Rab SMP Dak

PEMERINTAH KABUPATEN INDRAMAYU
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG

Jl. Pahlawan No. 61 Telp. (0234) 274264 Fax (0234) 272741
I N D R A M A Y U - 45212
HARGA DASAR SATUAN BAHAN (EE)

TAHUN ANGGARAN 2023
NO. JENIS BAHAN SATUAN HARGA (Rp.) KETERANGAN

1 2 3 4 5
A BAHAN MATERIAL ALAM, PELEKAT, AGREGAT & BAHAN JADINYA
1 Pasir Urug / Timbun M3 201,110

2 Pasir Pasang M3 264,605
3 Pasir Beton M3 313,310
4 Pasir Ayak untuk Beton Kasar M3 360,740
5 Kerikil / Koral beton M3 305,915
6 Batu pecah 0,5 - 1 cm M3 324,955
7 Batu pecah 1 - 2 cm M3 370,430
8 Batu pecah 2 - 3 cm M3 370,430
9 Batu pecah 3 - 5 cm M3 312,205
10 Batu pecah 5 - 7 cm M3 299,540
11 Batu pecah 7 - 10 cm M3 370,430
12 Abu Batu M3 319,345
13 Batu pecah bergradasi Klas A M3 317,475
14 Batu pecah bergradasi Klas B M3 264,605
15 Batu Kali M3 282,625
16 Sirtu M3 251,005
17 Kerikil dari galian bukit / Sirtu Gunung M3 197,965
18 Batu Belah (pondasi) M3 293,165
19 Batu Bodol / Batu Putih M3 193,460
20 Tanah Lokal M3 81,000
21 Tanah Lokal Merah M3 95,285
22 Tanah Merah (Curah) M3 204,255
23 Beton Ready Mix (NFA) Mutu B-0 M3 992,000
24 Beton Ready Mix (NFA) Mutu K-100 M3 899,000
29 Beton Ready Mix (NFA) Mutu K-225 M3 1,027,000
37 Beton Ready Mix FS.45 M3 1,232,000
38 Bata Merah Bakar Bh 935
39 Bata Ringan Uk. 20 x 60 tebal 7,5 cm Bh 8,500
40 Bata Ringan Uk. 20 x 60 tebal 10 cm Bh 10,200
41 Lem Kayu ( Lem Fox ) Kg 26,520
42 Lem Kuning ( Aibbon ) Kg 63,495
43 Semen Portland (PC) Tipe 1 (Berat 1 Zak = 50 Kg) Kg 1,400
44 Semen Warna Kg 18,445
45 Semen Putih Kg 3,995
46 Semen Adhesive Kg 4,930
47 Semen Plesteran Dinding Bata Ringan (PM - 200) Kg 3,315
48 Semen Acian Dinding Bata Ringan (PM - 300) Kg 5,015
HDS BAHAN - 1 of 237

1 2 3 4 5
49 Semen Perekat Dinding Bata Ringan (PM -110) Kg 4,505
50 Perekat / Lem Vinyl Ltr 58,225
51 Kapur Padam M3 125,970
52 Floor Hardener (MU 700) Kg 7,990
53 Compound Zak 79,390
54 Aqua Proof Kg 68,850
55 Pagar Panel Beton Pracetak Uk.5 x 40 x 240 cm K.400 Lbr 248,710
56 Pagar Panel Beton Pracetak Uk.5 x 40 x 240 cm K.250 Lbr 202,130
57 Pagar Kolom Panel Beton Pracetak Panjang 3 M' K.250 Btg 476,255
58 Pagar Kolom Panel Beton Pracetak Sudut Panjang 3 M' K.250 Btg 592,620
B BAHAN KAYU BERIKUT BAHAN JADINYA

1 Bambu dia. 8 s/d 10 cm per 6 M' Btg 26,520
2 Bambu dia. 6 cm cm per 6 M' Btg 22,270
3 Bilik Bambu Tanpa Kulit M2 21,165
4 Gedeg Bambu M2 20,740
5 Tali Ijuk Kg 45,560
6 Ijuk Kg 39,185
7 Kayu Terentang ( Albasia ) M3 2,111,230
8 Papan Terentang ( Albasia ) M3 2,213,910
9 Kayu Jati Jawa Barat, Balok M3 15,873,750
10 Kayu Jati Jawa Barat, Papan M3 16,932,000
11 Kayu Merbau M3 14,286,375
12 Kayu Merbau, Papan M3 15,873,750
13 Kayu Kamper, Balok M3 10,847,105
14 Kayu Kamper, Papan (2/30) M3 13,085,240
15 Kayu Borneo, Balok M3 8,201,480
16 Kayu Borneo, Papan (2/30) M3 9,259,730
17 Kayu Kruing, Balok M3 8,592,990
18 Kayu Kruing, Papan (2/30) M3 9,471,380
19 Kayu Cin, Balok M3 6,561,150
20 Kayu Cin, Papan (2/30) M3 6,878,625
21 Kayu Bengkirai / Balau, Balok M3 14,286,375
22 Kayu Bengkirai / Balau, Papan (2/30) M3 15,873,750
23 Kayu kaso 5/7 Borneo M3 4,365,345
24 Kayu kaso 5/7 Kruing M3 6,380,270
25 Kayu reng 2/3 Borneo M3 5,468,050
26 Kayu reng 2/3 Kruing M3 7,172,895
27 List Kayu profil M' 10,115
28 Dolken kayu d. 5 cm Btg 68,850
31 Teackwood 4 mm Lbr 130,220
32 Formika Formika 153,510
33 Multiplex t. 9 mm ( 120 x 240 ) Lbr 164,050
36 Multiplex laminated 1 sisi 18 mm Lbr 300,000
42 Blockboard t. 18 mm Lbr 175,695
43 Blockboard t. 24 mm Lbr 241,145
44 Triplek 3 mm Lbr 62,475

1 2 3 4 5
50 Lambresering Kayu Jati M2 310,000
C BAHAN LOGAM DAN BAHAN JADINYA

1 Baja kontruksi IWF DN Dimensi 100 s/d. 250 Kg 20,060
2 Baja kontruksi IWF DN Dimensi 300 s/d. 900 Kg 20,060
3 Baja kontruksi H Beam Kg 20,060
4 Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm M2 179,945
5 Besi Profil Kg 14,875
6 Besi Angkur Bh 50,830
7 Besi Sagrod Bh 59,000
8 Besi Beton BJTD 24 (Polos) Kg 14,450
9 Besi Beton BJTD 40 (Ulir) Kg 14,875
10 Besi strip / plat besi d. 3 - 4 mm Kg 39,988
11 Besi siku 70.70 .7 (6 m) Btg 796,620
12 Besi siku 60.60 .6 (6 m) Btg 585,055
13 Besi siku 50.50 .5 (6 m) Btg 406,640
14 Besi siku 40.40 .4 (6 m) Btg 260,865
15 Besi siku 30.30 .3 (6 m) Btg 146,795
16 Water mur kecil Bh 16,235
17 Water mur sedang Bh 20,740
18 Water mur besar Bh 25,415
19 Rantai besi kecil Kg 32,810
20 Rantai besi besar Kg 40,290
21 Platiser (plat besi) 90 x 180 x 1 Lbr 191,590
22 Platiser (plat besi) 90 x 180 x 1,2 Lbr 229,670
25 Platiser (plat besi) 120 x 240 x 0,9 (Putih) Lbr 311,185
26 Platiser (plat besi) 120 x 240 x 1 (Hitam) Lbr 323,850
27 Platiser (plat besi) 120 x 240 x 1,2 (Hitam) Lbr 376,040
29 Platiser (plat besi) 120 x 240 x 2,5 (Hitam) Lbr 818,635
31 Platiser (plat besi) 120 x 240 x 4 (Hitam) Lbr 1,165,775
35 Hollow Galvanis 20.20.1 ( 6 m) Btg 50,405
42 Hollow Hitam 20.20.1,8 ( 6 m) Btg 77,265
49 Hollow Galvalum 20 x 40 mm (Real 15 x 30 mm) Btg 22,000
50 Hollow Galvalum 40 x 40 mm (Real 30 x 30 mm) Btg 26,520
51 Spandrell uk. 11 cm x 6 m Lbr 109,055
52 UNP 50.38 (6 m) Btg 226,000
53 UNP 100.50 (6 m) Btg 693,500
54 UNP 150.75 (6 m) Btg 1,409,600
55 UNP 200.75 (6 m) Btg 2,133,500
56 CNP 125.50.20 tebal 2,3 mm (6 m) Btg 459,340
57 CNP 125.50.20 tebal 3,2 mm (6 m) Btg 609,600
58 CNP 100.50.20 tebal 2,3 mm (6 m) Btg 517,565

1 2 3 4 5
59 CNP 100.50.20 tebal 3,2 mm (6 m) Btg 571,455
60 CNP 75.45.15 tebal 2,3 mm (6 m) Btg 333,700
61 Plat Aluminium ( 90 x 200 ) cm Lbr 126,990
62 Aluminium Composit Panel (ACP) untuk area Indoor M2 324,785
63 Aluminium Composit Panel (ACP) untuk area Outdoor M2 479,485
64 Besi tempa untuk teralis pagar (rangkap) M2 1,024,420
65 Kawat Beton Kg 37,400
66 Kawat Harmonika M2 37,400
67 Kawat Nyamuk (Ram nyamuk hijau) M2 25,415
68 Kawat Duri M' 20,000
69 Kawat Bronjong Galvanis Uk. 2 x 1 x 0,5 Unit 530,000
70 Karung Bh 6,630
71 Ram Kawat Hitam (saringan) M2 27,965
72 Paku sekrup Bh 340
73 Paku triplek Kg 27,540
74 Paku asbes Kg 41,310
75 Paku pancing Bh 1,955
76 Paku payung asbes Kg 37,060
77 Paku payung Sekrup Bh 1,500
78 Paku biasa 2"-5" Kg 23,300
79 Paku biasa 1/2" - 1" Kg 23,290
80 Paku gypsum Kg 35,105
81 Paku beton ( 2 cm s/d 12 cm) Kg 43,435
82 Timbal t. 3 mm (Uk. 1 x 10 m) Lbr 16,064,235
83 Skrup Fixer Bh 1,200
84 Baud D.12 mm Bh 5,610
85 Baud D.16 mm Bh 7,735
86 Baud D.19 mm Bh 8,840
87 Dina Bolt M 12 P. 6 - 12 cm Bh 6,630
88 Kawat las listrik Kg 34,255
89 Siku Alumunium M' 40,300
90 List Stainless T Btg 45,050
91 List Stainless U Btg 45,050
92 HPL Glossy Uk. 120 x 240 Cm M2 219,000
93 HPL Texture Uk. 120 x 240 Cm M2 299,000
94 Edging HPL (Lebar 22 mm, tebal 1 mm) m' 30,000
95 Kusen Aluminium Standar Natural 4" M' 105,825
96 Kusen Aluminium Standar Natural 3" M' 84,660
97 Kusen Aluminium Warna Doff 4" M' 112,200
98 Kusen Aluminium Warna Doff 3" M' 98,430
99 Kusen Aluminium Warna 4" M' 120,700
100 Kusen Aluminium Warna 3" M' 107,950
101 Pagar BRC tinggi 120 cm, P.240 cm Lbr 283,645
102 Pagar BRC tinggi 60 cm, P.240 cm t = 5 mm Lbr 184,195
103 Pagar BRC tinggi 90 cm, P.240 cm t = 5 mm Lbr 222,275
104 Wiremesh M-5 uk. 2,10 x 5,40 m M2 38,000
105 Wiremesh M-6 uk. 2,10 x 5,40 m M2 53,000
106 Wiremesh M-8 uk. 2,10 x 5,40 m M2 82,195
107 Wiremesh M-10 uk. 2,10 x 5,40 m M2 109,000

1 2 3 4 5
D BAHAN BETON PRACETAK / PRECAST DAN BAHAN JADINYA
D.1 TIANG PANCANG
1 Tiang Pancang Kotak Masif 25 x 25 klas A K-500 (P. 6 s/d. 8) M' 328,000
2 Tiang Pancang Kotak Masif 25 x 25 klas B K-500 (P. 6 s/d. 8) M' 339,000
3 Tiang Pancang Kotak Masif 25 x 25 klas C K-500 (P. 6 s/d. 8) M' 316,200
4 Sambungan TP Kotak 25x25 - Kelas A joint 1,014,000
5 Sambungan TP Kotak 25x25 - Kelas B joint 1,014,000
6 Sambungan TP Kotak 25x25 - Kelas C joint 1,206,000
7 Tiang Pancang Kotak Masif 20 x 20 klas A K-500 (P. 6 s/d. 9) M' 209,610
8 Tiang Pancang Segitiga (Triangular ) 28 Kelas A K-500 (P.6 s.d/.8) M' 236,600
9 Tiang Pancang Segitiga (Triangular ) 28 Kelas B K-500 (P.6 s.d/.9) M' 223,295
10 Tiang Pancang Segitiga (Triangular ) 32 Kelas A K-500 (P.6 s.d/.8) M' 273,900
11 Tiang Pancang Segitiga (Triangular ) 32 Kelas B K-500 (P.6 s.d/.9) M' 292,600
12 Tiang Pancang Beton Bulat d. 300 (p. 6 s/d. 8) Bottom M' 468,200
13 Tiang Pancang Beton Bulat d. 300 (p. 6 s/d. 8) Middle M' 504,800
24 Tiang Pancang Beton Bulat d. 400 (p. 15) Bottom M' 688,500
25 Tiang Pancang Beton Bulat d. 400 (p. 15) Middle M' 688,500
D.2 GIRDER, DIAFRAGMA & PLAT DECK

GIRDER H-90 cm
1 PC. I Girder H-90 cm L-12,6m, Ctc-185, K.500 M' 78,634,520
GIRDER H-125 cm
GIRDER H-160 cm
GIRDER H-170 cm

1 2 3 4 5
GIRDER H-210 cm
DIAFRAGMA
1 Diafragma PC. I Girder H-90cm, Ctc-185 cm, K.350 Btg 2,539,800
PLAT DECK
11 Platdeck Pracetak PC I Garder H-90 cm ; Ctc-185 cm (100cmx160cmx7cm) ; K.350 Btg 740,775
D.3 U-DITCH & BOX CULVERT

1 U-Ditch 300 x 300 Bh 479,400
2 U-Ditch 300 x 400 Bh 533,375
3 U-Ditch 400 x 400 Bh 680,510
4 U-Ditch 400 x 500 Bh 783,105
5 U-Ditch 400 x 600 Bh 835,040

1 2 3 4 5
6 U-Ditch 500 x 500 Bh 908,055
7 U-Ditch 500 x 600 Bh 1,030,795
8 U-Ditch 500 x 700 Bh 1,194,845
9 U-Ditch 600 x 600 Bh 1,169,430
10 U-Ditch 600 x 700 Bh 1,264,630
11 U-Ditch 600 x 700 x 1200 Bh 677,000
12 U-Ditch 600 x 800 Bh 1,402,245
13 U-Ditch 800 x 800 Bh 1,914,455
14 U-Ditch 800 x 900 Bh 2,060,485
15 U-Ditch 800 x 1000 Bh 2,247,740
16 U-Ditch 1000 x 1000 x 1200 Bh 3,217,080
17 U-Ditch 2000 x 2000 Bh 10,066,125
18 Tutup U-Ditch Light Duty CUD 300 LD Bh 147,900
23 Tutup U-Ditch Heavy Duty CUD 300 LD Bh 311,000
28 Box Culvert 400 x 400 x 1000 Bh 1,151,700
29 Box Culvert 500 x 500 x 1000 Bh 1,602,400
30 Box Culvert 600 x 600 x 1000 Bh 2,843,000
31 Box Culvert 800 x 800 x 1000 Bh 4,970,000
32 Box Culvert 800 x 800 x 1200 Bh 4,516,050
33 Box Culvert 1000 x 1000 x 1000 Bh 6,027,000
34 Box Culvert 1000 x 1000 x 1200 Bh 5,504,600
35 Box Culvert 1200 x 1200 x 1000 Bh 5,576,400
36 Box Culvert 1500 x 1500 x 1000 Bh 8,763,000
37 Box Culvert 1500 x 1500 x 1200 Bh 12,031,750
38 Box Culvert 1600 x 1600 x 1000 Bh 9,069,300
39 Box Culvert 1800 x 1800 x 1000 Bh 9,793,700
40 Box Culvert 2000 x 1000 x 1000 Bh 10,818,800
41 Box Culvert 2000 x 2000 x 1000 Bh 13,250,650
D.4 PINTU AIR (BAHAN LOGAM)

1 Pintu Sorong Baja (satu draad) stang
b = 0,30 , h = 0,30 Bh 8,973,000
b = 0,30 , h = 0,50 Bh 10,082,000
b = 0,30 , h = 1,00 Bh 10,898,530
b = 0,40 , h = 0,30 Bh 9,273,500
b = 0,40 , h = 0,50 Bh 10,606,900
b = 0,40 , h = 1,00 Bh 11,493,105
b = 0,50 , h = 0,30 Bh 10,082,000
b = 0,50, h = 0,50 Bh 10,781,500
b = 0,50 , h = 1,00 Bh 12,383,650
b = 0,60 , h = 0,30 Bh 8,916,925
b = 0,60 , h = 0,50 Bh 11,130,700
b = 0,60 , h = 1,00 Bh 14,176,385
b = 0,70 , h = 0,30 Bh 9,213,745
b = 0,70 , h = 0,50 Bh 10,441,570
b = 0,70 , h =1,00 Bh 16,596,080
b = 0,80, h = 0,30 Bh 9,710,315
b = 0,80, h = 0,50 Bh 11,145,880

1 2 3 4 5
b = 0,80, h =1,00 Bh 18,923,975
b = 0,90 , h = 0,30 Bh 10,155,545
b = 0,90 , h = 0,50 Bh 11,640,665
b = 0,90, h = 1,00 Bh 21,303,210
b =1,00 , h = 0,30 Bh 10,899,465
b =1,00 , h = 0,50 Bh 12,383,650
b =1,00 , h = 1,00 Bh 23,778,665
b = 1,10, h = 0,50 Bh 12,880,135
b = 1,10, h = 1,00 Bh 26,255,905
b = 1,10, h = 1,80 Bh 42,703,490
b = 1,20, h = 0,50 Bh 13,870,555
b = 1,20, h = 1,00 Bh 32,200,805
b = 1,20, h = 1,80 Bh 51,522,325
b = 1,30, h = 1,00 Bh 73,915,660
b = 1,30, h = 1,50 Bh 77,728,675
b = 1,30, h = 2.00 Bh 82,436,740
12 Pintu Sorong Baja (dua draad) stang
b = 1,40, h = 1,00 Bh 75,104,810
b = 1,40, h = 1,50 Bh 81,395,150
b = 1,40, h = 2,00 Bh 87,473,160
b = 1,50, h = 1,00 Bh 76,342,580
b = 1,50, h = 1,50 Bh 82,882,055
b = 1,50, h = 2,00 Bh 93,185,075
b = 1,60, h = 1,00 Bh 77,531,730
b = 1,60, h = 1,50 Bh 84,368,025
b = 1,60, h = 2,00 Bh 95,020,905
b = 1,70, h = 1,00 Bh 78,719,945
b = 1,70, h = 1,50 Bh 83,179,725
b = 1,70, h = 2,00 Bh 88,826,870
b = 1,80, h = 1,00 Bh 79,909,095
b = 1,80, h = 1,50 Bh 84,616,310
b = 1,80, h = 2,00 Bh 90,411,865
b = 1,90, h = 1,00 Bh 81,099,180
b = 1,90, h = 1,50 Bh 85,952,935
b = 1,90, h = 2,00 Bh 91,982,410
b = 2,00, h = 1,00 Bh 82,337,800
b = 2,00, h = 1,50 Bh 104,283,185
b = 2,00, h = 2,00 Bh 111,813,930
E BAHAN PERPIPAAN, RIOLERING, SANITARY DAN PERTAMANAN

1 Closet Jongkok standar putih porselin setara INA Bh 253,980
2 Closet Duduk setara INA Lengkap Aksesories Unit 1,640,330
3 Closet Jongkok standar putih porselin setara TOTO Bh 317,475
4 Closet Duduk setara TOTO Lengkap Aksesories Unit 2,010,675
5 Urinoir Muslim (TOTO) U57M Unit 2,900,000
6 Urinoir Biasa Unit 2,010,675
7 Washtafel kotak setara Toto LW574 putih Lengkap Aksesoris Unit 2,012,000
8 Kran Washtafel Toto TX123 Unit 1,459,000
9 Washtafel gantung setara Wasser Lengkap Aksesories Unit 1,246,695
10 Washtafel gantung setara INA Lengkap Aksesories Unit 582,080

1 2 3 4 5
11 Shower Air Panas dan Dingin Unit 6,960,000
12 Shower Air Dingin Bh 291,000
13 Tempat Sabun Bh 71,995
14 Bak mandi fibreglass standar Bh 369,410
15 Pipa GIP medium B d. 1/2" (P. 6 m / btg ) M' 26,095
16 Pipa GIP medium B d. 3/4" (P. 6 m / btg ) M' 36,890
17 Pipa GIP medium B d. 1" (P. 6 m / btg ) M' 43,180
18 Pipa GIP medium B d. 1 1/4" (P. 6 m / btg ) M' 47,685
19 Pipa GIP medium B d. 1 1/2" (P.6 m / btg ) M' 57,630
20 Pipa GIP medium B d. 2" (P.6 m / btg ) M' 123,250
21 Pipa GIP medium B d. 2,5" (P.6 m / btg ) M' 156,570
25 Pipa PVC 1/2" AW M' 8,330
26 Pipa PVC 3/4" AW M' 11,390
27 Pipa PVC 1" AW M' 15,385
28 Pipa PVC 1 1/4" AW M' 23,035
29 Pipa PVC 1 1/2" AW M' 31,200
30 Pipa PVC 2" AW M' 33,660
31 Pipa PVC 2 1/2" AW M' 49,215
32 Pipa PVC 3" AW M' 68,850
33 Pipa PVC 4" AW M' 114,325
34 Pipa PVC 5" AW M' 180,880
35 Pipa PVC 6" AW M' 256,700
36 Pipa PVC 8" AW M' 425,680
37 Pipa PVC 10" AW M' 658,155
38 Pipa PPR (Air Panas) 1/2" Rucika M' 16,000
39 Pipa PPR (Air Panas) 3/4" Rucika M' 24,000
40 Pipa PPR (Air Panas) 1" Rucika M' 39,000
41 Knee 45° atau 90° AW 4" Bh 87,000
42 Knee 45° atau 90° D 4" Bh 37,000
43 Knee 45° atau 90° AW 3" Bh 50,000
44 Knee 45° atau 90° D 3" Bh 19,000
45 Bak cuci piring stainnless steel Bh 350,285
46 Water Drain Zink Bh 75,000
47 Water Turn 500 Lt (Penguin) Bh 1,754,060
48 Water Turn 1000 Lt (Penguin) Bh 2,453,100
49 Kran air Kw. 2 Bh 39,610
50 Kran air Kw. 1 Bh 86,785
51 Stop kran 3/4" Bh 39,185
52 Stop kran 1/2" Bh 36,550
53 Stop kran 1" Bh 79,390
54 Stop kran 2" Bh 158,780
55 Pompa Air 350 watt Bh 1,863,200
56 Seal tape Bh 4,000
57 Floor Drain Plastik Bh 11,220
58 Floor Drain Staniless Bh 146,200
59 Roof Drain Plastik Soligen 4" Bh 28,000
60 Roof Drain Besi 4" Bh 270,000
61 Gravel beton d. 20 cm (Pjg. 1 M) Bh 57,205
62 Gravel beton d. 30 cm (Pjg. 1 M) Bh 77,860
63 Paving block Uk. 20x10 warna 6 cm ( 50 Bh ) M2 111,180
64 Paving block Uk. 20x10 warna 8 cm ( 50 Bh ) M2 74,000
65 Paving block Uk. 20x10 natural 6 cm ( 50 Bh ) M2 99,535
66 Paving block Uk. 20x10 natural 8 cm ( 50 Bh ) M2 67,500
67 Paving ton natural uk. 20 x 10 t. 6 cm (50 Bh) M2 94,000
70 Paving ton warna uk. 20 x 10 t. 6 cm (50 Bh) M2 109,000

1 2 3 4 5
71 Paving ton warna uk. 20 x 10 t. 8 cm (50 Bh) M2 116,000
72 Paving ton Truepave uk. 20 x 10 t. 6 cm (50 Bh) Ex CISANGKAN M2 193,000
75 Paving ton Halfpave uk. 10 x 10 t. 6 cm (100 Bh) M2 217,005
76 Paving ton Halfpave uk. 10 x 10 t. 8 cm (100 Bh) M2 252,960
77 Paving ton Fullpave uk. 20 x 20 t. 6 cm (25 Bh) M2 218,025
78 Paving ton Fullpave uk. 20 x 20 t. 8 cm (25 Bh) M2 256,105
79 Paving ton Topi Uskup uk. 28x20x10 cm t. 6 cm (20 Bh) M2 229,670
80 Paving ton Topi Uskup uk. 28x20x10 cm t. 8 cm (20 Bh) M2 266,730
81 Paving ton Intepave uk. 20 x 10 cm t. 6 cm (50 Bh) M2 163,030
82 Paving ton Intepave uk. 20 x 10 cm t. 8 cm (50 Bh) M2 187,340
83 Paving ton Clasic Set t. 6 cm M2 259,335
84 Paving ton Clasic Set t. 8 cm M2 296,310
85 Paving ton Altstadt Set t. 6 cm M2 259,335
86 Paving ton Altstadt Set t. 8 cm M2 296,310
87 Paving ton Hexagon t. 6 cm M2 172,720
88 Paving ton Hexagon t. 8 cm M2 198,815
89 Grassblock ton uk. 45 x 30 cm t. 6 (7,5 Bh) M2 155,635
92 Kansteen Beton (Uk. 60 x 30 cm) profil Bh 76,245
93 Kansteen Beton (Uk. 50 x 25 cm) t. 10 cm Bh 39,610
94 Kansteen K.03.1 (15.18.40) Bh 43,435
95 Kansteen K.03.2 (15.18.20) Bh 31,800
96 Kansteen K.03.3 (15.18.40) Bh 42,330
97 Kansteen K.04.2 (15.28.60) Bh 86,000
98 Kansteen K.04.2 (15.28.20) Bh 56,100
99 Kansteen K.04.3 (15.28.60) Bh 90,900
100 Buis beton D. 20 (Pjg. 1 M, T= 3.5 Cm) Bh 94,265
101 Buis beton D. 30 (Pjg. 1 M, T= 3.5 Cm) Bh 153,200
102 Buis beton D. 40 (Pjg. 1 M, T= 5 Cm) Bh 194,735
106 Buis beton D. 60 (Pjg. 0,5 M, T= 8 Cm) Bh 171,445
107 Buis beton D. 80 (Pjg. 0,5 M, T= 8 Cm) Bh 321,300
108 Buis beton D. 100 (Pjg. 0,5 M, T=10 Cm) Bh 382,300
109 Waterstop PVC 150 mm m' 124,000
110 Waterstop PVC 200 mm m' 163,000
F BAHAN PENUTUP ATAP, PLAFOND & RANGKANYA

1 Papan Gypsum T.9 mm Uk 120x240 cm Lbr 77,605
2 List gypsum T.5 cm M' 13,515
6 Kawat F4, t. 4 mm (Penggantung Plafond) Btg 1,955
7 List Plafond Pinggir Shadow Line Btg 25,000
8 Cotton Plaster Bh 15,895
9 Papan GRC T.4 mm uk. 120 cm x 240 cm Lbr 84,660
12 Papan Lisplank GRC L = 0,30 M, P. 2,40 M Lbr 117,500
15 Plafond akustik uk. 60 cm x 120 cm Lbr 165,155
16 Spandek t. 0,3 mm Uk. 110 x 600 cm Lbr 444,465
17 Spandek t. 0,25 mm Uk.110 x 600 cm Lbr 384,465
18 Plat asbes T = 4 mm Uk. 100 x 100 cm Lbr 29,665
19 Plat asbes T = 5 mm Uk. 100 x 100 cm Lbr 30,770

1 2 3 4 5
20 Plafond PVC Shunda Plafon Polos, L. 30 cm M2 90,000
21 Plafond PVC Shunda Plafon Motif, L. 30 cm M2 93,300
22 Plafond PVC Shunda Plafon Coklat, L. 30 cm M2 96,700
23 Plafond PVC Shunda Plafon Coklat Urat Jati, L. 30 cm M2 150,000
24 List Plafon PVC, L. 4 cm Putih M' 20,000
25 List Plafon PVC, L. 4 cm Coklat M' 22,000
26 List Plafon PVC, L. 7 cm M' 23,000
27 Asbes gelombang besar 5 mm 105 x 150 Lbr 82,025
28 Asbes gelombang besar 5 mm 105 x 300 Lbr 132,345
29 Asbes gelombang kecil 4 mm 105 x 150 Lbr 59,330
39 Asbes gelombang 5 mm 92 x 250 Lbr 87,295
43 Kuda-kuda Baja Ringan Zincallume t. 0,75 mm M2 174,675
44 Kuda-kuda Baja Ringan Zincallume t. 1,00 mm M2 197,965
45 Kuda-kuda Baja Ringan Zincallume Z75, C75, C65 utk Atap Genteng Beton/Keramik M2 290,000
46 Kuda-kuda Baja Ringan Zincallume Z75, C75, C65 utk Atap Metal M2 275,000
47 Kuda-kuda Baja Ringan Zincallume Z75, C75, C65 utk Atap Metal Sheet M2 265,000
48 Kuda-kuda Baja Ringan Zincallume Z75, C75, C65 utk Atap Asphalt/Bitumen M2 255,000
49 Rangka Baja Ringan Zincallume C75 t. 0,7 mm (6 m) Btg 94,265

1 2 3 4 5
52 Rangka Baja Ringan Zincallume C75 t. 0,75 mm (6 m) setara Taso Btg 130,000
53 Rangka Baja Ringan Zincallume C75 t. 1 mm (6 m) setara Taso Btg 189,000
54 Rangka Baja Ringan Zincallume Z75 Btg 180,000
55 Rangka Baja Ringan Zincallume C65 Btg 144,000
56 Reng Baja Ringan Zincallume H.32 cm (6 m) Btg 77,000
57 Reng Baja Ringan Zincallume H.40 cm (6 m) Btg 102,000
58 Genteng plentong kecil (bakar) Bh 2,040
59 Genteng plentong super (bakar) Bh 2,040
60 Genteng kodok Natural Bh 3,000
61 Genteng kodok Glazuur Bh 4,250
62 Genteng kodok / Alto transparant (brown) Bh 4,250
63 Genteng keramik morando natural Bh 4,300
64 Genteng keramik morando transparan Bh 4,800
65 Genteng keramik morando warna Bh 4,800
66 Genteng beton Natural Bh 6,300
67 Genteng beton (Cisangkan - Victoria) Bh 12,000
68 Genteng metal M2 136,595
69 Genteng metal pasir 2 x 4 M2 133,365
70 Genteng metal polos 2 x 4 M2 34,255
71 Genteng metal Multi Roof t. 0,4 mm M2 147,135
72 Genteng metal Multi Roof t. 0,3 mm M2 125,970
73 Genteng metal Multi Roof t. 25 mm M2 103,785
74 Genteng metal Sakura t. 0,25 mm M2 51,935
75 Genteng metal Sakura t. 0,3 mm M2 59,330
76 Genteng Tegola M2 345,015
77 Genteng Bitumen Gelombang Monolayer Uk.200x97x0.3 cm (Onduline) Lbr 197,000
78 Genteng Bitumen Gelombang Monolayer Uk.106x40x0.3 cm (Onduvila) Lbr 65,000
79 Nok / Rigde Bitumen Lbr 87,890
80 Bubung genteng plentong kecil Bh 4,300
81 Bubung genteng plentong super Bh 6,400
82 Bubung genteng kodok / Alto natural Bh 6,400
83 Bubung genteng kodok / Alto transparan (brown) Bh 7,225
84 Bubung genteng morando natural Bh 6,375
85 Bubung genteng morando transparan Bh 7,225
86 Bubung genteng morando warna Bh 8,160
87 Bubung genteng beton natural Bh 6,375
88 Bubung genteng beton (Cisangkan) Bh 19,000
89 Bubung genteng metal (p.90 cm) M' 56,100
90 Bubung genteng metal natural Type U (p.100 cm) Bh 33,915
91 Bubung genteng metal natural Type 1/2 Lingkaran (p.100 cm) Bh 55,080
92 Bubung genteng metal Warna Kotak (p.100 cm) Bh 28,645
93 Bubung genteng metal Warna Type 1/2 Lingkaran (p.100 cm) Bh 43,435
94 Genteng decra bond M' 45,560
95 Nok stel gelombang M' 56,100
96 Seng gelombang BJLS 28 (80 x 180) Lbr 66,000
97 Seng gelombang BJLS 30 (80 x 180) Lbr 84,700
98 Seng Plat BJLS 28 Lbr 53,975
99 Seng Plat BJLS L. 90 Cm M' 39,610
104 Atap PVC Alderon RS (satu layer) Panjang 6 m Lbr 420,000
105 Atap PVC Alderon Twinwall (2 layer berongga) Panjang 6 m Lbr 1,261,000
106 Polycarbonate Sheet / Twin Lite Uk.11,8 x 2,1 t. 5 mm Lbr 2,037,195
107 Polycarbonate + kerangka besi M2 476,255
108 Polycarbonate + kerangka stainless steel M2 805,375
109 Akrilik t = 2 mm Uk. 122 x 244 Lbr 610,000
110 Akrilik t = 3 mm Uk. 122 x 244 Lbr 810,000
111 Akrilik t = 5 mm Uk. 122 x 244 Lbr 1,360,000
112 Atap UPVC Onduplast - Lebar efektif 87 cm Lbr 214,000

1 2 3 4 5
113 Material Waterproofing Lemkra DS 150 Kg 19,000
114 Material Waterproofing Lemkra FX 101 Kg 8,000
115 Material Waterproofing Lemkra 300 Ltr 23,000
116 Fiber Strimin Lbr 5,000
G BAHAN LANTAI & PELAPIS DINDING

G.1 BAHAN KERAMIK & GRANITE
1 Keramik warna 10 x 20 cm M2 66,725
2 Keramik putih 20 x 20 cm M2 66,725
11 Keramik Setara Roman Grace warna 30 x 30 cm M2 130,000
12 Keramik putih 20 x 20 cm (Unpolish) M2 61,455
13 Keramik warna 20 x 20 cm (Unpolish) M2 68,850
18 Keramik dinding Warna 20 x 25 cm M2 76,000
19 Keramik dinding Polos 20 x 25 cm M2 70,975
20 Keramik setara Roman 40 x 40 cm M2 145,000
21 List keramik atas 10 x 20 cm Bh 7,900
24 List keramik / granite bawah 10 x 60 cm Bh 31,790
25 Granite tile 60 x 60 cm (Polish) Kelas I M2 222,000
26 Granite tile 60 x 60 cm (Polish) Kelas II M2 196,000
27 Granite tile 60 x 60 cm (Polish) Kelas III M2 154,000
28 Granite tile 60 x 60 cm (Unpolish) Kelas I M2 253,000
29 Granite tile 60 x 60 cm (Unpolish) Kelas II M2 240,000
30 Granite tile 60 x 60 cm (Unpolish) Kelas III M2 225,000
37 Granite Slab (Batu) DN M2 1,649,850
38 Marmer Slab (Batu) M2 1,517,250
39 Stepnose 10 x 30 cm / anti slip Bh 20,400
42 Kuku Macan Polos M' 8,800
43 Kuku Macan Spiral M' 8,415
44 Tegel Badak Natural 20 x 20 cm Bh 3,400
45 Tegel Badak Natural 30 x 30 cm Bh 4,250
46 Tegel Badak Warna 20 x 20 cm Bh 4,250
47 Tegel Badak Warna 30 x 30 cm Bh 6,800
48 Tegel Cor Beton press warna alami uk. 20 x 20 cm M2 21,250
49 Tegel Cor Beton press warna alami uk. 30 x 30 cm M2 26,350
50 Parquet jati M2 297,415
51 Lantai Vinyl Daichi Uk. 15 x 90 cm M2 233,000
52 Lantai Vinyl Taco Uk. 15 x 90 cm M2 200,000
53 Wallpaper M2 82,620
54 Wallpaper Sticker Kertasive (Polos) M2 65,000

1 2 3 4 5
55 Wallpaper Sticker Kertasive (Urat Kayu) M2 67,000
56 PVC Penutup Dinding Uk. 0,2 x 3 m M2 200,000
57 Roster Terawang 10 x 20 Bh 15,000
58 Roster Terawang 20 x 20 Bh 25,000
59 Roster Beton 20 x 20 Bh 25,000
60 Roster Kayu uk. 15 x 30 Bh 35,000
61 Roster Kayu uk. 20 x 20 Bh 28,000
62 Roster Genteng uk. 10 x 20 Bh 15,000
63 Roster Batu alam uk.15 x 15 Bh 69,360
66 Melati Beton Bh 105,825
67 Conblock Regular Full 15.01 Bh 14,450
68 Bata Terakota Uk. 23 x 6 x 1,5 cm M2 130,000
G.2 BAHAN BATU ALAM

Batu Andesit Alur Polos
1 Ukuran 10 x 20 M2 95,285
2 Ukuran 10 x 30 M2 100,555
3 Ukuran 15 x 30 M2 105,825
4 Ukuran 20 x 40 M2 116,450
Batu Andesit Alur Motif
5 Ukuran 10 x 20 M2 95,285
6 Ukuran 15 x 30 M2 105,825
7 Ukuran 20 x 40 M2 116,450
Batu Andesit Bakar Polos tebal 1.2 - 1.3 cm
8 Ukuran 10 x 20 M2 84,660
9 Ukuran 10 x 30 M2 90,015
10 Ukuran 15 x 30 M2 105,825
11 Ukuran 15 x 15 M2 100,555
12 Ukuran 20 x 30 M2 111,180
13 Ukuran 20 x 20 M2 95,285
14 Ukuran 20 x 40 M2 126,000
15 Ukuran 30 x 30 M2 126,990
16 Ukuran 30 x 60 M2 148,155
17 Ukuran 40 x 40 M2 130,475
Batu Andesit Bakar Bintik
18 Ukuran 10 x 20 M2 84,575
19 Ukuran 10 x 30 M2 95,285
20 Ukuran 15 x 30 M2 105,825
21 Ukuran 15 x 15 M2 95,285
22 Ukuran 30 x 30 M2 126,990
Batu Andesit Bakar tebal. 5 cm
23 Ukuran 10 x 10 M2 237,065
24 Ukuran 15 x 15 M2 334,475
25 Ukuran 15 x 30 M2 334,475
26 Ukuran 20 x 20 M2 334,475
27 Ukuran 20 x 40 M2 353,515
28 Ukuran 30 x 30 M2 372,555
Batu Andesit Bakar tebal. 3 cm
29 Ukuran 10 x 10 M2 175,695
30 Ukuran 15 x 15 M2 249,815
31 Ukuran 15 x 30 M2 249,815
32 Ukuran 20 x 20 M2 249,815
33 Ukuran 30 x 30 M2 273,105
Batu Templek
34 Acak Purwakarta M2 74,120
35 Ukuran 10 x 20 M2 84,660
36 Ukuran 10 x 30 M2 95,285
37 Ukuran 15 x 30 M2 120,000
38 Ukuran 20 x 40 M2 126,990

1 2 3 4 5
39 Ukuran 30 x 30 M2 137,615
Batu Bobos Palimanan Corak/Palem
40 Ukuran 10 x 20 M2 85,000
41 Ukuran 20 x 20 M2 90,000
42 Ukuran 20 x 30 M2 65,000
43 Ukuran 20 x 40 M2 110,000
44 Ukuran 15 x 30 M2 100,000
Batu Bobos Palimanan Putih (RTM)
45 Ukuran 10 x 20 M2 103,785
46 Ukuran 15 x 30 M2 101,660
Batu Andesit Susun Sirih
47 Ukuran 3 x 20 M2 121,720
48 Ukuran 3 x 30 M2 133,365
49 Ukuran 3 x 40 M2 149,260
50 Ukuran 3 x 50 M2 143,990
51 Ukuran 5 x 30 M2 95,000
52 Ukuran 5 x 40 M2 100,000
Batu Alam Profil
53 Ukuran 5 x 30 M2 91,035
54 Ukuran 3 x 50 M2 49,810
55 Ukuran 4 x 50 M2 49,810
56 Ukuran 5 x 50 M2 75,140
57 Ukuran 3 x 40 M2 58,225
58 Ukuran 4 x 40 M2 70,975
59 Ukuran 5 x 40 M2 77,265
Batu Candi Muntilan
60 Ukuran 10 x 20 M2 95,285
61 Ukuran 15 x 30 M2 100,555
62 Ukuran 20 x 40 M2 105,825
Koral
63 Koral Pancawarna M2 97,410
64 Koral bengkulu hitam M2 97,410
65 Koral Flores hijau M2 99,025
66 Koral Orange Bali M2 102,595
67 Koral Hitam Garut M2 102,595
68 Batu Sikat M2 97,410
Basaltu Bandung
69 Ukuran 10 x 20 M2 192,610
70 Ukuran 10 x 30 M2 204,255
71 Ukuran 15 x 30 M2 213,775
72 Ukuran 20 x 40 M2 225,420
73 Ukuran 30 x 60 M2 246,585
Batu Curi Subang
74 Ukuran 10 x 20 M2 97,410
75 Ukuran 10 x 30 M2 101,660
76 Ukuran 15 x 30 M2 113,305
77 Ukuran 20 x 40 M2 118,575
78 Ukuran 30 x 30 M2 128,605
79 Ukuran 30 x 60 M2 150,280
Batu Bilik Gelombang
80 Ukuran 15 x 30 M2 116,450
Prasasti
81 Marmer Uk. 30 x 60 cm M2 900,000
82 Marmer Uk. 60 x 90 cm M2 1,400,000
83 Granite Hitam Uk. 30 x 60 cm M2 1,100,000
84 Granite Hitam Uk. 60 x 90 cm M2 1,600,000
H BAHAN KACA
1 Kaca polos 3 mm M2 96,305

1 2 3 4 5
6 Kaca rayband 3 mm M2 116,110
7 Kaca rayband 5 mm M2 172,720
8 Kaca Tempered 8 mm M2 513,315
11 Kaca Patri M2 2,958,510
12 Kaca Es t. 5 mm M2 168,215
13 Kaca Es random t. 5 mm M2 205,105
14 Kaca Pasta M2 499,545
15 Kaca Grafir t. 8 mm M2 1,606,500
16 Kaca Grafir t. 5 mm M2 1,808,630
17 Glass Block 20 x 20 cm Bh 26,095
18 Jendela Naco + Rangka Daun 57,205
19 Pintu besi M2 288,915
20 Jendela besi / tralis M2 317,475
21 Sekrup Kg 26,520
22 Sealant Besar Tube 55,000
23 Sealant Kecil Tube 13,515
24 Cermin t. 5 mm M2 114,000
25 Kaca One way t. 5 mm M2 135,000
26 Kaca Bevel t. 3 cm M' 25,000
27 Kaca Bevel t. 2 cm M' 20,000
28 Sandblast Kaca Polos tanpa Cutting M2 85,000
I BAHAN FINISHING, LABURAN, PENGISI & ALATNYA

1 Plamir tembok Kg 22,525
2 Plamir kayu Kg 47,685
3 Roll cat tembok Bh 33,320
4 Plincote Kg 57,630
5 Kuwas 3" Bh 12,750
6 Oker Kg 17,170
7 Spirtus Ltr 13,175
8 Dempul halus ( IMPRA) Kg 62,135
9 Bahan plitur (sirlak) india Kg 98,430
10 Melamik Ltr 89,080
11 Thiner Impala Ltr 33,915
12 Terpentin Btl 8,160
13 Vernis Ltr 59,415
14 Ampelas Lbr 6,300
15 Meni kayu Kg 42,330
16 Woodfiller Kg 52,190
17 Woodstain muda Ltr 82,025
18 Woodstain tua Ltr 89,080
19 Sanding sealer Ltr 76,755
20 Cat kayu setara Glotek Kg 74,120
21 Cat kayu / besi setara Ftalit Kg 87,200
22 Cat Tembok setara Metrolite Kg 60,000
23 Cat Tembok setara Dulux (Interior) Kg 79,000
24 Cat Tembok setara Dulux (Exterior) Kg 120,000
25 Cat Tembok setara Mowilex Kg 74,120
26 Cat Tembok Property Kg 38,675
27 Cat Tembok Vinilex Kg 51,850
28 Cat Tembok Catylac Kg 59,500
29 Cat Tembok setara Jotun Jotaplast Kg 26,520
30 Cat Tembok setara Jotun Jotashield Antifade Kg 69,870
31 Cat Tembok setara Easy wipe Jotun Kg 33,405
32 Coating batu alam (doof) Kg 100,555
33 Coating batu alam (natural) Kg 100,555
34 Cat Genteng Kg 195,840

1 2 3 4 5
35 Cat Besi Kg 62,900
36 Cat Besi Pollyurethane Kg 95,285
37 Batu Apung Kg 58,735
38 Residu atau ter (Solignium) Ltr 68,850
39 Prime coat Kg 15,895
40 Soda Api Kg 47,685
41 Bahan Plistur jadi merk Ultran - P Kg 32,810
42 Cat Duco Kg 97,410
43 Meni Besi Zingchromate Kg 63,495
J BAHAN PINTU, KUNCI & JENDELA

1 Kusen Pintu uk. 200 x 90 x 14 cm Bh 374,680
2 Kusen Pintu WC uk. 200 x 75 x 14 cm Bh 342,890
3 Kusen Jendela uk. 120 x 75 x 14 cm Bh 337,365
4 Kusen Jendela Double uk. 150 x 120 x 14 cm Bh 529,890
5 Kusen Jendela Minimalis uk. 120 x 60 x 14 Bh 337,365
6 Kusen Jendela Minimalis uk. 165 x 60 x 14 Bh 363,460
7 Kusen Pintu Double uk. 210 x 160 x 14 cm Bh 596,445
8 Daun Pintu Aluminium Natural dengan kaca lengkap acesories Unit 1,640,330
9 Daun Pintu Aluminium Warna dengan kaca lengkap acesories Unit 1,746,155
10 Daun Pintu Frameless Kaca Bening 10 mm lengkap acesories Unit 5,820,375
11 Daun Pintu Sliding Aluminium dengan kaca lengkap acesories Unit 2,116,500
12 Daun Pintu Kaca Tempered t.12 mm (1 Daun) lengkap acesories Unit 6,455,325
13 Pintu Vynil KM/WC ( 190 x 70 ) Cm kw1 Unit 529,125
14 Pintu Vynil serat jati KM/WC ( 190 x 70 ) Cm kw1 Unit 582,080
15 Pintu Vynil serat jati KM/WC ( 190 x 70 ) Cm kw1 M2 952,425
16 Daun Jendela Casement Allumunium Warna dgn kaca + Accs. M2 929,220
17 Kunci Tanam Double Slaag Bh 137,615
18 Kunci Tanam Double Slaag Besar Bh 210,630
19 Kunci Pintu Aluminium Bh 186,830
20 Kunci Pintu Tempered Psg 728,110
21 Handle Pintu Aluminium Bh 267,750
22 Engsel Pintu Psg 46,410
23 Engsel Jendela Psg 30,770
24 Engsel Koboy Psg 74,120
25 Floor Hings (Engsel Tanam) Unit 1,967,325
26 Glass Door Handle Psg 1,259,360
27 Bottom Straightrap Psg 335,495
28 Top Straighinge Psg 430,780
29 Kait Angin Bh 21,165
30 Kunci Slot (grendel Pintu dan Jendela) Bh 31,280
31 Slot Jendela Bh 15,215
32 Slot Pintu 3" Bh 28,645
33 Slot Pintu 4" Bh 29,155
34 Door Holder Bh 168,300
35 Door Closer Bh 312,205
36 Expanolete Ps 159,800
37 Folding Gate (Pintu Lipat) M2 1,132,370
38 Rolling Door / Grille M2 476,255
39 Pintu Henderson M2 1,878,415
K BAHAN BAKAR & PELUMAS

1 Minyak begisting Ltr 20,200
2 Solar Subsidi Ltr 6,800
3 Pertalite Ltr 10,000
4 Solar Pertamina Dex Ltr 15,850
5 Pertamax Ltr 13,300
6 Pertamax Turbo Ltr 15,100
7 Minyak tanah Ltr 15,000
8 Aspal Kg 13,700
9 Aspal Emulsi Ltr 19,200

1 2 3 4 5
10 Material Hotmix (HRS) Ton 1,643,400
11 Material Hotmix (Sandsheet) Ton 1,746,800
12 Material Hotmix (AC/WC) Ton 1,545,100
13 Material Hotmix (ATB) Ton 1,434,300
14 Material Hotmix (AC/BC) Ton 1,497,800
L BAHAN ALAT LISTRIK

1 Titik lampu komplit Ttk 140,000
2 Sakelar Tunggal Bh 21,200
3 Sakelar Double Bh 25,000
4 Sakelar Triple Bh 28,700
5 Sakelar Hotel Bh 75,000
6 Stop kontak Bh 52,955
7 Stop kontak AC Bh 71,995
8 Kabel NYY 2 x 1,5 mm setara Supreme M' 12,750
12 Kabel NYY 3 x 4 mm setara Supreme M' 35,700
13 Kabel NYY 4 x 6 mm setara Supreme M' 91,035
14 Kawat BC 6 mm M' 11,050
15 Kawat BC 16 mm M' 40,375
16 Kawat BC 25 mm M' 34,850
17 Kabel NYM 2 x 1,5 mm setara Supreme M' 14,960
21 Kabel NYM 3 x 4 mm setara Supreme M' 20,000
22 Kabel NYM 4 x 6 mm setara Supreme M' 38,000
23 Lampu Down Light LED Slim 3,5 watt Bh 60,000
24 Lampu Down Light LED Slim 7 watt Bh 90,000
27 Lampu LED Capsule 4 watt (setara Phillip) Bh 35,700
33 TL. 1 x 40 W Phillip Bh 140,250
34 TL. 2 x 40 W Phillip Bh 221,850
35 TL. 1 x 20 W Phillip Bh 138,550
36 TL. 2 x 20 W Phillip Bh 165,750
37 TL. 2 x 20 W RM Bh 322,150
38 TL. 2 x 40 W RM Bh 451,350
39 Armatur Lampu Downlight Stainlesstell 4" Bh 57,800
40 Kap RM Bh 215,000
41 Kap Lampu RM Kisi-Kisi Reflektor Uk. 1 x 18 watt Bh 160,000
45 Kap Lampu RM Tutup Akrilik Uk. 1 x 18 watt Bh 207,000
49 Lampu Baret / Outbow Plafond Bh 268,000
50 Lampu Taman Outdoor Waterpfroof IP65 5 watt Bh 62,000
55 Lampu Tembak 150 watt + kap (Metal Holide) (setara Phillip) Bh 130,900
56 Lampu Tembak 300 watt + kap (setara Phillip) Bh 215,050

1 2 3 4 5
57 Lampu Tembak 50 watt (LED Putih) (setara Phillip) Bh 323,850
60 Photocell 6 A Bh 225,080
61 MCB 1P 6 Ampere Bh 69,700
62 MCB 1P 20 Ampere Bh 139,000
63 Box MCB Uk. 40 x 50 cm + Dudukan Bh 554,115
64 Besi Arde (crum tembaga / 2,40 m) Btg 128,350
65 Besi Arde (crum tembaga / 2 m) Btg 59,500
66 Besi Arde (crum tembaga / 1,5 m) Btg 33,150
67 Pipa Conduit m 2,400
68 Socket Pipa m 900
69 Tee Doos bh 200
70 Klem Pipa bh 500
71 Fisher bh 400
72 Las Doop bh 500
73 Isolasi Ban bh 200
74 Elbow 5/8" utk Listrik bh 300
75 Stop Kontak Lantai bh 485,000
76 Kabel Tray 20cm m 190,000
77 Lampu TL 2x18 Watt bh 102,000
78 Lampu LED Downlight Panel 10 Watt bh 125,000
79 Lampu LED Strip m 39,800
80 Smoke Detectore bh 589,000
81 Heat Detectore bh 355,000
82 Lampu Indicator bh 600,000
83 Push Button bh 259,600
84 Alarm Bell bh 585,000
85 Pipa Black Steel SCH40 dia. 3/4 m 42,900
86 Springkler Spray bh 159,600
87 Kabel RG-50 m 5,600
88 DVR 12 Channel unit 5,925,000
89 Monitor LED 20' unit 2,200,000
90 Switch Hub 8 Port 3 com/linksys unit 1,244,000
91 Switch Hub Rack 12 U unit 1,650,000
92 Kamera CCTV bh 527,900
93 Amplifier Audio unit 6,000,000
94 Mixer unit 3,500,000
95 Michrophone unit 375,000
96 Volume Control unit 575,000
97 Ceilling Speaker bh 435,000
98 Kabel Audio m 9,000
99 Kabel UTP Cat.6 m 10,800
100 Outlet Telephone bh 125,000
101 Handset Telephone bh 585,000
102 Exhaust Fan bh 399,300
103 Pipa Refrigerant m 145,000
104 Pipa Drain + Insulasi m 33,000
105 Box Panel 40x30x20 unit 500,000
106 MCB 63 A 18kA 4P bh 2,100,000
107 Lightning Aresster 29 Ka 3 Phase + Netral bh 1,900,000
108 Pilot Lamp LED bh 65,000
109 Busbar 100 A RST + Netral btg 200,000
110 Aksesori (Kabel NYAF, Skun, Vinyl, Baut Terminal Box, dll) lot 854,300
111 MCCB 200 A 36 Ka 4P bh 3,250,000
112 Lightning Aresster 20 Ka 3 Phase + Netral bh 2,100,000
113 Box Panel 80x60x25 unit 1,500,000
114 MCB 80 A 10kA 3P bh 1,700,000
115 MCB 16 A 8kA 1p bh 93,000
116 MCB 10 A 8kA 1p bh 93,000
117 Lightning Aresster 20kA 3 Phase + Netral bh 2,100,000
118 Busbar 250 A RST + Netral btg 350,000
M ALAT BANTU

1 2 3 4 5
1 Cangkul atau sekop Bh 100,555
2 Parang Bh 86,785
3 Pikulan dan 2 Bakul Bh 60,350
4 Palu / Godam Pemecah Batu Bh 57,000
5 Stamper 250 Kg Hari 391,000
Catatan : Harga tidak termasuk keuntungan

Indramayu, Februari 2023
KEPALA DINAS
NAMA JABATAN PARAF PEKERJAAN
TANGGALUMUM DAN PENATAAN RUANG
LEILA INDRAYANI, ST., ME. Kepala Bidang Bangunan KABUPATEN INDRAMAYU
NIP. 19730905 200212 2 002 dan Bina Konstruksi
ANDI SETIAWAN, ST. MT. Kepala Bidang Sumber

NIP. 19801121 200501 1 004 Daya Air
FAJAR SHODIEQIE, ST. (Plt.) Kepala Bidang ASEP ABDUL MUKTI, ST., M.Si.
NIP. 19720621 200604 1 013 Bina Marga
Pembina Tk. I
NIP. 19761122 200501 1 005

I N D R A M A Y U - 45212
HARGA DASAR SEWA ALAT BERAT

TAHUN ANGGARAN 2023
BIAYA
SEWA
No. URAIAN KODE HP KAPASITAS KETERANGAN
ALAT/JAM
(di luar PPN)
1 2 3 4 5 6 7
1 E01 ASPHALT MIXING PLANT E01 294.0 60.0 T/Jam 6,811,771.63

2 E02 ASPHALT FINISHER E02 72.4 10.0 Ton 711,050.00
3 E03 ASPHALT SPRAYER E03 4.0 850.0 Liter 66,390.00
4 E04 BULLDOZER 100-150 HP E04 155.0 0.0 609,790.00
5 E05 COMPRESSOR 4000-6500 L\M E05 60.0 5000.0 CPM/(L/m) 208,340.00
6 E06 CONCRETE MIXER 0.3-0.6 M3 E06 20.0 500.0 Liter 97,410.00
7 E07 CRANE 10-15 TON E07 138.0 15.0 Ton 676,170.00
8 E08 DUMP TRUCK 3.5 TON E08 100.0 3.5 Ton 316,230.00
9 E09 DUMP TRUCK 10 TON E09 190.0 10.0 Ton 600,200.00
10 E10 EXCAVATOR 80-140 HP E10 133.0 0.9 M3 542,020.00
11 E11 FLAT BED TRUCK 3-4 M3 E11 190.0 10.0 ton 594,670.00
12 E12 GENERATOR SET E12 180.0 135.0 KVA 544,710.00
13 E13 MOTOR GRADER >100 HP E13 135.0 10800.0 - 514,340.00
14 E14 TRACK LOADER 75-100 HP E14 70.0 0.8 M3 342,580.00
15 E15 WHEEL LOADER 1.0-1.6 M3 E15 96.0 1.5 M3 416,700.00
16 E16 THREE WHEEL ROLLER 6-8 T E16 55.0 8.0 Ton 257,280.00
17 E17 TANDEM ROLLER 6-8 T. E17 82.0 8.1 Ton 529,410.00
18 E18 TIRE ROLLER 8-10 T. E18 100.5 9.0 Ton 508,340.00
19 E19 VIBRATORY ROLLER 5-8 T. E19 82.0 7.1 Ton 463,780.00
20 E20 CONCRETE VIBRATOR E20 5.5 25.0 - 48,600.00
21 E21 STONE CRUSHER E21 220.0 60.0 T/Jam 864,720.00
22 E22 WATER PUMP 70-100 mm E22 6.0 -- 45,910.00
23 E23 WATER TANKER 3000-4500 L. E23 100.0 4000.0 Liter Ton 318,400.00
24 E24 PEDESTRIAN ROLLER E24 8.8 835.0 97,210.00
25 E25 TAMPER E25 4.7 121.0 Ton 53,140.00
26 E26 JACK HAMMER E26 0.0 1330.0 - 36,800.00
27 E27 FULVI MIXER E27 345.0 2005.0 - 1,646,500.00
28 E28 CONCRETE PUMP E28 103.0 8.0 M3 318,360.00
29 E29 TRAILER 20 TON E29 175.0 20.0 Ton 624,890.00
30 E30 PILE DRIVER + HAMMER E30 25.0 2.5 Ton 302,340.00
31 E31 CRANE ON TRACK 35 TON E31 125.0 35.0 Ton 547,670.00
32 E32 WELDING SET E32 40.0 250.0 Amp 138,640.00
33 E33 BORE PILE MACHINE E33 150.0 2000.0 Meter 923,460.00
34 E34 ASPHALT LIQUID MIXER E34 5.0 1000.0 Liter 45,670.00
35 E35 TRONTON E35 150.0 15.0 Ton 673,120.00
36 E36 COLD MILLING E36 248.0 1000.0 m 1,885,660.00
37 E37 ROCK DRILL BREAKER E37 3.0 -- 323,930.00
38 E38 COLD RECYCLER E38 900.0 2200.0 M 7,066,670.00
39 E39 HOT RECYCLER E39 400.0 3.0 M 8,054,970.00
HDS SEWA ALAT - 21 of 237

BIAYA
SEWA
No. URAIAN KODE HP KAPASITAS KETERANGAN
ALAT/JAM
(di luar PPN)
40 E40 AGGREGAT (CHIP) SPREADER E40 115.0 3.5 M 646,790.00
41 E41 ASPHALT DISTRIBUTOR E41 115.0 4000.0 Liter 453,700.00
42 E42 SLIP FORM PAVER E42 105.0 2.5 M 629,130.00
43 E43 CONCRETE PAN MIXER E43 134.0 600.0 Liter 779,250.00
44 E44 CONCRETE BREAKER E44 290.0 20.0 m3/jam 1,037,250.00
45 E45 ASPAHLT TANKER E45 190.0 4000.0 liter 693,360.00
46 E46 CEMENT TANKER E46 190.0 4000.0 liter 642,530.00
47 E47 CONDRETE MIXER (350) E47 20.0 350.0 liter 94,970.00
48 E48 VIBRATING RAMMER E48 4.2 80.0 KG 52,510.00
49 E49 TRUK MIXER (AGITATOR) E49 220.0 5.0 M3 789,420.00
50 E50 BORE PILE MACHINE E50 125.0 60.0 CM 772,100.00
51 E51 CRANE ON TRACK 75-100 TON E51 200.0 75.0 Ton 772,010.00
52 E52 BLENDING EQUIPMENT E52 50.0 30.0 Ton 335,140.00
53 E34a ASPHALT LIQUID MIXER E34a 40.0 20000.0 Liter 138,420.00
54 E53 BAR BENDER E53 3.0 0.0 0 26,880.00
55 E54 BAR CUTTER E54 3.0 0.0 0 26,880.00
56 E55 BREAKER E55 80.0 f 3,0 m3/jam 243,440.00
57 E56 GROUTING PUMP E56 100.0 15.0 Ton 300,040.00
58 E56a CHAINSAW E56a 5.3 25.0 45,180.00
59 E57 JACK HIDROLIC E57 3.0 150.0 Ton 36,270.60
60 E58 MESIN LAS E58 3.0 0.2 Ton 36,777.77
61 E59 PILE DRIVER LEADER, 75 kw E59 70.0 75.0 kw 226,858.54
62 E60 PILE HAMMER E60 10.0 -- 54,995.94
63 E61 PILE HAMMER, 2,5 Ton E61 1.0 2.5 Ton 32,108.10
64 E62 STRESSING JACK E62 89.0 15.0 Ton 260,330.77
65 E63 WELDING MACHINE, 300 A E63 5.0 -- 42,774.00
66 E64 CONCRETE CUTTER E64 514,340.00
67 E66 ALAT UKUR THEODOLIT E66 173,250.00 per-HARI
68 E67 ALAT UKUR WATERPASS E67 115,500.00 per-HARI
KEPALA DINAS
PEKERJAAN UMUM DAN PENATAAN RUANG
KABUPATEN INDRAMAYU
ASEP ABDUL MUKTI, ST., M.Si.

Pembina Tk. I
NIP. 19761122 200501 1 005
HDS SEWA ALAT - 22 of 237

I N D R A M A Y U - 45212
HARGA DASAR SATUAN UPAH

TAHUN ANGGARAN 2023
NO. JENIS PEKERJA UPAH (RP.) SATUAN KETERANGAN

1 2 3 4 5
I UPAH
A PEKERJA KONSTRUKSI
1 Mandor Orang / Hari
2 Kepala Tukang 112,000 Orang / Hari
3 Tukang Batu 103,000 Orang / Hari
4 Tukang Besi 103,000 Orang / Hari
5 Tukang Cat 103,000 Orang / Hari
6 Tukang Kayu 110,000 Orang / Hari
7 Tukang Las 110,000 Orang / Hari
8 Tukang Besi Konstruksi 103,000 Orang / Hari
9 Tukang Bor 110,000 Orang / Hari
10 Tukang Listrik 105,000 Orang / Hari
11 Pembantu Tukang 80,000 Orang / Hari
12 Pekerja 100,000 Orang / Hari
13 Operator Terlatih 121,000 Orang / Hari
14 Operator Kurang Terlatih 112,000 Orang / Hari
15 Pembantu Operator 107,000 Orang / Hari
16 Supir Truck 128,000 Orang / Hari
17 Pembantu Supir 105,000 Orang / Hari
18 Buruh Lapangan Terlatih 100,000 Orang / Hari
19 Buruh Lapangan Tak Terlatih 94,000 Orang / Hari
B KELOMPOK TUKANG KHUSUS

1 UB1 Tukang Aluminium 108,000 Orang / Hari
2 UB2 Juru Ukur 118,000 Orang / Hari
3 UB3 Asisten Juru Ukur 98,000 Orang / Hari
4 UB4 Upah Pasang Batu Templek Acak 128,000 Orang / Hari
5 UB5 Upah Pasang Batu Templek Motif 171,000 Orang / Hari
6 UB6 Upah Pasang Batu Andesit Susun Siri 171,000 Orang / Hari
7 UB7 Upah Pasang Batu Andesit 134,000 Orang / Hari
8 UB8 Upah Pasang Batu Candi 134,000 Orang / Hari
9 UB9 Upah Pasang Batu Palimanan/Profil 123,000 Orang / Hari
10 B10 Upah Pasang Batu Koral Sikat 177,000 Orang / Hari
11 B11 Upah Pasang Batu Koral Sikat Motif 198,000 Orang / Hari
KEPALA DINAS
KABUPATEN INDRAMAYU

Pembina Tk. I
NIP. 19761122 200501 1 005
HDS UPAH - 23 of 237

I N D R A M A Y U - 45212
ANALISIS HARGA SATUAN PEKERJAAN (AHSP)

BANGUNAN GEDUNG DAN PERUMAHAN
ENGINEERING ESTIMATE (EE)
TAHUN ANGGARAN 2023
(KONTRAKTUAL)
LANTAI - 1 (DASAR)
NO URAIAN INDEKS SAT. HARGA SAT. UPAH BAHAN ALAT JUMLAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
A PEKERJAAN PERSIAPAN
A.1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK
BAHAN
Kayu Kaso 5/7 (Albasia) 0.0120 M3 2,111,230.00 - 25,334.76 - 25,334.76
Paku Biasa 2" - 5" 0.0200 Kg 23,300.00 - 466.00 - 466.00
Kayu Papan 3/20 (Albasia) 0.0070 M3 2,213,910.00 - 15,497.37 - 15,497.37
UPAH
Kepala Tukang 0.0100 Org 112,000.00 1,120.00 - - 1,120.00
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 41,298.13 0.00 63,418.13

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 22,120.00 41,298.13 0.00 63,418.13
A.1 DIBULATKAN 22,120.00 41,298.13 0.00 63,418.00
A.2 1 M' PEMASANGAN DAN PENGUKURAN BOUWPLANK (ALAT UKUR)

BAHAN
Kayu Kaso 5/7 ( Albasia ) 0.0120 M3 2,111,230.00 - 25,334.76 - 25,334.76
Paku Biasa 2" - 5" 0.0200 Kg 23,300.00 - 466.00 - 466.00
Kayu Papan 3/20 ( Albasia ) 0.0070 M3 2,213,910.00 - 15,497.37 - 15,497.37
UPAH
Juru Ukur 0.2000 Org 118,000.00 23,600.00 - - 23,600.00
Asisten Juru Ukur 0.1000 Org 98,000.00 9,800.00 - - 9,800.00
Tukang Batu 0.0100 Org 103,000.00 1,030.00 - - 1,030.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
Alat Ukur (Theodolit & Water Pas) 0.2222 Ls 173,250.00 - - 38,500.00 38,500.00
JUMLAH 36,430.00 41,298.13 38,500.00 116,228.13

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 36,430.00 41,298.13 38,500.00 116,228.13
A.2 DIBULATKAN 36,430.00 41,298.13 38,500.00 116,228.00
A.3 1 M2 PEMBUATAN KANTOR SEMENTARA (DIREKSI KEET) LANTAI PLESTERAN

BAHAN
Kayu Albasia, Balok 0.1800 M3 2,111,230.00 - 380,021.40 - 380,021.40
Kayu Dolken d. 8 - 10 P. 4 M 1.2500 Btg 79,390.00 - 99,237.50 - 99,237.50
Seng Plat 0.2500 Lbr 39,610.00 - 9,902.50 - 9,902.50
Paku Biasa 2" - 5" 0.0800 Kg 23,300.00 - 1,864.00 - 1,864.00
Besi strip 1.1000 Kg 39,987.78 - 43,986.56 - 43,986.56
Plywood 4 mm 0.0600 Lbr 130,220.00 - 7,813.20 - 7,813.20
Semen Portland 35.0000 Kg 1,400.00 - 49,000.00 - 49,000.00
Pasir Pasang 0.1500 M3 264,605.00 - 39,690.75 - 39,690.75
Pasir Beton 0.1000 M3 313,310.00 - 31,331.00 - 31,331.00
Koral Beton 0.1500 M3 305,915.00 - 45,887.25 - 45,887.25
Bata Merah 30.0000 Bh 935.00 - 28,050.00 - 28,050.00
Jendela Nako 0.2000 Bh 57,205.00 - 11,441.00 - 11,441.00
Kaca Polos 0.0800 M3 96,305.00 - 7,704.40 - 7,704.40
Kunci Tanam 0.1500 Bh 137,615.00 - 20,642.25 - 20,642.25
UPAH
Pekerja 2.0000 OH 100,000.00 200,000.00 - - 200,000.00
AHSP BANGUNAN - 24 of 237

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 2.0000 OH 110,000.00 220,000.00 - - 220,000.00
Tukang Batu 1.0000 OH 103,000.00 103,000.00 - - 103,000.00
Kepala Tukang 0.3000 OH 112,000.00 33,600.00 - - 33,600.00
Mandor 0.0500 OH 0.00 0.00 - - 0.00
ALAT
JUMLAH 556,600.00 776,571.81 0.00 1,333,171.81

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 556,600.00 776,571.81 0.00 1,333,171.81
A.3 DIBULATKAN 556,600.00 776,571.81 0.00 1,333,171.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
A.4 1 M' PEMBUATAN PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER
BAHAN
Seng Gelombang BJLS 28 (80 x 180 cm) 1.2000 Lbr 66,000.00 - 79,200.00 - 79,200.00
Kayu Dolken d. 8 - 10 P. 4 M 1.2500 Btg 79,390.00 - 99,237.50 - 99,237.50
Kayu Kaso 5/7 ( Borneo ) 0.0720 M3 4,365,345.00 - 314,304.84 - 314,304.84
Semen portland 2.5000 Kg 1,400.00 - 3,500.00 - 3,500.00
Pasir Beton 0.0050 M3 313,310.00 - 1,566.55 - 1,566.55
Koral Beton 0.0090 M3 305,915.00 - 2,753.23 - 2,753.23
Meni Besi 0.4500 Kg 63,495.00 - 28,572.75 - 28,572.75
Paku Biasa 5" - 7" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.2000 OH 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.4000 OH 110,000.00 44,000.00 - - 44,000.00
Kepala Tukang 0.0200 OH 112,000.00 2,240.00 - - 2,240.00
Mandor 0.0200 OH 0.00 0.00 - - 0.00
ALAT
JUMLAH 66,240.00 530,532.88 0.00 596,772.88

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.4 DIBULATKAN 66,240.00 530,532.88 0.00 596,772.00
A.5 1 M2 PEMBUATAN PAPAN NAMA PROYEK DIGITAL PRINTING

BAHAN
Cetak nama digital 1.0000 M2 35,000.00 - 35,000.00 - 35,000.00
Kayu Reng 2/3 (Kruing) 0.0060 M3 7,172,895.00 - 43,037.37 - 43,037.37
Kayu Kaso 5/7 (Kruing) 0.0280 M3 6,380,270.00 - 178,647.56 - 178,647.56
Paku Biasa 2" - 5" 0.2000 Kg 23,300.00 - 4,660.00 - 4,660.00
UPAH
Disain Cetak Digital 1.0000 Ls 30,000.00 30,000.00 - - 30,000.00
Ongkos Pasang 1.0000 Ls 25,000.00 25,000.00 - - 25,000.00
ALAT
JUMLAH 55,000.00 261,344.93 0.00 316,344.93

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.5 DIBULATKAN 55,000.00 261,344.93 0.00 316,344.00
A.6 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN

UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
JUMLAH 10,000.00 0.00 0.00 10,000.00
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 10,000.00 0.00 0.00 10,000.00
A.6 DIBULATKAN 10,000.00 0.00 0.00 10,000.00
A.7 1 M2 PEMBUATAN STEGER/PERANCA DARI BAMBU

BAHAN
Bambu Ø 6 - 8 (600) cm 1.2500 Btg 22,270.00 27,837.50 - - 27,837.50
UPAH
Pekerja 1.0000 OH 100,000.00 100,000.00 - - 100,000.00
Tukang Kayu 2.0000 OH 110,000.00 220,000.00 - - 220,000.00
Kepala Tukang 0.2000 OH 112,000.00 22,400.00 - - 22,400.00
Mandor 0.0500 OH 0.00 0.00 - - 0.00
ALAT
JUMLAH 370,237.50 0.00 0.00 370,237.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.7 DIBULATKAN 370,237.50 0.00 0.00 370,237.00
A.8 1 UNIT PEKERJAAN PERANCAH DARI SCAFFOLDING (SEWA per BULAN)

BAHAN
Sewa Scaffolding Main Frame T170 / T190 2.0000 Unit 11,000.00 - 22,000.00 - 22,000.00
Sewa Cross Brace 220 2.0000 Unit 9,000.00 - 18,000.00 - 18,000.00
Sewa Join Pin 4.0000 Bh 5,000.00 - 20,000.00 - 20,000.00
Mobilisasi 1.0000 Unit 2,500.00 - 2,500.00 - 2,500.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.5000 OH 100,000.00 50,000.00 - - 50,000.00
Tukang Kayu 0.3000 OH 110,000.00 33,000.00 - - 33,000.00
Kepala Tukang 0.2000 OH 112,000.00 22,400.00 - - 22,400.00
Mandor 0.0500 OH 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,400.00 62,500.00 0.00 167,900.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.8 DIBULATKAN 105,400.00 62,500.00 0.00 167,900.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
A.9 1 BUAH PEMBUATAN KOTAK ADUKAN UKURAN 40 X 50 X 25 CM
BAHAN
Papan Terentang ( Albasia ) 0.0360 M3 2,213,910.00 - 79,700.76 - 79,700.76
Paku Biasa 2" - 5" 0.0800 Kg 23,300.00 - 1,864.00 - 1,864.00
UPAH
Tukang Kayu 0.3000 OH 110,000.00 33,000.00 - - 33,000.00
Kepala Tukang 0.0300 OH 112,000.00 3,360.00 - - 3,360.00
ALAT
JUMLAH 36,360.00 142,679.59 0.00 179,039.59

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.9 DIBULATKAN 36,360.00 142,679.59 0.00 179,039.00
A.10 1 TITIK CERUCUK BAMBU Ø 8 CM - 10 CM, Uk. P. 1 M - 1,5 M

BAHAN
Bambu Ø 8 - 10 (600) cm 0.2000 Btg 26,520.00 - 5,304.00 - 5,304.00
UPAH
Pekerja 0.0120 Org 100,000.00 1,200.00 - - 1,200.00
Mandor 0.0016 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,200.00 5,304.00 0.00 6,504.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.10 DIBULATKAN 1,200.00 5,304.00 0.00 6,504.00
A.11 1 M2 PASANGAN STOOT WERK

BAHAN
Kayu Stoot (dinding 2 x pakai) 50% 9.0000 Btg 34,425.00 - 309,825.00 - 309,825.00
Papan Terentang (Albasia) 0.0160 M3 2,213,910.00 - 35,422.56 - 35,422.56
Paku Biasa 5" - 7" 0.5000 Kg 23,300.00 - 11,650.00 - 11,650.00
UPAH
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Mandor 0.0170 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,400.00 356,897.56 0.00 416,297.56

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.11 DIBULATKAN 59,400.00 356,897.56 0.00 416,297.00
A.12 1 M3 BONGKARAN DINDING TEMBOK BATA

UPAH
Pekerja 0.6667 Org 100,000.00 66,670.00 - - 66,670.00
Mandor 0.0333 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 66,670.00 0.00 0.00 66,670.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
A.12 DIBULATKAN 66,670.00 0.00 0.00 66,670.00
B PEKERJAAN TANAH
B.1 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER
UPAH
Pekerja 0.7500 Org 100,000.00 75,000.00 - - 75,000.00
Mandor 0.0250 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 75,000.00 0.00 0.00 75,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.1 DIBULATKAN 75,000.00 0.00 0.00 75,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.9000 Org 100,000.00 90,000.00 - - 90,000.00
Mandor 0.0450 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 90,000.00 0.00 0.00 90,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.2 DIBULATKAN 90,000.00 0.00 0.00 90,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.7350 Org 100,000.00 73,500.00 - - 73,500.00
Mandor 0.0730 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 73,500.00 0.00 0.00 73,500.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.3 DIBULATKAN 73,500.00 0.00 0.00 73,500.00
B.4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER

UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Mandor 0.0320 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 100,000.00 0.00 0.00 100,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.4 DIBULATKAN 100,000.00 0.00 0.00 100,000.00
B.5 1 M3 GALIAN TANAH CADAS SEDALAM 1 METER

UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Mandor 0.0600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 150,000.00 0.00 0.00 150,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.5 DIBULATKAN 150,000.00 0.00 0.00 150,000.00
B.6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER

UPAH
Pekerja 1.2000 Org 100,000.00 120,000.00 - - 120,000.00
Mandor 0.0450 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 120,000.00 0.00 0.00 120,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.6 DIBULATKAN 120,000.00 0.00 0.00 120,000.00
B.7 1 M2 PEKERJAAN STRIPING TANAH TEBING SETINGGI 1 METER

UPAH
Pekerja 0.0500 Org 100,000.00 5,000.00 - - 5,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 5,000.00 0.00 0.00 5,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.7 DIBULATKAN 5,000.00 0.00 0.00 5,000.00
B.8 1 M3 PEMBUANGAN TANAH SEJAUH 30 METER

UPAH
Pekerja 0.3300 Org 100,000.00 33,000.00 - - 33,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 33,000.00 0.00 0.00 33,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.8 DIBULATKAN 33,000.00 0.00 0.00 33,000.00
B.9 1 M3 URUGAN KEMBALI GALIAN TANAH

UPAH
Pekerja 0.5000 Org 100,000.00 50,000.00 - - 50,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 50,000.00 0.00 0.00 50,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.9 DIBULATKAN 50,000.00 0.00 0.00 50,000.00
B.10 1 M3 PEMADATAN TANAH

UPAH
Pekerja 0.0446 Org 100,000.00 4,460.00 - - 4,460.00
Mandor 0.0045 Org 0.00 0.00 - - 0.00
ALAT
Mesin Stamper, 250 Kg 0.0223 Hari 391,000.00 - - 8,719.30 8,719.30
JUMLAH 4,460.00 0.00 8,719.30 13,179.30
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 4,460.00 0.00 8,719.30 13,179.30
B.10 DIBULATKAN 4,460.00 0.00 8,719.30 13,179.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
B.11 1 M3 URUGAN TANAH LOKAL

BAHAN fd
Beli Tanah + Angkut 1.2000 M3 81,000.00 - 97,200.00 - 97,200.00
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 30,000.00 97,200.00 0.00 127,200.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.11 DIBULATKAN 30,000.00 97,200.00 0.00 127,200.00
B.12 1 M3 URUGAN PASIR

BAHAN
Pasir Urug 1.2000 M3 201,110.00 - 241,332.00 241,332.00
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 30,000.00 241,332.00 0.00 271,332.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.12 DIBULATKAN 30,000.00 241,332.00 0.00 271,332.00
B.13 1 M3 URUGAN TANAH MERAH

BAHAN
Tanah Lokal Merah 1.2000 M3 95,285.00 - 114,342.00 114,342.00
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 30,000.00 114,342.00 0.00 144,342.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.13 DIBULATKAN 30,000.00 114,342.00 0.00 144,342.00
B.14 1 M3 URUGAN SIRTU

BAHAN
Sirtu 1.2000 M3 251,005.00 - 301,206.00 - 301,206.00
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Mandor 0.0250 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 25,000.00 301,206.00 0.00 326,206.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.14 DIBULATKAN 25,000.00 301,206.00 0.00 326,206.00
B.15 1 M3 URUGAN LIMESTONE

BAHAN
Limestone 1.2000 M3 193,460.00 - 232,152.00 - 232,152.00
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Mandor 0.0250 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 25,000.00 232,152.00 0.00 257,152.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.15 DIBULATKAN 25,000.00 232,152.00 0.00 257,152.00
B.16 1 M2 PEMBUATAN JALAN SEMENTARA

BAHAN
Batu belah 0.1500 M3 293,165.00 - 43,974.75 - 43,974.75

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Batu Pecah 0.0900 M3 370,430.00 - 33,338.70 - 33,338.70
Pasir Pasang 0.0100 M3 264,605.00 - 2,646.05 - 2,646.05
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 100,000.00 79,959.50 0.00 179,959.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
B.16 DIBULATKAN 100,000.00 79,959.50 0.00 179,959.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C PEKERJAAN PONDASI
C.1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 2 Ps
BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 293,165.00 - 351,798.00 - 351,798.00
Pasir Pasang 0.4270 M3 264,605.00 - 112,986.33 - 112,986.33
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 838,584.34 0.00 1,074,234.34

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.1 DIBULATKAN 235,650.00 838,584.34 0.00 1,074,234.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 293,165.00 - 351,798.00 - 351,798.00
Pasir Pasang 0.4850 M3 264,605.00 - 128,333.43 - 128,333.43
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 762,931.43 0.00 998,581.43

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.2 DIBULATKAN 235,650.00 762,931.43 0.00 998,581.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 293,165.00 - 351,798.00 - 351,798.00
Pasir Pasang 0.5200 M3 264,605.00 - 137,594.60 - 137,594.60
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 717,592.60 0.00 953,242.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.3 DIBULATKAN 235,650.00 717,592.60 0.00 953,242.00

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 293,165.00 - 351,798.00 - 351,798.00
Pasir Pasang 0.5440 M3 264,605.00 - 143,945.12 - 143,945.12
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 686,143.12 0.00 921,793.12

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.4 DIBULATKAN 235,650.00 686,143.12 0.00 921,793.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C.5 1 M3 PASANG PONDASI BATU LAMA

BAHAN
Pasir Pasang 0.5440 M3 264,605.00 - 143,945.12 - 143,945.12
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 334,345.12 0.00 569,995.12

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.5 DIBULATKAN 235,650.00 334,345.12 0.00 569,995.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C.6 1 M3 PASANG PONDASI BATU LAMA 1 PC : 3 PS

BAHAN
Pasir Pasang 0.4850 M3 264,605.00 - 128,333.43 - 128,333.43
UPAH
Pekerja 1.5000 Org 100,000.00 150,000.00 - - 150,000.00
Tukang Batu 0.7500 Org 103,000.00 77,250.00 - - 77,250.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 235,650.00 411,133.43 0.00 646,783.43

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.6 DIBULATKAN 235,650.00 411,133.43 0.00 646,783.00
C.7 1 M3 PASANG BATU KOSONG (AANSTAMPING)

BAHAN
Batu Belah 15 cm / 20 cm 1.2000 M3 293,165.00 - 351,798.00 - 351,798.00
Pasir Urug 0.4320 M3 201,110.00 - 86,879.52 - 86,879.52
UPAH
Pekerja 0.7800 Org 100,000.00 78,000.00 - - 78,000.00
Tukang Batu 0.3900 Org 103,000.00 40,170.00 - - 40,170.00
Mandor 0.0390 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 122,538.00 438,677.52 0.00 561,215.52

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.7 DIBULATKAN 122,538.00 438,677.52 0.00 561,215.00
C.8 1 M3 PASANG PONDASI SIKLOP 60% BETON CAMPURAN 1 PC : 2 PB : 3 KR DAN 40% BATU BELAH
BAHAN
Batu Belah 15 cm / 20 cm 0.4800 M3 293,165.00 - 140,719.20 - 140,719.20
Pasir Beton 0.3120 M3 313,310.00 - 97,752.72 - 97,752.72
Koral Beton 0.4680 M3 305,915.00 - 143,168.22 - 143,168.22
Besi Beton 126.0000 Kg 14,450.00 - 1,820,700.00 - 1,820,700.00
Kawat Beton 1.8000 Kg 37,400.00 - 67,320.00 - 67,320.00
UPAH
Pekerja 3.4000 Org 100,000.00 340,000.00 - - 340,000.00
Tukang Batu 0.8500 Org 103,000.00 87,550.00 - - 87,550.00
Mandor 0.1700 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 437,070.00 2,541,260.14 0.00 2,978,330.14

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 437,070.00 2,541,260.14 0.00 2,978,330.14
C.8 DIBULATKAN 437,070.00 2,541,260.14 0.00 2,978,330.00
C.9 1 M' PENGEBORAN LUBANG BORED PILE DIA-20 CM PADA TANAH BIASA
BAHAN
UPAH
Pekerja 0.1064 Org 100,000.00 10,640.00 - - 10,640.00
Tukang Bor 0.0266 Org 110,000.00 2,926.00 - - 2,926.00
Mandor 0.0106 Org 0.00 0.00 - - 0.00
ALAT
Stang bor, batang bor diameter 1 1/4" 0.0266 Hari 350,000.00 - - 9,310 9,310.00
Bor Auger diameter 20 cm 0.0266 Hari 350,000.00 - - 9,310 9,310.00
JUMLAH 13,566.00 0.00 18,620.00 32,186.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.9 DIBULATKAN 13,566.00 0.00 18,620.00 32,186.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C.10 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-20 CM
BAHAN
Tulangan Bored Pile 100 kg/m3 beton 3.1416 Kg 17,679.00 - 55,540.35 - 55,540.35
Beton Ready Mix K-175 0.0329 m3 966,000.00 - 31,781.40 - 31,781.40
UPAH
Pekerja 0.0411 Org 100,000.00 4,110.00 - - 4,110.00
Tukang Bor 0.0206 Org 110,000.00 2,266.00 - - 2,266.00
Mandor 0.0041 Org 0.00 0.00 - - 0.00
ALAT
Vibrator beton 0.0103 Hari 48,600.00 - - 500.58 500.58
Molen (Concrete Mixer 0,3 m3) 0.0103 Hari 97,410.00 - - 1,003.32 1,003.32
JUMLAH 6,376.00 87,321.75 1,503.90 95,201.65

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.10 DIBULATKAN 6,376.00 87,321.75 1,503.90 95,201.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
C.11 1 M' PENGEBORAN LUBANG BORED PILE DIA-30 CM PADA TANAH BIASA
BAHAN
UPAH
Pekerja 0.2400 Org 100,000.00 24,000.00 - - 24,000.00
Tukang Bor 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0240 Org 0.00 0.00 - - 0.00
ALAT
Stang bor, batang bor diameter 1 1/4" 0.0600 Hari 350,000.00 - - 21,000.00 21,000.00
Bor Auger diameter 30 cm 0.0600 Hari 375,000.00 - - 22,500.00 22,500.00
JUMLAH 30,600.00 0.00 43,500.00 74,100.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.11 DIBULATKAN 30,600.00 0.00 43,500.00 74,100.00
C.12 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-30 CM

BAHAN
Tulangan Bored Pile 100 kg/m3 beton 7.0685 Kg 17,679.00 - 124,964.01 - 124,964.01
Beton Ready Mix K-175 0.0730 m3 966,000.00 - 70,518.00 - 70,518.00
UPAH
Pekerja 0.0913 Org 100,000.00 9,130.00 - - 9,130.00
Tukang Bor 0.0228 Org 110,000.00 2,508.00 - - 2,508.00
Mandor 0.0091 Org 0.00 0.00 - - 0.00
ALAT
Vibrator beton 0.0228 Hari 48,600.00 - - 1,108.08 1,108.08
Molen (Concrete Mixer 0,3 m3) 0.0228 Hari 97,410.00 - - 2,220.95 2,220.95
JUMLAH 11,638.00 195,482.01 3,329.03 210,449.04

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
C.12 DIBULATKAN 11,638.00 195,482.01 3,329.03 210,449.00
D PEKERJAAN DINDING PASANGAN

D.1 1 M2 PASANG DINDING BATA MERAH TEBAL 1/2 BATA, 1 Pc : 3 PP
BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.0400 M3 264,605.00 - 10,584.20 - 10,584.20
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 96,152.20 0.00 137,572.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.1 DIBULATKAN 41,420.00 96,152.20 0.00 137,572.00

BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.0430 M3 264,605.00 - 11,378.02 - 11,378.02
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 92,928.02 0.00 134,348.02

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.2 DIBULATKAN 41,420.00 92,928.02 0.00 134,348.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Bata Merah 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 90,909.23 0.00 132,329.23

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.3 DIBULATKAN 41,420.00 90,909.23 0.00 132,329.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
D.4 1 M2 PASANG DINDING BATA MERAH TEBAL 1 BATA, 1 Pc : 5 PP

BAHAN
Bata Merah 140.0000 Bh 935.00 - 130,900.00 - 130,900.00
Pasir Pasang 0.1020 M3 264,605.00 - 26,989.71 - 26,989.71
UPAH
Pekerja 0.6000 Org 100,000.00 60,000.00 - - 60,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 82,840.00 188,969.71 0.00 271,809.71

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.4 DIBULATKAN 82,840.00 188,969.71 0.00 271,809.00
D.5 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 10 x 20 x 10 cm, 1 PC : 3 PP

BAHAN
Roster Uk. 10 x 20 x 10 cm 50.0000 Bh 15,000.00 - 750,000.00 - 750,000.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 778,067.36 0.00 819,487.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.5 DIBULATKAN 41,420.00 778,067.36 0.00 819,487.00
D.6 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP

BAHAN
Roster Uk. 20 x 20 x 10 cm 25.0000 Bh 25,000.00 - 625,000.00 - 625,000.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 653,067.36 0.00 694,487.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.6 DIBULATKAN 41,420.00 653,067.36 0.00 694,487.00
D.7 1 M2 PASANG DINDING BATA RINGAN TEBAL 7,5 CM

BAHAN
Bata Ringan 8.4000 Bh 8,500.00 - 71,400.00 - 71,400.00
Semen Perekat Bata Ringan ( PM - 110 ) 0.4730 Kg 4,505.00 - 2,130.87 - 2,130.87
UPAH
Pekerja 0.3350 Org 100,000.00 33,500.00 - - 33,500.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
Alat Bantu 10.0000 % - - 0.00 0.00
JUMLAH 48,346.00 73,530.87 0.00 121,876.87

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.7 DIBULATKAN 48,346.00 73,530.87 0.00 121,876.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
D.8 1 M2 PASANG DINDING BATA RINGAN TEBAL 10 CM
BAHAN
Bata Ringan 8.4000 Bh 10,200.00 - 85,680.00 - 85,680.00
Semen Perekat Bata Ringan ( PM - 110 ) 0.6300 Kg 4,505.00 - 2,838.15 - 2,838.15
UPAH
Pekerja 0.6710 Org 100,000.00 67,100.00 - - 67,100.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
Alat Bantu 10.0000 % 170,464.15 - - 17,046.42 17,046.42
JUMLAH 81,946.00 88,518.15 17,046.42 187,510.57

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.8 DIBULATKAN 81,946.00 88,518.15 17,046.42 187,510.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
D.9 1 M2 PASANG DINDING HOLLOW BLOCK / CONCREATE BLOCK 10, 1 PC : 4 PP

BAHAN
HB / CB 10 12.5000 Bh 14,450.00 - 180,625.00 - 180,625.00
Pasir Pasang 0.3880 M3 264,605.00 - 102,666.74 - 102,666.74
Besi Angkur d. 8 mm 0.2800 Kg 14,450.00 - 4,046.00 - 4,046.00
UPAH
Pekerja 0.3000 Org 100,000.00 30,000 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300 - - 10,300.00
Mandor 0.1500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 304,319.74 0.00 345,739.74

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
D.9 DIBULATKAN 41,420.00 304,319.74 0.00 345,739.00
E PEKERJAAN PLESTERAN
E.1 1 M2 PLESTERAN, 1Pc : 3PP, TEBAL 20 mm
BAHAN
Pasir Pasang 0.0310 M3 264,605.00 - 8,202.76 - 8,202.76
UPAH
Pekerja 0.2600 Org 100,000.00 26,000.00 - - 26,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0130 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 48,840.00 22,717.96 0.00 71,557.96

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.1 DIBULATKAN 48,840.00 22,717.96 0.00 71,557.00

BAHAN
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 62,840.00 20,115.36 0.00 82,955.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.2 DIBULATKAN 62,840.00 20,115.36 0.00 82,955.00

BAHAN
Pasir Pasang 0.0350 M3 264,605.00 - 9,261.18 - 9,261.18
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 62,840.00 18,937.98 0.00 81,777.98

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.3 DIBULATKAN 62,840.00 18,937.98 0.00 81,777.00
E.4 1 M2 PLESTERAN DINDING BATA RINGAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Semen Plesteran (PM-200) Premium Plester 20.0000 Kg 3,315.00 - 66,300.00 - 66,300.00
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0220 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 62,840.00 66,300.00 0.00 129,140.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.4 DIBULATKAN 62,840.00 66,300.00 0.00 129,140.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
E.5 1 M2 PLESTERAN SIAR ADUKAN 1Pc : 2PP

BAHAN
Pasir Pasang 0.0120 M3 264,605.00 - 3,175.26 - 3,175.26
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1500 Org 103,000.00 15,450.00 - - 15,450.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 47,130.00 12,051.26 0.00 59,181.26

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.5 DIBULATKAN 47,130.00 12,051.26 0.00 59,181.00
E.6 1 M2 ACIAN
BAHAN
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 31,420.00 4,550.00 0.00 35,970.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.6 DIBULATKAN 31,420.00 4,550.00 0.00 35,970.00
E.7 1 M2 ACIAN DINDING BATA RINGAN (FINE COAT-PM 300)

BAHAN
Semen Acian (PM-300) Fine Coat 4.0000 Kg 5,015.00 - 20,060.00 - 20,060.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 31,420.00 20,060.00 0.00 51,480.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.7 DIBULATKAN 31,420.00 20,060.00 0.00 51,480.00
E.8 1 M2 KAMPROTAN 1Pc : 2PP

BAHAN
Pasir Pasang 0.0060 M3 264,605.00 - 1,587.63 - 1,587.63
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 41,420.00 7,635.63 0.00 49,055.63

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.8 DIBULATKAN 41,420.00 7,635.63 0.00 49,055.00
E.9 1 M' SKONING 1Pc : 3PP Lebar 10 cm

BAHAN
Semen Portland 0.5000 Kg 1,400.00 - 700.00 - 700.00
Pasir Pasang 0.0130 M3 264,605.00 - 3,439.87 - 3,439.87
UPAH
Pekerja 0.0800 Org 100,000.00 8,000.00 - - 8,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Batu 0.4000 Org 103,000.00 41,200.00 - - 41,200.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 53,680.00 4,139.87 0.00 57,819.87

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
E.9 DIBULATKAN 53,680.00 4,139.87 0.00 57,819.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F PEKERJAAN KAYU DAN ALUMINIUM

F.1 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KAMPER
BAHAN
Kayu Kamper, Balok 1.1000 M3 10,847,105.00 - 11,931,815.50 - 11,931,815.50
Paku 10 cm 1.2500 Kg 23,300.00 - 29,125.00 - 29,125.00
Lem Kayu 1.0000 Kg 26,520.00 - 26,520.00 - 26,520.00
UPAH
Pekerja 7.0000 Org 100,000.00 700,000.00 - - 700,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 3,245,200.00 11,987,460.50 0.00 15,232,660.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 3,245,200.00 11,987,460.50 0.00 15,232,660.50
F.1 DIBULATKAN 3,245,200.00 11,987,460.50 0.00 15,232,660.00
F.2 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU BORNEO

BAHAN
Kayu Borneo, Balok 1.1000 M3 8,201,480.00 - 9,021,628.00 - 9,021,628.00
Paku 10 cm 1.2500 Kg 23,300.00 - 29,125.00 - 29,125.00
Lem Kayu 1.0000 Kg 26,520.00 - 26,520.00 - 26,520.00
UPAH
Pekerja 7.0000 Org 100,000.00 700,000.00 - - 700,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 3,245,200.00 9,077,273.00 0.00 12,322,473.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.2 DIBULATKAN 3,245,200.00 9,077,273.00 0.00 12,322,473.00
F.3 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KRUING

BAHAN
Kayu Kruing, Balok 1.1000 M3 8,592,990.00 - 9,452,289.00 - 9,452,289.00
Paku 10 cm 1.2500 Kg 23,300.00 - 29,125.00 - 29,125.00
Lem Kayu 1.0000 Kg 26,520.00 - 26,520.00 - 26,520.00
UPAH
Pekerja 7.0000 Org 100,000.00 700,000.00 - - 700,000.00
Tukang Kayu 21.0000 Org 110,000.00 2,310,000.00 - - 2,310,000.00
Mandor 0.3500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 3,245,200.00 9,507,934.00 0.00 12,753,134.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.3 DIBULATKAN 3,245,200.00 9,507,934.00 0.00 12,753,134.00
F.4 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 4"

BAHAN
Profil Alumunium 4" 1.1000 M' 105,825.00 - 116,407.50 - 116,407.50
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Tukang Aluminium 0.0430 Org 108,000.00 4,644.00 - - 4,644.00
Kepala Tukang 0.0043 Org 112,000.00 481.60 - - 481.60
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 122,107.50 0.00 131,533.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.4 DIBULATKAN 9,425.60 122,107.50 0.00 131,533.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.5 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 3"

BAHAN
Kusen Alumunium 3" 1.1000 M' 84,660.00 - 93,126.00 - 93,126.00
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 98,826.00 0.00 108,251.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.5 DIBULATKAN 9,425.60 98,826.00 0.00 108,251.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.6 1 M' PASANG KUSEN ALUMINIUM WARNA 4"

BAHAN
Kusen Alumunium Warna 4" 1.1000 M' 120,700.00 - 132,770.00 - 132,770.00
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 138,470.00 0.00 147,895.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.6 DIBULATKAN 9,425.60 138,470.00 0.00 147,895.00
F.7 1 M' PASANG KUSEN ALUMINIUM WARNA 3"

BAHAN
Kusen Alumunium Warna 3" 1.1000 M' 107,950.00 - 118,745.00 - 118,745.00
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 124,445.00 0.00 133,870.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.7 DIBULATKAN 9,425.60 124,445.00 0.00 133,870.00
F.8 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 4"

BAHAN
Kusen Alumunium Warna Doft 4" 1.1000 M' 112,200.00 - 123,420.00 - 123,420.00
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 129,120.00 0.00 138,545.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.8 DIBULATKAN 9,425.60 129,120.00 0.00 138,545.00
F.9 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 3"

BAHAN
Kusen Alumunium Warna Doft 3" 1.1000 M' 98,430.00 - 108,273.00 - 108,273.00
Sealant 0.0600 Tube 55,000.00 - 3,300.00 - 3,300.00
Skrup fixer 2.0000 Bh 1,200.00 - 2,400.00 - 2,400.00
UPAH
Pekerja 0.0430 Org 100,000.00 4,300.00 - - 4,300.00
Mandor 0.0021 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,425.60 113,973.00 0.00 123,398.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.9 DIBULATKAN 9,425.60 113,973.00 0.00 123,398.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.10 1 M2 PASANG PINTU PANEL KAYU KAMPER
BAHAN
Kayu Kamper, Papan 0.0400 M3 13,085,240.00 - 523,409.60 - 523,409.60
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 433,360.00 536,669.60 0.00 970,029.60

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.10 DIBULATKAN 433,360.00 536,669.60 0.00 970,029.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.11 1 M2 PASANG PINTU PANEL KAYU KRUING

BAHAN
Kayu Kruing, Papan 0.0400 M3 9,471,380.00 - 378,855.20 - 378,855.20
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 433,360.00 392,115.20 0.00 825,475.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.11 DIBULATKAN 433,360.00 392,115.20 0.00 825,475.00
F.12 1 M2 PASANG PINTU PANEL KAYU JATI JABAR

BAHAN
Kayu Jati Jabar, Papan 0.0400 M3 16,932,000.00 - 677,280.00 - 677,280.00
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Kayu 3.0000 Org 110,000.00 330,000.00 - - 330,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 433,360.00 690,540.00 0.00 1,123,900.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.12 DIBULATKAN 433,360.00 690,540.00 0.00 1,123,900.00
F.13 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER

BAHAN
Lem Kayu 0.3000 Kg 26,520.00 - 7,956.00 - 7,956.00
UPAH
Pekerja 0.8000 Org 100,000.00 80,000.00 - - 80,000.00
Tukang Kayu 2.4000 Org 110,000.00 264,000.00 - - 264,000.00
Mandor 0.0400 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 370,880.00 322,001.76 0.00 692,881.76

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.13 DIBULATKAN 370,880.00 322,001.76 0.00 692,881.00
F.14 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KRUING

BAHAN
Lem Kayu 0.3000 Kg 26,520.00 - 7,956.00 - 7,956.00
UPAH
Pekerja 0.8000 Org 100,000.00 80,000.00 - - 80,000.00
Tukang Kayu 2.4000 Org 110,000.00 264,000.00 - - 264,000.00
Mandor 0.0400 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 370,880.00 235,269.12 0.00 606,149.12

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.14 DIBULATKAN 370,880.00 235,269.12 0.00 606,149.00
F.15 1 M2 PASANG JALUSI MATI KUSEN KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.6700 Org 100,000.00 67,000.00 - - 67,000.00
Tukang Kayu 2.0000 Org 110,000.00 220,000.00 - - 220,000.00
Mandor 0.3350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 309,400.00 840,950.36 0.00 1,150,350.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.15 DIBULATKAN 309,400.00 840,950.36 0.00 1,150,350.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.16 1 M2 PASANG JALUSI MATI KUSEN KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.6700 Org 100,000.00 67,000.00 - - 67,000.00
Tukang Kayu 2.0000 Org 110,000.00 220,000.00 - - 220,000.00
Mandor 0.3350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 309,400.00 609,663.32 0.00 919,063.32

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.16 DIBULATKAN 309,400.00 609,663.32 0.00 919,063.00
F.17 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KAMPER

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
Teackwood 4' x 8' x 4 mm 1.0000 Lbr 130,220.00 - 130,220.00 - 130,220.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 471,309.70 0.00 795,829.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.17 DIBULATKAN 324,520.00 471,309.70 0.00 795,829.00
F.18 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KRUING

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 380,963.20 0.00 705,483.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.18 DIBULATKAN 324,520.00 380,963.20 0.00 705,483.00
F.19 1 M2 PASANG PINTU PANEL MULTIPLEX, RANGKA KAYU KAMPER

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
Multiplex 9 mm 1.0000 Lbr 164,050.00 - 164,050.00 - 164,050.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 505,139.70 0.00 829,659.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.19 DIBULATKAN 324,520.00 505,139.70 0.00 829,659.00
F.20 1 M2 PASANG PINTU DOUBLE TRIPLEK, RANGKA KAYU KRUING

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
Triplek 3 mm 1.0000 Lbr 62,475.00 - 62,475.00 - 62,475.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 313,218.20 0.00 637,738.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.20 DIBULATKAN 324,520.00 313,218.20 0.00 637,738.00
F.21 1 M2 PASANG PINTU TRIPLEK, RANGKA KAYU KRUING LAPIS SENG

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Lem Kayu 0.5000 Kg 26,520.00 - 13,260.00 - 13,260.00
Triplek 3 mm 1.0000 Lbr 62,475.00 - 62,475.00 - 62,475.00
Seng BJLS 28 0.9722 Lbr 53,975.00 - 52,475.69 - 52,475.69
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 365,693.89 0.00 690,213.89

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.21 DIBULATKAN 324,520.00 365,693.89 0.00 690,213.00
F.22 1 M2 PASANG PINTU RANGKA BLOCK BOARD 24 MM LAPIS HPL (SWING)

BAHAN
Rangka BB 24 mm 0.3472 Lbr 241,145.00 - 83,725.54 - 83,725.54
Rangka Multiplek 9 mm 0.6944 Lbr 164,050.00 - 113,916.32 - 113,916.32
Lapisan HPL 0.6944 Lbr 219,000.00 - 152,073.60 - 152,073.60
Edging 4,2 cm 3.1000 M' 30,000.00 - 93,000.00 - 93,000.00
Lem kayu 2.0000 Kg 26,520.00 - 53,040.00 - 53,040.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 2.1000 Org 110,000.00 231,000.00 - - 231,000.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 324,520.00 495,755.46 0.00 820,275.46

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.22 DIBULATKAN 324,520.00 495,755.46 0.00 820,275.00
F.23 1 M2 PASANG TEACKWOOD

BAHAN
Lem Kuning (Aibon) 0.5000 Kg 63,495.00 - 31,747.50 - 31,747.50
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Kayu 1.0000 Org 110,000.00 110,000.00 - - 110,000.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 151,200.00 77,324.50 0.00 228,524.50
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.23 DIBULATKAN 151,200.00 77,324.50 0.00 228,524.00
F.24 1 M2 PASANG PELAPIS TIMBAL TEBAL 3 mm

BAHAN
Paku Biasa 1/2" - 1" 0.3000 Kg 23,290.00 - 6,987.00 - 6,987.00
Timbal t. 3 mm 0.1000 Lbr 16,064,235.00 - 1,606,423.50 - 1,606,423.50
UPAH
Pekerja 0.3000 Org 100,000.00 30,000.00 - - 30,000.00
Tukang Kayu 1.0000 Org 110,000.00 110,000.00 - - 110,000.00
Mandor 0.0150 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 151,200.00 1,613,410.50 0.00 1,764,610.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.24 DIBULATKAN 151,200.00 1,613,410.50 0.00 1,764,610.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
F.25 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (INDOOR) + RANGKA HOLLOW GALVANIS
BAHAN
Aluminium Composit Panel (Indoor) 1.1000 M2 324,785.00 - 357,263.50 - 357,263.50
Rangka Holow Galvanis 40x40x2 4.0000 M' 21,150.83 - 84,603.33 - 84,603.33
Braket Siku 0.2670 Btg 43,477.50 - 11,608.49 - 11,608.49
Sealant 0.2500 Tube 55,000.00 - 13,750.00 - 13,750.00
Skrup 0.1100 Kg 26,520.00 - 2,917.20 - 2,917.20
Paku Beton 0.0800 Kg 43,435.00 - 3,474.80 - 3,474.80
UPAH
Pekerja 0.3900 Org 100,000.00 39,000.00 - - 39,000.00
Tukang Besi 0.7000 Org 103,000.00 72,100.00 - - 72,100.00
Mandor 0.0070 Org 0.00 0.00 - - 0.00
ALAT
Alat Bantu 1.00 Ls 20,000.00 20,000.00 20,000.00
JUMLAH 118,940.00 473,617.33 20,000.00 612,557.33
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.25 DIBULATKAN 118,940.00 473,617.33 20,000.00 612,557.00
F.26 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (OUTDOOR) + RANGKA HOLLOW GALVANIS
BAHAN
Aluminium Composit Panel (Outdoor) 1.1000 M2 479,485.00 - 527,433.50 - 527,433.50
Rangka Holow Galvanis 40x40x2 4.0000 M' 21,150.83 - 84,603.33 - 84,603.33
Braket Siku 0.2670 Btg 43,477.50 - 11,608.49 - 11,608.49
Sealant 0.2500 Tube 55,000.00 - 13,750.00 - 13,750.00
Skrup 0.1100 Kg 26,520.00 - 2,917.20 - 2,917.20
Paku Beton 0.0800 Kg 43,435.00 - 3,474.80 - 3,474.80
UPAH
Pekerja 0.3900 Org 100,000.00 39,000.00 - - 39,000.00
Tukang Besi 0.7000 Org 103,000.00 72,100.00 - - 72,100.00
Mandor 0.0070 Org 0.00 0.00 - - 0.00
ALAT
Alat Bantu 1.00 Ls 20,000.00 20,000.00 20,000.00
JUMLAH 118,940.00 643,787.33 20,000.00 782,727.33
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
F.26 DIBULATKAN 118,940.00 643,787.33 20,000.00 782,727.00
G PEKERJAAN BETON
G.1 1 M3 MEMBUAT BETON TUMBUK, 1Pc : 3Ps : 5Kr
BAHAN
Pasir Beton 0.5200 M3 313,310.00 - 162,921.20 - 162,921.20
Koral Beton 0.8700 M3 305,915.00 - 266,146.05 - 266,146.05
UPAH
Pekerja 1.6500 Org 100,000.00 165,000.00 - - 165,000.00
Tukang Batu 0.2750 Org 103,000.00 28,325.00 - - 28,325.00
Mandor 0.0830 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 196,461.00 734,267.25 0.00 930,728.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.1 DIBULATKAN 196,461.00 734,267.25 0.00 930,728.00
G.2 1 M3 COR BETON SITE MIX K. 175

BAHAN
Split pecah mesin 2/3 0.7622 M3 370,430.00 - 282,341.75 - 282,341.75
Pasir Beton 0.5429 M3 313,310.00 - 170,096.00 - 170,096.00
UPAH
Pekerja 1.6500 Org 100,000.00 165,000.00 - - 165,000.00
Tukang Batu 0.2750 Org 103,000.00 28,325.00 - - 28,325.00
Mandor 0.0830 Org 0.00 0.00 - - 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
Peralatan 0.0750 Lot 50,000.00 - - 3,750 3,750.00
JUMLAH 196,461.00 908,837.75 3,750.00 1,109,048.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 196,461.00 908,837.75 3,750.00 1,109,048.75
G.2 DIBULATKAN 196,461.00 908,837.75 3,750.00 1,109,048.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.3 1 M3 COR BETON SITE MIX K. 225

BAHAN
Split pecah mesin 2/3 0.7756 M3 370,430.00 - 287,305.51 - 287,305.51
Pasir Beton 0.4921 M3 313,310.00 - 154,179.85 - 154,179.85
UPAH
Pekerja 1.6500 Org 100,000.00 165,000.00 - - 165,000.00
Tukang Batu 0.2750 Org 103,000.00 28,325.00 - - 28,325.00
Mandor 0.0830 Org 0.00 0.00 - - 0.00
ALAT
Peralatan 0.0700 Lot 50,000.00 - - 3,500 3,500.00
JUMLAH 196,461.00 960,885.36 3,500.00 1,160,846.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.3 DIBULATKAN 196,461.00 960,885.36 3,500.00 1,160,846.00
G.4 1 M3 COR BETON K. 175 READY MIX

BAHAN
Adukan K. 175 Ready Mix 1.0200 M3 966,000.00 - 985,320.00 - 985,320.00
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
Alat bantu (Vibrator) 0.0800 Lot 48,600.00 - - 3,888 3,888.00
JUMLAH 59,420.00 985,320.00 3,888.00 1,048,628.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.4 DIBULATKAN 59,420.00 985,320.00 3,888.00 1,048,628.00

BAHAN
Adukan K. 225 Ready Mix 1.0200 M3 1,027,000.00 - 1,047,540.00 - 1,047,540.00
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,047,540.00 3,888.00 1,110,848.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 59,420.00 1,047,540.00 3,888.00 1,110,848.00
G.5 DIBULATKAN 59,420.00 1,047,540.00 3,888.00 1,110,848.00

BAHAN
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,058,760.00 3,888.00 1,122,068.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.6 DIBULATKAN 59,420.00 1,058,760.00 3,888.00 1,122,068.00

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,098,540.00 3,888.00 1,161,848.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.7 DIBULATKAN 59,420.00 1,098,540.00 3,888.00 1,161,848.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,132,200.00 3,888.00 1,195,508.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.8 DIBULATKAN 59,420.00 1,132,200.00 3,888.00 1,195,508.00

BAHAN
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,200,540.00 3,888.00 1,263,848.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.9 DIBULATKAN 59,420.00 1,200,540.00 3,888.00 1,263,848.00

BAHAN
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,234,200.00 3,888.00 1,297,508.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.10 DIBULATKAN 59,420.00 1,234,200.00 3,888.00 1,297,508.00

BAHAN
UPAH
Pekerja 0.4800 Org 100,000.00 48,000.00 - - 48,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0480 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,420.00 1,251,540.00 3,888.00 1,314,848.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.11 DIBULATKAN 59,420.00 1,251,540.00 3,888.00 1,314,848.00
G.12 1 M2 MEMASANG FLOOR HARDENER

BAHAN
Floor Hardener 5.0000 Kg 7,990.00 - 39,950.00 - 39,950.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Batu 0.1200 Org 103,000.00 12,360.00 - - 12,360.00
Mandor 0.0060 Org 0.00 0.00 - - 0.00
ALAT
Alat trowel lantai (sewa) 1.0000 Ls 20,000.00 - - 20,000 20,000.00
JUMLAH 25,704.00 39,950.00 20,000.00 85,654.00
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.12 DIBULATKAN 25,704.00 39,950.00 20,000.00 85,654.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.13 1 M3 COR BETON 1 PC : 2 PS : 3 SCREENING

BAHAN
Split pecah mesin 0,5 - 1 0.8100 M3 324,955.00 - 263,213.55 - 263,213.55
Pasir Beton 0.4900 M3 313,310.00 - 153,521.90 - 153,521.90
UPAH
Pekerja 1.6500 Org 100,000.00 165,000.00 - - 165,000.00
Tukang Batu 0.2750 Org 103,000.00 28,325.00 - - 28,325.00
Mandor 0.0830 Org 0.00 0.00 - - 0.00
ALAT
Peralatan 0.0700 Lot 50,000.00 - - 3,500 3,500.00
JUMLAH 196,461.00 968,335.45 3,500.00 1,168,296.45

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.13 DIBULATKAN 196,461.00 968,335.45 3,500.00 1,168,296.00
G.14 1 M2 BEKISTING MULTIPLEX 9 MM

BAHAN
Kaso 5/7 Borneo Super (2x pakai) 50% 0.0170 M3 4,365,345.00 - 74,210.87 - 74,210.87
Multiplex 9 mm (3x pakai) 75% 0.3470 Lbr 164,050.00 - 56,925.35 - 56,925.35
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Pembantu Tukang 0.1200 Org 80,000.00 9,600.00 - - 9,600.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 54,900.00 140,456.22 0.00 195,356.22

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.14 DIBULATKAN 54,900.00 140,456.22 0.00 195,356.00
G.15 1 M2 BEKISTING MULTIPLEX 12 MM

BAHAN
Kaso 5/7 Borneo Super (2x pakai) 50% 0.0170 M3 4,365,345.00 - 74,210.87 - 74,210.87
Multiplex 12 mm (3x pakai) 75% 0.3470 Lbr 209,610.00 - 72,734.67 - 72,734.67
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 54,900.00 156,265.54 0.00 211,165.54

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.15 DIBULATKAN 54,900.00 156,265.54 0.00 211,165.00
G.16 1 M2 BEKISTING UNTUK PONDASI

BAHAN
Kayu Kelas III (Borneo/dll) 0.0400 M3 4,365,345.00 - 174,613.80 - 174,613.80
Paku Biasa 2" - 5" 0.3000 Kg 23,300.00 - 6,990.00 - 6,990.00
Minyak Bekisting 0.1000 Liter 20,200.00 - 2,020.00 - 2,020.00
UPAH
Pekerja 0.5200 Org 100,000.00 52,000.00 - - 52,000.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 83,512.00 183,623.80 0.00 267,135.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.16 DIBULATKAN 83,512.00 183,623.80 0.00 267,135.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.16.rob 1 M2 BEKISTING UNTUK PONDASI (2x Pakai)

BAHAN
Paku Biasa 2" - 5" 0.3000 Kg 23,300.00 - 6,990.00 - 6,990.00
UPAH
Pekerja 0.5200 Org 100,000.00 52,000.00 - - 52,000.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 83,512.00 183,623.80 0.00 267,135.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
UNTUK 2X PEMAKAIAN 83,512.00 91,811.90 0.00 175,323.90
G.16.rob DIBULATKAN 83,512.00 91,811.90 0.00 175,323.00
G.17 1 M2 BEKISTING UNTUK SLOOF

BAHAN
Paku Biasa 2" - 5" 0.3000 Kg 23,300.00 - 6,990.00 - 6,990.00
UPAH
Pekerja 0.5200 Org 100,000.00 52,000.00 - - 52,000.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 83,512.00 205,450.53 0.00 288,962.53

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.17 DIBULATKAN 83,512.00 205,450.53 0.00 288,962.00
G.17.rob 1 M2 BEKISTING UNTUK SLOOF (2x Pakai)

BAHAN
Paku Biasa 2" - 5" 0.3000 Kg 23,300.00 - 6,990.00 - 6,990.00
UPAH
Pekerja 0.5200 Org 100,000.00 52,000.00 - - 52,000.00
Tukang Kayu 0.2600 Org 110,000.00 28,600.00 - - 28,600.00
Mandor 0.0260 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 83,512.00 205,450.53 0.00 288,962.53

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.17.rob DIBULATKAN 83,512.00 102,725.26 0.00 186,237.00
G.18 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
Kayu Kelas II (Kamper/Kruing/dll) 0.0150 M3 7,172,895.00 - 107,593.43 - 107,593.43
Multipleks 9 mm 0.3500 Lbr 164,050.00 - 57,417.50 - 57,417.50
Kayu Dolken Ø 8-10/400 cm 2.0000 Btg 79,390.00 - 158,780.00 - 158,780.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 105,996.00 511,764.73 0.00 617,760.73
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.18 DIBULATKAN 105,996.00 511,764.73 0.00 617,760.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.18.rob 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM (2x Pakai)

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 511,764.73 0.00 617,760.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.18.rob DIBULATKAN 105,996.00 255,882.36 0.00 361,878.00
G.19 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 533,283.41 0.00 639,279.41

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.19 DIBULATKAN 105,996.00 533,283.41 0.00 639,279.00
G.19.rob 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK (2x Pakai)

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 533,283.41 0.00 639,279.41

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.19.rob DIBULATKAN 105,996.00 266,641.71 0.00 372,637.00
G.20 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 829,324.73 0.00 935,320.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.20 DIBULATKAN 105,996.00 829,324.73 0.00 935,320.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.20.rob 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI (2x Pakai)

BAHAN
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 829,324.73 0.00 935,320.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.20.rob DIBULATKAN 105,996.00 414,662.36 0.00 520,658.00
G.21 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING

BAHAN
Paku Biasa 5 cm - 10 cm 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
Minyak Bekesting 0.2000 Liter 20,200.00 - 4,040.00 - 4,040.00
Penjaga Jarak Bekesting (Spacer) 4.0000 Bh 25,000.00 - 100,000.00 - 100,000.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 683,365.75 0.00 789,361.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.21 DIBULATKAN 105,996.00 683,365.75 0.00 789,361.00
G.21.rob 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING (2x Pakai)

BAHAN
Penjaga Jarak Bekesting (Spacer) 4.0000 Bh 25,000.00 - 100,000.00 - 100,000.00
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 683,365.75 0.00 789,361.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.21.rob DIBULATKAN 105,996.00 341,682.88 0.00 447,678.00
G.22 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 467,101.27 0.00 573,097.27

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.22 DIBULATKAN 105,996.00 467,101.27 0.00 573,097.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.22.rob 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA (2x Pakai)

BAHAN
UPAH
Pekerja 0.6600 Org 100,000.00 66,000.00 - - 66,000.00
Tukang Kayu 0.3300 Org 110,000.00 36,300.00 - - 36,300.00
Mandor 0.0330 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 105,996.00 467,101.27 0.00 573,097.27

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.22.rob DIBULATKAN 105,996.00 233,550.64 0.00 339,546.00
G.23 1 M2 PASANG BEKISTING PAPAN

BAHAN
Kaso 5/7 Borneo (2x Pakai) 50% 0.0170 M3 4,365,345.00 - 74,210.87 - 74,210.87
Papan Terentang (3x Pakai) 75% 0.0240 M3 2,213,910.00 - 53,133.84 - 53,133.84
Paku Biasa 2" - 5" 0.4000 Kg 23,300.00 - 9,320.00 - 9,320.00
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 54,900.00 136,664.71 0.00 191,564.71

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.23 DIBULATKAN 54,900.00 136,664.71 0.00 191,564.00
G.24 1 KG PEMBESIAN DENGAN BESI POLOS

BAHAN
Besi Beton Polos 1.0500 Kg 14,450.00 - 15,172.50 - 15,172.50
Kawat Beton 0.0150 Kg 37,400.00 - 561.00 - 561.00
UPAH
Pekerja 0.0070 Org 100,000.00 700.00 - - 700.00
Tukang Besi 0.0070 Org 103,000.00 721.00 - - 721.00
Mandor 0.0004 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,499.40 15,733.50 0.00 17,232.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.24 DIBULATKAN 1,499.40 15,733.50 0.00 17,232.00
G.25 1 KG PEMBESIAN DENGAN BESI ULIR

BAHAN
Besi Beton Ulir 1.0500 Kg 14,875.00 - 15,618.75 - 15,618.75
Kawat Beton 0.0150 Kg 37,400.00 - 561.00 - 561.00
UPAH
Pekerja 0.0070 Org 100,000.00 700.00 - - 700.00
Tukang Besi 0.0070 Org 103,000.00 721.00 - - 721.00
Mandor 0.0004 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,499.40 16,179.75 0.00 17,679.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.25 DIBULATKAN 1,499.40 16,179.75 0.00 17,679.00
G.26 1 M2 WIREMESH M-5

BAHAN
Wiramesh M-5 1.0500 M2 38,000.00 - 39,900.00 - 39,900.00
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
Peralatan, spenser 0.0200 Lot 10,000.00 - - 200 200.00
JUMLAH 5,240.00 40,274.00 200.00 45,714.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.26 DIBULATKAN 5,240.00 40,274.00 200.00 45,714.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Wiramesh M-6 1.0500 M2 53,000.00 - 55,650.00 - 55,650.00
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 5,240.00 56,024.00 200.00 61,464.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.27 DIBULATKAN 5,240.00 56,024.00 200.00 61,464.00

BAHAN
Wiramesh M-8 1.0500 M2 82,195.00 - 86,304.75 - 86,304.75
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 5,240.00 86,678.75 200.00 92,118.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.28 DIBULATKAN 5,240.00 86,678.75 200.00 92,118.00

BAHAN
Wiramesh M-10 1.0500 M2 109,000.00 - 114,450.00 - 114,450.00
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 5,240.00 114,824.00 200.00 120,264.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.29 DIBULATKAN 5,240.00 114,824.00 200.00 120,264.00
G.30 1 M' PASANG PVC WATERSTOP LEBAR 150

BAHAN
Waterstop PVC - 150 mm 1.0500 M' 124,000.00 - 130,200.00 - 130,200.00
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Batu 0.0300 Org 103,000.00 3,090.00 - - 3,090.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,426.00 130,574.00 0.00 140,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.30 DIBULATKAN 9,426.00 130,574.00 0.00 140,000.00
G.31 1 M' PASANG PVC WATERSTOP LEBAR 200

BAHAN
Waterstop PVC - 200 mm 1.0500 M' 163,000.00 - 171,150.00 - 171,150.00
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Batu 0.0300 Org 103,000.00 3,090.00 - - 3,090.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,426.00 171,524.00 0.00 180,950.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.31 DIBULATKAN 9,426.00 171,524.00 0.00 180,950.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
G.32 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,6 M)

BAHAN
Kaso 5/7 cm 0.0030 M3 4,365,345.00 - 13,096.04 - 13,096.04
Balok 8/12 cm 0.0068 M3 8,201,480.00 - 55,770.06 - 55,770.06
Paku 7 - 12 cm 0.2700 Kg 23,300.00 - 6,291.00 - 6,291.00
Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm 1.0800 M2 179,945.00 - 194,340.60 - 194,340.60
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 16,060.00 269,497.70 0.00 285,557.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.32 DIBULATKAN 16,060.00 269,497.70 0.00 285,557.00
G.33 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,8 M)

BAHAN
Kaso 5/7 cm 0.0014 M3 4,365,345.00 - 6,111.48 - 6,111.48
Balok 8/12 cm 0.0089 M3 8,201,480.00 - 72,993.17 - 72,993.17
Paku 7 - 12 cm 0.2300 Kg 23,300.00 - 5,359.00 - 5,359.00
Floordeck / Bondeck uk.100x600 cm, t = 0,75 mm 1.0800 M2 179,945.00 - 194,340.60 - 194,340.60
UPAH
Pekerja 0.0800 Org 100,000.00 8,000.00 - - 8,000.00
Tukang Kayu 0.0400 Org 110,000.00 4,400.00 - - 4,400.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 12,848.00 278,804.26 0.00 291,652.26

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
G.33 DIBULATKAN 12,848.00 278,804.26 0.00 291,652.00
GB.1 PEMBESIAN SLOOF 15/20 166.67 Kg / M3 249,905.00 2,696,678.93 2,946,583.93

GB.5 PEMBESIAN KOLOM PRAKTIS 12/12 235.42 Kg / M3 352,988.75 3,809,036.74 4,162,025.49
GB.6 PEMBESIAN KOLOM 20/20 200.00 Kg / M3 299,880.00 3,235,950.00 3,535,830.00
GB.13 PEMBESIAN RINGBALK 15/20 166.67 Kg / M3 249,905.00 2,696,678.93 2,946,583.93
GB.14 PEMBESIAN BALOK 15/25 163.47 Kg / M3 245,106.92 2,644,903.73 2,890,010.65
GB.16 PEMBESIAN BALOK LATEI 10/10 320.00 Kg / M3 479,808.00 5,177,520.00 5,657,328.00
GB.17 PEMBESIAN PLAT DAK BETON T. 12 CM 152.42 Kg / M3 228,538.55 2,466,117.49 2,694,656.04
GB.18 PEMBESIAN PLAT DAK BETON T. 10 CM 119.10 Kg / M3 178,578.54 1,927,008.22 2,105,586.76
GB.23 PEMBESIAN PONDASI POOR 105.00 Kg / M3 157,437.00 1,698,873.75 1,856,310.75
GB.24 PEMBESIAN PONDASI FOOT PLAT T.20 CM 166.00 Kg / M3 248,900.40 2,685,838.50 2,934,738.90

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
GB.40 PEMBESIAN PLAT LISTPLANK, KANOPI T. 8 CM 83.13 Kg / M3 124,645.12 1,345,022.62 1,469,667.74

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H PEKERJAAN ATAP
H.1 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KAMPER

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 5.6000 Kg 23,300.00 - 130,480.00 - 130,480.00
UPAH
Pekerja 4.0000 Org 100,000.00 400,000.00 - - 400,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,854,400.00 12,662,112.17 0.00 14,516,512.17

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.1 DIBULATKAN 1,854,400.00 12,662,112.17 0.00 14,516,512.00
H.2 1 M3 PASANG GORDING KAYU KAMPER

BAHAN
Besi strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 3.0000 Kg 23,300.00 - 69,900.00 - 69,900.00
UPAH
Pekerja 2.4000 Org 100,000.00 240,000.00 - - 240,000.00
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,112,640.00 12,601,532.17 0.00 13,714,172.17

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.2 DIBULATKAN 1,112,640.00 12,601,532.17 0.00 13,714,172.00
H.3 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU BORNEO

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 5.6000 Kg 23,300.00 - 130,480.00 - 130,480.00
UPAH
Pekerja 4.0000 Org 100,000.00 400,000.00 - - 400,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,854,400.00 9,751,924.67 0.00 11,606,324.67

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.3 DIBULATKAN 1,854,400.00 9,751,924.67 0.00 11,606,324.00
H.4 1 M3 PASANG GORDING KAYU BORNEO

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 3.0000 Kg 23,300.00 - 69,900.00 - 69,900.00
UPAH
Pekerja 2.4000 Org 100,000.00 240,000.00 - - 240,000.00
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,112,640.00 9,691,344.67 0.00 10,803,984.67

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.4 DIBULATKAN 1,112,640.00 9,691,344.67 0.00 10,803,984.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.5 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KRUING

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 5.6000 Kg 23,300.00 - 130,480.00 - 130,480.00
UPAH
Pekerja 4.0000 Org 100,000.00 400,000.00 - - 400,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,854,400.00 10,182,585.67 0.00 12,036,985.67

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.5 DIBULATKAN 1,854,400.00 10,182,585.67 0.00 12,036,985.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.6 1 M3 PASANG GORDING KAYU KRUING

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 3.0000 Kg 23,300.00 - 69,900.00 - 69,900.00
UPAH
Pekerja 2.4000 Org 100,000.00 240,000.00 - - 240,000.00
Tukang Kayu 7.2000 Org 110,000.00 792,000.00 - - 792,000.00
Mandor 0.1200 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,112,640.00 10,122,005.67 0.00 11,234,645.67

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.6 DIBULATKAN 1,112,640.00 10,122,005.67 0.00 11,234,645.00
H.7 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU LAMA

BAHAN
Besi Strip 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Paku Biasa 2" - 5" 5.6000 Kg 23,300.00 - 130,480.00 - 130,480.00
UPAH
Pekerja 4.0000 Org 100,000.00 400,000.00 - - 400,000.00
Tukang Kayu 12.0000 Org 110,000.00 1,320,000.00 - - 1,320,000.00
Mandor 0.2000 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 1,854,400.00 730,296.67 0.00 2,584,696.67

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 1,854,400.00 730,296.67 0.00 2,584,696.67
H.7 DIBULATKAN 1,854,400.00 730,296.67 0.00 2,584,696.00
H.8 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG PALENTONG

BAHAN
Kayu Reng 2/3 ( Borneo ) 0.0030 M3 5,468,050.00 - 16,404.15 - 16,404.15
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 72,283.29 0.00 94,403.29

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.8 DIBULATKAN 22,120.00 72,283.29 0.00 94,403.00
H.9 1 M3 PASANG KASO + RENG KAYU KRUING untuk GENTENG PALENTONG

BAHAN
Kayu Kaso 5/7 ( Kruing ) 0.0120 M3 6,380,270.00 - 76,563.24 - 76,563.24
Kayu Reng 2/3 ( Kruing ) 0.0030 M3 7,172,895.00 - 21,518.69 - 21,518.69
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 101,576.93 0.00 123,696.93

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.9 DIBULATKAN 22,120.00 101,576.93 0.00 123,696.00
H.10 1 M3 PASANG RANGKA ATAP KASO LAMA, RENG KAYU KRUING

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 25,013.69 0.00 47,133.69

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.10 DIBULATKAN 22,120.00 25,013.69 0.00 47,133.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.11 1 M3 PASANG KASO + RENG KAYU DOLKEN untuk GENTENG PALENTONG

BAHAN
Kayu Kaso Dolken d. 6 cm 1.0000 Btg 68,850.00 - 68,850.00 - 68,850.00
Kayu Reng Dolken d. 2-3 cm 1.5000 Btg 68,850.00 - 103,275.00 - 103,275.00
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 175,620.00 0.00 197,740.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.11 DIBULATKAN 22,120.00 175,620.00 0.00 197,740.00
H.12 1 M3 PASANG KASO DOLKEN + RENG BAMBU untuk ATAP IJUK

BAHAN
Kayu Kaso Dolken d. 6 cm 1.0000 Btg 68,850.00 - 68,850.00 - 68,850.00
Bambu d. 6 cm 1.5000 Btg 22,270.00 - 33,405.00 - 33,405.00
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 105,750.00 0.00 127,870.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.12 DIBULATKAN 22,120.00 105,750.00 0.00 127,870.00
H.13 1 M2 PASANG KASO DOLKEN + RENG KAYU BORNEO untuk GENTENG PALENTONG
BAHAN
Kayu Kaso Dolken 6 cm 1.0000 Btg 68,850.00 - 68,850.00 - 68,850.00
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 88,749.15 0.00 110,869.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.13 DIBULATKAN 22,120.00 88,749.15 0.00 110,869.00
H.14 1 M3 PASANG RANGKA ATAP KASO LAMA + RENG KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 19,899.15 0.00 42,019.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.14 DIBULATKAN 22,120.00 19,899.15 0.00 42,019.00
H.15 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG MORANDO

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 72,283.29 0.00 94,403.29

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.15 DIBULATKAN 22,120.00 72,283.29 0.00 94,403.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.16 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG MORANDO

BAHAN
Kayu Kaso 5/7 ( Kruing ) 0.0140 M3 6,380,270.00 - 89,323.78 - 89,323.78
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 114,337.47 0.00 136,457.47

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.16 DIBULATKAN 22,120.00 114,337.47 0.00 136,457.00
H.17 1 M2 PASANG RANGKA ATAP KAYU BORNEO untuk GENTENG TEGOLA

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 55,879.14 0.00 77,999.14

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.17 DIBULATKAN 22,120.00 55,879.14 0.00 77,999.00
H.18 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP SPANDEK/ASBES
BAHAN
Baja ringan profil C75 t. 0,75 mm 2.2320 M' 19,408.33 - 43,319.40 - 43,319.40
Baut (screw driver) 28.0000 bh 340.00 - 9,520.00 - 9,520.00
Dynabolt 1.6000 bh 6,630.00 - 10,608.00 - 10,608.00
Reng 2.5000 M' 17,000.00 - 42,500.00 - 42,500.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Besi 0.4500 Org 103,000.00 46,350.00 - - 46,350.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
Aksesories 5.00 % 173,417 - - 8,670.87 8,670.87
JUMLAH 67,470.00 105,947.40 8,670.87 182,088.27
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.18 DIBULATKAN 67,470.00 105,947.40 8,670.87 182,088.00
H.19 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP GENTENG BIASA
BAHAN
Baja ringan profil C75 t. 0,75 mm 3.7200 M' 19,408.33 - 72,199.00 - 72,199.00
Baut (screw driver) 36.0000 bh 340.00 - 12,240.00 - 12,240.00
Dynabolt 1.6000 bh 6,630.00 - 10,608.00 - 10,608.00
Reng 3.5000 M' 17,000.00 - 59,500.00 - 59,500.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Besi 0.4500 Org 103,000.00 46,350.00 - - 46,350.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
Aksesories 5.00 % 222,017 - - 11,100.85 11,100.85
JUMLAH 67,470.00 154,547.00 11,100.85 233,117.85
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.19 DIBULATKAN 67,470.00 154,547.00 11,100.85 233,117.00
H.20 1 M2 PASANG PENUTUP ATAP GENTENG LAMA

UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 0.00 0.00 24,090.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.20 DIBULATKAN 24,090.00 0.00 0.00 24,090.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.21 1 M2 PASANG ATAP GENTENG PALENTONG KECIL

BAHAN
Genteng Palentong 25.0000 Bh 2,040.00 - 51,000.00 - 51,000.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 51,000.00 0.00 75,090.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.21 DIBULATKAN 24,090.00 51,000.00 0.00 75,090.00
H.22 1 M2 PASANG ATAP GENTENG KODOK GLAZUUR

BAHAN
Genteng Kodok Glazuur 25.0000 Bh 4,250.00 - 106,250.00 - 106,250.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 106,250.00 0.00 130,340.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.22 DIBULATKAN 24,090.00 106,250.00 0.00 130,340.00
H.23 1 M2 PASANG ATAP GENTENG KODOK NATURAL

BAHAN
Genteng Kodok Natural 25.0000 Bh 3,000.00 - 75,000.00 - 75,000.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 75,000.00 0.00 99,090.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.23 DIBULATKAN 24,090.00 75,000.00 0.00 99,090.00
H.24 1 M2 PASANG ATAP GENTENG MORANDO NATURAL

BAHAN
Genteng Morando Natural 18.0000 Bh 4,300.00 - 77,400.00 - 77,400.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 77,400.00 0.00 101,490.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.24 DIBULATKAN 24,090.00 77,400.00 0.00 101,490.00
H.25 1 M2 PASANG ATAP GENTENG MORANDO TRANSPARANT

BAHAN
Genteng Morando Transparant 18.0000 Bh 4,800.00 - 86,400.00 - 86,400.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 24,090.00 86,400.00 0.00 110,490.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.25 DIBULATKAN 24,090.00 86,400.00 0.00 110,490.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.26 1 M2 PASANG ATAP GENTENG MORANDO WARNA

BAHAN
Genteng Morando Warna 18.0000 Bh 4,800.00 - 86,400.00 - 86,400.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 86,400.00 0.00 110,490.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.26 DIBULATKAN 24,090.00 86,400.00 0.00 110,490.00
H.27 1 M2 PASANG ATAP GENTENG PALENTONG SUPER / BESAR

BAHAN
Genteng Palentong Super 12.0000 Bh 2,040.00 - 24,480.00 - 24,480.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,090.00 24,480.00 0.00 48,570.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.27 DIBULATKAN 24,090.00 24,480.00 0.00 48,570.00
H.28 1 M2 PASANG ATAP GENTENG BETON

BAHAN
Genteng Beton 11.0000 Bh 6,300.00 - 69,300.00 - 69,300.00
Paku Biasa 2" - 5" 0.0300 Kg 23,300.00 0.00 699.00 0.00 699.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 32,120.00 69,999.00 0.00 102,119.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.28 DIBULATKAN 32,120.00 69,999.00 0.00 102,119.00
H.29 1 M2 PASANG ATAP GENTENG BETON (SETARA CISANGKAN)

BAHAN
Genteng Beton Cisangkan 10.0000 Bh 12,000.00 - 120,000.00 - 120,000.00
Paku Biasa 2" - 5" 0.0300 Kg 23,300.00 - 699.00 - 699.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 0.00 - - - 0.00
ALAT
JUMLAH 32,120.00 120,699.00 0.00 152,819.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.29 DIBULATKAN 32,120.00 120,699.00 0.00 152,819.00
H.30 1 M2 PASANG ATAP GENTENG METAL BERPASIR

BAHAN
Genteng Metal Berpasir 1.0200 Lbr 133,365.00 - 136,032.30 - 136,032.30
Paku Biasa 2" - 5" 0.0200 Kg 23,300.00 - 466.00 - 466.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 0.00 - - - 0.00
ALAT
JUMLAH 32,120.00 136,498.30 0.00 168,618.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.30 DIBULATKAN 32,120.00 136,498.30 0.00 168,618.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.31 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 4 mm

BAHAN
Asbes Gelombang 0.6000 Lbr 75,140.00 - 45,084.00 - 45,084.00
Paku Pancing 60 x 230 6.0000 Bh 1,955.00 - 11,730.00 - 11,730.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 - - - 0.00
ALAT
JUMLAH 23,146.00 56,814.00 0.00 79,960.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.31 DIBULATKAN 23,146.00 56,814.00 0.00 79,960.00
H.32 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING CANAI)

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,955.00 0.00 11,730.00 0.00 11,730.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 23,146.00 59,772.00 0.00 82,918.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.32 DIBULATKAN 23,146.00 59,772.00 0.00 82,918.00
H.33 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING KAYU)

BAHAN
Paku payung asbes 6.0000 Bh 617.67 0.00 3,706.00 0.00 3,706.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 23,146.00 51,748.00 0.00 74,894.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.33 DIBULATKAN 23,146.00 51,748.00 0.00 74,894.00

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,955.00 0.00 11,730.00 0.00 11,730.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 23,146.00 54,485.00 0.00 77,631.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.34 DIBULATKAN 23,146.00 54,485.00 0.00 77,631.00

BAHAN
Paku Pancing 60 x 230 6.0000 Bh 1,955.00 0.00 11,730.00 0.00 11,730.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0080 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 23,146.00 55,377.50 0.00 78,523.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.35 DIBULATKAN 23,146.00 55,377.50 0.00 78,523.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.36 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA CANAL

BAHAN
Seng Gelombang BJLS 28 ( 80 x 180 cm ) 0.7000 Lbr 66,000.00 - 46,200.00 - 46,200.00
Paku Pancing 60 x 230 6.0000 Bh 1,955.00 0.00 11,730.00 0.00 11,730.00
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0060 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 19,272.00 57,930.00 0.00 77,202.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.36 DIBULATKAN 19,272.00 57,930.00 0.00 77,202.00
H.37 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA KAYU

BAHAN
Seng Gelombang 3" x 6" BJLS 28 0.7000 Lbr 66,000.00 - 46,200.00 - 46,200.00
Paku Biasa 1/2" - 1" 0.0200 Kg 23,290.00 0.00 465.80 0.00 465.80
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0060 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 19,272.00 46,665.80 0.00 65,937.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.37 DIBULATKAN 19,272.00 46,665.80 0.00 65,937.00
H.38 1 M2 PASANG ATAP ZINCALUME (SPANDEK)

BAHAN
Atap Spandek 0.30 mm 1.1000 M2 74,077.50 - 81,485.25 - 81,485.25
Paku Skrup + Mur 6.0000 Bh 340.00 0.00 2,040.00 0.00 2,040.00
UPAH
Pekerja 0.0060 Org 100,000.00 600.00 - - 600.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 20,520.00 83,525.25 0.00 104,045.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.38 DIBULATKAN 20,520.00 83,525.25 0.00 104,045.00
H.39 1 M2 PASANG ATAP BITUMEN MOTIF GENTENG T. 3 MM

BAHAN
Genteng Bitumen Bergelombang t. 3 mm 0.7230 Lbr 197,000.00 - 142,431.00 - 142,431.00
Paku Payung Sekrup 11.7650 Bh 1,500.00 0.00 17,647.50 0.00 17,647.50
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 22,484.00 160,078.50 0.00 182,562.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.39 DIBULATKAN 22,484.00 160,078.50 0.00 182,562.00
H.40 1 M2 PASANG ATAP BITUMEN BERGELOMBANG T. 3 MM

BAHAN
Atap Bitumen Bergelombang t.3 mm 0.7480 Lbr 65,000.00 - 48,620.00 - 48,620.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 22,484.00 62,345.00 0.00 84,829.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.40 DIBULATKAN 22,484.00 62,345.00 0.00 84,829.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.41 1 M2 PASANG ATAP TEGOLA

BAHAN
Atap Tegola 0.7480 Lbr 345,015.00 - 258,071.22 - 258,071.22
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 22,484.00 271,796.22 0.00 294,280.22

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.41 DIBULATKAN 22,484.00 271,796.22 0.00 294,280.00
H.42 1 M2 PASANG ATAP GENTENG BITUMEN (ONDULINE) - Uk.200x100x0.3 cm

BAHAN
Genteng Bitumen Gelombang Monolayer 3 mm 0.7320 Lbr 197,000.00 - 144,204.00 - 144,204.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 22,484.00 161,401.50 0.00 183,885.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.42 DIBULATKAN 22,484.00 161,401.50 0.00 183,885.00
H.43 1 M2 PASANG ATAP GENTENG BITUMEN (ONDUVILA) - Uk.106x40x0.3 cm

BAHAN
Genteng Bitumen Gelombang Monolayer 3 mm 3.7100 Lbr 65,000.00 - 241,150.00 - 241,150.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0100 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 32,120.00 265,343.50 0.00 297,463.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.43 DIBULATKAN 32,120.00 265,343.50 0.00 297,463.00
H.44 1 M2 PASANG ATAP UPVC ONDUPLAST (U/ KEMIRINGAN ATAP > 12°)
BAHAN
Atap UPVC Onduplast - Lebar efektif 87 cm 1.2500 Lbr 214,000.00 - 267,500.00 - 267,500.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 22,484.00 273,500.00 0.00 295,984.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.44 DIBULATKAN 22,484.00 273,500.00 0.00 295,984.00
H.45 1 M' PASANG BUBUNG GENTENG PALENTONG KECIL

BAHAN
Genteng Bubung Palentong 5.0000 Bh 6,400.00 - 32,000.00 - 32,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 51,667.36 0.00 115,907.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.45 DIBULATKAN 64,240.00 51,667.36 0.00 115,907.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.46 1 M' PASANG BUBUNG GENTENG KODOK GLAZUUR

BAHAN
Genteng Bubung Kodok 5.0000 Bh 7,225.00 - 36,125.00 - 36,125.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 55,792.36 0.00 120,032.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.46 DIBULATKAN 64,240.00 55,792.36 0.00 120,032.00
H.47 1 M' PASANG BUBUNG GENTENG KODOK / ALTO NATURAL

BAHAN
Genteng Bubung Kodok / Alto Natural 5.0000 Bh 6,400.00 - 32,000.00 - 32,000.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 51,667.36 0.00 115,907.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.47 DIBULATKAN 64,240.00 51,667.36 0.00 115,907.00
H.48 1 M' PASANG BUBUNG GENTENG MORANDO NATURAL

BAHAN
Genteng Bubung Morando Natural 4.0000 Bh 6,375.00 - 25,500.00 - 25,500.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 45,167.36 0.00 109,407.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.48 DIBULATKAN 64,240.00 45,167.36 0.00 109,407.00
H.49 1 M' PASANG BUBUNG GENTENG MORANDO TRANSPARANT

BAHAN
Genteng Bubung Morando Transparant 4.0000 Bh 7,225.00 - 28,900.00 - 28,900.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 48,567.36 0.00 112,807.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.49 DIBULATKAN 64,240.00 48,567.36 0.00 112,807.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.50 1 M' PASANG BUBUNG GENTENG MORANDO WARNA
BAHAN
Genteng Bubung Morando Warna 4.0000 Bh 8,160.00 - 32,640.00 - 32,640.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 52,307.36 0.00 116,547.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.50 DIBULATKAN 64,240.00 52,307.36 0.00 116,547.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.51 1 M' PASANG BUBUNG GENTENG PALENTONG BESAR

BAHAN
Genteng Bubung Palentong Besar 4.0000 Bh 6,400.00 - 25,600.00 - 25,600.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 45,267.36 0.00 109,507.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.51 DIBULATKAN 64,240.00 45,267.36 0.00 109,507.00
H.52 1 M' PASANG BUBUNG STEEL GELOMBANG 0.92 M

BAHAN
Bubung Stel Gelombang 2.4000 M' 56,100.00 - 134,640.00 - 134,640.00
Paku Sekrup 6.0000 Bh 340.00 - 2,040.00 - 2,040.00
UPAH
Pekerja 0.0840 Org 100,000.00 8,400.00 - - 8,400.00
Tukang Kayu 0.1250 Org 110,000.00 13,750.00 - - 13,750.00
Mandor 0.0040 Org 0.00 - - - 0.00
ALAT
JUMLAH 23,606.00 136,680.00 0.00 160,286.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.52 DIBULATKAN 23,606.00 136,680.00 0.00 160,286.00
H.53 1 M' PASANG NOK GENTENG BETON

BAHAN
Nok Genteng beton 3.5000 Bh 6,375.00 - 22,312.50 - 22,312.50
Paku Biasa 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
Semen Warna 1.0000 Kg 18,445.00 - 18,445.00 - 18,445.00
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0200 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 65,509.86 0.00 129,749.86

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.53 DIBULATKAN 64,240.00 65,509.86 0.00 129,749.00
H.54 1 M' PASANG NOK GENTENG BETON (SETARA CISANGKAN)

BAHAN
Nok Genteng Beton Cisangkan 3.0000 Bh 19,000.00 - 57,000.00 - 57,000.00
Paku Biasa 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
Pasir Pasang 0.0320 M3 264,605.00 - 8,467.36 - 8,467.36
Semen Warna 1.0000 Kg 18,445.00 - 18,445.00 - 18,445.00
UPAH
Pekerja 0.4000 Org 100,000.00 40,000.00 - - 40,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0200 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,240.00 100,197.36 0.00 164,437.36

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.54 DIBULATKAN 64,240.00 100,197.36 0.00 164,437.00
H.55 1 M' PASANG NOK GENTENG METAL

BAHAN
Genteng Decra Bond 1.1000 M' 45,560.00 - 50,116.00 - 50,116.00
Paku Biasa 1/2" - 1" 0.0500 Kg 23,290.00 - 1,164.50 - 1,164.50
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0130 Org 0.00 - - - 0.00
ALAT
JUMLAH 43,180.00 51,280.50 0.00 94,460.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.55 DIBULATKAN 43,180.00 51,280.50 0.00 94,460.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.56 1 M' PASANG NOK SENG

BAHAN
Seng Plat BJLS 28 0.3000 Lbr 53,975.00 - 16,192.50 - 16,192.50
Paku Biasa 1/2" - 1" 0.0400 Kg 23,290.00 - 931.60 - 931.60
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0060 Org 0.00 - - - 0.00
ALAT
JUMLAH 23,596.00 17,124.10 0.00 40,720.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.56 DIBULATKAN 23,596.00 17,124.10 0.00 40,720.00
H.57 1 M' PASANG NOK BITUMEN

BAHAN
Nok / Ridge Bitumen 1.4740 Lbr 87,890.00 - 129,549.86 - 129,549.86
Paku Payung Sekrup 10.2560 Bh 1,500.00 - 15,384.00 - 15,384.00
UPAH
Pekerja 0.0840 Org 100,000.00 8,400.00 - - 8,400.00
Tukang Kayu 0.1250 Org 110,000.00 13,750.00 - - 13,750.00
Mandor 0.0040 Org 0.00 - - - 0.00
ALAT
JUMLAH 23,606.00 144,933.86 0.00 168,539.86

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.57 DIBULATKAN 23,606.00 144,933.86 0.00 168,539.00
H.58 1 M' PASANG NOK UPVC ONDUPLAST (U/ KEMIRINGAN ATAP > 12°)
BAHAN
Nok UPVC Onduplast - Panjang Efektif 87 cm 1.1490 Lbr 154,100.00 - 177,060.90 - 177,060.90
Paku Payung Sekrup 6.0000 Bh 1,500.00 - 9,000.00 - 9,000.00
UPAH
Pekerja 0.1400 Org 100,000.00 14,000.00 - - 14,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0070 Org 0.00 - - - 0.00
ALAT
JUMLAH 22,484.00 186,060.90 0.00 208,544.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.58 DIBULATKAN 22,484.00 186,060.90 0.00 208,544.00
H.59 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 143,650.59 0.00 177,890.59

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.59 DIBULATKAN 34,240.00 143,650.59 0.00 177,890.00
H.60 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 104,620.90 0.00 138,860.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.60 DIBULATKAN 34,240.00 104,620.90 0.00 138,860.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.61 1 M' PASANG LISTPLANK (3 x 5) cm, KAYU BORNEO

BAHAN
Kayu Borneo, Papan 0.0108 M3 9,259,730.00 - 100,005.08 - 100,005.08
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 102,335.08 0.00 136,575.08

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.61 DIBULATKAN 34,240.00 102,335.08 0.00 136,575.00
H.62 1 M' PASANG LISTPLANK (3 x 30) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 145,102.64 0.00 179,342.64

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.62 DIBULATKAN 34,240.00 145,102.64 0.00 179,342.00

BAHAN
Paku Biasa 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 105,350.18 0.00 139,590.18

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.63 DIBULATKAN 34,240.00 105,350.18 0.00 139,590.00
H.64 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KAMPER

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 284,971.18 0.00 319,211.18

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.64 DIBULATKAN 34,240.00 284,971.18 0.00 319,211.00
H.65 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 206,911.81 0.00 241,151.81

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.65 DIBULATKAN 34,240.00 206,911.81 0.00 241,151.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.66 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/20 +1/10) CM

BAHAN
GRC Lebar 20 cm 0.4167 Lbr 70,975.00 - 29,572.92 - 29,572.92
GRC Lebar 10 cm 0.4167 Lbr 56,100.00 - 23,375.00 - 23,375.00
Paku Biasa 2" - 5" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 54,345.92 0.00 88,585.92

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.66 DIBULATKAN 34,240.00 54,345.92 0.00 88,585.00
H.67 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/30 +1/10) CM

BAHAN
GRC Lebar 30 cm 0.4167 Lbr 117,500.00 - 48,958.33 - 48,958.33
GRC Lebar 10 cm 0.4167 Lbr 56,100.00 - 23,375.00 - 23,375.00
Paku Biasa 2" - 5" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 73,731.33 0.00 107,971.33

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.67 DIBULATKAN 34,240.00 73,731.33 0.00 107,971.00
H.68 1 M' PASANG LISTPLANK GRC 1/30 CM

BAHAN
GRC Lebar 30 cm 0.4167 Lbr 117,500.00 - 48,958.33 - 48,958.33
Paku Biasa 2" - 5" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 50,356.33 0.00 84,596.33

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.68 DIBULATKAN 34,240.00 50,356.33 0.00 84,596.00

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 104,620.90 0.00 138,860.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.69 DIBULATKAN 34,240.00 104,620.90 0.00 138,860.00

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Paku Biasa 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 34,240.00 105,350.18 0.00 139,590.18

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.70 DIBULATKAN 34,240.00 105,350.18 0.00 139,590.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.71 1 M' PASANGAN TALANG DATAR / JUREY SENG BJLS 28 L. 90 cm

BAHAN
Seng Plat 3" x 6", BJLS 28 1.0500 M 39,610.00 - 41,590.50 - 41,590.50
Paku Biasa 1/2" - 1" 0.0150 Kg 23,290.00 - 349.35 - 349.35
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 44,240.00 217,874.72 0.00 262,114.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.71 DIBULATKAN 44,240.00 217,874.72 0.00 262,114.00
H.72 1 M' PASANG TALANG MIRING, SENG BJLS 28

BAHAN
Seng Plat 3" x 6" BJLS 28 0.5000 Lbr 39,610.00 - 19,805.00 - 19,805.00
Paku Biasa 1/2" - 1" 0.0150 Kg 23,290.00 - 349.35 - 349.35
Plincote 0.3000 Kg 57,630.00 - 17,289.00 - 17,289.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 44,240.00 213,378.22 0.00 257,618.22

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.72 DIBULATKAN 44,240.00 213,378.22 0.00 257,618.00
H.73 1 M2 PEKERJAAN WATERPROOFING (Coating Biasa)

BAHAN
Material Waterproofing Aquaproof 1.0000 Kg 68,850.00 - 68,850.00 - 68,850.00
#N/A - 0.00 - 0.00

UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 31,420.00 68,850.00 0.00 100,270.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.73 DIBULATKAN 31,420.00 68,850.00 0.00 100,270.00
H.74 1 M2 PEKERJAAN WATERPROOFING (FIBER STRIMIN)

BAHAN
Material Waterproofing Lemkra DS 150 2.5000 Kg 19,000.00 - 47,500.00 - 47,500.00
Material Waterproofing Lemkra FX 101 2.5000 Kg 8,000.00 - 20,000.00 - 20,000.00
Material Waterproofing Lemkra 300 3.0000 Ltr 23,000.00 - 69,000.00 - 69,000.00
Fiber Strimin 1.0000 Lbr 5,000.00 - 5,000.00 - 5,000.00
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 31,420.00 141,500.00 0.00 172,920.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.74 DIBULATKAN 31,420.00 141,500.00 0.00 172,920.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.75 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG BETON/KERAMIK
BAHAN
Baja ringan profil Z-75 1.9400 M' 30,000.00 - 58,200.00 - 58,200.00
Baja ringan profil C-75 0.1500 M' 21,165.00 - 3,174.75 - 3,174.75
Reng 5.1100 M' 12,833.33 - 65,578.33 - 65,578.33
Baut (screw driver) 32.3400 Pcs 340.00 - 10,995.60 - 10,995.60
Dynabolt 0.2400 Pcs 3,315.00 - 795.60 - 795.60
UPAH
Pekerja 0.0860 Org 100,000.00 8,600.00 - - 8,600.00
Tukang Besi 0.2742 Org 103,000.00 28,242.60 - - 28,242.60
Mandor 0.0293 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 37,570.60 211,944.28 0.00 249,514.88

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.75 DIBULATKAN 37,570.60 211,944.28 0.00 249,514.00
H.76 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG METAL SHEET
BAHAN
Reng 4.1600 M' 12,833.33 - 53,386.67 - 53,386.67
Dynabolt 0.2400 Pcs 3,315.00 - 795.60 - 795.60
UPAH
Pekerja 0.0860 Org 100,000.00 8,600.00 - - 8,600.00
Tukang Besi 0.2742 Org 103,000.00 28,242.60 - - 28,242.60
Mandor 0.0293 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 37,570.60 197,077.02 0.00 234,647.62

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.76 DIBULATKAN 37,570.60 197,077.02 0.00 234,647.00
H.77 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG ASPHALT/BITUMEN
BAHAN
Reng 3.6900 M' 12,833.33 - 47,355.00 - 47,355.00
Dynabolt 0.2400 Pcs 3,315.00 - 795.60 - 795.60
UPAH
Pekerja 0.0860 Org 100,000.00 8,600.00 - - 8,600.00
Tukang Besi 0.2742 Org 103,000.00 28,242.60 - - 28,242.60
Mandor 0.0293 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 37,570.60 181,445.35 0.00 219,015.95

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.77 DIBULATKAN 37,570.60 181,445.35 0.00 219,015.00
H.78 1 M2 PASANG ATAP PVC ALDERON RS (Satu Layer)

BAHAN
Atap PVC Alderon RS (satu layer) 1.1000 M2 58,800.00 - 64,680.00 - 64,680.00
Skrup + Mur 6.0000 Bh 3,000.00 - 18,000.00 - 18,000.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.0060 Org 100,000.00 600.00 - - 600.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 20,520.00 82,680.00 0.00 103,200.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.78 DIBULATKAN 20,520.00 82,680.00 0.00 103,200.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
H.79 1 M2 PASANG ATAP PVC ALDERON TWINWALL (Dua Layer)

BAHAN
Atap PVC Alderon Twinwall (dua layer) 1.1000 M2 176,540.00 - 194,194.00 - 194,194.00
Skrup + Mur 6.0000 Bh 3,000.00 - 18,000.00 - 18,000.00
UPAH
Pekerja 0.0060 Org 100,000.00 600.00 - - 600.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 0.00 - 0.00 0.00 0.00
ALAT
JUMLAH 20,520.00 212,194.00 0.00 232,714.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
H.79 DIBULATKAN 20,520.00 212,194.00 0.00 232,714.00
I PEKERJAAN LANGIT-LANGIT
I.1 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 5 mm
BAHAN
Plat asbes tebal 5 mm 1.1000 Lbr 30,770.00 - 33,847.00 - 33,847.00
Paku Biasa 1/2" - 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 34,079.90 0.00 45,563.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.1 DIBULATKAN 11,484.00 34,079.90 0.00 45,563.00
I.2 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 4 mm

BAHAN
Plat asbes tebal 4 mm 1.1000 Lbr 29,665.00 - 32,631.50 - 32,631.50
Paku Biasa 1/2" - 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 32,864.40 0.00 44,348.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.2 DIBULATKAN 11,484.00 32,864.40 0.00 44,348.00
I.3 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA BORNEO

BAHAN
Kayu Borneo, Balok 0.0120 M3 8,201,480.00 - 98,417.76 - 98,417.76
Paku Biasa 1/2" - 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
Asbes 1,00 x 1,00 m 1.1000 Lbr 29,665.00 - 32,631.50 - 32,631.50
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 131,282.16 0.00 142,766.16

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.3 DIBULATKAN 11,484.00 131,282.16 0.00 142,766.00
I.4 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KRUING

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Kayu Kruing, Balok 0.0120 M3 8,592,990.00 - 103,115.88 - 103,115.88
Paku Biasa 1/2" - 1" 0.0600 Kg 23,290.00 - 1,397.40 - 1,397.40
Asbes 1,00 x 1,00 m 1.1000 Lbr 29,665.00 - 32,631.50 - 32,631.50
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 137,144.78 0.00 148,628.78

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.4 DIBULATKAN 11,484.00 137,144.78 0.00 148,628.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.5 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 23,290.00 - 1,397.40 - 1,397.40
Asbes 1,00 x 1,00 m t. 4 mm 1.1000 Lbr 29,665.00 - 32,631.50 - 32,631.50
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 34,028.90 0.00 45,512.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.5 DIBULATKAN 11,484.00 34,028.90 0.00 45,512.00
I.6 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, RANGKA BORNEO

BAHAN
Paku Biasa 1/2" - 1" 0.0300 Kg 23,290.00 - 698.70 - 698.70
Triplek 6 mm 0.3750 Lbr 109,055.00 - 40,895.63 - 40,895.63
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 140,012.09 0.00 162,132.09

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.6 DIBULATKAN 22,120.00 140,012.09 0.00 162,132.00
I.7 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
Triplek 6 mm 0.0150 Lbr 109,055.00 - 1,635.83 - 1,635.83
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 1,868.73 0.00 23,988.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.7 DIBULATKAN 22,120.00 1,868.73 0.00 23,988.00
I.8 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU BORNEO

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 23,290.00 - 1,397.40 - 1,397.40
Plafond GRC 0.3472 Lbr 84,660.00 - 29,395.83 - 29,395.83
Cotton Plaster 0.0720 Bh 15,895.00 - 1,144.44 - 1,144.44
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 140,279.18 0.00 151,763.18

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.8 DIBULATKAN 11,484.00 140,279.18 0.00 151,763.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.9 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU KRUING
BAHAN
Kayu Kruing. Balok 0.0120 M3 8,592,990.00 - 103,115.88 - 103,115.88
Paku Biasa 1/2" - 1" 0.0600 Kg 23,290.00 - 1,397.40 - 1,397.40
Plafond GRC 0.3472 Lbr 84,660.00 - 29,395.83 - 29,395.83
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 144,977.30 0.00 156,461.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.9 DIBULATKAN 11,484.00 144,977.30 0.00 156,461.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.10 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU LAMA

BAHAN
Paku Biasa 1/2" - 1" 0.0600 Kg 23,290.00 - 1,397.40 - 1,397.40
Plafond GRC 0.3472 Lbr 84,660.00 - 29,395.83 - 29,395.83
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Kayu 0.0700 Org 110,000.00 7,700.00 - - 7,700.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,484.00 41,861.42 0.00 53,345.42

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.10 DIBULATKAN 11,484.00 41,861.42 0.00 53,345.00
I.11 1 M2 LANGIT-LANGIT GRC, TANPA RANGKA

BAHAN
Plafond GRC 0.3472 Lbr 84,660.00 - 29,395.83 - 29,395.83
Paku Sekrup 0.1100 Kg 35,105.00 - 3,861.55 - 3,861.55
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 16,060.00 44,325.57 0.00 60,385.57

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.11 DIBULATKAN 16,060.00 44,325.57 0.00 60,385.00
I.12 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA BORNEO

BAHAN
Paku Biasa 2" - 5" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
Paku Sekrup gypsum 0.1100 Kg 35,105.00 - 3,861.55 - 3,861.55
Plafond Gypsum 0.3640 Lbr 77,605.00 - 28,248.22 - 28,248.22
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.1800 Org 100,000.00 18,000.00 - - 18,000.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 56,784.00 142,993.72 0.00 199,777.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.12 DIBULATKAN 56,784.00 142,993.72 0.00 199,777.00
I.13 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA KRUING

BAHAN
Paku Biasa 2" - 5" 0.0600 Kg 23,300.00 - 1,398.00 - 1,398.00
Plafond Gypsum 0.3640 Lbr 77,605.00 - 28,248.22 - 28,248.22
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.1800 Org 100,000.00 18,000.00 - - 18,000.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 56,784.00 147,691.84 0.00 204,475.84

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.13 DIBULATKAN 56,784.00 147,691.84 0.00 204,475.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.14 1 M2 LANGIT-LANGIT GYPSUM BOARD, TEBAL 9 mm, TANPA RANGKA

BAHAN
Gypsum Board (120 x 240 x 9) mm 0.3640 Lbr 77,605.00 - 28,248.22 - 28,248.22
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 16,060.00 43,177.96 0.00 59,237.96

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.14 DIBULATKAN 16,060.00 43,177.96 0.00 59,237.00
I.15 1 M2 LANGIT-LANGIT PVC (POLOS)

BAHAN
Plafond PVC L. 30 cm (Polos) 1.0500 M2 90,000.00 - 94,500.00 - 94,500.00
Paku Sekrup 0.1100 Kg 35,105.00 - 3,861.55 - 3,861.55
UPAH
Pekerja 0.1800 Org 100,000.00 18,000.00 - - 18,000.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 56,784.00 98,361.55 0.00 155,145.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.15 DIBULATKAN 56,784.00 98,361.55 0.00 155,145.00
I.16 1 M2 LANGIT-LANGIT PVC (MOTIF)

BAHAN
Plafond PVC L. 30 cm (Motif) 1.0500 M2 93,300.00 - 97,965.00 - 97,965.00
Paku Sekrup 0.1100 Kg 35,105.00 - 3,861.55 - 3,861.55
UPAH
Pekerja 0.1800 Org 100,000.00 18,000.00 - - 18,000.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 56,784.00 101,826.55 0.00 158,610.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.16 DIBULATKAN 56,784.00 101,826.55 0.00 158,610.00
I.17 1 M2 LANGIT-LANGIT PVC (URAT JATI)

BAHAN
Plafond PVC L. 30 cm (Urat Jati) 1.0500 M2 96,700.00 - 101,535.00 - 101,535.00
Paku Sekrup 0.1100 Kg 35,105.00 - 3,861.55 - 3,861.55
UPAH
Pekerja 0.1800 Org 100,000.00 18,000.00 - - 18,000.00
Tukang Kayu 0.3200 Org 110,000.00 35,200.00 - - 35,200.00
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 56,784.00 105,396.55 0.00 162,180.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.17 DIBULATKAN 56,784.00 105,396.55 0.00 162,180.00
I.18 1 M2 LANGIT-LANGIT AKUSTIK (60 X 120) CM

BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Profil Almunium T 3.6000 M' 15,016.67 - 54,060.00 - 54,060.00
Plafond Akustik 60 x 120 cm 1.5000 Lbr 165,155.00 - 247,732.50 - 247,732.50
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 301,792.50 0.00 323,912.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.18 DIBULATKAN 22,120.00 301,792.50 0.00 323,912.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.19 1 M2 LANGIT-LANGIT LAMBRISERING KAYU 9 CM

BAHAN
Paku Biasa 1/2" - 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
Triplek 6 mm 0.0150 Lbr 109,055.00 - 1,635.83 - 1,635.83
Lambrisering 1.0000 M2 310,000.00 - 310,000.00 - 310,000.00
UPAH
Pekerja 0.8000 Org 100,000.00 80,000.00 - - 80,000.00
Tukang Kayu 0.8000 Org 110,000.00 88,000.00 - - 88,000.00
Mandor 0.0400 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 176,960.00 311,868.73 0.00 488,828.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.19 DIBULATKAN 176,960.00 311,868.73 0.00 488,828.00
I.20 1 M2 PLAFOND SPANDRELL

BAHAN
Rangka Hollow 40x40x0,8 mm 2.0000 M' 21,150.83 - 42,301.67 - 42,301.67
Rangka Hollow 40x20x0,8 mm 2.0000 M' 10,355.83 - 20,711.67 - 20,711.67
Spandrell CA 2.0000 Lbr 109,055.00 - 218,110.00 - 218,110.00
Siku Alumunium 2.0000 M' 40,300.00 - 80,600.00 - 80,600.00
Paku Sekrup 0.1100 Kg 26,520.00 - 2,917.20 - 2,917.20
Alat Bantu 0.2000 Kg 30,000.00 - 6,000.00 - 6,000.00
UPAH
Pekerja 0.5760 Org 100,000.00 57,600.00 - - 57,600.00
Mandor 0.0288 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 179,660.80 370,640.53 0.00 550,301.33

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.20 DIBULATKAN 179,660.80 370,640.53 0.00 550,301.00
I.21 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 45,300.00 100,747.76 0.00 146,047.76

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.21 DIBULATKAN 45,300.00 100,747.76 0.00 146,047.00
I.22 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0750 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 45,300.00 105,445.88 0.00 150,745.88

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.22 DIBULATKAN 45,300.00 105,445.88 0.00 150,745.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.23 1 M2 PASANG RANGKA HOLLOW GALVALUME untuk PLAFON, MODUL 60x60 CM

BAHAN
Hollow 4/4 galvalume 4.0000 m' 6,630.00 - 26,520.00 - 26,520.00
Hollow 2/4 galvalume 2.0000 m' 5,500.00 - 11,000.00 - 11,000.00
Paku Sekrup 0.1100 Kg 26,520.00 - 2,917.20 - 2,917.20
Ramset / Dyna bolt 2.0000 Bh 6,630.00 - 13,260.00 - 13,260.00
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 16,060.00 53,697.20 0.00 69,757.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.23 DIBULATKAN 16,060.00 53,697.20 0.00 69,757.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.24 1 M' PASANG LIST PLAFOND - KAYU PROFIL

BAHAN
Kayu Profil 1.0500 M' 10,115.00 - 10,620.75 - 10,620.75
Paku 1/2. s.d. 1" 0.0100 Kg 23,290.00 - 232.90 - 232.90
UPAH
Pekerja 0.0500 Org 100,000.00 5,000.00 - - 5,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,060.00 10,853.65 0.00 21,913.65

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.24 DIBULATKAN 11,060.00 10,853.65 0.00 21,913.00
I.25 1 M' PASANG LIST PLAFOND GYPSUM PROFIL 10 cm

BAHAN
Gypsum Profil 10 cm 1.0500 M' 16,235.00 - 17,046.75 - 17,046.75
Tepung Gypsum / Semen adhesive 0.1500 Kg 4,930.00 - 739.50 - 739.50
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 17,786.25 0.00 31,058.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.25 DIBULATKAN 13,272.00 17,786.25 0.00 31,058.00

BAHAN
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 21,088.50 0.00 34,360.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.26 DIBULATKAN 13,272.00 21,088.50 0.00 34,360.00

BAHAN
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 22,427.25 0.00 35,699.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.27 DIBULATKAN 13,272.00 22,427.25 0.00 35,699.00
I.28 1 M' PASANG LIST PLAFON PVC, L.4 cm

BAHAN
List Plafond PVC L.4 cm (putih/cokelat) 1.0500 M' 20,000.00 - 21,000.00 - 21,000.00
Paku Sekrup Gypsum 0.0500 Kg 35,105.00 - 1,755.25 - 1,755.25

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 22,755.25 0.00 36,027.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.28 DIBULATKAN 13,272.00 22,755.25 0.00 36,027.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
I.29 1 M' PASANG LIST PLAFON PVC, L.7 cm

BAHAN
List Plafond PVC L.7 cm (putih/cokelat) 1.0500 M' 23,000.00 - 24,150.00 - 24,150.00
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 25,905.25 0.00 39,177.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.29 DIBULATKAN 13,272.00 25,905.25 0.00 39,177.00
I.30 1 M' PEKERJAAN SHADOW LINE

BAHAN
Shadow Line 1.0500 M' 12,500.00 - 13,125.00 - 13,125.00
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Kayu 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 14,880.25 0.00 28,152.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.30 DIBULATKAN 13,272.00 14,880.25 0.00 28,152.00
I.31 1 KG GANTUNGAN PLAFOND BESI D. 10 mm

BAHAN
Besi beton rata-rata 1.0500 Kg 14,450.00 - 15,172.50 - 15,172.50
Kawat Beton 0.0100 Kg 37,400.00 - 374.00 - 374.00
UPAH
Tukang Besi 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
Peralatan, spenser 0.0200 Lot 10,000.00 - - 200.00 200.00
JUMLAH 5,240.00 15,546.50 200.00 20,986.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.31 DIBULATKAN 5,240.00 15,546.50 200.00 20,986.00
I.32 1 M' PASANG DROP CEILING GYPSUM BOARD, RANGKA HOLLOW, TINGGI 30 CM
BAHAN
Hollow 4/4 galvalume 0.4150 Btg 26,520.00 - 11,005.80 - 11,005.80
Hollow 2/4 galvalume 0.1500 Btg 22,000.00 - 3,300.00 - 3,300.00
Gypsum Board (120 x 240 x 9) mm 0.2708 Lbr 77,605.00 - 21,018.02 - 21,018.02
Cotton plaster 0.0720 Bh 15,895.00 - 1,144.44 - 1,144.44
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.0500 Org 110,000.00 5,500.00 - - 5,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 16,060.00 50,253.56 0.00 66,313.56

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
I.32 DIBULATKAN 16,060.00 50,253.56 0.00 66,313.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J PEKERJAAN SANITASI
J.1 PEMASANGAN 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA INA)
BAHAN
Kloset duduk / monoblok (setara INA) 1.0000 Bh 1,640,330.00 - 1,640,330.00 - 1,640,330.00
Perlengkapan (6% Harga Closet duduk) 1.0000 Ls 98,419.80 - 98,419.80 - 98,419.80
UPAH
Pekerja 3.3000 Org 100,000.00 330,000.00 - - 330,000.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 443,412.00 1,738,749.80 0.00 2,182,161.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.1 DIBULATKAN 443,412.00 1,738,749.80 0.00 2,182,161.00
J.2 PEMASANGAN 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA TOTO)

BAHAN
Kloset duduk / monoblok (setara TOTO) 1.0000 Bh 2,010,675.00 - 2,010,675.00 - 2,010,675.00
Perlengkapan (6% Harga Closet duduk) 1.0000 Ls 120,640.50 - 120,640.50 - 120,640.50
UPAH
Pekerja 3.3000 Org 100,000.00 330,000.00 - - 330,000.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 443,412.00 2,131,315.50 0.00 2,574,727.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.2 DIBULATKAN 443,412.00 2,131,315.50 0.00 2,574,727.00
J.3 PEMASANGAN 1 BUAH KLOSET JONGKOK PORSELEN (setara INA)

BAHAN
Kloset Jongkok Porselen (setara INA) 1.0000 Bh 253,980.00 - 253,980.00 - 253,980.00
Pasir Pasang 0.0100 M3 264,605.00 - 2,646.05 - 2,646.05
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Batu 1.5000 Org 103,000.00 154,500.00 - - 154,500.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 271,300.00 265,026.05 0.00 536,326.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.3 DIBULATKAN 271,300.00 265,026.05 0.00 536,326.00
J.4 PEMASANGAN 1 BUAH KLOSET JONGKOK PORSELEN (setara TOTO)

BAHAN
Kloset Jongkok Porselen (setara TOTO) 1.0000 Bh 317,475.00 - 317,475.00 - 317,475.00
Pasir Pasang 0.0100 M3 264,605.00 - 2,646.05 - 2,646.05
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Batu 1.5000 Org 103,000.00 154,500.00 - - 154,500.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 271,300.00 328,521.05 0.00 599,821.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.4 DIBULATKAN 271,300.00 328,521.05 0.00 599,821.00
J.5 PEMASANGAN 1 BUAH URINOIR MUSLIM (TOTO) U57M

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Urinoir Muslim (TOTO) U57M 1.0000 Bh 2,900,000.00 - 2,900,000.00 - 2,900,000.00
Pasir Pasang 0.0100 M3 264,605.00 - 2,646.05 - 2,646.05
Perlengkapan (30% Harga Urinoir) 1.0000 Ls 870,000.00 - 870,000.00 - 870,000.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Batu 1.0000 Org 103,000.00 103,000.00 - - 103,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 214,200.00 3,781,046.05 0.00 3,995,246.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.5 DIBULATKAN 214,200.00 3,781,046.05 0.00 3,995,246.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.6 PEMASANGAN 1 BUAH URINOIR BIASA

BAHAN
Urinoir 1.0000 Bh 2,010,675.00 - 2,010,675.00 - 2,010,675.00
Pasir Pasang 0.0100 M3 264,605.00 - 2,646.05 - 2,646.05
Perlengkapan (30% Harga Urinoir) 1.0000 Ls 603,202.50 - 603,202.50 - 603,202.50
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Tukang Batu 1.0000 Org 103,000.00 103,000.00 - - 103,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 214,200.00 2,624,923.55 0.00 2,839,123.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.6 DIBULATKAN 214,200.00 2,624,923.55 0.00 2,839,123.00
J.7 PEMASANGAN 1 BUAH WASHTAFEL GANTUNG setara WASSER + Aksesories

BAHAN
Washtafel gantung setara Wasser+Aksesories 1.0000 Bh 1,246,695.00 - 1,246,695.00 - 1,246,695.00
Pasir Pasang 0.1000 M3 264,605.00 - 26,460.50 - 26,460.50
Perlengkapan (12% Harga Washtafel) 1.0000 Ls 149,603.40 - 149,603.40 - 149,603.40
UPAH
Pekerja 1.2000 Org 100,000.00 120,000.00 - - 120,000.00
Tukang Batu 1.4500 Org 103,000.00 149,350.00 - - 149,350.00
Mandor 0.0600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 286,150.00 1,431,158.90 0.00 1,717,308.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.7 DIBULATKAN 286,150.00 1,431,158.90 0.00 1,717,308.00
J.8 PEMASANGAN 1 BUAH WASHTAFEL GANTUNG setara INA + Aksesories

BAHAN
Washtafel gantung setara INA+Aksesories 1.0000 Bh 582,080.00 - 582,080.00 - 582,080.00
Pasir Pasang 0.1000 M3 264,605.00 - 26,460.50 - 26,460.50
Perlengkapan (12% Harga Washtafel) 1.0000 Ls 69,849.60 - 69,849.60 - 69,849.60
UPAH
Pekerja 1.2000 Org 100,000.00 120,000.00 - - 120,000.00
Tukang Batu 1.4500 Org 103,000.00 149,350.00 - - 149,350.00
Mandor 0.0600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 286,150.00 686,790.10 0.00 972,940.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.8 DIBULATKAN 286,150.00 686,790.10 0.00 972,940.00
J.9 PEMASANGAN 1 BUAH BAK MANDI BATU BATA LAPIS KERAMIK VOLUME 0,3 M3
BAHAN
Batu Bata 150.0000 Bh 935.00 - 140,250.00 - 140,250.00
Pasir Pasang 0.3000 M3 264,605.00 - 79,381.50 - 79,381.50
Keramik Dinding 20 x 25 cm 3.7900 M2 76,000.00 - 288,040.00 - 288,040.00
Semen Nat 6.0000 Kg 18,445.00 - 110,670.00 - 110,670.00
UPAH
Pekerja 6.0000 Org 100,000.00 600,000.00 - - 600,000.00
Tukang Batu 3.0000 Org 103,000.00 309,000.00 - - 309,000.00
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 942,600.00 786,341.50 0.00 1,728,941.50
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.9 DIBULATKAN 942,600.00 786,341.50 0.00 1,728,941.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.10 PEMASANGAN 1 BUAH BAK MANDI FIBERGLASS VOLUME 0,3 M3

BAHAN
Bak Fibreglass Standard 1.0000 Bh 369,410.00 - 369,410.00 - 369,410.00
Perlengkapan 12% Ls 44,329.20 - 5,319.50 - 5,319.50
UPAH
Pekerja 3.0000 Org 100,000.00 300,000.00 - - 300,000.00
Tukang Batu 4.5000 Org 103,000.00 463,500.00 - - 463,500.00
Mandor 0.9000 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 769,100.00 374,729.50 0.00 1,143,829.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.10 DIBULATKAN 769,100.00 374,729.50 0.00 1,143,829.00
J.11 PEMASANGAN 1 BUAH BAK KONTROL PASANGAN BATU BATA (30 x 30) cm, T = 35 cm
BAHAN
Batu Bata 40.0000 Bh 935.00 - 37,400.00 - 37,400.00
Pasir Pasang 0.0700 M3 264,605.00 - 18,522.35 - 18,522.35
Batu Kerikil 0.0700 M3 305,915.00 - 21,414.05 - 21,414.05
Baja Tulangan 1.6000 Kg 14,450.00 - 23,120.00 - 23,120.00
Pasir Beton 0.0600 M3 313,310.00 - 18,798.60 - 18,798.60
UPAH
Pekerja 2.1600 Org 100,000.00 216,000.00 - - 216,000.00
Tukang Batu 0.7200 Org 103,000.00 74,160.00 - - 74,160.00
Mandor 0.0110 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 298,224.00 180,855.00 0.00 479,079.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.11 DIBULATKAN 298,224.00 180,855.00 0.00 479,079.00
J.12 PEMASANGAN 1 BUAH BAK KONTROL PASANGAN BATU BATA (45 x 45) cm, T = 50 cm
BAHAN
Batu Bata 70.0000 Bh 935.00 - 65,450.00 - 65,450.00
Pasir Pasang 0.1300 M3 264,605.00 - 34,398.65 - 34,398.65
Batu Kerikil 0.0200 M3 305,915.00 - 6,118.30 - 6,118.30
Baja Tulangan 2.6000 Kg 14,450.00 - 37,570.00 - 37,570.00
Pasir Beton 0.0900 M3 313,310.00 - 28,197.90 - 28,197.90
UPAH
Pekerja 3.2000 Org 100,000.00 320,000.00 - - 320,000.00
Tukang Batu 1.1500 Org 103,000.00 118,450.00 - - 118,450.00
Mandor 0.0160 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 439,682.00 279,534.85 0.00 719,216.85

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.12 DIBULATKAN 439,682.00 279,534.85 0.00 719,216.00
J.13 PEMASANGAN 1 M' PIPA GALVANIS DIAMETER 1/2"

BAHAN
Pipa Galvanis d. 1/2" 1.2000 M' 26,095.00 - 31,314.00 - 31,314.00
Perlengkapan 35% dari harga pipa 1.0000 Ls 9,133.25 - 9,133.25 - 9,133.25
UPAH
Pekerja 0.0540 Org 100,000.00 5,400.00 - - 5,400.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0270 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,678.00 40,447.25 0.00 56,125.25

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.13 DIBULATKAN 15,678.00 40,447.25 0.00 56,125.00
J.14 PEMASANGAN 1 M' PIPA GALVANIS DIAMETER 3/4"

BAHAN
Pipa Galvanis d. 3/4" 1.2000 M' 36,890.00 - 44,268.00 - 44,268.00
UPAH
Pekerja 0.0540 Org 100,000.00 5,400.00 - - 5,400.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0270 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,678.00 57,179.50 0.00 72,857.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.14 DIBULATKAN 15,678.00 57,179.50 0.00 72,857.00
J.15 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1/2"

BAHAN
Pipa PVC d. 1/2" 1.2000 M' 8,330.00 - 9,996.00 - 9,996.00
UPAH
Pekerja 0.0360 Org 100,000.00 3,600.00 - - 3,600.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,452.00 12,911.50 0.00 23,363.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.15 DIBULATKAN 10,452.00 12,911.50 0.00 23,363.00
J.16 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 3/4"

BAHAN
Pipa PVC d. 3/4" 1.2000 M' 11,390.00 - 13,668.00 - 13,668.00
UPAH
Pekerja 0.0360 Org 100,000.00 3,600.00 - - 3,600.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,452.00 17,654.50 0.00 28,106.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.16 DIBULATKAN 10,452.00 17,654.50 0.00 28,106.00
J.17 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1"

BAHAN
Pipa PVC d. 1" 1.2000 M' 15,385.00 - 18,462.00 - 18,462.00
UPAH
Pekerja 0.0360 Org 100,000.00 3,600.00 - - 3,600.00
Tukang Batu 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,452.00 23,846.75 0.00 34,298.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.17 DIBULATKAN 10,452.00 23,846.75 0.00 34,298.00
J.18 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1 1/2"

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Pipa PVC d. 1 1/2" 1.2000 M' 31,200.00 - 37,440.00 - 37,440.00
UPAH
Pekerja 0.0540 Org 100,000.00 5,400.00 - - 5,400.00
Tukang Batu 0.0900 Org 103,000.00 9,270.00 - - 9,270.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,678.00 48,360.00 0.00 64,038.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.18 DIBULATKAN 15,678.00 48,360.00 0.00 64,038.00

BAHAN
Pipa PVC d. 3" 1.2000 M' 68,850.00 - 82,620.00 - 82,620.00
UPAH
Pekerja 0.0810 Org 100,000.00 8,100.00 - - 8,100.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 23,517.00 106,717.50 0.00 130,234.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.19 DIBULATKAN 23,517.00 106,717.50 0.00 130,234.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pipa PVC d. 4" 1.2000 M' 114,325.00 - 137,190.00 - 137,190.00
UPAH
Pekerja 0.0810 Org 100,000.00 8,100.00 - - 8,100.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 23,517.00 177,203.75 0.00 200,720.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.20 DIBULATKAN 23,517.00 177,203.75 0.00 200,720.00

BAHAN
Pipa PVC d. 6" 1.2000 M' 256,700.00 - 308,040.00 - 308,040.00
UPAH
Pekerja 0.0810 Org 100,000.00 8,100.00 - - 8,100.00
Tukang Batu 0.1350 Org 103,000.00 13,905.00 - - 13,905.00
Mandor 0.0040 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 23,517.00 397,885.00 0.00 421,402.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.21 DIBULATKAN 23,517.00 397,885.00 0.00 421,402.00
J.22 PEMASANGAN 1 BUAH BAK CUCI PIRING STAINLESS STEEL

BAHAN
Bak cuci stainless steel 1.0000 Bh 350,285.00 - 350,285.00 - 350,285.00
Water drain + accessories 1.0000 Set 75,000.00 - 75,000.00 - 75,000.00
UPAH
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
Tukang Batu 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0015 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 37,260.00 425,285.00 0.00 462,545.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.22 DIBULATKAN 37,260.00 425,285.00 0.00 462,545.00
J.23 PEMASANGAN 1 BUAH KRAN d. 3/4" ATAU d. 1/2"

BAHAN
Kran Air 1.0000 Bh 86,785.00 - 86,785.00 - 86,785.00
Seal Tape 0.0250 Bh 4,000.00 - 100.00 - 100.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Batu 0.4000 Org 103,000.00 41,200.00 - - 41,200.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 46,680.00 86,885.00 0.00 133,565.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.23 DIBULATKAN 46,680.00 86,885.00 0.00 133,565.00
J.24 PEMASANGAN 1 BUAH FLOOR DRAIN PLASTIK

BAHAN
Floor Drain Plastik 1.0000 Bh 11,220.00 - 11,220.00 - 11,220.00
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 12,420.00 11,220.00 0.00 23,640.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.24 DIBULATKAN 12,420.00 11,220.00 0.00 23,640.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.25 PEMASANGAN 1 BUAH FLOOR DRAIN STAINLESS

BAHAN
Floor Drain Stainless 1.0000 Bh 146,200.00 - 146,200.00 - 146,200.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 12,420.00 146,200.00 0.00 158,620.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.25 DIBULATKAN 12,420.00 146,200.00 0.00 158,620.00
J.26 PEMASANGAN 1 BUAH ROOF DRAIN PLASTIK

BAHAN
Roof Drain Plastik Dia-4" 1.0000 Bh 28,000.00 - 28,000.00 - 28,000.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 12,420.00 28,000.00 0.00 40,420.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.26 DIBULATKAN 12,420.00 28,000.00 0.00 40,420.00
J.27 PEMASANGAN 1 BUAH ROOF DRAIN BESI/STAINLESS

BAHAN
Roof Drain Besi/Stainless Dia-4" 1.0000 Bh 270,000.00 - 270,000.00 - 270,000.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Batu 0.1000 Org 103,000.00 10,300.00 - - 10,300.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 12,420.00 270,000.00 0.00 282,420.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.27 DIBULATKAN 12,420.00 270,000.00 0.00 282,420.00
J.28 1 UNIT SEPTIKTANK 2.5 x 1.5 x 2 + REMBESAN (KANTOR TIPE BESAR)

Galian Tanah 7.5000 M3 90,000.00 675,000.00 - - 675,000.00
Pasir Urug 0.3570 M3 271,332.00 10,710.00 86,155.52 - 96,865.52
Lantai Kerja 3.7500 M3 930,728.25 736,728.75 2,753,502.19 - 3,490,230.94
Pas. Bata 1 : 3 25.0000 M2 137,572.20 1,035,500.00 2,403,805.00 - 3,439,305.00
Plesteran 1 Ps : 3 Pc 25.0000 M2 71,557.96 1,221,000.00 567,948.88 - 1,788,948.88
Acian 25.0000 M2 35,970.00 785,500.00 113,750.00 - 899,250.00
Plat Beton Penutup + Balok 0.5000 M3 2,774,072.70 188,003.06 1,197,158.29 1,875.00 1,387,036.35
Pipa PVC 4" + Sambungan 9.0000 M' 200,720.75 211,653.00 1,594,833.75 - 1,806,486.75
Pipa GI. 1 1/2" 2.0000 M' 72,857.50 31,356.00 114,359.00 - 145,715.00
Galian Tanah untuk rembesan 5.6250 M3 90,000.00 506,250.00 - - 506,250.00
Pasangan ijuk 8.1000 Kg 39,185.00 - 317,398.50 - 317,398.50
Urugan Kerikil 1.7500 M3 305,915.00 - 535,351.25 - 535,351.25
Urugan Kembali perataan tanah 1.8750 M3 50,000.00 93,750.00 - - 93,750.00
Tambahan Upah 0.0850 Ls 60,000.00 5,100.00 - - 5,100.00
ALAT
JUMLAH 5,500,550.81 9,684,262.38 1,875.00 15,186,688.19

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 5,500,550.81 9,684,262.38 1,875.00 15,186,688.19
J.28 DIBULATKAN 5,500,550.81 9,684,262.38 1,875.00 15,186,688.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.29 1 UNIT SEPTIKTANK 2.5 x 1.5 x 1.5 + REMBESAN (KANTOR TIPE KECIL)
Galian Tanah 4.5000 M3 90,000.00 405,000.00 - - 405,000.00
Pasir Urug 0.2140 M3 271,332.00 6,420.00 51,645.05 - 58,065.05
Lantai Kerja 2.2500 M3 930,728.25 442,037.25 1,652,101.31 - 2,094,138.56
Pas. Bata 1 : 3 15.0000 M2 137,572.20 621,300.00 1,442,283.00 - 2,063,583.00
Plesteran 1 Ps : 3 Pc 15.0000 M2 71,557.96 732,600.00 340,769.33 - 1,073,369.33
Acian 15.0000 M2 35,970.00 471,300.00 68,250.00 - 539,550.00
Plat Beton Penutup + Balok 0.3000 M3 2,774,072.70 112,801.84 718,294.97 1,125.00 832,221.81
Pipa PVC 4" + Sambungan 5.4000 M' 200,720.75 126,991.80 956,900.25 - 1,083,892.05
Pipa GI. 1 1/2" 1.2000 M' 72,857.50 18,813.60 68,615.40 - 87,429.00
Pasangan ijuk 5.4000 Kg 39,185.00 - 211,599.00 - 211,599.00
Urugan Kerikil 1.0500 M3 305,915.00 - 321,210.75 - 321,210.75
Tambahan Upah 0.0920 Ls 60,000.00 5,520.00 - - 5,520.00
ALAT
JUMLAH 3,302,784.49 5,831,669.06 1,125.00 9,135,578.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 3,302,784.49 5,831,669.06 1,125.00 9,135,578.55
J.29 DIBULATKAN 3,302,784.49 5,831,669.06 1,125.00 9,135,578.00
J.30 1 UNIT SEPTIKTANK 1.5 x 1 x 1.5 + REMBESAN (RUMAH TIPE KECIL)

Galian Tanah 2.2500 M3 90,000.00 202,500.00 - - 202,500.00
Pasir Urug 0.1070 M3 271,332.00 3,210.00 25,822.52 - 29,032.52
Lantai Kerja 1.1250 M3 930,728.25 221,018.63 826,050.66 - 1,047,069.28
Pas. Bata 1 : 3 7.5000 M2 137,572.20 310,650.00 721,141.50 - 1,031,791.50
Plesteran 1 Ps : 3 Pc 7.5000 M2 71,557.96 366,300.00 170,384.66 - 536,684.66
Acian 7.5000 M2 35,970.00 235,650.00 34,125.00 - 269,775.00
Plat Beton Penutup + balok 0.1500 M3 2,774,072.70 56,400.92 359,147.49 562.50 416,110.90
Pipa PVC 4" + Sambungan 9.0000 M' 200,720.75 211,653.00 1,594,833.75 - 1,806,486.75
Pipa GI. 1 1/2" 0.6000 M' 72,857.50 9,406.80 34,307.70 - 43,714.50
Pasangan ijuk 2.7000 Kg 39,185.00 - 105,799.50 - 105,799.50
Urugan Kerikil 3.5 cm 0.5250 M3 305,915.00 - 160,605.38 - 160,605.38
Tambahan Upah 0.0650 Ls 60,000.00 3,900.00 - - 3,900.00
ALAT
JUMLAH 1,663,909.34 4,032,218.15 562.50 5,696,690.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.30 DIBULATKAN 1,663,909.34 4,032,218.15 562.50 5,696,689.00
J.31 1 M' SALURAN GREVEL BETON 1/2 d. 20 CM + PASANGAN

Galian Tanah 0.1500 M3 50,000.00 7,500.00 - - 7,500.00
Grevel Beton 20 cm 1.0000 Bh 57,205.00 - 57,205.00 - 57,205.00
Pas. Bata 1 : 3 1.0000 M2 137,572.00 41,420.00 96,152.20 - 137,572.20
Plesteran 1 Ps : 3 Pc 1.0000 M2 71,557.00 48,840.00 22,717.96 - 71,557.96
Acian 1.0000 M2 35,970.00 31,420.00 4,550.00 - 35,970.00
Upah Kerja 0.3500 Ls 5,000.00 1,750.00 - - 1,750.00
ALAT
JUMLAH 130,930.00 180,625.16 0.00 311,555.16

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.31 DIBULATKAN 130,930.00 180,625.16 0.00 311,555.00
J.32 1 M' SALURAN GREVEL BETON 1/2 d. 30 CM + PASANGAN

Galian Tanah 0.2000 M3 50,000.00 10,000.00 - - 10,000.00
Grevel Beton 30 cm 1.0000 Bh 77,860.00 - 77,860.00 - 77,860.00
Pas. Bata 1 : 3 1.0000 M' 137,572.00 41,420.00 96,152.20 - 137,572.20
Plesteran 1 Ps : 3 Pc 1.0000 M' 71,557.00 48,840.00 22,717.96 - 71,557.96
Acian 1.0000 M' 35,970.00 31,420.00 4,550.00 - 35,970.00
Upah Kerja 0.1500 Ls 5,000.00 750.00 - - 750.00
ALAT
JUMLAH 132,430.00 201,280.16 0.00 333,710.16

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.32 DIBULATKAN 132,430.00 201,280.16 0.00 333,710.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.33 1 M' SALURAN AIR LIMBAH BUIS BETON D = 30 Cm

BAHAN
Buis Beton Ø 30 cm 1.1000 Bh 153,200.00 - 168,520.00 - 168,520.00
Bata Merah 25.0000 Bh 935.00 - 23,375.00 - 23,375.00
Semen PC 10.3000 Kg 1,400.00 - 14,420.00 - 14,420.00
Pasir Pasang 0.0610 M3 264,605.00 - 16,140.90 - 16,140.90
Pasir Urug 0.0690 M3 201,110.00 - 13,876.59 - 13,876.59
UPAH
Pekerja 0.3800 Org 100,000.00 38,000.00 - - 38,000.00
Tukang Batu 0.1900 Org 103,000.00 19,570.00 - - 19,570.00
Mandor 0.0190 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,698.00 236,332.50 0.00 296,030.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.33 DIBULATKAN 59,698.00 236,332.50 0.00 296,030.00
J.34 1 M' SALURAN AIR LIMBAH BUIS BETON D = 60 Cm

BAHAN
Buis Beton Ø 60 cm 1.1000 Bh 171,445.00 - 188,589.50 - 188,589.50
Bata Merah 25.0000 Bh 935.00 - 23,375.00 - 23,375.00
Semen PC 0.2060 Kg 1,400.00 - 288.40 - 288.40
Pasir Pasang 0.0610 M3 264,605.00 - 16,140.90 - 16,140.90
Pasir Urug 0.0690 M3 201,110.00 - 13,876.59 - 13,876.59
UPAH
Pekerja 0.3800 Org 100,000.00 38,000.00 - - 38,000.00
Tukang Batu 0.1900 Org 103,000.00 19,570.00 - - 19,570.00
Mandor 0.0190 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 59,698.00 242,270.40 0.00 301,968.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.34 DIBULATKAN 59,698.00 242,270.40 0.00 301,968.00
J.35 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 1000 LITER

BAHAN
Torn Air Fibreglass Kapasitas 1000 Liter 1.0000 Bh 2,453,100.00 - 2,453,100.00 - 2,453,100.00
Perlengkapan 6% harga bak 0.0600 Lot 147,186.00 - 8,831.16 - 8,831.16
UPAH
Pekerja 3.3000 Org 100,000.00 330,000.00 - - 330,000.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 443,412.00 2,461,931.16 0.00 2,905,343.16

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
J.35 DIBULATKAN 443,412.00 2,461,931.16 0.00 2,905,343.00
J.36 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 500 LITER

BAHAN
Torn Air Fibreglass Kapasitas 500 Liter 1.0000 Bh 1,754,060.00 - 1,754,060.00 - 1,754,060.00
Perlengkapan 6% harga bak 0.0600 Lot 105,243.60 - 6,314.62 - 6,314.62
UPAH
Pekerja 3.3000 Org 100,000.00 330,000.00 - - 330,000.00
Tukang Batu 1.1000 Org 103,000.00 113,300.00 - - 113,300.00
Mandor 0.1600 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 443,412.00 1,760,374.62 0.00 2,203,786.62

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
J.36 DIBULATKAN 443,412.00 1,760,374.62 0.00 2,203,786.00
K PEKERJAAN BESI DAN BAJA

K.1 1 KG PEKERJAAN BAJA PROFIL
BAHAN
Baja Profile 1.1500 Kg 20,060.00 - 23,069.00 - 23,069.00
UPAH
Tukang Las 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 23,069.00 0.00 36,341.00
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.1 DIBULATKAN 13,272.00 23,069.00 0.00 36,341.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
K.2 1 KG PEKERJAAN BESI SIKU

BAHAN
Besi Siku 1.1500 Kg 14,875.00 - 17,106.25 - 17,106.25
UPAH
Pekerja 0.0600 Org 100,000.00 6,000.00 - - 6,000.00
Tukang Las 0.0600 Org 110,000.00 6,600.00 - - 6,600.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,272.00 17,106.25 0.00 30,378.25
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.2 DIBULATKAN 13,272.00 17,106.25 0.00 30,378.00
K.3 1 KG PEKERJAAN PERAKITAN / PEMASANGAN BAJA

BAHAN
Solar 0.0100 Liter 15,850.00 - 158.50 - 158.50
Minyak Pelumas 0.0010 Liter 20,200.00 - 20.20 - 20.20
UPAH
Pekerja 0.0010 Org 100,000.00 100.00 - - 100.00
Tukang Besi 0.0010 Org 103,000.00 103.00 - - 103.00
Mandor 0.0001 Org 0.00 0.00 - - 0.00
ALAT
Sewa alat Crane 0.0080 Jam 676,170.00 - - 5,409.36 5,409.36
JUMLAH 204.12 178.70 5,409.36 5,792.18
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 204.12 178.70 5,409.36 5,792.18
K.3 DIBULATKAN 204.12 178.70 5,409.36 5,792.00
K.4 100 CM PEKERJAAN PENGELASAN LAS LISTRIK

BAHAN
Kawat Las Listrik 0.4000 Kg 34,255.00 - 13,702.00 - 13,702.00
Bahan Bakar Solar 0.3000 Ltr 6,800.00 - 2,040.00 - 2,040.00
Pelumas 0.0400 Ltr 20,200.00 - 808.00 - 808.00
UPAH
Pekerja 0.0400 Org 100,000.00 4,000.00 - - 4,000.00
Tukang Las 0.0200 Org 110,000.00 2,200.00 - - 2,200.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
Sewa Alat Las 0.1700 Jam 42,774.00 - - 7,272 7,271.58
JUMLAH 6,424.00 16,550.00 7,271.58 30,245.58

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.4 DIBULATKAN 6,424.00 16,550.00 7,271.58 30,245.00
K.5 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BETON

UPAH
Pekerja 0.0500 Org 100,000.00 5,000.00 - - 5,000.00
Tukang Las 0.0200 Org 110,000.00 2,200.00 - - 2,200.00
Mandor 0.0010 Org 0.00 0.00 - - 0.00
ALAT
Alat bantu 0.2500 Lot 10,000.00 - - 2,500 2,500.00
JUMLAH 7,536.00 0.00 2,500.00 10,036.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.5 DIBULATKAN 7,536.00 0.00 2,500.00 10,036.00
K.6 1 M2 PASANG ROLLING DOOR ALUMINIUM

BAHAN
Rolling Door Aluminium 1.0000 M2 476,255.00 - 476,255.00 - 476,255.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 219,200.00 476,255.00 0.00 695,455.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.6 DIBULATKAN 219,200.00 476,255.00 0.00 695,455.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
K.7 1 M2 PASANG PINTU LIPAT BESI (REL HENDERSON)

BAHAN
Pintu Lipat Besi + Rel Henderson 1.0000 M2 950,000.00 - 950,000.00 - 950,000.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 219,200.00 950,000.00 0.00 1,169,200.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.7 DIBULATKAN 219,200.00 950,000.00 0.00 1,169,200.00
K.8 1 M2 PASANG PINTU LIPAT BESI

BAHAN
Pintu Lipat Besi (Rel Biasa) Tebal 1,2 mm 1.0000 M2 850,000.00 - 850,000.00 - 850,000.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 219,200.00 850,000.00 0.00 1,069,200.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.8 DIBULATKAN 219,200.00 850,000.00 0.00 1,069,200.00
K.9 1 M2 PASANG PINTU BESI HARMONIKA

BAHAN
Pintu Besi Harmonika Tebal 0,5 mm 1.0000 M2 480,000.00 - 480,000.00 - 480,000.00
UPAH
Pekerja 1.0000 Org 100,000.00 100,000.00 - - 100,000.00
Mandor 0.0500 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 219,200.00 480,000.00 0.00 699,200.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.9 DIBULATKAN 219,200.00 480,000.00 0.00 699,200.00
K.10 1 M2 PEKERJAAN PINTU BESI PLAT BAJA TEBAL. 2 mm RANGKAP, RANGKA BAJA SIKU
BAHAN
Besi Siku L. 30.30.3 15.0000 Kg 39,987.78 - 599,816.67 - 599,816.67
Besi Plat Baja 32.8000 Kg 39,987.78 - 1,311,599.11 - 1,311,599.11
Kawat Las 0.0500 Kg 34,255.00 - 1,712.75 - 1,712.75
UPAH
Tukang Las 1.0500 Org 110,000.00 115,500.00 - - 115,500.00
Pekerja 1.0500 Org 100,000.00 105,000.00 - - 105,000.00
Mandor 0.0520 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 232,260.00 1,913,128.53 0.00 2,145,388.53

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.10 DIBULATKAN 232,260.00 1,913,128.53 0.00 2,145,388.00
K.11 1 M2 PASANGAN TRALIS BESI STRIP (2 x 3 mm)

BAHAN
Besi Strip 6.1770 Kg 39,987.78 - 247,004.50 - 247,004.50
Pengelasan 27.0800 cm 30,245.00 - 819,034.60 - 819,034.60
UPAH
Tukang Las 1.6700 Org 110,000.00 183,700.00 - - 183,700.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 1.6700 Org 100,000.00 167,000.00 - - 167,000.00
Mandor 0.0830 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 369,404.00 1,066,039.10 0.00 1,435,443.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.11 DIBULATKAN 369,404.00 1,066,039.10 0.00 1,435,443.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
K.12 1 M2 PASANGAN KAWAT HARMONIKA

BAHAN
Kawat harmonika 1.1000 M2 37,400.00 - 41,140.00 - 41,140.00
Paku Biasa 1/2" - 1" 0.0200 Kg 23,290.00 - 465.80 - 465.80
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 65,159.23 0.00 87,279.23

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.12 DIBULATKAN 22,120.00 65,159.23 0.00 87,279.00
K.13 1 M2 PASANGAN KAWAT NYAMUK (KAYU)

BAHAN
Kawat Nyamuk 1.1000 M2 25,415.00 - 27,956.50 - 27,956.50
Paku Biasa 1/2" - 1" 0.0200 Kg 23,290.00 - 465.80 - 465.80
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 51,975.73 0.00 74,095.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.13 DIBULATKAN 22,120.00 51,975.73 0.00 74,095.00
K.14 1 M2 PASANGAN KAWAT NYAMUK (BESI)

BAHAN
Kawat Nyamuk 1.1000 M2 25,415.00 - 27,956.50 - 27,956.50
Pengelasan 11.1100 cm - 0.00 - 0.00
Baja Strip (0,2 x 2) cm 1.7160 Kg 39,987.78 - 68,619.03 - 68,619.03
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 22,120.00 96,575.53 0.00 118,695.53

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
K.14 DIBULATKAN 22,120.00 96,575.53 0.00 118,695.00
L PEKERJAAN KUNCI DAN KACA

L.1 1 BH PASANG KUNCI TANAM DOUBLE SLAAG
BAHAN
Kunci Tanam Double Slaag 1.0000 Bh 137,615.00 - 137,615.00 - 137,615.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 57,120.00 137,615.00 0.00 194,735.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.1 DIBULATKAN 57,120.00 137,615.00 0.00 194,735.00
L.2 1 BH PASANG KUNCI TANAM DOUBLE SLAAG BESAR

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Kunci Tanam Double Slaag Besar 1.0000 Bh 210,630.00 - 210,630.00 - 210,630.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 57,120.00 210,630.00 0.00 267,750.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.2 DIBULATKAN 57,120.00 210,630.00 0.00 267,750.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
L.3 1 BH PASANG ENGSEL PINTU

BAHAN
Engsel Pintu 1.0000 Bh 46,410.00 - 46,410.00 - 46,410.00
UPAH
Pekerja 0.0150 Org 100,000.00 1,500.00 - - 1,500.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 19,680.00 46,410.00 0.00 66,090.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.3 DIBULATKAN 19,680.00 46,410.00 0.00 66,090.00
L.4 1 BH PASANG ENGSEL JENDELA KUPU-KUPU

BAHAN
Engsel Jendela 1.0000 Bh 30,770.00 - 30,770.00 - 30,770.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,120.00 30,770.00 0.00 43,890.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.4 DIBULATKAN 13,120.00 30,770.00 0.00 43,890.00
L.5 1 BH PASANG KAIT ANGIN

BAHAN
Kait Angin 1.0000 Bh 21,165.00 - 21,165.00 - 21,165.00
UPAH
Pekerja 0.0150 Org 100,000.00 1,500.00 - - 1,500.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 19,680.00 21,165.00 0.00 40,845.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.5 DIBULATKAN 19,680.00 21,165.00 0.00 40,845.00
L.6 1 BH PASANG KUNCI SELOT

BAHAN
Kunci Selot 1.0000 Bh 15,215.00 - 15,215.00 - 15,215.00
UPAH
Pekerja 0.0100 Org 100,000.00 1,000.00 - - 1,000.00
Tukang Kayu 0.1000 Org 110,000.00 11,000.00 - - 11,000.00
Mandor 0.0005 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 13,120.00 15,215.00 0.00 28,335.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.6 DIBULATKAN 13,120.00 15,215.00 0.00 28,335.00
L.7 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER

BAHAN
Door Holder 1.0000 Bh 168,300.00 - 168,300.00 - 168,300.00
UPAH
Pekerja 0.0500 Org 100,000.00 5,000.00 - - 5,000.00
Tukang Kayu 0.5000 Org 110,000.00 55,000.00 - - 55,000.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 65,600.00 168,300.00 0.00 233,900.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.7 DIBULATKAN 65,600.00 168,300.00 0.00 233,900.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
L.8 1 M2 PASANG KACA POLOS, TEBAL 5 mm

BAHAN
Kaca Polos t. 5 mm 1.1000 M2 143,055.00 - 157,360.50 - 157,360.50
UPAH
Pekerja 0.0150 Org 100,000.00 1,500.00 - - 1,500.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 19,680.00 157,360.50 0.00 177,040.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.8 DIBULATKAN 19,680.00 157,360.50 0.00 177,040.00
L.9 1 M2 PASANG KACA RAYBAND, TEBAL 5 mm

BAHAN
Kaca Rayband t. 5 mm 1.1000 M2 172,720.00 - 189,992.00 - 189,992.00
UPAH
Pekerja 0.0150 Org 100,000.00 1,500.00 - - 1,500.00
Tukang Kayu 0.1500 Org 110,000.00 16,500.00 - - 16,500.00
Mandor 0.0008 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 19,680.00 189,992.00 0.00 209,672.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.9 DIBULATKAN 19,680.00 189,992.00 0.00 209,672.00
L.10 1 M2 PASANG KACA, TEBAL 10 mm

BAHAN
Kaca 10 mm 1.1000 M2 241,145.00 - 265,259.50 - 265,259.50
Sealant 4.0000 M' 55,000.00 - 220,000.00 - 220,000.00
UPAH
Pekerja 0.0500 Org 100,000.00 5,000.00 - - 5,000.00
Mandor 0.0024 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 64,060.00 485,259.50 0.00 549,319.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.10 DIBULATKAN 64,060.00 485,259.50 0.00 549,319.00
L.11 1 M2 PASANG KACA, TEBAL 12 mm

BAHAN
Kaca 12 mm 1.1000 M2 391,595.00 - 430,754.50 - 430,754.50
Sealant 4.0000 M' 55,000.00 - 220,000.00 - 220,000.00
UPAH
Pekerja 0.0594 Org 100,000.00 5,940.00 - - 5,940.00
Mandor 0.0029 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 76,744.80 650,754.50 0.00 727,499.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.11 DIBULATKAN 76,744.80 650,754.50 0.00 727,499.00
L.12 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 0,9 M x 2,1 M

BAHAN
Kaca Tempered 12 mm 1.8900 M2 808,520.00 - 1,528,102.80 - 1,528,102.80
Floor Hing CISA (Engsel Tanam) 1.0000 unit 1,967,325.00 - 1,967,325.00 - 1,967,325.00
Glass door Handel 1.0000 psg 1,259,360.00 - 1,259,360.00 - 1,259,360.00
Kunci Pintu Tempered 1.0000 psg 728,110.00 - 728,110.00 - 728,110.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Bottom straightrap 1.0000 psg 335,495.00 - 335,495.00 - 335,495.00
Top straighinge 1.0000 psg 430,780.00 - 430,780.00 - 430,780.00
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 6,249,172.80 0.00 6,749,172.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.12 DIBULATKAN 500,000.00 6,249,172.80 0.00 6,749,172.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
L.13 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 1,8 M x 2 M

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 11,624,702.00 0.00 12,124,702.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.13 DIBULATKAN 500,000.00 11,624,702.00 0.00 12,124,702.00

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 11,301,294.00 0.00 11,801,294.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.14 DIBULATKAN 500,000.00 11,301,294.00 0.00 11,801,294.00

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 10,977,886.00 0.00 11,477,886.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.15 DIBULATKAN 500,000.00 10,977,886.00 0.00 11,477,886.00

BAHAN
UPAH
Pemasangan 1.0000 unit 500,000.00 500,000.00 - - 500,000.00
ALAT
JUMLAH 500,000.00 10,654,478.00 0.00 11,154,478.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.16 DIBULATKAN 500,000.00 10,654,478.00 0.00 11,154,478.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
L.17 1 M2 PASANG PINTU KACA RANGKA ALUMINIUM
BAHAN
Pintu Aluminium 4.4000 M' 105,825.00 - 465,630.00 - 465,630.00
Profil Kaca 4.5000 M' 40,300.00 - 181,350.00 - 181,350.00
Sealant 0.2700 Tube 55,000.00 - 14,850.00 - 14,850.00
UPAH
Pekerja 0.0850 Org 100,000.00 8,500.00 - - 8,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 18,688.00 661,830.00 0.00 680,518.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.17 DIBULATKAN 18,688.00 661,830.00 0.00 680,518.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
L.18 1 M2 PASANG SANDBLAST KACA MOTIF POLOS

BAHAN
Sandblast Sticker 1.0500 M2 85,000.00 - 89,250.00 - 89,250.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Kayu 0.2000 Org 110,000.00 22,000.00 - - 22,000.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
Alat Bantu 1.0000 Lot 8,500.00 - - 8,500.00 8,500.00
JUMLAH 26,240.00 89,250.00 8,500.00 123,990.00
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
L.18 DIBULATKAN 26,240.00 89,250.00 8,500.00 123,990.00
M PEKERJAAN PENUTUP LANTAI

M.1 1 M2 PASANG LANTAI TEGEL BADAK WARNA 30 X 30 CM
BAHAN
Tegel Badak Warna 30 x 30 cm 11.8700 Bh 6,800.00 - 80,716.00 - 80,716.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 0.0130 Kg 18,445.00 - 239.79 - 239.79
UPAH
Pekerja 0.2600 Org 100,000.00 26,000.00 - - 26,000.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0130 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 40,846.00 106,863.01 0.00 147,709.01

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.1 DIBULATKAN 40,846.00 106,863.01 0.00 147,709.00
M.2 1 M2 PASANG LANTAI TEGEL BADAK LAMA

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 0.0130 Kg 18,445.00 - 239.79 - 239.79
UPAH
Pekerja 0.2600 Org 100,000.00 26,000.00 - - 26,000.00
Tukang Batu 0.1300 Org 103,000.00 13,390.00 - - 13,390.00
Mandor 0.0130 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 40,846.00 26,147.01 0.00 66,993.01

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.2 DIBULATKAN 40,846.00 26,147.01 0.00 66,993.00
M.3 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 30 x 30 cm

BAHAN
Keramik Putih 30 x 30 cm 1.1870 M2 49,810.00 - 59,124.47 - 59,124.47
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 112,699.20 0.00 222,669.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.3 DIBULATKAN 109,970.00 112,699.20 0.00 222,669.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.4 1 M2 PASANG LANTAI KERAMIK 40 x 40 cm (setara Roman)

BAHAN
Keramik Roman 40 x 40 cm 1.1870 M2 145,000.00 - 172,115.00 - 172,115.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 225,689.72 0.00 335,659.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.4 DIBULATKAN 109,970.00 225,689.72 0.00 335,659.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.5 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm

BAHAN
Keramik Warna 30 x 30 cm 1.1870 M2 56,695.00 - 67,296.97 - 67,296.97
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 120,871.69 0.00 230,841.69

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.5 DIBULATKAN 109,970.00 120,871.69 0.00 230,841.00
M.6 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm (setara Roman)

BAHAN
Keramik setara Roman Grace Warna 30 x 30 cm 1.1870 M2 130,000.00 - 154,310.00 - 154,310.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 207,884.72 0.00 317,854.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.6 DIBULATKAN 109,970.00 207,884.72 0.00 317,854.00
M.7 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 40 x 40 cm

BAHAN
Keramik Putih 40 x 40 cm 1.1870 M2 58,225.00 - 69,113.08 - 69,113.08
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 122,687.80 0.00 232,657.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.7 DIBULATKAN 109,970.00 122,687.80 0.00 232,657.00

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 128,943.29 0.00 238,913.29

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.8 DIBULATKAN 109,970.00 128,943.29 0.00 238,913.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 147,810.66 0.00 257,780.66

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.9 DIBULATKAN 109,970.00 147,810.66 0.00 257,780.00
M.10 1 M2 PASANG LANTAI MARMER

BAHAN
Marmer 1.0600 M2 1,517,250.00 - 1,608,285.00 - 1,608,285.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 1,643,647.48 0.00 1,753,617.48

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.10 DIBULATKAN 109,970.00 1,643,647.48 0.00 1,753,617.00
M.11 1 M2 PASANG LANTAI GRANIT SLAB DN

BAHAN
Granit slab DN 1.1870 M2 1,649,850.00 - 1,958,371.95 - 1,958,371.95
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
Upah poles + bahan poles 1.0000 Ls 35,000.00 35,000.00 - - 35,000.00
ALAT
JUMLAH 144,970.00 2,011,946.67 0.00 2,156,916.68

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.11 DIBULATKAN 144,970.00 2,011,946.67 0.00 2,156,916.00
M.12 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas I

BAHAN
Granit Tile 60 x 60 cm (Polish) Kelas I 1.1870 M2 222,000.00 - 263,514.00 - 263,514.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 109,970.00 317,088.72 0.00 427,058.72
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.12 DIBULATKAN 109,970.00 317,088.72 0.00 427,058.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.13 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas II

BAHAN
Granit Tile 60 x 60 cm (Polish) Kelas II 1.1870 M2 196,000.00 - 232,652.00 - 232,652.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 286,226.73 0.00 396,196.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.13 DIBULATKAN 109,970.00 286,226.73 0.00 396,196.00
M.14 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas III

BAHAN
Granit Tile 60 x 60 cm (Polish) Kelas III 1.1870 M2 154,000.00 - 182,798.00 - 182,798.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 236,372.72 0.00 346,342.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.14 DIBULATKAN 109,970.00 236,372.72 0.00 346,342.00
M.15 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas I

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 819,189.72 0.00 929,159.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.15 DIBULATKAN 109,970.00 819,189.72 0.00 929,159.00
M.16 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas II

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 629,269.72 0.00 739,239.72

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.16 DIBULATKAN 109,970.00 629,269.72 0.00 739,239.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.17 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas III

BAHAN
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 446,709.12 0.00 556,679.13

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.17 DIBULATKAN 109,970.00 446,709.12 0.00 556,679.00
M.18 1 M2 PASANG LANTAI KERAMIK WARNA 20 x 20 cm, ANTI SLIP KM/WC

BAHAN
Keramik Warna 20 x 20 cm, anti slip 1.1870 M2 68,850.00 - 81,724.95 - 81,724.95
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 135,299.68 0.00 245,269.68

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.18 DIBULATKAN 109,970.00 135,299.68 0.00 245,269.00
M.19 1 M2 PASANG LANTAI KERAMIK WARNA 30 x 30 cm, ANTI SLIP KM/WC

BAHAN
Keramik Warna 30 x 30 cm, anti slip 1.1870 M2 77,265.00 - 91,713.56 - 91,713.56
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 145,288.28 0.00 255,258.28

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.19 DIBULATKAN 109,970.00 145,288.28 0.00 255,258.00
M.20 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas I

BAHAN
Granite Tile 60 x 60 cm (Unpolish) Kelas I 1.1870 M2 253,000.00 - 300,311.00 - 300,311.00
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 353,885.72 0.00 463,855.72

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.20 DIBULATKAN 109,970.00 353,885.72 0.00 463,855.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.21 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas II

BAHAN
Granite Tile 60 x 60 cm (Unpolish) Kelas II 1.1870 M2 240,000.00 - 284,880.00 - 284,880.00
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 338,454.72 0.00 448,424.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.21 DIBULATKAN 109,970.00 338,454.72 0.00 448,424.00
M.22 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas III

BAHAN
Granite Tile 60 x 60 cm (Unpolish) Kelas III 1.1870 M2 225,000.00 - 267,075.00 - 267,075.00
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 320,649.72 0.00 430,619.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.22 DIBULATKAN 109,970.00 320,649.72 0.00 430,619.00
M.23 1 M2 PASANG LANTAI PARQUET JATI

BAHAN
Parquet Jati 1.0500 M2 297,415.00 - 312,285.75 - 312,285.75
Lem Vynil 0.6000 Kg 58,225.00 - 34,935.00 - 34,935.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 0.3500 Org 110,000.00 38,500.00 - - 38,500.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 112,420.00 347,220.75 0.00 459,640.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.23 DIBULATKAN 112,420.00 347,220.75 0.00 459,640.00
M.24 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara DAICHI

BAHAN
Lantai Vynil Daichi Uk. 15 x 90 cm 1.0500 M2 233,000.00 - 244,650.00 - 244,650.00
Lem Vynil 0.6000 Kg 58,225.00 - 34,935.00 - 34,935.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Kayu 0.3500 Org 110,000.00 38,500.00 - - 38,500.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 112,420.00 279,585.00 0.00 392,005.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.24 DIBULATKAN 112,420.00 279,585.00 0.00 392,005.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.25 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara TACO
BAHAN
Lantai Vynil Taco Uk. 15 x 90 cm 1.0500 M2 200,000.00 - 210,000.00 - 210,000.00
Lem Vynil 0.3500 Kg 58,225.00 - 20,378.75 - 20,378.75
UPAH
Pekerja 0.1700 Org 100,000.00 17,000.00 - - 17,000.00
Tukang Kayu 0.1700 Org 110,000.00 18,700.00 - - 18,700.00
Mandor 0.0090 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 37,604.00 230,378.75 0.00 267,982.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.25 DIBULATKAN 37,604.00 230,378.75 0.00 267,982.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.26 1 M2 PASANG BATU KORAL BENGKULU HITAM

BAHAN
Batu Bengkulu Hitam 1.0100 M2 97,410.00 - 98,384.10 - 98,384.10
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Koral 1.0000 Ls 177,000.00 177,000.00 - - 177,000.00
ALAT
JUMLAH 177,000.00 117,522.25 0.00 294,522.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.26 DIBULATKAN 177,000.00 117,522.25 0.00 294,522.00
M.27 1 M2 PASANG BATU KORAL FLORES HIJAU

BAHAN
Batu Flores Hijau 1.0100 M2 99,025.00 - 100,015.25 - 100,015.25
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 177,000.00 119,153.40 0.00 296,153.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.27 DIBULATKAN 177,000.00 119,153.40 0.00 296,153.00
M.28 1 M2 PASANG BATU KORAL ORANGE BALI

BAHAN
Batu Orange Bali 1.0100 M2 102,595.00 - 103,620.95 - 103,620.95
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 177,000.00 122,759.10 0.00 299,759.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.28 DIBULATKAN 177,000.00 122,759.10 0.00 299,759.00
M.29 1 M2 PASANG BATU KORAL HITAM GARUT

BAHAN
Batu Hitam Garut 1.0100 M2 102,595.00 - 103,620.95 - 103,620.95
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 177,000.00 122,759.10 0.00 299,759.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.29 DIBULATKAN 177,000.00 122,759.10 0.00 299,759.00
M.30 1 M2 PASANG BATU SIKAT

BAHAN
Batu Sikat 1.0100 M2 97,410.00 - 98,384.10 - 98,384.10
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Sikat 1.0000 Ls 177,000.00 177,000.00 - - 177,000.00
ALAT
JUMLAH 177,000.00 117,522.25 0.00 294,522.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.30 DIBULATKAN 177,000.00 117,522.25 0.00 294,522.00
M.31 1 M2 PASANG BATU SIKAT MOTIF

BAHAN
Batu Sikat 1.0100 M2 97,410.00 - 98,384.10 - 98,384.10
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Sikat Motif 1.0000 Ls 198,000.00 198,000.00 - - 198,000.00
ALAT
JUMLAH 198,000.00 117,522.25 0.00 315,522.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.31 DIBULATKAN 198,000.00 117,522.25 0.00 315,522.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
M.32 1 M' PASANG PLIN KAYU BORNEO T. 2 cm L.10 cm

BAHAN
Papan Kayu Borneo 0.0030 Kg 9,259,730.00 - 27,779.19 - 27,779.19
Paku 2" - 5" 0.0500 Kg 23,300.00 - 1,165.00 - 1,165.00
UPAH
Pekerja 0.1200 Org 100,000.00 12,000.00 - - 12,000.00
Tukang Kayu 0.1200 Org 110,000.00 13,200.00 - - 13,200.00
Mandor 0.0060 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 26,544.00 28,944.19 0.00 55,488.19

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
M.32 DIBULATKAN 26,544.00 28,944.19 0.00 55,488.00
N PEKERJAAN PENUTUP DINDING

N.1 1 M2 PASANG DINDING KERAMIK WARNA 20 x 25 cm
BAHAN
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 143,786.72 0.00 253,756.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.1 DIBULATKAN 109,970.00 143,786.72 0.00 253,756.00

BAHAN
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 147,810.66 0.00 257,780.66

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.2 DIBULATKAN 109,970.00 147,810.66 0.00 257,780.00

BAHAN
Keramik Warna 30x60 cm 1.1870 M2 95,000.00 - 112,765.00 - 112,765.00
Semen Abu-abu 10.0000 Kg 1,400.00 - 14,000.00 - 14,000.00
Pasir Pasang 0.0450 M3 264,605.00 - 11,907.23 - 11,907.23
Semen Warna 1.5000 Kg 18,445.00 - 27,667.50 - 27,667.50
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 166,339.72 0.00 276,309.73

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.3 DIBULATKAN 109,970.00 166,339.72 0.00 276,309.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.4 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas I

BAHAN
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 272,738.38 0.00 382,708.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.4 DIBULATKAN 109,970.00 272,738.38 0.00 382,708.00
N.5 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas II

BAHAN
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 245,178.38 0.00 355,148.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.5 DIBULATKAN 109,970.00 245,178.38 0.00 355,148.00
N.6 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas III

BAHAN
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 200,658.38 0.00 310,628.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.6 DIBULATKAN 109,970.00 200,658.38 0.00 310,628.00
N.7 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas I

BAHAN
Granit Tile Uk. 120 x 60 cm (Polish) Kelas I 1.0600 M2 790,000.00 - 837,400.00 - 837,400.00
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 874,818.38 0.00 984,788.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.7 DIBULATKAN 109,970.00 874,818.38 0.00 984,788.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.8 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas II

BAHAN
Granit Tile Uk. 120 x 60 cm (Polish) Kelas II 1.0600 M2 475,000.00 - 503,500.00 - 503,500.00
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 540,918.38 0.00 650,888.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.8 DIBULATKAN 109,970.00 540,918.38 0.00 650,888.00
N.9 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas III
BAHAN
Granit Tile Uk. 120 x 60 cm (Polish) Kelas III 1.0600 M2 259,000.00 - 274,540.00 - 274,540.00
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7000 Org 100,000.00 70,000.00 - - 70,000.00
Tukang Batu 0.3500 Org 103,000.00 36,050.00 - - 36,050.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 109,970.00 311,958.38 0.00 421,928.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.9 DIBULATKAN 109,970.00 311,958.38 0.00 421,928.00
N.10 1 M2 PASANG DINDING MARMER UK. 1 X 1 m

BAHAN
Marmer 1.0600 M2 1,517,250.00 - 1,608,285.00 - 1,608,285.00
Semen Abu-abu 12.4400 Kg 1,400.00 - 17,416.00 - 17,416.00
Pasir Pasang 0.0250 M3 264,605.00 - 6,615.13 - 6,615.13
Semen Warna 0.6500 Kg 18,445.00 - 11,989.25 - 11,989.25
Paku 2" - 5" 3.0000 Bh 466.00 - 1,398.00 - 1,398.00
UPAH
Pekerja 0.7200 Org 100,000.00 72,000.00 - - 72,000.00
Tukang Batu 0.6500 Org 103,000.00 66,950.00 - - 66,950.00
Mandor 0.0350 Org 0.00 0.00 - - 0.00
Alat Bantu 1.0000 Lot 50,000.00 50,000.00 - - 50,000.00
ALAT
JUMLAH 196,230.00 1,645,703.38 0.00 1,841,933.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.10 DIBULATKAN 196,230.00 1,645,703.38 0.00 1,841,933.00
N.11 1 M2 PASANG BATU ANDESIT ALUR UK. 10 X 20 CM

BAHAN
Batu Andesit Alur Uk. 10 x 20 cm 1.0100 M2 95,285.00 - 96,237.85 - 96,237.85
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu andesit 1.0000 Ls 134,000.00 134,000.00 - - 134,000.00
ALAT
JUMLAH 134,000.00 115,376.00 0.00 249,376.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.11 DIBULATKAN 134,000.00 115,376.00 0.00 249,376.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 126,021.40 0.00 260,021.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.12 DIBULATKAN 134,000.00 126,021.40 0.00 260,021.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 136,752.65 0.00 270,752.65

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.13 DIBULATKAN 134,000.00 136,752.65 0.00 270,752.00
N.14 1 M2 PASANG BATU ANDESIT BAKAR POLOS UK. 10 X 20 CM

BAHAN
Batu Andesit Bakar Polos Uk.10x20 cm 1.0100 M2 84,660.00 - 85,506.60 - 85,506.60
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 104,644.75 0.00 238,644.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.14 DIBULATKAN 134,000.00 104,644.75 0.00 238,644.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 110,053.30 0.00 244,053.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.15 DIBULATKAN 134,000.00 110,053.30 0.00 244,053.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 126,021.40 0.00 260,021.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.16 DIBULATKAN 134,000.00 126,021.40 0.00 260,021.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 120,698.70 0.00 254,698.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.17 DIBULATKAN 134,000.00 120,698.70 0.00 254,698.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 131,429.95 0.00 265,429.95

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.18 DIBULATKAN 134,000.00 131,429.95 0.00 265,429.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 115,376.00 0.00 249,376.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.19 DIBULATKAN 134,000.00 115,376.00 0.00 249,376.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 147,398.05 0.00 281,398.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.20 DIBULATKAN 134,000.00 147,398.05 0.00 281,398.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 168,774.70 0.00 302,774.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.21 DIBULATKAN 134,000.00 168,774.70 0.00 302,774.00
N.22 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 10 CM UK. 10 X 10 CM

BAHAN
Batu Andesit Bakar t.10 cm Uk. 10 x 10 cm 1.0100 M2 84,575.00 - 85,420.75 - 85,420.75
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 104,558.90 0.00 238,558.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.22 DIBULATKAN 134,000.00 104,558.90 0.00 238,558.00
N.23 1 M2 PASANG BATU ANDESIT BAKAR BINTIK Uk.10 X 30 CM

BAHAN
Batu Andesit Bakar Bintik 1.0100 M2 95,285.00 - 96,237.85 - 96,237.85
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 115,376.00 0.00 249,376.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.23 DIBULATKAN 134,000.00 115,376.00 0.00 249,376.00
N.24 1 M2 PASANG BATU ANDESIT BAKAR BINTIK UK. 30 X 30 CM

BAHAN
Batu Andesit Bakar Bintik Uk. 30 x 30 cm 1.0100 M2 126,990.00 - 128,259.90 - 128,259.90
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 147,398.05 0.00 281,398.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.24 DIBULATKAN 134,000.00 147,398.05 0.00 281,398.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Batu Andesit Bakar t. 5 cm Uk. 10 x 10 cm 1.0100 M2 237,065.00 - 239,435.65 - 239,435.65
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 258,573.80 0.00 392,573.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.25 DIBULATKAN 134,000.00 258,573.80 0.00 392,573.00

BAHAN
Batu Andesit Bakar t.5 cm 1.0100 M2 334,475.00 - 337,819.75 - 337,819.75
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 356,957.90 0.00 490,957.90

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.26 DIBULATKAN 134,000.00 356,957.90 0.00 490,957.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 395,418.70 0.00 529,418.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.27 DIBULATKAN 134,000.00 395,418.70 0.00 529,418.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 196,590.10 0.00 330,590.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.28 DIBULATKAN 134,000.00 196,590.10 0.00 330,590.00
N.29 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 3 CM UK. 15 X 15 CM, 15 x 30 CM, 20 X 20 CM

BAHAN
Batu Andesit Bakar t.3 cm 1.0100 M2 249,815.00 - 252,313.15 - 252,313.15
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 271,451.30 0.00 405,451.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.29 DIBULATKAN 134,000.00 271,451.30 0.00 405,451.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 294,974.20 0.00 428,974.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.30 DIBULATKAN 134,000.00 294,974.20 0.00 428,974.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.31 1 M2 PASANG BATU TEMPLEK ACAK

BAHAN
Batu Templek Acak 1.0100 M2 74,120.00 - 74,861.20 - 74,861.20
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Templek Acak 1.0000 Ls 128,000.00 128,000.00 - - 128,000.00
ALAT
JUMLAH 128,000.00 93,999.35 0.00 221,999.35

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.31 DIBULATKAN 128,000.00 93,999.35 0.00 221,999.00
N.32 1 M2 PASANG BATU TEMPLEK MOTIF

BAHAN
Batu Templek Acak 1.0100 M2 74,120.00 - 74,861.20 - 74,861.20
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Templek Motif 1.0000 Ls 171,000.00 171,000.00 - - 171,000.00
ALAT
JUMLAH 171,000.00 93,999.35 0.00 264,999.35

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.32 DIBULATKAN 171,000.00 93,999.35 0.00 264,999.00
N.33 1 M2 PASANG BATU TEMPLEK UK. 10 X 20 CM

BAHAN
Batu Templek UK. 10 X 20 CM 1.0100 M2 84,660.00 - 85,506.60 - 85,506.60
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Templek 1.0000 Ls 128,000.00 128,000.00 - - 128,000.00
ALAT
JUMLAH 128,000.00 104,644.75 0.00 232,644.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.33 DIBULATKAN 128,000.00 104,644.75 0.00 232,644.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 128,000.00 115,376.00 0.00 243,376.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.34 DIBULATKAN 128,000.00 115,376.00 0.00 243,376.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 128,000.00 140,338.15 0.00 268,338.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.35 DIBULATKAN 128,000.00 140,338.15 0.00 268,338.00
N.36 1 M2 PASANG BATU TEMPLEK UK. 20 X 40 CM, & 30 X 30 CM

BAHAN
Batu Templek UK. 20 X 40 CM & 30 X 30 CM 1.0100 M2 126,990.00 - 128,259.90 - 128,259.90
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 128,000.00 147,398.05 0.00 275,398.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.36 DIBULATKAN 128,000.00 147,398.05 0.00 275,398.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0350 M3 264,605.00 - 9,261.18 - 9,261.18
UPAH
ALAT
JUMLAH 128,000.00 118,837.18 0.00 246,837.18

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.37 DIBULATKAN 128,000.00 118,837.18 0.00 246,837.00
N.38 1 M2 PASANG BATU BOBOS PALIMANAN CORAK UK. 10 X 20 CM

BAHAN
Batu Bobos Palimanan Corak UK. 10 X 20 CM 1.0100 M2 85,000.00 - 85,850.00 - 85,850.00
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 128,000.00 104,988.15 0.00 232,988.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.38 DIBULATKAN 128,000.00 104,988.15 0.00 232,988.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Bobos Palimanan corak 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 110,038.15 0.00 233,038.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.39 DIBULATKAN 123,000.00 110,038.15 0.00 233,038.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 130,238.15 0.00 253,238.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.40 DIBULATKAN 123,000.00 130,238.15 0.00 253,238.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 120,138.15 0.00 243,138.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.41 DIBULATKAN 123,000.00 120,138.15 0.00 243,138.00
N.42 1 M2 PASANG BATU ANDESIT SUSUN SIRI UK. 3 X 20 CM

BAHAN
Batu Andesit Susun Sirih UK. 3 X 20 CM 1.0100 M2 121,720.00 - 122,937.20 - 122,937.20
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Andesit Susun Siri 1.0000 Ls 171,000.00 171,000.00 - - 171,000.00
ALAT
JUMLAH 171,000.00 142,075.35 0.00 313,075.35

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.42 DIBULATKAN 171,000.00 142,075.35 0.00 313,075.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 171,000.00 153,836.80 0.00 324,836.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.43 DIBULATKAN 171,000.00 153,836.80 0.00 324,836.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 171,000.00 169,890.75 0.00 340,890.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.44 DIBULATKAN 171,000.00 169,890.75 0.00 340,890.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 171,000.00 164,568.05 0.00 335,568.05

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.45 DIBULATKAN 171,000.00 164,568.05 0.00 335,568.00

BAHAN
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 171,000.00 115,088.15 0.00 286,088.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.46 DIBULATKAN 171,000.00 115,088.15 0.00 286,088.00
N.47 1 M2 PASANG BATU PROFIL UK. 3 X 50 CM, 4 x 50 CM & 5 X 50 CM

BAHAN
Batu Profil 1.0100 M2 49,810.00 - 50,308.10 - 50,308.10
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Profil 1.0000 Ls 123,000.00 123,000.00 - - 123,000.00
ALAT
JUMLAH 123,000.00 69,446.25 0.00 192,446.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.47 DIBULATKAN 123,000.00 69,446.25 0.00 192,446.00
N.48 1 M2 PASANG BATU CANDI UK. 10 X 20 CM

BAHAN
Batu Batu Candi Uk. 10 x 20 CM 1.0100 M2 95,285.00 - 96,237.85 - 96,237.85
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
Pemasangan Batu Candi 1.0000 Ls 134,000.00 134,000.00 - - 134,000.00
ALAT
JUMLAH 134,000.00 115,376.00 0.00 249,376.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.48 DIBULATKAN 134,000.00 115,376.00 0.00 249,376.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)

BAHAN
Batu Candi Uk. 15 x 30 CM 1.0100 M2 100,555.00 - 101,560.55 - 101,560.55
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 120,698.70 0.00 254,698.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.49 DIBULATKAN 134,000.00 120,698.70 0.00 254,698.00

BAHAN
Batu Candi Uk. 20 x 40 CM 1.0100 M2 105,825.00 - 106,883.25 - 106,883.25
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 126,021.40 0.00 260,021.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.50 DIBULATKAN 134,000.00 126,021.40 0.00 260,021.00
N.51 1 M2 PASANG DINDING BILIK RANGKA KAYU BORNEO

BAHAN
Bilik Bambu 1.5000 M2 21,165.00 - 31,747.50 - 31,747.50
Paku Biasa 2" - 5" 0.0120 Kg 23,300.00 - 279.60 - 279.60
List Kayu 2/4 0.0030 M' 10,115.00 - 30.35 - 30.35
UPAH
Pekerja 0.1000 Org 100,000.00 10,000 - - 10,000.00
Tukang Batu 0.0500 Org 103,000.00 5,150 - - 5,150.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,710.00 93,172.28 0.00 108,882.28

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.51 DIBULATKAN 15,710.00 93,172.28 0.00 108,882.00
N.52 1 M2 MEMBUAT DINDING LAMBRIZERING DARI PAPAN BORNEO

BAHAN
Papan Kayu Borneo 0.0070 M3 9,259,730.00 - 64,818.11 - 64,818.11
Paku 2" - 5" 0.1000 Kg 23,300.00 - 2,330.00 - 2,330.00
Paku sekrup 0.1500 Kg 34,000.00 - 5,100.00 - 5,100.00
UPAH
Pekerja 0.6000 Org 100,000.00 60,000.00 - - 60,000.00
Tukang Kayu 1.8000 Org 110,000.00 198,000.00 - - 198,000.00
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 278,160.00 72,248.11 0.00 350,408.11

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.52 DIBULATKAN 278,160.00 72,248.11 0.00 350,408.00
N.53 1 M2 MEMBUAT DINDING LAMBRISERING PLYWOOD UK. 120 X 240 cm

BAHAN
Plywood t. 4mm 0.4000 Lbr 130,220.00 - 52,088.00 - 52,088.00
Paku 1/2" - 1" 0.0500 Kg 23,290.00 - 1,164.50 - 1,164.50
UPAH

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Pekerja 0.0250 Org 100,000.00 2,500.00 - - 2,500.00
Tukang Kayu 0.0750 Org 110,000.00 8,250.00 - - 8,250.00
Mandor 0.0010 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,646.00 53,252.50 0.00 64,898.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.53 DIBULATKAN 11,646.00 53,252.50 0.00 64,898.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.54 1 M2 PASANG RANGKA DINDING PARTISI KAYU KAMPER
BAHAN
Kayu Kamper, Balok 0.0280 M3 10,847,105.00 - 303,718.94 - 303,718.94
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 398,810.62 0.00 468,350.62

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.54 DIBULATKAN 69,540.00 398,810.62 0.00 468,350.00
N.55 1 M2 PASANG RANGKA DINDING PARTISI KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 297,954.55 0.00 367,494.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.55 DIBULATKAN 69,540.00 297,954.55 0.00 367,494.00
N.56 1 M2 PASANG RANGKA DINDING PARTISI KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 310,398.38 0.00 379,938.38

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.56 DIBULATKAN 69,540.00 310,398.38 0.00 379,938.00
N.57 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KAMPER

BAHAN
Kayu Kamper, Balok 0.0280 M3 10,847,105.00 - 303,718.94 - 303,718.94
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Lem Kayu 0.5600 Kg 26,520.00 - 14,851.20 - 14,851.20
Teackwood 4 mm 0.8600 Lbr 130,220.00 - 111,989.20 - 111,989.20
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 525,651.02 0.00 595,191.02

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.57 DIBULATKAN 69,540.00 525,651.02 0.00 595,191.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.58 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Lem Kayu 0.5600 Kg 26,520.00 - 14,851.20 - 14,851.20
Teackwood 4 mm 0.8600 Lbr 130,220.00 - 111,989.20 - 111,989.20
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 424,794.95 0.00 494,334.95

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.58 DIBULATKAN 69,540.00 424,794.95 0.00 494,334.00
N.59 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KRUING

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Lem Kayu 0.5600 Kg 26,520.00 - 14,851.20 - 14,851.20
Teakwood 4 mm 0.8600 Lbr 130,220.00 - 111,989.20 - 111,989.20
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 437,238.78 0.00 506,778.78

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.59 DIBULATKAN 69,540.00 437,238.78 0.00 506,778.00
N.60 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (DUA MUKA)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Multiplek 9 mm 0.6944 Lbr 164,050.00 - 113,923.61 - 113,923.61
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 424,321.99 0.00 493,861.99

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.60 DIBULATKAN 69,540.00 424,321.99 0.00 493,861.00
N.61 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (SATU MUKA)
BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Multiplek 9 mm 0.3472 Lbr 164,050.00 - 56,961.81 - 56,961.81
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 69,540.00 367,360.19 0.00 436,900.19

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.61 DIBULATKAN 69,540.00 367,360.19 0.00 436,900.00
N.62 1 M2 PASANG DINDING PARTISI TRIPLEK 3 MM, RANGKA KAYU BORNEO

BAHAN
Paku Biasa 2" - 5" 0.1500 Kg 23,300.00 - 3,495.00 - 3,495.00
Lem Kayu 0.5600 Kg 26,520.00 - 14,851.20 - 14,851.20
Triplek 3 mm 0.8600 Lbr 62,475.00 - 53,728.50 - 53,728.50
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Tukang Kayu 0.4500 Org 110,000.00 49,500.00 - - 49,500.00
Mandor 0.0080 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 69,540.00 366,534.25 0.00 436,074.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.62 DIBULATKAN 69,540.00 366,534.25 0.00 436,074.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.63 1 M2 PASANG PARTISI RANGKA BAJA RINGAN LAPIS GYPSUM DUA MUKA
BAHAN
Rangka Canal Lebar 75 mm 0.3250 Btg 116,450.00 - 37,846.25 - 37,846.25
Papan Gypsum T.9 mm 0.6944 Lbr 77,605.00 - 53,892.36 - 53,892.36
Skrup 0.1700 Kg 26,520.00 - 4,508.40 - 4,508.40
Compound 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0130 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 55,300.00 107,315.20 0.00 162,615.20

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.63 DIBULATKAN 55,300.00 107,315.20 0.00 162,615.00
N.64 1 M2 PASANG PARTISI RANGKA BAJA RINGAN LAPIS GRC DUA MUKA
BAHAN
Canal 75 mm 0.3250 Btg 116,450.00 - 37,846.25 - 37,846.25
GRC T.5 mm 0.6944 Lbr 102,680.00 - 71,305.56 - 71,305.56
Skrup 0.1700 Kg 26,520.00 - 4,508.40 - 4,508.40
Compoun 0.1250 Zak 79,390.00 - 9,923.75 - 9,923.75
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Tukang Kayu 0.2500 Org 110,000.00 27,500.00 - - 27,500.00
Mandor 0.0130 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 55,300.00 124,728.40 0.00 180,028.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.64 DIBULATKAN 55,300.00 124,728.40 0.00 180,028.00
N.65 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (GLOSSY)
BAHAN
Rangka Partisi Block Board 18 mm 0.3472 M2 61,005.21 - 21,181.01 - 21,181.01
Multiplek 9 mm 0.6944 Lbr 164,050.00 - 113,916.32 - 113,916.32
Lapisan HPL Glossy Uk 120x240 cm 0.6944 Lbr 219,000.00 - 152,073.60 - 152,073.60
List Stainless T 4.0000 M' 45,050.00 - 180,200.00 - 180,200.00
Lem kayu 2.0000 Kg 26,520.00 - 53,040.00 - 53,040.00
UPAH
Pekerja 0.7200 Org 100,000.00 72,000.00 - - 72,000.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 227,136.00 520,410.93 0.00 747,546.93

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.65 DIBULATKAN 227,136.00 520,410.93 0.00 747,546.00
N.66 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (GLOSSY)
BAHAN
Multiplek 9 mm 0.3472 Lbr 164,050.00 - 56,958.16 - 56,958.16
Lapisan HPL Glossy Uk 120x240 cm 0.3472 Lbr 219,000.00 - 76,036.80 - 76,036.80
Lem kayu 2.0000 Kg 26,520.00 - 53,040.00 - 53,040.00
UPAH
Pekerja 0.7200 Org 100,000.00 72,000.00 - - 72,000.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Mandor 0.0360 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 227,136.00 297,315.97 0.00 524,451.97

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.66 DIBULATKAN 227,136.00 297,315.97 0.00 524,451.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
N.67 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (TEXTURE)
BAHAN
Multiplek 9 mm 0.6944 Lbr 164,050.00 - 113,916.32 - 113,916.32
Lapisan HPL Texture Uk 120x240 cm 0.6944 Lbr 299,000.00 - 207,625.60 - 207,625.60
Lem kayu 2.0000 Kg 26,520.00 - 53,040.00 - 53,040.00
UPAH
Pekerja 0.7200 Org 100,000.00 72,000.00 - - 72,000.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 227,136.00 575,962.93 0.00 803,098.93

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.67 DIBULATKAN 227,136.00 575,962.93 0.00 803,098.00
N.68 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (TEXTURE)
BAHAN
Multiplek 9 mm 0.3472 Lbr 164,050.00 - 56,958.16 - 56,958.16
Lapisan HPL Texture Uk 120x240 cm 0.3472 Lbr 299,000.00 - 103,812.80 - 103,812.80
Lem kayu 2.0000 Kg 26,520.00 - 53,040.00 - 53,040.00
UPAH
Pekerja 0.7200 Org 100,000.00 72,000.00 - - 72,000.00
Tukang Kayu 1.2800 Org 110,000.00 140,800.00 - - 140,800.00
Mandor 0.0360 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 227,136.00 325,091.97 0.00 552,227.97

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.68 DIBULATKAN 227,136.00 325,091.97 0.00 552,227.00
N.69 1 M2 PASANG DINDING WALLPAPER L. 50 cm

BAHAN
Wall Paper 1.2000 M2 82,620.00 - 99,144.00 - 99,144.00
Lem Adhesive Wall Paper 0.2000 Kg 26,520.00 - 5,304.00 - 5,304.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Batu 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,840.00 104,448.00 0.00 129,288.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.69 DIBULATKAN 24,840.00 104,448.00 0.00 129,288.00
N.70 1 M2 PASANG BATA TERAKOTA UK. 23 x 6 x 1,5 CM

BAHAN
Bata Terakota Uk. 23 x 6 x 1,5 cm 1.0100 M2 130,000.00 - 131,300.00 - 131,300.00
Pasir Pasang 0.0300 M3 264,605.00 - 7,938.15 - 7,938.15
UPAH
ALAT
JUMLAH 134,000.00 150,438.15 0.00 284,438.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
N.70 DIBULATKAN 134,000.00 150,438.15 0.00 284,438.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O PEKERJAAN PAGAR DAN HALAMAN
O.1 1 M' PASANG PAGAR BETON PRACETAK (5 x40 x 240) CM, TINGGI 2 M
BAHAN
Panel Beton Pracetak 2.0833 Lbr 202,130.00 - 421,097.43 - 421,097.43
UPAH
Pekerja 0.3750 Org 100,000.00 37,500.00 - - 37,500.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 51,719.00 421,097.43 0.00 472,816.43

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.1 DIBULATKAN 51,719.00 421,097.43 0.00 472,816.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O.2 1 BTG PASANG TIANG PAGAR PRACETAK TINGGI 3 M

BAHAN
Kolom Beton Pracetak Panjang 3 M' 1.0000 Btg 476,255.00 - 476,255.00 - 476,255.00
Pasir Beton 0.0740 M3 313,310.00 - 23,184.94 - 23,184.94
Batu Pecah mesin 2/3 0.1460 M3 370,430.00 - 54,082.78 - 54,082.78
UPAH
Pekerja 0.3750 Org 100,000.00 37,500.00 - - 37,500.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 51,719.00 616,522.72 0.00 668,241.72

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.2 DIBULATKAN 51,719.00 616,522.72 0.00 668,241.00
O.3 1 M2 PAGAR BRC LENGKAP DENGAN TIANG t. 120 cm P. 240 cm

BAHAN
Pagar BRC 0.4340 Lbr 283,645.00 - 123,101.93 - 123,101.93
Pipa GI Ø 2" 1.7000 M' 123,250.00 - 209,525.00 - 209,525.00
Kawat Duri 2.5000 M' 20,000.00 - 50,000.00 - 50,000.00
Pasir Beton 0.0050 M3 313,310.00 - 1,566.55 - 1,566.55
Batu Pecah mesin 2/3 0.0090 M3 370,430.00 - 3,333.87 - 3,333.87
UPAH
Pekerja 0.3750 Org 100,000.00 37,500.00 - - 37,500.00
Tukang Batu 0.1250 Org 103,000.00 12,875.00 - - 12,875.00
Mandor 0.0190 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 51,719.00 390,327.35 0.00 442,046.35

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.3 DIBULATKAN 51,719.00 390,327.35 0.00 442,046.00
O.4 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Warna 6 cm (Uk. 20 x 10 cm) 1.0100 M2 111,180.00 - 112,291.80 - 112,291.80
Pasir Urug 0.0500 M3 201,110.00 - 10,055.50 - 10,055.50
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 87,100.00 122,347.30 0.00 209,447.30

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.4 DIBULATKAN 87,100.00 122,347.30 0.00 209,447.00
O.5 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Warna 8 cm (Uk. 20 x 10 cm) 1.0100 M2 74,000.00 - 74,740.00 - 74,740.00
Pasir Urug 0.0700 M3 201,110.00 - 14,077.70 - 14,077.70
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 87,100.00 88,817.70 0.00 175,917.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O.5 DIBULATKAN 87,100.00 88,817.70 0.00 175,917.00
O.6 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Natural 6 cm (Uk. 20 x 10 cm) 1.0100 M2 99,535.00 - 100,530.35 - 100,530.35
Pasir Urug 0.0500 M3 201,110.00 - 10,055.50 - 10,055.50
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 110,585.85 0.00 194,885.85

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.6 DIBULATKAN 84,300.00 110,585.85 0.00 194,885.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O.7 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Block Natural 8 cm (Uk. 20 x 10 cm) 1.0100 M2 67,500.00 - 68,175.00 - 68,175.00
Pasir Urug 0.0700 M3 201,110.00 - 14,077.70 - 14,077.70
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 87,100.00 82,252.70 0.00 169,352.70

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.7 DIBULATKAN 87,100.00 82,252.70 0.00 169,352.00
O.8 1 M2 PASANGAN PAVING BLOCK LAMA

BAHAN
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0500 OH 112,000.00 5,600.00 - - 5,600.00
Mandor 0.0013 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 87,100.00 20,111.00 0.00 107,211.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.8 DIBULATKAN 87,100.00 20,111.00 0.00 107,211.00
O.9 1 M2 PASANGAN PAVING TON NATURAL TEBAL 6 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Natural 6 cm (Uk. 20 x 10 cm) 1.0100 M2 94,000.00 - 94,940.00 - 94,940.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 115,051.00 0.00 199,351.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.9 DIBULATKAN 84,300.00 115,051.00 0.00 199,351.00
O.10 1 M2 PASANGAN PAVING TON NATURAL TEBAL 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Natural 8 cm (Uk. 20 x 10 cm) 1.0100 M2 105,000.00 - 106,050.00 - 106,050.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 126,161.00 0.00 210,461.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.10 DIBULATKAN 84,300.00 126,161.00 0.00 210,461.00
O.11 1 M2 PASANGAN PAVING TON WARNA T. 6 cm (Uk. 20 x 10 cm)

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
BAHAN
Paving Ton Warna 6 cm (Uk. 20 x 10 cm) 1.0100 M2 109,000.00 - 110,090.00 - 110,090.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 130,201.00 0.00 214,501.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.11 DIBULATKAN 84,300.00 130,201.00 0.00 214,501.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
O.12 1 M2 PASANGAN PAVING TON WARNA T. 8 cm (Uk. 20 x 10 cm)

BAHAN
Paving Ton Warna 8 cm (Uk. 20 x 10 cm) 1.0100 M2 116,000.00 - 117,160.00 - 117,160.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 137,271.00 0.00 221,571.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.12 DIBULATKAN 84,300.00 137,271.00 0.00 221,571.00
O.13 1 M2 PASANGAN PAVING TON TEBAL 6 CM (setara CISANGKAN) (Uk. 20 x 10 cm)

BAHAN
Paving Ton Cisangkan Tebal 6 cm (Uk. 20 x 10 c 1.0100 M2 193,000.00 - 194,930.00 - 194,930.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 215,041.00 0.00 299,341.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.13 DIBULATKAN 84,300.00 215,041.00 0.00 299,341.00
O.14 1 M2 PASANGAN PAVING TON TEBAL 8 CM (setara CISANGKAN) (Uk. 20 x 10 cm)

BAHAN
Paving Ton Cisangkan Tebal 8 cm (Uk. 20 x 10 c 1.0100 M2 220,000.00 - 222,200.00 - 222,200.00
Pasir Urug 0.1000 M3 201,110.00 - 20,111.00 - 20,111.00
UPAH
Pekerja 0.2500 OH 100,000.00 25,000.00 - - 25,000.00
Tukang Batu 0.5000 OH 103,000.00 51,500.00 - - 51,500.00
Kepala Tukang 0.0250 OH 112,000.00 2,800.00 - - 2,800.00
Mandor 0.0030 OH 0.00 0.00 - - 0.00
Peralatan 1.0000 Lot 5,000.00 5,000.00 - - 5,000.00
ALAT
JUMLAH 84,300.00 242,311.00 0.00 326,611.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
O.14 DIBULATKAN 84,300.00 242,311.00 0.00 326,611.00
O.15 1 M2 PAGAR BESI TEMPA MOTIF BATIK (SINGLE)

BAHAN
Pembuatan & Pemasangan Pagar Besi Tempa 1.0000 Ls 735,000.00 735,000.00
Motif Batik (Single)
UPAH
ALAT
JUMLAH 0.00 735,000.00 0.00 735,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 0.00 735,000.00 0.00 735,000.00
O.15 DIBULATKAN 0.00 735,000.00 0.00 735,000.00
O.16 1 M2 PAGAR BESI TEMPA MOTIF BATIK (DOUBLE)

BAHAN
Pembuatan & Pemasangan Pagar Besi Tempa 1.0000 Ls 1,365,000.00 1,365,000.00
Motif Batik (Double)

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
UPAH
ALAT
JUMLAH 0.00 1,365,000.00 0.00 1,365,000.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
HARGA SATUAN PEKERJAAN 0.00 1,365,000.00 0.00 1,365,000.00
O.16 DIBULATKAN 0.00 1,365,000.00 0.00 1,365,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P PEKERJAAN PENGECATAN
P.1 1 M2 PENGIKISAN / PENGEROKAN PERMUKAAN CAT LAMA
BAHAN
Soda Api 0.0500 Kg 47,685.00 - 2,384.25 - 2,384.25
UPAH
Pekerja 0.1500 Org 100,000.00 15,000.00 - - 15,000.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,000.00 2,384.25 0.00 17,384.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.1 DIBULATKAN 15,000.00 2,384.25 0.00 17,384.00
P.2 1 M2 MENDEMPUL DAN MENGGOSOK KAYU

BAHAN
Dempul Jadi 0.0800 Kg 62,135.00 - 4,970.80 - 4,970.80
Minyak Cat 0.0200 Ltr 33,915.00 - 678.30 - 678.30
Batu Apung 0.0100 Kg 62,900.00 - 629.00 - 629.00
Ampelas 0.5000 Lbr 6,300.00 - 3,150.00 - 3,150.00
UPAH
Pekerja 0.0400 Org 100,000.00 4,000.00 - - 4,000.00
Tukang Cat 0.0400 Org 103,000.00 4,120.00 - - 4,120.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 8,568.00 9,428.10 0.00 17,996.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.2 DIBULATKAN 8,568.00 9,428.10 0.00 17,996.00
P.3 1 M2 PENGECATAN BIDANG KAYU LAMA

BAHAN
Plamir 0.1500 Kg 47,685.00 - 7,152.75 - 7,152.75
Cat Dasar 0.1700 Kg 74,120.00 - 12,600.40 - 12,600.40
Cat Penutup 0.1700 Kg 74,120.00 - 12,600.40 - 12,600.40
Ampelas 0.2667 Lbr 6,300.00 - 1,680.21 - 1,680.21
Minyak Cat 0.1000 Ltr 33,915.00 - 3,391.50 - 3,391.50
Kuas 0.0330 Bh 12,750.00 - 420.75 - 420.75
UPAH
Pekerja 0.0700 Org 100,000.00 7,000.00 - - 7,000.00
Tukang Cat 0.0750 Org 103,000.00 7,725.00 - - 7,725.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 15,565.00 37,846.01 0.00 53,411.01

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.3 DIBULATKAN 15,565.00 37,846.01 0.00 53,411.00
P.4 1 M2 PENGECATAN BID. KAYU BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
BAHAN
Cat Meni 0.2000 Kg 42,330.00 - 8,466.00 - 8,466.00
Plamuur 0.1500 Kg 47,685.00 - 7,152.75 - 7,152.75
Cat Dasar 0.1700 Kg 74,120.00 - 12,600.40 - 12,600.40
Cat Penutup 2 x 0.2600 Kg 74,120.00 - 19,271.20 - 19,271.20
Ampelas 0.2000 Lbr 6,300.00 - 1,260.00 - 1,260.00
Minyak Cat 0.0300 Ltr 33,915.00 - 1,017.45 - 1,017.45
Kuas 0.0100 Bh 12,750.00 - 127.50 - 127.50
UPAH
Pekerja 0.0700 Org 100,000.00 7,000.00 - - 7,000.00
Tukang Cat 0.0090 Org 103,000.00 927.00 - - 927.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
JUMLAH 8,599.00 49,895.30 0.00 58,494.30
OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.4 DIBULATKAN 8,599.00 49,895.30 0.00 58,494.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.5 1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP)
BAHAN
Cat Meni 0.2000 Kg 42,330.00 - 8,466.00 - 8,466.00
Plamuur 0.1500 Kg 47,685.00 - 7,152.75 - 7,152.75
Cat Dasar 0.1700 Kg 74,120.00 - 12,600.40 - 12,600.40
Cat Penutup 3 x 0.3500 Kg 74,120.00 - 25,942.00 - 25,942.00
Ampelas 0.2000 Lbr 6,300.00 - 1,260.00 - 1,260.00
Minyak Cat 0.0300 Ltr 33,915.00 - 1,017.45 - 1,017.45
Kuas 0.0100 Bh 12,750.00 - 127.50 - 127.50
UPAH
Pekerja 0.0700 Org 100,000.00 7,000.00 - - 7,000.00
Tukang Cat 0.1050 Org 103,000.00 10,815.00 - - 10,815.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 18,263.00 56,566.10 0.00 74,829.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.5 DIBULATKAN 18,263.00 56,566.10 0.00 74,829.00
P.6 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU (1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP)
BAHAN
Cat Meni 0.1000 Kg 42,330.00 - 4,233.00 - 4,233.00
Plamir 0.0750 Kg 47,685.00 - 3,576.38 - 3,576.38
Cat Dasar 0.0850 Kg 74,120.00 - 6,300.20 - 6,300.20
Cat Penutup 3 x 0.1750 Kg 74,120.00 - 12,971.00 - 12,971.00
Ampelas 0.0100 Lbr 6,300.00 - 63.00 - 63.00
Minyak Cat 0.0150 Ltr 33,915.00 - 508.72 - 508.72
Kuas 0.0050 Bh 12,750.00 - 63.75 - 63.75
UPAH
Pekerja 0.0350 Org 100,000.00 3,500.00 - - 3,500.00
Tukang Cat 0.0525 Org 103,000.00 5,407.50 - - 5,407.50
Mandor 0.0015 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,131.50 27,716.05 0.00 36,847.55

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.6 DIBULATKAN 9,131.50 27,716.05 0.00 36,847.00
P.7 1 M2 PENGECATAN BIDANG KAYU DENGAN MELAMIK

BAHAN
Wood Filler 0.1500 Kg 52,190.00 - 7,828.50 - 7,828.50
Woodstain 0.2500 Ltr 89,080.00 - 22,270.00 - 22,270.00
Sending sealer 0.3500 Ltr 76,755.00 - 26,864.25 - 26,864.25
Melamic 0.2500 Ltr 89,080.00 - 22,270.00 - 22,270.00
Ampelas 0.5000 Lbr 6,300.00 - 3,150.00 - 3,150.00
Minyak Cat / Thiner 0.5000 Ltr 33,915.00 - 16,957.50 - 16,957.50
Alat Bantu (Alat semprot, dll) 1.0000 Ls 30,000.00 - 30,000.00 - 30,000.00
UPAH
Pekerja 0.5000 Org 100,000.00 50,000.00 - - 50,000.00
Tukang Cat 0.5000 Org 103,000.00 51,500.00 - - 51,500.00
Mandor 0.0050 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 107,100.00 129,340.25 0.00 236,440.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.7 DIBULATKAN 107,100.00 129,340.25 0.00 236,440.00
P.8 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU DENGAN MELAMIK

BAHAN
Wood Filler 0.0750 Kg 52,190.00 - 3,914.25 - 3,914.25
Woodstain 0.1250 Ltr 89,080.00 - 11,135.00 - 11,135.00
Sending sealer 0.1750 Ltr 76,755.00 - 13,432.13 - 13,432.13

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Melamic 0.1250 Ltr 89,080.00 - 11,135.00 - 11,135.00
Ampelas 0.2500 Lbr 6,300.00 - 1,575.00 - 1,575.00
Minyak Cat / Thiner 0.2500 Ltr 33,915.00 - 8,478.75 - 8,478.75
Alat Bantu (Alat semprot, dll) 0.5000 Ls 30,000.00 - 15,000.00 - 15,000.00
UPAH
Pekerja 0.2500 Org 100,000.00 25,000.00 - - 25,000.00
Tukang Cat 0.2500 Org 103,000.00 25,750.00 - - 25,750.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 53,550.00 64,670.13 0.00 118,220.13

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.8 DIBULATKAN 53,550.00 64,670.13 0.00 118,220.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.9 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR

BAHAN
Politur 0.1500 Ltr 98,430.00 - 14,764.50 - 14,764.50
Politur Jadi 0.3720 Ltr 32,810.00 - 12,205.32 - 12,205.32
Ampelas 2.0000 Lbr 6,300.00 - 12,600.00 - 12,600.00
Spirtus 0.2000 Ltr 13,175.00 - 2,635.00 - 2,635.00
Kuas 3" 0.0100 Bh 12,750.00 - 127.50 - 127.50
UPAH
Pekerja 0.0400 Org 100,000.00 4,000.00 - - 4,000.00
Tukang Cat 0.0600 Org 103,000.00 6,180.00 - - 6,180.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 11,972.00 42,332.32 0.00 54,304.32

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.9 DIBULATKAN 11,972.00 42,332.32 0.00 54,304.00
P.10 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU / TER

BAHAN
Residu atau Ter 0.3500 Ltr 58,735.00 - 20,557.25 - 20,557.25
UPAH
Pekerja 0.1000 Org 100,000.00 10,000.00 - - 10,000.00
Mandor 0.0060 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,000.00 20,557.25 0.00 30,557.25

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.10 DIBULATKAN 10,000.00 20,557.25 0.00 30,557.00
P.11 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
BAHAN
Plamuur 0.1000 Kg 22,525.00 - 2,252.50 - 2,252.50
Cat Dasar 0.1000 Kg 60,000.00 - 6,000.00 - 6,000.00
Cat Penutup 2x 0.2600 Kg 60,000.00 - 15,600.00 - 15,600.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,194.60 23,852.50 0.00 33,047.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.11 DIBULATKAN 9,194.60 23,852.50 0.00 33,047.00
P.12 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX)
BAHAN
Plamuur 0.1000 Kg 22,525.00 - 2,252.50 - 2,252.50
Cat Dasar Dulux 0.1000 Kg 79,000.00 - 7,900.00 - 7,900.00
Cat Penutup 2x Dulux 0.2600 Kg 79,000.00 - 20,540.00 - 20,540.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,194.60 30,692.50 0.00 39,887.10

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.12 DIBULATKAN 9,194.60 30,692.50 0.00 39,887.00
P.13 1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
BAHAN

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Cat Dasar 0.1200 Kg 60,000.00 - 7,200.00 - 7,200.00
Cat Penutup 2x 0.1800 Kg 60,000.00 - 10,800.00 - 10,800.00
UPAH
Pekerja 0.0280 Org 100,000.00 2,800.00 - - 2,800.00
Tukang Cat 0.0420 Org 103,000.00 4,326.00 - - 4,326.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 7,596.40 18,000.00 0.00 25,596.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.13 DIBULATKAN 7,596.40 18,000.00 0.00 25,596.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.14 1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX)
BAHAN
Cat Dasar Dulux 0.1200 Kg 79,000.00 - 9,480.00 - 9,480.00
Cat Penutup 2x Dulux 0.1800 Kg 79,000.00 - 14,220.00 - 14,220.00
UPAH
Pekerja 0.0280 Org 100,000.00 2,800.00 - - 2,800.00
Tukang Cat 0.0420 Org 103,000.00 4,326.00 - - 4,326.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 7,596.40 23,700.00 0.00 31,296.40

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.14 DIBULATKAN 7,596.40 23,700.00 0.00 31,296.00
P.15 1 M2 PENGECATAN PLAFOND (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)

BAHAN
Cat Dasar 0.1000 Kg 60,000.00 - 6,000.00 - 6,000.00
Cat Penutup 2x 0.2600 Kg 60,000.00 - 15,600.00 - 15,600.00
Roll Cat 0.0100 Bh 33,320.00 - 333.20 - 333.20
Ampelas 0.5000 Lbr 6,300.00 - 3,150.00 - 3,150.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Cat 0.0630 Org 103,000.00 6,489.00 - - 6,489.00
Mandor 0.0030 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 9,194.60 25,083.20 0.00 34,277.80

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.15 DIBULATKAN 9,194.60 25,083.20 0.00 34,277.00
P.16 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI (ZINC CHROMATE)

BAHAN
Meni Besi Zinc Chromate 0.1000 Kg 63,495.00 - 6,349.50 - 6,349.50
Kuas 0.0100 Kg 12,750.00 - 127.50 - 127.50
Pengencer 0.0100 Ltr 33,915.00 - 339.15 - 339.15
Ampelas 0.0200 Lbr 6,300.00 - 126.00 - 126.00
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,840.00 6,942.15 0.00 31,782.15

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.16 DIBULATKAN 24,840.00 6,942.15 0.00 31,782.00
P.17 1 M2 MENGECAT DENGAN CAT DUCO

BAHAN
Cat Duco 0.1000 Kg 97,410.00 - 9,741.00 - 9,741.00
Kuas 0.0100 Kg 12,750.00 - 127.50 - 127.50
UPAH
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 24,840.00 9,868.50 0.00 34,708.50

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.17 DIBULATKAN 24,840.00 9,868.50 0.00 34,708.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.18 1 M2 MENGECAT BESI ( 3x )
BAHAN
Meni Besi 0.1670 Kg 63,495.00 - 10,603.67 - 10,603.67
Cat Besi 0.2000 Kg 87,200.00 - 17,440.00 - 17,440.00
Ampelas Besi 0.4000 Lbr 6,300.00 - 2,520.00 - 2,520.00
Minyak Cat Thiner 0.1500 Ltr 33,915.00 - 5,087.25 - 5,087.25
Kuas 0.0500 Bh 12,750.00 - 637.50 - 637.50
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Cat 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 54,260.00 36,288.42 0.00 90,548.42

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.18 DIBULATKAN 54,260.00 36,288.42 0.00 90,548.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
P.19 1 M2 MENGECAT BESI ( 3x ) POLLY URETHANE

BAHAN
Meni Besi Zingchromate 0.1670 Kg 63,495.00 - 10,603.67 - 10,603.67
Cat Besi Pollyurethane 0.2000 Kg 95,285.00 - 19,057.00 - 19,057.00
Ampelas Besi 0.4000 Lbr 6,300.00 - 2,520.00 - 2,520.00
Kuas 0.0500 Bh 12,750.00 - 637.50 - 637.50
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Cat 0.3000 Org 103,000.00 30,900.00 - - 30,900.00
Mandor 0.0100 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 54,260.00 37,905.42 0.00 92,165.42

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.19 DIBULATKAN 54,260.00 37,905.42 0.00 92,165.00
P.20 1 M2 MENGECAT BESI LAMA ( 3x )

BAHAN
Cat Besi 0.2000 Kg 87,200.00 - 17,440.00 - 17,440.00
Ampelas Besi 0.4000 Lbr 6,300.00 - 2,520.00 - 2,520.00
Kuas 0.0500 Bh 12,750.00 - 637.50 - 637.50
UPAH
Pekerja 0.2000 Org 100,000.00 20,000.00 - - 20,000.00
Tukang Cat 0.2000 Org 103,000.00 20,600.00 - - 20,600.00
Mandor 0.0020 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 40,824.00 25,684.75 0.00 66,508.75

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.20 DIBULATKAN 40,824.00 25,684.75 0.00 66,508.00
P.21 1 M2 PENGECATAN KANSTIN

BAHAN
Cat Penutup 2 x 0.2600 Kg 74,120.00 - 19,271.20 - 19,271.20
Minyak Cat 0.1500 Ltr 33,915.00 - 5,087.25 - 5,087.25
Kuas 0.0500 Bh 12,750.00 - 637.50 - 637.50
UPAH
Pekerja 0.0700 Org 100,000.00 7,000.00 - - 7,000.00
Tukang Cat 0.0090 Org 103,000.00 927.00 - - 927.00
Mandor 0.0025 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 8,599.00 24,995.95 0.00 33,594.95

OVERHEAD & PROFIT (15 %) 0.00 0.00 0.00 0.00
P.21 DIBULATKAN 8,599.00 24,995.95 0.00 33,594.00
Q PEKERJAAN ELEKTRIKAL
Q.1 1 TITIK INSTALASI TITIK LAMPU
BAHAN
Kabel NYM 7.0000 m 20,485.00 - 143,395.00 - 143,395.00
Pipa Conduit 5/8" 3.0000 m 2,400.00 - 7,200.00 - 7,200.00
Tee Doos 3.0000 bh 200.00 - 600.00 - 600.00
Elbow 4.0000 bh 300.00 - 1,200.00 - 1,200.00
Las Doop 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Klem Pipa 7.0000 bh 500.00 - 3,500.00 - 3,500.00
Isolasi Ban 0.2500 bh 200.00 - 50.00 - 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Tukang Listrik 0.2000 Org 105,000.00 21,000.00 - - 21,000.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 157,445.00 - 189,405.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
HARGA SATUAN PEKERJAAN 31,960.00 157,445.00 - 189,405.00
Q.1 DIBULATKAN 31,960.00 157,445.00 - 189,405.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.2 1 TITIK INSTALASI STOP KONTAK

BAHAN
Kabel NYM 9.0000 m 20,485.00 - 184,365.00 - 184,365.00
Pipa Conduit 9.0000 m 2,400.00 - 21,600.00 - 21,600.00
Socket Pipa 1.0000 bh 900.00 - 900.00 - 900.00
Tee Doos 2.0000 bh 200.00 - 400.00 - 400.00
Klem Pipa 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Fisher 6.0000 bh 400.00 - 2,400.00 - 2,400.00
Las Doop 2.0000 bh 500.00 - 1,000.00 - 1,000.00
Isolasi Ban 0.2500 bh 200.00 - 50.00 - 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 212,215.00 - 244,175.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.2 DIBULATKAN 31,960.00 212,215.00 - 244,175.00
Q.3 1 TITIK INSTALASI DETECTORE NYY 2X1.5 MM

BAHAN
Kabel NYY 2x1.5 10.0000 m 12,750.00 - 127,500.00 - 127,500.00
Pipa Conduit 10.0000 m 2,400.00 - 24,000.00 - 24,000.00
Socket Pipa 1.0000 bh 900.00 - 900.00 - 900.00
Tee Doos 3.0000 bh 200.00 - 600.00 - 600.00
Klem Pipa 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Fisher 6.0000 bh 400.00 - 2,400.00 - 2,400.00
Las Doop 2.0000 bh 500.00 - 1,000.00 - 1,000.00
Isolasi Ban 0.2500 bh 200.00 - 50.00 - 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 157,950.00 - 189,910.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.3 DIBULATKAN 31,960.00 157,950.00 - 189,910.00
Q.4 1 BUAH PEMASANGAN SAKLAR SERI

BAHAN
Saklar Seri 1.0000 bh 25,000.00 - 25,000.00 - 25,000.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 25,000.00 - 35,850.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.4 DIBULATKAN 10,850.00 25,000.00 - 35,850.00
Q.5 1 BUAH PEMASANGAN SAKLAR TUNGGAL

BAHAN
Saklar Tunggal 1.0000 bh 21,200.00 - 21,200.00 - 21,200.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 21,200.00 - 32,050.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.5 DIBULATKAN 10,850.00 21,200.00 - 32,050.00
Q.6 1 BUAH PEMASANGAN SAKLAR HOTEL

BAHAN
Saklar Hotel 1.0000 bh 75,000.00 - 75,000.00 - 75,000.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 75,000.00 - 85,850.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.6 DIBULATKAN 10,850.00 75,000.00 - 85,850.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.7 1 BUAH PEMASANGAN STOP KONTAK

BAHAN
Stop Kontak 1.0000 bh 52,955.00 - 52,955.00 - 52,955.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 52,955.00 - 63,805.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.7 DIBULATKAN 10,850.00 52,955.00 - 63,805.00
Q.8 1 BUAH PEMASANGAN STOP KONTAK AC

BAHAN
Stop Kontak AC 1.0000 bh 71,995.00 - 71,995.00 - 71,995.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 71,995.00 - 82,845.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.8 DIBULATKAN 10,850.00 71,995.00 - 82,845.00
Q.9 1 BUAH PEMASANGAN STOP KONTAK LANTAI

BAHAN
Stop Kontak Lantai 1.0000 bh 485,000.00 - 485,000.00 - 485,000.00
UPAH
Mandor 0.0300 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 485,000.00 - 495,850.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.9 DIBULATKAN 10,850.00 485,000.00 - 495,850.00
Q.10 1 M' PEMASANGAN KABEL TRAY LEBAR 20CM

BAHAN
Kabel Tray 20cm 1.0000 m 190,000.00 - 190,000.00 - 190,000.00
UPAH
Mandor 0.0250 Org 0.00 0.00 - - 0.00
ALAT
JUMLAH 10,850.00 190,000.00 - 200,850.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.10 DIBULATKAN 10,850.00 190,000.00 - 200,850.00
Q.11 1 UNIT PEMASANGAN LAMPU RM TL 2X18 WATT

BAHAN
Lampu TL 2x18 Watt 2.0000 bh 102,000.00 - 204,000.00 - 204,000.00
Kap RM 1.0000 bh 195,000.00 - 195,000.00 - 195,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 399,000.00 - 421,289.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.11 DIBULATKAN 22,289.00 399,000.00 - 421,289.00
Q.12 1 BUAH PEMASANGAN LAMPU LED DOWNLIGHT PANEL 10 WATT

BAHAN
Lampu LED Downlight Psnel 10 Watt 1.0000 bh 125,000.00 - 125,000.00 - 125,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 125,000.00 - 147,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.12 DIBULATKAN 22,289.00 125,000.00 - 147,289.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.13 1 M' PEMASANGAN LAMPU LED STRIP

BAHAN
Lampu LED Strip 1.0000 m 39,800.00 - 39,800.00 - 39,800.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 39,800.00 - 62,089.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.13 DIBULATKAN 22,289.00 39,800.00 - 62,089.00
Q.14 1 BUAH PEMASANGAN SMOKE DETECTORE

BAHAN
Smoke Detectore 1.0000 bh 589,000.00 - 589,000.00 - 589,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 589,000.00 - 611,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.14 DIBULATKAN 22,289.00 589,000.00 - 611,289.00
Q.15 1 BUAH PEMASANGAN HEAT DETECTORE

BAHAN
Heat Detectore 1.0000 bh 355,000.00 - 355,000.00 - 355,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 355,000.00 - 377,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.15 DIBULATKAN 22,289.00 355,000.00 - 377,289.00
Q.16 1 BUAH PEMASANGAN LAMPU INDICATOR

BAHAN
Lampu Indicator 1.0000 bh 600,000.00 - 600,000.00 - 600,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 600,000.00 - 622,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.16 DIBULATKAN 22,289.00 600,000.00 - 622,289.00
Q.17 1 BUAH PEMASANGAN PUSH BUTTON

BAHAN
Push Button 1.0000 bh 259,600.00 - 259,600.00 - 259,600.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
ALAT
JUMLAH 22,289.00 259,600.00 - 281,889.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.17 DIBULATKAN 22,289.00 259,600.00 - 281,889.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.18 1 BUAH PEMASANGAN ALARM BELL

BAHAN
Alarm Bell 1.0000 bh 585,000.00 - 585,000.00 - 585,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 585,000.00 - 607,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.18 DIBULATKAN 22,289.00 585,000.00 - 607,289.00
Q.19 1 M' PASANG PIPA BLACKSTEEL SCH 40 DIA. 3/4

BAHAN
Pipa Black Steel SCH40 dia. 3/4 1.0000 m 42,900.00 0.00 42,900 - 42,900.00
Sewa Alat 5% 0.0500 % 42,900.00 0.00 2,145 - 2,145.00
UPAH
Mandor 0.0090 Org 0.00 0.00 - - 0.00
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
ALAT
JUMLAH 10,028.00 45,045.00 - 55,073.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.19 DIBULATKAN 10,028.00 45,045.00 - 55,073.00
Q.20 1 BUAH PEMASANGAN SPRINGKLER SPRAY

BAHAN
Springkler Spray 1.0000 bh 159,600.00 - 159,600.00 - 159,600.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 159,600.00 - 181,889.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.20 DIBULATKAN 22,289.00 159,600.00 - 181,889.00
Q.21 1 TITIK PEMASANGAN INSTALASI TITIK CCTV

BAHAN
Kabel RG-50 15.0000 m 5,600.00 - 84,000.00 - 84,000.00
Kabel NYM 3x2,5mm 15.0000 m 27,115.00 - 406,725.00 - 406,725.00
Pipa Conduit 15.0000 m 2,400.00 - 36,000.00 - 36,000.00
Socket Pipa 1.0000 bh 900.00 - 900.00 - 900.00
Tee Doos 3.0000 bh 200.00 - 600.00 - 600.00
Klem Pipa 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Fisher 6.0000 bh 400.00 - 2,400.00 - 2,400.00
Las Doop 2.0000 bh 500.00 - 1,000.00 - 1,000.00
Isolasi Ban 0.2500 bh 200.00 - 50.00 - 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 533,175.00 - 565,135.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.21 DIBULATKAN 31,960.00 533,175.00 - 565,135.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.22 1 UNIT PERALATAN UTAMA CCTV

BAHAN
DVR 12 Channel 1.0000 unit 5,925,000.00 - 5,925,000.00 - 5,925,000.00
Monitor LED 20' 1.0000 unit 2,200,000.00 - 2,200,000.00 - 2,200,000.00
Switch Hub 8 Port 3 com/linksys 1.0000 unit 1,244,000.00 - 1,244,000.00 - 1,244,000.00
Switch Hub Rack 12 U 1.0000 unit 1,650,000.00 - 1,650,000.00 - 1,650,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 11,019,000.00 - 11,041,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
HARGA SATUAN PEKERJAAN 22,289.00 11,019,000.00 - 11,041,289.00
Q.22 DIBULATKAN 22,289.00 11,019,000.00 - 11,041,289.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.23 1 BUAH PEMASANGAN KAMERA CCTV

BAHAN
Kamera CCTV 1.0000 bh 527,900.00 - 527,900.00 - 527,900.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 527,900.00 - 550,189.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.23 DIBULATKAN 22,289.00 527,900.00 - 550,189.00
Q.24 1 TITIK INSTALASI SPEAKER

BAHAN
Kabel NYMH 3x1,5mm 15.0000 m 22,185.00 - 332,775.00 - 332,775.00
Pipa Conduit 15.0000 m 2,400.00 - 36,000.00 - 36,000.00
Socket Pipa 1.0000 bh 900.00 - 900.00 - 900.00
Tee Doos 3.0000 bh 200.00 - 600.00 - 600.00
Klem Pipa 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Fisher 6.0000 bh 400.00 - 2,400.00 - 2,400.00
Las Doop 2.0000 bh 500.00 - 1,000.00 - 1,000.00
Isolasi Ban 0.2500 bh 200.00 - 50.00 - 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 375,225.00 - 407,185.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.24 DIBULATKAN 31,960.00 375,225.00 - 407,185.00
Q.25 1 UNIT PERALATAN UTAMA TATA SUARA

BAHAN
Amplifier Audio 1.0000 unit 6,000,000.00 - 6,000,000.00 - 6,000,000.00
Mixer 1.0000 unit 3,500,000.00 - 3,500,000.00 - 3,500,000.00
Michrophone 1.0000 unit 375,000.00 - 375,000.00 - 375,000.00
Volume Control 1.0000 unit 575,000.00 - 575,000.00 - 575,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 10,450,000.00 - 10,472,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.25 DIBULATKAN 22,289.00 10,450,000.00 - 10,472,289.00
Q.26 1 BUAH PEMASANGAN CEILLING SPEAKER

BAHAN
Ceilling Speaker 1.0000 bh 435,000.00 - 435,000.00 - 435,000.00
Kabel Audio 10.0000 m 9,000.00 - 90,000.00 - 90,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 525,000.00 - 547,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.26 DIBULATKAN 22,289.00 525,000.00 - 547,289.00
Q.27 1 TITIK PEMASANGAN INSTALASI TELEPHONE

BAHAN
Kabel UTP Cat.6 15.0000 m 10,800.00 - 162,000.00 - 162,000.00
Pipa Conduit 15.0000 m 2,400.00 - 36,000.00 - 36,000.00
Socket Pipa 1.0000 bh 900.00 - 900.00 - 900.00
Tee Doos 3.0000 bh 200.00 - 600.00 - 600.00
Klem Pipa 3.0000 bh 500.00 - 1,500.00 - 1,500.00
Fisher 6.0000 bh 400.00 2,400.00 2,400.00
Las Doop 2.0000 bh 500.00 1,000.00 1,000.00
Isolasi Ban 0.2500 bh 200.00 50.00 50.00
UPAH
Mandor 0.0400 Org 0.00 0.00 - - 0.00
Pekerja 0.0200 Org 100,000.00 2,000.00 - - 2,000.00
ALAT
JUMLAH 31,960.00 204,450.00 - 236,410.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.27 DIBULATKAN 31,960.00 204,450.00 - 236,410.00
Q.28 1 BUAH PEMASANGAN OUTLET TELEPHONE

BAHAN
Outlet Telephone 1.0000 bh 125,000.00 - 125,000.00 - 125,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 125,000.00 - 147,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.28 DIBULATKAN 22,289.00 125,000.00 - 147,289.00
Q.29 1 BUAH PEMASANGAN HANDSET TELEPHONE

BAHAN #N/A
Handset Telephone 1.0000 bh 585,000.00 - 585,000.00 - 585,000.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 585,000.00 - 607,289.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.29 DIBULATKAN 22,289.00 585,000.00 - 607,289.00
Q.30 1 BUAH PEMASANGAN EXHAUST FAN

BAHAN
Exhaust Fan 1.0000 bh 399,300.00 - 399,300.00 - 399,300.00
UPAH
Mandor 0.0070 Org 0.00 0.00 - - 0.00
Pekerja 0.1300 Org 100,000.00 13,000.00 - - 13,000.00
ALAT
JUMLAH 22,289.00 399,300.00 - 421,589.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.30 DIBULATKAN 22,289.00 399,300.00 - 421,589.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.31 1 M' PASANG PIPA REFRIGERANT
BAHAN
Pipa Refrigerant 1.0000 m 145,000.00 - 145,000.00 - 145,000.00
Sewa Alat 5% 0.0500 % 145,000.00 - 7,250.00 - 7,250.00
UPAH
Mandor 0.0090 Org 0.00 0.00 - - 0.00
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
ALAT
JUMLAH 10,028.00 152,250.00 - 162,278.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.31 DIBULATKAN 10,028.00 152,250.00 - 162,278.00
Q.32 1 M' PASANG PIPA DRAIN + INSULASI

BAHAN
Pipa Drain + Insulasi 1.0000 m 33,000.00 - 33,000.00 - 33,000.00
Sewa Alat 5% 0.0500 % 33,000.00 - 1,650.00 - 1,650.00
UPAH
Mandor 0.0090 Org 0.00 0.00 - - 0.00
Pekerja 0.0300 Org 100,000.00 3,000.00 - - 3,000.00
ALAT
JUMLAH 10,028.00 34,650.00 - 44,678.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.32 DIBULATKAN 10,028.00 34,650.00 - 44,678.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Q.33 1 UNIT PASANG PANEL PP DEEP WELL

BAHAN
Box Panel 40x30x20 1.0000 unit 500,000.00 - 500,000.00 - 500,000.00
MCB 63 A 18kA 4P 1.0000 bh 2,100,000.00 - 2,100,000.00 - 2,100,000.00
Lightning Aresster 29 Ka 3 Phase + Netral 1.0000 bh 1,900,000.00 - 1,900,000.00 - 1,900,000.00
Pilot Lamp LED 3.0000 bh 65,000.00 - 195,000.00 - 195,000.00
Busbar 100 A RST + Netral 5.0000 btg 350,000.00 - 1,750,000.00 - 1,750,000.00
Aksesori (Kabel NYAF, Skun, Vinyl, Baut 1.0000 lot 854,300.00 - 854,300.00 - 854,300.00
Terminal Box, dll)
UPAH
Mandor 0.1000 Org 0.00 0.00 - - 0.00
Pekerja 2.0000 Org 100,000.00 200,000.00 - - 200,000.00
ALAT
JUMLAH 342,296.00 7,299,300.00 - 7,641,596.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.33 DIBULATKAN 342,296.00 7,299,300.00 - 7,641,596.00
Q.34 1 UNIT PASANG PANEL PP HYDRANT

BAHAN
Box Panel 40x30x20 1.0000 unit 500,000.00 - 500,000.00 - 500,000.00
MCCB 200 A 36 Ka 4P 1.0000 bh 3,250,000.00 - 3,250,000.00 - 3,250,000.00
Lightning Aresster 20 Ka 3 Phase + Netral 1.0000 bh 2,100,000.00 - 2,100,000.00 - 2,100,000.00
Pilot Lamp LED 3.0000 bh 65,000.00 - 195,000.00 - 195,000.00
Busbar 250 A RST + Netral 5.0000 btg 350,000.00 - 1,750,000.00 - 1,750,000.00
Terminal Box, dll)
UPAH
Mandor 0.1000 Org 0.00 0.00 - - 0.00
Pekerja 2.0000 Org 100,000.00 200,000.00 - - 200,000.00
ALAT
JUMLAH 342,296.00 8,649,300.00 - 8,991,596.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.34 DIBULATKAN 342,296.00 8,649,300.00 - 8,991,596.00
Q.35 1 UNIT PASANG PANEL PP/LP

BAHAN
Box Panel 80x60x25 1.0000 unit 1,500,000.00 - 1,500,000.00 - 1,500,000.00
MCB 80 A 10kA 3P 1.0000 bh 1,700,000.00 - 1,700,000.00 - 1,700,000.00
MCB 16 A 8kA 1p 27.0000 bh 93,000.00 - 2,511,000.00 - 2,511,000.00
MCB 10 A 8kA 1p 9.0000 bh 93,000.00 - 837,000.00 - 837,000.00
Lightning Aresster 20kA 3 Phase + Netral 1.0000 bh 2,100,000.00 - 2,100,000.00 - 2,100,000.00
Pilot Lamp LED 3.0000 bh 65,000.00 - 195,000.00 - 195,000.00
Busbar 250 A RST + Netral 5.0000 btg 2,100,000.00 - 10,500,000.00 - 10,500,000.00
Terminal Box, dll)
UPAH
Mandor 0.1000 Org 0.00 0.00 - - 0.00
Pekerja 2.0000 Org 100,000.00 200,000.00 - - 200,000.00
ALAT
JUMLAH 342,296.00 20,197,300.00 - 20,539,596.00

OVERHEAD & PROFIT (15 %) 0.00 0.00 - 0.00
Q.35 DIBULATKAN 342,296.00 20,197,300.00 - 20,539,596.00

(KODE) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 = (3 x 5) 7 = (3 x 5) 8 = (3 x 5) 9 = (6+7+8)
Indramayu,
Februari 2023
0.00
KEPALA DINAS
KABUPATEN INDRAMAYU

Pembina Tk. I
NIP. 19761122 200501 1 005

I N D R A M A Y U - 45212
DAFTAR HARGA SATUAN PEKERJAAN

ENGINEERING ESTIMATE (EE)
TAHUN ANGGARAN 2023
(KONTRAKTUAL)
LANTAI - 1 (DASAR)
KODE HARGA SATUAN (Rp.) JUMLAH

No URAIAN PEKERJAAN
ANALISA UPAH BAHAN ALAT (Rp.)
1 2 3 4 5 6 7 = (4+5+6)
A PEKERJAAN PERSIAPAN A
1 1 M' PENGUKURAN DAN PEMASANGAN BOUWPLANK A.1 22,120.00 41,298.13 0.00 63,418.00
2 1 M' PEMASANGAN DAN PENGUKURAN BOUWPLANK (ALAT UKUR) A.2 36,430.00 41,298.13 38,500.00 116,228.00
3 1 M2 PEMBUATAN KANTOR SEMENTARA (DIREKSI KEET) LANTAI PLESTERAN A.3 556,600.00 776,571.81 0.00 1,333,171.00
4 1 M' PEMBUATAN PAGAR SEMENTARA DARI SENG GELOMBANG TINGGI 2 METER A.4 66,240.00 530,532.88 0.00 596,772.00
5 1 M2 PEMBUATAN PAPAN NAMA PROYEK DIGITAL PRINTING A.5 55,000.00 261,344.93 0.00 316,344.00
6 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN A.6 10,000.00 0.00 0.00 10,000.00
7 1 M2 PEMBUATAN STEGER/PERANCA DARI BAMBU A.7 370,237.50 0.00 0.00 370,237.00
8 1 UNIT PEKERJAAN PERANCAH DARI SCAFFOLDING (SEWA per BULAN) A.8 105,400.00 62,500.00 0.00 167,900.00
9 1 BUAH PEMBUATAN KOTAK ADUKAN UKURAN 40 X 50 X 25 CM A.9 36,360.00 142,679.59 0.00 179,039.00
10 1 TITIK CERUCUK BAMBU Ø 8 CM - 10 CM, Uk. P. 1 M - 1,5 M A.10 1,200.00 5,304.00 0.00 6,504.00
11 1 M2 PASANGAN STOOT WERK A.11 59,400.00 356,897.56 0.00 416,297.00
12 1 M3 BONGKARAN DINDING TEMBOK BATA A.12 66,670.00 0.00 0.00 66,670.00
B PEKERJAAN TANAH B
1 1 M3 GALIAN TANAH BIASA SEDALAM 1 METER B.1 75,000.00 0.00 0.00 75,000.00
4 1 M3 GALIAN TANAH KERAS SEDALAM 1 METER B.4 100,000.00 0.00 0.00 100,000.00
5 1 M3 GALIAN TANAH CADAS SEDALAM 1 METER B.5 150,000.00 0.00 0.00 150,000.00
6 1 M3 GALIAN TANAH LUMPUR SEDALAM 1 METER B.6 120,000.00 0.00 0.00 120,000.00
7 1 M2 PEKERJAAN STRIPING TANAH TEBING SETINGGI 1 METER B.7 5,000.00 0.00 0.00 5,000.00
8 1 M3 PEMBUANGAN TANAH SEJAUH 30 METER B.8 33,000.00 0.00 0.00 33,000.00
9 1 M3 URUGAN KEMBALI GALIAN TANAH B.9 50,000.00 0.00 0.00 50,000.00
10 1 M3 PEMADATAN TANAH B.10 4,460.00 0.00 8,719.30 13,179.00
11 1 M3 URUGAN TANAH LOKAL B.11 30,000.00 97,200.00 0.00 127,200.00
12 1 M3 URUGAN PASIR B.12 30,000.00 241,332.00 0.00 271,332.00
13 1 M3 URUGAN TANAH MERAH B.13 30,000.00 114,342.00 0.00 144,342.00
14 1 M3 URUGAN SIRTU B.14 25,000.00 301,206.00 0.00 326,206.00
15 1 M3 URUGAN LIMESTONE B.15 25,000.00 232,152.00 0.00 257,152.00
16 1 M2 PEMBUATAN JALAN SEMENTARA B.16 100,000.00 79,959.50 0.00 179,959.00
C PEKERJAAN PONDASI C
1 1 M3 PASANG PONDASI BATU KALI 1 Pc : 2 Ps C.1 235,650.00 838,584.34 0.00 1,074,234.00
2 1 M3 PASANG PONDASI BATU KALI 1 Pc : 3 Ps C.2 235,650.00 762,931.43 0.00 998,581.00
5 1 M3 PASANG PONDASI BATU LAMA C.5 235,650.00 334,345.12 0.00 569,995.00
6 1 M3 PASANG PONDASI BATU LAMA 1 PC : 3 PS C.6 235,650.00 411,133.43 0.00 646,783.00
7 1 M3 PASANG BATU KOSONG (AANSTAMPING) C.7 122,538.00 438,677.52 0.00 561,215.00
8 1 M3 PASANG PONDASI SIKLOP 60% BETON CAMPURAN 1 PC : 2 PB : 3 KR DAN 40% BATU BELAH C.8 437,070.00 2,541,260.14 0.00 2,978,330.00
9 1 M' PENGEBORAN LUBANG BORED PILE DIA-20 CM PADA TANAH BIASA C.9 13,566.00 0.00 18,620.00 32,186.00
10 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-20 CM C.10 6,376.00 87,321.75 1,503.90 95,201.00
11 1 M' PENGEBORAN LUBANG BORED PILE DIA-30 CM PADA TANAH BIASA C.11 30,600.00 0.00 43,500.00 74,100.00
12 1 M' PENULANGAN+PENGECORAN BORED PILE DIA-30 CM C.12 11,638.00 195,482.01 3,329.03 210,449.00
D PEKERJAAN DINDING PASANGAN D

1 1 M2 PASANG DINDING BATA MERAH TEBAL 1/2 BATA, 1 Pc : 3 PP D.1 41,420.00 96,152.20 0.00 137,572.00
4 1 M2 PASANG DINDING BATA MERAH TEBAL 1 BATA, 1 Pc : 5 PP D.4 82,840.00 188,969.71 0.00 271,809.00
5 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 10 x 20 x 10 cm, 1 PC : 3 PP D.5 41,420.00 778,067.36 0.00 819,487.00
6 1 M2 PASANG DINDING TERAWANG (ROSTER) UK. 20 x 20 x 10 cm, 1 PC : 3 PP D.6 41,420.00 653,067.36 0.00 694,487.00
DHSP Bangunan 216 of 237

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
7 1 M2 PASANG DINDING BATA RINGAN TEBAL 7,5 CM D.7 48,346.00 73,530.87 0.00 121,876.00
8 1 M2 PASANG DINDING BATA RINGAN TEBAL 10 CM D.8 81,946.00 88,518.15 17,046.42 187,510.00
9 1 M2 PASANG DINDING HOLLOW BLOCK / CONCREATE BLOCK 10, 1 PC : 4 PP D.9 41,420.00 304,319.74 0.00 345,739.00
E PEKERJAAN PLESTERAN E
1 1 M2 PLESTERAN, 1Pc : 3PP, TEBAL 20 mm E.1 48,840.00 22,717.96 0.00 71,557.00
4 1 M2 PLESTERAN DINDING BATA RINGAN E.4 62,840.00 66,300.00 0.00 129,140.00
5 1 M2 PLESTERAN SIAR ADUKAN 1Pc : 2PP E.5 47,130.00 12,051.26 0.00 59,181.00
6 1 M2 ACIAN E.6 31,420.00 4,550.00 0.00 35,970.00
7 1 M2 ACIAN DINDING BATA RINGAN (FINE COAT-PM 300) E.7 31,420.00 20,060.00 0.00 51,480.00
8 1 M2 KAMPROTAN 1Pc : 2PP E.8 41,420.00 7,635.63 0.00 49,055.00
9 1 M' SKONING 1Pc : 3PP Lebar 10 cm E.9 53,680.00 4,139.87 0.00 57,819.00
F PEKERJAAN KAYU DAN ALUMINIUM F

1 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KAMPER F.1 3,245,200.00 11,987,460.50 0.00 15,232,660.00
2 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU BORNEO F.2 3,245,200.00 9,077,273.00 0.00 12,322,473.00
3 1 M3 PASANG KUSEN PINTU DAN JENDELA KAYU KRUING F.3 3,245,200.00 9,507,934.00 0.00 12,753,134.00
4 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 4" F.4 9,425.60 122,107.50 0.00 131,533.00
5 1 M' PASANG KUSEN ALUMINIUM STANDAR NATURAL 3" F.5 9,425.60 98,826.00 0.00 108,251.00
6 1 M' PASANG KUSEN ALUMINIUM WARNA 4" F.6 9,425.60 138,470.00 0.00 147,895.00
7 1 M' PASANG KUSEN ALUMINIUM WARNA 3" F.7 9,425.60 124,445.00 0.00 133,870.00
8 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 4" F.8 9,425.60 129,120.00 0.00 138,545.00
9 1 M' PASANG KUSEN ALUMINIUM WARNA DOFT 3" F.9 9,425.60 113,973.00 0.00 123,398.00
10 1 M2 PASANG PINTU PANEL KAYU KAMPER F.10 433,360.00 536,669.60 0.00 970,029.00
11 1 M2 PASANG PINTU PANEL KAYU KRUING F.11 433,360.00 392,115.20 0.00 825,475.00
12 1 M2 PASANG PINTU PANEL KAYU JATI JABAR F.12 433,360.00 690,540.00 0.00 1,123,900.00
13 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KAMPER F.13 370,880.00 322,001.76 0.00 692,881.00
14 1 M2 PASANG PINTU DAN JENDELA KACA KAYU KRUING F.14 370,880.00 235,269.12 0.00 606,149.00
15 1 M2 PASANG JALUSI MATI KUSEN KAYU KAMPER F.15 309,400.00 840,950.36 0.00 1,150,350.00
16 1 M2 PASANG JALUSI MATI KUSEN KAYU KRUING F.16 309,400.00 609,663.32 0.00 919,063.00
17 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KAMPER F.17 324,520.00 471,309.70 0.00 795,829.00
18 1 M2 PASANG PINTU TEACKWOOD RANGKAP, RANGKA KAYU KRUING F.18 324,520.00 380,963.20 0.00 705,483.00
19 1 M2 PASANG PINTU PANEL MULTIPLEX, RANGKA KAYU KAMPER F.19 324,520.00 505,139.70 0.00 829,659.00
20 1 M2 PASANG PINTU DOUBLE TRIPLEK, RANGKA KAYU KRUING F.20 324,520.00 313,218.20 0.00 637,738.00
21 1 M2 PASANG PINTU TRIPLEK, RANGKA KAYU KRUING LAPIS SENG F.21 324,520.00 365,693.89 0.00 690,213.00
22 1 M2 PASANG PINTU RANGKA BLOCK BOARD 24 MM LAPIS HPL (SWING) F.22 324,520.00 495,755.46 0.00 820,275.00
23 1 M2 PASANG TEACKWOOD F.23 151,200.00 77,324.50 0.00 228,524.00
24 1 M2 PASANG PELAPIS TIMBAL TEBAL 3 mm F.24 151,200.00 1,613,410.50 0.00 1,764,610.00
25 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (INDOOR) + RANGKA HOLLOW GALVANIS F.25 118,940.00 473,617.33 20,000.00 612,557.00
26 1 M2 PASANG DINDING ALUMINIUM COMPOSIT PANEL (OUTDOOR) + RANGKA HOLLOW GALVANIS F.26 118,940.00 643,787.33 20,000.00 782,727.00
G PEKERJAAN BETON G
1 1 M3 MEMBUAT BETON TUMBUK, 1Pc : 3Ps : 5Kr G.1 196,461.00 734,267.25 0.00 930,728.00
2 1 M3 COR BETON SITE MIX K. 175 G.2 196,461.00 908,837.75 3,750.00 1,109,048.00
3 1 M3 COR BETON SITE MIX K. 225 G.3 196,461.00 960,885.36 3,500.00 1,160,846.00
4 1 M3 COR BETON K. 175 READY MIX G.4 59,420.00 985,320.00 3,888.00 1,048,628.00
5 1 M3 COR BETON K. 225 READY MIX G.5 59,420.00 1,047,540.00 3,888.00 1,110,848.00
12 1 M2 MEMASANG FLOOR HARDENER G.12 25,704.00 39,950.00 20,000.00 85,654.00
13 1 M3 COR BETON 1 PC : 2 PS : 3 SCREENING G.13 196,461.00 968,335.45 3,500.00 1,168,296.00
14 1 M2 BEKISTING MULTIPLEX 9 MM G.14 54,900.00 140,456.22 0.00 195,356.00
15 1 M2 BEKISTING MULTIPLEX 12 MM G.15 54,900.00 156,265.54 0.00 211,165.00
16 1 M2 BEKISTING UNTUK PONDASI G.16 83,512.00 183,623.80 0.00 267,135.00
17 1 M2 BEKISTING UNTUK PONDASI (2x Pakai) G.16.rob 83,512.00 91,811.90 0.00 175,323.00
18 1 M2 BEKISTING UNTUK SLOOF G.17 83,512.00 205,450.53 0.00 288,962.00
19 1 M2 BEKISTING UNTUK SLOOF (2x Pakai) G.17.rob 83,512.00 102,725.26 0.00 186,237.00
20 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM G.18 105,996.00 511,764.73 0.00 617,760.00
21 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK KOLOM (2x Pakai) G.18.rob 105,996.00 255,882.36 0.00 361,878.00
22 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK G.19 105,996.00 533,283.41 0.00 639,279.00
23 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK BALOK (2x Pakai) G.19.rob 105,996.00 266,641.71 0.00 372,637.00
24 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI G.20 105,996.00 829,324.73 0.00 935,320.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
25 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK LANTAI (2x Pakai) G.20.rob 105,996.00 414,662.36 0.00 520,658.00
26 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING G.21 105,996.00 683,365.75 0.00 789,361.00
27 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK DINDING (2x Pakai) G.21.rob 105,996.00 341,682.88 0.00 447,678.00
28 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA G.22 105,996.00 467,101.27 0.00 573,097.00
29 1 M2 BEKISTING MULTIPLEX 9 MM UNTUK TANGGA (2x Pakai) G.22.rob 105,996.00 233,550.64 0.00 339,546.00
30 1 M2 PASANG BEKISTING PAPAN G.23 54,900.00 136,664.71 0.00 191,564.00
31 1 KG PEMBESIAN DENGAN BESI POLOS G.24 1,499.40 15,733.50 0.00 17,232.00
32 1 KG PEMBESIAN DENGAN BESI ULIR G.25 1,499.40 16,179.75 0.00 17,679.00
33 1 M2 WIREMESH M-5 G.26 5,240.00 40,274.00 200.00 45,714.00
34 1 M2 WIREMESH M-6 G.27 5,240.00 56,024.00 200.00 61,464.00
35 1 M2 WIREMESH M-8 G.28 5,240.00 86,678.75 200.00 92,118.00
36 1 M2 WIREMESH M-10 G.29 5,240.00 114,824.00 200.00 120,264.00
37 1 M' PASANG PVC WATERSTOP LEBAR 150 G.30 9,426.00 130,574.00 0.00 140,000.00
38 1 M' PASANG PVC WATERSTOP LEBAR 200 G.31 9,426.00 171,524.00 0.00 180,950.00
39 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,6 M) G.32 16,060.00 269,497.70 0.00 285,557.00
40 1 M2 BEKISTING LANTAI FLOORDECK / BONDECK TIPE PLAT (JAP ≤ 0,8 M) G.33 12,848.00 278,804.26 0.00 291,652.00
PEMBESIAN MUTU BETON

1 PEMBESIAN SLOOF 15/20 GB.1 249,905.00 2,696,678.93 0.00 2,946,583.93
2 PEMBESIAN SLOOF 15/25 GB.2 245,106.92 2,644,903.73 2,890,010.65
5 PEMBESIAN KOLOM PRAKTIS 12/12 GB.5 352,988.75 3,809,036.74 4,162,025.49
6 PEMBESIAN KOLOM 20/20 GB.6 299,880.00 3,235,950.00 3,535,830.00
13 PEMBESIAN RINGBALK 15/20 GB.13 249,905.00 2,696,678.93 2,946,583.93
14 PEMBESIAN BALOK 15/25 GB.14 245,106.92 2,644,903.73 2,890,010.65
16 PEMBESIAN BALOK LATEI 10/10 GB.16 479,808.00 5,177,520.00 5,657,328.00
17 PEMBESIAN PLAT DAK BETON T. 12 CM GB.17 228,538.55 2,466,117.49 2,694,656.04
18 PEMBESIAN PLAT DAK BETON T. 10 CM GB.18 178,578.54 1,927,008.22 2,105,586.76
23 PEMBESIAN PONDASI POOR GB.23 157,437.00 1,698,873.75 1,856,310.75
24 PEMBESIAN PONDASI FOOT PLAT T.20 CM GB.24 248,900.40 2,685,838.50 2,934,738.90
40 PEMBESIAN PLAT LISTPLANK, KANOPI T. 8 CM GB.40 124,645.12 1,345,022.62 1,469,667.74
H PEKERJAAN ATAP H
1 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KAMPER H.1 1,854,400.00 12,662,112.17 0.00 14,516,512.00
2 1 M3 PASANG GORDING KAYU KAMPER H.2 1,112,640.00 12,601,532.17 0.00 13,714,172.00
3 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU BORNEO H.3 1,854,400.00 9,751,924.67 0.00 11,606,324.00
4 1 M3 PASANG GORDING KAYU BORNEO H.4 1,112,640.00 9,691,344.67 0.00 10,803,984.00
5 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU KRUING H.5 1,854,400.00 10,182,585.67 0.00 12,036,985.00
6 1 M3 PASANG GORDING KAYU KRUING H.6 1,112,640.00 10,122,005.67 0.00 11,234,645.00
7 1 M3 PASANG KONSTRUKSI KUDA-KUDA KAYU LAMA H.7 1,854,400.00 730,296.67 0.00 2,584,696.00
8 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG PALENTONG H.8 22,120.00 72,283.29 0.00 94,403.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
9 1 M3 PASANG KASO + RENG KAYU KRUING untuk GENTENG PALENTONG H.9 22,120.00 101,576.93 0.00 123,696.00
10 1 M3 PASANG RANGKA ATAP KASO LAMA, RENG KAYU KRUING H.10 22,120.00 25,013.69 0.00 47,133.00
11 1 M3 PASANG KASO + RENG KAYU DOLKEN untuk GENTENG PALENTONG H.11 22,120.00 175,620.00 0.00 197,740.00
12 1 M3 PASANG KASO DOLKEN + RENG BAMBU untuk ATAP IJUK H.12 22,120.00 105,750.00 0.00 127,870.00
13 1 M2 PASANG KASO DOLKEN + RENG KAYU BORNEO untuk GENTENG PALENTONG H.13 22,120.00 88,749.15 0.00 110,869.00
14 1 M3 PASANG RANGKA ATAP KASO LAMA + RENG KAYU BORNEO H.14 22,120.00 19,899.15 0.00 42,019.00
15 1 M2 PASANG KASO + RENG KAYU BORNEO untuk GENTENG MORANDO H.15 22,120.00 72,283.29 0.00 94,403.00
16 1 M2 PASANG KASO + RENG KAYU KRUING untuk GENTENG MORANDO H.16 22,120.00 114,337.47 0.00 136,457.00
17 1 M2 PASANG RANGKA ATAP KAYU BORNEO untuk GENTENG TEGOLA H.17 22,120.00 55,879.14 0.00 77,999.00
18 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP SPANDEK/ASBES H.18 67,470.00 105,947.40 8,670.87 182,088.00
19 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL C75 + RENG untuk ATAP GENTENG BIASA H.19 67,470.00 154,547.00 11,100.85 233,117.00
20 1 M2 PASANG PENUTUP ATAP GENTENG LAMA H.20 24,090.00 0.00 0.00 24,090.00
21 1 M2 PASANG ATAP GENTENG PALENTONG KECIL H.21 24,090.00 51,000.00 0.00 75,090.00
22 1 M2 PASANG ATAP GENTENG KODOK GLAZUUR H.22 24,090.00 106,250.00 0.00 130,340.00
23 1 M2 PASANG ATAP GENTENG KODOK NATURAL H.23 24,090.00 75,000.00 0.00 99,090.00
24 1 M2 PASANG ATAP GENTENG MORANDO NATURAL H.24 24,090.00 77,400.00 0.00 101,490.00
25 1 M2 PASANG ATAP GENTENG MORANDO TRANSPARANT H.25 24,090.00 86,400.00 0.00 110,490.00
26 1 M2 PASANG ATAP GENTENG MORANDO WARNA H.26 24,090.00 86,400.00 0.00 110,490.00
27 1 M2 PASANG ATAP GENTENG PALENTONG SUPER / BESAR H.27 24,090.00 24,480.00 0.00 48,570.00
28 1 M2 PASANG ATAP GENTENG BETON H.28 32,120.00 69,999.00 0.00 102,119.00
29 1 M2 PASANG ATAP GENTENG BETON (SETARA CISANGKAN) H.29 32,120.00 120,699.00 0.00 152,819.00
30 1 M2 PASANG ATAP GENTENG METAL BERPASIR H.30 32,120.00 136,498.30 0.00 168,618.00
31 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 4 mm H.31 23,146.00 56,814.00 0.00 79,960.00
32 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING CANAI) H.32 23,146.00 59,772.00 0.00 82,918.00
33 1 M2 PASANG ATAP ASBES GELOMBANG (2,25 x 0,92) x 5 mm (GORDING KAYU) H.33 23,146.00 51,748.00 0.00 74,894.00
36 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA CANAL H.36 19,272.00 57,930.00 0.00 77,202.00
37 1 M2 PASANG ATAP SENG GELOMBANG BJLS 28 RANGKA KAYU H.37 19,272.00 46,665.80 0.00 65,937.00
38 1 M2 PASANG ATAP ZINCALUME (SPANDEK) H.38 20,520.00 83,525.25 0.00 104,045.00
39 1 M2 PASANG ATAP BITUMEN MOTIF GENTENG T. 3 MM H.39 22,484.00 160,078.50 0.00 182,562.00
40 1 M2 PASANG ATAP BITUMEN BERGELOMBANG T. 3 MM H.40 22,484.00 62,345.00 0.00 84,829.00
41 1 M2 PASANG ATAP TEGOLA H.41 22,484.00 271,796.22 0.00 294,280.00
42 1 M2 PASANG ATAP GENTENG BITUMEN (ONDULINE) - Uk.200x100x0.3 cm H.42 22,484.00 161,401.50 0.00 183,885.00
43 1 M2 PASANG ATAP GENTENG BITUMEN (ONDUVILA) - Uk.106x40x0.3 cm H.43 32,120.00 265,343.50 0.00 297,463.00
44 1 M2 PASANG ATAP UPVC ONDUPLAST (U/ KEMIRINGAN ATAP > 12°) H.44 22,484.00 273,500.00 0.00 295,984.00
45 1 M' PASANG BUBUNG GENTENG PALENTONG KECIL H.45 64,240.00 51,667.36 0.00 115,907.00
46 1 M' PASANG BUBUNG GENTENG KODOK GLAZUUR H.46 64,240.00 55,792.36 0.00 120,032.00
47 1 M' PASANG BUBUNG GENTENG KODOK / ALTO NATURAL H.47 64,240.00 51,667.36 0.00 115,907.00
48 1 M' PASANG BUBUNG GENTENG MORANDO NATURAL H.48 64,240.00 45,167.36 0.00 109,407.00
49 1 M' PASANG BUBUNG GENTENG MORANDO TRANSPARANT H.49 64,240.00 48,567.36 0.00 112,807.00
50 1 M' PASANG BUBUNG GENTENG MORANDO WARNA H.50 64,240.00 52,307.36 0.00 116,547.00
51 1 M' PASANG BUBUNG GENTENG PALENTONG BESAR H.51 64,240.00 45,267.36 0.00 109,507.00
52 1 M' PASANG BUBUNG STEEL GELOMBANG 0.92 M H.52 23,606.00 136,680.00 0.00 160,286.00
53 1 M' PASANG NOK GENTENG BETON H.53 64,240.00 65,509.86 0.00 129,749.00
54 1 M' PASANG NOK GENTENG BETON (SETARA CISANGKAN) H.54 64,240.00 100,197.36 0.00 164,437.00
55 1 M' PASANG NOK GENTENG METAL H.55 43,180.00 51,280.50 0.00 94,460.00
56 1 M' PASANG NOK SENG H.56 23,596.00 17,124.10 0.00 40,720.00
57 1 M' PASANG NOK BITUMEN H.57 23,606.00 144,933.86 0.00 168,539.00
58 1 M' PASANG NOK UPVC ONDUPLAST (U/ KEMIRINGAN ATAP > 12°) H.58 22,484.00 186,060.90 0.00 208,544.00
59 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KAMPER H.59 34,240.00 143,650.59 0.00 177,890.00
60 1 M' PASANG LISTPLANK (3 x 20) cm, KAYU KRUING H.60 34,240.00 104,620.90 0.00 138,860.00
61 1 M' PASANG LISTPLANK (3 x 5) cm, KAYU BORNEO H.61 34,240.00 102,335.08 0.00 136,575.00
62 1 M' PASANG LISTPLANK (3 x 30) cm, KAYU KAMPER H.62 34,240.00 145,102.64 0.00 179,342.00
64 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KAMPER H.64 34,240.00 284,971.18 0.00 319,211.00
65 1 M' PASANG LISTPLANK 2 (3 x 20) cm, KAYU KRUING H.65 34,240.00 206,911.81 0.00 241,151.00
66 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/20 +1/10) CM H.66 34,240.00 54,345.92 0.00 88,585.00
67 1 M' PASANG LISTPLANK GRC TUMPANGSARI (1/30 +1/10) CM H.67 34,240.00 73,731.33 0.00 107,971.00
68 1 M' PASANG LISTPLANK GRC 1/30 CM H.68 34,240.00 50,356.33 0.00 84,596.00
71 1 M' PASANGAN TALANG DATAR / JUREY SENG BJLS 28 L. 90 cm H.71 44,240.00 217,874.72 0.00 262,114.00
72 1 M' PASANG TALANG MIRING, SENG BJLS 28 H.72 44,240.00 213,378.22 0.00 257,618.00
73 1 M2 PEKERJAAN WATERPROOFING (Coating Biasa) H.73 31,420.00 68,850.00 0.00 100,270.00
74 1 M2 PEKERJAAN WATERPROOFING (FIBER STRIMIN) H.74 31,420.00 141,500.00 0.00 172,920.00
75 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG BETON/KERAMIK H.75 37,570.60 211,944.28 0.00 249,514.00
76 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG METAL SHEET H.76 37,570.60 197,077.02 0.00 234,647.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
77 1 M2 PASANG KUDA-KUDA BAJA RINGAN PROFIL Z75 + C75 + C65 + RENG untuk ATAP GENTENG ASPHALT/BITUMEN H.77 37,570.60 181,445.35 0.00 219,015.00
78 1 M2 PASANG ATAP PVC ALDERON RS (Satu Layer) H.78 20,520.00 82,680.00 0.00 103,200.00
79 1 M2 PASANG ATAP PVC ALDERON TWINWALL (Dua Layer) H.79 20,520.00 212,194.00 0.00 232,714.00
I PEKERJAAN LANGIT-LANGIT I
1 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 5 mm I.1 11,484.00 34,079.90 0.00 45,563.00
2 1 M2 LANGIT-LANGIT ASBES (1,00 X 1,00) M, TEBAL 4 mm I.2 11,484.00 32,864.40 0.00 44,348.00
3 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA BORNEO I.3 11,484.00 131,282.16 0.00 142,766.00
4 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KRUING I.4 11,484.00 137,144.78 0.00 148,628.00
5 1 M2 LANGIT-LANGIT ASBES (1,00x1,00) m, TEBAL 4 mm, RANGKA KAYU LAMA I.5 11,484.00 34,028.90 0.00 45,512.00
6 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, RANGKA BORNEO I.6 22,120.00 140,012.09 0.00 162,132.00
7 1 M2 LANGIT-LANGIT TRIPLEK 6 mm, KAYU LAMA I.7 22,120.00 1,868.73 0.00 23,988.00
8 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU BORNEO I.8 11,484.00 140,279.18 0.00 151,763.00
9 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU KRUING I.9 11,484.00 144,977.30 0.00 156,461.00
10 1 M2 LANGIT-LANGIT GRC, RANGKA KAYU LAMA I.10 11,484.00 41,861.42 0.00 53,345.00
11 1 M2 LANGIT-LANGIT GRC, TANPA RANGKA I.11 16,060.00 44,325.57 0.00 60,385.00
12 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA BORNEO I.12 56,784.00 142,993.72 0.00 199,777.00
13 1 M2 LANGIT-LANGIT GYPSUM BOARD TEBAL 9 mm, RANGKA KRUING I.13 56,784.00 147,691.84 0.00 204,475.00
14 1 M2 LANGIT-LANGIT GYPSUM BOARD, TEBAL 9 mm, TANPA RANGKA I.14 16,060.00 43,177.96 0.00 59,237.00
15 1 M2 LANGIT-LANGIT PVC (POLOS) I.15 56,784.00 98,361.55 0.00 155,145.00
16 1 M2 LANGIT-LANGIT PVC (MOTIF) I.16 56,784.00 101,826.55 0.00 158,610.00
17 1 M2 LANGIT-LANGIT PVC (URAT JATI) I.17 56,784.00 105,396.55 0.00 162,180.00
18 1 M2 LANGIT-LANGIT AKUSTIK (60 X 120) CM I.18 22,120.00 301,792.50 0.00 323,912.00
19 1 M2 LANGIT-LANGIT LAMBRISERING KAYU 9 CM I.19 176,960.00 311,868.73 0.00 488,828.00
20 1 M2 PLAFOND SPANDRELL I.20 179,660.80 370,640.53 0.00 550,301.00
21 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU BORNEO I.21 45,300.00 100,747.76 0.00 146,047.00
22 1 M2 PASANG RANGKA LANGIT-LANGIT (1.00 x 1.00) m, KAYU KRUING I.22 45,300.00 105,445.88 0.00 150,745.00
23 1 M2 PASANG RANGKA HOLLOW GALVALUME untuk PLAFON, MODUL 60x60 CM I.23 16,060.00 53,697.20 0.00 69,757.00
24 1 M' PASANG LIST PLAFOND - KAYU PROFIL I.24 11,060.00 10,853.65 0.00 21,913.00
25 1 M' PASANG LIST PLAFOND GYPSUM PROFIL 10 cm I.25 13,272.00 17,786.25 0.00 31,058.00
28 1 M' PASANG LIST PLAFON PVC, L.4 cm I.28 13,272.00 22,755.25 0.00 36,027.00
29 1 M' PASANG LIST PLAFON PVC, L.7 cm I.29 13,272.00 25,905.25 0.00 39,177.00
30 1 M' PEKERJAAN SHADOW LINE I.30 13,272.00 14,880.25 0.00 28,152.00
31 1 KG GANTUNGAN PLAFOND BESI D. 10 mm I.31 5,240.00 15,546.50 200.00 20,986.00
32 1 M' PASANG DROP CEILING GYPSUM BOARD, RANGKA HOLLOW, TINGGI 30 CM I.32 16,060.00 50,253.56 0.00 66,313.00
J PEKERJAAN SANITASI J
1 PEMASANGAN 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA INA) J.1 443,412.00 1,738,749.80 0.00 2,182,161.00
2 PEMASANGAN 1 BUAH KLOSET DUDUK / MONOBLOK (SETARA TOTO) J.2 443,412.00 2,131,315.50 0.00 2,574,727.00
3 PEMASANGAN 1 BUAH KLOSET JONGKOK PORSELEN (setara INA) J.3 271,300.00 265,026.05 0.00 536,326.00
4 PEMASANGAN 1 BUAH KLOSET JONGKOK PORSELEN (setara TOTO) J.4 271,300.00 328,521.05 0.00 599,821.00
5 PEMASANGAN 1 BUAH URINOIR MUSLIM (TOTO) U57M J.5 214,200.00 3,781,046.05 0.00 3,995,246.00
6 PEMASANGAN 1 BUAH URINOIR BIASA J.6 214,200.00 2,624,923.55 0.00 2,839,123.00
7 PEMASANGAN 1 BUAH WASHTAFEL GANTUNG setara WASSER + Aksesories J.7 286,150.00 1,431,158.90 0.00 1,717,308.00
8 PEMASANGAN 1 BUAH WASHTAFEL GANTUNG setara INA + Aksesories J.8 286,150.00 686,790.10 0.00 972,940.00
9 PEMASANGAN 1 BUAH BAK MANDI BATU BATA LAPIS KERAMIK VOLUME 0,3 M3 J.9 942,600.00 786,341.50 0.00 1,728,941.00
10 PEMASANGAN 1 BUAH BAK MANDI FIBERGLASS VOLUME 0,3 M3 J.10 769,100.00 374,729.50 0.00 1,143,829.00
11 PEMASANGAN 1 BUAH BAK KONTROL PASANGAN BATU BATA (30 x 30) cm, T = 35 cm J.11 298,224.00 180,855.00 0.00 479,079.00
12 PEMASANGAN 1 BUAH BAK KONTROL PASANGAN BATU BATA (45 x 45) cm, T = 50 cm J.12 439,682.00 279,534.85 0.00 719,216.00
13 PEMASANGAN 1 M' PIPA GALVANIS DIAMETER 1/2" J.13 15,678.00 40,447.25 0.00 56,125.00
14 PEMASANGAN 1 M' PIPA GALVANIS DIAMETER 3/4" J.14 15,678.00 57,179.50 0.00 72,857.00
15 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1/2" J.15 10,452.00 12,911.50 0.00 23,363.00
16 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 3/4" J.16 10,452.00 17,654.50 0.00 28,106.00
17 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1" J.17 10,452.00 23,846.75 0.00 34,298.00
18 PEMASANGAN 1 M' PIPA PVC TIPE AW d. 1 1/2" J.18 15,678.00 48,360.00 0.00 64,038.00
22 PEMASANGAN 1 BUAH BAK CUCI PIRING STAINLESS STEEL J.22 37,260.00 425,285.00 0.00 462,545.00
23 PEMASANGAN 1 BUAH KRAN d. 3/4" ATAU d. 1/2" J.23 46,680.00 86,885.00 0.00 133,565.00
24 PEMASANGAN 1 BUAH FLOOR DRAIN PLASTIK J.24 12,420.00 11,220.00 0.00 23,640.00
25 PEMASANGAN 1 BUAH FLOOR DRAIN STAINLESS J.25 12,420.00 146,200.00 0.00 158,620.00
26 PEMASANGAN 1 BUAH ROOF DRAIN PLASTIK J.26 12,420.00 28,000.00 0.00 40,420.00
27 PEMASANGAN 1 BUAH ROOF DRAIN BESI/STAINLESS J.27 12,420.00 270,000.00 0.00 282,420.00
28 1 UNIT SEPTIKTANK 2.5 x 1.5 x 2 + REMBESAN (KANTOR TIPE BESAR) J.28 5,500,550.81 9,684,262.38 1,875.00 15,186,688.00
29 1 UNIT SEPTIKTANK 2.5 x 1.5 x 1.5 + REMBESAN (KANTOR TIPE KECIL) J.29 3,302,784.49 5,831,669.06 1,125.00 9,135,578.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
30 1 UNIT SEPTIKTANK 1.5 x 1 x 1.5 + REMBESAN (RUMAH TIPE KECIL) J.30 1,663,909.34 4,032,218.15 562.50 5,696,689.00
31 1 M' SALURAN GREVEL BETON 1/2 d. 20 CM + PASANGAN J.31 130,930.00 180,625.16 0.00 311,555.00
32 1 M' SALURAN GREVEL BETON 1/2 d. 30 CM + PASANGAN J.32 132,430.00 201,280.16 0.00 333,710.00
33 1 M' SALURAN AIR LIMBAH BUIS BETON D = 30 Cm J.33 59,698.00 236,332.50 0.00 296,030.00
34 1 M' SALURAN AIR LIMBAH BUIS BETON D = 60 Cm J.34 59,698.00 242,270.40 0.00 301,968.00
35 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 1000 LITER J.35 443,412.00 2,461,931.16 0.00 2,905,343.00
36 1 BUAH TANGKI AIR FIBREGLASS (TORN) VOLUME 500 LITER J.36 443,412.00 1,760,374.62 0.00 2,203,786.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
K PEKERJAAN BESI DAN BAJA K

1 1 KG PEKERJAAN BAJA PROFIL K.1 13,272.00 23,069.00 0.00 36,341.00
2 1 KG PEKERJAAN BESI SIKU K.2 13,272.00 17,106.25 0.00 30,378.00
3 1 KG PEKERJAAN PERAKITAN / PEMASANGAN BAJA K.3 204.12 178.70 5,409.36 5,792.00
4 100 CM PEKERJAAN PENGELASAN LAS LISTRIK K.4 6,424.00 16,550.00 7,271.58 30,245.00
5 1 TITIK MELOBANG KONSTRUKSI BESI DENGAN BETON K.5 7,536.00 0.00 2,500.00 10,036.00
6 1 M2 PASANG ROLLING DOOR ALUMINIUM K.6 219,200.00 476,255.00 0.00 695,455.00
7 1 M2 PASANG PINTU LIPAT BESI (REL HENDERSON) K.7 219,200.00 950,000.00 0.00 1,169,200.00
8 1 M2 PASANG PINTU LIPAT BESI K.8 219,200.00 850,000.00 0.00 1,069,200.00
9 1 M2 PASANG PINTU BESI HARMONIKA K.9 219,200.00 480,000.00 0.00 699,200.00
10 1 M2 PEKERJAAN PINTU BESI PLAT BAJA TEBAL. 2 mm RANGKAP, RANGKA BAJA SIKU K.10 232,260.00 1,913,128.53 0.00 2,145,388.00
11 1 M2 PASANGAN TRALIS BESI STRIP (2 x 3 mm) K.11 369,404.00 1,066,039.10 0.00 1,435,443.00
12 1 M2 PASANGAN KAWAT HARMONIKA K.12 22,120.00 65,159.23 0.00 87,279.00
13 1 M2 PASANGAN KAWAT NYAMUK (KAYU) K.13 22,120.00 51,975.73 0.00 74,095.00
14 1 M2 PASANGAN KAWAT NYAMUK (BESI) K.14 22,120.00 96,575.53 0.00 118,695.00
L PEKERJAAN KUNCI DAN KACA L

1 1 BH PASANG KUNCI TANAM DOUBLE SLAAG L.1 57,120.00 137,615.00 0.00 194,735.00
2 1 BH PASANG KUNCI TANAM DOUBLE SLAAG BESAR L.2 57,120.00 210,630.00 0.00 267,750.00
3 1 BH PASANG ENGSEL PINTU L.3 19,680.00 46,410.00 0.00 66,090.00
4 1 BH PASANG ENGSEL JENDELA KUPU-KUPU L.4 13,120.00 30,770.00 0.00 43,890.00
5 1 BH PASANG KAIT ANGIN L.5 19,680.00 21,165.00 0.00 40,845.00
6 1 BH PASANG KUNCI SELOT L.6 13,120.00 15,215.00 0.00 28,335.00
7 1 BH PASANG PEGANGAN PINTU / DOOR HOLDER L.7 65,600.00 168,300.00 0.00 233,900.00
8 1 M2 PASANG KACA POLOS, TEBAL 5 mm L.8 19,680.00 157,360.50 0.00 177,040.00
9 1 M2 PASANG KACA RAYBAND, TEBAL 5 mm L.9 19,680.00 189,992.00 0.00 209,672.00
10 1 M2 PASANG KACA, TEBAL 10 mm L.10 64,060.00 485,259.50 0.00 549,319.00
11 1 M2 PASANG KACA, TEBAL 12 mm L.11 76,744.80 650,754.50 0.00 727,499.00
12 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 0,9 M x 2,1 M L.12 500,000.00 6,249,172.80 0.00 6,749,172.00
13 1 UNIT PINTU KACA TEMPERED 12 mm TYPE PU ; Uk. 1,8 M x 2 M L.13 500,000.00 11,624,702.00 0.00 12,124,702.00
17 1 M2 PASANG PINTU KACA RANGKA ALUMINIUM L.17 18,688.00 661,830.00 0.00 680,518.00
18 1 M2 PASANG SANDBLAST KACA MOTIF POLOS L.18 26,240.00 89,250.00 8,500.00 123,990.00
M PEKERJAAN PENUTUP LANTAI M

1 1 M2 PASANG LANTAI TEGEL BADAK WARNA 30 X 30 CM M.1 40,846.00 106,863.01 0.00 147,709.00
2 1 M2 PASANG LANTAI TEGEL BADAK LAMA M.2 40,846.00 26,147.01 0.00 66,993.00
3 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 30 x 30 cm M.3 109,970.00 112,699.20 0.00 222,669.00
4 1 M2 PASANG LANTAI KERAMIK 40 x 40 cm (setara Roman) M.4 109,970.00 225,689.72 0.00 335,659.00
5 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm M.5 109,970.00 120,871.69 0.00 230,841.00
6 1 M2 PASANG LANTAI KERAMIK WARNA UKURAN 30 x 30 cm (setara Roman) M.6 109,970.00 207,884.72 0.00 317,854.00
7 1 M2 PASANG LANTAI KERAMIK PUTIH UKURAN 40 x 40 cm M.7 109,970.00 122,687.80 0.00 232,657.00
10 1 M2 PASANG LANTAI MARMER M.10 109,970.00 1,643,647.48 0.00 1,753,617.00
11 1 M2 PASANG LANTAI GRANIT SLAB DN M.11 144,970.00 2,011,946.67 0.00 2,156,916.00
12 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas I M.12 109,970.00 317,088.72 0.00 427,058.00
13 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas II M.13 109,970.00 286,226.73 0.00 396,196.00
14 1 M2 PASANG LANTAI GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas III M.14 109,970.00 236,372.72 0.00 346,342.00
15 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas I M.15 109,970.00 819,189.72 0.00 929,159.00
16 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas II M.16 109,970.00 629,269.72 0.00 739,239.00
17 1 M2 PASANG LANTAI GRANIT TILE UKURAN 80 x 80 cm (Polish) Kelas III M.17 109,970.00 446,709.12 0.00 556,679.00
18 1 M2 PASANG LANTAI KERAMIK WARNA 20 x 20 cm, ANTI SLIP KM/WC M.18 109,970.00 135,299.68 0.00 245,269.00
19 1 M2 PASANG LANTAI KERAMIK WARNA 30 x 30 cm, ANTI SLIP KM/WC M.19 109,970.00 145,288.28 0.00 255,258.00
20 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas I M.20 109,970.00 353,885.72 0.00 463,855.00
21 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas II M.21 109,970.00 338,454.72 0.00 448,424.00
22 1 M2 PASANG LANTAI GRANITE TILE 60 x 60 cm (Unpolish) Kelas III M.22 109,970.00 320,649.72 0.00 430,619.00
23 1 M2 PASANG LANTAI PARQUET JATI M.23 112,420.00 347,220.75 0.00 459,640.00
24 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara DAICHI M.24 112,420.00 279,585.00 0.00 392,005.00
25 1 M2 PASANG LANTAI VYNIL Uk. 15 x 90 Cm setara TACO M.25 37,604.00 230,378.75 0.00 267,982.00
26 1 M2 PASANG BATU KORAL BENGKULU HITAM M.26 177,000.00 117,522.25 0.00 294,522.00
27 1 M2 PASANG BATU KORAL FLORES HIJAU M.27 177,000.00 119,153.40 0.00 296,153.00
28 1 M2 PASANG BATU KORAL ORANGE BALI M.28 177,000.00 122,759.10 0.00 299,759.00
29 1 M2 PASANG BATU KORAL HITAM GARUT M.29 177,000.00 122,759.10 0.00 299,759.00
30 1 M2 PASANG BATU SIKAT M.30 177,000.00 117,522.25 0.00 294,522.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
31 1 M2 PASANG BATU SIKAT MOTIF M.31 198,000.00 117,522.25 0.00 315,522.00
32 1 M' PASANG PLIN KAYU BORNEO T. 2 cm L.10 cm M.32 26,544.00 28,944.19 0.00 55,488.00
N PEKERJAAN PENUTUP DINDING

1 1 M2 PASANG DINDING KERAMIK WARNA 20 x 25 cm N.1 109,970.00 143,786.72 0.00 253,756.00
4 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas I N.4 109,970.00 272,738.38 0.00 382,708.00
5 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas II N.5 109,970.00 245,178.38 0.00 355,148.00
6 1 M2 PASANG DINDING GRANIT TILE UKURAN 60 x 60 cm (Polish) Kelas III N.6 109,970.00 200,658.38 0.00 310,628.00
7 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas I N.7 109,970.00 874,818.38 0.00 984,788.00
8 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas II N.8 109,970.00 540,918.38 0.00 650,888.00
9 1 M2 PASANG DINDING GRANIT TILE UKURAN 120 x 60 cm (Polish) Kelas III N.9 109,970.00 311,958.38 0.00 421,928.00
10 1 M2 PASANG DINDING MARMER UK. 1 X 1 m N.10 196,230.00 1,645,703.38 0.00 1,841,933.00
11 1 M2 PASANG BATU ANDESIT ALUR UK. 10 X 20 CM N.11 134,000.00 115,376.00 0.00 249,376.00
14 1 M2 PASANG BATU ANDESIT BAKAR POLOS UK. 10 X 20 CM N.14 134,000.00 104,644.75 0.00 238,644.00
22 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 10 CM UK. 10 X 10 CM N.22 134,000.00 104,558.90 0.00 238,558.00
23 1 M2 PASANG BATU ANDESIT BAKAR BINTIK Uk.10 X 30 CM N.23 134,000.00 115,376.00 0.00 249,376.00
24 1 M2 PASANG BATU ANDESIT BAKAR BINTIK UK. 30 X 30 CM N.24 134,000.00 147,398.05 0.00 281,398.00
29 1 M2 PASANG BATU ANDESIT BAKAR TEBAL 3 CM UK. 15 X 15 CM, 15 x 30 CM, 20 X 20 CM N.29 134,000.00 271,451.30 0.00 405,451.00
31 1 M2 PASANG BATU TEMPLEK ACAK N.31 128,000.00 93,999.35 0.00 221,999.00
32 1 M2 PASANG BATU TEMPLEK MOTIF N.32 171,000.00 93,999.35 0.00 264,999.00
33 1 M2 PASANG BATU TEMPLEK UK. 10 X 20 CM N.33 128,000.00 104,644.75 0.00 232,644.00
36 1 M2 PASANG BATU TEMPLEK UK. 20 X 40 CM, & 30 X 30 CM N.36 128,000.00 147,398.05 0.00 275,398.00
38 1 M2 PASANG BATU BOBOS PALIMANAN CORAK UK. 10 X 20 CM N.38 128,000.00 104,988.15 0.00 232,988.00
42 1 M2 PASANG BATU ANDESIT SUSUN SIRI UK. 3 X 20 CM N.42 171,000.00 142,075.35 0.00 313,075.00
47 1 M2 PASANG BATU PROFIL UK. 3 X 50 CM, 4 x 50 CM & 5 X 50 CM N.47 123,000.00 69,446.25 0.00 192,446.00
48 1 M2 PASANG BATU CANDI UK. 10 X 20 CM N.48 134,000.00 115,376.00 0.00 249,376.00
51 1 M2 PASANG DINDING BILIK RANGKA KAYU BORNEO N.51 15,710.00 93,172.28 0.00 108,882.00
52 1 M2 MEMBUAT DINDING LAMBRIZERING DARI PAPAN BORNEO N.52 278,160.00 72,248.11 0.00 350,408.00
53 1 M2 MEMBUAT DINDING LAMBRISERING PLYWOOD UK. 120 X 240 cm N.53 11,646.00 53,252.50 0.00 64,898.00
54 1 M2 PASANG RANGKA DINDING PARTISI KAYU KAMPER N.54 69,540.00 398,810.62 0.00 468,350.00
55 1 M2 PASANG RANGKA DINDING PARTISI KAYU BORNEO N.55 69,540.00 297,954.55 0.00 367,494.00
56 1 M2 PASANG RANGKA DINDING PARTISI KAYU KRUING N.56 69,540.00 310,398.38 0.00 379,938.00
57 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KAMPER N.57 69,540.00 525,651.02 0.00 595,191.00
58 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU BORNEO N.58 69,540.00 424,794.95 0.00 494,334.00
59 1 M2 PASANG DINDING PARTISI TEAKWOOD RANGKAP, RANGKA KAYU KRUING N.59 69,540.00 437,238.78 0.00 506,778.00
60 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (DUA MUKA) N.60 69,540.00 424,321.99 0.00 493,861.00
61 1 M2 PASANG DINDING PARTISI MULTIPLEK 9 MM, RANGKA KAYU KRUING (SATU MUKA) N.61 69,540.00 367,360.19 0.00 436,900.00
62 1 M2 PASANG DINDING PARTISI TRIPLEK 3 MM, RANGKA KAYU BORNEO N.62 69,540.00 366,534.25 0.00 436,074.00
63 1 M2 PASANG PARTISI RANGKA BAJA RINGAN LAPIS GYPSUM DUA MUKA N.63 55,300.00 107,315.20 0.00 162,615.00
64 1 M2 PASANG PARTISI RANGKA BAJA RINGAN LAPIS GRC DUA MUKA N.64 55,300.00 124,728.40 0.00 180,028.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
65 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (GLOSSY) N.65 227,136.00 520,410.93 0.00 747,546.00
66 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (GLOSSY) N.66 227,136.00 297,315.97 0.00 524,451.00
67 1 M2 PASANG PARTISI RANGKA BLOCKBOARD DUA MUKA FINISH HPL (TEXTURE) N.67 227,136.00 575,962.93 0.00 803,098.00
68 1 M2 PASANG PARTISI RANGKA BLOCKBOARD SATU MUKA FINISH HPL (TEXTURE) N.68 227,136.00 325,091.97 0.00 552,227.00
69 1 M2 PASANG DINDING WALLPAPER L. 50 cm N.69 24,840.00 104,448.00 0.00 129,288.00
70 1 M2 PASANG BATA TERAKOTA UK. 23 x 6 x 1,5 CM N.70 134,000.00 150,438.15 0.00 284,438.00
O PEKERJAAN PAGAR & HALAMAN O

1 1 M' PASANG PAGAR BETON PRACETAK (5 x40 x 240) CM, TINGGI 2 M O.1 51,719.00 421,097.43 0.00 472,816.00
2 1 BTG PASANG TIANG PAGAR PRACETAK TINGGI 3 M O.2 51,719.00 616,522.72 0.00 668,241.00
3 1 M2 PAGAR BRC LENGKAP DENGAN TIANG t. 120 cm P. 240 cm O.3 51,719.00 390,327.35 0.00 442,046.00
4 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 6 cm (Uk. 20 x 10 cm) O.4 87,100.00 122,347.30 0.00 209,447.00
5 1 M2 PASANGAN PAVING BLOCK WARNA TEBAL 8 cm (Uk. 20 x 10 cm) O.5 87,100.00 88,817.70 0.00 175,917.00
6 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 6 cm (Uk. 20 x 10 cm) O.6 84,300.00 110,585.85 0.00 194,885.00
7 1 M2 PASANGAN PAVING BLOCK NATURAL TEBAL 8 cm (Uk. 20 x 10 cm) O.7 87,100.00 82,252.70 0.00 169,352.00
8 1 M2 PASANGAN PAVING BLOCK LAMA O.8 87,100.00 20,111.00 0.00 107,211.00
9 1 M2 PASANGAN PAVING TON NATURAL TEBAL 6 cm (Uk. 20 x 10 cm) O.9 84,300.00 115,051.00 0.00 199,351.00
10 1 M2 PASANGAN PAVING TON NATURAL TEBAL 8 cm (Uk. 20 x 10 cm) O.10 84,300.00 126,161.00 0.00 210,461.00
11 1 M2 PASANGAN PAVING TON WARNA T. 6 cm (Uk. 20 x 10 cm) O.11 84,300.00 130,201.00 0.00 214,501.00
12 1 M2 PASANGAN PAVING TON WARNA T. 8 cm (Uk. 20 x 10 cm) O.12 84,300.00 137,271.00 0.00 221,571.00
13 1 M2 PASANGAN PAVING TON TEBAL 6 CM (setara CISANGKAN) (Uk. 20 x 10 cm) O.13 84,300.00 215,041.00 0.00 299,341.00
14 1 M2 PASANGAN PAVING TON TEBAL 8 CM (setara CISANGKAN) (Uk. 20 x 10 cm) O.14 84,300.00 242,311.00 0.00 326,611.00
15 1 M2 PAGAR BESI TEMPA MOTIF BATIK (SINGLE) O.15 0.00 735,000.00 0.00 735,000.00
16 1 M2 PAGAR BESI TEMPA MOTIF BATIK (DOUBLE) O.16 0.00 1,365,000.00 0.00 1,365,000.00
P PEKERJAAN PENGECATAN P
1 1 M2 PENGIKISAN / PENGEROKAN PERMUKAAN CAT LAMA P.1 15,000.00 2,384.25 0.00 17,384.00
2 1 M2 MENDEMPUL DAN MENGGOSOK KAYU P.2 8,568.00 9,428.10 0.00 17,996.00
3 1 M2 PENGECATAN BIDANG KAYU LAMA P.3 15,565.00 37,846.01 0.00 53,411.00
4 1 M2 PENGECATAN BID. KAYU BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) P.4 8,599.00 49,895.30 0.00 58,494.00
5 1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP) P.5 18,263.00 56,566.10 0.00 74,829.00
6 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU (1 LAPIS CAT DASAR, 3 LAPIS CAT PENUTUP) P.6 9,131.50 27,716.05 0.00 36,847.00
7 1 M2 PENGECATAN BIDANG KAYU DENGAN MELAMIK P.7 107,100.00 129,340.25 0.00 236,440.00
8 1 M' PENGECATAN KUSEN PINTU/JENDELA KAYU DENGAN MELAMIK P.8 53,550.00 64,670.13 0.00 118,220.00
9 1 M2 PELABURAN BIDANG KAYU DENGAN POLITUR P.9 11,972.00 42,332.32 0.00 54,304.00
10 1 M2 PELABURAN BIDANG KAYU DENGAN CAT RESIDU / TER P.10 10,000.00 20,557.25 0.00 30,557.00
11 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) P.11 9,194.60 23,852.50 0.00 33,047.00
12 1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMUUR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX) P.12 9,194.60 30,692.50 0.00 39,887.00
13 1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) P.13 7,596.40 18,000.00 0.00 25,596.00
14 1 M2 PENGECATAN TEMBOK LAMA (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP DULUX) P.14 7,596.40 23,700.00 0.00 31,296.00
15 1 M2 PENGECATAN PLAFOND (1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP) P.15 9,194.60 25,083.20 0.00 34,277.00
16 1 M2 MENGECAT PERMUKAAN BAJA DENGAN MENI BESI (ZINC CHROMATE) P.16 24,840.00 6,942.15 0.00 31,782.00
17 1 M2 MENGECAT DENGAN CAT DUCO P.17 24,840.00 9,868.50 0.00 34,708.00
18 1 M2 MENGECAT BESI ( 3x ) P.18 54,260.00 36,288.42 0.00 90,548.00
19 1 M2 MENGECAT BESI ( 3x ) POLLY URETHANE P.19 54,260.00 37,905.42 0.00 92,165.00
20 1 M2 MENGECAT BESI LAMA ( 3x ) P.20 40,824.00 25,684.75 0.00 66,508.00
21 1 M2 PENGECATAN KANSTIN P.21 8,599.00 24,995.95 0.00 33,594.00
Q PEKERJAAN KELISTRIKAN Q
1 1 TITIK INSTALASI TITIK LAMPU Q.1 31,960.00 157,445.00 0.00 189,405.00
2 1 TITIK INSTALASI STOP KONTAK Q.2 31,960.00 212,215.00 0.00 244,175.00
3 1 TITIK INSTALASI DETECTORE NYY 2X1.5 MM Q.3 31,960.00 157,950.00 0.00 189,910.00
4 1 BUAH PEMASANGAN SAKLAR SERI Q.4 10,850.00 25,000.00 0.00 35,850.00
5 1 BUAH PEMASANGAN SAKLAR TUNGGAL Q.5 10,850.00 21,200.00 0.00 32,050.00
6 1 BUAH PEMASANGAN SAKLAR HOTEL Q.6 10,850.00 75,000.00 0.00 85,850.00
7 1 BUAH PEMASANGAN STOP KONTAK Q.7 10,850.00 52,955.00 0.00 63,805.00
8 1 BUAH PEMASANGAN STOP KONTAK AC Q.8 10,850.00 71,995.00 0.00 82,845.00
9 1 BUAH PEMASANGAN STOP KONTAK LANTAI Q.9 10,850.00 485,000.00 0.00 495,850.00
10 1 M' PEMASANGAN KABEL TRAY LEBAR 20CM Q.10 10,850.00 190,000.00 0.00 200,850.00
11 1 UNIT PEMASANGAN LAMPU RM TL 2X18 WATT Q.11 22,289.00 399,000.00 0.00 421,289.00
12 1 BUAH PEMASANGAN LAMPU LED DOWNLIGHT PANEL 10 WATT Q.12 22,289.00 125,000.00 0.00 147,289.00
13 1 M' PEMASANGAN LAMPU LED STRIP Q.13 22,289.00 39,800.00 0.00 62,089.00
14 1 BUAH PEMASANGAN SMOKE DETECTORE Q.14 22,289.00 589,000.00 0.00 611,289.00
15 1 BUAH PEMASANGAN HEAT DETECTORE Q.15 22,289.00 355,000.00 0.00 377,289.00
16 1 BUAH PEMASANGAN LAMPU INDICATOR Q.16 22,289.00 600,000.00 0.00 622,289.00
17 1 BUAH PEMASANGAN PUSH BUTTON Q.17 22,289.00 259,600.00 0.00 281,889.00
18 1 BUAH PEMASANGAN ALARM BELL Q.18 22,289.00 585,000.00 0.00 607,289.00
19 1 M' PASANG PIPA BLACKSTEEL SCH 40 DIA. 3/4 Q.19 10,028.00 45,045.00 0.00 55,073.00

No URAIAN PEKERJAAN
1 2 3 4 5 6 7 = (4+5+6)
20 1 BUAH PEMASANGAN SPRINGKLER SPRAY Q.20 22,289.00 159,600.00 0.00 181,889.00
21 1 TITIK PEMASANGAN INSTALASI TITIK CCTV Q.21 31,960.00 533,175.00 0.00 565,135.00
22 1 UNIT PERALATAN UTAMA CCTV Q.22 22,289.00 11,019,000.00 0.00 11,041,289.00
23 1 BUAH PEMASANGAN KAMERA CCTV Q.23 22,289.00 527,900.00 0.00 550,189.00
24 1 TITIK INSTALASI SPEAKER Q.24 31,960.00 375,225.00 0.00 407,185.00
25 1 UNIT PERALATAN UTAMA TATA SUARA Q.25 22,289.00 10,450,000.00 0.00 10,472,289.00
26 1 BUAH PEMASANGAN CEILLING SPEAKER Q.26 22,289.00 525,000.00 0.00 547,289.00
27 1 TITIK PEMASANGAN INSTALASI TELEPHONE Q.27 31,960.00 204,450.00 0.00 236,410.00
28 1 BUAH PEMASANGAN OUTLET TELEPHONE Q.28 22,289.00 125,000.00 0.00 147,289.00
29 1 BUAH PEMASANGAN HANDSET TELEPHONE Q.29 22,289.00 585,000.00 0.00 607,289.00
30 1 BUAH PEMASANGAN EXHAUST FAN Q.30 22,289.00 399,300.00 0.00 421,589.00
31 1 M' PASANG PIPA REFRIGERANT Q.31 10,028.00 152,250.00 0.00 162,278.00
32 1 M' PASANG PIPA DRAIN + INSULASI Q.32 10,028.00 34,650.00 0.00 44,678.00
33 1 UNIT PASANG PANEL PP DEEP WELL Q.33 342,296.00 7,299,300.00 0.00 7,641,596.00
16 1 UNIT PASANG PANEL PP HYDRANT Q.34 342,296.00 8,649,300.00 0.00 8,991,596.00
KEPALA DINAS
KABUPATEN INDRAMAYU

Pembina Tk. I
NIP. 19761122 200501 1 005

RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN : PEMBANGUNAN TOILET (JAMBAN)

NAMA SEKOLAH : SMK NEGERI 1 KANDANGHAUR
LOKASI : …...............
KABUPATEN/KOTA : INDRAMAYU
SUMBER DANA : DANA ALOKASI KHUSUS (DAK) 2023
KODE HARGA
NO. URAIAN PEKERJAAN VOLUME JUMLAH (Rp) BOBOT KETERANGAN
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5 7 8
A. PEKERJAAN FISIK GEDUNG

I. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek Digital Printing 1.00 M2 A.5 316,344.00 316,344.00 0.09%
2 Pengukuran dan pas. papan bouwplank 52.00 M2 A.1 63,418.00 3,297,736.00 0.92%
3 Biaya Percetakan Dokumen Perencanaan 1.00 Ls - 2,000,000.00 2,000,000.00 0.56%
JUMLAH I. 5,614,080.00
II. PEKERJAAN TANAH/PASIR

1 Pek. Galian tanah Pondasi Plat 3.60 M3 B.1 75,000.00 270,000.00 0.07%
2 Pek. Galian tanah pondasi batu 28.91 M3 B.1 75,000.00 2,168,100.00 0.60%
3 Pas. Cerucuk bambu ampel pondasi Plat Ø 8-10 cm p.100 cm 40.00 Ttk A.10 6,504.00 260,160.00 0.07%
4 Pas. Cerucuk bambu ampel pondasi Batu Ø 8-10 cm p.100 cm 126.60 Ttk A.10 6,504.00 823,406.40 0.23%
5 Pek. Urugan pasir untuk alas Pondasi Plat t. 5 cm 0.18 M3 B.12 271,332.00 48,839.76 0.01%
6 Pek. Urugan pasir untuk alas pondasi batu t. 5 cm 2.41 M3 B.12 271,332.00 653,638.79 0.18%
7 Pek. Urugan pasir untuk alas lantai t. 5 cm 5.77 M3 B.12 271,332.00 1,566,501.39 0.43%
9 Pek. Urugan tanah kembali 8.13 M3 B.9 50,000.00 406,350.00 0.11%
10 Pek. Urugan Tanah peninggian bangunan 23.09 M3 B.13 144,342.00 3,333,361.98 0.93%
JUMLAH II. 9,530,358.31
III. PEKERJAAN PONDASI

1 Pek. Aanstamping 8.16 M3 C.7 561,215.00 4,579,514.40 1.27%
2 Pek. Pondasi batu kali 1 pc : 5 psr 18.20 M3 C.4 921,793.00 16,774,789.01 4.66%
JUMLAH III. 16,774,789.01
IV. PEKERJAAN BETON

1 Pek. Lantai kerja Pondasi Plat t. 5 cm K.100 0.72 M3 G.1 930,728.00 670,124.16 0.19%
2 Pek. Pondasi Plat Uk. 60 x 60 Cm (P1) t. 15 cm Site Mix K.175 0.54 M3 G.2 1,109,048.00 598,885.92 0.17%
Pek. Pembesian 84.03 Kg G.24 17,232.00 1,448,032.17 0.40%
Pek. Begisting Multiplek t. 9 mm 3.60 M2 G.14 195,356.00 703,281.60 0.20%
3 Pek. Sloof 15/20 cm (S1) Site Mix K.175 2.27 M3 G.2 1,109,048.00 2,515,320.86 0.70%
Pek. Begisting Multiplek t. 9 mm 30.24 M2 G.14 195,356.00 5,907,565.44 1.64%
4 Pek. Kolom 20/20 cm (K1) Site Mix K.175 2.04 M3 G.2 1,109,048.00 2,262,457.92 0.63%
6 Pek. Kolom 15/30 cm (K2) Site Mix K.175 0.86 M3 G.2 1,109,048.00 948,236.04 0.26%
7 Pek. Kolom praktis 12/12 cm (Kp) Site Mix K.175 0.64 M3 G.2 1,109,048.00 705,886.87 0.20%
8 Pek. Ring Balok (B1) 15/20 cm Site Mix K.175 2.85 M3 G.2 1,109,048.00 3,164,113.94 0.88%
11 Pek. Balok latei (B3) 12/15 cm Site Mix K.175 0.45 M3 G.2 1,109,048.00 499,071.60 0.14%
12 Pek. Balok Gantung (B4) 15/30 cm Site Mix K.175 0.49 M3 G.2 1,109,048.00 538,997.33 0.15%
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5 7 8
13 Pek. Plat kanopi K.175 Site Mix K.175 0.46 M3 G.2 1,109,048.00 511,049.32 0.14%
Pek. Pembesian 47.62 Kg G.24 17,232.00 820,518.91 0.23%
JUMLAH IV. 73,627,661.31
V. PEKERJAAN DINDING
1 Pas. Bata Merah 1 Pc : 5 Ps 182.33 M2 D.4 132,329.00 24,126,884.92 6.70%
2 Pek. Plesteran dinding 1 Pc : 5 Ps 368.80 M2 E.3 81,777.00 30,159,766.48 8.37%
3 Pek. Acian 368.80 M2 E.6 35,970.00 13,265,915.85 3.68%
4 Pek. Prasasti 1.00 Ls - 500,000.00 500,000.00 0.14%
JUMLAH V. 68,052,567.26
VI. PEKERJAAN PENUTUP ATAP

1 Pek. Rangka atap baja ringan Profile C.75 163.60 M2 H.18 182,088.00 29,789,596.80 8.27%
2 Pas. Genteng Bitumen Ounduline 163.60 M2 H.42 183,885.00 30,083,586.00 8.35%
3 Pas. Talang Galvalume 13.00 M2 - 90,000.00 1,170,000.00 0.32%
4 Pek. Lisplank GRC Tumpang Sari 48.40 M' H.66 88,585.00 4,287,514.00 1.19%
JUMLAH VI. 65,330,696.80
VII. PEKERJAAN LANGIT-LANGIT

1 Pek. Plafond GRC 149.87 M2 I.11 60,385.00 9,049,748.99 2.51%
2 Pek. Rangka Plafond Hollow 149.87 M2 I.23 69,757.00 10,454,307.20 2.90%
3 Pek. List Plafond Profile M' I.25 31,058.00 0.00 0.00%
JUMLAH VII. 19,504,056.18
VIII. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS

1 Pek. Kusen alumunium Putih 4" 95.70 M' F.6 147,895.00 14,153,551.50 3.93%
2 Pek. Daun pintu Multiplek finish HPL uk. 80 x 210 Lengkap Asesoris 4.00 Unit - 2,000,000.00 8,000,000.00 2.22%
Pek. Daun jendela alumunium warna putih engsel casement
3 9.00 Unit - 550,000.00 4,950,000.00 1.37%
lengkap Aksesoris Tanpa Kaca
4 Pas. Kaca polos t. 5 mm 13.70 M2 L.8 177,040.00 2,424,987.70 0.67%
JUMLAH VIII. 29,528,539.20
IX. PEKERJAAN PENUTUP LANTAI/DINDING

1 Pek. Keramik Putih 40x40 cm 115.47 M2 M.7 232,657.00 26,864,322.15 7.46%
2 Pek. Keramik Anti Slip 25 x 25 Cm M2 0.00%
3 Pek. Keramik Dinding 25 x 40 Cm M2 0.00%
4 Pek. Roster Beton Buah 0.00%
JUMLAH IX. 26,864,322.15
X. PEKERJAAN PENGECATAN
1 Pek. Cat dinding M2 P.11 33,047.00 0.00 0.00%
2 Pek. Cat Dinding Exterior M2 P.11 33,047.00 0.00 0.00%
3 Pek. Pengecatan Plafond 149.87 M2 P.15 34,277.00 5,137,008.30 1.43%
JUMLAH X. 5,137,008.30
XI. PEKERJAAN ELEKTRIKAL

1 Pek. Titik lampu 18.00 Ttk Q.1 189,405.00 3,409,290.00 0.95%
2 Pas. Saklar double/serie 2.00 Bh Q.4 35,850.00 71,700.00 0.02%
3 Pas. Saklar tunggal 2.00 Bh Q.5 32,050.00 64,100.00 0.02%
4 Pas. Stop Kontak 8.00 Bh Q.7 63,805.00 510,440.00 0.14%
6 Pas. Lampu LED 14 watt Inlet 8.00 Bh - 130,000.00 1,040,000.00 0.29%
8 Pas. Stop Kontak AC 2.00 Bh Q.8 82,845.00 165,690.00 0.05%
JUMLAH XI. 5,261,220.00
B. PEKERJAAN SANITASI
1 Pek. Pas. Pipa PVC 1/2" 1.00 M' - 35,000,000.00 35,000,000.00 9.72%
2 Pek. Pas. Pipa PVC 3" M'
3 Pek. Pas. Pipa PVC 4" M'
4 Pek. Pas. Wastafel + Acesoris (Cermin) Unit
5 Pek. Closed Jongkok Unit
6 Urinoir 3.00 Unit
7 Kran air 1/2'' Buah
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5 7 8
8 Floor Drain Plastik Buah
9 Saptic Tank Unit
10 Penampungan Air Kapasitas 500 Ltr 2.00 Unit
JUMLAH B. 35,000,000.00
PEKERJAAN : PEMBANGUNAN LABORATORIUM KOMPUTER

NAMA SEKOLAH : SMK BANGUN BANGSA MANDIRI
LOKASI : JL. PU KEMPED No.212, DESA WIRAKANAN KEC. KANDANGHAUR
SUMBER DANA : DANA ALOKASI KHUSUS (DAK) 2023
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5 7 8

1 Papan Nama Proyek Digital Printing 1.00 M2 A.5 316,344.00 316,344.00 0.09%
2 Pengukuran dan pas. papan bouwplank 52.00 M2 A.1 63,418.00 3,297,736.00 0.91%
3 Biaya Percetakan Dokumen Perencanaan 1.00 Ls - 2,000,000.00 2,000,000.00 0.55%
JUMLAH I. 5,614,080.00

1 Pek. Galian tanah Pondasi Plat 3.60 M3 B.1 75,000.00 270,000.00 0.07%
2 Pek. Galian tanah pondasi batu 28.91 M3 B.1 75,000.00 2,168,100.00 0.60%
3 Pas. Cerucuk bambu ampel pondasi Plat Ø 8-10 cm p.100 cm 40.00 Ttk A.10 6,504.00 260,160.00 0.07%
4 Pas. Cerucuk bambu ampel pondasi Batu Ø 8-10 cm p.100 cm 126.60 Ttk A.10 6,504.00 823,406.40 0.23%
5 Pek. Urugan pasir untuk alas Pondasi Plat t. 5 cm 0.18 M3 B.12 271,332.00 48,839.76 0.01%
6 Pek. Urugan pasir untuk alas pondasi batu t. 5 cm 2.41 M3 B.12 271,332.00 653,638.79 0.18%
7 Pek. Urugan pasir untuk alas lantai t. 5 cm 5.77 M3 B.12 271,332.00 1,566,501.39 0.43%
9 Pek. Urugan tanah kembali 8.13 M3 B.9 50,000.00 406,350.00 0.11%
10 Pek. Urugan Tanah peninggian bangunan 23.09 M3 B.13 144,342.00 3,333,361.98 0.92%
JUMLAH II. 9,530,358.31

1 Pek. Aanstamping 8.16 M3 C.7 561,215.00 4,579,514.40 1.26%
2 Pek. Pondasi batu kali 1 pc : 5 psr 18.20 M3 C.4 921,793.00 16,774,789.01 4.63%
JUMLAH III. 16,774,789.01
IV. PEKERJAAN BETON

1 Pek. Lantai kerja Pondasi Plat t. 5 cm K.100 0.72 M3 G.1 930,728.00 670,124.16 0.18%
2 Pek. Pondasi Plat Uk. 60 x 60 Cm (P1) t. 15 cm Site Mix K.175 0.54 M3 G.2 1,109,048.00 598,885.92 0.17%
Pek. Begisting Multiplek t. 9 mm 3.60 M2 G.14 195,356.00 703,281.60 0.19%
3 Pek. Sloof 15/20 cm (S1) Site Mix K.175 2.27 M3 G.2 1,109,048.00 2,515,320.86 0.69%
4 Pek. Kolom 20/20 cm (K1) Site Mix K.175 2.04 M3 G.2 1,109,048.00 2,262,457.92 0.62%
6 Pek. Kolom 15/30 cm (K2) Site Mix K.175 0.86 M3 G.2 1,109,048.00 948,236.04 0.26%
7 Pek. Kolom praktis 12/12 cm (Kp) Site Mix K.175 0.64 M3 G.2 1,109,048.00 705,886.87 0.19%
8 Pek. Ring Balok (B1) 15/20 cm Site Mix K.175 2.85 M3 G.2 1,109,048.00 3,164,113.94 0.87%
11 Pek. Balok latei (B3) 12/15 cm Site Mix K.175 0.45 M3 G.2 1,109,048.00 499,071.60 0.14%
12 Pek. Balok Gantung (B4) 15/30 cm Site Mix K.175 0.49 M3 G.2 1,109,048.00 538,997.33 0.15%
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5 7 8
13 Pek. Plat kanopi K.175 Site Mix K.175 0.46 M3 G.2 1,109,048.00 511,049.32 0.14%
Pek. Pembesian 47.62 Kg G.24 17,232.00 820,518.91 0.23%
JUMLAH IV. 61,302,651.27
1 Pas. Bata Merah 1 Pc : 5 Ps 182.33 M2 D.4 132,329.00 24,126,884.92 6.66%
2 Pek. Plesteran dinding 1 Pc : 5 Ps 368.80 M2 E.3 81,777.00 30,159,766.48 8.32%
3 Pek. Acian 368.80 M2 E.6 35,970.00 13,265,915.85 3.66%
4 Pek. Prasasti 1.00 Ls - 500,000.00 500,000.00 0.14%
JUMLAH V. 68,052,567.26
VI. PEKERJAAN PENUTUP ATAP

1 Pek. Rangka atap baja ringan Profile C.75 163.60 M2 H.18 182,088.00 29,789,596.80 8.22%
2 Pas. Genteng Bitumen Ounduline 163.60 M2 H.42 183,885.00 30,083,586.00 8.30%
3 Pas. Talang Galvalume 13.00 M2 - 95,000.00 1,235,000.00 0.34%
4 Pek. Lisplank GRC Tumpang Sari 48.40 M' H.66 88,585.00 4,287,514.00 1.18%
JUMLAH VI. 65,395,696.80
VII. PEKERJAAN LANGIT-LANGIT

1 Pek. Plafond GRC 149.87 M2 I.11 60,385.00 9,049,748.99 2.50%
2 Pek. Rangka Plafond Hollow 149.87 M2 I.23 69,757.00 10,454,307.20 2.88%
3 Pek. List Plafond 74.20 M' I.25 31,058.00 2,304,503.60 0.64%
JUMLAH VII. 21,808,559.78
VIII. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS

1 Pek. Kusen alumunium Putih 4" 95.70 M' F.6 147,895.00 14,153,551.50 3.90%
2 Pek. Daun pintu Multiplek finish HPL uk. 80 x 210 Lengkap Asesoris 4.00 Unit - 2,000,000.00 8,000,000.00 2.21%
Pek. Daun jendela alumunium warna putih engsel casement
3 9.00 Unit - 550,000.00 4,950,000.00 1.37%
lengkap Aksesoris Tanpa Kaca
4 Pas. Kaca polos t. 5 mm 13.70 M2 L.8 177,040.00 2,424,987.70 0.67%
JUMLAH VIII. 29,528,539.20
IX. PEKERJAAN PENUTUP LANTAI/DINDING

1 Pek. Keramik Putih 40x40 cm 115.47 M2 M.7 232,657.00 26,864,322.15 7.41%
JUMLAH IX. 26,864,322.15
X. PEKERJAAN PENGECATAN
1 Pek. Cat dinding Interior 225.77 M2 P.11 33,047.00 7,461,021.19 2.06%
2 Pek. Cat Dinding Exterior 145.43 M2 P.11 33,047.00 4,806,190.44 1.33%
3 Pek. Pengecatan Plafond 149.87 M2 P.15 34,277.00 5,137,008.30 1.42%
JUMLAH X. 17,404,219.93
XI. PEKERJAAN ELEKTRIKAL

1 Pek. Titik lampu 18.00 Ttk Q.1 189,405.00 3,409,290.00 0.94%
2 Pas. Saklar double/serie 2.00 Bh Q.4 35,850.00 71,700.00 0.02%
3 Pas. Saklar tunggal 2.00 Bh Q.5 32,050.00 64,100.00 0.02%
4 Pas. Stop Kontak 8.00 Bh Q.7 63,805.00 510,440.00 0.14%
6 Pas. Lampu LED 14 watt Inlet 8.00 Bh - 120,000.00 960,000.00 0.26%
8 Pas. Stop Kontak AC 2.00 Bh Q.8 82,845.00 165,690.00 0.05%
JUMLAH XI. 5,181,220.00
B. PEKERJAAN MEUBELAIR
1 Pek. Pengadaan Meubelair 1.00 Pkt - 35,000,000.00 35,000,000.00 9.66%
JUMLAH B. 35,000,000.00
PEKERJAAN : PEMBANGUNAN LABORATORIUM KOMPUTER

NAMA SEKOLAH : SMK BANGUN BANGSA MANDIRI
LOKASI : JL. PU KEMPED No.212, DESA WIRAKANAN KEC. KANDANGHAUR
### : DANA ALOKASI KHUSUS (DAK) 2023
JUMLAH BOBOT KETERANGAN

NO. URAIAN PEKERJAAN
(Rupiah) (%)

I. PEKERJAAN PERSIAPAN 5,614,080.00 1.55
II. PEKERJAAN TANAH/PASIR 9,530,358.31 2.63
III. PEKERJAAN PONDASI 16,774,789.01 4.63
IV. PEKERJAAN BETON 61,302,651.27 16.91
V. PEKERJAAN DINDING 68,052,567.26 18.78
VI. PEKERJAAN PENUTUP ATAP 65,395,696.80 18.04
VII. PEKERJAAN LANGIT-LANGIT 21,808,559.78 6.02
VIII. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS 29,528,539.20 8.15
IX. PEKERJAAN PENUTUP LANTAI/DINDING 26,864,322.15 7.41
X. PEKERJAAN PENGECATAN 17,404,219.93 4.80
XI. PEKERJAAN ELEKTRIKAL 5,181,220.00 1.43
JUMLAH (A) 327,457,003.71
B. PEKERJAAN MEUBELAIR 35,000,000.00 9.66
JUMLAH (B) 35,000,000.00
JUMLAH (A+B) 362,457,003.71 100.00

DIBULATKAN 362,458,000.00
Terbilang : Tiga Ratus Enam Puluh Dua Juta Empat Ratus Lima Puluh Delapan Ribu Rupiah
Indramayu, Mei 2023
DISETUJUI : DIBUAT :
KEPALA SEKOLAH TIM PERSIAPAN DAN PENGAWASAN
SMK BANGUN BANGSA MANDIRI
KARYONO, S.Pd. YUDA TEGUH NUROHMAN, ST

PEKERJAAN : PEMBANGUNAN 2 RUANG KELAS BARU (RKB)

NAMA SEKOLAH : SMP SANDREM
LOKASI : BLOK MEKARSARI DESA MEKARJAYA KEC. GANTAR KAB. INDRAMAYU
KODE HARGA
NO. URAIAN PEKERJAAN VOLUME JUMLAH (Rp)
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5
1 Papan Nama Proyek Digital Printing 1.00 M2 A.5 316,344.00 316,344.00
2 Pengukuran dan pas. papan bouwplank 52.00 M2 A.1 63,418.00 3,297,736.00
JUMLAH I. 3,614,080.00

1 Pek. Galian tanah Pondasi Plat 24.25 M3 B.1 75,000.00 1,818,750.00
2 Pek. Galian tanah pondasi batu 30.57 M3 B.1 75,000.00 2,292,750.00
3 Pas. Cerucuk bambu ampel pondasi Plat Ø 8-10 cm p.100 cm 150.00 Ttk A.10 6,504.00 975,600.00
4 Pas. Cerucuk bambu ampel pondasi Batu Ø 8-10 cm p.100 cm 156.00 Ttk A.10 6,504.00 1,014,624.00
5 Pek. Urugan pasir untuk alas Pondasi Plat t. 5 cm 0.97 M3 B.12 271,332.00 263,192.04
6 Pek. Urugan pasir untuk alas pondasi batu t. 5 cm 2.56 M3 B.12 271,332.00 694,609.92
7 Pek. Urugan pasir untuk alas lantai t. 5 cm 5.60 M3 B.12 271,332.00 1,519,459.20
8 Pek. Urugan tanah kembali 13.71 M3 B.9 50,000.00 685,250.00
JUMLAH II. 9,264,235.16

1 Pek. Aansatamping / Batu Kosong 7.36 M3 C.7 561,215.00 4,130,542.40
2 Pek. Pondasi batu kali 1 pc : 5 psr 15.12 M3 C.4 921,793.00 13,937,510.16
JUMLAH III. 18,068,052.56
IV PEKERJAAN BETON
1 Pek. Lantai kerja Pondasi Plat t. 5 cm K.100 0.97 M3 G.1 930,728.00 902,806.16
2 Pek. Pondasi Plat Uk. 1 x 1 m (P1) t. 20 cm Site Mix K.225 2.00 M3 G.3 1,160,846.00 2,321,692.00
Pek. Pembesian 347.70 Kg G.24 17,232.00 5,991,635.33
Pek. Begisting Multiplek t. 9 mm 9.60 M2 G.14 195,356.00
3 Pek. Pondasi Plat Uk. 0,8 x 0,8 m (P2) t. 20 cm Site Mix K.225 0.64 M3 G.3 1,160,846.00 742,941.44
Pek. Begisting Multiplek t. 9 mm 4.00 M2 G.14 195,356.00
4 Pek. Sloof 20/30 cm (S1) Site Mix K.225 3.84 M3 G.3 1,160,846.00 4,457,648.64
Pek. Begisting Multiplek t. 9 mm 19.20 M2 G.14 195,356.00 3,750,835.20
5 Pek. Kolom 25/25 cm (K1) Site Mix K.225 6.49 M3 G.3 1,160,846.00 7,536,792.65
6 Pek. Kolom 20/20 cm (K2) Site Mix K.225 1.66 M3 G.3 1,160,846.00 1,922,651.19
7 Pek. Kolom praktis 12/12 cm (Kp) Site Mix K.175 0.15 M3 G.2 1,109,048.00 167,688.06
Pek. Pembesian 35.60 Kg G.24 17,232.00 613,454.46
Pek. Begisting Multiplek t. 9 mm 2.52 M2 G.14 195,356.00 492,297.12
8 Pek. Balok (B1) 20/40 cm Ready Mix K.300 2.34 M3 G.3 1,160,846.00 2,716,379.64
9 Pek. Balok (B2) 20/30 cm Ready Mix K.300 3.12 M3 G.3 1,160,846.00 3,621,839.52
10 Pek. Dak beton t. 12 cm Ready Mix K.250 13.44 M3 G.6 1,122,068.00 15,080,593.92
Pek. Pembesian 1,976.17 M2 G.24 17,232.00 34,053,358.22
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5
Pek. Stoot Werk 28.00 M2 A.11 416,297.00 11,656,316.00
KODE HARGA
ANALISA SATUAN (Rp)
1 2 3 4 5 6=3x5
11 Pek. Balok latei 12/15 cm Site Mix K.175 0.23 M3 G.2 1,109,048.00 259,517.23
Pek. Pembesian 50.63 Kg G.24 17,232.00 872,497.52
12 Pek. Balok Gantung (B3) 15/30 cm Site Mix K.175 0.59 M3 G.2 1,109,048.00 658,774.51
13 Pek. Plat kanopi K.175 Site Mix K.175 0.84 M3 G.2 1,109,048.00 929,825.84
JUMLAH IV 169,241,299.95
1 Pas. Bata ringan (Hebel) 146.40 M2 D.7 121,876.00 17,842,341.71
2 Pek. Plesteran dinding 1 Pc : 5 Ps 292.79 M2 E.3 81,777.00 23,943,896.71
3 Pek. Acian 292.79 M2 E.6 35,970.00 10,531,836.15
JUMLAH V. 52,318,074.57
VI. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS

1 Pek. Kusen Kayu 0.80 M3 F.2 12,322,473.00 9,824,091.60
2 Pek. Daun Pintu 4.80 M2 F.14 606,149.00 2,909,515.20
3 Pek. Daun Jendela 1.93 M2 F.14 606,149.00 1,171,079.87
4 Pek. Engsel Pintu 12.00 Bh L.3 66,090.00 793,080.00
5 Pek. Engsel Jendela 24.00 Bh L.4 43,890.00 1,053,360.00
6 Pek. Kunci Double Slag 2.00 Bh L.1 194,735.00 389,470.00
7 Pek. Kunci Slot Pintu 2.00 Bh L.6 28,335.00 56,670.00
8 Pek. Kunci Slot Jendela 12.00 Bh L.6 28,335.00 340,020.00
9 Pek. Hak Angin Jendela 12.00 Bh L.5 40,845.00 490,140.00
10 Pas. Kaca polos t. 5 mm 16.52 M2 L.8 177,040.00 2,924,700.80
JUMLAH VI. 19,952,127.47
VII. PEKERJAAN PENUTUP LANTAI/DINDING

1 Pek. Keramik Putih 40x40 cm 112.00 M2 M.7 232,657.00 26,057,584.00
JUMLAH VII. 26,057,584.00
VIII. PEKERJAAN PENGECATAN

1 Pek. Penggecetan dinding 292.79 M2 P.11 33,047.00 9,675,996.36
2 Pek. Pengecetan Kayu 41.37 M2 P.4 58,494.00 2,419,765.17
JUMLAH VIII. 12,095,761.53
IX. PEKERJAAN ELEKTRIKAL

1 Pek. Titik lampu 8.00 Ttk Q.1 189,405.00 1,515,240.00
2 Pas. Saklar double/serie 2.00 Bh Q.4 35,850.00 71,700.00
4 Pas. Stop Kontak 2.00 Bh Q.7 63,805.00 127,610.00
5 Pas. Lampu LED 14 watt Inlet 6.00 Bh - 120,000.00 720,000.00
JUMLAH IX. 2,434,550.00

PEKERJAAN : PEMBANGUNAN 2 RUANG KELAS BARU (RKB)

NAMA SEKOLAH : SMP SANDREM
LOKASI : BLOK MEKARSARI DESA MEKARJAYA KEC. GANTAR KAB. INDRAMAYU
JUMLAH BOBOT KETERANGAN

NO. URAIAN PEKERJAAN
(Rupiah) (%)
I. PEKERJAAN PERSIAPAN 3,614,080.00 1.15
II. PEKERJAAN PERSIAPAN 9,264,235.16 2.96
III. PEKERJAAN PONDASI 18,068,052.56 5.77
IV PEKERJAAN BETON 169,241,299.95 54.06
V. PEKERJAAN DINDING 52,318,074.57 16.71
VI. PEKERJAAN PINTU DAN JENDELA LENGKAP DENGAN ASESORIS 19,952,127.47 6.37
VI. PEKERJAAN PENUTUP LANTAI/DINDING 26,057,584.00 8.32
VII. PEKERJAAN PENGECATAN 12,095,761.53 3.86
VII. PEKERJAAN ELEKTRIKAL 2,434,550.00 0.78
JUMLAH 313,045,765.24 100.00
DIBULATKAN 313,046,000.00
Terbilang : Tiga Ratus Tiga Belas Juta Empat Puluh Enam Ribu Rupiah
Indramayu, 2023
MENGETAHUI DIBUAT
KOMITE SEKOLAH KETUA PANITIA PEMBANGUNAN SEKOLAH
/ KEPALA SEKOLAH
AKHMAD KHUMAEDI TEDY ANDIKA, S.Pd

JADWAL PEKERJAAN
Pekerjaan : Pembangunan Ruang Praktik Siswa (RPS) Kompetensi Keahlian Multimedia
Nama Sekolah : SMK Hasanudin Kandanghaur
Lokasi : Jl. KUD Mina Bahari, Desa Eretan Kulon, Kec. Kandanghaur
Kabupaten/Kota : Indramayu
Tahun Anggaran : 2023
Waktu Pelaksanaan : 120 (Seratus Dua Puluh) Hari Kalender
B U L A N
NO. URAIAN PEKERJAAN BOBOT KE I KE II KE III KE IV KET.
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
A. PEKERJAAN PERSIAPAN 0.65 0.65
B. LANTAI SATU
I. PEKERJAAN PERSIAPAN 1.46 0.44 1.02
II. PEKERJAAN PONDASI 2.33 0.70 1.63
III. PEKERJAAN BETON 34.58 1.38 5.53 6.23 7.61 8.65 5.19
IV. PEKERJAAN DINDING 9.70 3.88 5.82
V. PEKERJAAN LANGIT-LANGIT 2.30 2.30
VI. PEKERJAAN PINTU DAN JENDELA LENGKAP DE 3.95 2.37 1.58 RENCANA
VI. PEKERJAAN PENUTUP LANTAI/DINDING 4.45 4.45
VII. PEKERJAAN PENGECATAN 2.05 2.05
VII. PEKERJAAN ELEKTRIKAL 0.74 0.74
C. LANTAI DUA
I. PEKERJAAN BETON 6.37 6.37
II. PEKERJAAN DINDING 7.08 7.08
III. PEKERJAAN PENUTUP ATAP 7.73 7.73
IV. PEKERJAAN LANGIT-LANGIT 2.69 2.69
V. PEKERJAAN PINTU DAN JENDELA LENGKAP DE 3.55 1.06 1.42 1.06
VI. PEKERJAAN PENUTUP LANTAI/DINDING 4.24 4.24
VII. PEKERJAAN PENGECATAN 1.44 0.72 0.72
VIII. PEKERJAAN ELEKTRIKAL 0.80 0.80
D. PEKERJAAN MEUBELAIR 3.89 1.56 1.56 0.78
JUMLAH 100.00
PROGRESS PERMINGGU 1.09 1.72 3.01 5.53 6.23 7.61 8.65 9.07 12.19 14.82 9.44 7.82 4.15 3.72 2.62 1.56 0.78
RENCANA
LATIF PROGRESS PERMINGGU 1.09 2.81 5.82 11.35 17.58 25.19 33.83 42.90 55.09 69.91 79.35 87.17 91.33 95.04 97.66 99.22 100.00
Disetujui, Dibuat
Kepala Sekolah, Tim Persiapan dan Pengawasan,
1.09
H. PRIYANTO, S. Hut. M. Pd YUDA TEGUH NUROHMAN, ST

Rab SMP Dak

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 SMP Dak

Diunggah oleh

Hak Cipta:

Format Tersedia

PEMERINTAH KABUPATEN INDRAMAYU

DINAS PEKERJAAN UMUM DAN PENATAAN RUANG

HARGA DASAR SATUAN BAHAN (EE)

NO. JENIS BAHAN SATUAN HARGA (Rp.) KETERANGAN

1 Pasir Urug / Timbun M3 201,110

HDS BAHAN - 1 of 237

B BAHAN KAYU BERIKUT BAHAN JADINYA

HDS BAHAN - 2 of 237

C BAHAN LOGAM DAN BAHAN JADINYA

HDS BAHAN - 3 of 237

HDS BAHAN - 4 of 237

D.2 GIRDER, DIAFRAGMA & PLAT DECK

HDS BAHAN - 5 of 237

13 Platdeck Pracetak PC I Garder H-125 cm ; Ctc-185 cm (100cmx160cmx7cm) ; K.350 Btg 560,000

14 Platdeck Pracetak PC I Garder H-125 cm ; Ctc-140 cm (100cmx160cmx7cm) ; K.350 Btg 450,000

15 Platdeck Pracetak PC I Garder H-160 cm ; Ctc-185 cm (100cmx160cmx7cm) ; K.350 Btg 560,000

16 Platdeck Pracetak PC I Garder H-160 cm ; Ctc-140 cm (100cmx160cmx7cm) ; K.350 Btg 350,000

17 Platdeck Pracetak PC I Garder H-170 cm ; Ctc-185 cm (100cmx160cmx7cm) ; K.350 Btg 450,000

18 Platdeck Pracetak PC I Garder H-170 cm ; Ctc-140 cm (100cmx160cmx7cm) ; K.350 Btg 335,000

19 Platdeck Pracetak PC I Garder H-210 cm ; Ctc-185 cm (100cmx160cmx7cm) ; K.350 Btg 450,000

20 Platdeck Pracetak PC I Garder H-210 cm ; Ctc-140 cm (100cmx160cmx7cm) ; K.350 Btg 223,000

D.3 U-DITCH & BOX CULVERT

HDS BAHAN - 6 of 237

D.4 PINTU AIR (BAHAN LOGAM)

HDS BAHAN - 7 of 237

E BAHAN PERPIPAAN, RIOLERING, SANITARY DAN PERTAMANAN

HDS BAHAN - 8 of 237

HDS BAHAN - 9 of 237

F BAHAN PENUTUP ATAP, PLAFOND & RANGKANYA

HDS BAHAN - 10 of 237

HDS BAHAN - 11 of 237

HDS BAHAN - 12 of 237

G BAHAN LANTAI & PELAPIS DINDING

HDS BAHAN - 13 of 237

G.2 BAHAN BATU ALAM

HDS BAHAN - 14 of 237

HDS BAHAN - 15 of 237

I BAHAN FINISHING, LABURAN, PENGISI & ALATNYA

HDS BAHAN - 16 of 237

J BAHAN PINTU, KUNCI & JENDELA

K BAHAN BAKAR & PELUMAS

HDS BAHAN - 17 of 237

L BAHAN ALAT LISTRIK

HDS BAHAN - 18 of 237

HDS BAHAN - 19 of 237

Catatan : Harga tidak termasuk keuntungan

ANDI SETIAWAN, ST. MT. Kepala Bidang Sumber

HDS BAHAN - 20 of 237

HARGA DASAR SEWA ALAT BERAT

1 E01 ASPHALT MIXING PLANT E01 294.0 60.0 T/Jam 6,811,771.63

HDS SEWA ALAT - 21 of 237

Indramayu, Februari 2023

ASEP ABDUL MUKTI, ST., M.Si.

HDS SEWA ALAT - 22 of 237

HARGA DASAR SATUAN UPAH

NO. JENIS PEKERJA UPAH (RP.) SATUAN KETERANGAN

B KELOMPOK TUKANG KHUSUS

Indramayu, Februari 2023

ASEP ABDUL MUKTI, ST., M.Si.

HDS UPAH - 23 of 237

ANALISIS HARGA SATUAN PEKERJAAN (AHSP)

NO URAIAN INDEKS SAT. HARGA SAT. UPAH BAHAN ALAT JUMLAH

JUMLAH 22,120.00 41,298.13 0.00 63,418.13