Anda di halaman 1dari 315

REKAPITULASI DAFTAR KUANTITAS DAN HARGA

PEKERJAAN : PEMBANGUNAN RUMAH KOS MALANG


LOKASI : INSYA ALLAH DI MALANG

ANGGARAN
NO JENIS PEKERJAAN
(RP.)

1 PEKERJAAN PERSIAPAN 10,800,000.00

2 PEKERJAAN STRUKTUR 3,037,900,139.19

3 PEKERJAAN ARSITEKTUR 3,879,617,087.74

4 PEKERJAAN MEKANIKAL ELEKTRIKAL 844,755,000.00

JUMLAH Rp 7,773,072,226.93
PPN 10% Rp -
TOTAL BIAYA Rp 7,773,072,226.93

LUAS AREA BANGUNAN TOTAL 3 LANTAI (M2) 3,241.13


HARGA PER M2 2,398,263.64
BILL OF QUANTITY (BOQ)

KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG


SUB KEGIATAN :
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00
2 Pemasangan Bowplank ls 1.00 Rp 2,300,000.00 Rp 2,300,000.00
3 Pembuatan direksi kit dan gudang material ls 1.00 Rp 6,000,000.00 Rp 6,000,000.00

10,800,000.00

2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
1 Galian Pondasi m3 640.84 Rp 52,000.00 Rp 33,323,573.40
2 Urugan tanah Kembali m3 256.34 Rp 28,000.00 Rp 7,177,385.04
3 Urugan pasir lantai kerja m3 75.39 Rp 165,000.00 Rp 12,439,795.50
4 Pasangan Aanstamping m3 90.59 Rp 225,000.00 Rp 20,382,536.25
5 Pasangan Pondasi Batu Kali m3 241.57 Rp 580,000.00 Rp 140,111,064.00
6 Pekerjaan Pondasi Footplat m3 52.50 Rp 3,500,000.00 Rp 183,750,000.00
7 Pekerjaan sloof 20/30 m3 53.73 Rp 3,500,000.00 Rp 188,061,300.00
8 Pekerjaan kolom praktis 15/15 m3 11.86 Rp 3,000,000.00 Rp 35,572,500.00
9 Pekerjaan kolom K1 m3 53.55 Rp 3,500,000.00 Rp 187,425,000.00
10 Pekerjaan Balok latai m3 2.84 Rp 3,000,000.00 Rp 8,505,000.00
11 Pekerjaan tangga m3 6.39 Rp 3,500,000.00 Rp 22,362,480.00
12 Pekerjaan Rabatan beton (selasar n parkir) m2 65.16 Rp 825,000.00 Rp 53,757,000.00

892,867,634.19
2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30 m3 68.00 Rp 3,500,000.00 Rp 237,999,300.00
2 Pekerjaan plat lantai t = 12 cm m3 129.65 Rp 3,500,000.00 Rp 453,757,500.00
3 Pekerjaan kolom praktis 15/15 m3 12.97 Rp 3,000,000.00 Rp 38,920,500.00
4 Pekerjaan kolom K1 m3 50.40 Rp 3,500,000.00 Rp 176,400,000.00
5 Pekerjaan Balok latai m3 3.87 Rp 3,000,000.00 Rp 11,603,250.00
6 Pekerjaan tangga m3 6.39 Rp 3,500,000.00 Rp 22,362,480.00

941,043,030.00
2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30 m3 68.00 Rp 3,500,000.00 Rp 237,999,300.00
2 Pekerjaan plat lantai t = 12 cm m3 129.65 Rp 3,500,000.00 Rp 453,757,500.00
3 Pekerjaan kolom praktis 15/15 m3 12.97 Rp 3,000,000.00 Rp 38,920,500.00
4 Pekerjaan kolom K1 m3 50.40 Rp 3,500,000.00 Rp 176,400,000.00
5 Pekerjaan Balok latai m3 3.87 Rp 3,500,000.00 Rp 13,537,125.00

920,614,425.00
2.4 LANTAI ATAP
1 Pekerjaan Balok B1 20/30 m3 68.00 Rp 3,500,000.00 Rp 237,999,300.00
2 Pekerjaan plat lantai t = 12 cm m3 12.96 Rp 3,500,000.00 Rp 45,375,750.00

283,375,050.00
TOTAL STRUKTUR 3,037,900,139.19
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 1,948.59 Rp 115,000.00 224,088,310.00
2 Plesteran m2 3,897.19 Rp 35,000.00 136,401,580.00
3 Acian m2 3,897.19 Rp 16,000.00 62,355,008.00
4 benangan / sudutan m1 1,041.60 Rp 14,000.00 14,582,400.00
5 tali air m1 222.60 Rp 14,500.00 3,227,700.00
6 Keramik lantai 40x40 m2 951.13 Rp 105,000.00 99,868,125.00
7 keramik dinding 25x40 m2 445.20 Rp 105,000.00 46,746,000.00
8 keramik KM 30x30 m2 94.50 Rp 103,000.00 9,733,500.00
9 plint kramik 10x40 m1 682.46 Rp 31,000.00 21,156,260.00
10 railing tangga m1 105.48 Rp 335,000.00 35,335,800.00

653,494,683.00
PEKERJAAN KUSEN
1 Kusen type P unit 2.00 Rp 1,000,000.00 2,000,000.00
2 Kusen type PJ unit 42.00 Rp 1,300,000.00 54,600,000.00
3 Kusen type J unit 10.00 Rp 600,000.00 6,000,000.00
4 Kusen type PKM unit 42.00 Rp 850,000.00 35,700,000.00
5 rooster unit 130.00 Rp 20,000.00 2,600,000.00

100,900,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 1,045.63 Rp 80,000.00 83,650,000.00
2 List Gypsum t = 10 cm m1 4,294.59 Rp 13,500.00 57,976,992.00

141,626,992.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 517.24 Rp 25,000.00 12,930,875.00
2 Cat Dinding Interior m2 3,379.95 Rp 21,000.00 70,979,013.00
3 Cat Plafond m1 1,045.63 Rp 21,000.00 21,958,125.00

105,868,013.00
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 2,336.21 Rp 115,000.00 268,663,690.00
2 Plesteran m2 4,672.41 Rp 35,000.00 163,534,420.00
3 Acian m2 4,672.41 Rp 16,000.00 74,758,592.00
4 benangan / sudutan m1 1,240.00 Rp 14,000.00 17,360,000.00
5 tali air m1 265.00 Rp 14,500.00 3,842,500.00
6 Keramik lantai 40x40 m2 1,149.88 Rp 105,000.00 120,736,875.00
7 keramik dinding 25x40 m2 530.00 Rp 105,000.00 55,650,000.00
8 keramik KM 30x30 m2 112.50 Rp 103,000.00 11,587,500.00
9 plint kramik 10x40 m1 716.58 Rp 31,000.00 22,214,073.00
10 railing tangga m1 105.48 Rp 335,000.00 35,335,800.00
11 railing balkon m1 - Rp - -

773,683,450.00
PEKERJAAN KUSEN
1 Kusen type P unit 2.00 Rp 1,000,000.00 2,000,000.00
2 Kusen type PJ unit 46.00 Rp 1,300,000.00 59,800,000.00
3 Kusen type J unit 10.00 Rp 600,000.00 6,000,000.00
4 Kusen type PKM unit 46.00 Rp 850,000.00 39,100,000.00
5 rooster unit 142.00 Rp 20,000.00 2,840,000.00

109,740,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 1,262.38 Rp 80,000.00 100,990,000.00
2 List Gypsum t = 10 cm m1 4,938.78 Rp 13,500.00 66,673,540.80

167,663,540.80

PEKERJAAN CAT
1 Cat dinding Exterior m2 577.69 Rp 25,000.00 14,442,125.00
2 Cat Dinding Interior m2 4,094.73 Rp 21,000.00 85,989,267.00
3 Cat Plafond m1 1,262.38 Rp 21,000.00 26,509,875.00

126,941,267.00
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 2,453.02 Rp 115,000.00 282,096,874.50
2 Plesteran m2 4,906.03 Rp 35,000.00 171,711,141.00
3 Acian m2 4,906.03 Rp 16,000.00 78,496,521.60
4 benangan / sudutan m1 1,302.00 Rp 14,000.00 18,228,000.00
5 tali air m1 278.25 Rp 14,500.00 4,034,625.00
6 Keramik lantai 40x40 m2 1,149.88 Rp 105,000.00 120,736,875.00
7 keramik dinding 25x40 m2 556.50 Rp 105,000.00 58,432,500.00
8 keramik KM 30x30 m2 118.13 Rp 103,000.00 12,166,875.00
9 plint kramik 10x40 m1 752.41 Rp 31,000.00 23,324,776.65

769,228,188.75
PEKERJAAN KUSEN
1 Kusen type P unit 2.00 Rp 1,000,000.00 2,000,000.00
2 Kusen type PJ unit 50.00 Rp 1,300,000.00 65,000,000.00
3 Kusen type J unit 10.00 Rp 600,000.00 6,000,000.00
4 Kusen type PKM unit 50.00 Rp 850,000.00 42,500,000.00
5 rooster unit 142.00 Rp 20,000.00 2,840,000.00

118,340,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 1,262.38 Rp 80,000.00 100,990,000.00
2 List Gypsum t = 10 cm m1 5,185.72 Rp 13,500.00 70,007,217.84

170,997,217.84

PEKERJAAN CAT
1 Cat dinding Exterior m2 577.69 Rp 25,000.00 14,442,125.00
2 Cat Dinding Interior m2 4,299.46 Rp 21,000.00 90,288,730.35
3 Cat Plafond m1 1,262.38 Rp 21,000.00 26,509,875.00

131,240,730.35
3.4 PEKERJAAN ATAP
1 Rangka Atap Galvalum m2 915.37 Rp 165,000.00 151,036,050.00
2 Penutup atap genteng m2 1,281.52 Rp 260,000.00 333,194,680.00
3 Bubungan m1 117.52 Rp 85,000.00 9,988,775.00
4 Listplank m1 208.98 Rp 75,000.00 15,673,500.00

509,893,005.00
TOTAL ARSITEKTUR Rp 3,879,617,087.74

4 PEKERJAAN MEKANIKAL ELEKTRIKAL


lantai 1
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 171.60 Rp 260,000.00 44,616,000.00
- Pipa PVC 5" kotoran m1 156.00 Rp 285,000.00 44,460,000.00
- Pipa PVC 3/4" air bersih m1 156.00 Rp 98,000.00 15,288,000.00
- Floor drain bh 42.00 Rp 75,000.00 3,150,000.00
- Closet jongkok bh 42.00 Rp 180,000.00 7,560,000.00
- kran air 1/2" bh 42.00 Rp 65,000.00 2,730,000.00
- Septictank unit 3.00 Rp 4,000,000.00 12,000,000.00
- Resapan unit 3.00 Rp 3,000,000.00 9,000,000.00
- Tandon air kap 3 m3 unit 3.00 Rp 6,500,000.00 19,500,000.00
- Tandon air atas stainlessteel kap 1 m3 unit 4.00 Rp 3,250,000.00 13,000,000.00
- Bak kontrol 50x50 bh 9.00 Rp 150,000.00 1,350,000.00
- Saluran terbuka U20 cm m1 116.50 Rp 310,000.00 36,115,000.00

208,769,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 84.00 Rp 275,000.00 23,100,000.00
- Instalasi stop kontak titik 84.00 Rp 250,000.00 21,000,000.00
- Stop kontak broco bh 84.00 Rp 75,000.00 6,300,000.00
- Saklar ganda broco bh 64.00 Rp 75,000.00 4,800,000.00
- MCB + box 20 A set 3.00 Rp 3,100,000.00 9,300,000.00
- Lampu 20 watt + dudukan bh 84.00 Rp 92,000.00 7,728,000.00

72,228,000.00
4.3 INSTALASI CCTV
- Wallmount Rack 2U c/w Accessories bh 3.00 Rp 2,500,000.00 7,500,000.00
- Switch Hub 8 x 10/100/1000 1910-8G bh 3.00 Rp 5,500,000.00 16,500,000.00
- Patch Panel 8 Port bh 3.00 Rp 2,600,000.00 7,800,000.00
- Wired Management set 3.00 Rp 650,000.00 1,950,000.00
- Outdoor IP Dome CCTV Camera bh 8.00 Rp 3,000,000.00 24,000,000.00

57,750,000.00
lantai 2
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 198.00 Rp 260,000.00 51,480,000.00
- Pipa PVC 5" kotoran m1 180.00 Rp 285,000.00 51,300,000.00
- Pipa PVC 3/4" air bersih m1 177.00 Rp 98,000.00 17,346,000.00
- Floor drain bh 50.00 Rp 75,000.00 3,750,000.00
- Closet jongkok bh 50.00 Rp 180,000.00 9,000,000.00
- kran air 1/2" bh 50.00 Rp 65,000.00 3,250,000.00

136,126,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 84.00 Rp 275,000.00 23,100,000.00
- Instalasi stop kontak titik 84.00 Rp 250,000.00 21,000,000.00
- Stop kontak broco bh 84.00 Rp 75,000.00 6,300,000.00
- Saklar ganda broco bh 64.00 Rp 75,000.00 4,800,000.00
- Lampu 20 watt + dudukan bh 84.00 Rp 92,000.00 7,728,000.00

62,928,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 10.00 Rp 3,000,000.00 30,000,000.00

30,000,000.00

lantai 3
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 224.40 Rp 260,000.00 58,344,000.00
- Pipa PVC 5" kotoran m1 204.00 Rp 285,000.00 58,140,000.00
- Pipa PVC 3/4" air bersih m1 198.00 Rp 98,000.00 19,404,000.00
- Floor drain bh 54.00 Rp 75,000.00 4,050,000.00
- Closet jongkok bh 54.00 Rp 180,000.00 9,720,000.00
- kran air 1/2" bh 54.00 Rp 65,000.00 3,510,000.00

153,168,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 156.00 Rp 275,000.00 42,900,000.00
- Instalasi stop kontak titik 108.00 Rp 250,000.00 27,000,000.00
- Stop kontak broco bh 108.00 Rp 75,000.00 8,100,000.00
- Saklar ganda broco bh 78.00 Rp 75,000.00 5,850,000.00
- Lampu 20 watt + dudukan bh 108.00 Rp 92,000.00 9,936,000.00

93,786,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 10.00 Rp 3,000,000.00 30,000,000.00

30,000,000.00
TOTAL ME 844,755,000.00
GRAND TOTAL 7,773,072,226.93
REKAPITULASI DAFTAR KUANTITAS DAN HARGA

PEKERJAAN : PEMBANGUNAN RUMAH KOS MALANG


LOKASI : INSYA ALLAH DI MALANG

ANGGARAN
NO JENIS PEKERJAAN
(RP.)

1 PEKERJAAN PERSIAPAN 1,800,000.00

2 PEKERJAAN STRUKTUR 499,425,226.00

3 PEKERJAAN ARSITEKTUR 680,223,398.75

4 PEKERJAAN MEKANIKAL ELEKTRIKAL 161,806,000.00

JUMLAH Rp 1,343,254,624.75
PPN 10% Rp -
TOTAL BIAYA Rp 1,343,254,624.75

LUAS AREA BANGUNAN TOTAL 3 LANTAI (M2) 540.19


HARGA PER M2 2,486,645.15
BILL OF QUANTITY (BOQ)

KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG


SUB KEGIATAN : BANGUNAN ZONA A
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls 1.00 Rp 416,666.67 Rp 416,666.67
2 Pemasangan Bowplank ls 1.00 Rp 383,333.33 Rp 383,333.33
3 Pembuatan direksi kit dan gudang material ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00

1,800,000.00

2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
1 Galian Pondasi m3 132.01 Rp 52,000.00 Rp 6,864,260.00
2 Urugan tanah Kembali m3 52.80 Rp 28,000.00 Rp 1,478,456.00
3 Urugan pasir lantai kerja m3 15.53 Rp 165,000.00 Rp 2,562,450.00
4 Pasangan Aanstamping m3 19.85 Rp 225,000.00 Rp 4,465,125.00
5 Pasangan Pondasi Batu Kali m3 52.92 Rp 580,000.00 Rp 30,693,600.00
6 Pekerjaan Pondasi Footplat m3 6.90 Rp 3,500,000.00 Rp 24,150,000.00
7 Pekerjaan sloof 20/30 m3 8.82 Rp 3,500,000.00 Rp 30,870,000.00
8 Pekerjaan kolom praktis 15/15 m3 3.07 Rp 3,000,000.00 Rp 9,207,000.00
9 Pekerjaan kolom K1 m3 7.04 Rp 3,500,000.00 Rp 24,633,000.00
10 Pekerjaan Balok latai m3 0.37 Rp 3,000,000.00 Rp 1,117,800.00
11 Pekerjaan tangga m3 1.06 Rp 3,500,000.00 Rp 3,727,080.00
12 Pekerjaan Rabatan beton (selasar n parkir) m2 10.86 Rp 825,000.00 Rp 8,959,500.00

148,728,271.00
2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30 m3 11.55 Rp 3,500,000.00 Rp 40,435,500.00
2 Pekerjaan plat lantai t = 12 cm m3 21.61 Rp 3,500,000.00 Rp 75,626,250.00
3 Pekerjaan kolom praktis 15/15 m3 3.91 Rp 3,000,000.00 Rp 11,718,000.00
4 Pekerjaan kolom K1 m3 6.62 Rp 3,500,000.00 Rp 23,184,000.00
5 Pekerjaan Balok latai m3 0.71 Rp 3,000,000.00 Rp 2,126,250.00
6 Pekerjaan tangga m3 1.06 Rp 3,500,000.00 Rp 3,727,080.00

156,817,080.00
2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30 m3 11.55 Rp 3,500,000.00 Rp 40,435,500.00
2 Pekerjaan plat lantai t = 12 cm m3 21.61 Rp 3,500,000.00 Rp 75,626,250.00
3 Pekerjaan kolom praktis 15/15 m3 3.91 Rp 3,000,000.00 Rp 11,718,000.00
4 Pekerjaan kolom K1 m3 6.62 Rp 3,500,000.00 Rp 23,184,000.00
5 Pekerjaan Balok latai m3 0.71 Rp 3,500,000.00 Rp 2,480,625.00

153,444,375.00
2.4 LANTAI ATAP
1 Pekerjaan Balok B1 20/30 m3 11.55 Rp 3,500,000.00 Rp 40,435,500.00
2 Pekerjaan plat lantai t = 12 cm m3 - Rp 3,500,000.00 Rp -

40,435,500.00
TOTAL STRUKTUR 499,425,226.00
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 433.95 Rp 115,000.00 49,904,480.00
2 Plesteran m2 867.90 Rp 35,000.00 30,376,640.00
3 Acian m2 867.90 Rp 16,000.00 13,886,464.00
4 benangan / sudutan m1 198.40 Rp 14,000.00 2,777,600.00
5 tali air m1 42.40 Rp 14,500.00 614,800.00
6 Keramik lantai 40x40 m2 124.50 Rp 105,000.00 13,072,500.00
7 keramik dinding 25x40 m2 84.80 Rp 105,000.00 8,904,000.00
8 keramik KM 30x30 m2 18.00 Rp 103,000.00 1,854,000.00
9 plint kramik 10x40 m1 122.54 Rp 31,000.00 3,798,740.00
10 railing tangga m1 17.58 Rp 335,000.00 5,889,300.00

131,078,524.00
PEKERJAAN KUSEN
1 Kusen type P unit - Rp 1,000,000.00 -
2 Kusen type PJ unit 8.00 Rp 1,300,000.00 10,400,000.00
3 Kusen type J unit - Rp 600,000.00 -
4 Kusen type PKM unit 8.00 Rp 850,000.00 6,800,000.00
5 rooster unit 24.00 Rp 20,000.00 480,000.00

17,680,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 142.50 Rp 80,000.00 11,400,000.00
2 List Gypsum t = 10 cm m1 940.80 Rp 13,500.00 12,700,800.00

24,100,800.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 97.65 Rp 25,000.00 2,441,250.00
2 Cat Dinding Interior m2 770.25 Rp 21,000.00 16,175,334.00
3 Cat Plafond m1 142.50 Rp 21,000.00 2,992,500.00

21,609,084.00
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 433.95 Rp 115,000.00 49,904,480.00
2 Plesteran m2 867.90 Rp 35,000.00 30,376,640.00
3 Acian m2 867.90 Rp 16,000.00 13,886,464.00
4 benangan / sudutan m1 198.40 Rp 14,000.00 2,777,600.00
5 tali air m1 42.40 Rp 14,500.00 614,800.00
6 Keramik lantai 40x40 m2 124.50 Rp 105,000.00 13,072,500.00
7 keramik dinding 25x40 m2 84.80 Rp 105,000.00 8,904,000.00
8 keramik KM 30x30 m2 18.00 Rp 103,000.00 1,854,000.00
9 plint kramik 10x40 m1 128.67 Rp 31,000.00 3,988,677.00
10 railing tangga m1 17.58 Rp 335,000.00 5,889,300.00
11 railing balkon m1 Rp - -

131,268,461.00
PEKERJAAN KUSEN
1 Kusen type P unit - Rp 1,000,000.00 -
2 Kusen type PJ unit 8.00 Rp 1,300,000.00 10,400,000.00
3 Kusen type J unit - Rp 600,000.00 -
4 Kusen type PKM unit 8.00 Rp 850,000.00 6,800,000.00
5 rooster unit 24.00 Rp 20,000.00 480,000.00

17,680,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 142.50 Rp 80,000.00 11,400,000.00
2 List Gypsum t = 10 cm m1 1,081.92 Rp 13,500.00 14,605,920.00

26,005,920.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 97.65 Rp 25,000.00 2,441,250.00
2 Cat Dinding Interior m2 770.25 Rp 21,000.00 16,175,334.00
3 Cat Plafond m1 142.50 Rp 21,000.00 2,992,500.00

21,609,084.00
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 455.65 Rp 115,000.00 52,399,704.00
2 Plesteran m2 911.30 Rp 35,000.00 31,895,472.00
3 Acian m2 911.30 Rp 16,000.00 14,580,787.20
4 benangan / sudutan m1 208.32 Rp 14,000.00 2,916,480.00
5 tali air m1 44.52 Rp 14,500.00 645,540.00
6 Keramik lantai 40x40 m2 124.50 Rp 105,000.00 13,072,500.00
7 keramik dinding 25x40 m2 89.04 Rp 105,000.00 9,349,200.00
8 keramik KM 30x30 m2 18.90 Rp 103,000.00 1,946,700.00
9 plint kramik 10x40 m1 135.10 Rp 31,000.00 4,188,110.85

130,994,494.05
PEKERJAAN KUSEN
1 Kusen type P unit - Rp 1,000,000.00 -
2 Kusen type PJ unit 8.00 Rp 1,300,000.00 10,400,000.00
3 Kusen type J unit - Rp 600,000.00 -
4 Kusen type PKM unit 8.00 Rp 850,000.00 6,800,000.00
5 rooster unit 24.00 Rp 20,000.00 480,000.00

17,680,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 142.50 Rp 80,000.00 11,400,000.00
2 List Gypsum t = 10 cm m1 1,136.02 Rp 13,500.00 15,336,216.00
26,736,216.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 97.65 Rp 25,000.00 2,441,250.00
2 Cat Dinding Interior m2 808.77 Rp 21,000.00 16,984,100.70
3 Cat Plafond m1 142.50 Rp 21,000.00 2,992,500.00

22,417,850.70
3.4 PEKERJAAN ATAP
1 Rangka Atap Galvalum m2 160.34 Rp 165,000.00 26,455,275.00
2 Penutup atap genteng m2 224.47 Rp 260,000.00 58,361,940.00
3 Bubungan m1 31.25 Rp 85,000.00 2,656,250.00
4 Listplank m1 51.86 Rp 75,000.00 3,889,500.00

91,362,965.00
TOTAL ARSITEKTUR Rp 680,223,398.75
4 PEKERJAAN MEKANIKAL ELEKTRIKAL
lantai 1
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 24.20 Rp 260,000.00 6,292,000.00
- Pipa PVC 5" kotoran m1 22.00 Rp 285,000.00 6,270,000.00
- Pipa PVC 3/4" air bersih m1 22.00 Rp 98,000.00 2,156,000.00
- Floor drain bh 8.00 Rp 75,000.00 600,000.00
- Closet jongkok bh 8.00 Rp 180,000.00 1,440,000.00
- kran air 1/2" bh 8.00 Rp 65,000.00 520,000.00
- Septictank unit 1.00 Rp 4,000,000.00 4,000,000.00
- Resapan unit 1.00 Rp 3,000,000.00 3,000,000.00
- Tandon air kap 3 m3 unit 1.00 Rp 6,500,000.00 6,500,000.00
- Tandon air atas stainlessteel kap 1 m3 unit 1.00 Rp 3,250,000.00 3,250,000.00
- Bak kontrol 50x50 bh 3.00 Rp 150,000.00 450,000.00
- Saluran terbuka U20 cm m1 37.50 Rp 310,000.00 11,625,000.00

46,103,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 16.00 Rp 275,000.00 4,400,000.00
- Instalasi stop kontak titik 16.00 Rp 250,000.00 4,000,000.00
- Stop kontak broco bh 16.00 Rp 75,000.00 1,200,000.00
- Saklar ganda broco bh 14.00 Rp 75,000.00 1,050,000.00
- MCB + box 20 A set 1.00 Rp 3,100,000.00 3,100,000.00
- Lampu 20 watt + dudukan bh 16.00 Rp 92,000.00 1,472,000.00

15,222,000.00
4.3 INSTALASI CCTV
- Wallmount Rack 2U c/w Accessories bh 1.00 Rp 2,500,000.00 2,500,000.00
- Switch Hub 8 x 10/100/1000 1910-8G bh 1.00 Rp 5,500,000.00 5,500,000.00
- Patch Panel 8 Port bh 1.00 Rp 2,600,000.00 2,600,000.00
- Wired Management set 1.00 Rp 650,000.00 650,000.00
- Outdoor IP Dome CCTV Camera bh 2.00 Rp 3,000,000.00 6,000,000.00

17,250,000.00

lantai 2
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 28.60 Rp 260,000.00 7,436,000.00
- Pipa PVC 5" kotoran m1 26.00 Rp 285,000.00 7,410,000.00
- Pipa PVC 3/4" air bersih m1 25.50 Rp 98,000.00 2,499,000.00
- Floor drain bh 8.00 Rp 75,000.00 600,000.00
- Closet jongkok bh 8.00 Rp 180,000.00 1,440,000.00
- kran air 1/2" bh 8.00 Rp 65,000.00 520,000.00

19,905,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 16.00 Rp 275,000.00 4,400,000.00
- Instalasi stop kontak titik 16.00 Rp 250,000.00 4,000,000.00
- Stop kontak broco bh 16.00 Rp 75,000.00 1,200,000.00
- Saklar ganda broco bh 14.00 Rp 75,000.00 1,050,000.00
- Lampu 20 watt + dudukan bh 16.00 Rp 92,000.00 1,472,000.00

12,122,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 2.00 Rp 3,000,000.00 6,000,000.00

6,000,000.00

lantai 3
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 33.00 Rp 260,000.00 8,580,000.00
- Pipa PVC 5" kotoran m1 30.00 Rp 285,000.00 8,550,000.00
- Pipa PVC 3/4" air bersih m1 29.00 Rp 98,000.00 2,842,000.00
- Floor drain bh 8.00 Rp 75,000.00 600,000.00
- Closet jongkok bh 8.00 Rp 180,000.00 1,440,000.00
- kran air 1/2" bh 8.00 Rp 65,000.00 520,000.00

22,532,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 32.00 Rp 275,000.00 8,800,000.00
- Instalasi stop kontak titik 16.00 Rp 250,000.00 4,000,000.00
- Stop kontak broco bh 16.00 Rp 75,000.00 1,200,000.00
- Saklar ganda broco bh 16.00 Rp 75,000.00 1,200,000.00
- Lampu 20 watt + dudukan bh 16.00 Rp 92,000.00 1,472,000.00

16,672,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 2.00 Rp 3,000,000.00 6,000,000.00

6,000,000.00
TOTAL ME 161,806,000.00
GRAND TOTAL 1,343,254,624.75
REKAPITULASI DAFTAR KUANTITAS DAN HARGA

PEKERJAAN : PEMBANGUNAN RUMAH KOS MALANG


LOKASI : INSYA ALLAH DI MALANG

ANGGARAN
NO JENIS PEKERJAAN
(RP.)

1 PEKERJAAN PERSIAPAN 3,600,000.00

2 PEKERJAAN STRUKTUR 998,622,629.19

3 PEKERJAAN ARSITEKTUR 967,924,597.34

4 PEKERJAAN MEKANIKAL ELEKTRIKAL 186,345,000.00

JUMLAH Rp 2,156,492,226.53
PPN 10% Rp -
TOTAL BIAYA Rp 2,156,492,226.53

LUAS AREA BANGUNAN TOTAL 3 LANTAI (M2) 855.00


HARGA PER M2 2,522,213.13
BILL OF QUANTITY (BOQ)

KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG


SUB KEGIATAN : BANGUNAN ZONA B
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls 1.00 Rp 833,333.33 Rp 833,333.33
2 Pemasangan Bowplank ls 1.00 Rp 766,666.67 Rp 766,666.67
3 Pembuatan direksi kit dan gudang material ls 1.00 Rp 2,000,000.00 Rp 2,000,000.00

3,600,000.00

2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
1 Galian Pondasi m3 172.91 Rp 52,000.00 Rp 8,991,473.40
2 Urugan tanah Kembali m3 69.17 Rp 28,000.00 Rp 1,936,625.04
3 Urugan pasir lantai kerja m3 20.34 Rp 165,000.00 Rp 3,356,545.50
5 Pasangan Pondasi Batu Kali m3 810.00 Rp 165,000.00 Rp 133,650,000.00
4 Pasangan Aanstamping m3 22.41 Rp 225,000.00 Rp 5,043,161.25
5 Pasangan Pondasi Batu Kali m3 59.77 Rp 580,000.00 Rp 34,667,064.00
6 Pekerjaan Pondasi Footplat m3 16.20 Rp 3,500,000.00 Rp 56,700,000.00
7 Pekerjaan sloof 20/30 m3 9.96 Rp 3,500,000.00 Rp 34,866,300.00
8 Pekerjaan kolom praktis 15/15 m3 3.35 Rp 3,000,000.00 Rp 10,044,000.00
9 Pekerjaan kolom K1 m3 16.52 Rp 3,500,000.00 Rp 57,834,000.00
10 Pekerjaan Balok latai m3 0.87 Rp 3,000,000.00 Rp 2,624,400.00
11 Pekerjaan tangga m3 1.06 Rp 3,500,000.00 Rp 3,727,080.00
12 Pekerjaan Rabatan beton (selasar n parkir) m2 21.72 Rp 825,000.00 Rp 17,919,000.00

371,359,649.19
2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30 m3 13.29 Rp 3,500,000.00 Rp 46,531,800.00
2 Pekerjaan plat lantai t = 12 cm m3 43.22 Rp 3,500,000.00 Rp 151,252,500.00
3 Pekerjaan kolom praktis 15/15 m3 3.35 Rp 3,000,000.00 Rp 10,044,000.00
4 Pekerjaan kolom K1 m3 15.55 Rp 3,500,000.00 Rp 54,432,000.00
5 Pekerjaan Balok latai m3 1.09 Rp 3,000,000.00 Rp 3,280,500.00
6 Pekerjaan tangga m3 1.06 Rp 3,500,000.00 Rp 3,727,080.00

269,267,880.00
2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30 m3 13.29 Rp 3,500,000.00 Rp 46,531,800.00
2 Pekerjaan plat lantai t = 12 cm m3 43.22 Rp 3,500,000.00 Rp 151,252,500.00
3 Pekerjaan kolom praktis 15/15 m3 3.35 Rp 3,000,000.00 Rp 10,044,000.00
4 Pekerjaan kolom K1 m3 15.55 Rp 3,500,000.00 Rp 54,432,000.00
5 Pekerjaan Balok latai m3 1.09 Rp 3,500,000.00 Rp 3,827,250.00

266,087,550.00
2.4 LANTAI ATAP
1 Pekerjaan Balok B1 20/30 m3 13.29 Rp 3,500,000.00 Rp 46,531,800.00
2 Pekerjaan plat lantai t = 12 cm m3 12.96 Rp 3,500,000.00 Rp 45,375,750.00

91,907,550.00
TOTAL STRUKTUR 998,622,629.19
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 472.98 Rp 115,000.00 54,392,125.00
2 Plesteran m2 945.95 Rp 35,000.00 33,108,250.00
3 Acian m2 945.95 Rp 16,000.00 15,135,200.00
4 benangan / sudutan m1 272.80 Rp 14,000.00 3,819,200.00
5 tali air m1 58.30 Rp 14,500.00 845,350.00
6 Keramik lantai 40x40 m2 134.38 Rp 105,000.00 14,109,375.00
7 keramik dinding 25x40 m2 116.60 Rp 105,000.00 12,243,000.00
8 keramik KM 30x30 m2 24.75 Rp 103,000.00 2,549,250.00
9 plint kramik 10x40 m1 194.68 Rp 31,000.00 6,035,080.00
10 railing tangga m1 17.58 Rp 335,000.00 5,889,300.00

148,126,130.00
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 11.00 Rp 1,300,000.00 14,300,000.00
3 Kusen type J unit 7.00 Rp 600,000.00 4,200,000.00
4 Kusen type PKM unit 11.00 Rp 850,000.00 9,350,000.00
5 rooster unit 35.00 Rp 20,000.00 700,000.00
29,550,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 159.13 Rp 80,000.00 12,730,000.00
2 List Gypsum t = 10 cm m1 1,062.59 Rp 13,500.00 14,344,992.00

27,074,992.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 156.09 Rp 25,000.00 3,902,125.00
2 Cat Dinding Interior m2 789.87 Rp 21,000.00 16,587,165.00
3 Cat Plafond m1 159.13 Rp 21,000.00 3,341,625.00

23,830,915.00
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 696.98 Rp 115,000.00 80,152,125.00
2 Plesteran m2 1,393.95 Rp 35,000.00 48,788,250.00
3 Acian m2 1,393.95 Rp 16,000.00 22,303,200.00
4 benangan / sudutan m1 372.00 Rp 14,000.00 5,208,000.00
5 tali air m1 79.50 Rp 14,500.00 1,152,750.00
6 Keramik lantai 40x40 m2 210.88 Rp 105,000.00 22,141,875.00
7 keramik dinding 25x40 m2 159.00 Rp 105,000.00 16,695,000.00
8 keramik KM 30x30 m2 33.75 Rp 103,000.00 3,476,250.00
9 plint kramik 10x40 m1 204.41 Rp 31,000.00 6,336,834.00
10 railing tangga m1 17.58 Rp 335,000.00 5,889,300.00
11 railing balkon m1 Rp - -

212,143,584.00
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 11.00 Rp 1,300,000.00 14,300,000.00
3 Kusen type J unit 7.00 Rp 600,000.00 4,200,000.00
4 Kusen type PKM unit 11.00 Rp 850,000.00 9,350,000.00
5 rooster unit 35.00 Rp 20,000.00 700,000.00

29,550,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 244.63 Rp 80,000.00 19,570,000.00
2 List Gypsum t = 10 cm m1 1,221.98 Rp 13,500.00 16,496,740.80

36,066,740.80

PEKERJAAN CAT
1 Cat dinding Exterior m2 193.29 Rp 25,000.00 4,832,125.00
2 Cat Dinding Interior m2 1,200.67 Rp 21,000.00 25,213,965.00
3 Cat Plafond m1 244.63 Rp 21,000.00 5,137,125.00

35,183,215.00
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 731.82 Rp 115,000.00 84,159,731.25
2 Plesteran m2 1,463.65 Rp 35,000.00 51,227,662.50
3 Acian m2 1,463.65 Rp 16,000.00 23,418,360.00
4 benangan / sudutan m1 390.60 Rp 14,000.00 5,468,400.00
5 tali air m1 83.48 Rp 14,500.00 1,210,387.50
6 Keramik lantai 40x40 m2 210.88 Rp 105,000.00 22,141,875.00
7 keramik dinding 25x40 m2 166.95 Rp 105,000.00 17,529,750.00
8 keramik KM 30x30 m2 35.44 Rp 103,000.00 3,650,062.50
9 plint kramik 10x40 m1 214.63 Rp 31,000.00 6,653,675.70

215,459,904.45
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 11.00 Rp 1,300,000.00 14,300,000.00
3 Kusen type J unit 7.00 Rp 600,000.00 4,200,000.00
4 Kusen type PKM unit 11.00 Rp 850,000.00 9,350,000.00
5 rooster unit 35.00 Rp 20,000.00 700,000.00

29,550,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 244.63 Rp 80,000.00 19,570,000.00
2 List Gypsum t = 10 cm m1 1,283.08 Rp 13,500.00 17,321,577.84
36,891,577.84

PEKERJAAN CAT
1 Cat dinding Exterior m2 193.29 Rp 25,000.00 4,832,125.00
2 Cat Dinding Interior m2 1,260.70 Rp 21,000.00 26,474,663.25
3 Cat Plafond m1 244.63 Rp 21,000.00 5,137,125.00

36,443,913.25
3.4 PEKERJAAN ATAP
1 Rangka Atap Galvalum m2 190.88 Rp 165,000.00 31,494,375.00
2 Penutup atap genteng m2 267.23 Rp 260,000.00 69,478,500.00
3 Bubungan m1 32.25 Rp 85,000.00 2,741,250.00
4 Listplank m1 57.86 Rp 75,000.00 4,339,500.00

108,053,625.00
TOTAL ARSITEKTUR Rp 967,924,597.34

4 PEKERJAAN MEKANIKAL ELEKTRIKAL


lantai 1
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 19.80 Rp 260,000.00 5,148,000.00
- Pipa PVC 5" kotoran m1 18.00 Rp 285,000.00 5,130,000.00
- Pipa PVC 3/4" air bersih m1 18.00 Rp 98,000.00 1,764,000.00
- Floor drain bh 11.00 Rp 75,000.00 825,000.00
- Closet jongkok bh 11.00 Rp 180,000.00 1,980,000.00
- kran air 1/2" bh 11.00 Rp 65,000.00 715,000.00
- Septictank unit 1.00 Rp 4,000,000.00 4,000,000.00
- Resapan unit 1.00 Rp 3,000,000.00 3,000,000.00
- Tandon air kap 3 m3 unit 1.00 Rp 6,500,000.00 6,500,000.00
- Tandon air atas stainlessteel kap 1 m3 unit 1.00 Rp 3,250,000.00 3,250,000.00
- Bak kontrol 50x50 bh 3.00 Rp 150,000.00 450,000.00
- Saluran terbuka U20 cm m1 43.50 Rp 310,000.00 13,485,000.00

46,247,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 22.00 Rp 275,000.00 6,050,000.00
- Instalasi stop kontak titik 22.00 Rp 250,000.00 5,500,000.00
- Stop kontak broco bh 22.00 Rp 75,000.00 1,650,000.00
- Saklar ganda broco bh 19.00 Rp 75,000.00 1,425,000.00
- MCB + box 20 A set 1.00 Rp 3,100,000.00 3,100,000.00
- Lampu 20 watt + dudukan bh 22.00 Rp 92,000.00 2,024,000.00

19,749,000.00
4.3 INSTALASI CCTV
- Wallmount Rack 2U c/w Accessories bh 1.00 Rp 2,500,000.00 2,500,000.00
- Switch Hub 8 x 10/100/1000 1910-8G bh 1.00 Rp 5,500,000.00 5,500,000.00
- Patch Panel 8 Port bh 1.00 Rp 2,600,000.00 2,600,000.00
- Wired Management set 1.00 Rp 650,000.00 650,000.00
- Outdoor IP Dome CCTV Camera bh 2.00 Rp 3,000,000.00 6,000,000.00

17,250,000.00

lantai 2
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 24.20 Rp 260,000.00 6,292,000.00
- Pipa PVC 5" kotoran m1 22.00 Rp 285,000.00 6,270,000.00
- Pipa PVC 3/4" air bersih m1 21.50 Rp 98,000.00 2,107,000.00
- Floor drain bh 15.00 Rp 75,000.00 1,125,000.00
- Closet jongkok bh 15.00 Rp 180,000.00 2,700,000.00
- kran air 1/2" bh 15.00 Rp 65,000.00 975,000.00

19,469,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 22.00 Rp 275,000.00 6,050,000.00
- Instalasi stop kontak titik 22.00 Rp 250,000.00 5,500,000.00
- Stop kontak broco bh 22.00 Rp 75,000.00 1,650,000.00
- Saklar ganda broco bh 19.00 Rp 75,000.00 1,425,000.00
- Lampu 20 watt + dudukan bh 22.00 Rp 92,000.00 2,024,000.00

16,649,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 3.00 Rp 3,000,000.00 9,000,000.00

9,000,000.00

lantai 3
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 28.60 Rp 260,000.00 7,436,000.00
- Pipa PVC 5" kotoran m1 26.00 Rp 285,000.00 7,410,000.00
- Pipa PVC 3/4" air bersih m1 25.00 Rp 98,000.00 2,450,000.00
- Floor drain bh 15.00 Rp 75,000.00 1,125,000.00
- Closet jongkok bh 15.00 Rp 180,000.00 2,700,000.00
- kran air 1/2" bh 15.00 Rp 65,000.00 975,000.00

22,096,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 46.00 Rp 275,000.00 12,650,000.00
- Instalasi stop kontak titik 30.00 Rp 250,000.00 7,500,000.00
- Stop kontak broco bh 30.00 Rp 75,000.00 2,250,000.00
- Saklar ganda broco bh 23.00 Rp 75,000.00 1,725,000.00
- Lampu 20 watt + dudukan bh 30.00 Rp 92,000.00 2,760,000.00

26,885,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 3.00 Rp 3,000,000.00 9,000,000.00

9,000,000.00
TOTAL ME 186,345,000.00
GRAND TOTAL 2,156,492,226.53
REKAPITULASI DAFTAR KUANTITAS DAN HARGA

PEKERJAAN : PEMBANGUNAN RUMAH KOS MALANG


LOKASI : INSYA ALLAH DI MALANG

ANGGARAN
NO JENIS PEKERJAAN
(RP.)

1 PEKERJAAN PERSIAPAN 5,400,000.00

2 PEKERJAAN STRUKTUR 1,789,827,284.00

3 PEKERJAAN ARSITEKTUR 2,279,607,841.65

4 PEKERJAAN MEKANIKAL ELEKTRIKAL 496,604,000.00

JUMLAH Rp 4,571,439,125.65
PPN 10% Rp -
TOTAL BIAYA Rp 4,571,439,125.65

LUAS AREA BANGUNAN TOTAL 3 LANTAI (M2) 1,653.75


HARGA PER M2 2,764,286.70
BILL OF QUANTITY (BOQ)

KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG


SUB KEGIATAN : BANGUNAN ZONA C
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH HARGA

1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls 1.00 Rp 1,250,000.00 Rp 1,250,000.00
2 Pemasangan Bowplank ls 1.00 Rp 1,150,000.00 Rp 1,150,000.00
3 Pembuatan direksi kit dan gudang material ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00

5,400,000.00

2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
1 Galian Pondasi m3 335.92 Rp 52,000.00 Rp 17,467,840.00
2 Urugan tanah Kembali m3 134.37 Rp 28,000.00 Rp 3,762,304.00
3 Urugan pasir lantai kerja m3 39.52 Rp 165,000.00 Rp 6,520,800.00
4 Pasangan Aanstamping m3 48.33 Rp 225,000.00 Rp 10,874,250.00
5 Pasangan Pondasi Strouss m1 705.00 Rp 165,000.00 Rp 116,325,000.00
5 Pasangan Pondasi Batu Kali m3 128.88 Rp 580,000.00 Rp 74,750,400.00
6 Pekerjaan Pondasi Footplat m3 29.40 Rp 3,500,000.00 Rp 102,900,000.00
7 Pekerjaan sloof 20/30 m3 34.95 Rp 3,500,000.00 Rp 122,325,000.00
8 Pekerjaan kolom praktis 15/15 m3 5.44 Rp 3,000,000.00 Rp 16,321,500.00
9 Pekerjaan kolom K1 m3 29.99 Rp 3,500,000.00 Rp 104,958,000.00
10 Pekerjaan Balok latai m3 1.59 Rp 3,000,000.00 Rp 4,762,800.00
11 Pekerjaan tangga m3 4.26 Rp 3,500,000.00 Rp 14,908,320.00
12 Pekerjaan Rabatan beton (selasar n parkir) m2 32.58 Rp 825,000.00 Rp 26,878,500.00

622,754,714.00
2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30 m3 43.15 Rp 3,500,000.00 Rp 151,032,000.00
2 Pekerjaan plat lantai t = 12 cm m3 64.82 Rp 3,500,000.00 Rp 226,878,750.00
3 Pekerjaan kolom praktis 15/15 m3 5.72 Rp 3,000,000.00 Rp 17,158,500.00
4 Pekerjaan kolom K1 m3 28.22 Rp 3,500,000.00 Rp 98,784,000.00
5 Pekerjaan Balok latai m3 2.07 Rp 3,000,000.00 Rp 6,196,500.00
6 Pekerjaan tangga m3 4.26 Rp 3,500,000.00 Rp 14,908,320.00

514,958,070.00
2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30 m3 43.15 Rp 3,500,000.00 Rp 151,032,000.00
2 Pekerjaan plat lantai t = 12 cm m3 64.82 Rp 3,500,000.00 Rp 226,878,750.00
3 Pekerjaan kolom praktis 15/15 m3 5.72 Rp 3,000,000.00 Rp 17,158,500.00
4 Pekerjaan kolom K1 m3 28.22 Rp 3,500,000.00 Rp 98,784,000.00
5 Pekerjaan Balok latai m3 2.07 Rp 3,500,000.00 Rp 7,229,250.00

501,082,500.00
2.4 LANTAI ATAP
1 Pekerjaan Balok B1 20/30 m3 43.15 Rp 3,500,000.00 Rp 151,032,000.00
2 Pekerjaan plat lantai t = 12 cm m3 - Rp 3,500,000.00 Rp -

151,032,000.00
TOTAL STRUKTUR 1,789,827,284.00
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 1,041.67 Rp 115,000.00 119,791,705.00
2 Plesteran m2 2,083.33 Rp 35,000.00 72,916,690.00
3 Acian m2 2,083.33 Rp 16,000.00 33,333,344.00
4 benangan / sudutan m1 570.40 Rp 14,000.00 7,985,600.00
5 tali air m1 121.90 Rp 14,500.00 1,767,550.00
6 Keramik lantai 40x40 m2 692.25 Rp 105,000.00 72,686,250.00
7 keramik dinding 25x40 m2 243.80 Rp 105,000.00 25,599,000.00
8 keramik KM 30x30 m2 51.75 Rp 103,000.00 5,330,250.00
9 plint kramik 10x40 m1 365.24 Rp 31,000.00 11,322,440.00
10 railing tangga m1 70.32 Rp 335,000.00 23,557,200.00

374,290,029.00
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 23.00 Rp 1,300,000.00 29,900,000.00
3 Kusen type J unit 3.00 Rp 600,000.00 1,800,000.00
4 Kusen type PKM unit 23.00 Rp 850,000.00 19,550,000.00
5 rooster unit 71.00 Rp 20,000.00 1,420,000.00

53,670,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 744.00 Rp 80,000.00 59,520,000.00
2 List Gypsum t = 10 cm m1 2,291.20 Rp 13,500.00 30,931,200.00

90,451,200.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 263.50 Rp 25,000.00 6,587,500.00
2 Cat Dinding Interior m2 1,819.83 Rp 21,000.00 38,216,514.00
3 Cat Plafond m1 744.00 Rp 21,000.00 15,624,000.00

60,428,014.00
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 1,205.28 Rp 115,000.00 138,607,085.00
2 Plesteran m2 2,410.56 Rp 35,000.00 84,369,530.00
3 Acian m2 2,410.56 Rp 16,000.00 38,568,928.00
4 benangan / sudutan m1 669.60 Rp 14,000.00 9,374,400.00
5 tali air m1 143.10 Rp 14,500.00 2,074,950.00
6 Keramik lantai 40x40 m2 814.50 Rp 105,000.00 85,522,500.00
7 keramik dinding 25x40 m2 286.20 Rp 105,000.00 30,051,000.00
8 keramik KM 30x30 m2 60.75 Rp 103,000.00 6,257,250.00
9 plint kramik 10x40 m1 383.50 Rp 31,000.00 11,888,562.00
10 railing tangga m1 70.32 Rp 335,000.00 23,557,200.00
11 railing balkon m1 Rp - -

430,271,405.00
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 27.00 Rp 1,300,000.00 35,100,000.00
3 Kusen type J unit 3.00 Rp 600,000.00 1,800,000.00
4 Kusen type PKM unit 27.00 Rp 850,000.00 22,950,000.00
5 rooster unit 83.00 Rp 20,000.00 1,660,000.00

62,510,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 875.25 Rp 80,000.00 70,020,000.00
2 List Gypsum t = 10 cm m1 2,634.88 Rp 13,500.00 35,570,880.00

105,590,880.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 286.75 Rp 25,000.00 7,168,750.00
2 Cat Dinding Interior m2 2,123.81 Rp 21,000.00 44,599,968.00
3 Cat Plafond m1 875.25 Rp 21,000.00 18,380,250.00

70,148,968.00
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2 1,265.54 Rp 115,000.00 145,537,439.25
2 Plesteran m2 2,531.09 Rp 35,000.00 88,588,006.50
3 Acian m2 2,531.09 Rp 16,000.00 40,497,374.40
4 benangan / sudutan m1 703.08 Rp 14,000.00 9,843,120.00
5 tali air m1 150.26 Rp 14,500.00 2,178,697.50
6 Keramik lantai 40x40 m2 814.50 Rp 105,000.00 85,522,500.00
7 keramik dinding 25x40 m2 300.51 Rp 105,000.00 31,553,550.00
8 keramik KM 30x30 m2 63.79 Rp 103,000.00 6,570,112.50
9 plint kramik 10x40 m1 402.68 Rp 31,000.00 12,482,990.10

422,773,790.25
PEKERJAAN KUSEN
1 Kusen type P unit 1.00 Rp 1,000,000.00 1,000,000.00
2 Kusen type PJ unit 31.00 Rp 1,300,000.00 40,300,000.00
3 Kusen type J unit 3.00 Rp 600,000.00 1,800,000.00
4 Kusen type PKM unit 31.00 Rp 850,000.00 26,350,000.00
5 rooster unit 83.00 Rp 20,000.00 1,660,000.00

71,110,000.00
PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2 875.25 Rp 80,000.00 70,020,000.00
2 List Gypsum t = 10 cm m1 2,766.62 Rp 13,500.00 37,349,424.00

107,369,424.00

PEKERJAAN CAT
1 Cat dinding Exterior m2 286.75 Rp 25,000.00 7,168,750.00
2 Cat Dinding Interior m2 2,230.00 Rp 21,000.00 46,829,966.40
3 Cat Plafond m1 875.25 Rp 21,000.00 18,380,250.00
4 Water Proofing m2 962.78 Rp 50,000.00 48,138,750.00

120,517,716.40
3.4 PEKERJAAN ATAP
1 Rangka Atap Galvalum m2 564.16 Rp 165,000.00 93,086,400.00
2 Penutup atap genteng m2 789.82 Rp 260,000.00 205,354,240.00
3 Bubungan m1 54.02 Rp 85,000.00 4,591,275.00
4 Listplank m1 99.26 Rp 75,000.00 7,444,500.00

310,476,415.00
TOTAL ARSITEKTUR Rp 2,279,607,841.65

4 PEKERJAAN MEKANIKAL ELEKTRIKAL


lantai 1
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 127.60 Rp 260,000.00 33,176,000.00
- Pipa PVC 5" kotoran m1 116.00 Rp 285,000.00 33,060,000.00
- Pipa PVC 3/4" air bersih m1 116.00 Rp 98,000.00 11,368,000.00
- Floor drain bh 23.00 Rp 75,000.00 1,725,000.00
- Closet jongkok bh 23.00 Rp 180,000.00 4,140,000.00
- kran air 1/2" bh 23.00 Rp 65,000.00 1,495,000.00
- Septictank unit 1.00 Rp 4,000,000.00 4,000,000.00
- Resapan unit 1.00 Rp 3,000,000.00 3,000,000.00
- Tandon air kap 3 m3 unit 1.00 Rp 6,500,000.00 6,500,000.00
- Tandon air atas stainlessteel kap 1 m3 unit 2.00 Rp 3,250,000.00 6,500,000.00
- Bak kontrol 50x50 bh 3.00 Rp 150,000.00 450,000.00
- Saluran terbuka U20 cm m1 35.50 Rp 310,000.00 11,005,000.00

116,419,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 46.00 Rp 275,000.00 12,650,000.00
- Instalasi stop kontak titik 46.00 Rp 250,000.00 11,500,000.00
- Stop kontak broco bh 46.00 Rp 75,000.00 3,450,000.00
- Saklar ganda broco bh 31.00 Rp 75,000.00 2,325,000.00
- MCB + box 20 A set 1.00 Rp 3,100,000.00 3,100,000.00
- Lampu 20 watt + dudukan bh 46.00 Rp 92,000.00 4,232,000.00

37,257,000.00
4.3 INSTALASI CCTV
- Wallmount Rack 2U c/w Accessories bh 1.00 Rp 2,500,000.00 2,500,000.00
- Switch Hub 8 x 10/100/1000 1910-8G bh 1.00 Rp 5,500,000.00 5,500,000.00
- Patch Panel 8 Port bh 1.00 Rp 2,600,000.00 2,600,000.00
- Wired Management set 1.00 Rp 650,000.00 650,000.00
- Outdoor IP Dome CCTV Camera bh 4.00 Rp 3,000,000.00 12,000,000.00

23,250,000.00

lantai 2
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 145.20 Rp 260,000.00 37,752,000.00
- Pipa PVC 5" kotoran m1 132.00 Rp 285,000.00 37,620,000.00
- Pipa PVC 3/4" air bersih m1 130.00 Rp 98,000.00 12,740,000.00
- Floor drain bh 27.00 Rp 75,000.00 2,025,000.00
- Closet jongkok bh 27.00 Rp 180,000.00 4,860,000.00
- kran air 1/2" bh 27.00 Rp 65,000.00 1,755,000.00

96,752,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 46.00 Rp 275,000.00 12,650,000.00
- Instalasi stop kontak titik 46.00 Rp 250,000.00 11,500,000.00
- Stop kontak broco bh 46.00 Rp 75,000.00 3,450,000.00
- Saklar ganda broco bh 31.00 Rp 75,000.00 2,325,000.00
- Lampu 20 watt + dudukan bh 46.00 Rp 92,000.00 4,232,000.00

34,157,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 5.00 Rp 3,000,000.00 15,000,000.00

15,000,000.00

lantai 3
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1 162.80 Rp 260,000.00 42,328,000.00
- Pipa PVC 5" kotoran m1 148.00 Rp 285,000.00 42,180,000.00
- Pipa PVC 3/4" air bersih m1 144.00 Rp 98,000.00 14,112,000.00
- Floor drain bh 31.00 Rp 75,000.00 2,325,000.00
- Closet jongkok bh 31.00 Rp 180,000.00 5,580,000.00
- kran air 1/2" bh 31.00 Rp 65,000.00 2,015,000.00

108,540,000.00
4.2 INSTALASI ELEKTRIKAL
- Instalasi titik lampu titik 78.00 Rp 275,000.00 21,450,000.00
- Instalasi stop kontak titik 62.00 Rp 250,000.00 15,500,000.00
- Stop kontak broco bh 62.00 Rp 75,000.00 4,650,000.00
- Saklar ganda broco bh 39.00 Rp 75,000.00 2,925,000.00
- Lampu 20 watt + dudukan bh 62.00 Rp 92,000.00 5,704,000.00

50,229,000.00
4.3 INSTALASI CCTV
- Outdoor IP Dome CCTV Camera bh 5.00 Rp 3,000,000.00 15,000,000.00

15,000,000.00
TOTAL ME 496,604,000.00
GRAND TOTAL 4,571,439,125.65
NO ITEM PEKERJAAN P

1 Galian Pondasi
GALIAN PONDASI BATU KALI
zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50
zona B arah x 9.50
km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

GALIAN PONDASI FOOT PLAT


zona A 1.00
zona B 1.00
1.00
zona C 1.00
1.00

5 Bor Strouss
zona b

zona c

2 Urugan tanah Kembali

3 Urugan pasir lantai kerja


pasir lt kerja PONDASI BATU KALI
zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00
pasir lt kerja PONDASI FOOT PLAT
zona A 1.00
zona B 1.00
1.00
zona C 1.00
1.00
4 Pasangan Aanstamping
aanstamping PONDASI BATU KALI
zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

5 Pasangan Pondasi Batu Kali


zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

6 Pekerjaan Pondasi Footplat


zona A 1.00
zona B 1.00
1.00
zona C 1.00

7 Pekerjaan sloof 20/30

zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00
area parkir
x 9.5
17.5
11.5
y 12
12

8 Pekerjaan kolom praktis 15/15


untuk struktur sekunder
zona A 0.15
0.15

zona B 0.15
0.15
0.15

zona C 0.15

untuk pasangan kusen


zona A 0.15
zona B 0.15
zona C 0.15

9 Pekerjaan kolom K1
zona A 0.30
zona B 0.30
0.30
zona C 0.30

10 Pekerjaan Balok latai


zona A 0.15
zona B 0.15
0.15
zona C 0.15

11 Pekerjaan tangga
plat tangga 5.01
anak tangga 0.18
bordes 1.35

12 Pekerjaan Rabatan area parkir n selasar t = 8 cm


area parkir mobil 9
4

area parkir motor 7


4

area selasar 3
3
3
1.5

LANTAI 2
1 Pekerjaan Balok B1 20/30

(IDENTIK DGN SLOOF) zona A arah y 15


12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6
zona C arah y 24.00
22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

area parkir
x 9.5
17.5
11.5
y 12
12

TAMBAHAN 3.5
1.5
blk konsol
zona A mmnjang 33.55
memendek 12
zona B mmnjang 33.55
memendek 12
zona c mmnjang 40.7
memendek 12
tengah 21

2 Pekerjaan plat lantai t = 12 cm


luasan utama 43
3 Pekerjaan kolom praktis 15/15
untuk struktur sekunder
zona A 0.15
0.15

zona B 0.15
0.15
0.15

zona C 0.15

untuk pasangan kusen


zona A 0.15
zona B 0.15
zona C 0.15

tambahan zona A 0.15


zona B 0.15
zona C 0.15

9 Pekerjaan kolom K1
zona A 0.30
zona B 0.30
0.30
zona C 0.30

10 Pekerjaan Balok latai


zona A 0.15
zona B 0.15
0.15
zona C 0.15

LANTAI ATAP
Pekerjaan Balok B1 20/30

Pekerjaan plat lantai t = 12 cm


PEKERJAAN ARSITEKTUR
1 Pasangan Bata ringan
zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00
zona A arah x 9.50
km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

PENGURANGAN KUSEN DAN ROSTER


zona A
P
PJ
J
PKM
zona B
P
PJ
J
PKM
zona C
P
PJ
J
PKM

2 Plesteran

3 Acian

4 benangan / sudutan
ZONA A
ZONA B
ZONA C
5 tali air
AREA KM ZONA A 5.3
ZONA B 5.3
ZONA C 5.3

6 Keramik lantai 40x40


ZONA A 9.5
ZONA B 33.5
ZONA C 31

7 keramik dinding 25x40


ZONA A 5.3
ZONA B 5.3
ZONA C 5.3

8 keramik KM 30x30
ZONA A 1.5
ZONA B 1.5
ZONA C 1.5

9 plint kramik 10x40


ZONA A EXT 31.5
INT 10.53
ZONA B EXT 69.5
INT 10.53
ZONA C EXT 103.5
INT 10.53

10 railing tangga
plat tangga 5.01
bordes 1.35
balkom 1.2

11 railing balkon
ZONA A
ZONA B
ZONA C
PEKERJAAN KUSEN
1 Kusen type P
ZONA A
ZONA B
ZONA C
2 Kusen type PJ
ZONA A
ZONA B
ZONA C
3 Kusen type J
ZONA A
ZONA B
ZONA C
4 Kusen type PKM
ZONA A
ZONA B
ZONA C
5 rooster
ZONA A
p
pj
ZONA B
p
pj
ZONA C
p
pj

1 Plafond gypsum rangka hollow 4x4 & 2x4

2 List Gypsum t = 10 cm
zona A arah y 15
12
15
15.00
12.00
15.00

zona B arah y 9.00


9.00
9.00
9.00
9.00
9.00

diagonal 2.69
1.50
3
3
2.34
1.5
3
3
1.5
2

sambungan 1.80
1.5
1.2
3
6

zona C arah y 24.00


22.50
KM y 18.00
8.00

zona A arah x 9.50


km x 1.50

zona B arah x 9.50


km x 1.5
diagonal x 1.5
3
sambungan 1.5
2
3
3.5
4.5
1.5

zona C arah x 17.5


14.5
3.00

PEKERJAAN CAT
1 Cat dinding Exterior lt. 2
zona A 12
7.5
12

zona B 17
7.5
15
3
19.85

zona C 1.5
17
17.5
33.5
23

1 Cat dinding Exterior lt. 1


zona A 12
7.5
12

zona B 11
7.5
9
3
19.85

zona C 1.5
9.5
17.5
33.5
23

2 Cat Dinding Interior dinding 1948.6

3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan
identik dg lt 1

tambahan
arah Y zona B 9.00
6.00

zona C 7.50
1.50

arah X zona B 7.50


9.50
3.50

zona C 3.00
17.50

PENGURANGAN KUSEN DAN ROSTER


P
PJ
J
PKM

2 Plesteran

4 benangan / sudutan
ZONA A
ZONA B
ZONA C

5 tali air
AREA KM ZONA A 5.3
ZONA B 5.3
ZONA C 5.3

6 Keramik lantai 40x40


IDENTIK DGN LT. 1 ZONA A 9.5
ZONA B 33.5
ZONA C 31

TAMBAHAN
ZONA B 9.5
ZONA C 17.5

7 keramik dinding 25x40


ZONA A 5.3
ZONA B 5.3
ZONA C 5.3

8 keramik KM 30x30
ZONA A 1.5
ZONA B 1.5
ZONA C 1.5

1 Kusen type P
ZONA A
ZONA B
ZONA C
2 Kusen type PJ
ZONA A
ZONA B
ZONA C
3 Kusen type J
ZONA A
ZONA B
ZONA C
4 Kusen type PKM
ZONA A
ZONA B
ZONA C
5 rooster
ZONA A
p
pj
ZONA B
p
pj
ZONA C
p
pj
1 Kusen type P
2 Kusen type PJ
3 Kusen type J
4 Kusen type PKM
5 rooster p
pj

1 Plafond gypsum rangka hollow 4x4 & 2x4

2 Cat Dinding Interior

3.4 PEKERJAAN ATAP


1 Rangka Atap Galvalum
zona A 15.75
zona B 18.75
zona C 32

3 Bubungan
zona A 31.25
zona B 32.25
zona C 54.015

4 Listplank
zona A 15.75
zona B 18.75
zona C 32
LANTAI 1
INSTALASI AIR BERSIH DAN KOTOR

Pipa PVC 4" air bekas


zona A 22
zona B 18
zona C 33
30
30
23

Pipa PVC 5" kotoran


zona A 22
zona B 18
zona C 33
30
30
23

Pipa PVC 3/4" air bersih


zona A 22
zona B 18
zona C 33
30
30
23
Floor drain
zona A 8
zona B 11
zona C 23

Closet duduk
zona A 8
zona B 11
zona C 23
kran air 1/2"
zona A 8
zona B 11
zona C 23
Septictank
zona A 1
zona B 1
zona C 1
Resapan
zona A 1
zona B 1
zona C 1
Tandon air kap 3 m3
zona A 1
zona B 1
zona C 1
Tandon air atas stainlessteel kap 1 m3
zona A 1
zona B 1
zona C 2

Bak kontrol 50x50


zona A 1
zona B 1
zona C 1
Saluran terbuka U20 cm
zona A 37.5
zona B 43.5
zona C 35.5

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu
zona A 8
zona B 11
zona C 23
- Instalasi stop kontak
zona A 8
zona B 11
zona C 23
- Stop kontak broco
zona A 8
zona B 11
zona C 23
- Saklar ganda broco
zona A 14
zona B 19
zona C 31
- MCB + box 20 A
zona A 1
zona B 1
zona C 1
- Lampu 20 watt
zona A 8
zona B 11
zona C 23

4.3 INSTALASI CCTV


- Wallmount Rack 2U c/w Accessories
zona A 1
zona B 1
zona C 1
- Switch Hub 8 x 10/100/1000 1910-8G
zona A 1
zona B 1
zona C 1
- Patch Panel 8 Port
zona A 1
zona B 1
zona C 1
- Wired Management
zona A 1
zona B 1
zona C 1
- Outdoor IP Dome CCTV Camera
zona A 2
zona B 2
zona C 4

LANTAI 2
INSTALASI AIR BERSIH DAN KOTOR
Pipa PVC 4" air bekas
zona A 26
zona B 22
zona C 37
34
34
27

Pipa PVC 5" kotoran


zona A 22
zona B 18
zona C 33
30
30
23

Pipa PVC 3/4" air bersih


zona A 22
zona B 18
zona C 33
30
30
23
Floor drain
zona A 8
zona B 15
zona C 27

Closet duduk
zona A 8
zona B 15
zona C 27
kran air 1/2"
zona A 8
zona B 15
zona C 27

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu
zona A 8
zona B 11
zona C 23
- Instalasi stop kontak
zona A 8
zona B 11
zona C 23
- Stop kontak broco
zona A 8
zona B 11
zona C 23
- Saklar ganda broco
zona A 14
zona B 19
zona C 31
- MCB + box 20 A
zona A 1
zona B 1
zona C 1
- Lampu 20 watt
zona A 8
zona B 11
zona C 23

4.3 INSTALASI CCTV


- Outdoor IP Dome CCTV Camera
zona A 2
zona B 3
zona C 5

LANTAI 3
INSTALASI AIR BERSIH DAN KOTOR
Pipa PVC 4" air bekas
zona A 30
zona B 26
zona C 41
38
38
31

Pipa PVC 5" kotoran


zona A 22
zona B 18
zona C 33
30
30
23

Pipa PVC 3/4" air bersih


zona A 22
zona B 18
zona C 33
30
30
23
Floor drain
zona A 8
zona B 15
zona C 31
Closet duduk
zona A 8
zona B 15
zona C 31
kran air 1/2"
zona A 8
zona B 15
zona C 31

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu
zona A 16
zona B 23
zona C 39
- Instalasi stop kontak
zona A 8
zona B 15
zona C 31
- Stop kontak broco
zona A 8
zona B 15
zona C 31
- Saklar ganda broco
zona A 16
zona B 23
zona C 39
- MCB + box 20 A
zona A 1
zona B 1
zona C 1
- Lampu 20 watt
zona A 8
zona B 15
zona C 31

4.3 INSTALASI CCTV


- Outdoor IP Dome CCTV Camera
zona A 2
zona B 3
zona C 5
L AREA T N1 N2 minus KOEF

0.9 0.85 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00
4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

1.00 0.85 23.00


1 0.85 42.00
1 0.85 12.00
1 0.85 70.00
1 0.85 3.00

5 3.00 54

5 3.00 47

0.9 0.1 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00
1.00 0.1 23.00
1 0.1 42.00
1 0.1 12.00
1 0.1 70.00
1 0.1 3.00

0.9 0.15 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

0.6 0.6 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

1.00 0.3 23.00


1 0.3 42.00
1 0.3 12.00
1 0.3 98.00

0.2 0.3 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00
0.2 0.3 3
3
1
4
7

0.15 3.1 20
0.15 3.1 8

0.15 3.1 16
0.15 3.1 6
0.15 3.1 6

0.15 3.1 32

0.15 3.1 16
0.15 3.1 20
0.15 3.1 46

0.30 3.4 23.00


0.30 3.4 42.00
0.30 3.4 12.00
0.30 3.4 98.00

0.12 0.9 23.00


0.12 0.9 42.00
0.12 0.9 12.00
0.12 0.9 98.00

1.2 0.12 1
0.3 0.12 16
1.2 0.18 1
44 0.08
6 0.08
0.08
25.5 0.08
15 0.08
0.08
3 0.08
19.5 0.08
19.5 0.08
20 0.08

0.2 0.3 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

0.2 0.3 3
3
1
4
7

0.2 0.3 2
2

1
1
1
1
1
1
4

33.5 0.12 0.75


0.15 3.1 20
0.15 3.1 8

0.15 3.1 16
0.15 3.1 6
0.15 3.1 6

0.15 3.1 32

0.15 3.1 16
0.15 3.1 20
0.15 3.1 46

0.15 3.1 12
0.15 3.1 0
0.15 3.1 4

0.30 3.2 23.00


0.30 3.2 42.00
0.30 3.2 12.00
0.30 3.2 98.00

0.15 0.9 35.00


0.15 0.9 42.00
0.15 0.9 12.00
0.15 0.9 102.00
3.2 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00
6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

2.04 1
2.901 8
0.99 0
1.4 8

2.04 2
2.901 11
0.99 7
1.4 11

2.04 1
2.901 23
0.99 3
1.4 23

1948.6 2

3.1 8 8
3.1 8 11
3.1 8 23
8
11
23

15
9.5 0.5
24

2 8
2 11
2 23

1.5 8
1.5 11
1.5 23

1 -6.8
8
1 -9.35
11
1 -19.55
23

3 6
1 6
1 6

0
1
1

8
11
23

0
7
3

8
11
23

0 2
8 3

1 2
11 3

1 2
23 3

1 1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3.00
4.00
1.00
1.00

6.00
4.00

4.00
3.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
7.00
1.00
11.00

3.1
3.1

2 517.2

3.2 2
4

4
2

2
1
1

4
1

2.04 0
2.901 8
0.99 2
1.4 8

3.1 8 8
3.1 8 15
3.1 8 27

8
15
27

15
9.5 0.5
24

9
7.5

2 8
2 15
2 27

1.5 8
1.5 15
1.5 27

0
1
1

8
11
27

0
7
3

8
11
27

0 2
8 3

1 2
11 3

1 2
27 3
2
46
10
46
2 2
46 3

10.18
10.18
17.63

10.18
10.18
17.63
1.1
1.1
1.1

1
1
1

1
1
1

1
1
1

1
1
1
1
1
1

1
1
1

1
1
1

3
3
3

1
1
1

2
2
2

2
2
2

2
2
2

1
1
1

1
1
1

2
2
2

1
1
1

1
1
1

1
1
1

1
1
1

1
1
1

1.1
1.1
1.1

4
4
4
4
4
4

3.5
3.5
3.5
3.5
3.5
3.5

1
1
1

1
1
1

1
1
1

2
2
2

2
2
2

2
2
2

1
1
1

1
1
1
2
2
2

1
1
1

1.1
1.1
1.1

8
8
8
8
8
8

7
7
7
7
7
7

1
1
1
1
1
1

1
1
1

2
2
2

2
2
2

2
2
2

1
1
1

1
1
1

2
2
2

1
1
1
VOLUME TOTAL VOL SAT

640.8 m3
513.3 m3
11.5 64.3
9.2
11.5
11.5
9.2
11.5
0.0
6.9 69.6
6.9
6.9
6.9
6.9
6.9
0.0
2.1
1.1
2.3
2.3
1.8
1.1
2.3
2.3
1.1
1.5
0.0
1.4
1.1
0.9
2.3
4.6
0.0
55.1 143.8
68.9
13.8
6.1
0.0
43.6 48.2
4.6
0.0
29.1 57.4
3.4
3.4
9.2
1.1
1.5
2.3
2.7
3.4
1.1
0.0
93.7 130.1
11.1
25.2

127.5 m3
19.6 19.6
35.7 45.9
10.2
59.5 62.1
2.6

810.0 m1

705.0 m1

75.4 m3
60.4 m3
1.4 7.6
1.1
1.4
1.4
1.1
1.4
0.0
0.8 8.2
0.8
0.8
0.8
0.8
0.8
0.0
0.2
0.1
0.3
0.3
0.2
0.1
0.3
0.3
0.1
0.2
0.0
0.2
0.1
0.1
0.3
0.5
0.0
6.5 16.9
8.1
1.6
0.7
0.0
5.1 5.7
0.5
0.0
3.4 6.8
0.4
0.4
1.1
0.1
0.2
0.3
0.3
0.4
0.1
0.0
11.0 15.3
1.3
3.0
15.0 m3
2.3 2.3
4.2 5.4
1.2
7.0 7.3
0.3

90.6 m3
2.0 11.3
1.6
2.0
2.0
1.6
2.0
0.0
1.2 12.3
1.2
1.2
1.2
1.2
1.2
0.0
0.4
0.2
0.4
0.4
0.3
0.2
0.4
0.4
0.2
0.3
0.0
0.2
0.2
0.2
0.4
0.8
0.0
9.7 25.4
12.2
2.4
1.1
0.0
7.7 8.5
0.8
0.0
5.1 10.1
0.6
0.6
1.6
0.2
0.3
0.4
0.5
0.6
0.2
0.0
16.5 23.0
2.0
4.5

241.6 m3
5.4 30.2
4.3
5.4
5.4
4.3
5.4
0.0
3.2 32.8
3.2
3.2
3.2
3.2
3.2
0.0
1.0
0.5
1.1
1.1
0.8
0.5
1.1
1.1
0.5
0.7
0.0
0.6
0.5
0.4
1.1
2.2
0.0
25.9 67.7
32.4
6.5
2.9
0.0
20.5 22.7
2.2
0.0
13.7 27.0
1.6
1.6
4.3
0.5
0.7
1.1
1.3
1.6
0.5
0.0
44.1 61.2
5.2
11.9

52.5 m3
6.9 6.9
12.6 16.2
3.6
29.4 29.4

53.7 m3
0.9 5.0
0.7
0.9
0.9
0.7
0.9
0.0
0.5 5.5
0.5
0.5
0.5
0.5
0.5
0.0
0.2
0.1
0.2
0.2
0.1
0.1
0.2
0.2
0.1
0.1
0.0
0.1
0.1
0.1
0.2
0.4
0.0
4.3 11.3
5.4
1.1
0.5
0.0
3.4 3.8
0.4
0.0
2.3 4.5
0.3
0.3
0.7
0.1
0.1
0.2
0.2
0.3
0.1
0.0
7.4 23.7
0.9
2.0
1.7
3.2
0.7
2.9
5.0

11.9 m3

1.395 2.0
0.558
0
1.116 2.0
0.4185
0.4185
0 2.2
2.232

1.116 1.116
1.395 1.395
3.2085 3.2085

53.6 m3
7.0 7.038
12.9 16.5
3.7
30.0 30.0

2.8 m3
0.4 0.3726
0.7 0.9
0.2
1.6 1.6

6.4 m3
0.72144 1.1
0.05184 1.1
0.2916 4.3

65.2 m3
31.68
1.92
0
14.28
4.8
0
0.72
4.68
4.68
2.4

68.0 m3
0.9 5.0
0.7
0.9
0.9
0.7
0.9
0.0
0.5 5.5
0.5
0.5
0.5
0.5
0.5
0.0
0.2
0.1
0.2
0.2
0.1
0.1
0.2
0.2
0.1
0.1
0.0
0.1
0.1
0.1
0.2
0.4
0.0
4.3 11.3
5.4
1.1
0.5
0.0
3.4 3.8
0.4
0.0
2.3 4.5
0.3
0.3
0.7
0.1
0.1
0.2
0.2
0.3
0.1
0.0
7.4 23.7
0.9
2.0

1.7
3.2
0.7
2.9
5.0

0.42 0.6
0.18
0
2.013 2.7
0.72
2.013 2.7
0.72
2.442 8.2
0.72
5.04

129.645 m3
13.0 m3

1.395 2.0
0.558
0
1.116 2.0
0.4185
0.4185
0
2.232 2.2

1.116
1.395
3.2085
0
0.837
0
0.279

50.4 m3
6.6 6.6
12.1 15.6
3.5
28.2 28.2

3.9 m3
0.7 0.7
0.9 1.1
0.2
2.1 2.1
1948.6 M2
48.0 268.8
38.4
48.0
48.0
38.4
48.0
0.0
28.8 291.3
28.8
28.8
28.8
28.8
28.8
0.0
8.6
4.8
9.6
9.6
7.5
4.8
9.6
9.6
4.8
6.4
0.0
5.8
4.8
3.8
9.6
19.2
0.0
230.4 601.6
288.0
57.6
25.6
0.0
182.4 201.6
19.2
0.0
121.6 240.0
14.4
14.4
38.4
4.8
6.4
9.6
11.2
14.4
4.8
0.0
392.0 544.0
46.4
105.6

198.7 M2 KUSEN

2.04 36.4 P
23.208 PJ
0 J
11.2 PKM

4.08 58.3 P
31.911 PJ
6.93 J
15.4 PKM

2.04 103.9 P
66.723 PJ
2.97 J
32.2 PKM

3897.188 M2

3897.188 M2

1041.6 M1
198.4
272.8
570.4
222.6 M1
42.4
58.3
121.9

951.1 M2
142.5
159.125
744

445.2 M2
84.8
116.6
243.8

94.5 M2
18
24.75
51.75

682.5 m1
38.3 122.5
84.24
78.85 194.7
115.83
123.05 365.2
242.19

105.5 m1
90.18
8.1
7.2

42
10

42

TOTAL 130
0 24 bh
24

2 35 bh
33

2 71 bh
69

1045.6 m2

4294.6 m1
48.0 268.8
38.4
48.0
48.0
38.4
48.0
0.0
28.8 291.3
28.8
28.8
28.8
28.8
28.8
0.0
8.6
4.8
9.6
9.6
7.5
4.8
9.6
9.6
4.8
6.4
0.0
5.8
4.8
3.8
9.6
19.2
0.0
230.4 601.6
288.0
57.6
25.6
0.0
182.4 201.6
19.2
0.0
121.6 240.0
14.4
14.4
38.4
4.8
6.4
9.6
11.2
14.4
4.8
0.0
392.0 544.0
46.4
105.6

577.7 m2
37.2 97.7
23.25
37.2
0
52.7 193.3
23.25
46.5
9.3
61.535
0
4.65 286.8
52.7
54.25
103.85
71.3

517.2 m2
37.2 97.7
23.25
37.2
0
34.1 156.1
23.25
27.9
9.3
61.535
0
4.65 263.5
29.45
54.25
103.85
71.3

3380.0 m2

2336.2 m2
1948.6

57.6 134.4
76.8
0.0
96.0 105.6
9.6
0.0
48.0 89.6
30.4
11.2
0.0
38.4 94.4
56.0

-36.4 M2 KUSEN
0 P
23.208 PJ
1.98 J
11.2 PKM

4672.412 M2

1240.0 M1
198.4
372
669.6

265.0 M1
42.4
79.5
143.1

1149.9 M2
142.5
159.125
744

85.5
131.3

530.0 M2
84.8
159
286.2

112.5 M2
18
33.75
60.75

46

10
46

TOTAL 142
0 24 bh
24

2 35 bh
33

2 83 bh
81

4 142 bh
138

1262.4 M2

4094.7

915.4 M2
160.3
190.9
564.2

117.5 M1

209.0 M1
51.9
57.9
99.3
171.6
24.2 M1
19.8 M1
127.6 M1

156
22 M1
18 M1
116.0 M1

156
22 M1
18 M1
116.0 M1

42
8 BH
11 BH
23 BH

42
8 BH
11 BH
23 BH
42
8 BH
11 BH
23 BH
3
1 BH
1 BH
1 BH
3
1 BH
1 BH
1 BH
3
1 BH
1 BH
1 BH
4
1 BH
1 BH
2 BH

9
3 BH
3 BH
3 BH
116.5
37.5 m1
43.5 m1
35.5 m1

84
16 BH
22 BH
46 BH
84
16 BH
22 BH
46 BH
84
16 BH
22 BH
46 BH
64
14 BH
19 BH
31 BH
3
1 BH
1 BH
1 BH
84
16 BH
22 BH
46 BH

3
1 BH
1 BH
1 BH
3
1 BH
1 BH
1 BH
3
1 BH
1 BH
1 BH
3
1 BH
1 BH
1 BH
8
2 BH
2 BH
4 BH

198
28.6 M1
24.2 M1
145.2 M1

180
26 M1
22 M1
37.0 132.0 M1
34.0
34.0
27.0

177
25.5 M1
21.5 M1
36.5 130.0 M1
33.5
33.5
26.5
50
8 BH
15 BH
27 BH

50
8 BH
15 BH
27 BH
50
8 BH
15 BH
27 BH

84
16 BH
22 BH
46 BH
84
16 BH
22 BH
46 BH
84
16 BH
22 BH
46 BH
64
14 BH
19 BH
31 BH
3
1 BH
1 BH
1 BH
84
16 BH
22 BH
46 BH

10
2 BH
3 BH
5 BH

224.4
33 M1
28.6 M1
162.8 M1

204
30 M1
26 M1
41.0 148.0 M1
38.0
38.0
31.0

198
29 M1
25 M1
40.0 144.0 M1
37.0
37.0
30.0
54
8 BH
15 BH
31 BH
54
8 BH
15 BH
31 BH
54
8 BH
15 BH
31 BH

156
32 BH
46 BH
78 BH
108
16 BH
30 BH
62 BH
108
16 BH
30 BH
62 BH
78
16 BH
23 BH
39 BH
3
1 BH
1 BH
1 BH
108
16 BH
30 BH
62 BH

10
2 BH
3 BH
5 BH
1080.375
193.632

2.04
2.901
0.99
1.4

2.04
2.901
0.99
1.4

2.04
2.901
0.99
1.4
2.04
2.901
0.99
1.4

OPENING KUSEN
P 4.8 1 30000 144000
PJ 7.4 27 30000 5994000
J 2.2 3 30000 198000
PKM 4.7 27 30000 3807000

SKAFOLDING 1000 1 8000 8000000


STEK 2000 1 1500 3000000
21143000
DAFTAR ANALISA BIAYA
Nama Pekerjaan : PEMBANGUNAN GEDUNG PAVILIUN MELATI
Lokasi : RSUD Kabupaten Jombang
Tahun Anggaran : 2017

I. SNI. 03-2835-2002 PEKERJAAN PERSIAPAN

1 1,00 M' Pengukuran dan Pemasangan Bouwplank


Bahan :
0.003 M3 Usuk Meranti 5/7 @ Rp.
0.006 M3 Papan Meranti 3/20 @ Rp.
0.020 Kg Paku 2" - 5" @ Rp.
Upah :
0.100 Oh Pekerja @ Rp.
0.100 Oh Tukang Kayu @ Rp.
0.010 Oh Kepala Tukang @ Rp.
0.005 Oh Mandor @ Rp.

2 1,00 M² Membersihkan Lokasi


Upah :
0.100 Oh Pekerja @ Rp.
0.010 Oh Mandor @ Rp.

3 1,00 M2 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter


Bahan:
1.250 Btg Dolken kayu dia 8-10/400 @ Rp.
0.025 M3 Kayu 5/7 bekisting @ Rp.
2.500 Kg Semen portland @ Rp.
1.000 M2 Seng gelombang @ Rp.
0.005 M3 Pasir beton @ Rp.
0.009 M3 Batu pecah mesin 2/3 @ Rp.
0.060 Kg Paku biasa @ Rp.
Upah:

0.200 Oh Pekerja @ Rp.


0.400 Oh Tukang Kayu @ Rp.
0.020 Oh Kepala Tukang Kayu @ Rp.
0.020 Oh Mandor @ Rp.

4 1,00 M2 Pemasangan terpal pelindung bangunan


Bahan:
1.000 M2 Terpal plastik @ Rp.
Upah:
1.000 M2 Upah gelar @ Rp.

5 1,00 M' Pemasangan Trucuk Kayu Gelam φ 8 s/d 10


Bahan:
1.100 M' Kayu Gelam Diameter 8-10 cm @ Rp.
Upah:

0.050 Oh Pekerja @ Rp.


0.013 Oh Tukang Kayu @ Rp.
0.002 Oh Kepala Tukang Kayu @ Rp.
0.003 Oh Mandor @ Rp.

II. SNI. 2835-2008 PEKERJAAN TANAH


1. 1,00 M3 Pekerjaan Galian Tanah Biasa Sedalam 1 Meter
Upah :
0.750 Oh Pekerja @ Rp.
0.025 Oh Mandor @ Rp.

2. 1,00 M3 Pekerjaan Galian Tanah Dengan Alat Berat


Upah :
0.226 Oh Pekerja @ Rp.
0.007 Oh Mandor @ Rp.
Sewa Peralatan :
0.070 Jam Sewa Dum Truck 5T (min. 5 jam) @ Rp.
0.067 Jam Sewa Escavator 6 m @ Rp.

3. 1,00 Titik Pembuatan Lubang Strous Pile Ø30 cm kedalaman 3 m


Upah :
1.200 Oh Pekerja @ Rp.
0.060 Oh Mandor @ Rp.
Sewa alat
1.200 Jam Sewa Alat bantu strous pile @ Rp.

4 1,00 Titik Pembuatan Lubang Strous Pile Ø40 cm kedalaman 3 m


Upah :
1.440 Oh Pekerja @ Rp.
0.072 Oh Mandor @ Rp.
Sewa alat
1.200 Jam Sewa Alat bantu strous pile @ Rp.

5. 1,00 M³ Urugan Pasir Urug


Bahan :
1.200 M3 Pasir Urug @ Rp.
Upah :
0.300 Oh Pekerja @ Rp.
0.010 Oh Mandor @ Rp.

6 1,00 M³ Urugan Sirtu


Bahan :
1.200 M3 Sirtu @ Rp.
Upah :
0.250 Oh Pekerja @ Rp.
0.025 Oh Mandor @ Rp.

7 1,00 M³ Urugan Tanah Pudel Lokal


Bahan :
1.200 M3 Tanah Pudel Lokal @ Rp.
Upah :
0.250 Oh Pekerja @ Rp.
0.025 Oh Mandor @ Rp.

8 1,00 M³ Urugan Tanah Kembali


Upah :
0.250 Oh Pekerja @ Rp.
0.025 Oh Mandor @ Rp.

9 1,00 M³ Buang tanah keluar lokasi proyek


Upah :
0.516 Oh Pekerja @ Rp.
0.050 Oh Mandor @ Rp.
III. SNI. 2836-2008 PEKERJAAN PONDASI
1 1,00 M³ Pasangan Batu Kosong ( Aanstamping )
Bahan :
1.200 M3 Batu Belah 15 / 20 @ Rp.
0.432 M3 Pasir Urug @ Rp.
Upah :
0.780 Oh Pekerja @ Rp.
0.390 Oh Tukang Batu @ Rp.
0.039 Oh Kepala Tukang Batu @ Rp.
0.039 Oh Mandor @ Rp.

2 1,00 M³ Pondasi Batu Belah Campuran 1 Pc : 5 Psr


Bahan :
1.200 M3 Batu Belah 15 / 20 @ Rp.
136.000 Kg Semen ( PC ) @ Rp.
0.544 M3 Pasir Pasang @ Rp.
215.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah
1.500 Oh Pekerja @ Rp.
0.750 Oh Tukang Batu @ Rp.
0.075 Oh Kepala Tukang Batu @ Rp.
0.075 Oh Mandor @ Rp.

3 1,00 M1 Pengadaan tiang pancang kotak 30x30 precast K500


Bahan :
1.000 M1 Tiang pancang kotak 30x30 precast K500 @ Rp.
Upah
1.000 M1 Pengangkutan @ Rp.
1.000 M1 Penurunan tiang pancang @ Rp.
4 1,00 M1 Pemancangan Tiang Pancang dengan Alat Pancang Injeksi/Hidrolis
Sewa Alat :
1.000 M1 Sewa alat pancang Injeksi Hidrolis @ Rp.
(termasuk mob/demob, BBM, operator)
1.000 M1 Jasa pemancangan @ Rp.
1.000 ls Upah potong pancang @ Rp.

Upah
0.100 Oh Mandor @ Rp.

IV. SNI. 7394-2008 PEKERJAAN BETON


1 Membuat 1 M3 Beton mutu fc =14,5 MPa (K175), slump (12 ± 2) cm, w/c = 0,66
Bahan :
326.000 Kg Semen ( PC ) @ Rp.
0.543 M3 Pasir Beton @ Rp.
0.762 M3 Batu Pecah Mesin 2/3 @ Rp.
215.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah :
1.650 Oh Pekerja @ Rp.
0.275 Oh Tukang Batu @ Rp.
0.028 Oh Kepala Tukang Batu @ Rp.
0.083 Oh Mandor @ Rp.

2 Membuat 1 M3 Beton mutu fc =19,3 MPa (K225), slump (12 ± 2) cm, w/c = 0,58
Bahan :
371.000 Kg Semen ( PC ) @ Rp.
0.499 M3 Pasir Beton @ Rp.
0.776 M3 Batu Pecah Mesin 2/3 @ Rp.
215.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah :
1.650 Oh Pekerja @ Rp.
0.275 Oh Tukang Batu @ Rp.
0.028 Oh Kepala Tukang Batu @ Rp.
0.083 Oh Mandor @ Rp.

3 Membuat 1 M3 Beton mutu fc =26,4 MPa (K300), slump (12 ± 2) cm, w/c = 0,52
Bahan :
413.000 Kg Semen ( PC ) @ Rp.
0.486 M3 Pasir Beton @ Rp.
0.756 M3 Batu Pecah Mesin 2/3 @ Rp.
215.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah :
1.650 Oh Pekerja @ Rp.
0.275 Oh Tukang Batu @ Rp.
0.028 Oh Kepala Tukang Batu @ Rp.
0.083 Oh Mandor @ Rp.

4 Membuat 1 M3 Beton mutu fc =31,2 MPa (K350), slump (12 ± 2) cm, w/c = 0,48
Bahan :
448.000 Kg Semen ( PC ) @ Rp.
0.476 M3 Pasir Beton @ Rp.
0.741 M3 Batu Pecah Mesin 2/3 @ Rp.
215.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah :
2.100 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.105 Oh Mandor @ Rp.

5 1,00 M3 Pekerjaan Beton Rabat Lantai Kerja mutu fc =7,4 MPa (K100), slump (3-6), w/c = 0,87
Bahan :
230.000 Kg Semen ( PC ) @ Rp.
0.638 M3 Pasir Beton @ Rp.
0.761 M3 Batu Pecah Mesin 2/3 @ Rp.
200.000 Ltr Air ( biaya air tawar ) @ Rp.
Upah :
1.200 Oh Pekerja @ Rp.
0.200 Oh Tukang Batu @ Rp.
0.020 Oh Kepala Tukang Batu @ Rp.
0.060 Oh Mandor @ Rp.

6 Pembesian 10 kg dengan besi polos


Bahan :
10.500 kg Besi beton polos @ Rp.
0.150 kg Kawat beton @ Rp.
Upah :
0.070 Oh Pekerja @ Rp.
0.070 Oh Tukang besi @ Rp.
0.007 Oh Kepala Tukang Besi @ Rp.
0.004 Oh Mandor @ Rp.

Jadi, Pembesian 1 Kg dengan besi po

7 Pembesian 10 kg dengan besi ulir


Bahan :
10.500 kg Besi beton ulir @ Rp.
0.150 kg Kawat beton @ Rp.
Upah :
0.070 Oh Pekerja @ Rp.
0.070 Oh Tukang besi @ Rp.
0.007 Oh Kepala Tukang Besi @ Rp.
0.004 Oh Mandor @ Rp.

Jadi, Pembesian 1 Kg dengan besi uli

8 Memasang 1,00 m² bekisting untuk pondasi :


Bahan :
0.040 M3 Kayu begesting kelas III @ Rp.
0.300 Kg Paku 5 cm - 10 cm @ Rp.
0.100 Ltr Minyak bekisting @ Rp.
Upah :
0.520 Oh Pekerja @ Rp.
0.260 Oh Tukang Kayu @ Rp.
0.026 Oh Kepala Tukang Kayu @ Rp.
0.026 Oh Mandor @ Rp.

9 Memasang 1,00 m² bekisting untuk Sloof :


Bahan :
0.045 M3 Kayu begesting kelas III @ Rp.
0.300 Kg Paku 5 cm - 10 cm @ Rp.
0.100 Ltr Minyak bekisting @ Rp.
Upah :
0.520 Oh Pekerja @ Rp.
0.260 Oh Tukang Kayu @ Rp.
0.026 Oh Kepala Tukang Kayu @ Rp.
0.026 Oh Mandor @ Rp.

10 Memasang 1,00 m² bekisting untuk Kolom :


Bahan :
0.040 M3 Kayu begesting kelas III @ Rp.
0.400 Kg Paku 5 cm - 12 cm @ Rp.
0.200 Ltr Minyak bekisting @ Rp.
0.015 M3 Balok kayu begesting kelas II @ Rp.
0.350 Lbr Multiplek tebal 9 mm @ Rp.
2.000 Btg Dolken kayu gelam Ø 8 - 10 cm panjang 4 m @ Rp.
Upah :
0.660 Oh Pekerja @ Rp.
0.330 Oh Tukang Kayu @ Rp.
0.033 Oh Kepala Tukang Kayu @ Rp.
0.033 Oh Mandor @ Rp.

11 Memasang 1,00 m² bekisting untuk Balok :


Bahan :
0.040 M3 Kayu begesting kelas III @ Rp.
0.400 Kg Paku 5 cm - 12 cm @ Rp.
0.200 Ltr Minyak bekisting @ Rp.
0.018 M3 Balok kayu begesting kelas II @ Rp.
0.350 Lbr Plywood tebal 9 mm @ Rp.
2.000 Btg Dolken kayu gelam Ø 8 - 10 cm panjang 4 m @ Rp.
Upah :
0.660 Oh Pekerja @ Rp.
0.330 Oh Tukang Kayu @ Rp.
0.033 Oh Kepala Tukang Kayu @ Rp.
0.033 Oh Mandor @ Rp.

12 Memasang 1,00 m² bekisting untuk Plat Lantai :


Bahan :
0.040 M3 Kayu begesting kelas III @ Rp.
0.400 Kg Paku 5 cm - 12 cm @ Rp.
0.200 Ltr Minyak bekisting @ Rp.
0.015 M3 Balok kayu begesting kelas II @ Rp.
0.350 Lbr Plywood tebal 9 mm @ Rp.
6.000 Btg Dolken kayu gelam Ø 8 - 10 cm panjang 4 m @ Rp.
Upah :
0.660 Oh Pekerja @ Rp.
0.330 Oh Tukang Kayu @ Rp.
0.033 Oh Kepala Tukang Kayu @ Rp.
0.033 Oh Mandor @ Rp.
13 Memasang 1,00 m² bekisting untuk dinding :
Bahan :
0.030 M3 Kayu begesting kelas III @ Rp.
0.400 Kg Paku 5 cm - 12 cm @ Rp.
0.200 Ltr Minyak bekisting @ Rp.
0.020 M3 Balok kayu begesting kelas II @ Rp.
0.350 Lbr Plywood tebal 9 mm @ Rp.
6.000 Btg Dolken kayu gelam Ø 8 - 10 cm panjang 4 m @ Rp.
4.000 Bh Penjaga jarak begesting @ Rp.
Upah :
0.660 Oh Pekerja @ Rp.
0.330 Oh Tukang Kayu @ Rp.
0.033 Oh Kepala Tukang Kayu @ Rp.
0.033 Oh Mandor @ Rp.

14 1 m3 Membuat Poer P1 ( 150x150x50 ) bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
155.538 Kg Pembesian dengan besi ulir @ Rp.
2.667 M2 Pasang Bekisting @ Rp.

15 1 m3 Membuat Poer P2 (150x138x40) bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
265.988 Kg Pembesian dengan besi ulir @ Rp.
1.000 M2 Pasang Bekisting @ Rp.

16 1 m3 Membuat Poer P3 (150x60x40) mutu K300 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
216.826 Kg Pembesian dengan besi ulir @ Rp.
10.667 M2 Pasang Bekisting @ Rp.

17 1 m3 Membuat Poer P4 (60x60x40) mutu K300 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
208.614 Kg Pembesian dengan besi ulir @ Rp.
14.167 M2 Pasang Bekisting @ Rp.

18 1 m3 Membuat Poer P1 (210x60x40) gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
248.830 Kg Pembesian dengan besi ulir @ Rp.
7.500 M2 Pasang Bekisting @ Rp.

19 1 m3 Membuat Poer P2 (135x60x40) gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
265.052 Kg Pembesian dengan besi ulir @ Rp.
11.000 M2 Pasang Bekisting @ Rp.

20 1 m3 Membuat Poer P3 (60x60x40) gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
241.08 Kg Pembesian dengan besi ulir @ Rp.
6.670 M2 Pasang Bekisting @ Rp.

18 1 m3 Membuat Strous Ø 30 cm
1.000 M3 Beton Bertulang, K300 @ Rp.
155.673 Kg Pembesian dengan besi polos @ Rp.

19 1 m3 Membuat Strous Ø 40 cm
1.000 M3 Beton Bertulang, K300 @ Rp.
145.870 Kg Pembesian dengan besi polos @ Rp.

20 Membuat 1 m3 Sloof , kolom praktis , balok latei, ringbalk 12/15


1.000 M3 Beton Berstruktur K 175 @ Rp.
302.450 Kg Pembesian dengan besi polos @ Rp.
30.000 M2 Pasang Bekisting 2x pakai @ Rp.

21 Membuat 1 m3 plat lantai tandon t. 25 cm gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
83.200 Kg Pembesian dengan besi ulir @ Rp.
2.500 M2 Pasang Bekisting 2x pakai @ Rp.

22 Membuat 1 m3 plat dinding tandon t. 20 cm gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
104.000 Kg Pembesian dengan besi ulir @ Rp.
2.400 M2 Pasang Bekisting 2x pakai @ Rp.

23 Membuat 1 m3 plat dag t. 12 cm gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
197.333 Kg Pembesian dengan besi polos @ Rp.
8.330 M2 Pasang Bekisting 2x pakai @ Rp.

24 Membuat 1 m3 plat dag atap t. 10 cm gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
164.533 Kg Pembesian dengan besi polos @ Rp.
8.330 M2 Pasang Bekisting 2x pakai @ Rp.

25 Membuat 1 m3 plat tangga t. 12 cm gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
184.889 Kg Pembesian dengan besi ulir @ Rp.
108.592 Kg Pembesian dengan besi polos @ Rp.
6.667 M2 Pasang Bekisting 2x pakai @ Rp.

26 Membuat 1 m3 plat dag t. 12 cm gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
236.800 Kg Pembesian dengan besi polos @ Rp.
8.330 M2 Pasang Bekisting 2x pakai @ Rp.

27 Membuat 1 m3 plat dag atap t. 10 cm gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
164.533 Kg Pembesian dengan besi polos @ Rp.
10.000 M2 Pasang Bekisting 2x pakai @ Rp.

28 Membuat 1 m3 plat t. 10 cm
1.000 M3 Beton Berstruktur K 300 @ Rp.
156.700 Kg Pembesian dengan besi polos @ Rp.
10.000 M2 Pasang Bekisting 2x pakai @ Rp.

29 1 m3 Membuat Listplank beton tebal 8 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
139.000 Kg Pembesian dengan besi polos @ Rp.
25.000 M2 Pasang Bekisting @ Rp.
30 1 m3 Membuat plat leuvel tebal 7 cm
1.000 M3 Beton Berstruktur K 300 @ Rp.
136.960 Kg Pembesian dengan besi polos @ Rp.
12.500 M2 Pasang Bekisting @ Rp.

31 Membuat 1 m3 plat dasar STP t. 30 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
111.970 Kg Pembesian dengan besi ulir @ Rp.
0.830 M2 Pasang Bekisting 2x pakai @ Rp.

32 Membuat 1 m3 dinding STP t. 20 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
160.160 Kg Pembesian dengan besi ulir @ Rp.
10.000 M2 Pasang Bekisting 2x pakai @ Rp.

33 Membuat 1 m3 plat tutup STP t. 20 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
160.160 Kg Pembesian dengan besi ulir @ Rp.
5.000 M2 Pasang Bekisting 2x pakai @ Rp.

34 1 m3 Membuat kolom K1A uk. 40/40 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
166.725 Kg Pembesian dengan besi ulir @ Rp.
38.048 Kg Pembesian dengan besi polos @ Rp.
10.000 M2 Pasang Bekisting 2 x pakai @ Rp.

35 1 m3 Membuat kolom utama K1B uk. 40/40 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
111.150 Kg Pembesian dengan besi ulir @ Rp.
42.419 Kg Pembesian dengan besi polos @ Rp.
10.000 M2 Pasang Bekisting 2 x pakai @ Rp.

36 1 m3 Membuat kolom utama K2 uk. 30/30 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
140.267 Kg Pembesian dengan besi ulir @ Rp.
82.267 Kg Pembesian dengan besi polos @ Rp.
12.222 M2 Pasang Bekisting 2 x pakai @ Rp.

37 1 m3 Membuat kolom utama K3 uk. 25/30 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
168.320 Kg Pembesian dengan besi ulir @ Rp.
90.493 Kg Pembesian dengan besi polos @ Rp.
14.667 M2 Pasang Bekisting 2 x pakai @ Rp.

38 1 m3 Membuat kolom K3 uk. 25/30 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
168.320 Kg Pembesian dengan besi ulir @ Rp.
60.329 Kg Pembesian dengan besi polos @ Rp.
14.667 M2 Pasang Bekisting 2 x pakai @ Rp.

39 1 m3 Membuat kolom K4 uk. 25/25 bangunan utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
66.560 Kg Pembesian dengan besi ulir @ Rp.
63.181 Kg Pembesian dengan besi polos @ Rp.
13.333 M2 Pasang Bekisting 2 x pakai @ Rp.

40 1 m3 Membuat kolom utama K1 uk. 30/30 gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
197.600 Kg Pembesian dengan besi ulir @ Rp.
53.016 Kg Pembesian dengan besi polos @ Rp.
13.300 M2 Pasang Bekisting 2 x pakai @ Rp.

41 1 m3 Membuat Sloof S1 uk. 25/40 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
94.680 Kg Pembesian dengan besi ulir @ Rp.
74.273 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

42 1 m3 Membuat Sloof S2 uk. 20/30 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
157.800 Kg Pembesian dengan besi ulir @ Rp.
68.556 Kg Pembesian dengan besi polos @ Rp.
10.000 M2 Pasang Bekisting 2 x pakai @ Rp.

43 1 m3 Membuat Sloof S3 uk. 25/30 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
126.240 Kg Pembesian dengan besi ulir @ Rp.
60.329 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

44 1 m3 Membuat Sloof S1 uk. 25/30 gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
126.240 Kg Pembesian dengan besi ulir @ Rp.
60.329 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

44 1 m3 Membuat Balok B1 uk. 25/40 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
148.153 Kg Pembesian dengan besi ulir @ Rp.
12.340 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

45 1 m3 Membuat Balok B2 uk. 25/30 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
105.200 Kg Pembesian dengan besi ulir @ Rp.
71.298 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

46 1 m3 Membuat Balok B3 uk. 25/35 gedung utama


1.000 M3 Beton Berstruktur K 300 @ Rp.
90.171 Kg Pembesian dengan besi ulir @ Rp.
56.411 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

47 1 m3 Membuat Balok B2 uk. 25/30 gedung ramp


1.000 M3 Beton Berstruktur K 300 @ Rp.
126.240 Kg Pembesian dengan besi ulir @ Rp.
58.135 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting 2 x pakai @ Rp.

48 1 m3 Membuat lantai tandon t. 20 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
142.4 Kg Pembesian dengan besi polos @ Rp.
4.000 M2 Pasang Bekisting 1 x pakai @ Rp.

49 1 m3 Membuat dinding tandon t. 20 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
120.8 Kg Pembesian dengan besi polos @ Rp.
8.000 M2 Pasang Bekisting @ Rp.

50 1 m3 Membuat tutup tandon t. 20 cm


1.000 M3 Beton Berstruktur K 300 @ Rp.
82.7 Kg Pembesian dengan besi ulir @ Rp.
6.670 M2 Pasang Bekisting 2 x pakai @ Rp.

51 1 m3 Membuat beton rabat bertulang t. 10 cm Mutu K300, tul besi Ø10 - 150
1.000 M3 Beton Berstruktur K 300 @ Rp.
45.247 Kg Pembesian dengan besi polos @ Rp.

52 1 m3 Membuat beton rabat bertulang t. 10 cm Mutu K175, tul besi Ø10 - 150
1.000 M3 Beton praktis K175 @ Rp.
45.247 Kg Pembesian dengan besi polos @ Rp.

V. SNI. 6897-2008 PEKERJAAN PASANGAN


1 1,00 M2 Pasangan Bata Merah (Tembok) ukuran (5 x 11 x 22) Tebal 1 Bata Camp. 1 Pc : 3 Ps
Bahan :
140.000 Bh Bata Merah @ Rp.
32.950 Kg Semen ( PC ) @ Rp.
0.091 M3 Pasir Pasang @ Rp.
Upah :
0.600 Oh Pekerja @ Rp.
0.200 Oh Tukang Batu @ Rp.
0.020 Oh Kepala Tukang Batu @ Rp.
0.030 Oh Mandor @ Rp.
2 1,00 M2 Pasangan Bata Merah (Tembok) ukuran (5 x 11 x 22) Tebal 1/2 Bata Camp. 1 Pc : 3 Ps
Bahan :
70.000 Bh Bata Merah @ Rp.
14.370 Kg Semen ( PC ) @ Rp.
0.040 M3 Pasir Pasang @ Rp.
Upah :
0.300 Oh Pekerja @ Rp.
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.
0.015 Oh Mandor @ Rp.

3 1,00 M2 Pasangan Bata Merah (Tembok) ukuran (5 x 11 x 22) Tebal 1/2 Bata Camp. 1 Pc : 5 Ps
Bahan :
70.000 Bh Bata Merah @ Rp.
9.680 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
Upah :
0.300 Oh Pekerja @ Rp.
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.
0.015 Oh Mandor @ Rp.

4 1,00 M2 Pasangan Bata Merah (Kosongan) ukuran (5 x 11 x 22) Tebal 1 Bata


Bahan :
180.000 Bh Bata Merah @ Rp.
Upah :
0.600 Oh Pekerja @ Rp.
0.200 Oh Tukang Batu @ Rp.
0.020 Oh Kepala Tukang Batu @ Rp.
0.030 Oh Mandor @ Rp.
5 1,00 M2 Pasangan dinding roster /terawang (12x11x24) cm
Bahan :
36.000 Bh Roster terawang @ Rp.
12.800 Kg Semen ( PC ) @ Rp.
0.035 M3 Pasir Pasang @ Rp.
Upah :
0.300 Oh Pekerja @ Rp.
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.
0.015 Oh Mandor @ Rp.

6 1,00 M¹ Pasang Saluran U Gutter 560/880x1000 mm+Cover


Bahan :
1.000 M¹ U Gutter 560x880x1000 mm @ Rp.
1.000 bh Cover 790x1000x130 mm @ Rp.
Upah Pemasangan :
1.000 M¹ U Gutter 560/880x1000 @ Rp.
1.000 bh Cover 790x1000x130 mm @ Rp.

7 1,00 M¹ Pasang Saluran U Gutter 400/500x1000 mm+Cover 500x1000x80 mm


Bahan :
1.000 M¹ U Gutter 400x500x1000 mm @ Rp.
1.000 bh Cover 500x1000x80 mm @ Rp.
Upah Pemasangan :
1.000 M¹ U Gutter 400/500x1000 @ Rp.
1.000 bh Cover 500x1000x80 mm @ Rp.

8 1,00 M¹ Pasang Saluran U Gutter 400/500x1000 mm


Bahan :
1.000 M¹ U Gutter 400x500x1000 mm @ Rp.
Upah Pemasangan :
1.000 M¹ U Gutter 400/500x1000 @ Rp.

9 Memasang 1 bh bak kontrol pasangan bata uk.50x50 cm tinggi 60 cm


Bahan :
78.750 Bh Bata Merah @ Rp.
77.000 Kg Semen ( PC ) @ Rp.
0.130 M3 Pasir Pasang @ Rp.
0.020 M3 Batu krikil @ Rp.
0.090 M3 Pasir beton @ Rp.
Upah :
1.420 Oh Pekerja @ Rp.
0.473 Oh Tukang Batu @ Rp.
0.047 Oh Kepala Tukang Batu @ Rp.
0.071 Oh Mandor @ Rp.

10 1,00 M2 Pasangan Paving Stone ukuran 8x10x20


Bahan :
1.000 M2 Paving Stone uk.8x10x20 @ Rp.
Upah :
0.250 Oh Pekerja @ Rp.
0.250 Oh Tukang Batu @ Rp.
0.030 Oh Kepala Tukang Batu @ Rp.
0.030 Oh Mandor @ Rp.

11 1,00 M2 Pasangan Paving Stone ukuran 6x10,5x21


Bahan :
1.000 M2 Paving Stone uk.6x10,5x21 @ Rp.
Upah :
0.250 Oh Pekerja @ Rp.
0.250 Oh Tukang Batu @ Rp.
0.030 Oh Kepala Tukang Batu @ Rp.
0.030 Oh Mandor @ Rp.

12 1,00 M¹ Pasangan Kanstein uk. 15x30x50 cm


Bahan :
2.000 Bh Kanstein uk. 15x30x50 cm @ Rp.
14.400 Kg Semen ( PC ) @ Rp.
0.027 M3 Pasir Pasang @ Rp.
Upah :
0.050 Oh Pekerja @ Rp.
0.050 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.
0.010 Oh Mandor @ Rp.

VI. SNI. 2837-2008 PEKERJAAN PLESTERAN


1 1,00 M² Plesteran Tembok Camp. 1 Pc : 3 Ps Tebal 15 mm
Bahan :
7.776 Kg Semen ( PC ) @ Rp.
0.023 M3 Pasir Pasang @ Rp.
Upah :
0.200 Oh Pekerja @ Rp.
0.150 Oh Tukang Batu @ Rp.
0.015 Oh Kepala Tukang Batu @ Rp.
0.015 Oh Mandor @ Rp.

2 1,00 M² Plesteran Tembok Camp. 1 Pc : 5 Ps Tebal 15 mm


Bahan :
5.184 Kg Semen ( PC ) @ Rp.
0.026 M3 Pasir Pasang @ Rp.
Upah :
0.300 Oh Pekerja @ Rp.
0.150 Oh Tukang Batu @ Rp.
0.015 Oh Kepala Tukang Batu @ Rp.
0.015 Oh Mandor @ Rp.

3 1 m2 Acian
Bahan :
3.250 Kg Semen ( PC ) @ Rp.
Upah :
0.200 Oh Pekerja @ Rp.
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.
0.010 Oh Mandor @ Rp.

4 1 m1 Benangan + Tali air


Bahan :
0.130 Kg Semen ( PC ) @ Rp.
0.009 M 3
Pasir Pasang @ Rp.
Upah :
0.120 Oh Tukang Batu @ Rp.

5 1 m1 Kol - kolan
Bahan :
0.500 Kg Semen ( PC ) @ Rp.
0.002 M3 Pasir Pasang @ Rp.
Upah :
0.057 Oh Pekerja @ Rp.
0.038 Oh Tukang Batu @ Rp.
0.038 Oh Kepala Tukang Batu @ Rp.
0.002 Oh Mandor @ Rp.
VII. SNI. 7393-2008 PEKERJAAN BESI DAN ALUMUNIUM
1 Memasang 1 Kg rangka kuda - kuda baja WF
Bahan :
1.150 Kg Besi baja WF @ Rp.
0.010 Kg Elektroda @ Rp.
Upah :
0.060 Oh Pekerja @ Rp.
0.060 Oh Tukang Las @ Rp.
0.006 Oh Kepala Tukang @ Rp.
0.003 Oh Mandor @ Rp.
Alat :
0.008 Jam Sewa alat @ Rp.

2 Memasang 1 Kg Gording Baja Kanal C


1.150 Kg Besi baja Kanal C @ Rp.
0.010 Kg Elektroda @ Rp.
Upah :
0.060 Oh Pekerja @ Rp.
0.060 Oh Tukang Las @ Rp.
0.006 Oh Kepala Tukang @ Rp.
0.003 Oh Mandor @ Rp.
Alat :
0.008 Jam Sewa alat @ Rp.

3 Memasang 1 Kg besi plat


Bahan :
1.150 Kg Besi baja plat @ Rp.
0.010 Kg Elektroda @ Rp.

Upah :
0.060 Oh Pekerja @ Rp.
0.060 Oh Tukang Las @ Rp.
0.006 Oh Kepala Tukang @ Rp.
0.003 Oh Mandor @ Rp.
Alat :
0.008 Hr Sewa Welding Set ( Minimal 5 Jam ) @ Rp.
4 Memasang 1 M2 Usuk Galvalum C 75 mm tebal 1 mm + Reng U 40 mm tebal 0,5 mm
Bahan :
2.100 M1 Usuk Galvalum C 75 tebal 1 mm @ Rp.
4.100 M1 Reng Galvalum U 40 tebal 0,5 mm @ Rp.
16.000 Bh Baut/Sekrup @ Rp.
Upah :
0.400 Oh Pekerja @ Rp.
0.100 Oh Tukang Besi @ Rp.
0.010 Oh Kepala Tukang Besi @ Rp.
0.005 Oh Mandor @ Rp.
Alat :
0.008 Jam Sewa alat @ Rp.

5 Memasang 1 M1 railling tangga bahan pipa GIP Ø 2,5 inchi Finishing Cat Duco
Bahan :
1.000 M1 Pipa GIP Ø 2,5 inchi @ Rp.
1.000 M1 Cat duco @ Rp.
1.000 M1 Baut dynabolt dan aksesoris @ Rp.
Upah :
1.327 Oh Pekerja @ Rp.
0.664 Oh Tukang Pipa @ Rp.
0.133 Oh Mandor @ Rp.

6 Memasang 1 m² Curtain Wall Kaca Panasap tebal 8 mm


Bahan :
1.300 M Alluminium Vertikal @ Rp.
0.800 M Alluminium horisontal @ Rp.
1.040 Bh Braket/besi siku 50x50x5x100 mm @ Rp.
2.080 Bh Dynabolt @ Rp.
1.100 M2 Kaca panasapn tebal 12 mm @ Rp.
2.100 M1 Sielent @ Rp.
Upah :
0.315 Oh Pekerja @ Rp.
1.215 Oh Tukang @ Rp.
0.1965 Oh Kepala Tukang @ Rp.
0.0160 Oh Mandor @ Rp.

7 Memasang 1 m¹ Sielent
Bahan :
0.100 Tube Sielent @ Rp.
Upah :
0.018 Oh Pekerja @ Rp.
0.018 Oh Tukang @ Rp.
0.0009 Oh Kepala Tukang @ Rp.
0.0005 Oh Mandor @ Rp.

8 Memasang 1 m¹ kusen alluminium 4" dark brown


Bahan :
1.100 M Aluminium 4'' dark brown @ Rp.
2.000 Bh Skrup fischer @ Rp.
0.060 Tube Sielent @ Rp.
Upah :
0.043 Oh Pekerja @ Rp.
0.043 Oh Tukang Alluminium / Kaca @ Rp.
0.0043 Oh Kepala Tukang @ Rp.
0.0021 Oh Mandor @ Rp.

9 Memasang 1 m¹ kusen alluminium 3"


Bahan :
1.100 M Aluminium 3'' @ Rp.
2.000 Bh Skrup fischer @ Rp.
0.060 Tube Sielent @ Rp.
Upah :
0.043 Oh Pekerja @ Rp.
0.043 Oh Tukang Alluminium / Kaca @ Rp.
0.0043 Oh Kepala Tukang @ Rp.
0.0021 Oh Mandor @ Rp.

10 Memasang 1 m¹ kusen alluminium 3x5 cm


Bahan :
1.100 M Aluminium 3x5 cm @ Rp.
2.000 Bh Skrup fischer @ Rp.
0.060 Tube Sielent @ Rp.
Upah :
0.043 Oh Pekerja @ Rp.
0.043 Oh Tukang Alluminium / Kaca @ Rp.
0.0043 Oh Kepala Tukang @ Rp.
0.0021 Oh Mandor @ Rp.

11 Memasang 1 m2 pintu kaca rangka alluminium


Bahan :
4.100 M1 Pintu alluminium @ Rp.
1.100 M2 Kaca polos tebal 5 mm @ Rp.
0.480 Tube Sielent @ Rp.
Upah :
0.085 Oh Pekerja @ Rp.
0.085 Oh Tukang Alluminium / Kaca @ Rp.
0.009 Oh Kepala Tukang @ Rp.
0.005 Oh Mandor @ Rp.

12 Memasang 1 m2 kaca polos t. 5 mm


Bahan :
1.100 M2 Kaca polos tebal 5 mm @ Rp.
0.480 Tube Sielent @ Rp.
Upah :
0.085 Oh Pekerja @ Rp.
0.085 Oh Tukang Alluminium / Kaca @ Rp.
0.009 Oh Kepala Tukang @ Rp.
0.005 Oh Mandor @ Rp.

13 Memasang 1 m2 kaca polos t. 8 mm


Bahan :
1.100 M2 Kaca polos tebal 8 mm @ Rp.
0.480 Tube Sielent @ Rp.
Upah :
0.085 Oh Pekerja @ Rp.
0.085 Oh Tukang Alluminium / Kaca @ Rp.
0.009 Oh Kepala Tukang @ Rp.
0.005 Oh Mandor @ Rp.

14 Memasang 1 m2 daun jendela kaca dan BV rangka aluminium


Bahan :
4.1000 M' Slimar Jendela Aluminium 3/8 @ Rp.
0.4800 Tube Sielent @ Rp.
1.1000 M2 Kaca Polos t = 5 mm @ Rp.
Upah :
0.136 Oh Pekerja @ Rp.
0.200 Oh Tukang Alluminium / Kaca @ Rp.
0.200 Oh Kepala Tukang Alluminium / Kaca @ Rp.
0.040 Oh Mandor @ Rp.

15 Memasang 1 m1 jalusi aluminium Hollow 2x2,5x5 cm


Bahan :
2.1000 M' Aluminium Holow 2,5x5 cm @ Rp.
0.2000 M' Sekrup @ Rp.
Upah :
0.045 Oh Pekerja @ Rp.
0.067 Oh Tukang Alluminium / Kaca @ Rp.
0.067 Oh Kepala Tukang Alluminium / Kaca @ Rp.
0.013 Oh Mandor @ Rp.

VIII SNI. 3434-2008 PEKERJAAN KAYU


1 1,00 M¹ Pasang Papan Ruiter 2/20
Bahan :
0.004 M¹ Papan Mranti 2/20 @ Rp.
0.050 Kg Paku 2,5 - 5 cm @ Rp.
Upah :
0.100 Oh Pekerja @ Rp.
0.200 Oh Tukang Kayu @ Rp.
0.020 Oh Kepala Tukang Kayu @ Rp.
0.005 Oh Mandor @ Rp.

2 1,00 M¹ Pasang Kalsiplank lebar 30 cm


Bahan :
1.100 M¹ Kalsiplank lebar 30 cm @ Rp.
0.050 Kg Paku 2,5 - 5 cm @ Rp.
Upah :
0.100 Oh Pekerja @ Rp.
0.200 Oh Tukang Kayu @ Rp.
0.020 Oh Kepala Tukang Kayu @ Rp.
0.005 Oh Mandor @ Rp.

3 1,00 M¹ Pasang Talang seng BJLS 30 lebar 90 cm


Bahan :
0.016 M3 Kayu meranti papan 2/20 @ Rp.
0.007 M3 Kayu meranti usuk 5/7 @ Rp.
1.000 M¹ Seng talang BJLS 30 lebar 90 cm @ Rp.
0.100 Kg Paku @ Rp.
Upah :
0.500 Oh Pekerja @ Rp.
0.800 Oh Tukang Kayu @ Rp.
0.080 Oh Kepala Tukang Kayu @ Rp.
0.025 Oh Mandor @ Rp.

IX SNI. 00-0000-2008 PEKERJAAN PENUTUP ATAP


1 1 M² Pasang atap genteng karangpilang/wisma
Bahan :
25.000 Bh Genteng karangpilang/wisma @ Rp.
Upah :
0.150 Oh Pekerja @ Rp.
0.075 Oh Tukang Kayu @ Rp.
0.008 Oh Kepala Tukang Kayu @ Rp.
0.008 Oh Mandor @ Rp.

2 1 M' Pasang bubungan genteng karangpilang/wisma


Bahan :
5.000 Bh Bubungan genteng karangpilang/wisma @ Rp.
6.400 Kg Semen ( PC ) @ Rp.
0.032 M3 Pasir Pasang @ Rp.
Upah :
0.400 Oh Pekerja @ Rp.
0.200 Oh Tukang Kayu @ Rp.
0.020 Oh Kepala Tukang Kayu @ Rp.
0.002 Oh Mandor @ Rp.

3 1 M² Pasang atap genteng glazur


Bahan :
18.000 Bh Genteng karangpilang/wisma @ Rp.
Upah :
0.150 Oh Pekerja @ Rp.
0.075 Oh Tukang Kayu @ Rp.
0.008 Oh Kepala Tukang Kayu @ Rp.
0.008 Oh Mandor @ Rp.

4 1 M' Pasang bubungan genteng glazur


Bahan :
4.000 Bh Bubungan genteng karangpilang/wisma @ Rp.
6.400 Kg Semen ( PC ) @ Rp.
0.032 M3 Pasir Pasang @ Rp.
Upah :
0.400 Oh Pekerja @ Rp.
0.200 Oh Tukang Kayu @ Rp.
0.020 Oh Kepala Tukang Kayu @ Rp.
0.002 Oh Mandor @ Rp.

X SNI. 2839-2008 PEKERJAAN LANGIT-LANGIT


1 1,00 M² Pasang Rangka Langit-langit (60x120) cm, Cross-T, Main-T
Bahan :
1.000 M¹ Cross-T 120 cm @ Rp.
2.000 M¹ Main-T @ Rp.
0.4400 M¹ Wall Angle 20 x20 mm @ Rp.
1.000 Bh Penggantung @ Rp.
1.000 Bh Angle Clip @ Rp.
1.050 bh Ramset @ Rp.
Upah :
0.200 Oh Pekerja @ Rp.
0.300 Oh Tukang Kayu @ Rp.
0.030 Oh Kepala Tukang Kayu @ Rp.
0.010 Oh Mandor @ Rp.
2 1,00 M² Langit-Langit Gypsum Tile ukuran 60 x 120 cm, tebal 9 mm
Bahan :
1.000 lbr Gypsum Tile 60 x 120 cm tebal 9 mm @ Rp.
Upah :
0.100 Oh Pekerja @ Rp.
0.050 Oh Tukang Kayu @ Rp.
0.005 Oh Kepala Tukang Kayu @ Rp.
0.005 Oh Mandor @ Rp.

1,00 M² Langit-Langit Gypsum ukuran ( 60 x 120 ) cm, tebal 9 mm +rangka Cross

rangka Cross-T, Main-T


3 1,00 M2 Langit-Langit Calsiboard uk 60x120 tebal 4,5 mm
Bahan :
0.242 Lbr Kalsiboard tebal 4,5 mm @ Rp.
Upah :
0.030 Oh Pekerja @ Rp.
0.070 Oh Tukang Kayu @ Rp.
0.007 Oh Kepala Tukang Kayu @ Rp.
0.004 Oh Mandor @ Rp.

Jadi 1,00 M² Langit-Langit Kalsiboard 60x120 cm tebal 4,5 mm +rangka Cross -T,

4 1,00 M² Pasang Rangka Langit-langit Hollow Galvanis 40x40+20x40 tebal 0,45 mm


Bahan :
0.7140 m1 Hollow galvanis 40x40 tebal 0,45 mm @ Rp.
1.6660 m1 Hollow galvanis 20x40 tebal 0,45 mm @ Rp.
0.5080 m1 Wall Angel @ Rp.
1.0000 Bh Threaded Rod/Kawat penggantung @ Rp.
6.0000 Bh Skrup @ Rp.
Upah :
0.150 Oh Pekerja @ Rp.
0.150 Oh Tukang Kayu @ Rp.
0.030 Oh Kepala Tukang Kayu @ Rp.
0.010 Oh Mandor @ Rp.
5 1,00 M2 Langit-Langit gypsumboard uk 120x240 tebal 9 mm
Bahan :
0.360 M2 Gypsumboard uk. 120x240 cm tebal 9 mm @ Rp.
0.840 M¹ Join tape @ Rp.
0.300 Kg Jointing coumpound @ Rp.
6.000 Bh Skrup @ Rp.
Upah :
0.030 Oh Pekerja @ Rp.
0.070 Oh Tukang Kayu @ Rp.
0.007 Oh Kepala Tukang Kayu @ Rp.
0.004 Oh Mandor @ Rp.

Jadi 1,00 M² Langit-Langit Gypsumboard tebal 9 mm + rangka Cross -T, Main -T


6 1,00 M' Pasang List plafond Gypsum profil
Bahan :
1.050 M' List Gypsum Profil @ Rp.
0.150 Kg Tepung gypsum @ Rp.
Upah :
0.060 Oh Pekerja @ Rp.
0.060 Oh Tukang Kayu @ Rp.
0.006 Oh Kepala Tukang Kayu @ Rp.
0.003 Oh Mandor @ Rp.

7 1,00 M' Pasang List plafond kayu 1 x 5 cm


Bahan :
1.050 M' List kayu 1 x 5 cm @ Rp.
0.150 Kg Tepung gypsum @ Rp.
Upah :
0.060 Oh Pekerja @ Rp.
0.060 Oh Tukang Kayu @ Rp.
0.006 Oh Kepala Tukang Kayu @ Rp.
0.003 Oh Mandor @ Rp.
XI SNI. 7395-2008 PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Memasang 1 M2 Lantai Keramik Polished ukuran 40 x 40 cm motif KW1
Bahan :
1.06 M2 Keramik Polished uk 40 x 40 cm motif KW1 @ Rp.
10.00 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.

2 Memasang 1 M2 Lantai Keramik ukuran 30 x 30 cm


Bahan :
1.06 M2 Keramik 30 x 30 cm @ Rp.
10.00 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.

3 Memasang 1 M2 Keramik Lantai 40x40 cm KW 1 unpolished


Bahan :
1.06 M2 Keramik Lantai 40x40 cm KW 1 unpolished @ Rp.
10.00 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.

4 Memasang 1 M2 Lantai keramik uk. 60 x 60 cm polos


Bahan :
1.06 M2 Lantai keramik uk. 60 x 60 cm polos @ Rp.
9.80 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.

5 Memasang 1 M2 Lantai Keramik uk. 60 x 60 cm motif


Bahan :
1.06 M2 Lantai keramik uk. 60 x 6 cm moitif @ Rp.
9.80 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.
6 Memasang 1 M2 Lantai KM/WC Keramik Lantai 20 x 20 cm KW1
Bahan :
1.06 M2 Keramik Lantai 20 x 20 cm KW1 @ Rp.
10.00 Kg Semen ( PC ) @ Rp.
0.045 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.700 Oh Pekerja @ Rp.
0.350 Oh Tukang Batu @ Rp.
0.035 Oh Kepala Tukang Batu @ Rp.
0.035 Oh Mandor @ Rp.

7 Memasang 1 M2 Keramik dinding 20 x 25 cm KW1


Bahan :
1.060 M2 Keramik dinding 20 x 25 cm KW1 @ Rp.
9.30 Kg Semen ( PC ) @ Rp.
0.018 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.900 Oh Pekerja @ Rp.
0.450 Oh Tukang Batu @ Rp.
0.045 Oh Kepala Tukang Batu @ Rp.
0.045 Oh Mandor @ Rp.

8 Memasang 1 M2 dinding keramik ukuran 25 x 40 cm


Bahan :
1.060 M2 Keramik 25 x 40 cm @ Rp.
9.30 Kg Semen ( PC ) @ Rp.
0.018 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.900 Oh Pekerja @ Rp.
0.450 Oh Tukang Batu @ Rp.
0.045 Oh Kepala Tukang Batu @ Rp.
0.045 Oh Mandor @ Rp.

9 Memasang 1 M2 dinding keramik ukuran 30 x 30 cm


Bahan :
1.060 M2 Keramik 30 x 30 cm @ Rp.
9.30 Kg Semen ( PC ) @ Rp.
0.018 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.900 Oh Pekerja @ Rp.
0.450 Oh Tukang Batu @ Rp.
0.045 Oh Kepala Tukang Batu @ Rp.
0.045 Oh Mandor @ Rp.

10 Memasang 1 M2 Keramik meja beton ukuran 20 x 20 cm


Bahan :
1.060 M2 Keramik 20 x 20 cm @ Rp.
9.30 Kg Semen ( PC ) @ Rp.
0.018 M3 Pasir Pasang @ Rp.
0.200 Kg Semen Warna @ Rp.
Upah :
0.900 Oh Pekerja @ Rp.
0.450 Oh Tukang Batu @ Rp.
0.045 Oh Kepala Tukang Batu @ Rp.
0.045 Oh Mandor @ Rp.

11 Memasang 1 M1 Border Keramik ukuran 7,5 x 25 cm


Bahan :
4.000 Bh Border Keramik 7,5 x 25 cm @ Rp.
1.14 Kg Semen ( PC ) @ Rp.
0.003 M3 Pasir Pasang @ Rp.
0.025 Kg Semen Warna @ Rp.
Upah :
0.090 Oh Pekerja @ Rp.
0.090 Oh Tukang Batu @ Rp.
0.009 Oh Kepala Tukang Batu @ Rp.
0.005 Oh Mandor @ Rp.

12 Memasang 1 M1 Hospital plint Keramik ukuran 5 x 20 cm


Bahan :
5.000 Bh Hospital plint keramik 5 x 20 cm @ Rp.
1.14 Kg Semen ( PC ) @ Rp.
0.003 M3 Pasir Pasang @ Rp.
0.025 Kg Semen Warna @ Rp.
Upah :
0.090 Oh Pekerja @ Rp.
0.090 Oh Tukang Batu @ Rp.
0.009 Oh Kepala Tukang Batu @ Rp.
0.005 Oh Mandor @ Rp.

13 Memasang 1 M1 Step Nozing Keramik ukuran 10 x 40 cm


Bahan :
1.100 M1 Plin Keramik 10 x 40 cm @ Rp.
1.14 Kg Semen ( PC ) @ Rp.
0.003 M3 Pasir Pasang @ Rp.
0.025 Kg Semen Warna @ Rp.
Upah :
0.090 Oh Pekerja @ Rp.
0.090 Oh Tukang Batu @ Rp.
0.009 Oh Kepala Tukang Batu @ Rp.
0.005 Oh Mandor @ Rp.
XIII SNI. 00-0000-2008 PEKERJAAN SANITER
1 Memasang 1 Buah Closet Duduk Jet Flush +asessories NM02CA10K Neo Modern
Bahan :
1.000 Bh Closet Duduk NM02CA10K Neo Modern setara @ Rp.
6.000 Kg Semen (Pc) @ Rp.
0.010 M3 Pasir Pasang @ Rp.
Upah :
1.000 Oh Pekerja @ Rp.
1.500 Oh Tukang Batu @ Rp.
0.150 Oh Kepala Tukang Batu @ Rp.
0.160 Oh Mandor @ Rp.

2 Memasang 1 Buah Wastafel studio 45 wall hung komplit asessories


Bahan :
1.000 Bh Wastafel studio 45 wall hung komplit asessorie @ Rp.
0.120 % Perlengkapan ( 12% harga wastafel ) @ Rp.
Upah :
1.200 Oh Pekerja @ Rp.
1.450 Oh Tukang Batu @ Rp.
0.150 Oh Kepala Tukang Batu @ Rp.
0.100 Oh Mandor @ Rp.

3 Memasang 1 Buah Wastafel studio 50 wall hung komplit asessories


Bahan :
1.000 Bh Wastafel studio 50 wall hung komplit asessorie @ Rp.
0.120 % Perlengkapan ( 12% harga wastafel ) @ Rp.
Upah :
1.200 Oh Pekerja @ Rp.
1.450 Oh Tukang Batu @ Rp.
0.150 Oh Kepala Tukang Batu @ Rp.
0.100 Oh Mandor @ Rp.
4 Memasang 1 Buah Urinoir gantung
Bahan :
1.000 Bh Urinoir gantung @ Rp.
0.060 % Perlengkapan (6% dari harga urinoir) @ Rp.
Upah :
1.000 Oh Pekerja @ Rp.
1.000 Oh Tukang Batu @ Rp.
0.100 Oh Kepala Tukang Batu @ Rp.
0.100 Oh Mandor @ Rp.

5 Memasang 1 Buah Penyekat Urinoir


Bahan :
1.000 Bh Penyekat Urinoir @ Rp.
0.060 % Perlengkapan (6% dari harga urinoir) @ Rp.
6.000 Kg Semen (Pc) @ Rp.
0.010 M3 Pasir Pasang @ Rp.
Upah :
1.000 Oh Pekerja @ Rp.
1.000 Oh Tukang Batu @ Rp.
0.100 Oh Kepala Tukang Batu @ Rp.
0.100 Oh Mandor @ Rp.

6 Memasang 1 Buah Bak cuci/Zink


Bahan :
1.000 Bh Bak cuci/Zink @ Rp.
Upah :
1.200 Oh Pekerja @ Rp.
1.450 Oh Tukang Batu @ Rp.
0.150 Oh Kepala Tukang Batu @ Rp.
0.100 Oh Mandor @ Rp.
7 Memasang 1 Buah Kran Tembok 1/2" tipe Y 20 RN ex. San Ei setara
Bahan :
1.000 Bh Kran Tembok 1/2" tipe Y 20 RN ex. San Ei seta @ Rp.
0.025 Bh Seal Tape @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

8 Memasang 1 Buah Kran Air Leher Angsa Ø 1/2"


Bahan :
1.000 Bh Kran Air Leher Angsa Ø 1/2" @ Rp.
0.025 Bh Seal Tape @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

9 Memasang 1 Buah Kran Wastafel handle panjang tipe EI Y50JRNL ex. San Ei setara
Bahan :
1.000 Bh Kran Wastafel handle panjang tipe EI Y50JRNL @ Rp.
0.025 Bh Seal Tape @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

10 Memasang 1 Buah Jet Shower PSN 75 PI (selang+kepala komplit) ex. San Ei


Bahan :
1.000 Bh Jet Shower PSN 75 PI (selang+kepala komplit) @ Rp.
0.025 Bh Seal Tape @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

11 Memasang 1 Buah Floor Drain / Avour lantai Stainless Stell tipe FLS 3" ex. Onda setara
Bahan :
1.000 Bh Floor Drain tipe FLS 3" ex. Onda setara @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

12 Memasang 1 Buah Tempat sabun keramik ex. Trisensa setara


Bahan :
1.000 Bh Tempat sabun keramik @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

13 Memasang 1 Buah Avour bak mandi


Bahan :
1.000 Bh Avour bak mandi @ Rp.
Upah :
0.100 Oh Tukang Batu @ Rp.
0.010 Oh Kepala Tukang Batu @ Rp.

14 Memasang 1 Buah Grab Rails-Toilet assisted rails khusus km/wc pasien


Bahan :
1.000 Bh Chrome-Plated Grab Rails-Toilet assisted rails @ Rp.
4.000 ls Dynabolt @ Rp.
Upah :
0.400 Oh Tukang Batu @ Rp.
0.040 Oh Kepala Tukang Batu @ Rp.

XIV SNI. 00-0000-2008 PEKERJAAN PENGECATAN


1 1,00 M2 Pengecatan Dinding dan Plafond baru 2 lapis ( dengan cat tembok menggunakan roll )
Bahan :
0.100 Kg Plamir tembok @ Rp.
0.360 Kg Cat tembok interior @ Rp.
0.500 Lbr Kertas Gosok @ Rp.
Upah :
0.020 Oh Pekerja @ Rp.
0.063 Oh Tukang Cat @ Rp.
0.006 Oh Kepala Tukang Cat @ Rp.
0.003 Oh Mandor @ Rp.

2 1,00 M2 Pengecatan Dinding bag. luar (exterior) dengan cat Wheathershield menggunakan roll
Bahan :
0.100 Kg Plamir tembok @ Rp.
0.360 Kg Cat tembok Dulux Wheathershield @ Rp.
0.500 Lbr Kertas gosok @ Rp.
Upah :
0.020 Oh Pekerja @ Rp.
0.063 Oh Tukang Cat @ Rp.
0.006 Oh Kepala Tukang Cat @ Rp.
0.003 Oh Mandor @ Rp.

3 1,00 M2 Pekerjaan Cat Kayu Baru (1 lapis plamir,1 lapis cat dasar,2 lapis cat penutup )
Bahan :
0.200 Kg Meni kayu @ Rp.
0.150 Kg Plamir kayu @ Rp.
0.170 Kg Cat Dasar @ Rp.
0.260 Kg Cat penutup 2 lapis @ Rp.
Upah :
0.070 Oh Pekerja @ Rp.
0.105 Oh Tukang Cat @ Rp.
0.0060 Oh Kepala Tukang Cat @ Rp.
0.0025 Oh Mandor @ Rp.

4 1,00 M2 Pekerjaan Melamin


Bahan :
0.200 Kg Wood filler @ Rp.
0.500 Ltr Pewarna @ Rp.
1.000 Lbr Kertas Gosok no. 150 @ Rp.
1.000 Lbr Kertas Gosok no. 280 @ Rp.
0.500 Kg Shanding @ Rp.
0.200 Kg Clear Doof @ Rp.
0.837 Bh Thinner A @ Rp.

Upah :
0.075 Oh Pekerja @ Rp.
0.090 Oh Tukang @ Rp.
0.009 Oh Kepala Tukang Cat @ Rp.
0.025 Oh Mandor @ Rp.
Sewa peralatan :
1.000 Set Sewa alat bantu 1 Set ( 3 @ Alat ) @ Rp.
0.625 Jam Sewa kompresor @ Rp.

5 1,00 M2 Pekerjaan Waterproofing Coating (2 lapis )


Bahan :
1.000 Kg Waterproofing coating ex.Sika, Fosroc, Bitadur @ Rp.
0.020 Bh Kuas @ Rp.
Upah :
0.050 Oh Pekerja @ Rp.
0.075 Oh Tukang @ Rp.
0.008 Oh Kepala Tukang Cat @ Rp.
0.003 Oh Mandor @ Rp.

6 1,00 m2 Pekerjaan Floor Hardener


Bahan :
4.000 Kg Floor hardener ex. Sia, Fosroc @ Rp.
1.000 set Alat bantu @ Rp.
Upah :
0.120 Oh Pekerja @ Rp.
0.120 Oh Tukang @ Rp.
0.012 Oh Kepala Tukang Cat @ Rp.
0.006 Oh Mandor @ Rp.

7 1,00 M2 Pekerjaan Coating batu alam ( 2 lapis )


Bahan :
0.250 Ltr Coating @ Rp.
0.020 Bh Kuas @ Rp.
Upah :
0.020 Oh Pekerja @ Rp.
0.200 Oh Tukang @ Rp.
0.0200 Oh Kepala Tukang Cat @ Rp.
0.0100 Oh Mandor @ Rp.

8 1,00 M2 Pekerjaan Water Profing/Membrane bakar


Bahan :
1.100 M² Membrane tebal 3 mm @ Rp.
0.500 Ltr Premer bitumen @ Rp.
Upah :
0.100 Oh Pekerja @ Rp.
0.150 Oh Tukang @ Rp.
0.015 Oh Kepala Tukang Cat @ Rp.
0.005 Oh Mandor @ Rp.
9 1,00 M2 Pengecatan permukaan baja secara manual sistem 1 lapis cat dengan tebal 200 um.
Bahan :
0.300 Kg Cat @ Rp.
0.010 Bh Kuas @ Rp.
Upah :
0.006 Oh Pekerja @ Rp.
0.060 Oh Tukang Cat @ Rp.
0.0120 Oh Kepala Tukang Cat @ Rp.
0.0060 Oh Mandor @ Rp.

10 1,00 M2 Pengecatan permukaan baja dengan meni besi


Bahan :
0.100 Kg Meni besi @ Rp.
0.010 Bh Kuas @ Rp.
Upah :
0.020 Oh Pekerja @ Rp.
0.200 Oh Tukang Cat @ Rp.
0.0200 Oh Kepala Tukang Cat @ Rp.
0.0100 Oh Mandor @ Rp.
3,058,281.03 = Rp. 10,436.38
2,918,443.50 = Rp. 17,510.66
10,930.50 = Rp. 218.61

70,000.00 = Rp. 7,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 475.00
Rp. 28,165.66 + Rp. 16,325.00
Jumlah Rp. 44,490.66
Overhead +profit 5% Rp. 2,224.53
Jumlah harga Rp. 46,715.19

70,000.00 = Rp. 7,000.00


95,000.00 = Rp. 950.00
+ Rp. 7,950.00
Jumlah Rp. 7,950.00
Overhead +profit 5% Rp. 397.50
Jumlah harga Rp. 8,347.50

nggi 2 meter

24,290.00 = Rp. 30,362.50


3,058,281.03 = Rp. 76,457.03
1,074.83 = Rp. 2,687.08
29,987.65 = Rp. 29,987.65
120,235.50 = Rp. 601.18
97,281.45 = Rp. 875.53
10,930.50 = Rp. 655.83

70,000.00 = Rp. 14,000.00


80,000.00 = Rp. 32,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 1,900.00
Rp. 141,626.80 + Rp. 49,600.00
Jumlah Bahan dan Upah Rp. 191,226.80
Overhead + Profit 5% Rp. 9,561.34
Jumlah total Rp. 200,788.14

10,410.00 = Rp. 10,410.00

10,000.00 = Rp. = Rp. 10,000.00


Rp. 10,410.00 + Rp. 10,000.00
Jumlah Rp. 20,410.00
Overhead +profit 5% Rp. 1,020.50
Jumlah harga Rp. 21,430.50

24,290.00 = Rp. 26,719.00

70,000.00 = Rp. 3,500.00


80,000.00 = Rp. 1,000.00
85,000.00 = Rp. 170.00
95,000.00 = Rp. 237.50
Rp. 26,719.00 + Rp. 4,907.50
Jumlah Rp. 31,626.50
Overhead +profit 5% Rp. 1,581.33
Jumlah harga Rp. 33,207.83

70,000.00 = Rp. 52,500.00


95,000.00 = Rp. 2,375.00
Jumlah Rp. 54,875.00
Overhead +profit 5% Rp. 2,743.75
Jumlah harga Rp. 57,618.75

70,000.00 = Rp. 15,820.00


95,000.00 = Rp. 665.00

- = Rp. -
- = Rp. -
Jumlah Rp. 16,485.00
Overhead +profit 5% Rp. 824.25
Jumlah harga Rp. 17,309.25

70,000.00 = Rp. 84,000.00


95,000.00 = Rp. 5,700.00

85,000.00 102,000.00

102,000.00 + Rp. 89,700.00


Jumlah Rp. 191,700.00
Jadi 1m Pembuatan Lubang Strous Pile Ø30 cm + Rp. 63,900.00
Overhead +profit 5% Rp. 3,195.00
Jumlah harga Rp. 67,095.00

70,000.00 = Rp. 100,800.00


95,000.00 = Rp. 6,840.00

85,000.00 102,000.00

102,000.00 + Rp. 107,640.00


Jumlah Rp. 209,640.00
Jadi 1m Pembuatan Lubang Strous Pile Ø40 cm + Rp. 69,880.00
Overhead +profit 5% Rp. 3,494.00
Jumlah harga Rp. 73,374.00
82,488.84 = Rp. 98,986.61

70,000.00 = Rp. 21,000.00


95,000.00 = Rp. 950.00
Rp. 98,986.61 + Rp. 21,950.00
Jumlah Rp. 120,936.61
Overhead +profit 5% Rp. 6,046.83
Jumlah harga Rp. 126,983.44

65,583.00 = Rp. 78,699.60

70,000.00 = Rp. 17,500.00


95,000.00 = Rp. 2,375.00
Rp. 78,699.60 + Rp. 19,875.00
Jumlah Rp. 98,574.60
Overhead +profit 5% Rp. 4,928.73
Jumlah harga Rp. 103,503.33

38,170.00 = Rp. 45,804.00

70,000.00 = Rp. 17,500.00


95,000.00 = Rp. 2,375.00
Rp. 45,804.00 + Rp. 19,875.00
Jumlah Rp. 65,679.00
Overhead +profit 5% Rp. 3,283.95
Jumlah harga Rp. 68,962.95

70,000.00 = Rp. 17,500.00


95,000.00 = Rp. 2,375.00
Rp. 19,875.00
Jumlah Rp. 19,875.00
Overhead +profit 5% Rp. 993.75
Jumlah harga Rp. 20,868.75

70,000.00 = Rp. 36,120.00


95,000.00 = Rp. 4,750.00
Rp. 40,870.00
Jumlah Rp. 40,870.00
Overhead +profit 5% Rp. 2,043.50
Jumlah harga Rp. 42,913.50

145,740.00 = Rp. 174,888.00


82,488.84 = Rp. 35,635.18

70,000.00 = Rp. 54,600.00


80,000.00 = Rp. 31,200.00
85,000.00 = Rp. 3,315.00
95,000.00 = Rp. 3,705.00
Rp. 210,523.18 + Rp. 92,820.00
Jumlah Rp. 303,343.18
Overhead +profit 5% Rp. 15,167.16
Jumlah harga Rp. 318,510.34

145,740.00 = Rp. 174,888.00


1,074.83 = Rp. 146,177.22
99,831.90 = Rp. 54,308.55
200.00 = Rp. 43,000.00

70,000.00 = Rp. 105,000.00


80,000.00 = Rp. 60,000.00
85,000.00 = Rp. 6,375.00
95,000.00 = Rp. 7,125.00
Rp. 418,373.77 + Rp. 178,500.00
Jumlah Rp. 596,873.77
Overhead +profit 5% Rp. 29,843.69
Jumlah harga Rp. 626,717.46

175,000.00 = Rp. 175,000.00

35,000.00 = Rp. 35,000.00


25,000.00 = Rp. 25,000.00
Rp. 175,000.00 + Rp. 60,000.00
Jumlah Rp. 235,000.00
Overhead +profit 5% Rp. 11,750.00
Jumlah harga Rp. 246,750.00
Injeksi/Hidrolis

65,000.00 = Rp. 65,000.00

3,500.00 = Rp. 3,500.00


35,000.00 = Rp. 35,000.00

95,000.00 = Rp. 9,500.00


Rp. 103,500.00 + Rp. 9,500.00
Jumlah Rp. 113,000.00
Overhead +profit 5% Rp. 5,650.00
Jumlah harga Rp. 118,650.00

w/c = 0,66

1,074.83 = Rp. 350,395.40


120,235.50 = Rp. 65,270.70
97,281.45 = Rp. 74,150.08
347.00 = Rp. 74,605.00

70,000.00 = Rp. 115,500.00


80,000.00 = Rp. 22,000.00
85,000.00 = Rp. 2,380.00
95,000.00 = Rp. 7,885.00
Rp. 564,421.18 + Rp. 147,765.00
Jumlah Rp. 712,186.18
Overhead +profit 5% Rp. 35,609.31
Jumlah harga Rp. 747,795.49
w/c = 0,58

1,074.83 = Rp. 398,762.86


120,235.50 = Rp. 59,945.99
97,281.45 = Rp. 75,447.17
347.00 = Rp. 74,605.00

70,000.00 = Rp. 115,500.00


80,000.00 = Rp. 22,000.00
85,000.00 = Rp. 2,380.00
95,000.00 = Rp. 7,885.00
Rp. 608,761.01 + Rp. 147,765.00
Jumlah Rp. 756,526.01
Overhead +profit 5% Rp. 37,826.30
Jumlah harga Rp. 794,352.31
w/c = 0,52

1,074.83 = Rp. 443,905.82


120,235.50 = Rp. 58,485.98
97,281.45 = Rp. 73,573.60
347.00 = Rp. 74,605.00

70,000.00 = Rp. 115,500.00


80,000.00 = Rp. 22,000.00
85,000.00 = Rp. 2,380.00
95,000.00 = Rp. 7,885.00
Rp. 650,570.41 + Rp. 147,765.00
Jumlah Rp. 798,335.41
Overhead +profit 5% Rp. 39,916.77
Jumlah harga Rp. 838,252.18
w/c = 0,48

1,074.83 = Rp. 481,524.96


120,235.50 = Rp. 57,283.63
97,281.45 = Rp. 72,060.33
347.00 = Rp. 74,605.00

70,000.00 = Rp. 147,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 9,975.00
Rp. 685,473.92 + Rp. 187,950.00
Jumlah Rp. 873,423.92
Overhead +profit 5% Rp. 43,671.20
Jumlah harga Rp. 917,095.12
a (K100), slump (3-6), w/c = 0,87

1,074.83 = Rp. 247,211.48


120,235.50 = Rp. 76,693.07
97,281.45 = Rp. 74,005.96
347.00 = Rp. 69,400.00

70,000.00 = Rp. 84,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 5,700.00
Rp. 467,310.51 + Rp. 107,400.00
Jumlah Rp. 574,710.51
Overhead +profit 5% Rp. 28,735.53
Jumlah harga Rp. 603,446.04

6,662.40 = Rp. 69,955.20


10,930.50 = Rp. 1,639.58

70,000.00 = Rp. 4,900.00


80,000.00 = Rp. 5,600.00
85,000.00 = Rp. 595.00
95,000.00 = Rp. 380.00
Rp. 71,594.78 + Rp. 11,475.00
Jumlah Rp. 83,069.78
adi, Pembesian 1 Kg dengan besi polos Rp. 8,306.98
Overhead +profit 5% Rp. 415.35
Jumlah harga Rp. 8,722.33

7,634.00 = Rp. 80,157.00


10,930.50 = Rp. 1,639.58

70,000.00 = Rp. 4,900.00


80,000.00 = Rp. 5,600.00
85,000.00 = Rp. 595.00
95,000.00 = Rp. 380.00
Rp. 81,796.58 + Rp. 11,475.00
Jumlah Rp. 93,271.58
adi, Pembesian 1 Kg dengan besi ulir : Rp. 9,327.16
Overhead +profit 5% Rp. 466.36
Jumlah harga Rp. 9,793.52
3,058,281.03 = Rp. 122,331.24
10,930.50 = Rp. 3,279.15
3,789.24 = Rp. 378.92

70,000.00 = Rp. 36,400.00


80,000.00 = Rp. 20,800.00
85,000.00 = Rp. 2,210.00
95,000.00 = Rp. 2,470.00
Rp. 125,989.32 + Rp. 61,880.00
Jumlah Rp. 187,869.32
Pemakaian begesting 2x pakai Rp. 93,934.66
Overhead +profit 5% Rp. 4,696.73
Jumlah harga Rp. 98,631.39

3,058,281.03 = Rp. 137,622.65


10,930.50 = Rp. 3,279.15
3,789.24 = Rp. 378.92

70,000.00 = Rp. 36,400.00


80,000.00 = Rp. 20,800.00
85,000.00 = Rp. 2,210.00
95,000.00 = Rp. 2,470.00
Rp. 141,280.72 + Rp. 61,880.00
Jumlah Rp. 203,160.72
Pemakaian begesting 2x pakai Rp. 101,580.36
Overhead +profit 5% Rp. 5,079.02
Jumlah harga Rp. 106,659.38

3,058,281.03 = Rp. 122,331.24


10,930.50 = Rp. 4,372.20
3,789.24 = Rp. 757.85
3,058,281.03 = Rp. 45,874.22
75,347.58 = Rp. 26,371.65
24,290.00 = Rp. 48,580.00

70,000.00 = Rp. 46,200.00


80,000.00 = Rp. 26,400.00
85,000.00 = Rp. 2,805.00
95,000.00 = Rp. 3,135.00
Rp. 248,287.16 + Rp. 78,540.00
Jumlah Rp. 326,827.16
Pemakaian begesting 2x pakai Rp. 163,413.58
Overhead +profit 5% Rp. 8,170.68
Jumlah harga Rp. 171,584.26

3,058,281.03 = Rp. 122,331.24


10,930.50 = Rp. 4,372.20
3,789.24 = Rp. 757.85
3,058,281.03 = Rp. 55,049.06
75,347.58 = Rp. 26,371.65
24,290.00 = Rp. 48,580.00

70,000.00 = Rp. 46,200.00


80,000.00 = Rp. 26,400.00
85,000.00 = Rp. 2,805.00
95,000.00 = Rp. 3,135.00
Rp. 257,462.00 + Rp. 78,540.00
Jumlah Rp. 336,002.00
Pemakaian begesting 2x pakai Rp. 168,001.00
Overhead +profit 5% Rp. 8,400.05
Jumlah harga Rp. 176,401.05

3,058,281.03 = Rp. 122,331.24


10,930.50 = Rp. 4,372.20
3,789.24 = Rp. 757.85
3,058,281.03 = Rp. 45,874.22
75,347.58 = Rp. 26,371.65
24,290.00 = Rp. 145,740.00

70,000.00 = Rp. 46,200.00


80,000.00 = Rp. 26,400.00
85,000.00 = Rp. 2,805.00
95,000.00 = Rp. 3,135.00
Rp. 345,447.16 + Rp. 78,540.00
Jumlah Rp. 423,987.16
Pemakaian begesting 2x pakai Rp. 211,993.58
Overhead +profit 5% Rp. 10,599.68
Jumlah harga Rp. 222,593.26

3,058,281.03 = Rp. 91,748.43


10,930.50 = Rp. 4,372.20
3,789.24 = Rp. 757.85
3,058,281.03 = Rp. 61,165.62
75,347.58 = Rp. 26,371.65
24,290.00 = Rp. 145,740.00
24,290.00 = Rp. 97,160.00

70,000.00 = Rp. 46,200.00


80,000.00 = Rp. 26,400.00
85,000.00 = Rp. 2,805.00
95,000.00 = Rp. 3,135.00
Rp. 427,315.75 + Rp. 78,540.00
Jumlah Rp. 505,855.75
Pemakaian begesting 2x pakai Rp. 252,927.88
Overhead +profit 5% Rp. 12,646.39
Jumlah harga Rp. 265,574.27

ok
798,335.41 = Rp. 798,335.41 arah X
9,327.16 = Rp. 1,450,725.35 arah Y
93,934.66 = Rp. 250,492.42 torsi
Jumlah Rp. 2,499,553.18
dibulatkan Rp. 2,499,500.00 bekisting
Overhead +profit 5% Rp. 124,975.00
Jumlah harga Rp. 2,624,475.00

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 2,480,910.84 arah X
93,934.66 = Rp. 93,934.66 arah Y
Jumlah Rp. 3,373,180.90 torsi
dibulatkan Rp. 3,373,100.00 bekisting
Overhead +profit 5% Rp. 168,655.00
Jumlah harga Rp. 3,541,755.00
798,335.41 = Rp. 798,335.41 ok
9,327.16 = Rp. 2,022,366.11 arah X
93,934.66 = Rp. 1,001,969.68 arah Y
Jumlah Rp. 3,822,671.19 torsi
dibulatkan Rp. 3,822,600.00 bekisting
Overhead +profit 5% Rp. 191,130.00
Jumlah harga Rp. 4,013,730.00

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,945,774.60 arah X
93,934.66 = Rp. 1,330,740.98 arah Y
Jumlah Rp. 4,074,850.99 torsi
dibulatkan Rp. 4,074,800.00 bekisting
Overhead +profit 5% Rp. 203,740.00
Jumlah harga Rp. 4,278,540.00
ok
798,335.41 = Rp. 798,335.41 arah X
9,327.16 = Rp. 2,320,877.16 arah Y
93,934.66 = Rp. 704,509.93 torsi
Jumlah Rp. 3,823,722.49 bekisting
dibulatkan Rp. 3,823,700.00
Overhead +profit 5% Rp. 191,185.00
Jumlah harga Rp. 4,014,885.00
ok
798,335.41 = Rp. 798,335.41 arah X
9,327.16 = Rp. 2,472,177.49 arah Y
93,934.66 = Rp. 1,033,281.23 torsi
Jumlah Rp. 4,303,794.13 bekisting
dibulatkan Rp. 4,303,700.00
Overhead +profit 5% Rp. 215,185.00
Jumlah harga Rp. 4,518,885.00
ok
798,335.41 = Rp. 798,335.41 arah X
9,327.16 = Rp. 2,248,570.40 arah Y
93,934.66 = Rp. 626,544.17 torsi
Jumlah Rp. 3,673,449.97 bekisting
dibulatkan Rp. 3,673,400.00
Overhead +profit 5% Rp. 183,670.00
Jumlah harga Rp. 3,857,070.00
798,335.41 = Rp. 798,335.41
8,306.98 = Rp. 1,293,172.11
Jumlah Rp. 2,091,507.51
Overhead +profit 5% Rp. 104,575.38
Jumlah harga Rp. 2,196,082.89

798,335.41 = Rp. 798,335.41


8,306.98 = Rp. 1,211,738.81
Jumlah Rp. 2,010,074.21
Overhead +profit 5% Rp. 100,503.71
Jumlah harga Rp. 2,110,577.92
tul pokok
747,795.49 = Rp. 747,795.49 ok sengkang
8,306.98 = Rp. 2,512,445.34
101,580.36 = Rp. 3,047,410.81 bekisting
Jumlah Rp. 6,307,651.64
Overhead +profit 5% Rp. 315,382.58
Jumlah harga Rp. 6,623,034.22

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 776,019.50 tul pokok
211,993.58 = Rp. 529,983.95
Jumlah Rp. 2,104,338.86
Overhead +profit 5% Rp. 105,216.94
Jumlah harga Rp. 2,209,555.80

798,335.41 = Rp. 798,335.41 tul pokok


9,327.16 = Rp. 970,024.38
265,574.27 = Rp. 637,378.25
Jumlah Rp. 2,405,738.03
Overhead +profit 5% Rp. 120,286.90
Jumlah harga Rp. 2,526,024.94

798,335.41 = Rp. 798,335.41 ok


8,306.98 = Rp. 1,639,243.56 tul pokok
211,993.58 = Rp. 1,765,906.51
Jumlah Rp. 4,203,485.48
Overhead +profit 5% Rp. 210,174.27
Jumlah harga Rp. 4,413,659.75
798,335.41 = Rp. 798,335.41 ok
8,306.98 = Rp. 1,366,774.70 tul pokok
211,993.58 = Rp. 1,765,906.51
Jumlah Rp. 3,931,016.61
Overhead +profit 5% Rp. 196,550.83
Jumlah harga Rp. 4,127,567.45

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,724,487.79
8,306.98 = Rp. 902,071.30 tul pokok
211,993.58 = Rp. 1,413,290.53
Jumlah Rp. 4,838,185.02 anak tang
Overhead +profit 5% Rp. 241,909.25
Jumlah harga Rp. 5,080,094.27

798,335.41 = Rp. 798,335.41 ok


8,306.98 = Rp. 1,967,092.27 tul pokok
211,993.58 = Rp. 1,765,906.51
Jumlah Rp. 4,531,334.19
Overhead +profit 5% Rp. 226,566.71
Jumlah harga Rp. 4,757,900.90

798,335.41 = Rp. 798,335.41 ok


8,306.98 = Rp. 1,366,774.70 tul pokok
211,993.58 = Rp. 2,119,935.79
Jumlah Rp. 4,285,045.89
Overhead +profit 5% Rp. 214,252.29
Jumlah harga Rp. 4,499,298.19 ok
tul pokok
798,335.41 = Rp. 798,335.41
8,306.98 = Rp. 1,301,703.37
211,993.58 = Rp. 2,119,935.79
Jumlah Rp. 4,219,974.57
Overhead +profit 5% Rp. 210,998.73
Jumlah harga Rp.

798,335.41 = Rp. 798,335.41


8,306.98 = Rp. 1,154,669.87 1
252,927.88 = Rp. 6,323,196.91
Jumlah Rp. 8,276,202.18
Overhead +profit 5% Rp. 413,810.11
Jumlah harga Rp. 8,690,012.29

798,335.41 = Rp. 798,335.41


8,306.98 = Rp. 1,137,723.64
211,993.58 = Rp. 2,649,919.74
Jumlah Rp. 4,585,978.78
Overhead +profit 5% Rp. 229,298.94
Jumlah harga Rp. 4,815,277.72

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 1,044,361.83
211,993.58 = Rp. 175,954.67
Jumlah Rp. 2,018,651.90
Overhead +profit 5% Rp. 100,932.60
Jumlah harga Rp. 2,119,584.50

2,470.00 = Rp. 2,470.00


9,327.16 = Rp. 1,493,837.55
252,927.88 = Rp. 2,529,278.76
Jumlah Rp. 4,025,586.31
Overhead +profit 5% Rp. 201,279.32
Jumlah harga Rp. 4,226,865.62

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 1,493,837.55
211,993.58 = Rp. 1,059,967.89
Jumlah Rp. 3,352,140.84
Overhead +profit 5% Rp. 167,607.04
Jumlah harga Rp. 3,519,747.89

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,555,070.33 tul pokok
8,306.98 = Rp. 316,066.65 sengkang
163,413.58 = Rp. 1,634,135.79
Jumlah Rp. 4,303,608.18 bekisting
Overhead +profit 5% Rp. 215,180.41
Jumlah harga Rp. 4,518,788.59

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,036,713.56 tul pokok
8,306.98 = Rp. 352,371.60 sengkang
163,413.58 = Rp. 1,634,135.79
Jumlah Rp. 3,821,556.35 bekisting
Overhead +profit 5% Rp. 191,077.82
Jumlah harga Rp. 4,012,634.17

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 1,308,289.29 tul pokok
8,306.98 = Rp. 683,387.35 sengkang
163,413.58 = Rp. 1,997,277.07
Jumlah Rp. 4,787,289.12 bekisting
Overhead +profit 5% Rp. 239,364.46
Jumlah harga Rp. 5,026,653.58

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 1,569,947.15 tul pokok
8,306.98 = Rp. 751,726.08 sengkang
163,413.58 = Rp. 2,396,732.49
Jumlah Rp. 5,516,741.13 bekisting
Overhead +profit 5% Rp. 275,837.06
Jumlah harga Rp. 5,792,578.19

798,335.41 = Rp. 798,335.41 ok tul pokok


9,327.16 = Rp. 1,569,947.15 sengkang
8,306.98 = Rp. 501,150.72
163,413.58 = Rp. 2,396,732.49 bekisting
Jumlah Rp. 5,266,165.77
Overhead +profit 5% Rp. 263,308.29
Jumlah harga Rp. 5,529,474.06

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 620,815.60 tul pokok
8,306.98 = Rp. 524,841.48 sengkang
163,413.58 = Rp. 2,178,847.72
Jumlah Rp. 4,122,840.21 bekisting
Overhead +profit 5% Rp. 206,142.01
Jumlah harga Rp. 4,328,982.22
ok
798,335.41 = Rp. 798,335.41
9,327.16 = Rp. 1,843,046.32 tul pokok
8,306.98 = Rp. 440,405.18 sengkang
163,413.58 = Rp. 2,173,400.60
Jumlah Rp. 5,255,187.51 bekisting
Overhead +profit 5% Rp. 262,759.38
Jumlah harga Rp. 5,517,946.88

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 883,095.27 tul pokok
8,306.98 = Rp. 616,986.91 sengkang
163,413.58 = Rp. 1,307,308.63 torsi
Jumlah Rp. 3,605,726.22 bekisting
Overhead +profit 5% Rp. 180,286.31
Jumlah harga Rp. 3,786,012.53

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,471,825.45 tul pokok
8,306.98 = Rp. 569,489.46 sengkang
163,413.58 = Rp. 1,634,135.79
Jumlah Rp. 4,473,786.10 bekisting
Overhead +profit 5% Rp. 223,689.31
Jumlah harga Rp. 4,697,475.41

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 1,177,460.36 tul pokok
8,306.98 = Rp. 501,150.72 sengkang
163,413.58 = Rp. 1,307,308.63
Jumlah Rp. 3,784,255.12 bekisting
Overhead +profit 5% Rp. 189,212.76
Jumlah harga Rp. 3,973,467.88

798,335.41 = Rp. 798,335.41 ok tul pokok


9,327.16 = Rp. 1,177,460.36 sengkang
8,306.98 = Rp. 501,150.72
163,413.58 = Rp. 1,307,308.63 bekisting
Jumlah Rp. 3,784,255.12
Overhead +profit 5% Rp. 189,212.76
Jumlah harga Rp. 3,973,467.88
798,335.41 = Rp. 798,335.41 ok tul pokok
9,327.16 = Rp. 1,381,849.47 sengkang
8,306.98 = Rp. 102,508.10 torsi
163,413.58 = Rp. 1,307,308.63 bekisting
Jumlah Rp. 3,590,001.61
Overhead +profit 5% Rp. 179,500.08
Jumlah harga Rp. 3,769,501.69

798,335.41 = Rp. 798,335.41 ok


9,327.16 = Rp. 981,216.97 tul pokok
8,306.98 = Rp. 592,269.04 sengkang
163,413.58 = Rp. 1,307,308.63
Jumlah Rp. 3,679,130.04 bekisting
Overhead +profit 5% Rp. 183,956.50
Jumlah harga Rp. 3,863,086.54

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 841,043.12 tul pokok
8,306.98 = Rp. 468,608.47 sengkang
163,413.58 = Rp. 1,307,308.63
Jumlah Rp. 3,415,295.62 bekisting
Overhead +profit 5% Rp. 170,764.78
Jumlah harga Rp. 3,586,060.40

798,335.41 = Rp. 798,335.41 ok tul pokok


9,327.16 = Rp. 1,177,460.36 sengkang
8,306.98 = Rp. 482,927.06
163,413.58 = Rp. 1,307,308.63 bekisting
Jumlah Rp. 3,766,031.46
Overhead +profit 5% Rp. 188,301.57
Jumlah harga Rp. 3,954,333.03

798,335.41 = Rp. 798,335.41


8,306.98 = Rp. 1,182,913.60
211,993.58 = Rp. 847,974.32
Jumlah Rp. 2,829,223.32
Overhead +profit 5% Rp. 141,461.17
Jumlah harga Rp. 2,970,684.48

798,335.41 = Rp. 798,335.41


8,306.98 = Rp. 1,003,482.88
252,927.88 = Rp. 2,023,423.01
Jumlah Rp. 3,825,241.30
Overhead +profit 5% Rp. 191,262.06
Jumlah harga Rp. 4,016,503.36

798,335.41 = Rp. 798,335.41


9,327.16 = Rp. 771,355.93
211,993.58 = Rp. 1,413,997.17
Jumlah Rp. 2,983,688.50
Overhead +profit 5% Rp. 149,184.43
Jumlah harga Rp. 3,132,872.93
besi Ø10 - 150
838,252.18 = Rp. 838,252.18 tul pokok
8,306.98 = Rp. 375,863.04
Jumlah Rp. 1,214,115.22
Overhead +profit 5% Rp. 60,705.76
Jumlah harga Rp. 1,274,820.98
besi Ø10 - 150
747,795.49 = Rp. 747,795.49 tul pokok
8,306.98 = Rp. 375,863.04
Jumlah Rp. 1,123,658.53
Overhead +profit 5% Rp. 56,182.93
Jumlah harga Rp. 1,179,841.46

Tebal 1 Bata Camp. 1 Pc : 3 Ps

520.50 = Rp. 72,870.00


1,074.83 = Rp. 35,415.73
99,831.90 = Rp. 9,084.70

70,000.00 = Rp. 42,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 2,850.00
Rp. 117,370.43 + Rp. 62,550.00
Jumlah Rp. 179,920.43
Overhead +profit 5% Rp. 8,996.02
Jumlah harga Rp. 188,916.46
Tebal 1/2 Bata Camp. 1 Pc : 3 Ps

520.50 = Rp. 36,435.00


1,074.83 = Rp. 15,445.34
99,831.90 = Rp. 3,993.28

70,000.00 = Rp. 21,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 1,425.00
Rp. 55,873.62 + Rp. 31,275.00
Jumlah Rp. 87,148.62
Overhead +profit 5% Rp. 4,357.43
Jumlah harga Rp. 91,506.05
Tebal 1/2 Bata Camp. 1 Pc : 5 Ps

520.50 = Rp. 36,435.00


1,074.83 = Rp. 10,404.38
99,831.90 = Rp. 4,492.44

70,000.00 = Rp. 21,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 1,425.00
Rp. 51,331.81 + Rp. 31,275.00
Jumlah Rp. 82,606.81
Overhead +profit 5% Rp. 4,130.34
Jumlah harga Rp. 86,737.15
2) Tebal 1 Bata

520.50 = Rp. 93,690.00

70,000.00 = Rp. 42,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 2,850.00
Rp. 93,690.00 + Rp. 62,550.00
Jumlah Rp. 156,240.00
Overhead +profit 5% Rp. 7,812.00
Jumlah harga Rp. 164,052.00
23,943.00 = Rp. 861,948.00
1,074.83 = Rp. 13,757.86
99,831.90 = Rp. 3,494.12

70,000.00 = Rp. 21,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 1,425.00
Rp. 879,199.97 + Rp. 31,275.00
Jumlah Rp. 910,474.97
Overhead +profit 5% Rp. 45,523.75
Jumlah harga Rp. 955,998.72

590,594.00 = Rp. 590,594.00


259,382.50 = Rp. 259,382.50

59,059.40 = Rp. 59,059.40


25,938.25 = Rp. = Rp. 25,938.25
Rp. 849,976.50 + Rp. 84,997.65
Jumlah Rp. 934,974.15
Overhead +profit 5% Rp. 46,748.71
Jumlah harga Rp. 981,722.86
er 500x1000x80 mm

319,240.00 = Rp. 319,240.00


195,534.50 = Rp. 195,534.50

31,924.00 = Rp. 31,924.00


19,553.45 = Rp. = Rp. 19,553.45
Rp. 514,774.50 + Rp. 51,477.45
Jumlah Rp. 566,251.95
Overhead +profit 5% Rp. 28,312.60
Jumlah harga Rp. 594,564.55

319,240.00 = Rp. 319,240.00


31,924.00 = Rp. 31,924.00
Rp. 319,240.00 + Rp. 31,924.00
Jumlah Rp. 351,164.00
Overhead +profit 5% Rp. 17,558.20
Jumlah harga Rp. 368,722.20

520.50 = Rp. 40,989.38


1,074.83 = Rp. 82,762.10
99,831.90 = Rp. 12,978.15
97,281.45 = Rp. 1,945.63
120,235.50 = Rp. 10,821.20

70,000.00 = Rp. 99,400.00


80,000.00 = Rp. 37,840.00
85,000.00 = Rp. 3,995.00
95,000.00 = Rp. 6,745.00
Rp. 149,496.45 + Rp. 147,980.00
Jumlah Rp. 297,476.45
Overhead +profit 5% Rp. 14,873.82
Jumlah harga Rp. 312,350.27

59,857.50 = Rp. 59,857.50

70,000.00 = Rp. 17,500.00


80,000.00 = Rp. 20,000.00
85,000.00 = Rp. 2,550.00
95,000.00 = Rp. 2,850.00
Rp. 59,857.50 + Rp. 42,900.00
Jumlah Rp. 102,757.50
Overhead +profit 5% Rp. 5,137.88
Jumlah harga Rp. 107,895.38

56,109.90 = Rp. 56,109.90

70,000.00 = Rp. 17,500.00


80,000.00 = Rp. 20,000.00
85,000.00 = Rp. 2,550.00
95,000.00 = Rp. 2,850.00
Rp. 56,109.90 + Rp. 42,900.00
Jumlah Rp. 99,009.90
Overhead +profit 5% Rp. 4,950.50
Jumlah harga Rp. 103,960.40

11,013.78 = Rp. 22,027.56


1,074.83 = Rp. 15,477.59
99,831.90 = Rp. 2,695.46

70,000.00 = Rp. 3,500.00


80,000.00 = Rp. 4,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 950.00
Rp. 40,200.61 + Rp. 9,300.00
Jumlah Rp. 49,500.61
Overhead +profit 5% Rp. 2,475.03
Jumlah harga Rp. 51,975.64

1,074.83 = Rp. 8,357.90


99,831.90 = Rp. 2,296.13

70,000.00 = Rp. 14,000.00


80,000.00 = Rp. 12,000.00
85,000.00 = Rp. 1,275.00
95,000.00 = Rp. 1,425.00
Rp. 10,654.03 + Rp. 28,700.00
Jumlah Rp. 39,354.03
Overhead +profit 5% Rp. 1,967.70
Jumlah harga Rp. 41,321.73

1,074.83 = Rp. 5,571.93


99,831.90 = Rp. 2,595.63

70,000.00 = Rp. 21,000.00


80,000.00 = Rp. 12,000.00
85,000.00 = Rp. 1,275.00
95,000.00 = Rp. 1,425.00
Rp. 8,167.56 + Rp. 35,700.00
Jumlah Rp. 43,867.56
Overhead +profit 5% Rp. 2,193.38
Jumlah harga Rp. 46,060.94

1,074.83 = Rp. 3,493.21

70,000.00 = Rp. 14,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 950.00
Rp. 3,493.21 + Rp. 23,800.00
Jumlah Rp. 27,293.21
Overhead +profit 5% Rp. 1,364.66
Jumlah harga Rp. 28,657.87

1,074.83 = Rp. 139.73


99,831.90 = Rp. 898.49

80,000.00 = Rp. 9,600.00


Rp. 1,038.22 + Rp. 9,600.00
Jumlah Rp. 10,638.22
Overhead +profit 5% Rp. 531.91
Jumlah harga Rp. 11,170.13

1,074.83 = Rp. 537.42


99,831.90 = Rp. 199.66

70,000.00 = Rp. 3,990.00


80,000.00 = Rp. 3,040.00
85,000.00 = Rp. 3,230.00
95,000.00 = Rp. 190.00
Rp. 737.08 + Rp. 10,450.00
Jumlah Rp. 11,187.08
Overhead +profit 5% Rp. 559.35
Jumlah harga Rp. 11,746.43

8,380.05 = Rp. 9,637.06


15,739.92 = Rp. 157.40

70,000.00 = Rp. 4,200.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 285.00

31,230.00 = Rp. 249.84


Rp. 10,044.30 + Rp. 9,795.00
Jumlah Rp. 19,839.30
Overhead +profit 5% Rp. 991.96
Jumlah harga Rp. 20,831.26

8,380.05 = Rp. 9,637.06


15,739.92 = Rp. 157.40

70,000.00 = Rp. 4,200.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 285.00

31,230.00 = Rp. 249.84


Rp. 10,044.30 + Rp. 9,795.00
Jumlah Rp. 19,839.30
Overhead +profit 5% Rp. 991.96
Jumlah harga Rp. 20,831.26

6,593.00 = Rp. 7,581.95


15,739.92 = Rp. 157.40

70,000.00 = Rp. 4,200.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 285.00

31,230.00 = Rp. 249.84


Rp. 7,989.19 + Rp. 9,795.00
Jumlah Rp. 17,784.19
Overhead +profit 5% Rp. 889.21
Jumlah harga Rp. 18,673.40
U 40 mm tebal 0,5 mm

15,615.00 = Rp. 32,791.50


7,518.33 = Rp. 30,825.17
2,040.36 = Rp. 32,645.76

70,000.00 = Rp. 28,000.00


80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
95,000.00 = Rp. 475.00

31,230.00 = Rp. 249.84


Rp. 96,512.27 + Rp. 37,325.00
Jumlah Rp. 133,837.27
Overhead +profit 5% Rp. 6,691.86
Jumlah harga Rp. 140,529.13

11,306.42 = Rp. 11,306.42


- = Rp. -
- = Rp. -

70,000.00 = Rp. 92,890.00


80,000.00 = Rp. 53,120.00
95,000.00 = Rp. 12,635.00
Rp. 11,306.42 + Rp. 158,645.00
Jumlah Rp. 169,951.42
Overhead +profit 5% Rp. 8,497.57
Jumlah harga Rp. 178,448.99

289,166.67 = Rp. 375,916.67


289,166.67 = Rp. 231,333.33
121,450.00 = Rp. 126,308.00
24,290.00 = Rp. 50,523.20
148,863.00 = Rp. 163,749.30
3,518.80 = Rp. 7,389.48
70,000.00 = Rp. 22,050.00
80,000.00 = Rp. 97,200.00
85,000.00 = Rp. 16,702.50
95,000.00 = Rp. 1,520.00
Rp. 955,219.98 + Rp. 137,472.50
Jumlah Rp. 1,092,692.48
Overhead +profit 5% Rp. 54,634.62
Jumlah harga Rp. 1,147,327.11

6,995.52 = Rp. 699.55

70,000.00 = Rp. 1,260.00


80,000.00 = Rp. 1,440.00
85,000.00 = Rp. 76.50
95,000.00 = Rp. 42.75
Rp. 699.55 + Rp. 2,819.25
Jumlah Rp. 3,518.80
Overhead +profit 5% Rp. 175.94
Jumlah harga Rp. 3,694.74

87,791.00 = Rp. 96,570.10


4,511.00 = Rp. 9,022.00
6,995.52 = Rp. 419.73

70,000.00 = Rp. 3,010.00


80,000.00 = Rp. 3,440.00
85,000.00 = Rp. 365.50
95,000.00 = Rp. 199.50
Rp. 106,011.83 + Rp. 7,015.00
Jumlah Rp. 113,026.83
Overhead +profit 5% Rp. 5,651.34
Jumlah harga Rp. 118,678.17

83,800.50 = Rp. 92,180.55


4,511.00 = Rp. 9,022.00
6,995.52 = Rp. 419.73
70,000.00 = Rp. 3,010.00
80,000.00 = Rp. 3,440.00
85,000.00 = Rp. 365.50
95,000.00 = Rp. 199.50
Rp. 101,622.28 + Rp. 7,015.00
Jumlah Rp. 108,637.28
Overhead +profit 5% Rp. 5,431.86
Jumlah harga Rp. 114,069.15

99,762.50 = Rp. 109,738.75


4,511.00 = Rp. 9,022.00
6,995.52 = Rp. 419.73

70,000.00 = Rp. 3,010.00


80,000.00 = Rp. 3,440.00
85,000.00 = Rp. 365.50
95,000.00 = Rp. 199.50
Rp. 119,180.48 + Rp. 7,015.00
Jumlah Rp. 126,195.48
Overhead +profit 5% Rp. 6,309.77
Jumlah harga Rp. 132,505.26

142,660.38 = Rp. 584,907.54


114,510.00 = Rp. 125,961.00
6,995.52 = Rp. 3,357.85

70,000.00 = Rp. 5,950.00


80,000.00 = Rp. 6,800.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 475.00
Rp. 714,226.39 + Rp. 13,990.00
Jumlah Rp. 728,216.39
Overhead +profit 5% Rp. 36,410.82
Jumlah harga Rp. 764,627.21

114,510.00 = Rp. 125,961.00


6,995.52 = Rp. 3,357.85
70,000.00 = Rp. 5,950.00
80,000.00 = Rp. 6,800.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 475.00
Rp. 129,318.85 + Rp. 13,990.00
Jumlah Rp. 143,308.85
Overhead +profit 5% Rp. 7,165.44
Jumlah harga Rp. 150,474.29

114,510.00 = Rp. 125,961.00


6,995.52 = Rp. 3,357.85

70,000.00 = Rp. 5,950.00


80,000.00 = Rp. 6,800.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 475.00
Rp. 129,318.85 + Rp. 13,990.00
Jumlah Rp. 143,308.85
Overhead +profit 5% Rp. 7,165.44
Jumlah harga Rp. 150,474.29

87,791.00 Rp. 359,943.10


6,995.52 Rp. 3,357.85
77,936.20 Rp. 85,729.82

70,000.00 Rp. 9,520.00


80,000.00 Rp. 16,000.00
85,000.00 Rp. 17,000.00
95,000.00 Rp. 3,800.00
Rp. 449,030.77 + Rp. 46,320.00
Jumlah = Rp. 495,350.77
Overhead +profit 5% Rp. 24,767.54
Jumlah harga Rp. 520,118.31

87,791.00 Rp. 184,361.10


2,429.00 Rp. 485.80
70,000.00 Rp. 3,173.33
80,000.00 Rp. 5,333.33
85,000.00 Rp. 5,666.67
95,000.00 Rp. 1,266.67
Rp. 184,846.90 + Rp. 15,440.00
Jumlah = Rp. 200,286.90
Overhead +profit 5% Rp. 10,014.35
Jumlah harga Rp. 210,301.25

2,918,443.50 = Rp. 12,841.15


10,930.50 = Rp. 546.53

70,000.00 = Rp. 7,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 475.00
Rp. 13,387.68 + Rp. 25,175.00
Jumlah Rp. 38,562.68
Overhead +profit 5% Rp. 1,928.13
Jumlah harga Rp. 40,490.81

27,470.83 = Rp. 30,217.92


10,930.50 = Rp. 546.53

70,000.00 = Rp. 7,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 475.00
Rp. 30,764.44 + Rp. 25,175.00
Jumlah Rp. 55,939.44
Overhead +profit 5% Rp. 2,796.97
Jumlah harga Rp. 58,736.41

2,918,443.50 = Rp. 46,695.10


3,058,281.03 = Rp. 22,325.45
48,580.00 = Rp. 48,580.00
10,930.50 = Rp. 1,093.05

70,000.00 = Rp. 35,000.00


80,000.00 = Rp. 64,000.00
85,000.00 = Rp. 6,800.00
95,000.00 = Rp. 2,375.00
Rp. 118,693.60 + Rp. 108,175.00
Jumlah Rp. 226,868.60
Overhead +profit 5% Rp. 11,343.43
Jumlah harga Rp. 238,212.03

10,410.00 = Rp. 260,250.00

70,000.00 = Rp. 10,500.00


80,000.00 = Rp. 6,000.00
85,000.00 = Rp. 680.00
95,000.00 = Rp. 760.00
Rp. 260,250.00 + Rp. 17,940.00
Jumlah Rp. 278,190.00
Overhead +profit 5% Rp. 13,909.50
Jumlah harga Rp. 292,099.50

10,410.00 = Rp. 52,050.00


1,074.83 = Rp. 6,878.93
99,831.90 = Rp. 3,194.62

70,000.00 = Rp. 28,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 190.00
Rp. 62,123.55 + Rp. 45,890.00
Jumlah Rp. 108,013.55
Overhead +profit 5% Rp. 5,400.68
Jumlah harga Rp. 113,414.23

17,350.00 = Rp. 312,300.00


70,000.00 = Rp. 10,500.00
80,000.00 = Rp. 6,000.00
85,000.00 = Rp. 680.00
95,000.00 = Rp. 760.00
Rp. 312,300.00 + Rp. 17,940.00
Jumlah Rp. 330,240.00
Overhead +profit 5% Rp. 16,512.00
Jumlah harga Rp. 346,752.00

11,104.00 = Rp. 44,416.00


1,074.83 = Rp. 6,878.93
99,831.90 = Rp. 3,194.62

70,000.00 = Rp. 28,000.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 190.00
Rp. 54,489.55 + Rp. 45,890.00
Jumlah Rp. 100,379.55
Overhead +profit 5% Rp. 5,018.98
Jumlah harga Rp. 105,398.53

7,981.00 = Rp. 7,981.00


6,650.83 = Rp. 13,301.67
3,990.50 = Rp. 1,755.82
4,511.00 = Rp. 4,511.00
5,187.65 = Rp. 5,187.65
5,586.70 = Rp. 5,866.04

70,000.00 = Rp. 14,000.00


80,000.00 = Rp. 24,000.00
85,000.00 = Rp. 2,550.00
95,000.00 = Rp. 950.00
Rp. 38,603.17 + Rp. 41,500.00
Jumlah Rp. 80,103.17
Overhead +profit 5% Rp. 4,005.16
Jumlah harga Rp. 84,108.33
1

65,930.00 = Rp. 65,930.00

70,000.00 = Rp. 7,000.00


80,000.00 = Rp. 4,000.00
85,000.00 = Rp. 425.00
95,000.00 = Rp. 475.00
Rp. 65,930.00 + Rp. 11,900.00
Jumlah Rp. 77,830.00
120 ) cm, tebal 9 mm +rangka Cross -T, Main -T Rp. 157,933.17
Overhead +profit 5% Rp. 7,896.66
Jumlah harga Rp. 165,829.83

77,728.00 = Rp. 18,843.15

70,000.00 = Rp. 2,100.00


80,000.00 = Rp. 5,600.00
85,000.00 = Rp. 595.00
95,000.00 = Rp. 380.00
Rp. 18,843.15 + Rp. 8,675.00
Jumlah = Rp. 27,518.15
0 cm tebal 4,5 mm +rangka Cross -T, Main -T = Rp. 107,621.32
Overhead +profit 5% Rp. 5,381.07
Jumlah harga Rp. 113,002.39

+20x40 tebal 0,45 mm

7,807.50 = Rp. 5,574.56


6,940.00 = Rp. 11,562.04
5,187.65 = Rp. 2,635.33
4,511.00 = Rp. 4,511.00
2,429.00 = Rp. 14,574.00

70,000.00 = Rp. 10,500.00


80,000.00 = Rp. 12,000.00
85,000.00 = Rp. 2,550.00
95,000.00 = Rp. 950.00
Rp. 38,856.92 + Rp. 26,000.00
Jumlah = Rp. 64,856.92
Overhead +profit 5% Rp. 3,242.85
Jumlah harga Rp. 68,099.77

79,810.00 = Rp. 28,731.60


5,899.00 = Rp. 4,955.16
8,675.00 = Rp. 2,602.50
2,429.00 = Rp. 14,574.00

70,000.00 = Rp. 2,100.00


80,000.00 = Rp. 5,600.00
85,000.00 = Rp. 595.00
95,000.00 = Rp. 380.00
Rp. 50,863.26 + Rp. 8,675.00
Jumlah = Rp. 59,538.26
Overhead +profit 5% Rp. 2,976.91
Jumlah harga Rp. 62,515.17
bal 9 mm + rangka Cross -T, Main -T = Rp. 139,641.43

24,290.00 = Rp. 25,504.50


8,675.00 = Rp. 1,301.25

70,000.00 = Rp. 4,200.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 285.00
Rp. 26,805.75 + Rp. 9,795.00
Jumlah Rp. 36,600.75
Overhead +profit 5% Rp. 1,830.04
Jumlah harga Rp. 38,430.79

45,110.00 = Rp. 47,365.50


8,675.00 = Rp. 1,301.25

70,000.00 = Rp. 4,200.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 285.00
Rp. 48,666.75 + Rp. 9,795.00
Jumlah Rp. 58,461.75
Overhead +profit 5% Rp. 2,923.09
Jumlah harga Rp. 61,384.84

motif KW1

52,050.00 = Rp. 55,173.00


1,074.83 = Rp. 10,748.33
99,831.90 = Rp. 4,492.44
1,301.25 = Rp. 260.25

70,000.00 = Rp. 49,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 70,674.01 + Rp. 83,300.00
Jumlah Rp. 153,974.01
Overhead +profit 5% Rp. 7,698.70
Jumlah harga Rp. 161,672.71

38,864.00 = Rp. 41,195.84


1,074.83 = Rp. 10,748.33
99,831.90 = Rp. 4,492.44
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 49,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 66,846.60 + Rp. 83,300.00
Jumlah Rp. 150,146.60
Overhead +profit 5% Rp. 7,507.33
Jumlah harga Rp. 157,653.93

52,050.00 = Rp. 55,173.00


1,074.83 = Rp. 10,748.33
99,831.90 = Rp. 4,492.44
52,050.00 = Rp. 10,410.00
70,000.00 = Rp. 49,000.00
80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 80,823.76 + Rp. 83,300.00
Jumlah Rp. 164,123.76
Overhead +profit 5% Rp. 8,206.19
Jumlah harga Rp. 172,329.95

80,157.00 = Rp. 84,966.42


1,074.83 = Rp. 10,533.36
99,831.90 = Rp. 4,492.44
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 49,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 110,402.21 + Rp. 83,300.00
Jumlah Rp. 193,702.21
Overhead +profit 5% Rp. 9,685.11
Jumlah harga Rp. 203,387.32

88,172.70 = Rp. 93,463.06


1,074.83 = Rp. 10,533.36
99,831.90 = Rp. 4,492.44
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 49,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 118,898.86 + Rp. 83,300.00
Jumlah Rp. 202,198.86
Overhead +profit 5% Rp. 10,109.94
Jumlah harga Rp. 212,308.80

17,350.00 = Rp. 18,391.00


1,074.83 = Rp. 10,748.33
99,831.90 = Rp. 4,492.44
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 49,000.00


80,000.00 = Rp. 28,000.00
85,000.00 = Rp. 2,975.00
95,000.00 = Rp. 3,325.00
Rp. 44,041.76 + Rp. 83,300.00
Jumlah Rp. 127,341.76
Overhead +profit 5% Rp. 6,367.09
Jumlah harga Rp. 133,708.85

22,208.00 = Rp. 23,540.48


1,074.83 = Rp. 9,995.94
99,831.90 = Rp. 1,796.97
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 63,000.00


80,000.00 = Rp. 36,000.00
85,000.00 = Rp. 3,825.00
95,000.00 = Rp. 4,275.00
Rp. 45,743.40 + Rp. 107,100.00
Jumlah Rp. 152,843.40
Overhead +profit 5% Rp. 7,642.17
Jumlah harga Rp. 160,485.57

26,372.00 = Rp. 27,954.32


1,074.83 = Rp. 9,995.94
99,831.90 = Rp. 1,796.97
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 63,000.00


80,000.00 = Rp. 36,000.00
85,000.00 = Rp. 3,825.00
95,000.00 = Rp. 4,275.00
Rp. 50,157.24 + Rp. 107,100.00
Jumlah Rp. 157,257.24
Overhead +profit 5% Rp. 7,862.86
Jumlah harga Rp. 165,120.10

52,050.00 = Rp. 55,173.00


1,074.83 = Rp. 9,995.94
99,831.90 = Rp. 1,796.97
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 63,000.00


80,000.00 = Rp. 36,000.00
85,000.00 = Rp. 3,825.00
95,000.00 = Rp. 4,275.00
Rp. 77,375.92 + Rp. 107,100.00
Jumlah Rp. 184,475.92
Overhead +profit 5% Rp. 9,223.80
Jumlah harga Rp. 193,699.71

17,350.00 = Rp. 18,391.00


1,074.83 = Rp. 9,995.94
99,831.90 = Rp. 1,796.97
52,050.00 = Rp. 10,410.00

70,000.00 = Rp. 63,000.00


80,000.00 = Rp. 36,000.00
85,000.00 = Rp. 3,825.00
95,000.00 = Rp. 4,275.00
Rp. 40,593.92 + Rp. 107,100.00
Jumlah Rp. 147,693.92
Overhead +profit 5% Rp. 7,384.70
Jumlah harga Rp. 155,078.61

17,350.00 = Rp. 69,400.00


1,074.83 = Rp. 1,225.31
99,831.90 = Rp. 319.46
52,050.00 = Rp. 1,301.25

70,000.00 = Rp. 6,300.00


80,000.00 = Rp. 7,200.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 427.50
Rp. 72,246.02 + Rp. 14,692.50
Jumlah Rp. 86,938.52
Overhead +profit 5% Rp. 4,346.93
Jumlah harga Rp. 91,285.45

22,208.00 = Rp. 111,040.00


1,074.83 = Rp. 1,225.31
99,831.90 = Rp. 319.46
52,050.00 = Rp. 1,301.25

70,000.00 = Rp. 6,300.00


80,000.00 = Rp. 7,200.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 427.50
Rp. 113,886.02 + Rp. 14,692.50
Jumlah Rp. 128,578.52
Overhead +profit 5% Rp. 6,428.93
Jumlah harga Rp. 135,007.45

24,290.00 = Rp. 26,719.00


1,074.83 = Rp. 1,225.31
99,831.90 = Rp. 319.46
52,050.00 = Rp. 1,301.25

70,000.00 = Rp. 6,300.00


80,000.00 = Rp. 7,200.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 427.50
Rp. 29,565.02 + Rp. 14,692.50
Jumlah Rp. 44,257.52
Overhead +profit 5% Rp. 2,212.88
Jumlah harga Rp. 46,470.40

CA10K Neo Modern

2,429,000.00 = Rp. 2,429,000.00


1,074.83 = Rp. 6,449.00
99,831.90 = Rp. 998.32

70,000.00 = Rp. 70,000.00


80,000.00 = Rp. 120,000.00
85,000.00 = Rp. 12,750.00
95,000.00 = Rp. 15,200.00
Rp. 2,436,447.31 + Rp. 217,950.00
Jumlah Rp. 2,654,397.31
Overhead +profit 5% Rp. 132,719.87
Jumlah harga Rp. 2,787,117.18

659,300.00 = Rp. 659,300.00


659,300.00 = Rp. 79,116.00

70,000.00 = Rp. 84,000.00


80,000.00 = Rp. 116,000.00
85,000.00 = Rp. 12,750.00
95,000.00 = Rp. 9,500.00
Rp. 738,416.00 + Rp. 222,250.00
Jumlah Rp. 960,666.00
Overhead +profit 5% Rp. 48,033.30
Jumlah harga Rp. 1,008,699.30

659,300.00 = Rp. 659,300.00


659,300.00 = Rp. 79,116.00

70,000.00 = Rp. 84,000.00


80,000.00 = Rp. 116,000.00
85,000.00 = Rp. 12,750.00
95,000.00 = Rp. 9,500.00
Rp. 738,416.00 + Rp. 222,250.00
Jumlah Rp. 960,666.00
Overhead +profit 5% Rp. 48,033.30
Jumlah harga Rp. 1,008,699.30

589,900.00 = Rp. 589,900.00


589,900.00 = Rp. 35,394.00

70,000.00 = Rp. 70,000.00


80,000.00 = Rp. 80,000.00
85,000.00 = Rp. 8,500.00
95,000.00 = Rp. 9,500.00
Rp. 625,294.00 + Rp. 168,000.00
Jumlah Rp. 793,294.00
Overhead +profit 5% Rp. 39,664.70
Jumlah harga Rp. 832,958.70

242,900.00 = Rp. 242,900.00


242,900.00 = Rp. 14,574.00
- = Rp. -
- = Rp. -

70,000.00 = Rp. 70,000.00


80,000.00 = Rp. 80,000.00
85,000.00 = Rp. 8,500.00
95,000.00 = Rp. 9,500.00
Rp. 257,474.00 + Rp. 168,000.00
Jumlah Rp. 425,474.00
Overhead +profit 5% Rp. 21,273.70
Jumlah harga Rp. 446,747.70

451,100.00 = Rp. 451,100.00

70,000.00 = Rp. 84,000.00


80,000.00 = Rp. 116,000.00
85,000.00 = Rp. 12,750.00
95,000.00 = Rp. 9,500.00
Rp. 451,100.00 + Rp. 222,250.00
Jumlah Rp. 673,350.00
Overhead +profit 5% Rp. 33,667.50
Jumlah harga Rp. 707,017.50

86,750.00 = Rp. 86,750.00


173,500.00 = Rp. 4,337.50

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 91,087.50 + Rp. 8,850.00
Jumlah Rp. 99,937.50
Overhead +profit 5% Rp. 4,996.88
Jumlah harga Rp. 104,934.38

173,500.00 = Rp. 173,500.00


173,500.00 = Rp. 4,337.50

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 177,837.50 + Rp. 8,850.00
Jumlah Rp. 186,687.50
Overhead +profit 5% Rp. 9,334.38
Jumlah harga Rp. 196,021.88
RNL ex. San Ei setara

451,100.00 = Rp. 451,100.00


173,500.00 = Rp. 4,337.50

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 455,437.50 + Rp. 8,850.00
Jumlah Rp. 464,287.50
Overhead +profit 5% Rp. 23,214.38
Jumlah harga Rp. 487,501.88
plit) ex. San Ei

381,700.00 = Rp. 381,700.00


173,500.00 = Rp. 4,337.50
80,000.00 = Rp. 8,000.00
85,000.00 = Rp. 850.00
Rp. 386,037.50 + Rp. 8,850.00
Jumlah Rp. 394,887.50
Overhead +profit 5% Rp. 19,744.38
Jumlah harga Rp. 414,631.88
pe FLS 3" ex. Onda setara

17,350.00 = Rp. 17,350.00

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 17,350.00 + Rp. 8,850.00
Jumlah Rp. 26,200.00
Overhead +profit 5% Rp. 1,310.00
Jumlah harga Rp. 27,510.00

242,900.00 = Rp. 242,900.00

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 242,900.00 + Rp. 8,850.00
Jumlah Rp. 251,750.00
Overhead +profit 5% Rp. 12,587.50
Jumlah harga Rp. 264,337.50

17,350.00 = Rp. 17,350.00

80,000.00 = Rp. 8,000.00


85,000.00 = Rp. 850.00
Rp. 17,350.00 + Rp. 8,850.00
Jumlah Rp. 26,200.00
Overhead +profit 5% Rp. 1,310.00
Jumlah harga Rp. 27,510.00
/wc pasien

242,900.00 = Rp. 242,900.00


24,290.00 = Rp. 97,160.00
80,000.00 = Rp. 32,000.00
85,000.00 = Rp. 3,400.00
Rp. 340,060.00 + Rp. 35,400.00
Jumlah Rp. 375,460.00
Overhead +profit 5% Rp. 18,773.00
Jumlah harga Rp. 394,233.00

n cat tembok menggunakan roll )

10,410.00 = Rp. 1,041.00


22,208.00 = Rp. 7,994.88
1,735.00 = Rp. 867.50

70,000.00 = Rp. 1,400.00


80,000.00 = Rp. 5,040.00
85,000.00 = Rp. 535.50
95,000.00 = Rp. 237.50
Rp. 9,903.38 + Rp. 7,213.00
Jumlah Rp. 17,116.38
Overhead +profit 5% Rp. 855.82
Jumlah harga Rp. 17,972.20
Wheathershield menggunakan roll

10,410.00 = Rp. 1,041.00


31,230.00 = Rp. 11,242.80
1,735.00 = Rp. 867.50

70,000.00 = Rp. 1,400.00


80,000.00 = Rp. 5,040.00
85,000.00 = Rp. 535.50
95,000.00 = Rp. 237.50
Rp. 13,151.30 + Rp. 7,213.00
Jumlah Rp. 20,364.30
Overhead +profit 5% Rp. 1,018.22
Jumlah harga Rp. 21,382.52
asar,2 lapis cat penutup )

20,126.00 = Rp. 4,025.20


17,350.00 = Rp. 2,602.50
20,126.00 = Rp. 3,421.42
20,126.00 = Rp. 5,232.76

70,000.00 = Rp. 4,900.00


80,000.00 = Rp. 8,400.00
85,000.00 = Rp. 510.00
95,000.00 = Rp. 237.50
Rp. 15,281.88 + Rp. 14,047.50
Jumlah Rp. 29,329.38
Overhead +profit 5% Rp. 1,466.47
Jumlah harga Rp. 30,795.85

2,429.00 = Rp. 485.80


1,735.00 = Rp. 867.50
1,735.00 = Rp. 1,735.00
1,735.00 = Rp. 1,735.00
31,230.00 = Rp. 15,615.00
10,410.00 = Rp. 2,082.00
10,410.00 = Rp. 8,713.17

70,000.00 = Rp. 5,250.00


80,000.00 = Rp. 7,200.00
85,000.00 = Rp. 765.00
95,000.00 = Rp. 2,375.00

31,230.00 = Rp. 31,230.00


45,110.00 = Rp. 28,193.75
Rp. 31,233.47 + Rp. 75,013.75
Jumlah Rp. 106,247.22
Overhead +profit 5% Rp. 5,312.36
Jumlah harga Rp. 111,559.58

66,971.00 = Rp. 66,971.00


10,410.00 = Rp. 208.20

70,000.00 = Rp. 3,500.00


80,000.00 = Rp. 6,000.00
85,000.00 = Rp. 637.50
95,000.00 = Rp. 237.50
Rp. 67,179.20 + Rp. 10,375.00
Jumlah Rp. 77,554.20
Overhead +profit 5% Rp. 3,877.71
Jumlah harga Rp. 81,431.91

45,110.00 = Rp. 180,440.00


31,230.00 = Rp. 31,230.00

70,000.00 = Rp. 8,400.00


80,000.00 = Rp. 9,600.00
85,000.00 = Rp. 1,020.00
95,000.00 = Rp. 570.00
Rp. 211,670.00 + Rp. 19,590.00
Jumlah Bahan dan Upah Rp. 231,260.00
Overhead + Profit 5% Rp. 11,563.00
Jumlah total Rp. 242,823.00

31,230.00 = Rp. 7,807.50


10,410.00 = Rp. 208.20

70,000.00 = Rp. 1,400.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 950.00
Rp. 8,015.70 + Rp. 20,050.00
Jumlah Rp. 28,065.70
Overhead +profit 5% Rp. 1,403.29
Jumlah harga Rp. 29,468.99

86,750.00 = Rp. 95,425.00


100,630.00 = Rp. 50,315.00

70,000.00 = Rp. 7,000.00


80,000.00 = Rp. 12,000.00
85,000.00 = Rp. 1,275.00
95,000.00 = Rp. 475.00
Rp. 145,740.00 + Rp. 20,750.00
Jumlah Rp. 166,490.00
Overhead +profit 5% Rp. 8,324.50
Jumlah harga Rp. 174,814.50
lapis cat dengan tebal 200 um.

20,126.00 = Rp. 6,037.80


10,410.00 = Rp. 104.10

70,000.00 = Rp. 420.00


80,000.00 = Rp. 4,800.00
85,000.00 = Rp. 1,020.00
95,000.00 = Rp. 570.00
Rp. 6,141.90 + Rp. 6,810.00
Jumlah Rp. 12,951.90
Overhead +profit 5% Rp. 647.60
Jumlah harga Rp. 13,599.50

31,230.00 = Rp. 3,123.00


10,410.00 = Rp. 104.10

70,000.00 = Rp. 1,400.00


80,000.00 = Rp. 16,000.00
85,000.00 = Rp. 1,700.00
95,000.00 = Rp. 950.00
Rp. 3,227.10 + Rp. 20,050.00
Jumlah Rp. 23,277.10
Overhead +profit 5% Rp. 1,163.86
Jumlah harga Rp. 24,440.96
150 vol pjg jml total pjg bj besi
D19-150 1.125 3.8 10 38.00 2.223
150
D19-150 3.8 10 38.00 2.223
D13 5.8 1.00 5.8 1.04

150 vol pjg jml total pjg bj besi


D19-150 0.825 5 10 50.00 2.223
138
D19-150 5 9.2 46.00 2.223
D13 5.8 1.00 5.8 1.04
0.825
150 vol pjg jml total pjg bj besi
D19-200 0.36 3.6 7.5 27.00 2.223
60
D19-200 1.8 3 5.40 2.223
D13 5.8 1.00 5.8 1.04
3.84

60 vol pjg jml total pjg bj besi


D19-200 0.144 1.8 3 5.40 2.223
60
D19-200 1.8 3 5.40 2.223
D13 5.8 1.00 5.8 1.04
2.04

210 vol pjg jml total pjg bj besi


D19-150 0.672 4.7 14.00 65.80 2.223
60
D19-150 1.7 4.00 6.80 2.223
D13 5.6 1.00 5.6 1.04
5.04

135 vol pjg jml total pjg bj besi


D19-150 0.324 3.3 9.00 29.70 2.223
60
D19-150 1.8 4.00 7.20 2.223
D13 3.7 1.00 3.7 1.04
3.54

60 vol pjg jml total pjg bj besi


D19-150 0.144 1.8 4 7.20 2.223
60
D19-150 1.8 4 7.20 2.223
D13 2.6 1.00 2.6 1.04
0.96
12 vol pjg jml total pjg bj besi
4-Ø12 55.56 55.56 4 222.22 0.888
15
Ø10-15 m1 0.46 370.370 170.37 0.617

0.54 55.56 30.00

X vol pjg jml total pjg bj besi


2xØ13-200 4.000 4.000 5.000 40.000 1.04
Y
2xØ13-200 4.000 0.2 20.000 40.000 1.04
2.5

X vol pjg jml total pjg bj besi


2xØ13-200 5.000 5.000 5.000 50.000 1.04
Y
2xØ13-200 5.000 0.2 25.000 50.000 1.04
2.4

X vol pjg jml total pjg bj besi


2xØ12-150 8.333 8.333 6.667 111.111 0.888
Y
2xØ12-150 8.333 0.15 55.556 111.111 0.888
8.333
X vol pjg jml total pjg bj besi
2xØ10-150 10.000 10.000 6.667 133.333 0.617
Y
2xØ10-150 10.000 0.15 66.667 133.333 0.617
10.000

X vol pjg jml total pjg bj besi


2xD13-150 6.667 6.667 6.667 88.889 1.04
Y
2xD13-150 6.667 0.15 44.444 88.889 1.04
Ø10-150 6.667 1 176 176 0.617
6.667

X vol pjg jml total pjg bj besi


2xØ12-125 8.333 8.333 8.000 133.333 0.888
Y
2xØ12-125 8.333 0.125 66.667 133.333 0.888
8.333

X vol pjg jml total pjg bj besi


2xØ12-150 10.000 10.000 6.667 133.333 0.617
Y
2xØ12-150 10.000 0.15 66.667 133.333 0.617
10.000

X vol pjg jml total pjg bj besi


2xØ12-150 4.149 20.444 91.840 270.928 0.891667
Y
2xØ12-150 4.149 1.475 8.429 270.928 0.891667
4.149

Pjg lantai 4.372 m


panjang 16.072 m
lebar 1.475 m
20.444

Membuat 1 m3 plat lantai dan dinding lift


1.000 M3 Beton Berstruktur @ Rp. 798,335.41
116.463 Kg Pembesian dengan @ Rp. 8,306.98
11.429 M2 Pasang Bekisting @ Rp. 211,993.58

40 vol pjg jml total pjg bj besi


12-D19 6.25 6.25 12 75.00 2.223
40
Ø10-15 m1 1.48 41.6666667 61.67 0.617

1.6 6.25 10

40 vol pjg jml total pjg bj besi


8-Ø19 6.25 6.25 8 50 2.223
40
Ø10-10 m1 1.1 62.5 68.75 0.617

1.6 6.25 10

30 vol pjg jml total pjg bj besi


8-Ø16 11.11 11.11 8 88.889 1.578
30
Ø10-10 m1 1.2 111.111111 133.333 0.617

1.1 11.11 12.22

25 vol pjg jml total pjg bj besi


8-Ø16 13.33 13.33 8 106.666666666667 1.578
30
Ø10-10 m1 1.1 133.333333 146.666666666667 0.617

1.1 13.33 14.67

25 vol pjg jml total pjg bj besi


8-D16 13.333 13.333333 8 106.67 1.578
30
Ø10-15 m1 1.1 88.8888889 97.78 0.617

1.1 13.333 14.666667

25 vol pjg jml total pjg bj besi


4-D13 16.000 16 4 64.00 1.04
25
Ø10-15 m1 0.96 106.666667 102.40 0.617

1 16.000 16

30 vol pjg jml total pjg bj besi


8-D19 11.11 11.11 8 88.89 2.223
30
Ø10-15 m1 1.16 74.074 85.93 0.617

1.2 11.11 13.33

25 vol pjg jml total pjg bj besi


6-D16 10.00 10.00 6 60.00 1.578
40
Ø10-15 m1 1.3 66.667 86.67 0.617
2-Ø10 10.00 2.00 20 1.04
0.8 10.00 8.00

20 vol pjg jml total pjg bj besi


6-D16 16.67 16.67 6 100.00 1.578
30
Ø10-15 m1 1 111.1 111.11 0.617

0.6 16.67 10.00

25 vol pjg jml total pjg bj besi


6-D16 13.33 13.33 6 80.00 1.578
30
Ø10-15 m1 1.1 88.9 97.78 0.617

0.6 13.33 8.00

25 vol pjg jml total pjg bj besi


6-D16 13.33 13.33 6 80.00 1.578
30
Ø10-15 m1 1.1 88.889 97.78 0.617

0.6 13.33 8.00

25 vol pjg jml total pjg bj besi


6-D16 10.00 10.00 6 60.00 1.578
40
Ø10-15 m1 1.3 66.667 86.67 0.617
2-Ø10 10.00 2.00 20 0.617
0.8 10.00 8.00

25 vol pjg jml total pjg bj besi


5-D16 13.33 13.33 5 66.67 1.578
30
Ø10-15 m1 1.3 88.889 115.56 0.617

0.6 13.33 8.00

25 vol pjg jml total pjg bj besi


5-D16 11.43 11.43 5 57.14 1.578
35
Ø10-15 m1 1.2 76.190 91.43 0.617

0.7 11.43 8.00

25 vol pjg jml total pjg bj besi


6-D16 13.33 13.33 6 80.00 1.578
30
Ø10-15 m1 1.06 88.889 94.22 0.617

0.6 13.33 8.00


X vol pjg jml total pjg bj besi
Ø10-150 10 10 66.667 666.667 0.617
Y
10 0.15 66.667 66.667 0.617

X vol pjg jml total pjg bj besi


Ø10-150 10 10 66.667 666.667 0.617
Y
10 0.15 66.667 66.667 0.617
1,00 M² Langit-Langit Gypsum Tile ukuran 60 x 120 cm, tebal 9 mm
Bahan :
1.000 lbr Gypsum Tile 60 x @ Rp. 65,930.00 = Rp.
Upah :
0.100 Oh Pekerja @ Rp. 70,000.00
0.050 Oh Tukang Kayu @ Rp. 80,000.00
0.005 Oh Kepala Tukang K @ Rp. 85,000.00
0.005 Oh Mandor @ Rp. 95,000.00
Rp.

1,00 M² Langit-Langit Gypsum ukuran ( 60 x 120 ) cm, tebal 9 mm +rangka Cross -T

1,00 M2 Langit-Langit Calsiboard uk 60x120 tebal 4,5 mm


Bahan :
0.242 Lbr Kalsiboard tebal @ Rp. 56,400.00 = Rp.
Upah :
0.030 Oh Pekerja @ Rp. 70,000.00
0.070 Oh Tukang Kayu @ Rp. 80,000.00
0.007 Oh Kepala Tukang K @ Rp. 85,000.00
0.004 Oh Mandor @ Rp. 95,000.00
Rp.

Jadi 1,00 M² Langit-Langit Kalsiboard 60x120 cm tebal 4,5 mm +rangka Cross -T, M
84.474 174.98 155.54 kg/m3
84.474
6.032

2.667 m2

B. UTAMA

111.15 219.44 265.99 kg/m3


102.258
6.032
1.000 m2

B. UTAMA
60.021 78.0572 216.83 kg/m3
12.0042
6.032
10.667 m2

B. UTAMA

12.0042 30.0404 208.61 kg/m3


12.0042
6.032
14.167 m2

B. UTAMA
1
146.2734 167.2138 248.83 kg
15.1164
5.824
7.5 m2

RAMP
2
66.0231 85.8767 265.05 kg
16.0056
3.848
10.93 m2

RAMP
3
16.0056 34.7152 241.08 kg
16.0056
2.704
6.67 m2

RAMP
197.333333333333 302.45
105.12

41.6 83.20 kg
41.6
2.500 m2

52 104.00 kg
52
2.400 m2

98.6666666666667 197.33 kg
98.6666666666667
8.333 m2
82.2666666666667 164.53 kg
82.2666666666667
10.000 m2

92.4444444444445 184.89 kg
92.4444444444445
108.592 108.592 kg
6.667 m2

118.4 236.80 kg
118.4
8.333 m2

82.2666666666667 164.53 kg
82.2666666666667
10.000 m2

241.577466666667 483.15 kg 116.4626


241.577466666667
47.412 m2 11.42857

= Rp. 798,335.41
= Rp. 967,452.07
= Rp. 2,422,783.76
Jumlah Rp. 4,188,571.24
Overhead +profit 5% Rp. 209,428.56
Jumlah harga Rp. 4,397,999.80

166.725 166.725 kg
38.05 38.05 kg

10.00 m2
111.15 111.15 kg
42.42 42.42 kg

10 m2

140.266666666667 140.266667 kg
82.27 82.27 kg

12.22222 m2

168.32 168.32 kg
90.49 90.49 kg

14.66667 m2

168.32 168.32 kg
60.33 60.33 kg

14.67 m2

66.56 66.56 kg
63.18 63.18 kg

16.00 m2
197.6 197.60 kg
53.02 53.02 kg

13.33 m2

94.68 94.68 kg
53.47 74.27 kg
20.8
8.00 m2

157.8 157.80 kg
68.56 68.56 kg

10.00 m2

126.24 126.24 kg
60.33 60.33 kg

8.00 m2

126.24 126.24 kg
60.33 60.33 kg

8.00 m2
94.68 148.15 kg
53.47
12.34
8.00 m2

105.2 kg
71.30

8.00 m2

90.1714285714286 kg
56.41

8.00 m2

126.24 kg
58.14

8.00 m2
411.333333333333 45.25
41.1333333333333 452.47 m2
10

411.333333333333 45.25
41.1333333333333 452.47 m2
10
65,930.00

= Rp. 7,000.00
= Rp. 4,000.00
= Rp. 425.00
= Rp. 475.00
65,930.00 + Rp. 11,900.00
Jumlah Rp. 77,830.00
) cm, tebal 9 mm +rangka Cross -TRp. 142,686.92
Overhead +profit 5% Rp. 7,134.35
Jumlah harga Rp. 149,821.27

13,672.73

= Rp. 2,100.00
= Rp. 5,600.00
= Rp. 595.00
= Rp. 380.00
13,672.73 + Rp. 8,675.00
Jumlah = Rp. 22,347.73
m tebal 4,5 mm +rangka Cross -T, M= Rp. 87,204.65
Overhead +profit 5% Rp. 4,360.23
Jumlah harga Rp. 91,564.88
1 m3 Membuat Poer P1 (210x60x40) gedung ramp
1.000 M3 Beton Berstruktur K @ Rp. 798,335.41
128.51 Kg Pembesian dengan bes @ Rp. 9,327.16
0.143 M2 Pasang Bekisting @ Rp. 93,934.66
Jumlah
3.020 dibulatkan
2.320 Overhead
Jumlah ha
1 m3 Membuat Poer P2 (135x60x40) gedung ramp
1.000 M3 Beton Berstruktur K @ Rp. 798,335.41
95.37 Kg Pembesian dengan bes @ Rp. 9,327.16
0.910 M2 Pasang Bekisting @ Rp. 93,934.66
Jumlah
0.670 dibulatkan
1.640 Overhead
Jumlah ha
1 m3 Membuat Poer P3 (2.9x60x40) gedung ramp
1.000 M3 Beton Berstruktur K @ Rp. 798,335.41
188.91 Kg Pembesian dengan bes @ Rp. 9,327.16
0.064 M2 Pasang Bekisting @ Rp. 93,934.66
Jumlah
0.700 dibulatkan
22.400 Overhead
Jumlah ha
= Rp. 798,335.41
= Rp. 1,198,676.15
= Rp. 13,406.98
Rp. 2,010,418.53
Rp. 2,010,400.00
Rp. 100,520.00
Rp. 2,110,920.00

= Rp. 798,335.41
= Rp. 889,484.84
= Rp. 85,488.40
Rp. 1,773,308.65
Rp. 1,773,300.00
Rp. 88,665.00
Rp. 1,861,965.00

= Rp. 798,335.41
= Rp. 1,762,022.19
= Rp. 5,990.73
Rp. 2,566,348.33
Rp. 2,566,300.00
Rp. 128,315.00
Rp. 2,694,615.00
PEKERJAAN STRUKTUR
LANTAI 1

6 Pekerjaan Pondasi Footplat


d13 x 1.6 x 6.6666667 x 2
d13 y 1.6 x 6.6666667 x 2

BEKISTING 1.2 x 98.00


1.2 x 54

7 Pekerjaan sloof 20/30


L=25 v=1.5 6 d 13 6 x 26.04 =
d8 -200 0.1 x 5 x 25
v total 34.95 6 d 13 =
d8 -200 =

bekisting 0.3 x 2 x 107.5 =


0.3 x 2 x 109.03 =

Kayu begesting kelas III 0.04 M3 5.19672


Paku 5 cm - 12 cm 0.4 Kg 51.9672
Minyak bekisting 0.2 Ltr 25.9836
Balok kayu begesting kelas II 0.015 M3 1.94877
Multiplek tebal 9 mm 0.35 Lbr 45.4713
Dolken kayu gelam Ø 8 - 10 cm panjang 4 m 2 Btg

8 Pekerjaan kolom praktis 12/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 5.44 4d12 =
d8-200 =

bekisting 0.14 x 2 302.25 =

9 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 16.52 m3 8D13 =
d10-150 =
bekisting 0.3 x 4 x 333.2 =

10 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.8748 m3 d10-150 1.1 x 20.666667 =
v total 1.59 m3 4D12 =
d10-150 =

bekisting 0.56 x 1 x 26.46 =

11 Pekerjaan tangga

2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30
L 3.1 m1 6D13 6 x 3.6 =
v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 13.29 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 221.58 =

2 Pekerjaan plat lantai t = 12 cm


area 1 d12-200 1 x 5 x
v 0.12

total
v 43.22 m3
area 360.13 m2
d12-200 7,202.50 m1

bekisting 360.13 m2

3 Pekerjaan kolom praktis 15/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 3.35 4d12 =
d8-200 =

bekisting 0.14 x 2 x 186 =

4 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 15.55 m3 8D13 =
d10-150 =

bekisting 0.3 x 4 x 333.2 =

5 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.186 m3 d8-150 1.1 x 20.666667 =
v total 1.09 m3 4D12 =
d8-150 =

bekisting 0.56 x 1 x 18.225 =

6 Pekerjaan tangga

2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30
L 3.1 m1 6D13 6 x 3.6 =
v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 13.29 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 221.58 =

2 Pekerjaan plat lantai t = 12 cm


area 1 d12-200 1 x 5 x
v 0.12

total
v 43.22 m3
area 360.13 m2
d12-200 7,202.50 m1

bekisting 360.13 m2

3 Pekerjaan kolom praktis 15/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 3.35 4d12 =
d8-200 =
bekisting 0.14 x 2 x 186 =

4 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 15.55 m3 8D13 =
d10-150 =

bekisting 0.3 x 4 x 333.2 =

5 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.186 m3 d8-150 1.1 x 20.666667 =
v total 1.09 m3 4D12 =
d8-150 =

bekisting 0.56 x 1 x 18.225 =

2.4 LANTAI ATAP


1 Pekerjaan Balok B1 20/30

L 3.1 m1 6D13 6 x 3.6 =


v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 13.29 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 221.58 =


koef

x 98.00 = 2090.6667 m1 1
x 98.00 = 2090.6667 m1 1

117.6
64.8

1
1
156.24 m1 1
= 12.5 m1 1
3640.392 m1 1
291.25 1
1
64.5 m2 1
65.418 m2
129.918

1
1
12 m1 1
9.6 m1 1
1,209.00 m1 1
967.2 m1 1
1
84.63 m2 1
1
1
28.8 m1 1
26.866667 m1 1
1,705.70 m1 1
1591.2 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
26.13 m1 1
41.25679 m1 1
1
14.8176 m2 1
1
1
1
1
1
1
21.6 m1 1
22.733333 m1 1
1,543.91 m1 1
1624.92 m1 1
1
124.0848 m2 1
1
1
4 = 20 m1 1
1
1
1
1
1
1
1
1
1
1
1
12 m1 1
9.6 m1 1
744.00 m1 1
595.2 m1 1
1
52.08 m2 1
1
1
28.8 m1 1
26.866667 m1 1
1,605.37 m1 1
1497.6 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
84.66 m1 1
133.65 m1 1
1
10.206 m2 1
1
1
1
1
1
1
1
21.6 m1 1
22.733333 m1 1
1,543.91 m1 1
1624.92 m1 1
1
124.0848 m2 1
1
1
4 = 20 m1 1
1
1
1
1
1
1
1
1
1
1
1
12 m1 1
9.6 m1 1
744.00 m1 1
595.2 m1 1
1
52.08 m2 1
1
1
28.8 m1 1
26.866667 m1 1
1,605.37 m1 1
1497.6 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
84.66 m1 1
133.65 m1 1
1
10.206 m2 1
1
1
1
1
21.6 m1 1
22.733333 m1 1
1,543.91 m1 1
1624.92 m1 1
1
124.0848 m2 1
1
1
1

TOTAL
d8 d10 d12 d13
(KG) (KG) (KG) (KG)
2090.6667
2090.6667

3640.392
291.25

1,209.00
967.2

1,705.70
1591.2
26.13
41.25679

1,543.91
1624.92

7,202.50

744.00
595.2
1,605.37
1497.6

84.66
133.65

1,543.91
1624.92

7,202.50

744.00
595.2
1,605.37
1497.6

84.66

133.65

1,543.91
1624.92

1072.87925 5862.9912 15360.1351 18099.437


PEKERJAAN STRUKTUR
LANTAI 1

6 Pekerjaan Pondasi Footplat


d13 x 1.6 x 6.6666667 x 2
d13 y 1.6 x 6.6666667 x 2

BEKISTING 1.2 x 42.00


1.2 x 54

7 Pekerjaan sloof 20/30


L=25 v=1.5 6 d 13 6 x 26.04 =
d8 -200 0.1 x 5 x 25
v total 9.9618 6 d 13 =
d8 -200 =

bekisting 0.3 x 2 x 107.5 =


0.3 x 2 x 109.03 =

Kayu begesting kelas III 0.04 M3 5.19672


Paku 5 cm - 12 cm 0.4 Kg 51.9672
Minyak bekisting 0.2 Ltr 25.9836
Balok kayu begesting kelas II 0.015 M3 1.94877
Multiplek tebal 9 mm 0.35 Lbr 45.4713
Dolken kayu gelam Ø 8 - 10 cm panjang 4 m 2 Btg

8 Pekerjaan kolom praktis 12/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 5.44 4d12 =
d8-200 =

bekisting 0.14 x 2 302.25 =

9 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 29.99 m3 8D13 =
d10-150 =
bekisting 0.3 x 4 x 333.2 =

10 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 1.59 m3 4D12 =
d10-150 =

bekisting 0.56 x 1 x 26.46 =

11 Pekerjaan tangga

2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30
L 3.1 m1 6D13 6 x 3.6 =
v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 43.15 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 719.2 =

2 Pekerjaan plat lantai t = 12 cm


area 1 d12-200 1 x 5 x
v 0.12

total
v 64.82 m3
area 540.19 m2
d12-200 10,803.75 m1

bekisting 540.19 m2

3 Pekerjaan kolom praktis 15/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 5.72 4d12 =
d8-200 =

bekisting 0.14 x 2 x 317.75 =

4 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 28.22 m3 8D13 =
d10-150 =

bekisting 0.3 x 4 x 333.2 =

5 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.186 m3 d8-150 1.1 x 20.666667 =
v total 2.07 m3 4D12 =
d8-150 =

bekisting 0.56 x 1 x 34.425 =

6 Pekerjaan tangga

2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30
L 3.1 m1 6D13 6 x 3.6 =
v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 43.15 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 719.2 =

2 Pekerjaan plat lantai t = 12 cm


area 1 d12-200 1 x 5 x
v 0.12

total
v 64.82 m3
area 540.19 m2
d12-200 10,803.75 m1

bekisting 540.19 m2

3 Pekerjaan kolom praktis 15/15


L 3 m1 4d12 4 x 3 =
v 0.054 m3 d8-200 0.64 x 15 =
v total 5.72 4d12 =
d8-200 =
bekisting 0.14 x 2 x 317.75 =

4 Pekerjaan kolom K1
L 3.1 m1 8D13 8 x 3.6 =
v 0.279 m3 d10-150 1.3 x 20.666667 =
v total 28.22 m3 8D13 =
d10-150 =

bekisting 0.3 x 4 x 333.2 =

5 Pekerjaan Balok latai


L 3.1 m1 4D12 4 x 3.6 =
v 0.186 m3 d8-150 1.1 x 20.666667 =
v total 2.07 m3 4D12 =
d8-150 =

bekisting 0.56 x 1 x 34.425 =

2.4 LANTAI ATAP


1 Pekerjaan Balok B1 20/30

L 3.1 m1 6D13 6 x 3.6 =


v 0.186 m3 d10-150 1.1 x 20.666667 =
v total 43.15 m3 6D13 =
d10-150 =

bekisting 0.56 x 1 x 719.2 =


koef

x 42.00 = 896 m1 1
x 42.00 = 896 m1 1

50.4
64.8

1
1
156.24 m1 1
= 12.5 m1 1
1037.6211 m1 1
83.015 1
1
64.5 m2 1
65.418 m2
129.918

1
1
12 m1 1
9.6 m1 1
1,209.00 m1 1
967.2 m1 1
1
84.63 m2 1
1
1
28.8 m1 1
26.866667 m1 1
3,095.54 m1 1
2887.7333 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
122.91 m1 1
194.04 m1 1
1
14.8176 m2 1
1
1
1
1
1
1
21.6 m1 1
22.733333 m1 1
5,011.20 m1 1
5274.1333 m1 1
1
402.752 m2 1
1
1
4 = 20 m1 1
1
1
1
1
1
1
1
1
1
1
1
12 m1 1
9.6 m1 1
1,271.00 m1 1
1016.8 m1 1
1
88.97 m2 1
1
1
28.8 m1 1
26.866667 m1 1
2,913.45 m1 1
2717.8667 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
159.91 m1 1
252.45 m1 1
1
19.278 m2 1
1
1
1
1
1
1
1
21.6 m1 1
22.733333 m1 1
5,011.20 m1 1
5274.1333 m1 1
1
402.752 m2 1
1
1
4 = 20 m1 1
1
1
1
1
1
1
1
1
1
1
1
12 m1 1
9.6 m1 1
1,271.00 m1 1
1016.8 m1 1
1
88.97 m2 1
1
1
28.8 m1 1
26.866667 m1 1
2,913.45 m1 1
2717.8667 m1 1
1
399.84 m2 1
1
1
14.4 m1 1
22.733333 m1 1
159.91 m1 1
252.45 m1 1
1
19.278 m2 1
1
1
1
1
21.6 m1 1
22.733333 m1 1
5,011.20 m1 1
5274.1333 m1 1
1
402.752 m2 1
1
1
1

TOTAL
d8 d10 d12 d13
(KG) (KG) (KG) (KG)
896
896

1037.6211
83.015

1,209.00
967.2

3,095.54
2887.7333
122.91
194.04

5,011.20
5274.1333

10,803.75

1,271.00
1016.8
2,913.45
2717.8667

159.91
252.45

5,011.20
5274.1333

10,803.75

1,271.00
1016.8
2,913.45
2717.8667

159.91

252.45

5,011.20
5274.1333

1417.54243 15017.722 22911.4925 27910.644


KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG
SUB KEGIATAN :
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN

BANGUNAN UTAMA
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
2.2 LANTAI 2
2.3 LANTAI 3
2.4 LANTAI ATAP
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.4 PEKERJAAN ATAP
4 PEKERJAAN MEKANIKAL ELEKTRIKAL
lantai 1
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 2
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 3
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
BANGUNAN ZONA A
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
2.2 LANTAI 2
2.3 LANTAI 3
2.4 LANTAI ATAP
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.4 PEKERJAAN ATAP
4 PEKERJAAN MEKANIKAL ELEKTRIKAL
lantai 1
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 2
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 3
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
BANGUNAN ZONA B
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
2.2 LANTAI 2
2.3 LANTAI 3
2.4 LANTAI ATAP
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.4 PEKERJAAN ATAP
4 PEKERJAAN MEKANIKAL ELEKTRIKAL
lantai 1
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 2
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 3
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
BANGUNAN ZONA C
1 PEKERJAAN PERSIAPAN
2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
2.2 LANTAI 2
2.3 LANTAI 3
2.4 LANTAI ATAP
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
PEKERJAAN KUSEN
PEKERJAAN PLAFOND
PEKERJAAN CAT
3.4 PEKERJAAN ATAP
4 PEKERJAAN MEKANIKAL ELEKTRIKAL
lantai 1
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 2
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV
lantai 3
4.1 PEKERJAAN PLUMBING
4.2 INSTALASI ELEKTRIKAL
4.3 INSTALASI CCTV

TOTAL
KOMULATIF
PROGRES LAPANGAN
Bobot (%) JUNI JULI AGUSTUS
1 2 3 4 5 6 7 8

0.07 0.068

5.64 1.127 1.127 1.127 1.127 1.127


5.94 1.188 1.188 1.188
5.81
1.79
4.12
0.64
0.89
0.67

4.88
0.69
1.06
0.80

4.85
0.75
1.08
0.83
3.22

1.32
0.46
0.36

0.86
0.40
0.19

0.97
0.59
0.19

0.01 0.011

0.94 0.313 0.313 0.313


0.99 0.330 0.330 0.330
0.97 0.323 0.323 0.323
0.26 0.128

0.83 0.276 0.276 0.276


0.11
0.15 0.051
0.14

0.83 0.276
0.11
0.16
0.14

0.83
0.11
0.17
0.14
0.58
0.29 0.073 0.073
0.10 0.024 0.024
0.11 0.027 0.027

0.13
0.08
0.04

0.14
0.11
0.04

0.02 0.023

2.34 0.586 0.586 0.586 0.586


1.70 0.425 0.425 0.425 0.425
1.68 0.420
0.58

0.93 0.312
0.19
0.17
0.15

1.34
0.19
0.23
0.22

1.36
0.19
0.23
0.23
0.68

0.29
0.12
0.11

0.12
0.11
0.06

0.14
0.17
0.06

0.03 0.034
3.93 0.983 0.983 0.983 0.983
3.25 0.813 0.813 0.813 0.813
3.16 0.791
0.95

2.36 0.787
0.34
0.57
0.38

2.72
0.39
0.67
0.44

2.67
0.45
0.68
0.76
1.96

0.73
0.24
0.15

0.61
0.22
0.09

0.69
0.32
0.09

0.14 3.01 3.01 3.34 4.26 4.48 3.15 5.91


100.00 0.14 3.14 6.15 9.49 13.75 18.24 21.38 27.30
Waktu Pelaksanaan (24 minggu)
AGUSTUS SEPTEMBER OKTOBER
9 10 11 12 13 14 15 16 17 18

1.188 1.188
1.162 1.162 1.162 1.162 1.162
0.596 0.596 0.596
1.031 1.031 1.031 1.031
0.318 0.318
0.298 0.298 0.298
0.334 0.334

1.221 1.221 1.221 1.221


0.346
0.353 0.353

1.214 1.214 1.214

0.264 0.264 0.264 0.264 0.264


0.091 0.091 0.091 0.091 0.091
0.073 0.073 0.073 0.073 0.073

0.172 0.172 0.172


0.079 0.079 0.079
0.038 0.038 0.038

0.128

0.056 0.056
0.051 0.051
0.136

0.276 0.276
0.056 0.056
0.055 0.055 0.055
0.136

0.276 0.276 0.276


0.056 0.056
0.056 0.056 0.056
0.141
0.192 0.192 0.192
0.073 0.073
0.024 0.024
0.027 0.027

0.031 0.031 0.031 0.031


0.019 0.019 0.019 0.019
0.009 0.009 0.009 0.009

0.028 0.028 0.028 0.028 0.028


0.021 0.021 0.021 0.021 0.021
0.008 0.008 0.008 0.008 0.008

0.420 0.420 0.420


0.193 0.193 0.193

0.312 0.312
0.093 0.093
0.057 0.057 0.057
0.075 0.075

0.446 0.446 0.446


0.093 0.093
0.076 0.076 0.076
0.111 0.111

0.453 0.453 0.453


0.093 0.093
0.078 0.078

0.227 0.227 0.227

0.073 0.073 0.073 0.073


0.031 0.031 0.031 0.031
0.027 0.027 0.027 0.027

0.031 0.031 0.031 0.031


0.026 0.026 0.026 0.026
0.014 0.014 0.014 0.014

0.028 0.028 0.028 0.028 0.028


0.034 0.034 0.034 0.034 0.034
0.011 0.011 0.011 0.011 0.011
0.791 0.791 0.791
0.318 0.318 0.318

0.787 0.787
0.169 0.169
0.190 0.190 0.190
0.191 0.191

0.905 0.905 0.905


0.197 0.197
0.222 0.222 0.222
0.221 0.221

0.889 0.889 0.889


0.224 0.224
0.226 0.226
0.380 0.380
0.653 0.653 0.653

0.184 0.184 0.184 0.184


0.059 0.059 0.059 0.059
0.037 0.037 0.037 0.037

0.153 0.153 0.153 0.153


0.054 0.054 0.054 0.054
0.024 0.024 0.024 0.024

0.137 0.137 0.137 0.137 0.137


0.063 0.063 0.063 0.063 0.063
0.019 0.019 0.019 0.019 0.019

4.54 7.25 6.77 6.47 7.49 6.85 7.05 6.02 5.64 3.18
31.84 39.08 45.85 52.33 59.82 66.67 73.72 79.73 85.38 88.55
NOVEMBER DESEMBER
19 20 21 22 23 24

100%
0.346
0.353
0.401 0.401

1.214
0.373 0.373
0.360 0.360 0.360
0.414 0.414
0.805 0.805 0.805 0.805

0.172 0.172
0.079 0.079
0.038 0.038

0.193 0.193 0.193 0.193 0.193


0.118 0.118 0.118 0.118 0.118
0.038 0.038 0.038 0.038 0.038

75%
50%

0.078
0.115 0.115

25%
0.226

0%

3.77 2.33 1.93 1.93 1.12 0.36


92.33 94.66 96.59 98.52 99.64 100.00
BILL OF QUANTITY (BOQ)

KEGIATAN : PEMBANGUNAN RUMAH KOS MALANG


SUB KEGIATAN :
LOKASI : INSYA ALLAH DI MALANG

NO ITEM PEKERJAAN SAT

1 PEKERJAAN PERSIAPAN
1 Pembersihan lokasi ls
2 Pemasangan Bowplank ls
3 Pembuatan direksi kit dan gudang material ls

2 PEKERJAAN STRUKTUR
2.1 LANTAI 1
1 Galian Pondasi m3
2 Urugan tanah Kembali m3
3 Urugan pasir lantai kerja m3
4 Pasangan Aanstamping m3
5 Pasangan Pondasi Batu Kali m3
6 Pekerjaan Pondasi Footplat m3
7 Pekerjaan sloof 20/30 m3
8 Pekerjaan kolom praktis 15/15 m3
9 Pekerjaan kolom K1 m3
10 Pekerjaan Balok latai m3
11 Pekerjaan tangga m3
12 Pekerjaan Rabatan beton (selasar n parkir) m2

2.2 LANTAI 2
1 Pekerjaan Balok B1 20/30 m3
2 Pekerjaan plat lantai t = 12 cm m3
3 Pekerjaan kolom praktis 15/15 m3
4 Pekerjaan kolom K1 m3
5 Pekerjaan Balok latai m3
6 Pekerjaan tangga m3

2.3 LANTAI 3
1 Pekerjaan Balok B1 20/30 m3
2 Pekerjaan plat lantai t = 12 cm m3
3 Pekerjaan kolom praktis 15/15 m3
4 Pekerjaan kolom K1 m3
5 Pekerjaan Balok latai m3

2.4 LANTAI ATAP


1 Pekerjaan Balok B1 20/30 m3
2 Pekerjaan plat lantai t = 12 cm m3
3 PEKERJAAN ARSITEKTUR
3.1 LANTAI 1
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2
2 Plesteran m2
3 Acian m2
4 benangan / sudutan m1
5 tali air m1
6 Keramik lantai 40x40 m2
7 keramik dinding 25x40 m2
8 keramik KM 30x30 m2
9 plint kramik 10x40 m1
10 railing tangga m1

PEKERJAAN KUSEN
1 Kusen type P unit
2 Kusen type PJ unit
3 Kusen type J unit
4 Kusen type PKM unit
5 rooster unit

PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2
2 List Gypsum t = 10 cm m1

PEKERJAAN CAT
1 Cat dinding Exterior m2
2 Cat Dinding Interior m2
3 Cat Plafond m1

3.2 LANTAI 2
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2
2 Plesteran m2
3 Acian m2
4 benangan / sudutan m1
5 tali air m1
6 Keramik lantai 40x40 m2
7 keramik dinding 25x40 m2
8 keramik KM 30x30 m2
9 plint kramik 10x40 m1
10 railing tangga m1
11 railing balkon m1
PEKERJAAN KUSEN
1 Kusen type P unit
2 Kusen type PJ unit
3 Kusen type J unit
4 Kusen type PKM unit
5 rooster unit

PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2
2 List Gypsum t = 10 cm m1

PEKERJAAN CAT
1 Cat dinding Exterior m2
2 Cat Dinding Interior m2
3 Cat Plafond m1

3.3 LANTAI 3
PEKERJAAN PASANGAN DINDING DAN LANTAI
1 Pasangan Bata ringan m2
2 Plesteran m2
3 Acian m2
4 benangan / sudutan m1
5 tali air m1
6 Keramik lantai 40x40 m2
7 keramik dinding 25x40 m2
8 keramik KM 30x30 m2
9 plint kramik 10x40 m1

PEKERJAAN KUSEN
1 Kusen type P unit
2 Kusen type PJ unit
3 Kusen type J unit
4 Kusen type PKM unit
5 rooster unit

PEKERJAAN PLAFOND
1 Plafond gypsum rangka hollow 4x4 & 2x4 m2
2 List Gypsum t = 10 cm m1

PEKERJAAN CAT
1 Cat dinding Exterior m2
2 Cat Dinding Interior m2
3 Cat Plafond m1
3.4 PEKERJAAN ATAP
1 Rangka Atap Galvalum m2
2 Penutup atap genteng m2
3 Bubungan m1
4 Listplank m1

4 PEKERJAAN MEKANIKAL ELEKTRIKAL


lantai 1
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1
- Pipa PVC 5" kotoran m1
- Pipa PVC 3/4" air bersih m1
- Floor drain bh
- Closet jongkok bh
- kran air 1/2" bh
- Septictank unit
- Resapan unit
- Tandon air kap 3 m3 unit
- Tandon air atas stainlessteel kap 1 m3 unit
- Bak kontrol 50x50 bh
- Saluran terbuka U20 cm m1

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu titik
- Instalasi stop kontak titik
- Stop kontak broco bh
- Saklar ganda broco bh
- MCB + box 20 A set
- Lampu 20 watt + dudukan bh

4.3 INSTALASI CCTV


- Wallmount Rack 2U c/w Accessories bh
- Switch Hub 8 x 10/100/1000 1910-8G bh
- Patch Panel 8 Port bh
- Wired Management set
- Outdoor IP Dome CCTV Camera bh

lantai 2
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1
- Pipa PVC 5" kotoran m1
- Pipa PVC 3/4" air bersih m1
- Floor drain bh
- Closet jongkok bh
- kran air 1/2" bh

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu titik
- Instalasi stop kontak titik
- Stop kontak broco bh
- Saklar ganda broco bh
- Lampu 20 watt + dudukan bh

4.3 INSTALASI CCTV


- Outdoor IP Dome CCTV Camera bh

lantai 3
4.1 PEKERJAAN PLUMBING
1 INSTALASI AIR BERSIH DAN KOTOR
- Pipa PVC 4" air bekas m1
- Pipa PVC 5" kotoran m1
- Pipa PVC 3/4" air bersih m1
- Floor drain bh
- Closet jongkok bh
- kran air 1/2" bh

4.2 INSTALASI ELEKTRIKAL


- Instalasi titik lampu titik
- Instalasi stop kontak titik
- Stop kontak broco bh
- Saklar ganda broco bh
- Lampu 20 watt + dudukan bh

4.3 INSTALASI CCTV


- Outdoor IP Dome CCTV Camera bh
TITY (BOQ)

VOLUME HARGA SATUAN JUMLAH HARGA PELAKSANAAN

1.00 Rp 2,500,000.00 Rp 2,500,000.00 1.00


1.00 Rp 2,300,000.00 Rp 2,300,000.00 1.00
1.00 Rp 6,000,000.00 Rp 6,000,000.00 1.00

10,800,000.00

640.84 Rp 52,000.00 Rp 33,323,573.40 303.03


256.34 Rp 28,000.00 Rp 7,177,385.04 715.84
75.39 Rp 165,000.00 Rp 12,439,795.50 16.73
90.59 Rp 225,000.00 Rp 20,382,536.25 12.0411
241.57 Rp 580,000.00 Rp 140,111,064.00 37.71
52.50 Rp 3,500,000.00 Rp 183,750,000.00 32.38
53.73 Rp 3,500,000.00 Rp 188,061,300.00 22.56
11.86 Rp 3,000,000.00 Rp 35,572,500.00
53.55 Rp 3,500,000.00 Rp 187,425,000.00
2.84 Rp 3,000,000.00 Rp 8,505,000.00 0.6075
6.39 Rp 3,500,000.00 Rp 22,362,480.00
65.16 Rp 825,000.00 Rp 53,757,000.00 36.54

892,867,634.19

68.00 Rp 3,500,000.00 Rp 237,999,300.00


129.65 Rp 3,500,000.00 Rp 453,757,500.00
12.97 Rp 3,000,000.00 Rp 38,920,500.00
50.40 Rp 3,500,000.00 Rp 176,400,000.00
3.87 Rp 3,000,000.00 Rp 11,603,250.00
6.39 Rp 3,500,000.00 Rp 22,362,480.00

941,043,030.00

68.00 Rp 3,500,000.00 Rp 237,999,300.00


129.65 Rp 3,500,000.00 Rp 453,757,500.00
12.97 Rp 3,000,000.00 Rp 38,920,500.00
50.40 Rp 3,500,000.00 Rp 176,400,000.00
3.87 Rp 3,500,000.00 Rp 13,537,125.00

920,614,425.00

68.00 Rp 3,500,000.00 Rp 237,999,300.00


12.96 Rp 3,500,000.00 Rp 45,375,750.00
283,375,050.00
TOTAL STRUKTUR 3,037,900,139.19

1,948.59 Rp 115,000.00 224,088,310.00


3,897.19 Rp 35,000.00 136,401,580.00
3,897.19 Rp 16,000.00 62,355,008.00
1,041.60 Rp 14,000.00 14,582,400.00
222.60 Rp 14,500.00 3,227,700.00
951.13 Rp 105,000.00 99,868,125.00
445.20 Rp 105,000.00 46,746,000.00
94.50 Rp 103,000.00 9,733,500.00
682.46 Rp 31,000.00 21,156,260.00
105.48 Rp 335,000.00 35,335,800.00

653,494,683.00

2.00 Rp 1,000,000.00 2,000,000.00


42.00 Rp 1,300,000.00 54,600,000.00
10.00 Rp 600,000.00 6,000,000.00
42.00 Rp 850,000.00 35,700,000.00
130.00 Rp 20,000.00 2,600,000.00

100,900,000.00

1,045.63 Rp 80,000.00 83,650,000.00


4,294.59 Rp 13,500.00 57,976,992.00

141,626,992.00

517.24 Rp 25,000.00 12,930,875.00


3,379.95 Rp 21,000.00 70,979,013.00
1,045.63 Rp 21,000.00 21,958,125.00

105,868,013.00

2,336.21 Rp 115,000.00 268,663,690.00


4,672.41 Rp 35,000.00 163,534,420.00
4,672.41 Rp 16,000.00 74,758,592.00
1,240.00 Rp 14,000.00 17,360,000.00
265.00 Rp 14,500.00 3,842,500.00
1,149.88 Rp 105,000.00 120,736,875.00
530.00 Rp 105,000.00 55,650,000.00
112.50 Rp 103,000.00 11,587,500.00
716.58 Rp 31,000.00 22,214,073.00
105.48 Rp 335,000.00 35,335,800.00
- Rp - -
773,683,450.00

2.00 Rp 1,000,000.00 2,000,000.00


46.00 Rp 1,300,000.00 59,800,000.00
10.00 Rp 600,000.00 6,000,000.00
46.00 Rp 850,000.00 39,100,000.00
142.00 Rp 20,000.00 2,840,000.00

109,740,000.00

1,262.38 Rp 80,000.00 100,990,000.00


4,938.78 Rp 13,500.00 66,673,540.80

167,663,540.80

577.69 Rp 25,000.00 14,442,125.00


4,094.73 Rp 21,000.00 85,989,267.00
1,262.38 Rp 21,000.00 26,509,875.00

126,941,267.00

2,453.02 Rp 115,000.00 282,096,874.50


4,906.03 Rp 35,000.00 171,711,141.00
4,906.03 Rp 16,000.00 78,496,521.60
1,302.00 Rp 14,000.00 18,228,000.00
278.25 Rp 14,500.00 4,034,625.00
1,149.88 Rp 105,000.00 120,736,875.00
556.50 Rp 105,000.00 58,432,500.00
118.13 Rp 103,000.00 12,166,875.00
752.41 Rp 31,000.00 23,324,776.65

769,228,188.75

2.00 Rp 1,000,000.00 2,000,000.00


50.00 Rp 1,300,000.00 65,000,000.00
10.00 Rp 600,000.00 6,000,000.00
50.00 Rp 850,000.00 42,500,000.00
142.00 Rp 20,000.00 2,840,000.00

118,340,000.00

1,262.38 Rp 80,000.00 100,990,000.00


5,185.72 Rp 13,500.00 70,007,217.84

170,997,217.84

577.69 Rp 25,000.00 14,442,125.00


4,299.46 Rp 21,000.00 90,288,730.35
1,262.38 Rp 21,000.00 26,509,875.00
131,240,730.35

915.37 Rp 165,000.00 151,036,050.00


1,281.52 Rp 260,000.00 333,194,680.00
117.52 Rp 85,000.00 9,988,775.00
208.98 Rp 75,000.00 15,673,500.00

509,893,005.00
TOTAL ARSITEKTUR Rp 3,879,617,087.74

171.60 Rp 260,000.00 44,616,000.00


156.00 Rp 285,000.00 44,460,000.00
156.00 Rp 98,000.00 15,288,000.00
42.00 Rp 75,000.00 3,150,000.00
42.00 Rp 180,000.00 7,560,000.00
42.00 Rp 65,000.00 2,730,000.00
3.00 Rp 4,000,000.00 12,000,000.00
3.00 Rp 3,000,000.00 9,000,000.00
3.00 Rp 6,500,000.00 19,500,000.00
4.00 Rp 3,250,000.00 13,000,000.00
9.00 Rp 150,000.00 1,350,000.00
116.50 Rp 310,000.00 36,115,000.00

208,769,000.00

84.00 Rp 275,000.00 23,100,000.00


84.00 Rp 250,000.00 21,000,000.00
84.00 Rp 75,000.00 6,300,000.00
64.00 Rp 75,000.00 4,800,000.00
3.00 Rp 3,100,000.00 9,300,000.00
84.00 Rp 92,000.00 7,728,000.00

72,228,000.00

3.00 Rp 2,500,000.00 7,500,000.00


3.00 Rp 5,500,000.00 16,500,000.00
3.00 Rp 2,600,000.00 7,800,000.00
3.00 Rp 650,000.00 1,950,000.00
8.00 Rp 3,000,000.00 24,000,000.00

57,750,000.00

198.00 Rp 260,000.00 51,480,000.00


180.00 Rp 285,000.00 51,300,000.00
177.00 Rp 98,000.00 17,346,000.00
50.00 Rp 75,000.00 3,750,000.00
50.00 Rp 180,000.00 9,000,000.00
50.00 Rp 65,000.00 3,250,000.00

136,126,000.00

84.00 Rp 275,000.00 23,100,000.00


84.00 Rp 250,000.00 21,000,000.00
84.00 Rp 75,000.00 6,300,000.00
64.00 Rp 75,000.00 4,800,000.00
84.00 Rp 92,000.00 7,728,000.00

62,928,000.00

10.00 Rp 3,000,000.00 30,000,000.00

30,000,000.00

224.40 Rp 260,000.00 58,344,000.00


204.00 Rp 285,000.00 58,140,000.00
198.00 Rp 98,000.00 19,404,000.00
54.00 Rp 75,000.00 4,050,000.00
54.00 Rp 180,000.00 9,720,000.00
54.00 Rp 65,000.00 3,510,000.00

153,168,000.00

156.00 Rp 275,000.00 42,900,000.00


108.00 Rp 250,000.00 27,000,000.00
108.00 Rp 75,000.00 8,100,000.00
78.00 Rp 75,000.00 5,850,000.00
108.00 Rp 92,000.00 9,936,000.00

93,786,000.00

10.00 Rp 3,000,000.00 30,000,000.00

30,000,000.00
TOTAL ME 844,755,000.00
GRAND TOTAL 7,773,072,226.93
JUMLAH HARGA PROGRES

Rp 2,500,000 0.03%
Rp 2,300,000 0.03%
Rp 6,000,000 0.08%

10,800,000.00 0.14%

Rp 15,757,768 0.20%
Rp 20,043,604 0.26%
Rp 2,760,186 0.04%
Rp 2,709,248 0.03%
Rp 21,871,800 0.28%
Rp 113,323,000 1.46%
Rp 78,960,000 1.02%
Rp - 0.00%
Rp - 0.00%
Rp 1,822,500 0.02%
Rp - 0.00%
Rp 30,145,500 0.39%

31,968,000.00 3.70%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
- 0.00%
159,680,802.75

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%
Rp -

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%
Rp - 0.00%

- 0.00%

Rp - 0.00%

- 0.00%
-
170,480,802.75 3.84%