Rp 110,000.00
4 Tukang Kayu O/H Rp 110,000.00
5 Tukang Cat O/H Rp 110,000.00
6 Tukang Besi O/H Rp 110,000.00
7 Tukang Listrik O/H Rp 110,000.00
8 Tukang pipa O/H Rp 110,000.00
9 Pekerja O/H Rp 95,000.00
II. HARGA SATUAN BAHAN
HARGA
NO JENIS BAHAN SATUAN
(Rp)
1 BAHAN BATU
- Batu Belah 15-20 cm M3 Rp 450,000.00
- Batu Bata Merah Bh Rp 1,400.00
- Batu Tela Bh Rp 1,400.00
- Batu Pecah Mesin 2 - 3 Cm M3 Rp 450,000.00
2 BAHAN PASIR & TANAH

- Pasir Pasang M3 Rp 200,000.00
- Pasir Plester M3 Rp 230,000.00
- Pasir Urug M3 Rp 200,000.00
- Pasir Cor/Beton (Lokal) M3 Rp 225,000.00
- Tanah Timbunan M3 Rp 80,000.00
3 BAHAN SEMEN
- Semen Portland 50 Kg Zak Rp 90,000.00
- Semen Portland 50 Kg Kg Rp 1,800.00
- Semen Warna Kg Rp 10,000.00
- Semen Putih Kg Rp 6,500.00
4 BAHAN KERAMIK
- Keramik 20 x 20 Cm Polos M2 Rp 68,000.00
- Keramik 20 x 20 Cm; Anti Slip M2 Rp 72,000.00
- Keramik 20 x 25 Cm M2 Rp 74,000.00
- Keramik 30 x 30 Cm, Polos M2 Rp 80,000.00
- Keramik 30 x 30 Cm; Anti Slip M2 Rp 85,000.00
- Keramik 40 x 40 Cm Motif Doz / isi 6 Rp 85,000.00
- Keramik 40 x 40 Cm Polos M2 Rp 90,000.00
- Granit 40 x 40 Cm Doz/ isi 6 Rp 70,000.00
- Granit 60 x 60 Cm Doz/ isi 4 Rp 310,000.00
5 BAHAN KAYU
- Balok Kayu Klas I M3 Rp 3,800,000.00
- Papan Kayu Klas I M3 Rp 4,000,000.00
HARGA
(Rp)
- Balok Kayu Klas II M3 Rp 2,500,000.00
- Papan Kayu Klas II M3 Rp 2,500,000.00
- Balok Kayu Klas III M3 Rp 2,000,000.00
- Papan Kayu Klas III M3 Rp 2,000,000.00
- Multipleks Ukuran 10 MM Lbr Rp 200,000.00
- Tripleks 4 mm Lbr Rp 82,000.00
- Dolken / Mangi-mangi Btg Rp 15,000.00
- Gypsum board t 9 mm Lbr Rp 95,000.00
- List Gypsum board M' Rp 37,500.00
- Tepung Gypsum (talk) Kg Rp 50,000.00
- List Kayu Profil Btg Rp 4,500.00
HARGA
(Rp)
6 BAHAN ATAP
- Atap multiroof Lbr Rp 45,000.00
- Seng Gelombang BJLS30 7 kaki Lbr Rp 77,000.00
- Seng Plat BJLS 30 M' Rp 80,000.00
'- Nok multiroof M' Rp 30,000.00
- Atap Onduline Bh Rp 175,000.00
- Nok Atap Onduline Bh Rp 110,000.00
7 BAHAN KACA
- Kaca Bening 5 MM Lbr Rp 180,000.00
- Kaca Bening 12 MM Lbr
8 BAHAN PENGUNCI / PENGGANTUNG

- Kunci Tanam slaag Bh Rp 195,000.00
- Engsel Pintu Pas Rp 70,000.00
- Engsel Jendela Pas Rp 40,000.00
- Grendel Pintu sedang Bh Rp 30,000.00
- Grendel Jendela Bh Rp 25,000.00
- Hak Angin Lipat Bh Rp 15,000.00
9 BAHAN SANITAIR
- Profil tank 2.200 liter Bh Rp 4,500,000.00
- Kloset Jongkok Keramik Bh Rp 450,000.00
- Kloset duduk putih (toto) Bh Rp 2,000,000.00
- Wastafel Keramik Bh Rp 750,000.00
- Kran Air 1/2" Bh Rp 35,000.00
HARGA
(Rp)
- Seal Tape Roll Rp 10,000.00
- Floordrain stainless Bh Rp 90,000.00
- Pompa Air Bh Rp 3,800,000.00
10 BAHAN PAKU, BESI BETON & KAWAT BAJA

- Paku 2" - 7" Kg Rp 25,000.00
- Paku 1 - 3 Kg Rp 25,000.00
- Paku Seng Gelombang Kg Rp 30,000.00
- Besi Beton Polos dia. 8,12 Kg Rp 12,000.00
- Kawat Ikat / Bendrat Kg Rp 25,000.00
- Besi Strip 20.3 - 50.5 Kg Rp 28,000.00
- Paku tripleks Kg Rp 25,000.00
- Paku skrup Doz Rp 27,000.00
- Baut + Mur f 3/8'' - 15 Bh Rp 10,000.00
11 BAHAN PIPA
- Pipa PVC 1/2" Btg Rp 25,000.00
- Pipa PVC 3/4" Btg Rp 30,000.00
- Pipa PVC 1" Btg Rp 40,000.00
- Pipa PVC 2" Btg Rp 130,000.00
HARGA
(Rp)
- Pipa PVC 3" Btg Rp 165,000.00
- Pipa PVC 4" Btg Rp 265,000.00
12 BAHAN CAT
- Cat Tembok ( Interior & Eksterior ) setara jotun Pail Rp 2,200,000.00
- Cat Tembok ( Interior & Eksterior ) setara jotun Kg Rp 110,000.00
- Plamur Tembok Kg Rp 72,500.00
- Amplas Kayu Lbr Rp 5,000.00
- Lem Kayu Kg Rp 45,000.00
- Cat Kayu Dasar Kg Rp 35,000.00
- Cat Kayu Kilap Kg Rp 55,000.00
- Cat Meni Kg Rp 35,000.00
- Plamir Kayu Kg Rp 80,000.00
- Minyak Bekesting Ltr Rp 3,300.00
- Teak Oil Ltr Rp 35,000.00
HARGA
(Rp)
13 BAHAN INSTALASI LISTRIK

a Lampu TL Lengkap
- Lampu TL Lengkap 40 Watt Bh Rp 110,000.00
b Lampu SL
- Lampu SL 18 Watt Bh Rp 45,000.00
- Lampu SL 23 Watt Bh Rp 60,000.00
c Sekring Otomat Unit Rp 35,000.00
d Sekring Box Bh Rp 50,000.00
e Kabel NYM
- Kabel NYM 1 x 2,5 mm M' Rp 15,000.00
- Kabel NYM 2 x 2,5 mm M' Rp 15,000.00
- Kabel NYM 3 x 2,5 mm M' Rp 18,000.00
f Kabel NYA
- Kabel NYA 1 x 1,5 mm Merah M' Rp 7,000.00
- Kabel NYA 1 x 1,5 mm Hitam M' Rp 7,000.00
- Kabel NYA 1 x 2,5 mm Merah M' Rp 9,000.00
- Kabel NYA 3 x 2,5 mm Hitam M' Rp 12,000.00
g Saklar Tunggal Bh Rp 25,000.00
h Saklar Ganda Bh Rp 25,000.00
i Stop Kontak Bh Rp 25,000.00
j Downlight 5" silver Bh Rp 75,000.00
k Fitting Bh Rp 55,000.00
l Te Doz Bh Rp 25,000.00
j Stop Kontak AC Bh Rp 35,000.00
14 BAHAN BESI HOLLOW

a Rangka Hollow Besi 40x60 mm m Rp 27,000.00
b Rangka Hollow Besi 40x40mm m Rp 27,000.00
c Besi Siku Besi 20x20x3 mm kg Rp 17,000.00
BAHAN KUSEN
a Profil Aluminium 12 x 6 x 3 M' Rp 150,000.00
b Skrup fixer Bh Rp 9,000.00
c Sealent Tube Rp 45,000.00
NO. JENIS PEKERJAAN
(1) (2)
PEKERJAAN PASANGAN
SNI 1.0000 m3 Pasangan pondasi batu kosong

6.14 1.2000 m3 Batu belah 15/20 cm @ Rp.
03-2836-2002 0.3000 m3 Pasir urug @ Rp.
0.3900 org Tukang batu @ Rp.
0.0390 org Kepala tukang batu @ Rp.
JUMLAH
DIBULATKAN
SNI 1.0000 m3 Pasangan pondasi 1 Kp : 1 Sm : 1 Ps

6.9 1.1000 m3 Batu belah (hitam) 15/20 cm @ Rp.
03-2836-2002 0.2290 m3 Kapur pasang @ Rp.
0.2290 m3 Semen merah @ Rp.
0.5440 m3 Pasir pasang @ Rp.
JUMLAH
DIBULATKAN
1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 5 Ps

1.2000 m3 Batu belah (hitam) 15/20 cm @ Rp.
95.4200 kg PC @ Rp.
0.2290 m3 Kapurr pasang @ Rp.
JUMLAH
DIBULATKAN
SNI 1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 10 Ps

6.12 1.1000 m3 Batu belah (hitam) 15/20 cm @ Rp.
03-2835-2002 61.0000 kg PC @ Rp.
0.1470 m3 Kapurr pasang @ Rp.
JUMLAH
DIBULATKAN
SNI 1.0000 m3 Pasangan pondasi 1 Pc : 4 Ps

6.5 1.1000 m3 Batu belah 15/20 cm @ Rp.
03-2836-2002 163.000 kg PC @ Rp.
JUMLAH
DIBULATKAN
UPAH BAHAN JUMLAH
(3) (4) (5)
450,000.00 540,000.00
200,000.00 60,000.00
110,000.00 42,900.00
115,000.00 4,485.00
95,000.00 74,100.00
125,000.00 4,875.00
126,360.00 600,000.00 726,360.00
17,690.40 84,000.00 101,690.40
144,050.40 684,000.00 828,050.40
144,050.00 684,000.00 828,050.00
100,000.00 110,000.00
72,500.00 16,602.50
80,000.00 18,320.00
120,000.00 65,280.00
80,000.00 48,000.00
100,000.00 6,000.00
230,000.00 345,000.00
- -
399,000.00 210,202.50 609,202.50
39,900.00 21,020.25 60,920.25
438,900.00 231,222.75 670,122.75
438,900.00 231,222.00 670,122.00
100,000.00 120,000.00
1,200.00 114,504.00
72,500.00 16,602.50
120,000.00 45,840.00
80,000.00 48,000.00
100,000.00 6,000.00
70,000.00 105,000.00
120,000.00 9,000.00
168,000.00 296,946.50 464,946.50
16,800.00 29,694.65 46,494.65
184,800.00 326,641.15 511,441.15
184,800.00 326,641.00 511,441.00
100,000.00 110,000.00
1,200.00 73,200.00
72,500.00 10,657.50
120,000.00 59,040.00
80,000.00 48,000.00
100,000.00 6,000.00
70,000.00 105,000.00
120,000.00 9,000.00
168,000.00 252,897.50 420,897.50
16,800.00 25,289.75 42,089.75
184,800.00 278,187.25 462,987.25
184,800.00 278,187.00 462,987.00
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF!

Form Fix

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

Form Fix

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RENCANA ANGGARAN BIAYA

I PEKERJAAN PENDAHULUAN Rp 25,996,048.00

A JUMLAH HARGA PEKERJAAN Rp 2,247,696,206.98

SORONG, 26 MEI 2017

HARGA SATUAN JUMLAH HARGA

Sub Total 25,996,048.00

Sub Total 54,355,174.56

III PEKERJAAN PONDASI

Sub Total 74,897,629.29

Sub Total 917,588,204.65

V PEKERJAAN DINDING & LANTAI

Sub Total 552,433,991.13

VI PEKERJAAN KUSEN, PINTU DAN JENDELA DAN REYLING

Sub Total 227,502,634.20

VII PEKERJAAN ATAP

Sub Total 143,528,796.12

VIII PEKERJAAN PENGECATAN DAN PLAFOND

Sub Total 158,549,083.03

Sub Total 28,569,826.00

Sub Total 61,374,820.00

NO. JENIS PEKERJAAN UPAH BAHAN JUMLAH

AK 100.00 m2 Pekerjaan Pengukuran Gedung

1.0000 hr Sewa alat ukur @ Rp. 75,000.00 75,000.00 -

JUMLAH ( BELUM PPN ) 1,335,000.00 - 1,335,000.00

OVERHEAD & PROFIT = 14 % 186,900.00 186,900.00

JUMLAH 1,521,900.00 1,521,900.00

DIBULATKAN 1,521,900.00 1,521,900.00

1.0000 m2 Pekerjaan Pengukuran

SNI 1.0000 m2 Membersihkan lapangan dan perataan

SNI 1.0000 m2 Pembuatan Gudang Semen dan Peralatan

1.0000 bh Membuat Papan Nama Proyek 80x120 cm

SNI 1.0000 m2 Pembuatan jalan sementara, tebal 25 cm

SNI 1.0000 m3 Galian tanah biasa sedalam 1 - 2 meter

SNI 1.0000 m3 Galian tanah biasa sedalam 2 - 3 meter

SNI 1.0000 m3 Galian tanah keras sedalam sampai 1 meter

SNI 1.0000 m3 Galian tanah cadas sedalam sampai 1 meter

SNI 1.0000 m3 Galian tanah lumpur sedalam 1 meter

Mod. SNI 6.3 1.0000 m1 Membuat sumur

A6 1.0000 m3 Mengangkut tanah sejauh 30 meter

SNI 1.0000 m3 Pembuangan tanah sejauh 150 meter

A14 1.0000 m3 Membuang tanah dengan menghampar

SNI 1.0000 m3 Urug kembali bekas galian

1.0000 m2 Meratakan tanah ditumbuk halus

A18 1.0000 m3 Urug pasir

MOD 1.0000 m3 Urug tanah mendatangkan

SNI 1.0000 m3 Urugan sirtu

SNI 1.0000 m3 Pemasangan lapisan ijuk

SNI 1.0000 m3 Pasangan pondasi batu kosong

SNI 1.0000 m3 Pasangan pondasi 1 Kp : 1 Sm : 1 Ps

1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 5 Ps

SNI 1.0000 m3 Pasangan pondasi 1 Pc : 3 Kp : 10 Ps

SNI 1.0000 m3 Pasangan pondasi 1 Pc : 4 Ps

SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Kp : 10 Ps

SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 4 Ps

SNI 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 Kp : 10 Ps

SNI 1.0000 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps

SNI 1.0000 m2 Pasangan dinding bataco

SNI 1.0000 m2 Pasangan roster 25/25 cm

SNI 1.0000 m2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 2 Ps

SNI 1.0000 m3 Membuat pondasi beton bertulang (160 kg besi + bekisting)

SNI 1.0000 m3 Membuat sloof beton bertulang (144 kg besi + bekisting)

SNI 1.0000 m3 Membuat sloof beton bertulang (200 kg besi + bekisting)