Rayon = 01
I. U P A H
1 Pekerja HOK 80,000 0.0% 80,000 80,000
2 Tukang Batu HOK 100,000 0.0% 100,000 100,000
3 Tukang Besi HOK 100,000 0.0% 100,000 100,000
4 Tukang Kayu HOK 100,000 0.0% 100,000 100,000
5 Kepala Tukang HOK 110,000 0.0% 110,000 110,000
6 Mandor HOK 100,000 0.0% 100,000 100,000
7 Upah Borongan Pintu Besi m2 200,000 0.0% 200,000 200,000
8 Upah Borongan Baja Ringan m2 25,000 0.0% 25,000 25,000
9 Upah Borongan Listrik titik 50,000 0.0% 50,000 50,000
II. B A H A N
1 Semen Portland (PC) 50 kg zak 56,000 10% 61,600 62,720 63,000
2 Semen Power Max 40 kg zak 54,000 10% 59,400 60,480 61,000
3 Semen Putih kg 5,000 10% 5,500 5,600 6,000
4 Semen Warna 25kg zak 481,250 10% 529,375 539,000 539,000
5 Pasir Beton m3 320,000 10% 352,000 358,400 359,000
6 Pasir Pasang m3 227,000 10% 249,700 254,240 255,000
7 Pasir Urug m3 168,000 10% 184,800 188,160 189,000
8 Sirtu m3 168,000 10% 184,800 188,160 189,000
9 Batu Belah 15/20 m3 218,000 10% 239,800 244,160 245,000
10 Batu Pecah 5/7 m3 320,000 10% 352,000 358,400 359,000
11 Batu Pecah 3/5 m3 321,000 10% 353,100 359,520 360,000
12 Batu Pecah 2/3 m3 334,000 10% 367,400 374,080 375,000
13 Batu Pecah 1/2 m3 340,000 10% 374,000 380,800 381,000
14 Batu Pecah 0,5/1 m3 340,000 10% 374,000 380,800 381,000
15 Screen m3 345,000 10% 379,500 386,400 387,000
16 Abu Batu m3 64,000 10% 70,400 71,680 72,000
17 Aspal Bitumen drum 1,466,000 10% 1,612,600 1,685,900 1,686,000
18 Bata Merah bh 700 10% 770 784 800
19 Hebel m3 850,000 10% 935,000 952,000 952,000
20 Batako bh - 10% - -
21 Kayu Balok 8/15 (Kusen) m3 2,250,000 10% 2,475,000 2,520,000 2,520,000
22 Kayu Balok 8/12 (Badagan) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
23 Kayu Balok 6/10 (Kanpil) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
24 Kaso 5/7 m3 1,800,000 10% 1,980,000 2,016,000 2,050,000
25 Reng Kayu 2/3 m' 3,000 10% 3,300 3,360 3,400
26 Papan Panel T=4cm m3 3,000,000 10% 3,300,000 3,360,000 3,360,000
27 Papan Bekisting/Papan Cor m3 1,500,000 10% 1,650,000 1,680,000 1,680,000
28 Multiplek 12mm lbr 191,000 10% 210,100 213,920 214,000
29 Tripeboard lbr 107,000 10% 117,700 119,840 120,000
30 Besi Ø12 btg 100,000 10% 110,000 112,000 112,000
31 Besi Ø10 btg 70,000 10% 77,000 78,400 79,000
32 Besi Ø 8 btg 46,000 10% 50,600 51,520 52,000
33 Besi Ø6 btg 27,000 10% 29,700 30,240 31,000
34 Kawat Beton kg 18,000 10% 19,800 20,160 21,000
35 Besi Siku 4x4x0,4 cm btg 75,000 10% 82,500 84,000 84,000
36 Besi Plat lbr 540,000 10% 594,000 604,800 605,000
37 Besi Hollow btg 75,000 10% 82,500 84,000 84,000
38 CNP 0,75 mm btg 90,000 10% 99,000 100,800 101,000
39 Reng Baja Ringan btg 40,000 10% 44,000 44,800 45,000
40 Dynabolt bh 3,000 10% 3,300 3,360 3,400
41 Paku Baja Ringan bh 300 10% 330 336 350
42 Skrup Atap Metal bh 300 10% 330 336 350
43 Paku 5-12 kg 18,000 10% 19,800 20,160 21,000
44 Paku 1-4 kg 23,000 10% 25,300 25,760 26,000
45 Paku GRC dus 40,000 10% 44,000 44,800 45,000
46 Cylent bh 65,000 10% 71,500 72,800 73,000
47 Atap Metal lbr 40,000 10% 44,000 44,800 45,000
48 Genteng Soka Palentong bh 2,500 10% 2,750 2,800 2,800
49 Genteng Beton bh 3,500 10% 3,850 3,920 4,000
50 Ubin Corak 30x30 dus 72,000 10% 79,200 80,640 81,000
51 Keramik Corak 20x20 dus 65,000 10% 71,500 72,800 73,000
52 Keramik Corak 25x25 dus 68,000 10% 74,800 76,160 77,000
53 Keramik Dinding 20x30 dus 70,000 10% 77,000 78,400 79,000
54 Keramik Dinding 20x40 dus 70,000 10% 77,000 78,400 79,000
55 Keramik Lantai 30x30 dus - 10% - -
56 Keramik Lantai 40x40 dus 70,000 10% 77,000 78,400 79,000
57 Keramik Lantai 50x50 dus 75,000 10% 82,500 84,000 84,000
58 Keramik Lantai 60x60 dus 120,000 10% 132,000 134,400 135,000
59 Granit 60x60 dus 150,000 10% 165,000 168,000 168,000
60 Kloset Jongkok bh 250,000 10% 275,000 280,000 280,000
61 Kloset Duduk bh 1,300,000 10% 1,430,000 1,456,000 1,456,000
62 GRC lbr 60,000 10% 66,000 67,200 68,000
63 Kalsiboard lbr 55,000 10% 60,500 61,600 62,000
64 Meni Kayu kg 27,000 10% 29,700 30,240 31,000
65 Cat Kayu kg 60,000 10% 66,000 67,200 68,000
66 Plamir kg 49,000 10% 53,900 54,880 55,000
67 Cat Tembok Luar kg 112,000 10% 123,200 125,440 126,000
68 Cat Tembok Dalam kg 70,000 10% 77,000 78,400 79,000
69 Minyak Bekisting ltr 20,000 10% 22,000 22,400 23,000
70 Terpentin ltr 8,000 10% 8,800 8,960 9,000
71 Kuas Cat besar bh 11,000 10% 12,100 12,320 13,000
72 Kuas Cat kecil bh 8,000 10% 8,800 8,960 9,000
73 Hampelas m 10,000 10% 11,000 11,200 11,500
74 KWH Listrik set 1,650,000 10% 1,815,000 1,848,000 1,850,000
75 Box Sikring bh 200,000 10% 220,000 224,000 224,000
76 Stop Kontak bh 20,000 10% 22,000 22,400 23,000
77 Saklar Tunggal bh 25,000 10% 27,500 28,000 28,000
78 Saklar Ganda bh 30,000 10% 33,000 33,600 34,000
79 Dudukan Lampu bh 25,000 10% 27,500 28,000 28,000
80 Lampu Neon Philips 25 watt bh 60,000 10% 66,000 67,200 68,000
81 Kabel NYA rol 350,000 10% 385,000 392,000 392,000
82 Downlight bh 65,000 10% 71,500 72,800 73,000
83 Gipsun m2 120,000 10% 132,000 134,400 135,000
84 Bumbungan bh 7,500 10% 8,250 8,400 8,500
85 Bondek 6m lbr 700,000 10% 770,000 784,000 785,000
86 Pintu WC biges bh 200,000 10% 220,000 224,000 224,000
87 Pintu WC santika bh 150,000 10% 165,000 168,000 168,000
88 Tangki Hidran 500m bh 575,000 10% 632,500 644,000 644,000
89 Tangki Hidran 1000m bh 1,225,000 10% 1,347,500 1,372,000 1,372,000
90 Tangki Hidran 2000m bh 2,310,000 10% 2,541,000 2,587,200 2,588,000
91 bak mandi fiberglass bh 185,000 10% 203,500 207,200 208,000
92 Buis Beton 20 bh 47,000 10% 51,700 52,640 53,000
93 Buis Beton 30 bh 62,000 10% 68,200 69,440 70,000
94 Buis Beton 40 bh 80,000 10% 88,000 89,600 90,000
95 Buis Beton 80 bh 92,000 10% 101,200 103,040 104,000
96 Bambo bh 30,000 30,000
97 gravel 30 bh 50,000 10% 55,000 56,000 56,000
98 pipa 5/8 10,000 10% 11,000 11,200 12,000
99
- 10% - -
III. ALAT/PERLENGKAPAN/SEWA
1 Papan Proyek bh - 10% - -
2 Prasasti unit - 10% - -
3 Mobilisasi Molen ls - 10% - -
4 Sewa Molen hr - 10% - -
5 Mob/Demom Stoom ls - 10% - -
6 Sewa Stoom hr - 10% - -
7 Sewa Alat Ngaspal ls - 10% - -
8 Ember Aduk bh - 10% - -
9 Gerobak Dorong bh - 10% - -
10 Cangkul bh - 10% - -
11 Singkup bh - 10% - -
12 Benang bh - 10% - -
13 Meteran 50 m bh - 10% - -
14 Meteran 5 m bh - 10% - -
Palu - 10% - -
- 10% - -
- 10% - -
- 10% - -
80,000 80,000
100,000 100,000
100,000 100,000
100,000 100,000
110,000 110,000
100,000 100,000
200,000 200,000
25,000 25,000
50,000 50,000
I. U P A H
1 Pekerja HOK 80,000 0.0% 80,000 80,000
2 Tukang Batu HOK 100,000 0.0% 100,000 100,000
3 Tukang Besi HOK 100,000 0.0% 100,000 100,000
4 Tukang Kayu HOK 100,000 0.0% 100,000 100,000
5 Kepala Tukang HOK 110,000 0.0% 110,000 110,000
6 Mandor HOK 100,000 0.0% 100,000 100,000
7 Upah Borongan Pintu Besi m2 200,000 0.0% 200,000 200,000
8 Upah Borongan Baja Ringan m2 25,000 0.0% 25,000 25,000
9 Upah Borongan Listrik titik 50,000 0.0% 50,000 50,000
II. B A H A N
1 Semen Portland (PC) 50 kg zak 56,000 10% 61,600 62,720 63,000
2 Semen Power Max 40 kg zak 54,000 10% 59,400 60,480 61,000
3 Semen Putih kg 5,000 10% 5,500 5,600 6,000
4 Semen Warna 25kg zak 481,250 10% 529,375 539,000 539,000
5 Pasir Beton m3 320,000 10% 352,000 358,400 359,000
6 Pasir Pasang m3 227,000 10% 249,700 254,240 255,000
7 Pasir Urug m3 168,000 10% 184,800 188,160 189,000
8 Sirtu m3 168,000 10% 184,800 188,160 189,000
9 Batu Belah 15/20 m3 218,000 10% 239,800 244,160 245,000
10 Batu Pecah 5/7 m3 320,000 10% 352,000 358,400 359,000
11 Batu Pecah 3/5 m3 321,000 10% 353,100 359,520 360,000
12 Batu Pecah 2/3 m3 334,000 10% 367,400 374,080 375,000
13 Batu Pecah 1/2 m3 340,000 10% 374,000 380,800 381,000
14 Batu Pecah 0,5/1 m3 340,000 10% 374,000 380,800 381,000
15 Screen m3 345,000 10% 379,500 386,400 387,000
16 Abu Batu m3 64,000 10% 70,400 71,680 72,000
17 Aspal Bitumen drum 1,466,000 10% 1,612,600 1,685,900 1,686,000
18 Bata Merah bh 700 10% 770 784 800
19 Hebel m3 850,000 10% 935,000 952,000 952,000
20 Batako bh - 10% - -
21 Kayu Balok 8/15 (Kusen) m3 2,250,000 10% 2,475,000 2,520,000 2,520,000
22 Kayu Balok 8/12 (Badagan) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
23 Kayu Balok 6/10 (Kanpil) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
24 Kaso 5/7 m3 1,800,000 10% 1,980,000 2,016,000 2,050,000
25 Reng Kayu 2/3 m' 3,000 10% 3,300 3,360 3,400
26 Papan Panel T=4cm m3 3,000,000 10% 3,300,000 3,360,000 3,360,000
27 Papan Bekisting/Papan Cor m3 1,500,000 10% 1,650,000 1,680,000 1,680,000
28 Multiplek 12mm lbr 191,000 10% 210,100 213,920 214,000
29 Tripeboard lbr 107,000 10% 117,700 119,840 120,000
30 Besi Ø12 btg 100,000 10% 110,000 112,000 112,000
31 Besi Ø10 btg 70,000 10% 77,000 78,400 79,000
32 Besi Ø 8 btg 46,000 10% 50,600 51,520 52,000
33 Besi Ø6 btg 27,000 10% 29,700 30,240 31,000
34 Kawat Beton kg 18,000 10% 19,800 20,160 21,000
35 Besi Siku 4x4x0,4 cm btg 75,000 10% 82,500 84,000 84,000
36 Besi Plat lbr 540,000 10% 594,000 604,800 605,000
37 Besi Hollow btg 75,000 10% 82,500 84,000 84,000
38 CNP 0,75 mm btg 90,000 10% 99,000 100,800 101,000
39 Reng Baja Ringan btg 40,000 10% 44,000 44,800 45,000
40 Dynabolt bh 3,000 10% 3,300 3,360 3,400
41 Paku Baja Ringan bh 300 10% 330 336 350
42 Skrup Atap Metal bh 300 10% 330 336 350
43 Paku 5-12 kg 18,000 10% 19,800 20,160 21,000
44 Paku 1-4 kg 23,000 10% 25,300 25,760 26,000
45 Paku GRC dus 40,000 10% 44,000 44,800 45,000
46 Cylent bh 65,000 10% 71,500 72,800 73,000
47 Atap Metal lbr 40,000 10% 44,000 44,800 45,000
48 Genteng Soka Palentong bh 2,500 10% 2,750 2,800 2,800
49 Genteng Beton bh 3,500 10% 3,850 3,920 4,000
50 Ubin Corak 30x30 dus 72,000 10% 79,200 80,640 81,000
51 Keramik Corak 20x20 dus 65,000 10% 71,500 72,800 73,000
52 Keramik Corak 25x25 dus 68,000 10% 74,800 76,160 77,000
53 Keramik Dinding 20x30 dus 70,000 10% 77,000 78,400 79,000
54 Keramik Dinding 20x40 dus 70,000 10% 77,000 78,400 79,000
55 Keramik Lantai 30x30 dus - 10% - -
56 Keramik Lantai 40x40 dus 70,000 10% 77,000 78,400 79,000
57 Keramik Lantai 50x50 dus 75,000 10% 82,500 84,000 84,000
58 Keramik Lantai 60x60 dus 120,000 10% 132,000 134,400 135,000
59 Granit 60x60 dus 150,000 10% 165,000 168,000 168,000
60 Kloset Jongkok bh 250,000 10% 275,000 280,000 280,000
61 Kloset Duduk bh 1,300,000 10% 1,430,000 1,456,000 1,456,000
62 GRC lbr 60,000 10% 66,000 67,200 68,000
63 Kalsiboard lbr 55,000 10% 60,500 61,600 62,000
64 Meni Kayu kg 27,000 10% 29,700 30,240 31,000
65 Cat Kayu kg 60,000 10% 66,000 67,200 68,000
66 Plamir kg 49,000 10% 53,900 54,880 55,000
67 Cat Tembok Luar kg 112,000 10% 123,200 125,440 126,000
68 Cat Tembok Dalam kg 70,000 10% 77,000 78,400 79,000
69 Minyak Bekisting ltr 20,000 10% 22,000 22,400 23,000
70 Terpentin ltr 8,000 10% 8,800 8,960 9,000
71 Kuas Cat besar bh 11,000 10% 12,100 12,320 13,000
72 Kuas Cat kecil bh 8,000 10% 8,800 8,960 9,000
73 Hampelas m 10,000 10% 11,000 11,200 11,500
74 KWH Listrik set 1,650,000 10% 1,815,000 1,848,000 1,850,000
75 Box Sikring bh 200,000 10% 220,000 224,000 224,000
76 Stop Kontak bh 20,000 10% 22,000 22,400 23,000
77 Saklar Tunggal bh 25,000 10% 27,500 28,000 28,000
78 Saklar Ganda bh 30,000 10% 33,000 33,600 34,000
79 Dudukan Lampu bh 25,000 10% 27,500 28,000 28,000
80 Lampu Neon Philips 25 watt bh 60,000 10% 66,000 67,200 68,000
81 Kabel NYA rol 350,000 10% 385,000 392,000 392,000
82 Downlight bh 65,000 10% 71,500 72,800 73,000
83 Gipsun m2 120,000 10% 132,000 134,400 135,000
84 Bumbungan bh 7,500 10% 8,250 8,400 8,500
85 Bondek 6m lbr 700,000 10% 770,000 784,000 785,000
86 Pintu WC biges bh 200,000 10% 220,000 224,000 224,000
87 Pintu WC santika bh 150,000 10% 165,000 168,000 168,000
88 Tangki Hidran 500m bh 575,000 10% 632,500 644,000 644,000
89 Tangki Hidran 1000m bh 1,225,000 10% 1,347,500 1,372,000 1,372,000
90 Tangki Hidran 2000m bh 2,310,000 10% 2,541,000 2,587,200 2,588,000
91 bak mandi fiberglass bh 185,000 10% 203,500 207,200 208,000
92 Buis Beton 20 bh 47,000 10% 51,700 52,640 53,000
93 Buis Beton 30 bh 62,000 10% 68,200 69,440 70,000
94 Buis Beton 40 bh 80,000 10% 88,000 89,600 90,000
95 Buis Beton 80 bh 92,000 10% 101,200 103,040 104,000
96 Bambo bh 30,000 30,000
97 gravel 30 bh 50,000 10% 55,000 56,000 56,000
98 pipa 5/8 10,000 10% 11,000 11,200 12,000
III. ALAT/PERLENGKAPAN/SEWA
1 Papan Proyek bh 250,000 250,000
2 Prasasti unit 300,000 300,000
3 Mobilisasi Molen ls 400,000 400,000
4 Sewa Molen hr 250,000 250,000
5 Mob/Demom Stoom ls 2,500,000 2,500,000
6 Sewa Stoom hr 500,000 500,000
7 Sewa Alat Ngaspal hr - -
8 Ember Aduk bh 10,000 10,000
9 Gerobak Dorong bh 650,000 650,000
10 Cangkul bh 80,000 80,000
11 Singkup bh 90,000 90,000
12 Benang bh 1,500 1,500
13 Meteran 50 m bh 120,000 120,000
14 Meteran 5 m bh 25,000 25,000
15 Palu 150,000 150,000
II. B A H A N
1 Semen Portland (PC) 50 kg zak 56,000 10% 61,600 62,720 63,000
2 Semen Power Max 40 kg zak 54,000 10% 59,400 60,480 61,000
3 Semen Putih kg 5,000 10% 5,500 5,600 6,000
4 Semen Warna 25kg zak 481,250 10% 529,375 539,000 539,000
5 Pasir Beton m3 325,000 10% 357,500 364,000 364,000
6 Pasir Pasang m3 232,000 10% 255,200 259,840 260,000
7 Pasir Urug m3 173,000 10% 190,300 193,760 194,000
8 Sirtu m3 173,000 10% 190,300 193,760 194,000
9 Batu Belah 15/20 m3 223,000 10% 245,300 249,760 250,000
10 Batu Pecah 5/7 m3 325,000 10% 357,500 364,000 364,000
11 Batu Pecah 3/5 m3 326,000 10% 358,600 365,120 366,000
12 Batu Pecah 2/3 m3 339,000 10% 372,900 379,680 380,000
13 Batu Pecah 1/2 m3 345,000 10% 379,500 386,400 387,000
14 Batu Pecah 0,5/1 m3 345,000 10% 379,500 386,400 387,000
15 Screen m3 350,000 10% 385,000 392,000 392,000
16 Abu Batu m3 65,000 10% 71,500 72,800 73,000
17 Aspal Bitumen drum 1,466,000 10% 1,612,600 1,685,900 1,686,000
18 Bata Merah bh 700 10% 770 784 800
19 Hebel m3 850,000 10% 935,000 952,000 952,000
20 Batako bh - 10% - -
21 Kayu Balok 8/15 (Kusen) m3 2,250,000 10% 2,475,000 2,520,000 2,520,000
22 Kayu Balok 8/12 (Badagan) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
23 Kayu Balok 6/10 (Kanpil) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
24 Kaso 5/7 m3 1,800,000 10% 1,980,000 2,016,000 2,050,000
25 Reng Kayu 2/3 m' 3,000 10% 3,300 3,360 3,400
26 Papan Panel T=4cm m3 3,000,000 10% 3,300,000 3,360,000 3,360,000
27 Papan Bekisting/Papan Cor m3 1,500,000 10% 1,650,000 1,680,000 1,680,000
28 Multiplek 12mm lbr 191,000 10% 210,100 213,920 214,000
29 Tripeboard lbr 107,000 10% 117,700 119,840 120,000
30 Besi Ø12 btg 100,000 10% 110,000 112,000 112,000
31 Besi Ø10 btg 70,000 10% 77,000 78,400 79,000
32 Besi Ø 8 btg 46,000 10% 50,600 51,520 52,000
33 Besi Ø6 btg 27,000 10% 29,700 30,240 31,000
34 Kawat Beton kg 18,000 10% 19,800 20,160 21,000
35 Besi Siku 4x4x0,4 cm btg 75,000 10% 82,500 84,000 84,000
36 Besi Plat lbr 540,000 10% 594,000 604,800 605,000
37 Besi Hollow btg 75,000 10% 82,500 84,000 84,000
38 CNP 0,75 mm btg 90,000 10% 99,000 100,800 101,000
39 Reng Baja Ringan btg 40,000 10% 44,000 44,800 45,000
40 Dynabolt bh 3,000 10% 3,300 3,360 3,400
41 Paku Baja Ringan bh 300 10% 330 336 350
42 Skrup Atap Metal bh 300 10% 330 336 350
43 Paku 5-12 kg 18,000 10% 19,800 20,160 21,000
44 Paku 1-4 kg 23,000 10% 25,300 25,760 26,000
45 Paku GRC dus 40,000 10% 44,000 44,800 45,000
46 Cylent bh 65,000 10% 71,500 72,800 73,000
47 Atap Metal lbr 40,000 10% 44,000 44,800 45,000
48 Genteng Soka Palentong bh 2,500 10% 2,750 2,800 2,800
49 Genteng Beton bh 3,500 10% 3,850 3,920 4,000
50 Ubin Corak 30x30 dus 72,000 10% 79,200 80,640 81,000
51 Keramik Corak 20x20 dus 65,000 10% 71,500 72,800 73,000
52 Keramik Corak 25x25 dus 68,000 10% 74,800 76,160 77,000
53 Keramik Dinding 20x30 dus 70,000 10% 77,000 78,400 79,000
54 Keramik Dinding 20x40 dus 70,000 10% 77,000 78,400 79,000
55 Keramik Lantai 30x30 dus - 10% - -
56 Keramik Lantai 40x40 dus 70,000 10% 77,000 78,400 79,000
57 Keramik Lantai 50x50 dus 75,000 10% 82,500 84,000 84,000
58 Keramik Lantai 60x60 dus 120,000 10% 132,000 134,400 135,000
59 Granit 60x60 dus 150,000 10% 165,000 168,000 168,000
60 Kloset Jongkok bh 250,000 10% 275,000 280,000 280,000
61 Kloset Duduk bh 1,300,000 10% 1,430,000 1,456,000 1,456,000
62 GRC lbr 60,000 10% 66,000 67,200 68,000
63 Kalsiboard lbr 55,000 10% 60,500 61,600 62,000
64 Meni Kayu kg 27,000 10% 29,700 30,240 31,000
65 Cat Kayu kg 60,000 10% 66,000 67,200 68,000
66 Plamir kg 49,000 10% 53,900 54,880 55,000
67 Cat Tembok Luar kg 112,000 10% 123,200 125,440 126,000
68 Cat Tembok Dalam kg 70,000 10% 77,000 78,400 79,000
69 Minyak Bekisting ltr 20,000 10% 22,000 22,400 23,000
70 Terpentin ltr 8,000 10% 8,800 8,960 9,000
71 Kuas Cat besar bh 11,000 10% 12,100 12,320 13,000
72 Kuas Cat kecil bh 8,000 10% 8,800 8,960 9,000
73 Hampelas m 10,000 10% 11,000 11,200 11,500
74 KWH Listrik set 1,650,000 10% 1,815,000 1,848,000 1,850,000
75 Box Sikring bh 200,000 10% 220,000 224,000 224,000
76 Stop Kontak bh 20,000 10% 22,000 22,400 23,000
77 Saklar Tunggal bh 25,000 10% 27,500 28,000 28,000
78 Saklar Ganda bh 30,000 10% 33,000 33,600 34,000
79 Dudukan Lampu bh 25,000 10% 27,500 28,000 28,000
80 Lampu Neon Philips 25 watt bh 60,000 10% 66,000 67,200 68,000
81 Kabel NYA rol 350,000 10% 385,000 392,000 392,000
82 Downlight bh 65,000 10% 71,500 72,800 73,000
83 Gipsun m2 120,000 10% 132,000 134,400 135,000
84 Bumbungan bh 7,500 10% 8,250 8,400 8,500
85 Bondek 6m lbr 700,000 10% 770,000 784,000 785,000
86 Pintu WC biges bh 200,000 10% 220,000 224,000 224,000
87 Pintu WC santika bh 150,000 10% 165,000 168,000 168,000
88 Tangki Hidran 500m bh 575,000 10% 632,500 644,000 644,000
89 Tangki Hidran 1000m bh 1,225,000 10% 1,347,500 1,372,000 1,372,000
90 Tangki Hidran 2000m bh 2,310,000 10% 2,541,000 2,587,200 2,588,000
91 bak mandi fiberglass bh 185,000 10% 203,500 207,200 208,000
92 Buis Beton 20 bh 47,000 10% 51,700 52,640 53,000
93 Buis Beton 30 bh 62,000 10% 68,200 69,440 70,000
94 Buis Beton 40 bh 80,000 10% 88,000 89,600 90,000
95 Buis Beton 80 bh 92,000 10% 101,200 103,040 104,000
96 Bambo bh 30,000 30,000
97 gravel 30 bh 50,000 10% 55,000 56,000 56,000
98 pipa 5/8 10,000 10% 11,000 11,200 12,000
III. ALAT/PERLENGKAPAN/SEWA
1 Papan Proyek bh 250,000 250,000
2 Prasasti unit 300,000 300,000
3 Mobilisasi Molen ls 400,000 400,000
4 Sewa Molen hr 250,000 250,000
5 Mob/Demom Stoom ls 2,500,000 2,500,000
6 Sewa Stoom hr 500,000 500,000
7 Sewa Alat Ngaspal hr - -
8 Ember Aduk bh 10,000 10,000
9 Gerobak Dorong bh 650,000 650,000
10 Cangkul bh 80,000 80,000
11 Singkup bh 90,000 90,000
12 Benang bh 1,500 1,500
13 Meteran 50 m bh 120,000 120,000
14 Meteran 5 m bh 25,000 25,000
15 Palu 150,000 150,000
I. U P A H
1 Pekerja HOK 80,000 0.0% 80,000 80,000
2 Tukang Batu HOK 100,000 0.0% 100,000 100,000
3 Tukang Besi HOK 100,000 0.0% 100,000 100,000
4 Tukang Kayu HOK 100,000 0.0% 100,000 100,000
5 Kepala Tukang HOK 110,000 0.0% 110,000 110,000
6 Mandor HOK 100,000 0.0% 100,000 100,000
7 Upah Borongan Pintu Besi m2 200,000 0.0% 200,000 200,000
8 Upah Borongan Baja Ringan m2 25,000 0.0% 25,000 25,000
9 Upah Borongan Listrik titik 50,000 0.0% 50,000 50,000
II. B A H A N
1 Semen Portland (PC) 50 kg zak 56,000 10% 61,600 62,720 63,000
2 Semen Power Max 40 kg zak 54,000 10% 59,400 60,480 61,000
3 Semen Putih kg 5,000 10% 5,500 5,600 6,000
4 Semen Warna 25kg zak 481,250 10% 529,375 539,000 539,000
5 Pasir Beton m3 330,000 10% 363,000 369,600 370,000
6 Pasir Pasang m3 237,000 10% 260,700 265,440 266,000
7 Pasir Urug m3 178,000 10% 195,800 199,360 200,000
8 Sirtu m3 178,000 10% 195,800 199,360 200,000
9 Batu Belah 15/20 m3 228,000 10% 250,800 255,360 256,000
10 Batu Pecah 5/7 m3 330,000 10% 363,000 369,600 370,000
11 Batu Pecah 3/5 m3 331,000 10% 364,100 370,720 371,000
12 Batu Pecah 2/3 m3 344,000 10% 378,400 385,280 386,000
13 Batu Pecah 1/2 m3 350,000 10% 385,000 392,000 392,000
14 Batu Pecah 0,5/1 m3 350,000 10% 385,000 392,000 392,000
15 Screen m3 355,000 10% 390,500 397,600 398,000
16 Abu Batu m3 66,000 10% 72,600 73,920 74,000
17 Aspal Bitumen drum 1,466,000 10% 1,612,600 1,685,900 1,686,000
18 Bata Merah bh 700 10% 770 784 800
19 Hebel m3 850,000 10% 935,000 952,000 952,000
20 Batako bh - 10% - -
21 Kayu Balok 8/15 (Kusen) m3 2,250,000 10% 2,475,000 2,520,000 2,520,000
22 Kayu Balok 8/12 (Badagan) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
23 Kayu Balok 6/10 (Kanpil) m3 2,000,000 10% 2,200,000 2,240,000 2,240,000
24 Kaso 5/7 m3 1,800,000 10% 1,980,000 2,016,000 2,050,000
25 Reng Kayu 2/3 m' 3,000 10% 3,300 3,360 3,400
26 Papan Panel T=4cm m3 3,000,000 10% 3,300,000 3,360,000 3,360,000
27 Papan Bekisting/Papan Cor m3 1,500,000 10% 1,650,000 1,680,000 1,680,000
28 Multiplek 12mm lbr 191,000 10% 210,100 213,920 214,000
29 Tripeboard lbr 107,000 10% 117,700 119,840 120,000
30 Besi Ø12 btg 100,000 10% 110,000 112,000 112,000
31 Besi Ø10 btg 70,000 10% 77,000 78,400 79,000
32 Besi Ø 8 btg 46,000 10% 50,600 51,520 52,000
33 Besi Ø6 btg 27,000 10% 29,700 30,240 31,000
34 Kawat Beton kg 18,000 10% 19,800 20,160 21,000
35 Besi Siku 4x4x0,4 cm btg 75,000 10% 82,500 84,000 84,000
36 Besi Plat lbr 540,000 10% 594,000 604,800 605,000
37 Besi Hollow btg 75,000 10% 82,500 84,000 84,000
38 CNP 0,75 mm btg 90,000 10% 99,000 100,800 101,000
39 Reng Baja Ringan btg 40,000 10% 44,000 44,800 45,000
40 Dynabolt bh 3,000 10% 3,300 3,360 3,400
41 Paku Baja Ringan bh 300 10% 330 336 350
42 Skrup Atap Metal bh 300 10% 330 336 350
43 Paku 5-12 kg 18,000 10% 19,800 20,160 21,000
44 Paku 1-4 kg 23,000 10% 25,300 25,760 26,000
45 Paku GRC dus 40,000 10% 44,000 44,800 45,000
46 Cylent bh 65,000 10% 71,500 72,800 73,000
47 Atap Metal lbr 40,000 10% 44,000 44,800 45,000
48 Genteng Soka Palentong bh 2,500 10% 2,750 2,800 2,800
49 Genteng Beton bh 3,500 10% 3,850 3,920 4,000
50 Ubin Corak 30x30 dus 72,000 10% 79,200 80,640 81,000
51 Keramik Corak 20x20 dus 65,000 10% 71,500 72,800 73,000
52 Keramik Corak 25x25 dus 68,000 10% 74,800 76,160 77,000
53 Keramik Dinding 20x30 dus 70,000 10% 77,000 78,400 79,000
54 Keramik Dinding 20x40 dus 70,000 10% 77,000 78,400 79,000
55 Keramik Lantai 30x30 dus - 10% - -
56 Keramik Lantai 40x40 dus 70,000 10% 77,000 78,400 79,000
57 Keramik Lantai 50x50 dus 75,000 10% 82,500 84,000 84,000
58 Keramik Lantai 60x60 dus 120,000 10% 132,000 134,400 135,000
59 Granit 60x60 dus 150,000 10% 165,000 168,000 168,000
60 Kloset Jongkok bh 250,000 10% 275,000 280,000 280,000
61 Kloset Duduk bh 1,300,000 10% 1,430,000 1,456,000 1,456,000
62 GRC lbr 60,000 10% 66,000 67,200 68,000
63 Kalsiboard lbr 55,000 10% 60,500 61,600 62,000
64 Meni Kayu kg 27,000 10% 29,700 30,240 31,000
65 Cat Kayu kg 60,000 10% 66,000 67,200 68,000
66 Plamir kg 49,000 10% 53,900 54,880 55,000
67 Cat Tembok Luar kg 112,000 10% 123,200 125,440 126,000
68 Cat Tembok Dalam kg 70,000 10% 77,000 78,400 79,000
69 Minyak Bekisting ltr 20,000 10% 22,000 22,400 23,000
70 Terpentin ltr 8,000 10% 8,800 8,960 9,000
71 Kuas Cat besar bh 11,000 10% 12,100 12,320 13,000
72 Kuas Cat kecil bh 8,000 10% 8,800 8,960 9,000
73 Hampelas m 10,000 10% 11,000 11,200 11,500
74 KWH Listrik set 1,650,000 10% 1,815,000 1,848,000 1,850,000
75 Box Sikring bh 200,000 10% 220,000 224,000 224,000
76 Stop Kontak bh 20,000 10% 22,000 22,400 23,000
77 Saklar Tunggal bh 25,000 10% 27,500 28,000 28,000
78 Saklar Ganda bh 30,000 10% 33,000 33,600 34,000
79 Dudukan Lampu bh 25,000 10% 27,500 28,000 28,000
80 Lampu Neon Philips 25 watt bh 60,000 10% 66,000 67,200 68,000
81 Kabel NYA rol 350,000 10% 385,000 392,000 392,000
82 Downlight bh 65,000 10% 71,500 72,800 73,000
83 Gipsun m2 120,000 10% 132,000 134,400 135,000
84 Bumbungan bh 7,500 10% 8,250 8,400 8,500
85 Bondek 6m lbr 700,000 10% 770,000 784,000 785,000
86 Pintu WC biges bh 200,000 10% 220,000 224,000 224,000
87 Pintu WC santika bh 150,000 10% 165,000 168,000 168,000
88 Tangki Hidran 500m bh 575,000 10% 632,500 644,000 644,000
89 Tangki Hidran 1000m bh 1,225,000 10% 1,347,500 1,372,000 1,372,000
90 Tangki Hidran 2000m bh 2,310,000 10% 2,541,000 2,587,200 2,588,000
91 bak mandi fiberglass bh 185,000 10% 203,500 207,200 208,000
92 Buis Beton 20 bh 47,000 10% 51,700 52,640 53,000
93 Buis Beton 30 bh 62,000 10% 68,200 69,440 70,000
94 Buis Beton 40 bh 80,000 10% 88,000 89,600 90,000
95 Buis Beton 80 bh 92,000 10% 101,200 103,040 104,000
96 Bambo bh 30,000 30,000
97 gravel 30 bh 50,000 10% 55,000 56,000 56,000
98 pipa 5/8 10,000 10% 11,000 11,200 12,000
III. ALAT/PERLENGKAPAN/SEWA
1 Papan Proyek bh 250,000 250,000
2 Prasasti unit 300,000 300,000
3 Mobilisasi Molen ls 400,000 400,000
4 Sewa Molen hr 250,000 250,000
5 Mob/Demom Stoom ls 2,500,000 2,500,000
6 Sewa Stoom hr 500,000 500,000
7 Sewa Alat Ngaspal hr - -
8 Ember Aduk bh 10,000 10,000
9 Gerobak Dorong bh 650,000 650,000
10 Cangkul bh 80,000 80,000
11 Singkup bh 90,000 90,000
12 Benang bh 1,500 1,500
13 Meteran 50 m bh 120,000 120,000
14 Meteran 5 m bh 25,000 25,000
15 Palu 150,000 150,000