revisi

1. luasan atap sudut

luasan datar 1127 29 0.874 1289.474 - 615.5606 =
538 49 0.656 820.122 =

2. satuan lisplank dari m2 jadi m'

3 harga atap buka tutup lovera dar 750rb jd 1,3jt

4 harga rangka atap baja ringan dr 250rb menjadi 185rb

 673.913
820.122
1494.035
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

JUMLAH HARGA
No. URAIAN PEKERJAAN
Rp.

I. PEMBANGUNAN CONVENTION CENTER 12,199,899,165.45

II. PEMBANGUNAN HOTEL 30,985,007,517.82

III. PEMBANGUNAN CAFÉ & FITNESS CENTER 2,703,435,879.16

IV. PEMBANGUNAN PRASARANA HOTEL 5,795,847,819.63

V. PEKERJAAN MEKANIKAL ELEKTRIKAL 18,599,507,433.83

Total 70,283,697,815.89
PPN 10% 7,028,369,781.59
Jumlah 77,312,067,597.48
Dibulatkan 77,312,000,000.00
Terbilang = "Tujuh puluh tujuh milyar tiga ratus dua belas juta rupiah"
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

A. PEMBANGUNAN CONVENTION CENTER

JUMLAH HARGA
No. URAIAN PEKERJAAN
Rp.

I. PEKERJAAN PERSIAPAN 47,000,000.00

II. PEKERJAAN TANAH 142,063,651.47

III. PEKERJAAN PONDASI 613,222,732.03

IV. PEKERJAAN BETON BERTULANG 6,306,542,135.55

V. PEKERJAAN PASANGAN DINDING DAN LANTAI 2,695,530,223.95

VI. PEKERJAAN ATAP DAN PLAFOND 1,037,202,564.37

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING 893,705,331.16

VIII. PEKERJAAN PENGECATAN 339,567,226.92

IX. PEKERJAAN SANITARY 93,815,300.00

X. PEKERJAAN AKSESORIS 31,250,000.00

Total 12,199,899,165.45
PPN 10% 1,219,989,916.54
Jumlah 13,419,889,081.99
Dibulatkan 13,419,000,000.00
Terbilang = "Tiga belas milyar empat ratus sembilan belas juta rupiah"
 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

A. PEMBANGUNAN CONVENTION CENTER

HARGA SATUAN JUMLAH

No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
I. PEKERJAAN PERSIAPAN
1 Bongkaran Bangunan 1.00 Ls 15,000,000.00 15,000,000.00
2 Pembersihan Lapangan 1.00 Ls 7,000,000.00 7,000,000.00
3 Direksi Keet dan Gudang 1.00 Ls 20,000,000.00 20,000,000.00
4 Uitset/bouwplank 1.00 Ls 5,000,000.00 5,000,000.00

JUMLAH I 47,000,000.00

II. PEKERJAAN TANAH

1 Galian tanah 2,771.00 M3 16,320.00 45,222,720.00
2 Urugan tanah kembali 36.78 M3
7,822.00 287,661.87
3 Urugan pasir bawah bangunan 163.74 M3 131,080.00 21,463,039.20
4 Pemadatan tanah 36.78 M3 20,400.00 750,230.40
5 Bor titik pondasi bored pile Ø 60 21.60 M' 225,000.00 4,860,000.00
6 Bor titik pondasi bored pile Ø 50 347.40 M' 200,000.00 69,480,000.00

JUMLAH II 142,063,651.47

III. PEKERJAAN PONDASI

1 Pilecap tulangan 170 kg 114.05 M3 3,282,140.00 374,321,502.72
2 Pondasi Bored Pile BP1 Ø60 tulangan 125 kg 21.60 M' 794,004.26 17,150,492.10
3 Pondasi Bored Pile BP2 Ø50 tulangan 110 kg 302.40 M' 520,482.48 157,393,900.44
4 Pondasi Bored Pile BP3 Ø50 tulangan 110 kg 45.00 M' 520,482.48 23,421,711.38
5 Pondasi Foot Plate FP1 tulangan 160 kg 2.52 M3 3,177,140.00 8,006,392.80
6 Pondasi Foot Plate FP2 tulangan 150 kg 4.99 M3
3,072,140.00 15,336,122.88
7 Pondasi Foot Plate FP3 tulangan 150 kg 1.66 M3 3,072,140.00 5,112,040.96
8 Pondasi Plate untuk Lift tulangan 150 kg 4.06 M3
3,072,140.00 12,480,568.75

JUMLAH III 613,222,732.03

IV. PEKERJAAN BETON BERTULANG

A BASEMENT
1 Sloof B1 30/60 tulangan 135 kg 86.17 M3 2,914,640.00 251,142,870.24
2 Sloof B2 25/40 tulangan 195 kg 20.74 M3 3,544,640.00 73,501,655.04
3 Sloof BA1 20/40 tulangan 180 kg 1.87 M3
3,387,140.00 6,321,758.10
4 Sloof BA2 20/30 tulangan 100 kg 0.63 M3 2,547,140.00 1,604,698.20
5 Balok Lift BL 15/40 tulangan 250 kg 0.60 M3
5,566,539.00 3,339,923.40
6 Pelat Basement tebal 20 cm tulangan 140 kg 326.68 M3 2,967,140.00 969,305,295.20
7 Kolom K1 Ø50 tulangan 205 kg 32.66 M3 5,581,475.00 182,268,647.60
8 Kolom K1a Ø50 tulangan 250 kg 6.28 M3 6,053,975.00 38,018,963.00
9 Kolom K2 Ø 40 tulangan 250 kg 11.25 M3 6,053,975.00 68,129,981.70
10 Kolom Lift KL tulangan 330 kg 1.27 M3
6,893,975.00 8,748,454.28
11 Retaining Wall tebal 30 cm tulangan 150 kg 157.08 M3 3,173,991.00 498,585,741.44
12 Pelat Tangga 15 cm tulangan 150 kg 0.90 M3 4,116,991.00 3,705,291.90
13 Pelat Lantai Lift tulangan 140 kg 2.00 M3 2,967,140.00 5,934,280.00
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
14 Pelat Dinding Lift tulangan 150 kg 5.46 M3 3,173,991.00 17,329,990.86
15 Kolom Praktis 11/11 38.40 M' 56,034.00 2,151,705.60
16 Balok Latai 10/15 10.50 M' 63,391.00 665,605.50

B LANTAI 1
1 Balok B1 30/60 tulangan 225 kg 93.99 M3 5,304,039.00 498,520,260.76
2 Balok B2 40/70 tulangan 175 kg 26.54 M3 4,779,039.00 126,854,811.22
3 Balok B3 25/40 tulangan 195 kg 20.73 M3 4,989,039.00 103,442,734.63
4 Balok B4 20/40 tulangan 180 kg 4.33 M3
4,831,539.00 20,914,766.02
5 Balok B5 20/30 tulangan 100 kg 0.48 M3 3,991,539.00 1,915,938.72
6 Balok BA1 20/40 tulangan 180 kg 25.54 M3
4,831,539.00 123,416,832.22
7 Balok BA2 20/30 tulangan 100 kg 2.64 M3 3,991,539.00 10,537,662.96
8 Balok Lift BL 15/40 tulangan 250 kg 0.72 M3 5,566,539.00 4,007,908.08
9 Kolom K1 Ø50 tulangan 205 kg 45.73 M3
5,581,475.00 255,219,921.22
10 Kolom K1a Ø50 tulangan 250 kg 7.85 M3 6,053,975.00 47,523,703.75
11 Kolom K3 40/40 tulangan 140 kg 8.48 M3
4,898,975.00 41,543,308.00
12 Kolom Lift KL tulangan 330 kg 1.08 M3 6,893,975.00 7,445,493.00
13 Pelat Lantai 12 cm tulangan 125 kg 201.12 M3
3,854,491.00 775,224,480.70
14 Pelat Tangga 15 cm tulangan 150 kg 7.20 M3 4,116,991.00 29,642,335.20
15 Pelat Dinding Lift tulangan 150 kg 4.50 M3 3,173,991.00 14,282,959.50
16 Kolom Praktis 296.00 M' 56,034.00 16,586,064.00
17 Balok latai 10/15 78.60 M' 63,391.00 4,982,532.60

C LANTAI 2
1 Balok B0 40/80 tulangan 160 kg 6.40 M3 4,621,539.00 29,577,849.60
2 Balok B1 30/60 tulangan 225 kg 51.97 M3 5,304,039.00 275,648,785.21
3 Balok B2 40/70 tulangan 175 kg 21.34 M3 4,779,039.00 101,965,576.10
4 Balok B3 25/40 tulangan 195 kg 12.57 M3
4,989,039.00 62,712,220.23
5 Balok BK1 30/60 tulangan 225 kg 2.16 M3 5,304,039.00 11,456,724.24
6 Balok BK2 20/40 tulangan 180 kg 1.44 M3
4,831,539.00 6,957,416.16
7 Balok BA1 20/40 tulangan 180 kg 8.92 M3 4,831,539.00 43,093,462.65
8 Balok BA2 20/30 tulangan 100 kg 4.07 M3 3,991,539.00 16,261,529.89
9 Balok Lift BL 15/40 tulangan 250 kg 0.72 M3 5,566,539.00 4,007,908.08
10 Kolom K1 Ø50 tulangan 205 kg 36.40 M3 5,581,475.00 203,190,108.95
11 Kolom K1a Ø50 tulangan 250 kg 6.87 M3 6,053,975.00 41,583,240.78
12 Kolom K3 40/40 tulangan 140 kg 2.80 M3 4,898,975.00 13,717,130.00
13 Kolom Lift KL tulangan 330 kg 0.72 M3
6,893,975.00 4,963,662.00
14 Pelat Lantai 12 cm tulangan 125 kg 98.58 M3 3,854,491.00 379,989,598.95
15 Pelat Dinding Lift tulangan 150 kg 6.00 M3 3,173,991.00 19,043,946.00
16 Kolom Praktis 192.50 M' 56,034.00 10,786,545.00
17 Balok latai 11/15 36.00 M' 63,391.00 2,282,076.00

D ATAP
1 Balok B1 30/60 tulangan 225 kg 45.09 M3 5,304,039.00 239,159,118.51
2 Balok B2 40/70 tulangan 175 kg 15.34 M3 4,779,039.00 73,329,574.42
3 Balok B3 25/40 tulangan 195 kg 15.29 M3
4,989,039.00 76,287,395.35
4 Balok BK1 30/60 tulangan 225 kg 6.17 M3 5,304,039.00 32,747,136.79
5 Balok BK2 20/40 tulangan 180 kg 2.74 M3 4,831,539.00 13,257,743.02
6 Balok BA1 20/40 tulangan 180 kg 4.69 M3
4,831,539.00 22,650,254.83
7 Balok BA2 20/30 tulangan 100 kg 5.52 M3 3,991,539.00 22,033,295.28
8 Balok Lift BL 15/40 tulangan 250 kg 0.96 M3
5,566,539.00 5,343,877.44
9 Balok Ring BR 20/30 tulangan 100 kg 7.92 M3 3,991,539.00 31,612,988.88
13 Kolom Lift KL tulangan 330 kg 0.07 M3 6,893,975.00 465,343.31
14 Kolom Atap KA1 20/20 tulangan 285 kg 6.60 M3
6,421,475.00 42,381,735.00
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
15 Pelat Atap 10 cm tulangan 125 kg 76.33 M3 3,854,491.00 294,197,880.07
16 Kolom Praktis 24.00 M' 56,034.00 1,344,816.00
17 Balok latai 11/15 184.20 M' 63,391.00 11,676,622.20

JUMLAH IV 6,306,542,135.55
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.

V. PEKERJAAN PASANGAN DINDING DAN LANTAI

A BASEMENT
1 Pasangan bata 1:3:10 139.09 M2 61,160.00 8,506,744.40
2 Pasangan bata transram 1:4 18.75 M2
66,407.50 1,245,140.63
3 Plesteran 1:3:10 292.09 M2 19,519.00 5,701,285.19
4 Plesteran transram 1:4 39.38 M2
23,320.00 918,225.00
5 Plesteran beton 1:2 2,658.39 M2 32,301.50 85,870,049.19
6 Sponengan sudut 1:2 432.86 M' 6,546.50 2,833,717.99
7 Pasang keramik jeruk 30 x 30 18.27 M2 269,273.50 4,919,626.85
8 Pasang keramik jeruk 20 x 20 1.72 M2 264,273.50 454,550.42
9 List keramik jeruk 20 x 20 11.66 M2 264,273.50 3,081,429.01
10 Plint dinding keramik motif 10 x 20 4.87 M' 149,636.75 728,730.97
11 Pasang keramik dinding KM/WC 20 x 25 33.89 M2 287,337.50 9,736,431.19
12 Plint keramik dinding toilet 10 x 20 22.59 M' 143,668.75 3,245,477.06
13 Rabat lantai 1:3:5, t = 5 cm 1,605.75 M2 64,228.00 103,134,111.00
14 Meja granit dark green untuk wastafel 1.34 M2
894,376.25 1,198,464.18
15 Pasang keramik motif 20 x 20 tangga 7.20 M2 299,273.50 2,154,769.20
16 Step nozing tangga 10 x 20 32.00 M' 68,552.50 2,193,680.00

B LANTAI 1
1 Pasangan bata 1:3:10 1,346.37 M2 61,160.00 82,343,989.20
2 Pasangan bata transram 1:4 117.00 M2 66,407.50 7,769,677.50
3 Plesteran 1:3:10 2,692.74 M2 19,519.00 52,559,592.06
4 Plesteran transram 1:4 234.00 M2 23,320.00 5,456,880.00
5 Plesteran beton 1:2 452.16 M2 32,301.50 14,605,446.24
6 Sponengan sudut 1:2 567.26 M' 6,546.50 3,713,567.59
7 Pasang keramik polos 60 x 60 1,422.34 M2 349,273.50 496,785,669.99
8 Pasang keramik motif 40 x 40 89.56 M2 344,273.50 30,833,134.66
9 Pasang keramik jeruk 30 x 30 29.54 M2
269,273.50 7,954,339.19
10 Pasang keramik jeruk 20 x 20 10.57 M2 264,273.50 2,793,370.90
11 Pasang keramik arstistik Ø 1.20 m 2.00 bh 873,183.75 1,746,367.50
12 Pasang lantai parquet 100.53 M2 239,788.50 24,105,937.91
13 List keramik motif 20 x 20 85.58 M2
299,273.50 25,613,023.22
14 List keramik jeruk 20 x 20 25.52 M2 264,273.50 6,743,731.17
15 Plint dinding keramik motif 10 x 20 427.92 M' 149,636.75 64,032,558.06
16 Pasang keramik dinding KM/WC 20 x 25 163.83 M2 287,337.50 47,074,502.63
17 Plint keramik dinding toilet 10 x 20 109.22 M' 143,668.75 15,691,500.88
18 Meja granit dark green untuk wastafel 4.14 M2 894,376.25 3,702,717.68
19 Pasang keramik motif 20 x 20 tangga 192.72 M2 299,273.50 57,675,988.92
20 Step nozing tangga 10 x 20 153.80 M' 68,552.50 10,543,374.50
21 Pasang penutup dinding luar alucopan rangka besi 951.00 M2 750,000.00 713,250,000.00
22 Pasang dinding akuistik rangka kayu kamfer 536.96 M2 215,000.00 115,446,400.00
23 Pasang batu alam 31.56 M2 204,602.50 6,457,254.90
24 Pasang asesoris tiang kanopi 4.00 bh 2,000,000.00 8,000,000.00

C LANTAI 2
1 Pasangan bata 1:3:10 1,241.68 M2 61,160.00 75,941,148.80
2 Pasangan bata transram 1:4 88.50 M2 66,407.50 5,877,063.75
3 Plesteran 1:3:10 2,483.36 M2
19,519.00 48,472,703.84
4 Plesteran transram 1:4 177.00 M2 23,320.00 4,127,640.00
5 Plesteran beton 1:2 395.64 M2 32,301.50 12,779,765.46
6 Sponengan sudut 1:2 527.26 M' 6,546.50 3,451,707.59
7 Pasang keramik polos 60 x 60 312.52 M2 349,273.50 109,154,954.22
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
8 Pasang keramik motif 40 x 40 196.50 M2 344,273.50 67,649,742.75
9 Pasang keramik jeruk 30 x 30 20.48 M2 269,273.50 5,514,721.28
10 Pasang keramik jeruk 20 x 20 5.59 M 2
264,273.50 1,477,288.87
11 List keramik motif 20 x 20 104.56 M2 299,273.50 31,291,678.03
12 List keramik jeruk 20 x 20 20.41 M2 264,273.50 5,394,984.94
13 Plint dinding keramik motif 10 x 20 522.79 M' 149,636.75 78,229,195.08
14 Pasang keramik dinding KM/WC 20 x 25 131.06 M2 287,337.50 37,659,602.10
15 Plint keramik dinding toilet 10 x 20 87.38 M' 143,668.75 12,553,200.70
16 Meja granit dark green untuk wastafel 3.36 M2 894,376.25 3,005,104.20
17 Dinding partisi kaca bening 8 mm rangka allumunium 32.40 M 2
327,512.15 10,611,393.66
18 Pasang dinding akuistik rangka kayu kamfer 408.24 M2 215,000.00 87,771,600.00

D ATAP
1 Pasangan bata 1:3:10 189.14 M2 61,160.00 11,567,557.76
2 Plesteran 1:3:10 378.27 M 2
19,519.00 7,383,491.17
3 Plesteran beton 1:2 866.46 M2 32,301.50 27,987,957.69
4 Sponengan sudut 1:2 1,039.68 M' 6,546.50 6,806,265.12

JUMLAH V 2,695,530,223.95

VI. PEKERJAAN ATAP DAN PLAFOND

1 Pasang struktur atap baja ringan 1,494.00 M2 185,000.00 276,390,000.00
2 Pasang penutup atap multiroof 1,494.00 M2 153,570.00 229,433,580.00
3 Pasang bubungan multiroof 109.31 M' 104,262.00 11,396,785.03
4 Pasang listplank kayu jati 2x3/30 144.00 M' 212,700.00 30,628,800.00
5 Pasang struktur atap canopy 120.50 M2 185,000.00 22,292,500.00
6 Pasang penutup atap canopy alucopan 244.10 M 2
750,000.00 183,075,000.00
7 Pasang penutup atap canopy kaca bening 8 mm 12.08 M2 168,918.40 2,040,534.27
8 Pasang rangka plafond lantai basement 17.88 M 2
70,225.00 1,255,623.00
9 Pasang plafond kalsiboard lantai basement 17.88 M2 36,175.00 646,809.00
10 List plafond gypsum lantai basement 42.41 M' 18,009.00 763,761.69
11 Pasang rangka plafond lantai satu 455.60 M2 70,225.00 31,994,510.00
12 Pasang plafond kalsiboard lantai satu 455.60 M2 36,175.00 16,481,330.00
13 List plafond gypsum lantai satu 515.31 M' 18,009.00 9,280,217.79
14 Pasang rangka plafond lantai dua 1,517.60 M2 70,225.00 106,573,460.00
15 Pasang plafond kalsiboard lantai dua 428.88 M2 36,175.00 15,514,734.00
16 Pasang plafond akustik lantai dua 1,088.72 M2 74,395.00 80,995,324.40
17 List plafond gypsum lantai dua 1,023.91 M' 18,009.00 18,439,595.19

JUMLAH VI 1,037,202,564.37

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING

1 Pintu type PT1 2.00 unit 4,068,150.00 8,136,300.00
2 Pintu dan kusen type PC1 6.00 unit 3,538,032.59 21,228,195.54
3 Pintu dan kusen type PC2 4.00 unit 3,539,229.51 14,156,918.04
4 Pintu dan kusen type PC3 2.00 unit 3,755,581.98 7,511,163.96
5 Pintu dan kusen type PC4 4.00 unit 3,519,968.51 14,079,874.04
6 Pintu dan kusen type PC5 8.00 unit 2,224,869.19 17,798,953.52
7 Pintu dan kusen type PC6 1.00 unit 2,214,640.23 2,214,640.23
8 Pintu PVC type PC7 6.00 unit 999,600.00 5,997,600.00
9 Pintu PVC type PC8 2.00 unit 999,600.00 1,999,200.00
10 Pintu PVC type PC9 12.00 unit 999,600.00 11,995,200.00
11 Pintu PVC type PC10 9.00 unit 999,600.00 8,996,400.00
12 Pintu dan kusen type PC11 1.00 unit 6,473,408.92 6,473,408.92
13 Pintu dan kusen type PC12 1.00 unit 3,499,510.59 3,499,510.59
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
14 Pintu folding type PC13 2.00 unit 2,701,766.38 5,403,532.76
15 Jendela type JC1 24.00 unit 3,379,581.60 81,109,958.40
16 Jendela type JC2 2.00 unit 2,495,916.86 4,991,833.72
17 Jendela type JC3 1.00 unit 4,286,364.04 4,286,364.04
18 Jendela type JC4 2.00 unit 3,000,305.87 6,000,611.74
19 Jendela type JC5 1.00 unit 1,100,241.57 1,100,241.57
20 Jendela type JC6 66.00 unit 1,859,133.81 122,702,831.46
21 Jendela type JC7 1.00 unit 932,592.63 932,592.63
22 Railling tangga stainless + kaca 56.00 M' 750,000.00 42,000,000.00
23 Railling steinless steel atas atap 178.56 M' 500,000.00 89,280,000.00
24 Tralis steinless steel 549.08 M2 750,000.00 411,810,000.00

JUMLAH VII 893,705,331.16

VIII. PEKERJAAN PENGECATAN

1 Cat tembok untuk dinding 8,441.54 M2 31,758.00 268,086,427.32
2 Cat plafond 1,991.08 M2 31,758.00 63,232,718.64
3 Cat kayu Listplank 2x3/30 181.44 M 2
45,459.00 8,248,080.96

JUMLAH VIII 339,567,226.92

IX. PEKERJAAN SANITARY

1 Closet Duduk 20.00 bh 2,401,430.00 48,028,600.00
2 Urinoir 10.00 bh 2,309,500.00 23,095,000.00
3 Wastafel 19.00 bh 1,194,300.00 22,691,700.00

JUMLAH IX 93,815,300.00

X. PEKERJAAN AKSESORIS
1 Satu set Air Mancur 2.00 bh 5,000,000.00 10,000,000.00
2 Huruf steinless steel t=50cm (atas canopy depan) 25.00 bh 250,000.00 6,250,000.00
3 Huruf steinless steel t=100cm (sisi samping convention) 25.00 bh 600,000.00 15,000,000.00

JUMLAH IX 31,250,000.00
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

B. PEMBANGUNAN HOTEL

JUMLAH HARGA
No. URAIAN PEKERJAAN
Rp.

I. PEKERJAAN PERSIAPAN 12,500,000.00

II. PEKERJAAN TANAH 623,533,777.06

III. PEKERJAAN PONDASI 2,514,177,590.21

IV. PEKERJAAN BETON BERTULANG 16,932,251,148.65

V. PEKERJAAN PASANGAN DINDING DAN LANTAI 5,759,851,922.80

VI. PEKERJAAN ATAP DAN PLAFOND 1,936,775,798.28

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING 916,413,386.98

VIII. PEKERJAAN PENGECATAN 1,273,975,003.84

IX. PEKERJAAN SANITARY 970,228,890.00

X. PEKERJAAN AKSESORIS 45,300,000.00

Total 30,985,007,517.82
PPN 10% 3,098,500,751.78
Jumlah 34,083,508,269.60
Dibulatkan 34,083,000,000.00
Terbilang = "Tiga puluh empat milyar delapan puluh tiga juta rupiah"
 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

B. PEMBANGUNAN HOTEL

HARGA SATUAN JUMLAH

No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan 1.00 Ls 2,500,000.00 2,500,000.00
2 Uitset/bouwplank 1.00 Ls 10,000,000.00 10,000,000.00

JUMLAH I 12,500,000.00

II. PEKERJAAN TANAH

1 Galian tanah 6,106.90 M3 16,320.00 99,664,608.00
2 Urugan tanah kembali 289.43 M3 7,822.00 2,263,921.46
3 Urugan pasir bawah bangunan 552.57 M3 131,080.00 72,430,875.60
4 Pemadatan tanah 289.43 M3 20,400.00 5,904,372.00
5 Bor titik pondasi bored pile Ø 80 577.60 M' 250,000.00 144,400,000.00
6 Bor titik pondasi bored pile Ø 60 1,193.20 M' 225,000.00 268,470,000.00
7 Bor titik pondasi bored pile Ø 50 152.00 M' 200,000.00 30,400,000.00

JUMLAH II 623,533,777.06

III. PEKERJAAN PONDASI

1 Pilecap tulangan 170 kg 340.70 M3 3,282,140.00 1,118,225,098.00
2 Pondasi Bored Pile BP1 Ø80 tulangan 110 kg 577.60 M' 520,482.48 300,630,677.56
3 Pondasi Bored Pile BP2 Ø60 tulangan 125 kg 1,193.20 M' 794,004.26 947,405,887.80
4 Pondasi Bored Pile BP3 Ø50 tulangan 110 kg 60.80 M' 520,482.48 31,645,334.48
5 Pondasi Bored Pile BP4 Ø50 tulangan 110 kg 91.20 M' 520,482.48 47,468,001.72
6 Pondasi batu kali 186.70 M3 368,519.50 68,802,590.65

JUMLAH III 2,514,177,590.21

IV. PEKERJAAN BETON BERTULANG

A BASEMENT
1 Sloof B1 30/60 tulangan 135 kg 152.67 M3 2,914,640.00 444,978,088.80
2 Sloof B2 25/40 tulangan 195 kg 0.93 M3 3,544,640.00 3,296,515.20
3 Sloof B3 15/40 tulangan 250 kg 2.76 M3 3,387,140.00 9,348,506.40
4 Kolom K1 50 x 50 tulangan 140 kg 62.40 M3 4,898,975.00 305,696,040.00
5 Kolom K2 Ø50 tulangan 205 kg 1.26 M3 5,581,475.00 7,010,332.60
6 Kolom K4 30 x 30 tulangan 180 kg 0.94 M3 5,318,975.00 4,978,560.60
7 Kolom K6 (T) 50 x 50 x 15 tulangan 250 kg 2.65 M3 6,053,975.00 16,055,141.70
8 Pelat Basement tebal 20 cm tulangan 140 kg 394.54 M3 2,967,140.00 1,170,655,415.60
9 Retaining Wall tebal 30 cm tulangan 150 kg 148.04 M3 3,173,991.00 469,877,627.64
10 Pelat Tangga 15 cm tulangan 150 kg 2.16 M3 4,116,991.00 8,892,700.56
11 Pelat Lantai Lift tulangan 140 kg 7.50 M3 2,967,140.00 22,253,550.00
12 Pelat Dinding Lift tulangan 150 kg 10.85 M3 3,173,991.00 34,421,932.40
13 Kolom Praktis 11/11 44.80 M' 56,034.00 2,510,323.20
14 Balok Latai 10/15 4.00 M' 63,391.00 253,564.00
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
B LANTAI 1
1 Balok B1 30/60 tulangan 225 kg 128.88 M3 5,304,039.00 683,584,546.32
2 Balok B2 25/40 tulangan 195 kg 99.90 M3 4,989,039.00 498,404,996.10
3 Balok B3 15/40 tulangan 250 kg 0.84 M3 5,566,539.00 4,675,892.76
4 Balok BK1 30/60 tulangan 225 kg 0.90 M3 5,304,039.00 4,773,635.10
5 Balok BK2 20/40 tulangan 180 kg 0.60 M3 4,831,539.00 2,898,923.40
6 Balok BA1 20/40 tulangan 180 kg 48.72 M3 4,831,539.00 235,392,580.08
7 Balok BA2 20/30 tulangan 100 kg 18.36 M3 3,991,539.00 73,284,656.04
8 Kolom K1 50 x 50 tulangan 140 kg 75.00 M3 4,898,975.00 367,423,125.00
9 Kolom K2 Ø50 tulangan 205 kg 10.21 M3 5,581,475.00 56,986,859.75
10 Kolom K3 45 x 45 tulangan 150 kg 110.97 M3 5,003,975.00 555,291,105.75
11 Kolom K4 30 x 30 tulangan 180 kg 2.16 M3 5,318,975.00 11,488,986.00
12 Kolom K5 (L) 30 x 30 x 15 tulangan 330 kg 2.43 M3 6,893,975.00 16,752,359.25
13 Kolom K6 (T) 50 x 50 x 15 tulangan 250 kg 2.55 M3 6,053,975.00 15,437,636.25
14 Pelat Lantai 12 cm tulangan 125 kg 205.74 M3 3,854,491.00 793,022,978.34
15 Pelat Tangga 15 cm tulangan 150 kg 13.50 M3 4,116,991.00 55,579,378.50
16 Pelat Lantai Lift tulangan 140 kg 8.00 M3 2,967,140.00 23,737,120.00
17 Pelat Dinding Lift tulangan 150 kg 32.58 M3 3,173,991.00 103,408,626.78
18 Kolom Praktis 2,148.00 M' 56,034.00 120,361,032.00
19 Balok latai 10/15 513.90 M' 63,391.00 32,576,634.90

C LANTAI 2
1 Balok B0 40/70 tulangan 175 kg 76.30 M3 4,779,039.00 364,640,675.70
2 Balok B1 30/60 tulangan 225 kg 156.50 M3 5,304,039.00 830,082,103.50
3 Balok B2 25/40 tulangan 195 kg 79.75 M3 4,989,039.00 397,875,860.25
4 Balok B3 15/40 tulangan 250 kg 2.64 M3 5,566,539.00 14,695,662.96
5 Balok BK1 30/60 tulangan 225 kg 1.80 M3 5,304,039.00 9,547,270.20
6 Balok BK2 20/40 tulangan 180 kg 4.20 M3 4,831,539.00 20,292,463.80
7 Balok BA1 20/40 tulangan 180 kg 97.55 M3 4,831,539.00 471,316,629.45
8 Balok BA2 20/30 tulangan 100 kg 22.17 M3 3,991,539.00 88,492,419.63
9 Kolom K1 50 x 50 tulangan 140 kg 75.00 M3 4,898,975.00 367,423,125.00
10 Kolom K2 Ø50 tulangan 205 kg 10.21 M3 5,581,475.00 56,986,859.75
11 Kolom K3 45 x 45 tulangan 150 kg 111.78 M3 5,003,975.00 559,344,325.50
12 Kolom K4 30 x 30 tulangan 180 kg 2.16 M3 5,318,975.00 11,488,986.00
13 Kolom K5 (L) 30 x 30 x 15 tulangan 330 kg 2.43 M3 6,893,975.00 16,752,359.25
14 Kolom K6 (T) 50 x 50 x 15 tulangan 250 kg 2.55 M3 6,053,975.00 15,437,636.25
15 Pelat Lantai 12 cm tulangan 125 kg 504.01 M3 3,854,491.00 1,942,702,008.91
16 Pelat Dinding Lift tulangan 150 kg 33.90 M3 3,173,991.00 107,598,294.90
17 Kolom Praktis 2,472.00 M' 56,034.00 138,516,048.00
18 Balok latai 11/15 536.90 M' 63,391.00 34,034,627.90

D ATAP
1 Balok B0 40/70 tulangan 175 kg 74.20 M3 4,779,039.00 354,604,693.80
2 Balok B1 30/60 tulangan 225 kg 146.59 M3 5,304,039.00 777,519,077.01
3 Balok B2 25/40 tulangan 195 kg 74.05 M3 4,989,039.00 369,438,337.95
4 Balok B3 15/40 tulangan 250 kg 2.88 M3 5,566,539.00 16,031,632.32
5 Balok BK1 30/60 tulangan 225 kg 3.42 M3 5,304,039.00 18,139,813.38
6 Balok BK2 20/40 tulangan 180 kg 4.04 M3 4,831,539.00 19,519,417.56
7 Balok BA1 20/40 tulangan 180 kg 56.14 M3 4,831,539.00 271,242,599.46
8 Balok BA2 20/30 tulangan 100 kg 12.59 M3 3,991,539.00 50,253,476.01
9 Kolom K1 50 x 50 tulangan 140 kg 81.00 M3 4,898,975.00 396,816,975.00
10 Kolom K2 Ø50 tulangan 205 kg 8.64 M3 5,581,475.00 48,223,944.00
11 Kolom K3 45 x 45 tulangan 150 kg 131.87 M3 5,003,975.00 659,874,183.25
12 Kolom K4 30 x 30 tulangan 180 kg 2.70 M3 5,318,975.00 14,361,232.50
13 Kolom K5 (L) 30 x 30 x 15 tulangan 330 kg 2.70 M3 6,893,975.00 18,613,732.50
14 Kolom K6 (T) 50 x 50 x 15 tulangan 250 kg 3.83 M3 6,053,975.00 23,156,454.38
15 Pelat Atap 12 cm tulangan 125 kg 522.43 M3 3,854,491.00 2,013,701,733.13
16 Kolom Praktis 43.20 M' 56,034.00 2,420,668.80
17 Balok latai 11/15 184.20 M' 63,391.00 11,676,622.20
18 Balok ring atap B1 30/60 tulangan 225 kg 25.20 M3 5,304,039.00 133,661,782.80
19 Balok ring atap B2 25/40 tulangan 195 kg 22.40 M3 4,989,039.00 111,754,473.60
20 Balok ring atap B3 15/40 tulangan 250 kg 3.36 M3 5,566,539.00 18,703,571.04

JUMLAH IV 16,932,251,148.65
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.

V. PEKERJAAN PASANGAN DINDING DAN LANTAI

A BASEMENT
1 Pasangan bata 1:3:10 718.66 M2 61,160.00 43,953,245.60
2 Plesteran 1:3:10 1,437.32 M2 19,519.00 28,055,049.08
3 Plesteran beton 1:2 499.20 M2 32,301.50 16,124,908.80
4 Sponengan sudut 1:2 1,024.00 M' 6,546.50 6,703,616.00
5 Pasang keramik motif 20 x 20 tangga 10.50 M2 299,273.50 3,142,371.75
6 Step nozing tangga 10 x 20 31.50 M' 68,552.50 2,159,403.75

B LANTAI 1
1 Pasangan bata 1:3:10 6,791.88 M2 61,160.00 415,391,380.80
2 Pasangan bata transram 1:4 839.40 M2 66,407.50 55,742,455.50
3 Plesteran 1:3:10 13,583.76 M2 19,519.00 265,141,411.44
4 Plesteran transram 1:4 1,678.80 M2 23,320.00 39,149,616.00
5 Plesteran beton 1:2 2,584.00 M2 32,301.50 83,467,076.00
6 Sponengan sudut 1:2 5,168.00 M' 6,546.50 33,832,312.00
7 Pasang keramik polos 60 x 60 857.84 M2 349,273.50 299,620,779.24
8 Pasang keramik polos 40 x 40 664.59 M2 329,273.50 218,831,875.37
9 Pasang keramik polos 30 x 30 256.24 M2 294,273.50 75,404,641.64
10 Pasang keramik jeruk 30 x 30 64.50 M2 269,273.50 17,368,140.75
11 Pasang keramik motif 30 x 30 1,183.50 M2 319,273.50 377,860,187.25
12 Pasang keramik jeruk 20 x 20 112.60 M2 264,273.50 29,757,196.10
13 Pasang keramik arstistik Ø 1.20 m 1.00 bh 873,183.75 873,183.75
14 List keramik motif 40 x 40 109.22 M2 344,273.50 37,601,551.67
15 List keramik motif 30 x 30 181.79 M2 319,273.50 58,040,729.57
16 List keramik polos 30 x 30 68.08 M2 294,273.50 20,034,139.88
17 List keramik jeruk 20 x 20 140.08 M2 264,273.50 37,019,431.88
18 Pasang keramik dinding KM/WC 20 x 25 744.78 M2 287,337.50 214,003,223.25
19 Plint keramik dinding toilet 10 x 20 496.52 M' 143,668.75 71,334,407.75
20 Meja granit dark green untuk wastafel 37.25 M2 894,376.25 33,315,515.31
21 Pasang keramik motif 20 x 20 tangga 96.00 M2 299,273.50 28,730,256.00
22 Step nozing tangga 10 x 20 48.00 M' 68,552.50 3,290,520.00
23 Pasang penutup dinding luar alucopan rangka besi 405.00 M2 750,000.00 303,750,000.00
24 Pasang dinding partisi kaca bening 8 mm 210.40 M2 327,512.15 68,908,556.36
25 Pasang dinding akuistik rangka kayu kamfer 129.08 M2 215,000.00 27,752,200.00

C LANTAI 2
1 Pasangan bata 1:3:10 6,232.90 M2 61,160.00 381,204,164.00
2 Pasangan bata transram 1:4 779.10 M2 66,407.50 51,738,083.25
3 Plesteran 1:3:10 12,465.80 M2 19,519.00 243,319,950.20
4 Plesteran transram 1:4 1,558.20 M2 23,320.00 36,337,224.00
5 Plesteran beton 1:2 2,454.80 M2 32,301.50 79,293,722.20
6 Sponengan sudut 1:2 4,909.60 M' 6,546.50 32,140,696.40
7 Pasang keramik polos 60 x 60 1,412.46 M2 349,273.50 493,334,847.81
8 Pasang keramik polos 40 x 40 442.73 M2 329,273.50 145,779,256.66
9 Pasang keramik polos 30 x 30 242.57 M2 294,273.50 71,381,922.90
10 Pasang keramik jeruk 30 x 30 51.46 M2 269,273.50 13,856,814.31
11 Pasang keramik motif 30 x 30 1,183.50 M2 319,273.50 377,860,187.25
12 Pasang keramik jeruk 20 x 20 108.76 M2 264,273.50 28,742,385.86
13 List keramik motif 40 x 40 60.26 M2 344,273.50 20,745,921.11
14 List keramik motif 30 x 30 205.78 M2 319,273.50 65,700,100.83
15 List keramik polos 30 x 30 421.07 M2 294,273.50 123,909,742.65
16 List keramik jeruk 30 x 30 6.49 M2 269,273.50 1,747,585.02
17 List keramik jeruk 20 x 20 133.59 M2 264,273.50 35,304,296.87
18 Pasang keramik dinding KM/WC 20 x 25 744.78 M2 287,337.50 214,003,223.25
19 Plint keramik dinding toilet 10 x 20 496.52 M' 143,668.75 71,334,407.75
20 Meja granit dark green untuk wastafel 37.25 M2 894,376.25 33,315,515.31
21 Pasang dinding akuistik rangka kayu kamfer 469.81 M2 215,000.00 101,008,075.00

D ATAP
1 Pasangan bata 1:3:10 691.56 M2 61,160.00 42,295,809.60
2 Plesteran 1:3:10 1,383.12 M2 19,519.00 26,997,119.28
3 Plesteran beton 1:2 4,353.55 M2 32,301.50 140,626,195.33
4 Sponengan sudut 1:2 1,759.00 M' 6,546.50 11,515,293.50
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
JUMLAH V 5,759,851,922.80
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
VI. PEKERJAAN ATAP DAN PLAFOND
1 Pasang struktur atap baja ringan 2,465.66 M2 185,000.00 456,147,100.00
2 Pasang penutup atap multiroof 2,465.66 M2 153,570.00 378,651,406.20
3 Pasang bubungan multiroof 294.40 M' 104,262.00 30,694,732.80
4 Paang listplank kayu jati 2x3/30 412.30 M' 212,700.00 87,696,210.00
5 Pasang rangka plafond hollow 7,264.48 M2 70,225.00 510,148,108.00
6 Pasang plafond kalsiboard 6,887.54 M2 36,175.00 249,156,759.50
7 Pasang plafond akustik 376.94 M2 74,395.00 28,042,451.30
8 List plafond gypsum 10,896.72 M' 18,009.00 196,239,030.48

JUMLAH VI 1,936,775,798.28

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING

1 Pintu dan kusen type P1 16.00 unit 3,180,249.28 50,883,988.48
2 Pintu dan kusen type P2 3.00 unit 3,120,849.28 9,362,547.84
3 Pintu dan kusen type P3 4.00 unit 3,119,637.98 12,478,551.92
4 Pintu dan kusen type P4 7.00 unit 3,120,243.63 21,841,705.41
5 Pintu dan kusen type P5 6.00 unit 3,182,340.98 19,094,045.88
6 Pintu dan kusen type P6 8.00 unit 2,042,267.14 16,338,137.12
7 Pintu dan kusen type P7 13.00 unit 2,042,267.14 26,549,472.82
8 Pintu dan kusen type P8 61.00 unit 2,182,640.06 133,141,043.66
9 Pintu dan kusen type P9 53.00 unit 2,182,640.06 115,679,923.18
10 Pintu dan kusen type P10 2.00 unit 959,000.00 1,918,000.00
11 Pintu dan kusen type P11 2.00 unit 959,000.00 1,918,000.00
12 Pintu dan kusen type P12 57.00 unit 959,000.00 54,663,000.00
13 Pintu dan kusen type P13 51.00 unit 959,000.00 48,909,000.00
14 Pintu dan kusen type P14 10.00 unit 959,000.00 9,590,000.00
15 Pintu dan kusen type P15 2.00 unit 959,000.00 1,918,000.00
16 Pintu type PT1 2.00 unit 4,068,150.00 8,136,300.00
17 Pintu jendela dan kusen type PJ2 8.00 unit 4,286,364.04 34,290,912.32
18 Pintu jendela dan kusen type PJ3 8.00 unit 4,623,726.70 36,989,813.60
19 Pintu jendela dan kusen type PJ4 2.00 unit 7,049,257.09 14,098,514.18
20 Jendela type J1 2.00 unit 830,974.96 1,661,949.92
21 Jendela type J2 1.00 unit 747,877.46 747,877.46
22 Jendela type J3 2.00 unit 1,661,949.92 3,323,899.84
23 Jendela type J4 5.00 unit 2,492,924.88 12,464,624.40
24 Jendela type J5 77.00 unit 2,077,437.40 159,962,679.80
25 Jendela type J6 4.00 unit 706,328.72 2,825,314.86
26 Jendela type J7 1.00 unit 4,154,874.80 4,154,874.80
27 Jendela type J8 2.00 unit 3,323,899.84 6,647,799.68
28 Pintu type PG1 7.00 unit 3,182,340.98 22,276,386.86
29 Pintu type PG2 3.00 unit 3,182,340.98 9,547,022.94
30 Railling tangga stainless + kaca 100.00 M' 750,000.00 75,000,000.00

JUMLAH VII 916,413,386.98

VIII. PEKERJAAN PENGECATAN

1 Cat tembok untuk dinding 32,106.99 M2 31,758.00 1,019,653,788.42
2 Cat plafond 7,264.48 M2 31,758.00 230,705,355.84
3 Cat kayu Listplank 2x3/30 519.50 M2 45,459.00 23,615,859.58

JUMLAH VIII 1,273,975,003.84

IX. PEKERJAAN SANITARY

1 Closet Duduk 113.00 bh 2,401,430.00 271,361,590.00
2 Bathub 100.00 bh 5,475,430.00 547,543,000.00
3 Kran shower 2.00 bh 200,000.00 400,000.00
4 Urinoir 6.00 bh 2,309,500.00 13,857,000.00
5 Wastafel 111.00 bh 1,194,300.00 132,567,300.00
6 Tempat sabun 100.00 bh 45,000.00 4,500,000.00

JUMLAH IX 970,228,890.00

X. PEKERJAAN AKSESORIS
1 Tumpuan Huruf depan Hotel bahan alucubon & kaca 52.00 m2 750,000.00 39,000,000.00
2 Huruf steinless steel t=75cm 14.00 bh 450,000.00 6,300,000.00
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.

JUMLAH IX 45,300,000.00
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

C. PEMBANGUNAN CAFÉ & FITNESS CENTER

JUMLAH HARGA
No. URAIAN PEKERJAAN
Rp.

I. PEKERJAAN PERSIAPAN 3,500,000.00

II. PEKERJAAN TANAH 22,580,424.72

III. PEKERJAAN PONDASI 121,993,174.00

IV. PEKERJAAN BETON BERTULANG 689,065,811.89

V. PEKERJAAN PASANGAN DINDING DAN LANTAI 1,662,180,995.46

VI. PEKERJAAN ATAP DAN PLAFOND 25,648,833.24

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING 66,443,713.22

VIII. PEKERJAAN PENGECATAN 50,346,846.62

IX. PEKERJAAN SANITARY 61,676,080.00

Total 2,703,435,879.16
PPN 10% 270,343,587.92
Jumlah 2,973,779,467.07
Dibulatkan 2,973,000,000.00
Terbilang = "Dua milyar sembilan ratus tujuh puluh tiga juta rupiah"
 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

C. PEMBANGUNAN CAFÉ & FITNESS CENTER

HARGA SATUAN JUMLAH

No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lapangan 1.00 Ls 1,000,000.00 1,000,000.00
2 Uitset/bouwplank 1.00 Ls 2,500,000.00 2,500,000.00

JUMLAH I 3,500,000.00

II. PEKERJAAN TANAH

1 Galian tanah 69.26 M3 16,320.00 1,130,388.48
2 Urugan tanah kembali 36.92 M3 7,822.00 288,788.24
3 Urugan pasir bawah bangunan 26.00 M3 131,080.00 3,408,080.00
4 Pemadatan tanah 36.92 M3 20,400.00 753,168.00
5 Bor titik pondasi bored pile Ø 50 85.00 M' 200,000.00 17,000,000.00

JUMLAH II 22,580,424.72

III. PEKERJAAN PONDASI

1 Pilecap tulangan 170 kg 19.58 M3 3,282,140.00 64,277,429.76
2 Pondasi Bored Pile BP Ø50 tulangan 110 kg 85.00 M' 520,482.48 44,241,010.38
3 Pondasi Foot Plate FP1 tulangan 130 kg 0.60 M3 3,177,140.00 1,906,284.00
4 Pondasi batu kali 27.37 M3 368,519.50 10,085,641.68
5 Aanstampeng 4.98 M3 232,452.00 1,156,681.15
6 Pasir urug bawah pondasi 2.49 M3 131,080.00 326,127.04

JUMLAH III 121,993,174.00

IV. PEKERJAAN BETON BERTULANG

A LANTAI 1
1 Sloof S1 20/40 tulangan 180 kg 11.84 M3 3,387,140.00 40,103,737.60
2 Sloof S2 15/20 tulangan 170 kg 1.87 M 3
3,544,640.00 6,614,298.24
3 Kolom K Ø 40 tulangan 235 kg 8.54 M3 5,896,475.00 50,360,613.68
4 Balok 25/40 tulangan 195 kg 2.30 M3 4,989,039.00 11,474,789.70
5 Kolom tangga KT Ø 30 tulangan 195 kg 2.01 M3 5,461,975.00 10,976,384.96
6 Pelat Tangga 15 cm tulangan 150 kg 1.50 M3 4,116,991.00 6,175,486.50
7 Balok Tangga 20/35 tulangan 270 kg 0.14 M3 5,776,539.00 808,715.46
8 Kolom Praktis 11/11 156.00 M' 56,034.00 8,741,304.00
9 Balok Latai 10/15 72.00 M' 63,391.00 4,564,152.00

B LANTAI 2
1 Balok B1 25/50 tulangan 160 kg 17.50 M3 4,621,539.00 80,876,932.50
2 Balok BK1 20/35 tulangan 270 kg 0.07 M3 5,776,539.00 404,357.73
3 Balok BA1 20/35 tulangan 270 kg 7.63 M3 5,776,539.00 44,074,992.57
4 Balok BA1 20/30 tulangan 100 kg 1.50 M3 3,991,539.00 5,987,308.50
4 Balok 25/40 tulangan 195 kg 3.10 M3 4,989,039.00 15,466,020.90
5 Kolom K Ø 40 tulangan 235 kg 8.54 M3 5,896,475.00 50,360,613.68
6 Pelat Lantai 12 cm tulangan 125 kg 31.20 M3 3,854,491.00 120,260,119.20
7 Kolom Praktis 128.00 M' 56,034.00 7,172,352.00
8 Balok latai 10/15 72.00 M' 63,391.00 4,564,152.00

C ATAP
1 Balok B1 25/40 tulangan 195 kg 14.90 M3 4,989,039.00 74,336,681.10
2 Balok BA1 20/35 tulangan 240 kg 7.63 M3 5,461,539.00 41,671,542.57
3 Pelat Atap 10 cm tulangan 125 kg 27.00 M3 3,854,491.00 104,071,257.00

JUMLAH IV 689,065,811.89
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.

V. PEKERJAAN PASANGAN DINDING DAN LANTAI

A LANTAI 1
1 Pasangan bata 1:3:10 431.16 M2 61,160.00 26,369,745.60
2 Pasangan bata transram 1:4 53.40 M2 66,407.50 3,546,160.50
3 Plesteran 1:3:10 862.32 M2 19,519.00 16,831,624.08
4 Plesteran transram 1:4 106.80 M2 23,320.00 2,490,576.00
5 Plesteran beton 1:2 92.94 M2 32,301.50 3,002,230.62
6 Sponengan sudut 1:2 272.00 M' 6,546.50 1,780,648.00
7 Pasang keramik polos 30 x 30 135.07 M2 294,273.50 39,746,785.96
8 Pasang keramik serit 30 x 30 55.00 M2 269,273.50 14,810,042.50
9 Pasang keramik serit motif 30 x 30 43.20 M2 319,273.50 13,792,615.20
10 Pasang keramik serit 20 x 20 20.00 M2 264,273.50 5,285,470.00
11 Pasang keramik dinding KM/WC 20 x 25 67.20 M2 287,337.50 19,309,080.00
12 Plint keramik dinding toilet 10 x 20 44.80 M' 143,668.75 6,436,360.00
13 Pasang dinding batu alam 335.92 M2 204,602.50 68,730,071.80
14 Rabat lantai 1:3:5, t = 5 cm 341.80 M2 64,228.00 21,953,130.40
15 Finishing lantai kerikil hias keliling bangunan 341.80 M2 195,000.00 66,651,000.00
16 Meja granit dark green untuk wastafel 1.80 M2 894,376.25 1,609,877.25
17 Pasang keramik motif 20 x 20 tangga 4.20 M2 299,273.50 1,256,948.70
18 Step nozing tangga 10 x 20 22.00 M' 68,552.50 1,508,155.00
19 Pasang alucopan rangka besi 751.96 M2 750,000.00 563,970,000.00

B LANTAI 2
1 Pasangan bata 1:3:10 299.88 M2 61,160.00 18,340,660.80
2 Pasangan bata transram 1:4 53.40 M2 66,407.50 3,546,160.50
3 Plesteran 1:3:10 599.76 M2 19,519.00 11,706,715.44
4 Plesteran transram 1:4 106.80 M2 23,320.00 2,490,576.00
5 Plesteran beton 1:2 92.94 M2 32,301.50 3,002,230.62
6 Sponengan sudut 1:2 200.00 M' 6,546.50 1,309,300.00
7 Pasang keramik polos 30 x 30 32.31 M2 294,273.50 9,507,976.79
8 Pasang keramik serit motif 30 x 30 43.20 M2 319,273.50 13,792,615.20
9 Pasang keramik serit 20 x 20 20.00 M2 264,273.50 5,285,470.00
10 Pasang lantai parquet 179.76 M2 239,788.50 43,104,380.76
11 Pasang keramik dinding KM/WC 20 x 25 67.20 M2 287,337.50 19,309,080.00
12 Plint keramik dinding toilet 10 x 20 44.80 M' 143,668.75 6,436,360.00
13 Pasang dinding batu alam 335.92 M2 204,602.50 68,730,071.80
14 Meja granit dark green untuk wastafel 1.80 M2 894,376.25 1,609,877.25
15 Pasang alucopan rangka besi 751.96 M2 750,000.00 563,970,000.00

C ATAP
1 Plesteran beton 1:2 270.00 M2 32,301.50 8,721,405.00
2 Sponengan sudut 1:2 341.80 M' 6,546.50 2,237,593.70

JUMLAH V 1,662,180,995.46

VI. PEKERJAAN PLAFOND

1 Pasang rangka plafond lantai satu 115.77 M2 70,225.00 8,129,948.25
2 Pasang plafond kalsiboard lantai satu 115.77 M2 36,175.00 4,187,979.75
3 List plafond gypsum lantai satu 143.98 M' 18,009.00 2,592,935.82
4 Pasang rangka plafond lantai dua 79.53 M2 70,225.00 5,584,994.25
5 Pasang plafond kalsiboard lantai dua 79.53 M2 36,175.00 2,876,997.75
6 List plafond gypsum lantai dua 126.38 M' 18,009.00 2,275,977.42

JUMLAH VI 25,648,833.24

VII. PEKERJAAN KUSEN, PINTU, JENDELA DAN RAILLING

1 Pintu dan kusen type P1 2.00 unit 959,000.00 1,918,000.00
2 Pintu dan kusen type P2 2.00 unit 959,000.00 1,918,000.00
3 Pintu dan kusen type P3 8.00 unit 959,000.00 7,672,000.00
4 Pintu dan kusen type P4 8.00 unit 959,000.00 7,672,000.00
5 Pintu dan kusen type P5 1.00 unit 2,209,644.19 2,209,644.19
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
6 Pintu dan kusen type P6 1.00 unit 2,209,644.19 2,209,644.19
7 Pintu dan kusen type P7 2.00 unit 3,595,684.98 7,191,369.96
8 Pintu dan kusen type P8 3.00 unit 2,549,687.99 7,649,063.97
9 Jendela type J1 1.00 unit 2,934,478.88 2,934,478.88
10 Jendela type J2 1.00 unit 4,327,855.79 4,327,855.79
11 Bouven kaca es 24.00 unit 447,569.01 10,741,656.24
12 Railling tangga stainless 20.00 M' 500,000.00 10,000,000.00

JUMLAH VII 66,443,713.22

VIII. PEKERJAAN PENGECATAN

1 Cat tembok untuk dinding 1,055.33 M2 31,758.00 33,515,106.62
2 Cat plafond 530.00 M2 31,758.00 16,831,740.00

JUMLAH VIII 50,346,846.62

IX. PEKERJAAN SANITARY

1 Closet Duduk 16.00 bh 2,401,430.00 38,422,880.00
2 Urinoir 8.00 bh 2,309,500.00 18,476,000.00
3 Wastafel 4.00 bh 1,194,300.00 4,777,200.00

JUMLAH IX 61,676,080.00
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

D. PEMBANGUNAN PRASARANA HOTEL

JUMLAH HARGA
No. URAIAN PEKERJAAN
Rp.

I. PEMBANGUNAN INSTALASI PENGOLAH AIR LIMBAH 209,554,758.78

II. PEMBANGUNAN PENAMPUNGAN SAMPAH 54,409,010.77

III. PEMBANGUNAN WATER HEATER HOUSE 38,271,012.11

IV. PEMBANGUNAN TENIS COURT 995,440,254.58

V. PEMBANGUNAN DOOR LOOP 1,027,020,887.24

VI. PEMBANGUNAN POOL 1,818,913,275.07

VII. PEMBANGUNAN OUT DOOR SHOWER 47,132,845.42

VIII. PEMBANGUNAN POS SATPAM 56,895,368.12

IX PEMBANGUNAN MAINGATE 50,276,748.34

X PEMBANGUNAN LANDSCAPE 1,497,933,659.20

Total 5,795,847,819.63
PPN 10% 579,584,781.96
Jumlah 6,375,432,601.59
Dibulatkan 6,375,000,000.00
Terbilang = "Enam milyar tiga ratus tujuh puluh lima juta rupiah"
 RENCANA ANGGARAN BIAYA (RAB)
PEMBANGUNAN SUTAN RAJA HOTEL & CONVENTION CENTER

D. PEMBANGUNAN PRASARANA HOTEL

HARGA SATUAN JUMLAH

No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.

I. PEMBANGUNAN INSTALASI PENGOLAH AIR LIMBAH

1 Galian Tanah 169.11 M3 16,320.00 2,759,870.30
2 Urugan pasir 2.38 M3 131,080.00 312,560.26
3 Beton rabat 1:3:5 47.69 M 3
64,228.00 3,063,033.32
4 Pelat lantai beton tebal 20 cm tulangan 125 kg 9.54 M3 2,809,640.00 26,798,346.32
5 Pelat dinding beton tebal 15 cm tulangan 130 kg 30.29 M3 3,906,991.00 118,358,385.35
6 Pelat tutup beton tebal 12 cm tulangan 125 kg 5.72 M3 3,854,491.00 22,058,481.09
7 Plesteran beton 1:2 321.65 M2 32,301.50 10,389,777.48
8 Balok Filter 15/20 tulangan 170 kg 2.19 M3 4,726,539.00 10,336,940.79
9 Pelat filter tebal 7 cm tulangan 125 kg 2.02 M3 3,854,491.00 7,770,653.86
10 Buis beton Ø 40 cm 0.50 M' 75,000.00 37,500.00
11 Pelat tutup baja 70 x 70 cm 4.00 bh 175,000.00 700,000.00
12 Batu vulkanik 15/20 16.14 M3 350,000.00 5,649,210.00
13 Pipa PVC Ø 4" 8.00 M' 77,500.00 620,000.00
14 Pelat stainless 2.00 unit 350,000.00 700,000.00

JUMLAH I 209,554,758.78

II. PEMBANGUNAN PENAMPUNGAN SAMPAH

1 Galian tanah 21.76 M3 16,320.00 355,123.20
2 Urugan pasir bawah pondasi 0.54 M3 131,080.00 70,783.20
3 Urugan pasir bawah bangunan 1.80 M3 131,080.00 235,944.00
4 Aanstampeng 2.72 M3 232,452.00 632,269.44
5 Pasangan pondasi batu kali 1:3:10 14.96 M3 368,519.50 5,513,051.72
6 Pasangan rollag bata 1:4 2.10 M3 442,716.67 929,705.00
7 Sloof 15/20 1.02 M3 2,914,640.00 2,972,932.80
8 Balok 15/20 1.02 M3 4,726,539.00 4,821,069.78
9 Kolom 15/15 0.50 M3 5,003,975.00 2,501,987.50
10 Dag beton tebal 10 cm 4.20 M3 3,854,491.00 16,188,862.20
11 Listplank beton 15/40 0.68 M3 3,854,491.00 2,621,053.88
12 Pasangan dinding bata 1:3:10 74.80 M2 61,160.00 4,574,768.00
13 Plesteran 1:3:10 149.60 M 2
19,519.00 2,920,042.40
14 Rabat beton lantai 1:3:5 tebal 5 cm 24.00 M2 64,228.00 1,541,472.00
15 Pintu panil kayu 3.00 unit 1,076,358.93 3,229,076.79
16 Cat dinding 149.60 M2 31,758.00 4,750,996.80
17 Cat kayu pintu dan kusen 12.10 M 2
45,459.00 549,872.06

JUMLAH II 54,409,010.77

III. PEMBANGUNAN WATER HEATER HOUSE

1 Galian tanah 9.60 M3 16,320.00 156,672.00
2 Urugan pasir bawah pondasi 0.60 M3 131,080.00 78,648.00
3 Urugan pasir bawah bangunan 0.50 M 3
131,080.00 65,540.00
4 Aanstampeng 1.20 M3 232,452.00 278,942.40
5 Pasangan pondasi batu kali 1:3:10 6.60 M3 368,519.50 2,432,228.70
6 Pasangan rollag bata 1:4 0.53 M 3
442,716.67 232,426.25
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
7 Sloof 15/20 0.45 M3 2,914,640.00 1,311,588.00
8 Balok 15/20 0.53 M3 4,726,539.00 2,505,065.67
9 Kolom 15/15 0.39 M 3
5,003,975.00 1,951,550.25
10 Dag beton tebal 10 cm 3.15 M3 3,854,491.00 12,141,646.65
11 Listplank beton 15/40 0.92 M3 3,854,491.00 3,546,131.72
12 Pasangan dinding bata 1:3:10 43.50 M 2
61,160.00 2,660,460.00
13 Plesteran 1:3:10 87.00 M2 19,519.00 1,698,153.00
14 Rabat beton lantai 1:3:5 tebal 5 cm 15.00 M 2
64,228.00 963,420.00
15 Keramik 30 x 30 15.00 M2 115,000.00 1,725,000.00
16 Pintu panil kayu 1.00 unit 1,076,358.93 1,076,358.93
17 Bouven BV1 4.00 unit 250,000.00 1,000,000.00
18 Cat tembok 133.30 M2 31,758.00 4,233,341.40
19 Cat kayu pintu dan kusen 4.70 M 2
45,459.00 213,839.14

JUMLAH III 38,271,012.11

IV. PEMBANGUNAN TENIS COURT

1 Galian Tanah 21.69 M3 16,320.00 353,928.58
2 Urugan pasir 238.53 M3 131,080.00 31,266,512.40
3 Rabat beton 1:3:5 tebal 5 cm 1,192.65 M2 64,228.00 76,601,524.20
4 Balok rusuk 20/40 tulangan 180 kg 43.37 M3 3,387,140.00 146,912,455.50
5 Pelat lantai tebal 15 cm 178.90 M3 2,809,640.00 502,637,571.90
6 Finishing floorhardener 1,192.65 M 2
125,000.00 149,081,250.00
7 Cat lantai 668.00 M2 45,459.00 30,366,612.00
8 Pagar keliling 'KH 1632" 554.48 M 2
105,000.00 58,220,400.00

JUMLAH IV 995,440,254.58

V. PEMBANGUNAN DOOR LOOP

1 Galian Tanah 75.60 M3 16,320.00 1,233,792.00
2 Urugan pasir 3.02 M 3
131,080.00 396,385.92
3 Rabat beton 1:3:5 tebal 5 cm 30.24 M2 64,228.00 1,942,254.72
4 Pondasi foot plate 1.2 x1.2 10.58 M3 2,862,140.00 30,292,889.76
5 Kolom pedestal Ø 40 9.23 M 3
5,318,975.00 49,102,649.61
6 Kolom baja Ø 30 3,998.44 kg 15,000.00 59,976,551.25
7 Balok baja melintang IWF 350x250x8x12 3,049.20 kg 15,000.00 45,738,000.00
8 Balok baja memanjang tengah IWF 350x250x8x12 7,114.80 kg 15,000.00 106,722,000.00
9 Balok baja memanjang tepi IWF 250x175x7x11 9,055.20 kg 15,000.00 135,828,000.00
10 Deck baja gelombang 12,127.50 kg 15,000.00 181,912,500.00
11 Pelat beton 10 cm 19.60 M3 3,854,491.00 75,548,023.60
12 Kolom IWF 175x125x5.5x8 1,223.58 kg 15,000.00 18,353,671.88
13 Balok rafter 150x100x6x9 1,169.44 kg 15,000.00 17,541,562.50
14 Gording C150x65x20x2.3 1,617.00 kg 15,000.00 24,255,000.00
15 Atap polikarbonat 294.00 M2 350,000.00 102,900,000.00
16 Pagar pipa besi 196.00 M' 550,000.00 107,800,000.00
17 Finishing floorhardener 196.00 M2 344,273.50 67,477,606.00

JUMLAH V 1,027,020,887.24

VI. PEMBANGUNAN POOL

a. Hot Pool
1 Galian tanah 451.82 M3 16,320.00 7,373,620.80
2 Urugan pasir 21.52 M3 131,080.00 2,820,186.20
3 Rabat beton 1:3:5 tebal 5 cm 215.15 M 2
64,228.00 13,818,654.20
4 Balok rusuk 25/50 13.72 M3 3,387,140.00 46,458,859.03
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
5 Pelat lantai tebal 20 cm 43.03 M3 2,809,640.00 120,898,809.20
7 Pelat dinding tebal 15 cm 17.55 M3 3,906,991.00 68,587,031.66
8 Pasang keramik lantai 215.00 M 2
344,273.50 74,018,802.50
9 Pasang keramik dinding 100.31 M2 344,273.50 34,535,451.88
10 Pasang atap lovera+tiang 144.00 M2 1,300,000.00 187,200,000.00
555,711,415.46

b. Executive Hot Pol

1 Galian tanah 31.16 M3 16,320.00 508,596.48
2 Urugan pasir 2.60 M3 131,080.00 340,414.76
3 Rabat beton 1:3:5 tebal 5 cm 1.30 M2 64,228.00 83,400.06
4 Balok rusuk 25/50 2.26 M3 3,387,140.00 7,646,468.55
5 Pelat lantai tebal 20 cm 5.19 M3 2,809,640.00 14,593,270.16
7 Pelat dinding tebal 15 cm 1.63 M3 3,906,991.00 6,350,423.17
8 Pasang keramik lantai 25.97 M 2
344,273.50 8,940,782.80
9 Pasang keramik dinding 10.84 M2 344,273.50 3,730,547.65
10 Pasang atap lovera+tiang 31.67 M2 1,300,000.00 41,171,000.00
83,364,903.62

c. Swimming Pool
1 Galian tanah 2,019.95 M3 16,320.00 32,965,584.00
2 Urugan pasir 80.80 M 3
131,080.00 10,591,001.84
3 Rabat beton 1:3:5 tebal 5 cm 40.40 M2 64,228.00 2,594,746.97
4 Balok rusuk 25/50 41.68 M3 3,387,140.00 141,180,229.13
5 Pelat lantai tebal 20 cm 161.60 M3 2,809,640.00 454,026,585.44
7 Pelat dinding tebal 15 cm 34.04 M3 3,906,991.00 132,974,438.69
8 Pasang bata lantai 1:3:10 350.00 M 2
61,160.00 21,406,000.00
9 Pasang keramik lantai 888.78 M2 344,273.50 305,982,712.78
10 Pasang keramik dinding 226.90 M2 344,273.50 78,115,657.15
1,179,836,956.00

JUMLAH VI 1,818,913,275.07

VII. PEMBANGUNAN OUT DOOR SHOWER

1 Pasang pondasi batu kali 1:3:10 3.90 M3 368,519.50 1,438,110.50
2 Rabat beton 1:3:5 tebal 5 cm 37.39 M 2
64,228.00 2,401,484.92
3 Finishing lantai kerikil sikat 37.39 M2 175,000.00 6,543,250.00
4 Shower 7.00 unit 250,000.00 1,750,000.00
5 Dinding penutup 7.00 unit 5,000,000.00 35,000,000.00

JUMLAH VII 47,132,845.42

VIII. PEMBANGUNAN POS SATPAM

1 Galian Tanah 10.40 M3 16,320.00 169,728.00
2 Urugan pasir 1.30 M 3
131,080.00 170,404.00
3 Rabat beton 1:3:5 tebal 5 cm 11.88 M2 64,228.00 762,707.50
4 Pasang pondasi batu kali 1:3:10 7.15 M3 368,519.50 2,634,914.43
5 Sloof 15/20 tulangan 170 kg 0.49 M3 4,726,539.00 2,304,187.76
6 Kolom Praktis 35.00 M' 56,034.00 1,961,190.00
7 Ring Balk 15/20 tulangan 170 kg 0.49 M3 4,726,539.00 2,304,187.76
8 Balok latai 10/15 10.00 M' 63,391.00 633,910.00
9 Pelat beton 10 cm 1.20 M3 3,854,491.00 4,606,116.75
10 Pasangan bata 1:3:10 32.13 M2 61,160.00 1,964,765.00
11 Pasangan bata transram 1:4 8.50 M2 66,407.50 564,463.75
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
12 Plesteran 1:3:10 64.25 M2 19,519.00 1,254,095.75
13 Plesteran transram 1:4 17.00 M2 23,320.00 396,440.00
14 Plesteran beton 1:2 3.60 M 2
32,301.50 116,285.40
15 Sponengan sudut 1:2 195.00 M' 6,546.50 1,276,567.50
16 Pasang Roster silang 20x20 12.00 bh 25,000.00 300,000.00
17 Pasang keramik motif 30 x 30 10.00 M2 319,273.50 3,192,735.00
18 Pasang keramik jeruk 20 x 20 1.95 M2 264,273.50 515,333.33
19 List keramik Motif 30 x 30 1.63 M 2
319,273.50 518,819.44
20 Pasang keramik dinding KM/WC 20 x 25 6.75 M2 287,337.50 1,939,528.13
21 Plint keramik dinding toilet 10 x 20 4.50 M' 143,668.75 646,509.38
22 Pasang struktur atap baja ringan 23.33 M2 185,000.00 4,316,666.67
23 Pasang penutup atap multiroof 23.33 M 2
153,570.00 3,583,300.00
24 Pasang bubungan multiroof 14.00 M' 104,262.00 1,459,668.00
25 Paang listplank kayu jati 2x3/30 15.00 M' 212,700.00 3,190,500.00
26 Pasang rangka plafond hollow 14.63 M2 70,225.00 1,027,040.63
27 Pasang plafond kalsiboard 8.13 M 2
36,175.00 293,921.88
28 Pasang plafond akustik 6.50 M2 74,395.00 483,567.50
29 List plafond gypsum 32.00 M' 18,009.00 576,288.00
30 Pintu dan kusen type P1 1.00 unit 3,180,249.28 3,180,249.28
31 Jendela type J1 2.00 unit 830,974.96 1,661,949.92
32 Jendela type J2 1.00 unit 747,877.46 747,877.46
33 Cat tembok untuk dinding 84.85 M2 31,758.00 2,694,666.30
34 Cat plafond 14.63 M 2
31,758.00 464,460.75
35 Cat kayu Listplank 2x3/30 15.00 M2 45,459.00 681,885.00
36 Closet Duduk 1.00 bh 2,401,430.00 2,401,430.00
37 Kran + shower 1.00 bh 350,000.00 350,000.00
38 Tempat sabun 1.00 bh 45,000.00 45,000.00
39 Cat tembok 40.63 M2 31,758.00 1,290,168.75
40 Cat kayu pintu dan kusen 4.70 M 2
45,459.00 213,839.14

JUMLAH VIII 56,895,368.12

IX PEMBANGUNAN MAINGATE
1 Galian Tanah 24.38 M3 16,320.00 397,816.32
2 Urugan pasir 1.90 M 3
131,080.00 248,789.84
3 Rabat beton 1:3:5 tebal 5 cm 8.48 M2 64,228.00 544,653.44
4 Sloof 15/20 tulangan 170 kg 0.62 M3 4,726,539.00 2,906,821.49
5 Kolom Praktis 11.50 M' 56,034.00 644,391.00
6 Kolom Struktur 15/25 2.51 M3 5,318,975.00 13,363,924.69
7 Ring Balk 15/20 tulangan 170 kg 0.90 M3 4,726,539.00 4,253,885.10
8 Pelat beton 15 cm 0.45 M 3
3,854,491.00 1,734,520.95
9 Pondasi foot plate 1.32 M3 3,906,991.00 5,172,856.08
10 Pasangan bata 1:3:10 48.00 M2 61,160.00 2,935,680.00
11 Plesteran 1:3:10 96.00 M 2
19,519.00 1,873,824.00
12 Plesteran beton 1:2 18.20 M2 32,301.50 587,887.30
13 Sponengan sudut 1:2 290.00 M' 6,546.50 1,898,485.00
14 Pasangan Batu Candi 40.00 M2 204,602.50 8,184,100.00
15 Besi Tempa Ukir 10.44 M2 500,000.00 5,220,000.00
16 Cat tembok 3.00 M 2
31,758.00 95,274.00
17 Cat kayu pintu dan kusen 4.70 M2 45,459.00 213,839.14

JUMLAH IX 50,276,748.34

X PEMBANGUNAN LANDSCAPE
 HARGA SATUAN JUMLAH
No. URAIAN PEKERJAAN VOLUME SATUAN
Rp. Rp.
1 Perkerasan jalan aspal 6,000.00 M2 110,000.00 660,000,000.00
2 Perkerasan paving block 2,500.00 M2 95,000.00 237,500,000.00
3 Pasang kanstin 2,042.00 M' 45,000.00 91,890,000.00
4 Cat Kantin 816.80 M2 31,758.00 25,939,934.40
5 Plester Pagar Keliling (existing) 4,950.00 M 2
19,519.00 96,619,050.00
6 Sponengan sudut 1:2 pagar existing 3,960.00 M' 6,546.50 25,924,140.00
7 Cat tembok 2,475.00 M2 31,758.00 78,601,050.00
8 Beton Plat Penutup saluran Depan t=20cm 12.80 M 3
3,906,991.00 50,009,484.80
9 Grill Besi Manhole utk saluran depan 4.00 bh 1,500,000.00 6,000,000.00
10 Saluran air hujan U40 995.00 M' 210,000.00 208,950,000.00
11 Bak kontrol 60.00 unit 275,000.00 16,500,000.00

JUMLAH X 1,497,933,659.20
 HARGA SATUAN POKOK KEGIATAN (HSPK)

NO URAIAN SATUAN HARGA

1 2 3 4
A. PEKERJAAN TANAH
1 Galian tanah biasa m3 16,320.00
2 Urugan kembali m3 7,822.00
3 Pemadatan tanah m3 20,400.00
4 Urugan pasir m3 131,080.00

B. PEKERJAAN PONDASI
1 Pasangan pondasi batu belah 1pc : 3kp : 10ps m3 368,519.50
2 Pasangan pondasi batu kosong m3 232,452.00
3 Pilecap (besi 170 kg + begisting) m3 3,282,140.00
4 Pondasi Bored Pile (besi 110 kg ) m' 520,482.48
5 Pondasi Bored Pile (besi 125 kg ) m' 794,004.26
6 Pondasi beton bertulang (besi 150 kg + begisting) m3 3,072,140.00
7 Pondasi beton bertulang (besi 160 kg + begisting) m3 3,177,140.00

C. PEKERJAAN DINDING
1 Pasang bata merah tebal 1/2 bata, 1pc:3kp:10ps m2 61,160.00
2 Pasang bata merah tebal 1/2 bata, 1pc:4ps m2 66,407.50
3 Pasang batu alam bh 204,602.50

D. PEKERJAAN PLESTERAN
1 Plesteran 1pc:4ps, tebal 1,5 cm m2 23,320.00
2 Plesteran 1pc:3kp:10ps, tebal 1,5 cm m2 19,519.00
3 Plesteran beton 1pc:2ps, tebal 1,5 cm m2 32,301.50
4 Plesteran skoning 1pc:2ps m' 6,546.50

E. PEKERJAAN KAYU
1 Pasang kusen pintu dan jendela kayu kamper m3 9,777,400.00
2 Pasang pintu panel kayu kamper m2 516,150.00
3 Pasang lisplank ukuran 2 x(3 x 30) cm, kayu kamper m' 212,700.00

F. PEKERJAAN BETON
1 Membuat lantai kerja beton tumbuk, 1pc:3ps:5kr, tebal 5 cm m2 64,228.00
2 Sloof beton bertulang (besi 100 kg + begisting) m3 2,547,140.00
3 Sloof beton bertulang (besi 135 kg + begisting) m3 2,914,640.00
4 Sloof beton bertulang (besi 180 kg + begisting) m3 3,387,140.00
5 Sloof beton bertulang (besi 195 kg + begisting) m3 3,544,640.00
6 Pondasi beton bertulang (besi 130 kg + begisting) m3 2,862,140.00
7 Balok beton bertulang (besi 100 kg + begisting) m3 3,991,539.00
8 Balok beton bertulang (besi 160 kg + begisting) m3 4,621,539.00
9 Balok beton bertulang (besi 170 kg + begisting) m3 4,726,539.00
10 Balok beton bertulang (besi 175 kg + begisting) m3 4,779,039.00
11 Balok beton bertulang (besi 180 kg + begisting) m3 4,831,539.00

28
NO URAIAN SATUAN HARGA
12 Balok beton bertulang (besi 195 kg + begisting) m3 4,989,039.00
13 Balok beton bertulang (besi 225 kg + begisting) m3 5,304,039.00
14 Balok beton bertulang (besi 240 kg + begisting) m3 5,461,539.00
15 Balok beton bertulang (besi 250 kg + begisting) m3 5,566,539.00
16 Balok beton bertulang (besi 270 kg + begisting) m3 5,776,539.00
17 Tangga beton bertulang (besi 150 kg + begisting) m3 4,116,991.00
18 Pelat beton bertulang (besi 125 kg + begisting) m3 3,854,491.00
19 Pelat basement beton bertulang (besi 140 kg + begisting) m3 2,967,140.00
20 Retaining Wall (besi 150 kg + begisting) m3 3,173,991.00
21 Pelat lantai beton bertulang untuk groundtank / IPAL (besi 125 kg + begisting) m3 2,809,640.00
22 Pelat dinding beton bertulang untuk groundtank / IPAL (besi 130 kg + begisting) m3 3,906,991.00
23 Kolom beton bertulang (besi 330 kg + begisting) m3 6,893,975.00
24 Kolom beton bertulang (besi 285 kg + begisting) m3 6,421,475.00
25 Kolom beton bertulang (besi 250 kg + begisting) m3 6,053,975.00
26 Kolom beton bertulang (besi 235 kg + begisting) m3 5,896,475.00
27 Kolom beton bertulang (besi 205 kg + begisting) m3 5,581,475.00
28 Kolom beton bertulang (besi 195 kg + begisting) m3 5,461,975.00
29 Kolom beton bertulang (besi 180 kg + begisting) m3 5,318,975.00
30 Kolom beton bertulang (besi 150 kg + begisting) m3 5,003,975.00
31 Kolom beton bertulang (besi 140 kg + begisting) m3 4,898,975.00
32 Kolom penguat beton bertulang (11 x 11) cm m' 56,034.00
33 Ring balok beton bertulang (10 x 15) cm m' 63,391.00

G. PEKERJAAN PENUTUP ATAP

1 Pasang penutup atap metalroof m2 153,570.00
2 Pasang atap polikarbonat m2 362,892.00
3 Pasang bubungan metal roof m' 104,262.00

H. PEKERJAAN LANGIT-LANGIT
1 Plafon kalsiboard m2 36,175.00
Plafon akustik m2 74,395.00
2 List gypsum m' 18,009.00

I. PEKERJAAN SANITASI
1 Memasang 1 buah kloset duduk sekelas TOTO bh 2,401,430.00
2 Memasang 1 buah urinoir TOTO bh 2,309,500.00
3 Memasang 1 bh wastafel TOTO bh 1,194,300.00
4 Memasang 1 buah bathtub bh 5,475,430.00

J. PEKERJAAN BESI DAN ALLUMUNIUM

1 Pasang rangka plafond m2 70,225.00
2 Pasang rangka atap polikarbonat m2 129,625.00
3 Pasang folding door m2 581,766.60
4 Pasang kusen allumunium coklat 4" m' 126,875.00

K. PEKERJAAN KUNCI DAN KACA

1 Pasang kunci tanam bh 200,170.00
2 Pasang kunci tanam kamar mandi bh 83,954.50
3 Pasang engsel pintu bh 17,188.50
4 Pasang engsel jendela bh 14,334.00
5 Pasang grendel nh 17,209.00
6 Pasang kait angin bh 25,813.50
7 Pasang kaca bening 5 mm m2 91,063.50
8 Pasang kaca bening 8 mm m2 168,918.40
9 Pasang kaca partisi kaca bening 8 mm rangka allumunium m2 327,512.15

29
NO URAIAN SATUAN HARGA

30
NO URAIAN SATUAN HARGA
L. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pasang lantai keramik polos 60 x 60 cm m2 349,273.50
2 Pasang lantai keramik motif 40 x 40 cm m2 344,273.50
3 Pasang lantai keramik polos 40 x 40 cm m2 329,273.50
4 Pasang lantai keramik motif 30 x 30 cm m2 319,273.50
5 Pasang lantai keramik polos 30 x 30 cm m2 294,273.50
6 Pasang lantai keramik jeruk 30 x 30 cm m2 269,273.50
7 Pasang lantai keramik motif 20 x 20 cm m2 299,273.50
8 Pasang lantai keramik jeruk 20 x 20 cm m2 264,273.50
9 Pasang keramik dinding motif 20 x 25 m2 287,337.50
10 Pasang granit dark green m2 894,376.25
11 Pasang step nozing tangga m' 68,552.50
12 Pasang alucopan rangka besi m2 750,000.00
13 Pasang lantai parquet jati m2 239,788.50
14 Pasang dinding akustik m2 215,000.00
15 Pasang lantai artistik Ø 1.20 m bh 873,183.75

M. PEKERJAAN PENGECATAN
1 Pengecatan kayu bidang kayu baru m2 45,459.00
2 Pengecatan tembok baru m2 31,758.00
3 Politur m2 34,835.00

N. PEKERJAAN PINTU JENDELA

a. Convention Center
1 Pintu allumunium (PC1) unit 3,538,032.59
2 Pintu allumunium (PC2) unit 3,539,229.51
3 Pintu allumunium (PC3) unit 3,755,581.98
4 Pintu allumunium (PC4) unit 3,519,968.51
5 Pintu allumunium (PC5) unit 2,224,869.19
6 Pintu allumunium (PC6) unit 2,214,640.23
7 Pintu PVC (PC7, PC8, PC9, PC10) unit 999,600.00
8 Pintu allumunium (PC11) unit 6,473,408.92
9 Pintu allumunium (PC12) unit 3,499,510.59
10 Pintu folding (PC13) unit 2,701,766.38
11 Pintu kaca tempered polos 12 mm (PT1) unit 4,068,150.00
12 Jendela (JC1) unit 3,379,581.60
13 Jendela (JC2) unit 2,495,916.86
14 Jendela (JC3) unit 4,286,364.04
15 Jendela (JC4) unit 3,000,305.87
16 Jendela (JC5) unit 1,100,241.57
17 Jendela (JC6) unit 1,859,133.81
18 Jendela (JC7) unit 932,592.63
b. Hotel
1 Pintu allumunium (P1) unit 3,180,249.28
2 Pintu allumunium (P2) unit 3,120,849.28
3 Pintu allumunium (P3) unit 3,119,637.98
4 Pintu allumunium (P4) unit 3,120,243.63
5 Pintu allumunium (P5) unit 3,182,340.98
6 Pintu allumunium (P6, P7) unit 2,042,267.14
7 Pintu allumunium (P8, P9) unit 2,182,640.06
8 Pintu PVC (P10.P11, P12, P13, P14, P15) unit 959,000.00
9 Pintu kaca tempered polos 12 mm (PT1) unit 4,068,150.00
10 Pintu allumunium (PJ2, PJ3) unit 4,623,726.70
11 Pintu allumunium (PJ4) unit 7,049,257.09

31
NO URAIAN SATUAN HARGA
12 Jendela (J1) unit 830,974.96
13 Jendela (J2) unit 747,877.46
14 Jendela (J3) unit 1,661,949.92
15 Jendela (J4) unit 2,492,924.88
16 Jendela (J5) unit 2,077,437.40
17 Jendela (J6) unit 706,328.72
18 Jendela (J7) unit 4,154,874.80
19 Jendela (J8) unit 3,323,899.84
c Café & Fitness Center
1 Pintu PVC (P1, P2, P3, P4) unit 959,000.00
2 Pintu allumunium (P5, P6) unit 2,209,644.19
3 Pintu allumunium (P7) unit 3,595,684.98
4 Pintu allumunium (P8) unit 2,549,687.99
5 Jendela (J1) unit 2,934,478.88
6 Jendela (J2) unit 4,327,855.79
7 Bouven unit 447,569.01

32
 HARGA SATUAN DASAR (HSD)

UPAH
NO URAIAN SATUAN HARGA

1 2 3 4

1 Pekerja / Buruh tak terlatih Hari 35,000.00

2 Mandor Hari 58,000.00
3 Kepala tukang kayu Hari 53,000.00
4 Kepala tukang batu Hari 50,000.00
5 Kepala tukang besi Hari 53,000.00
6 Kepala tukang cat Hari 50,000.00
7 Kepala tukang gali Hari 49,000.00
8 Tukang kayu Hari 48,000.00
9 Tukang batu Hari 46,000.00
10 Tukang besi Hari 48,000.00
11 Tukang cat Hari 46,000.00
12 Tukang gali Hari 40,000.00

33
 HARGA SATUAN DASAR (HSD)

BAHAN
NO URAIAN SATUAN HARGA
1 2 3 4

1 Pasir urug m3 100,000.00

2 Pasir pasang m 3
125,000.00
3 Pasir beton m 3
160,000.00
4 Batu pecah 15/20 cm m 3
127,500.00
5 Batu pecah 2/3 cm (split) / mesin m 3
175,000.00
6 Bata merah bh 450.00
7 Batu alam m2 120,000.00
8 Kawur m 3
93,500.00
9 Portland Cement (PC) 40 kg zak 43,000.00
10 PC putih (40 kg) zak 72,000.00
11 PC Warna (40 kg) zak 280,000.00
12 Keramik 60 x 60 polos Essenza m2 280,000.00
13 Keramik 40 x 40 motif Essenza m 2
275,000.00
14 Keramik 40 x 40 polos Essenza m2 260,000.00
15 Keramik 30 x 30 motif Essenza m2 250,000.00
16 Keramik 30 x 30 jeruk Essenza m 2
200,000.00
17 Keramik 30 x 30 polos Essenza m2 225,000.00
18 Keramik 20 x 20 motif Essenza m2 230,000.00
19 Keramik 20 x 20 jeruk Essenza m2 195,000.00
20 Keramik dinding 20 x 25 motif Essenza m 2
235,000.00
21 Granit dark green m2 819,000.00
22 Step nozing m2 540,500.00
23 Parquet kayu jati 1x5x30 cm m 2
166,770.00
24 Cat Tembok ICI 5 kg 350,000.00
25 Cat Kayu ICI kg 80,000.00
26 Politur ltr 55,000.00
27 Politur jadi ltr 40,000.00
28 Plamur Kayu IMFRA kg 25,000.00
29 Plamur Tembok Decopil 5 kg 40,000.00
30 cat Afiner B ltr 19,000.00
31 Thinner A Afdiner ltr 18,500.00
32 Meni Kayu kg 20,000.00
33 Meni Besi kg 20,000.00
34 Dempul Jadi / Wood Filler kg 24,000.00
35 Lem Kuning (FOX) kg 35,650.00
36 Lem Putih (FOX) kg 12,650.00
37 Amplas Besi lbr 4,000.00
38 Amplas Kayu lbr 4,000.00
39 Minyak Begesting ltr 6,000.00
BAHAN
NO URAIAN SATUAN HARGA
1 2 3 4
40 Grendel bh 11,500.00
41 Pengait Angin / Hak Angin bh 17,250.00
42 Kuwas 3" 4" bh 11,500.00
43 Engsel H Nylon 777 bh 8,625.00
44 Engsel H sedang Putih / Hitam stel 8,625.00
45 Closet Duduk Warna sekelas TOTO C240 unit 2,100,000.00
46 Wastafel bulat warna TOTO unit 950,000.00
47 Urinoir warna TOTO unit 1,700,000.00
48 Shower unit 200,000.00
49 Tempat sabun unit 45,000.00
50 Bathtub "Bahama Onyx" unit 5,000,000.00
51 Seal tape bh 1,495.00
52 Folding door m2 488,750.00
53 Kunci Tanam bh 175,000.00
54 Kunci Tanam Kamar Mandi TOP bh 59,500.00
55 Kunci Elektrik bh 300,000.00
56 Paku Triplek 2 cm kg 22,000.00
57 Paku Reng kg 17,000.00
58 Paku Usuk kg 17,000.00
59 Paku Beton 5 cm / 10 cm Bj 500.00
60 Paku besar / paku gording / dudur = 12 cm kg 17,000.00
61 Paku payung kg 22,000.00
62 Paku asbes kecil / besar bh 460.00
63 Paku sekrup 3,5" bj 280.00
64 Hollow galvanis 4 cm m' 11,000.00
65 Hollow besi 6 cm m' 17,500.00
66 Hollow besi 4 cm m' 13,500.00
67 Hollow besi 2 cm m' 12,000.00
68 Frame allumunium coklat "INDAL" m' 90,000.00
69 Daun pintu allumunium coklat 'INDAL" m2 375,000.00
70 Daun jendela allumunium coklat "INDAL" m2 350,000.00
71 Handle pintu allumunium coklat bh 30,000.00
72 Seng talang BJLS 30 lebar 0,9 lb 36,800.00
73 Genteng metal roof (rainbow roof) m2 140,000.00
74 Nok metal roof m' 94,000.00
75 Atap Policarbonat m2 349,255.00
76 Seng plat 3' x 6' BJLS 30 (90 x 240) lb 68,750.00
77 Plafon kalsiboard 120 x 240 lb 75,000.00
78 Plafon akustik amstrong 60 x 120 lb 90,000.00
79 Plywood 4 x 8 x 4 mm lb 75,000.00
80 Teakwood 4 mm lb 160,000.00
81 Multiplek 9 mm lb 115,000.00
82 List gypsum m' 12,000.00
83 Kayu Kamper 6/12 pj = 4 m' m3 7,150,000.00
84 Kayu Kamper 5/10 pj = 4 m' m3 7,150,000.00
85 Kayu kamper 5/7 pj = 4 m' m3 6,670,000.00
BAHAN
NO URAIAN SATUAN HARGA
1 2 3 4
86 Kayu Kamper reng 3/4 pj = 4 m' m 3
5,577,500.00
87 Kayu Kamper reng 2/3 pj = 4 m' m 3
4,370,000.00
88 Kayu Kamper Ram Pintu m 3
7,705,000.00
89 Kayu Kamper Ram Jendela m3 7,705,000.00
90 Kayu Kamper Papan 30 cm m3 8,625,000.00
91 Kayu Kamper Papan 20 cm m 3
7,705,000.00
92 Kayu Kruing 6/12 m 3
5,347,500.00
93 Kayu Kruing 5/10 m 3
5,347,500.00
94 Kayu Kruing 5/7 m3 5,347,500.00
95 Kayu Kruing Papan 20 cm m3 5,980,000.00
96 Kayu Sengon 5/7 m 3
990,000.00
97 Kayu Sengon Papan m3 1,782,500.00
98 Kayu Meranti m3 4,715,000.00
99 Bambu Apus /Ori btg 15,000.00
100 Ijuk kg 10,925.00
101 Bendrat kg 19,000.00
102 Besi Beton kg 10,500.00
103 Besi Strip kg 15,000.00
104 Allumunium plat bjls 0.18 m2 178,200.00
105 Besi hitam D2" t=1,7 mm , pjng = 6m btg 165,500.00
106 Kaca tempered 12 mm m2 594,000.00
107 Kaca bening 8 mm m2 145,000.00
108 Kaca bening 5 mm m2 75,000.00
109 Kaca motif 5 mm m2 105,000.00
110 Kaca es 5 mm m2 88,000.00
 DAFTAR ANALISA HARGA SATUAN PEKERJAAN

A. PEKERJAAN TANAH
1 : 1m3 Galian tanah biasa
Pekerja 0.4000 Oh x Rp 35,000.00 = Rp 14,000.00
Mandor 0.0400 Oh x Rp 58,000.00 = Rp 2,320.00
= Rp 16,320.00
2 : 1m3 Urugan kembali
Pekerja 0.1920 Oh x Rp 35,000.00 = Rp 6,720.00
Mandor 0.0190 Oh x Rp 58,000.00 = Rp 1,102.00
= Rp 7,822.00
3 : 1m3 Pemadatan tanah
Pekerja 0.5000 Oh x Rp 35,000.00 = Rp 17,500.00
Mandor 0.0500 Oh x Rp 58,000.00 = Rp 2,900.00
= Rp 20,400.00
4 : 1m3 Urugan pasir
Bahan :
Pasir urug 1.2000 m3 x Rp 100,000.00 = Rp 120,000.00
= Rp 120,000.00
Tenaga :
Pekerja 0.3000 Oh x Rp 35,000.00 = Rp 10,500.00
Mandor 0.0100 Oh x Rp 58,000.00 = Rp 580.00
= Rp 11,080.00
= Rp 131,080.00

B. PEKERJAAN PONDASI
1 : 1m3 Pasangan pondasi batu belah 1pc : 3kp : 10ps
Bahan :
Batu belah 15/20 cm 1.1000 m3 x Rp 127,500.00 = Rp 140,250.00
Semen portland 61.0000 Kg x Rp 1,075.00 = Rp 65,575.00
Kapur padam 0.1470 m3 x Rp 93,500.00 = Rp 13,744.50
Pasir pasang 0.4920 m3 x Rp 125,000.00 = Rp 61,500.00
= Rp 281,069.50
Tenaga
Pekerja 1.5000 Oh x Rp 35,000.00 = Rp 52,500.00
Tukang batu 0.6000 Oh x Rp 46,000.00 = Rp 27,600.00
Kepala tukang 0.0600 Oh x Rp 50,000.00 = Rp 3,000.00
Mandor 0.0750 Oh x Rp 58,000.00 = Rp 4,350.00
= Rp 87,450.00
= Rp 368,519.50
2 : 1m3 Pasangan pondasi batu kosong
Bahan :
Batu belah 15/20 cm 1.2000 m3 x Rp 127,500.00 = Rp 153,000.00
Pasir urug 0.3000 m3 x Rp 100,000.00 = Rp 30,000.00
= Rp 183,000.00
Tenaga
Pekerja 0.7800 Oh x Rp 35,000.00 = Rp 27,300.00
Tukang batu 0.3900 Oh x Rp 46,000.00 = Rp 17,940.00
Kepala tukang 0.0390 Oh x Rp 50,000.00 = Rp 1,950.00
Mandor 0.0390 Oh x Rp 58,000.00 = Rp 2,262.00
= Rp 49,452.00
= Rp 232,452.00

3 : 1m3 Pilecap (besi 170 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 170.0000 Kg x Rp 10,500.00 = Rp 1,785,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,927,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 3,282,140.00

37
4 : 1m3 Pondasi Bored Pile (besi 110 kg )
Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 110.0000 Kg x Rp 10,500.00 = Rp 1,155,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,297,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,652,140.00

untuk 1 m' bored pile D 50cm 0.1963 m2 x Rp 2,652,140.00 = Rp 520,482.48

5 : 1m3 Pondasi Bored Pile (besi 125 kg )

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 125.0000 Kg x Rp 10,500.00 = Rp 1,312,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,455,300.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,809,640.00

untuk 1 m' bored pile D 60cm 0.2826 m2 x Rp 2,809,640.00 = Rp 794,004.26

6 : 1m3 Pondasi beton bertulang (besi 150 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 150.0000 Kg x Rp 10,500.00 = Rp 1,575,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,717,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 3,072,140.00

38
 7 : 1m3 Pondasi beton bertulang (besi 160 kg + begisting)
Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 160.0000 Kg x Rp 10,500.00 = Rp 1,680,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,822,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 3,177,140.00

C. PEKERJAAN DINDING
1 : 1m2 Pasang bata merah tebal 1/2 bata, 1pc:3kp:10ps
Bahan :
Bata merah 70.0000 bh x Rp 450.00 = Rp 31,500.00
Semen portland 4.5000 kg x Rp 1,075.00 = Rp 4,837.50
Kapur padam 0.0150 m3 x Rp 93,500.00 = Rp 1,402.50
Pasir pasang 0.0500 m3 x Rp 125,000.00 = Rp 6,250.00
= Rp 43,990.00
Tenaga :
Pekerja 0.3200 Oh x Rp 35,000.00 = Rp 11,200.00
Tukang batu 0.1000 Oh x Rp 46,000.00 = Rp 4,600.00
Kepala tukang 0.0100 Oh x Rp 50,000.00 = Rp 500.00
Mandor 0.0150 Oh x Rp 58,000.00 = Rp 870.00
= Rp 17,170.00
= Rp 61,160.00

2 : 1m2 Pasang bata merah tebal 1/2 bata, 1pc:4ps

Bahan :
Bata merah 70.0000 bh x Rp 450.00 = Rp 31,500.00
Semen portland 11.5000 kg x Rp 1,075.00 = Rp 12,362.50
Pasir pasang 0.0430 m3 x Rp 125,000.00 = Rp 5,375.00
= Rp 49,237.50
Tenaga :
Pekerja 0.3200 Oh x Rp 35,000.00 = Rp 11,200.00
Tukang batu 0.1000 Oh x Rp 46,000.00 = Rp 4,600.00
Kepala tukang 0.0100 Oh x Rp 50,000.00 = Rp 500.00
Mandor 0.0150 Oh x Rp 58,000.00 = Rp 870.00
= Rp 17,170.00
= Rp 66,407.50

3 : 1 bh Pasang batu alam

Bahan :
Batu alam 1.0500 bh x Rp 120,000.00 = Rp 126,000.00
Semen portland 12.8000 Kg x Rp 1,075.00 = Rp 13,760.00
Pasir pasang 0.0350 m3 x Rp 127,500.00 = Rp 4,462.50
= Rp 144,222.50
Tenaga :
Pekerja 0.7200 Oh x Rp 35,000.00 = Rp 25,200.00
Tukang batu 0.6500 Oh x Rp 46,000.00 = Rp 29,900.00
Kepala tukang 0.0650 Oh x Rp 50,000.00 = Rp 3,250.00
Mandor 0.0350 Oh x Rp 58,000.00 = Rp 2,030.00
= Rp 60,380.00
= Rp 204,602.50

39
D. PEKERJAAN PLESTERAN
1 : 1m2 Plesteran 1pc:4ps, tebal 1,5 cm
Bahan :
Semen portland 5.2000 Kg x Rp 1,075.00 = Rp 5,590.00
Pasir pasang 0.0200 m3 x Rp 125,000.00 = Rp 2,500.00
= Rp 8,090.00
Tenaga :
Pekerja 0.2000 Oh x Rp 35,000.00 = Rp 7,000.00
Tukang batu 0.1500 Oh x Rp 46,000.00 = Rp 6,900.00
Kepala tukang 0.0150 Oh x Rp 50,000.00 = Rp 750.00
Mandor 0.0100 Oh x Rp 58,000.00 = Rp 580.00
= Rp 15,230.00
= Rp 23,320.00
2 : 1m2 Plesteran 1pc:3kp:10ps, tebal 1,5 cm
Bahan :
Semen portland 1.8400 Kg x Rp 1,075.00 = Rp 1,978.00
Kapur padam 0.0060 m3 x Rp 93,500.00 = Rp 561.00
Pasir pasang 0.0140 m3 x Rp 125,000.00 = Rp 1,750.00
= Rp 4,289.00
Tenaga :
Pekerja 0.2000 Oh x Rp 35,000.00 = Rp 7,000.00
Tukang batu 0.1500 Oh x Rp 46,000.00 = Rp 6,900.00
Kepala tukang 0.0150 Oh x Rp 50,000.00 = Rp 750.00
Mandor 0.0100 Oh x Rp 58,000.00 = Rp 580.00
= Rp 15,230.00
= Rp 19,519.00
3 : 1m2 Plesteran beton 1pc:2ps, tebal 1,5 cm
Bahan :
Semen portland 9.3000 Kg x Rp 1,075.00 = Rp 9,997.50
Pasir pasang 0.0180 m3 x Rp 125,000.00 = Rp 2,250.00
= Rp 12,247.50
Tenaga :
Pekerja 0.2600 Oh x Rp 35,000.00 = Rp 9,100.00
Tukang batu 0.2000 Oh x Rp 46,000.00 = Rp 9,200.00
Kepala tukang 0.0200 Oh x Rp 50,000.00 = Rp 1,000.00
Mandor 0.0130 Oh x Rp 58,000.00 = Rp 754.00
= Rp 20,054.00
= Rp 32,301.50
4 : 1m' Plesteran skoning 1pc:2ps
Bahan :
Semen portland 0.5000 Kg x Rp 1,075.00 = Rp 537.50
Pasir pasang 0.0020 m3 x Rp 125,000.00 = Rp 250.00
= Rp 787.50
Tenaga :
Pekerja 0.0570 Oh x Rp 35,000.00 = Rp 1,995.00
Tukang batu 0.0380 Oh x Rp 46,000.00 = Rp 1,748.00
Kepala tukang 0.0380 Oh x Rp 50,000.00 = Rp 1,900.00
Mandor 0.0020 Oh x Rp 58,000.00 = Rp 116.00
= Rp 5,759.00
= Rp 6,546.50

40
E. PEKERJAAN KAYU
1 : 1m3 Pasang kusen pintu dan jendela kayu kamper
Bahan :
Kayu kamper balok 1.2000 m3 x Rp 7,150,000.00 = Rp 8,580,000.00
= Rp 8,580,000.00
Tenaga :
Pekerja 6.0000 Oh x Rp 35,000.00 = Rp 210,000.00
Tukang kayu 18.0000 Oh x Rp 48,000.00 = Rp 864,000.00
Kepala tukang 2.0000 Oh x Rp 53,000.00 = Rp 106,000.00
Mandor 0.3000 Oh x Rp 58,000.00 = Rp 17,400.00
= Rp 1,197,400.00
= Rp 9,777,400.00
2 : 1m2 Pasang pintu panel kayu kamper
Bahan :
Kayu kamper, papan 0.0400 m3 x Rp 8,625,000.00 = Rp 345,000.00
= Rp 345,000.00
Tenaga :
Pekerja 1.0000 Oh x Rp 35,000.00 = Rp 35,000.00
Tukang kayu 2.5000 Oh x Rp 48,000.00 = Rp 120,000.00
Kepala tukang 0.2500 Oh x Rp 53,000.00 = Rp 13,250.00
Mandor 0.0500 Oh x Rp 58,000.00 = Rp 2,900.00
= Rp 171,150.00
= Rp 516,150.00
3 : 1m2 Pasang pintu plywood rangkap, rangka kayu kamper
Bahan :
Kayu kamper, papan 0.0196 m3 x Rp 8,625,000.00 = Rp 169,050.00
Paku biasa 1/2"-1" 0.3000 kg x Rp 17,000.00 = Rp 5,100.00
Lem kayu 0.3000 lt x Rp 12,650.00 = Rp 3,795.00
Plywood 4 x 8 x 4 mm 1.0000 lbr x Rp 75,000.00 = Rp 75,000.00
= Rp 169,050.00
Tenaga :
Pekerja 0.6000 Oh x Rp 35,000.00 = Rp 21,000.00
Tukang kayu 2.0000 Oh x Rp 48,000.00 = Rp 96,000.00
Kepala tukang 0.2000 Oh x Rp 53,000.00 = Rp 10,600.00
Mandor 0.0400 Oh x Rp 58,000.00 = Rp 2,320.00
= Rp 129,920.00
= Rp 298,970.00
4 : 1m' Pasang lisplank ukuran 2 x(3 x 30) cm, kayu kamper
Bahan :
Kayu kamper, papan 0.0220 m3 x Rp 8,625,000.00 = Rp 189,750.00
Paku biasa 2"-5" 0.0750 Kg x Rp 17,000.00 = Rp 1,275.00
= Rp 191,025.00
Tenaga :
Pekerja 0.1500 Oh x Rp 35,000.00 = Rp 5,250.00
Tukang kayu 0.3000 Oh x Rp 48,000.00 = Rp 14,400.00
Kepala tukang 0.0300 Oh x Rp 53,000.00 = Rp 1,590.00
Mandor 0.0075 Oh x Rp 58,000.00 = Rp 435.00
= Rp 21,675.00
= Rp 212,700.00

F. PEKERJAAN BETON
1 : 1m2 Membuat lantai kerja beton tumbuk, 1pc:3ps:5kr, tebal 5 cm
Bahan :
Semen portland 10.0000 Kg x Rp 1,075.00 = Rp 10,750.00
Pasir beton 0.0260 m3 x Rp 160,000.00 = Rp 4,160.00
Koral beton 0.0440 m3 x Rp 175,000.00 = Rp 7,700.00
= Rp 22,610.00
Tenaga :
Pekerja 1.1500 Oh x Rp 35,000.00 = Rp 40,250.00
Tukang batu 0.0200 Oh x Rp 46,000.00 = Rp 920.00
Kepala tukang 0.0020 Oh x Rp 50,000.00 = Rp 100.00
Mandor 0.0060 Oh x Rp 58,000.00 = Rp 348.00
= Rp 41,618.00
= Rp 64,228.00

41
2 : 1m3 Sloof beton bertulang (besi 100 kg + begisting)
Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 100.0000 Kg x Rp 10,500.00 = Rp 1,050,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,192,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,547,140.00

3 : 1m3 Sloof beton bertulang (besi 135 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 135.0000 Kg x Rp 10,500.00 = Rp 1,417,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,560,300.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,914,640.00

4 : 1m3 Sloof beton bertulang (besi 180 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 180.0000 Kg x Rp 10,500.00 = Rp 1,890,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 3,032,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 3,387,140.00

42
5 : 1m3 Sloof beton bertulang (besi 195 kg + begisting)
Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 195.0000 Kg x Rp 10,500.00 = Rp 2,047,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 3,190,300.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 3,544,640.00

6 : 1m3 Pondasi beton bertulang (besi 130 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 130.0000 Kg x Rp 10,500.00 = Rp 1,365,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,507,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,862,140.00

7 : 1m3 Balok beton bertulang (besi 100 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 100.0000 Kg x Rp 10,500.00 = Rp 1,050,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 3,530,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 3,991,539.00

43
8 : 1m3 Balok beton bertulang (besi 160 kg + begisting)
Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 160.0000 Kg x Rp 10,500.00 = Rp 1,680,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,160,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 4,621,539.00

9 : 1m3 Balok beton bertulang (besi 170 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 170.0000 Kg x Rp 10,500.00 = Rp 1,785,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,265,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 4,726,539.00

10 : 1m3 Balok beton bertulang (besi 175 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 175.0000 Kg x Rp 10,500.00 = Rp 1,837,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,317,925.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 4,779,039.00

44
11 : 1m3 Balok beton bertulang (besi 180 kg + begisting)
Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 180.0000 Kg x Rp 10,500.00 = Rp 1,890,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,370,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 4,831,539.00

12 : 1m3 Balok beton bertulang (besi 195 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 195.0000 Kg x Rp 10,500.00 = Rp 2,047,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,527,925.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 4,989,039.00

13 : 1m3 Balok beton bertulang (besi 225 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 225.0000 Kg x Rp 10,500.00 = Rp 2,362,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 4,842,925.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 5,304,039.00

45
14 : 1m3 Balok beton bertulang (besi 240 kg + begisting)
Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 240.0000 Kg x Rp 10,500.00 = Rp 2,520,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 5,000,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 5,461,539.00

15 : 1m3 Balok beton bertulang (besi 250 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 250.0000 Kg x Rp 10,500.00 = Rp 2,625,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 5,105,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 5,566,539.00

16 : 1m3 Balok beton bertulang (besi 270 kg + begisting)

Bahan :
Kayu sengon 0.3200 m3 x Rp 1,782,500.00 = Rp 570,400.00
Paku biasa 2"-5" 3.2000 Kg x Rp 17,000.00 = Rp 54,400.00
Minyak begisting 1.6000 ltr x Rp 6,000.00 = Rp 9,600.00
Besi beton (polos/ulir) 270.0000 Kg x Rp 10,500.00 = Rp 2,835,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1400 m3 x Rp 4,715,000.00 = Rp 660,100.00
Triplek 2.8000 Lbr x Rp 115,000.00 = Rp 322,000.00
Bambu ori 16.0000 Btg x Rp 15,000.00 = Rp 240,000.00
= Rp 5,315,425.00
Tenaga :
Pekerja 5.9600 Oh x Rp 35,000.00 = Rp 208,600.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.8000 Oh x Rp 48,000.00 = Rp 134,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4550 Oh x Rp 50,000.00 = Rp 22,750.00
Mandor 0.2080 Oh x Rp 58,000.00 = Rp 12,064.00
= Rp 461,114.00
= Rp 5,776,539.00

46
17 : 1m3 Tangga beton bertulang (besi 150 kg + begisting)
Bahan :
Kayu sengon 0.2500 m3 x Rp 1,782,500.00 = Rp 445,625.00
Paku biasa 2"-5" 3.0000 Kg x Rp 17,000.00 = Rp 51,000.00
Minyak begisting 1.2000 ltr x Rp 6,000.00 = Rp 7,200.00
Besi beton (polos/ulir) 150.0000 Kg x Rp 10,500.00 = Rp 1,575,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1050 m3 x Rp 4,715,000.00 = Rp 495,075.00
Triplek 2.5000 Lbr x Rp 115,000.00 = Rp 287,500.00
Bambu ori 14.0000 Btg x Rp 15,000.00 = Rp 210,000.00
= Rp 3,695,325.00
Tenaga :
Pekerja 5.6000 Oh x Rp 35,000.00 = Rp 196,000.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.3000 Oh x Rp 48,000.00 = Rp 110,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4050 Oh x Rp 50,000.00 = Rp 20,250.00
Mandor 0.2020 Oh x Rp 58,000.00 = Rp 11,716.00
= Rp 421,666.00
= Rp 4,116,991.00

18 : 1m3 Pelat beton bertulang (besi 125 kg + begisting)

Bahan :
Kayu sengon 0.2500 m3 x Rp 1,782,500.00 = Rp 445,625.00
Paku biasa 2"-5" 3.0000 Kg x Rp 17,000.00 = Rp 51,000.00
Minyak begisting 1.2000 ltr x Rp 6,000.00 = Rp 7,200.00
Besi beton (polos/ulir) 125.0000 Kg x Rp 10,500.00 = Rp 1,312,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1050 m3 x Rp 4,715,000.00 = Rp 495,075.00
Triplek 2.5000 Lbr x Rp 115,000.00 = Rp 287,500.00
Bambu ori 14.0000 Btg x Rp 15,000.00 = Rp 210,000.00
= Rp 3,432,825.00
Tenaga :
Pekerja 5.6000 Oh x Rp 35,000.00 = Rp 196,000.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.3000 Oh x Rp 48,000.00 = Rp 110,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4050 Oh x Rp 50,000.00 = Rp 20,250.00
Mandor 0.2020 Oh x Rp 58,000.00 = Rp 11,716.00
= Rp 421,666.00
= Rp 3,854,491.00

19 : 1m3 Pelat basement beton bertulang (besi 140 kg + begisting)

Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 140.0000 Kg x Rp 10,500.00 = Rp 1,470,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,612,800.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,967,140.00

47
20 : 1m3 Retaining Wall (besi 150 kg + begisting)
Bahan :
Kayu sengon 0.2500 m3 x Rp 1,782,500.00 = Rp 445,625.00
Paku biasa 2"-5" 3.0000 Kg x Rp 17,000.00 = Rp 51,000.00
Minyak begisting 1.2000 ltr x Rp 6,000.00 = Rp 7,200.00
Besi beton (polos/ulir) 150.0000 Kg x Rp 10,500.00 = Rp 1,575,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1050 m3 x Rp 115,000.00 = Rp 12,075.00
Triplek 2.5000 Lbr x Rp 15,000.00 = Rp 37,500.00
Bambu ori 14.0000 Btg x Rp 0.00 = Rp -
= Rp 2,752,325.00
Tenaga :
Pekerja 5.6000 Oh x Rp 35,000.00 = Rp 196,000.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.3000 Oh x Rp 48,000.00 = Rp 110,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4050 Oh x Rp 50,000.00 = Rp 20,250.00
Mandor 0.2020 Oh x Rp 58,000.00 = Rp 11,716.00
= Rp 421,666.00
= Rp 3,173,991.00

21 : 1m3 Pelat lantai beton bertulang untuk groundtank / IPAL (besi 125 kg + begisting)
Bahan :
Kayu sengon 0.2700 m3 x Rp 1,782,500.00 = Rp 481,275.00
Paku biasa 2"-5" 2.0000 Kg x Rp 17,000.00 = Rp 34,000.00
Minyak begisting 0.6000 ltr x Rp 6,000.00 = Rp 3,600.00
Besi beton (polos/ulir) 125.0000 Kg x Rp 10,500.00 = Rp 1,312,500.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
= Rp 2,455,300.00
Tenaga :
Pekerja 4.8500 Oh x Rp 35,000.00 = Rp 169,750.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 1.5600 Oh x Rp 48,000.00 = Rp 74,880.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.3310 Oh x Rp 50,000.00 = Rp 16,550.00
Mandor 0.1700 Oh x Rp 58,000.00 = Rp 9,860.00
= Rp 354,340.00
= Rp 2,809,640.00

22 : 1m3 Pelat dinding beton bertulang untuk groundtank / IPAL (besi 130 kg + begisting)
Bahan :
Kayu sengon 0.2500 m3 x Rp 1,782,500.00 = Rp 445,625.00
Paku biasa 2"-5" 3.0000 Kg x Rp 17,000.00 = Rp 51,000.00
Minyak begisting 1.2000 ltr x Rp 6,000.00 = Rp 7,200.00
Besi beton (polos/ulir) 130.0000 Kg x Rp 10,500.00 = Rp 1,365,000.00
Kawat beton 3.0000 Kg x Rp 19,000.00 = Rp 57,000.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1050 m3 x Rp 4,715,000.00 = Rp 495,075.00
Triplek 2.5000 Lbr x Rp 115,000.00 = Rp 287,500.00
Bambu ori 14.0000 Btg x Rp 15,000.00 = Rp 210,000.00
= Rp 3,485,325.00
Tenaga :
Pekerja 5.6000 Oh x Rp 35,000.00 = Rp 196,000.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 2.3000 Oh x Rp 48,000.00 = Rp 110,400.00
Tukang besi 1.4000 Oh x Rp 48,000.00 = Rp 67,200.00
Kepala tukang 0.4050 Oh x Rp 50,000.00 = Rp 20,250.00
Mandor 0.2020 Oh x Rp 58,000.00 = Rp 11,716.00
= Rp 421,666.00
= Rp 3,906,991.00

48
23 : 1m3 Kolom beton bertulang (besi 330 kg + begisting)
Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 330.0000 Kg x Rp 10,500.00 = Rp 3,465,000.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 6,320,175.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 6,893,975.00

24 : 1m3 Kolom beton bertulang (besi 285 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 285.0000 Kg x Rp 10,500.00 = Rp 2,992,500.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 5,847,675.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 6,421,475.00

25 : 1m3 Kolom beton bertulang (besi 250 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 250.0000 Kg x Rp 10,500.00 = Rp 2,625,000.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 5,480,175.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 6,053,975.00

49
26 : 1m3 Kolom beton bertulang (besi 235 kg + begisting)
Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 235.0000 Kg x Rp 10,500.00 = Rp 2,467,500.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 5,322,675.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 5,896,475.00

27 : 1m3 Kolom beton bertulang (besi 205 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 205.0000 Kg x Rp 10,500.00 = Rp 2,152,500.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 5,007,675.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 5,581,475.00

28 : 1m3 Kolom beton bertulang (besi 195 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 195.0000 Kg x Rp 10,500.00 = Rp 2,047,500.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 4,902,675.00
Tenaga :
Pekerja 7.3000 Oh x Rp 48,000.00 = Rp 350,400.00
Tukang batu 0.3500 Oh x Rp 50,000.00 = Rp 17,500.00
Tukang kayu 3.3000 Oh x Rp 58,000.00 = Rp 191,400.00
Tukang besi 2.1000 Oh x Rp 0.00 = Rp -
Kepala tukang 0.5700 Oh x Rp 0.00 = Rp -
Mandor 0.2500 Oh x Rp 0.00 = Rp -
= Rp 559,300.00
= Rp 5,461,975.00

50
29 : 1m3 Kolom beton bertulang (besi 180 kg + begisting)
Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 180.0000 Kg x Rp 10,500.00 = Rp 1,890,000.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 4,745,175.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 5,318,975.00

30 : 1m3 Kolom beton bertulang (besi 150 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 150.0000 Kg x Rp 10,500.00 = Rp 1,575,000.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 4,430,175.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 5,003,975.00

31 : 1m3 Kolom beton bertulang (besi 140 kg + begisting)

Bahan :
Kayu sengon 0.4000 m3 x Rp 1,782,500.00 = Rp 713,000.00
Paku biasa 2"-5" 4.0000 Kg x Rp 17,000.00 = Rp 68,000.00
Minyak begisting 2.0000 ltr x Rp 6,000.00 = Rp 12,000.00
Besi beton (polos/ulir) 140.0000 Kg x Rp 10,500.00 = Rp 1,470,000.00
Kawat beton 4.5000 Kg x Rp 19,000.00 = Rp 85,500.00
Semen portland 323.0000 Kg x Rp 1,075.00 = Rp 347,225.00
Pasir beton 0.5200 m3 x Rp 160,000.00 = Rp 83,200.00
Koral beton 0.7800 m3 x Rp 175,000.00 = Rp 136,500.00
Kayu meranti 0.1500 m3 x Rp 4,715,000.00 = Rp 707,250.00
Triplek 3.5000 Lbr x Rp 115,000.00 = Rp 402,500.00
Bambu ori 20.0000 Btg x Rp 15,000.00 = Rp 300,000.00
= Rp 4,325,175.00
Tenaga :
Pekerja 7.3000 Oh x Rp 35,000.00 = Rp 255,500.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Tukang kayu 3.3000 Oh x Rp 48,000.00 = Rp 158,400.00
Tukang besi 2.1000 Oh x Rp 48,000.00 = Rp 100,800.00
Kepala tukang 0.5700 Oh x Rp 50,000.00 = Rp 28,500.00
Mandor 0.2500 Oh x Rp 58,000.00 = Rp 14,500.00
= Rp 573,800.00
= Rp 4,898,975.00

51
 32 : 1m' Kolom penguat beton bertulang (11 x 11) cm
Bahan :
Kayu sengon 0.0020 m3 x Rp 1,782,500.00 = Rp 3,565.00
Paku biasa 2"-5" 0.0100 Kg x Rp 17,000.00 = Rp 170.00
Besi beton (polos/ulir) 3.0000 Kg x Rp 10,500.00 = Rp 31,500.00
Kawat beton 0.4500 Kg x Rp 19,000.00 = Rp 8,550.00
Semen portland 4.0000 Kg x Rp 1,075.00 = Rp 4,300.00
Pasir beton 0.0060 m3 x Rp 160,000.00 = Rp 960.00
Koral beton 0.0090 m3 x Rp 175,000.00 = Rp 1,575.00
= Rp 50,620.00
Tenaga :
Pekerja 0.0600 Oh x Rp 35,000.00 = Rp 2,100.00
Tukang batu 0.0200 Oh x Rp 46,000.00 = Rp 920.00
Tukang kayu 0.0200 Oh x Rp 48,000.00 = Rp 960.00
Tukang besi 0.0200 Oh x Rp 48,000.00 = Rp 960.00
Kepala tukang 0.0060 Oh x Rp 50,000.00 = Rp 300.00
Mandor 0.0030 Oh x Rp 58,000.00 = Rp 174.00
= Rp 5,414.00
= Rp 56,034.00
33 : 1m' Ring balok beton bertulang (10 x 15) cm
Bahan :
Kayu sengon 0.0030 m3 x Rp 1,782,500.00 = Rp 5,347.50
Paku biasa 2"-5" 0.0200 Kg x Rp 17,000.00 = Rp 340.00
Besi beton (polos/ulir) 3.6000 Kg x Rp 10,500.00 = Rp 37,800.00
Kawat beton 0.0500 Kg x Rp 19,000.00 = Rp 950.00
Semen portland 5.5000 Kg x Rp 1,075.00 = Rp 5,912.50
Pasir beton 0.0090 m3 x Rp 160,000.00 = Rp 1,440.00
Koral beton 0.0150 m3 x Rp 175,000.00 = Rp 2,625.00
= Rp 54,415.00
Tenaga :
Pekerja 0.1000 Oh x Rp 35,000.00 = Rp 3,500.00
Tukang batu 0.0330 Oh x Rp 46,000.00 = Rp 1,518.00
Tukang kayu 0.0330 Oh x Rp 48,000.00 = Rp 1,584.00
Tukang besi 0.0330 Oh x Rp 48,000.00 = Rp 1,584.00
Kepala tukang 0.0100 Oh x Rp 50,000.00 = Rp 500.00
Mandor 0.0050 Oh x Rp 58,000.00 = Rp 290.00
= Rp 8,976.00
= Rp 63,391.00

G. PEKERJAAN PENUTUP ATAP

1 : 1m2 Pasang penutup atap metalroof
Bahan :
Metalroof (rainbow roof) 1.0000 m2 x Rp 140,000.00 = Rp 140,000.00
Paku payung 0.0300 Kg x Rp 22,000.00 = Rp 660.00
= Rp 140,660.00
Tenaga :
Pekerja 0.2000 Oh x Rp 35,000.00 = Rp 7,000.00
Tukang 0.1000 Oh x Rp 48,000.00 = Rp 4,800.00
Kepala tukang 0.0100 Oh x Rp 53,000.00 = Rp 530.00
Mandor 0.0100 Oh x Rp 58,000.00 = Rp 580.00
= Rp 12,910.00
= Rp 153,570.00

2 : 1m2 Pasang atap polikarbonat

Bahan :
Polikarbonat 1.0000 m2 x Rp 349,255.00 = Rp 349,255.00
Paku payung 10.0000 bh x Rp 460.00 = Rp 4,600.00
= Rp 353,855.00
Tenaga :
Pekerja 0.1400 Oh x Rp 35,000.00 = Rp 4,900.00
Tukang 0.0700 Oh x Rp 48,000.00 = Rp 3,360.00
Kepala tukang 0.0070 Oh x Rp 53,000.00 = Rp 371.00
Mandor 0.0070 Oh x Rp 58,000.00 = Rp 406.00
= Rp 9,037.00
= Rp 362,892.00

3 : 1m' Pasang bubungan metal roof

Bahan :
Bubungan seng 1.0000 m' x Rp 94,000.00 = Rp 94,000.00
Paku 0.0400 Kg x Rp 22,000.00 = Rp 880.00
= Rp 94,880.00
Tenaga :
Pekerja 0.1500 Oh x Rp 35,000.00 = Rp 5,250.00
Tukang 0.0700 Oh x Rp 48,000.00 = Rp 3,360.00
Kepala tukang 0.0080 Oh x Rp 53,000.00 = Rp 424.00
Mandor 0.0060 Oh x Rp 58,000.00 = Rp 348.00

52
 = Rp 9,382.00
= Rp 104,262.00

53
H. PEKERJAAN LANGIT-LANGIT
1 : 1m2 Plafon kalsiboard
Bahan :
Plafond kalsiboard 0.3640 Lbr x Rp 75,000.00 = Rp 27,300.00
Paku sekrup 0.1100 Kg x Rp 22,000.00 = Rp 2,420.00
= Rp 29,720.00
Tenaga :
Pekerja 0.1000 Oh x Rp 35,000.00 = Rp 3,500.00
Tukang kayu 0.0500 Oh x Rp 48,000.00 = Rp 2,400.00
Kepala tukang 0.0050 Oh x Rp 53,000.00 = Rp 265.00
Mandor 0.0050 Oh x Rp 58,000.00 = Rp 290.00
= Rp 6,455.00
= Rp 36,175.00
2 : 1m2 Plafon akustik
Bahan :
Plafond akustik 0.7280 Lbr x Rp 90,000.00 = Rp 65,520.00
Paku sekrup 0.1100 Kg x Rp 22,000.00 = Rp 2,420.00
= Rp 67,940.00
Tenaga :
Pekerja 0.1000 Oh x Rp 35,000.00 = Rp 3,500.00
Tukang kayu 0.0500 Oh x Rp 48,000.00 = Rp 2,400.00
Kepala tukang 0.0050 Oh x Rp 53,000.00 = Rp 265.00
Mandor 0.0050 Oh x Rp 58,000.00 = Rp 290.00
= Rp 6,455.00
= Rp 74,395.00

2 : 1 m' List gypsum

Bahan :
List gypsum 1.1000 m' x Rp 12,000.00 = Rp 13,200.00
Paku 0.0100 Kg x Rp 22,000.00 = Rp 220.00
= Rp 13,420.00
Tenaga :
Pekerja 0.0500 Oh x Rp 35,000.00 = Rp 1,750.00
Tukang kayu 0.0500 Oh x Rp 48,000.00 = Rp 2,400.00
Kepala tukang 0.0050 Oh x Rp 53,000.00 = Rp 265.00
Mandor 0.0030 Oh x Rp 58,000.00 = Rp 174.00
= Rp 4,589.00
= Rp 18,009.00

I. PEKERJAAN SANITASI
1 Memasang 1 buah kloset duduk sekelas TOTO
Bahan :
Kloset duduk 1.0000 bh x Rp 2,100,000.00 = Rp 2,100,000.00
Perlengkapan 6.0000% x Rp 2,100,000.00 = Rp 126,000.00
= Rp 2,226,000.00
Tenaga :
Pekerja 3.3000 Oh x Rp 35,000.00 = Rp 115,500.00
Tukang batu 1.1000 Oh x Rp 46,000.00 = Rp 50,600.00
Kepala tukang 0.0010 Oh x Rp 50,000.00 = Rp 50.00
Mandor 0.1600 Oh x Rp 58,000.00 = Rp 9,280.00
= Rp 175,430.00
= Rp 2,401,430.00

2 Memasang 1 buah urinoir TOTO

Bahan :
washbak 1.0000 bh x Rp 1,700,000.00 = Rp 1,700,000.00
Perlengkapan 30% x Rp 1,700,000.00 = Rp 510,000.00
Semen portland 6.0000 Kg x Rp 1,075.00 = Rp 6,450.00
Pasir pasang 0.0100 m3 x Rp 125,000.00 = Rp 1,250.00
= Rp 2,217,700.00
Tenaga :
Pekerja 1.0000 Oh x Rp 35,000.00 = Rp 35,000.00
Tukang batu 1.0000 Oh x Rp 46,000.00 = Rp 46,000.00
Kepala tukang 0.1000 Oh x Rp 50,000.00 = Rp 5,000.00
Mandor 0.1000 Oh x Rp 58,000.00 = Rp 5,800.00
= Rp 91,800.00
= Rp 2,309,500.00

54
 3 Memasang 1 bh wastafel TOTO
Bahan :
washbak 1.0000 bh x Rp 950,000.00 = Rp 950,000.00
Perlengkapan 12% x Rp 950,000.00 = Rp 114,000.00
Semen portland 6.0000 Kg x Rp 1,000.00 = Rp 6,000.00
Pasir pasang 0.0100 m3 x Rp 230,000.00 = Rp 2,300.00
= Rp 1,072,300.00
Tenaga :
Pekerja 1.2000 Oh x Rp 35,000.00 = Rp 42,000.00
Tukang batu 1.4500 Oh x Rp 46,000.00 = Rp 66,700.00
Kepala tukang 0.1500 Oh x Rp 50,000.00 = Rp 7,500.00
Mandor 0.1000 Oh x Rp 58,000.00 = Rp 5,800.00
= Rp 122,000.00
= Rp 1,194,300.00

4 Memasang 1 buah bathtub

Bahan :
Kloset duduk 1.0000 bh x Rp 5,000,000.00 = Rp 5,000,000.00
Perlengkapan 6.0000% x Rp 5,000,000.00 = Rp 300,000.00
= Rp 5,300,000.00
Tenaga :
Pekerja 3.3000 Oh x Rp 35,000.00 = Rp 115,500.00
Tukang batu 1.1000 Oh x Rp 46,000.00 = Rp 50,600.00
Kepala tukang 0.0010 Oh x Rp 50,000.00 = Rp 50.00
Mandor 0.1600 Oh x Rp 58,000.00 = Rp 9,280.00
= Rp 175,430.00
= Rp 5,475,430.00

J. PEKERJAAN BESI DAN ALLUMUNIUM

1 : 1 m2 Pasang rangka plafond
Bahan :
Hollow galvanis 4cm 4.0000 m' x Rp 11,000.00 = Rp 44,000.00
Paku sekrup 0.1500 Kg x Rp 22,000.00 = Rp 3,300.00
= Rp 47,300.00
Tenaga :
Pekerja 0.1500 Oh x Rp 35,000.00 = Rp 5,250.00
Tukang besi 0.2500 Oh x Rp 48,000.00 = Rp 12,000.00
Kepala tukang 0.0250 Oh x Rp 53,000.00 = Rp 1,325.00
Mandor 0.0750 Oh x Rp 58,000.00 = Rp 4,350.00
= Rp 22,925.00
= Rp 70,225.00
2 : 1 m2 Pasang rangka atap polikarbonat
Bahan :
Hollow besi 6 cm 4.0000 m' x Rp 17,500.00 = Rp 70,000.00
Hollow besi 4 cm 2.0000 m' x Rp 13,500.00 = Rp 27,000.00
Sambungan las 0.1000 x Rp 97,000.00 = Rp 9,700.00
= Rp 106,700.00
Tenaga :
Pekerja 0.1500 Oh x Rp 35,000.00 = Rp 5,250.00
Tukang besi 0.2500 Oh x Rp 48,000.00 = Rp 12,000.00
Kepala tukang 0.0250 Oh x Rp 53,000.00 = Rp 1,325.00
Mandor 0.0750 Oh x Rp 58,000.00 = Rp 4,350.00
= Rp 22,925.00
= Rp 129,625.00

55
3 : 1m2 Pasang folding door
Bahan :
Folding door 1.0000 m2 x Rp 488,750.00 = Rp 488,750.00
= Rp 488,750.00
Tenaga :
Pekerja 1.0500 Oh x Rp 35,000.00 = Rp 36,750.00
Tukang besi 1.0500 Oh x Rp 48,000.00 = Rp 50,400.00
Kepala tukang 0.1050 Oh x Rp 53,000.00 = Rp 5,565.00
Mandor 0.0052 Oh x Rp 58,000.00 = Rp 301.60
= Rp 93,016.60
= Rp 581,766.60
4 : 1 m' Pasang kusen allumunium coklat 4"
Bahan :
Kusen allumunium 1.0500 m' x Rp 90,000.00 = Rp 94,500.00
Asesoris 0.1000 x Rp 94,500.00 = Rp 9,450.00
= Rp 103,950.00
Tenaga :
Pekerja 0.1500 Oh x Rp 35,000.00 = Rp 5,250.00
Tukang besi 0.2500 Oh x Rp 48,000.00 = Rp 12,000.00
Kepala tukang 0.0250 Oh x Rp 53,000.00 = Rp 1,325.00
Mandor 0.0750 Oh x Rp 58,000.00 = Rp 4,350.00
= Rp 22,925.00
= Rp 126,875.00

5 : 1 m2 Pasang pintu allumunium coklat

Bahan :
Pintu alumunium 1.0000 m2 x Rp 375,000.00 = Rp 375,000.00
= Rp 375,000.00
Tenaga :
Pekerja 1.0500 Oh x Rp 35,000.00 = Rp 36,750.00
Tukang besi 1.0500 Oh x Rp 48,000.00 = Rp 50,400.00
Kepala tukang 0.1050 Oh x Rp 53,000.00 = Rp 5,565.00
Mandor 0.0052 Oh x Rp 58,000.00 = Rp 301.60
= Rp 93,016.60
= Rp 468,016.60

6 : 1 m2 Pasang pintu jendela coklat

Bahan :
Jendela alumunium 1.0000 m2 x Rp 350,000.00 = Rp 350,000.00
= Rp 350,000.00
Tenaga :
Pekerja 1.0500 Oh x Rp 35,000.00 = Rp 36,750.00
Tukang besi 1.0500 Oh x Rp 48,000.00 = Rp 50,400.00
Kepala tukang 0.1050 Oh x Rp 53,000.00 = Rp 5,565.00
Mandor 0.0052 Oh x Rp 58,000.00 = Rp 301.60
= Rp 93,016.60
= Rp 443,016.60

56
K. PEKERJAAN KUNCI DAN KACA
1 : 1 bh Pasang kunci tanam
Bahan :
Kunci tanam 2 x putar 1.0000 bh x Rp 175,000.00 = Rp 175,000.00
= Rp 175,000.00
Tenaga :
Pekerja 0.0100 Oh x Rp 35,000.00 = Rp 350.00
Tukang kayu 0.5000 Oh x Rp 48,000.00 = Rp 24,000.00
Kepala tukang 0.0100 Oh x Rp 53,000.00 = Rp 530.00
Mandor 0.0050 Oh x Rp 58,000.00 = Rp 290.00
= Rp 25,170.00
= Rp 200,170.00

2 : 1 bh Pasang kunci tanam kamar mandi

Bahan :
Kunci tanam kamar mandi 1.0000 bh x Rp 59,500.00 = Rp 59,500.00
= Rp 59,500.00
Tenaga :
Pekerja 0.0050 Oh x Rp 35,000.00 = Rp 175.00
Tukang kayu 0.5000 Oh x Rp 48,000.00 = Rp 24,000.00
Kepala tukang 0.0050 Oh x Rp 53,000.00 = Rp 265.00
Mandor 0.00025 Oh x Rp 58,000.00 = Rp 14.50
= Rp 24,454.50
= Rp 83,954.50

3 : 1 bh Pasang kunci elektrik

Bahan :
Kunci elektrik 1.0000 bh x Rp 300,000.00 = Rp 300,000.00
= Rp 300,000.00
Tenaga :
Pekerja 0.0100 Oh x Rp 35,000.00 = Rp 350.00
Tukang kayu 0.5000 Oh x Rp 48,000.00 = Rp 24,000.00
Kepala tukang 0.0100 Oh x Rp 53,000.00 = Rp 530.00
Mandor 0.0050 Oh x Rp 58,000.00 = Rp 290.00
= Rp 25,170.00
= Rp 325,170.00

4 : 1 bh Pasang engsel pintu

Bahan :
Engsel pintu 1.0000 bh x Rp 8,625.00 = Rp 8,625.00
= Rp 8,625.00
Tenaga :
Pekerja 0.0150 Oh x Rp 35,000.00 = Rp 525.00
Tukang kayu 0.1500 Oh x Rp 48,000.00 = Rp 7,200.00
Kepala tukang 0.0150 Oh x Rp 53,000.00 = Rp 795.00
Mandor 0.0008 Oh x Rp 58,000.00 = Rp 43.50
= Rp 8,563.50
= Rp 17,188.50

5 : 1 bh Pasang engsel jendela

Bahan :
Engsel jendela 1.0000 bh x Rp 8,625.00 = Rp 8,625.00
= Rp 8,625.00
Tenaga :
Pekerja 0.0100 Oh x Rp 35,000.00 = Rp 350.00
Tukang kayu 0.1000 Oh x Rp 48,000.00 = Rp 4,800.00
Kepala tukang 0.0100 Oh x Rp 53,000.00 = Rp 530.00
Mandor 0.0005 Oh x Rp 58,000.00 = Rp 29.00
= Rp 5,709.00
= Rp 14,334.00

57
6 : 1 bh Pasang grendel
Bahan :
Grendel 1.0000 bh x Rp 11,500.00 = Rp 11,500.00
= Rp 11,500.00
Tenaga :
Pekerja 0.0100 Oh x Rp 35,000.00 = Rp 350.00
Tukang kayu 0.1000 Oh x Rp 48,000.00 = Rp 4,800.00
Kepala tukang 0.0100 Oh x Rp 53,000.00 = Rp 530.00
Mandor 0.0005 Oh x Rp 58,000.00 = Rp 29.00
= Rp 5,709.00
= Rp 17,209.00

7 : 1 bh Pasang kait angin

Bahan :
Kait angin 1.0000 bh x Rp 17,250.00 = Rp 17,250.00
= Rp 17,250.00
Tenaga :
Pekerja 0.0150 Oh x Rp 35,000.00 = Rp 525.00
Tukang kayu 0.1500 Oh x Rp 48,000.00 = Rp 7,200.00
Kepala tukang 0.0150 Oh x Rp 53,000.00 = Rp 795.00
Mandor 0.00075 Oh x Rp 58,000.00 = Rp 43.50
= Rp 8,563.50
= Rp 25,813.50

8 : 1 m2 Pasang kaca bening 5 mm

Bahan :
kaca bening 1.1000 m2 x Rp 75,000.00 = Rp 82,500.00
= Rp 82,500.00
Tenaga :
Pekerja 0.0150 Oh x Rp 35,000.00 = Rp 525.00
Tukang kayu 0.1500 Oh x Rp 48,000.00 = Rp 7,200.00
Kepala tukang 0.0150 Oh x Rp 53,000.00 = Rp 795.00
Mandor 0.00075 Oh x Rp 58,000.00 = Rp 43.50
= Rp 8,563.50
= Rp 91,063.50

9 : 1 m2 Pasang kaca bening 8 mm

Bahan :
kaca bening 1.1000 m2 x Rp 145,000.00 = Rp 159,500.00
= Rp 159,500.00
Tenaga :
Pekerja 0.0165 Oh x Rp 35,000.00 = Rp 577.50
Tukang kayu 0.1650 Oh x Rp 48,000.00 = Rp 7,920.00
Kepala tukang 0.0165 Oh x Rp 53,000.00 = Rp 874.50
Mandor 0.00080 Oh x Rp 58,000.00 = Rp 46.40
= Rp 9,418.40
= Rp 168,918.40

10 : 1 m2 Pasang kaca motif 5 mm

Bahan :
kaca motif 1.1000 m2 x Rp 105,000.00 = Rp 115,500.00
= Rp 115,500.00
Tenaga :
Pekerja 0.0150 Oh x Rp 35,000.00 = Rp 525.00
Tukang kayu 0.1500 Oh x Rp 48,000.00 = Rp 7,200.00
Kepala tukang 0.0150 Oh x Rp 53,000.00 = Rp 795.00
Mandor 0.00075 Oh x Rp 58,000.00 = Rp 43.50
= Rp 8,563.50
= Rp 124,063.50

11 : 1 m2 Pasang kaca es 5 mm
Bahan :
kaca es 1.1000 m2 x Rp 88,000.00 = Rp 96,800.00
= Rp 96,800.00
Tenaga :
Pekerja 0.0150 Oh x Rp 35,000.00 = Rp 525.00
Tukang kayu 0.1500 Oh x Rp 48,000.00 = Rp 7,200.00
Kepala tukang 0.0150 Oh x Rp 53,000.00 = Rp 795.00
Mandor 0.00075 Oh x Rp 58,000.00 = Rp 43.50
= Rp 8,563.50
= Rp 105,363.50

58
 12 : 1 m2 Pasang kaca partisi kaca bening 8 mm rangka allumunium
Bahan :
Kaca bening 1.0000 m2 x Rp 168,918.40 = Rp 168,918.40
Kusen Allumunium 1.2500 m' x Rp 126,875.00 = Rp 158,593.75
= Rp 327,512.15

L. PEKERJAAN PENUTUP LANTAI DAN DINDING

1 : 1 m2 Pasang lantai keramik polos 60 x 60 cm
Bahan :
Ubin keramik 60 x 60 cm 1.0000 m2 x Rp 280,000.00 = Rp 280,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 307,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 349,273.50
2 : 1 m2 Pasang lantai keramik motif 40 x 40 cm
Bahan :
Ubin keramik motif 40/40 1.0000 m2 x Rp 275,000.00 = Rp 275,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 302,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 344,273.50

3 : 1 m2 Pasang lantai keramik polos 40 x 40 cm

Bahan :
Ubin keramik polos 40/40 1.0000 m2 x Rp 260,000.00 = Rp 260,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 287,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 329,273.50
4 : 1 m2 Pasang lantai keramik motif 30 x 30 cm
Bahan :
Ubin keramik motif 30 x 30 cm 1.0000 m2 x Rp 250,000.00 = Rp 250,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 277,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 319,273.50

5 : 1 m2 Pasang lantai keramik polos 30 x 30 cm

Bahan :
Ubin keramik polos 30 x 30 cm 1.0000 m2 x Rp 225,000.00 = Rp 225,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 252,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00

59
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 294,273.50

60
6 : 1 m2 Pasang lantai keramik jeruk 30 x 30 cm
Bahan :
Ubin keramik jeruk 30 x 30 cm 1.0000 m2 x Rp 200,000.00 = Rp 200,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 227,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 269,273.50
7 : 1 m2 Pasang lantai keramik motif 20 x 20 cm
Bahan :
Ubin keramik motif 20/20 1.0000 m2 x Rp 230,000.00 = Rp 230,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 257,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 299,273.50
8 : 1 m2 Pasang lantai keramik jeruk 20 x 20 cm
Bahan :
Ubin keramik jeruk 20/20 1.0000 m2 x Rp 195,000.00 = Rp 195,000.00
Semen portland 11.3800 Kg x Rp 1,075.00 = Rp 12,233.50
Pasir pasang 0.0420 m3 x Rp 125,000.00 = Rp 5,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 222,983.50
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 264,273.50
9 : 1 m2 Pasang keramik dinding motif 20 x 25
Bahan :
Keramik dinding 1.0000 m2 x Rp 235,000.00 = Rp 235,000.00
Semen portland 9.3000 Kg x Rp 1,075.00 = Rp 9,997.50
Pasir pasang 0.0180 m3 x Rp 125,000.00 = Rp 2,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 257,747.50
Tenaga :
Pekerja 0.6000 Oh x Rp 35,000.00 = Rp 21,000.00
Tukang batu 0.1000 Oh x Rp 46,000.00 = Rp 4,600.00
Kepala tukang 0.0450 Oh x Rp 50,000.00 = Rp 2,250.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 29,590.00
= Rp 287,337.50
10 : 1 m2 Pasang granit dark green
Bahan :
Granit dark green 1.0000 m2 x Rp 819,000.00 = Rp 819,000.00
Semen portland 14.1500 Kg x Rp 1,075.00 = Rp 15,211.25
Pasir pasang 0.0390 m3 x Rp 125,000.00 = Rp 4,875.00
Semen warna 2.0000 Kg x Rp 7,000.00 = Rp 14,000.00
= Rp 853,086.25
Tenaga :
Pekerja 0.6200 Oh x Rp 35,000.00 = Rp 21,700.00
Tukang batu 0.3500 Oh x Rp 46,000.00 = Rp 16,100.00
Kepala tukang 0.0350 Oh x Rp 50,000.00 = Rp 1,750.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 41,290.00
= Rp 894,376.25

61
 11 : 1 m' Pasang step nozing tangga
Bahan :
Step nozing tangga 0.0300 m2 x Rp 540,500.00 = Rp 16,215.00
Semen portland 9.3000 Kg x Rp 1,075.00 = Rp 9,997.50
Pasir pasang 0.0180 m3 x Rp 125,000.00 = Rp 2,250.00
Semen warna 1.5000 Kg x Rp 7,000.00 = Rp 10,500.00
= Rp 38,962.50
Tenaga :
Pekerja 0.6000 Oh x Rp 35,000.00 = Rp 21,000.00
Tukang batu 0.1000 Oh x Rp 46,000.00 = Rp 4,600.00
Kepala tukang 0.0450 Oh x Rp 50,000.00 = Rp 2,250.00
Mandor 0.0300 Oh x Rp 58,000.00 = Rp 1,740.00
= Rp 29,590.00
= Rp 68,552.50
12 : 1 m2 Pasang lantai parquet jati
Bahan :
Parquit jati 1.0500 m2 x Rp 166,770.00 = Rp 175,108.50
Lem vinyl 0.6000 Kg x Rp 35,650.00 = Rp 21,390.00
= Rp 196,498.50
Tenaga :
Pekerja 0.6500 Oh x Rp 35,000.00 = Rp 22,750.00
Tukang kayu 0.3500 Oh x Rp 48,000.00 = Rp 16,800.00
Kepala tukang 0.0350 Oh x Rp 53,000.00 = Rp 1,855.00
Mandor 0.0325 Oh x Rp 58,000.00 = Rp 1,885.00
= Rp 43,290.00
= Rp 239,788.50

M. PEKERJAAN PENGECATAN
1 : 1 m2 Pengecatan kayu bidang kayu baru
Bahan :
Cat meni 0.2000 Kg x Rp 20,000.00 = Rp 4,000.00
Plamir 0.1500 Kg x Rp 25,000.00 = Rp 3,750.00
Cat dasar 0.1700 Kg x Rp 80,000.00 = Rp 13,600.00
Cat penutup 0.2600 Kg x Rp 80,000.00 = Rp 20,800.00
= Rp 42,150.00
Tenaga :
Pekerja 0.0700 Oh x Rp 35,000.00 = Rp 2,450.00
Tukang cat 0.0090 Oh x Rp 46,000.00 = Rp 414.00
Kepala tukang 0.0060 Oh x Rp 50,000.00 = Rp 300.00
Mandor 0.0025 Oh x Rp 58,000.00 = Rp 145.00
= Rp 3,309.00
= Rp 45,459.00
2 : 1 m2 Pengecatan tembok baru
Bahan :
Plamir 0.1000 Kg x Rp 25,000.00 = Rp 2,500.00
Cat dasar 0.1000 Kg x Rp 70,000.00 = Rp 7,000.00
Cat penutup 2x 0.2600 Kg x Rp 70,000.00 = Rp 18,200.00
= Rp 27,700.00
Tenaga :
Pekerja 0.0200 Oh x Rp 35,000.00 = Rp 700.00
Tukang cat 0.0630 Oh x Rp 46,000.00 = Rp 2,898.00
Kepala tukang 0.0063 Oh x Rp 50,000.00 = Rp 315.00
Mandor 0.0025 Oh x Rp 58,000.00 = Rp 145.00
= Rp 4,058.00
= Rp 31,758.00

62
 3 : 1 m2 Politur
Bahan :
Politur 0.1500 ltr x Rp 55,000.00 = Rp 8,250.00
Politur jadi 0.3720 ltr x Rp 40,000.00 = Rp 14,880.00
Amplas 2.0000 lbr x Rp 4,000.00 = Rp 8,000.00
= Rp 31,130.00
Tenaga :
Tukang cat 0.0600 Oh x Rp 46,000.00 = Rp 2,760.00
Kepala tukang 0.0160 Oh x Rp 50,000.00 = Rp 800.00
Mandor 0.0025 Oh x Rp 58,000.00 = Rp 145.00
= Rp 3,705.00
= Rp 34,835.00

N. PEKERJAAN PINTU JENDELA

a. Convention Center
1 : 1 unit Pintu allumunium (PC1)
Kusen alumunium 6.2000 m' x Rp 126,875.00 = Rp 786,625.00
Pintu alumunium 3.3600 m2 x Rp 468,016.60 = Rp 1,572,535.78
Kaca motif 5 mm 2.0600 m2 x Rp 124,063.50 = Rp 255,570.81
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,538,032.59

2 : 1 unit Pintu allumunium (PC2)

Kusen alumunium 6.2000 m' x Rp 126,875.00 = Rp 786,625.00
Pintu alumunium 3.3600 m2 x Rp 468,016.60 = Rp 1,572,535.78
Kaca motif 5 mm 1.0300 m2 x Rp 124,063.50 = Rp 127,785.41
Teakwood 4 mm 0.3576 lb x Rp 160,000.00 = Rp 57,222.22
Politur teakwood 2.0600 m2 x Rp 34,835.00 = Rp 71,760.10
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,539,229.51

3 : 1 unit Pintu allumunium (PC3)

Kusen alumunium 6.2000 m' x Rp 126,875.00 = Rp 786,625.00
Pintu alumunium 3.3600 m2 x Rp 468,016.60 = Rp 1,572,535.78
Teakwood 4 mm 2.0600 lb x Rp 160,000.00 = Rp 329,600.00
Politur teakwood 4.1200 m2 x Rp 34,835.00 = Rp 143,520.20
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,755,581.98

4 : 1 unit Pintu allumunium (PC4)

Kusen alumunium 6.2000 m' x Rp 126,875.00 = Rp 786,625.00
Pintu alumunium 3.3600 m2 x Rp 468,016.60 = Rp 1,572,535.78
Kaca es 5 mm 1.0300 m2 x Rp 105,363.50 = Rp 108,524.41
Teakwood 4 mm 0.3576 lb x Rp 160,000.00 = Rp 57,222.22
Politur teakwood 2.0600 m2 x Rp 34,835.00 = Rp 71,760.10
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,519,968.51

5 : 1 unit Pintu allumunium (PC5)

Kusen alumunium 5.1200 m' x Rp 126,875.00 = Rp 649,600.00
Pintu alumunium 1.8900 m2 x Rp 468,016.60 = Rp 884,551.37
Teakwood 4 mm 0.3576 lb x Rp 160,000.00 = Rp 57,222.22
Politur teakwood 2.0600 m2 x Rp 34,835.00 = Rp 71,760.10
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,224,869.19

6 : 1 unit Pintu allumunium (PC6)

Kusen alumunium 5.1200 m' x Rp 126,875.00 = Rp 649,600.00
Pintu alumunium 1.8900 m2 x Rp 468,016.60 = Rp 884,551.37
Kaca es 5 mm 0.5150 m2 x Rp 105,363.50 = Rp 54,262.20
Teakwood 4 mm 0.1788 lb x Rp 160,000.00 = Rp 28,611.11

63
Politur teakwood 1.0300 m2 x Rp 34,835.00 = Rp 35,880.05
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,214,640.23

64
7 : 1 unit Pintu PVC (PC7, PC8, PC9, PC10)
Kusen alumunium 5.1200 m' x Rp 126,875.00 = Rp 649,600.00
Pintu PVC 1.0000 unit x Rp 350,000.00 = Rp 350,000.00
= Rp 999,600.00

8 : 1 unit Pintu allumunium (PC11)

Kusen alumunium 7.6500 m' x Rp 126,875.00 = Rp 970,593.75
Pintu alumunium 6.7200 m2 x Rp 468,016.60 = Rp 3,145,071.55
Kaca motif 5 mm 4.1200 m2 x Rp 124,063.50 = Rp 511,141.62
Door closer 4.0000 bh x Rp 250,000.00 = Rp 1,000,000.00
Handel 8.0000 bh x Rp 30,000.00 = Rp 240,000.00
Engsel 12.0000 bh x Rp 17,188.50 = Rp 206,262.00
Kunci 2.0000 bh x Rp 200,170.00 = Rp 400,340.00
= Rp 6,473,408.92

9 : 1 unit Pintu allumunium (PC12)

Kusen alumunium 6.2000 m' x Rp 126,875.00 = Rp 786,625.00
Pintu alumunium 3.3600 m2 x Rp 468,016.60 = Rp 1,572,535.78
Kaca es 5 mm 2.0600 m2 x Rp 105,363.50 = Rp 217,048.81
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,499,510.59

10 : 1 unit Pintu folding (PC13)

Pintu folding 4.3000 m2 x Rp 581,766.60 = Rp 2,501,596.38
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,701,766.38

9 : 1 unit Pintu kaca tempered polos 12 mm (PT1)

Kaca tempered 12 mm 4.2000 m2 x Rp 594,000.00 = Rp 2,494,800.00
Asesoris (engsel, hendel) 0.3500 x Rp 2,494,800.00 = Rp 873,180.00
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 4,068,150.00

11 : 1 unit Jendela (JC1)

Kusen alumunium 21.9000 m' x Rp 126,875.00 = Rp 2,778,562.50
Kaca bening 5 mm 6.6000 m2 x Rp 91,063.50 = Rp 601,019.10
= Rp 3,379,581.60

12 : 1 unit Jendela (JC2)

Kusen alumunium 14.4000 m' x Rp 126,875.00 = Rp 1,827,000.00
Kaca bening 8 mm 3.9600 m2 x Rp 168,918.40 = Rp 668,916.86
= Rp 2,495,916.86

13 : 1 unit Jendela (JC3)

Kusen alumunium 23.0000 m' x Rp 126,875.00 = Rp 2,918,125.00
Kaca bening 8 mm 8.1000 m2 x Rp 168,918.40 = Rp 1,368,239.04
= Rp 4,286,364.04

14 : 1 unit Jendela (JC4)

Kusen alumunium 15.3000 m' x Rp 126,875.00 = Rp 1,941,187.50
Kaca bening 8 mm 6.2700 m2 x Rp 168,918.40 = Rp 1,059,118.37
= Rp 3,000,305.87

15 : 1 unit Jendela (JC5)

Kusen alumunium 7.1000 m' x Rp 126,875.00 = Rp 900,812.50
Kaca bening 5 mm 2.1900 m2 x Rp 91,063.50 = Rp 199,429.07
= Rp 1,100,241.57

16 : 1 unit Jendela (JC6)

Kusen alumunium 12.1500 m' x Rp 126,875.00 = Rp 1,541,531.25
Kaca motif 5 mm 2.5600 m2 x Rp 124,063.50 = Rp 317,602.56
= Rp 1,859,133.81

17 : 1 unit Jendela (JC7)

Kusen alumunium 6.3600 m' x Rp 126,875.00 = Rp 806,925.00
Kaca bening 5 mm 1.3800 m2 x Rp 91,063.50 = Rp 125,667.63
= Rp 932,592.63

b. Hotel
1 : 1 unit Pintu allumunium (P1)
Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 2.8000 m2 x Rp 468,016.60 = Rp 1,310,446.48

65
Kaca motif 5 mm 1.8000 m2 x Rp 124,063.50 = Rp 223,314.30
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,180,249.28

66
2 : 1 unit Pintu allumunium (P2)
Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 2.8000 m2 x Rp 468,016.60 = Rp 1,310,446.48
Kaca bening 5 mm 1.8000 m2 x Rp 91,063.50 = Rp 163,914.30
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,120,849.28

3 : 1 unit Pintu allumunium (P3)

Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 2.8000 m2 x Rp 468,016.60 = Rp 1,310,446.48
Teakwood 0.6250 lbr x Rp 160,000.00 = Rp 100,000.00
Politur 1.8000 m2 x Rp 34,835.00 = Rp 62,703.00
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,119,637.98
4 : 1 unit Pintu allumunium (P4)
Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 2.8000 m2 x Rp 468,016.60 = Rp 1,310,446.48
Kaca bening 5 mm 0.9000 m2 x Rp 91,063.50 = Rp 81,957.15
Teakwood 4 mm 0.3125 lb x Rp 160,000.00 = Rp 50,000.00
Politur teakwood 0.9000 m2 x Rp 34,835.00 = Rp 31,351.50
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,120,243.63
5 : 1 unit Pintu allumunium (P5)
Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 2.8000 m2 x Rp 468,016.60 = Rp 1,310,446.48
Teakwood 4 mm 0.6250 lb x Rp 160,000.00 = Rp 100,000.00
Politur teakwood 3.6000 m2 x Rp 34,835.00 = Rp 125,406.00
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,182,340.98
6 : 1 unit Pintu allumunium (P6, P7)
Kusen alumunium 5.0000 m' x Rp 126,875.00 = Rp 634,375.00
Pintu alumunium 1.6000 m2 x Rp 468,016.60 = Rp 748,826.56
Kaca bening 5 mm 0.4500 m2 x Rp 91,063.50 = Rp 40,978.58
Teakwood 4 mm 0.1563 lb x Rp 160,000.00 = Rp 25,000.00
Politur teakwood 0.9000 m2 x Rp 34,835.00 = Rp 31,351.50
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,042,267.14
7 : 1 unit Pintu allumunium (P8, P9)
Kusen alumunium 5.0000 m' x Rp 126,875.00 = Rp 634,375.00
Pintu alumunium 1.6000 m2 x Rp 468,016.60 = Rp 748,826.56
Teakwood 4 mm 0.3125 lb x Rp 160,000.00 = Rp 50,000.00
Politur teakwood 1.8000 m2 x Rp 34,835.00 = Rp 62,703.00
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 325,170.00 = Rp 325,170.00
= Rp 2,182,640.06
8 : 1 unit Pintu PVC (P10.P11, P12, P13, P14, P15)
Kusen alumunium 4.8000 m' x Rp 126,875.00 = Rp 609,000.00
Pintu PVC 1.0000 unit x Rp 350,000.00 = Rp 350,000.00
= Rp 959,000.00
9 : 1 unit Pintu kaca tempered polos 12 mm (PT1)
Kaca tempered 12 mm 4.2000 m2 x Rp 594,000.00 = Rp 2,494,800.00
Asesoris (engsel, hendel) 0.3500 x Rp 2,494,800.00 = Rp 873,180.00
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 4,068,150.00

67
10 : 1 unit Pintu allumunium (PJ2, PJ3)
Kusen alumunium 17.7000 m' x Rp 126,875.00 = Rp 2,245,687.50
Pintu alumunium 1.6000 m2 x Rp 468,016.60 = Rp 748,826.56
Jendela alumunum 1.4000 m2 x Rp 443,016.60 = Rp 620,223.24
Kaca bening 5 mm 2.7700 m2 x Rp 91,063.50 = Rp 252,245.90
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel pintu 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Engsel jendela 4.0000 bh x Rp 14,334.00 = Rp 57,336.00
kait angin 4.0000 bh x Rp 25,813.50 = Rp 103,254.00
Grendel 2.0000 bh x Rp 17,209.00 = Rp 34,418.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 4,623,726.70

11 : 1 unit Pintu allumunium (PJ4)

Kusen alumunium 14.2300 m' x Rp 126,875.00 = Rp 1,805,431.25
Pintu alumunium 3.2000 m2 x Rp 468,016.60 = Rp 1,497,653.12
Jendela alumunum 2.5800 m2 x Rp 443,016.60 = Rp 1,142,982.83
Kaca motif 5 mm 6.1400 m2 x Rp 124,063.50 = Rp 761,749.89
Door closer 4.0000 bh x Rp 250,000.00 = Rp 1,000,000.00
Handel 8.0000 bh x Rp 30,000.00 = Rp 240,000.00
Engsel pintu 12.0000 bh x Rp 17,188.50 = Rp 206,262.00
Engsel jendela 4.0000 bh x Rp 14,334.00 = Rp 57,336.00
kait angin 4.0000 bh x Rp 25,813.50 = Rp 103,254.00
Grendel 2.0000 bh x Rp 17,209.00 = Rp 34,418.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 7,049,257.09

12 : 1 unit Jendela (J1)

Kusen alumunium 10.1200 m' x Rp 17,188.50 = Rp 173,947.62
Kaca motif 5 mm 2.4400 m2 x Rp 269,273.50 = Rp 657,027.34
= Rp 830,974.96
c. Café & Fitness Center
1 : 1 unit Pintu PVC (P1, P2, P3, P4)
Kusen alumunium 4.8000 m' x Rp 126,875.00 = Rp 609,000.00
Pintu PVC 1.0000 unit x Rp 350,000.00 = Rp 350,000.00
= Rp 959,000.00
2 : 1 unit Pintu allumunium (P5, P6)
Kusen alumunium 5.0000 m' x Rp 126,875.00 = Rp 634,375.00
Pintu alumunium 1.8900 m2 x Rp 468,016.60 = Rp 884,551.37
Teakwood 4 mm 0.3576 lb x Rp 160,000.00 = Rp 57,222.22
Politur teakwood 2.0600 m2 x Rp 34,835.00 = Rp 71,760.10
Door closer 1.0000 bh x Rp 250,000.00 = Rp 250,000.00
Handel 2.0000 bh x Rp 30,000.00 = Rp 60,000.00
Engsel 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,209,644.19

3 : 1 unit Pintu allumunium (P7)

Kusen alumunium 5.7000 m' x Rp 126,875.00 = Rp 723,187.50
Pintu alumunium 3.7800 m2 x Rp 468,016.60 = Rp 1,769,102.75
Kaca es 5 mm 0.9200 m2 x Rp 105,363.50 = Rp 96,934.42
Teakwood 4 mm 0.3194 lb x Rp 160,000.00 = Rp 51,111.11
Politur teakwood 0.9200 m2 x Rp 34,835.00 = Rp 32,048.20
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 3,595,684.98

68
4 : 1 unit Pintu allumunium (P8)
Kusen alumunium 5.1200 m' x Rp 126,875.00 = Rp 649,600.00
Pintu alumunium 1.8900 m2 x Rp 468,016.60 = Rp 884,551.37
Kaca es 5 mm 0.4000 m2 x Rp 105,363.50 = Rp 42,145.40
Teakwood 4 mm 0.1389 lb x Rp 160,000.00 = Rp 22,222.22
Politur teakwood 0.8000 m2 x Rp 34,835.00 = Rp 27,868.00
Door closer 2.0000 bh x Rp 250,000.00 = Rp 500,000.00
Handel 4.0000 bh x Rp 30,000.00 = Rp 120,000.00
Engsel 6.0000 bh x Rp 17,188.50 = Rp 103,131.00
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
= Rp 2,549,687.99

5 : 1 unit Jendela (J1)

Kusen alumunium 10.6200 m' x Rp 126,875.00 = Rp 1,347,412.50
Jendela alumunium 2.3000 m2 x Rp 443,016.60 = Rp 1,018,938.18
Kaca bening 5 mm 1.2000 m2 x Rp 91,063.50 = Rp 109,276.20
Engsel 8.0000 bh x Rp 14,334.00 = Rp 114,672.00
Kait angin 8.0000 bh x Rp 25,813.50 = Rp 206,508.00
grendel 8.0000 bh x Rp 17,209.00 = Rp 137,672.00
= Rp 2,934,478.88

6 : 1 unit Jendela (J2)

Kusen alumunium 15.0000 m' x Rp 126,875.00 = Rp 1,903,125.00
Jendela alumunium 3.9000 m2 x Rp 443,016.60 = Rp 1,727,764.74
Kaca bening 5 mm 2.3000 m2 x Rp 91,063.50 = Rp 209,446.05
Engsel 10.0000 bh x Rp 14,334.00 = Rp 143,340.00
Kait angin 10.0000 bh x Rp 25,813.50 = Rp 258,135.00
grendel 5.0000 bh x Rp 17,209.00 = Rp 86,045.00
= Rp 4,327,855.79

7 : 1 unit Bouven
Kusen alumunium 2.0000 m' x Rp 126,875.00 = Rp 253,750.00
Jendela alumunium 0.2400 m2 x Rp 443,016.60 = Rp 106,323.98
Kaca es 5 mm 0.1500 m2 x Rp 105,363.50 = Rp 15,804.53
Engsel 2.0000 bh x Rp 14,334.00 = Rp 28,668.00
Kait angin 1.0000 bh x Rp 25,813.50 = Rp 25,813.50
grendel 1.0000 bh x Rp 17,209.00 = Rp 17,209.00
= Rp 447,569.01

d. Support Building
1 : 1 unit Pintu panil kayu kamfer
Kusen kayu kamper 0.0549 m3 x Rp 126,875.00 = Rp 6,960.87
Pintu panil kayu kamper 1.6000 m2 x Rp 468,016.60 = Rp 748,826.56
Engsel pintu 3.0000 bh x Rp 17,188.50 = Rp 51,565.50
Kunci 1.0000 bh x Rp 200,170.00 = Rp 200,170.00
Grendel 1.0000 bh x Rp 17,209.00 = Rp 17,209.00
Kait angin 2.0000 bh x Rp 25,813.50 = Rp 51,627.00
= Rp 1,076,358.93

69