RENCANA ANGGARAN BIAYA

TYPE : RUMAH TYPE 54/90

LOKASI : MARGALUYU - BANDUNG
TAHUN : 2015

NO URAIAN PEKERJAAN JUMLAH

(Rp)

REKAPITULASI

1 PEKERJAAN PERSIAPAN
2 PEKERJAAN TANAH
3 PEKERJAAN BETON
4 PEKERJAAN PASANGAN
5 PEKERJAAN ATAP
6 PEKERJAAN PENUTUP ATAP
7 PEKERJAAN KUSEN , JENDELA, PINTU
8 PEKERJAAN PLAFOND
9 PEKERJAAN LANTAI
10 PEKERJAAN PENYELESAIAN
11 PEK. SANITER
12 PEKERJAAN PEMIPAAN
13 PEKERJAAN LISTRIK

JUMLAH
PPN %
JUMLAH
DIBULATKAN

HARGA / M2

Terbilang :

file:///conversion/tmp/scratch/436215276.xlsx/RKP T45
1 of 70
09/06/2019
JUMLAH
(Rp)

4,501,600.00
1,118,070.00
26,661,528.00
48,524,270.87
9,368,400.00
3,414,234.00
26,149,500.00
4,081,450.20
3,986,635.00
#REF!
2,422,000.00
1,909,070.00
2,816,500.00

#REF!

#REF!
#REF!

#REF!

file:///conversion/tmp/scratch/436215276.xlsx/RKP T45
2 of 70
09/06/2019
RENCANA ANGGARAN BIAYA No. Proyek :
Tanggal :
TYPE : RUMAH TYPE 54/90 Rev :

NO URAIAN PEKERJAAN SAT. VOLUME HARGA SAT.

(Rp)

1 PEKERJAAN PERSIAPAN

1 Pekerjaan Pengukuran & Pas. Bowplank m' 46.00 19,600.00

2 Pengadaan air dan listrik kerja ls 1.00 1,600,000.00
3 Mobilisasi dan Demobilisasi ls 1.00 2,000,000.00

Sub total

2 PEKERJAAN TANAH

1 Galian tanah pondasi dan sloof m3 30.30 33,000.00

2 Urugan tanah kembali dipadatkan m3 9.09 13,000.00
Sub total

3 PEKERJAAN BETON

1 Sloof beton SL-1 15/20 m3 2.27 3,771,200.00

2 Kolom beton K1 15/20 m3 1.19 4,340,700.00
3 Kolom beton tipe KP 10/10 m3 0.75 4,082,100.00
4 Balok beton B-1 15/15 m3 0.14 4,452,400.00
5 Balok beton B-2 10/10 m3 0.06 4,082,100.00
6 Balok beton RB-1 12/12 m3 1.58 3,523,300.00
7 Dak beton t : 12 cm m3 0.80 2,805,700.00
8 Plat meja beton t : 10 cm m3 0.11 3,205,000.00
9 Plat beton kanopi m3 0.30 2,805,700.00
Sub total

4 PEKERJAAN PASANGAN

1 Pas. Batu kali m3 21.21 340,750.00

2 Pas. Dinding 1/2 bata m2 292.13 74,980.00
3 Pas. Dinding 1 bata m2 11.15 157,408.58
4 Plesteran + acian m2 429.85 31,220.00
5 Dinding Keramik 20/25 cm t = 1,75 m m2 22.75 83,840.00
6 Dinding Keramik dapur 20/20 cm m2 3.20 78,340.00
7 Dinding Keramik 20/20 cm t=1,6 m m2 8.32 78,340.00
8 Dinding batu alam Andesite + pernis m2 4.35 223,750.00
9 Pasangan Roolag bata m3 0.58 749,800.00
Sub total

5 PEKERJAAN ATAP

1 Rangka Kuda-kuda baja ringan m2 78.07 120,000.00

 Sub total

6 PEKERJAAN PENUTUP ATAP

1 Atap genteng morando m2 78.07 29,300.00

2 Bubung genteng m' 6.00 32,470.00
3 List plank kayu 2/20 di cat minyak setara Seiv m' 25.10 37,130.00

Sub total

7 PEKERJAAN Kusen Kayu , JENDELA & PINTU

1 Kusen Alumunium Tipe P. 1 unit 2.00 1,895,400.00

2 Kusen Alumunium Tipe P. 2 unit 1.00 1,860,300.00
3 Kusen Alumunium Tipe PJ. 1 unit 1.00 4,247,100.00
4 Kusen Alumunium Tipe PJ. 2 unit 1.00 2,702,700.00
5 Kusen Alumunium Tipe PJ. 3 unit 1.00 2,702,700.00
6 Kusen Alumunium Tipe J. 1 unit 2.00 2,246,400.00
7 Kusen Alumunium Tipe J. 2 unit 1.00 2,281,500.00
8 Kusen Alumunium Tipe BV1 unit 1.00 2,035,800.00
9 Kusen Alumunium Tipe BV2 unit 1.00 2,035,800.00

Sub total

8 PEKERJAAN PLAFOND

1 Plafond Gypsum t=9 mm m2 51.02 22,220.00

1 Plafond GRC t=4 mm m2 14.51 22,220.00
2 Rangka plafond Hollow m2 65.53 35,120.00
3 List profil m' 92.56 3,500.00

Sub total

9 PEKERJAAN LANTAI

1 Rabat beton t : 15 cm m2 6.00 30,850.00

2 Lt. Keramik utama 40x40 Cm m2 37.00 81,070.00
3 Lt. Keramik teras 30x30 Cm m2 7.50 75,590.00
4 Lt. Keramik KM 20x20 Cm nonslip m2 3.00 78,340.00

Sub total

10 PEKERJAAN PENYELESAIAN

1 Cat dinding + Plafond setara Sanlex m2 480.87 11,820.00

2 Cat Kusen Kayu setara Pinoguard m' #REF! 8,205.00
3 Cat Daun pintu double teakwood setara Pinoguard unit #REF! 110,275.20
4 Cat Daun jendela kecil setara Pinoguard unit #REF! 31,179.00

Sub total

11 PEK. SANITER
1 Closet jongkok unit 1.00 513,500.00
2 Bak fiber unit 1.00 463,500.00
3 Floor drain bh 1.00 760,000.00
 4 Kran dinding Ø 1/2" bh 2.00 50,000.00
5 Kitchen zink + flexible bh 1.00 526,000.00
6 Kran bebek Ø 1/2" bh 1.00 59,000.00
Sub total

12 PEKERJAAN PEMIPAAN
1 Pemipaan Air Bersih
- Pipa PVC Ø 1/2" m' 16.00 12,370.00
- Knee Ø 1/2" bh 6.00 7,000.00
- Tee PVC Ø 1/2" bh 2.00 4,000.00
- Knee drat PVC Ø 1/2" bh 3.00 3,500.00
2 Pemipaan Air Bekas
- Pipa PVC Ø 2" m' 21.00 17,870.00
- Knee Ø 2" bh 2.00 9,000.00
- Tee PVC Ø 2" bh 1.00 8,500.00
3 Pemipaan Air Kotor
- Pipa PVC Ø 4" m' 6.00 28,600.00
- Knee Ø 4" bh 1.00 13,500.00
4 Septik Tank + resapan Unit 1.00 1,063,780.00
Sub total

13 PEKERJAAN LISTRIK

1 Panel lengkap box Unit 1.00 67,500.00

2 Fitting lampu bh 7.00 17,500.00
3 Saklar Seri setara Broco bh 2.00 29,500.00
4 Saklar tunggal setara Broco bh 3.00 24,000.00
5 Stop kontak setara Broco bh 4.00 29,500.00
8 Instalasi induk m' 6.00 133,500.00
9 Instalasi titik nyala Ttk 7.00 133,500.00
10 Instalasi stop kontak Ttk 4.00 160,500.00

Sub total

KEBUTUHAN BAHAN
0
TYPE : RUMAH TYPE 54/90

HARGA
NO. URAIAN BAHAN SAT. SATUAN VOLUME
DASAR

- BAMBU BTG 10,000.00

- BATU SPLIT M3 200,000.00 3.97
- BATU BELAH M3 180,000.00 23.33
- BATU BATA MERAH BUAH 600.00 21,635.60
- PASIR PASANG MALAKA M3 120,000.00 40.17
- PASIR BETON MALAKA M3 180,000.00 5.34
- SEMEN 50KG HOLCIM ZAK 70,000.00 89.81
- SEMEN KERAMIK KG 7,500.00
- MIL (35 kg) KRG 12,000.00 50.09

- BESI BETON 16 MM BTG 200,160.00 -

- BESI BETON 12 MM BTG 109,440.00 34.74
- BESI BETON 10 MM BTG 72,000.00 20.11
- BESI BETON 8 MM BTG 43,200.00 105.54
- BESI BETON 6 MM BTG 21,600.00 36.25
- KAWAT BETON KG 13,000.00 8.77
- PAKU KG 16,000.00 60.88

- CAT TEMBOK 6000 SANLEX KG 10,000.00 81.75

- CAT TEMBOK DULUX WEATHERSHIELD KG 100,000.00 -
- ALKALI KG 32,800.00 -
- DEMPUL KAYU CAP KUCING KG 18,500.00 2.51
- CAT KAYU WOODFILER KAMPER IMPRA KG 20,900.00 #REF!
- CAT KAYU P03 DARK BROWN ULTRAN IMPRA KG 44,000.00 #REF!
- CAT KAYU LISPLANK SEIV LEATHER KG 27,500.00 1.88
- THINER ND LTR 11,500.00
- PERNIS BATU ALAM PROTECT ONE KLG 50,000.00 0.54
- PLAMOUR TEMBOK CATYLAC KG 6,700.00 48.09

- GENTENG BETON PLAT SK BUAH 12,500.00 780.70

- BUBUNG GENTENG BETON BUAH 25,000.00 21.00

- KAYU LISPLANK 3/30 MERANTI BTG 75,000.00 6.59

- KAYU BALOK 4/4 ALBASIAH BTG 10,000.00 329.47
- KAYU BALOK 5/7,P = 2,5M BORNEO LOKAL BTG 15,000.00 65.53
- GYPSUM 9 MM LMBR 17,500.00 51.02
- PAPAN 2/15, P = 2,5M ALBASIAH BTG 12,500.00 443.59

- KERAMIK LANTAI 45X45 DREAMY BEIGE EUROPA BUAH 45,000.00 40.70

- KERAMIK LANTAI 30X30 DUCAN CREAM EUROPA BUAH 40,000.00 8.25
- KERAMIK LANTAI KM 20X20 ROXY BROWN BUAH 35,000.00 3.30
- KERAMIK DAPUR 20X20 PASTEL BEIGE BUAH 42,500.00 3.52
- KERAMIK DINDING KM 20X33 GRANADA CREAM BUAH 47,500.00 25.03

- ENGSEL HPP 4" PSNG 22,000.00 #REF!

- ENGSEL HPP 3" PSNG 18,000.00 #REF!
- HAK ANGIN RAMSKAR BUAH 35,000.00 #REF!
- SLOT JENDELA 2" KDN BUAH 32,500.00 #REF!
- HANDLE PINTU MAVEN DAM KUNCI BUAH 75,000.00 #REF!

- KUSEN M' 348,000.00 #REF!

- DAUN PINTU DOUBELTEAKWOOD BUAH 750,000.00 #REF!
- DAUN PINTU TEAKWOOD + MELAMINTO BUAH 650,000.00 #REF!
- DAUN PINTU PANEL LAMBERSERING BUAH 900,000.00 #REF!
- JENDELA KACA KECIL M' 75,000.00 #REF!
- KABEL 2X1,5 NYM M 11,000.00 70.00
- KABEL 3X2,5 NYM M 14,000.00 46.00
- PLAFON FITTING SEGI BUAH 15,000.00 7.00
- KABEL ANTENA TV M 7,500.00 -
- KABEL TELPON M 12,500.00 -
- MCB 6A MG BUAH 27,500.00 1.00
- SAKLAR ENGKLE GRASIO BUAH 22,000.00 3.00
- SAKLAR SERI GRASIO BUAH 27,500.00 2.00
- DOOS IN BOUW BUAH 2,000.00 9.00
- DOOS TEE BUAH 2,000.00
- DOOS TEE CABANG 3 BUAH 2,500.00
- BOX MCB 4 GROUP PESTO BUAH 25,000.00 1.00
- STOP KONTAK GRASIO BUAH 27,500.00 4.00
- OUTLET TELPON GRASIO BUAH 25,000.00 -
- OUTLET TV GRASIO BUAH 24,000.00 -

- PIPA PVC 4" AW PUTIH MASPION BTG 65,000.00 1.50

- PIPA PVC 2" AW PUTIH MASPION BTG 55,000.00 5.25
- PIPA PVC 1/2" PUTIH MASPION BTG 35,000.00 4.00
- TEE 2" BUAH 7,500.00 1.00
- TEE 1/2" BUAH 3,000.00 2.00
- ELBOW 4" BUAH 12,000.00 1.00
- ELBOW 2" BUAH 8,000.00 2.00
- ELBOW 1/2" BUAH 6,000.00 6.00
- ELBOW DRAT 1/2" BUAH 2,500.00 3.00
- DOP PIPA 4" BUAH 7,000.00 1.00
- FLEXIBEL KITCHEN ZINK BUAH 11,000.00 1.00

- KLOSET DUDUK PROJECTA PUTIH AMERICAN STD BUAH 1,750,000.00 -

- KRAN CABANG MANGROVE A1 BUAH 150,000.00 -
- KRAN BEBEK DIAMETER 1/2" BUAH 54,000.00 1.00
- HAND SHOWER G&G BUAH 375,000.00 -
- FLOOR DRAIN POZZI BUAH 750,000.00 1.00
- KITCHEN SING 75X40 GS BUAH 500,000.00 1.00
- BUIS BETON DIAMETER 80 CM BUAH 200,000.00 2.00
JUMLAH TOTAL :
 0.00

JUMLAH
(Rp)

901,600.00
1,600,000.00
2,000,000.00

4,501,600.00 #REF!

999,900.00 #REF! 75.75 49.00

118,170.00 #REF!
1,118,070.00

8,560,624.00 #REF!
5,165,433.00 #REF!
3,061,575.00 #REF!
623,336.00 #REF!
244,926.00 #REF!
5,566,814.00 #REF!
2,244,560.00 #REF!
352,550.00 #REF!
841,710.00 #REF!
26,661,528.00

7,227,307.50 #REF!
21,903,907.40 #REF!
1,755,105.67 #REF!
13,419,917.00 #REF!
1,907,360.00 #REF!
250,688.00 #REF!
651,788.80 #REF!
973,312.50 #REF!
434,884.00 #REF!
48,524,270.87

#REF!
9,368,400.00 #REF!
 9,368,400.00

2,287,451.00 #REF!
194,820.00 #REF!
931,963.00 #REF!

3,414,234.00

jumlah total jumlah total

harga/m' jumlah m' upah m'
m' m'
3,790,800.00 #REF! 348,000.00 5.40 16,200.00 10.80
1,860,300.00 #REF! 348,000.00 5.30 15,900.00 5.30
4,247,100.00 #REF! 348,000.00 12.10 36,300.00 12.10
2,702,700.00 #REF! 348,000.00 7.70 23,100.00 7.70
2,702,700.00 #REF! 348,000.00 7.70 23,100.00 7.70
4,492,800.00 #REF! 348,000.00 6.40 19,200.00 12.80
2,281,500.00 #REF! 348,000.00 6.50 19,500.00 6.50
2,035,800.00 #REF! 348,000.00 5.80 17,400.00 5.80
2,035,800.00 #REF! 348,000.00 5.80 17,400.00 5.80

26,149,500.00

1,133,664.40 #REF!
322,412.20 #REF!
2,301,413.60 #REF!
323,960.00 #REF!

4,081,450.20

185,100.00 #REF!
2,999,590.00 #REF!
566,925.00 #REF!
235,020.00 #REF!

3,986,635.00

5,683,883.40 #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!

#REF!

513,500.00 #REF!
463,500.00 #REF!
760,000.00 #REF!
 100,000.00 #REF!
526,000.00 #REF!
59,000.00 #REF!
2,422,000.00

197,920.00 #REF!
42,000.00 #REF!
8,000.00 #REF!
10,500.00 #REF!

375,270.00 #REF!
18,000.00 #REF!
8,500.00 #REF!

171,600.00 #REF!
13,500.00 #REF!
1,063,780.00 #REF!
1,909,070.00

67,500.00 #REF!
122,500.00 #REF!
59,000.00 #REF!
72,000.00 #REF!
118,000.00 #REF!
801,000.00 #REF!
934,500.00 #REF!
642,000.00 #REF!

2,816,500.00 #REF!
#REF!
#REF!

JUMLAH

0.00
794,000.00
4,199,400.00
12,981,360.00
4,820,400.00
961,200.00
6,286,700.00
0.00
601,080.00

3,801,945.60
1,447,920.00
4,559,328.00
783,000.00
114,010.00
974,080.00

817,500.00
0.00
0.00
46,435.00
#REF!
#REF!
51,700.00

27,000.00
322,203.00

9,758,750.00
525,000.00
0.00
494,250.00
3,294,700.00
982,950.00
892,850.00
5,544,875.00

1,831,500.00
330,000.00
115,500.00
149,600.00
1,188,925.00

#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
770,000.00
644,000.00
105,000.00
0.00
0.00
27,500.00
66,000.00
55,000.00
18,000.00
0.00
0.00
25,000.00
110,000.00
0.00
0.00

97,500.00
288,750.00
140,000.00
7,500.00
6,000.00
12,000.00
16,000.00
36,000.00
7,500.00
7,000.00
11,000.00

0.00
0.00
54,000.00
0.00
750,000.00
500,000.00
400,000.00
#REF!
 PASIR BETON M3

KALSIT KARUNG
PASIR PASANG
BATU KALI M3

SEMEN ZAK
SPLIT M3

BESI Ø 16

BESI Ø 12

BESI Ø 10

BESI Ø 8
(35 KG)
M3

1.36 1.36 17.91 25.22 22.06

0.71 0.71 9.39 19.84 14.88
0.60 0.30 2.25 25.00
0.08 0.08 1.10 2.33 2.04
0.04 0.04 0.47 0.53 0.27 0.53
1.26 0.63 4.74 39.50
0.48 0.48 6.31 6.66
0.07 0.07 0.87 1.53
0.24 0.12 0.90

23.33 8.48 0.64

17.53 8.76 438.20
0.67 0.33 16.73
8.60 25.79 ###
1.14 2.28
0.16 0.32
0.42 0.83
0.44 0.65
0.35 0.17 8.70
kaca m2

0.50 0.18 1.35

1.85 3.70
0.38 0.75
0.15 0.30
23.33 40.17 5.34 3.97 89.81 50.09 - 34.74 20.11 105.54

-
 BESI Ø 6

4.00
19.75
12.50
KAWAT KG

0.07
0.06
0.61
1.79
0.08
0.21
1.13
1.73
3.09
PAKU KG

0.90
0.27
1.20
9.48
0.31
0.84
4.50
7.14
9.08
13.80 BATA BUAH

406.00
780.50
20,449.10
BATAKO BUAH

GENTENG BUAH

BUBUNG BUAH

LISTPLANK BTG
(4M)

CAT TEMBOK
INTERIOR KG

CAT TEMBOK
EKSTERIOR KG

CAT KAYU KG

KASO 5/7
PLAFOND
BATANG (4M)
 780.70
21.00
0.25 6.59 1.88

13.11 262.12

81.75
36.25 8.77 60.88 21,635.60 - 780.70 21.00 6.59 81.75 - 1.88 65.53
 KASO BEKISTING
BATANG (2.5M)

11.20

112.00
4.16

84.00
25.66
60.00
95.20

126.40
121.05
184.00
PAPAN
BEKISTING
BATANG (2.5M)

6.93

40.00
12.22
53.34
18.67

210.68
100.01
158.67
201.77
306.68
FLAMUR
TEMBOK KG

ALKALI KG

FLAMUR KAYU
KG

DEMPUL IMFRA
KG

WOOD FILLER
KG

Cat KG

AMPLAS
LEMBAR

KWAS BUAH

ROL CAT BUAH

KABEL 2 X 1.5 M'

KABEL 3 X 2.5 M'

 2.51 6.28 0.13

48.09 ### 2.40 4.81

#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
 6.00
70.00
40.00

329.47 443.59 48.09 - 2.51 #REF! #REF! #REF! #REF! #REF! 4.81 70.00 46.00
KABEL ANTENA

KABEL TLP M'

M'

HARGA SAT.
JUMLAH (Rp)
UPAH (Rp)

8,550.00 393,300.00

32,000.00 969,600.00
12,000.00 109,080.00

755,376.00 1,714,703.52
972,125.00 1,156,828.75
981,750.00 736,312.50
986,563.00 138,118.82
882,101.00 52,926.06
909,563.00 1,437,109.54
389,300.00 311,440.00
439,112.00 48,302.32
439,200.00 131,760.00

57,750.00 1,224,877.50
18,575.00 5,426,314.75
18,575.00 207,111.25
24,200.00 10,402,370.00
15,000.00 341,250.00
15,000.00 48,000.00
15,000.00 124,800.00
40,000.00 174,000.00
185,750.00 107,735.00
13,000.00 1,014,910.00
11,500.00 69,000.00
10,850.00 272,335.00

16,200.00 32,400.00
15,900.00 15,900.00
36,300.00 36,300.00
23,100.00 23,100.00
23,100.00 23,100.00
19,200.00 38,400.00
19,200.00 19,200.00
19,200.00 19,200.00
19,200.00 19,200.00

2,500.00 127,550.00
2,500.00 36,275.00
7,500.00 491,475.00
2,500.00 231,400.00

4,166.67 25,000.02
15,000.00 555,000.00
15,000.00 112,500.00
15,000.00 45,000.00

8,450.00 4,063,351.50
4,625.00 #REF!
62,160.00 #REF!
17,575.00 #REF!

62,000.00 62,000.00
62,000.00 62,000.00
10,000.00 10,000.00
 5,000.00 10,000.00
15,000.00 15,000.00
5,000.00 5,000.00

1,500.00 24,000.00
1,000.00 6,000.00
1,000.00 2,000.00
1,000.00 3,000.00

1,500.00 31,500.00
1,000.00 2,000.00
1,000.00 1,000.00

1,500.00 9,000.00
1,000.00 1,000.00
134,737.00 134,737.00

15,000.00 15,000.00
2,500.00 17,500.00
2,000.00 4,000.00
2,000.00 6,000.00
2,000.00 8,000.00
1,500.00 9,000.00
15,000.00 105,000.00
15,000.00 60,000.00

- - UPAH TOTAL : #REF!

HARGA/M2 UPAH : #REF!
ANALISA HARGA SATUAN PEKERJAAN

NO. DESKRIPSI KOEF SAT. HARGA SAT.

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

1M2 Pekerjaan Pembersihan Lokasi

Pekerja 0.015 hari 50,000.00
Mandor 0.002 hari 100,000.00
Alat Bantu 1.000 Ls 100.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' Pengukuran & Pas. Bouwplank

Papan kayu 20/200 1.000 m' 5,000.00
Kayu kaso 50/70 1.000 m' 4,000.00
Tali 0.100 roll 2,500.00
Paku 0.081 kg 16,000.00
Pekerja 0.030 hari 50,000.00
Tukang Kayu 0.050 hari 70,000.00
Kepala Tukang Kayu 0.030 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M3 Galian Tanah

Tukang Gali 0.400 hari 70,000.00
Mandor 0.040 hari 100,000.00
Alat Bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Urugan tanah Kembali dipadatkan

Tukang Gali 0.200 hari 50,000.00
Mandor 0.020 hari 100,000.00
Alat bantu : Stamper dll 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Urugan Pasir Dipadatkan

Pasir urug 1.100 m3 100,000.00
Pekerja 0.150 hari 50,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
file:///conversion/tmp/scratch/436215276.xlsx/AHS
25of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Buangan Tanah (+/- 1 km)

Truck 0.050 Jam 120,000.00
Pekerja 0.020 hari 50,000.00
Mandor 0.005 hari 100,000.00
Alat bantu 1.000 Ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Lantai Kerja
PC @ 50 kg 2.000 Zak 70,000.00
Pasir Beton 0.550 m3 180,000.00
Kerikil 0.800 m3 200,000.00
Pekerja 0.300 hari 50,000.00
Tukang Batu 0.400 hari 70,000.00
Kepala Tukang Batu 0.200 hari 85,000.00
Mandor 0.025 hari 100,000.00
Alat bantu 1.000 Ls 2,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Rabat Beton/ Beton Tumbuk

Semen @ 50 kg 1.500 zak 70,000.00
Pasir Beton 0.550 m3 180,000.00
Kerikil 0.200 m3 200,000.00
Pekerja 0.300 hari 50,000.00
Tukang Batu 0.400 hari 70,000.00
Kepala Tukang Batu 0.200 hari 85,000.00
Mandor 0.025 hari 100,000.00
Alat Bantu 1.000 ls 2,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Beton
Semen @ 50 kg 3.000 zak 70,000.00
Pasir beton 0.800 m3 180,000.00
Split 0.400 m3 200,000.00
Pekerja 0.700 hari 50,000.00
Tukang Batu 0.200 hari 70,000.00
Kepala Tukang Batu 0.400 hari 85,000.00
Mandor 0.100 hari 100,000.00
Alat Bantu 0.025 Ls 3,000.00
Jumlah
file:///conversion/tmp/scratch/436215276.xlsx/AHS
26of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Keuntungan Maks
Jumlah
Dibulatkan

1 M3 Beton K-225
Semen @ 50 kg 7.890 zak 70,000.00
Pasir beton 0.600 m3 180,000.00
Split 0.600 m3 200,000.00
Pekerja 1.100 hari 50,000.00
Tukang Batu 0.300 hari 70,000.00
Kepala Tukang Batu 0.030 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat Bantu 0.100 Ls 3,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Kg Besi Beton
Besi Beton Polos 1.050 kg 12,000.00
Kawat 0.010 kg 13,000.00
Pekerja 0.012 hari 50,000.00
Tukang Besi 0.010 hari 70,000.00
Kepala Tukang Besi 0.005 hari 85,000.00
Mandor 0.002 hari 100,000.00
Alat bantu 1.000 ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Bekisting sloof, kolom

Kaso 4.000 m' 5,000.00
Papan 6.667 m' 6,250.00
Paku 0.300 kg 16,000.00
Pekerja 0.120 hari 50,000.00
Tukang Kayu 0.150 hari 70,000.00
Kepala Tukang Kayu 0.100 hari 85,000.00
Mandor 0.050 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan
1.5 x pakai

1 M2 Stoot Werk
kaso 24.000 m' 5,000.00
papan kayu 6.667 m' 6,250.00
Paku 0.300 kg 16,000.00
Pekerja 0.075 hari 50,000.00
Tukang Kayu 0.100 hari 70,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
27of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Kepala Tukang Kayu 0.100 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
1 1/2 x pakai
Dibulatkan

1 M2 Bekisting Dengan multiplek

Kaso 2.000 m' 5,000.00
Multiplek 12 mm 0.347 lbr 215,000.00
Paku 0.300 kg 16,000.00
Pekerja 0.120 hari 50,000.00
Tukang Kayu 0.150 hari 70,000.00
Kepala Tukang Kayu 0.100 hari 85,000.00
Mandor 0.050 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan
1 1/2 x pakai

Pondasi beton setempat 80x80x25

Beton 0.3 m3 860,200.00
Besi 11 24.3 kg 14,900.00
Besi 9 5.0 kg 14,900.00
Besi 7 2.2 kg 14,900.00
Bekisting 4.2 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Sloof beton SL1 10/10

Beton 1.000 m3 527,100.00
Besi 7 120.000 kg 14,900.00
Besi 5 30.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Sloof beton SL2 10/20

Beton 1.000 m3 860,200.00
Besi 9 100.000 kg 14,900.00
Besi 5 22.500 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Sloof beton SL3 15/20

Beton 1.000 m3 860,200.00
Besi 11 101.323 kg 14,900.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
28of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Besi 7 34.997 kg 14,900.00
Bekisting 13.332 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 30/30

Beton 1.000 m3 860,200.00
Besi 15 61.772 kg 14,900.00
Besi 11 33.774 kg 14,900.00
Besi 7 16.665 kg 14,900.00
Bekisting 13.332 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 25/25

Beton 1.000 m3 860,200.00
Besi 11 97.280 kg 14,900.00
Besi 7 24.000 kg 14,900.00
Bekisting 16.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 20/30

Beton 1.000 m3 860,200.00
Besi 11 101.354 kg 14,900.00
Besi 7 25.005 kg 14,900.00
Bekisting 16.670 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 20/25

Beton 1.000 m3 860,200.00
Besi 11 60.800 kg 14,900.00
Besi 9 20.000 kg 14,900.00
Besi 7 27.000 kg 14,900.00
Bekisting 18.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 20/20

Beton 1.000 m3 860,200.00
Besi 11 76.000 kg 14,900.00
Besi 7 30.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 15/25

Beton 1.000 m3 860,200.00
Besi 11 81.077 kg 14,900.00
Besi 7 32.004 kg 14,900.00
Bekisting 21.336 m2 66,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
29of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 15/15

Beton 1.000 m3 860,200.00
Besi 9 88.880 kg 14,900.00
Besi 7 39.996 kg 14,900.00
Bekisting 26.664 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 10/30

Beton 1.000 m3 860,200.00
Besi 11 101.323 kg 14,900.00
Besi 9 33.330 kg 14,900.00
Besi 7 39.996 kg 14,900.00
Bekisting 19.998 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom beton tipe 10/20

Beton 1.000 m3 860,200.00
Besi 9 100.000 kg 14,900.00
Besi 7 45.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom praktis beton tipe 10/20

Beton 1.000 m3 527,100.00
Besi 7 90.000 kg 14,900.00
Besi 5 22.500 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Kolom praktis beton tipe 10/10

Beton 1.000 m3 527,100.00
Besi 7 120.000 kg 14,900.00
Besi 5 30.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 10/10

Beton 1.000 m3 527,100.00
Besi 7 120.000 kg 14,900.00
Besi 5 30.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

file:///conversion/tmp/scratch/436215276.xlsx/AHS
30of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
1 M3 Balok beton 15/20
Beton 1.000 m3 860,200.00
Besi 9 100.000 kg 14,900.00
Besi 7 52.500 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 15/25

Beton 1.000 m3 860,200.00
Besi 11 81.077 kg 14,900.00
Besi 9 26.670 kg 14,900.00
Besi 7 32.004 kg 14,900.00
Bekisting 17.336 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 15/30

Beton 1.000 m3 860,200.00
Besi 11 67.549 kg 14,900.00
Besi 9 22.220 kg 14,900.00
Besi 7 29.997 kg 14,900.00
Bekisting 16.665 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 20/30

Beton 1.000 m3 860,200.00
Besi 11 63.346 kg 14,900.00
Besi 9 16.670 kg 14,900.00
Besi 7 25.005 kg 14,900.00
Bekisting 13.336 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 20/35

Beton 1.000 m3 860,200.00
Besi 11 54.302 kg 14,900.00
Besi 9 14.290 kg 14,900.00
Besi 7 23.579 kg 14,900.00
Bekisting 10.003 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton 20/40

Beton 1.000 m3 860,200.00
Besi 11 66.500 kg 14,900.00
Besi 7 22.500 kg 14,900.00
Bekisting 10.000 m2 66,000.00
Jumlah
Dibulatkan

file:///conversion/tmp/scratch/436215276.xlsx/AHS
31of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
1 M3 Balok beton RB-1 10/10
Beton 1.000 m3 527,100.00
Besi 7 120.000 kg 14,900.00
Besi 5 30.000 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Balok beton RB-1 10/20

Beton 1.000 m3 527,100.00
Besi 7 90.000 kg 14,900.00
Besi 5 22.500 kg 14,900.00
Bekisting 20.000 m2 66,000.00
Jumlah
Dibulatkan

1 M3 Plat beton t = 10 cm
Beton 1.000 m3 527,100.00
Besi 5 24.000 kg 14,900.00
Bekisting 10.000 m2 192,100.00
Jumlah
Dibulatkan

1 M3 Plat beton t = 12 cm
Beton 1.000 m3 860,200.00
Besi 7 49.980 kg 14,900.00
Bekisting 8.330 m2 192,100.00
Jumlah
Dibulatkan

1 M3 Plat beton t = 20 cm
Beton 1.000 m3 860,200.00
Besi 11 76.000 kg 14,900.00
Bekisting 5.000 m2 192,100.00
Jumlah
Dibulatkan

1 M3 Plat duicker t = 12 cm
Beton 1.0 m3 860,200.00
Besi 11 126.7 kg 14,900.00
Bekisting 8.3 m2 192,100.00
Jumlah
Dibulatkan

1M3 Aanstamping
Batu kali 1.100 m3 180,000.00
Pekerja 0.400 hari 50,000.00
Tukang Batu 0.200 hari 70,000.00
Kepala tukang batu 0.100 hari 85,000.00
Mandor 0.030 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
file:///conversion/tmp/scratch/436215276.xlsx/AHS
32of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Keuntungan Maks
Jumlah
Dibulatkan

1M3 Pondasi Batu Kali

Batu Kali 1.100 m3 180,000.00
PC 0.500 Zak 70,000.00
Pasir 0.400 m3 120,000.00
Pekerja 0.700 hari 50,000.00
Tukang Batu 0.250 hari 70,000.00
Kepala tukang batu 0.050 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 ls 2,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pas. Dind. 1/2 bata

Bata 70.000 bh 600.00
PC @ 50 kg 1.500 kg 1,400.00
Kalsit 1.500 kg 342.86
Pasir 0.060 m3 180,000.00
Pekerja 0.200 hari 50,000.00
Tukang Batu 0.090 hari 70,000.00
Kepala tukang batu 0.015 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pas. Dind. Batako

Batako 12.500 bh 1,450.00
PC @ 50 kg 1.000 kg 1,400.00
Kalsit 1.000 kg 342.86
Pasir 0.060 m3 180,000.00
Pekerja 0.150 hari 50,000.00
Tukang Batu 0.060 hari 70,000.00
Kepala tukang batu 0.010 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pas. Dind. 1/2 bata alt.2

Bata 70.000 bh 600.00
PC @ 50 kg 1.500 kg 1,400.00
Kalsit 1.500 kg 342.86
file:///conversion/tmp/scratch/436215276.xlsx/AHS
33of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Pasir 0.060 m3 180,000.00
Pekerja 0.200 hari 60,000.00
Tukang Batu 0.090 hari 84,000.00
Kepala tukang batu 0.015 hari 102,000.00
Mandor 0.010 hari 120,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pelesteran + Acian

PC @ 50 kg 1.000 kg 1,400.00
Kalsit 3.000 kg 342.86
Pasir 0.020 m3 180,000.00
Pekerja 0.200 hari 50,000.00
Tukang Batu 0.150 hari 70,000.00
Kepala tukang batu 0.020 hari 85,000.00
Mandor 0.020 hari 100,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pelesteran + Acian alt.2

PC @ 50 kg 1.000 kg 1,400.00
Kalsit 3.000 kg 342.86
Pasir 0.020 m3 180,000.00
Pekerja 0.200 hari 60,000.00
Tukang Batu 0.150 hari 84,000.00
Kepala tukang batu 0.020 hari 102,000.00
Mandor 0.020 hari 120,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Pas. Dinding batu alam andesite

Batu andesite 1.100 m2 135,000.00
Semen Pc 7.500 kg 1,400.00
Pasir 0.100 m3 180,000.00
Pernis 0.125 kg 50,000.00
upah 1.000 ls 40,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M3 Kayu balok 8/12, 6/12, 6/6, 2/3 -

file:///conversion/tmp/scratch/436215276.xlsx/AHS
34of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Kayu balok 8/12 1.100 m3 1,000,000.00
Paku 2.000 kg 16,000.00
Pekerja 2.000 hari 50,000.00
Tukang 4.000 hari 70,000.00
Kepala tukang 2.000 hari 85,000.00
Mandor 0.100 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Rangka atap Kayu balok 5/7, 3/4

Kayu kaso 4/6 0.005 m3 800,000.00
Kayu reng 3/4 0.004 m3 800,000.00
Paku 0.300 kg 16,000.00
Pekerja 0.075 hari 50,000.00
Tukang 0.075 hari 70,000.00
Kepala tukang 0.005 hari 85,000.00
Mandor 0.002 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M3 Kayu papan 3/20

Kayu balok 8/12 Borneo super 1.100 m3 2,000,000.00
Paku 4.000 kg 16,000.00
Pekerja 1.000 hari 50,000.00
Tukang 2.000 hari 70,000.00
Kepala tukang 1.500 hari 85,000.00
Mandor 0.040 hari 100,000.00
Alat bantu 1.000 Ls 2,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Genteng Morando natural

Genteng badan 18.000 bh 1,200.00
Pekerja 0.040 hari 50,000.00
Tukang Batu 0.050 hari 70,000.00
Mandor 0.020 hari 100,000.00
Alat bantu 1.000 Ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Genteng Beton Plat

Genteng badan 10.000 bh 12,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
35of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Pekerja 0.100 hari 50,000.00
Tukang Batu 0.100 hari 70,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M2 Genteng Beton Plat lantai 2

Genteng badan 10.000 bh 12,500.00
Pekerja 0.100 hari 60,000.00
Tukang Batu 0.100 hari 84,000.00
Mandor 0.010 hari 120,000.00
Alat bantu 1.000 Ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' Bubungan
Bubung 4.000 bh 3,000.00
Semen PC 3.500 kg 1,400.00
Pasir pasang 0.024 m3 180,000.00
Pekerja 0.070 hari 50,000.00
Tukang Batu 0.075 hari 70,000.00
Mandor 0.020 hari 100,000.00
Alat bantu 1.000 Ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' Bubungan beton plat

Bubung 3.500 bh 25,000.00
Semen PC 3.500 kg 1,400.00
Pasir pasang 0.020 m3 180,000.00
Pekerja 0.070 hari 50,000.00
Tukang Batu 0.100 hari 70,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' Bubungan beton plat lantai 2

Bubung 3.500 bh 25,000.00
Semen PC 3.500 kg 1,400.00
Pasir pasang 0.020 m3 180,000.00
Pekerja 0.070 hari 60,000.00
Tukang Batu 0.100 hari 84,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
36of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Mandor 0.010 hari 120,000.00
Alat bantu 1.000 Ls 1,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' List Plank Kayu 3/30 di cat kayu

Kayu Papan 3/20 1.050 m' 18,750.00
Paku 0.010 kg 16,000.00
Cat kayu Glossy 0.075 ltr 32,500.00
Plamir 0.100 kg 18,500.00
Kwas 3" 0.005 bh 5,000.00
Ampelas 0.250 lbr 2,500.00
Pekerja 0.040 hari 50,000.00
Tukang 0.100 hari 70,000.00
Kepala tukang 0.010 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 Ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1M' List Plank Kayu 3/30 di cat kayu lantai 2

Kayu Papan 3/20 1.050 m3 18,750.00
Paku 0.010 kg 16,000.00
Plamir 0.100 kg 18,500.00
Plamir 0.100 kg 6,700.00
Kwas 3" 0.005 bh 5,000.00
Ampelas 0.250 lbr 2,500.00
Pekerja 0.040 hari 60,000.00
Tukang 0.100 hari 84,000.00
Kepala tukang 0.010 hari 102,000.00
Mandor 0.010 hari 120,000.00
Alat bantu 1.000 Ls 3,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Plafond gypsum
Gypsum board 1.000 lbr 17,500.00
Compound 0.050 ls 22,000.00
Paku gypsum 0.050 kg 12,500.00
Upah 1.000 ls 2,500.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

file:///conversion/tmp/scratch/436215276.xlsx/AHS
37of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
1 M2 Rangka Plafond kayu
Kayu kaso 5/7 4.000 m' 6,000.00
Meni kayu 0.050 kg 12,500.00
Paku 0.200 kg 12,500.00
upah 1.000 ls 7,500.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Lt. Keramik 40x40

Keramik 40x40 1.100 m2 45,000.00
Semen Pc 5.000 kg 1,400.00
Pasir 0.050 m3 180,000.00
Semen warna 0.010 kg 7,500.00
upah 1.000 ls 15,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Lt. Keramik 30x30

Keramik 30x30 1.100 m2 40,000.00
Semen Pc 5.000 kg 1,400.00
Pasir 0.050 m3 180,000.00
Semen warna 0.012 kg 7,500.00
upah 1.000 ls 15,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Lt. Keramik 20x20

Keramik 20x20 1.100 m2 42,500.00
Semen Pc 5.000 kg 1,400.00
Pasir 0.050 kg 180,000.00
Semen warna 0.012 kg 7,500.00
upah 1.000 ls 15,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Dinding Keramik 20x25

Keramik 20x25 1.100 m2 47,500.00
Semen Pc 5.000 kg 1,400.00
Pasir 0.050 m3 180,000.00
Semen warna 0.012 kg 7,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
38of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
upah 1.000 ls 15,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Dinding Keramik 20x20

Keramik 20x25 1.100 m2 42,500.00
Semen Pc 5.000 kg 1,400.00
Pasir 0.050 m3 180,000.00
Semen warna 0.012 kg 7,500.00
upah 1.000 ls 15,000.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Cat Dinding
Cat dinding 0.170 kg 10,000.00
Ampelas 0.250 lbr 2,500.00
Plamir 0.100 kg 6,700.00
Rol Cat 0.010 bh 15,000.00
Kwas 3" 0.005 bh 5,000.00
Pekerja 0.030 hari 50,000.00
Tukang Cat 0.080 hari 70,000.00
Kepala Tukang Cat 0.010 hari 85,000.00
Mandor 0.005 hari 100,000.00
Alat bantu 1.000 ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Cat Dinding Eksterior

Cat dinding 0.170 kg 100,000.00
Ampelas 0.250 lbr 2,500.00
Alkali 0.100 kg 6,700.00
Rol Cat 0.010 bh 15,000.00
Kwas 3" 0.005 bh 5,000.00
Pekerja 0.030 hari 50,000.00
Tukang Cat 0.080 hari 70,000.00
Kepala Tukang Cat 0.010 hari 85,000.00
Mandor 0.005 hari 100,000.00
Alat bantu 1.000 ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M2 Plituran
file:///conversion/tmp/scratch/436215276.xlsx/AHS
39of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Dempul Impra 0.030 kg 28,000.00
Wood filer 0.200 kg 20,900.00
Plitur 0.200 kg 44,000.00
Ampelas 0.100 lbr 2,500.00
Kwas 3" 0.010 bh 5,000.00
Pekerja 0.120 hari 50,000.00
Tukang Cat 0.140 hari 70,000.00
Kepala Tukang Cat 0.020 hari 85,000.00
Mandor 0.010 hari 100,000.00
Alat bantu 1.000 ls 200.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Unit Closet duduk

Closet duduk 1.000 unit 1,750,000.00
Pekerja 0.300 hari 50,000.00
Tukang 0.600 hari 70,000.00
Mandor 0.050 hari 100,000.00
Alat bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Unit Bak fiber

Bak fiber 1.000 unit 400,000.00
Pekerja 0.300 hari 50,000.00
Tukang 0.600 hari 70,000.00
Mandor 0.050 hari 100,000.00
Alat bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Unit Closet jongkok

Closet jongkok 1.000 unit 450,000.00
Pekerja 0.300 hari 50,000.00
Tukang 0.600 hari 70,000.00
Mandor 0.050 hari 100,000.00
Alat bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M' Pipa PVC Ø 1/2"

Pipa PVC Ø 1/2 " 0.275 btg 35,000.00
Lem 0.100 tube 7,500.00
Upah 1.000 ls 1,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
40of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M' Pipa PVC Ø 2"

Pipa PVC Ø 2 " 0.275 btg 55,000.00
Lem 0.100 tube 7,500.00
Upah 1.000 ls 1,500.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 M' Pipa PVC Ø 4"

Pipa PVC Ø 4 " 0.275 btg 94,000.00
Lem 0.100 tube 7,500.00
Upah 1.000 ls 1,500.00
Alat bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Unit Septictank 1x1x1 m

Septik Tank :
Galian tanah 1.000 m3 33,000.00
Buis beton dia. 1m x 0.5m 2.000 buah 210,000.00
Plat beton penutup dan balok 0.120 m3 3,205,000.00
Alat bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Unit Rembesan
Rembesan :
Galian tanah untuk rembesan 0.540 m3 33,000.00
Urugan tanah dipadatkan 0.216 m3 13,000.00
Pas. Ijuk 6.000 kg 12,500.00
Urugan kerikil 3,5 cm 0.432 m3 105,000.00
Pipa PVC 4" berlobang klas AW 2.000 m' 33,600.00
DOP PVC 4" 1.000 m' 8,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

file:///conversion/tmp/scratch/436215276.xlsx/AHS
41of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
1 Ttk instalasi penerangan
Kabel NYM 2 x 1,5 mm 10.000 m' 11,000.00
Conduit 4.000 m' 1,000.00
Tape, bok, klem dll 1.000 ls 3,000.00
Upah pasang 1.000 ls 15,000.00
Alat Bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Ttk Instalasi Stop kontak

Kabel NYM 3 x 1,5 mm 10.000 m' 14,000.00
Conduit 4.000 m' 1,000.00
Upah pasang 1.000 ls 15,000.00
Alat Bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Ttk Instalasi TV
Kabel NYM 3 x 1,5 mm 20.000 m' 7,500.00
Conduit 4.000 m' 1,000.00
Upah pasang 1.000 ls 15,000.00
Alat Bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 Ttk Instalasi Telepon

Kabel NYM 3 x 1,5 mm 20.000 m' 12,500.00
Conduit 4.000 m' 1,000.00
Upah pasang 1.000 ls 15,000.00
Alat Bantu 1.000 ls 1,500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 bh Saklar tunggal
Saklar tunggal 1.000 bh 22,000.00
Upah pasang 1.000 ls 2,000.00
Alat Bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 bh Saklar seri
Saklar seri 1.000 bh 27,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
42of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Upah pasang 1.000 ls 2,000.00
Alat Bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 bh Outlet TV
Saklar seri 1.000 bh 24,000.00
Upah pasang 1.000 ls 2,000.00
Alat Bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 bh Outlet Telepon
Saklar seri 1.000 bh 25,000.00
Upah pasang 1.000 ls 2,000.00
Alat Bantu 1.000 ls 500.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 Pas. Onderlag batu belah t : 20 cm

Pasir pasang 0.150 m3 120,000.00
Batu belah 0.250 m3 180,000.00
Tukang 0.100 ls 70,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 Amparan batu pecah 5/7 t : 10 cm

Batu pecah mesin 5/7 0.120 m3 200,000.00
Tukang 0.080 ls 70,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 Amparan batu pecah 2/3 t : 5 cm

Batu pecah mesin 2/3 0.060 m3 200,000.00
Tukang 0.050 ls 70,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
43of70
09/06/2019
 NO. DESKRIPSI KOEF SAT. HARGA SAT.
(Rp)
(1) (2) (3) (4) (5)
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 lapisan pengisi/penutup
Batu pecah mesin 1/2 0.012 m3 200,000.00
Pasir beton 0.100 m3 180,000.00
Tukang 0.110 ls 70,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 pengaspalan manual
Pasir beton 0.005 m3 180,000.00
Aspal 3.000 kg 7,260.00
Tukang 0.080 ls 70,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

1 m2 hotmix tangan t : 3 cm
Pasir beton 0.036 m3 180,000.00
Aspal panas 5.000 kg 7,260.00
Tukang 0.080 ls 70,000.00
Kepala tukang 0.030 ls 85,000.00
Alat Bantu 1.000 ls 5,000.00
Jumlah
Keuntungan Maks
Jumlah
Dibulatkan

file:///conversion/tmp/scratch/436215276.xlsx/AHS
44of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

750.00
200.00
100.00
1,050.00

1,050.00
1,100.00

5,000.00
4,000.00
250.00
1,296.00
1,500.00
3,500.00
2,550.00
1,000.00
500.00
19,596.00

19,596.00
19,600.00

28,000.00
4,000.00
1,000.00
33,000.00

33,000.00
33,000.00

10,000.00
2,000.00
1,000.00
13,000.00

13,000.00
13,000.00

110,000.00
7,500.00
1,000.00
1,000.00
119,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
45of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

119,500.00
119,500.00

6,000.00
1,000.00
500.00
500.00
8,000.00

8,000.00
8,000.00

140,000.00
99,000.00
160,000.00
15,000.00
28,000.00
17,000.00
2,500.00
2,000.00
463,500.00

463,500.00
463,500.00

105,000.00
99,000.00
40,000.00
15,000.00
28,000.00
17,000.00
2,500.00
2,000.00
308,500.00

308,500.00
308,500.00

210,000.00
144,000.00
80,000.00
35,000.00
14,000.00
34,000.00
10,000.00
75.00
527,075.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
46of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

527,075.00
527,100.00

552,300.00
108,000.00
120,000.00
55,000.00
21,000.00
2,550.00
1,000.00
300.00
860,150.00

860,150.00
860,200.00

12,600.00
130.00
600.00
700.00
425.00
200.00
200.00
14,855.00

14,855.00
14,900.00

20,000.00
41,668.75
4,800.00
6,000.00
10,500.00
8,500.00
5,000.00
2,500.00
98,968.75

98,968.75
99,000.00
66,000.00

120,000.00
41,668.75
4,800.00
3,750.00
7,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
47of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
8,500.00
1,000.00
2,500.00
189,218.75

189,218.75
126,145.83
126,100.00

10,000.00
74,605.00
4,800.00
6,000.00
10,500.00
8,500.00
5,000.00
2,500.00
121,905.00

121,905.00
121,900.00
81,266.67

258,060.00
362,070.00
74,500.00
32,780.00
277,200.00
1,004,610.00
1,004,600.00

527,100.00
1,788,000.00
447,000.00
1,320,000.00
4,082,100.00
4,082,100.00

860,200.00
1,490,000.00
335,250.00
1,320,000.00
4,005,450.00
4,005,400.00

860,200.00
1,509,712.70
file:///conversion/tmp/scratch/436215276.xlsx/AHS
48of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
521,455.30
879,912.00
3,771,280.00
3,771,200.00

860,200.00
920,402.80
503,232.60
248,308.50
879,912.00
3,412,055.90
3,412,000.00

860,200.00
1,449,472.00
357,600.00
1,056,000.00
3,723,272.00
3,723,200.00

860,200.00
1,510,174.60
372,574.50
1,100,220.00
3,843,169.10
3,843,100.00

860,200.00
905,920.00
298,000.00
402,300.00
1,188,000.00
3,654,420.00
3,654,400.00

860,200.00
1,132,400.00
447,000.00
1,320,000.00
3,759,600.00
3,759,600.00

860,200.00
1,208,047.30
476,859.60
1,408,176.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
49of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
3,953,282.90
3,953,200.00

860,200.00
1,324,312.00
595,940.40
1,759,824.00
4,540,276.40
4,540,200.00

860,200.00
1,509,712.70
496,617.00
595,940.40
1,319,868.00
4,782,338.10
4,782,300.00

860,200.00
1,490,000.00
670,500.00
1,320,000.00
4,340,700.00
4,340,700.00

527,100.00
1,341,000.00
335,250.00
1,320,000.00
3,523,350.00
3,523,300.00

527,100.00
1,788,000.00
447,000.00
1,320,000.00
4,082,100.00
4,082,100.00

527,100.00
1,788,000.00
447,000.00
1,320,000.00
4,082,100.00
4,082,100.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
50of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

860,200.00
1,490,000.00
782,250.00
1,320,000.00
4,452,450.00
4,452,400.00

860,200.00
1,208,047.30
397,383.00
476,859.60
1,144,176.00
4,086,665.90
4,086,600.00

860,200.00
1,006,480.10
331,078.00
446,955.30
1,099,890.00
3,744,603.40
3,744,600.00

860,200.00
943,855.40
248,383.00
372,574.50
880,176.00
3,305,188.90
3,305,100.00

860,200.00
809,099.80
212,921.00
351,327.10
660,198.00
2,893,745.90
2,893,700.00

860,200.00
990,850.00
335,250.00
660,000.00
2,846,300.00
2,846,300.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
51of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

527,100.00
1,788,000.00
447,000.00
1,320,000.00
4,082,100.00
4,082,100.00

527,100.00
1,341,000.00
335,250.00
1,320,000.00
3,523,350.00
3,523,300.00

527,100.00
357,600.00
1,921,000.00
2,805,700.00
2,805,700.00

860,200.00
744,702.00
1,600,193.00
3,205,095.00
3,205,000.00

860,200.00
1,132,400.00
960,500.00
2,953,100.00
2,953,100.00

860,200.00
1,887,830.00
1,594,430.00
4,342,460.00
4,342,400.00

198,000.00
20,000.00
14,000.00
8,500.00
3,000.00
2,500.00
246,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
52of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
24,600.00
270,600.00
270,600.00

198,000.00
35,000.00
48,000.00
35,000.00
17,500.00
4,250.00
1,000.00
2,000.00
340,750.00

340,750.00
340,750.00

42,000.00
2,100.00
514.29
10,800.00
10,000.00
6,300.00
1,275.00
1,000.00
1,000.00
74,989.29

74,989.29
74,980.00

18,125.00
1,400.00
342.86
10,800.00
7,500.00
4,200.00
850.00
1,000.00
1,000.00
45,217.86

45,217.86
45,210.00

42,000.00
2,100.00
514.29
file:///conversion/tmp/scratch/436215276.xlsx/AHS
53of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
10,800.00
12,000.00
7,560.00
1,530.00
1,200.00
1,000.00
78,704.29

78,704.29
78,700.00

1,400.00
1,028.58
3,600.00
10,000.00
10,500.00
1,700.00
2,000.00
1,000.00
31,228.58

31,228.58
31,220.00

1,400.00
1,028.58
3,600.00
12,000.00
12,600.00
2,040.00
2,400.00
1,000.00
36,068.58

36,068.58
36,060.00

148,500.00
10,500.00
18,000.00
6,250.00
40,000.00
500.00
223,750.00

223,750.00
223,750.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
54of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
1,100,000.00
32,000.00
100,000.00
280,000.00
170,000.00
10,000.00
2,500.00
1,694,500.00

1,694,500.00
1,694,500.00

4,000.00
3,200.00
4,800.00
3,750.00
5,250.00
425.00
200.00
2,500.00
24,125.00

24,125.00
24,120.00

2,200,000.00
64,000.00
50,000.00
140,000.00
127,500.00
4,000.00
2,500.00
2,588,000.00

2,588,000.00
2,588,000.00

21,600.00
2,000.00
3,500.00
2,000.00
200.00
29,300.00

29,300.00
29,300.00

125,000.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
55of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
5,000.00
7,000.00
1,000.00
200.00
138,200.00

138,200.00
138,200.00

125,000.00
6,000.00
8,400.00
1,200.00
500.00
141,100.00

141,100.00
141,100.00

12,000.00
4,900.00
4,320.00
3,500.00
5,250.00
2,000.00
500.00
32,470.00

32,470.00
32,470.00

87,500.00
4,900.00
3,600.00
3,500.00
7,000.00
1,000.00
500.00
108,000.00

108,000.00
108,000.00

87,500.00
4,900.00
3,600.00
4,200.00
8,400.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
56of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
1,200.00
1,000.00
110,800.00

110,800.00
110,800.00

19,687.50
160.00
2,437.50
1,850.00
25.00
625.00
2,000.00
7,000.00
850.00
1,000.00
1,500.00
37,135.00

37,135.00
37,130.00

19,687.50
160.00
1,850.00
670.00
25.00
625.00
2,400.00
8,400.00
1,020.00
1,200.00
3,000.00
39,037.50

39,037.50
39,030.00

17,500.00
1,100.00
625.00
2,500.00
500.00
22,225.00

22,225.00
22,220.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
57of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

24,000.00
625.00
2,500.00
7,500.00
500.00
35,125.00

35,125.00
35,120.00

49,500.00
7,000.00
9,000.00
75.00
15,000.00
500.00
81,075.00

81,075.00
81,070.00

44,000.00
7,000.00
9,000.00
90.00
15,000.00
500.00
75,590.00

75,590.00
75,590.00

46,750.00
7,000.00
9,000.00
90.00
15,000.00
500.00
78,340.00

78,340.00
78,340.00

52,250.00
7,000.00
9,000.00
90.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
58of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
15,000.00
500.00
83,840.00

83,840.00
83,840.00

46,750.00
7,000.00
9,000.00
90.00
15,000.00
500.00
78,340.00

78,340.00
78,340.00

1,700.00
625.00
670.00
150.00
25.00
1,500.00
5,600.00
850.00
500.00
200.00
11,820.00

11,820.00
11,820.00

17,000.00
625.00
670.00
150.00
25.00
1,500.00
5,600.00
850.00
500.00
200.00
27,120.00

27,120.00
27,120.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
59of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
840.00
4,180.00
8,800.00
250.00
50.00
6,000.00
9,800.00
1,700.00
1,000.00
200.00
32,820.00

32,820.00
32,820.00

1,750,000.00
15,000.00
42,000.00
5,000.00
1,500.00
1,813,500.00

1,813,500.00
1,813,500.00

400,000.00
15,000.00
42,000.00
5,000.00
1,500.00
463,500.00

463,500.00
463,500.00

450,000.00
15,000.00
42,000.00
5,000.00
1,500.00
513,500.00

513,500.00
513,500.00

9,625.00
750.00
1,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
60of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
500.00
12,375.00

12,375.00
12,370.00

15,125.00
750.00
1,500.00
500.00
17,875.00

17,875.00
17,870.00

25,850.00
750.00
1,500.00
500.00
28,600.00

28,600.00
28,600.00

33,000.00
420,000.00
384,600.00
5,000.00
842,600.00

842,600.00
842,600.00

17,820.00
2,808.00
75,000.00
45,360.00
67,200.00
8,000.00
5,000.00
221,188.00

221,188.00
221,180.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
61of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)

110,000.00
4,000.00
3,000.00
15,000.00
1,500.00
133,500.00

133,500.00
133,500.00

140,000.00
4,000.00
15,000.00
1,500.00
160,500.00

160,500.00
160,500.00

150,000.00
4,000.00
15,000.00
1,500.00
170,500.00

170,500.00
170,500.00

250,000.00
4,000.00
15,000.00
1,500.00
270,500.00

270,500.00
270,500.00

22,000.00
2,000.00
500.00
24,500.00

24,500.00
24,500.00

27,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
62of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
2,000.00
500.00
30,000.00

30,000.00
30,000.00

24,000.00
2,000.00
500.00
26,500.00

26,500.00
26,500.00

25,000.00
2,000.00
500.00
27,500.00

27,500.00
27,500.00

18,000.00
45,000.00
7,000.00
5,000.00
70,000.00

70,000.00
70,000.00

24,000.00
5,600.00
5,000.00
29,600.00

29,600.00
29,600.00

12,000.00
3,500.00
file:///conversion/tmp/scratch/436215276.xlsx/AHS
63of70
09/06/2019
 JUMLAH
(Rp)
(6) = (3) + (5)
5,000.00
15,500.00

15,500.00
15,500.00

2,400.00
18,000.00
7,700.00
5,000.00
28,100.00

28,100.00
28,100.00

900.00
21,780.00
5,600.00
5,000.00
28,280.00

28,280.00
28,280.00

6,480.00
36,300.00
5,600.00
2,550.00
5,000.00
48,380.00

48,380.00
48,380.00

file:///conversion/tmp/scratch/436215276.xlsx/AHS
64of70
09/06/2019
DAFTAR UPAH & BAHAN
TASIKMALAYA

HARGA
BIAYA UPAH
NO. URAIAN BAHAN SAT. SATUAN
TURUN
DASAR

UPAH UNTUK 1 LANTAI

1 PEKERJA HARI 50,000.00
2 TUKANG HARI 70,000.00
3 KEPALA TUKANG HARI 85,000.00
4 MANDOR HARI 100,000.00

UPAH UNTUK 2 LANTAI

1 PEKERJA HARI 60,000.00
2 TUKANG HARI 84,000.00
3 KEPALA TUKANG HARI 102,000.00
4 MANDOR HARI 120,000.00

BAHAN
1 BAMBU BTG 10,000.00
2 BATU SPLIT M3 200,000.00
3 BATU BELAH M3 180,000.00
4 BATU BATA MERAH BUAH 600.00
5 PASIR PASANG MALAKA M3 120,000.00
6 PASIR BETON MALAKA M3 180,000.00
7 PASIR URUG M3 100,000.00
8 SEMEN 50KG HOLCIM ZAK 70,000.00
9 SEMEN 50 KG PADANG ZAK 72,000.00
10 SEMEN KERAMIK KG 7,500.00
11 SEMEN WARNA PUTIH INDOCEMENT KG 3,000.00
12 MIL (35 kg) KRG 12,000.00

13 BESI BETON KG 12,000.000

14 BESI BETON 16 MM BTG 200,160.000
15 BESI BETON 12 MM BTG 109,440.000
16 BESI BETON 10 MM BTG 72,000.000
17 BESI BETON 8 MM BTG 43,200.000
18 BESI BETON 6 MM BTG 21,600.000
19 KAWAT BETON KG 13,000.00
20 BAUD SEKRUP 5 CM BUAH 1,000.00
21 BAUD SEKRUP 7 CM BUAH 1,500.00
22 PAKU KG 16,000.00

23 CAT TEMBOK 6000 SANLEX KG 10,000.00

24 CAT TEMBOK DULUX WEATHERSHIELD KG 100,000.00
25 CAT TEMBOK VINILEX KG 16,600.00
26 CAT KAYU CAP KUCING KG 18,500.00
27 CAT KAYU WOODFILER KAMPER IMPRA KG 20,900.00
28 CAT KAYU P03 DARK BROWN ULTRAN IMPRA KG 44,000.00
29 CAT KAYU LISPLANK SEIV LEATHER KG 27,500.00
30 THINER LABA-LABA KLG 15,500.00
31 THINER MERAH SSK KLG 15,000.00
32 THINER BTL 7,500.00
33 THINER ND LTR 11,500.00
34 PERNIS BATU ALAM PROTECT ONE KLG 50,000.00
35 DEMPUL KAYU SANPOLAC KG 28,000.00

file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
65of70
09/06/2019
DAFTAR UPAH & BAHAN
TASIKMALAYA

HARGA
BIAYA UPAH
NO. URAIAN BAHAN SAT. SATUAN
TURUN
DASAR

36 PLAMOUR TEMBOK CATYLAC KG 6,700.00

37 ALKALI KG 32,800.00

38 GENTENG BETON PLAT SK BUAH 12,500.00

39 BUBUNG GENTENG BETON BUAH 25,000.00

40 KAYU LISPLANK 2/20 MERANTI BTG 75,000.00

41 KAYU BALOK 4/4 ALBASIAH BTG 10,000.00
42 KAYU BALOK 6/6 ALBASIAH BTG 14,000.00
43 KAYU BALOK 5/7,P = 2,5M ALBASIAH BTG 12,500.00
44 KAYU BALOK 5/7,P = 2,5M BORNEO LOKAL BTG 15,000.00
45 ETERNIT LEMBAR 17,500.00
46 TRIPLEK 3MM LEMBAR 45,000.00
47 PAPAN 2/15, P = 2,5M ALBASIAH BTG 12,500.00

48 KERAMIK LANTAI 45X45 DREAMY BEIGE EUROPA BUAH 45,000.00

49 KERAMIK LANTAI 30X30 DUCAN CREAM EUROPA BUAH 40,000.00
50 KERAMIK LANTAI KM 20X20 ROXY BROWN BUAH 35,000.00
51 KERAMIK DAPUR 20X20 PASTEL BEIGE BUAH 42,500.00
52 KERAMIK DINDING KM 20X33 GRANADA CREAM BUAH 47,500.00

53 ENGSEL HPP 4" PASANG 22,000.00

54 ENGSEL HPP 3" PASANG 18,000.00
55 HAK ANGIN RAMSKAR BUAH 35,000.00
56 SLOT JENDELA 2" KDN BUAH 32,500.00
57 HANDLE PINTU MAVEN DAM KUNCI BUAH 75,000.00

58 KUSEN BUAH 348,000.00

59 DAUN PINTU DOUBELTEAKWOOD BUAH 750,000.00
60 DAUN PINTU TEAKWOOD BUAH 650,000.00
61 DAUN PINTU PANEL LAMBERSERING BUAH 900,000.00
62 JENDELA KACA M' 75,000.00

63 KABEL 2X1,5 NYM M 11,000.00

64 KABEL 3X2,5 NYM M 14,000.00
65 KABEL 1X4 NYA M 7,500.00
66 PLAFON FITTING SEGI BUAH 15,000.00
67 KABEL ANTENA TV M 7,500.00
68 KABEL TELPON M 12,500.00
69 MCB 6A MG BUAH 27,500.00
70 SAKLAR ENGKLE GRASIO BUAH 22,000.00
71 SAKLAR SERI GRASIO BUAH 27,500.00
72 DOOS IN BOUW BUAH 2,000.00
73 DOOS TEE BUAH 2,000.00
74 DOOS TEE CABANG 3 BUAH 2,500.00
75 BOX MCB 4 GROUP PESTO BUAH 25,000.00
76 STOP KONTAK GRASIO BUAH 27,500.00
77 OUTLET TELPON GRASIO BUAH 25,000.00
78 OUTLET TV GRASIO BUAH 24,000.00
file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
66of70
09/06/2019
DAFTAR UPAH & BAHAN
TASIKMALAYA

HARGA
BIAYA UPAH
NO. URAIAN BAHAN SAT. SATUAN
TURUN
DASAR

79 PIPA PVC 4" AW PUTIH MASPION BTG 65,000.00

80 PIPA PVC 2" AW PUTIH MASPION BTG 55,000.00
81 PIPA PVC 1/2" PUTIH MASPION BTG 35,000.00
82 PIPA PVC 5/8" PUTIH MASPION BTG 23,500.00
83 PIPA PVC 4" AW BTG 94,000.00
84 PIPA PVC 5/8" PUTIH BTG 11,000.00
85 TEE 2" BUAH 7,500.00
86 TEE 3/4" BUAH 5,000.00
87 TEE 1/2" BUAH 3,000.00
88 ELBOW 3/4" BUAH 6,000.00
89 ELBOW 4" BUAH 12,000.00
90 ELBOW 2" BUAH 8,000.00
91 ELBOW 1/2" BUAH 6,000.00
92 ELBOW DRAT 1/2" BUAH 2,500.00
93 DOP PIPA 4" BUAH 7,000.00
94 PLOKSHOCK 2"X1" BUAH 9,000.00
95 FLEXIBEL KITCHEN ZINK BUAH 11,000.00

96 KLOSET DUDUK PROJECTA PUTIH AMERICAN STD BUAH 1,750,000.00

97 KLOSET JONGKOK AMERICAN STD BUAH 450,000.00
98 BAK FIBER BUAH 400,000.00
99 KRAN CABANG MANGROVE A1 BUAH 150,000.00
100 KRAN DINDING BUAH 45,000.00
101 KRAN BEBEK DIAMETER 1/2" BUAH 54,000.00
102 HAND SHOWER AMERICAN STANDARD BUAH 375,000.00
103 FLOOR DRAIN POZZI BUAH 750,000.00
104 KITCHEN SING 75X40 GS BUAH 500,000.00
105 BUIS BETON DIAMETER 80 CM BUAH 200,000.00

file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
67of70
09/06/2019
 HARGA
SATUAN
TOTAL
(REVISI)

50,000.00
70,000.00
85,000.00
100,000.00

60,000.00
84,000.00
102,000.00
120,000.00

10,000.00
200,000.00
180,000.00
600.00
120,000.00
180,000.00
100,000.00
70,000.00
72,000.00
7,500.00
3,000.00
12,000.00

12,000.00
200,160.00
109,440.00
72,000.00
43,200.00
21,600.00
13,000.00
1,000.00
1,500.00
16,000.00

10,000.00
100,000.00
16,600.00
18,500.00
20,900.00
44,000.00
27,500.00
15,500.00
15,000.00
7,500.00
11,500.00
50,000.00
28,000.00

file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
68of70
09/06/2019
 HARGA
SATUAN
TOTAL
(REVISI)

6,700.00
32,800.00

12,500.00
25,000.00

75,000.00
10,000.00
14,000.00
12,500.00
15,000.00
17,500.00
45,000.00
12,500.00

45,000.00
40,000.00
35,000.00
42,500.00
47,500.00

22,000.00
18,000.00
35,000.00
32,500.00
75,000.00

348,000.00
750,000.00
650,000.00
900,000.00
75,000.00

11,000.00
14,000.00
7,500.00
15,000.00
7,500.00
12,500.00
27,500.00
22,000.00
27,500.00
2,000.00
2,000.00
2,500.00
25,000.00
27,500.00
25,000.00
24,000.00
file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
69of70
09/06/2019
 HARGA
SATUAN
TOTAL
(REVISI)

65,000.00
55,000.00
35,000.00
23,500.00
94,000.00
11,000.00
7,500.00
5,000.00
3,000.00
6,000.00
12,000.00
8,000.00
6,000.00
2,500.00
7,000.00
9,000.00
11,000.00

1,750,000.00
450,000.00
400,000.00
150,000.00
45,000.00
54,000.00
375,000.00
750,000.00
500,000.00
200,000.00

file:///conversion/tmp/scratch/436215276.xlsx/UP-BHN
70of70
09/06/2019