Rab TKDN Pasteur

REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)

No Item Jumlah
I. PEKERJAAN PERSIAPAN Rp 66,043,000

II. PEKERJAAN STRUKTUR Rp 546,063,610
III. PEKERJAAN ARSITEKTUR Rp 862,662,544
IV. PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING Rp 46,004,508
V. PEKERJAAN LANDSCAPE Rp 503,253
VI. PEKERJAAN LAIN-LAIN Rp 41,135,646
Sub Total Pekerjaan Rp 1,562,412,560
PPH 11% Rp 171,865,382
Total + PPH 11% Rp 1,734,277,942
Sub Total Pekerjaan Rp 1,734,278,000
Terbilang : Dua Milyar Enam Ratus Sembilan Puluh Lima Juta Tiga Ratus Tiga Puluh Enam Ribu Rupiah
BOQ KEL. BABAKAN ASIH
NO URAIAN VOLUME SATUAN HARGA SATUAN JUMLAH
I. PEKERJAAN PERSIAPAN
- Pembersihan Lahan 198.00 M² Rp 24,200 Rp 4,791,600.00
- Pembuatan Direksi keet 0.00 M² Rp 1,171,300 Rp -
- Papan Nama Proyek 3.50 M' Rp 204,000 Rp 714,000.00
- Biaya Dokumentasi dan Administrasi 1.00 ls Rp 5,000,000 Rp 5,000,000.00
- Gudang alat dan bahan 0.00 M² Rp 1,171,300 Rp -
- Air dan listrik kerja 1.00 ls Rp 10,000,000 Rp 10,000,000.00
- Pagar sementara seng gelombang 2 m 11.50 M' Rp 204,000 Rp 2,346,000.00
- Pengukuran & pemasangan bouplank 34.00 M' Rp 51,100 Rp 1,737,400.00
- Biaya Keselamatan Kerja Konstruksi 1.00 ls Rp 41,454,000 Rp 41,454,000.00
Jumlah Pekerjaan Persiapan Rp 66,043,000.00

II. PEKERJAAN STRUKTUR
a. Pek. Tanah
- Galian tanah Pondasi 67.32 M³ Rp 142,200 Rp 9,572,761.80
- Galian tanah strouz 58.50 M' Rp 160,000 Rp 9,360,000.00
- Pasir Urug t = 10 cm 3.10 M³ Rp 32,100 Rp 99,349.50
- Lantai Kerja t = 5 cm 1.55 M³ Rp 32,100 Rp 49,674.75
Jumlah Pekerjaan tanah Rp 19,081,786.05

b. Pek. Pondasi
- Pek. Pondasi Batukali
-Pasangan batukali 17.20 M³ Rp 822,800 Rp 14,148,457.40
-Pasangan aanstamping 6.94 Kg Rp 377,600 Rp 2,619,033.60
-Pasir urug t = 5 cm 1.45 M² Rp 200,500 Rp 289,722.50
- Pek. Pondasi P.1 90 x 90 cm
-Cor beton 1.22 M³ Rp 1,021,400 Rp 1,241,001.00
-Besi Tulangan 138.75 Kg Rp 19,800 Rp 2,747,250.00
-Bekisting 5.40 M² Rp 171,500 Rp 926,100.00
-Cor beton 3.63 M³ Rp 1,021,400 Rp 3,707,682.00
-Bekisting 13.20 M² Rp 171,500 Rp 2,263,800.00
-Cor beton 0.77 M³ Rp 1,021,400 Rp 784,435.20
-Bekisting 3.84 M² Rp 171,500 Rp 658,560.00
- Pek. Strouz P.1
-Cor beton 1.84 M³ Rp 1,021,400 Rp 1,876,209.66
-Cor beton 0.38 M³ Rp 1,021,400 Rp 392,217.60
-Besi Tulangan 44.89 Kg Rp 19,800 Rp 888,800.00
-Bekisting 1.92 M² Rp 171,500 Rp 329,280.00
- Pek. Strouz P.1
-Cor beton 1.63 M³ Rp 1,021,400 Rp 1,667,741.92
- Pek. Sloof beton BS1 15 x 30 cm
-Cor beton 3.40 M³ Rp 1,021,400 Rp 3,474,802.80
-Bekisting 45.36 M² Rp 171,500 Rp 7,779,240.00
- Pek. Sloof beton B1 20 x 30 cm
-Cor beton 4.70 M³ Rp 1,021,400 Rp 4,801,601.40
-Bekisting 47.01 M² Rp 171,500 Rp 8,062,215.00
Jumlah Pekerjaan Pondasi Rp 54,991,854.76

c. Pek. Beton Bertulang
Lantai 1
- Pek. Kolom beton K1 30 x 50 cm
-Cor beton 8.28 M³ Rp 1,021,400 Rp 8,457,192.00
-Bekisting 88.32 M² Rp 171,500 Rp 15,146,880.00
-Cor beton 1.55 M³ Rp 1,021,400 Rp 1,585,723.50
-Bekisting 19.32 M² Rp 171,500 Rp 3,313,380.00
-Cor beton 1.24 M³ Rp 1,021,400 Rp 1,268,578.80
-Bekisting 17.94 M² Rp 171,500 Rp 3,076,710.00
- Pek. Kolom beton KP 11 x 12 cm
-Cor beton 0.35 M³ Rp 1,021,400 Rp 355,202.06
-Bekisting 11.59 M² Rp 171,500 Rp 1,988,028.00

- Pek. Balok beton B-2 15 x 40 cm
-Cor beton 2.01 M³ Rp 1,021,400 Rp 2,053,014.00
-Bekisting 23.79 M² Rp 171,500 Rp 4,079,127.50
-Cor beton 1.18 M³ Rp 1,021,400 Rp 1,209,975.98
-Bekisting 14.22 M² Rp 171,500 Rp 2,437,958.25
-Cor beton 6.84 M³ Rp 1,021,400 Rp 6,990,461.60
-Bekisting 65.02 M² Rp 171,500 Rp 11,150,587.00
-Cor beton 7.64 M³ Rp 1,021,400 Rp 7,807,964.63
-Bekisting 61.83 M² Rp 171,500 Rp 10,604,616.75
- Pek. Plat Beton A
-Cor beton 3.27 M³ Rp 1,021,400 Rp 3,343,655.04
-Besi Tulangan 280.38 M² Rp 19,800 Rp 5,551,480.00
-Bekisting 150.38 M² Rp 171,500 Rp 25,790,204.30
- Pek. Tangga Beton
-Cor beton 2.03 M³ Rp 1,021,400 Rp 2,073,620.75
-Bekisting 14.51 M² Rp 171,500 Rp 2,489,151.00
Lantai 2
-Cor beton 5.25 M³ Rp 1,021,400 Rp 5,362,350.00
-Bekisting 56.00 M² Rp 171,500 Rp 9,604,000.00
Pek. Kolom beton K2 25 x 45 cm
-Cor beton 2.36 M³ Rp 1,021,400 Rp 2,413,057.50
-Bekisting 29.40 M² Rp 171,500 Rp 5,042,100.00
-Cor beton 2.52 M³ Rp 1,021,400 Rp 2,573,928.00
-Bekisting 36.40 M² Rp 171,500 Rp 6,242,600.00
- Pek. Kolom beton KP 11 x 12 cm
-Cor beton 0.30 M³ Rp 1,021,400 Rp 304,458.91
-Bekisting 9.94 M² Rp 171,500 Rp 1,704,024.00
-Cor beton 2.11 M³ Rp 1,021,400 Rp 2,155,971.12
-Bekisting 24.98 M² Rp 171,500 Rp 4,283,692.70
-Cor beton 2.70 M³ Rp 1,021,400 Rp 2,757,780.00
-Bekisting 32.40 M² Rp 171,500 Rp 5,556,600.00
-Cor beton 5.56 M³ Rp 1,021,400 Rp 5,683,069.60
-Bekisting 52.86 M² Rp 171,500 Rp 9,065,147.00
-Cor beton 3.74 M³ Rp 1,021,400 Rp 3,820,674.38
-Bekisting 30.26 M² Rp 171,500 Rp 5,189,161.25
- Pek. Plat Beton B
-Cor beton 4.45 M³ Rp 1,021,400 Rp 4,544,821.44
-Bekisting 103.96 M² Rp 171,500 Rp 17,828,505.45
- Pek. Tangga Beton
-Cor beton 2.03 M³ Rp 1,021,400 Rp 2,073,620.75
-Bekisting 14.51 M² Rp 171,500 Rp 2,489,151.00
Lantai Atap
-Cor beton 0.96 M³ Rp 1,021,400 Rp 981,769.68
-Bekisting 13.88 M² Rp 171,500 Rp 2,381,106.00
-Cor beton 0.16 M³ Rp 1,021,400 Rp 159,338.40
-Besi Tulangan 34.52 Kg Rp 19,800 Rp 683,482.80
-Bekisting 1.85 M² Rp 171,500 Rp 316,589.00
-Cor beton 0.98 M³ Rp 1,021,400 Rp 996,886.40

-Bekisting 9.27 M² Rp 171,500 Rp 1,590,148.00
- Pek. Plat Beton B
-Cor beton 0.35 M³ Rp 1,021,400 Rp 357,490.00
-Bekisting 10.75 M² Rp 171,500 Rp 1,843,865.10
Jumlah Pekerjaan Beton Bertulang Rp 471,989,969.23

Sub Total Pek. Struktur Rp 546,063,610.04
IV. PEKERJAAN ARSITEKTUR
A. Pekerjaan Dinding
Lantai 1
- Pas. Bata merah biasa 1:5 174.62 M² Rp 326,000 Rp 56,926,772.00
- Pek. Plesteran campuran 1pc : 5 pcr tebal 1,5 cm 327.29 M² Rp 81,100 Rp 26,543,543.40
- Pek. Acian 327.29 M² Rp 49,100 Rp 16,070,135.40
- Pek. Keramik Dinding 250 x 400 mm 21.95 M² Rp 245,500 Rp 5,388,725.00
Lantai 2
- Pek. Acian 533.03 M² Rp 49,100 Rp 26,171,576.60
- Pek. Keramik Dinding 250 x 400 mm 10.15 M² Rp 245,500 Rp 2,491,825.00
Lantai Atap
- Pek. Acian 94.01 M² Rp 49,100 Rp 4,615,891.00
- Pek. Dinding Roster 38.85 M² Rp 245,500 Rp 9,537,675.00
Jumlah Pekerjaan Dinding Rp 302,460,081.00

B. Pekerjaan Lantai
Lantai 1
- Pek. Urugan bawah pasir t = 10 cm 15.33 M³ Rp 32,100 Rp 492,084.98
- Pek. Lantai kerja t = 5 cm 76.65 M³ Rp 337,100 Rp 25,838,293.63
- Pek. homogenous 600 x 600 mm Polished 147.52 M² Rp 451,300 Rp 66,574,647.75
- Pek. Keramik Lantai 250 x 250 mm tekstur unpolished 5.78 M² Rp 316,000 Rp 1,826,480.00
- Pek. Plint Keramik 100 x 600 mm 166.05 M' Rp 92,800 Rp 15,409,440.00
Lantai 2
- Pek. Lantai kerja t = 5 cm 8.08 M³ Rp 337,100 Rp 2,724,357.93
- Pek. Keramik Lantai 250 x 250 mm tekstur unpolished 2.89 M² Rp 316,000 Rp 913,240.00
- Pek. Plint Keramik 100 x 600 mm 127.95 M' Rp 92,800 Rp 11,873,760.00
Lantai Atap
- Pek. Lantai kerja t = 5 cm 0.99 M³ Rp 337,100 Rp 333,729.00
Jumlah Pekerjaan Lantai Rp 206,563,391.78

C. Pekerjaan Pengecatan
Lantai 1
- Pek. Pengecatan interior ex. Dulux 327.29 M² Rp 44,200 Rp 14,466,394.80
- Pek. Pengecatan exterior ex. Dulux 29.72 M² Rp 56,400 Rp 1,676,067.00
- Pek. Pengecatan plafond 141.78 M² Rp 45,400 Rp 6,436,925.50
Lantai 2
- Pek. Pengecatan plafond 152.60 M² Rp 45,400 Rp 6,928,040.00
Lantai Atap
Atap
- Pek. Pengecatan Listplank 11.94 M² Rp 60,100 Rp 717,594.00
Jumlah Pekerjaan Pengecatan Rp 61,909,303.50

D. Pekerjaan Plafond
Lantai 1
- Pek. Rangka plafond Plafond 118.75 M² Rp 130,300 Rp 15,473,450.75
- Pek. plafond gypsum 9mm 118.75 M² Rp 41,000 Rp 4,868,852.50
- Pek. plafond GRC area toilet 23.03 M² Rp 39,600 Rp 911,988.00
- Pek. Pemasangan List Profil gypsum 100 x 100 166.05 M' Rp 27,100 Rp 4,499,955.00
- Pek. Pemasangan List Profil GRC t=50cm 12.13 M' Rp 764,600 Rp 9,270,775.00
Lantai 2
- Pek. Rangka plafond Plafond 149.71 M² Rp 130,300 Rp 19,507,213.00
- Pek. plafond gypsum 9mm 149.71 M² Rp 41,000 Rp 6,138,110.00
- Pek. plafond GRC area toilet 2.89 M² Rp 39,600 Rp 114,444.00
- Pek. Pemasangan List Profil gypsum 100 x 100 127.95 M' Rp 27,100 Rp 3,467,445.00
- Pek. Pemasangan List Profil GRC t=38cm 12.13 M' Rp 744,600 Rp 9,028,275.00
Jumlah Pekerjaan Plafond Rp 73,280,508.25

E. Pekerjaan Kusen Allumunium, Pintu & Jendela
Lantai 1
Pintu & Jendela
- Pintu PJ1 2.00 unit Rp 6,594,600 Rp 13,189,200.00
- Pintu P1 5.00 unit Rp 6,594,600 Rp 32,973,000.00
- Pintu P2 1.00 unit Rp 6,594,600 Rp 6,594,600.00
- Jendela J1 2.00 unit Rp 5,081,400 Rp 10,162,800.00
Lantai 2
Pintu & Jendela
- Pintu P1 3.00 unit Rp 6,594,600 Rp 19,783,800.00
- Pintu P2 1.00 unit Rp 5,081,400 Rp 5,081,400.00
Jumlah Pekerjaan Kusen Allumunium Rp 122,812,800.00

F. Pekerjaan Atap
- Pek. Rangka Atap Baja Ringan 48.94 kg Rp 188,300 Rp 9,215,402.00
- Pas. Penutup alumunium foil 48.94 M² Rp 157,000 Rp 7,683,580.00
- Pas. Atap Genteng Metal Roof tebal 0,35 48.94 M² Rp 151,000 Rp 7,389,940.00
- Pas. Nok Metal Roof tebal 0,35 25.80 kg Rp 123,800 Rp 3,194,040.00
- Pek. Listplank GRC t = 9mm 39.80 M² Rp 88,600 Rp 3,526,280.00
Jumlah Pekerjaan Atap Rp 31,009,242.00

G. Pekerjaan Fasade
- Pasangan secondary skin, Rangka hollow 330.75 M' Rp 130,300 Rp 43,096,725.00
- Pas. dinding batu alam 12.60 M²
- Logo Kota Bandung 1.00 unit Rp 5,850,000 Rp 5,850,000.00
( menggunakan bahan acrylic tebal 3mm, Rangka Hollow besi 40 x 40 x 2 mm )
- Title Building "KELURAHAN BABAKAN ASIH" 20.00 Buah Rp 625,000 Rp 12,500,000.00
( menggunakan bahan acrylic tebal 3mm )
- Pek. Pengecatan Besi 52.92 M² Rp 60,100 Rp 3,180,492.00
Jumlah Pekerjaan Fasad Rp 64,627,217.00

Sub Total Pek. Arsitektur Rp 862,662,543.53
REKAPITULASI
PROYEK : KANTOR KELURAHAN PASTEUR
PEKERJAA : STRUKTUR, ARSITEKTUR DAN MEP
ALAMAT : JL. SAMPURNA NO.4, SUKAJADI - KOTA BANDUNG
No Uraian Pekerjaan Sub. Total
I PEKERJAAN PERSIAPAN
A ADMINISTRASI 7,500,000.00
B BONGKARAN BANGUNAN EXISTING 7,500,000.00
C PENGUKURAN & PENGADAAN 97,852,920.00
II PEKERJAAN STRUKTUR
II.1 LANTAI 1
A PEKERJAAN GALIAN DAN URUGAN TANAH 68,793,839.48
B PEKERJAAN PONDASI DAN SLOOF 255,803,533.46
C PEK. STRUKTUR BETON KOLOM DAN TANGGA 171,171,154.19
II.2 LANTAI 2
A PEKERJAAN STRUKTUR BETON BALOK DAN PLAT LANT 263,814,643.12
B PEK. STRUKTUR BETON KOLOM DAN TANGGA 121,077,429.83
II.3 LANTAI ATAP
A PEKERJAAN STRUKTUR BETON BALOK DAN PLAT LANT 157,338,352.35
B PEKERJAAN STRUKTUR BETON KOLOM 11,186,108.24
III PEKERJAAN ARSITEKTUR

III.1 LANTAI 1
A PEKERJAAN PASANGAN DINDING 224,357,018.68
B PEKERJAAN PLAFOND 49,396,086.57
C PEKERJAAN PELAPIS LANTAI DAN DINDING 130,349,256.88
D PEKERJAAN KUSEN, PINTU DAN JENDELA 142,382,518.21
E PEKERJAAN PENGECATAN 72,666,616.68
F PEKERJAAN SANITARY 24,028,358.00
G PEKERJAAN LAIN - LAIN 129,022,722.13
III.2 LANTAI 2
B PEKERJAAN PLAFOND 41,113,456.04
C PEKERJAAN PELAPIS LANTAI DAN DINDING 104,902,409.39
D PEKERJAAN KUSEN, PINTU DAN JENDELA 82,214,796.89
E PEKERJAAN PENGECATAN 38,693,961.84
F PEKERJAAN SANITARY 18,382,966.00
G PEKERJAAN LAIN - LAIN 4,786,930.56
III.3 LANTAI ATAP
B PEKERJAAN PENGECATAN 3,067,743.04
C PEKERJAAN ATAP 103,765,211.20
D PEKERJAAN LAIN - LAIN 17,239,627.82
IV PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING

IV.I PEKERJAAN ELEKTRIKAL
A PEKERJAAN PANEL DAYA 29,350,000.00
B PEKERJAAN KABEL DAYA 6,616,000.00
C PEKERJAAN INSTALASI PENERANGAN & STOP KONTAK 87,082,306.00
IV.II PEKERJAAN PLUMBING
A PEKERJAAN INSTALASI AIR BERSIH 72,307,938.40
B PEKERJAAN INSTALASI AIR KOTOR & AIR BEKAS 75,679,338.00
JUMLAH 1
PPn 11%
JUMLAH TOTAL
DIBULATKAN
Jumlah Total
112,852,920.00
1,049,185,060.66
1,388,649,657.83
271,035,582.40
2,821,723,220.89
310,389,554.30
3,132,112,775.19
3,132,000,000.00
ESTIMASI ENJINERING
No Uraian Pekerjaan Sat Volume Harga Satuan
A ADMINISTRASI
1 Biaya Administrasi Dan Perijinan ls 1.00 4,500,000.00
2 Laporan & Gambar Kerja Lapangan ls 1.00 3,000,000.00
Sub. Total A
B BONGKARAN BANGUNAN EXISTING

1 Bongkaran Sisa Bangunan Existing ls 1.00 7,500,000.00
Sub. Total B
C PENGUKURAN & PENGADAAN

1 Mobilisasi & Demobilisasi ls 1.00 5,000,000.00
2 Pengukuran dan Pemasangan Bouwplank m' 84.00 #REF!
3 Pagar Pengaman Proyek Seng t = 2.00M m' 33.50 -
4 Papan Nama Proyek ls 1.00 750,000.00
5 Pembuatan Kantor Sementara Lantai Plesteran ls 1.00 10,500,000.00
6 Pembuatan Barak Pekerja Sementara ls 1.00 7,500,000.00
7 Pembuatan Gudang Sementara ls 1.00 5,000,000.00
8 Pembuatan Toilet Sementara ls 1.00 5,500,000.00
9 Penyediaan Listrik Kerja Selama Pelaksanaan ls 1.00 5,000,000.00
10 Penyediaan Air Bersih Selama Masa Pelaksanaa ls 1.00 2,500,000.00
11 Pengadaan Scafolding Lengkap ls 1.00 25,000,000.00
12 Kelengkapan K3 dan Peralatan Kerja ls 1.00 7,500,000.00
13 Pembersihan proyek ls 1.00 10,000,000.00
Sub. Total C
Jumlah Total I
0
II.1 LANTAI 1
A PEKERJAAN GALIAN DAN URUGAN TANAH
A.1 Pek. Galian tanah, pada :
1 Strauzzpile m' 110.00 312,000.00
2 Pile Cap (P1) uk. 600 x 1200 x 400, 22 titik m3 22.18 110,000.00
3 Sloof (S1) uk. 200 x 300 m3 12.00 128,562.00
4 Sloof (S2) uk. 150 x 250 m3 18.61 128,562.00
5 Pondasi Batu Kali (P3) m3 49.97 128,562.00
A.2 Pek. Pasir urug t = 100 mm, di bawah :

2 Sloof (S1) uk. 200 x 300 m3 2.00 197,285.00
3 Sloof (S2) uk. 150 x 250 m3 1.24 197,285.00
6 Plat Lantai (PL3) t = 80 mm m3 16.46 197,285.00
A.3 Pek. Lantai Kerja t = 50 mm, di bawah :

1 Pile Cap (P1) uk. 600 x 1200 x 400, 22 titik m3 0.79 1,043,122.00
2 Sloof (S1) uk. 200 x 300 m3 1.00 1,043,122.00
3 Sloof (S2) uk. 150 x 250 m3 0.62 1,043,122.00
4 Plat Lantai (PL3) t = 80 mm m3 8.23 1,043,122.00
A.4 Pek. Urugan kembali bekas galian, pada :

1 Strauzzpile m3 - 42,854.00
3 Sloof (S1) uk. 200 x 300 m3 9.00 42,854.00
4 Sloof (S2) uk. 150 x 250 m3 13.96 42,854.00
A.5 Pek. Buangan tanah bekas galian tanah, pada :

1 Strauzzpile m3 - 56,375.00
3 Sloof (S1) uk. 200 x 300 m3 3.00 56,375.00
4 Sloof (S2) uk. 150 x 250 m3 4.65 56,375.00
Sub. Total A
B PEKERJAAN PONDASI DAN SLOOF

1 Pek. Pondasi Batu kosong t = 200 mm
- Pondasi Batu Kali (P4) m3 0.22 -
2 Pek. Pondasi Batu belah camp. 1 : 3
3 Pek. Pondasi rollag bata camp. 1 : 3 m2 14.97 131,076.00
4 Strausspile dia 300 mm, h= 5000 mm
- Beton K - 225 m3 15.55 1,226,153.00
- Besi kg 4,084.85 15,099.00
5 Pile Cap (P1) uk. 600 x 1200 x 400, 22 titik
- Beton K - 225 m3 6.34 1,226,153.00
- Bekisting batako m2 21.72 131,076.00
- Besi kg 3,295.23 15,099.00
6 Pondasi Telapak (P4) uk. 800 x 800, 4 titik
- Beton K - 225 m3 1.02 1,226,153.00
- Besi kg 296.40 15,099.00
7 Sloof (S1) uk. 200 x 300
- Beton K - 225 m3 4.16 1,226,153.00
- Besi kg 888.06 15,099.00
8 Sloof (S2) uk. 150 x 250
- Beton K - 225 m3 3.10 1,226,153.00
- Besi kg 428.30 15,099.00
9 Plat Lantai (PL3) t = 80 mm
- Beton K - 225 m3 18.54 1,226,153.00
- Bekisting tepi m' 64.20 65,000.00
- Besi kg 1,334.04 15,099.00
Sub. Total B
C PEK. STRUKTUR BETON KOLOM DAN TANGGA

1 Kolom (K1) uk. 400 x 400
- Beton K - 225 m3 14.53 1,226,153.00
- Bekisting m2 145.31 245,800.00
- Besi kg 2,519.29 15,099.00
2 Kolom (K2) uk. 300 x 500
- Beton K - 225 m3 0.72 1,226,153.00
- Bekisting m2 7.65 245,800.00
- Besi kg 132.59 15,099.00
3 Kolom (K3) uk. 850 x 150
- Beton K - 225 m3 1.22 1,226,153.00
- Bekisting m2 19.12 245,800.00
- Besi kg 291.71 15,099.00
4 Kolom (K4) uk. 300 x 150
- Beton K - 225 m3 0.86 1,226,153.00
- Bekisting m2 17.21 245,800.00
- Besi kg 267.23 15,099.00
5 Kolom (KP) uk. 150 x 200
- Beton K - 225 m3 3.55 1,226,153.00
- Bekisting m2 94.64 245,800.00
- Besi kg 857.15 15,099.00
6 Pek. Tangga + Balok tangga
- Beton K - 225 m3 2.76 1,226,153.00
- Bekisting m2 25.26 245,800.00
- Besi kg 315.99 15,099.00
D PEK. STRUKTUR KANOPI
1 Blok (K4) uk. 150 x 350
- Beton K - 225 m3 1.16 1,226,153.00
- Bekisting m2 18.70 253,922.50
- Besi kg 192.60 15,099.00
2 Plat Lantai (PL1/PL2) t = 120 mm
- Beton K - 225 m3 1.80 1,226,153.00
- Bekisting m2 15.00 317,740.00
- Bekisting tepi m' 17.00 65,000.00
- Besi kg 158.00 15,099.00
Sub. Total C
II.2 LANTAI 2
A PEKERJAAN STRUKTUR BETON BALOK DAN PLAT LANTAI
1 Balok (B1) uk. 300 x 500
- Beton K - 225 m3 7.05 1,226,153.00
- Bekisting m2 63.45 253,922.50
- Besi kg 1295.61 15,099.00
2 Balok (B2) uk. 300 x 400
- Beton K - 225 m3 1,226,153.00
- Bekisting m2 253,922.50
- Besi kg 15,099.00
3 Balok (B3) uk. 200 x 300
- Beton K - 225 m3 7.338 1,226,153.00
- Bekisting m2 97.84 253,922.50
- Besi kg 3039.64 15,099.00
- Beton K - 225 m3 25.488 1,226,153.00
- Bekisting m2 212.4 317,740.00
- Bekisting tepi m' 60 65,000.00
- Besi kg 2458.412 15,099.00
Sub. Total A
B PEK. STRUKTUR BETON KOLOM DAN TANGGA

1 Kolom (K1) uk. 400 x 400
- Beton K - 225 m3 14.53 1,226,153.00
- Bekisting m2 145.31 245,800.00
- Besi kg 2,771.21 15,099.00
2 Kolom (K2) uk. 300 x 500
- Beton K - 225 m3 0.72 1,226,153.00
- Bekisting m2 7.65 245,800.00
- Besi kg 145.85 15,099.00
3 Kolom (K3) uk. 850 x 150
- Beton K - 225 m3 1.22 1,226,153.00
- Bekisting m2 19.12 245,800.00
- Besi kg 320.88 15,099.00
4 Kolom (KP) uk. 150 x 200
- Beton K - 225 m3 0.86 1,226,153.00
- Bekisting m2 22.87 245,800.00
- Besi kg 200.34 15,099.00
Sub. Total B
II.3 LANTAI ATAP

1 Balok (B1) uk. 300 x 500
- Beton K - 225 m3 1.74 1,226,153.00
- Bekisting m2 15.08 253,922.50
- Besi kg 296.12 15,099.00
2 Balok (B2) uk. 300 x 400
- Beton K - 225 m3 3.55 1,226,153.00
- Bekisting m2 32.56 253,922.50
- Besi kg 759.97 15,099.00
3 Balok (B3) uk. 200 x 300
- Beton K - 225 m3 4.56 1,226,153.00
- Bekisting m2 60.80 253,922.50
- Besi kg 1,102.46 15,099.00
4 Balok (B4) uk. 150 x 300
- Beton K - 225 m3 1.30 1,226,153.00
- Bekisting m2 21.60 253,922.50
- Besi kg 371.05 15,099.00
- Beton K - 225 m3 9.95 1,226,153.00
- Bekisting m2 82.95 317,740.00
- Bekisting tepi m' 122.00 65,000.00
- Besi kg 1,719.52 15,099.00
Sub. Total A
B PEKERJAAN STRUKTUR BETON KOLOM

1 Kolom (KP) uk. 150 x 200
- Beton K - 225 m3 0.297 1,226,153.00
- Bekisting m2 7.92 317,740.00
- Besi kg 127.776 65,000.00
Sub. Total B
0
III.1 LANTAI 1
A PEKERJAAN PASANGAN DINDING
1 Pek. Pasangan dinding bata merah m2 476.52 151,149.00
2 Pek. Plesteran m2 953.04 a
3 Pek. Acian m2 953.04 41,882.00
4 Pek. Partisi gypsum m2 86.7 308,934.00
5 Pek. Plesteran Ban Profil 8cm m' 85.92 27,667.20
6 Pek. Nat 2/2 m' 18.857 25,000.00
7 Pek. Finishing Openingan m' 95.70 53,663.00
8 Pek. Kolom dan Balok Lintel m' 131.38 91,002.00
9 Pek. Finishing Kolom beton m2 112.00 66,100.00
Sub. Total A
B PEKERJAAN PLAFOND
1 Pek. Plafond gypsumboard t = 9 mm, rangka hol m2 182.40 154,467.00
2 Pek. Plafond gypsumboard WR t = 9 mm, rangka m2 30.00 154,467.00
3 Pek. Profil gypsum t= 7cm m' 390.6 27,500.00
4 Pek. Plafond GRC, rangka hollow m2 12.943 157,640.00
5 Pek. Drop Ceilling h = 200 mm m' 42.00 77,233.50
6 Pek. Skimcoat bawah tangga m2 11.58 48,500.00
Sub. Total B
C PEKERJAAN PELAPIS LANTAI DAN DINDING

1 Pek. Pelapis lantai HT uk. 600 x 600 - Polished m2 182.4 -
2 Pek. Pelapis lantai HT uk. 600 x 600 - Unpolish m2 19.12 -
3 Pek. Plint lantai t=8cm m' 312.48 -
4 Pek. Pelapis lantai keramik uk. 200 x 200 - Unpo m2 30.00 247,372.00
5 Pek. Pelapis tangga HT uk. 600 x 600 - Polished m2 11.40 -
6 Pek. Pelapis dinding HT uk. 200 x 500 - Polishe m2 87.56 265,000.00
7 Pek. Stepnozing tangga m' 31.50 67,500.00
8 Pek. Penebalan dinding di pintu masuk m' 5.10 -
Sub. Total C
D PEKERJAAN KUSEN, PINTU DAN JENDELA

1 Pintu Single (P1) uk. 900 x 2100, 2 unit
- Kusen alumunium 4" m' 10.60 170,632.00
- Daun pintu, multiplex fin. hpl + rangka alumu unit 5.00 1,800,000.00
- Sealant m' 21.20 10,000.00
- Aksesoris set 2.00 500,000.00
- Sealant m' 10.60 10,000.00
- Aksesoris set 1.00 500,000.00
- Daun pintu alumunium spandrail unit 3.00 2,150,000.00
- Kaca polos 5 mm m2 8.40 146,701.00
- Sealant m' 31.80 10,000.00
- Aksesoris set 3.00 500,000.00
- Kaca polos 5 mm m2 146,701.00
- Sealant m' 42.40 10,000.00
- Aksesoris set 4.00 500,000.00
- Kaca polos 5 mm m2 146,701.00
- Sealant m' 10.60 10,000.00
- Aksesoris set 1.00 500,000.00
- Daun pintu + hollow alumunium 2x2 unit 2.00 1,800,000.00
- Kaca polos 5 mm m2 2.56 146,701.00
- Sealant m' 21.20 10,000.00
- Aksesoris set 2.00 850,000.00
7 Jendela (JA1) uk. 2100 x 700, 14 unit
- Daun jendela + hollow alumunium 2x2 unit 14.00 1,750,000.00
- Kaca polos 5 mm m2 3.15 146,701.00
- Sealant m' 358.40 10,000.00
- Aksesoris set 14.00 500,000.00
8 Pintu Jendela (PK1) uk. 2700 x 2500, 1 unit
- Kaca tempered polos 12 mm m2 6.75 1,250,000.00
- U Alumunium m' 8.7 65,000.00
- Sealant m' 13.5 10,000.00
- Aksesoris set 1.00 15,000,000.00
- Daun pintu alumunium + hollow alumunium 2 unit 4.00 1,750,000.00
- Kaca polos 5 mm m2 7.50 146,701.00
- Sealant m' 246.00 10,000.00
- Aksesoris set 2.00 1,500,000.00
Sub. Total D
E PEKERJAAN PENGECATAN
1 Pek. Pengecatan interior m2 1126.44 42,312.00
2 Pek. Pengecatan exterior m2 299.38 48,842.00
3 Pek. Pengecatan plafond m2 278.92 37,223.00
Sub. Total E
F PEKERJAAN SANITARY
1 Closet duduk unit 3.00 3,120,568.00
2 Shower spray unit 3.00 335,000.00
3 Paper holder unit 3.00 250,000.00
4 Wastafel + kran unit 2.00 174,000.00
5 Urinoar unit 2.00 2,035,000.00
6 Floor drain unit 6.00 -
7 Kran dinding unit 6.00 150,000.00
8 kloset jongkok unit 1.00 750,000.00
Sub. Total F
G PEKERJAAN LAIN - LAIN

1 Pek. Penanda bangunan unit 1.00 36,800,000.00
2 Pek. Logo kota Bandung unit 1.00 3,500,000.00
3 Pek. Hurup Nama Bangunan Kelurahan Pasteur unit 1.00 2,500,000.00
4 Pek. Logo kota Bandung di r. Pelayanan unit 1.00
5 Pek. Hand Railling tangga, kayu dia 2" fin. Polit m' 11.8 450,000.00
6 Pek. Railing stainless steel t=85cm, m' 5.5 1,250,000.00
7 Pek. Kanopi R. Duduk , holow galvanis, penutup m2 13.6 950,000.00
9 Pek. Paving block t = 80 mm, perkerasan m2 94.11 -
10 Pek. Tempat duduk beton t = 100 mm, fin. Skim m2 6.4 552,000.00
11 Pek. Tiang bendera, stailess steel ls 1.00 3,500,000.00
12 Pek. Jalan masuk lokasi ls 1.00 9,500,000.00
13 Pek. Pagar depan m' 5.80 650,000.00
14 Pek. Rantai pembatas bangunan m' 11.30 350,000.00
Sub. Total G
III.2 LANTAI 2
3 Pek. Acian m2 682.34 41,882.00
4 Pek. Partisi gypsum m2 92.1 308,934.00
5 Pek. Plesteran Ban Profil 8cm m' 195.04 27,667.20
6 Pek. Nat 2/2 m' 37.714 25,000.00
7 Pek. Finishing Openingan m' 117.71 53,663.00
8 Pek. Kolom dan Balok Praktis m' 197.37 91,002.00
9 Pek. Finishing Kolom beton m2 112.00 66,100.00
Sub. Total A
B PEKERJAAN PLAFOND
1 Pek. Plafond gypsumboard t = 9 mm, rangka hol m2 216.97 154,467.00
2 Pek. Plafond gypsumboard WR t = 9 mm, rangka m2 18.15 154,467.00
3 Pek. Profil gypsum t= 7cm m' 174.37 27,500.00
Sub. Total B

1 Pek. Pelapis lantai HT uk. 600 x 600 - Polished m2 186.176 -
2 Pek. Pelapis lantai HT uk. 600 x 600 - Unpolish m2 5.88 -
4 Pek. Pelapis dinding HT uk. 600 x 600 - Polishe m2 66.24 247,372.00
6 Pek. Plint lantai HT uk. 80 x 600 - Polished m' 121.52 67,500.00
7 Pek. Plint lantai h = 100 mm, multiplex fin tacos m' 61.40 75,000.00
8 Pek. Penebalan dinding di pintu masuk m' 8.00 -
9 Pek. Batu alam paras Yogya m2 11.00 325,000.00
Sub. Total C

- Sealant m' 32.00 10,000.00
- Aksesoris set 3.00 500,000.00
- Kaca polos 5 mm m2
- Sealant m' 11.20 10,000.00
- Aksesoris set 1.00 500,000.00
- Daun jendela casement unit 18.00 750,000.00
- Kaca polos 5 mm m2 21.42 146,701.00
- Sealant m' 378.85 10,000.00
- Aksesoris set 18.00 250,000.00
- Kaca polos 5 mm m2 3.98 146,701.00
- Sealant m' 36.20 10,000.00
5 Bouvenlicht (BV) uk. 400 x 700, 2 unit
- Daun jendela casement unit 2.00 750,000.00
- Kaca polos 5 mm m2 0.56 146,701.00
- Sealant m' 10.40 10,000.00
- Aksesoris set 250,000.00
- Kaca polos 5 mm m2 13.00 146,701.00
- Daun Pintu Kaca unit 2.00 950,000.00
- Daun Jendela Kaca unit 4.00 750,000.00
- Sealant m' 183.60 10,000.00
- Aksesoris set 2.00 900,000.00
8 Pintu Jendela (PKa5) uk. 2500 x 1700, 1 unit
- Kaca polos 5 mm m2 4.25 146,701.00
- Daun Pintu Geser unit 2.00 950,000.00
- Sealant m' 53.60 10,000.00
- Aksesoris set 1.00 1,000,000.00
Sub. Total D
1 Pek. Pengecatan interior m2 518.34 42,312.00
3 Pek. Pengecatan plafond m2 235.12 37,223.00
Sub. Total E
1 Closet duduk unit 3.00 3,120,568.00
2 Shower spray unit 3.00 335,000.00
3 Paper holder unit 3.00 250,000.00
3 Wastafel + kran unit 2.00 174,000.00
4 Floor drain unit 4.00 -
5 Kran dinding unit 4.00 150,000.00
Sub. Total F

1 Pek. Waterproofing coating m2 24.32 61,380.00
2 Pek. Screeding lantai beton m2 24.32 84,053.00
3 Pek. Tangga Monyet ls 1.00 1,250,000.00
Sub. Total G
III.3 LANTAI ATAP

3 Pek. Acian m2 69.12 41,882.00
5 Pek. Kolom dan Balok Praktis m' 17.40 91,002.00
Sub. Total A
B PEKERJAAN PENGECATAN
1 Pek. Pengecatan Listplank m' 47.2 42,312.00
Sub. Total E
C PEKERJAAN ATAP
1 Rangka atap baja ringan t=1mm m2 205.2 -
2 Penutup atap, genteng morando glazuur m2 205.2 135,000.00
3 Bubungan atap m' 55.68 125,000.00
4 listplang kalsiboard m' 47.2 58,246.00
5 Flashing zyncalume m' 15.6 135,000.00
6 Talang Plat m' 5.8 375,000.00
Sub. Total B
D PEKERJAAN LAIN - LAIN

1 Pek. Waterproofing coating m2 118.54 61,380.00
2 Pek. Screeding lantai beton m2 118.54 84,053.00
Sub. Total C
0

IV.1 PEKERJAAN ELEKTRIKAL

A PEKERJAAN PANEL DAYA
1 Panel PP/LP - Lantai 1
- Panel Box Type Wall Mounted unit 1.00 8,500,000.00
- MCB 10 A, 3P unit 1.00 875,000.00
- MCB 10 A, 1P unit 16.00 125,000.00
- Ampere Meter bh 3.00 500,000.00
- Volt Meter bh 1.00 350,000.00
- Pilot lamp w/fuse unit 3.00 150,000.00
- Alat bantu ls 1.00 250,000.00
- Wirring & Instalasi ls 1.00 1,000,000.00
- Panel Box Type Wall Mounted unit 1.00 8,500,000.00
- MCB 10 A, 3P unit 1.00 875,000.00
- MCB 10 A, 1P unit 12.00 125,000.00
- Ampere Meter bh 3.00 500,000.00
- Volt Meter bh 1.00 350,000.00
- Pilot lamp w/fuse unit 3.00 150,000.00
- Alat bantu ls 1.00 250,000.00
- Wirring & Instalasi ls 1.00 1,000,000.00
Sub. Total A
B PEKERJAAN KABEL DAYA

1 Pekerjaan pengadaan dan pemasangan kabel dari Panel AMF/LVMDP ke PP/LP Lt 1
- NYY 4x6 mm2 m' 12.00 144,000.00
- NYA 1x6 mm2 m' 20.00 79,000.00
Pekerjaan pengadaan dan pemasangan kabel dari Panel AMF/LVMDP ke PP/LP Lt 1
- NYY 4x6 mm2 m' 12.00 144,000.00
- NYA 1x6 mm2 m' 20.00 79,000.00
Sub. Total B
C PEKERJAAN INSTALASI PENERANGAN & STOP KONTAK

Pekerjaan Instalasi Penerangan dan Stopkontak didalam pipa Conduit 20mm lengkap dengan aksesoris
1 Penerangan Lantai 1
- DOWNLIGHT LED 10 WATT(BULAT) bh 59.00 170,168.00
- LAMPU LED STRIP m' 62.00 79,500.00
- LAMPU SPOT REL bh 6.00 275,000.00
- LAMPU SOROT bh 4.00 375,000.00
- Saklar Single bh 6.00 42,350.00
- Saklar Seri bh 12.00 50,435.00
- Saklar hotel bh 1.00 135,000.00
- Stop kontak bh 21.00 Err:509
- Lampu Taman bh 4.00 250,000.00
- Instalasi titik Lampu Penerangan Ttk 75.00 219,341.00
- Instalasi stop kontak 1 fasa, 250 VA, 220 V Ttk 21.00 237,292.00
- Instalasi stop kontak AC Ttk 5.00 275,000.00
2 Penerangan Lantai Dua
- DOWNLIGHT LED 10 WATT(BULAT) bh 36.00 170,168.00
- RM LED 2X20 WATT BH 12.00 560,000.00
- LAMPU LED STRIP m' 12.50 79,500.00
- LAMPU SOROT bh 3.00 375,000.00
- LAMPU GANTUNG bh 3.00 875,000.00
- Saklar Single bh 6.00 42,350.00
- Saklar Seri bh 8.00 45,500.00
- Saklar hotel bh 1.00 135,000.00
- Stop kontak bh 23.00 35,000.00
- Stop kontak lantai bh 8.00 235,000.00
- Lampu Taman bh - 150,000.00
- Instalasi titik Lampu Penerangan Ttk 52.00 219,341.00
- Instalasi stop kontak 1 fasa, 250 VA, 220 V Ttk 31.00 237,292.00
- Instalasi stop kontak AC Ttk 12.00 275,000.00
Sub. Total C
IV.2 PEKERJAAN PLUMBING

A PEKERJAAN INSTALASI AIR BERSIH
1 Pekerjaan Pengadaan Pompa Transfer
Satu set dua buah Pompa Transfer air bersih lengkap dengan panel kontrol, WLC dan 2 pasang elektroda.
Package Pompa Transfer unit 1.00 32,000,000.00

Model : Centrifugal
Type : In - Line Vertical multi stage
Capasity : 2 x 150 L/m
T.Head : 70 m
Motor 2 x(3 kw) x 380V x3 x 50Hz x 2900Rpm
Opration : Parallel Alternate
Isolation & non return valve
Inlet /outlet header (galvanized)
Baseframe ( galvasized)
Presurtank 0.5m3
Header 100mm
2 buah tandon air 500 ltr
Panel control Pompa Transper + WLC
- Pipa PPR PN 10 1" (dari grountank ke pompa) m' 18.00 93,000.00

- Pipa PPR PN 10 1 " (dari pompa ke Rooftank) m' 42.00 93,000.00
- Pipa PPR PN 10 1" (Instalasi Transfer) m' 3.00 93,000.00
- Check valve Ø 1" screwed end type set 1.00 480,000.00
- Foot valve Ø 1" flanged type bh 1.00 450,000.00
- Pressure gauge 0 - 10 bar bh 1.00 125,000.00
- Fitting: elbow, tee, reducer, socket, union dll ls 1.00 350,000.00
- Hanger & support ls 1.00 350,000.00
- Alat bantu ls 1.00 350,000.00
2 Pekerjaan Ground tank ls 1.00 17,500,000.00
3 Pekerjaan Pengadaan Torn Air

Toren air kapasitas 1000 liter + pelampung + rad unit 2.00 2,500,000.00
4 Instalasi Lantai Satu

Pipa air bersih PVC AW
- 0,5" m' 85.00 -
- 3/4" (dalam Shaff) m' 37.80 -
- Gate Valve dia 3/4" bh 2.00 378,000.00
- Fiting - fiting Matrial Bantu ls 1.00 250,000.00
- Material bantu ls 1.00 125,000.00
5 Instalasi Lantai dua

- 0,5" m' 37.80 -
- 3/4" (dalam Shaff) m' 37.80 -
- Gate Valve dia 3/4" bh 1.00 384,000.00
- Gate Valve dia 0,5" bh 1.00 228,000.00
- Fiting - fiting Matrial Bantu ls 1.00 250,000.00
- Alat bantu ls 1.00 125,000.00
Sub. Total A
B PEKERJAAN INSTALASI AIR KOTOR & AIR BEKAS

PIPA PVC kelas AW
- Pipa PVC AW 100mm (Air Kotor ) m' 38.00 147,500.00
- Pipa PVC AW 100mm (Air Bekas ) m' 32.00 147,500.00
- Pipa PVC AW 80mm m' 15.00 110,857.00
- Pipa PVC AW 50mm m' 23.00 65,287.00
- Fitting & Material Bantu ls 1.00 750,000.00
2 Instalasi Lantai Dua

PIPA PVC kelas AW
- Pipa PVC AW 80mm m' 24.00 110,857.00
- Pipa PVC AW 50mm m' 22.00 65,287.00
- Pipa PVC klas D 50mm (vent) m' 24.00 27,000.00
- Fitting & Material Bantu ls 1.00 750,000.00
3 Instalasi Air Hujan

PIPA PVC kelas AW
- Pipa PVC AW 75mm (vertikal) m' 124.00 147,500.00
- Pipa PVC AW 100mm m' 38.00 147,500.00
- Roof drain titik 15.00 250,000.00
- Fitting & Material Bantu ls 1.00 1,500,000.00
4 Septiktank
Bio Septic kap.2m3/hari unit 1.00 15,000,000.00
5 Sumur resapan
Buis beton dia 1000mm unit 3.00 3,500,000.00
6 Bak kontrol unit 2.00 650,000.00
Sub. Total B
Jumlah
4,500,000.00
3,000,000.00
7,500,000.00
7,500,000.00
7,500,000.00
5,000,000.00
#REF!
-
750,000.00
10,500,000.00
7,500,000.00
5,000,000.00
5,500,000.00
5,000,000.00
2,500,000.00
25,000,000.00
7,500,000.00
10,000,000.00
#REF!
#REF!
Jumlah
34,320,000.00
2,439,360.00
1,542,744.00
2,392,217.42
6,423,986.02
296,206.85
312,499.44
394,570.00
244,732.04
37,878.72
821,494.74
3,248,100.24
826,152.62
1,043,122.00
646,996.42
8,586,980.30
-
712,747.73
385,686.00
598,054.35
74,051.71
1,605,996.50
-
312,543.00
169,125.00
262,249.45
32,472.00
704,236.50
68,434,203.06
-
-
-
-
1,962,207.72
19,071,583.76
61,677,150.15
7,768,905.41
2,846,970.72
49,754,717.03
1,255,580.67
838,886.40
4,475,343.60
5,105,701.09
5,427,774.00
13,408,863.24
3,802,606.99
5,389,972.50
6,466,891.13
22,732,876.62
4,173,000.00
20,142,669.96
236,301,700.99
17,817,474.47
35,717,689.60
38,038,699.31
879,151.70
1,879,878.40
2,002,036.81
1,494,557.89
4,699,696.00
4,404,480.97
1,054,982.04
4,229,726.40
4,034,849.90
4,351,800.92
23,263,495.20
12,942,153.15
3,380,503.82
6,208,908.00
4,771,069.59
1,416,206.72
4,748,350.75
2,908,067.40
2,207,075.40
4,766,100.00
1,105,000.00
2,385,642.00
171,171,154.19
8,644,378.65
16,111,382.63
19,562,377.64
-
-
-
8,997,510.71
24,843,777.40
45,895,489.63
31,252,187.66
67,487,976.00
3,900,000.00
37,119,562.79
263,814,643.12
17,817,474.47
35,717,689.60
41,842,569.25
879,151.70
1,879,878.40
2,202,240.49
1,494,557.89
4,699,696.00
4,844,929.07
1,051,781.78
5,622,527.52
3,024,933.66
121,077,429.83
2,133,506.22
3,829,151.30
4,471,115.88
4,355,295.46
8,267,716.60
11,474,723.61
5,591,257.68
15,438,488.00
16,646,070.72
1,589,094.29
5,484,726.00
5,602,514.15
12,205,126.96
26,356,533.00
7,930,000.00
25,963,032.48
157,338,352.35
364,167.44
2,516,500.80
8,305,440.00
11,186,108.24
Jumlah
72,025,521.48
#VALUE!
39,915,221.28
26,784,577.80
2,377,165.82
471,425.00
5,135,549.10
11,955,478.75
7,403,200.00
#VALUE!
28,174,780.80
4,634,010.00
10,741,500.00
2,040,334.52
3,243,807.00
561,654.25
49,396,086.57
-
-
-
7,421,160.00
-
23,203,400.00
2,126,250.00
-
32,750,810.00
1,808,699.20
9,000,000.00
212,000.00
1,000,000.00
904,349.60
1,800,000.00
106,000.00
500,000.00
2,713,048.80
6,450,000.00
1,232,288.40
318,000.00
1,500,000.00
3,617,398.40
8,600,000.00
-
424,000.00
2,000,000.00
904,349.60
2,150,000.00
-
106,000.00
500,000.00
1,808,699.20
3,600,000.00
375,554.56
212,000.00
1,700,000.00
13,377,548.80
24,500,000.00
462,108.15
3,584,000.00
7,000,000.00
8,437,500.00
565,500.00
135,000.00
15,000,000.00
2,218,216.00
7,000,000.00
1,100,257.50
2,460,000.00
3,000,000.00
142,382,518.21
47,661,929.28
14,622,317.96
10,382,369.44
72,666,616.68
9,361,704.00
1,005,000.00
750,000.00
348,000.00
4,070,000.00
-
900,000.00
750,000.00
17,184,704.00
36,800,000.00
3,500,000.00
2,500,000.00
5,310,000.00
6,875,000.00
12,920,000.00
1,781,078.40
-
3,532,800.00
3,500,000.00
9,500,000.00
3,770,000.00
3,955,000.00
93,943,878.40
51,567,504.33
#VALUE!
28,577,763.88
28,452,821.40
5,396,210.69
942,850.00
6,316,671.73
17,960,882.74
7,403,200.00
#VALUE!
33,514,704.99
2,803,576.05
4,795,175.00
41,113,456.04
-
-
16,385,921.28
1,806,000.00
8,202,600.00
4,605,000.00
-
3,575,000.00
34,574,521.28
2,713,048.80
5,400,000.00
320,000.00
1,500,000.00
955,539.20
1,800,000.00
-
112,000.00
500,000.00
16,892,568.00
13,500,000.00
3,142,335.42
3,788,470.59
4,500,000.00
2,405,911.20
583,136.48
362,000.00
887,286.40
1,500,000.00
82,152.56
104,000.00
-
5,664,982.40
1,907,113.00
1,900,000.00
1,900,000.00
1,836,000.00
1,800,000.00
2,098,773.60
623,479.25
1,900,000.00
536,000.00
1,000,000.00
82,214,796.89
21,932,002.08
8,010,088.00
8,751,871.76
38,693,961.84
9,361,704.00
1,005,000.00
750,000.00
348,000.00
-
600,000.00
12,064,704.00
1,492,761.60
2,044,168.96
1,250,000.00
4,786,930.56
5,223,709.44
#VALUE!
2,894,883.84
1,583,434.80
#VALUE!
1,997,126.40
1,070,616.64
3,067,743.04
-
27,702,000.00
6,960,000.00
2,749,211.20
2,106,000.00
2,175,000.00
41,692,211.20
7,275,985.20
9,963,642.62
17,239,627.82
Jumlah
8,500,000.00
875,000.00
2,000,000.00
1,500,000.00
350,000.00
450,000.00
250,000.00
1,000,000.00
8,500,000.00
875,000.00
1,500,000.00
1,500,000.00
350,000.00
450,000.00
250,000.00
1,000,000.00
29,350,000.00
1,728,000.00
1,580,000.00
1,728,000.00
1,580,000.00
6,616,000.00
kap dengan aksesoris
10,039,912.00
4,929,000.00
1,650,000.00
1,500,000.00
254,100.00
605,220.00
135,000.00
Err:509
1,000,000.00
16,450,575.00
4,983,132.00
1,375,000.00
6,126,048.00
6,720,000.00
993,750.00
1,125,000.00
2,625,000.00
254,100.00
364,000.00
135,000.00
805,000.00
1,880,000.00
-
11,405,732.00
7,356,052.00
3,300,000.00
Err:509
dan 2 pasang elektroda.
32,000,000.00
1,674,000.00
3,906,000.00
279,000.00
480,000.00
450,000.00
125,000.00
350,000.00
350,000.00
350,000.00
17,500,000.00
5,000,000.00
-
-
756,000.00
250,000.00
250,000.00
125,000.00
-
-
384,000.00
228,000.00
250,000.00
250,000.00
125,000.00
65,082,000.00
5,605,000.00
4,720,000.00
1,662,855.00
1,501,601.00
750,000.00
2,660,568.00
1,436,314.00
648,000.00
750,000.00
18,290,000.00
5,605,000.00
3,750,000.00
1,500,000.00
15,000,000.00
10,500,000.00
1,300,000.00
75,679,338.00
ESTIMASI ENJINERING
NO. URAIAN PEKERJAAN SAT

VOLUME
1 2 3 4
No Uraian Pekerjaan Sat Volume
A ADMINISTRASI
1 Biaya Administrasi Dan Perijinan ls 1.00
2 Laporan & Gambar Kerja Lapangan ls 1.00
B BONGKARAN BANGUNAN EXISTING

1 Bongkaran Sisa Bangunan Existing ls 1.00
C PENGUKURAN & PENGADAAN

1 Mobilisasi & Demobilisasi ls 1.00
2 Pengukuran dan Pemasangan Bouwplank m' 84.00
3 Pagar Pengaman Proyek Seng t = 2.00M m' 33.50
4 Papan Nama Proyek ls 1.00
5 Pembuatan Kantor Sementara Lantai Plesteran ls 1.00
6 Pembuatan Barak Pekerja Sementara ls 1.00
7 Pembuatan Gudang Sementara ls 1.00
8 Pembuatan Toilet Sementara ls 1.00
9 Penyediaan Listrik Kerja Selama Pelaksanaan ls 1.00
10 Penyediaan Air Bersih Selama Masa Pelaksanaan ls 1.00
11 Pengadaan Scafolding Lengkap ls 1.00
12 Kelengkapan K3 dan Peralatan Kerja ls 1.00
13 Pembersihan proyek ls 1.00
PEKERJAAN STRUKTUR
II.1 LANTAI 1
A PEKERJAAN GALIAN DAN URUGAN TANAH
A.1 Pek. Galian tanah, pada :
1 Strauzzpile m' 110.00
Tenaga Kerja
Tukang gali OH
Mandor OH
Alat
Sewa mesin bor Ls
Jumlah
Keuntungan Max 10%
Jumlah+keuntungan
Dibulatkan
2 Pile Cap (P1) uk. 600 x 1200 x 400, 22 titik m3 22.18
Tenaga Kerja
Tukang gali OH
Mandor OH
Alat
Sewa mesin bor Ls
Jumlah
Keuntungan Max 10%
Jumlah+keuntungan
Dibulatkan
3 Sloof (S1) uk. 200 x 300 m3 12.00
Tenaga Kerja
Tukang gali OH
Mandor OH
Jumlah
Keuntungan Max 10%
Jumlah+keuntungan
Dibulatkan
4 Sloof (S2) uk. 150 x 250 m3 18.61
Tenaga Kerja
Tukang gali OH
Mandor OH
Jumlah
Keuntungan Max 10%
Jumlah+keuntungan
Dibulatkan
5 Pondasi Batu Kali (P3) m3 49.97
Tenaga Kerja
Tukang gali OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan 10%
Dibulatkan

Tenaga Kerja
Tukang gali OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan 0.1
Dibulatkan
A.2 Pek. Pasir urug t = 100 mm, di bawah :

Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Sloof (S1) uk. 200 x 300 m3 2.00
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug m3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Sloof (S2) uk. 150 x 250 m3 1.24
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
6 Plat Lantai (PL3) t = 80 mm m3 16.46
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Pasir Urug OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
A.3 Pek. Lantai Kerja t = 50 mm, di bawah :

Tenaga Kerja
Pekerja OH
Tukang OH
kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
KR (maksimum 30 mm) m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Sloof (S1) uk. 200 x 300 m3 1.00
Tenaga Kerja
Pekerja OH
Tukang OH
kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Sloof (S2) uk. 150 x 250 m3 0.62
Tenaga Kerja
Pekerja OH
Tukang OH
kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Plat Lantai (PL3) t = 80 mm m3 8.23
Tenaga Kerja
Pekerja OH
Tukang OH
kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
A.4 Pek. Urugan kembali bekas galian, pada :

1 Strauzzpile m3 0.19
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Sloof (S1) uk. 200 x 300 m3 9.00
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Sloof (S2) uk. 150 x 250 m3 13.96
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
A.5 Pek. Buangan tanah bekas galian tanah, pada :

1 Strauzzpile m3 0.06
Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan

Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Sloof (S1) uk. 200 x 300 m3 3.00
Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Sloof (S2) uk. 150 x 250 m3 4.65
Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Mandor OH
Alat
Sewa Dumtruck Ls
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
B PEKERJAAN PONDASI DAN SLOOF

1 Pek. Pondasi Batu kosong t = 200 mm
- Pondasi Batu Kali (P4) m3 0.22
Tenaga Kerja
Pekerja OH
Tukang batu OH
Kepala tukang OH
Mandor OH
Bahan
Batu belah 15 cm/20 cm M³
Pasir Urug M³
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang batu OH
Kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Pasang M³
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Pek. Pondasi Batu belah camp. 1 : 3
Tenaga Kerja
Pekerja OH
Tukang batu OH
Kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Pasang M³
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang batu OH
Kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Pasang M³
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Pek. Pondasi rollag bata camp. 1 : 3 m2 14.97
Tenaga Kerja
Pekerja OH
Tukang batu OH
Kepala tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Pasang M³
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Strausspile dia 300 mm, h= 5000 mm

- Beton K - 225 m3 15.55
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 4,084.85
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
Besi beton ulir U-39 Kg
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
5 Pile Cap (P1) uk. 600 x 1200 x 400, 22 titik
- Beton K - 225 m3 6.34
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting batako m2 21.72
Tenaga Kerja
Pekerja
Tukang
Kepala Tukang
Mandor
Bahan
Besi beton ulir U-39
kawat beton
Jumlah
Keuntungan Max
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 3,295.23
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
Besi beton ulir U-39 M3
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
6 Pondasi Telapak (P4) uk. 800 x 800, 4 titik
- Beton K - 225 m3 1.02
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 296.40
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
Besi beton ulir U-39 OH
kawat beton OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
7 Sloof (S1) uk. 200 x 300
- Beton K - 225 m3 4.16
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 888.06
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
8 Sloof (S2) uk. 150 x 250
- Beton K - 225 m3 3.10
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 428.30
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
9 Plat Lantai (PL3) t = 80 mm
- Beton K - 225 m3 18.54
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting tepi m' 64.20
- Besi kg 1,334.04
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
C PEK. STRUKTUR BETON KOLOM DAN TANGGA

1 Kolom (K1) uk. 400 x 400
- Beton K - 225 m3 14.53
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting m2 145.31
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Minyak bekisting Liter
Balok kayu kelas II m3
Plywood Tebal 9mm Lbr
Dolken kayu galam,Ø (8-10) cm , Pjng 4 m Batang
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 2,519.29
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Kolom (K2) uk. 300 x 500
- Beton K - 225 m3 0.72
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting m2 7.65
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 132.59
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Kolom (K3) uk. 850 x 150
- Beton K - 225 m3 1.22
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 291.71
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Kolom (K4) uk. 300 x 150

- Beton K - 225 m3 0.86
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 267.23
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
5 Kolom (KP) uk. 150 x 200

- Beton K - 225 m3 3.55
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 857.15
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
6 Pek. Tangga + Balok tangga

- Beton K - 225 m3 2.76
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas lll m3
Paku 5 cm-12cm kg
Balok kayu kelas ll m3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 315.99
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
D PEK. STRUKTUR KANOPI

1 Blok (K4) uk. 150 x 350
- Beton K - 225 m3 1.16
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Paku 5 cm-12cm kg
Balok kayu kelas llI m3
Perancah Scafolding m2
Pekerja OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 192.60
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan

- Beton K - 225 m3 1.80
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Pekerja OH
Tukang OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 158.00
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
II.2 LANTAI 2
1 Balok (B1) uk. 300 x 500
- Beton K - 225 m3 7.05
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 1295.61
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Balok (B2) uk. 300 x 400

- Beton K - 225 m3
- Bekisting m2
- Besi kg
3 Balok (B3) uk. 200 x 300

- Beton K - 225 m3 7.338
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 3039.64
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan

- Beton K - 225 m3 25.488
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Pekerja OH
Tukang OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting tepi m' 60
- Besi kg 2458.412
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
B PEK. STRUKTUR BETON KOLOM DAN TANGGA

1 Kolom (K1) uk. 400 x 400
- Beton K - 225 m3 14.53
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 2,771.21
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Kolom (K2) uk. 300 x 500

- Beton K - 225 m3 0.72
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting m2 7.65
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 145.85
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Kolom (K3) uk. 850 x 150

- Beton K - 225 m3 1.22
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 320.88
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Kolom (KP) uk. 150 x 200

- Beton K - 225 m3 0.86
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 200.34
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
II.3 LANTAI ATAP

1 Balok (B1) uk. 300 x 500
- Beton K - 225 m3 1.74
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 296.12
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Balok (B2) uk. 300 x 400

- Beton K - 225 m3 3.55
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 759.97
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Balok (B3) uk. 200 x 300

- Beton K - 225 m3 4.56
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 1,102.46
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Balok (B4) uk. 150 x 300

- Beton K - 225 m3 1.30
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 371.05
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Beton K - 225 m3 9.95
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Pekerja OH
Tukang OH
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 1,719.52
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
B PEKERJAAN STRUKTUR BETON KOLOM

1 Kolom (KP) uk. 150 x 200
- Beton K - 225 m3 0.297
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Portland Cement Kg
Pasir Beton m3
Air Liter
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Bekisting m2 7.92
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas III m3
Paku 5 cm-12cm kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
- Besi kg 127.776
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala tukang OH
Mandor OH
Bahan
kawat beton Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
PEKERJAAN ARSITEKTUR
III.1 LANTAI 1
1 Pek. Pasangan dinding bata merah m2 476.52
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Bata merah buah
Portland Cement Kg
Pasir Pasang m3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Pek. Plesteran m2 953.04
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Pasir Pasang M3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Pek. Acian m2 953.04
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Pek. Partisi gypsum m2 86.7
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Besi Hollo 4 x 4 M'
Besi Hollo 2 x 4 M'
Assesories dan Alat Bantu ls
Pelat Gypsum Board Lbr
Plaster Board Ls
Paku Skrup kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
5 Pek. Plesteran Ban Profil 8cm m' 85.92
6 Pek. Nat 2/2 m' 18.857
7 Pek. Finishing Openingan m' 95.70

Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
8 Pek. Kolom dan Balok Lintel m' 131.38
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas lll m3
Paku 5 cm-12cm kg
Besi beton polos Kg
Kawat beton Kg
Portland Cement Kg
Pasir Beton m3
Kerikil m3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
9 Pek. Finishing Kolom beton m2 112.00
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
B PEKERJAAN PLAFOND
1 Pek. Plafond gypsumboard t = 9 mm, rangka hollow m2 182.40
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Plaster Board Ls
Paku Skrup kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
2 Pek. Plafond gypsumboard WR t = 9 mm, rangka hollow m2 30.00
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Paku Skrup kg
Pekerja Oh
Tukang kayu Oh
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Pek. Profil gypsum t= 7cm m' 390.6
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
List gypsum profil m
Tepung gypsum Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Pek. Plafond GRC, rangka hollow m2 12.943
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Pelat GRC tebal 4mm Lbr
Paku kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
5 Pek. Drop Ceilling h = 200 mm m' 42.00
6 Pek. Skimcoat bawah tangga m2 11.58

1 Closet duduk unit 3.00
2 Shower spray unit 3.00
3 Paper holder unit 3.00
4 Wastafel + kran unit 2.00
5 Urinoar unit 2.00

6 Floor drain unit 6.00
7 Kran dinding unit 6.00
8 kloset jongkok unit 1.00

1 Pek. Penanda bangunan unit 1.00
2 Pek. Logo kota Bandung unit 1.00

3 Pek. Hurup Nama Bangunan Kelurahan Pasteur t=10cm unit 1.00
4 Pek. Logo kota Bandung di r. Pelayanan unit 1.00
5 Pek. Hand Railling tangga, kayu dia 2" fin. Politur m' 11.8
6 Pek. Railing stainless steel t=85cm, m' 5.5
7 Pek. Kanopi R. Duduk , holow galvanis, penutup alderon m2 13.6
8 Pek. Pelapis lantai keramik uk. 300 x 300 - Unpolished m2 7.2
9 Pek. Paving block t = 80 mm, perkerasan m2 94.11
10 Pek. Tempat duduk beton t = 100 mm, fin. Skimcoat m2 6.4
11 Pek. Tiang bendera, stailess steel ls 1.00
12 Pek. Jalan masuk lokasi ls 1.00
13 Pek. Pagar depan m' 5.80
14 Pek. Rantai pembatas bangunan m' 11.30
III.2 LANTAI 2
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Pasir Pasang M3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
3 Pek. Acian m2 682.34
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
4 Pek. Partisi gypsum m2 92.1
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Besi Hollo 4 x 4 M'
Besi Hollo 2 x 4 M'
Assesories dan Alat Bantu ls
Plaster Board Ls
Paku Skrup kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
5 Pek. Plesteran Ban Profil 8cm m' 195.04
6 Pek. Nat 2/2 m' 37.714

Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen warna Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
7 Pek. Finishing Openingan m' 117.71
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
8 Pek. Kolom dan Balok Praktis m' 197.37
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Kayu kelas lll m3
Paku 5 cm-12cm kg
Besi beton polos Kg
Kawat beton Kg
Portland Cement Kg
Pasir Beton m3
Kerikil m3
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
9 Pek. Finishing Kolom beton m2 112.00
Tenaga Kerja
Pekerja OH
Tukang OH
Kepala Tukang OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
B PEKERJAAN PLAFOND

1 Pek. Pengecatan interior m2 518.34
2 Pek. Pengecatan exterior m2 164.00
3 Pek. Pengecatan plafond m2 235.12
1 Closet duduk unit 3.00
2 Shower spray unit 3.00
3 Paper holder unit 3.00
3 Wastafel + kran unit 2.00
4 Floor drain unit 4.00

5 Kran dinding unit 4.00

1 Pek. Waterproofing coating m2 24.32
2 Pek. Screeding lantai beton m2 24.32
3 Pek. Tangga Monyet ls 1.00
III.3 LANTAI ATAP

B PEKERJAAN PENGECATAN
1 Pek. Pengecatan Listplank m' 47.2
2 Pek. Pengecatan exterior m2 21.92
C PEKERJAAN ATAP
1 Rangka atap baja ringan t=1mm m2 205.2
2 Penutup atap, genteng morando glazuur m2 205.2
3 Bubungan atap m' 55.68
4 listplang kalsiboard m' 47.2
5 Flashing zyncalume m' 15.6
6 Talang Plat m' 5.8
D PEKERJAAN LAIN - LAIN

1 Pek. Waterproofing coating m2 118.54
2 Pek. Screeding lantai beton m2 118.54
Tenaga Kerja
Pekerja OH
Mandor OH
Bahan
Semen Portland Kg
Jumlah
Keuntungan Max
Jumlah+keuntungan
Dibulatkan
PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING


IV.1 PEKERJAAN ELEKTRIKAL
A PEKERJAAN PANEL DAYA
- Panel Box Type Wall Mounted unit 1.00
- MCB 10 A, 3P unit 1.00
- MCB 10 A, 1P unit 16.00
- Ampere Meter bh 3.00
- Volt Meter bh 1.00
- Pilot lamp w/fuse unit 3.00
- Alat bantu ls 1.00
- Wirring & Instalasi ls 1.00
- Panel Box Type Wall Mounted unit 1.00
- MCB 10 A, 3P unit 1.00
- MCB 10 A, 1P unit 12.00
- Ampere Meter bh 3.00
- Volt Meter bh 1.00
- Pilot lamp w/fuse unit 3.00
- Wirring & Instalasi ls 1.00
B PEKERJAAN KABEL DAYA

- NYY 4x6 mm2 m' 12.00
- NYA 1x6 mm2 m' 20.00
Pekerjaan pengadaan dan pemasangan kabel dari Panel AMF/LVMDP ke PP/LP Lt 1
- NYY 4x6 mm2 m' 12.00
- NYA 1x6 mm2 m' 20.00
C PEKERJAAN INSTALASI PENERANGAN & STOP KONTAK

Pekerjaan Instalasi Penerangan dan Stopkontak didalam pipa Conduit 20mm lengkap dengan aksesoris
1 Penerangan Lantai 1
- DOWNLIGHT LED 10 WATT(BULAT) bh 59.00
- LAMPU LED STRIP m' 62.00
- LAMPU SPOT REL bh 6.00
- LAMPU SOROT bh 4.00
- Saklar Single bh 6.00
- Saklar Seri bh 12.00
- Saklar hotel bh 1.00
- Stop kontak bh 21.00
- Lampu Taman bh 4.00
- Instalasi titik Lampu Penerangan Ttk 75.00
- Instalasi stop kontak 1 fasa, 250 VA, 220 V Ttk 21.00
- Instalasi stop kontak AC Ttk 5.00
2 Penerangan Lantai Dua
- DOWNLIGHT LED 10 WATT(BULAT) bh 36.00
- RM LED 2X20 WATT BH 12.00
- LAMPU LED STRIP m' 12.50
- LAMPU SOROT bh 3.00
- LAMPU GANTUNG bh 3.00
- Saklar Single bh 6.00
- Saklar Seri bh 8.00
- Saklar hotel bh 1.00
- Stop kontak bh 23.00
- Stop kontak lantai bh 8.00
- Lampu Taman bh -
- Instalasi titik Lampu Penerangan Ttk 52.00
- Instalasi stop kontak 1 fasa, 250 VA, 220 V Ttk 31.00
- Instalasi stop kontak AC Ttk 12.00
IV.2 PEKERJAAN PLUMBING

A PEKERJAAN INSTALASI AIR BERSIH
1 Pekerjaan Pengadaan Pompa Transfer
Satu set dua buah Pompa Transfer air bersih lengkap dengan panel kontrol, WLC dan 2 pasang elektroda.
Package Pompa Transfer unit 1.00

Model : Centrifugal
Type : In - Line Vertical multi stage
Capasity : 2 x 150 L/m
T.Head : 70 m
Motor 2 x(3 kw) x 380V x3 x 50Hz x 2900Rpm
Opration : Parallel Alternate
Isolation & non return valve
Inlet /outlet header (galvanized)
Baseframe ( galvasized)
Presurtank 0.5m3
Header 100mm
2 buah tandon air 500 ltr
Panel control Pompa Transper + WLC
- Pipa PPR PN 10 1" (dari grountank ke pompa) m' 18.00

- Pipa PPR PN 10 1 " (dari pompa ke Rooftank) m' 42.00
- Pipa PPR PN 10 1" (Instalasi Transfer) m' 3.00
- Check valve Ø 1" screwed end type set 1.00
- Foot valve Ø 1" flanged type bh 1.00
- Pressure gauge 0 - 10 bar bh 1.00
- Fitting: elbow, tee, reducer, socket, union dll ls 1.00
- Hanger & support ls 1.00
2 Pekerjaan Ground tank ls 1.00
3 Pekerjaan Pengadaan Torn Air

Toren air kapasitas 1000 liter + pelampung + radar unit 2.00

- 0,5" m' 85.00
- 3/4" (dalam Shaff) m' 37.80
- Gate Valve dia 3/4" bh 2.00
- Fiting - fiting Matrial Bantu ls 1.00
- Material bantu ls 1.00
5 Instalasi Lantai dua

- 0,5" m' 37.80
- 3/4" (dalam Shaff) m' 37.80
- Gate Valve dia 3/4" bh 1.00
- Gate Valve dia 0,5" bh 1.00
- Fiting - fiting Matrial Bantu ls 1.00
B PEKERJAAN INSTALASI AIR KOTOR & AIR BEKAS

PIPA PVC kelas AW
- Pipa PVC AW 100mm (Air Kotor ) m' 38.00
- Pipa PVC AW 100mm (Air Bekas ) m' 32.00
- Pipa PVC AW 80mm m' 15.00
- Fitting & Material Bantu ls 1.00
2 Instalasi Lantai Dua

PIPA PVC kelas AW
- Pipa PVC klas D 50mm (vent) m' 24.00
3 Instalasi Air Hujan

PIPA PVC kelas AW
- Pipa PVC AW 75mm (vertikal) m' 124.00
- Roof drain titik 15.00
4 Septiktank
Bio Septic kap.2m3/hari unit 1.00
5 Sumur resapan
Buis beton dia 1000mm unit 3.00
6 Bak kontrol unit 2.00

KOEFISIEN PREFERENSI HARGA
HARGA SATUAN JUMLAH HARGA TKDN
/INDEKS HARGA EVALUASI AKHIR
5 6 7 = 4x5x6 8 9 10 = (1-(8x9))x7
Harga Satuan Jumlah
4,500,000.00 4,500,000.00
3,000,000.00 3,000,000.00
Sub. Total A 7,500,000.00
7,500,000.00 7,500,000.00
Sub. Total B 7,500,000.00
5,000,000.00 5,000,000.00
#REF! #REF!
- -
750,000.00 750,000.00
10,500,000.00 10,500,000.00
7,500,000.00 7,500,000.00
5,000,000.00 5,000,000.00
5,500,000.00 5,500,000.00
5,000,000.00 5,000,000.00
2,500,000.00 2,500,000.00
25,000,000.00 25,000,000.00
7,500,000.00 7,500,000.00
10,000,000.00 10,000,000.00
Sub. Total C #REF!
Jumlah Total I #REF!
Harga Satuan Jumlah
164,500.00 18,095,000.00 100% 25% 13,571,250.00
0.75 167,000.00 125,250.00 100% 0% 125,250.00

0.03 175,000.00 4,375.00 100% 0% 4,375.00
1.00 20,000.00 20,000.00 100% 0% 20,000.00

149,625.00
14,962.50
164,587.50
164,500.00
164,500.00 3,647,952.00 100% 25% 2,735,964.00
0.75 167,000.00 125,250.00 100% 0% 125,250.00

0.03 175,000.00 4,375.00 100% 0% 4,375.00
1.00 20,000.00 20,000.00 100% 0%

149,625.00
14,962.50
164,587.50
164,500.00
146,200.00 1,754,400.00 100% 25% 1,315,800.00
0.90 139,000.00 125,100.00 100% 0% 125,100.00
0.05 175,000.00 7,875.00 100% 0% 7,875.00
132,975.00 132,975.00
13,297.50 13,297.50
146,272.50 146,272.50
146,200.00 146,200.00
146,200.00 2,720,416.50 100% 25% 2,040,312.38
0.90 139,000.00 125,100.00 100% 0% 125,100.00

0.05 175,000.00 7,875.00 100% 0% 7,875.00
132,975.00 132,975.00
13,297.50 13,297.50
146,272.50 146,272.50
146,200.00 146,200.00
146,200.00 7,305,321.60 100% 25% 5,478,991.20
0.90 139,000.00 125,100.00 100% 0% 125,100.00

0.05 175,000.00 7,875.00 100% 0% 7,875.00
132,975.00 132,975.00
13,297.50 13,297.50
146,272.50 146,272.50
146,200.00 146,200.00
146,200.00 336,844.80 100% 25% 252,633.60
0.9 139,000.00 125,100.00 100% 0% 125,100.00

0.045 175,000.00 7,875.00 100% 0% 7,875.00
132,975.00 132,975.00
13,297.50 13,297.50
146,272.50 146,272.50
146,200.00 146,200.00
49,100.00 77,774.40 100% 25% 58,330.80
0.30 139,000.00 41,700.00 100% 0% 41,700.00

0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
49,100.00 98,200.00 100% 25% 73,650.00
0.30 139,000.00 41,700.00 100% 0% 41,700.00

0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
49,100.00 60,908.55 100% 25% 45,681.41
0.30 139,000.00 41,700.00 100% 0% 41,700.00

0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
49,100.00 9,427.20 100% 25% 7,070.40
0.30 139,000.00 41,700.00 100% 0% 41,700.00

0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
49,100.00 204,452.40 100% 25% 153,339.30
0.30 139,000.00 41,700.00 100% 0% 41,700.00

0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
49,100.00 808,382.40 100% 25% 606,286.80
0.30 139,000.00 41,700.00 100% 0% 41,700.00
0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.01 120,000.00 1,200.00 100% 0% 1,200.00

44,650.00 44,650.00
4,465.00 4,465.00
49,115.00 49,115.00
49,100.00 49,100.00
786,000.00 622,512.00 99.08% 3% 603,237.96
1.2 139000 166,800.00 100% 0% 166,800.00

0.2 167000 33,400.00 100% 0% 33,400.00
0.02 175000 3,500.00 100% 0% 3,500.00
0.06 175000 10,500.00 100% 0% 10,500.00
230 1160 266,800.00 92.62% 25% 205,022.46

0.6869230769 140000 96,169.23 100% 0% 96,169.23
0.79 155000 122,450.00 100% 0% 122,450.00
200 75 15,000.00 100% 0% 15,000.00
714,619.23 652,841.69
71,461.92 65,284.17
786,081.15 718,125.86
786,000.00 718,100.00
786,000.00 786,000.00 99.08% 3% 761,664.09
1.2 139000 166,800.00 100% 0% 166,800.00

0.2 167000 33,400.00 100% 0% 33,400.00
0.02 175000 3,500.00 100% 0% 3,500.00
0.06 175000 10,500.00 100% 0% 10,500.00
230 1160 266,800.00 92.62% 25% 205,022.46

0.6869230769 140000 96,169.23 100% 0% 96,169.23
0.79 155000 122,450.00 100% 0% 122,450.00
200 75 15,000.00 100% 0% 15,000.00
714,619.23 652,841.69
71,461.92 65,284.17
786,081.15 718,125.86
786,000.00 718,100.00
786,000.00 487,516.50 99.08% 3% 472,422.15
1.2 139000 166,800.00 100% 0% 166,800.00

0.2 167000 33,400.00 100% 0% 33,400.00
0.02 175000 3,500.00 100% 0% 3,500.00
0.06 175000 10,500.00 100% 0% 10,500.00
230 1160 266,800.00 92.62% 25% 205,022.46

0.6869230769 140000 96,169.23 100% 0% 96,169.23
0.79 155000 122,450.00 100% 0% 122,450.00
200 75 15,000.00 100% 0% 15,000.00
714,619.23 652,841.69
71,461.92 65,284.17
786,081.15 718,125.86
786,000.00 718,100.00
786,000.00 6,470,352.00 99.08% 3% 6,270,018.78
1.2 139000 166,800.00 100% 0% 166,800.00

0.2 167000 33,400.00 100% 0% 33,400.00
0.02 175000 3,500.00 100% 0% 3,500.00
0.06 175000 10,500.00 100% 0% 10,500.00
230 1160 266,800.00 92.62% 25% 205,022.46

0.6869230769 140000 96,169.23 100% 0% 96,169.23
0.79 155000 122,450.00 100% 0% 122,450.00
200 75 15,000.00 100% 0% 15,000.00
714,619.23 652,841.69
71,461.92 65,284.17
786,081.15 718,125.86
786,000.00 718,100.00
33,000.00 6,187.50 100% 25% 4,640.63
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
42,854.00 712,747.73 100% 25% 534,560.80
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
42,854.00 385,686.00 100% 25% 289,264.50
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
42,854.00 598,054.35 100% 25% 448,540.77
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
42,854.00 74,051.71 100% 25% 55,538.78
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
42,854.00 1,605,996.50 100% 25% 1,204,497.38
0.192 139000 26,688.00 100% 0% 26,688.00

0.019 175000 3,325.00 100% 0% 3,325.00
30,013.00 30,013.00
3,001.30 3,001.30
33,014.30 33,014.30
33,000.00 33,000.00
150,500.00 9,406.25 100% 25% 7,054.69
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

136,860.00 136,860.00
13,686.00 13,686.00
150,546.00 150,546.00
150,500.00 150,500.00
150,500.00 834,372.00 100% 25% 625,779.00
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

136,860.00 136,860.00
13,686.00 13,686.00
150,546.00 150,546.00
150,500.00 150,500.00
150,500.00 451,500.00 100% 25% 338,625.00
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

56,860.00 136,860.00
5,686.00 13,686.00
62,546.00 150,546.00
62,500.00 150,500.00
150,500.00 700,107.19 100% 25% 525,080.39
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

56,860.00 136,860.00
5,686.00 13,686.00
62,546.00 150,546.00
62,500.00 150,500.00
150,500.00 86,688.00 100% 25% 65,016.00
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

56,860.00 136,860.00
5,686.00 13,686.00
62,546.00 150,546.00
62,500.00 150,500.00
150,500.00 1,880,046.00 100% 25% 1,410,034.50
0.33 167000 55,110.00 100% 0% 55,110.00

0.01 175000 1,750.00 100% 0% 1,750.00
1 80000 80,000.00 100% 0% 80,000.00

136,860.00 136,860.00
13,686.00 13,686.00
150,546.00 150,546.00
150,500.00 150,500.00
Sub. Total A 50,830,303.59
650,000.00 140,400.00 100.00% 25% 105,300.00
1.13 139000 157,070.00 100% 0% 157,070.00

0.432 167000 72,144.00 100% 0% 72,144.00
0.58 175000 101,500.00 100% 0% 101,500.00
0.19 175000 33,250.00 100% 0% 33,250.00
1.13 155,000.00 175,150.00 100% 0% 175,150.00

0.43 120,000.00 51,840.00 100% 0% 51,840.00
590,954.00 590,954.00
59,095.40 59,095.40
650,049.40 650,049.40
650,000.00 650,000.00
845,900.00 6,435,607.20 96.09% 11% 5,773,008.90
1.5 139000 208,500.00 100% 0% 208,500.00

0.75 167000 125,250.00 100% 0% 125,250.00
0.075 175000 13,125.00 100% 0% 13,125.00
0.075 175000 13,125.00 100% 0% 13,125.00
1.20 155,000.00 186,000.00 92.62% 25% 142,931.70

136.00 1,160.00 157,760.00 82.42% 25% 125,253.55
0.54 120,000.00 65,280.00 97.62% 25% 49,348.42
769,040.00 677,533.67
76,904.00 67,753.37
845,944.00 745,287.03
845,900.00 745,200.00
974,600.00 473,655.60 96.09% 11% 424,888.89
1.50 139,000.00 208,500.00 100% 0% 208,500.00

0.75 167,000.00 125,250.00 100% 0% 125,250.00
0.08 175,000.00 13,125.00 100% 0% 13,125.00
0.08 175,000.00 13,125.00 100% 0% 13,125.00
1.20 165,000.00 198,000.00 92.62% 25% 152,153.10

202.00 1,240.00 250,480.00 82.42% 25% 198,868.60
0.49 160,000.00 77,600.00 97.62% 25% 58,661.72
886,080.00 769,683.42
88,608.00 76,968.34
974,688.00 846,651.76
974,600.00 846,600.00
974,600.00 16,683,202.80 96.09% 11% 14,965,530.88
1.50 139,000.00 208,500.00 100% 0% 208,500.00

0.75 167,000.00 125,250.00 100% 0% 125,250.00
0.08 175,000.00 13,125.00 100% 0% 13,125.00
0.08 175,000.00 13,125.00 100% 0% 13,125.00
1.20 165,000.00 198,000.00 92.62% 25% 152,153.10

202.00 1,240.00 250,480.00 82.42% 25% 198,868.60
0.49 160,000.00 77,600.00 97.62% 25% 58,661.72
886,080.00 769,683.42
88,608.00 76,968.34
974,688.00 846,651.76
974,600.00 846,600.00
131,076.00 1,962,207.72
1.50 139,000.00 208,500.00 100%

0.75 167,000.00 125,250.00 100%
0.08 175,000.00 13,125.00 100%
0.08 175,000.00 13,125.00 100%
1.20 165,000.00 198,000.00

202.00 1,240.00 250,480.00
0.49 160,000.00 77,600.00
886,080.00
88,608.00
974,688.00
974,600.00
1,050,100.00 16,333,255.40 55.77% 9% 15,479,281.35
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
384 1,160.00 445,440.00 55.77% 25% 383,334.53

0.5323076923 140,000.00 74,523.08 55.77% 25% 64,132.70
0.7992307692 155,000.00 123,880.77 55.77% 25% 106,608.69
215 75.00 16,125.00 100.00% 0% 16,125.00
954,668.85 864,900.92
95,466.88 86,490.09
1,050,135.73 951,391.01
1,050,100.00 951,300.00
20,200.00 82,513,970.00 84.89% 8% 76,677,023.44
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,441.50 17,442.82
1,844.15 1,744.28
20,285.65 19,187.10
20,200.00 19,100.00
1,035,300.00 6,559,660.80 83.41% 9% 6,046,692.76
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
131,076.00 2,846,970.72
20,400.00 67,222,745.04 84.89% 8% 62,467,482.75
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,060,147.20 83.41% 9% 977,243.27
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06
0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
131,076.00 838,886.40
20,400.00 6,046,560.00 84.89% 8% 5,618,833.06
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 4,310,989.20 83.41% 9% 3,973,868.16
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
130,350.00 5,427,774.00
20,400.00 18,116,485.20 84.89% 8% 16,834,945.17
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 3,210,724.13 83.41% 9% 2,959,644.24

1.65 139,000.00 229,350.00 100.00% 0% 229,350.00
0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
130,350.00 5,389,972.50
20,400.00 8,737,305.72 84.89% 8% 8,119,238.42
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 19,194,462.00 83.41% 9% 17,693,447.57
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
65,000.00 4,173,000.00
20,400.00 27,214,416.00 84.89% 8% 25,289,298.45
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total B 296,155,091.91
1,035,300.00 15,044,151.36 83.41% 9% 13,867,692.85
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 52,559,350.40 85.69% 15% 45,803,949.65
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 51,393,434.40 84.89% 8% 47,757,919.95
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54.35% 25% 6,351.32

0.01 15,000.00 150.00 54.97% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 742,310.10 83.41% 9% 684,261.16
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 2,766,281.60 85.69% 15% 2,410,734.19
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 2,704,917.60 84.89% 8% 2,513,574.73
0.07 139,000.00 9,730.00 100% 0% 9,730.00
0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,261,927.17 83.41% 9% 1,163,243.97
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 6,915,704.00 85.69% 15% 6,026,835.48
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 5,950,818.72 84.89% 8% 5,529,864.42
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 890,772.12 83.41% 9% 821,113.39
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 6,224,133.60 85.69% 15% 5,424,151.93
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 5,451,416.52 84.89% 8% 5,065,789.37
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 3,674,435.00 83.41% 9% 3,387,092.74
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 34,232,734.80 85.69% 15% 29,832,835.63
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 17,485,921.20 84.89% 8% 16,248,986.56
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 2,854,322.10 83.41% 9% 2,631,113.00
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 9,136,542.00 85.69% 15% 7,962,231.39
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 6,446,110.32 84.89% 8% 5,990,119.64
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,195,771.50 83.41% 9% 1,102,261.70
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 6,763,790.00 85.69% 15% 5,894,446.84
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 3,929,040.00 84.89% 8% 3,651,104.08
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,863,540.00 83.41% 9% 1,717,810.44
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
401,300.00 6,019,500.00 85.69% 15% 5,245,819.68
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
3.00 18,000.00 54,000.00 86% 25% 42,342.75
364,900.00 323,233.82
36,490.00 32,323.38
401,390.00 355,557.20
401,300.00 355,500.00
65,000.00 1,105,000.00
20,400.00 3,223,200.00 84.89% 8% 2,995,194.41
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
-
1.05 7,000.00 7,350.00 54% 25% 6,351.32
0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total C 258,902,452.85
1,035,300.00 7,298,865.00 83.41% 9% 6,728,090.91
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 23,990,445.00 85.69% 15% 20,906,977.09
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76% 25% 72,093.04
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 26,430,393.00 84.89% 8% 24,560,736.37
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 -
378,100.00 -
20,400.00 -
1,035,300.00 7,597,031.40 83.41% 9% 7,002,940.58
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 36,993,304.00 85.69% 15% 32,238,591.63
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76% 25% 72,093.04
0.35 115,000.00 40,250.00 85% 25% 31,690.84
1.00 18,000.00 18,000.00 86% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 62,008,609.08 84.89% 8% 57,622,188.97
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 26,387,726.40 83.41% 9% 24,324,195.89
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
401,300.00 85,236,120.00 85.69% 15% 74,280,806.73
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
3.00 18,000.00 54,000.00 86% 25% 42,342.75
364,900.00 323,233.82
36,490.00 32,323.38
401,390.00 355,557.20
401,300.00 355,500.00
65,000.00 3,900,000.00
20,400.00 50,151,604.80 84.89% 8% 46,603,936.00
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total A 329,994,098.68
1,035,300.00 15,044,151.36 83.41% 9% 13,867,692.85
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 52,559,350.40 85.69% 15% 45,803,949.65
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
-
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75
0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 56,532,777.84 84.89% 8% 52,533,711.95
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 742,310.10 83.41% 9% 684,261.16
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 2,766,281.60 85.69% 15% 2,410,734.19
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 2,975,409.36 84.89% 8% 2,764,932.21
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,261,927.17 83.41% 9% 1,163,243.97
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 6,915,704.00 85.69% 15% 6,026,835.48
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
- -
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75
0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76.35% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 6,545,900.59 84.89% 8% 6,082,850.86
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 888,069.99 83.41% 9% 818,622.57
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 8,273,670.48 85.69% 15% 7,210,263.89
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
-
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75
0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 295,005.32
32,890.00 29,500.53
361,790.00 324,505.85
361,700.00 324,500.00
20,400.00 4,086,936.00 84.89% 8% 3,797,830.69
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total B 158,592,488.89
1,035,300.00 1,801,422.00 83.41% 9% 1,660,550.10
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 5,701,748.00 85.69% 15% 4,968,908.03
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76.35% 25% 72,093.04
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 6,040,848.00 84.89% 8% 5,613,525.12
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 3,677,385.60 83.41% 9% 3,389,812.61
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 12,310,936.00 85.69% 15% 10,728,623.71
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76.35% 25% 72,093.04
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 15,503,302.32 84.89% 8% 14,406,615.94
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 4,720,968.00 83.41% 9% 4,351,786.46
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06
0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 22,988,480.00 85.69% 15% 20,033,793.65
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76.35% 25% 72,093.04
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 22,490,220.72 84.89% 8% 20,899,287.50
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 1,341,748.80 83.41% 9% 1,236,823.52
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
378,100.00 8,166,960.00 85.69% 15% 7,117,268.80
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 89,100.00 76.35% 25% 72,093.04
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
343,750.00 307,020.83
34,375.00 30,702.08
378,125.00 337,722.91
378,100.00 337,700.00
20,400.00 7,569,460.80 84.89% 8% 7,034,005.55
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
1,035,300.00 10,305,376.20 83.41% 9% 9,499,491.76
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
401,300.00 33,287,835.00 85.69% 15% 29,009,382.86
0.66 139,000.00 91,740.00 100% 0% 91,740.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.03 175,000.00 5,775.00 100% 0% 5,775.00
0.04 750,000.00 30,000.00 85% 25% 23,598.75

0.40 15,000.00 6,000.00 26% 25% 5,614.05
0.20 10,000.00 2,000.00 98% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 60,077.53
0.35 115,000.00 40,250.00 85% 25% 31,690.84
3.00 18,000.00 54,000.00 86% 25% 42,342.75
364,900.00 323,233.82
36,490.00 32,323.38
401,390.00 355,557.20
401,300.00 355,500.00
65,000.00 7,930,000.00
20,400.00 35,078,208.00 84.89% 8% 32,596,814.54
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total A 198,914,899.44
1,035,300.00 307,484.10 83.41% 9% 283,438.72
1.65 139,000.00 229,350.00 100.00% 0% 229,350.00

0.28 167,000.00 45,925.00 100.00% 0% 45,925.00
0.03 175,000.00 4,900.00 100.00% 0% 4,900.00
0.08 175,000.00 14,525.00 100.00% 0% 14,525.00
371.00 1,160.00 430,360.00 55.77% 25% 370,357.06

0.54 140,000.00 75,169.23 55.77% 25% 64,688.76
0.81 155,000.00 124,834.62 55.77% 25% 107,429.55
215.00 75.00 16,125.00 100.00% 0% 16,125.00
941,188.85 853,300.37
94,118.88 85,330.04
1,035,307.73 938,630.40
1,035,300.00 938,600.00
361,700.00 2,864,664.00 85.69% 15% 2,496,471.60
0.66 139,000.00 91,740.00 100.00% 0% 91,740.00

0.33 167,000.00 55,110.00 100.00% 0% 55,110.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.03 175,000.00 5,775.00 100.00% 0% 5,775.00
0.04 750,000.00 30,000.00 85.35% 25% 23,598.75

0.40 15,000.00 6,000.00 25.73% 25% 5,614.05
0.20 10,000.00 2,000.00 98.02% 25% 1,509.90
0.02 4,950,000.00 74,250.00 76% 25% 72,093.04
0.35 115,000.00 40,250.00 85.06% 25% 31,690.84
1.00 18,000.00 18,000.00 86.35% 25% 14,114.25
328,900.00 307,020.83
32,890.00 30,702.08
361,790.00 337,722.91
361,700.00 337,700.00
20,400.00 2,606,630.40 84.89% 8% 2,422,240.26
0.07 139,000.00 9,730.00 100% 0% 9,730.00

0.01 167,000.00 1,169.00 100% 0% 1,169.00
0.00 175,000.00 122.50 100% 0% 122.50
0.00 175,000.00 70.00 100% 0% 70.00
1.05 7,000.00 7,350.00 54% 25% 6,351.32

0.01 15,000.00 150.00 55% 25% 129.39
18,591.50 17,572.21
1,859.15 1,757.22
20,450.65 19,329.43
20,400.00 19,300.00
Sub. Total B 5,778,778.50
Harga Satuan Jumlah
150,400.00 71,668,608.00 97.49% 4% 69,173,297.21
0.3 139,000.00 41,700.00 100% 0% 41,700.00

0.1 167,000.00 16,700.00 100% 0% 16,700.00
0.01 175,000.00 1,750.00 100% 0% 1,750.00
0.015 175,000.00 2,625.00 100% 0% 2,625.00
70 750.00 52,500.00 100% 0% 52,500.00

14.37 1,160.00 16,669.20 82.42% 25% 13,234.51
0.04 120,000.00 4,800.00 100% 0% 4,800.00
136,744.20 133,309.51
13,674.42 13,330.95
150,418.62 146,640.46
150,400.00 146,600.00
98,400.00 93,779,136.00 97.07% 4% 89,986,160.70
0.25 139,000.00 34,750.00 100% 0% 34,750.00

0.2 167,000.00 33,400.00 100% 0% 33,400.00
0.02 175,000.00 3,500.00 100% 0% 3,500.00
0.0125 175,000.00 2,187.50 100% 0% 2,187.50
10.8 1,160.00 12,528.00 82.42% 25% 9,946.61

0.026 120,000.00 3,120.00 100.00% 0% 3,120.00
89,485.50 86,904.11
8,948.55 8,690.41
98,434.05 95,594.52
98,400.00 95,500.00
50,500.00 48,128,520.00 96.48% 5% 45,806,703.94
0.143 139,000.00 19,877.00 100% 0% 19,877.00

0.107 167,000.00 17,869.00 100% 0% 17,869.00
0.0105 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
389,600.00 33,778,320.00 78.86% 13% 30,448,453.21
0.27 139,000.00 37,530.00 100% 0% 37,530.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.2355 175,000.00 41,212.50 100% 0% 41,212.50
0.22725 175,000.00 39,768.75 100% 0% 39,768.75
2.4 22,000.00 52,800.00 61.67% 25% 44,659.56
6.15 12,000.00 73,800.00 61.67% 25% 62,421.89
2 4,431.00 8,862.00 100.00% 0% 8,862.00
0.694 56,000.00 38,864.00 35.00% 25% 35,463.40
2 2,720.48 5,440.96 70.05% 25% 4,488.11
0.02 41,580.00 831.60 60.25% 25% 706.34
354,219.81 330,222.55
35,421.98 33,022.25
389,641.79 363,244.80
389,600.00 363,200.00
27,667.20 2,377,165.82
25,000.00 471,425.00
50,500.00 4,832,850.00 96.48% 5% 4,599,703.65
0.143 139,000.00 19,877.00 100% 0% 19,877.00

0.107 167,000.00 17,869.00 100% 0% 17,869.00
0.0105 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
71,800.00 9,432,796.80 85.08% 11% 8,520,855.83
0.180 139,000.00 25,020.00 100% 0% 25,020.00

0.020 167,000.00 3,340.00 100% 0% 3,340.00
0.006 175,000.00 1,050.00 100% 0% 1,050.00
0.009 175,000.00 1,575.00 100% 0% 1,575.00
0.002 1,980,000.00 3,960.00 85% 25% 3,115.04

0.010 22,440.00 224.40 59% 25% 191.44
3.000 7,000.00 21,000.00 54% 25% 18,146.63
0.045 22,704.00 1,021.68 55% 25% 881.28
4.000 1,240.00 4,960.00 82% 25% 3,937.99
0.006 240,000.00 1,440.00 100% 0% 1,440.00
0.008 214,632.00 1,717.06 100% 0% 1,717.06
65,308.14 60,414.42
6,530.81 6,041.44
71,838.95 66,455.87
71,800.00 66,400.00
50,500.00 5,656,000.00 96.48% 5% 5,383,143.25
0.14 139,000.00 19,877.00 100% 0% 19,877.00

0.11 167,000.00 17,869.00 100% 0% 17,869.00
0.01 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4.00 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
Sub. Total A 270,124,821.62

42,200.00 7,697,280.00 75.89% 11% 7,071,385.10
0.03 139,000.00 4,170.00 100% 0% 4,170.00

0.07 167,000.00 11,690.00 100% 0% 11,690.00
0.01 175,000.00 1,225.00 100% 0% 1,225.00
0.00 175,000.00 262.50 100% 0% 262.50
0.35 56,000.00 19,432.00 35.47% 25% 17,708.87

1.00 1,360.24 1,360.24 70.05% 25% 1,122.03
0.01 24,288.00 242.88 25.73% 25% 227.26
38,382.62 36,405.65
3,838.26 3,640.57
42,220.88 40,046.22
42,200.00 40,000.00
42,200.00 1,266,000.00 75.89% 11% 1,163,056.76
0.03 139,000.00 4,170.00 100% 0% 4,170.00

0.07 167,000.00 11,690.00 100% 0% 11,690.00
0.01 175,000.00 1,225.00 100% 0% 1,225.00
0.00 175,000.00 262.50 100% 0% 262.50
0.35 56,000.00 19,432.00 35.47% 25% 17,708.87

1.00 1,360.24 1,360.24 70.05% 25% 1,122.03
0.01 24,288.00 242.88 25.73% 25% 227.26
38,382.62 36,405.65
3,838.26 3,640.57
42,220.88 40,046.22
42,200.00 40,000.00
27,900.00 10,897,740.00 85.33% 8% 10,122,819.87
0.06 139,000.00 8,340.00 100% 0% 8,340.00

0.06 167,000.00 10,020.00 100% 0% 10,020.00
0.006 175,000.00 1,050.00 100% 0% 1,050.00
0.003 175,000.00 525.00 100% 0% 525.00
1.05 5,000.00 5,250.00 41.93% 25% 4,699.67

0.15 1,500.00 225.00 70.05% 25% 185.60
25,410.00 24,820.27
2,541.00 2,482.03
27,951.00 27,302.29
27,900.00 27,300.00
40,700.00 526,780.10 76.01% 8% 493,413.70
0.03 139,000.00 4,170.00 100% 0% 4,170.00
0.07 167,000.00 11,690.00 100% 0% 11,690.00
0.007 175,000.00 1,225.00 100% 0% 1,225.00
0.0015 175,000.00 262.50 100% 0% 262.50
0.347 56,000.00 19,432.00 30.32% 25% 17,959.05

0.01 24,288.00 242.88 25.73% 25% 227.26
37,022.38 35,533.81
3,702.24 3,553.38
40,724.62 39,087.19
40,700.00 39,000.00
21,100.00 886,200.00
48,500.00 561,654.25
Sub. Total B 21,835,654.35
3,377,600.00 10,132,800.00 90.01% 5% 9,676,773.34

939,300.00 2,817,900.00 89.28% 5% 2,692,103.31
282,100.00 846,300.00 89.28% 5% 808,519.48
174,000.00 348,000.00
2,035,000.00 4,070,000.00 81.15% 8% 3,794,760.60

325,200.00 1,951,200.00 90.44% 5% 1,862,966.74
215,200.00 1,291,200.00 88.52% 5% 1,234,048.91
865,600.00 865,600.00 94.59% 7% 807,115.47
Sub. Total F 22,323,000.00
36,800,000.00 36,800,000.00
3,500,000.00 3,500,000.00
2,500,000.00 2,500,000.00
450,000.00 5,310,000.00
1,250,000.00 6,875,000.00
950,000.00 12,920,000.00
247,372.00 1,781,078.40
- -
552,000.00 3,532,800.00
3,500,000.00 3,500,000.00
9,500,000.00 9,500,000.00
650,000.00 3,770,000.00
350,000.00 3,955,000.00
Sub. Total G 93,943,878.40
150,400.00 51,311,968.00 97.49% 4% 49,525,421.41

98,400.00 67,142,256.00 97.07% 4% 64,426,631.50
0.25 139,000.00 34,750.00 100% 0% 34,750.00

0.2 167,000.00 33,400.00 100% 0% 33,400.00
0.02 175,000.00 3,500.00 100% 0% 3,500.00
0.0125 175,000.00 2,187.50 100% 0% 2,187.50
10.8 1,160.00 12,528.00 82.42% 25% 9,946.61

0.026 120,000.00 3,120.00 100.00% 0% 3,120.00
89,485.50 86,904.11
8,948.55 8,690.41
98,434.05 95,594.52
98,400.00 95,500.00
50,500.00 34,458,170.00 96.48% 5% 32,795,838.96
0.143 139,000.00 19,877.00 100% 0% 19,877.00

0.107 167,000.00 17,869.00 100% 0% 17,869.00
0.0105 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
389,600.00 35,882,160.00 78.86% 13% 32,344,896.67
0.27 139,000.00 37,530.00 100% 0% 37,530.00

0.33 167,000.00 55,110.00 100% 0% 55,110.00
0.2355 175,000.00 41,212.50 100% 0% 41,212.50
0.22725 175,000.00 39,768.75 100% 0% 39,768.75
2.4 22,000.00 52,800.00 61.67% 25% 44,659.56

6.15 12,000.00 73,800.00 61.67% 25% 62,421.89
2 4,431.00 8,862.00 100.00% 0% 8,862.00
0.694 56,000.00 38,864.00 35.00% 25% 35,463.40
2 2,720.48 5,440.96 70.05% 25% 4,488.11
0.02 41,580.00 831.60 60.25% 25% 706.34
354,219.81 330,222.55
35,421.98 33,022.25
389,641.79 363,244.80
389,600.00 363,200.00
27,667.20 5,396,210.69
38,700.00 1,459,531.80 96.48% 5% 1,389,121.07
0.09 139,000.00 12,510.00 100% 0% 12,510.00

0.09 167,000.00 15,030.00 100% 0% 15,030.00
0.04 175,000.00 6,125.00 100% 0% 6,125.00
0.01 175,000.00 875.00 100% 0% 875.00
0.05 14,575.00 728.75 82.42% 25% 578.59

35,268.75 35,118.59
3,526.88 3,511.86
38,795.63 38,630.45
38,700.00 38,600.00
50,500.00 5,944,355.00 96.48% 5% 5,657,587.43
0.143 139,000.00 19,877.00 100% 0% 19,877.00

0.107 167,000.00 17,869.00 100% 0% 17,869.00
0.0105 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
71,800.00 14,171,022.40 85.08% 11% 12,801,000.75
0.180 139,000.00 25,020.00 100% 0% 25,020.00

0.020 167,000.00 3,340.00 100% 0% 3,340.00
0.006 175,000.00 1,050.00 100% 0% 1,050.00
0.009 175,000.00 1,575.00 100% 0% 1,575.00
0.002 1,980,000.00 3,960.00 85% 25% 3,115.04

0.010 22,440.00 224.40 59% 25% 191.44
3.000 7,000.00 21,000.00 54% 25% 18,146.63
0.045 22,704.00 1,021.68 55% 25% 881.28
4.000 1,240.00 4,960.00 82% 25% 3,937.99
0.006 240,000.00 1,440.00 100% 0% 1,440.00
0.008 214,632.00 1,717.06 100% 0% 1,717.06
65,308.14 60,414.42
6,530.81 6,041.44
71,838.95 66,455.87
71,800.00 66,400.00
50,500.00 5,656,000.00 96.48% 5% 5,383,143.25
0.14 139,000.00 19,877.00 100% 0% 19,877.00

0.11 167,000.00 17,869.00 100% 0% 17,869.00
0.01 175,000.00 1,837.50 100% 0% 1,837.50
0.01 175,000.00 1,750.00 100% 0% 1,750.00
4.00 1,160.00 4,640.00 82.42% 25% 3,683.93

45,973.50 45,017.43
4,597.35 4,501.74
50,570.85 49,519.17
50,500.00 49,500.00
Sub. Total A 221,421,673.89
45,400.00 23,532,636.00 77.62% 11% 21,502,989.72

58,000.00 9,512,000.00 82.51% 9% 8,776,183.63
46,700.00 10,980,104.00 79.86% 10% 10,103,221.91
Sub. Total E 44,024,740.00
3,377,600.00 10,132,800.00
939,300.00 2,817,900.00 89.28% 5% 2,692,103.31
282,100.00 846,300.00 89.28% 5% 808,519.48
174,000.00 348,000.00
325,200.00 1,300,800.00 90.44% 5% 1,241,977.82

215,200.00 860,800.00 88.52% 5% 822,699.27
Sub. Total F 16,306,600.00
108,800.00 2,646,016.00 80.32% 7% 2,494,202.18

84,053.00 2,044,168.96
1,250,000.00 1,250,000.00
Sub. Total G 5,940,184.96
150,400.00 5,197,824.00 97.49% 4% 5,016,849.56

98,400.00 6,801,408.00 97.07% 4% 6,526,319.39
45,400.00 2,142,880.00
58,000.00 1,271,360.00 80.02% 11% 1,162,364.88

Sub. Total B 3,641,163.87
193,600.00 39,726,720.00 55.58% 21% 34,995,024.42

115,400.00 23,680,080.00 100.00% 0% 23,680,080.00
125,000.00 6,960,000.00 98.95% 4% 6,714,049.22
91,100.00 4,299,920.00 88.55% 8% 3,982,614.57
135,000.00 2,106,000.00
297,000.00 1,722,600.00 82.86% 11% 1,569,667.40

Sub. Total B 78,495,320.00
108,800.00 12,897,152.00 80.32% 7% 12,157,184.48

84,053.00 9,963,642.62
2.00 139,000.00 278,000.00 100% 0% 278,000.00

1.00 167,000.00 167,000.00 100% 0% 167,000.00
30.00 1,160.00 34,800.00 82.42% 25% 27,629.46

479,800.00 472,629.46
47,980.00 47,262.95
527,780.00 519,892.41
527,700.00 519,800.00
Sub. Total C 22,860,794.62
Harga Satuan Jumlah

8,500,000.00 8,500,000.00
875,000.00 875,000.00
125,000.00 2,000,000.00
500,000.00 1,500,000.00
350,000.00 350,000.00
150,000.00 450,000.00
250,000.00 250,000.00
1,000,000.00 1,000,000.00
8,500,000.00 8,500,000.00
875,000.00 875,000.00
125,000.00 1,500,000.00
500,000.00 1,500,000.00
350,000.00 350,000.00
150,000.00 450,000.00
250,000.00 250,000.00
1,000,000.00 1,000,000.00
Sub. Total A 29,350,000.00
144,000.00 1,728,000.00
79,000.00 1,580,000.00
144,000.00 1,728,000.00
79,000.00 1,580,000.00
Sub. Total B 6,616,000.00
ngkap dengan aksesoris
170,168.00 10,039,912.00
79,500.00 4,929,000.00
275,000.00 1,650,000.00
375,000.00 1,500,000.00
42,350.00 254,100.00
50,435.00 605,220.00
135,000.00 135,000.00
Err:509 Err:509
250,000.00 1,000,000.00
219,341.00 16,450,575.00
237,292.00 4,983,132.00
275,000.00 1,375,000.00
170,168.00 6,126,048.00
560,000.00 6,720,000.00
79,500.00 993,750.00
375,000.00 1,125,000.00
875,000.00 2,625,000.00
42,350.00 254,100.00
45,500.00 364,000.00
135,000.00 135,000.00
35,000.00 805,000.00
235,000.00 1,880,000.00
150,000.00 -
219,341.00 11,405,732.00
237,292.00 7,356,052.00
275,000.00 3,300,000.00
Sub. Total C Err:509
C dan 2 pasang elektroda.
32,000,000.00 32,000,000.00
93,000.00 1,674,000.00
93,000.00 3,906,000.00
93,000.00 279,000.00
480,000.00 480,000.00
450,000.00 450,000.00
125,000.00 125,000.00
350,000.00 350,000.00
350,000.00 350,000.00
350,000.00 350,000.00
17,500,000.00 17,500,000.00
2,500,000.00 5,000,000.00
- -
- -
378,000.00 756,000.00
250,000.00 250,000.00
250,000.00 250,000.00
125,000.00 125,000.00
- -
- -
384,000.00 384,000.00
228,000.00 228,000.00
250,000.00 250,000.00
250,000.00 250,000.00
125,000.00 125,000.00
Sub. Total A 65,082,000.00
147,500.00 5,605,000.00
147,500.00 4,720,000.00
110,857.00 1,662,855.00
65,287.00 1,501,601.00
750,000.00 750,000.00
110,857.00 2,660,568.00
65,287.00 1,436,314.00
27,000.00 648,000.00
750,000.00 750,000.00
147,500.00 18,290,000.00
147,500.00 5,605,000.00
250,000.00 3,750,000.00
1,500,000.00 1,500,000.00
15,000,000.00 15,000,000.00
3,500,000.00 10,500,000.00
650,000.00 1,300,000.00
Sub. Total B 75,679,338.00

3,647,952.00 1.00 0.25 2,735,964.00
128562
- 662,598.30
Rp 78,020,635
REKAP DAFTAR INDEK HARGA SATUAN PEKERJAAN
Harga
NO. Jenis Pekerjaan Satuan
Pekerjaan
A. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PERSIAPAN

1 1 m1 Pek. pengukuran dan pemasangan Bowplank Rp 51,100.00
2 Memasang 1 m2 Direksikeet lantai plesteran Rp 1,171,300.00
3 Memasang 1 m1 Pagar Pengaman proyek Rp 204,000.00
4 1 m2 Pekerjaan Membersihkan lapangan dan perataan Rp 24,200.00
5 1 m2 Pekerjaan Membongkar Dinding, Lantai dan Atap Rp 29,900.00
B. PENETAPAN INDEK HARGA SATUAN PEKERJAAN GALIAN & URUGAN

1 Menggali 1 m3 tanah biasa sedalam 1 meter Rp 116,200.00
2 Menggali 1 m3 tanah biasa sedalam 2 meter Rp 142,200.00
3 Menggali 1 m' tanah pondasi strousz dia. 30 cm Rp 160,000.00
4 Mengerjakan 1 m2 stripping tebing setinggi 1 meter Rp 9,800.00
5 Membuang 1 m3 tanah sejauh 15 meter Rp 146,400.00
6 Memadatkan 1 m3 tanah (per 20 cm) Rp 83,700.00
7 Mengurug 1 m3 pasir urug Rp 200,500.00
8 Memasang 1 m2 Lapisan ijuk tebal 10 cm, untuk bidang resapan Rp 118,300.00
9 Mengurug 1m3 Urugan tanah kembali Rp 32,100.00
10 Mengurug 1m3 Urugan tanah peninggian lantai (tanah setempat) Rp 32,100.00
11 Mengurug 1 m3 sirtu padat untuk peninggian lantai bangunan Rp 337,100.00
12 Mengurug 1 m3 Tanah padat untuk peninggian lantai bangunan Rp 71,500.00
C. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PONDASI

1 Memasang 1m3 pondasi batu belah,campuran 1PC : 5PP Rp 822,800.00
2 Memasang 1m3 batu kosong (anstamping) Rp 377,600.00
D. PENETAPAN INDEK HARGA SATUAN PEKERJAAN BETON SITEMIX
1 Membuat 1 m3 Lantai Kerja Beton mutu f =7,4 Mpa (K 100), slump (3-6) cm,w/c =0,87 Rp 764,600.00
2 Membuat 1 m3 beton mutu f =14,5 Mpa (K 175), slump (12 ± 2) cm,w/c =0,66 Rp 956,000.00
3 Membuat 1 m3 beton mutu f =21,7 Mpa (K 250), slump (12 ± 2) cm,w/c =0,56 Rp 1,021,400.00
4 Pembesian 1 kg dengan besi atau besi ulir Rp 19,800.00
5 Pembesian 1 kg dengan besi polos mutu U-24 Rp 19,800.00
6 Pembesian 1 kg Jaring kawat baja/wire mash Rp 75,300.00
E. PENETAPAN INDEK HARGA SATUAN PEKERJAAN BEKISTING/CETAKAN BETON

1 Memasang 1 m2 Bekisting Pondasi Rp 171,500.00
2 Memasang 1m2 Bekisting untuk sloof Rp 171,500.00
3 Memasang 1m2 Bekisting untuk Kolom Rp 351,900.00
4 Memasang 1m2 bekisting untuk balok Rp 367,800.00
5 Memasang 1m2 bekisting untuk plat lantai Rp 390,400.00
6 Memasang 1m2 bekisting untuk tangga Rp 362,600.00
F. PENETAPAN INDEK HARGA SATUAN PEKERJAAN DINDING

1 Memasang 1 m2 Dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata,campuran spesi Rp 146,300.00
2 Memasang 1 m2 Dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata,campuran spesi Rp 141,100.00
3 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1bata,campuran spesi 1 P Rp 287,300.00
4 Memasang 1 m2 dinding terawang (roster) ukuran (20x20x10) cm , campuran spesi 1 PC : Rp 326,000.00
5 Memasang 1 m2 dinding bata press ekspose ukuran (5x10x21) cm ,campuran spesi 1 PC : Rp 182,600.00
6 Memasang 1 m2 Plesteran 1 Pc : 3 Ps, Tebal 20 mm Rp 95,700.00
7 Memasang 1 m2 Plesteran 1 Pc : 5 Ps, Tebal 20 mm Rp 81,100.00
8 Memasang 1 m2 Aferking Beton (acian) Rp 49,100.00
9 Memasang 1 m2 Dinding gypsumboard satu muka + rangka besi hollow Rp 219,000.00
10 Memasang 1 m2 Dinding gypsumboard dua muka + rangka besi double hollow Rp 379,000.00
11 #REF! Rp 157,000.00
G. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KONTRUKSI BAJA

1 Mengerjakan 1 cm pengelasan dengan las listrik Rp 2,900.00
2 Memasang 1 kg besi profil Rp 45,600.00
3 Memasang 1 kg rangka kuda-kuda baja IWF Rp 37,500.00
4 Mengerjakan 100 kg pekerjaan perakitan Rp 42,600.00
5 Mengerjakan 1 kg pekerjaan perakitan Rp 426.00
6 Membuat 1 m2 pintu besi Hollow (Pintu Garasi) Rp 791,700.00
7 Mengerjakan 10 cm pengelasan dengan las listrik Rp 29,900.00
8 Membuat 1 Bh rangka besi Hollow dan besi nako Rp 397,600.00
9 Membuat 1 m' Railling besi Hollow tinggi=90 cm Rp 461,300.00
10 1 M2 Pekerjaan Wiremesh M8 Rp 106,500.00
11 1 M2 Pekerjaan Rangka Kuda-Kuda Baja Ringan Rp 188,300.00
Harga
Pekerjaan
H. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KUSEN ALUMINIUM
1 MEMASANG KUSEN DAN DAUN PINTU TYPE P1 Rp 6,594,600.00
2 MEMASANG KUSEN DAN DAUN PINTU TYPE P-2 Rp 3,397,400.00
5 MEMASANG KUSEN JENDELA TYPE J-1 Rp 1,208,900.00
11 MEMASANG KUSEN BOUVENLIGH TYPE BV-1 Rp 433,100.00
I. PENETAPAN INDEK HARGA SATUAN PEKERJAAN LANGIT-LANGIT
1 Memasang 1 m2 Pasangan rangka langit - langit (60 X 60) cm kayu Borneo Rp 151,600.00
1 Memasang 1 m2 Pasangan rangka langit - langit (40 X 40) cm besi hollow Rp 130,300.00
2 Memasang 1 m2 Langit-langit GRC t = 4 mm Rp 39,600.00
3 Memasang 1 m2 Langit-langit Gypsumboard 9 mm Rp 41,000.00
4 Memasang 1 m2 Langit-langit Calsiboard 9 mm Rp 44,700.00
5 Memasang 1 m' list plafond gypsum profil Rp 27,100.00
6 Memasang 1 m1 List Profil t=50cm + rangka besi hollow Rp 764,600.00
7 Memasang 1 m1 List Profil t=38cm + rangka besi hollow Rp 744,600.00
J. PENETAPAN INDEK HARGA SATUAN PEKERJAAN ATAP
1 Memasang 1 m2 atap Genteng Metal Berpasir Rp 151,000.00
2 Memasang 1 m' nok atas (Penutup celah antara atap dan dinding) Rp 123,800.00
3 Memasang 1 m' Nok Pinggir Rp 118,100.00
4 Memasang 1 m' Pasang lisplang GRC ukuran 25 cm T=0.6MM Rp 88,600.00
5 Memasang 1 m2 Canopy Kaca 8 mm + Rangka Besi Holow Rp 809,200.00
K. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PENGECATAN/LABURAN

1 1 M2 Pengecatan bidang Besi / kayu baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penu Rp 60,100.00
2 1 M2 Pengecatan Permukaan Baja Dengan Meni Besi / Sinkromat Rp 56,700.00
3 1 M2 Pengecatan tembok baru 1 lapis cat dasar, 2 lapis cat penutup (EXTERIOR) Rp 56,400.00
4 1 M2 Pengecatan tembok baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup Rp 44,200.00
5 1 M2 Pengecatan plapond baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup Rp 45,400.00
6 1 M2 Laburan Waterproofing Emulsion Rp 105,800.00
7 1 M2 Laburan Waterproofing Membran sheet Rp 148,800.00
L. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PENUTUP LANTAI & DINDING

1 Memasang 1 m2 lantai Keramik ukuran 20x20 (Motif/Corak ), campuran spesi 1 PC : 3 PP Rp 239,700.00
2 Memasang 1 m2 lantai Keramik 40 x 40 cm Rp 316,000.00
3 Memasang 1 m2 dinding keramik 25 x 40 cm (Motif/Corak ) Rp 245,500.00
4 Memasang 1 m2 lantai Granite Tile 60 x 60 cm (Motif/Corak ) Rp 451,300.00
4 Memasang 1 m1 lantai keramik Plint 10 x 40 cm Rp 92,800.00
5 Memasang 1 m1 Stair nozing 8 x 40 cm Rp 41,900.00
6 Memasang 1 m2 dinding Batu Alam Rp 405,700.00
7 Memasang 1 m2 Floor Hardener Rp 64,400.00
M. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KUNCI & KACA

1 Memasang 1 buah pasang body kunci + Cylinder Rp 361,900.00
2 Memasang 1 buah pasang kunci tanam type km/wc Rp 186,800.00
3 Memasang 1 buah pasang engsel pintu Rp 85,600.00
4 Memasang 1 buah pasang engsel jendela Casement Dekson Rp 103,200.00
5 Memasang 1 buah pasang kait angin (hak angin) Rp 66,900.00
6 Memasang 1 buah pasang Slot Spartan Rp 81,400.00
7 Memasang 1 buah pasang rambuncis Rp 138,900.00
8 Memasang 1 M2 pasang kaca polos , tebal 5 mm Rp 128,900.00
9 Memasang 1 M2 pasang kaca Ryben , tebal 5 mm Rp 155,500.00
10 Memasang 1 M2 pasang kaca Sanblas, tebal 8 mm Rp 530,400.00
11 Memasang 1 M2 pasang kaca Sanblas, tebal 12mm Rp 742,700.00
12 Memasang 1 Pasang Handle Stainlesstel pintu frameless Rp 594,200.00
13 Memasang 1 Pasang Lever Handle Sek. Dekson Type LHTR - DKS - 84030 - SSS Rp 581,400.00
14 Memasang 1 Bh Cylinder Sek. Dekson Type CYL - DKS - D 65 mm - DC - SN Rp 311,700.00
15 Memasang 1 Pasang Flush Bolt Sek. Dekson Type FB - MC - 508 - NA / BA Rp 150,200.00
16 Memasang 1 Bh Rambucis Sek. Dekson Type CHW - 4 - RYB1C Rp 136,100.00
17 Memasang 1 Pasang Engsel Pintu Tanam (Floor Hinges) Sek. Dorma Rp 765,400.00
18 Memasang 1 Pasang Engsel Pintu Sek. Dekson Type ES - S/S - EL - 4 " X 3 " X 2 mm - 2 Rp 138,000.00
19 Memasang 1 Pasang Engsel Casement Sek. Dekson Type FS - DKS - 14" Rp 205,800.00
Harga
Pekerjaan
N. PENETAPAN INDEK HARGA SATUAN PEKERJAAN SANITARY
1 Memasang I buah kloset duduk/monoblok sek Toto Rp 3,285,500.00
2 Memasang 1 buah kloset jongkok porselen sek. Toto Rp 842,000.00
3 Memasang I buah Wastafel meja sek. Toto Rp 1,320,800.00
4 Memasang I buah wastafel LW 230 J sek. Toto Rp 1,720,200.00
5 Memasang I buah Urinoar "U 57 Type Muslim" sek. Toto Rp 1,543,600.00
6 Memasang I buah Skat Urinal Porselin sek. Toto Rp 992,100.00
7 Memasang I buah bak mandl fibreglass volume 0,30 m3 Rp 1,217,900.00
8 Memasang I bh bak cuci piring stainles steel Lokal 2 Lubang Rp 812,900.00
9 Memasang I bh kran diameter 3/4" atau 1/2" sek. Toto Rp 209,400.00
10 Memasang I bh kran leher angsa diameter 3/4" atau 1/2" sek. Toto Rp 259,400.00
11 Memasang I bh fixed shower spray sek. Toto Rp 913,700.00
#REF! Memasang I bh fixed jet washer sek. Toto Rp 319,300.00
#REF! Memasang I bh Floor drain sek. Toto Rp 316,400.00
#REF! Memasang I bh Soap Holder sek. Toto Rp 274,400.00
#REF! Memasang I bh Tissue Holder sek. Toto Rp 653,800.00
O. PENETAPAN INDEK HARGA SATUAN PEKERJAAN MEKANIKAL
1 Memasang I m' pipa PVC tipe AW Ø.1/2" Rp 34,400.00
2 Memasang 1 m' pipa PVC tipe AW Ø3/4" Rp 34,400.00
3 Memasang I m' pipa PVC tipe AW Ø I" Rp 38,400.00
4 Memasang I m' pipa PVC tipe AW diameter 1.1/2" Rp 41,500.00
5 Memasang I M' pipa PVC tipe AW diameter 2" Rp 63,000.00
6 Memasang I m' pipa PVC tipe AW diameter 2.1/2" Rp 61,300.00
7 Memasang I m' pipa PVC tipe AW diameter 3 Rp 118,500.00
8 Memasang 1 m' pipa PVC tipe AW diameter 4 Rp 185,400.00
9 Memasang 1 m' pipa PVC tipe AW diameter 6 Rp 331,300.00
P. PENETAPAN INDEK HARGA SATUAN PEKERJAAN SALURAN
1 Memasang 1 Unit Bak Kontrol uk.45x45 cm,tinggi 50 cm Rp 583,400.00
2 Memasang 1 Unit Bak Kontrol uk.30x30 cm,tinggi 35 cm Rp 484,600.00
3 Memasang 1 m1 Saluran Gravel U 20 cm+Pas bata Rp 369,600.00
4 Memasang 1 m1 Saluran Buist Beton Ø50cm Rp 832,900.00
P. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PEDESTRIAN DAN JALAN
1 Memasang 1 m2 Paving Blok Natural t=8 cm Natural Rp 191,100.00
2 Memasang 1 m1 Kansteen Rp 113,300.00
Q. PENETAPAN INDEK HARGA SATUAN PEKERJAAN ELEKTRIKAL
1 Memasang 1 Bh Lampu RM Inbouw 2 x 18 Watt "philips" Rp 377,100.00
1 Memasang 1 Bh Lampu RM Inbouw 2 x 36 watt "philips" Rp 510,800.00
2 Memasang 1 Bh Lampu SL LED 7 Watt, PHILIPS Rp 159,300.00
3 Memasang 1 Bh Lampu Down Light LED 7 W Rp 205,900.00
4 Memasang 1 Bh Saklar Tunggal/Engkel Rp 57,300.00
5 Memasang 1 Bh Saklar Ganda/Double Rp 64,300.00
6 Memasang 1 Bh Stop Kontak Daya 10A/16A Rp 53,900.00
7 Memasang 1 Titik Instalasi Penerangan/Lampu Rp 264,900.00
8 Memasang 1 Titik Stop Kontak/Daya 1Phase Rp 295,500.00
9 Memasang 1 Titik Daya AC 1Phase Rp 357,300.00
T ANALISA PEKERJAAN INTERIOR MELEKAT

1 Memasang 1 m2 treatment Dinding Teakwood Rp 988,700.00
2 Memasang 1 M2 Back Ground /Back Droff Teakwood Rp 765,300.00
3 Memasang 1 m2 Sekat Audience Dinding Teak wood Rp 1,128,300.00
4 Memasang 1 M2 Panggung / Stage Rp 438,000.00
5 Memasang 1 M2 WallPaper Rp 202,600.00
Q. PEMBUATAN TAMAN
1 1M2 Pelapisan Tanah Subur Rp 178,500.00
2 1PH Katapang Angsana Rp 255,300.00
2 1 M2 Rumput Gajah mini/ manila Rp 43,600.00
3 1 M2 Tanaman Hias Rp 40,800.00
ANALISA HARGA SATUAN PEKERJAAN
SNI EDISI REVISI 2008
Harga Jumlah Harga Jumlah Harga Jumlah Harga Persentase Nilai Hasil Perhitungan
NO. Kebutuhan Sat. Indeks Satuan Bahan Upah TKDN TKDN TKDN
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
A. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PERSIAPAN

1 1 m1 Pek. pengukuran dan pemasangan Bowplank
Kayu Klas II & III M3 0.0120 750,000.00 9,000.00 85.35 7,681.50
Bahan Paku 5cm- 7cm Kg 0.0200 15,000.00 300.00 25.73 77.19
Kayu Papan 3/20 cm Klas II/Klas III M3 0.0070 750,000.00 5,250.00 85.35 4,480.88
Pekerja Oh 0.1000 139,000.00 13,900.00 100.00 13,900.00
Tukang Oh 0.1000 167,000.00 16,700.00 100.00 16,700.00
Tenaga Kepala Tukang Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 14,550.00 33,225.00 47,775.00 45,464.57 95.16%
Keuntungan Max 7% 7% 1,018.50 2,325.75 3,344.25
Jumlah+keuntungan 15,568.50 35,550.75 51,119.25
Dibulatkan 15,500.00 35,500.00 51,100.00
2 Memasang 1 m2 Direksikeet lantai plesteran
Kayu Dolken d 8-10 /400 cm Btg 1.2500 18,000.00 22,500.00 86.35 19,428.75
Kayu Klas II & III M3 0.1200 750,000.00 90,000.00 85.35 76,815.00
Paku 5cm- 7cm Kg 0.8500 15,000.00 12,750.00 25.73 3,280.58
Besi Strip Kg 1.1000 22,836.00 25,119.60 43.13 10,834.08
Semen Portland Kg 30.0000 1,160.00 34,800.00 82.42 28,682.16
Pasir Pasang M3 0.1500 120,000.00 18,000.00 100.00 18,000.00
Pasir Beton M3 0.1000 140,000.00 14,000.00 100.00 14,000.00
Bahan Koral Beton M3 0.1500 199,727.00 29,959.05 100.00 29,959.05
Bata merah Bh 30.0000 750.00 22,500.00 100.00 22,500.00
Seng Gelombang Lbr 0.2500 59,400.00 14,850.00 64.21 9,535.19
Jendela Naco Bh 2.0000 50,000.00 100,000.00 59.99 59,990.00
Kaca polos 3mm M2 0.0800 82,368.00 6,589.44 55.64 3,666.36
Kunci Jangkar Bh 1.0000 25,000.00 25,000.00 41.23 10,307.50
Triplex 4mm 4'x8' Lbr 0.0600 90,200.00 5,412.00 100.00 5,412.00
Pekerja Oh 2.0000 139,000.00 278,000.00 100.00 278,000.00
Tukang Kayu Oh 1.0000 167,000.00 167,000.00 100.00 167,000.00
Tenaga Tukang Batu Oh 1.0000 167,000.00 167,000.00 100.00 167,000.00
Kepala Tukang Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Mandor Oh 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah 421,480.09 673,250.00 1,094,730.09 985,660.67 90.04%
Keuntungan Max 7% 7% 29,503.61 47,127.50 76,631.11
Jumlah+keuntungan 450,983.70 720,377.50 1,171,361.20
Dibulatkan 450,900.00 720,300.00 1,171,300.00
3 Memasang 1 m1 Pagar Pengaman proyek
Seng Gelombang 3" - 5" Lembar 1.2000 59,400.00 71,280.00 64.21 45,768.89
Kayu Dolken batang 1.2500 18,000.00 22,500.00 86.35 19,428.75
Semen (PC) Kg 2.5000 1,160.00 - 82.42 -
Bahan Pasir Pasang m3 0.0050 120,000.00 - 100.00 -
Koral Beton m3 0.0090 199,727.00 - 100.00 -
Kayu Klas II & III m3 0.0720 1,980,000.00 - 75.35 -
Paku Kg 0.0600 15,000.00 900.00 25.73 231.57
Meni Besi Kg 0.4500 22,275.00 - 36.42 -
Pekerja Oh 0.4000 139,000.00 55,600.00 100.00 55,600.00
Tukang Kayu Oh 0.2000 167,000.00 33,400.00 100.00 33,400.00
Tenaga Kepala Tukang Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Jumlah 94,680.00 96,000.00 190,680.00 161,429.21 84.66%
Keuntungan Max 7% 7% 6,627.60 6,720.00 13,347.60
Dibulatkan 101,300.00 102,700.00 204,000.00
4 1 m2 Pekerjaan Membersihkan lapangan dan perataan
Tenaga Kerja Pekerja HOK 0.1000 139,000.00 13,900.00 100.00 13,900.00
Mandor HOK 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah 22,650.00 - 22,650.00 22,650.00 100.00%
Keuntungan Max 7% 7% 1,585.50 - 1,585.50
Jumlah+keuntungan 24,235.50 - 24,235.50
Dibulatkan 24,200.00 - 24,200.00
5 1 m2 Pekerjaan Membongkar Dinding, Lantai dan Atap
Tenaga Kerja Pekerja HOK 0.1700 139,000.00 23,630.00 100.00 23,630.00
Mandor HOK 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah 28,005.00 - 28,005.00 28,005.00 100.00%
Keuntungan Max 7% 7% 1,960.35 - 1,960.35
Dibulatkan 29,900.00 - 29,900.00
B. PENETAPAN INDEK HARGA SATUAN PEKERJAAN GALIAN & URUGAN
1 Menggali 1 m3 tanah biasa sedalam 1 meter
Tenaga Kerja Tukang gali OH 0.7500 139,000.00 104,250.00 100.00 104,250.00
Mandor OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah - 108,625.00 108,625.00 108,625.00 100.00%
Keuntungan Max 7% 7% - 7,603.75 7,603.75
Jumlah+keuntungan - 116,228.75 116,228.75
Dibulatkan - 116,200.00 116,200.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Mandor OH 0.0450 175,000.00 7,875.00 100.00 7,875.00
Jumlah - 132,975.00 132,975.00 132,975.00 100.00%
Keuntungan Max 7% 7% - 9,308.25 9,308.25
Dibulatkan - 142,200.00 142,200.00
Mandor OH 0.0670 175,000.00 11,725.00 100.00 11,725.00
Jumlah - 157,675.00 157,675.00 157,675.00 10000.00%
PPN 7% - 11,037.25 11,037.25
Jumlah+PPN - 168,712.25 168,712.25
Dibulatkan - 168,700.00 168,700.00
4 Menggali 1 m3 tanah keras sedalam 1 meter
Tenaga Kerja Tukang OH 1.0000 139,000.00 139,000.00 100.00 139,000.00
Mandor OH 0.0320 175,000.00 5,600.00 100.00 5,600.00
Jumlah - 144,600.00 144,600.00 144,600.00 10000.00%
Keuntungan Max 7% 7% - 10,122.00 10,122.00
Dibulatkan - 154,700.00 154,700.00
5 Menggali 1 m3 tanah cadas sedalam 1 meter
Mandor OH 0.0600 175,000.00 10,500.00 100.00 10,500.00
Jumlah - 261,000.00 261,000.00 261,000.00 10000.00%
Keuntungan Max 7% 7% - 18,270.00 18,270.00
Dibulatkan - 279,200.00 279,200.00
6 Menggali 1 m3 tanah lumpur sedalam 1 meter
Mandor OH 0.0450 175,000.00 7,875.00 100.00 7,875.00
Jumlah - 208,275.00 208,275.00 208,275.00 10000.00%
Keuntungan Max 7% - 14,579.25 14,579.25
Dibulatkan - 222,800.00 222,800.00
3 Menggali 1 m' tanah pondasi strousz dia. 30 cm
Alat Sewa mesin bor Ls 1.0000 20,000.00 20,000.00 100.00 20,000.00
Mandor OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah - 149,625.00 149,625.00 149,625.00 100.00%
Keuntungan Max 7% 7% - 10,473.75 10,473.75
Dibulatkan - 160,000.00 160,000.00
4 Mengerjakan 1 m2 stripping tebing setinggi 1 meter
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah - 9,225.00 9,225.00 9,225.00 100.00%
Keuntungan Max 7% 7% - 645.75 645.75
Dibulatkan - 9,800.00 9,800.00
5 Membuang 1 m3 tanah ke luar site
Alat Sewa Dumtruck Ls 1.0000 80,000.00 80,000.00 100.00 80,000.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah - 136,860.00 136,860.00 136,860.00 100.00%
Keuntungan Max 7% 7% - 9,580.20 9,580.20
Dibulatkan - 146,400.00 146,400.00
6 Memadatkan 1 m3 tanah (per 20 cm)
Tenaga Kerja Pekerja OH 0.5000 139,000.00 69,500.00 100.00 69,500.00
Mandor OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah - 78,250.00 78,250.00 78,250.00 100.00%
Keuntungan Max 7% 7% - 5,477.50 5,477.50
Dibulatkan - 83,700.00 83,700.00
7 Mengurug 1 m3 pasir urug
Bahan Pasir Urug OH 1.2000 120,000.00 144,000.00 100.00 144,000.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 144,000.00 43,450.00 187,450.00 187,450.00 100.00%
Keuntungan Max 7% 7% 10,080.00 3,041.50 13,121.50
Dibulatkan 154,000.00 46,400.00 200,500.00
8 Memasang 1 m3 Lapisan pudel campuran 1 KP : 3 PP : 7 TL untuk stabilisasi tanah
Bahan KP m3 0.1350 - -
PP m3 0.4000 - -
TL m3 0.9480 - -
Pekerja OH 0.8000 - 100.00 -
Tukang batu OH 0.4000 - 100.00 -
Tenaga Kerja Kepala tukang OH 0.0400 - 100.00 -
Mandor OH 0.0800 - 100.00 -
Jumlah - - -
Dibulatkan - - -
Memasang 1 m3 Lapisan pudel campuran 1 KP : 5 TL untuk stabilisasi tanah
Bahan KP m3 0.2480 - -
TL m3 1.2400 - -
Pekerja OH 0.8000 - 100.00 -
Tukang batu OH 0.4000 - 100.00 -
Tenaga Kerja Kepala tukang OH 0.0400 - 100.00 -
Mandor OH 0.0800 - 100.00 -
Jumlah - - -
Dibulatkan - - -
8 Memasang 1 m2 Lapisan ijuk tebal 10 cm, untuk bidang resapan
Bahan Ijuk Kg 6.0000 14,520.00 87,120.00 100.00 87,120.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 87,120.00 23,475.00 110,595.00 110,595.00 100.00%
Keuntungan Max 7% 7% 6,098.40 1,643.25 7,741.65
Dibulatkan 93,200.00 25,100.00 118,300.00
8 Mengurug 1m3 Urugan tanah kembali
Tenaga Pekerja OH 0.1920 139,000.00 26,688.00 100.00 26,688.00
Mandor OH 0.0190 175,000.00 3,325.00 100.00 3,325.00
Jumlah - 30,013.00 30,013.00 30,013.00 10000.00%
Keuntungan Max 7% 7% - 2,100.91 2,100.91
Dibulatkan - 32,100.00 32,100.00
9 Mengurug 1m3 Urugan tanah peninggian lantai (tanah setempat)
Mandor OH 0.0190 175,000.00 3,325.00 100.00 3,325.00
Jumlah - 30,013.00 30,013.00 30,013.00 10000.00%
Keuntungan Max 7% 7% - 2,100.91 2,100.91
Dibulatkan - 32,100.00 32,100.00
10 Mengurug 1 m3 sirtu padat untuk peninggian lantai bangunan
Bahan Sirtu m3 1.2000 230,000.00 276,000.00 100.00 276,000.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Mandor OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah 276,000.00 39,125.00 315,125.00 315,125.00 10000.00%
Keuntungan Max 7% 7% 19,320.00 2,738.75 22,058.75
Dibulatkan 295,300.00 41,800.00 337,100.00
9 Mengurug 1 m3 Tanah
Tanah urugpadat untuk peninggian lantai bangunan
(sebagian
menggunakan material bekas
Bahan m3 1.2000 77,000.00 27,720.00 100.00 27,720.00
bongkaran 70%, tanah dari luar
Tenaga Kerja 30%)
Pekerja OH 0.2500 139,000.00 34,750.00 100.00 34,750.00
Mandor OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah 27,720.00 39,125.00 66,845.00 66,845.00 10000.00%
Keuntungan Max 7% 7% 1,940.40 2,738.75 4,679.15
Dibulatkan 29,600.00 41,800.00 71,500.00
C. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PONDASI
1 Memasang 1m3 pondasi batu belah,campuran 1PC : 3PP
Batu belah 15 cm/20 cm M³ 1.2000 165,000.00 198,000.00 92.62 183,387.60
Bahan Portland Cement Kg 202.0000 1,240.00 250,480.00 82.42 206,445.62
Pasir Pasang M³ 0.4850 160,000.00 77,600.00 97.62 75,753.12
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
Tenaga Kerja Tukang batu OH 0.7500 167,000.00 125,250.00 100.00 125,250.00
Kepala tukang OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 526,080.00 360,000.00 886,080.00 825,586.34 9317.29%
Keuntungan Max 7% 7% 36,825.60 25,200.00 62,025.60
Dibulatkan 562,900.00 385,200.00 948,100.00
Batu belah 15 cm/20 cm M³ 1.2000 165,000.00 198,000.00 92.62 183,387.60
Pasir Pasang M³ 0.5200 160,000.00 83,200.00 97.62 81,219.84
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
Kepala tukang OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 483,320.00 360,000.00 843,320.00 810,355.72 9609.11%
Keuntungan Max 7% 7% 33,832.40 25,200.00 59,032.40
Dibulatkan 517,100.00 385,200.00 902,300.00
Batu belah 15 cm/20 cm M³ 1.2000 155,000.00 186,000.00 100.00 186,000.00
Pasir Pasang M³ 0.5440 120,000.00 65,280.00 100.00 65,280.00
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
Kepala tukang OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 409,040.00 360,000.00 769,040.00 741,305.79 9639.37%
Keuntungan Max 7% 7% 28,632.80 25,200.00 53,832.80
Dibulatkan 437,600.00 385,200.00 822,800.00
Batu belah 15 cm/20 cm M³ 1.2000 155,000.00 186,000.00 92.62 172,273.20
Pasir Pasang M³ 0.5610 120,000.00 67,320.00 97.62 65,717.78
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
Kepala tukang OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 389,040.00 360,000.00 749,040.00 722,717.66 9648.59%
Keuntungan Max 7% 7% 27,232.80 25,200.00 52,432.80
Dibulatkan 416,200.00 385,200.00 801,400.00
Batu belah 15 cm/20 cm M³ 1.2000 155,000.00 186,000.00 92.62 172,273.20
Pasir Pasang M³ 0.5840 120,000.00 70,080.00 97.62 68,412.10
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
Kepala tukang OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 361,640.00 360,000.00 721,640.00 697,694.94 9668.19%
Keuntungan Max 7% 7% 25,314.80 25,200.00 50,514.80
Dibulatkan 386,900.00 385,200.00 772,100.00
6.6 Memasang 1m3 pondasi batu belah,campuran 1 KP :1 SM : 2 PP
Batu belah 15 cm/20 cm M³ 1.2000 - -
Bahan KP M³ 0.1700 - -
SM M³ 0.1700 - -
PP M³ 0.3400 - -
Pekerja OH 1.5000 - 100.00 -
Tenaga kerja Tukang batu OH 0.7500 - 100.00 -
Kepala tukang OH 0.0750 - 100.00 -
Mandor OH 0.0750 - 100.00 -
Jumlah - - -
Dibulatkan - - -
6.7 Memasang 1m3 pondasi batu belah,campuran 1 PC : 3 KP : 10 PP
Batu belah 15 cm/20 cm M³ 1.2000 - -
PC Kg 61.0000 - -
Bahan KP M³ 0.1470 - -
PP M³ 0.4920 - -
Pekerja OH 1.5000 - 100.00 -
Tenaga kerja Tukang batu OH 0.7500 - 100.00 -
Mandor OH 0.0750 - 100.00 -
Jumlah - - -
Dibulatkan - - -
6.8 Memasang 1m3 pondasi batu belah,campuran 1/4 PC : 1 KP : 4 PP -
Batu belah 15 cm/20 cm M³ 1.2000 - -
Bahan Portland Cement Kg 41.0000 - -
KP M³ 0.1310 - -
PP M³ 0.5230 - -
Tenaga kerja Pekerja OH 1.5000 - 100.00 -
Tukang batu OH 0.7500 - 100.00 -
Mandor OH 0.0750 - 100.00 -
Jumlah - - -
Dibulatkan - - -
2 Memasang 1m3 batu kosong (anstamping)
Bahan Batu belah 15 cm/20 cm M³ 1.1300 155,000.00 175,150.00 100.00 175,150.00
Pasir Urug M³ 0.4320 120,000.00 51,840.00 100.00 51,840.00
Pekerja OH 0.5800 139,000.00 80,620.00 100.00 80,620.00
Tenaga kerja Tukang batu OH 0.1900 167,000.00 31,730.00 100.00 31,730.00
Kepala tukang OH 0.0390 175,000.00 6,825.00 100.00 6,825.00
Mandor OH 0.0390 175,000.00 6,825.00 100.00 6,825.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Jumlah 226,990.00 126,000.00 352,990.00 352,990.00 10000.00%
Keuntungan Max 7% 7% 15,889.30 8,820.00 24,709.30
Dibulatkan 242,800.00 134,800.00 377,600.00
3 Memasang 1m3 pondasi siklop, 60% beton campuran 1 PC : 2 PB : 3 KR
Batu belah 15 cm/20 cm M3 0.4800 165,000.00 79,200.00
PC Kg 194.0000 1,240.00 240,560.00
Pasir beton M3 0.3120 240,000.00 74,880.00
Bahan Kerikil 2/3 M3 0.4680 214,632.00 100,447.78
Besi beton Kg 126.0000 7,000.00 882,000.00
Kawat beton Kg 18.0000 22,704.00 408,672.00
Pekerja OH 3.4000 139,000.00 472,600.00 100.00 472,600.00
Kepala tukang OH 0.0850 175,000.00 14,875.00 100.00 14,875.00
Mandor OH 0.1700 175,000.00 29,750.00 100.00 29,750.00
Jumlah 1,290,672.00 659,175.00 1,949,847.00
Keuntungan Max 7% 7% 90,347.04 46,142.25 136,489.29
Jumlah+keuntungan 1,381,019.04 705,317.25 2,086,336.29
Dibulatkan 1,381,000.00 705,300.00 2,086,300.00
4 Memasang pondasi sumuran, diameter 100 cm
Batu belah 15 cm/20 cm M3 0.4500 165,000.00 74,250.00
Bahan PC Kg 194.0000 1,240.00 240,560.00
Pasir beton M3 0.3120 240,000.00 74,880.00
Kerikil 2/3 M3 0.4860 214,632.00 104,311.15
Pekerja OH 2.4000 139,000.00 333,600.00 100.00 333,600.00
Kepala tukang OH 0.0800 175,000.00 14,000.00 100.00 14,000.00
Mandor OH 0.1190 175,000.00 20,825.00 100.00 20,825.00
Jumlah 419,751.15 502,025.00 921,776.15
Keuntungan Max 7% 7% 29,382.58 35,141.75 64,524.33
Dibulatkan 449,100.00 537,100.00 986,300.00
5 Memasang 1 m3 pondasi batu belah, campuran 1 PC : 3 PP
Batu belah M3 1.2000 165,000.00 198,000.00
bahan PC Kg 202.0000 1,240.00 250,480.00
Pasir Pasang M3 0.4850 160,000.00 77,600.00
Pekerja OH 1.5000 139,000.00 208,500.00 100.00 208,500.00
tenaga kerja Tukang batu OH 0.7500 167,000.00 125,250.00 100.00 125,250.00
Kepala tukang OH 0.7500 175,000.00 131,250.00 100.00 131,250.00
Mandor OH 0.7500 175,000.00 131,250.00 100.00 131,250.00
Jumlah 526,080.00 596,250.00 1,122,330.00
Keuntungan Max 7% 7% 36,825.60 41,737.50 78,563.10
Dibulatkan 562,900.00 637,900.00 1,200,800.00
D. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KAYU
1 Membuat dan memasang 1m3 kusen plntu dan kusen jendela ,kayu kelas 1
balok kayu M3 1.1000 7,210,500.00 7,931,550.00
Bahan paku 10 cm Kg 1.2500 22,440.00 28,050.00 58.75
lem kayu Kg 1.0000 44,550.00 44,550.00
pekerja OH 7.0000 139,000.00 973,000.00 100.00 973,000.00
Tenaga kerja Tukang OH 21.0000 167,000.00 3,507,000.00 100.00 3,507,000.00
kepala tukang OH 21.1000 175,000.00 3,692,500.00 100.00 3,692,500.00
mandor OH 0.3500 175,000.00 61,250.00 100.00 61,250.00
Jumlah 8,004,150.00 8,233,750.00 16,237,900.00
Keuntungan Max 7% 7% 560,290.50 576,362.50 1,136,653.00
Jumlah+keuntungan 8,564,440.50 8,810,112.50 17,374,553.00
Dibulatkan 8,564,400.00 8,810,100.00 17,374,500.00
2 Membuat dan memasang 1m3 kusen plntu dan kusen jendela ,kayu kelas 2
balok kayu M3 1.2000 6,600,000.00 7,920,000.00
Bahan paku 10 cm Kg 1.2500 22,440.00 28,050.00 58.75
lem kayu Kg 1.0000 44,550.00 44,550.00
pekerja OH 6.0000 139,000.00 834,000.00 100.00 834,000.00
kepala tukang OH 1.8000 175,000.00 315,000.00 100.00 315,000.00
mandor OH 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 7,992,600.00 4,207,500.00 12,200,100.00
Keuntungan Max 7% 7% 559,482.00 294,525.00 854,007.00
Dibulatkan 8,552,000.00 4,502,000.00 13,054,100.00
3 Membuat dan memasang 1m2 pintu klamp standar, kayu kelasll
papan kayu M3 0.0400 7,150,000.00 286,000.00
Bahan paku 5cm - 7 cm Kg 0.0500 21,120.00 1,056.00 58.75
pekerja OH 0.3500 139,000.00 48,650.00 100.00 48,650.00
Tukang OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
Tenaga kerja kepala tukang OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
mandor OH 0.0180 175,000.00 3,150.00 100.00 3,150.00
Jumlah 287,056.00 245,525.00 532,581.00
Keuntungan Max 7% 7% 20,093.92 17,186.75 37,280.67
Dibulatkan 307,100.00 262,700.00 569,800.00
4 Membuat dan memasang 1m2 pintu klamp sederhana, kayu kelas ll
papan kayu M3 0.0400 7,150,000.00 286,000.00
Bahan paku 5cm - 7 cm Kg 0.0500 21,120.00 1,056.00 58.75
pekerja OH 0.3500 139,000.00 48,650.00 100.00 48,650.00
Tukang OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
mandor OH 0.0180 175,000.00 3,150.00 100.00 3,150.00
Jumlah 287,056.00 245,525.00 532,581.00
Keuntungan Max 7% 7% 20,093.92 17,186.75 37,280.67
Dibulatkan 307,100.00 262,700.00 569,800.00
1 Membuat dan memasang 1m2 pintu panel kayu kelas l atau ll
papan kayu M3 0.0400 7,150,000.00 286,000.00 85.35 244,101.00
Bahan paku 5cm - 7 cm Kg 0.5000 21,120.00 10,560.00 58.75 6,204.00
pekerja OH 1.0000 139,000.00 139,000.00 100.00 139,000.00
Tukang OH 3.0000 167,000.00 501,000.00 100.00 501,000.00
mandor OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah 296,560.00 701,250.00 997,810.00 951,555.00 9536.43%
Keuntungan Max 7% 7% 20,759.20 49,087.50 69,846.70
Dibulatkan 317,300.00 750,300.00 1,067,600.00
2 Membuat dan memasang 1m2 pintu dan jendela kaca, kayu kelas l atau ll
papan kayu M3 0.0240 7,150,000.00 171,600.00
Bahan Lem kayu Kg 0.3000 44,550.00 13,365.00
pekerja OH 0.8000 139,000.00 111,200.00 100.00 111,200.00
tukang kayu OH 2.4000 167,000.00 400,800.00 100.00 400,800.00
mandor OH 0.0400 175,000.00 7,000.00 100.00 7,000.00
Jumlah 184,965.00 561,000.00 745,965.00
Keuntungan Max 7% 7% 12,947.55 39,270.00 52,217.55
Dibulatkan 197,900.00 600,200.00 798,100.00
3 Membuat dan memasang 1m2 pintu dan jendela jalusi kayu kelas l atau ll
papan kayu M3 0.0640 7,150,000.00 457,600.00
Bahan Lem kayu Kg 0.5000 44,550.00 22,275.00
pekerja OH 1.0000 139,000.00 139,000.00 100.00 139,000.00
Tukang OH 3.0000 167,000.00 501,000.00 100.00 501,000.00
mandor OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Jumlah 479,875.00 701,250.00 1,181,125.00
Keuntungan Max 7% 7% 33,591.25 49,087.50 82,678.75
Dibulatkan 513,400.00 750,300.00 1,263,800.00
4 Membuat 1m daun pintu kayu lapis (plywood) rangkap rangka penutup kayu Kelas ll(lebar sampai 90 cm)
papan kayu M3 0.0250 5,500,000.00 137,500.00
Bahan paku 1cm - 2.5 cm Kg 0.0300 24,288.00 728.64 58.75
lem kayu kg 0.5000 44,550.00 22,275.00
Plywood tebal 4mm uk. (90x220)cm Lembar 1.0000 90,200.00 90,200.00
Pekerja OH 0.7000 139,000.00 97,300.00 100.00 97,300.00
tenaga kerja Tukang OH 2.1000 167,000.00 350,700.00 100.00 350,700.00
kepala tukang OH 0.2100 175,000.00 36,750.00 100.00 36,750.00
Mandor OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
Jumlah 250,703.64 490,875.00 741,578.64
Keuntungan Max 7% 7% 17,549.25 34,361.25 51,910.50
Dibulatkan 268,200.00 525,200.00 793,400.00
2 Membuat 1m pintu plywood rangkap ,rangka expose kayu kelas l atau ll
Papan kayu M3 0.0256 5,500,000.00 140,800.00 85.35 120,172.80
Bahan Paku 1cm - 2.5 cm Kg 0.0300 24,288.00 728.64 58.75 428.08
Lem kayu kg 0.5000 44,550.00 22,275.00 43.70 9,734.18
Plywood tebal 4mm uk. (90x220)cm Lbr 1.0000 60,500.00 60,500.00 65.55 39,657.75
Pekerja OH 0.8000 139,000.00 111,200.00 100.00 111,200.00
tenaga kerja Tukang OH 2.4000 167,000.00 400,800.00 100.00 400,800.00
kepala tukang OH 0.2400 175,000.00 42,000.00 100.00 42,000.00
Mandor OH 0.0400 175,000.00 7,000.00 100.00 7,000.00
Jumlah 224,303.64 561,000.00 785,303.64 730,992.80 9308.41%
Keuntungan Max 7% 7% 15,701.25 39,270.00 54,971.25
Dibulatkan 240,000.00 600,200.00 840,200.00
3 Memasang 1 m2 jalusi kusen, kayu kelas I atau II
Papan kayu M3 0.0600 5,500,000.00 330,000.00
Bahan Paku 1cm - 2.5 cm Kg 0.1500 24,288.00 3,643.20 58.75
Pekerja OH 0.6700 139,000.00 93,130.00 100.00 93,130.00
Tukang OH 2.0000 167,000.00 334,000.00 100.00 334,000.00
Tenaga Kerja kepala tukang OH 0.2000 175,000.00 35,000.00 100.00 35,000.00
Mandor OH 0.3350 175,000.00 58,625.00 100.00 58,625.00
Jumlah 333,643.20 333,643.20 667,286.40
Keuntungan Max 7% 7% 23,355.02 23,355.02 46,710.05
Dibulatkan 356,900.00 356,900.00 713,900.00
4 Memasang 1 m2 teakwood rangkap,rangka expose kayukelas l
Papan kayu M3 0.0250 5,500,000.00 137,500.00
Bahan Paku 1cm - 2.5 cm Kg 0.0300 24,288.00 728.64 58.75
Lem kayu Kg 0.3000 44,550.00 13,365.00
Plywood tebal 4mm uk. (90x220)cm Lebar 1.0000 60,500.00 60,500.00
pekerja OH 0.8000 139,000.00 111,200.00 100.00 111,200.00
Tenaga kerja Tukang OH 2.4000 167,000.00 400,800.00 100.00 400,800.00
kepala tukang OH 0.2400 175,000.00 42,000.00 100.00 42,000.00
Mandor OH 0.0400 175,000.00 7,000.00 100.00 7,000.00
Jumlah 212,093.64 561,000.00 773,093.64
Keuntungan Max 7% 7% 14,846.55 39,270.00 54,116.55
Dibulatkan 226,900.00 600,200.00 827,200.00
3 Memasang 1 m2 teakwood rangkap lapis formika,rangka expose kayukelas ll
Papan kayu M3 0.0250 5,500,000.00 137,500.00 85.35 117,356.25
Bahan Paku 1cm - 2.5 cm Kg 0.0300 24,288.00 728.64 58.75 428.08
Lem kayu Kg 0.8000 44,550.00 35,640.00 43.70 15,574.68
Plywood tebal 4mm uk. (90x220)cm Lebar 1.0000 60,500.00 60,500.00 65.55 39,657.75
Formika Lembar 0.5000 142,417.00 71,208.50 37.90 26,988.02
Tenaga kerja Pekerja OH 0.8500 139,000.00 118,150.00 118,150.00 100.00 118,150.00
Tukang OH 2.5500 167,000.00 425,850.00 100.00 425,850.00
kepala tukang OH 0.2550 175,000.00 44,625.00 100.00 44,625.00
Mandor OH 0.0430 175,000.00 7,525.00 100.00 7,525.00
Jumlah 423,727.14 596,150.00 1,019,877.14 796,154.78 7806.38%
Keuntungan Max 7% 7% 29,660.90 41,730.50 71,391.40
Dibulatkan 453,300.00 637,800.00 1,091,200.00
4 Memasang 1 m3 konstruksi kuda-kuda konvensional, kayu kelas l,ll,lll bentang 6 meter
Balok kayu M3 1.1000 4,950,000.00 5,445,000.00
Bahan Besi trip tebal 5 mm Kg 15.0000 22,836.00 342,540.00 58.75
Paku 12 cm Kg 5.6000 4,620.00 25,872.00
Pekerja OH 4.0000 139,000.00 556,000.00 100.00 556,000.00
Tukang OH 12.0000 167,000.00 2,004,000.00 100.00 2,004,000.00
kepala tukang OH 1.2000 175,000.00 210,000.00 100.00 210,000.00
Tenaga kerja Mandor OH 0.2000 175,000.00 35,000.00 100.00 35,000.00
Jumlah 5,813,412.00 2,805,000.00 8,618,412.00
Keuntungan Max 7% 7% 406,938.84 196,350.00 603,288.84
Dibulatkan 6,220,300.00 3,001,300.00 9,221,700.00
5 Memasang 1 m3 konstruksi kuda-kuda expose, kayu kelas l
Balok kayu M3 1.2000 6,600,000.00 7,920,000.00
Bahan Besi strip tebal 5 mm Kg 15.0000 22,836.00 342,540.00
Paku 12 cm Kg 5.6000 22,440.00 125,664.00 58.75
Pekerja OH 6.7000 139,000.00 931,300.00 100.00 931,300.00
Tukang OH 20.1000 167,000.00 3,356,700.00 100.00 3,356,700.00
kepala tukang OH 2.0100 175,000.00 351,750.00 100.00 351,750.00
Jumlah 8,388,204.00 4,698,375.00 13,086,579.00
Keuntungan Max 7% 7% 587,174.28 328,886.25 916,060.53
Dibulatkan 8,975,300.00 5,027,200.00 14,002,600.00
6 Memasang 1 m3 konstruksi gordeng, kayu kelas ll
Balok kayu M3 1.1000 4,950,000.00 5,445,000.00
Bahan Besi strip tebal 5 mm Kg 15.0000 22,836.00 342,540.00
Paku 12 cm Kg 3.0000 4,620.00 13,860.00 58.75
Pekerja OH 2.4000 139,000.00 333,600.00 100.00 333,600.00
kepala tukang OH 0.7200 175,000.00 126,000.00 100.00 126,000.00
Mandor OH 0.1200 175,000.00 21,000.00 100.00 21,000.00
Jumlah 5,801,400.00 1,683,000.00 7,484,400.00
Keuntungan Max 7% 7% 406,098.00 117,810.00 523,908.00
Dibulatkan 6,207,400.00 1,800,800.00 8,008,300.00
7 Memasang 1 m2 rangka atap genteng keramik kayu kelas ll
Kaso-kaso (5x7) cm M3 0.0140 4,950,000.00 69,300.00
Bahan Reng (2x3) cm M3 0.0036 4,950,000.00 17,820.00
Paku 5 cm dan 10 cm Kg 0.2500 21,120.00 5,280.00 58.75
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
kepala tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 92,400.00 33,225.00 125,625.00
Keuntungan Max 7% 7% 6,468.00 2,325.75 8,793.75
Dibulatkan 98,800.00 35,500.00 134,400.00
8 Memasang 1 m2 rangka atap genteng beton, kayu kelas ll
Kaso-kaso (5x7) cm M3 0.0140 4,950,000.00 69,300.00
Bahan Reng (3x4) cm M3 0.0072 4,950,000.00 35,640.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Paku 5 cm dan 10 cm Kg 0.2500 21,120.00 5,280.00 58.75
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
kepala tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 110,220.00 33,225.00 143,445.00
Keuntungan Max 7% 7% 7,715.40 2,325.75 10,041.15
Dibulatkan 117,900.00 35,500.00 153,400.00
9 Memasang 1 m2 rangka atap sirap, kayu kelas ll
Kayu kelas ll (5/7) cm M3 0.1650 4,950,000.00 816,750.00
Bahan Paku 5 cm - 10 cm Kg 0.2000 21,120.00 4,224.00 58.75
Pekerja OH 0.1200 139,000.00 16,680.00 100.00 16,680.00
Tukang OH 0.1200 167,000.00 20,040.00 100.00 20,040.00
Mandor OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Jumlah 820,974.00 39,870.00 860,844.00
Keuntungan Max 7% 7% 57,468.18 2,790.90 60,259.08
Dibulatkan 878,400.00 42,600.00 921,100.00
10 Memasang 1 m2 rangka langit-langit (50x100) cm, kayu kelas ll atau lll
Kaso-kaso (5x7) cm M3 0.0145 4,950,000.00 71,775.00
Pekerja OH 0.1500 139,000.00 20,850.00 100.00 20,850.00
Tukang OH 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor OH 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 75,999.00 89,325.00 165,324.00
Keuntungan Max 7% 7% 5,319.93 6,252.75 11,572.68
Dibulatkan 81,300.00 95,500.00 176,800.00
11 Memasang 1 m2 rangka langit-langit (60x60) cm, kayu kelas ll atau lll
Kaso-kaso (5x7) cm M3 0.0163 4,950,000.00 80,685.00
Pekerja OH 0.2000 139,000.00 27,800.00 100.00 27,800.00
Tukang OH 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 85,965.00 84,900.00 170,865.00
Keuntungan Max 7% 7% 6,017.55 5,943.00 11,960.55
Dibulatkan 91,900.00 90,800.00 182,800.00
4 Memasang 1 m1 listplank ukuran (3x20) cm, kayu kelas l atau kelas ll
Papan kayu M3 0.0108 4,950,000.00 53,460.00 85.35 45,628.11
Bahan Paku 5 cm dan 7 cm Kg 0.1000 21,120.00 2,112.00 58.75 1,240.80
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Tukang OH 0.2000 167,000.00 33,400.00 100.00 33,400.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 55,572.00 51,675.00 107,247.00 98,543.91 9188.50%
Keuntungan Max 7% 7% 3,890.04 3,617.25 7,507.29
Dibulatkan 59,400.00 55,200.00 114,700.00
5 Memasang 1 m1 listplank ukuran (3x30) cm, kayu kelas l atau kelas ll
Papan kayu M3 0.0110 7,150,000.00 78,650.00 85.35 67,127.78
Bahan Paku 5 cm dan 7 cm Kg 0.0500 21,120.00 1,056.00 58.75 620.40
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Tukang OH 0.2000 167,000.00 33,400.00 100.00 33,400.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 79,706.00 51,675.00 131,381.00 119,423.18 9089.84%
Keuntungan Max 7% 7% 5,579.42 3,617.25 9,196.67
Dibulatkan 85,200.00 55,200.00 140,500.00
6 Memasang 1 m2 rangka dinding pemisah (60x120) cm kayu kelas ll atau lll
Balok kayu M3 0.0280 7,150,000.00 200,200.00
Bahan Paku 5 cm dan 7 cm Kg 0.1500 21,120.00 3,168.00 58.75
Pekerja OH 0.1500 139,000.00 20,850.00 100.00 20,850.00
Tukang OH 0.4500 167,000.00 75,150.00 100.00 75,150.00
Mandor OH 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 203,368.00 105,275.00 308,643.00
Keuntungan Max 7% 7% 14,235.76 7,369.25 21,605.01
Dibulatkan 217,600.00 112,600.00 330,200.00
7 Memasang 1 m2 dinding pemisah teakwood rangkap, rangka kayu kelas ll
Balok kayu ukuran (6x12) cm M3 0.0280 7,150,000.00 200,200.00
Teakwood tebal 4mm uk.120 cm x 2 Lebar 0.8600 133,100.00 114,466.00
Lem kayu Kg 0.5600 44,550.00 24,948.00
Tenaga kerja Pekerja OH 0.1500 139,000.00 20,850.00 100.00 20,850.00
Tukang OH 0.4500 167,000.00 75,150.00 100.00 75,150.00
kepala tukang OH 0.0450 175,000.00 7,875.00 100.00 7,875.00
Mandor OH 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 342,782.00 105,275.00 448,057.00 100.00
Keuntungan Max 7% 7% 23,994.74 7,369.25 31,363.99
Dibulatkan 366,700.00 112,600.00 479,400.00
8 Memasang 1 m2 dinding pemisah plywood rangkap, rangka kayu kelas ll
Balok kayu ukuran (6x12) cm M3 0.0280 7,150,000.00 200,200.00
Teakwood tebal 4mm uk.120 cm x 2 Lebar 0.8600 133,100.00 114,466.00
Lem kayu Kg 0.5600 44,550.00 24,948.00
Tukang OH 0.6000 167,000.00 100,200.00 100.00 100,200.00
kepala tukang OH 0.0600 175,000.00 10,500.00 100.00 10,500.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 342,782.00 140,250.00 483,032.00
Keuntungan Max 7% 7% 23,994.74 9,817.50 33,812.24
Dibulatkan 366,700.00 150,000.00 516,800.00
9 Memasang 1 m2 dinding lambriziring dari plywood ukuran (120x240) cm
Papan kayu M3 0.0070 8,198,300.00 57,388.10
Paku sekrup 10 cm Kg 0.1500 1,980.00 297.00 58.75
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Tukang OH 1.8000 167,000.00 300,600.00 100.00 300,600.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 59,797.10 420,750.00 480,547.10
Keuntungan Max 7% 7% 4,185.80 29,452.50 33,638.30
Dibulatkan 63,900.00 450,200.00 514,100.00
6.28 Memasang 1 m2 dinding bilik, rangka kayu kelas lll atau lV
Bilik bambu m2 1.5000 -
Bahan Kaso-kaso (5x7) cm m3 0.0140 -
Paku Kg 0.0120 - 58.75
List kayu 2/4 m3 0.0030 -
Pekerja OH 0.1000 - 100.00 -
Tenaga kerja Tukang kayu OH 0.0500 - 100.00 -
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Mandor OH 0.0050 - 100.00 -
Jumlah - - -
Dibulatkan - - -
10 Membuat dan memasang 1 m2 daun pintu panel kayu kelas ll
Papan kayu m3 0.0400 7,150,000.00 286,000.00
Bahan Lem kayu Kg 0.5000 44,550.00 22,275.00
Pekerja OH 1.0000 139,000.00 139,000.00 100.00 139,000.00
Tukang OH 3.0000 167,000.00 501,000.00 100.00 501,000.00
kepala tukang OH 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 308,275.00 701,250.00 1,009,525.00
Keuntungan Max 7% 7% 21,579.25 49,087.50 70,666.75
Dibulatkan 329,800.00 750,300.00 1,080,100.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
D. PENETAPAN INDEK HARGA SATUAN PEKERJAAN BETON
1 Membuat 1 m3 beton mutu f =7,4 Mpa (K 100), slump (12 ± 2) cm,w/c =0,87
Portland Cement Kg 247.0000 1,240.00 306,280.00 92.62 283,676.54
Bahan Pasir Beton m3 0.6685 240,000.00 160,430.77 100.00 160,430.77
KR (maksimum 30 mm) m3 0.7685 214,632.00 164,936.44 -
Air Liter 215.0000 220.00 47,300.00 100.00 47,300.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 678,947.21 294,700.00 973,647.21 786,107.31 8073.84%
Keuntungan Max 7% 7% 47,526.30 20,629.00 68,155.30
Dibulatkan 726,400.00 315,300.00 1,041,800.00
KR (maksimum 30 mm) m3 0.7785 214,632.00 167,082.76 -
Air Liter 215.0000 220.00 47,300.00 100.00 47,300.00
Pekerja OH 1.6500 139,000.00 229,350.00 229,350.00 100.00 229,350.00
Tenaga kerja Tukang OH 0.2750 167,000.00 45,925.00 45,925.00 100.00 45,925.00
kepala tukang OH 0.0280 175,000.00 4,900.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 14,525.00 100.00 14,525.00
Jumlah 1,003,261.22 294,700.00 1,297,961.22 810,921.15 6247.65%
Keuntungan Max 7% 7% 70,228.29 20,629.00 90,857.29
Dibulatkan 1,073,400.00 315,300.00 1,388,800.00
KR (maksimum 30 mm) m3 0.7823 214,632.00 167,908.26 -
Air Liter 215.0000 220.00 47,300.00 100.00 47,300.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 733,475.96 294,700.00 1,028,175.96 832,905.60 8100.81%
Keuntungan Max 7% 7% 51,343.32 20,629.00 71,972.32
Dibulatkan 784,800.00 315,300.00 1,100,100.00
1 Membuat 1 m3 lantai kerja beton mutu f =7,4 Mpa (K 100), slump (3-6) cm,w/c =0,87
KR (maksimum 30 mm) m3 0.7900 155,000.00 122,450.00 100.00 122,450.00
Air Liter 200.0000 75.00 15,000.00 100.00 15,000.00
Pekerja OH 1.2000 139,000.00 166,800.00 100.00 166,800.00
kepala tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0600 175,000.00 10,500.00 100.00 10,500.00
Jumlah 500,419.23 214,200.00 714,619.23 694,929.39 9724.47%
Keuntungan Max 7% 7% 35,029.35 14,994.00 50,023.35
Dibulatkan 535,400.00 229,100.00 764,600.00
KR (maksimum 30 mm) m3 0.7915 155,000.00 122,688.46 100.00 122,688.46
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 598,819.62 294,700.00 893,519.62 865,611.41 9687.66%
Keuntungan Max 7% 7% 41,917.37 20,629.00 62,546.37
Dibulatkan 640,700.00 315,300.00 956,000.00
KR (maksimum 30 mm) m3 0.7931 155,000.00 122,926.92 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 626,095.00 294,700.00 920,795.00 767,734.06 8337.73%
Keuntungan Max 7% 7% 43,826.65 20,629.00 64,455.65
Dibulatkan 669,900.00 315,300.00 985,200.00
KR (maksimum 30 mm) m3 0.8054 155,000.00 124,834.62 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 646,488.85 294,700.00 941,188.85 782,804.64 8317.19%
Keuntungan Max 7% 7% 45,254.22 20,629.00 65,883.22
Dibulatkan 691,700.00 315,300.00 1,007,000.00
KR (maksimum 30 mm) m3 0.7992 155,000.00 123,880.77 100.00 123,880.77
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 659,968.85 294,700.00 954,668.85 876,360.49 9179.73%
Keuntungan Max 7% 7% 46,197.82 20,629.00 66,826.82
Dibulatkan 706,100.00 315,300.00 1,021,400.00
KR (maksimum 30 mm) m3 0.7892 155,000.00 122,330.77 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Jumlah 683,077.31 294,700.00 977,777.31 818,936.55 8375.49%
Keuntungan Max 7% 7% 47,815.41 20,629.00 68,444.41
Dibulatkan 730,800.00 315,300.00 1,046,200.00
KR (maksimum 30 mm) m3 0.7854 155,000.00 121,734.62 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 690,278.08 294,700.00 984,978.08 826,141.90 8387.41%
Keuntungan Max 7% 7% 48,319.47 20,629.00 68,948.47
Dibulatkan 738,500.00 315,300.00 1,053,900.00
KR (maksimum 30 mm) m3 0.7738 155,000.00 119,946.15 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 2.1000 139,000.00 291,900.00 100.00 291,900.00
kepala tukang OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
Jumlah 717,465.00 374,850.00 1,092,315.00 933,069.67 8542.13%
Keuntungan Max 7% 7% 50,222.55 26,239.50 76,462.05
Dibulatkan 767,600.00 401,000.00 1,168,700.00
KR (maksimum 30 mm) m3 0.7692 155,000.00 119,230.77 -
Air Liter 215.0000 75.00 16,125.00 100.00 16,125.00
Pekerja OH 2.1000 139,000.00 291,900.00 100.00 291,900.00
kepala tukang OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
Jumlah 726,866.54 374,850.00 1,101,716.54 942,423.81 8554.14%
Keuntungan Max 7% 7% 50,880.66 26,239.50 77,120.16 0.00%
Dibulatkan 777,700.00 401,000.00 1,178,800.00
8 Membuat 1m3 beton f =7,4 Mpa (K 100), slump (12 ± 2) cm, w/c =0,87
Pasir Beton m3 0.6685 140,000.00 93,584.62 97.62 91,357.30
KR maks. 30 mm m3 0.7685 155,000.00 119,111.54 -
Air Liter 215.0000 220.00 47,300.00 100.00 47,300.00
Pekerja OH 1.6500 139,000.00 229,350.00 100.00 229,350.00
Kepala tukang OH 0.0280 175,000.00 4,900.00 100.00 4,900.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 566,276.15 294,700.00 860,976.15 717,033.84 8328.15%
Keuntungan Max 7% 7% 39,639.33 20,629.00 60,268.33
Dibulatkan 605,900.00 315,300.00 921,200.00
9 Membuat 1 m3 beton mutu f c = 21,7 Mpa (K 250), slump (12 ± 2 ) cm
Pasir Beton m3 0.5323 140,000.00 74,523.08 97.62 72,749.43
KR maks. 30 mm m3 0.7992 155,000.00 123,880.77 -
Air Liter 215.0000 220.00 47,300.00 100.00 47,300.00
Tukang OH 0.2500 167,000.00 41,750.00 100.00 41,750.00
Kepala Tukang OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor OH 0.0800 175,000.00 14,000.00 100.00 14,000.00
Jumlah 721,863.85 289,475.00 1,011,338.85 850,543.82 8410.08%
Keuntungan Max 7% 7% 50,530.47 20,263.25 70,793.72
Dibulatkan 772,300.00 309,700.00 1,082,100.00
10 Membuat 1 m3 beton kedap air dengan strorox -100
KR (kerikil 2cm/3cm) m3 0.8000 155,000.00 124,000.00 -
strorox -100 Kg 1.2000 5,500.00 6,600.00 100.00 6,600.00
Air Liter 210.0000 220.00 46,200.00 100.00 46,200.00
Pekerja OH 2.1000 139,000.00 291,900.00 100.00 291,900.00
Kepala tukang OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
Jumlah 740,000.00 374,850.00 1,114,850.00 952,645.84 8545.06%
Keuntungan Max 7% 7% 51,800.00 26,239.50 78,039.50
Dibulatkan 791,800.00 401,000.00 1,192,800.00
11 Memasang 1m1 PVC Waterstop lebar 150 mm
Bahan Waterstop lebar 150 cm M1 1.0500 82,500.00 86,625.00 -
Pekerja OH 0.0600 139,000.00 8,340.00 100.00 8,340.00
Tukang OH 0.0300 167,000.00 5,010.00 100.00 5,010.00
Tenaga kerja Kepala tukang OH 0.0030 175,000.00 525.00 100.00 525.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 86,625.00 14,400.00 101,025.00 14,400.00 1425.39%
Keuntungan Max 7% 7% 6,063.75 1,008.00 7,071.75
Dibulatkan 92,600.00 15,400.00 108,000.00
12 Memasang 1m1 PVC Waterstop lebar200 mm
Bahan Waterstop lebar 200cm M1 1.0500 104,500.00 109,725.00 -
Pekerja OH 0.0700 139,000.00 9,730.00 100.00 9,730.00
Tukang OH 0.0300 167,000.00 5,010.00 100.00 5,010.00
Tenaga kerja Kepala tukang OH 0.0040 175,000.00 700.00 100.00 700.00
Mandor OH 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 109,725.00 16,140.00 125,865.00 16,140.00 1282.33%
Keuntungan Max 7% 7% 7,680.75 1,129.80 8,810.55
Dibulatkan 117,400.00 17,200.00 134,600.00
13 Memasang 1m1 PVC Waterstop lebar230 - 320 mm
Bahan Waterstop lebar 230 -320 cm M1 1.0500 137,500.00 144,375.00 -
Pekerja OH 0.0800 139,000.00 11,120.00 100.00 11,120.00
Kepala tukang OH 0.0040 175,000.00 700.00 100.00 700.00
Mandor OH 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 144,375.00 19,200.00 163,575.00 19,200.00 1173.77%
Keuntungan Max 7% 7% 10,106.25 1,344.00 11,450.25
Dibulatkan 154,400.00 20,500.00 175,000.00
4 Pembesian 1 kg dengan besi ulir mutu U-39
Bahan Besi beton ulir U-39 Kg 1.0500 7,000.00 7,350.00 54.35 3,994.73
kawat beton Kg 0.0100 15,000.00 150.00 54.97 82.46
Tenaga kerja pekerja OH 0.0700 139,000.00 9,730.00 100.00 9,730.00
Tukang OH 0.0070 167,000.00 1,169.00 100.00 1,169.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Kepala tukang OH 0.0007 175,000.00 122.50 100.00 122.50
Mandor OH 0.0004 175,000.00 70.00 100.00 70.00
Jumlah 7,500.00 11,091.50 18,591.50 15,168.68 8158.93%
Keuntungan Max 7% 7% 525.00 776.41 1,301.41
Dibulatkan 8,000.00 11,800.00 19,800.00
5 Pembesian 1 kg dengan besi polos mutu U-24
Bahan Besi beton polos U-24 Kg 1.0500 7,000.00 7,350.00 54.35 3,994.73
kawat beton Kg 0.0100 15,000.00 150.00 54.97 82.46
Tukang OH 0.0070 167,000.00 1,169.00 100.00 1,169.00
Kepala tukang OH 0.0007 175,000.00 122.50 100.00 122.50
Mandor OH 0.0004 175,000.00 70.00 100.00 70.00
Jumlah 7,500.00 11,091.50 18,591.50 15,168.68 8158.93%
Keuntungan Max 7% 7% 525.00 776.41 1,301.41
Dibulatkan 8,000.00 11,800.00 19,800.00
6 Pembesian 1 kg dengan kabel presstressed polos/strands
Bahan Besi beton( polos) Kg 1.0500 7,000.00 7,350.00 -
kawat beton Kg 0.1000 15,000.00 1,500.00 -
Tukang OH 0.0500 167,000.00 8,350.00 100.00 8,350.00
Kepala tukang OH 0.0050 175,000.00 875.00 100.00 875.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 8,850.00 16,700.00 25,550.00 16,700.00 6536.20%
Keuntungan Max 7% 7% 619.50 1,169.00 1,788.50
Dibulatkan 9,400.00 17,800.00 27,300.00
6 Pembesian 1 kg Jaring kawat baja/wire mash
Bahan Jaring kawat baja di las Kg 1.0200 23,496.00 23,965.92 51.08 12,241.79
kawat beton Kg 0.0500 15,000.00 750.00 54.97 412.28
Tukang OH 0.2500 167,000.00 41,750.00 100.00 41,750.00
Kepala tukang OH 0.0020 175,000.00 350.00 100.00 350.00
Mandor OH 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 24,715.92 45,750.00 70,465.92 58,404.07 8288.27%
Keuntungan Max 7% 7% 1,730.11 3,202.50 4,932.61
Dibulatkan 26,400.00 48,900.00 75,300.00
E. PENETAPAN INDEK HARGA SATUAN PEKERJAAN BEKISTING/CETAKAN BETON
PERANCAH MENGGUNAKAN KAYU DOLKEN
1 Memasang 1 m2 Bekisting Pondasi
Bahan Kayu kelas III M3 0.0400 750,000.00 30,000.00 85.35 25,605.00
Paku 5 cm- 10 cm Kg 0.3000 15,000.00 4,500.00 25.73 1,157.85
Minyak bekisting Liter 0.1000 10,000.00 1,000.00 98.02 980.20
Pekerja OH 0.5200 139,000.00 72,280.00 100.00 72,280.00
Kepala tukang OH 0.0260 175,000.00 4,550.00 100.00 4,550.00
Mandor OH 0.0260 175,000.00 4,550.00 100.00 4,550.00
Jumlah 35,500.00 124,800.00 160,300.00 152,543.05 9516.10%
Keuntungan Max 7% 7% 2,485.00 8,736.00 11,221.00
Dibulatkan 37,900.00 133,500.00 171,500.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
2 Memasang 1m2 Bekisting untuk sloof
Bahan Kayu kelas III M3 0.0400 750,000.00 30,000.00 85.35 25,605.00
Paku 5 cm- 10 cm Kg 0.3000 15,000.00 4,500.00 25.73 1,157.85
Minyak bekisting Liter 0.1000 10,000.00 1,000.00 98.02 980.20
Tukang OH 0.2600 167,000.00 43,420.00 100.00 43,420.00
Kepala tukang OH 0.0260 175,000.00 4,550.00 100.00 4,550.00
Mandor OH 0.0260 175,000.00 4,550.00 100.00 4,550.00
Jumlah 35,500.00 124,800.00 160,300.00 152,543.05 9516.10%
Keuntungan Max 7% 7% 2,485.00 8,736.00 11,221.00
Dibulatkan 37,900.00 133,500.00 171,500.00
3 Memasang 1m2 Bekisting untuk Kolom
Bahan Kayu kelas III m3 0.0400 750,000.00 30,000.00 85.35 25,605.00
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 25.73 1,543.80
Minyak bekisting Liter 0.2000 10,000.00 2,000.00 98.02 1,960.40
Balok kayu kelas II m3 0.0150 4,950,000.00 74,250.00 76.35 56,689.88
Plywood Tebal 9mm Lbr 0.3500 115,000.00 40,250.00 85.06 34,236.65
Dolken kayu galam,Ø (8-10) cm , Pj Batang 1.0000 18,000.00 18,000.00 86.35 15,543.00
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 170,500.00 158,400.00 328,900.00 293,978.73 8938.24%
Keuntungan Max 7% 7% 11,935.00 11,088.00 23,023.00
Dibulatkan 182,400.00 169,400.00 351,900.00
4 Memasang 1m2 bekisting untuk balok
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 25.73 1,543.80
Balok kayu kelas II m3 0.0180 4,950,000.00 89,100.00 76.35 68,027.85
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 185,350.00 158,400.00 343,750.00 305,316.70 8881.94%
Keuntungan Max 7% 7% 12,974.50 11,088.00 24,062.50
Dibulatkan 198,300.00 169,400.00 367,800.00
5 Memasang 1m2 bekisting untuk plat lantai
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 25.73 1,543.80
Balok kayu kelas ll m3 0.0150 4,950,000.00 74,250.00 76.35 56,689.88
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 206,500.00 158,400.00 364,900.00 325,064.73 8908.32%
Keuntungan Max 7% 7% 14,455.00 11,088.00 25,543.00
Dibulatkan 220,900.00 169,400.00 390,400.00
6 Memasang 1m2 bekisting untuk dinding
Kayu kelas lll m3 0.0300 750,000.00 22,500.00 -
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Bahan Minyak bekisting Liter 0.2000 10,000.00 2,000.00 -
Balok kayu kelas ll m3 0.0200 4,950,000.00 99,000.00 -
Plywood Tebal 9mm Lbr 0.3500 115,000.00 40,250.00 -
Dolken kayu galam,Ø (8-10) cm , Pj Batang 3.0000 18,000.00 54,000.00 -
Formite/penjaga jarak bekisting/spac Buah 4.0000 3,356.25 13,425.00 -
Pekerja OH 0.6600 139,000.00 91,740.00 100.00 91,740.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 237,175.00 158,400.00 395,575.00 161,925.00 4093.41%
Keuntungan Max 7% 7% 16,602.25 11,088.00 27,690.25
Dibulatkan 253,700.00 169,400.00 423,200.00
6 Memasang 1m2 bekisting untuk tangga
Kayu kelas lll m3 0.0300 750,000.00 22,500.00 85.35 19,203.75
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 25.73 1,543.80
Bahan Minyak bekisting Liter 0.1500 10,000.00 1,500.00 98.02 1,470.30
Balok kayu kelas ll m3 0.0150 4,950,000.00 74,250.00 76.35 56,689.88
Pekerja OH 0.6600 139,000.00 91,740.00 100.00 91,740.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 180,500.00 158,400.00 338,900.00 302,630.38 8929.78%
Keuntungan Max 7% 7% 12,635.00 11,088.00 23,723.00
Dibulatkan 193,100.00 169,400.00 362,600.00
PERANCAH MENGGUNAKAN KAYU SCAFOLDING
7 Memasang 1m2 stoowerk Scafolding(Sewa)
Bahan Min frame Pcs - - - -
Cros brace pcs - - - -
Join pin pcs - - - -
U Head pcs - - - -
Jack base pcs - - - -
Swivel clamp pcs - - - -
Pipa bracing pcs - - -
Tukang OH 0.0200 167,000.00 3,340.00 100.00 3,340.00
Kepala tukang OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
Mandor OH 0.0020 175,000.00 350.00 100.00 350.00
Jumlah - 40,240.00 40,240.00 40,240.00 10000.00%
Keuntungan Max 7% 7% - 2,816.80 2,816.80
Dibulatkan - 43,000.00 43,000.00
8 Memasang 1m2 Bekisting untuk Kolom+Scafolding
Bahan Kayu kelas lll m3 0.0300 4,950,000.00 148,500.00 -
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Minyak bekisting Liter 0.2000 10,000.00 2,000.00 -
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Balok kayu kelas lIl m3 0.0050 4,950,000.00 24,750.00 -
Perancah Scafolding m2 0.2500 43,000.00 10,750.00 -
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 232,250.00 158,400.00 390,650.00 161,925.00 4145.01%
Keuntungan Max 7% 7% 16,257.50 11,088.00 27,345.50
Dibulatkan 248,500.00 169,400.00 417,900.00
9 Memasang 1m2 bekisting untuk balok+Scafolding
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Balok kayu kelas llI m3 0.0060 4,950,000.00 29,700.00 -
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 247,950.00 158,400.00 406,350.00 161,925.00 3984.87%
Keuntungan Max 7% 7% 17,356.50 11,088.00 28,444.50
Dibulatkan 265,300.00 169,400.00 434,700.00
10 Memasang 1m2 bekisting untuk plat lantai+Scafolding
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Tukang OH 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 243,000.00 158,400.00 401,400.00 161,925.00 4034.01%
Keuntungan Max 7% 7% 17,010.00 11,088.00 28,098.00
Dibulatkan 260,000.00 169,400.00 429,400.00
11 Memasang 1m2 bekisting untuk dinding+Scafolding
Kayu kelas lll m3 0.0225 4,950,000.00 111,375.00 -
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Formite/penjaga jarak bekisting/spac Buah 4.0000 3,211.88 12,847.50 -
Pekerja OH 0.6600 139,000.00 91,740.00 100.00 91,740.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 226,972.50 158,400.00 385,372.50 161,925.00 4201.78%
Keuntungan Max 7% 7% 15,888.08 11,088.00 26,976.08
Dibulatkan 242,800.00 169,400.00 412,300.00
12 Memasang 1m2 bekisting untuk tangga+Scafolding
Kayu kelas lll m3 0.0300 4,950,000.00 148,500.00 -
Paku 5 cm-12cm kg 0.4000 15,000.00 6,000.00 58.75 3,525.00
Perancah Scafolding m2 0.5000 43,000.00 21,500.00 100.00 21,500.00
Pekerja OH 0.6600 139,000.00 91,740.00 100.00 91,740.00
Kepala tukang OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Mandor OH 0.0330 175,000.00 5,775.00 100.00 5,775.00
Jumlah 242,500.00 158,400.00 400,900.00 183,425.00 4575.33%
Keuntungan Max 7% 7% 16,975.00 11,088.00 28,063.00
Dibulatkan 259,400.00 169,400.00 428,900.00
13 Memasang 1m2 jembatan untuk pengecoran beton
Kayu kelas lll (papan) m3 0.0264 750,000.00 19,800.00 -
Bahan Paku 5 cm-12cm kg 0.6000 15,000.00 9,000.00 58.75 5,287.50
Dolken kayu galam,Ø (8-10) cm , Pj Batang 0.5000 18,000.00 9,000.00 -
Pekerja OH 0.1500 139,000.00 20,850.00 100.00 20,850.00
Kepala tukang OH 0.0050 175,000.00 875.00 100.00 875.00
Mandor OH 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 37,800.00 31,475.00 69,275.00 36,762.50 5306.75%
Keuntungan Max 7% 7% 2,646.00 2,203.25 4,849.25
Dibulatkan 40,400.00 33,600.00 74,100.00
F. PENETAPAN INDEK HARGA SATUAN PEKERJAAN BETON BERTULANG
1 Membuat 1m3 pondasi beton bertulang (150 kg besi + bekisting)
Paku 5 cm-12cm kg 1.5000 22,440.00 33,660.00 58.75 19,775.25
Besi beton polos Kg 157.5000 7,000.00 1,102,500.00 -
Kawat beton Kg 2.2500 22,704.00 51,084.00 -
Portland Cement Kg 336.0000 1,240.00 416,640.00 -
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Pekerja OH 5.3000 139,000.00 736,700.00 100.00 736,700.00
Tukang kayu OH 1.3000 167,000.00 217,100.00 100.00 217,100.00
Tukang besi OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
Kepala tukang OH 0.2620 175,000.00 45,850.00 100.00 45,850.00
Mandor OH 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 2,310,595.92 1,222,325.00 3,532,920.92 1,242,100.25 3515.79%
Keuntungan Max 7% 7% 161,741.71 85,562.75 247,304.46
Dibulatkan 2,472,300.00 1,307,800.00 3,780,200.00
2 Membuat 1m3 sloof beton bertulang (200 kg besi + bekisting)
Kayu kelas lll m3 0.2700 1,980,000.00 534,600.00 -
Paku 5 cm-12cm kg 2.0000 22,440.00 44,880.00 58.75 26,367.00
Bahan Besi beton polos Kg 210.0000 7,000.00 1,470,000.00 -
Kawat beton Kg 3.0000 22,704.00 68,112.00 -
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Pekerja OH 5.6500 139,000.00 785,350.00 100.00 785,350.00
Tukang kayu OH 1.5600 167,000.00 260,520.00 100.00 260,520.00
Tukang besi OH 1.4000 167,000.00 233,800.00 100.00 233,800.00
Kepala tukang OH 0.3230 175,000.00 56,525.00 100.00 56,525.00
Mandor OH 0.2830 175,000.00 49,525.00 100.00 49,525.00
Jumlah 2,848,573.92 1,431,645.00 4,280,218.92 1,458,012.00 3406.40%
Keuntungan Max 7% 7% 199,400.17 100,215.15 299,615.32
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Dibulatkan 3,047,900.00 1,531,800.00 4,579,800.00
3 Membuat 1m3 sloof beton bertulang (200 kg besi + bekisting)
Kayu kelas lll m3 0.4000 1,980,000.00 792,000.00 -
Paku 5 cm-12cm kg 4.0000 22,440.00 89,760.00 58.75 52,734.00
Bahan Kawat beton Kg 4.5000 22,704.00 102,168.00 -
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Kayu kelas ll balok m3 0.1500 1,980,000.00 297,000.00 -
Plywood 9 mm Lembar 3.5000 136,400.00 477,400.00 -
Dolken kayu galam,Ø (8-10) cm, pjn Batang 20.0000 27,467.00 549,340.00 -
Pekerja OH 7.0500 139,000.00 979,950.00 100.00 979,950.00
Tukang kayu OH 1.6500 167,000.00 275,550.00 100.00 275,550.00
Tukang besi OH 2.1000 167,000.00 350,700.00 100.00 350,700.00
Kepala tukang OH 0.4030 175,000.00 70,525.00 100.00 70,525.00
Mandor OH 0.3530 175,000.00 61,775.00 100.00 61,775.00
Jumlah 5,269,059.92 1,784,425.00 7,053,484.92 1,837,159.00 2604.61%
Keuntungan Max 7% 7% 368,834.19 124,909.75 493,743.94
Dibulatkan 5,637,800.00 1,909,300.00 7,547,200.00
4 Membuat 1m3 balok beton bertulang (200 kg besi + bekisting)
Kayu kelas lll m3 0.3200 1,980,000.00 633,600.00 -
Paku 5 cm-12cm kg 3.2000 22,440.00 71,808.00 58.75 42,187.20
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Dolken kayu galam,Ø (8-10) cm, pjn Batang 16.0000 27,467.00 439,472.00 -
Pekerja OH 6.3500 139,000.00 882,650.00 100.00 882,650.00
Tukang kayu OH 1.6500 167,000.00 275,550.00 100.00 275,550.00
Tukang besi OH 1.4000 167,000.00 233,800.00 100.00 233,800.00
Kepala tukang OH 0.3330 175,000.00 58,275.00 100.00 58,275.00
Mandor OH 0.3180 175,000.00 55,650.00 100.00 55,650.00
Jumlah 4,091,243.92 1,551,850.00 5,643,093.92 1,594,037.20 2824.76%
Keuntungan Max 7% 7% 286,387.07 108,629.50 395,016.57
Dibulatkan 4,377,600.00 1,660,400.00 6,038,100.00
5 Membuat 1m3 Plat beton bertulang (150 kg besi + bekisting)
Kayu kelas lll m3 0.3200 1,980,000.00 633,600.00 -
Paku 5 cm-12cm kg 3.2000 22,440.00 71,808.00 58.75 42,187.20
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Dolken kayu galam, Batang 32.0000 27,467.00 878,944.00 -
Pekerja OH 5.3000 139,000.00 736,700.00 100.00 736,700.00
Tukang kayu OH 1.3000 167,000.00 217,100.00 100.00 217,100.00
Tukang besi OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
Kepala tukang OH 0.2650 175,000.00 46,375.00 100.00 46,375.00
Mandor OH 0.2650 175,000.00 46,375.00 100.00 46,375.00
Jumlah 4,106,587.92 1,267,825.00 5,374,412.92 1,310,012.20 2437.50%
Keuntungan Max 7% 7% 287,461.15 88,747.75 376,208.90
Dibulatkan 4,394,000.00 1,356,500.00 5,750,600.00
6 Membuat 1m3 dinding beton bertulang (150 kg besi + bekisting)
Kayu kelas lll m3 0.2400 1,980,000.00 475,200.00 -
Paku 5 cm-12cm kg 3.2000 22,440.00 71,808.00 58.75 42,187.20
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Dolken kayu galam,Ø (8-10) cm, Batang 24.0000 27,467.00 659,208.00 -
Pekerja OH 5.3000 139,000.00 736,700.00 100.00 736,700.00
Tukang kayu OH 1.3000 167,000.00 217,100.00 100.00 217,100.00
Tukang besi OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
Kepala tukang OH 0.2620 175,000.00 45,850.00 100.00 45,850.00
Mandor OH 0.2650 175,000.00 46,375.00 100.00 46,375.00
Jumlah 3,807,651.92 1,267,300.00 5,074,951.92 1,309,487.20 2580.29%
Keuntungan Max 7% 7% 266,535.63 88,711.00 355,246.63
Dibulatkan 4,074,100.00 1,356,000.00 5,430,100.00
7 Membuat 1m3 dinding beton bertulang (200 kg besi + bekisting)
Kayu kelas lll m3 0.2500 1,980,000.00 495,000.00 -
Paku 5 cm-12cm kg 3.0000 22,440.00 67,320.00 58.75 39,550.50
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Dolken kayu galam,Ø (8-10) cm, Batang 14.0000 27,467.00 384,538.00 -
Pekerja OH 5.6500 139,000.00 785,350.00 100.00 785,350.00
Tukang kayu OH 1.5600 167,000.00 260,520.00 100.00 260,520.00
Tukang besi OH 1.4000 167,000.00 233,800.00 100.00 233,800.00
Kepala tukang OH 0.3230 175,000.00 56,525.00 100.00 56,525.00
Mandor OH 0.2830 175,000.00 49,525.00 100.00 49,525.00
Jumlah 3,775,741.92 1,431,645.00 5,207,386.92 1,471,195.50 2825.21%
Keuntungan Max 7% 7% 264,301.93 100,215.15 364,517.08
Dibulatkan 4,040,000.00 1,531,800.00 5,571,900.00
8 Membuat 1m1 kolom praktis beton bertulang (11 + 11) cm -
Kayu kelas lll m3 0.0020 1,980,000.00 3,960.00 85.35 3,379.86
Paku 5 cm-12cm kg 0.0100 22,440.00 224.40 58.75 131.84
Besi beton polos Kg 3.0000 7,000.00 21,000.00 54.35 11,413.50
Bahan Kawat beton Kg 0.0450 22,704.00 1,021.68 54.97 561.62
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Pasir Beton m3 0.0060 240,000.00 1,440.00 100.00 1,440.00
Kerikil m3 0.0080 214,632.00 1,717.06 100.00 1,717.06
Pekerja OH 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tukang kayu OH 0.0200 167,000.00 3,340.00 100.00 3,340.00
Tukang besi OH 0.0200 167,000.00 3,340.00 100.00 3,340.00
Kepala tukang OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Mandor OH 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah 34,323.14 37,665.00 71,988.14 60,396.90 8389.84%
Keuntungan Max 7% 7% 2,402.62 2,636.55 5,039.17
Dibulatkan 36,700.00 40,300.00 77,000.00
9 Membuat 1m1 ring balok beton bertulang (10 + 15) cm
Kayu kelas lll m3 0.0030 1,980,000.00 5,940.00 -
Paku 5 cm-12cm kg 0.0200 22,440.00 448.80 58.75 263.67
Besi beton polos Kg 3.6000 7,000.00 25,200.00 58.75 14,805.00
Bahan Kawat beton Kg 0.0500 22,704.00 1,135.20 54.97 624.02
Pasir Beton m3 0.0090 240,000.00 2,160.00 100.00 2,160.00
Kerikil m3 0.0150 214,632.00 3,219.48 100.00 3,219.48
Pekerja OH 0.2970 139,000.00 41,283.00 41,283.00 100.00 41,283.00
Tukang kayu OH 0.0330 167,000.00 5,511.00 100.00 5,511.00
Tukang besi OH 0.0330 167,000.00 5,511.00 100.00 5,511.00
Kepala tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 86,206.48 62,191.00 148,397.48 88,884.21 5989.60%
Keuntungan Max 7% 7% 6,034.45 4,353.37 10,387.82
Dibulatkan 92,200.00 66,500.00 158,700.00
10 Membuat 1 m3 sloof beton bertulang (200 kg besi + bekisting)
Kayu kelas lll m3 0.2700 1,980,000.00 534,600.00 -
Paku 5 cm-12 cm kg 2.0000 22,440.00 44,880.00 58.75 26,367.00
Bahan Besi beton polos Kg 210.0000 7,000.00 1,470,000.00 -
Kawat beton Kg 3.0000 22,704.00 68,112.00 -
Pasir Beton m3 0.5400 240,000.00 129,600.00 -
Kerikil m3 0.8100 214,632.00 173,851.92 -
Pekerja OH 5.6500 139,000.00 785,350.00 100.00 785,350.00
Tukang batu OH 0.2750 167,000.00 45,925.00 100.00 45,925.00
Tukang kayu OH 1.5400 167,000.00 257,180.00 100.00 257,180.00
Tenaga Kerja Tukang besi OH 1.4000 167,000.00 233,800.00 100.00 233,800.00
Kepala Tukang OH 0.3230 175,000.00 56,525.00 100.00 56,525.00
Mandor OH 0.2830 175,000.00 49,525.00 100.00 49,525.00
Jumlah 2,848,573.92 1,428,305.00 4,276,878.92 1,454,672.00 3401.25%
Keuntungan Max 7% 7% 199,400.17 99,981.35 299,381.52
Dibulatkan 3,047,900.00 1,528,200.00 4,576,200.00
11 Membuat 1 m3 beton bertulang Pondasi Straust pile Ø 30 cm h=500 cm (tul.179,03 kg/m3 )
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 8 D13mm kg 123.8500 19,800.00 2,452,229.30 55.77 1,367,608.28
Besi Beton Cincin Spiral Ø8mm-(150 kg 55.1826 19,800.00 1,092,615.29 55.77 609,351.55
Jumlah 4617314.58598726 4617314.58598726 2575076.3446051 5577.00%
Dibulatkan 4,617,300.00 4,617,300.00
12 Membuat 1 m3 beton bertulang Pondasi Plat 100x100x25
Beton Mutu K-225 m3 1.0500 1,007,000.00 1,057,350.00 55.77 589,684.10
Besi Beton Ø12MM (Memanjang) kg 39.9600 19,800.00 791,208.00 55.77 441,256.70
Besi Beton Ø12MM (Melintang) kg 39.9600 19,800.00 791,208.00 55.77 441,256.70
Bekisting Pondasi m2 4.0000 171,500.00 686,000.00 55.77 382,582.20
Jumlah 3325766 3325766 1854779.6982 5577.00%
Dibulatkan 3,325,700.00 3,325,700.00
13 Membuat 1 m3 beton bertulang Pile Cap Type P1 (tuL.274,63 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Memanjang D13mm kg 137.3167 19,800.00 2,718,870.00 55.77 1,516,313.80
Besi Beton Melintang D13mm kg 137.3167 19,800.00 2,718,870.00 55.77 1,516,313.80
Bekisting Pondasi m2 8.0000 171,500.00 1,372,000.00 55.77 765,164.40
Jumlah 7882210 0 7882210 4395908.517 5577.00%
Dibulatkan 7,882,200.00 - 7,882,200.00
1 Membuat 1 m3 beton bertulang Sloof S1 20/25
Beton Mutu K-225 m3 1.0500 1,007,000.00 1,057,350.00 55.77 589,684.10
Besi Beton 5 D 16MM kg 107.0000 19,800.00 2,118,600.00 55.77 1,181,543.22
Besi Beton Cincin Ø8mm-(150 s/d 2 kg 36.4303 19,800.00 721,319.66 55.77 402,279.97
Bekisting Sloof m2 8.0000 171,500.00 1,372,000.00 55.77 765,164.40
Jumlah 5269269.65714286 0 5269269.65714286 2938671.68778857 5577.00%
Dibulatkan 5,269,200.00 - 5,269,200.00
2 Membuat 1 m3 beton bertulang Sloof 15/20
Beton Mutu K-225 m3 1.0500 1,007,000.00 1,057,350.00 55.77 589,684.10
Besi Beton 4 D 12MM kg 118.8889 19,800.00 2,354,000.00 55.77 1,312,825.80
Besi Beton Cincin Ø8mm-(150 s/d 2 kg 45.3799 19,800.00 898,521.17 55.77 501,105.26
Bekisting Sloof m2 13.3333 171,500.00 2,286,666.67 55.77 1,275,274.00
Jumlah 6596537.83809524 0 6596537.83809524 3678889.15230571 5577.00%
Dibulatkan 6,596,500.00 - 6,596,500.00
3 Membuat 1 m3 beton bertulang Kolom 25/25
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 4 D 12MM kg 57.6017 19,800.00 1,140,513.00 55.77 636,064.10
Besi Beton Cincin Ø10mm-(150 s/d kg 45.8595 19,800.00 908,018.10 55.77 506,401.69
Bekisting kolom m2 15.6800 351,900.00 5,517,792.00 55.77 3,077,272.60
Jumlah 8638793.1 0 8638793.1 4817854.91187 5577.00%
Dibulatkan 8,638,700.00 - 8,638,700.00
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 4 D 12MM kg 89.7017 19,800.00 1,776,093.00 55.77 990,527.07
Besi Beton Cincin Ø10mm-(150 s/d kg 55.5765 19,800.00 1,100,414.70 55.77 613,701.28
Jumlah 11690777.7 0 11690777.7 6519946.72329 5577.00%
Dibulatkan 11,690,700.00 - 11,690,700.00
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 6D 12MM kg 237.7778 19,800.00 4,708,000.00 55.77 2,625,651.60
Besi Beton Cincin Ø10mm-(150 s/d kg 50.3562 19,800.00 997,053.36 55.77 556,056.66
Jumlah 11469523.3571429 0 11469523.3571429 6396553.17627857 5577.00%
Dibulatkan 11,469,500.00 - 11,469,500.00
6 Membuat 1 m3 beton bertulang Balok Bantalan 30/50 (tuL.93,41 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 8 D16MM kg 49.9333 19,800.00 988,680.00 55.77 551,386.84
Besi Beton Sengkang Ø10mm-(200) kg 7.1944 19,800.00 142,450.00 55.77 79,444.37
Bekisting Balok m2 10.0000 434,700.00 4,347,000.00 55.77 2,424,321.90
Jumlah 6550600 0 6550600 3653269.62 5577.00%
Dibulatkan 6,550,600.00 - 6,550,600.00
7 Membuat 1 m3 beton bertulang Balok Induk Jembatan 30/60 (tul.164,71 kg/m3 besi + bekisting)
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 8 D16 mm kg 110.8333 19,800.00 2,194,500.00 55.77 1,223,872.65
Besi Beton 2 Ø16 mm kg 10.4028 19,800.00 205,975.00 55.77 114,872.26
Besi Beton Cincin Ø10mm-(200)mm kg 43.4750 19,800.00 860,805.00 55.77 480,070.95
Jumlah 8680750 0 8680750 4841254.275 5577.00%
Dibulatkan 8,680,700.00 0 8680700
8 Membuat 1 m3 beton bertulang Balok Anak Jembatan 15/50 (tul.259,87 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 6 D 16 MM kg 133.0000 19,800.00 2,633,400.00 55.77 1,468,647.18
Besi Beton 2 Ø 16 mm kg 24.9667 19,800.00 494,340.00 55.77 275,693.42
Besi Beton Cincin Ø12mm-(200)mm kg 82.5398 19,800.00 1,634,288.04 55.77 911,442.44
Jumlah 11630498.04 0 11630498.04 6486328.756908 5577.00%
Dibulatkan 11,630,400.00 - 11,630,400.00
9 Membuat 1 m3 beton bertulang Ring Balok 15/15
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 4 D 12MM kg 98.9583 19,800.00 1,959,375.00 55.77 1,092,743.44
55.77 -
Jumlah 9140332.5 0 9140332.5 5097563.43525 5577.00%
Dibulatkan 9,140,300.00 - 9,140,300.00
10 Membuat 1 m3 beton bertulang Balok B5 30/70 (tul.105,08 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 8 D16MM kg 71.2500 19,800.00 1,410,750.00 55.77 786,775.28
Besi Beton 2 Ø10mm kg - 19,800.00 - 55.77 -
Besi Beton Sengkang Ø10mm-(200) kg 5.5729 19,800.00 110,343.75 55.77 61,538.71
Jumlah 6697129.10714286 0 6697129.10714286 3734988.90305357 5577.00%
Dibulatkan 6,697,100.00 - 6,697,100.00
10 Membuat 1 m3 beton bertulang Ring Balok 15/20
Beton Mutu K-225 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 4 Ø12mm kg 118.8889 19,800.00 2,354,000.00 55.77 1,312,825.80
Besi Beton Cincin Ø10mm-(100 s/d kg 102.4398 19,800.00 2,028,307.29 55.77 1,131,186.97
Jumlah 10052277.2857143 0 10052277.2857143 5606155.04224286 5577.00%
Dibulatkan 10,052,200.00 - 10,052,200.00
11 Membuat 1 m3 beton bertulang Balok RB 15/20 (tul.180,53 kg/m3 besi + bekisting)
Beton Mutu K-175 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 4 Ø12mm kg 124.8333 19,800.00 2,471,700.00 55.77 1,378,467.09
Besi Beton Cincin Ø10mm-(100 s/d kg 125.7250 19,800.00 2,489,355.00 55.77 1,388,313.28
Jumlah 10631025 0 10631025 5928922.6425 5577.00%
Dibulatkan 10,631,000.00 - 10,631,000.00
12 Membuat 1 m3 beton bertulang Listplang 10/50
Beton Mutu K-225 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton 6 Ø10mm kg 74.0000 19,800.00 1,465,200.00 55.77 817,142.04
Besi Beton Ø10mm-150mm kg 45.5614 19,800.00 902,115.50 55.77 503,109.81
4,482,394.12
Jumlah 8037285.5 0 8037285.5 4482394.12335 5577.00%
Dibulatkan 8,037,200.00 - 8,037,200.00
13 Membuat 1 m3 beton bertulang Plat tangga (tu.184,06 kg besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Bawah Melintang Ø12MM-150 mm kg 66.8750 19,800.00 1,324,125.00 55.77 738,464.51
Besi Beton Bawah Memanjang Ø12MM-150 mm kg 59.0184 19,800.00 1,168,564.83 55.77 651,708.61
Besi Beton Atas Melintang Ø10MM-150 mm kg 46.2500 19,800.00 915,750.00 55.77 510,713.78
Besi Beton Atas Memanjang Ø10MM-150 mm kg 6.3825 19,800.00 126,373.50 55.77 70,478.50
Besi Beton Step melintang Ø8MM-150 mm kg 1.5800 19,800.00 31,284.00 55.77 17,447.09
Besi Beton Step memanjang Ø8MM-150 mm kg 3.9500 19,800.00 78,210.00 55.77 43,617.72
Bekisting Step Tangga m2 8.3333 19,800.00 165,000.00 55.77 92,020.50
Bekisting Plat Tangga m2 10.0000 428,900.00 4,289,000.00 55.77 2,391,975.30
Jumlah 9170777.33333333 0 9170777.33333333 5114542.5188 5577.00%
Dibulatkan 9,170,700.00 - 9,170,700.00
11 Membuat 1 m3 beton bertulang Plat Jalan t=20 cm (tuL.104,52 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.melintang Ø12mm-200 mm kg 54.4630 19,800.00 1,078,367.40 55.77 601,405.50
Besi Beton Tul.memanjang Ø12mm-200 mm kg 50.0537 19,800.00 991,063.43 55.77 552,716.07
Bekisting Lantai m2 1.8000 390,400.00 702,720.00 55.77 391,906.94
Jumlah 3844620.825 0 3844620.825 2144145.0341025 5577.00%
Dibulatkan 3,844,600.00 - 3,844,600.00
12 Membuat 1 m3 beton bertulang Plat Dinding t=15cm (tuL.174,20 kg/m3 besi + bekisting)
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.melintang 2x Ø8mm-150 mm kg 108.9260 19,800.00 2,156,734.80 55.77 1,202,811.00
Besi Beton Tul.memanjang 2x Ø8mm-150 mm kg 100.1074 19,800.00 1,982,126.85 55.77 1,105,432.14
Bekisting Lantai m2 2.3000 390,400.00 897,920.00 55.77 500,769.98
Jumlah 6109251.65 0 6109251.65 3407129.645205 5577.00%
Dibulatkan 6,109,200.00 - 6,109,200.00
12 Membuat 1 m3 beton bertulang Plat Dak t=10cm
Beton Mutu K-225 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.memanjang Ø8mm-150 mm kg 130.8848 19,800.00 2,591,518.60 55.77 1,445,289.92
Bekisting Lantai m2 10.0000 390,400.00 3,904,000.00 55.77 2,177,260.80
Jumlah 8,921,538.60 - 8,921,538.60 4,975,542.08 5577.00%
Dibulatkan 8,921,500.00 - 8,921,500.00
13 Membuat 1 m3 beton bertulang Plat Lantai t=10cm -
Beton Mutu K-225 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.memanjang Ø8mm-150 mm kg 130.8848 19,800.00 2,591,518.60 55.77 1,445,289.92
Jumlah 8,921,538.60 - 8,921,538.60 4,975,542.08 5577.00%
Dibulatkan 8,921,500.00 - 8,921,500.00
14 Membuat 1 m3 beton bertulang Plat dak t=12 cm (Groung Reservoir )
Beton Mutu K-225 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.melintang 2 x Ø8mm-150 mm kg 113.9352 19,800.00 2,255,916.67 55.77 1,258,124.73
Besi Beton Tul.memanjang 2 x Ø8mm-150 mm kg 218.5733 19,800.00 4,327,750.53 55.77 2,413,586.47
Jumlah 10,909,470.53 - 10,909,470.53 6,084,211.72 5577.00%
Dibulatkan 10,909,400.00 - 10,909,400.00
15 Membuat 1 m3 beton bertulang Plat Deukker t=20 cm
Beton Mutu K-250 m3 1.0500 1,021,400.00 1,072,470.00 55.77 598,116.52
Besi Beton Tul.melintang 2 x Ø10 mm-150 mm kg 49.1689 19,800.00 973,544.00 55.77 542,945.49
Besi Beton Tul.memanjang 2 x Ø10 mm-150 mm kg 48.2233 19,800.00 954,822.00 55.77 532,504.23
Bekisting Lantai m2 4.0000 390,400.00 1,561,600.00 55.77 870,904.32
Jumlah 4,562,436.00 - 4,562,436.00 2,544,470.56 5577.00%
Dibulatkan 4,562,400.00 - 4,562,400.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
F. PENETAPAN INDEK HARGA SATUAN PEKERJAAN DINDING
1 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata,campuran spesi 1 PC :3 PP
Bata merah buah 70.0000 750.00 52,500.00 100.00 52,500.00
Pasir Pasang m3 0.0400 120,000.00 4,800.00 100.00 4,800.00
Tukang batu OH 0.1000 167,000.00 16,700.00 100.00 16,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 73,969.20 62,775.00 136,744.20 133,813.75 9785.70%
Keuntungan Max 7% 7% 5,177.84 4,394.25 9,572.09
Dibulatkan 79,100.00 67,100.00 146,300.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
2 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata,campuran spesi 1 PC : 5 PP
Bata merah buah 70.0000 750.00 52,500.00 100.00 52,500.00
Pasir Pasang m3 0.0450 120,000.00 5,400.00 100.00 5,400.00
Tukang batu OH 0.1000 167,000.00 16,700.00 100.00 16,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 69,128.80 62,775.00 131,903.80 129,929.78 9850.34%
Keuntungan Max 7% 7% 4,839.02 4,394.25 9,233.27
Dibulatkan 73,900.00 67,100.00 141,100.00
3 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1bata,campuran spesi 1 PC : 2 PP
Bata merah Buah 140.0000 750.00 105,000.00 92.62 97,251.00
Bahan Portland Cement kg 32.9500 1,160.00 38,222.00 82.42 31,502.57
Pasir Pasang m3 0.0910 120,000.00 10,920.00 100.00 10,920.00
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 154,142.00 125,550.00 279,692.00 265,223.57 9482.70%
Keuntungan Max 7% 7% 10,789.94 8,788.50 19,578.44
Dibulatkan 164,900.00 134,300.00 299,200.00
Bata merah Buah 140.0000 750.00 105,000.00 92.62 97,251.00
Pasir Pasang m3 0.0910 120,000.00 10,920.00 100.00 10,920.00
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 154,142.00 125,550.00 279,692.00 265,223.57 9482.70%
Keuntungan Max 7% 7% 10,789.94 8,788.50 19,578.44
Dibulatkan 164,900.00 134,300.00 299,200.00
Bata merah Buah 140.0000 750.00 105,000.00 92.62 97,251.00
Pasir Pasang m3 0.0930 120,000.00 11,160.00 100.00 11,160.00
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 146,958.00 125,550.00 272,508.00 259,344.71 9516.96%
Keuntungan Max 7% 7% 10,287.06 8,788.50 19,075.56 0.00%
Jumlah+keuntungan 157,245.06 134,338.50 291,583.56 0.00%
Dibulatkan 157,200.00 134,300.00 291,500.00
Bata merah Buah 140.0000 750.00 105,000.00 100.00 105,000.00
Pasir Pasang m3 0.1020 120,000.00 12,240.00 100.00 12,240.00
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 142,992.00 125,550.00 268,542.00 264,014.80 9831.42%
Keuntungan Max 7% 7% 10,009.44 8,788.50 18,797.94
Dibulatkan 153,000.00 134,300.00 287,300.00
Bata merah Buah 140.0000 750.00 105,000.00 92.62 97,251.00
Pasir Pasang m3 0.1220 120,000.00 14,640.00 100.00 14,640.00
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 141,100.00 125,550.00 266,650.00 255,128.33 9567.91%
Keuntungan Max 7% 7% 9,877.00 8,788.50 18,665.50
Dibulatkan 150,900.00 134,300.00 285,300.00
6.6 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1batac,ampuran spesi 1 PC : 3 KP : 10 PP -
Bata merah Buah 140.0000 - -
Bahan Portland Cement kg 10.0800 - -
Pasir Pasang m3 0.0925 - -
KP m3 0.0275 - -
Pekerja OH 0.6000 - -
Tenaga Kerja Tukang batu OH 0.2000 - -
Kepala Tukang OH 0.0200 - -
Mandor OH 0.0300 - -
Jumlah - - -
Dibulatkan - - -
6.7 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1½ bata,campuran spesi 1 PC : 3 KP : 10 PP -
Jumlah - - -
Dibulatkan - - -
5 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1½ bata,campuran spesi 1 PC : 3 PP
Bata merah Buah 70.0000 750.00 52,500.00 92.62 48,625.50
Pasir Pasang m3 0.0400 120,000.00 4,800.00 98.75 4,740.00
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 73,969.20 62,775.00 136,744.20 132,246.28 9671.07%
Keuntungan Max 7% 7% 5,177.84 4,394.25 9,572.09
Dibulatkan 79,100.00 67,100.00 146,300.00
Bata merah Buah 70.0000 750.00 52,500.00 92.62 48,625.50
Pasir Pasang m3 0.0430 120,000.00 5,160.00 98.75 5,095.50
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 71,000.00 62,775.00 133,775.00 129,385.11 9671.85%
Keuntungan Max 7% 7% 4,970.00 4,394.25 9,364.25
Dibulatkan 75,900.00 67,100.00 143,100.00
Bata merah Buah 70.0000 750.00 52,500.00 92.62 48,625.50
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Pasir Pasang m3 0.0450 120,000.00 5,400.00 98.75 5,332.50
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 69,128.80 62,775.00 131,903.80 127,582.27 9672.37%
Keuntungan Max 7% 7% 4,839.02 4,394.25 9,233.27
Dibulatkan 73,900.00 67,100.00 141,100.00
Bata merah Buah 70.0000 750.00 52,500.00 92.62 48,625.50
Pasir Pasang m3 0.0490 120,000.00 5,880.00 98.75 5,806.50
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 68,031.20 62,775.00 130,806.20 126,531.99 9673.24%
Keuntungan Max 7% 7% 4,762.18 4,394.25 9,156.43
Dibulatkan 72,700.00 67,100.00 139,900.00
Bata merah Buah 70.0000 750.00 52,500.00 92.62 48,625.50
Pasir Pasang m3 0.0500 120,000.00 6,000.00 98.75 5,925.00
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 66,040.00 62,775.00 128,815.00 124,610.65 9673.61%
Keuntungan Max 7% 7% 4,622.80 4,394.25 9,017.05
Dibulatkan 70,600.00 67,100.00 137,800.00
6.13 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1½ bata,campuran spesi 1 PC : 3 KP : 10 PP
KP m3 0.0150 - -
Jumlah - - -
Dibulatkan - - -
6.14 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1½ bata,campuran spesi 1 KP : 1 SM : 1 PP
Bahan SM m3 0.0180 - -
PP m3 0.0180 - -
KP m3 0.0180 - -
Jumlah - - -
Dibulatkan - - -
6.15 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1½ bata,campuran spesi 1 KP : 1 SM : 2 PP -
Bahan SM m3 0.0140 - -
PP m3 0.0280 - -
KP m3 0.0140 - -
Pekerja OH 0.3000 -
Tenaga Kerja Tukang batu OH 0.1000 -
Kepala Tukang OH 0.0100 -
Mandor OH 0.0150 -
Jumlah - - -
Dibulatkan - - -
6.16 Memasang 1 m2 dinding HB/CB 20, campuran spesi 1 PC : 3 PP
HB 20 Buah 12.5000 -
Bahan Portland Cement Kg 30.3200 -
Pasir Pasang m3 0.7280 -
Besi angkur Ø= 8 mm Kg 0.2800 -
Pekerja OH 0.3500 -
Mandor OH 0.0180 -
Jumlah - - -
Dibulatkan - - -
HB 20 Buah 12.5000 -
Pekerja OH 0.3500 -
Mandor OH 0.0180 -
Jumlah - - -
Dibulatkan - - -
HB 15 Buah 12.5000 -
Pekerja OH 0.3200 -
Mandor OH 0.0160 -
Jumlah - - -
Dibulatkan - - -
HB 15 Buah 12.5000 -
Pekerja OH 0.3200 -
Mandor OH 0.0160 -
Jumlah - - -
Dibulatkan - - -
HB 10 Buah 12.5000 -
Pekerja OH 0.3000 -
Mandor OH 0.0150 -
Jumlah - - -
Dibulatkan - - -
3 6.21 Memasang 1 m2 dinding HB/CB uk. 20x60x10 cm, campuran spesi 1 PC : 5 PP
HB 10 Buah 9.0000 13,200.05 118,800.48 -
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Bahan Perekat Bata Ringan Mortar Perekat zak 0.1000 150,000.00 15,000.00 -
Alat Bantu ls 1.0000 6,690.02 6,690.02 -
Besi angkur Ø= 8 mm Kg 0.2800 - -
Pekerja OH 0.2000 139,000.00 27,800.00 100.00 27,800.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 140,490.50 48,000.00 188,490.50 48,000.00 2546.55%
Keuntungan Max 7% 7% 9,834.33 3,360.00 13,194.33
Dibulatkan 140,400.00 48,000.00 201,600.00
10 Memasang 1 m2 dinding terawang (roster) ukuran (12x11x24) cm , campuran spesi 1 PC : 3 PP
Terawang (roster) Buah 30.0000 7,260.00 217,800.00 -
Bahan Portland Cement Kg 14.0000 1,240.00 17,360.00 -
Pasir Pasang m3 0.0320 160,000.00 5,120.00 -
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 240,280.00 62,775.00 303,055.00 62,775.00 2071.41%
Keuntungan Max 7% 7% 16,819.60 4,394.25 21,213.85
Dibulatkan 257,000.00 67,100.00 324,200.00
4 Memasang 1 m2 dinding terawang (roster) ukuran (20x20x10) cm , campuran spesi 1 PC : 4 PP
Terawang (roster) 20x20x10 cm Buah 25.0000 9,000.00 225,000.00 100.00 225,000.00
Pasir Pasang m3 0.0350 120,000.00 4,200.00 100.00 4,200.00
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 241,960.00 62,775.00 304,735.00 302,491.79 9926.39%
Keuntungan Max 7% 7% 16,937.20 4,394.25 21,331.45
Dibulatkan 258,800.00 67,100.00 326,000.00
5 Memasang 1 m2 dinding bata berongga ekspose ukuran (12x11x24) cm ,campuran spesi 1 PC : 3 PP
Bata press eksope Buah 70.0000 1,300.00 91,000.00 100.00 91,000.00
Pasir Pasang m3 0.0450 120,000.00 5,400.00 100.00 5,400.00
Pekerja OH 0.3000 139,000.00 41,700.00 100.00 41,700.00
Kepala Tukang OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Mandor OH 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 98,720.00 72,000.00 170,720.00 170,312.14 9976.11%
Keuntungan Max 7% 7% 6,910.40 5,040.00 11,950.40
Dibulatkan 105,600.00 77,000.00 182,600.00
6 Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1 bata,campuran spesi 1 PC : 2 PP
Bata merah Buah 140.0000 750.00 105,000.00 92.62 97,251.00
Bahan Portland Cement Kg 43.5000 1,160.00 50,460.00 -
Pasir Pasang m3 0.0800 120,000.00 9,600.00 -
Pekerja OH 0.6000 139,000.00 83,400.00 100.00 83,400.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 165,060.00 125,550.00 290,610.00 222,801.00 7666.67%
Keuntungan Max 7% 7% 11,554.20 8,788.50 20,342.70
Dibulatkan 176,600.00 134,300.00 310,900.00
6 Memasang 1 m2 Plesteran 1 Pc : 3 Ps, Tebal 20 mm
Bahan Pasir Pasang M3 0.0260 120,000.00 3,120.00 100.00 3,120.00
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Tenaga Kerja Tukang Oh 0.2000 167,000.00 33,400.00 100.00 33,400.00
Kepala Tukang Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor Oh 0.0125 175,000.00 2,187.50 100.00 2,187.50
Jumlah 15,648.00 73,837.50 89,485.50 87,283.08 9753.88%
Keuntungan Max 7% 7% 1,095.36 5,168.63 6,263.99
Dibulatkan 16,700.00 79,000.00 95,700.00
7 Memasang 1 m2 Plesteran 1 Pc : 5 Ps, Tebal 20 mm
Bahan Semen Portland Kg 7.2900 1,160.00 8,456.40 82.42 6,969.76
Pasir Pasang M3 0.0230 120,000.00 2,760.00 100.00 2,760.00
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Tenaga Kerja Tukang Batu Oh 0.1500 167,000.00 25,050.00 100.00 25,050.00
Kepala Tukang Batu Oh 0.0150 175,000.00 2,625.00 100.00 2,625.00
Mandor Oh 0.0125 175,000.00 2,187.50 -
Jumlah 11,216.40 64,612.50 75,828.90 72,154.76 9515.47%
Keuntungan Max 7% 7% 785.15 4,522.88 5,308.02
Dibulatkan 12,000.00 69,100.00 81,100.00
8 Memasang 1 m2 Aferking Beton (acian)
Pekerja Oh 0.1430 139,000.00 19,877.00 100.00 19,877.00
Tenaga Kerja Tukang Batu Oh 0.1070 167,000.00 17,869.00 100.00 17,869.00
Kepala Tukang Batu Oh 0.0105 175,000.00 1,837.50 100.00 1,837.50
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 4,640.00 41,333.50 45,973.50 45,157.79 9822.57%
Keuntungan Max 7% 7% 324.80 2,893.35 3,218.15
Dibulatkan 4,900.00 44,200.00 49,100.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
9 Memasang 1 m2 Dinding gypsumboard satu muka + rangka besi hollow
Bahan Besi Hollo 4 x 4 M' 1.2000 22,000.00 26,400.00 61.67 16,280.88
Besi Hollo 2 x 4 M' 3.0750 12,000.00 36,900.00 61.67 22,756.23
Assesories dan Alat Bantu ls 1.0000 4,431.00 4,431.00 -
Pelat Gypsum Board Lbr 0.3470 56,000.00 19,432.00 35 6893
Plaster Board Ls 1.0000 1,360.24 1,360.24 70.05 952.85
Paku Skrup kg 0.0100 41,580.00 415.80 60.25 250.52
Tenaga Kerja Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tukang Oh 0.2200 167,000.00 36,740.00 100.00 36,740.00
Kepala Tukang Oh 0.1570 175,000.00 27,475.00 100.00 27,475.00
Mandor Oh 0.1515 175,000.00 26,512.50 100.00 26,512.50
Jumlah 88,939.04 115,747.50 204,686.54 162,880.51 7957.56%
Keuntungan Max 7% 7% 6,225.73 8,102.33 14,328.06
Dibulatkan 95,100.00 123,800.00 219,000.00
10 Memasang 1 m2 Dinding gypsumboard dua muka + rangka besi double hollow
Bahan Besi Hollo 4 x 4 M' 2.4000 22,000.00 52,800.00 61.67 32,561.76
Besi Hollo 2 x 4 M' 6.1500 12,000.00 73,800.00 61.67 45,512.46
Pelat Gypsum Board Lbr 0.6940 56,000.00 38,864.00 35 13785
Plaster Board Ls 2.0000 2,720.48 5,440.96 70.05 3,811.39
Paku Skrup kg 0.0200 41,580.00 831.60 60.25 501.04
Tukang Oh 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala Tukang Oh 0.2355 175,000.00 41,212.50 100.00 41,212.50
Mandor Oh 0.2273 175,000.00 39,768.75 100.00 39,768.75
Jumlah 180,598.56 173,621.25 354,219.81 269,792.96 7616.54%
Keuntungan Max 7% 7% 12,641.90 12,153.49 24,795.39
Dibulatkan 193,200.00 185,700.00 379,000.00
11 Memasang 1 m2 Alumunium Foil
Bahan Rangka hollo besi 40 x 60 M' 68,833.33 0.00 61.67 0.00
Rangka hollo besi 40 x 40 M' 22,000.00 0.00 61.67 0.00
Braket siku besi 40 x 4 M' 0.00 0.00 -
Brazing Set 43,000.00 0.00 0
Sealen Tube 45,000.00 0.00 57.12 -
Sekrup Kg 0.3000 41,580.00 12,474.00 60.25 7,515.59
Braket ACP Bh 10,000.00 0.00 -
Alluminium Foil M2 1.1000 5,500.00 6,050.00 52.12 3,153.26
Sewa scafolding + bongkar pasang Ls 1.0000 12,500.00 12,500.00 -
Tukang Oh 0.2200 167,000.00 36,740.00 100.00 36,740.00
Kepala Tukang Oh 0.1570 175,000.00 27,475.00 100.00 27,475.00
Mandor Oh 0.1515 175,000.00 26,512.50 100.00 26,512.50
Jumlah 31,024.00 115,747.50 146,771.50 126,416.35 8613.14%
Keuntungan Max 7% 7% 2,171.68 8,102.33 10,274.01
Dibulatkan 33,100.00 123,800.00 157,000.00
12 Memasang 1 m1 List Profil t=50cm + rangka besi hollow
Bahan Besi Hollow 40x40mm M' 2.6500 22,000.00 58,300.00 61.67 35,953.61
Besi Hollow 15x30mm M' 1.0000 12,166.67 12,166.67 61.67 7,503.18
List Profil GRC tinggi 50cm, tebal 9 M' 1.0000 450,000.00 450,000.00 43 192420
Dempul Halus / Imfra ( Wood Filler ) Kg 0.1000 46,585.00 4,658.50 33 1525
Plaster Board Ls 1.1000 5,000.00 5,500.00 70.05 3,852.75
Paku Skrup kg 0.2500 41,580.00 10,395.00 60.25 6,262.99
Tukang Oh 0.3300 167,000.00 55,110.00 100.00 55,110.00
Kepala Tukang Oh 0.2355 175,000.00 41,212.50 100.00 41,212.50
Mandor Oh 0.2273 175,000.00 39,768.75 100.00 39,768.75
Jumlah 541,020.17 173,621.25 714,641.42 421,138.97 5893.01%
Keuntungan Max 7% 7% 37,871.41 12,153.49 50,024.90
Dibulatkan 578,800.00 185,700.00 764,600.00
13 Memasang 1 m1 List Profil t=38cm + rangka besi hollow
Bahan Besi Hollow 40x40mm M' 2.4000 22,000.00 52,800.00 61.67 32,561.76
Besi Hollow 15x30mm M' 1.0000 12,166.67 12,166.67 61.67 7,503.18
List Profil GRC tinggi 50cm, tebal 9 M' 1.0000 350,000.00 350,000.00 43 149660
Dempul Halus / Imfra ( Wood Filler ) Kg 0.1000 46,585.00 4,658.50 33 1525
Plaster Board Ls 1.1000 5,000.00 5,500.00 70.05 3,852.75
Paku Skrup kg 0.2500 41,580.00 10,395.00 60.25 6,262.99
Tukang Oh 0.4950 167,000.00 82,665.00 100.00 82,665.00
Kepala Tukang Oh 0.3533 175,000.00 61,818.75 100.00 61,818.75
Mandor Oh 0.3409 175,000.00 59,653.13 100.00 59,653.13
Jumlah 435,520.17 260,431.88 695,952.04 461,797.75 6635.48%
Keuntungan Max 7% 7% 30,486.41 18,230.23 48,716.64
Dibulatkan 466,000.00 278,600.00 744,600.00
G. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KONTRUKSI BAJA
1 Membuat 1 m2 pintu besi plat baja tebal 2 mm rangkap, rangka baja siku
Besi siku L 30.30.3 kg 15.0000 19,800.00 297,000.00 -
Bahan Besi plat baja kg 32.8000 22,836.00 749,020.80 -
Kawat las kg 0.0500 23,496.00 1,174.80 -
Pekerja OH 1.0500 139,000.00 145,950.00 100.00 145,950.00
Kepala Tukang OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
Mandor OH 0.0520 175,000.00 9,100.00 100.00 9,100.00
Jumlah 1,047,195.60 348,775.00 1,395,970.60 348,775.00 2498.44%
Keuntungan Max 7% 7% 73,303.69 24,414.25 97,717.94
Dibulatkan 1,120,400.00 373,100.00 1,493,600.00
1 Mengerjakan 1 cm pengelasan dengan las listrik
Kawat las listrik kg 0.0400 23,496.00 939.84 51.08 480.07
Bahan Solar Liter 0.0300 4,950.00 148.50 98.02 145.56
Minyak pelumas Liter 0.0040 33,000.00 132.00 98.02 129.39
Pekerja OH 0.0040 139,000.00 556.00 100.00 556.00
Tenaga Kerja Tukang besi OH 0.0020 167,000.00 334.00 100.00 334.00
Kepala Tukang OH 0.0002 175,000.00 35.00 100.00 35.00
Mandor OH 0.0002 175,000.00 35.00 100.00 35.00
Alat Sewa alat Jam 0.0170 36,300.00 617.10
Jumlah 1,837.44 960.00 2,797.44 1,715.02 6130.66%
Keuntungan Max 7% 7% 128.62 67.20 195.82
Dibulatkan 1,900.00 1,000.00 2,900.00
2 Memasang 1 kg besi profil
Bahan Besi profil Kg 1.1500 19,800.00 22,770.00 52.80 12,022.56
Pekerja OH 0.0600 139,000.00 8,340.00 100.00 8,340.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Tenaga Kerja Tukang las konstruksi OH 0.0600 167,000.00 10,020.00 100.00 10,020.00
Kepala Tukang OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 22,770.00 19,935.00 42,705.00 31,957.56 7483.33%
Keuntungan Max 7% 7% 1,593.90 1,395.45 2,989.35
Dibulatkan 24,300.00 21,300.00 45,600.00
3 Memasang 1 kg rangka kuda-kuda baja IWF
Bahan Besi baja IWF Kg 1.1500 13,200.00 15,180.00 52.80 8,015.04
Pekerja OH 0.0600 139,000.00 8,340.00 100.00 8,340.00
Tenaga Kerja Tukang las konstruksi OH 0.0600 167,000.00 10,020.00 100.00 10,020.00
Kepala Tukang OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 15,180.00 19,935.00 35,115.00 27,950.04 7959.57%
Keuntungan Max 7% 7% 1,062.60 1,395.45 2,458.05
Dibulatkan 16,200.00 21,300.00 37,500.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
4 Mengerjakan 100 kg pekerjaan perakitan
Solar Liter 1.0000 4,950.00 4,950.00 98.02 4,851.99
Bahan
Minyak pelumas Liter 0.1000 33,000.00 3,300.00 98.02 3,234.66
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Tukang besi konstruksi OH 0.1000 167,000.00 16,700.00 100.00 16,700.00
Tenaga Kerja
Kepala Tukang OH 0.0010 175,000.00 175.00 100.00 175.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Alat Sewa alat Jam 0.8000 - -
Jumlah 8,250.00 31,650.00 39,900.00 39,736.65 9959.06%
Keuntungan Max 7% 7% 577.50 2,215.50 2,793.00
Dibulatkan 8,800.00 33,800.00 42,600.00
5 Mengerjakan 1 kg pekerjaan perakitan 88.00 338.00 426.00
6 Membuat 1 m2 pintu besi Hollow (Pintu Garasi)
Bahan Besi Hollow 40x60x2mm Kg - 52,000.00 - 61.34 -
Besi hollow 20x40x2 mm Kg - 12,000.00 - 61.67 -
Pengelasan Cm 20.0000 2,990.00 59,800.00 -
Meni besi M2 2.4000 56,700.00 136,080.00 36.42 49,560.34
Cat Duco M2 2.4000 60,100.00 144,240.00 51.08 73,677.79
Asesoris Ls 1.0000 51,018.00 51,018.00 -
Pekerja OH 1.0500 139,000.00 145,950.00 100.00 145,950.00
Tenaga Kerja Tukang las biasa OH 1.0500 167,000.00 175,350.00 100.00 175,350.00
Kepala Tukang OH 0.1050 175,000.00 18,375.00 100.00 18,375.00
Mandor OH 0.0520 175,000.00 9,100.00 100.00 9,100.00
Jumlah 391,138.00 348,775.00 739,913.00 472,013.13 6379.31%
Keuntungan Max 7% 7% 27,379.66 24,414.25 51,793.91
Dibulatkan 418,500.00 373,100.00 791,700.00
7 Mengerjakan 10 cm pengelasan dengan las listrik
Bahan Kawat las listrik Kg 0.4000 23,496.00 9,398.40 51.08 4,800.70
Solar Liter 0.3000 4,950.00 1,485.00 98.02 1,455.60
Minyak pelumas baja Liter 0.0400 33,000.00 1,320.00 98.02 1,293.86
Pekerja OH 0.0400 139,000.00 5,560.00 100.00 5,560.00
Tenaga Kerja Tukang besi konstruksi OH 0.0200 167,000.00 3,340.00 100.00 3,340.00
Kepala Tukang OH 0.0020 175,000.00 350.00 100.00 350.00
Mandor OH 0.0020 175,000.00 350.00 100.00 350.00
Alat Sewa alat Jam 0.1700 36,300.00 6,171.00
Jumlah 18,374.40 9,600.00 27,974.40 17,150.16 6130.66%
Keuntungan Max 7% 7% 1,286.21 672.00 1,958.21
Dibulatkan 19,600.00 10,200.00 29,900.00
8 Membuat 1 Bh rangka besi Hollow dan besi nako
Bahan Besi hollow 50x50x2 mm Kg - 68,833.33 - 61.67 -
Besi nako 10 mm Kg - 52,000.00 - 61.34 -
Pengelasan Cm 12.0000 2,990.00 35,880.00 -
Meni besi M2 1.0260 56,700.00 58,174.20 36.42 21,187.04
Cat Duco M2 1.0260 60,100.00 61,662.60 51.08 31,497.26
Pekerja OH 0.6500 139,000.00 90,350.00 100.00 90,350.00
Kepala Tukang OH 0.0650 175,000.00 11,375.00 100.00 11,375.00
Mandor OH 0.0320 175,000.00 5,600.00 100.00 5,600.00
Jumlah 155,716.80 215,875.00 371,591.80 268,559.30 7227.27%
Keuntungan Max 7% 7% 10,900.18 15,111.25 26,011.43
Dibulatkan 166,600.00 230,900.00 397,600.00
9 Membuat 1 m' Railling besi Hollow tinggi=90 cm -
Bahan Besi hollow 40x4x2 mm Kg - 52,000.00 - 61.34 -
Besi hollow 20x40x2 mm Kg - 12,000.00 - 61.67 -
Pengelasan Cm 42.0000 2,990.00 125,580.00 -
Meni besi M2 0.9280 56,700.00 52,617.60 36.42 19,163.33
Cat Duco M2 0.9280 60,100.00 55,772.80 51.08 28,488.75
Pekerja OH 0.6500 139,000.00 90,350.00 100.00 90,350.00
Kepala Tukang OH 0.0650 167,000.00 10,855.00 100.00 10,855.00
Mandor OH 0.0320 175,000.00 5,600.00 100.00 5,600.00
Jumlah 233,970.40 197,155.00 431,125.40 244,807.08 5678.33%
Keuntungan Max 7% 7% 16,377.93 13,800.85 30,178.78
Dibulatkan 250,300.00 210,900.00 461,300.00
9 Memasang 1 m2 pintu rolling door besi
Bahan Pintu gulung besi M2 1.0000 - -
Pekerja OH 1.2000 139,000.00 166,800.00 100.00 166,800.00
Kepala Tukang OH 0.1200 175,000.00 21,000.00 100.00 21,000.00
Mandor OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Jumlah - 389,250.00 389,250.00 389,250.00 10000.00%
Keuntungan Max 7% 7% - 27,247.50 27,247.50
Dibulatkan - 416,400.00 416,400.00
10 Memasang 1 m2 pintu lipat (Foldong door) bahan plastik/PVC
Bahan Pintu lipat M2 1.0000 - -
Pekerja OH 0.4400 139,000.00 61,160.00 100.00 61,160.00
Kepala Tukang OH 0.0440 175,000.00 7,700.00 100.00 7,700.00
Mandor OH 0.0220 175,000.00 3,850.00 100.00 3,850.00
Jumlah - 146,190.00 146,190.00 146,190.00 10000.00%
Keuntungan Max 7% 7% - 10,233.30 10,233.30 10000.00%
Dibulatkan - 156,400.00 156,400.00
11 Memasang 1 m2 sunscreen allumunium
Bahan Pintu lipat M2 1.0000 - -
Pekerja OH 0.0800 139,000.00 11,120.00 100.00 11,120.00
Kepala Tukang OH 0.0800 175,000.00 14,000.00 100.00 14,000.00
Mandor OH 0.0040 175,000.00 700.00 100.00 700.00
Jumlah - 159,420.00 159,420.00 159,420.00 10000.00%
Keuntungan Max 7% 7% - 11,159.40 11,159.40
Dibulatkan - 170,500.00 170,500.00
12 Memasang 1 m2 rolling door allumunium
Bahan Rolling door allumunium M2 1.0000 - -
Pekerja OH 1.0000 139,000.00 139,000.00 100.00 139,000.00
Tenaga Kerja Tukang khusus allumunium OH 1.0000 167,000.00 167,000.00 100.00 167,000.00
Kepala Tukang OH 0.1000 175,000.00 17,500.00 100.00 17,500.00
Mandor OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah - 332,250.00 332,250.00 332,250.00 10000.00%
Keuntungan Max 7% 7% - 23,257.50 23,257.50
Dibulatkan - 355,500.00 355,500.00
13 Memasang 1 m kusen pintu allumunium
Bahan Profil allumunium M 1.1000 102,960.00 113,256.00 52.34 59,278.19
Skrup fixer Buah 2.0000 1,320.00 2,640.00 60.25 1,590.60
Sealant Tube 0.0600 3,960.00 237.60 57.12 135.72
Pekerja OH 0.0430 139,000.00 5,977.00 100.00 5,977.00
Kepala Tukang OH 0.0043 175,000.00 752.50 100.00 752.50
Mandor OH 0.0021 175,000.00 367.50 100.00 367.50
Jumlah 116,133.60 14,278.00 130,411.60 75,282.51 5772.68%
Keuntungan Max 7% 7% 8,129.35 999.46 9,128.81
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Dibulatkan 124,200.00 15,200.00 139,500.00
14 Memasang 1 m2 pintu allumunium strip lebar 8 cm
Bahan Profil allumunium M 4.4000 82,500.00 363,000.00 -
allumunium strip M 14.6000 27,500.00 401,500.00 -
Pekerja OH 0.0850 139,000.00 11,815.00 100.00 11,815.00
Kepala Tukang OH 0.0085 175,000.00 1,487.50 100.00 1,487.50
Mandor OH 0.0042 175,000.00 735.00 100.00 735.00
Jumlah 764,500.00 28,232.50 792,732.50 28,232.50 356.14%
Keuntungan Max 7% 7% 53,515.00 1,976.28 55,491.28
Dibulatkan 818,000.00 30,200.00 848,200.00
15 Memasang 1 m2 pintu kaca rangka allumunium
Bahan Pintu allumunium M 4.4000 82,500.00 363,000.00 -
Profil kaca M 4.5000 5,775.00 25,987.50 -
Sealant Tube 0.2700 3,960.00 1,069.20 -
Pekerja OH 0.8500 139,000.00 118,150.00 100.00 118,150.00
Tenaga Kerja Tukang allumunium/kaca OH 0.8500 167,000.00 141,950.00 100.00 141,950.00
Kepala Tukang OH 0.0090 175,000.00 1,575.00 100.00 1,575.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 390,056.70 262,550.00 652,606.70 262,550.00 4023.10%
Keuntungan Max 7% 7% 27,303.97 18,378.50 45,682.47
Dibulatkan 417,300.00 280,900.00 698,200.00
16 Memasang 1 m2 venetions blinds dan vertical blinds
Bahan Venetions blinds dan vertical blinds (t M 1.0000 - -
Pekerja OH 0.3500 139,000.00 48,650.00 100.00 48,650.00
Kepala Tukang OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor OH 0.0180 175,000.00 3,150.00 100.00 3,150.00
Jumlah - 116,375.00 116,375.00 116,375.00 10000.00%
Keuntungan Max 7% 7% - 8,146.25 8,146.25
Dibulatkan - 124,500.00 124,500.00
17 Memasang 1 m2 teralis besi strip (2x3) mm
Bahan Besi strip Kg 6.1770 22,836.00 141,057.97 -
Pengelasan cm 27.0800 2,900.00 78,532.00 -
Pekerja OH 1.6700 139,000.00 232,130.00 100.00 232,130.00
Tenaga Kerja Tukang las OH 1.6700 167,000.00 278,890.00 100.00 278,890.00
Kepala Tukang OH 0.1670 175,000.00 29,225.00 100.00 29,225.00
Mandor OH 0.0830 175,000.00 14,525.00 100.00 14,525.00
Jumlah 219,589.97 554,770.00 774,359.97 554,770.00 7164.24%
Keuntungan Max 7% 7% 15,371.30 38,833.90 54,205.20
Dibulatkan 234,900.00 593,600.00 828,500.00
18 Memasang 1 m2 kawat nyamuk
Bahan Kawat nyamuk m2 1.1000 - -
Pengelasan cm 11.1100 2,900.00 32,219.00 -
Baja strip (0,2x2) cm Kg 1.1760 22,836.00 26,855.14 -
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 59,074.14 33,225.00 92,299.14 33,225.00 3599.71%
PPN 7% 4,135.19 2,325.75 6,460.94
Jumlah+PPN 63,209.33 35,550.75 98,760.08
Dibulatkan 63,200.00 35,500.00 98,700.00
19 Memasang 1 m2 jendela nako & tralis
Bahan Jendela nako (rangka + kaca 5 mm) m2 1.1000 - -
Paku skrup 1 cm-2,5 cm Buah 10.0000 26.40 264.00 58.75 155.10
Besi strip m 7.0000 22,836.00 159,852.00 -
Pekerja OH 0.2000 139,000.00 27,800.00 100.00 27,800.00
Kepala Tukang OH 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor OH 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 160,116.00 64,875.00 224,991.00 65,030.10 2890.34%
Keuntungan Max 7% 7% 11,208.12 4,541.25 15,749.37
Dibulatkan 171,300.00 69,400.00 240,700.00
6 Memasang 1 m2 talang datar/jurai seng bjls 28 lebar 90 cm
Seng plat m2 1.0500 61,380.00 64,449.00 44.93 28,956.94
Bahan Paku skrup 1 cm-2,5 cm Kg 0.0150 27,720.00 415.80 58.75 244.28
Papan kayu kelas ll atau III m3 0.0190 5,500,000.00 104,500.00 76.35 79,785.75
Pekerja OH 0.2000 139,000.00 27,800.00 100.00 27,800.00
Tukang OH 0.4000 167,000.00 66,800.00 100.00 66,800.00
Tenaga Kerja
Kepala Tukang OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 169,364.80 100,725.00 270,089.80 180,755.03 6692.40%
Keuntungan Max 7% 7% 11,855.54 7,050.75 18,906.29
Dibulatkan 181,200.00 107,700.00 288,900.00
7 Memasang 1 m2 talang ½ lingkaran D-15 cm seng plat bjls 30 lebar 45 cm
Seng plat m2 1.0500 61,380.00 64,449.00 -
Bahan Paku skrup 1 cm-2,5 cm Kg 0.0100 27,720.00 277.20 58.75 162.86
Besi strip Kg 0.5000 22,836.00 11,418.00 58.75 6,708.08
Pekerja OH 0.1500 139,000.00 20,850.00 100.00 20,850.00
Tukang OH 0.3000 167,000.00 50,100.00 100.00 50,100.00
Tenaga Kerja
Kepala Tukang OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Mandor OH 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 76,144.20 77,600.00 153,744.20 84,470.93 5494.25%
Keuntungan Max 7% 7% 5,330.09 5,432.00 10,762.09
Dibulatkan 81,400.00 83,000.00 164,500.00
8 1 M2 PEKERJAAN BONDECK / FLOOR DECK
Plat Floor Deck T = 0.75 mm m2 1.0100 151,800.00 153,318.00 -
Bahan Kawat las listrik Kg 0.1000 23,496.00 2,349.60 -
Shear Connector Kg 1.0000 75,000.00 75,000.00 -
Pekerja OH 0.0500 139,000.00 6,950.00 100.00 6,950.00
Tukang OH 0.0300 167,000.00 5,010.00 100.00 5,010.00
Tenaga Kerja
Kepala Tukang OH 0.0030 175,000.00 525.00 100.00 525.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 230,667.60 14,235.00 244,902.60 14,235.00 581.25%
Keuntungan Max 7% 7% 16,146.73 996.45 17,143.18
Dibulatkan 246,800.00 15,200.00 262,000.00
10 1 M2 Pekerjaan Wiremesh M8
Wiremesh M8 Lbr 0.0970 699,600.00 67,862.43 55.00 37,324.34
Bahan
Kawat las listrik Kg 0.1000 23,496.00 2,349.60 51.08 1,200.18
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Tukang OH 0.0750 167,000.00 12,525.00 100.00 12,525.00
Tenaga Kerja
Kepala Tukang OH 0.0070 175,000.00 1,225.00 100.00 1,225.00
Mandor OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 70,212.03 29,400.00 99,612.03 67,924.51 6818.91%
Keuntungan Max 7% 7% 4,914.84 2,058.00 6,972.84
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Dibulatkan 75,100.00 31,400.00 106,500.00
11 1 M2 Pekerjaan Rangka Kuda-Kuda Baja Ringan
Profil C 75.0,8 m' 1.8400 18,000.00 33,120.00 67.34 22,303.01
Profil C 75.0,6 m' 2.1850 17,000.00 37,145.00 67.34 25,013.44
Reng m' 5.9700 10,000.00 59,700.00 30.00 17,910.00
Bahan
Screw bh 25.0000 500.00 12,500.00 38.21 4,776.25
Dynabolt bh 0.5000 1,200.00 600.00 33.78 202.68
Plat Bracing m' 0.4000 7,500.00 3,000.00 52.41 1,572.30
Tenaga Kerja Ongkos Pasang m2 1.0000 30,000.00 30,000.00 100.00 30,000.00
Jumlah 146,065.00 30,000.00 176,065.00 101,777.68 5780.69%
Keuntungan Max 7% 7% 10,224.55 2,100.00 12,324.55
Dibulatkan 156,200.00 32,100.00 188,300.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
H. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KUSEN ALUMUNIUM
1 MEMASANG KUSEN DAN DAUN PINTU TYPE P1
Kusen Aluminium 4" m' 6.1000 115,000.00 701,500.00 52.34 367,165.10
Kaca Pintu Float Tempered 12mm M2 3.870 603,852.00 2,336,907.24 66.32 1,549,836.88
Over panel Set - 950,000.00 - 55.64 -
Top Patch Fitting Set - 847,000.00 - 25.06 -
Bottom patch fitting Set - 847,000.00 - 25.06 -
Engsel pintu ( Floor Hinge ) Set 2.000 622,000.00 1,244,000.00 25.06 311,746.40
Bahan Dan Upah
Handle Stainlesstel dia 18 mm 600m Psg 2.000 462,000.00 924,000.00 25.06 231,554.40
Sticker Sunblast M2 2.160 80,000.00 172,800.00 71.55 123,638.40
Sealan Karet M' 8.600 3,960.00 34,056.00 57.12 19,452.79
Bottom patch lock + cylinder Set 1.000 750,000.00 750,000.00 25.06 187,950.00
Upah Pasang Ls 1.000 - - 100.00 -
Alat Bantu Ls 1.000 - - 100.00 -
Jumlah 6,163,263.24 - 6,163,263.24 2,791,343.97 4529.00%
Keuntungan Max 7% 7% 431,428.43 - 431,428.43
Jumlah+keuntungan 6,594,691.67 - 6,594,691.67
Dibulatkan 6,594,600.00 - 6,594,600.00
2 MEMASANG KUSEN DAN DAUN PINTU TYPE P-2
Daun Pintu Panil Double Multiplek La unit 1.0000 1,500,000.00 1,500,000.00 29.71 445,650.00
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 25.06 18,855.14
Lever Handel Dekson LHTR-84030-SS Bh 1.0000 450,000.00 450,000.00 48.97 220,365.00
Body Kunci + Cylinder Bh 1.0000 250,800.00 250,800.00 78.08 195,824.64
Flush Bolt Sek. Dekson Type FB - MC Psg 1.0000 99,000.00 99,000.00 33.78 33,442.20
Bahan Dan Upah Kaca Polos 5 mm m2 0.2300 343,200.00 78,936.00 55.64 43,919.99
Sealent M' 10.6000 3,960.00 41,976.00 57.12 23,976.69
List Karet m' 5.3000 6,380.00 33,814.00 57.12 19,314.56
Paku Skrup Bh 12.0000 1,980.00 23,760.00 60.25 14,315.40
Pisher Bh 4.0000 3,036.00 12,144.00 60.25 7,316.76
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 3,175,170.00 - 3,175,170.00 1,341,992.68 4226.52%
Keuntungan Max 7% 7% 222,261.90 - 222,261.90
Dibulatkan 3,397,400.00 - 3,397,400.00
Kusen Aluminium 4" m' 5.2500 115,000.00 603,750.00 52.34
Daun Pintu Panil Double Multiplek La unit 1.0000 800,000.00 800,000.00 29.71 237,680.00
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 25.06 18,855.14
Lever Handel Dekson LHTR-84030-SS Unit 1.0000 450,000.00 450,000.00 48.97 220,365.00
Flush Bolt Sek. Dekson Type FB - MC Psg 1.0000 99,000.00 99,000.00 33.78 33,442.20
Bahan Dan Upah Kaca Polos 5 mm m2 0.0000 343,200.00 - 55.64 -
Sealent M' 10.5000 3,960.00 41,580.00 57.12 23,750.50
List Karet m' 5.2500 6,380.00 33,495.00 57.12 19,132.34
Paku Skrup Bh 6.0000 1,980.00 11,880.00 60.25 7,157.70
Pisher m2 4.0000 3,036.00 12,144.00 60.25 7,316.76
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,377,889.00 - 2,377,889.00 763,524.28 3210.93%
Keuntungan Max 7% 7% 166,452.23 - 166,452.23
Dibulatkan 2,544,300.00 - 2,544,300.00
Daun Pintu Panil Double Multiplek La unit 1.0000 700,000.00 700,000.00 29.71 207,970.00
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 25.06 18,855.14
Kaca Polos 5 mm m2 0.0000 343,200.00 - 55.64 -
Bahan Dan Upah
Sealent M' 11.5000 3,960.00 45,540.00 57.12 26,012.45
List Karet m' 0.0000 6,380.00 - 57.12 -
Paku Skrup Bh 12.0000 1,980.00 23,760.00 60.25 14,315.40
Pisher m2 4.0000 3,036.00 12,144.00 60.25 7,316.76
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,218,734.00 - 2,218,734.00 1,036,757.64 4672.74%
Keuntungan Max 7% 7% 155,311.38 - 155,311.38
Dibulatkan 2,374,000.00 - 2,374,000.00
1 MEMASANG KUSEN DAN DAUN PINTU TYPE PJ-1
Kusen Aluminium Warna 4" m' 7.4000 115,000.00 851,000.00 48.97 416,734.70
Rangka Daun Pintu Aluminium Warn m' 9.8000 82,500.00 808,500.00 48.97 395,922.45
Rangka Daun Pintu Jendela Warna m' 0.0000 85,800.00 - 57.12 -
Multiplek Lapis Megateak lbr 0.0000 211,200.00 - -
Multiplek lapis Formika lbr 0.0000 238,117.00 - -
Rel Pintu Slidding Psg 1.0000 825,000.00 825,000.00 -
Kunci Silinder Utama untuk pintu Al Unit 1.0000 528,000.00 528,000.00 -
Body Kunci + Cylinder Bh 1.0000 250,800.00 250,800.00 -
Engsel Casement Sek. Dekson Type FS Psg 0.0000 99,000.00 - -
Bahan Dan Upah
Rambuncis sek. Dekson Psg 0.0000 85,800.00 - -
Kaca Polos 5 mm m2 0.0000 82,368.00 - -
Kaca Polos 12 mm m2 10.0000 275,000.00 2,750,000.00 -
Sticker Sunblast m2 - 80,000.00 - -
Sealent M' 16.7000 3,960.00 66,132.00 -
List Karet m' 8.8500 6,380.00 56,463.00 -
Paku Skrup Bh 14.0000 1,980.00 27,720.00 58.75 16,285.50
Pisher m2 8.0000 3,036.00 24,288.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 6,637,903.00 - 6,637,903.00 1,085,982.65 1636.03%
Keuntungan Max 7% 7% 464,653.21 - 464,653.21
Dibulatkan 7,102,500.00 - 7,102,500.00
Kusen Aluminium Natural 4" m' 5.8000 115,000.00 667,000.00 48.97 326,629.90
Sloot Jendela Putar aluminium Unit 0.0000 528,000.00 - -
Bahan Dan Upah

( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Bahan Dan Upah
Kaca Polos 5 mm m2 0.0000 82,368.00 - -
Kaca Polos 12 mm m2 10.0000 275,000.00 2,750,000.00 -
Sealent M' 16.7000 3,960.00 66,132.00 -
List Karet m' 8.8500 6,380.00 56,463.00 -
Paku Skrup Bh 14.0000 1,980.00 27,720.00 58.75 16,285.50
Pisher m2 8.0000 3,036.00 24,288.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 5,670,153.00 - 5,670,153.00 870,637.08 1535.47%
Keuntungan Max 7% 7% 396,910.71 - 396,910.71
Dibulatkan 6,067,000.00 - 6,067,000.00
Kusen Aluminium Warna 4" m' 17.0000 115,000.00 1,955,000.00 48.97 957,363.50
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 -
Stainles Gantungan Unit 0.0000 528,000.00 - -
Engsel Casement Sek. Dekson Type FS Psg 0.0000 99,000.00 - 48.97 -
Bahan Dan Upah
Rambuncis sek. Dekson Psg 0.0000 85,800.00 - 48.97 -
Kaca Polos 5 mm m2 0.0000 82,368.00 - 57.12 -
Kaca Polos 8 mm m2 6.4800 165,000.00 1,069,200.00 -
Sealent M' 38.5600 3,960.00 152,697.60 -
List Karet m' 0.0000 6,380.00 - 57.12 -
Paku Skrup Bh 20.0000 1,980.00 39,600.00 58.75 23,265.00
Pisher m2 8.0000 3,036.00 24,288.00 57.12 13,873.31
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 4,155,425.60 - 4,155,425.60 1,462,671.19 3519.91%
Keuntungan Max 7% 7% 290,879.79 - 290,879.79
Dibulatkan 4,446,300.00 - 4,446,300.00
Kusen Aluminium Warna 4" m' 18.5000 115,000.00 2,127,500.00 48.97 1,041,836.75
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 -
Paku 8 cm s/d 12 cm Unit 0.0000 528,000.00 - 58.75 -
Bahan Dan Upah
Kaca Polos 5 mm m2 0.0000 82,368.00 - -
Kaca Polos 8 mm m2 6.9600 165,000.00 1,148,400.00 -
Sealent M' 38.5600 3,960.00 152,697.60 -
List Karet m' 0.0000 6,380.00 - -
Paku Skrup Bh 20.0000 1,980.00 39,600.00 58.75 23,265.00
Pisher m2 10.0000 3,036.00 30,360.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 4,413,197.60 - 4,413,197.60 1,533,271.13 3474.29%
Keuntungan Max 7% 7% 308,923.83 - 308,923.83
Dibulatkan 4,722,100.00 - 4,722,100.00
Rangka Daun Pintu Aluminium Warn m' 13.2000 82,500.00 1,089,000.00 48.97 533,283.30
Double Multiplek Lapis Megateak lbr 2.8472 211,200.00 601,333.33 57.12 343,481.60
Engsel Pintu Psg 3.0000 50,160.00 150,480.00 -
Lever Handel Dekson LHTR-84030-SS Unit 2.0000 450,000.00 900,000.00 -
Bahan Dan Upah
Sealent M' 10.0000 3,960.00 39,600.00 57.12 22,619.52
List Karet m' 12.8000 6,380.00 81,664.00 58.75 47,977.60
Paku Skrup Bh 20.0000 1,980.00 39,600.00 57.12 22,619.52
Pisher m2 8.0000 3,036.00 24,288.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 3,947,265.33 - 3,947,265.33 1,347,295.39 3413.24%
Keuntungan Max 7% 7% 276,308.57 - 276,308.57
Dibulatkan 4,223,500.00 - 4,223,500.00
Rangka Daun Pintu Aluminium Natura m' 6.6000 82,500.00 544,500.00 48.97 266,641.65
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 -
Bahan Dan Upah Kaca Polos 5 mm m2 0.1804 82,368.00 14,859.19 57.12 8,487.57
Sealent M' 9.0000 3,960.00 35,640.00 58.75 20,938.50
List Karet m' 0.0000 6,380.00 - 57.12 -
Paku Skrup Bh 20.0000 1,980.00 39,600.00 58.75 23,265.00
Pisher m2 10.0000 3,036.00 30,360.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,475,559.19 - 2,475,559.19 846,540.39 3419.59%
Keuntungan Max 7% 7% 173,289.14 - 173,289.14
Dibulatkan 2,648,800.00 - 2,648,800.00
Rangka Daun Pintu Aluminium Natura m' 6.3600 82,500.00 524,700.00 48.97 256,945.59
Multiplek lapis Formika lbr 0.5469 238,117.00 130,220.23 -
Engsel Pintu Psg 1.5000 50,160.00 75,240.00 -
Bahan Dan Upah

( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Bahan Dan Upah
Kaca Polos 5 mm m2 0.1584 82,368.00 13,047.09 58.75 7,665.17
Sealent M' 9.0000 3,960.00 35,640.00 57.12 20,357.57
List Karet m' 5.4000 6,380.00 34,452.00 -
Paku Skrup Bh 6.0000 1,980.00 11,880.00 58.75 6,979.50
Pisher m2 4.0000 3,036.00 12,144.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,320,623.33 - 2,320,623.33 827,808.28 3567.18%
Keuntungan Max 7% 7% 162,443.63 - 162,443.63
Dibulatkan 2,483,000.00 - 2,483,000.00
4 MEMASANG KUSEN JENDELA (R. Seteril)
Rangka Daun Jendela aluminium m' 11.2000 68,640.00 768,768.00 48.97 376,465.69
Kaca Polos 5 mm m2 1.6875 165,000.00 278,437.50 57.12 159,043.50
Engsel Casement Sek. Dekson Type FS Psg 2.0000 99,000.00 198,000.00 -
Rambuncis sek. Dekson Psg 2.0000 85,800.00 171,600.00 -
Bahan Dan Upah Sticker Sunblast m2 - 80,000.00 - -
Sealent m' 10.4000 3,960.00 41,184.00 57.12 23,524.30
Paku Skrup Bh 12.0000 1,980.00 23,760.00 58.75 13,959.00
Pisher Bh 6.0000 3,036.00 18,216.00 57.12 10,404.98
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,396,965.50 - 2,396,965.50 1,022,658.37 4266.47%
Keuntungan Max 7% 7% 167,787.59 - 167,787.59
Dibulatkan 2,564,700.00 - 2,564,700.00
5 MEMASANG KUSEN JENDELA TYPE J-2
Rangka Daun Jendela aluminium m' 0.0000 68,640.00 - 48.97 -
Kaca Polos 8 mm m2 2.5000 275,000.00 687,500.00 57.12 392,700.00
Rel Pintu Slidding Psg 0.0000 825,000.00 - -
Bahan Dan Upah List Karet m' 7.0000 6,380.00 44,660.00 -
Sealent M' 14.0000 3,960.00 55,440.00 57.12 31,667.33
Paku Skrup Bh 14.0000 1,980.00 27,720.00 58.75 16,285.50
Pisher Bh 8.0000 3,036.00 24,288.00 57.12 13,873.31
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 1,644,608.00 - 1,644,608.00 848,734.63 5160.71%
Keuntungan Max 7% 7% 115,122.56 - 115,122.56
Dibulatkan 1,759,700.00 - 1,759,700.00
Kaca Polos 10 mm m2 2.5000 220,000.00 550,000.00 57.12 314,160.00
Kaca Polos 12 mm m2 17.1250 275,000.00 4,709,375.00 -
Bahan Dan Upah
List Karet m' 7.0000 6,380.00 44,660.00 57.12 25,509.79
Sealent M' 23.7000 3,960.00 93,852.00 58.75 55,138.05
Paku Skrup Bh 12.0000 1,980.00 23,760.00 57.12 13,571.71
Pisher Bh 8.0000 3,036.00 24,288.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 7,556,415.00 - 7,556,415.00 1,037,879.11 1373.51%
Keuntungan Max 7% 7% 528,949.05 - 528,949.05
Dibulatkan 8,085,300.00 - 8,085,300.00
Kaca Polos 10 mm m2 4.0000 220,000.00 880,000.00 57.12 502,656.00
Kaca Polos 12 mm m2 17.1250 275,000.00 4,709,375.00 -
Bahan Dan Upah
List Karet m' 13.2000 6,380.00 84,216.00 57.12 48,104.18
Sealent M' 20.0000 3,960.00 79,200.00 58.75 46,530.00
Paku Skrup Bh 12.0000 1,980.00 23,760.00 57.12 13,571.71
Pisher Bh 8.0000 3,036.00 24,288.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 8,302,387.00 - 8,302,387.00 1,431,867.45 1724.65%
Keuntungan Max 7% 7% 581,167.09 - 581,167.09
Dibulatkan 8,883,500.00 - 8,883,500.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Kaca Polos 5 mm m2 2.1344 82,368.00 175,806.26 55.64 97,818.60
Engsel Casement Sek. Dekson Type FS Psg 0.0000 275,000.00 - 25.06 -
Rambuncis sek. Dekson Psg 0.0000 85,800.00 - 25.06 -
Bahan Dan Upah List Karet m' 7.0000 6,380.00 44,660.00 57.12 25,509.79
Sealent M' 14.0000 3,960.00 55,440.00 57.12 31,667.33
Paku Skrup Bh 14.0000 1,980.00 27,720.00 60.25 16,701.30
Pisher Bh 7.0000 3,036.00 21,252.00 60.25 12,804.33
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 1,129,878.26 - 1,129,878.26 605,838.35 5361.98%
Keuntungan Max 7% 7% 79,091.48 - 79,091.48
Dibulatkan 1,208,900.00 - 1,208,900.00
Kusen Aluminium Natural 4" m' 13.3500 115,000.00 1,535,250.00 52.34 803,549.85
Kaca Polos 5 mm m2 9.5700 82,368.00 788,261.76 55.64 438,588.84
Engsel Casement Sek. Dekson Type FS Psg 4.0000 275,000.00 1,100,000.00 25.06 275,660.00
Rambuncis sek. Dekson Psg 4.0000 85,800.00 343,200.00 25.06 86,005.92
Sealent M' 18.6000 3,960.00 73,656.00 57.12 42,072.31
Paku Skrup Bh 20.0000 1,980.00 39,600.00 60.25 23,859.00
Pisher Bh 10.0000 3,036.00 30,360.00 60.25 18,291.90
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 4,749,051.36 - 4,749,051.36 2,130,425.25 4486.00%
Keuntungan Max 7% 7% 332,433.60 - 332,433.60
Dibulatkan 5,081,400.00 - 5,081,400.00
Kaca Polos 5 mm m2 2.4000 82,368.00 197,683.20 55.64 109,990.93
Engsel Casement Type FS - DKS - 14" Psg 2.0000 275,000.00 550,000.00 25.06 137,830.00
Rambuncis Psg 2.0000 85,800.00 171,600.00 25.06 43,002.96
Sealent M' 12.4000 3,960.00 49,104.00 57.12 28,048.20
Paku Skrup Bh 16.0000 1,980.00 31,680.00 60.25 19,087.20
Pisher Bh 8.0000 3,036.00 24,288.00 60.25 14,633.52
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 2,582,519.20 - 2,582,519.20 1,170,636.56 4532.92%
Keuntungan Max 7% 7% 180,776.34 - 180,776.34
Dibulatkan 2,763,200.00 - 2,763,200.00
Kaca Polos 5 mm m2 1.9872 82,368.00 163,681.69 55.64 91,072.49
Engsel Casement Type FS - DKS - 14" Psg 0.0000 275,000.00 - 25.06 -
Rambuncis Psg 0.0000 85,800.00 - 25.06 -
Sealent M' 12.8000 3,960.00 50,688.00 57.12 28,952.99
Paku Skrup Bh 12.0000 1,980.00 23,760.00 60.25 14,315.40
Pisher Bh 7.0000 3,036.00 21,252.00 60.25 12,804.33
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 1,036,213.69 - 1,036,213.69 555,690.85 5362.71%
Keuntungan Max 7% 7% 72,534.96 - 72,534.96
Dibulatkan 1,108,700.00 - 1,108,700.00
Kaca Polos 5 mm m2 4.5918 82,368.00 378,217.38 55.64 210,440.15
Engsel Casement Type FS - DKS - 14" Psg 1.0000 275,000.00 275,000.00 25.06 68,915.00
Rambuncis Psg 1.0000 85,800.00 85,800.00 25.06 21,501.48
Sealent M' 10.0000 3,960.00 39,600.00 57.12 22,619.52
Paku Skrup Bh 10.0000 1,980.00 19,800.00 60.25 11,929.50
Pisher Bh 6.0000 3,036.00 18,216.00 60.25 10,975.14
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 1,738,714.53 - 1,738,714.53 830,522.89 4776.65%
Keuntungan Max 7% 7% 121,710.02 - 121,710.02
Dibulatkan 1,860,400.00 - 1,860,400.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Kusen Aluminium Natural 4" m' 132.6000 115,000.00 15,249,000.00 52.34 7,981,326.60
Kaca Polos 5 mm m2 46.8000 82,368.00 3,854,822.40 55.64 2,144,823.18
Engsel Casement Type FS - DKS - 14 Psg 0.0000 275,000.00 - 25.06 -
Rambuncis Psg 0.0000 85,800.00 - 25.06 -
Bahan Dan Upah List Karet m' 265.2000 6,380.00 1,691,976.00 57.12 966,456.69
Sealent M' 54.8000 3,960.00 217,008.00 57.12 123,954.97
Paku Skrup Bh 54.0000 1,980.00 106,920.00 60.25 64,419.30
Pisher Bh 28.0000 3,036.00 85,008.00 60.25 51,217.32
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 21,204,734.40 - 21,204,734.40 11,332,198.06 5344.18%
Keuntungan Max 7% 7% 1,484,331.41 - 1,484,331.41
Dibulatkan 22,689,000.00 - 22,689,000.00
11 MEMASANG KUSEN BOUVENLIGH TYPE BV-1
Kaca Polos 5 mm m2 0.4510 82,368.00 37,147.97 55.64 20,669.13
List Karet m' 0.4510 6,380.00 2,877.38 57.12 1,643.56
Sealent M' 5.4800 3,960.00 21,700.80 57.12 12,395.50
Bahan Dan Upah
Paku Skrup Bh 8.0000 1,980.00 15,840.00 60.25 9,543.60
Pisher Bh 4.0000 3,036.00 12,144.00 60.25 7,316.76
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 404,810.15 - 404,810.15 216,491.89 5347.99%
Keuntungan Max 7% 7% 28,336.71 - 28,336.71
Dibulatkan 433,100.00 - 433,100.00
12 MEMASANG KUSEN JENDELA TYPE BV-2
Kusen Aluminium Warna 4" m' 3.4400 115,000.00 395,600.00 -
Kaca Polos 5 mm m2 0.3328 82,368.00 27,412.07 -
List Karet m' 5.4400 6,380.00 34,707.20 -
Sealent M' 3.4400 3,960.00 13,622.40 -
Bahan Dan Upah
Paku Skrup Bh 6.0000 1,980.00 11,880.00 58.75 6,979.50
Pisher Bh 6.0000 3,036.00 18,216.00 -
Upah Pasang ls 1.0000 0.00 - 100.00 -
Alat Bantu ls 1.0000 0.00 - 100.00 -
Jumlah 501,437.67 - 501,437.67 6,979.50 139.19%
Keuntungan Max 7% 7% 35,100.64 - 35,100.64
Dibulatkan 536,500.00 - 536,500.00
18 Memasang 1m Grill besi Penutup Saluran
Besi Siku L 50x50x5 ( Pinggir) kg 5.5360 19,800.00 109,612.80
Besi Plat Strip 50x5 (Grill tengah) Kg 5.7500 18,480.00 106,260.00
Bahan + Upah Ongkos Pengelasan cm 45.0000 2,900.00 130,500.00
Ongkos Pasang dan pabrikasi Lot 0.1000 346,372.80 34,637.28 34,637.28 100.00 34,637.28
Pengecatan+Meni m2 0.3000 56,700.00 21,587.28 100.00 21,587.28
Jumlah 381,010.08 56,224.56 437,234.64
Keuntungan Max 7% 7% 26,670.71 3,935.72 30,606.42
Dibulatkan 407,600.00 60,100.00 467,800.00
19 Memasang 1Unit tangga Man hole pipa GIP 1,5 "
Pipa GIP dia 1,5 " m1 8.5000 68,200.00 579,700.00
Pengelasan Cm 65.9400 346,372.80 22,839,822.43
upah pasang 10 % 57,970.00 100.00 57,970.00
Jumlah 23,419,522.43 57,970.00 23,477,492.43
Keuntungan Max 7% 7% 1,639,366.57 4,057.90 1,643,424.47
Dibulatkan 25,058,800.00 62,000.00 25,120,900.00
I. PENETAPAN INDEK HARGA SATUAN PEKERJAAN LANGIT-LANGIT
1 Memasang 1 m2 Pasangan rangka langit - langit (60 X 60) cm kayu Borneo
Bahan Kayu Klas II/ III M3 0.0120 4,950,000.00 59,400.00 -
Paku Biasa 2" - 5" Kg 0.1000 22,440.00 2,244.00 58.75 1,318.35
Pekerja Oh 0.1500 139,000.00 20,850.00 100.00 20,850.00
Kepala Tukang Oh 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor Oh 0.0750 175,000.00 13,125.00 100.00 13,125.00
Jumlah 61,644.00 80,100.00 141,744.00 81,418.35 5744.04%
Keuntungan Max 7% 7% 4,315.08 5,607.00 9,922.08
Dibulatkan 65,900.00 85,700.00 151,600.00
1 Memasang 1 m2 Pasangan rangka langit - langit (40 X 40) cm besi hollow
Besi Hollo 4 x 4 M' 1.2000 22,000.00 26,400.00 61.67 16,280.88
Besi Hollo 2 x 4 M' 1.8000 12,000.00 21,600.00 61.67 13,320.72
Bahan
Gantungan Besi dia 6 Kg 0.2750 7,000.00 1,925.00 54.35 1,046.24
Pekerja Oh 0.1500 139,000.00 20,850.00 100.00 20,850.00
Kepala Tukang Oh 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor Oh 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 53,419.75 68,375.00 121,794.75 99,022.84 8130.30%
Keuntungan Max 7% 7% 3,739.38 4,786.25 8,525.63
Dibulatkan 57,100.00 73,100.00 130,300.00
2 Memasang 1 m2 Langit-langit GRC t = 4 mm
Bahan Pelat GRC tebal 4mm Lbr 0.3470 56,000.00 19,432.00 30.32 5,891.78
Paku kg 0.0100 24,288.00 242.88 25.73 62.49
Pekerja Oh 0.0300 139,000.00 4,170.00 100.00 4,170.00
Tenaga Kerja Tukang kayu Oh 0.0700 167,000.00 11,690.00 100.00 11,690.00
Kepala tukang kayu Oh 0.0070 175,000.00 1,225.00 100.00 1,225.00
Mandor Oh 0.0015 175,000.00 262.50 100.00 262.50
Jumlah 19,674.88 17,347.50 37,022.38 23,301.78 6293.97%
Keuntungan Max 7% 7% 1,377.24 1,214.33 2,591.57
Dibulatkan 21,000.00 18,500.00 39,600.00
3 Memasang 1 m2 Langit-langit Gypsumboard 9 mm
Pelat Gypsum Board Lbr 0.3470 56,000.00 19,432.00 35.47 6,892.53
Bahan Plaster Board Ls 1.0000 1,360.24 1,360.24 70.05 952.85
Paku Skrup kg 0.0100 24,288.00 242.88 25.73 62.49
Pekerja Oh 0.0300 139,000.00 4,170.00 100.00 4,170.00
Mandor Oh 0.0015 175,000.00 262.50 100.00 262.50
Jumlah 21,035.12 17,347.50 38,382.62 25,255.37 6579.90%
Keuntungan Max 7% 7% 1,472.46 1,214.33 2,686.78
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Dibulatkan 22,500.00 18,500.00 41,000.00
4 Memasang 1 m2 Langit-langit Calsiboard 9 mm
Pelat Calsi Board Lbr 0.3470 66,000.00 22,902.00 -
Bahan Plaster Board Ls 1.0000 1,360.24 1,360.24 70.05 952.85
Paku Skrup kg 0.0100 24,288.00 242.88 25.73 62.49
Pekerja Oh 0.0300 139,000.00 4,170.00 100.00 4,170.00
Mandor Oh 0.0015 175,000.00 262.50 100.00 262.50
Jumlah 24,505.12 17,347.50 41,852.62 18,362.84 4387.50%
Keuntungan Max 7% 7% 1,715.36 1,214.33 2,929.68
Dibulatkan 26,200.00 18,500.00 44,700.00
5 Memasang 1 m' list profil plapond bahan kayu profil 4/4 kayu Kamper Banjar -
Bahan Kayu Profil Kamper M1 1.0500 36,300.00 38,115.00 -
Paku Biasa 1/2" - 2" Kg 0.0400 24,288.00 971.52 58.75 570.77
Pekerja Oh 0.0210 139,000.00 2,919.00 100.00 2,919.00
Tenaga Kerja Tukang Kayu Oh 0.0210 167,000.00 3,507.00 100.00 3,507.00
Kepala Tukang Kayu Oh 0.0020 175,000.00 350.00 100.00 350.00
Mandor Oh 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 39,086.52 6,951.00 46,037.52 7,521.77 1633.83%
Keuntungan Max 7% 7% 2,736.06 486.57 3,222.63
Dibulatkan 41,800.00 7,400.00 49,200.00
6 Memasang 1 m2 langit-langit tripleks ukuran ( 120x 240) cm, tebal 3 mm,4 mm dan 6 mm -
Tripleks Lembar 0.3750 90,200.00 33,825.00 -
Bahan Paku tripleks kg 0.0300 24,288.00 728.64 58.75 428.08
Pekerja OH 0.0700 139,000.00 9,730.00 100.00 9,730.00
Tukang OH 0.1000 167,000.00 16,700.00 100.00 16,700.00
Tenaga Kerja Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 34,553.64 28,880.00 63,433.64 29,308.08 4620.27%
Keuntungan Max 7% 7% 2,418.75 2,021.60 4,440.35
Dibulatkan 36,900.00 30,900.00 67,800.00
7 Memasang 1 m2 langit-langit asbes semen, tebal 4 mm, 5 mm, dan 6mm
Bahan Asbes semen m2 1.1000 15,400.00 16,940.00 -
Paku tripleks Kg 0.0100 24,288.00 242.88 58.75 142.69
Pekerja OH 0.0300 139,000.00 4,170.00 100.00 4,170.00
Tenaga Kerja Tukang kayu OH 0.0700 167,000.00 11,690.00 100.00 11,690.00
Kepala Tukang OH 0.0070 175,000.00 1,225.00 100.00 1,225.00
Mandor OH 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 17,182.88 17,785.00 34,967.88 17,927.69 5126.90%
Keuntungan Max 7% 7% 1,202.80 1,244.95 2,447.75
Dibulatkan 18,300.00 19,000.00 37,400.00
8 Memasang 1 m2 langit-langit akustik ukuran (30x30) cm
Bahan Akustik Lembar 12.0000 3,477.83 41,734.00 -
Paku tripleks Kg 0.0500 24,288.00 1,214.40 58.75 713.46
Pekerja OH 0.1200 139,000.00 16,680.00 100.00 16,680.00
Kepala Tukang OH 0.0120 175,000.00 2,100.00 100.00 2,100.00
Mandor OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Jumlah 42,948.40 39,870.00 82,818.40 40,583.46 4900.30%
Keuntungan Max 7% 7% 3,006.39 2,790.90 5,797.29
Dibulatkan 45,900.00 42,600.00 88,600.00
Paku tripleks Kg 0.0500 24,288.00 1,214.40 58.75 713.46
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 41,557.27 33,225.00 74,782.27 33,938.46 4538.30%
Keuntungan Max 7% 7% 2,909.01 2,325.75 5,234.76
Dibulatkan 44,400.00 35,500.00 80,000.00
Paku tripleks Kg 0.0500 24,288.00 1,214.40 58.75 713.46
Pekerja OH 0.1000 139,000.00 13,900.00 100.00 13,900.00
Kepala Tukang OH 0.0100 175,000.00 1,750.00 100.00 1,750.00
Mandor OH 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 32,514.90 33,225.00 65,739.90 33,938.46 5162.54%
Keuntungan Max 7% 7% 2,276.04 2,325.75 4,601.79
Dibulatkan 34,700.00 35,500.00 70,300.00
11 Memasang 1 m2 langit-langit lambriziring kayu, tebal 9 mm
Bahan Kayu papan m3 0.0150 8,198,300.00 122,974.50 -
Paku tripleks Kg 0.0100 24,288.00 242.88 58.75 142.69
Pekerja OH 0.8000 139,000.00 111,200.00 100.00 111,200.00
Kepala Tukang OH 0.0800 175,000.00 14,000.00 100.00 14,000.00
Mandor OH 0.0400 175,000.00 7,000.00 100.00 7,000.00
Jumlah 123,217.38 265,800.00 389,017.38 265,942.69 6836.27%
Keuntungan Max 7% 7% 8,625.22 18,606.00 27,231.22
Dibulatkan 131,800.00 284,400.00 416,200.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
5 Memasang 1 m' list plafond gypsum profil
Bahan List gypsum profil m 1.0500 5,000.00 5,250.00 41.93 2,201.33
Tepung gypsum Kg 0.1500 1,500.00 225.00 70.05 157.61
Pekerja OH 0.0600 139,000.00 8,340.00 100.00 8,340.00
Kepala Tukang OH 0.0060 175,000.00 1,050.00 100.00 1,050.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 5,475.00 19,935.00 25,410.00 22,293.94 8773.69%
Keuntungan Max 7% 7% 383.25 1,395.45 1,778.70
Dibulatkan 5,800.00 21,300.00 27,100.00
6 Memasang 1 m2 langit-langit akustik ukuran (60x120) cm+rangka allumunium
Bahan Profil allumunium ''T'' m 3.6000 7,500.00 27,000.00 -
Kawat diameter 4 mm Kg 0.1500 - - -
Ramset Buah 1.0500 10,956.00 11,503.80 -
Akustik 60cmx120 cm Lembar 1.5000 20,867.00 31,300.50 -
Pekerja OH 0.5000 139,000.00 69,500.00 100.00 69,500.00
Kepala Tukang OH 0.0500 175,000.00 8,750.00 100.00 8,750.00
Mandor OH 0.0250 175,000.00 4,375.00 100.00 4,375.00
Jumlah 69,804.30 166,125.00 235,929.30 166,125.00 7041.30%
Keuntungan Max 7% 7% 4,886.30 11,628.75 16,515.05
Dibulatkan 74,600.00 177,700.00 252,400.00
7 Memasang 1 m' list langit-langit kayu profil
Bahan List kayu profil m 1.0500 16,698.00 17,532.90 -
Paku Kg 1.0100 24,288.00 24,530.88 58.75 14,411.89
Pekerja OH 0.0500 139,000.00 6,950.00 100.00 6,950.00
Kepala Tukang OH 0.0050 175,000.00 875.00 100.00 875.00
Mandor OH 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 42,063.78 16,700.00 58,763.78 31,111.89 5294.40%
Keuntungan Max 7% 7% 2,944.46 1,169.00 4,113.46
Dibulatkan 45,000.00 17,800.00 62,800.00
J. PENETAPAN INDEK HARGA SATUAN PEKERJAAN ATAP
1 Memasang 1 m2 atap genteng palentong
Bahan Genteng palentong super ex, Jatiwan Bh 16.0000 4,015.00 64,240.00 -
Assesories Ls 1.0000 4,496.80 4,496.80 -
Pekerja Oh 0.1500 139,000.00 20,850.00 100.00 20,850.00
Mandor Oh 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 68,736.80 36,175.00 104,911.80 36,175.00 3448.13%
Keuntungan Max 7% 7% 4,811.58 2,532.25 7,343.83
Dibulatkan 73,500.00 38,700.00 112,200.00
1 Memasang 1 m2 atap Genteng Metal Berpasir
Bahan Atap Genteng Metal Berpasir M2 1.0000 98,133.12 98,133.12 51.54 50,577.81
Assesories Ls 1.0000 6,869.32 6,869.32 -
Pekerja Oh 0.1500 139,000.00 20,850.00 100.00 20,850.00
Mandor Oh 0.0080 175,000.00 1,400.00 100.00 1,400.00
Jumlah 105,002.44 36,175.00 141,177.44 86,752.81 6144.95%
Keuntungan Max 7% 7% 7,350.17 2,532.25 9,882.42
Dibulatkan 112,300.00 38,700.00 151,000.00
2 Memasang 1 m' Nok Atas
Bahan Nok Atas Metal bh 1.0000 75,000.00 75,000.00 51.54 38,655.00
Assesories Ls 1.0000 5,250.00 5,250.00 -
Pekerja Oh 0.0840 139,000.00 11,676.00 100.00 11,676.00
Mandor Oh 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 80,250.00 35,526.00 115,776.00 74,181.00 6407.29%
Keuntungan Max 7% 7% 5,617.50 2,486.82 8,104.32
Dibulatkan 85,800.00 38,000.00 123,800.00
3 Memasang 1 m' Nok Pinggir
Bahan Nok Pinggir bh 1.0000 70,000.00 70,000.00 51.54 36,078.00
Assesories Ls 1.0000 4,900.00 4,900.00 -
Pekerja Oh 0.0840 139,000.00 11,676.00 100.00 11,676.00
Mandor Oh 0.0040 175,000.00 700.00 100.00 700.00
Jumlah 74,900.00 35,526.00 110,426.00 71,604.00 6484.34%
Keuntungan Max 7% 7% 5,243.00 2,486.82 7,729.82
Dibulatkan 80,100.00 38,000.00 118,100.00
3 Memasang 1 m' nok/bubung genteng Plentong segitiga
Bahan Genteng Bubung Palentong Bh 5.0000 4,730.00 23,650.00 99.75 23,590.88
Pasir Pasang M3 0.0320 160,000.00 5,120.00 96.62 4,946.94
Pekerja Oh 0.4000 139,000.00 55,600.00 100.00 55,600.00
Tenaga Kerja Tukang batu Oh 0.2000 167,000.00 33,400.00 100.00 33,400.00
Kepala tukang batu Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor Oh 0.0020 175,000.00 350.00 100.00 350.00
Jumlah 38,690.00 92,850.00 131,540.00 131,154.06 9970.66%
Keuntungan Max 7% 7% 2,708.30 6,499.50 9,207.80
Dibulatkan 41,300.00 99,300.00 140,700.00
2 Memasang 1 m' nok Atas/bubung Genteng Cisangkan
Bahan Genteng Bubung Cisangkan Bh 2.5000 13,310.00 33,275.00 99.75 33,191.81
Pasir Pasang M3 0.0320 160,000.00 5,120.00 96.62 4,946.94
Pekerja Oh 0.4000 139,000.00 55,600.00 100.00 55,600.00
Mandor Oh 0.0020 175,000.00 350.00 100.00 350.00
Jumlah 48,315.00 92,850.00 141,165.00 140,755.00 9970.96%
Keuntungan Max 7% 7% 3,382.05 6,499.50 9,881.55
Dibulatkan 51,600.00 99,300.00 151,000.00
2 Memasang 1 m' Fllasing Seng
Bahan Flasing Seng M' 1.0000 75,000.00 75,000.00 -
Assesories Ls 1.0000 3,750.00 3,750.00 100.00 3,750.00
Pekerja Oh 0.4000 139,000.00 55,600.00 100.00 55,600.00
Mandor Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Jumlah 78,750.00 96,000.00 174,750.00 99,750.00 5708.15%
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Keuntungan Max 7% 7% 5,512.50 6,720.00 12,232.50
Dibulatkan 84,200.00 102,700.00 186,900.00
4 Memasang 1 m' Pasang lisplang GRC ukuran 25 cm T=0.6MM
Bahan Listplank GRC L=25 T=0.6MM M' 1.0000 25,000.00 25,000.00 42.76 10,690.00
Paku Biasa 2" - 5" Kg 0.0500 22,440.00 1,122.00 25.73 288.69
Pekerja Oh 0.1100 139,000.00 15,290.00 100.00 15,290.00
Tenaga Kerja Tukang Kayu Oh 0.2200 167,000.00 36,740.00 100.00 36,740.00
Kepala Tukang Kayu Oh 0.0220 175,000.00 3,850.00 100.00 3,850.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 26,122.00 56,755.00 82,877.00 67,733.69 8172.80%
Keuntungan Max 7% 7% 1,828.54 3,972.85 5,801.39
Dibulatkan 27,900.00 60,700.00 88,600.00
5 Memasang 1 m2 Canopy Kaca 8 mm + Rangka Besi Holow
Bahan Kaca Polos 8mm M2 1.1000 165,000.00 181,500.00 66.32 120,370.80
Besi Holow 40 x 40 Cm Btng 0.8000 132,000.00 105,600.00 61.67 65,123.52
Besi Holow 60 x 40 Cm Btng 0.8000 275,333.33 220,266.67 61.67 135,838.45
Sitcker sunblast m2 1.0000 80,000.00 80,000.00 55.00 44,000.00
Acescouries Dan Alat Bantu ls 1.0000 25,368.33 25,368.33 -
Tenaga Kerja Tukang Besi Profil Lot 1.0000 143,550.00 143,550.00 100.00 143,550.00
Jumlah 612,735.00 143,550.00 756,285.00 508,882.77 6728.72%
Keuntungan Max 7% 7% 42,891.45 10,048.50 52,939.95
Dibulatkan 655,600.00 153,500.00 809,200.00
K. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PENGECATAN/LABURAN

1 1 M2 Pengecatan bidang Besi / kayu baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
Cat meni Kg 0.2000 22,275.00 4,455.00 36.42 1,622.51
Plamir Kg 0.1500 23,735.80 3,560.37 58.41 2,079.61
Bahan Cat dasar Kg 0.1700 22,000.00 3,740.00 60.70 2,270.18
Cat penutup Kg 0.2600 68,879.25 17,908.61 46.52 8,331.08
Ampelas Lbr 0.0100 4,879.60 48.80 29.12 14.21
Kwas 3" Bh 0.0500 20,350.00 1,017.50 100.00 1,017.50
Pekerja Oh 0.1400 139,000.00 19,460.00 100.00 19,460.00
Tenaga Kerja Tukang cat Oh 0.0180 167,000.00 3,006.00 100.00 3,006.00
Kepala tukang cat Oh 0.0120 175,000.00 2,100.00 100.00 2,100.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 30,730.27 25,441.00 56,171.27 40,776.10 7259.24%
Keuntungan Max 7% 7% 2,151.12 1,780.87 3,931.99
Dibulatkan 32,800.00 27,200.00 60,100.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
2 1 M2 Pengecatan Permukaan Baja Dengan Meni Besi / Sinkromat
Cat meni Besi Kg 0.1000 22,275.00 2,227.50 36.42 811.26
Ampelas Lbr 0.0100 4,879.60 48.80 29.12 14.21
Kwas 3" Bh 0.0500 20,350.00 1,017.50 100.00 1,017.50
Pekerja Oh 0.2000 139,000.00 27,800.00 100.00 27,800.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 3,293.80 49,750.00 53,043.80 51,592.96 9726.48%
Keuntungan Max 7% 7% 230.57 3,482.50 3,713.07
Dibulatkan 3,500.00 53,200.00 56,700.00
3 1 M2 Pengecatan tembok baru 1 lapis cat dasar, 2 lapis cat penutup (EXTERIOR)
Cat dasar Kg 0.2000 22,000.00 4,400.00 60.70 2,670.80
Bahan Cat penutup 2 x "ICI" Watershield Kg 0.2600 66,000.00 17,160.00 70.29 12,061.76
Ampelas Lbr 0.1000 4,879.60 487.96 29.12 142.09
Roll Cat Bh 0.0250 42,350.00 1,058.75 100.00 1,058.75
Pekerja Oh 0.0400 139,000.00 5,560.00 100.00 5,560.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 23,106.71 29,682.00 52,788.71 45,615.41 8641.13%
Keuntungan Max 7% 7% 1,617.47 2,077.74 3,695.21
Dibulatkan 24,700.00 31,700.00 56,400.00
4 1 M2 Pengecatan tembok baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
Plamir Kg 0.1000 14,850.00 1,485.00 60.70 901.40
Cat dasar Kg 0.1000 22,000.00 2,200.00 60.70 1,335.40
Bahan Cat penutup 2 x Kg 0.2600 24,750.00 6,435.00 48.09 3,094.59
Ampelas Lbr 0.1000 4,879.60 487.96 29.12 142.09
Roll Cat Bh 0.0250 42,350.00 1,058.75 100.00 1,058.75
Pekerja Oh 0.0400 139,000.00 5,560.00 100.00 5,560.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 11,666.71 29,682.00 41,348.71 36,214.23 8758.25%
Keuntungan Max 7% 7% 816.67 2,077.74 2,894.41
Dibulatkan 12,400.00 31,700.00 44,200.00
5 1 M2 Pengecatan plapond baru 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup
Plamir Kg 0.1000 14,850.00 1,485.00 60.70 901.40
Cat dasar Kg 0.1000 22,000.00 2,200.00 60.70 1,335.40
Bahan Cat penutup 2 x Kg 0.2600 24,750.00 6,435.00 48.09 3,094.59
Ampelas Lbr 0.1000 4,879.60 487.96 29.12 142.09
Roll Cat Bh 0.0250 42,350.00 1,058.75 100.00 1,058.75
Peralatan Esteger Lot 1.0000 1,166.67 1,166.67 - 0.00%
Pekerja Oh 0.0400 139,000.00 5,560.00 100.00 5,560.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 12,833.38 29,682.00 42,515.38 36,214.23 8517.91%
Keuntungan Max 7% 7% 898.34 2,077.74 2,976.08
Dibulatkan 13,700.00 31,700.00 45,400.00
6 1 M2 Pelaburan kayu dengan melamic
Wood Filler Kg 0.2800 46,585.00 13,043.80 -
Wood Stain Kg 0.4000 44,000.00 17,600.00 -
Melamin Sending Siller MSS 123 Kg 0.2200 44,000.00 9,680.00 -
Bahan ML 131 Clear Danagloss Kg 0.2200 49,500.00 10,890.00 -
Tiner Ltr 1.3000 36,597.00 47,576.10 -
Ampelas Lbr 4.0000 6,050.00 24,200.00 -
Kwas 3" Bh 0.5000 20,350.00 10,175.00 -
Alat Bantu dll Ls 1.0000 6,658.25 6,658.25 -
Pekerja Oh 0.4200 139,000.00 58,380.00 100.00 58,380.00
Mandor Oh 0.0210 175,000.00 3,675.00 100.00 3,675.00
Jumlah 139,823.15 128,475.00 268,298.15 128,475.00 4788.52%
Keuntungan Max 7% 7% 9,787.62 8,993.25 18,780.87
Dibulatkan 149,600.00 137,400.00 287,000.00
7 1 M2 Pelaburan kayu dengan residu
Bahan Residu Kg 0.3500 10,120.00 3,542.00 -
Mandor Oh 0.0060 175,000.00 1,050.00 100.00 1,050.00
Jumlah 3,542.00 14,950.00 18,492.00 14,950.00 8084.58%
PPN 7% 247.94 1,046.50 1,294.44
Jumlah+PPN 3,789.94 15,996.50 19,786.44
Dibulatkan 3,700.00 15,900.00 19,700.00
6 1 M2 Laburan Waterproofing Emulsion
Waterproofimg Emulsion Kg 0.5000 109,747.00 54,873.50 14.04 7,704.24
Ampelas lbr 0.5000 4,879.60 2,439.80 29.12 710.47
Bahan Kwas 3" bh 0.0100 20,350.00 203.50 100.00 203.50
Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 57,516.80 41,430.00 98,946.80 50,048.21 5058.09%
Keuntungan Max 7% 7% 4,026.18 2,900.10 6,926.28
Dibulatkan 61,500.00 44,300.00 105,800.00
9 1 M2 Laburan Waterproofing Membran sheet
Membran sheet M2 1.1000 86,515.00 95,166.50 33.15 31,547.69
Ampelas lbr 0.5000 4,879.60 2,439.80 29.12 710.47
Bahan Kape tembok bh 0.0100 12,100.00 121.00 59.66 72.19
Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 97,727.30 41,430.00 139,157.30 73,760.35 5300.50%
Keuntungan Max 7% 7% 6,840.91 2,900.10 9,741.01
Dibulatkan 104,500.00 44,300.00 148,800.00
L. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PENUTUP LANTAI & DINDING
1 Memasang 1 m2 lantai Keramik ukuran 20x20 (Motif/Corak ), campuran spesi 1 PC : 3 PP
Keramik 20x20 cm m2 1.0000 55,000.00 55,000.00 83.76 46,068.00
Pasir Pasang m3 0.0420 120,000.00 5,040.00 100.00 5,040.00
Semen warna kg 0.1500 14,575.00 2,186.25 82.42 1,801.91
Pekerja OH 0.6200 139,000.00 86,180.00 100.00 86,180.00
Tenaga Kerja Tukang Batu OH 0.3500 167,000.00 58,450.00 100.00 58,450.00
Kepala Tukang OH 0.0350 175,000.00 6,125.00 100.00 6,125.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Mandor OH 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 68,026.25 156,005.00 224,031.25 213,695.27 9538.64%
Keuntungan Max 7% 7% 4,761.84 10,920.35 15,682.19
Dibulatkan 72,700.00 166,900.00 239,700.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
2 Memasang 1 m2 lantai Keramik 40 x 40 cm
Keramik 40 x 40 cm M2 1.1000 130,000.00 143,000.00 83.76 119,776.80
Bahan Semen portland Kg 5.0000 1,160.00 5,800.00 82.42 4,780.36
Pasir pasang M3 0.0420 120,000.00 5,040.00 100.00 5,040.00
Semen warna Kg 0.1500 14,575.00 2,186.25 82.42 1,801.91
Pekerja Oh 0.5000 139,000.00 69,500.00 100.00 69,500.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 156,026.25 139,325.00 295,351.25 270,724.07 9166.17%
Keuntungan Max 7% 7% 10,921.84 9,752.75 20,674.59
Dibulatkan 166,900.00 149,000.00 316,000.00
3 Memasang 1 m2 dinding keramik 25 x 40 cm (Motif/Corak )
Keramik 25 x 40 cm M2 1.0000 60,500.00 60,500.00 83.76 50,674.80
Pasir pasang M3 0.0420 120,000.00 5,040.00 100.00 5,040.00
Semen warna Kg 0.1500 14,575.00 2,186.25 82.42 1,801.91
Pekerja Oh 0.6200 139,000.00 86,180.00 100.00 86,180.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 73,526.25 156,005.00 229,531.25 167,627.27 7303.03%
Keuntungan Max 7% 7% 5,146.84 10,920.35 16,067.19
Dibulatkan 78,600.00 166,900.00 245,500.00
3 Memasang 1 m2 dinding Keramik 30 x 60 cm
keramik 30 x 60 cm M2 1.0000 155,000.00 155,000.00 -
Bahan Semen portland Kg 5.0000 1,160.00 5,800.00 -
Pasir pasang M3 0.0420 120,000.00 5,040.00 -
Semen warna Kg 0.1500 14,575.00 2,186.25 -
Pekerja Oh 0.5000 139,000.00 69,500.00 100.00 69,500.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 168,026.25 139,325.00 307,351.25 139,325.00 4533.09%
Keuntungan Max 7% 7% 11,761.84 9,752.75 21,514.59
Dibulatkan 179,700.00 149,000.00 328,800.00
4 Memasang 1 m2 Granit Alam Hitam
Marmer Alam Citatah Ukuran kecil M2 1.0000 1,335,840.00 1,335,840.00 -
Pasir pasang M3 0.0420 120,000.00 5,040.00 -
Semen warna Kg 1.5000 14,575.00 21,862.50 -
Pekerja Oh 0.6200 139,000.00 86,180.00 100.00 86,180.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 1,375,943.30 156,005.00 1,531,948.30 156,005.00 1018.34%
Keuntungan Max 7% 7% 96,316.03 10,920.35 107,236.38
Dibulatkan 1,472,200.00 166,900.00 1,639,100.00
4 Memasang 1 m2 lantai Granite Tile 60 x 60 cm (Motif/Corak )
Granite Tile 60 x 60 KW I DN M2 1.1000 245,000.00 269,500.00 69.62 187,625.90
Pasir pasang M3 0.0420 120,000.00 5,040.00 100.00 5,040.00
Semen warna Kg 0.1500 14,575.00 2,186.25 82.42 1,801.91
Pekerja Oh 0.5000 139,000.00 69,500.00 100.00 69,500.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 282,526.25 139,325.00 421,851.25 338,573.17 8025.89%
Keuntungan Max 7% 7% 19,776.84 9,752.75 29,529.59
Dibulatkan 302,300.00 149,000.00 451,300.00
5 Memasang 1 m2 lantai keramik 40 x 40 cm warna / corak
Ubin keramik 40 x 40 cm M2 1.0000 60,500.00 60,500.00 -
Pasir pasang M3 0.0420 120,000.00 5,040.00 -
Semen warna Kg 0.1500 14,575.00 2,186.25 -
Pekerja Oh 0.6200 139,000.00 86,180.00 100.00 86,180.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 73,526.25 156,005.00 229,531.25 156,005.00 6796.68%
Keuntungan Max 7% 7% 5,146.84 10,920.35 16,067.19
Dibulatkan 78,600.00 166,900.00 245,500.00
4 Memasang 1 m1 lantai keramik Plint 10 x 40 cm
Keramik 10 x 40 cm M' 1.1000 65,000.00 71,500.00 82.96 59,316.40
Bahan Semen portland Kg 0.5000 1,160.00 580.00 82.42 478.04
Pasir pasang M3 0.0042 120,000.00 504.00 100.00 504.00
Semen warna Kg 0.0150 14,575.00 218.63 82.42 180.19
Pekerja Oh 0.0500 139,000.00 6,950.00 100.00 6,950.00
Kepala tukang batu Oh 0.0035 175,000.00 612.50 100.00 612.50
Mandor Oh 0.0030 175,000.00 525.00 73,886.13
Jumlah 72,802.63 13,932.50 86,735.13 73,886.13 8518.59%
Keuntungan Max 7% 7% 5,096.18 975.28 6,071.46
Dibulatkan 77,800.00 14,900.00 92,800.00
5 Memasang 1 m1 List Granite Tile 7 x 30 cm
List Granite Tile 7 x 30 cm M' 1.0000 44,687.50 44,687.50 69.62 31,111.44
Pasir pasang M3 0.0029 120,000.00 352.80 100.00 352.80
Semen warna Kg 0.0105 14,575.00 153.04 82.42 126.13
Pekerja Oh 0.0434 139,000.00 6,032.60 100.00 6,032.60
Mandor Oh 0.0021 175,000.00 367.50 100.00 367.50
Jumlah 45,599.34 10,920.35 56,519.69 42,845.35 7580.61%
Keuntungan Max 7% 7% 3,191.95 764.42 3,956.38
Dibulatkan 48,700.00 11,600.00 60,400.00
5 Memasang 1 m1 Stair nozing 8 x 40 cm
Stair Nozing 8 x 40 cm Bh 1.8333 17,210.00 31,551.67 82.96 26,175.26
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Pasir pasang M3 0.0021 120,000.00 252.00 100.00 252.00
Semen warna Kg 0.0075 14,575.00 109.31 82.42 90.10
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Kepala tukang Oh 0.0018 175,000.00 306.25 100.00 306.25
Mandor Oh 0.0015 175,000.00 262.50 100.00 262.50
Jumlah 32,202.98 6,966.25 39,169.23 33,722.63 8609.47%
Keuntungan Max 7% 7% 2,254.21 487.64 2,741.85
Dibulatkan 34,400.00 7,400.00 41,900.00
6 Memasang 1 m2 Lantai Parquet Laminated
Lantai Parquet Laminated M2 1.0500 125,000.00 131,250.00 -
Bahan Polyfoam M2 1.0500 66,000.00 69,300.00 -
Lakban M2 1.0500 20,000.00 21,000.00 -
Lem Kg 0.6000 26,400.00 15,840.00 -
Alat Bantu lot 1.0000 23,739.00 23,739.00 -
Pekerja Orang 0.7000 139,000.00 97,300.00 100.00 97,300.00
Tenaga Kerja Tukang Kayu Orang 0.3500 167,000.00 58,450.00 100.00 58,450.00
Kepala Tukang Kayu Orang 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor Orang 0.0350 175,000.00 6,125.00 100.00 6,125.00
Jumlah 261,129.00 168,000.00 429,129.00 168,000.00 3914.91%
Keuntungan Max 7% 7% 18,279.03 11,760.00 30,039.03
Dibulatkan 279,400.00 179,700.00 459,100.00
7 Memasang 1 m2 Lantai Conwood Deck 8" 203x3050x25 mm
Lantai Conwood Deck 8" 203x3050 M2 1.0500 210,000.00 220,500.00 -
Bahan Polyfoam M2 1.0500 66,000.00 69,300.00 -
Lakban M2 1.0500 20,000.00 21,000.00 -
Lem Kg 0.6000 26,400.00 15,840.00 -
Alat Bantu lot 1.0000 32,664.00 32,664.00 -
Pekerja Orang 0.7000 139,000.00 97,300.00 100.00 97,300.00
Tenaga Kerja Tukang Kayu Orang 0.3500 167,000.00 58,450.00 100.00 58,450.00
Kepala Tukang Kayu Orang 0.0350 175,000.00 6,125.00 100.00 6,125.00
Mandor Orang 0.0350 175,000.00 6,125.00 100.00 6,125.00
Jumlah 359,304.00 168,000.00 527,304.00 168,000.00 3186.02%
Keuntungan Max 7% 7% 25,151.28 11,760.00 36,911.28
Dibulatkan 384,400.00 179,700.00 564,200.00
6 Memasang 1 m2 dinding Batu Alam
Batu Alam M2 1.0000 175,000.00 175,000.00 99.75 174,562.50
Pasir pasang M3 0.0420 120,000.00 5,040.00 100.00 5,040.00
Pernis Coating Kg 0.2000 150,000.00 30,000.00 -
Pekerja Oh 0.6200 139,000.00 86,180.00 100.00 86,180.00
Mandor Oh 0.0300 175,000.00 5,250.00 100.00 5,250.00
Jumlah 223,240.80 156,005.00 379,245.80 346,487.60 9136.23%
Keuntungan Max 7% 7% 15,626.86 10,920.35 26,547.21
Dibulatkan 238,800.00 166,900.00 405,700.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
7 Memasang 1 m2 Floor Hardener
Material natural non metalic Kg 6.0000 6,000.00 36,000.00 40.15 14,454.00
Bahan Curing Compound M2 0.1250 5,000.00 625.00 48.47 302.94
Pekerja Oh 0.1200 32,664.00 3,919.68 100.00 3,919.68
Mandor Oh 0.0060 175,000.00 1,050.00 100.00 1,050.00
Jumlah 36,625.00 23,653.68 60,278.68 38,410.62 6372.17%
Keuntungan Max 7% 7% 2,563.75 1,655.76 4,219.51
Dibulatkan 39,100.00 25,300.00 64,400.00
M. PENETAPAN INDEK HARGA SATUAN PEKERJAAN KUNCI & KACA
1 Memasang 1 buah pasang body kunci + Cylinder -
Bahan Body Kunci Bh 1.0000 99,000.00 99,000.00 78.08 77,299.20
Cylinder bh 1.0000 151,800.00 151,800.00 78.08 118,525.44
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 250,800.00 87,515.00 338,315.00 283,339.64 8375.02%
Keuntungan Max 7% 7% 17,556.00 6,126.05 23,682.05
Dibulatkan 268,300.00 93,600.00 361,900.00
2 Memasang 1 buah pasang kunci tanam type km/wc
Bahan Kunci tanam kamar mandi Bh 1.0000 89,100.00 89,100.00 80.08 71,351.28
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Kepala tukang kayu Oh 0.0050 175,000.00 875.00 100.00 875.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 89,100.00 85,507.50 174,607.50 156,858.78 8983.51%
Keuntungan Max 7% 7% 6,237.00 5,985.53 12,222.53
Dibulatkan 95,300.00 91,400.00 186,800.00
3 Memasang 1 buah pasang engsel pintu
Bahan Engsel Pintu tpe ES-S/S-EL-4"x3"x2 Bh 1.0000 50,160.00 50,160.00 25.06 12,570.10
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 50,160.00 29,891.25 80,051.25 42,461.35 5304.27%
Keuntungan Max 7% 7% 3,511.20 2,092.39 5,603.59
Dibulatkan 53,600.00 31,900.00 85,600.00
4 Memasang 1 buah pasang engsel jendela Casement Dekson
Bahan Engsel Casment Dekson 14" Bh 1.0000 76,560.00 76,560.00 25.06 19,185.94
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0005 175,000.00 87.50 100.00 87.50
Jumlah 76,560.00 19,927.50 96,487.50 39,113.44 4053.73%
Keuntungan Max 7% 7% 5,359.20 1,394.93 6,754.13
Dibulatkan 81,900.00 21,300.00 103,200.00
5 Memasang 1 buah pasang kait angin (hak angin)
Bahan Kait angin Bh 1.0000 21,120.00 21,120.00 25.06 5,292.67
Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 21,120.00 41,430.00 62,550.00 46,722.67 7469.65%
Keuntungan Max 7% 7% 1,478.40 2,900.10 4,378.50
Dibulatkan 22,500.00 44,300.00 66,900.00
6 Memasang 1 buah pasang Slot Spartan
Bahan Espagnolete Bh 1.0000 46,200.00 46,200.00 25.06 11,577.72
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 46,200.00 29,891.25 76,091.25 41,468.97 5449.90%
Keuntungan Max 7% 7% 3,234.00 2,092.39 5,326.39
Dibulatkan 49,400.00 31,900.00 81,400.00
7 Memasang 1 buah pasang rambuncis
Bahan Rambuncis Bh 1.0000 90,000.00 90,000.00 25.06 22,554.00
. Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 90,000.00 39,855.00 129,855.00 62,409.00 4806.05%
Keuntungan Max 7% 7% 6,300.00 2,789.85 9,089.85
Dibulatkan 96,300.00 42,600.00 138,900.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
8 Memasang 1 M2 pasang kaca polos , tebal 5 mm
Bahan Kaca polos 5 mm m2 1.1000 82,368.00 90,604.80 55.64 50,412.51
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 90,604.80 29,891.25 120,496.05 80,303.76 6664.43%
Keuntungan Max 7% 7% 6,342.34 2,092.39 8,434.72
Dibulatkan 96,900.00 31,900.00 128,900.00
9 Memasang 1 M2 pasang kaca Ryben , tebal 5 mm
Bahan Kaca ryban 5 mm m2 1.1000 105,000.00 115,500.00 55.64 64,264.20
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 115,500.00 29,891.25 145,391.25 94,155.45 6476.01%
Keuntungan Max 7% 7% 8,085.00 2,092.39 10,177.39
Dibulatkan 123,500.00 31,900.00 155,500.00
10 Memasang 1 M2 pasang kaca Sanblas, tebal 8 mm
Bahan Kaca samblas 8 mm m2 1.1000 423,500.00 465,850.00 66.32 308,951.72
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 465,850.00 29,891.25 495,741.25 338,842.97 6835.08%
Keuntungan Max 7% 7% 32,609.50 2,092.39 34,701.89
Dibulatkan 498,400.00 31,900.00 530,400.00
11 Memasang 1 M2 pasang kaca Sanblas, tebal 12mm
Bahan Kaca samblas 12 mm m2 1.1000 603,852.00 664,237.20 66.32 440,522.11
Pekerja Oh 0.0150 139,000.00 2,085.00 100.00 2,085.00
Mandor Oh 0.0008 175,000.00 131.25 100.00 131.25
Jumlah 664,237.20 29,891.25 694,128.45 470,413.36 6777.04%
Keuntungan Max 7% 7% 46,496.60 2,092.39 48,588.99
Dibulatkan 710,700.00 31,900.00 742,700.00
12 Memasang 1 Pasang Handle Stainlesstel pintu frameless
Bahan Handle Stainlesstel Ps 1.0000 462,000.00 462,000.00 25.06 115,777.20
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 462,000.00 93,382.50 555,382.50 209,159.70 3766.05%
Keuntungan Max 7% 7% 32,340.00 6,536.78 38,876.78
Dibulatkan 494,300.00 99,900.00 594,200.00
13 Memasang 1 Pasang Lever Handle Sek. Dekson Type LHTR - DKS - 84030 - SSS
Bahan Lever Handle Ps 1.0000 450,000.00 450,000.00 48.97 220,365.00
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 450,000.00 93,382.50 543,382.50 313,747.50 5773.97%
Keuntungan Max 7% 7% 31,500.00 6,536.78 38,036.78
Dibulatkan 481,500.00 99,900.00 581,400.00
14 Memasang 1 Bh Cylinder Sek. Dekson Type CYL - DKS - D 65 mm - DC - SN
Bahan Cylinder Bh 1.0000 198,000.00 198,000.00 49.97 98,940.60
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 198,000.00 93,382.50 291,382.50 192,323.10 6600.37%
Keuntungan Max 7% 7% 13,860.00 6,536.78 20,396.78
Dibulatkan 211,800.00 99,900.00 311,700.00
15 Memasang 1 Pasang Flush Bolt Sek. Dekson Type FB - MC - 508 - NA / BA
Bahan Flush Bolt Ps 1.0000 99,000.00 99,000.00 33.78 33,442.20
Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 99,000.00 41,430.00 140,430.00 74,872.20 5331.64%
Keuntungan Max 7% 7% 6,930.00 2,900.10 9,830.10
Dibulatkan 105,900.00 44,300.00 150,200.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
16 Memasang 1 Bh Rambucis Sek. Dekson Type CHW - 4 - RYB1C
Bahan Rambucis Bh 1.0000 85,800.00 85,800.00 25.06 21,501.48
Pekerja Oh 0.0200 139,000.00 2,780.00 100.00 2,780.00
Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Jumlah 85,800.00 41,430.00 127,230.00 62,931.48 4946.28%
Keuntungan Max 7% 7% 6,006.00 2,900.10 8,906.10
Dibulatkan 91,800.00 44,300.00 136,100.00
17 Memasang 1 Pasang Engsel Pintu Tanam (Floor Hinges) Sek. Dorma
Bahan Floor Hinges Ps 1.0000 622,000.00 622,000.00 25.06 155,873.20
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Kepala tukang Oh 0.0500 175,000.00 8,750.00 100.00 8,750.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 622,000.00 93,382.50 715,382.50 249,255.70 3484.23%
Keuntungan Max 7% 7% 43,540.00 6,536.78 50,076.78
Dibulatkan 665,500.00 99,900.00 765,400.00
18 Memasang 1 Pasang Engsel Pintu Sek. Dekson Type ES - S/S - EL - 4 " X 3 " X 2 mm - 2 BB
Bahan Engsel Pintu Ps 1.0000 35,640.00 35,640.00 25.06 8,931.38
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 35,640.00 93,382.50 129,022.50 102,313.88 7929.93%
Keuntungan Max 7% 7% 2,494.80 6,536.78 9,031.58
Dibulatkan 38,100.00 99,900.00 138,000.00
19 Memasang 1 Pasang Engsel Casement Sek. Dekson Type FS - DKS - 14"
Bahan Engsel Pintu Ps 1.0000 99,000.00 99,000.00 25.06 24,809.40
Pekerja Oh 0.0050 139,000.00 695.00 100.00 695.00
Mandor Oh 0.0025 175,000.00 437.50 100.00 437.50
Jumlah 99,000.00 93,382.50 192,382.50 118,191.90 6143.59%
Keuntungan Max 7% 7% 6,930.00 6,536.78 13,466.78
Dibulatkan 105,900.00 99,900.00 205,800.00
N. PENETAPAN INDEK HARGA SATUAN PEKERJAAN SANITARY
1 Memasang I buah kloset duduk/monoblok sek Toto
Bahan Kloset duduk monoblok C 240 Bh 1.0000 2,000,000.00 2,000,000.00 50.05 1,001,000.00
Perlengkapan 15% dari harga bahan ls 1.0000 400,000.00 400,000.00 -
Pekerja Oh 3.3000 139,000.00 458,700.00 100.00 458,700.00
Mandor Oh 0.1600 175,000.00 28,000.00 100.00 28,000.00
Jumlah 2,400,000.00 670,575.00 3,070,575.00 1,671,575.00 5443.85%
Keuntungan Max 7% 7% 168,000.00 46,940.25 214,940.25
Dibulatkan 2,568,000.00 717,500.00 3,285,500.00
2 Memasang 1 buah kloset jongkok porselen
Kloset jongkok porselen Bh 1.0000 540,000.00 540,000.00 79.72 430,488.00
Pasir pasang M3 0.0100 120,000.00 1,200.00 100.00 1,200.00
Pekerja Oh 1.5000 139,000.00 208,500.00 100.00 208,500.00
Mandor Oh 0.0150 175,000.00 2,625.00 100.00 2,625.00
Jumlah 548,160.00 238,800.00 786,960.00 676,224.43 8592.87%
Keuntungan Max 7% 7% 38,371.20 16,716.00 55,087.20
Dibulatkan 586,500.00 255,500.00 842,000.00
3 Memasang I buah Wastafel meja sek. Toto
Bahan Wastafel Bh 1.0000 558,360.00 558,360.00 41.99 234,455.36
Pekerja Oh 1.2000 139,000.00 166,800.00 100.00 166,800.00
Mandor Oh 0.1000 175,000.00 17,500.00 100.00 17,500.00
Jumlah 781,704.00 452,700.00 1,234,404.00 687,155.36 5566.70%
Keuntungan Max 7% 7% 54,719.28 31,689.00 86,408.28
Dibulatkan 836,400.00 484,300.00 1,320,800.00
4 Memasang I buah wastafel Gantung sek. Toto
Bahan Wastafel Bh 1.0000 825,000.00 825,000.00 41.99 346,417.50
Pekerja Oh 1.2000 139,000.00 166,800.00 100.00 166,800.00
Mandor Oh 0.1000 175,000.00 17,500.00 100.00 17,500.00
Jumlah 1,155,000.00 452,700.00 1,607,700.00 799,117.50 4970.56%
Keuntungan Max 7% 7% 80,850.00 31,689.00 112,539.00
Dibulatkan 1,235,800.00 484,300.00 1,720,200.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
5 Memasang I buah Urinoar "U 57 Type Muslim" sek. Toto
Bahan Urinoar Bh 1.0000 707,124.00 707,124.00 51.91 367,068.07
Perlengkapan 40% dari harga bahan ls 1.0000 282,849.60 282,849.60 35.00 98,997.36
Pekerja Oh 1.2000 139,000.00 166,800.00 100.00 166,800.00
Mandor Oh 0.1000 175,000.00 17,500.00 100.00 17,500.00
Jumlah 989,973.60 452,700.00 1,442,673.60 918,765.43 6368.49%
Keuntungan Max 7% 7% 69,298.15 31,689.00 100,987.15
Dibulatkan 1,059,200.00 484,300.00 1,543,600.00
6 Memasang I buah Skat Urinal Porselin sek. Toto
Bahan Skat Urinal Porselin Bh 1.0000 338,976.00 338,976.00 63.62 215,656.53
Pekerja Oh 1.2000 139,000.00 166,800.00 100.00 166,800.00
Mandor Oh 0.1000 175,000.00 17,500.00 100.00 17,500.00
Jumlah 474,566.40 452,700.00 927,266.40 668,356.53 7207.82%
Keuntungan Max 7% 7% 33,219.65 31,689.00 64,908.65
Dibulatkan 507,700.00 484,300.00 992,100.00
7 Memasang I buah bak mandl fibreglass volume 0,30 m3
Bahan Bak fibre glass Bh 1.0000 231,000.00 231,000.00 49.92 115,315.20
Pekerja Oh 1.8000 139,000.00 250,200.00 100.00 250,200.00
Mandor Oh 0.1100 175,000.00 19,250.00 100.00 19,250.00
Jumlah 323,400.00 814,850.00 1,138,250.00 930,165.20 8171.89%
Keuntungan Max 7% 7% 22,638.00 57,039.50 79,677.50
Dibulatkan 346,000.00 871,800.00 1,217,900.00
8 Memasang I bh bak cuci piring stainles steel
Bahan Bak cuci stainless steel Bh 1.0000 500,000.00 500,000.00 14.50 72,500.00
Water drain+ asesories Ls 1.0000 200,000.00 200,000.00 -
Pekerja Oh 0.0300 139,000.00 4,170.00 100.00 4,170.00
Mandor Oh 0.0015 175,000.00 262.50 100.00 262.50
Jumlah 700,000.00 59,782.50 759,782.50 132,282.50 1741.06%
Keuntungan Max 7% 7% 49,000.00 4,184.78 53,184.78
Dibulatkan 749,000.00 63,900.00 812,900.00
9 Memasang I bh kran diameter 3/4" atau 1/2" sek. Toto
Bahan Kran air Bh 1.0000 125,000.00 125,000.00 42.64 53,300.00
Seal tape Ls 1.0000 50,000.00 50,000.00 -
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 175,000.00 20,715.00 195,715.00 74,015.00 3781.77%
Keuntungan Max 7% 7% 12,250.00 1,450.05 13,700.05
Dibulatkan 187,200.00 22,100.00 209,400.00
10 Memasang I bh kran leher angsa diameter 3/4" atau 1/2" sek. Toto
Bahan Kran air Bh 1.0000 158,400.00 158,400.00 93.74 148,484.16
Seal tape Ls 1.0000 63,360.00 63,360.00 -
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 221,760.00 20,715.00 242,475.00 169,199.16 6978.00%
Keuntungan Max 7% 7% 15,523.20 1,450.05 16,973.25
Dibulatkan 237,200.00 22,100.00 259,400.00
11 Memasang I bh fixed shower spray sek. Toto
Bahan Kran air Bh 1.0000 825,000.00 825,000.00 20.21 166,732.50
Seal tape Bh 0.0250 330,000.00 8,250.00 -
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 833,250.00 20,715.00 853,965.00 187,447.50 2195.03%
Keuntungan Max 7% 7% 58,327.50 1,450.05 59,777.55
Dibulatkan 891,500.00 22,100.00 913,700.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
12 Memasang I bh fixed jet washer sek. Toto
Bahan Kran air Bh 1.0000 275,000.00 275,000.00 46.42 127,655.00
Seal tape Bh 0.0250 110,000.00 2,750.00 -
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 277,750.00 20,715.00 298,465.00 148,370.00 4971.10%
Keuntungan Max 7% 7% 19,442.50 1,450.05 20,892.55
Dibulatkan 297,100.00 22,100.00 319,300.00
#REF! Memasang I bh Floor drain sek. Toto
Bahan Floor drain Bh 1.0000 275,000.00 275,000.00 52.20 143,550.00
Pekerja Oh 0.0100 139,000.00 1,390.00 100.00 1,390.00
Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 275,000.00 20,715.00 295,715.00 164,265.00 5554.84%
Keuntungan Max 7% 7% 19,250.00 1,450.05 20,700.05
Dibulatkan 294,200.00 22,100.00 316,400.00
#REF! Memasang I bh Soap Holder sek. Toto
Bahan Soap Holder Bh 1.0000 173,450.00 173,450.00 46.42 80,515.49
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Mandor Oh 0.0125 175,000.00 2,187.50 100.00 2,187.50
Jumlah 173,450.00 83,062.50 256,512.50 163,577.99 6377.00%
Keuntungan Max 7% 7% 12,141.50 5,814.38 17,955.88
Dibulatkan 185,500.00 88,800.00 274,400.00
#REF! Memasang I bh Tissue Holder sek. Toto
Bahan Tissue Holder Bh 1.0000 528,000.00 528,000.00 46.42 245,097.60
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Mandor Oh 0.0125 175,000.00 2,187.50 100.00 2,187.50
Jumlah 528,000.00 83,062.50 611,062.50 328,160.10 5370.32%
Keuntungan Max 7% 7% 36,960.00 5,814.38 42,774.38
Dibulatkan 564,900.00 88,800.00 653,800.00
O. PENETAPAN INDEK HARGA SATUAN PEKERJAAN INSTALASI PIPA
1 Memasang I m' pipa PVC tipe AW Ø.1/2"
Bahan Pipa PVC M' 1.2000 9,900.00 11,880.00 94.77 11,258.68
Perlengkapan 40% dari harga bahan Ls 1.0000 3,960.00 3,960.00 -
Pekerja Oh 0.0360 139,000.00 5,004.00 100.00 5,004.00
Tenaga Kerja Tukang Pipa Oh 0.0600 167,000.00 10,020.00 100.00 10,020.00
Kepala tukang pipa Oh 0.0060 175,000.00 1,050.00 100.00 1,050.00
Mandor Oh 0.0018 175,000.00 315.00 100.00 315.00
Jumlah 15,840.00 16,389.00 32,229.00 27,647.68 8578.51%
Keuntungan Max 7% 7% 1,108.80 1,147.23 2,256.03
Dibulatkan 16,900.00 17,500.00 34,400.00
2 Memasang 1 m' pipa PVC tipe AW Ø3/4"
Bahan Pipa PVC M' 1.2000 9,900.00 11,880.00 94.77 11,258.68
Pekerja Oh 0.0360 139,000.00 5,004.00 100.00 5,004.00
Mandor Oh 0.0018 175,000.00 315.00 100.00 315.00
Jumlah 15,840.00 16,389.00 32,229.00 27,647.68 8578.51%
Keuntungan Max 7% 7% 1,108.80 1,147.23 2,256.03
Dibulatkan 16,900.00 17,500.00 34,400.00
3 Memasang I m' pipa PVC tipe AW Ø I"
Bahan Pipa PVC M' 1.2000 12,210.00 14,652.00 94.77 13,885.70
Pekerja Oh 0.0360 139,000.00 5,004.00 100.00 5,004.00
Mandor Oh 0.0018 175,000.00 315.00 100.00 315.00
Jumlah 19,536.00 16,389.00 35,925.00 30,274.70 8427.20%
Keuntungan Max 7% 7% 1,367.52 1,147.23 2,514.75
Dibulatkan 20,900.00 17,500.00 38,400.00
4 Memasang I m' pipa PVC tipe AW diameter 1.1/2"
Bahan Pipa PVC M' 1.2000 14,003.55 16,804.26 94.77 15,925.40
Pekerja Oh 0.0360 139,000.00 5,004.00 100.00 5,004.00
Mandor Oh 0.0018 175,000.00 315.00 100.00 315.00
Jumlah 22,405.68 16,389.00 38,794.68 32,314.40 8329.59%
Keuntungan Max 7% 7% 1,568.40 1,147.23 2,715.63
Dibulatkan 23,900.00 17,500.00 41,500.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
5 Memasang I M' pipa PVC tipe AW diameter 2"
Bahan Pipa PVC M' 1.2000 21,450.00 25,740.00 94.77 24,393.80
Pekerja Oh 0.0540 139,000.00 7,506.00 100.00 7,506.00
Mandor Oh 0.0027 175,000.00 472.50 100.00 472.50
Jumlah 34,320.00 24,583.50 58,903.50 48,977.30 8314.84%
Keuntungan Max 7% 7% 2,402.40 1,720.85 4,123.25
Dibulatkan 36,700.00 26,300.00 63,000.00
6 Memasang I m' pipa PVC tipe AW diameter 2.1/2" 97,954.60
Bahan Pipa PVC M' 1.2000 25,616.25 30,739.50 94.77 29,131.82
Pekerja Oh 0.0360 139,000.00 5,004.00 100.00 5,004.00
Mandor Oh 0.0018 175,000.00 315.00 100.00 315.00
Jumlah 40,986.00 16,389.00 57,375.00 45,520.82 7933.91%
Keuntungan Max 7% 7% 2,869.02 1,147.23 4,016.25
Dibulatkan 43,800.00 17,500.00 61,300.00
7 Memasang I m' pipa PVC tipe AW diameter 3
Bahan Pipa PVC M' 1.2000 46,200.00 55,440.00 94.77 52,540.49
Pekerja Oh 0.0810 139,000.00 11,259.00 100.00 11,259.00
Mandor Oh 0.0041 175,000.00 717.50 100.00 717.50
Jumlah 73,920.00 36,884.00 110,804.00 89,424.49 8070.51%
Keuntungan Max 7% 7% 5,174.40 2,581.88 7,756.28
Dibulatkan 79,000.00 39,400.00 118,500.00
8 Memasang 1 m' pipa PVC tipe AW diameter 4
Bahan Pipa PVC M' 1.2000 85,250.00 102,300.00 94.77 96,949.71
Pekerja Oh 0.0810 139,000.00 11,259.00 100.00 11,259.00
Mandor Oh 0.0041 175,000.00 717.50 100.00 717.50
Jumlah 136,400.00 36,884.00 173,284.00 133,833.71 7723.37%
Keuntungan Max 7% 7% 9,548.00 2,581.88 12,129.88
Dibulatkan 145,900.00 39,400.00 185,400.00
9 Memasang 1 m' pipa PVC tipe AW diameter 6
Bahan Pipa PVC M' 1.2000 170,500.00 204,600.00 94.77 193,899.42
Pekerja Oh 0.0810 139,000.00 11,259.00 100.00 11,259.00
Mandor Oh 0.0041 175,000.00 717.50 100.00 717.50
Jumlah 272,800.00 36,884.00 309,684.00 230,783.42 7452.22%
Keuntungan Max 7% 7% 19,096.00 2,581.88 21,677.88
Dibulatkan 291,800.00 39,400.00 331,300.00
P. PENETAPAN INDEK HARGA SATUAN PEKERJAAN SALURAN
1 Memasang 1 Unit Bak Kontrol uk.45x45 cm,tinggi 50 cm
Bahan Batu bata (0,2500 m3) bh 144.6750 750.00 108,506.25 100.00 108,506.25
Pasir Pasang m3 0.1300 120,000.00 15,600.00 100.00 15,600.00
Batu kerikil m3 0.0200 199,727.00 3,994.54 100.00 3,994.54
Besi beton Kg 2.6000 7,000.00 18,200.00 54.35 9,891.70
Pasir beton m3 0.0900 140,000.00 12,600.00 100.00 12,600.00
Pekerja Oh 1.4200 139,000.00 197,380.00 100.00 197,380.00
Kepala tukang Oh 0.0470 175,000.00 8,225.00 100.00 8,225.00
Mandor Oh 0.0710 175,000.00 12,425.00 100.00 12,425.00
Jumlah 248,220.79 297,021.00 545,241.79 521,231.03 9559.63%
Keuntungan Max 7% 7% 17,375.46 20,791.47 38,166.93
Dibulatkan 265,500.00 317,800.00 583,400.00
2 Memasang 1 Unit Bak Kontrol uk.30x30 cm,tinggi 35 cm
Bahan Batu bata (0,2500 m3) bh 83.9120 750.00 62,934.00 100.00 62,934.00
Pasir Pasang m3 0.0700 120,000.00 8,400.00 100.00 8,400.00
Batu kerikil m3 0.0700 199,727.00 13,980.89 100.00 13,980.89
Besi beton Kg 1.6000 7,000.00 11,200.00 54.35 6,087.20
Pasir beton m3 0.0600 140,000.00 8,400.00 100.00 8,400.00
Pekerja Oh 1.4200 139,000.00 197,380.00 100.00 197,380.00
Kepala tukang Oh 0.0470 175,000.00 8,225.00 100.00 8,225.00
Mandor Oh 0.0710 175,000.00 12,425.00 100.00 12,425.00
Jumlah 155,954.89 297,021.00 452,975.89 438,890.26 9689.04%
Keuntungan Max 7% 7% 10,916.84 20,791.47 31,708.31
Dibulatkan 166,800.00 317,800.00 484,600.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
3 Memasang 1 m1 Saluran Gravel U 20 cm+Pas bata
Galian Tanah m3 0.3250 116,200.00 37,765.00 100.00 37,765.00
Buangan tanah m3 0.1000 146,400.00 14,640.00 91.90 13,454.16
Lantai kerja m3 0.0313 1,041,800.00 32,556.25 91.21 29,694.56
Pasir Urug m3 0.0313 200,500.00 6,265.63 100.00 6,265.63
Gravel U 20cm m' 1.0000 37,500.00 37,500.00 70,056.25 100.00 37,500.00
Pas.1/2 Bata add. 1 : 3 (sebelah) m2 0.6000 146,300.00 87,780.00 100.00 87,780.00
Plesteran Acia add. 1 : 3 m2 1.6000 95,700.00 153,120.00 -
Jumlah 369,626.88 - 369,626.88 212,459.34 5747.94%
Dibulatkan 369,600.00 - 369,600.00
4 Memasang 1 m1 Saluran Buist Beton Ø50cm
Galian Tanah m3 0.7500 116,200.00 87,150.00 100.00 87,150.00
Buangan tanah m3 0.5625 146,400.00 82,350.00 91.90 75,679.65
Lantai kerja m3 0.0500 1,041,800.00 52,090.00 91.21 47,511.29
Saluran Buis beton Ø50cm m' 1.0000 200,000.00 200,000.00 78.00 156,000.00
Pas. Batu kali m3 0.5000 822,800.00 411,400.00 100.00 411,400.00
Jumlah 832,990.00 - 832,990.00 777,740.94 9336.74%
Dibulatkan 832,900.00 - 832,900.00
5 Membuat 1 Unit Septiktank uk.2,5x1,5x1,5 (Type Besar) berikut Rembesan
Galian Tanah m3 7.5000 142,200.00 1,066,500.00 100.00 1,066,500.00
Pasir urug m3 0.3570 200,500.00 71,578.50 91.90 65,780.64
Lantai kerja 1 : 3 : 5 m3 0.1875 1,041,800.00 195,337.50 96.90 189,282.04
Pasangan bata + Plesteran 1 : 3 m2 25.0000 242,000.00 6,050,000.00 96.90 5,862,450.00
Plat beton penutup + balok m3 0.5000 4,579,800.00 2,289,900.00 -
Pipa PVC 4" AW + sambungan m' 9.0000 185,400.00 1,668,600.00 92.62 1,545,457.32
Pipa GIV 1 1/2" m' 2.0000 68,200.00 136,400.00 100.00 136,400.00
Galian tanah untuk rembesan m3 5.6250 142,200.00 799,875.00 91.90 735,085.13
Pasangan ijuk kg 9.0000 14,520.00 130,680.00 96.90 126,628.92
Urugan kerikil 3.5 cm m3 1.7500 199,727.00 349,522.25 96.90 338,687.06
Pipa PVC 4" AW berlobang m' 6.0000 185,400.00 1,112,400.00 -
Urugan kembali perataan tanah m3 1.8750 32,100.00 60,187.50 92.62 55,745.66
Tambahan upah kerja Ls 0.0850 13,930,980.75 1,184,133.36 -
Jumlah 15,115,114.11 - 15,115,114.11 10,122,016.77 6696.62%
Dibulatkan 15,115,100.00 - 15,115,100.00
6 Membuat 1 Unit Septiktank uk.1,5x1x1,5 (Type Kecil) berikut Rembesan
Galian Tanah m3 2.2500 142,200.00 319,950.00 100.00 319,950.00
Pasir urug m3 0.1071 200,500.00 21,473.55 91.90 19,734.19
Lantai kerja 1 : 3 : 5 m3 1.1250 1,041,800.00 1,172,025.00 96.90 1,135,692.23
Pasangan bata + Plesteran 1 : 3 m2 7.5000 242,000.00 1,815,000.00 96.90 1,758,735.00
Plat beton penutup + balok m3 0.1500 4,579,800.00 686,970.00 -
Pipa PVC 4" AW + sambungan m' 9.0000 185,400.00 1,668,600.00 92.62 1,545,457.32
Pipa GIF 1 1/2" m' 0.6000 68,200.00 40,920.00 100.00 40,920.00
Galian tanah untuk rembesan m3 1.6875 142,200.00 239,962.50 91.90 220,525.54
Pasangan ijuk kg 2.7000 14,520.00 39,204.00 96.90 37,988.68
Urugan kerikil 3.5 cm m3 0.5250 199,727.00 104,856.68 96.90 101,606.12
Pipa PVC 4" AW berlobang m' 9.0000 185,400.00 1,668,600.00 -
Urugan kembali perataan tanah m3 0.5625 32,100.00 18,056.25 92.62 16,723.70
Tambahan upah kerja Ls 0.0850 7,795,617.98 662,627.53 -
Jumlah 8,458,245.50 - 8,458,245.50 5,197,332.77 6144.69%
Dibulatkan 8,458,200.00 - 8,458,200.00
Q. PENETAPAN INDEK HARGA SATUAN PEKERJAAN PEDESTRIAN DAN JALAN
1 Memasang 1 m2 Paving Blok Natural t=8 cm Natural
Bahan Paving Block Natural 8 cm m2 1.0100 100,000.00 101,000.00 82.82 83,648.20
Abu Batu/Pasir Beton m3 0.0070 140,000.00 980.00 100.00 980.00
Pekerja Oh 0.5000 139,000.00 69,500.00 100.00 69,500.00
Kepala tukang Oh 0.0200 175,000.00 3,500.00 100.00 3,500.00
Mandor Oh 0.0020 175,000.00 350.00 100.00 350.00
Jumlah 101,980.00 76,690.00 178,670.00 161,318.20 9028.84%
Keuntungan Max 7% 7% 7,138.60 5,368.30 12,506.90
Dibulatkan 109,100.00 82,000.00 191,100.00
2 Memasang 1 m2 Grass Blok t=6 cm Natural
Bahan Gras Block Natural 6 Cm m2 1.0100 121,000.00 122,210.00 82.82 101,214.32
Pasir Beton m3 0.1000 140,000.00 14,000.00 100.00 14,000.00
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Kepala tukang Oh 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor Oh 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 136,210.00 123,150.00 259,360.00 238,364.32 9190.48%
Keuntungan Max 7% 7% 9,534.70 8,620.50 18,155.20
Dibulatkan 145,700.00 131,700.00 277,500.00
Bahan Paving Block 8 cm m2 1.0100 211,200.00 213,312.00 82.82 176,665.00
Pasir Beton m3 0.1000 140,000.00 14,000.00 100.00 14,000.00
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Kepala tukang Oh 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor Oh 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 227,312.00 123,150.00 350,462.00 313,815.00 8954.32%
Keuntungan Max 7% 7% 15,911.84 8,620.50 24,532.34
Dibulatkan 243,200.00 131,700.00 374,900.00
Bahan Paving Block 8 cm m2 1.0100 121,000.00 122,210.00 82.82 101,214.32
Pasir Beton m3 0.1000 140,000.00 14,000.00 100.00 14,000.00
Pekerja Oh 0.2500 139,000.00 34,750.00 100.00 34,750.00
Kepala tukang Oh 0.0250 175,000.00 4,375.00 100.00 4,375.00
Mandor Oh 0.0030 175,000.00 525.00 100.00 525.00
Jumlah 136,210.00 123,150.00 259,360.00 238,364.32 9190.48%
Keuntungan Max 7% 7% 9,534.70 8,620.50 18,155.20
Dibulatkan 145,700.00 131,700.00 277,500.00
2 Memasang 1 m1 Kansteen
Galian Tanah m3 0.2500 116,200.00 29,050.00 100.00 29,050.00
Buangan tanah m3 0.2500 146,400.00 36,600.00 91.90 33,635.40
Lantai kerja m3 0.0038 1,041,800.00 3,906.75 91.21 3,563.35
Kansteen m' 1.0000 29,480.00 29,480.00 82.82 24,415.34
Adukan Speci. 1 : 3 m2 0.1500 95,700.00 14,355.00 100.00 14,355.00
Jumlah 113,391.75 - 113,391.75 105,019.08 9261.62%
Dibulatkan 113,300.00 - 113,300.00
3 Memasang 1 m2 Lapisan Pondasi Bawah (LPB)/Onderlag t=20cm
Bahan Pasir urug m2 0.1500 121,000.00 18,150.00 -
Batu Belah m3 0.2500 165,000.00 41,250.00 -
Pekerja Oh 0.1500 139,000.00 20,850.00 100.00 20,850.00
Tenaga Kerja Peralatan Oh 0.1200 34,750.00 4,170.00 100.00 4,170.00
Jumlah 59,400.00 25,020.00 84,420.00 25,020.00 2963.75%
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Keuntungan Max 7% 7% 4,158.00 1,751.40 5,909.40
Dibulatkan 63,500.00 26,700.00 90,300.00
4 Memasang 1 m2 Lapisan Pondasi Atas (LPA) batupecah 5/7 =10cm,3/5=5cm & 1/2
Bahan Batu Pecah 5/7 m3 0.1200 170,555.00 20,466.60 91.90 18,808.81
Batu Pecah 2/3 m3 0.0600 214,632.00 12,877.92 96.90 12,478.70
Batu Pecah 1/2 m3 0.0200 233,717.00 4,674.34 91.90 4,295.72
Pasir Beton m3 0.0100 240,000.00 2,400.00 96.90 2,325.60
Pekerja Oh 0.2400 139,000.00 33,360.00 100.00 33,360.00
Tenaga Peralatan Oh 1.7700 34,750.00 61,507.50 100.00 61,507.50
Jumlah 40,418.86 94,867.50 135,286.36 132,776.33 9814.47%
Keuntungan Max 7% 7% 2,829.32 6,640.73 9,470.05
Dibulatkan 43,200.00 101,500.00 144,700.00
5 Memasang 1 m2 Priime Coat
Bahan Asphal Kg 1.0000 4,950.00 4,950.00 -
Upah Oh 0.0060 139,000.00 834.00 100.00 834.00
Peralatan Oh 0.1800 17,375.00 3,127.50 100.00 3,127.50
Jumlah 4,950.00 3,961.50 8,911.50 3,961.50 4445.38%
Keuntungan Max 7% 7% 346.50 277.31 623.81
Dibulatkan 5,200.00 4,200.00 9,500.00
6 Memasang 1 m2 Lapisan Penetrasi (Pengaspalan Manual)
Bahan Abu Batu/Pasir Beton m3 0.0500 240,000.00 12,000.00 -
Asphal kg 4.0000 7,150.00 28,600.00 -
Kayu bakar m3 0.0300 5,362.50 160.88 100.00 160.88
Pekerja Oh 0.0600 139,000.00 8,340.00 100.00 8,340.00
Tenaga Peralatan Oh 0.1800 17,375.00 3,127.50 100.00 3,127.50
Jumlah 40,760.88 11,467.50 52,228.38 11,628.38 2226.45%
Keuntungan Max 7% 7% 2,853.26 802.73 3,655.99
Dibulatkan 43,600.00 12,200.00 55,800.00
7 Memasang 1 m2 Lapisan Hotmix Manual/Tangan t=3cm
Bahan Abu Batu/Pasir Beton m3 0.0360 240,000.00 8,640.00 -
Asphal kg 5.0000 7,150.00 35,750.00 -
Kayu bakar m3 0.0080 5,362.50 42.90 100.00 42.90
Pekerja Oh 0.0800 139,000.00 11,120.00 100.00 11,120.00
Tenaga Mandor Oh 0.0100 175,000.00 1,750.00 100.00 1,750.00
Peralatan Oh 0.0900 39,250.00 3,532.50 100.00 3,532.50
Jumlah 44,432.90 16,402.50 60,835.40 16,445.40 2703.26%
Keuntungan Max 7% 7% 3,110.30 1,148.18 4,258.48
Dibulatkan 47,500.00 17,500.00 65,000.00
8 Memasang 1 m2 Lapisan Hotmix dengan alat berat t=5cm
Bahan Hotmix (AC-BC) ton 0.1110 990,000.00 109,890.00 92.62 101,780.12
Pekerja Oh 0.0300 139,000.00 4,170.00 100.00 4,170.00
Tenaga Mandor Oh 0.0150 175,000.00 2,625.00 100.00 2,625.00
Peralatan(Alat Berat Hotmix) Ls 1.0000 39,250.00 39,250.00 100.00 39,250.00
Jumlah 109,890.00 46,045.00 155,935.00 147,825.12 9479.92%
Keuntungan Max 7% 7% 7,692.30 3,223.15 10,915.45
Dibulatkan 117,500.00 49,200.00 166,800.00
R. PENETAPAN INDEK HARGA SATUAN PEKERJAAN ELEKTRIAL
1 Memasang 1 m1 Kabel Tray uk.100x200
Bahan Kabel Tray lebar 20 cm (200 -100) m1 1.0000 - -
Kelengkapan (Elbow,Tee,Cross,Redd,d lot 1.0000 - -
Pekerja Oh 0.1250 139,000.00 17,375.00 100.00 17,375.00
Mandor Oh 0.0580 175,000.00 10,150.00 100.00 10,150.00
Jumlah - 48,400.00 48,400.00
Keuntungan Max 7% 7% - 3,388.00 3,388.00
Dibulatkan - 51,700.00 51,700.00
Pekerja Oh 0.1250 139,000.00 17,375.00 100.00 17,375.00
Mandor Oh 0.0580 175,000.00 10,150.00 100.00 10,150.00
Jumlah - 48,400.00 48,400.00
Keuntungan Max 7% 7% - 3,388.00 3,388.00
Dibulatkan - 51,700.00 51,700.00
Pekerja Oh 0.1250 139,000.00 17,375.00 100.00 17,375.00
Mandor Oh 0.0580 175,000.00 10,150.00 100.00 10,150.00
Jumlah - 48,400.00 48,400.00
Keuntungan Max 7% 7% - 3,388.00 3,388.00
Dibulatkan - 51,700.00 51,700.00
Pekerja Oh 0.1250 139,000.00 17,375.00 100.00 17,375.00
Mandor Oh 0.0580 175,000.00 10,150.00 100.00 10,150.00
Jumlah - 48,400.00 48,400.00
Keuntungan Max 7% 7% - 3,388.00 3,388.00
Dibulatkan - 51,700.00 51,700.00
1 Memasang 1 Bh Lampu RM Inbouw 2 x 18 Watt "philips"
Bahan Lampu RM Inbouw 2x18 W bh 1.0000 325,000.00 325,000.00 31.06 100,945.00
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
Jumlah 325,000.00 27,433.33 352,433.33 128,378.33 3642.63%
Keuntungan Max 7% 7% 22,750.00 1,920.33 24,670.33
Dibulatkan 347,700.00 29,300.00 377,100.00
2 Memasang 1 Bh Lampu RM Inbouw 2 x 36 watt "philips"
Bahan Lampu RM Inbouw 2x36 W bh 1.0000 450,000.00 450,000.00 17.92 80,640.00
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Jumlah 450,000.00 27,433.33 477,433.33 108,073.33 2263.63%
Keuntungan Max 7% 7% 31,500.00 1,920.33 33,420.33
Dibulatkan 481,500.00 29,300.00 510,800.00
3 Memasang 1 Bh Lampu SL LED 7 Watt, PHILIPS
Bahan Lampu SL LED 7 Watt, PHILIPS bh 1.0000 121,500.00 121,500.00 25.05 30,435.75
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
Jumlah 121,500.00 27,433.33 148,933.33 57,869.08 3885.57%
Keuntungan Max 7% 7% 8,505.00 1,920.33 10,425.33
Dibulatkan 130,000.00 29,300.00 159,300.00
4 Memasang 1 Bh Lampu Down Light LED 7 W
Bahan Lampu Down Light LED 7 W bh 1.0000 165,000.00 165,000.00 25.05 41,332.50
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
Jumlah 165,000.00 27,433.33 192,433.33 68,765.83 3573.49%
Keuntungan Max 7% 7% 11,550.00 1,920.33 13,470.33
Dibulatkan 176,500.00 29,300.00 205,900.00
5 Memasang 1 Bh Lampu Baret 32 W
Bahan Lampu Baret 32 W bh 1.0000 400,400.00 400,400.00 -
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
Jumlah 400,400.00 27,433.33 427,833.33 27,433.33 641.22%
Keuntungan Max 7% 7% 28,028.00 1,920.33 29,948.33
Dibulatkan 428,400.00 29,300.00 457,700.00
6 Memasang 1 Bh Lampu Sorot / Flood Light 50 W
Bahan Lampu Sorot 50 W bh 1.0000 - - -
Pekerja Oh 0.0333 139,000.00 4,633.33 100.00 4,633.33
Mandor Oh 0.0667 175,000.00 11,666.67 100.00 11,666.67
Jumlah - 27,433.33 27,433.33 27,433.33 10000.00%
Keuntungan Max 7% 7% - 1,920.33 1,920.33
Dibulatkan - 29,300.00 29,300.00
5 Memasang 1 Bh Saklar Tunggal/Engkel
Bahan Saklar tunggal 10 A bh 1.0000 33,000.00 33,000.00 41.26 13,615.80
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Mandor Oh 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah 33,000.00 20,575.00 53,575.00 34,190.80 6381.86%
Keuntungan Max 7% 7% 2,310.00 1,440.25 3,750.25
Dibulatkan 35,300.00 22,000.00 57,300.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
6 Memasang 1 Bh Saklar Ganda/Double
Bahan Saklar Ganda 10 A bh 1.0000 39,600.00 39,600.00 38.93 15,416.28
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Mandor Oh 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah 39,600.00 20,575.00 60,175.00 35,991.28 5981.10%
Keuntungan Max 7% 7% 2,772.00 1,440.25 4,212.25
Dibulatkan 42,300.00 22,000.00 64,300.00
7 Memasang 1 Bh Grid Switch 8 Gang
Bahan Saklar hotel 10 A bh 1.0000 - -
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Mandor Oh 0.0500 175,000.00 8,750.00 100.00 8,750.00
Jumlah - 20,575.00 20,575.00
Keuntungan Max 7% 7% - 1,440.25 1,440.25
Dibulatkan - 22,000.00 22,000.00
7 Memasang 1 Bh Stop Kontak Daya 10A/16A
Bahan Stop kontak daya 10/16 A bh 1.0000 26,400.00 26,400.00 44.14 11,652.96
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Mandor Oh 0.0600 175,000.00 10,500.00 100.00 10,500.00
Jumlah 26,400.00 23,995.00 50,395.00 35,647.96 7073.71%
Keuntungan Max 7% 7% 1,848.00 1,679.65 3,527.65
Dibulatkan 28,200.00 25,600.00 53,900.00
8 Memasang 1 Bh Stop Kontak Daya AC 3Phase
Bahan Stop kontak daya AC 3 Phase bh 1.0000 66,000.00 66,000.00 -
Pekerja Oh 0.0250 139,000.00 3,475.00 100.00 3,475.00
Mandor Oh 0.0600 175,000.00 10,500.00 100.00 10,500.00
Jumlah 66,000.00 23,995.00 89,995.00 23,995.00 2666.26%
Keuntungan Max 7% 7% 4,620.00 1,679.65 6,299.65
Dibulatkan 70,600.00 25,600.00 96,200.00
8 Memasang 1 Titik Instalasi Penerangan/Lampu
Bahan Kabel, NYM 3 x 2,5 mm2 M' 8.0000 8,800.00 70,400.00 88.42 62,247.68
Pipa Conduit Btg 2.0000 8,250.00 16,500.00 89.13 14,706.45
Socket Pipa Bh 1.0000 1,320.00 1,320.00 89.43 1,180.48
Tee Doos Bh 2.0000 7,920.00 15,840.00 81.66 12,934.94
Klem Pipa Bh 3.0000 1,320.00 3,960.00 72.85 2,884.86
Fhiser Bh 6.0000 1,320.00 7,920.00 73.19 5,796.65
Las Doop Bh 2.0000 1,320.00 2,640.00 - -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 - -
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 121,880.00 125,766.67 247,646.67 225,517.72 9106.43%
Keuntungan Max 7% 7% 8,531.60 8,803.67 17,335.27
Dibulatkan 130,400.00 134,500.00 264,900.00
9 Memasang 1 Titik Stop Kontak/Daya 1Phase
Bahan Kabel, NYM 3 x 2,5 mm2 M' 10.0000 8,800.00 88,000.00 88.42 77,809.60
Pipa Conduit Btg 3.3333 8,250.00 27,500.00 89.13 24,510.75
Socket Pipa Bh 1.0000 1,320.00 1,320.00 89.43 1,180.48
Tee Doos Bh 2.0000 7,920.00 15,840.00 81.66 12,934.94
Klem Pipa Bh 3.0000 1,320.00 3,960.00 72.85 2,884.86
Fhiser Bh 6.0000 1,320.00 7,920.00 73.19 5,796.65
Las Doop Bh 2.0000 1,320.00 2,640.00 - -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 - -
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 150,480.00 125,766.67 276,246.67 250,883.94 9081.88%
Keuntungan Max 7% 7% 10,533.60 8,803.67 19,337.27
Dibulatkan 161,000.00 134,500.00 295,500.00
10 Memasang 1 Titik Daya AC 1Phase
Bahan Kabel, NYM 3 x 4 mm2 M' 15.0000 8,800.00 132,000.00 88.42 116,714.40
Pipa Conduit Btg 5.0000 8,250.00 41,250.00 89.13 36,766.13
Socket Pipa Bh 1.0000 1,320.00 1,320.00 89.43 1,180.48
Tee Doos Bh 2.0000 7,920.00 15,840.00 81.66 12,934.94
Klem Pipa Bh 3.0000 1,320.00 3,960.00 72.85 2,884.86
Fhiser Bh 6.0000 1,320.00 7,920.00 73.19 5,796.65
Las Doop Bh 2.0000 1,320.00 2,640.00 - -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 71.30 2,352.90
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 208,230.00 125,766.67 333,996.67 304,397.02 9113.77%
Keuntungan Max 7% 7% 14,576.10 8,803.67 23,379.77
Dibulatkan 222,800.00 134,500.00 357,300.00
11 Memasang 1 Titik Instalasi Tata Suara
Bahan Kabel, NYMHY 3 x 1,5 mm2 M' 10.0000 - - 82.91 -
Pipa Conduit M' 10.0000 8,250.00 82,500.00 47.00 38,775.00
Socket Pipa Bh 1.0000 1,320.00 1,320.00 36.57 482.72
Tee Doos Bh 2.0000 7,920.00 15,840.00 -
Klem Pipa Bh 3.0000 1,320.00 3,960.00 -
Fhiser Bh 6.0000 1,320.00 7,920.00 -
Las Doop Bh 2.0000 1,320.00 2,640.00 -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 71.30 2,352.90
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 117,480.00 125,766.67 243,246.67 167,377.29 6880.97%
Keuntungan Max 7% 7% 8,223.60 8,803.67 17,027.27
Dibulatkan 125,700.00 134,500.00 260,200.00
12 Memasang 1 Titik Instalasi Fire Alrm
Bahan Kabel, NYMHY 2 x 1,5 mm2 M' 10.0000 - - 82.91 -
Pipa Conduit M' 10.0000 8,250.00 82,500.00 47.00 38,775.00
Socket Pipa Bh 1.0000 1,320.00 1,320.00 36.57 482.72
Tee Doos Bh 2.0000 7,920.00 15,840.00 -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 -
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 102,960.00 125,766.67 228,726.67 165,024.39 7214.92%
Keuntungan Max 7% 7% 7,207.20 8,803.67 16,010.87
Dibulatkan 110,100.00 134,500.00 244,700.00
13 Memasang 1 Titik Instalasi CCTV/MATV
Bahan Kabel Coaxial 5C-2V M' 12.0000 - - 82.91 -
Pipa Conduit M' 12.0000 8,250.00 99,000.00 47.00 46,530.00
Socket Pipa Bh 1.0000 1,320.00 1,320.00 36.57 482.72
Tee Doos Bh 2.0000 7,920.00 15,840.00 -
Klem Pipa Bh 3.0000 1,320.00 3,960.00 -
Fhiser Bh 6.0000 1,320.00 7,920.00 -
Las Doop Bh 2.0000 1,320.00 2,640.00 -
Isolasi ban Bh 0.2500 13,200.00 3,300.00 -
Pekerja Oh 0.1667 139,000.00 23,166.67 100.00 23,166.67
Mandor Oh 0.3000 175,000.00 52,500.00 100.00 52,500.00
Jumlah 133,980.00 125,766.67 259,746.67 172,779.39 6651.84%
Keuntungan Max 7% 7% 9,378.60 8,803.67 18,182.27
Dibulatkan 143,300.00 134,500.00 277,900.00
14 Memasang 1 Unit Panel SDP-1
Bahan PANEL SDP UK. 1,6 X 0,6 X 1,8 M UNIT 1.0000 - - -
MCCB 125-160 A 32 kA BH 1.0000 - - 47.00 -
MCCB 63-80 A 16 kA BH 2.0000 - - -
MCCB 20 A 10 Ka 3Fhasa BH 3.0000 - - -
MCCB 25A 10 Ka 3Fhasa BH 2.0000 - - -
MCCB 50 A 10 kA 3Fhasa BH 1.0000 - - -
MCCB 16 A 10 kA 3Fhasa BH 1.0000 - - -
Volt Meter BH 3.0000 - - -
Ampere Meter BH 3.0000 - - -
Selector Switch BH 3.0000 - - -
Fuse & Indikator BH 3.0000 - - -
MATERIAL DAN ALAT BANTU LS 1.0000 - - -
Pekerja Oh 0.3600 139,000.00 50,040.00 100.00 50,040.00
Tenaga Tukang Oh 0.6000 167,000.00 100,200.00 100.00 100,200.00
Kerja Kepala Tukang Oh 0.0600 175,000.00 10,500.00 100.00 10,500.00
Mandor Oh 0.0180 175,000.00 3,150.00 100.00 3,150.00
Jumlah - 163,890.00 163,890.00 163,890.00 10000.00%
Keuntungan Max 7% 7% - 11,472.30 11,472.30
Dibulatkan - 175,300.00 175,300.00
15 Memasang 1 Unit Panel SDP-2
Bahan PANEL SDP UK. 1,6 X 0,6 X 1,8 M UNIT 1.0000 - - 47.00 -
MCCB 63-80 A 16 kA BH 2.0000 - - -
MCCB 20 A 10 Ka 3Fhasa BH 3.0000 - - -
MCCB 16 A 10 kA 3Fhasa BH 3.0000 - - -
Volt Meter BH 3.0000 - - -
Pekerja Oh 0.3600 139,000.00 50,040.00 100.00 50,040.00
Tenaga Tukang Oh 0.6000 167,000.00 100,200.00 100.00 100,200.00
Mandor Oh 0.0180 175,000.00 3,150.00 100.00 3,150.00
Jumlah - 163,890.00 163,890.00 163,890.00 10000.00%
Keuntungan Max 7% 7% - 11,472.30 11,472.30
Dibulatkan - 175,300.00 175,300.00
16 Memasang 1 Unit Panel LP AC-1
Bahan PANEL PP-1 UK. 0,4 X 0,25 X 0,8 UNIT 1.0000 - - 47.00 -
MCCB 40 A 10 kA BH 1.0000 - - -
MCCB 20 A 10 Ka 3Fhasa BH 7.0000 - - -
MCB 16 A 10 Ka BH 5.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
17 Memasang 1 Unit Panel LP AC-2
MCCB 63-80 A 16 kA BH 1.0000 - - -
MCCB 20 A 10 Ka 3Fhasa BH 9.0000 - - -
MCB 16 A 10 Ka BH 3.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
18 Memasang 1 Unit Panel LP -1
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 6A 10 Ka BH 12.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
19 Memasang 1 Unit Panel LP -2
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 6A 10 Ka BH 9.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
20 Memasang 1 Unit Panel PP -1
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 10 A 10 Ka BH 9.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 -
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 56,925.00 6946.73%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
21 Memasang 1 Unit Panel PP -2
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 10 A 10 Ka BH 9.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
22 Memasang 1 Unit Panel PP -AB
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 6A 10 Ka BH 9.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
23 Memasang 1 Unit Panel LP -PL
MCCB 20 A 10 Ka 3Fhasa BH 1.0000 - - -
MCB 10 A 10 Ka BH 12.0000 - - -
Timer switch BH 1.0000 - - -
Pekerja Oh 0.1800 139,000.00 25,020.00 100.00 25,020.00
Tenaga Tukang Oh 0.3000 167,000.00 50,100.00 100.00 50,100.00
Mandor Oh 0.0090 175,000.00 1,575.00 100.00 1,575.00
Jumlah - 81,945.00 81,945.00 81,945.00 10000.00%
Keuntungan Max 7% 7% - 5,736.15 5,736.15
Dibulatkan - 87,600.00 87,600.00
24 Memasang 1 M1 Kabel NYY 4 X 70 mm
Bahan Kabel NYY 4 X 70 mm2 M1 1.0500 - - - 0.00%
MATERIAL DAN ALAT BANTU LS 1.0000 - - 100.00 -
Pekerja Oh 0.0072 139,000.00 1,000.80 100.00 1,000.80
Tenaga Tukang Oh 0.0120 167,000.00 2,004.00 100.00 2,004.00
Kerja Kepala Tukang Oh 0.0012 175,000.00 210.00 100.00 210.00
Mandor Oh 0.0004 175,000.00 63.00 100.00 63.00
Jumlah - 3,277.80 3,277.80 3,277.80 10000.00%
Keuntungan Max 7% 7% - 229.45 229.45
Dibulatkan - 3,500.00 3,500.00
Bahan Kabel NYY 4 X 25 mm2 M1 1.0500 - - -
Pekerja Oh 0.0072 139,000.00 1,000.80 100.00 1,000.80
Tenaga Tukang Oh 0.0120 167,000.00 2,004.00 100.00 2,004.00
Mandor Oh 0.0004 175,000.00 63.00 100.00 63.00
Jumlah - 3,277.80 3,277.80 3,277.80 10000.00%
Keuntungan Max 7% 7% - 229.45 229.45
Dibulatkan - 3,500.00 3,500.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Bahan Kabel NYY 4 X 10 mm2 M1 1.0500 - - 33.45 -
Pekerja Oh 0.0072 139,000.00 1,000.80 100.00 -
Tenaga Tukang Oh 0.0120 167,000.00 2,004.00 100.00 2,004.00
Mandor Oh 0.0004 175,000.00 63.00 100.00 63.00
Jumlah - 3,277.80 3,277.80 2,277.00 6946.73%
Keuntungan Max 7% 7% - 229.45 229.45
Dibulatkan - 3,500.00 3,500.00
Bahan Kabel NYY 4 X 6 mm2 M1 1.0500 - - -
Pekerja Oh 0.0072 139,000.00 1,000.80 100.00 1,000.80
Tenaga Tukang Oh 0.0120 167,000.00 2,004.00 100.00 2,004.00
Mandor Oh 0.0004 175,000.00 63.00 100.00 63.00
Jumlah - 3,277.80 3,277.80 3,277.80 10000.00%
Keuntungan Max 7% 7% - 229.45 229.45
Dibulatkan - 3,500.00 3,500.00
ANALISA PEKERJAAN INTERIOR MELEKAT
1 Memasang 1 m2 treatment Dinding Teakwood
Gypsum 9 mm m2 1.0000 85,500.00 85,500.00 53.27 45,545.85
Multiplek 3 mm lbr 0.5000 57,200.00 28,600.00 -
Teak Wood 3 mm lbr 0.5000 96,800.00 48,400.00 -
Lem Putih bks 1.0000 44,550.00 44,550.00 -
Lem Kuning kg 1.0000 37,950.00 37,950.00 -
Kamper Banjar m3 0.0200 7,150,000.00 143,000.00 96.62 138,166.60
Wood Filler kg 1.0000 38,280.00 38,280.00 -
Wood Stain ltr 1.0000 44,000.00 44,000.00 -
Sending Sealer ltr 1.0000 44,000.00 44,000.00 -
Top Coat Clear Doff ltr 1.0000 27,500.00 27,500.00 -
Thinner ltr 2.5000 21,631.50 54,078.75 -
Paku/skrup Kg 0.2500 41,580.00 10,395.00 -
Amplas lbr 2.0000 4,879.60 9,759.20 -
Upah Kerja ls 1.0000 308,006.48 308,006.48 100.00 308,006.48
Jumlah 616,012.95 308,006.48 924,019.43 491,718.93 5321.52%
Keuntungan Max 7% 7% 43,120.91 21,560.45 64,681.36
Dibulatkan 659,100.00 329,500.00 988,700.00
2 Memasang 1 M2 Back Ground /Back Droff Teakwood

Multiplek 12 mm lbr 0.5000 170,500.00 85,250.00 -
Kamper Banjar m3 0.0200 7,150,000.00 143,000.00 96.62 138,166.60
HPL lbr 0.5000 330,000.00 165,000.00 -
Kawat stainless btg 1.0000 46,200.00 46,200.00 -
Lis Jati Jabar Btg 1.0000 142,780.00 142,780.00 -
Lem Putih bks 0.2500 44,550.00 11,137.50 -
Lem Kuning kg 0.5000 37,950.00 18,975.00 -
Wood Filler kg 0.5000 38,280.00 - -
Wood Stain ltr 0.5000 44,000.00 - -
Sending Sealer ltr 1.0000 44,000.00 - -
Top Coat Clear Doff ltr 1.0000 27,500.00 - -
Thinner ltr 2.0000 21,631.50 - -
Paku/skrup Kg 0.2500 41,580.00 10,395.00 -
Amplas lbr 3.0000 4,879.60 14,638.80 -
Upah Kerja ls 1.0000 318,688.15 318,688.15 100.00 318,688.15
Jumlah 396,575.00 318,688.15 715,263.15 456,854.75 6387.23%
Keuntungan Max 7% 7% 27,760.25 22,308.17 50,068.42
Dibulatkan 424,300.00 340,900.00 765,300.00
3 Memasang 1 m2 Sekat Audience Dinding Teak wood
Gypsum 9 mm m2 1.7000 85,500.00 145,350.00 53.27 77,427.95
Multiplek 3 mm lbr 0.4000 57,200.00 22,880.00 -
Teak Wood 3 mm lbr 0.4000 96,800.00 38,720.00 -
Rangka 4 / 6 Borneo Super m3 0.0350 4,950,000.00 173,250.00 96.62 167,394.15
Lem Putih bks 1.0000 44,550.00 44,550.00 -
Lem Kuning kg 1.0000 37,950.00 37,950.00 -
Kamper Banjar m3 0.0200 7,150,000.00 143,000.00 -
Wood Filler kg 1.0000 38,280.00 38,280.00 -
Wood Stain ltr 1.0000 44,000.00 44,000.00 55.67 24,494.80
Sending Sealer ltr 1.0000 44,000.00 44,000.00 47.78 21,023.20
Top Coat Clear Doff ltr 1.0000 27,500.00 27,500.00 -
Thinner ltr 2.5000 21,631.50 54,078.75 -
Paku/skrup Kg 0.2500 41,580.00 10,395.00 58.75 6,107.06
Amplas lbr 2.0000 4,879.60 9,759.20 -
Upah Kerja ls 1.0000 416,856.48 416,856.48 100.00 416,856.48
Jumlah 637,703.50 416,856.48 1,054,559.98 713,303.63 6763.99%
Keuntungan Max 7% 7% 44,639.25 29,179.95 73,819.20
Dibulatkan 682,300.00 446,000.00 1,128,300.00
4 Memasang 1 M2 Panggung / Stage -

Borneo Super 4/6 m3 0.0050 4,950,000.00 24,750.00 33.47 8,283.83
Borneo Super 5/7 m3 0.0079 4,950,000.00 39,105.00 33.47 13,088.44
Multiplek 12 mm lbr 0.4500 170,500.00 76,725.00 -
Karpet m2 1.0000 165,000.00 165,000.00 -
Lem Kuning kg 0.2500 37,950.00 9,487.50 -
paku/skrup Kg 0.2500 41,580.00 10,395.00 54.00 5,613.30
Upah Kerja M2 1.0000 162,731.25 162,731.25 100.00 162,731.25
Jumlah 246,642.80 162,731.25 409,374.05 189,716.82 4634.31%
Keuntungan Max 7% 7% 17,265.00 11,391.19 28,656.18
Dibulatkan 263,900.00 174,100.00 438,000.00
5 Memasang 1 M2 WallPaper
Wall Paper M2 2.2000 77,000.00 169,400.00 55.67 94,304.98
Perekat ( Lem Kuning ) Kg 0.2500 37,950.00 9,487.50 47.78 4,533.13
Pekerja Oh 0.3500 139,000.00 48,650.00 100.00 48,650.00
Tukang Kayu Oh 0.1750 167,000.00 29,225.00 100.00 29,225.00
Kepala Tukang Kayu Oh 0.0170 175,000.00 2,975.00 100.00 2,975.00
Mandor Oh 0.0020 175,000.00 350.00 100.00 350.00
Jumlah 178,887.50 10,526.48 189,413.98 180,038.11 9505.01%
Keuntungan Max 7% 7% 12,522.13 736.85 13,258.98
Dibulatkan 191,400.00 11,200.00 202,600.00
Memasang 1Unit Grill

Besi Siku L 50x50x5 Kg 35.2500 19,800.00 697,950.00
Plat Strip 50x5 Kg 35.5469 18,480.00 656,906.25
Pengelasan Cm 120.0000 2,900.00 348,000.00 100.00 348,000.00
upah pasang 10 % 135,485.63 100.00 135,485.63
Jumlah 1,354,856.25 483,485.63 1,838,341.88

Keuntungan Max 7% 7% 94,839.94 33,843.99 128,683.93
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
Dibulatkan 1,449,600.00 517,300.00 1,967,000.00
Memasang 1Unit tangga Man hole pipa GIP 1,5 "
Pipa GIP dia 1,5 " m1 8.5000 68,200.00 579,700.00 33.75 195,648.75
Pengelasan Cm 65.9400 2,900.00 191,226.00 100.00 191,226.00
upah pasang 10 % 57,970.00 100.00 57,970.00
Jumlah 770,926.00 57,970.00 828,896.00 444,844.75 5366.71%

Keuntungan Max 7% 7% 53,964.82 4,057.90 58,022.72
Dibulatkan 824,800.00 62,000.00 886,900.00
Q PEMBUATAN TAMAN
1 1M2 Pelapisan Tanah Subur
Bahan Tanah subur M2 1.2000 125,000.00 150,000.00 100.00 150,000.00
Pekerja Oh 0.0820 139,000.00 11,398.00 100.00 11,398.00

Tenaga Mandor Oh 0.0050 175,000.00 875.00 100.00 875.00
Jumlah 150,000.00 12,273.00 162,273.00 162,273.00 10000.00%

Keuntungan Max 7% 7% 15,000.00 1,227.30 16,227.30
Dibulatkan 165,000.00 13,500.00 178,500.00
2 1PH Katapang Angsana
Bahan Pohon Katapang Angsana Phn 1.0000 220,000.00 220,000.00 100.00 220,000.00
Pekerja Oh 0.0800 139,000.00 11,120.00 100.00 11,120.00

Tenaga Kepala Tukang Oh 0.0050 175,000.00 875.00 100.00 875.00
Mandor Ls 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 220,000.00 12,170.00 232,170.00 232,170.00 10000.00%

Keuntungan Max 7% 7% 22,000.00 1,217.00 23,217.00
Dibulatkan 242,000.00 13,300.00 255,300.00
( Rp ) ( Rp ) ( Rp ) ( Rp ) (%) ( Rp ) (%)
3 1 M2 Rumput Gajah mini/ manila
Bahan Rumput gajah manila M2 1.0000 27,500.00 27,500.00 100.00 27,500.00
Pekerja Oh 0.0800 139,000.00 11,120.00 100.00 11,120.00

Mandor Ls 0.0010 175,000.00 175.00 100.00 175.00
39,670.00
Jumlah 27,500.00 12,170.00 39,670.00 39,670.00 10000.00%
Keuntungan Max 7% 7% 2,750.00 1,217.00 3,967.00
Dibulatkan 30,200.00 13,300.00 43,600.00
4 1 M2 Tanaman Hias
Bahan Tanaman Hias (Soka/Plumbgo) polibag 1.0000 25,000.00 25,000.00 100.00 25,000.00
Pekerja Oh 0.0800 139,000.00 11,120.00 100.00 11,120.00

Mandor Ls 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 25,000.00 12,170.00 37,170.00 37,170.00 10000.00%

Keuntungan Max 7% 7% 2,500.00 1,217.00 3,717.00
Dibulatkan 27,500.00 13,300.00 40,800.00
5 1 M2 Teh-tehan
Bahan Teh-tehan Krjg 10.0000 5,000.00 50,000.00 100.00 50,000.00
Pekerja Oh 0.0800 139,000.00 11,120.00 100.00 11,120.00

Mandor Ls 0.0010 175,000.00 175.00 100.00 175.00
Jumlah 50,000.00 12,170.00 62,170.00 62,170.00 10000.00%

Keuntungan Max 7% 7% 5,000.00 1,217.00 6,217.00
Dibulatkan 55,000.00 13,300.00 68,300.00
PENETAPAN INDEK HARGA SATUAN PEKERJAAN JALAN
1 Memasang 1m2 Lapisan Pondasi Bawah (LPB) Onderlaagh T=20CM
Pasir Urug M2 0.1500 120,000.00 18,000.00 100.00 18,000.00
Bahan Batu Belah M3 0.2500 155,000.00 38,750.00 100.00 38,750.00
Peralatan OH 0.1200 69,500.00 8,340.00 100.00 8,340.00
Jumlah 56,750.00 29,190.00 85,940.00 85,940.00 10000.00%
Keuntungan Max 7% 7% 3,972.50 2,043.30 6,015.80
Dibulatkan 60,700.00 31,200.00 91,900.00
1 Memasang 1m2 Lapisan Pondasi Atas (LPA) Batu Pecah 5/7 Cm Batu 2/3 dan Batu 1/2 5 Cm T = 5 cm
Batu Pecah 5/7 Cm M3 0.1200 170,555.00 20,466.60 100.00 20,466.60
Batu Pecah 2/3 Cm M3 0.0600 199,727.00 11,983.62 100.00 11,983.62
Bahan Batu Pecah 1/2 Cm M3 0.0200 155,000.00 3,100.00 100.00 3,100.00
Pasir Beton M3 0.0100 140,000.00 1,400.00 100.00 1,400.00
Peralatan OH 1.7700 69,500.00 123,015.00 100.00 123,015.00
Jumlah 36,950.22 156,375.00 193,325.22 193,325.22 10000.00%
Keuntungan Max 7% 7% 2,586.52 10,946.25 13,532.77
Dibulatkan 39,500.00 167,300.00 206,800.00
TKDN 6409.22%
DAFTAR HARGA SATUAN BAHAN
HARGA SAT Lampiran Sumber

NO. JENIS BAHAN BANGUNAN SAT. Spesifikasi Bahan Nilai
Rp. TKDN
(%)
A. AGREGAT KASAR, BAHAN PEREKAT & BAHAN JADINYA
1 Tanah Urug m3 77,000.00 Tanah hasil galian setempat 100.00
2 Tanah Merah m3 120,000.00 Tanah merah ex Lokal 100.00
3 Pasir Urug m3 120,000.00 Pasir Urug ex Lokal 100.00
4 Sirtu m3 230,000.00 Sirtu ex Lokal 100.00
4 Pasir Pasang m3 120,000.00 Pasir pasang ex Lokal 100.00
5 Pasir Beton 1 m3 140,000.00 Pasir Beton Ex. Lokal 100.00
6 Batu Pecah Mesin 1/2 m3 155,000.00 Batu Pecah uk. 15/20 mm ex Lokal 100.00
10 Batu Belah Pondasi m3 155,000.00 Batu kali belah uk. 25/30 cm ex Lokal 100.00
11 Bata Press Ekspose bh 1,300.00 Bata press ekspose uk. 22 x 11 x 5 cm ex Lokal 100.00
12 Roster bh 9,000.00 Roster Beton 20x20 cm ex Lokal 100.00
13 Bata Merah Bakar Kelas I bh 750.00 Bata merah uk. 22x11x5cm ex Lokal 100.00
14 Paving Blok Natural 8 cm m2 100,000.00 paving blok mutu K225 uk. 20x10x8 cm ex lokal 82.82
15 Paving Blok Warna 8 cm m2 125,000.00 paving blok mutu K225 uk. 20x10x8 cm ex lokal 82.82
16 Paving Blok Natural 6 cm m2 110,000.00 paving blok mutu K225 uk. 20x10x6 cm ex lokal 82.82
17 Paving Blok Warna 6 cm m2 112,530.00 paving blok mutu K225 uk. 20x10x6 cm ex lokal 82.82
18 Gras Block Natural 8 Cm m2 192,500.00 Grass Block L8 mutu k225 uk. 45x22x8 cm ex lokal 82.82
16 Kanstin Paving Blok m1 29,480.00 Kanstin mtu K175 uk. 40x15x28cm ex lokal 82.82
17 Semen PC 50 Kg zak 58,000.00 Semen PC Ex. tiga roda 82.42
18 Semen PC Kg kg 1,160.00 Semen PC Ex. tiga roda 82.42
20 Semen Warna kg 14,575.00
1 Plamir Tembok kg 14,850.00 Cat dasar Ex. Catylac 60.70
2 Cat Dasar Tembok kg 22,000.00 Cat dasar Ex. Catylac 60.70
3 Cat Tembok ICI Exterior kg 66,000.00 Cat exterior Ex. Dulux 70.29
4 Cat Tembok ICI Interior kg 55,000.00 Cat interior Ex. Dulux 48.09
5 Cat Tembok Vinilex kg 24,750.00 Cat interior Ex. Dulux 48.09
6 Water Profing Emulsion kg 109,747.00 Water Profing Ex. Liquid/admixture Viscocrete SC305 14.04
7 Water Profing Membrance 3mm m1 86,515.00 membrane bakar sandid 3mm type DS 30 sand 33.15
8 Roll Cat Tembok bh 42,350.00 Kuas roll Ex. Sherlock Epoxy 100.00
9 Kape Tembok bh 12,100.00 bahan plat besi Ex. Tiga putra 59.66
10 Kape Kayu bh 11,495.00 bahan plat besi Ex. Tiga putra 59.66
11 Soligneum 1 blek 5 lt 50,600.00 Soligneum Ex. U-strone
11 Kwas 3" bh 20,350.00 Kwas cat Ex. Eterna 100.00
12 Dempul Halus / Imfra ( Wood Filler ) kg 46,585.00 Ex. Propan 32.74
13 Terpentin lt 11,715.00 Ex. avian
14 Tiner A lt 21,631.50 Tiner Ex. Jotun 32.88
15 Tiner B lt 36,597.00 Tiner Ex. Jotun 32.76
16 Ampelas lbr 4,879.60 Ampelas ex hammer 29.12
17 Ampelas halus lbr 6,050.00 Ampelas ex hammer 30.12
18 Dempul Kayu kg 23,735.80 Dempul kayu Ex. Mowilex Precoat Wood Filler 58.41
19 Meni Kayu / Besi kg 22,275.00 Meni kayu/besi Ex. mowilex 36.42
21 Cat Kayu kg 68,879.25 Ex. Seiv 46.52
22 Cat Besi kg 56,925.00 Ex. Seiv 46.52
23 Cat Duco kg 164,340.00 Cat duco Ex. propan 58.78
24 Politur kg 49,500.00 cat Ex. Pinogard Politur 39.13
20 Sanding saller kg 44,000.00 sanding sealer waterbased Ex. Propan 33.39
21 Wood Stain lt 44,000.00 Ex. Propan Water-based Woodstain 33.39
22 Wood filler lt 38,280.00 Ex. Propan Woodfiller 33.39
23 Top Coat Clear Doff lt 27,500.00 Ex. Propan 11.85
24 Melamin lack Clear Gloss lt 33,000.00 Ex. Propan 12.85
25 Melamin Lack Clear Doff lt 33,000.00 Ex. Propan 13.85
26 Dempul Kayu Cap Kucing kg 48,840.00 Ex. Propan 32.74
Rp. TKDN
20 Lem FOX kg 44,550.00 Lem Ex. Aqualon PVC (%)
45.83
21 Lem Kuning kg 37,950.00 Lem Ex. Aqualon PVC 46.83
22 Minyak Bekisting Ltr 10,000.00 Solar bekas/oli bekas 98.02
23 Air Ltr 75.00 Ex Lokal 100.00
C. BAHAN KAYU BERIKUT BAHAN JADINYA

1 Kayu Terentang m3 1,980,000.00 ex. Albasia prima lestari 75.35
2 Kayu Balok Borneo Super ( Kayu kelas II ) m3 4,950,000.00 ex. Albasia prima lestari 76.35
3 Kayu Papan Borneo Super m3 5,500,000.00 ex. Albasia prima lestari 77.35
4 Kayu Balok Kamper Banjar m3 6,600,000.00 ex. Albasia prima lestari 78.35
5 Kayu Papan Kamper Banjar m3 7,150,000.00 ex. Albasia prima lestari 79.35
6 Kayu Albasia ( kayu Kelas III ) m3 750,000.00 ex. Albasia prima lestari 85.35
7 Dolken 5 s/d 7 bt 18,000.00 ex. Albasia prima lestari 86.35
8 Dolken 7 s/d 10 bt 32,560.00 ex. Albasia prima lestari 87.35
9 List Jati Jabar Btg 142,780.00 ex. Albasia prima lestari 98.35
D. BAHAN PENUTUP PLAFOND

1 Eternit 4 mm m2 15,400.00 Ex. A Plus 42.76
2 GRC 4 mm 120 x 240 lbr 56,000.00 Ex. A Plus 30.32
3 Gypsum 120 x 240 t = 9 mm ex DN lbr 56,000.00 Ex. A Plus 35.47
4 Calsiboard 120 x 240 t = 9 mm lbr 66,000.00 Ex. A Plus 42.76
5 Gypsum Panel Motif 60 x 120 t = 9 mm set. lbr 77,000.00 Ex. Knauf
6 Acustik Amstrong 60 x 120 lbr 20,867.00 type Classic Lite RH90 (fine texture) Ex. Amstrong
7 List profil Gypsum 5 cm m1 5,000.00 Ex. A Plus 41.93
8 Plester Gybsum Rol 25,000.00 Ex. A Plus 70.05
E. BAHAN KAYU LAPIS

1 Triplek 3 mm 120 x 240 lbr 57,200.00 Ex. BLACK HORSE Plywood 85.06
2 Triplek 4 mm 120 x 240 lbr 90,200.00 Ex. BLACK HORSE Plywood 85.06
3 Triplek 4 mm Ukuran Pintu lbr 60,500.00 Ex. BLACK HORSE Plywood 85.06
4 Multiplek 6 mm 120 x 240 lbr 95,700.00 Ex. BLACK HORSE Plywood 85.06
9 Megateak lbr 115,500.00 Ex. Lokal Mdf Decorative 76.74
10 Teak Wood 3 mm Ukuran Pintu lbr 96,800.00 Ex. Lokal Mdf Decorative 76.74
11 Teak Wood 4 mm Ukuran Pintu lbr 118,580.00 Ex. Lokal Mdf Decorative 76.74
12 Teak Wood 4 mm Uk. 244x122 lbr 133,100.00 Ex. Lokal Mdf Decorative 76.74
13 Jabar wood 4 mm 120 x 240 lbr 114,950.00 Ex. Lokal Rustic Recyled Wood Wall Panel 91.68
14 Teakblock 18 mm 120 x 240 lbr 286,000.00 Ex. BLACK HORSE Plywood 85.06
15 Formika / Melamin Ukuran Pintu lbr 142,417.00 ALTEZZA; HS FITECH; de ZOLA; NAZERA WBG - 2400 62.64
16 Melamito Warna 4 mm uk. 120x240 lbr 146,410.00 ALTEZZA; HS FITECH; de ZOLA; NAZERA WBG - 2400 62.64
17 Melamito TIK 4 mm lbr 123,200.00 ALTEZZA; HS FITECH; de ZOLA; NAZERA WBG - 2400 62.64
18 Karpet m2 165,000.00 Polyester Wall to Wall Rolls 62.64
19 HPL lbr 330,000.00 Ex. Taco 29.71
20 Listplank GRC L=25 cm, T=0.6 mm m' 25,000.00 Ex. A Plus 42.76
21 List Profil GRC tinggi 50cm, tebal 9 mm m' 450,000.00 Ex. A Plus 42.76
22 List Profil GRC tinggi 38cm, tebal 9 mm m' 350,000.00 Ex. A Plus 42.76
F. BAHAN LANTAI DAN PELAPIS DINDING

1 Keramik Lantai 40 x 40 cm m2 130,000.00 Ex. Asia Tile 83.76
2 Stairnosing Keramik 10/40 bh 17,210.00 Ex. Asia Tile 82.96
3 Stairnosing Keramik 10/60 bh 30,000.00 Ex. Asia Tile 82.96
4 List Granite Tile 7 x 30 cm bh 13,750.00 Ex. Roman 69.62
5 Keramik Dinding 30 x 60 cm (KM/WC) m2 155,000.00 Ex. Asia Tile 83.76
6 Keramik 25 x 40 Dinding KM KW I DN Corak m2 66,000.00 Ex. Asia Tile 83.76
7 Keramik 25 x 25 (KM) KW I DN Corak / Warna / m2 55,000.00 Ex. Asia Tile 83.76
8 Keramik 40 x 40 KW I DN Corak m2 60,500.00 Ex. Asia Tile 83.76
6 Granite Tile 60 x 60 KW I DN Corak m2 245,000.00 Ex. Roman 69.62
Rp. TKDN
7 Granit m2 211,200.00 Ex. Garauda (%)
49.57
8 Garnito Tile Essenza 40 x 40 Unpolis m2 244,200.00 Ex. Essenza Unpolished 80.60
9 Garnito Tile Essenza 60x60 Polis m2 336,600.00 Ex. Essenza Unpolished 71.61
10 Garnito Tile Essenza 60 x 60 Unpolis m2 336,600.00 Ex. Essenza Unpolished 80.60
9 Bata Krawang Bh 7,260.00 Ex. lokal 100.00
10 Wall paper @ 10mx1,1m Roll 165,000.00 Ex. Sky Fall 100.00
11 Wall paper ( kls menengah ) m2 77,000.00 Ex. Sky Fall 100.00
9 Batu Candi 20/40 m2 168,300.00 Ex Lokal STONE DEPOT Andesit 99.75
10 Batu Candi 15/30 m2 133,320.00 Ex. lokal 99.75
7 Batu Alam m2 175,000.00 Ex. lokal 99.75
8 Lantai Parquet Laminated 0.8x20x120 cm m2 125,000.00 plywood decorative 61.11
9 Lantai Conwood Deck 8" 203x3050x25 mm m2 210,000.00 Ex. Conwood 67.01
10 Polyfoam 5mm m2 66,000.00 Ex. Foamboard 100.00
11 Material natural non metalic Kg 6,000.00 Ex. Sika 40.15
12 Curing Compound m2 5,000.00 Ultrachem Cure WB 48.47
G. BAHAN SALURAN AIR KOTOR

1 Grafel U 20 cm m1 37,500.00 Ex. Lokal Crushed Quary Rock Gravel 99.29
2 Grafel U 30 cm m1 54,000.00 Ex. Lokal Crushed Quary Rock Gravel 99.29
3 Buis Beton O 20 cm ( 1m' ) m1 77,220.00 Ex. PT. Jaya Beton Indonesia 78.00
6 Injuk kg 14,520.00 Ex. Lokal 100.00
H. BAHAN LOGAM DAN BAHAN JADINYA

1 Besi Beton U-24 Rata-Rata kg 7,000.00 Ex. Hanil Jaya Stell 54.35
2 Besi Beton U-39 / U-32 Rata-Rata kg 7,000.00 Ex. Hanil Jaya Stell 54.35
3 Pagar BRC Lengkap Tiang ( Tanpa Pondasi ) m2 290,400.00 Ex. PAGAR INTAN 53.08
4 Pagar Tralis m2 462,000.00 Ex. PT. Intan Metalindo 58.13
5 IWF kg 13,200.00 Ex. KS BjP 41 WF 52.80
6 Bondek m2 115,000.00 Ex. APLUS APLUS DECK 31.34
7 Besi Profil kg 19,800.00 Ex. KS BjP 41 WF 52.80
8 Besi C Lip Chanel kg 19,800.00 Ex. Perjuangan Steel 58.99
9 Besi Plat Baja Tipis 1mm kg 22,836.00 Ex. Krakatau Posco 43.13
10 Besi Plat Baja Tipis 0,5 mm kg 22,836.00 Ex. Krakatau Posco 43.13
9 Besi Plat Baja Tipis 2 mm s/d 5 mm kg 18,480.00 Ex. Krakatau Posco 43.13
10 Besi Square Tube / Hollow kg 52,000.00 Ex. Perjuangan Steel 61.34
11 Besi Hollow 60x40mm @ 6mtr m1 68,833.33 Ex. Perjuangan Steel 61.67
15 Plat Floor Deck T=0.75 mm Type A-890 m2 115,000.00 Ex.UTOMODECK Superdecking 47.64
16 Besi Beton Weirmes M-4 Uk. 2,1x5,4 lbr 246,840.00 Ex. Union Wire Mesh 55.00
19 Kawat Beton kg 15,000.00 Ex. PT. Kingsun Metalindo 54.97
20 Kawat Stainless Btg 46,200.00 Ex. PT. Sinergi Utama Persada 47.66
21 Kawat Las Listrik kg 23,496.00 Ex. PT. Kingsun Metalindo 51.08
22 Kawat Duri m' 1,452.00 Ex. BEVA 66.96
23 Seng Gelombang BJLS 28 ( 80 x 180 cm ) lbr 59,400.00 Ex. Sakura 64.21
24 Seng Plat BJLS 30 dia. 60 cm ( 100 m1 ) m1 42,240.00 Ex. Gajah Sakti 44.93
25 Seng Plat BJLS 30 dia. 90 cm ( 100 m1 ) m1 61,380.00 Ex. Gajah Sakti 44.93
26 Baja ringan profil C 75.0.8 m' 18,000.00 Ex. Sakuratruss 67.34
27 Baja ringan profil C 75.0.6 m' 17,000.00 Ex. Sakuratruss 67.34
28 Reng (batten) m' 10,000.00 Ex. Aplus Batten 30.00
29 Screw bh 500.00 Ex. TMS Screw 38.21
30 Dynabolt bh 1,200.00 Ex. WILSON 33.78
31 Plat bracing m' 7,500.00 Ex. FUSEGEAR Plate 52.41
32 Hollow Alumunium 40x40 MM m1 92,400.00 Ex. Kencana 60.32
33 Jendela Nako Bh 50,000.00 Ex. Alexindo 59.99
34 Pasang Talang Jurai Dalam (Terpasang) m1 85,800.00 Ex. SAKTITRUSS 50.87
35 Rangka Pertisi / Plafond Metal Stud "Zingalum" m2 99,000.00 Ex. Aplus 31.02
36 Kusen Alumunium 1.3 mm t=1.3 mm ( 4" ) m1 115,000.00 Ex. Dacon 52.34
37 Kusen Alumunium Warna 1.3 mm t=1.3 mm ( 3" m1 102,960.00 Ex. Dacon 52.34
38 Daun Jendela Alumunium Natural ( Tanpa Kaca m1 68,640.00 Ex. Dacon 52.34
39 Daun Jendela Alumunium Warna ( Tanpa Kaca ) m1 85,800.00 Ex. Dacon 52.34
40 Daun Pintu Alumunium Natural ( Tanpa Kaca ) m1 81,840.00 Ex. Dacon 52.34
41 Daun Pintu Alumunium Warna ( Tanpa Kaca ) m1 82,500.00 Ex. Dacon 52.34
42 Jalusi Alumunium Warna m2 85,800.00 Ex. Dacon 52.34
43 Panel Spandrel Aluminium m2 132,000.00 Ex. Dacon 52.34
44 Kait Angin Sendok Alumunium ps 79,200.00 Ex. Dacon 52.34
45 Sealant @ 200mm m' 3,960.00 Ex. PROPAN 57.12
46 List Karet Kaca m' 6,380.00 Ex. PROPAN 57.12
47 Lem Kuning kg 26,400.00 Ex. Aqualon 45.83
48 Kunci Silinder Utama untuk pintu Aluminium bh 528,000.00 Ex. Dekson 78.08
49 Body Kunci bh 99,000.00 Ex. Dekson 78.08
50 Cylinder bh 151,800.00 Ex. Dekson 78.08
51 Lever Handle Sek. Dekson Type LHTR - DKS - 8 bh 450,000.00 Ex. Dekson 48.97
52 Cylinder Type CYL - DKS - D 65 mm - DC - SN bh 198,000.00 Ex. Dekson 49.97
53 Kunci 2 Slaag Silinder Utama Standard bh 154,440.00 Ex. Dekson 50.97
54 Kunci Silinder untuk pintu Aluminium "standard bh 195,360.00 Ex. Dekson 78.08
55 Kunci Pintu Double Slaag bh 244,200.00 Ex. Dekson 79.08
56 Kunci KM Bulat ALPHA biasa bh 89,100.00 Ex. Dekson 80.08
57 Kunci Pintu besi bh 198,000.00 Ex. KUPPE 65.09
58 Flush Bolt Sek. Dekson Type FB - MC - 508 - NA Psg 99,000.00 Ex. WILSON 33.78
59 Rambucis Sek. Dekson Type CHW - 4 - RYB1C Psg 85,800.00 Ex. Dekson 25.06
60 Handle Alumunium ( Tarikan Pintu Alumunium ) bh 512,160.00 Ex. Dekson 25.06
61 Engsel Pintu ps 37,620.00 Ex. Dekson 25.06
62 Engsel Jendela ps 19,272.00 Ex. Dekson 25.06
63 Engsel Pintu Aluminium ps 50,160.00 Ex. Dekson 25.06
64 Engsel Jungkit Jendela Aluminium ps 76,560.00 Ex. Dekson 25.06
65 Engsel Pintu Tanam (Floor Hinges) ps 622,000.00 Ex. Dekson 25.06
66 Engsel Pintu Besi (Engsel bubut) bh 66,000.00 Ex. Dekson 25.06
67 Engsel Pintu Sek. Dekson Type ES - S/S - EL - 4 Psg 35,640.00 Ex. Dekson 25.06
68 Engsel Casement Sek. Dekson Type FS - DKS - Psg 99,000.00 Ex. Dekson 25.06
69 Rel Sleading Pintu Psg 825,000.00 Ex. Dekson 25.06
70 Sloot Pintu Tanam/Espanolet aluminium bh 141,900.00 Ex. Dekson 25.06
71 Sloot Pintu Tanam/Espanolet bh 108,900.00 Ex. Dekson 25.06
72 Sloot Jendela Putar aluminium bh 46,200.00 Ex. Dekson 25.06
73 Sloot Jendela bh 16,500.00 Ex. Dekson 25.06
74 Kait Angin Sendok Alumunium ps 49,500.00 Ex. Dekson 25.06
75 Kait Angin jendela ps 21,120.00 Ex. Dekson 25.06
76 Tarikan Jendela Alumunium ps 37,620.00 Ex. Dekson 25.06
77 Door Closer ps 462,000.00 Ex. Dekson 25.06
78 Bingkai Kaca Frame lest Stainlessteel psg 594,000.00 Ex. Dekson 25.06
79 Handle Pintu Stainlessteel Psg 462,000.00 Ex. Dekson 25.06
80 Engsel Sendok ps 20,350.00 Ex. Dekson 25.06
81 Engsel Kupu-kupu ps 16,500.00 Ex. Dekson 25.06
82 Engsel Harmonika m' 5,500.00 Ex. Dekson 25.06
83 Hanger bh 55,000.00 Ex. Dekson 25.06
84 Mangkok ps 15,400.00 Ex. Dekson 25.06
85 Kunci Pintu bh 43,450.00 Ex. Dekson 25.06
86 Rel Laci ps 22,000.00 Ex. Dekson 25.06
87 Tarikan/ Handle Tanam bh 16,500.00 Ex. Dekson 25.06
Rp. TKDN
88 Roda Drawer bh 13,200.00 Ex. Huben (%)
89 Karet dudukan bh 2,750.00 Ex. PROPAN 57.12
90 busa 10 m 213,400.00 Ex. ATOZ TJM-SF 55.52
93 Kain / Oscar mL 60,500.00 Ex. ATOZ TJM-SF 55.52
94 Karet ban Roll 27,500.00 Ex. IRC 61.46
95 Lift 500 ( gantungan ) bh 385,000.00 Ex. Vitco
96 Stainles Gantungan m 55,000.00 Ex. Onda
97 Over panel set 950,000.00 Ex. Dekson 25.06
98 Top Patch Fitting set 847,000.00 Ex. Dekson 25.06
99 Bottom patch fitting set 847,000.00 Ex. Dekson 25.06
100 Bottom patch lock + cylinder set 750,000.00 Ex. Dekson 25.06
101 Alumunium Composit Panel (ACP) M2 750,000.00 Ex. Alucopan 52.20
I. BAHAN KACA
1 Kaca Es 5 mm m2 129,360.00 Ex. Asahi 55.64
2 Kaca Polos 5 mm m2 82,368.00 Ex. Asahi 55.64
3 Kaca Warna Biru 5 mm m2 343,200.00 Ex. Asahi 55.64
4 Kaca Rayben 5 mm m2 105,000.00 Ex. Asahi 55.64
5 Kaca Patri Lokal Terpasang m2 1,804,704.00 Ex. Asahi 66.32
6 Kaca Float Tempered 12 mm Terpasang m2 603,852.00 Ex. Asahi 66.32
10 Kaca Tempered 8 mm m2 423,500.00 Ex. Asahi 66.32
11 Kaca Tempered 10 mm m2 451,000.00 Ex. Asahi 66.32
12 Glass Block DN 20 x 20 bh 30,228.00 Ex. Mulia 65.97
13 List Karet (Assesoris Kusen/Pintu Alumunium) m1 7,000.00 Ex. PROPAN 57.12
14 Sticker Sanblass m2 80,000.00 Ex. AbeGlass 71.55
Rp. TKDN
J. BAHAN PAKU DAN MUR BAUT (%)
1 Paku 1 cm s/d 3 cm kg 24,288.00 Ex. ASTM 25.73
4 Paku Skrup kg 41,580.00 Ex. WILSON 60.25
4 Duk Angker bh 4,620.00 Ex. TMS 64.91
5 Angker Mur Baut dia. 19 / Panjang 60 cm bh 46,200.00 Ex. TMS 64.91
6 Mur Baut HTB dia. 19 s/d 16 ( 5 cm ) bh 9,900.00 Ex. TMS 64.91
7 Mur Baut HTB Biasa. 19 s/d 16 ( 5 cm ) bh 7,656.00 Ex. TMS 64.91
8 Ramset/Dinabolt bh 10,956.00 Ex. TMS 64.91
9 Ring Plat t=3mm dia.1" bh 6,600.00 Ex. TMS 64.91
10 Screw Dinabolt P=25mm Bh 1,980.00 Ex. WILSON 60.25
11 Pisher dia. 12 s/d 20 cm. bh 3,036.00 Ex. WILSON 60.25
12 Paku Skrup. 12 s/d 20 cm. bh 1,980.00 Ex. WILSON 60.25
13 Paku Skrup gybsum bh 1,320.00 Ex. WILSON 60.25
14 Paku Skrup 1 1/4 dus 23,760.00 Ex. WILSON 60.25
15 Paku Skrup 1 1/2 dus 16,368.00 Ex. WILSON 60.25
16 Paku Skrup 5/8 dus 14,388.00 Ex. WILSON 60.25
19 Asesories Stainlesstell bh 26,400.00 Ex. WILSON 60.25
-
K. BAHAN MEKANIKAL -
1 Besi Pipa Hitam Ø 1" t = 2 mm bt 130,680.00 Ex. STW Pipa Hitam 58.92
2 Besi Pipa Hitam Ø 1,1/2" t = 2 mm bt 137,280.00 Ex. STW Pipa Hitam 58.92
5 Pipa GIP Medium A Ø 1/2" ( 6 m1 ) bt 141,768.00 Ex. Spindo 47.61
6 Pipa GIP Medium A Ø 3/4" ( 6 m1 ) bt 201,300.00 Ex. Spindo 47.61
7 Pipa GIP Medium A Ø 1" ( 6 m' ) bt 231,000.00 Ex. Spindo 47.61
8 Pipa GIP Medium A Ø 1 1/4" ( 6 m1 ) bt 266,640.00 Ex. Spindo 47.61
9 Pipa GIP Medium A Ø 1 1/2" ( 6 m1 ) bt 409,200.00 Ex. Spindo 47.61
10 Pipa Stainlesstell Ø 1/2" ( 6 m1 ) bt 211,200.00 Ex. Spindo 47.61
11 Pipa Stainlesstell A Ø 3/4" ( 6 m1 ) bt 297,000.00 Ex. Spindo 47.61
12 Pipa Stainlesstell A Ø 1" ( 6 m' ) bt 343,200.00 Ex. Spindo 47.61
13 Pipa Stainlesstell A Ø 1 1/4" ( 6 m1 ) bt 376,200.00 Ex. Spindo 47.61
14 Pipa Stainlesstell A Ø 1 1/2" ( 6 m1 ) bt 607,200.00 Ex. Spindo 47.61
15 Macam-macam Sambungan GIP Ø 1/2" bh 17,160.00 Ex. Spindo 47.61
16 Macam-macam Sambungan GIP Ø 3/4" bh 17,820.00 Ex. Spindo 47.61
17 Macam-macam Sambungan GIP Ø 1" bh 19,140.00 Ex. Spindo 47.61
18 Macam-macam Sambungan GIP Ø 1 1/4" bh 21,120.00 Ex. Spindo 47.61
21 Macam-macam Sambungan Stainlesstel Ø 1/2" bh 33,660.00 Ex. Spindo 47.61
22 Macam-macam Sambungan Stainlesstel Ø 3/4" bh 35,376.00 Ex. Spindo 47.61
23 Macam-macam Sambungan Stainlesstel Ø 1" bh 37,620.00 Ex. Spindo 47.61
24 Macam-macam Sambungan Stainlesstel Ø 1 1/4 bh 40,920.00 Ex. Spindo 47.61
27 Pipa PVC Type AW. O 1/2" bt 35,640.00 Ex. Maspion 94.77
28 Pipa PVC Type AW. O 3/4" bt 39,600.00 Ex. Maspion 94.77
29 Pipa PVC Type AW. O 1" bt 48,840.00 Ex. Maspion 94.77
30 Pipa PVC Type AW. O 1 1/4" bt 49,335.00 Ex. Maspion 94.77
Rp. TKDN
34 Pipa PVC Type AW. O 3" bt 184,800.00 Ex. Maspion (%)
94.77
36 Macam-macam Sambungan O 1/2" bh 5,346.00 Ex. Rucika 80.79
37 Macam-macam Sambungan O 3/4" bh 6,072.00 Ex. Rucika 80.79
38 Macam-macam Sambungan O 1" bh 6,072.00 Ex. Rucika 80.79
39 Macam-macam Sambungan O 1 1/4" bh 7,590.00 Ex. Rucika 80.79
42 Macam-macam Sambungan O 2" bh 8,184.00 Ex. Rucika 80.79
44 Sambungan U trap 4" bh 72,600.00 Ex. Rucika 80.79
45 Sambungan Elbow 4" bh 46,200.00 Ex. Rucika 80.79
46 Sambungan T 4" bh 33,000.00 Ex. Rucika 80.79
47 Sambungan Sock 4" bh 26,400.00 Ex. Rucika 80.79
48 Sambungan U trap 3" bh 65,340.00 Ex. Rucika 80.79
49 Sambungan Elbow 3" bh 41,580.00 Ex. Rucika 80.79
50 Sambungan T 3" bh 29,700.00 Ex. Rucika 80.79
51 Sambungan Sock 3" bh 23,760.00 Ex. Rucika 80.79
52 Lem Paralon tb 10,626.00 Ex. Rucika 80.79
53 Isolatip Leideng rol 6,600.00 Ex. Rucika 80.79
54 Pipa PVC 4" berlobang jenis AW. m' 51,084.00 Ex. Rucika 80.79
55 Gate valve 1" bh 495,000.00 Ex. Rucika 80.79
56 Gate valve 3/4" bh 416,724.00 Ex. Rucika 80.79
57 Gate valve 1/2" bh 370,260.00 Ex. Rucika 80.79
58 Flange socket 1" bh 217,800.00 Ex. Rucika 80.79
-
L. BAHAN SANITAIR -
1 Stop Kran 3/4" bh 165,000.00 Ex Fuji 95.15
2 Stop Kran 1" bh 198,000.00 Ex Fuji 95.15
3 Check Valve 1/2" bh 112,200.00 Ex Fuji 99.36
4 Double Neple bh 125,400.00 Ex Onda 20.14
5 Water Mur 1/2" bh 138,600.00 Ex. Rucika 89.43
6 Gate Valve 1/2" bh 125,400.00 Ex. API 6D 27.48
7 Kran Stainless Lokal Kait bh 99,000.00 Ex. SPV 39.47
8 Shower Dengan Tiang bh 990,000.00 Ex. MIM Mas 20.21
9 Shower Set bh 825,000.00 Ex. MIM Mas 20.21
10 Kran Tembok dia. 1/2" bh 125,000.00 Ex. EVER AGE 42.64
11 Kran Tembok dia. 1/2" bh 110,000.00 Ex. EVER AGE 42.64
12 Kran Bebek dia. 1/2" bh 158,400.00 Ex. FUJI/ BARINDO 93.74
13 Kran Bebek dia. 1/2" unit 165,000.00 Ex. FUJI/ BARINDO 93.74
14 Washtafel Lengkap INA L330 unit 825,000.00 Ex. INA 41.99
15 Closet Jongkok Poslin Warna unit 540,000.00 Ex. INA 79.72
16 Closet Jongkok Standard Putih unit 225,400.00 Ex. INA 79.72
17 Closet Duduk Warna Standard unit 2,000,000.00 Ex. INA 50.05
18 Washtafel Bulat Warna Standard Lengkap unit 558,360.00 Ex. INA 41.99
19 Urinoir Lengkap Warna Standard lengkap lbr 707,124.00 Ex. INA 51.91
20 Penyekat Poslin Urinoir bh 338,976.00 Ex. Indovickers 63.62
21 Kitchen Zink Stainless Standard Lokal bh 500,000.00 Ex. Imtech 14.50
22 Bak Mandi Fiberglass Standard Lokal bh 231,000.00 Ex. Indotech 49.92
23 Floor Drain Stainlessstell 2,5" Unit 275,000.00 - 52.20
24 Jet Washer Unit 275,000.00 Ex. Toto 46.42
25 Soap Holder bh 173,450.00 Ex. Toto 46.42
26 Tissue Holder (Lengkap) bh 528,000.00 Ex. Toto 46.42
27 Kaca Cermin 5mm lengkap bingkai & dudukan Unit 114,180.00 Ex. Asahi 55.64
28 Tangki Air Kap. 2000 ltr Unit 4,620,000.00 Ex. Mpoin 51.88
29 Pompa Air "Jet Pump" 250watt 8,580,000.00 Ex. Ruhaak 31.00
Rp. TKDN
M. BAHAN PENUTUP ATAP (%)
1 Alumunium Foile m2 5,500.00 Ex. Big Buble 52.12
2 Atap Genteng Plentong pres Bakar Kw. 1 bh 1,540.00 Ex. Lokal 100.00
3 Atap Genteng Plentong pres Molen Oven Kw. 1 bh 1,540.00 Ex. Lokal 100.00
4 Atap Genteng Murando Glasur 18bh/m2 bh 7,370.00 Ex. Lokal 100.00
5 Atap Genteng Murando Natural 18bh/m2 bh 5,720.00 Ex. Lokal 100.00
2 Atap Genteng Jati Wangi Type " Victoria " warn bh 9,922.00 Ex. Lokal 100.00
3 Bubung / Nok Atas Genteng Jatiwangi, warna st bh 13,310.00 Ex. Lokal 100.00
1 Listplank GRC 3/20 m' 99,000.00 Ex. A Plus 42.76
4 Bubung Genteng pres Bulat bh 6,930.00 Ex Jatiwangi 99.76
5 Genteng Bubungan bh 4,730.00 Ex Jatiwangi segi tiga 99.76
6 Genteng Bubungan Glazur bh 10,560.00 Ex Jatiwangi 99.76
1 Genteng Palentong super / besar glazuur, Ex. Ja Bh 4,015.00 Ex Jatiwangi 99.76
1 Penutup Atap Genteng Metal Berpasir m2 98,133.12 Ex. Sakura 51.54
2 Nok Atas Bh 75,000.00 Ex. Sakura 51.54
3 Nok Pinggir Bh 70,000.00 Ex. Sakura 51.54
N. BAHAN ELEKTRIKAL
1 Kabel NYM 3 x 2,5 mm2 m 8,800.00 Ex. Eterna 88.42
2 Lampu RM Inbouw 2 x 36 Watt set 450,000.00 Ex. Visalux 17.92
3 Lampu RM Inbouw 2 x 18 Watt set 325,000.00 Ex. Visalux 31.06
4 Lampu Baret TL 1 x 18 Watt TKI Lengkap+Traf set 400,400.00 Ex. Panasonic 25.05
5 SL LED 7 Watt bh 121,500.00 Ex. Panasonic 25.05
6 Lampu Down Light LED 7 Watt set 165,000.00 Ex. Panasonic 25.05
7 Stop Kontak 1 Phasa 10/ 16 A bh 26,400.00 Ex. Bright 44.14
8 Saklar Tunggal bh 33,000.00 Ex. Boss 41.26
9 Saklar Ganda bh 39,600.00 Ex. Boss 38.93
10 Pipa Conduit bh 8,250.00 Ex. Vinilon 89.13
11 Socket Pipa bh 1,320.00 Ex. Rucika 89.43
12 Tee Doos bh 7,920.00 Ex. Boss 81.66
13 Klem Pipa bh 1,320.00 Ex. Boss 72.85
14 Fhiser bh 1,320.00 Ex. Boss 73.19
15 Las Doop bh 1,320.00 Ex. Titon
1 Tanah Subur M3 250,000.00 Ex. Lokal 100.00
2 Tanaman Pohon Palem botol Tanaman 495,000.00 Ex. Lokal 100.00
3 Tanaman Pohon Soka Tanaman 38,500.00 Ex. Lokal 100.00
4 Tanaman akasia Tanaman 33,000.00 Ex. Lokal 100.00
5 Tanaman Azalea Tanaman 33,000.00 Ex. Lokal 100.00
6 Pohon Katapang Angsana Pohon 220,000.00 Ex. Lokal 100.00
7 Tanaman Palem Kuning Tanaman 412,500.00 Ex. Lokal 100.00
8 Tanaman rumput gajah mini/Manila m2 27,500.00 Ex. Lokal 100.00
Lampiran Sumber
Sumber
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
2474/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=VRPMeeA-hrGVDpPqD7jYIUtjKByOMZ0CxcAZOHyqSuI,)
296/SJ-IND.8/TKDN/4/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=OWTandQBIru4TjquhAAU_LtQKFRo9v8P5E7vvaGHBrI,)
296/SJ-IND.8/TKDN/4/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=OWTandQBIru4TjquhAAU_LtQKFRo9v8P5E7vvaGHBrI,)
163/SJ-IND.8/TKDN/2/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=g7DEVjCj8LG_BcmYmMGfQhdQGHgGVS3NDRUvyqbCEVw,)
163/SJ-IND.8/TKDN/2/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=g7DEVjCj8LG_BcmYmMGfQhdQGHgGVS3NDRUvyqbCEVw,)
1648/SJ-IND.8/TKDN/2/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=um68G6U8pMvcwBQZtXREyx7WaM20pVx0R1tVSkO-hLc,)
179/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=f-HE757Q7PtY-eQoiI9K6cfHmrX0p-LQRO9hkc9ftZQ,)
179/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=f-HE757Q7PtY-eQoiI9K6cfHmrX0p-LQRO9hkc9ftZQ,)
1692/SJ-IND.8/TKDN/5/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=k_2rI09lRfFXcC1tyhVNsrdCvEVyBeOOPKKs_yiVFc0,)
6400/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=oyGy-7hYgMMI7K6wFfiA4k8aOa8mSSeQlHKvNdgEwIY,)
8890/SJ-IND.8/TKDN/9/2021 http://tkdn.kemenperin.go.id/sertifikat.php?id=cSXMavWLiU3UVlf36-QgKaCK4SYRNaWHphyChTqGuoQ,
8890/SJ-IND.8/TKDN/9/2021 http://tkdn.kemenperin.go.id/sertifikat.php?id=cSXMavWLiU3UVlf36-QgKaCK4SYRNaWHphyChTqGuoQ,
8452/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=mygb34MZt7sM0i1VLF76FQKK0AqwQRIy2xQV5YutQL4,)
4549/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=v68m7-M_FkO7-N5HslAAcsjg4IrXjgIWEo9tw6hl7i8,)
4549/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=v68m7-M_FkO7-N5HslAAcsjg4IrXjgIWEo9tw6hl7i8,)
153/IKTA/TKDN/4/2018 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ecQLnd50Cw7R2-5gpWl2KvdTMNDGrx213IxQ4xHv-04,)
153/IKTA/TKDN/4/2018 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ecQLnd50Cw7R2-5gpWl2KvdTMNDGrx213IxQ4xHv-04,)
2574/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=opoIfegFR6xzbdVEdb7DSnS9tJth4zg4Bek8ZC9YgHI,)
169/SJ-IND.8/TKDN/2/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=tu2PD8lfkPU22FPeSLAxQM68-rhBwkr7QsVLfrJhXI8,)
2057/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=lPyG6g3--Xh6v9Qf4voll2AwpBILV_Hc5cezos9V1KU,)
2057/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=lPyG6g3--Xh6v9Qf4voll2AwpBILV_Hc5cezos9V1KU,)
9647/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=qnQWAHkyKNMQ96t51-bNDS84IC1Lkk_KknUVue8BU0s,)
8453/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=HXev3n2xyqVafQBJKwWDFBNmj9HqwPaWviPpuA_xN48,)
8450/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=7PBIE1ZjUxDf3w8pwNFQ3Q4BZYGVfc6KrxE5jR2MwY0,)
114/SJ-IND.8/TKDN/1/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=m78LZ0HmD18hcFOgctSho6PArYEFnhlmzDhNhdC3sWE,)
8452/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=mygb34MZt7sM0i1VLF76FQKK0AqwQRIy2xQV5YutQL4,)
Lampiran Sumber
Sumber
2520/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=TylOY3Fjk08nM17kBjEn62e5oWxQ8JkO-nDjH16kIM8,)
3227/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ccmf47JYpNBeS_S_g-5zsbp1x8_08FhA3w2oYtWfaqU,)
2388/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=j4ms54mAzRot6erLYklk15as9kuIivOMT7cmMIyIoXM,)
4815/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=g7NzHiU2olFVatw-uq6gvjAInVMle4hX68i1oMgWTXY,)
4394/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=NPfoUSHvePsjHRyZOz6vIIRMTgB-ZJj3PCVeyMRpWoU,)
4395/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=mfaUkTLOVLyO_qjMNI5xKocFVg5Ge2h9zrK56eUOV8Q,)
1304/SJ-IND.8/TKDN/2/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=qPOtg7nI6VOQxHVn8qfu0FFkuD07Tv2Xv0gUVDimlf0,)
4817/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=2yx7Hk7tRCqGBWVLwVnSW0efdXVXtZiPtMDKw7KJ1zU,)
5601/SJ-IND.8/TKDN/10/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Iz2AacSGDJmLJbspI817Njw8fb1hmrJyM9I-1xhnYGU,)
6164/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ibkQ82TgOpFroE91PzAjPLYcozZoScXPwcTyjpI3dG8,)
5625/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=J3kMCWfnUafbYGxrlu4T-l8e0RfWFW950Xoz-OHdbXM,)
3485/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=JZ07n-eOafNaizsJjj4SowykXscayByH1fnJmcVHB3M,)
6848/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=kYXnO92tzOJGgtdQIP52sN5Y5c2xU7S0dy6nVw8peec,)
4951/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=MrJmw0r_e9Mf6AckJRBofS2kxIL8_KndtfSnH3drZkE,)
4932/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=hVptJlDJBb7KVXr7dB4KajNRQsTXhpKmSuN_8CxiLbo,)
4933/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=BHSbhDwkZeTzGg3f5-2OmXf3Jew6mspwAs8-Ezmjyao,)
4933/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=BHSbhDwkZeTzGg3f5-2OmXf3Jew6mspwAs8-Ezmjyao,)
3210/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=2yvVLryOYN2aHbRq4RnAzVdqiHuKzSI8zvEI55yDuuA,)
3210/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=2yvVLryOYN2aHbRq4RnAzVdqiHuKzSI8zvEI55yDuuA,)
Lampiran Sumber
Sumber
3082/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=D_o0E443t72uvU41mC5u7W0S6pjcIYbugv503lLqSsk,)
6028/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=8A3gdvMHbweNZ2vSswg34rX5dz_FUFmYaS_IVvo_vho,)
6027/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=19jYxBYrOBzJYjspPioVGDyARyGI6PSX8wRDLlOnTR8,)
6028/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=8A3gdvMHbweNZ2vSswg34rX5dz_FUFmYaS_IVvo_vho,)
11611/SJ-IND.8/TKDN/12/2021(http://tkdn.kemenperin.go.id/sertifikat.php?id=BXsQECgTMoxXwqQtP-PkUpO18TTa7VKgEvRiUqXHGng,)
6163/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=MAlOpRfV6Q08Wt_0uv4y9soZYCW-rJmdz5hpFiaWDvY,)
11514/SJ-IND.8/TKDN/12/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ohq1mimlpEIfvWEVukXuZT-3PjJVmEU_zSZ3nNNWFH0,)
10416/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fvesxeqDBI8P5hvbco3zZxgg3_xTtI_PZugpx-tWRuI,)
2792/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=KWSrc9qZCymdcgZ5XHmbbzS1PrtpkqE7o46j8w5qGi0,)
4780/SJ-IND.8/TKDN/9/2022 (http://p3dn.kemenperin.go.id/sertifikat.php?id=wCHERQBt7GQik_lo9Om2S0Z5emaUIsrPoYeO7h1NSmc,)
4780/SJ-IND.8/TKDN/9/2022 (http://p3dn.kemenperin.go.id/sertifikat.php?id=wCHERQBt7GQik_lo9Om2S0Z5emaUIsrPoYeO7h1NSmc,)
214/SJ-IND.8/TKDN/2/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=PHiSZG9bpzo3XWDYUF_wA04roP_c5t5rpsJX4BOxSlU,)
1774/SJ-IND.8/TKDN/5/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=pjYNBZ03zGjctUKYlZEaojMlq8rCMS757uck_XIvq18,)
1774/SJ-IND.8/TKDN/5/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=pjYNBZ03zGjctUKYlZEaojMlq8rCMS757uck_XIvq18,)
7048/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ScWGEEdMHx6XCdI2sewd0Y-PW-T_drt1k1mgCZSZTOo,)
7053/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=XYVuC9hlhDK-DxTwwO6ZS8_SbtadYIZLPuqu1pfrEVQ,)
3349/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fB9nNXb2erGJtA2rPBbHkDtjZtcWtSsDgU7JnKXy0BM,)
5431/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=QugMRlkXehsmDiFkf4-oTcmpO7fpWa2BAE4uMLe-2B8,)
3349/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fB9nNXb2erGJtA2rPBbHkDtjZtcWtSsDgU7JnKXy0BM,)
3007/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=smBmRGFUbX8Ff7qz0MWRd82WC3t0hgbUmmQnz6V5H7I,)
8354/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Wg9oH6g-nVR7L-NZHefb_xq90ZMXYS1XuQEGQaZHhRk,)
3009/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=sxh3-Ach8aeqBqmqki2RfNKmv-4Eerj3E7tW2uw5QF8,)
3006/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=sqWOb0u3p9Il9rYd_t9DvG8BDPVFOlRsVPgrcLNVNgs,)
8705/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=5J5W-KitIsc_pXb5oemkC2B6IfoHzimPuX2tEBwWXnE,)
3619/SJ-IND.8/TKDN/8/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=G8QfoHQVlfDd1bOv-LoEGZ8ntpb5hoys6TPofzuLHSI,)
822/SJ-IND.8/TKDN/1/2023 ( http://tkdn.kemenperin.go.id/sertifikat.php?id=nApEBKYDEmZ1hWQovvwkmiM5M4502tvL5jR6rwGnyaI,)
1905/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=_DeF_mvRfb2lf6r6PHFXU1M6WuMMFuy5FCJciAsUNfw,)
823/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=TLNw4ELMpPdNDTObTI5WAYS9F-zwD9SzxF_ZiY1mIrM,)
8249/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=cwUQ4Kw7-P20nRVJdfJs9QDLfCU6i1uzk2lFt1JFVd0,)
2735/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=sov0BbqlosprJuamyQJdN8ybwGpSFHPAZWgkaBFbHVQ,)
2228/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=jP8QB2n_hIJ5eWwy8kf8m3Bmp5GZF2Hdf3mwmEH6cj0,)
2228/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=jP8QB2n_hIJ5eWwy8kf8m3Bmp5GZF2Hdf3mwmEH6cj0,)
2732/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=TaD9-8BJxtzQdV7ZshmkjPP_0aoSpDnmXnenBI1rfy0,)
2732/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=TaD9-8BJxtzQdV7ZshmkjPP_0aoSpDnmXnenBI1rfy0,)
5381/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=n6dRIay5epUnaky_htoKqxYl6Mux3H79qZwTpJ5CjOA,)
2445/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=wz5zOhdIdeyeMC4ldpVUHxrVToub4ykvyaL5Gsw7dxc,)
4578/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=6-sRJ2ISRGNZciJoLajZ5YkRWjWDONXwKKZBqiN1KRU,)
565/SJ-IND.8/TKDN/3/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=XMg3-1NAWkgl5NHiWvLm1A9c-tf7BERau_RDgSdpv7E,)
6847/SJ-IND.8/TKDN/11/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=9vGzPFngOAKt9g4l7jt4-Ku8KecVGz3XbKDfJFPqcZU,)
3166/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=CUy_G97S3-TezpbS59gPCJArVaMEMddJ7U_dX5G5v4A,)
2981/SJ-IND.8/TKDN/6/2021 (http://p3dn.kemenperin.go.id/sertifikat.php?id=1yjw_NCsJFu1yffP22HAAXW9Nkol7j1aCWDxdMtyYiw,)
5433/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=JEKv7CNRPrqGDwBxRiBpaJxtRu_qhX6y2CbV7AfBMLo,)
4497/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=ZTepzA3Gd4h3dZcumA3E-uI-2jgdCUBIKIgo6SS4Rwo,)
250/SJ-IND.8/TKDN/2/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=hx3kBxxlEYEHexuvuAl68DRClhza1vg6w4wS0AWMgy0,)
1152/SJ-IND.8/TKDN/2/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=jhLWsNshCqGEr9LyRRUucLrc0o104OxjxDH2LEfFuMw,)
4865/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=DjF1LhLQwwCCmDfQt86TGE6liJyjWknvrt65HxF-0OY,)
2095/SJ-IND.8/TKDN/6/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=7JlEdGvy-g4Ur1AsnYwJbS7KAmMFbk69xj1vxuSclQQ,)
4578/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=6-sRJ2ISRGNZciJoLajZ5YkRWjWDONXwKKZBqiN1KRU,)
6179/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=A7JLtRLXsFUcKC1WGEb9Gqlgw0hjpMWRa67LJrURhrM,)
Lampiran Sumber
Sumber
1014/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=43Lq87S2Nkt4D6Cz3SVoynKGk10rmHeR03XjdYWFXdQ,)
8136/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=OWzRqjzCVp0MR7uRlGXh3mgnuaF0dAafVMTQjdiWDFo,)
2029/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=o0FZ6d1-eMpYABufJBktc7Rk0sHeA8Xg9A-BB3eT_SA,)
4455/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=NSXaISZv0z-J-b125cueWS64irfyzxdwHOpqeSKwBOY,)
3117/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=4wI8Y3VcWg6lOcFko-kfJDGsinRVGiJWG3xPF3YDxAI,)
5094/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=THw2cAS8zuLIy1rn8hXTyeFGExhMIZPfjz_HsoDbp7A,)
7738/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=EDX_fyPfCuMVg_y6Y3uAqNK2l9YzgDr2-TKJsWuC4E4,)
Lampiran Sumber
Sumber
9225/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=8lrHbyDY4TthyqYzcoVSPn8nZvxSnojRxse_PWn2-4g,)
4579/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=kXGOhGDXIFzFy806alci6konnUfX-StNq4APsJg08pM,)
2920/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=IAr3aVa3PshZ59j-BiTOLJxFhAXv1h8jXlafQz7fm_0,)
434/SJ-IND.8/TKDN/3/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=dr6iOl9NOOuf3g_hLwVKqMwGgiauveKN_2GUXGVluuQ,)
333/SJ-IND.8/TKDN/4/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=pRjY9Vkzv0bA3tBzLhq3EDOeW9v_y-Zenh-fWpIo2IA,)
2726/SJ-IND.8/TKDN/6/2021 ( http://tkdn.kemenperin.go.id/sertifikat.php?id=t2UkRbY86fEzOFb1s0jmCOj98WUnAra88qO56_O-dgg,)
Lampiran Sumber
Sumber
1035/SJ-IND.8/TKDN/4/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=gnuoxB7xAR8RoT10wnUfuVbY27ZTHCboG1Qi869N9TA,)
1697/SJ-IND.8/TKDN/5/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Lcd0p8-gozsZOcnF1_1m6zEOr-gIIACUqUId1c58X9A,)
1697/SJ-IND.8/TKDN/5/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Lcd0p8-gozsZOcnF1_1m6zEOr-gIIACUqUId1c58X9A,)
11009/SJ-IND.8/TKDN/11/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=9gFBxnYe0kGsiK9XvdbkDZF7f0bhYSvFHdgabtkzmbA,)
838/SJ-IND.8/TKDN/9/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=tfWff9TiV_0D-Z0-ktRnjKMMY3y61sxzJKKoaEdeCmY,)
1036/SJ-IND.8/TKDN/4/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=4Gz7r3jEyA8xWRT8ORT2NdfK-FUNB18qRVm3tmOhKiE,)
1600/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=mtU7k04AY78ky_kg3DeYeOYahfroAv1ycDvTy0Q7GqI,)
4370/SJ-IND.8/TKDN/9/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=dJkF0EtGNedpE4Be8DD_nO1E_JWUUAGUuojNxXCx0Nc,)
2909/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=J0rL1gKy8UghA3oGRzYIHJzRBTjt4M6g_2qbspLvN4s,)
2909/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=J0rL1gKy8UghA3oGRzYIHJzRBTjt4M6g_2qbspLvN4s,)
5959/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=X1KxNBz-TlOEkWAtS4eTPY7J70APldeDpbowcgh_JbI,)
5959/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=X1KxNBz-TlOEkWAtS4eTPY7J70APldeDpbowcgh_JbI,)
11010/SJ-IND.8/TKDN/11/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=-g5st8P_ObTbeLtDNSmS57fSL5p4pLr8Cq0EBlkOiZI,)
11010/SJ-IND.8/TKDN/11/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=-g5st8P_ObTbeLtDNSmS57fSL5p4pLr8Cq0EBlkOiZI,)
8507/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=jaw41XvEO7nSzU815UgMhifju1DGnjiFTZ9HpDLzW5c,)
8253/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=SCc-KFyP6IWxVeMjSFGBwc5OSrnkgU1iPv1XbZVKDAE,)
8253/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=SCc-KFyP6IWxVeMjSFGBwc5OSrnkgU1iPv1XbZVKDAE,)
8158/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=mWOCNTHHCKy7T-4SvAcsLOdk_RlDvy2HCx6zFSIQL3g,)
8507/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=jaw41XvEO7nSzU815UgMhifju1DGnjiFTZ9HpDLzW5c,)
8506/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=PEPw97LnIbUKPt_74jC3k1EhVnmspCItEv1b_BwUf6U,)
9080/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fjPcBQoYBC4x6iXiqQmGzXgUcO1DWW4FmMjpnojKmCQ,)
2963/SJ-IND.8/TKDN/7/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=d05Hb0iOWs5VsivlimSgL-Y0qBokVen5Er5kfHdYDXI,)
5548/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Hug82EwzDAp0rL-t1V-9EzRkEx621RnVKLkp5yBbJ_8,)
8499/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=yaJIP3btR2A9fYSXm5eMaa8OAOZSFN4iCT2aavUa_Rg,)
202/BIM/TKDN/4/2015 (http://tkdn.kemenperin.go.id/sertifikat.php?id=kWgTCMarLctvNF4HQ-iojgR_4VYVnR-eki6ZZNgJqkg,)
10373/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=Zcy0-N0nrNxKUd0MBPDOwztLRKNUCwIZ_4PpgJI4tNg,)
8106/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=CyDyABXK1DYrkx1xBUCudpu5fy6peMKbJa85gxf6o2g,)
Lampiran Sumber
Sumber
1983/SJ-IND.8/TKDN/12/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=qtEkwawEV6GiqnyuFK_pgNEXx4FbdLHwdGfC1Lz-xD8,)
9261/SJ-IND.8/TKDN/9/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fX7JyIU8mEyaP9SBpiuf1EUidTH_c1XCtGhtssLhddQ,)
2733/SJ-IND.8/TKDN/6/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=enAQHAs1QXWvPjF3suus4T6Z27FJJwlB4YXKYvObY3k,)
3/BIM/TKDN/1/2015 (http://tkdn.kemenperin.go.id/sertifikat.php?id=A0dRk3IORQh7ARVkRiUEwKa4hYbgbsUJ6AEdo9qIfns,)
3834/SJ-IND.8/TKDN/8/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=dhJ3PpVNmqI0j3MKITqyXAVc-q1yKoqW6EqNaNUcLuU,)
3834/SJ-IND.8/TKDN/8/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=dhJ3PpVNmqI0j3MKITqyXAVc-q1yKoqW6EqNaNUcLuU,)
946/SJ-IND.8/TKDN/10/2020 (http://tkdn.kemenperin.go.id/sertifikat.php?id=yxJj6ByhxCN_SttXfeQ0FyhYSet2kP0LQffAXOGCMds,)
8373/SJ-IND.8/TKDN/8/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=fjwAPYS4ZP9C_P2saFw1HJ12s75ldZx35_UalKC6mRI,)
408/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=tPT4fioGUA9nOA_kWU-SirT35q-g3pKWKauw3ShdIwY,)
408/SJ-IND.8/TKDN/1/2023 (http://tkdn.kemenperin.go.id/sertifikat.php?id=tPT4fioGUA9nOA_kWU-SirT35q-g3pKWKauw3ShdIwY,)
4753/SJ-IND.8/TKDN/7/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=1Gc-Sjat0ESQxETAOw9tg1RQ2G540x95gnXmUL19fmM,)
1036/SJ-IND.8/TKDN/4/2021 (http://tkdn.kemenperin.go.id/sertifikat.php?id=4Gz7r3jEyA8xWRT8ORT2NdfK-FUNB18qRVm3tmOhKiE,)
5483/SJ-IND.8/TKDN/10/2022 (http://tkdn.kemenperin.go.id/sertifikat.php?id=SGmtQ0n7zz4u6GGy_w5HO6XwEUqBy7ZwPLrFQMjr9Cg,)
DAFTAR HARGA SATUAN UPAH KERJA
HARGA SAT
NO JENIS PEKERJA BANGUNAN SATUAN WAKTU
Rp.
1 PEKERJA 139,000.00 1 ORANG/HR/ 8 JAM

2 TUKANG 167,000.00 1 ORANG/HR/ 8 JAM
3 KEPALA TUKANG 175,000.00 1 ORANG/HR/ 8 JAM
4 MANDOR 175,000.00 1 ORANG/HR/ 8 JAM
5 OPERATOR ALAT BESAR 175,000.00 1 ORANG/HR/ 8 JAM
6 PEMBANTU OPERATOR/MEKANIK 139,000.00 1 ORANG/HR/ 8 JAM
7 SOPIR TRUCK 175,000.00 1 ORANG/HR/ 8 JAM
8 KENEK TRUCK 139,000.00 1 ORANG/HR/ 8 JAM
9 PENJAGA MALAM 167,000.00 1 ORANG/HR/ 8 JAM
ANALISA HARGA SATUAN
3 Alat Pelindung Kerja dan Alat Pelindung Diri:

1 APK:
Jaring pengaman (safety Net) Ls 8,000,000.00 -
a Tali keselamatan (Life Line) Ls 1.00 5,000,000.00 5,000,000.00
Penahan jatuh (Safety Deck) Ls 9,000,000.00 -
b Pagar pengaman (Guard Railing) Ls 1.00 14,500,000.00 14,500,000.00
c Pembatas area (Restricted Area) Ls 1.00 2,500,000.00 2,500,000.00
2 APD:
a Topi pelindung (Safety Helmet) Bh 10.00 75,000.00 750,000.00
b Pelindung mata (Goggles, Spectacles) Bh 2.00 25,000.00 50,000.00
Tameng muka (Face Shield) Bh 2.00 120,000.00 240,000.00
Masker selam (Breathing Apparatus) Bh -
Pelindung telinga (Ear Plug, Ear Muff) Psg -
c Pelindung pernafasan dan mulut (Masker) Box 10.00 120,000.00 1,200,000.00
d Sarung Tangan (Safety Gloves) Psg 10.00 15,000.00 150,000.00
e Sepatu keselamatan (Safety Shoes) Psg 15.00 350,000.00 5,250,000.00
f Sepatu Keselamatan (Rubber Safety Shoes and Toe cap); Psg 15.00 258,000.00 3,870,000.00
g Penunjang seluruh tubuh (Full Body Harnes) Bh 10.00 759,000.00 7,590,000.00
Jaket pelambung (Life Vest) Bh -
h Rompi keselamatan (Safety Vest) Bh 10.00 26,400.00 264,000.00
Celemek (Apron/ Coveralls) Bh 2.00 45,000.00 90,000.00
Pelindung jatuh (Fall Arrester) Bh 10.00 100,000.00 -
C Sub Total Alat Pelindung Kerja dan Alat Pelindung Diri 41,454,000.00

Rab TKDN Pasteur

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab TKDN Pasteur

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RENCANA ANGGARAN BIAYA (RAB)

I. PEKERJAAN PERSIAPAN Rp 66,043,000

NO URAIAN VOLUME SATUAN HARGA SATUAN JUMLAH

Jumlah Pekerjaan Persiapan Rp 66,043,000.00

Jumlah Pekerjaan tanah Rp 19,081,786.05

Jumlah Pekerjaan Pondasi Rp 54,991,854.76

-Bekisting 11.59 M² Rp 171,500 Rp 1,988,028.00

-Cor beton 0.98 M³ Rp 1,021,400 Rp 996,886.40

Jumlah Pekerjaan Beton Bertulang Rp 471,989,969.23

Jumlah Pekerjaan Dinding Rp 302,460,081.00

Jumlah Pekerjaan Lantai Rp 206,563,391.78

Jumlah Pekerjaan Pengecatan Rp 61,909,303.50

Jumlah Pekerjaan Plafond Rp 73,280,508.25

Jumlah Pekerjaan Kusen Allumunium Rp 122,812,800.00

Jumlah Pekerjaan Atap Rp 31,009,242.00

Jumlah Pekerjaan Fasad Rp 64,627,217.00

No Uraian Pekerjaan Sub. Total

III PEKERJAAN ARSITEKTUR

IV PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN PLUMBING

No Uraian Pekerjaan Sat Volume Harga Satuan

B BONGKARAN BANGUNAN EXISTING

C PENGUKURAN & PENGADAAN

No Uraian Pekerjaan Sat Volume Harga Satuan

A.2 Pek. Pasir urug t = 100 mm, di bawah :

A.3 Pek. Lantai Kerja t = 50 mm, di bawah :

A.4 Pek. Urugan kembali bekas galian, pada :

A.5 Pek. Buangan tanah bekas galian tanah, pada :

B PEKERJAAN PONDASI DAN SLOOF

C PEK. STRUKTUR BETON KOLOM DAN TANGGA

B PEK. STRUKTUR BETON KOLOM DAN TANGGA

II.3 LANTAI ATAP

B PEKERJAAN STRUKTUR BETON KOLOM

No Uraian Pekerjaan Sat Volume Harga Satuan

III PEKERJAAN ARSITEKTUR

C PEKERJAAN PELAPIS LANTAI DAN DINDING

D PEKERJAAN KUSEN, PINTU DAN JENDELA

G PEKERJAAN LAIN - LAIN

C PEKERJAAN PELAPIS LANTAI DAN DINDING

D PEKERJAAN KUSEN, PINTU DAN JENDELA

G PEKERJAAN LAIN - LAIN

III.3 LANTAI ATAP

D PEKERJAAN LAIN - LAIN

No Uraian Pekerjaan Sat Volume Harga Satuan

IV.1 PEKERJAAN ELEKTRIKAL

B PEKERJAAN KABEL DAYA

C PEKERJAAN INSTALASI PENERANGAN & STOP KONTAK

IV.2 PEKERJAAN PLUMBING

Package Pompa Transfer unit 1.00 32,000,000.00

- Pipa PPR PN 10 1" (dari grountank ke pompa) m' 18.00 93,000.00

2 Pekerjaan Ground tank ls 1.00 17,500,000.00

3 Pekerjaan Pengadaan Torn Air

4 Instalasi Lantai Satu

5 Instalasi Lantai dua

B PEKERJAAN INSTALASI AIR KOTOR & AIR BEKAS

2 Instalasi Lantai Dua

3 Instalasi Air Hujan

6 Bak kontrol unit 2.00 650,000.00

kap dengan aksesoris

dan 2 pasang elektroda.

NO. URAIAN PEKERJAAN SAT

No Uraian Pekerjaan Sat Volume

B BONGKARAN BANGUNAN EXISTING