REKAPITULASI

USULAN HARGA PERKIRAAN SENDIRI (HPS)

PEKERJAAN REHABILITASI GEDUNG KANTOR (SEWA)
PT PEGADAIAN (Persero) UPC BTC

NO URAIAN PEKERJAAN JUMLAH

A. PEKERJAAN PERSIAPAN Rp. 5,800,000.00

B. PEKERJAAN BONGKARAN Rp. 3,044,285.00

C. PEKERJAAN MUKA BANGUNAN / TERAS Rp. 65,472,951.63

D. PEKERJAAN RUANG NASABAH & FRONT OFFICE Rp. 86,085,614.39

E. PEKERJAAN LOOSE & FIX INTERIOR Rp. 63,792,845.43

JUMLAH Rp. 224,195,696.45

JASA KONTRAKTOR 10% Rp. 22,419,569.64
TOTAL Rp. 246,615,266.09
PPN 10% Rp. 24,661,526.61
GRAND TOTAL Rp. 271,276,792.70
PEMBULATAN Rp. 271,276,000.00
Terbilang: "Dua ratus tujuh puluh lima juta lima ratus sebelas ribu rupiah"

Bandung, 2022

Diperiksa oleh, Dibuat oleh,

Plt. Kabag. Bangunan & Pengamanan Korporasi Pranata 4 Bangunan dan Pengamanan Korporasi

Ricky Mafilindo Rangga Dwi Putra

NIK.P.83197 NIK. Q.09721

Disetujui oleh,
Plt. Kadep Logistik dan Umum

Deni Aldela
NIK.80639
 USULAN HARGA PERKIRAAN SENDIRI (HPS)
PEKERJAAN REHABILITASI GEDUNG KANTOR (SEWA)
PT PEGADAIAN (Persero) UPC BTC

NO JENIS PEKERJAAN SPESIFIKASI MATERIAL VOLUME SAT HAR-SAT JUMLAH

A PEKERJAAN PERSIAPAN
1 Mobilisasi & Demobilisasi selama pekerjaan berlangsung 1.00 ls Rp 2,000,000 Rp 2,000,000
2 Pembersihan dan buang brangkal/puing/tanah keluar site 4.00 rit Rp 450,000 Rp 1,800,000
3 Peralatan Kerja Schafolding dsb 1.00 ls Rp 2,000,000 Rp 2,000,000
Rp 5,800,000.00
B PEKERJAAN BONGKARAN
1 Bongkar Plafond berikut pembersihan 54.43 m2 Rp 17,500 Rp 952,525
2 Bongkaran Instalasi listrik existing berikut pembersihan 1.00 ls Rp 350,000 Rp 350,000
3 Bongkar Keramik berikut pembersihan 54.43 m2 Rp 32,000 Rp 1,741,760
Rp 3,044,285.00
C PEKERJAAN MUKA BANGUNAN / TERAS
C.1 Pekerjaan dinding
1 Pek. Cover kolom + cover dinding/balok atas/samping multipleks, rangka besi hollow, hpl ex. Taco TH 923 JG 6.72 m1 Rp 855,574 Rp 5,749,457
pintu besi/folding gate
uk: 2000x200x2400mm, Acrylic Clear 3mm Jumbo - Back Paint finish ex. Nippe, backing
2 Pek. Gawangan Hijau pintu masuk utama playwood rangka besi hollow 1.00 unit Rp 7,073,280 Rp 7,073,280

3 Pek. Pintu Utama Double Swing Uk: 800x2200 Kaca Tempered 12mm + Floor Hinge dorma BTS 84 dan asesoris ex dorma 1.00 set Rp 7,534,600 Rp 7,534,600
4 Pas. Handle Pintu Kaca ex.dekson PH DL 1868 (40X25X1200) 1.00 set Rp 1,695,000 Rp 1,695,000
5 Pek. Dinding Kaca tampak depan kaca tempered 12 mm+ u allumunium+ sealant 10.30 m2 Rp 1,458,463 Rp 15,016,335
6 Pek. Stiker Kaca sandblast dengan cuting logo pegadaian 9.16 m2 Rp 190,575 Rp 1,744,905
ACP ex. Alcotuf 0.3 - NG05 (Night Grey), rangka Hollow galvalum 40/40 & 20/40 mm
4 Pas. Acp abu t:0.8 mm, besi siku 40/40 mm, sealent dorsil GRH abu terang non asam 4.25 m2 Rp 1,790,400 Rp 7,616,362
ACP ex. Alcotuf 0.3 - GR05 (Green), rangka Hollow galvalum 40/40 & 20/40 mm t:0.8
5 Pek. Kisi-kisi ACP hijau mm, besi siku 40/40 mm, sealent dorsil GRH abu terang non asam 16.80 m1 Rp 537,120 Rp 9,023,616
uk. 1700 x 250 mm, logo + lettering 'Pegadaian' (h: 250 mm) + Lettering 'UPC BTC' (h:
6 Pek Logo plat galvanis + akrilik lighted 50mm), acrylic clear margacipta putih susu 3mm, sticker oracle 060 - 062 -063 - 064 1.00 unit Rp 5,006,817 Rp 5,006,817
laset cut, sky LED flexible cool white tipe 5050.3.chip, trafo

C.2 Pekerjaan Furniture

plywood fin cat duco & hpl taco TH849TM, kaca 8mm, pipaSS mirror 4cm,
1 Meja security uk.120x70x110cm 1.00 unit Rp 5,012,580 Rp 5,012,580
Rp 65,472,951.63
D PEKERJAAN RUANG NASABAH & FRONT OFFICE
D.1 Pekerjaan lantai
1 Pas. Granit Lantai R.Nasabah dan Ruang Kerja ex Garuda type madrid 60x60 54.43 m2 Rp 318,452 Rp 17,333,342
2 Pek. Tray Kable / Gutter + belalai protector uk.150x100 10.00 m Rp 100,000 Rp 1,000,000
D.2 Pekerjaan dinding
1 Pasangan dinding Gypsum 2 muka gypsumboard 9mm + rangka hollow galvalum 40x40x0.35, 20x40x0.35mm 7.22 m2 Rp 264,263 Rp 1,909,036

2 Pekerjaan pengecatan dinding Cat emulsi ex. Dulux Brilliant White 79.01 m2 Rp 52,800 Rp 4,171,622
3 Pekerjaan cat duco folding gate 8.38 m2 Rp 56,000 Rp 469,000
Kusen + Daun pintu 800x2200, pintu double plywood fin. HPL + asesoris (3
4 Pas. Pintu Akses engsel ex. Solid, door closer ex. Dekson, kunci ex. Solid/ kunci otomatis ex. 1.00 set Rp 4,200,975 Rp 4,200,975
Dumont)

5 Pasang pintu besi ruang brankas dua muka plat t.3mm;rangka hollow 4x4;2unit slot+gembok panser solid 2.00 m2 Rp 2,500,000 Rp 5,000,000
70mm;kunci ex.cobra;kusen besi profilc t.2mm

6 Pek. Plint Tinggi. 10cm, plat SS HL 1.2mm backing plywood 13.19 m Rp 77,500 Rp 1,022,225
kombinasi HPL Taco TH 1231 FC Sandy Sakura, TH 1232 FC Chocolate Sakura, TH 1218 FC
7 Pas. Backdrop area Counter Brown Deluxe 2.86 m2 Rp 1,494,000 Rp 4,269,553

8 Frame Backdrop area Counter HPL Taco TH014 Light Grey, HPL Taco TH 1218 Brown Deluxe 7.40 m Rp 149,730 Rp 1,108,002

9 Pasangan Loket Kaca,flat ( rata) setinggi 30 cm Clear Glass 5mm + Kaca fim 60% -flat ( rata) setinggi 30 cm 2.20 m1 Rp 141,026 Rp 310,257

10 Pek.Dinding pasangan bata hebel t:10cm 32.06 m1 Rp 179,500 Rp 5,755,129

11 Pek. Plesteran + Acian semen instan 49.46 m1 Rp 179,500 Rp 8,878,429

 USULAN HARGA PERKIRAAN SENDIRI (HPS)
PEKERJAAN REHABILITASI GEDUNG KANTOR (SEWA)
PT PEGADAIAN (Persero) UPC BTC

NO JENIS PEKERJAAN SPESIFIKASI MATERIAL VOLUME SAT HAR-SAT JUMLAH

D.3 Pekerjaan Langit-Langit

1 Pek. Plafon gypsum Gypsumboard 9 mm, rangka hollow 40x40 mm, 40x20 mm 40.74 m2 Rp 138,000 Rp 5,621,844
2 Pek. Upceiling plafond plywood 9mm, rangka hollow 40x40mm, 20x40mm 13.69 m2 Rp 343,010 Rp 4,696,493
3 Pek. Pelapisan HPL HPL ex.Taco TH.852 J 13.69 m2 Rp 257,500 Rp 3,525,690
4 Pek. Instalasi lampu acrylic box + soket adaptor lampu LED Flexible strip warm white type 5050-3-chip (box acrylic dihitung terpisah) 3.00 m Rp 77,250 Rp 231,750
acrylic susu 3mm baseplat galvanis 1 mm duco finish backing plywood 12mm, lebar
5 Pek. Instalasi box acrylic 70mm 3.00 m Rp 257,500 Rp 772,500
6 Pek. Pengecatan plafon gypsum Cat emulsi ex. Dulux Brilliant White 40.74 m2 Rp 52,800 Rp 2,150,966

D.4 Pekerjaan Listrik

1 Pek. Instalasi Penerangan dan penerangan logo NYM 2X2,5 + pipa conduit 20.00 ttk Rp 236,750 Rp 4,735,000
2 Pek. Instalasi Stop Kontak NYM 3X2,5 + pipa conduit 8.00 ttk Rp 256,250 Rp 2,050,000
3 Pek Armatur Stop Kontak ex. panasonic 4.00 bh Rp 256,250 Rp 1,025,000
4 Pek Armatur Stop Kontak / terminal 4 lubang ex. panasonic 4.00 bh Rp 90,000 Rp 360,000
5 Pek Armatur Saklar Double ex. panasonic 4.00 bh Rp 36,500 Rp 146,000
6 Pek.Lampu Downlight LED phillips DN027B G2 coolwhite 10 w 15.00 bh Rp 250,000 Rp 3,750,000
7 Pek. Lampu led strip + soket adator led strip - 3000 K Warm White 15.38 m1 Rp 60,000 Rp 922,800
8 Pek. Pasang Box MCB MCB Ex. Schneider, Box hager / setara 1.00 titik Rp 500,000 Rp 500,000
9 Pek.Pasang MCB
- MCB 6A Ex. Schneider 2.00 bh Rp 85,000 Rp 170,000
Rp 86,085,614.39
E Pekerjaan Loose & Fix Furniture

Uk: 1200x800x1100, Plywood fin. solid surface NS 804, Penyekat acrylic

transparant hijau 3 C92 : M45 : Y69 : K42, Top table solid surface NS 804,
1 Pek. Meja Counter panjang 1,2m/unit Acrylic bening 5mm, Backpaint hijau corporate, LED strip cool white, Pengunci 2.00 Unit Rp 17,155,680 Rp 34,311,360
skat acrylic fin. stainless 4x4cm perkuatan dudukan acrylic, Lubang suara Ø
2cm, Laci geser

2 Pek. Modular Cabinet Front Office/credenza plywood fin. HPL Taco TH 178 GL, plat ss hairline silver tebal 1mm-304 2.20 m' 4,013,440 Rp 8,829,568

3 Pas. Meja FPK 1350x475x1250, Plywood finish duco putih semi doff, tempat brosur Acrylic 1.00 unit Rp 5,317,851 Rp 5,317,851
bening,
1800x2500, Rangka Hollow 20x40, plywood 9mm, Nut 1cm Grey, Finish HPL TH
4 Pas. Panel meja FPK L=180 178 GL Kunst Teak Gloss, Finish wash cement look light grey, Bias LED strip cool 4.50 m2 1,521,917 Rp 6,848,625
white + kaki dudukan
5 Rack brosur meja FPK Acrylic clear 3mm (brand: marga cipta) 1.00 unit Rp 794,951 Rp 794,951

1150x2400, Rangka Hollow 20x40, plywood 9mm, Nut 1cm Grey, Finish HPL TH
6 Pas. Panel Brosur (tdk termasuk TV+ braket penggantung) 178 GL Kunst Teak Gloss, Finish wash cement look light grey, Bias LED strip cool 2.76 m2 1,521,917 Rp 4,200,490
white, penyekat brosur acrylic transparant hijau 3 C92 : M45 : Y69 : K42

7 Logo angka 1/2/3 Acrylic warna 3mm, laser cut, uk. 25 x 15 cm 2.00 bh Rp 75,000 Rp 150,000
8 Acrylic Name Desk Uk. 250mmx100mmx80mm, Acrylic hijau solid 3mm + cutting sticker 2.00 bh Rp 220,000 Rp 440,000
9 Poster/panel grafik (pada panel FPK) acrylic 5mm+3mm, 6 spacer ss, ukuran 160x90cm 1.00 Unit Rp 1,450,000 Rp 1,450,000
10 Poster/panel grafik (pada dinding/partisi) acrylic 5mm+3mm, 6 spacer ss, ukuran 160x90cm 1.00 Unit Rp 1,450,000 Rp 1,450,000
Rp 63,792,845.43
 ANALISA TEKNIS HARGA SATUAN PEKERJAAN

HARGA
No. URAIAN PEKERJAAN VOLUME SAT. SATUAN BAHAN UPAH
(Rp.) (Rp.) (Rp.)

(1) (2) (3) (4) (5) (6) (7)

1 M2 PEKERJAAN BONGKARAN PARTISI

Pekerja 0.0250 org 100,000.00 2,500.00
Mandor 0.0700 org 250,000.00 17,500.00
Peralatan 1.0000 ls. 2,500.00
Jumlah 2,500.00 20,000.00
Total
Overhead
Harga satuan
Dibulatkan

1 M2 PEKERJAAN BONGKARAN PLAFOND

Pekerja 0.1200 org 100,000.00 12,000.00
Mandor 0.0120 org 250,000.00 3,000.00
Peralatan 1.0000 ls. 2,500.00
Jumlah 2,500.00 15,000.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN BONGKARAN KERAMIK LANTAI

Pekerja 0.2000 org 100,000.00 20,000.00
Pekerja Setengah Terampil 0.0250 org 120,000.00 3,000.00
Pekerja Terampil 0.0025 org 130,000.00 325.00
Mandor 0.0050 org 250,000.00 1,250.00
Alat Bantu 1.0000 ls. 2,500.00
Jumlah 2,500.00 24,575.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN BONGKARAN ALUMINIUM

Pekerja 0.1500 org 100,000.00 15,000.00
Tukang Aluminium 0.1500 org 150,000.00 22,500.00
Mandor 0.0080 org 250,000.00 2,000.00
Peralatan 1.0000 ls 2,500.00 -
Jumlah 2,500.00 39,500.00
Total
Overhead
Harga satuan
Dibulatkan
1 M2 PASANGAN BATA MERAH 1 : 5
Bata merah 60.0000 bh 850.00 51,000.00
PC ( 50 kg ) 0.2600 zak 57,500.00 14,950.00
Pasir pasang 0.0650 m3 130,000.00 8,450.00
Pekerja setengah terampil 0.5000 org 120,000.00 60,000.00
Tukang batu setengah terampil 0.2500 org 130,000.00 32,500.00
Kepala tukang batu 0.0250 org 175,000.00 4,375.00
Mandor 0.0250 org 250,000.00 6,250.00
74,400.00 103,125.00
Total
Overhead
Harga satuan
Dibulatkan

1 M2 PLESTERAN DINDING 1 : 5 + ACIAN

PC ( 50 kg ) 0.1250 zak 57,500.00 7,187.50
Pasir pasang 0.0195 m3 130,000.00 2,535.00
Pekerja setengah terampil 0.2860 org 120,000.00 34,320.00
Tukang batu setengah terampil 0.2500 org 130,000.00 32,500.00
Kepala tukang batu 0.0250 org 175,000.00 4,375.00
Mandor 0.0250 org 250,000.00 6,250.00
9,722.50 77,445.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN DINDING PARTISI 2 MUKA DGN RANGKA METAL STUD

Pekerja 0.2500 org 100,000.00 25,000.00
Tukang besi 0.1500 org 150,000.00 22,500.00
Kepala Tukang 0.0150 org 175,000.00 2,625.00
Mandor 0.0130 org 250,000.00 3,250.00
Rangka Metal Stud 3.5000 m 14,000.00 49,000.00
Rangka Metal U Runner 0.7500 m 11,333.33 8,500.00
Gypsum 9 mm 0.7900 lbr 105,000.00 82,950.00
Sekrup Fisher 6mm 37.0000 bh 160.00 5,920.00
Fisher s8 37.0000 bh 160.00 5,920.00
Sekrup gypsum 23.0000 bh 70.00 1,610.00
Compound gypsum 2.5000 kg 2,000.00 5,000.00
Hampelas 0.6000 lbr 5,000.00 3,000.00
Kassa gypsum 8.0000 m 250.00 2,000.00
Peralatan 1.0000 ls -
163,900.00 53,375.00
Total
Overhead
Harga satuan
Dibulatkan

1 KG BESI BETON TERPASANG

Tukang besi setengah terampil 0.2860 org 130,000.00 37,180.00
Tukang besi terampil 0.0214 org 150,000.00 3,210.00
Kepala tukang besi 0.0021 org 175,000.00 367.50
Mandor 0.0002 org 250,000.00 52.50
Besi Beton Rata2 1.0500 kg 7,500.00 7,875.00
Kawat beton 0.0100 kg 24,500.00 245.00
Peralatan 1.0000 ls 250.00 250.00
8,370.00 40,810.00
Total
Overhead
Harga satuan
Dibulatkan

1 M3 COR BETON K225

Pekerja 2.5000 org 100,000.00 250,000.00
Pekerja 1/2 terampil 0.5000 org 120,000.00 60,000.00
Kepala tukang 0.0500 org 200,000.00 10,000.00
Mandor 0.0100 org 250,000.00 2,500.00
Semen PC 7.8960 sak 57,500.00 454,020.00
Pasir Beton 0.4900 m3 250,000.00 122,500.00
Split 0.8000 m3 250,000.00 200,000.00
Peralatan 1.0000 ls 250.00 250.00
776,770.00 322,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 M2 BEKISTING DENGAN PAPAN (2XPAKAI)

Pekerja 0.1200 org 100,000.00 12,000.00
Tukang kayu 1/2 terampil 0.1200 org 130,000.00 15,600.00
Tukang kayu terampil 0.1500 org 150,000.00 22,500.00
Kepala tukang 0.1500 org 200,000.00 30,000.00
Mandor 0.0050 org 250,000.00 1,250.00
Kaso 5/7 0.0170 m3 475,000.00 8,075.00
Papan Meranti 0.0240 m3 475,000.00 11,400.00
Paku 0.4000 kg 18,000.00 7,200.00
Peralatan 1.0000 ls -
26,675.00 81,350.00
Total
Overhead
Harga satuan
Dibulatkan

1 M3 PONDASI TELAPAK 40X40X15

Cor Beton K225 1.0100 m3 175,000.00 176,750.00
Besi Beton u 24 terpasang 130.0000 kg 54,000.00 7,020,000.00
Bekisting dengan papan 6.4600 m2 118,000.00 762,280.00
Peralatan 1.0000 ls -
7,959,030.00 -
Total
Overhead
 Harga satuan
Dibulatkan

1 M3 KOLOM STRUKTUR 15X15

Cor Beton K225 1.0100 m3 1,209,000.00 1,221,090.00
Besi Beton u 24 terpasang 120.4000 kg 54,000.00 6,501,600.00
Bekisting dengan papan 6.3000 m2 118,000.00 743,400.00
Peralatan 1.0000 ls -
8,466,090.00 -
Total
Overhead
Harga satuan
Dibulatkan

1 M3 BALOK STRUKTUR15X20
Cor Beton K225 1.0100 m3 1,209,000.00 1,221,090.00
Besi Beton u 24 terpasang 126.6400 kg 54,000.00 6,838,560.00
Bekisting dengan papan 6.3000 m2 118,000.00 743,400.00
Peralatan 1.0000 ls -
8,803,050.00 -
Total
Overhead
Harga satuan
Dibulatkan

1 M3 PLAT LANTAI 10CM

Cor Beton K225 1.0100 m3 1,209,000.00 1,221,090.00
Besi Beton u 24 terpasang 130.0000 kg 54,000.00 7,020,000.00
Bekisting dengan papan 8.3300 m2 118,000.00 982,940.00
Peralatan 1.0000 ls -
9,224,030.00 -
Total
Overhead
Harga satuan
Dibulatkan

1 M3 PLAT MEJA BETON 5CM

Cor Beton K225 1.0100 m3 1,209,000.00 1,221,090.00
Besi Beton u 24 terpasang 39.9400 kg 54,000.00 2,156,760.00
Bekisting dengan papan 10.0000 m2 118,000.00 1,180,000.00
Peralatan 1.0000 ls -
4,557,850.00 -
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT UKURAN 80X160 Quadra Slim Line Aurora Borealis
Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 175,000.00 6,125.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 0.7812 keping 1,200,000.00 937,500.00
Semen Portland 0.1638 sak 57,500.00 9,418.50
Semen Warna 0.1340 kg 17,000.00 2,278.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
960,046.50 137,375.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT UKURAN 30x60 Roman GT 632508R dTerranova

Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 1.1111 dus 255,600.00 284,000.00
Semen Portland 0.2000 sak 57,500.00 11,500.00
Semen Warna 0.5000 kg 17,000.00 8,500.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
314,850.00 138,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT UKURAN 120x120 Quadra Marquis Panna

Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 0.6944 keping 1,600,000.00 1,111,111.11
Semen Portland 0.1638 sak 57,500.00 9,418.50
Semen Warna 0.1340 kg 17,000.00 2,278.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
1,133,657.61 138,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT UKURAN 30x60 Roman W63412 dAventino Beige, Roman W63428R dCatania Sand
Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 1.1111 dus 165,600.00 184,000.00
Semen Portland 0.2000 sak 57,500.00 11,500.00
Semen Warna 0.5000 kg 17,000.00 8,500.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
214,850.00 138,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT 30x30 Roman 33365RP Diceland White

Pekerja 0.2600 org 100,000.00 26,000.00
Tukang batu 0.1300 org 150,000.00 19,500.00
Kepala Tukang 0.0130 org 200,000.00 2,600.00
Mandor 0.0130 org 250,000.00 3,250.00
Granit 1.0101 dus 204,000.00 206,060.61
Semen Portland 0.2000 sak 57,500.00 11,500.00
Semen Warna 0.5000 kg 17,000.00 8,500.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
236,910.61 51,350.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT UKURAN 320x120 Quadra Daino Naturale

Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 0.2604 keping 6,480,000.00 1,687,500.00
Semen Portland 0.1638 sak 160.00 26.21
Semen Warna 0.1340 kg 70.00 9.38
Pasir Pasang 0.0450 m3 160.00 7.20
Peralatan 1.0000 ls 5,000.00
1,692,542.79 138,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT 60x60 Niro Granite GPB04 Frost

Pekerja 0.7000 org 100,000.00 70,000.00
Tukang batu 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0350 org 250,000.00 8,750.00
Granit 0.6944 keping 337,122.00 234,112.50
Semen Portland 0.1638 sak 57,500.00 9,418.50
Semen Warna 0.1340 kg 17,000.00 2,278.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
256,659.00 138,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT 30x60 Roman W63765 R Diceland Mozaic

Pekerja 0.2600 org 100,000.00 26,000.00
Tukang batu 0.1300 org 150,000.00 19,500.00
Kepala Tukang 0.0130 org 200,000.00 2,600.00
Mandor 0.0130 org 250,000.00 3,250.00
Granit 1.0101 dus 180,000.00 181,818.18
Semen Portland 0.2000 sak 57,500.00 11,500.00
Semen Warna 0.5000 kg 17,000.00 8,500.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
212,668.18 51,350.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN LANTAI GRANIT 30x60 Roman W63365 R Diceland White

Pekerja 0.2600 org 100,000.00 26,000.00
Tukang batu 0.1300 org 150,000.00 19,500.00
Kepala Tukang 0.0130 org 200,000.00 2,600.00
Mandor 0.0130 org 250,000.00 3,250.00
Granit 1.0101 dus 199,200.00 201,212.12
Semen Portland 0.2000 sak 57,500.00 11,500.00
Semen Warna 0.5000 kg 17,000.00 8,500.00
Pasir Pasang 0.0450 m3 130,000.00 5,850.00
Peralatan 1.0000 ls 5,000.00
232,062.12 51,350.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN PLAFOND GYPSUM DGN RANGKA HOLLOW 60X120

Pekerja 0.3250 org 100,000.00 32,500.00
Tukang besi 0.0500 org 150,000.00 7,500.00
Kepala Tukang 0.0050 org 200,000.00 1,000.00
Mandor 0.0050 org 250,000.00 1,250.00
Hollow 4x4 4.3000 m 5,250.00 22,575.00
Hollow 2x4 1.5000 m 4,250.00 6,375.00
Gypsum 9 mm 0.3640 lbr 105,000.00 38,220.00
Dynabolt 4.0000 bh 1,500.00 6,000.00
Sekrup gypsum 23.0000 bh 70.00 1,610.00
Compound gypsum 2.5000 kg 2,000.00 5,000.00
Hampelas 0.6000 lbr 5,000.00 3,000.00
Kassa gypsum 8.0000 m 250.00 2,000.00
Peralatan 1.0000 ls -
84,780.00 42,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M1 PEMASANGAN LIST PLAFOND ALUMINIUM

Pekerja 0.0500 org 100,000.00 5,000.00
Tukang Kayu 0.0500 org 150,000.00 7,500.00
Kepala Tukang 0.0050 org 200,000.00 1,000.00
Mandor 0.0030 org 250,000.00 750.00
Aluminium profil U 1.0500 m 18,000.00 18,900.00
Skrup gypsum 5.0000 bh 70.00 350.00
Peralatan 1.0000 ls -
19,250.00 14,250.00
Total
Overhead
Harga satuan
Dibulatkan

1M PAS. KUSEN ALUMUNIUM 4"

Pekerja 0.0700 org 100,000.00 7,000.00
Tukang Besi 0.3000 org 150,000.00 45,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0030 org 250,000.00 750.00
Aluminium 4" 1.1000 m 100,000.00 110,000.00
Fisher s8 2.0000 bh 160.00 320.00
sekrup fisher s6 3.0000 bh 160.00 480.00
Silikon 0.1000 tube 32,000.00 3,200.00
Karet Aluminium 2.0000 m 2,500.00 5,000.00
Peralatan 1.0000 ls -
Jumlah 119,000.00 -
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PASANGAN KACA BENING 8MM

Pekerja 0.0200 org 100,000.00 2,000.00
Tukang Besi 0.2000 org 150,000.00 30,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0020 org 250,000.00 500.00
Kaca Tebal 8mm 1.1000 m2 150,000.00 165,000.00
Sealant 2.0000 tube 32,000.00 64,000.00
Peralatan 1.0000 ls -
Jumlah 229,000.00 36,500.00
Total
Overhead
Harga satuan
 Dibulatkan

1M2 PEKERJAAN PASANGAN KACA BENING 10MM

Pekerja 0.0200 org 100,000.00 2,000.00
Tukang Besi 0.2000 org 150,000.00 30,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0020 org 250,000.00 500.00
Kaca Tebal 10mm 1.1000 m2 240,000.00 264,000.00
Sealant 2.0000 tube 32,000.00 64,000.00
Peralatan 1.0000 ls -
Jumlah 328,000.00 36,500.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PASANGAN KACA BENING 10MM Tempered

Pekerja 0.0350 org 100,000.00 3,500.00
Tukang Besi 0.3500 org 150,000.00 52,500.00
Kepala Tukang 0.0350 org 200,000.00 7,000.00
Mandor 0.0035 org 250,000.00 875.00
Kaca Tebal 10mm 1.1000 m2 530,000.00 583,000.00
Sealant 2.5000 tube 32,000.00 80,000.00
Peralatan 1.0000 ls -
Jumlah 663,000.00 63,875.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PASANGAN KACA BENING 12MM Tempered

Pekerja 0.9000 org 100,000.00 90,000.00
Tukang Besi 0.7500 org 150,000.00 112,500.00
Kepala Tukang 0.0750 org 200,000.00 15,000.00
Mandor 0.0075 org 250,000.00 1,875.00
Kaca Tebal 12mm 1.1000 m2 560,000.00 616,000.00
Sealant 2.5000 tube 32,000.00 80,000.00
Peralatan 1.0000 ls -
Jumlah 696,000.00 219,375.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN 1 M2 STICKER SANDBLAST

Pekerja 0.3000 org 100,000.00 30,000.00
Mandor 0.0300 org 250,000.00 7,500.00
Sticker Sandblast 1.1000 m2 150,000.00 165,000.00
Cutting logo 1.1000 m2 150,000.00 165,000.00
Peralatan 1.0000 ls -
Jumlah 330,000.00 37,500.00
Total
 Overhead
Harga satuan
Dibulatkan

1M2 PEMASANGAN 1 M2 STICKER FILM 60%

Pekerja 0.3000 org 100,000.00 30,000.00
Mandor 0.0300 org 250,000.00 7,500.00
Sticker Sandblast 1.1000 m2 85,000.00 93,500.00
Peralatan 1.0000 ls -
Jumlah 93,500.00 37,500.00
Total
Overhead
Harga satuan
Dibulatkan
1M2 PEMASANGAN ACP
Pekerja 0.8000 org 130,000.00 104,000.00
Tukang Besi 0.7000 org 150,000.00 105,000.00
Kepala Tukang 0.0700 org 200,000.00 14,000.00
Mandor 0.0070 org 250,000.00 1,750.00
Sewa Steger 0.4000 m2 200,000.00 80,000.00
Listrik Kerja 1.0000 ls 10,000.00 10,000.00
Aluminium Composite 1.1000 m2 650,000.00 715,000.00
Hollow 4x4 1.2500 m1 29,166.67 36,458.33
Spigot aluminium 0.3670 btng 75,000.00 27,525.00
Skrup Beton 20.0000 bh 160.00 3,200.00
Skrup 5.0000 bh 975.00 4,875.00
Tube 0.2500 tube 32,000.00 8,000.00
Peralatan 1.0000 ls 10,000.00 10,000.00
Jumlah 90,000.00 224,750.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PERKUATAN RANGKA ACP DGN RANGKA HOLLOW 60X 120

Pekerja 0.5000 org 100,000.00 50,000.00
Tukang Besi 0.0500 org 150,000.00 7,500.00
Kepala Tukang 0.0050 org 200,000.00 1,000.00
Mandor 0.0050 org 250,000.00 1,250.00
Hollow 10x5 4.3000 m 83,333.33 358,333.33
hollow 4x4 1.5000 m 29,166.67 43,750.00
Dynabolt 4.0000 bh 1,500.00 6,000.00
Peralatan 1.0000 ls 5,000.00 5,000.00
Jumlah 413,083.33 59,750.00
Total
Overhead
Harga satuan
Dibulatkan
1M1 PEKERJAAN TALANG DATAR
Pekerja 0.1500 org 100,000.00 15,000.00
Tukang Besi 0.3000 org 150,000.00 45,000.00
Kepala Tukang 0.0300 org 200,000.00 6,000.00
Mandor 0.0080 org 250,000.00 2,000.00
Seng Plat Galvalum 1.1000 m1 62,000.00 68,200.00
Hollow 4x4 2.5000 m1 5,250.00 13,125.00
Hollow 2x4 3.5000 m1 4,250.00 14,875.00
Paku Skrup 10.0000 bh 160.00 1,600.00
Peralatan 1.0000 ls 5,000.00 5,000.00
Jumlah 102,800.00 68,000.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PENGECATAN DINDING INTERIOR 3X, DULUX

Pekerja 1/2 Terampil 0.0250 org 120,000.00 3,000.00
Tukang Cat 1/2 Terampil 0.1150 org 130,000.00 14,950.00
Kepala Tukang Cat 0.0025 org 175,000.00 437.50
Mandor 0.0003 org 250,000.00 62.50
Plamir Tembok 0.1500 kg 20,000.00 3,000.00
Cat Tembok 0.1000 kg 120,000.00 12,000.00
Rol Cat 0.0100 bh 24,000.00 240.00
Steger work 1/2 badan tembok 1.0000 ls 5,000.00 5,000.00
Ampelas 0.5000 lbr 5,000.00 2,500.00
Jumlah 22,740.00 18,450.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PENGECATAN PLAFOND 3X, DULUX

Pekerja 1/2 Terampil 0.0250 org 120,000.00 3,000.00
Tukang Cat 1/2 Terampil 0.1150 org 130,000.00 14,950.00
Kepala Tukang Cat 0.0025 org 175,000.00 437.50
Mandor 0.0003 org 250,000.00 62.50
Cat Tembok 0.1000 kg 120,000.00 12,000.00
Rol Cat 0.0100 bh 24,000.00 240.00
Steger work 1/2 badan tembok 1.0000 ls 5,000.00 5,000.00
Ampelas 0.2500 lbr 5,000.00 1,250.00
Jumlah 18,490.00 18,450.00
Total
Overhead
Harga satuan
Dibulatkan

1M2 PEKERJAAN PENGECATAN DINDING EXTERIOR 3X, DULUX

Pekerja 1/2 Terampil 0.0250 org 120,000.00 3,000.00
Tukang Cat 1/2 Terampil 0.1900 org 130,000.00 24,700.00
Kepala Tukang Cat 0.0020 org 175,000.00 350.00
Mandor 0.0002 org 250,000.00 50.00
Cat Tembok 0.1000 kg 150,000.00 15,000.00
Rol Cat 0.0100 bh 24,000.00 240.00
Steger work 1/2 badan tembok 1.0000 ls 5,000.00 5,000.00
Ampelas 0.5000 lbr 5,000.00 2,500.00
Jumlah 22,740.00 28,100.00
Total
Overhead
Harga satuan
Dibulatkan

1 TTK INSTALASI TITIK LAMPU

Pekerja 0.5000 org 100,000.00 50,000.00
Tukang Listrik 0.0500 org 150,000.00 7,500.00
Mandor 0.0050 org 250,000.00 1,250.00
Kabel NYM 2x2,5 15.0000 m 11,000.00 165,000.00
Steger work 1/2 badan tembok 1.0000 ls 13,000.00 13,000.00
Peralatan 1.0000 ls - -
Jumlah 178,000.00 58,750.00
Total
Overhead
Harga satuan
Dibulatkan

1 TTK INSTALASI STOP KONTAK

Pekerja 0.2500 org 100,000.00 25,000.00
Tukang Listrik 0.0100 org 150,000.00 1,500.00
Mandor 0.0100 org 250,000.00 2,500.00
inbow doos 1.0000 bh 2,500.00 2,500.00
pipa listrik 1.0000 btng 10,000.00 10,000.00
Kabel NYM 3x2,5 10.0000 m 13,000.00 130,000.00
Steger work 1/2 badan tembok 1.0000 ls 10,000.00 10,000.00
Peralatan 1.0000 ls 1,000.00 1,000.00
Jumlah 153,500.00 29,000.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH STOP KONTAK
Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
Stop Kontak 1.0000 bh 30,000.00 30,000.00
Peralatan 1.0000 ls - -
Jumlah 30,000.00 26,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH STOP KONTAK 4 LUBANG

Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0350 org 175,000.00 6,125.00
Kepala tukang listrik 0.0350 org 175,000.00 6,125.00
Stop Kontak 4 lubang 1.0000 bh 50,000.00 50,000.00
Peralatan 1.0000 ls - -
Jumlah 50,000.00 32,250.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH SAKLAR SINGLE
Pekerja 0.4000 org 100,000.00 40,000.00
Tukang Listrik 0.0400 org 150,000.00 6,000.00
Kepala tukang listrik 0.0400 org 175,000.00 7,000.00
Saklar Single 1.0000 bh 28,500.00 28,500.00
Peralatan 1.0000 ls - -
Jumlah 28,500.00 53,000.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH SAKLAR DOUBLE
Pekerja 0.4000 org 100,000.00 40,000.00
Tukang Listrik 0.0400 org 150,000.00 6,000.00
Kepala tukang listrik 0.0400 org 175,000.00 7,000.00
Saklar DOuble 1.0000 bh 40,000.00 40,000.00
Peralatan 1.0000 ls - -
Jumlah 40,000.00 53,000.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH LAMPU DOWNLIGHT
Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
Lampu Downlight 1.0000 bh 200,000.00 200,000.00
Peralatan 1.0000 ls 1,000.00 1,000.00
Jumlah 201,000.00 26,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH LAMPU SPOTLIGHT LANTAI

Pekerja 0.5000 org 100,000.00 50,000.00
Tukang Listrik 0.0500 org 150,000.00 7,500.00
Kepala tukang listrik 0.0500 org 175,000.00 8,750.00
Lampu Spotlight lantai 1.0000 bh 300,000.00 300,000.00
Peralatan 1.0000 ls - -
Jumlah 300,000.00 66,250.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH LAMPU SPOTLIGHT KOLOM/GRILL

Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
Lampu IP44 1.0000 bh 165,000.00 165,000.00
Peralatan 1.0000 ls - -
Jumlah 165,000.00 26,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 M LAMPU LED Strip

Pekerja 0.1500 org 100,000.00 15,000.00
Tukang Listrik 0.1200 org 150,000.00 18,000.00
Kepala tukang listrik 0.0100 org 175,000.00 1,750.00
Lampu LED Strip 1.0000 m 25,000.00 25,000.00
Peralatan 1.0000 ls 1,000.00 1,000.00
Jumlah 26,000.00 34,750.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH ADAPTOR 30A
Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
Adaptor 30A 1.0000 bh 330,000.00 330,000.00
Peralatan 1.0000 ls - -
Jumlah 330,000.00 26,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH EXHAUST FAN
Pekerja 0.2150 org 100,000.00 21,500.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
Exhaust Fan 1.0000 bh 200,000.00 200,000.00
Peralatan 1.0000 ls - -
Jumlah 200,000.00 28,000.00
 Total
Overhead
Harga satuan
Dibulatkan

1 BH BOX MCB
Pekerja 0.7000 org 100,000.00 70,000.00
Tukang Listrik 0.0600 org 150,000.00 9,000.00
Kepala tukang listrik 0.0600 org 175,000.00 10,500.00
Box MCB 1.0000 bh 365,000.00 365,000.00
Peralatan 1.0000 ls 500.00 500.00
Jumlah 365,500.00 89,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH MCB
Pekerja 0.2000 org 100,000.00 20,000.00
Tukang Listrik 0.0200 org 150,000.00 3,000.00
Kepala tukang listrik 0.0200 org 175,000.00 3,500.00
MCB 1.0000 bh 50,500.00 50,500.00
Peralatan 1.0000 ls - -
Jumlah 50,500.00 26,500.00
Total
Overhead
Harga satuan
Dibulatkan

1 M1 PEKERJAAN PEMASANGAN PIPA PVC TIPE AW 3/4"

Pekerja 0.0360 org 100,000.00 3,600.00
Tukang Batu 0.0600 org 150,000.00 9,000.00
Kepala Tukang 0.0060 org 200,000.00 1,200.00
Mandor 0.0020 org 250,000.00 500.00
Pipa PVC 3/4" 1.2000 m 7,925.00 9,510.00
Peralatan 1.0000 ls 10,000.00 10,000.00
Jumlah 19,510.00 14,300.00
Total
Overhead
Harga satuan
Dibulatkan

1 M1 PEKERJAAN PEMASANGAN PIPA PVC TIPE AW 3"

Pekerja 0.0540 org 100,000.00 5,400.00
Tukang Batu 0.0900 org 150,000.00 13,500.00
Kepala Tukang 0.0090 org 200,000.00 1,800.00
Mandor 0.0030 org 250,000.00 750.00
Pipa PVC 2" 1.2000 m 55,000.00 66,000.00
Peralatan 1.0000 ls 10,000.00 10,000.00
Jumlah 76,000.00 21,450.00
 Total
Overhead
Harga satuan
Dibulatkan

1 M1 PEKERJAAN PEMASANGAN PIPA PVC TIPE AW 4"

Pekerja 0.0841 org 100,000.00 8,410.00
Tukang Batu 0.1350 org 150,000.00 20,250.00
Kepala Tukang 0.0140 org 200,000.00 2,800.00
Mandor 0.0040 org 250,000.00 1,000.00
Pipa PVC 4" 1.2000 m 81,000.00 97,200.00
Peralatan 1.0000 ls 10,000.00 10,000.00
Jumlah 107,200.00 32,460.00
Total
Overhead
Harga satuan
Dibulatkan

1 SET PEKERJAAN CLOSET DUDUK

Pekerja Setengah Terampil 0.1900 org 120,000.00 22,800.00
Pekerja Terampil 1.9000 org 130,000.00 247,000.00
Kepala Tukang 0.5000 org 200,000.00 100,000.00
Mandor 0.0500 org 250,000.00 12,500.00
Closet duduk 1.0000 bh 2,800,000.00 2,800,000.00
Peralatan 1.0000 ls -
Jumlah 2,800,000.00 382,300.00
Total
Overhead
Harga satuan
Dibulatkan

1 SET PEKERJAAN WASHTAFEL

Pekerja Setengah Terampil 0.2000 org 120,000.00 24,000.00
Pekerja Terampil 1.9000 org 130,000.00 247,000.00
Kepala Tukang 0.3000 org 200,000.00 60,000.00
Mandor 0.0150 org 250,000.00 3,750.00
Washtafel 1.0000 bh 1,150,000.00 1,150,000.00
Peralatan 1.0000 ls -
Jumlah 1,150,000.00 334,750.00

Total
Overhead
Harga satuan
Dibulatkan

1 BH PEKERJAAN JET WASHER

Pekerja Setengah Terampil 0.0100 org 120,000.00 1,200.00
Pekerja Terampil 0.2000 org 130,000.00 26,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0100 org 250,000.00 2,500.00
Jet Washer 1.0000 bh 250,000.00 250,000.00
Peralatan 1.0000 ls -
Jumlah 250,000.00 33,700.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH KERAN WASTAFEL
Pekerja Setengah Terampil 0.0100 org 120,000.00 1,200.00
Pekerja Terampil 0.2000 org 130,000.00 26,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0100 org 250,000.00 2,500.00
Kran wastafel 1.0000 bh 710,500.00 710,500.00
Peralatan 1.0000 ls -
Jumlah 710,500.00 33,700.00
Total
Overhead
Harga satuan
Dibulatkan

1 BH PEKERJAAN FLOOR DRAIN

Pekerja Setengah Terampil 0.0100 org 120,000.00 1,200.00
Pekerja Terampil 0.2000 org 130,000.00 26,000.00
Kepala Tukang 0.0200 org 200,000.00 4,000.00
Mandor 0.0100 org 250,000.00 2,500.00
Floor drain 1.0000 bh 276,000.00 276,000.00
Peralatan 1.0000 ls -
Jumlah 276,000.00 33,700.00
Total
Overhead
Harga satuan
Dibulatkan
TOTAL HARGA
(Rp.)
(8)

2,500.00
17,500.00
2,500.00
22,500.00
22,500.00
2,250.00
24,750.00
24,000.00

12,000.00
3,000.00
2,500.00
17,500.00
17,500.00
1,750.00
19,250.00
19,000.00

20,000.00
3,000.00
325.00
1,250.00
2,500.00
27,075.00
27,075.00
2,707.50
29,782.50
29,000.00

15,000.00
22,500.00
2,000.00
2,500.00
42,000.00
42,000.00
4,200.00
46,200.00
46,000.00
 51,000.00
14,950.00
8,450.00
60,000.00
32,500.00
4,375.00
6,250.00
177,525.00
177,525.00
17,752.50
195,277.50
195,000.00

7,187.50
2,535.00
34,320.00
32,500.00
4,375.00
6,250.00
87,167.50
87,167.50
8,716.75
95,884.25
95,000.00

25,000.00
22,500.00
2,625.00
3,250.00
49,000.00
8,500.00
82,950.00
5,920.00
5,920.00
1,610.00
5,000.00
3,000.00
2,000.00
-
217,275.00
217,275.00
21,727.50
239,002.50
239,000.00

37,180.00
 3,210.00
367.50
52.50
7,875.00
245.00
250.00
49,180.00
49,180.00
4,918.00
54,098.00
54,000.00

250,000.00
60,000.00
10,000.00
2,500.00
454,020.00
122,500.00
200,000.00
250.00
1,099,270.00
1,099,270.00
109,927.00
1,209,197.00
1,209,000.00

12,000.00
15,600.00
22,500.00
30,000.00
1,250.00
8,075.00
11,400.00
7,200.00
-
108,025.00
108,025.00
10,802.50
118,827.50
118,000.00

176,750.00
7,020,000.00
762,280.00
-
7,959,030.00
7,959,030.00
795,903.00
 8,754,933.00
8,754,000.00

1,221,090.00
6,501,600.00
743,400.00
-
8,466,090.00
8,466,090.00
846,609.00
9,312,699.00
9,312,000.00

1,221,090.00
6,838,560.00
743,400.00
-
8,803,050.00
8,803,050.00
880,305.00
9,683,355.00
9,683,000.00

1,221,090.00
7,020,000.00
982,940.00
-
9,224,030.00
9,224,030.00
922,403.00
10,146,433.00
10,146,000.00

1,221,090.00
2,156,760.00
1,180,000.00
-
4,557,850.00
4,557,850.00
455,785.00
5,013,635.00
5,013,000.00

70,000.00
52,500.00
 6,125.00
8,750.00
937,500.00
9,418.50
2,278.00
5,850.00
5,000.00
1,097,421.50
1,097,421.50
109,742.15
1,207,163.65
1,207,000.00

70,000.00
52,500.00
7,000.00
8,750.00
284,000.00
11,500.00
8,500.00
5,850.00
5,000.00
453,100.00
453,100.00
45,310.00
498,410.00
498,000.00

70,000.00
52,500.00
7,000.00
8,750.00
1,111,111.11
9,418.50
2,278.00
5,850.00
5,000.00
1,271,907.61
1,271,907.61
127,190.76
1,399,098.37
1,399,000.00

man W63428R dCatania Sand

70,000.00
52,500.00
7,000.00
8,750.00
184,000.00
 11,500.00
8,500.00
5,850.00
5,000.00
353,100.00
353,100.00
35,310.00
388,410.00
388,000.00

26,000.00
19,500.00
2,600.00
3,250.00
206,060.61
11,500.00
8,500.00
5,850.00
5,000.00
288,260.61
288,260.61
28,826.06
317,086.67
317,000.00

70,000.00
52,500.00
7,000.00
8,750.00
1,687,500.00
26.21
9.38
7.20
5,000.00
1,830,792.79
1,830,792.79
183,079.28
2,013,872.07
2,013,000.00

70,000.00
52,500.00
7,000.00
8,750.00
234,112.50
9,418.50
2,278.00
5,850.00
 5,000.00
394,909.00
394,909.00
39,490.90
434,399.90
434,000.00

26,000.00
19,500.00
2,600.00
3,250.00
181,818.18
11,500.00
8,500.00
5,850.00
5,000.00
264,018.18
264,018.18
26,401.82
290,420.00
290,000.00

26,000.00
19,500.00
2,600.00
3,250.00
201,212.12
11,500.00
8,500.00
5,850.00
5,000.00
283,412.12
283,412.12
28,341.21
311,753.33
311,000.00

32,500.00
7,500.00
1,000.00
1,250.00
22,575.00
6,375.00
38,220.00
6,000.00
1,610.00
5,000.00
3,000.00
 2,000.00
-
127,030.00
127,030.00
12,703.00
139,733.00
139,000.00

5,000.00
7,500.00
1,000.00
750.00
18,900.00
350.00
-
33,500.00
33,500.00
3,350.00
36,850.00
36,000.00

7,000.00
45,000.00
4,000.00
750.00
110,000.00
320.00
480.00
3,200.00
5,000.00
-
175,750.00
175,750.00
17,575.00
193,325.00
193,000.00

2,000.00
30,000.00
4,000.00
500.00
165,000.00
64,000.00
-
265,500.00
265,500.00
26,550.00
292,050.00
 292,000.00

2,000.00
30,000.00
4,000.00
500.00
264,000.00
64,000.00
-
364,500.00
364,500.00
36,450.00
400,950.00
400,000.00

3,500.00
52,500.00
7,000.00
875.00
583,000.00
80,000.00
-
726,875.00
726,875.00
72,687.50
799,562.50
799,000.00

90,000.00
112,500.00
15,000.00
1,875.00
616,000.00
80,000.00
-
915,375.00
915,375.00
91,537.50
1,006,912.50
1,006,000.00

30,000.00
7,500.00
165,000.00
165,000.00
-
367,500.00
367,500.00
 36,750.00
404,250.00
404,000.00

30,000.00
7,500.00
93,500.00
-
131,000.00
131,000.00
13,100.00
144,100.00
144,000.00

104,000.00
105,000.00
14,000.00
1,750.00
80,000.00
10,000.00
715,000.00
36,458.33
27,525.00
3,200.00
4,875.00
8,000.00
10,000.00
1,119,808.33
1,119,808.33
111,980.83
1,231,789.17
1,231,000.00

50,000.00
7,500.00
1,000.00
1,250.00
358,333.33
43,750.00
6,000.00
5,000.00
472,833.33
472,833.33
47,283.33
520,116.67
520,000.00

15,000.00
45,000.00
6,000.00
 2,000.00
68,200.00
13,125.00
14,875.00
1,600.00
5,000.00
170,800.00
170,800.00
17,080.00
187,880.00
187,000.00

3,000.00
14,950.00
437.50
62.50
3,000.00
12,000.00
240.00
5,000.00
2,500.00
41,190.00
41,190.00
4,119.00
45,309.00
45,000.00

3,000.00
14,950.00
437.50
62.50
12,000.00
240.00
5,000.00
1,250.00
36,940.00
36,940.00
3,694.00
40,634.00
40,000.00

3,000.00
24,700.00
350.00
50.00
15,000.00
240.00
5,000.00
 2,500.00
50,840.00
50,840.00
5,084.00
55,924.00
55,000.00

50,000.00
7,500.00
1,250.00
165,000.00
13,000.00
-
236,750.00
236,750.00
23,675.00
260,425.00
260,000.00

25,000.00
1,500.00
2,500.00
2,500.00
10,000.00
130,000.00
10,000.00
1,000.00
182,500.00
182,500.00
18,250.00
200,750.00
200,000.00

20,000.00
3,000.00
3,500.00
30,000.00
-
56,500.00
56,500.00
5,650.00
62,150.00
62,000.00

20,000.00
6,125.00
 6,125.00
50,000.00
-
82,250.00
82,250.00
8,225.00
90,475.00
90,000.00

40,000.00
6,000.00
7,000.00
28,500.00
-
81,500.00
81,500.00
8,150.00
89,650.00
89,000.00

40,000.00
6,000.00
7,000.00
40,000.00
-
93,000.00
93,000.00
9,300.00
102,300.00
102,000.00

20,000.00
3,000.00
3,500.00
200,000.00
1,000.00
227,500.00
227,500.00
22,750.00
250,250.00
250,000.00

50,000.00
7,500.00
8,750.00
300,000.00
 -
366,250.00
366,250.00
36,625.00
402,875.00
402,000.00

20,000.00
3,000.00
3,500.00
165,000.00
-
191,500.00
191,500.00
19,150.00
210,650.00
210,000.00

15,000.00
18,000.00
1,750.00
25,000.00
1,000.00
60,750.00
60,750.00
6,075.00
66,825.00
66,000.00

20,000.00
3,000.00
3,500.00
330,000.00
-
356,500.00
356,500.00
35,650.00
392,150.00
392,000.00

21,500.00
3,000.00
3,500.00
200,000.00
-
228,000.00
228,000.00
22,800.00
250,800.00
250,000.00

70,000.00
9,000.00
10,500.00
365,000.00
500.00
455,000.00
455,000.00
45,500.00
500,500.00
500,000.00

20,000.00
3,000.00
3,500.00
50,500.00
-
77,000.00
77,000.00
7,700.00
84,700.00
84,000.00

3,600.00
9,000.00
1,200.00
500.00
9,510.00
10,000.00
33,810.00
33,810.00
3,381.00
37,191.00
37,000.00

5,400.00
13,500.00
1,800.00
750.00
66,000.00
10,000.00
97,450.00
 97,450.00
9,745.00
107,195.00
107,000.00

8,410.00
20,250.00
2,800.00
1,000.00
97,200.00
10,000.00
139,660.00
139,660.00
13,966.00
153,626.00
153,000.00

22,800.00
247,000.00
100,000.00
12,500.00
2,800,000.00
-
3,182,300.00
3,182,300.00
318,230.00
3,500,530.00
3,500,000.00

24,000.00
247,000.00
60,000.00
3,750.00
1,150,000.00
-
1,484,750.00

1,484,750.00
148,475.00
1,633,225.00
1,633,000.00

1,200.00
26,000.00
4,000.00
2,500.00
250,000.00
 -
283,700.00
283,700.00
28,370.00
312,070.00
312,000.00

1,200.00
26,000.00
4,000.00
2,500.00
710,500.00
-
744,200.00
744,200.00
74,420.00
818,620.00
818,000.00

1,200.00
26,000.00
4,000.00
2,500.00
276,000.00
-
309,700.00
309,700.00
30,970.00
340,670.00
340,000.00
 DAFTAR UPAH PEKERJA

NO. JENIS PEKERJAAN SATUAN HARGA/HARI

1 Pekerja/Laden org/hari. Rp. 100,000

2 Pekerja 1/2 terampil org/hari. Rp. 120,000
3 Pekerja terampil org/hari. Rp. 130,000
4 Tukang batu 1/2 terampil org/hari. Rp. 130,000
5 Tukang batu terampil org/hari. Rp. 150,000
6 Kepala tukang batu org/hari. Rp. 175,000
7 Tukang kayu 1/2 terampil org/hari. Rp. 130,000
8 Tukang kayu org/hari. Rp. 150,000
9 Kepala tukang kayu org/hari. Rp. 175,000
10 Tukang besi 1/2 terampil org/hari. Rp. 130,000
11 Tukang besi terampil org/hari. Rp. 150,000
12 Kepala tukang besi org/hari. Rp. 175,000
13 Tukang cat 1/2 terampil org/hari. Rp. 130,000
14 Tukang cat org/hari. Rp. 150,000
15 Tukang listrik org/hari. Rp. 150,000
15 Kepala tukang listrik org/hari. Rp. 175,000
16 Kepala tukang cat org/hari. Rp. 175,000
17 Kepala tukang org/hari. Rp. 200,000
18 Mandor org/hari. Rp. 250,000
 DAFTAR HARGA BAHAN DAN MATERIAL

NO. JENIS BAHAN SATUAN

(1) (2) (3)

I BAHAN AGREGAT KASAR, BAHAN DAN BAHAN JADINYA
1 Pengisi Dinding Batu bata merah bh
2 Pasir Pasir pasang m3
Pasir Beton m3
3 Split 1/2 m3
4 Semen PC Semen PC zak
5 Semen warna MU kg.
II BAHAN FINISHING, LABURAN, PENGISI DAN ALATNYA
1 Plamir tembok RJ London kg.
2 Cat tembok Dulux Pentalite kg.
Dulux weathercoat kg.
3 Wall sealer Dulux alkali sealer kg.
4 Kape bh.
5 Cat kayu/besi kg.
6 Sincromat kg.
7 Dempul A Plus kg.
8 Kassa gypsum Sunway atau setara m
9 Tinner ND ltr.
10 Ampelas lbr.
11 Rool cat set.
12 Kuas 3" bh.
13 Seallent tube
III BAHAN KAYU BERIKUT BAHAN JADINYA
1 Kayu balok Meranti m3
Papan Meranti m3
IV BAHAN PENUTUP PLAFOND DAN ATAP
1 Gypsum Knauff 12mm lbr.
VI BAHAN LANTAI DAN PELAPIS DINDING
1 Keramik 80x160 Quadra Slim Line Aurora Borealis keping
320x120 Quadra Daino Naturale keping
150x150 Quadra Calacatta Bianco keping
120x120 Quadra Marquis Panna keping
60x60 Niro Granite GPB04 Frost dus
30x60 Roman W63412 dAventino Beige dus
30x60 Roman W63428R dCatania Sand dus
30x60 Roman W63365 RP Diceland White dus
30x60 Roman W63765 R Diceland Mozaic dus
30x60 Roman W63365 R Diceland White dus
30x60 Roman GT 632508R dTerranova dus
2 Lakban antislip 3M m'
VII BAHAN LOGAM DAN BAHAN JADINYA
1 Kawat beton kg.
2 Besi beton U24 kg.
3 Hollow 10x5x2,2 x 6 m' m'
4 Hollow 4x4x1,7 x 6 m' m'
5 Hollow 2x4x1,7 x 6 m' m'
 6 Hollow 4x4x0,3 x 6 m' m'
7 Hollow 2x4x0,3 x 6 m' m'
9 Metal Stud m'
10 Metal Stud U Runner m'
12 Plat Stainless Hairline Silver 1mm 10cm m'
13 Plat Stainless Mirror Gold 1,2mm m'
14 Sekrup Fisher 6mm bh
15 Fisher s8 bh
16 Sekrup gypsum bh
17 Dynabolt 8 bh
18 List U aluminium m'
19 Aluminium 4" alexindo m'
20 Panel ACP Alcotuff 3mm m2
21 Spigot aluminium btng
22 Sekrup ACP bh
23 Plat strip aluminium alexindo 3/4 m
24 seng Plat Galvalum 0,35mm, lebar 90 m
VI BAHAN KACA
1 Kaca polos 8 mm m2
2 10 mm m2
3 Kaca Tempered 10 mm m2
4 Kaca Tempered 12 mm m2
5 Sticker Sandblast m2
6 Jasa Cutting sticker m2
7 Stiker Film 60% m2
8 Karet kusen aluminium m'
9 Sealant Kaca dowsil tube
VII BAHAN PAKU DAN MUR BAUT
1 Paku 4 - 7 cm kg.
XI BAHAN PERLENGKAPAN ELEKTRIKAL
1 Kabel NYM 2x2.5 Supreme m'
2 Kabel NYM 3x2.5 Supreme m'
3 Inbow doos bh
4 Pipa listrik btng
5 Stop Kontak Outbow 4 lubang ex broco bh
6 Stop Kontak ex.panasonic,silver bh
7 Saklar single ex.panasonic,silver bh
8 Saklar double ex.panasonic,silver bh
9 Lampu Spot Lantai arthalux 3 watt bh
10 Armature Lampu Spotlight krisbow IP44 bh
11 Lampu LED 7 Watt krisbow bh
12 Lampu Downlight 10Watt phillips DN027B G2 bh
13 LED strip skylight ip 20 m'
14 LED strip skylight ip 33 m'
15 Adaptor 30 A miyalux bh
16 Exhaust Fan Maspion bh
17 MCB 6A schneider bh
18 Box MCB 8 grid schneider bh
XI BAHAN PERLENGKAPAN KM/WC
1 Closet Duduk One Piece ex.TOTO CW840J bh
2 Wastafel Meja Kotak ex.TOTO LW952CJ bh
3 Jet washer ex.TOTO bh
4 Kran Wastafe ex.TOTO TX109lrs bh
5 Floor Drain ex.TOTO TX1EB bh
6 Pipa PVC 3/4" ex.Wavin m
7 Pipa PVC 3" ex.Wavin m
8 Pipa PVC 4" ex.Wavin m
 HARGA KETERANGAN

(4) (5)

Rp. 850.00
Rp. 130,000.00
Rp. 250,000.00
Rp. 250,000.00
Rp. 57,500.00 sekualitas Tiga Roda
Rp. 17,000.00

Rp. 20,000.00
Rp. 120,000.00
Rp. 150,000.00
Rp. 50,000.00
Rp. 10,000.00
Rp. 65,000.00
Rp. 58,000.00
Rp. 2,000.00
Rp. 250.00
Rp. 26,000.00
Rp. 5,000.00
Rp. 24,000.00
Rp. 12,000.00
Rp. 24,000.00

950,000.00
950,000.00

105,000.00

1,200,000.00 937,500.00
6,480,000.00 1,687,500.00
4,320,000.00 1,920,000.00
1,600,000.00 1,111,111.11
337,122.00
165,600.00
165,600.00
204,000.00
180,000.00
199,200.00
255,600.00
12,500.00

24,500.00
7,500.00
83,333.33
29,166.67
21,666.67
 5,250.00
4,250.00
14,000.00
11,333.33
40,000.00
122,950.82
160.00
160.00
70.00
1,500.00
18,000.00
100,000.00
650,000.00
75,000.00
975.00
8,333.33
62,000.00

150,000.00
240,000.00
530,000.00
560,000.00
150,000.00
150,000.00
85,000.00
2,500.00
32,000.00

18,000.00

11,000.00
13,000.00
2,500.00
10,000.00
50,000.00
30,000.00
28,500.00
40,000.00
300,000.00
85,000.00
80,000.00
200,000.00
25,000.00
25,000.00
330,000.00
200,000.00
50,500.00
365,000.00

2,800,000.00
1,150,000.00
250,000.00
710,500.00
276,000.00
7,925.00
55,000.00
81,000.00