Harga Satuan Material Update: TAHUN 2015: Pt. Mitrabangun Adigraha

PT.
MITRABANGUN ADIGRAHA
General Engineering & Construction Contractor
Harga Satuan Material

Update : TAHUN 2015
No Barang Sat harga keterangan
1 Pasir beton m3 270,000.00
2 Pasir pasang m3 270,000.00
3 Pasir urug m3 155,000.00
4 Pasir putih m3 170,000.00
5 Split 1/2 m3 270,000.00
6 Sirtu m3 163,500.00
7 Tanah merah urugan m3 80,000.00
8 Aspal 1 drum 181.8 ltr drum 460,000.00
9 Batu belah m3 145,000.00
10 Bata merah ex. Kuoshin 21x10x5,2 cm bh 450.00
11 Bataco 39x19x10 bh 2,125.00
12 Batako Putih 10x20x40 bh 1,500.00
13 Bata Celcon m3 500,000.00
14 Bata Ringan 100x200x600 m3 800,000.00
15 Tim Bed @40kg Zak 70,000.00
16 Roster 20 x20 bh 2,100.00
17 Roster Cisangkan R06 155x140x300 bh 4,059.00
18 Roster Cisangkan R08 200x90x400 bh 5,885.00
19 Semen PC @ 50 kg zak 63,500.00
20 Corner bead m' 4,450.00
21 Floorhardener natural 5 kg /m2 m2 12,500.00
22 Mortar Utama MU 301 PL 32000 sak 34,000.00
23 Mortar Utama MU 200 PL 90000 sak 68,500.00
24 Semen Mortar zak 41,500.00
25 Nittobond ltr 22,500.00
26 Supergrout kg 10,000.00
27 AM 30 1,2 l/m2 lt 26,700.00
28 AM 102 8m2/1l ( 20lt) pail 420,000.00
29 Keramik lantai Milan 10x20 m2 36,000.00
31 Keramik dinding Milan 25x40 m2 46,500.00
34 Keramik China 60x60 m2 65,000.00
35 Keramik Granito tile 40x40 silver m2 115,000.00
36 Keramik Granito tile 40x40 gold m2 120,000.00
37 Keramik dinding Roman 20x20 m2 44,000.00
38 Keramik list kamar mandi 7x20 cm bh 10,000.00
39 Step Nosing bh 7,380.00
40 Marmer Ujung pandang m2 350,000.00
41 Beton readymix K-175 m3 560,000.00
42 Beton readymix K-225 m3 590,000.00
43 Beton readymix B0 m3 495,000.00
44 Jaya Mortar JM 100 (thin Bed) sak 30 kg sak 38,000.00
45 Jaya Mortar JM 200 (Plaster) sak 50 kg sak 22,000.00
46 Jaya Mortar JM 300 (Acian) sak 40 kg sak 32,000.00
47 Wire mesh M6 2,1 x 5,4 m 34.76 kg / lbr lbr 241,756.00
51 Fiber gelombang 180 x 90 lbr 39,000.00
52 Kayu Balok 6/12, 6/15, 8/12, MC m3 2,400,000.00
53 Kayu reng/kaso meranti (2/3 , 3/4 , 4/6 , 5/7) m3 2,300,000.00
54 Papan MC m3 2,400,000.00
55 Papan 2x20 Meranti m3 5,250,000.00
56 Papan 3x30 Kamper Meranti m3 10,800,000.00
57 Kayu Balok Kamper m3 3,750,000.00
58 Kayu balok Meranti m3 2,050,000.00
59 Kayu Balok MC m3 1,350,000.00
60 Kayu Balok Bangkirai m3 3,000,000.00
61 GRC 4 mm lbr 39,000.00
62 GRC 6 mm lbr 68,000.00
63 GRC 9 mm (Cipta Papan) 4'x8' Rp. 167.000*1.1 lbr 183,700.00
64 Gypsum 9 mm Knauf lbr 34,000.00
65 Gypsum 12 mm Knauf lbr 45,000.00
66 Tripleks 6 mm 4"x8" lbr 55,000.00
67 Multipleks 9 mm 4 x 8" lbr 145,000.00
68 Multipleks 12 mm 3"x 6" lbr 55,000.00
69 Multipleks 12 mm 4'x 8' lbr 245,000.00
70 Multiplex 15 mm 3"x 6" UT lbr 70,000.00
71 Multiplex 15 mm 4"x 8" lbr 120,000.00
72 Multiplex 18 mm 4"x 8" lbr 136,000.00
73 Plywood fiber 12mm 3x6 lbr 47,000.00
74 Plywood fiber 18mm 3x6 lbr 57,000.00
75 Seng gelombang BJLS 0,20 mm 3"x6" lbr 33,000.00
76 Seng BJLS m' 20,000.00
77 Besi beton polos ø 8 - ø 12 mm kg 7,400.00
78 Besi beton polos ø 13 - ø 22 mm kg 7,400.00
79 Kawat bendrat 75000 / 11 kg kg 13,000.00
80 Paku 2"-4" 185.000 /box 30 kg kg 9,550.00
81 Paku tripleks kg 9,000.00
82 Mould oil m2 1,000.00
83 Kanstin 15.25.40 bh 43,470.00
84 1/2 buis beton diameter 30 cm l= 1 m bh 45,250.00
88 Seng 0.4 mm m' 34,500.00
89 Closet duduk TOTO CW 704 J/SW784 JP PL 1.850.00unit 1,295,000.00
90 SW 420 JP ex. Toto unit 1,516,350.00
91 CE 9 ex. Toto unit 1,485,000.00
92 Wastafel Amstad Studio 50 + IN 102 unit 534,600.00
93 Jet Washer Amstad IN 403+ IN 11 unit 189,000.00
94 Shower set Amstad IN 3002 + IN 402 unit 467,500.00
95 Closet Jongkok TOTO CE 7 unit 99,400.00
96 Urinal U 57 M unit 1,435,000.00
97 Floordrain TX 1B unit 228,900.00
98 Cermin TS 119AS5 unit 201,600.00
99 Double Robe Hook TS 118WS unit 58,100.00
100 Kran Acrylic Handle sink tap T 30 AR13V7N PL unit 219,800.00
101 Paper Holder TX 720 AB (Plastik) unit 51,100.00
102 Closet TOTO CW 420 J/SW 516JPT4 PL unit 1,141,000.00
103 Washtafel LW 237 V1B unit 929,600.00
104 Washtafel L 521 V1A unit 885,500.00
105 TB 19 CSV9 CR unit 247,100.00
106 Plafond + Partisi
107 Paku mesiu bh 1,332.50
108 Angle clip bh 260.00
109 Rod 3.5 mm 1.2 m btg 1,365.00
110 Clip per 3.5 bh 325.00
111 Main tee btg 21,628.75
112 Cross tee 1.2 btg 6,776.25
113 Cross tee 0.6 btg 3,932.50
114 Wall angle 1919 btg 10,383.75
115 Gypum tile 60x120 type by hua lbr 12,000.00
116 Rod M4 l= 1.2 m btg 2,067.00
117 U Clamp chanel bh 455.00
118 C Chanel btg 21,628.75
119 Chanel clamp bh 487.50
120 Metal furing btg 19,906.25
121 Wall angle LG btg 9,116.25
122 Skrup 6x1 bh 60.00
123 Compound UB 88 20 kg / sak kg 2,410.00
124 Textile tape 1 rol = 54 m m' 388.00
125 Gypsum Board 9 mm lbr 45,000.00
126 Gypsum Board 12 mm lbr 52,300.00
127 Hollow 40.40.0,5 btg 13,000.00
128 Hollow 20.40.0,5 btg 10,500.00
129 U Clamp Hollow 40x40 bh 500.00
130 Hollow clip 40/40 bh 900.00
131 Compound A + B set 420,000.00
132 Metal Stud 76 / MS 76 m' 10,987.50
133 U runner 76 / U 76 m' 7,612.50
134 Paku rivet PR435 bh 50.00
135 Paku beton bh 250.00
136 Kaca clear 5 mm m2 50,000.00
137 Kaca clear 6 mm m2 70,000.00
138 Asbes gelombang 180x90x4 mm lbr 26,500.00
139 Tangki Fibre glass bawah tanah kap 1000 lt bh 1,170,000.00
140 Tangki air fibre glass atas kap 1500 lt bh 1,200,000.00
141 Septic tank Kap 4 m3 PL 7.200.000 bh 5,760,000.00
142 Genteng Munir/m2 bh 4,600.00
143 Nok Bulat maher 4 /m' bh 9,500.00
144 Mould Oil ltr 4,500.00
145 Meni Besi 1kg=1.25ltr kg 9,500.00
PT. MITRABANGUN ADIGRAHA
ANALISA HARGA SATUAN

Material Upah
NO URAIAN SAT VOL
Harsat Jumlah Harsat Jumlah
A PEKERJAAN PERSIAPAN
1 Bouwplank ( m' )
Kaso 5 / 7 m3 0.012 2,300,000.00 27,600.00 0.00
Papan 2 / 20 m3 0.007 2,400,000.00 16,800.00 0.00
Paku 7 cm kg 0.020 9,550.00 191.00 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tk. Kayu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 44,591.00 Jumlah 18,675.00
0.00
2 Bak material tinggi 1 m ( m2 ) 0.00
Dolken btg 1.000 10,000.00 10,000.00 0.00
Papan 2 / 20 m3 0.036 2,400,000.00 86,400.00 0.00
Paku 7 cm kg 0.080 9,550.00 764.00 0.00
Tk. Kayu OH 0.300 85,000.00 25,500.00
Mandor OH 0.0015 0.00 75,000.00 112.50
Jumlah 97,164.00 Jumlah 25,612.50
0.00
3 Pagar Sementara ( m' ) 0.00
Dolken kayu ø 8-10/400 m3 0.045 701,925.00 31,586.63 0.00
Semen Portland Kg 2.500 1,270.00 3,175.00
Pasir Beton m3 0.005 270,000.00 1,350.00
Koral Beton m3 0.009 270,000.00 2,430.00
Kaso 5 / 7 m3 0.011 2,300,000.00 25,760.00 0.00
Paku 7 cm kg 0.500 9,550.00 4,775.00 0.00
Seng gelombang BJLS 0,20 mm 3"x6" lbr 1.200 33,000.00 39,600.00 0.00
Meni besi ltr 0.450 0.00 0.00 5,000.00 2,250.00
Pekerja OH 0.400 90,000.00 36,000.00
Material Upah
NO URAIAN SAT VOL
Tk. Kayu OH 0.200 85,000.00 17,000.00
Kepala tukang OH 0.020 80,000.00 1,600.00
Mandor OH 0.020 0.00 75,000.00 1,500.00
Jumlah 108,676.63 Jumlah 58,350.00
0.00
B PEKERJAAN PONDASI 0.00
0.00
1 Aanstamping / batu kosong ( m3 ) 0.00
Batu belah / kali m3 1.200 145,000.00 174,000.00 0.00
Pasir urug m3 0.432 155,000.00 66,960.00 0.00
Pekerja OH 0.780 90,000.00 70,200.00
Tk. Batu OH 0.390 85,000.00 33,150.00
Kepala tukang OH 0.039 80,000.00 3,120.00
Mandor OH 0.039 0.00 75,000.00 2,925.00
Jumlah 240,960.00 Jumlah 109,395.00
0.00
2 Pasangan batu kali ad 1pc : 5ps ( m3 ) 0.00
Batu belah / kali m3 1.150 145,000.00 166,750.00 0.00
Semen PC @ 50 kg zak 2.723 63,500.00 172,910.50 0.00
Pasir pasang m3 0.545 270,000.00 147,150.00 0.00
Upah kerja m3 1.000 0.00 75,000.00 75,000.00
Jumlah 486,810.50 Jumlah 75,000.00
0.00
3 Urugan pasir ( m3 ) 0.00
Pasir m3 1.200 270,000.00 324,000.00 0.00
Upah kerja m3 1.000 0.00 8,500.00 8,500.00
Jumlah 324,000.00 Jumlah 8,500.00
0.00
4 Urugan Sirtu ( m3 ) 0.00
Sirtu + pemadatan m3 1.150 163,500.00 188,025.00 0.00
Upah kerja m3 1.000 0.00 15,000.00 15,000.00
Jumlah 188,025.00 Jumlah 15,000.00
0.00
C PEMBESIAN 0.00
0.00
1 Pembesian polos dia 8 mm - 12 mm ( kg ) 0.00
Material Upah
NO URAIAN SAT VOL
Besi polos dia 8 mm - 12 mm kg 1.050 7,400.00 7,770.00 0.00
Kawat beton kg 0.150 13,000.00 1,950.00 0.00
Pekerja OH 0.070 90,000.00 6,300.00
Tk. Batu OH 0.070 85,000.00 5,950.00
Kepala tukang OH 0.007 80,000.00 560.00
Mandor OH 0.004 0.00 75,000.00 300.00
Jumlah 9,720.00 Jumlah 13,110.00
0.00
2 Pembesian ulir dia 13 mm - 22 mm ( kg ) 0.00
Besi polos dia 13 mm - 22 mm kg 1.080 7,400.00 7,992.00 0.00
Kawat beton kg 0.150 13,000.00 1,950.00 0.00
Pekerja OH 0.070 90,000.00 6,300.00
Tk. Batu OH 0.070 85,000.00 5,950.00
Kepala tukang OH 0.007 80,000.00 560.00
Mandor OH 0.004 0.00 75,000.00 300.00
Jumlah 9,942.00 Jumlah 13,110.00
0.00
3 Gelar wiremesh 1 lapis /m2 0.00
Wiremesh M8 lbr 0.10 441,181.00 44,118.10 0.00
Kaki ayam kg 0.79 9,720.00 7,659.36 13,110.00 10,330.68
Upah gelar satu lapis m2 1.00 0.00 2,105.00 2,105.00
Jumlah 51,777.46 Jumlah 12,435.68
0.00
4 Pasang wiremesh ventilasi /m2 0.00
Wiremesh M6 lbr 0.10 241,756.00 24,175.60 0.00
Alat kerja m2 1.00 500.00 500.00 0.00
Upah pasang m2 1.00 0.00 1,475.00 1,475.00
Jumlah 24,675.60 Jumlah 1,475.00
0.00
D BEKISTING 0.00
0.00
1 Bekisting balok/plat 2 x pakai Umum / rata 2 ( m2 ) 0.00
Plywood 12 mmx 4" x8" lbr 0.170 245,000.00 41,650.00 0.00
Kayu balok borneo m3 0.040 2,400,000.00 96,000.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.200 4,500.00 900.00 0.00
Material Upah
NO URAIAN SAT VOL
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 15,825.00 15,825.00 0.00
Jumlah 158,195.00 Jumlah 92,565.00
0.00
2a Bekisting Pile Cap 2 x pakai ( m2 ) 0.00
Plywood 9 mmx 4" x8" lbr 0.347 145,000.00 50,315.00 0.00
Paku & form tie kg 0.364 9,550.00 3,476.20 0.00
Mould oil ltr 0.160 4,500.00 720.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 210,511.20 Jumlah 72,930.00
0.00
2b Bekisting Pile Cap 5 x pakai ( m2 ) 0.00
Plywood 9 mmx 4" x8" lbr 0.138 145,000.00 20,010.00 0.00
Paku & form tie kg 0.364 9,550.00 3,476.20 0.00
Mould oil ltr 0.064 4,500.00 288.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 86,174.20 Jumlah 72,930.00
0.00
2c Bekisting Pile cap + Tie Beam Batako m2 0.00
Batako Putih 10x20x40 bh 12.500 1,500.00 18,750.00 0.00
Semen zak 0.200 63,500.00 12,700.00 0.00
Pasir m3 0.040 270,000.00 10,800.00 0.00
Upah m2 1.000 0.00 8,500.00 8,500.00
Jumlah 42,250.00 Jumlah 8,500.00
0.00
Material Upah
NO URAIAN SAT VOL
3a Bekisting Sloof 20/40 1 x pakai ( m2 ) 0.00
Plywood 9 mmx 4" x8" lbr 0.347 145,000.00 50,315.00 0.00
Kaso 5 / 7 m3 0.023 2,300,000.00 52,900.00 0.00
Paku & form tie kg 0.440 9,550.00 4,202.00 0.00
Mould oil ltr 0.600 4,500.00 2,700.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 110,117.00 Jumlah 72,930.00
0.00
3b Bekisting Sloof 5 x pakai ( m2 ) 0.00
Plywood 9 mmx 4" x8" lbr 0.069 145,000.00 10,005.00 0.00
Kaso 5 / 7 m3 0.024 2,300,000.00 54,279.26 0.00
Paku & form tie kg 0.440 9,550.00 4,202.00 0.00
Mould oil ltr 0.600 4,500.00 2,700.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 71,186.26 Jumlah 72,930.00
0.00
4a Bekisting Kolom 70/70 1 x pakai ( m2 ) 0.00
Plywood 12 mmx 4" x8" lbr 0.350 245,000.00 85,750.00 0.00 0.00
Kaso 5 / 7 m3 0.040 2,300,000.00 92,000.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.200 4,500.00 900.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 4,250.00 4,250.00 0.00
Jumlah 222,720.00 Jumlah 92,565.00
4b Bekisting Kolom 5 x pakai ( m2 ) 0.00

Material Upah
NO URAIAN SAT VOL
Plywood 12 mmx 4" x8" lbr 0.069 245,000.00 16,905.00 0.00
Kaso 5 / 7 m3 0.007 2,300,000.00 16,100.00 0.00
Paku & form tie kg 0.079 9,550.00 754.45 0.00
Mould oil ltr 0.160 4,500.00 720.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 5,250.00 5,250.00 0.00
Jumlah 49,329.45 Jumlah 92,565.00
5a Bekisting Plat 1 x pakai ( m2 ) 0.00

Plywood 12 mmx 4" x8" lbr 0.350 245,000.00 85,750.00 0.00
Kaso 5 / 7 m3 0.040 2,300,000.00 92,000.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.200 4,500.00 900.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 16,700.00 16,700.00 0.00
Jumlah 235,170.00 Jumlah 92,565.00
0.00
5b Bekisting Plat 5 x pakai ( m2 ) 0.00
Plywood 12 mmx 4" x8" lbr 0.069 245,000.00 16,905.00 0.00
Kaso 5 / 7 m3 0.007 2,300,000.00 16,100.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.160 4,500.00 720.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 16,700.00 16,700.00 0.00 0.00
Material Upah
NO URAIAN SAT VOL
Jumlah 61,445.00 Jumlah 92,565.00
0.00
6a Bekisting Balok 1 x pakai ( m2 ) 0.00
Plywood 12 mmx 4" x8" lbr 0.350 245,000.00 85,750.00 0.00
Kaso 5 / 7 m3 0.040 2,300,000.00 92,000.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.200 4,500.00 900.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 16,700.00 16,700.00 0.00 0.00
Jumlah 242,370.00 Jumlah 92,565.00
0.00
6b Bekisting Balok 5 x pakai ( m2 ) 0.00
Plywood 12 mmx 4" x8" lbr 0.069 245,000.00 16,905.00 0.00
Kaso 5 / 7 m3 0.014 2,300,000.00 32,200.00 0.00
Paku & form tie kg 0.400 9,550.00 3,820.00 0.00
Mould oil ltr 0.400 4,500.00 1,800.00 0.00
Pekerja OH 0.660 90,000.00 59,400.00
Tk. kayu OH 0.330 85,000.00 28,050.00
Kepala tukang OH 0.033 80,000.00 2,640.00
Mandor OH 0.033 0.00 75,000.00 2,475.00
Scafolding m2 1.000 12,575.00 12,575.00 0.00
Jumlah 82,398.50 Jumlah 92,565.00
0.00
7a Bekisting Sloof 10/20 1 x pakai ( m2 ) 0.00
Plywood 9 mmx 4" x8" lbr 0.347 145,000.00 50,315.00 0.00
Kaso 5 / 7 m3 0.032 2,300,000.00 72,522.52 0.00
Paku & form tie kg 0.040 9,550.00 382.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Material Upah
NO URAIAN SAT VOL
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 161,017.63 Jumlah 72,930.00
0.00
7b Bekisting sloof,ring balk,kolom praktis 5 x pakai (m2) 0.00
Plywood 9 mmx 4" x8" lbr 0.069 145,000.00 10,005.00 0.00
Kaso 5 / 7 m3 0.006 2,300,000.00 13,800.00 0.00
Paku & form tie kg 0.040 9,550.00 382.00 0.00
Pekerja OH 0.520 90,000.00 46,800.00
Tk. kayu OH 0.260 85,000.00 22,100.00
Kepala tukang OH 0.026 80,000.00 2,080.00
Mandor OH 0.026 0.00 75,000.00 1,950.00
Jumlah 33,787.00 Jumlah 72,930.00
0.00
E PEKERJAAN BETON 0.00
0.00
1 Beton sitemix 1 : 2 : 3 K175 ( m3 ) 0.00
Semen PC @ 50 kg zak 5.250 63,500.00 333,375.00 0.00
Pasir beton m3 0.545 270,000.00 147,150.00 0.00
Batu split 1/2 m3 0.820 270,000.00 221,400.00 0.00
Pekerja OH 1.650 90,000.00 148,500.00
Tk. Batu OH 0.275 85,000.00 23,375.00
Kepala tukang OH 0.028 80,000.00 2,240.00
Mandor OH 0.083 0.00 75,000.00 6,225.00
Jumlah 701,925.00 Jumlah 180,340.00
0.00
2 Beton readymix K-175 ( m3 ) 0.00
Beton readymix K-175 m3 1.000 560,000.00 560,000.00 0.00
Concrete pump m3 1.000 25,000.00 25,000.00 0.00
Upah kerja m3 1.000 30,000.00 30,000.00
Alat bantu + tip sopir m3 1.000 5,000.00 5,000.00 0.00
Jumlah 590,000.00 Jumlah 30,000.00
0.00
3 Beton readymix K-225 ( m3 ) 0.00
Beton readymix K-225 m3 1.000 590,000.00 590,000.00 0.00
Concrete pump / angkutan m3 1.000 25,000.00 25,000.00 0.00
Material Upah
NO URAIAN SAT VOL
Upah kerja m3 1.000 0.00 0.00 30,000.00 30,000.00
Alat bantu + tip sopir m3 1.000 5,000.00 5,000.00 0.00 0.00
Jumlah 620,000.00 Jumlah 30,000.00
0.00
4 Beton readymix B0 ( m3 ) 0.00
Beton Readymix B0 m3 1.000 495,000.00 495,000.00 0.00
Talang cor ls 1.000 25,000.00 25,000.00 0.00
Alat Bantu + tip supir m3 1.000 5,000.00 5,000.00 0.00
Upah kerja konvensional m2 1.000 0.00 80,000.00 80,000.00
Jumlah 525,000.00 Jumlah 80,000.00
5 Beton Pile Cap PC1,PC2

Beton readymix K-225 m3 1.000 620,000.00 620,000.00 30,000.00 30,000.00
Besi beton kg 113.990 9,942.00 1,133,288.58 13,110.00 1,494,408.90
Bekisting batako m2 5.160 42,250.00 218,010.00 8,500.00 43,860.00
1,971,298.58 1,568,268.90
6 Beton Tie Beam
Besi beton kg 185.240 9,942.00 1,841,656.08 13,110.00 2,428,496.40
Bekisting batako m2 11.280 42,250.00 476,580.00 8,500.00 95,880.00
2,938,236.08 2,554,376.40
7 Beton Kolom lt dasar K-225 0.00
Beton K-175 sitemix m3 1.000 701,925.00 701,925.00 30,000.00 30,000.00
Besi beton kg 213.140 9,942.00 2,119,037.88 13,110.00 2,794,265.40
Bekisting m2 12.460 49,329.45 614,644.95 92,565.00 1,153,359.90
Jumlah 3,435,607.83 3,977,625.30
0.00
8 Balok Beton lantai dua K-225 0.00
Besi beton kg 171.760 9,942.00 1,707,637.92 13,110.00 2,251,773.60
Bekisting m2 10.060 82,398.50 828,928.87 92,565.00 931,203.90
3,238,491.79 3,212,977.50
9 Pelat Beton lantai dua K 225 0.00
Besi beton kg 105.060 9,942.00 1,044,506.52 13,110.00 1,377,336.60
Bekisting m2 8.330 61,445.00 511,836.85 92,565.00 771,066.45
Material Upah
NO URAIAN SAT VOL
2,258,268.37 2,178,403.05
10 Beton tangga Rumah K-225 0.00
Besi beton kg 175.000 9,942.00 1,739,850.00 13,110.00 2,294,250.00
Bekisting m2 11.860 82,398.50 977,246.16 92,565.00 1,097,820.90
Jumlah 3,419,021.16 3,422,070.90
0.00
11 Beton plat , lantai dasar t= 15 cm m3 0.00
Besi Wiremesh 1 lapis m2 6.660 51,777.46 344,837.88 12,435.68 82,821.63
Relate m' 4.000 30,000.00 120,000.00 0.00
Bekisting m2 0.999 61,445.00 61,383.56 92,565.00 92,472.44
Jumlah 1,228,146.44 205,294.06
0.00
12 Beton Kolom lt dua 0.00
Besi beton kg 213.140 9,942.00 2,119,037.88 13,110.00 2,794,265.40
Bekisting m2 15.640 49,329.45 771,512.60 92,565.00 1,447,716.60
Jumlah 3,592,475.48 4,271,982.00
0.00
13 Beton Balok lt tiga K-225 0.00
Besi beton m2 171.760 9,942.00 1,707,637.92 13,110.00 2,251,773.60
Bekisting m2 10.624 82,398.50 875,401.62 92,565.00 983,410.56
Jumlah 3,284,964.54 3,265,184.16
0.00
14 Pelat lantai tiga K 225 0.00
Besi kg 90.00 9,942.00 894,780.00 13,110.00 1,179,900.00
Bekisting m2 8.34 61,445.00 512,144.08 92,565.00 771,529.28
Jumlah 2,026,924.08 1,981,429.28
0.00
15 Beton Tangga Ruko lt dua 0.00
Besi kg 202.16 9,942.00 2,009,874.72 13,110.00 2,650,317.60
Bekisting m2 8.99 82,398.50 740,762.48 92,565.00 832,159.35
Material Upah
NO URAIAN SAT VOL
Jumlah 3,370,637.20 3,512,476.95
0.00
16 Beton Kolom lantai tiga 0.00
Besi kg 213.14 9,942.00 2,119,037.88 13,110.00 2,794,265.40
Bekisting m2 14.34 49,329.45 707,433.64 92,565.00 1,327,474.67
Jumlah 3,446,471.52 4,151,740.07
0.00
17 Balok Atap 0.00
Besi kg 171.76 9,942.00 1,707,637.92 13,110.00 2,251,773.60
Bekisting m2 12.77 82,398.50 1,052,064.00 92,565.00 1,181,869.92
Jumlah 3,379,701.92 3,463,643.52
0.00
18 Pelat atap 0.00
Besi kg 90.00 9,942.00 894,780.00 13,110.00 1,179,900.00
Bekisting m2 9.17 61,445.00 563,204.87 30,000.00 274,980.00
Jumlah 2,077,984.87 1,489,880.00
0.00
F PEKERJAAN FINISHING 0.00
0.00
1 Kolom Praktis 13 x 13 cm ( m' ) 0.00
Kayu kelas III m3 0.002 2,300,000.00 4,600.00 0.00
Paku 5 cm - 12 cm kg 0.010 9,550.00 95.50
Besi beton polos kg 3.000 9,942.00 29,826.00
Kawat beton kg 0.045 13,000.00 585.00
PC kg 4.000 1,270.00 5,080.00
PB m3 0.006 270,000.00 1,620.00
KR m3 0.009 270,000.00 2,430.00
Pekerja OH 0.180 90,000.00 16,200.00
Tk. Kayu OH 0.020 85,000.00 1,700.00
Tk. Batu OH 0.020 85,000.00 1,700.00
Tk. Besi OH 0.020 85,000.00 1,700.00
Kepala tukang OH 0.006 80,000.00 480.00
Mandor OH 0.009 0.00 75,000.00 675.00
Material Upah
NO URAIAN SAT VOL
Jumlah 44,236.50 Jumlah 22,455.00
harga /m3 1,966,066.67 harga /m3 998,000.00
0.00
2 Ring Balk 10 x 15 cm ( m' ) 0.00
Kayu kelas III m3 0.003 2,300,000.00 6,900.00 0.00
Paku 5 cm - 12 cm kg 0.020 9,550.00 191.00
Besi beton polos kg 3.600 9,942.00 35,791.20
Kawat beton kg 0.050 13,000.00 650.00
PC kg 5.500 1,270.00 6,985.00
PB m3 0.009 270,000.00 2,430.00
KR m3 0.015 270,000.00 4,050.00
Pekerja OH 0.297 90,000.00 26,730.00
Tk. Kayu OH 0.033 85,000.00 2,805.00
Tk. Batu OH 0.033 85,000.00 2,805.00
Tk. Besi OH 0.033 85,000.00 2,805.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 56,997.20 Jumlah 37,070.00
harga /m3 3,799,813.33 harga /m3 2,471,333.33
0.00
3 Sloof praktis 13 x 20 cm ( m' ) 0.00
Beton K-175 sitemix m3 0.026 701,925.00 18,250.05 0.00
Bekisting m2 0.400 33,787.00 13,514.80 0.00
Besi 4ø10 mm, ø6 mm - 200 kg 4.472 9,942.00 44,460.62
Pekerja OH 0.297 90,000.00 26,730.00
Tk. Kayu OH 0.033 85,000.00 2,805.00
Tk. Batu OH 0.033 85,000.00 2,805.00
Tk. Besi OH 0.033 85,000.00 2,805.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 76,225.47 Jumlah 37,070.00
Harga /m3 2,931,749.00 Harga /m3 1,425,769.23
0.00
G PEKERJAAN LANTAI 0.00
0.00
1 Keramik lantai 33 X 33 1 pc : 3 ps ( m2 ) 0.00
Material Upah
NO URAIAN SAT VOL
Keramik 33x33 Milan bh 10.000 3,800.00 38,000.00 0.00
SemenPC @ 50 kg kg 8.190 1,270.00 10,401.30 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Semen warna (grout) kg 1.620 8,000.00 12,960.00 0.00
Pekerja OH 0.700 90,000.00 63,000.00
Tk. Batu OH 0.350 85,000.00 29,750.00
Kepala tukang OH 0.035 80,000.00 2,800.00
Mandor OH 0.035 0.00 75,000.00 2,625.00
Jumlah 73,511.30 Jumlah 98,175.00
0.00
SemenPC @ 50 kg kg 10.000 1,270.00 12,700.00 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Pekerja OH 0.700 90,000.00 63,000.00
Tk. Batu OH 0.350 85,000.00 29,750.00
Kepala tukang OH 0.035 80,000.00 2,800.00
Mandor OH 0.035 0.00 75,000.00 2,625.00
Jumlah 86,850.00 Jumlah 98,175.00
0.00
Keramik 60x60 ex china bh 3.100 20,967.74 65,000.00 0.00
SemenPC @ 50 kg kg 9.600 1,270.00 12,192.00 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Pekerja OH 0.240 90,000.00 21,600.00
Tk. Batu OH 0.120 85,000.00 10,200.00
Kepala tukang OH 0.012 80,000.00 960.00
Mandor OH 0.012 0.00 75,000.00 900.00
Jumlah 101,342.00 Jumlah 33,660.00
0.00
Semen PC @ 50 kg kg 9.800 1,270.00 12,446.00 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Material Upah
NO URAIAN SAT VOL
Pekerja OH 0.250 90,000.00 22,500.00
Tk. Batu OH 0.125 85,000.00 10,625.00
Kepala tukang OH 0.013 80,000.00 1,040.00
Mandor OH 0.013 0.00 75,000.00 975.00
Jumlah 77,996.00 Jumlah 35,140.00
0.00
4 Plin lantai 10 X 60 1 pc : 3 ps ( m' ) 0.00
Keramik 10x60 china bh 1.700 20,967.74 35,645.16 0.00
Semen PC @ 50 kg kg 1.140 1,270.00 1,447.80 0.00
Pasir pasang m3 0.003 270,000.00 810.00 0.00
Semen warna (grout) kg 0.100 8,000.00 800.00 0.00
Pekerja OH 0.090 90,000.00 8,100.00
Tk. Batu OH 0.090 85,000.00 7,650.00
Kepala tukang OH 0.009 80,000.00 720.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 38,702.96 Jumlah 16,845.00
0.00
5 Plin lantai 10 X 40 1 pc : 3 ps ( m' ) 0.00
Keramik 10x40 bh 2.650 6,485.67 17,187.03 0.00
Semen PC @ 50 kg kg 1.140 1,270.00 1,447.80 0.00
Pasir pasang m3 0.003 270,000.00 810.00 0.00
Semen warna (grout) kg 0.100 8,000.00 800.00 0.00
Pekerja OH 0.090 90,000.00 8,100.00
Tk. Batu OH 0.090 85,000.00 7,650.00
Kepala tukang OH 0.009 80,000.00 720.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 20,244.83 Jumlah 16,845.00
0.00
6 Meja beton l= 60 cm, tul 8mm - 15 cm ( m' ) 0.00
Beton m3 0.090 701,925.00 63,173.25 180,340.00 16,230.60
Besidia.10 mm-20 kg 4.660 9,720.00 45,295.20 13,110.00 61,092.60
Bekisting m2 0.700 158,195.00 110,736.50 92,565.00 64,795.50
Pasang bata 1/4 m2 0.480 55,943.60 26,852.93 37,425.00 17,964.00
Plester + aci m2 0.720 19,457.40 14,009.32 42,075.00 30,294.00
Upah buat meja wastafel /m' m' 1.000 0.00 100,000.00 100,000.00
Material Upah
NO URAIAN SAT VOL
Jumlah 260,067.20 Jumlah 290,376.70
0.00
7 Keramik dinding 25 X 40 1 pc : 3 ps ( m2 ) 0.00
Keramik dinding 25 x 40 Milan m2 1.050 46,500.00 48,825.00 0.00
Semen PC @ 50 kg zak 0.251 1,270.00 318.77 0.00
Pasir pasang m3 0.015 270,000.00 4,050.00 0.00
Semen warna (grout) AM 50 kg 0.250 8,000.00 2,000.00 0.00 0.00
Upah kerja m2 1.000 0.00 25,000.00 25,000.00
Jumlah 55,193.77 Jumlah 25,000.00
0.00
8 Keramik Tangga 40 X 40 1 pc : 3 ps ( m2 ) 0.00
Keramik 40 x 40 roman Gol.A m2 1.280 43,000.00 55,040.00 0.00
Semen PC @ 50 kg zak 0.251 1,270.00 318.77 0.00
Pasir pasang m3 0.042 270,000.00 11,340.00 0.00
Semen warna (grout) kg 0.250 8,000.00 2,000.00 0.00 0.00
Step Nosing bh 10.000 7,380.00 73,800.00 0.00
Upah kerja m2 1.000 0.00 52,000.00 52,000.00
Jumlah 142,498.77 Jumlah 52,000.00
0.00
H PEKERJAAN DINDING 0.00
0.00
1 Pasangan bata trasram 1 pc : 3 ps ( m2 ) 0.00
Semen PC @ 50 kg kg 14.370 1,270.00 18,249.90 0.00
Bata merah ex.Kuo Shin 21x10x5,2 cm bh 70.000 450.00 31,500.00 0.00
Pasir pasang m3 0.040 270,000.00 10,800.00 0.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 60,549.90 Jumlah 37,425.00
0.00
2 Pasangan bata trasram 1: 3 dgn kolom praktis ( m2 ) 0.00
Semen PC @ 50 kg kg 14.370 1,270.00 18,249.90 0.00
Pasir pasang m3 0.040 270,000.00 10,800.00 0.00
Kolom praktis / ring balok m' 0.600 44,236.50 26,541.90 22,455.00 13,473.00
Material Upah
NO URAIAN SAT VOL
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 87,091.80 Jumlah 50,898.00
0.00
3 Plesteran + aci 1 pc : 3 ps,t = 1,5 cm ( m2 ) 0.00
Semen PC @ 50 kg kg 7.776 1,270.00 9,875.52 0.00
Pasir pasang m3 0.023 270,000.00 6,210.00 0.00
Semen Mortar kg 3.250 1,037.50 3,371.88 0.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.150 85,000.00 12,750.00
Kepala tukang OH 0.015 80,000.00 1,200.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 19,457.40 Jumlah 42,075.00
4 Pasangan bata 1pc : 5 ps ( m2 ) 0.00
Semen PC @ 50 kg kg 9.680 1,270.00 12,293.60 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 55,943.60 Jumlah 37,425.00
0.00
5 Pasangan bata 1pc : 5ps dgn kolom praktis ( m2 ) 0.00
Semen PC @ 50 kg kg 9.680 1,270.00 12,293.60 0.00
Pasir pasang m3 0.045 270,000.00 12,150.00 0.00
Kolom praktis / ring balok m' 0.600 44,236.50 26,541.90 22,455.00 13,473.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 82,485.50 Jumlah 50,898.00
0.00
Material Upah
NO URAIAN SAT VOL
6 Plesteran + aci 1 pc : 5 ps, t = 1,5 cm ( m2 ) 0.00
Semen PC @ 50 kg kg 5.184 1,270.00 6,583.68 0.00
Pasir pasang m3 0.026 270,000.00 7,020.00 0.00
Semen Mortar kg 3.250 1,037.50 3,371.88 0.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.150 85,000.00 12,750.00
Kepala tukang OH 0.015 80,000.00 1,200.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 16,975.56 Jumlah 42,075.00
0.00
7 Pasangan Hebel / Celcon ( m2 ) 0.00
Bata ringan 100x200x600 m3 0.098 800,000.00 78,400.00 0.00
Tim Bed sak 0.085 70,000.00 5,950.00 0.00
Perancah ls 1.000 9,250.00 9,250.00 0.00
Kolom Praktis / Ring Balk 10/15 4D13 sk 8-20 m' 1.000 44,825.00 44,825.00 0.00
Upah kerja m2 1.000 20,500.00 20,500.00
Jumlah 138,425.00 Jumlah 20,500.00
0.00
8 Plester dan Aci dinding Hebel / Celcon 0.00
Semen PC @ 50 kg zak 0.250 1,270.00 317.50 0.00
Pasir Beton m3 0.025 270,000.00 6,750.00 0.00
Semen Mortar zak 0.071 1,037.50 73.66 0.00
Upah kerja m2 1.000 0.00 18,000.00 18,000.00
Jumlah 7,141.16 Jumlah 18,000.00
0.00
9 Plester dinding dgn MU.301 t = 1 cm ( m2 ) 0.00
MU. 301 sak 0.500 34,000.00 17,000.00 0.00
Upah kerja m2 1.000 0.00 0.00 13,500.00 13,500.00
Jumlah 17,000.00 Jumlah 13,500.00
0.00
10 Aci Beton dgn MU.200 t = 1.5 mm ( m2 ) 0.00
MU. 200 sak 0.053 68,500.00 3,630.50 0.00
Upah kerja m2 1.000 0.00 0.00 2,500.00 2,500.00
Jumlah 3,630.50 Jumlah 2,500.00
0.00
11 Pasangan Roster ( m2 ) 0.00
Material Upah
NO URAIAN SAT VOL
Roster R08. 200 x 90 x 400 bh 13.000 5,885.00 76,505.00 0.00
Semen PC @ 50 Kg zak 0.071 1,270.00 90.53 0.00
Pasir pasang m3 0.014 270,000.00 3,849.12 0.00
Kolom praktis m' 0.600 44,236.50 26,541.90 22,455.00 13,473.00
Pekerja OH 0.300 90,000.00 27,000.00
Tk. Batu OH 0.150 85,000.00 12,750.00
Kepala tukang OH 0.015 80,000.00 1,200.00
Mandor OH 0.015 0.00 75,000.00 1,125.00
Jumlah 106,986.55 Jumlah 55,548.00
0.00
12 Pasangan Batako ( m2 ) 0.00
Batako 39 x 19 x 10 bh 13.000 2,125.00 27,625.00 0.00
Semen PC @ 50 Kg zak 0.071 1,270.00 90.53 0.00
Pasir pasang m3 0.014 270,000.00 3,849.12 0.00
Upah kerja m2 1.000 0.00 12,500.00 12,500.00
Jumlah 31,564.65 Jumlah 12,500.00
0.00
13 Pasangan Batako kapur ( m2 ) 0.00
Batako bh 19.000 1,500.00 28,500.00 0.00
Semen PC @ 50 Kg zak 0.071 63,500.00 4,526.28 0.00
Pasir pasang m3 0.014 270,000.00 3,849.12 0.00
Upah kerja m2 1.000 0.00 0.00 12,500.00 12,500.00
Jumlah 36,875.40 Jumlah 12,500.00
0.00
14 Screeding 1pc : 3ps ,t = 5 cm ( m2 ) 0.00
Semen PC @ 50 kg Zak 0.175 63,500.00 11,112.50 0.00
Pasir beton m3 0.051 270,000.00 13,770.00 0.00
Semen PC untuk finishing zak 0.060 63,500.00 3,810.00 0.00
Kawat ayam m2 1.000 2,000.00 2,000.00 0.00
Upah kerja m2 1.000 0.00 6,000.00 6,000.00
Jumlah 30,692.50 Jumlah 6,000.00
0.00
I PEKERJAAN ATAP 0.00
1 Pasangan genteng Munir /m2 0.00

Genteng bh 12.000 5,000.00 60,000.00 0.00
Material Upah
NO URAIAN SAT VOL
Pekerja OH 0.150 90,000.00 13,500.00
Tukang OH 0.075 85,000.00 6,375.00
Kepala tukang OH 0.008 80,000.00 640.00
Mandor OH 0.008 0.00 75,000.00 600.00
Paku kg 0.250 9,550.00 2,387.50 0.00
Jumlah 62,387.50 Jumlah 21,115.00
2 Nok / m' 0.00
Semen @ 50 kg sak 0.230 63,500.00 14,605 0.00
Pasir pasang m3 0.040 270,000.00 10,800 0.00
Genteng nok bh 4.200 8,000.00 33,600 0.00
Pekerja OH 0.084 90,000.00 7,560.00
Tukang OH 0.125 85,000.00 10,625.00
Kepala tukang OH 0.013 80,000.00 1,040.00
Mandor OH 0.004 0.00 75,000.00 300.00
Jumlah 59,005.00 Jumlah 19,525.00
3 Flashing 0.00
Papan 2x20 meranti m3 0.004 5,250,000.00 21,000.00 0.00
Seng BJLS m' 1.050 20,000.00 21,000.00 0.00
Paku kg 0.050 9,550.00 477.50 0.00
Upah pasang m' 1.000 0.00 15,000.00 15,000.00
Jumlah 42,477.50 Jumlah 15,000.00
4 Flashing & Plester 0.00

Semen @ 50 kg sak 0.070 63,500.00 4,445 0.00
Pasir beton m3 0.043 270,000.00 11,610 0.00
Paku kg 0.050 9,550.00 477.50 0.00
Meni besi kg 0.075 9,500.00 712.50 0.00
Seng BJLS m' 0.300 20,000.00 6,000.00 0.00
Upah pasang m' 1.000 0.00 15,000.00 15,000.00
Jumlah 25,495.00 Jumlah 15,000.00
0.00
5 talang datar 0.00
Papan 2x20 meranti m3 0.004 5,250,000.00 21,000.00 0.00
Kaso 5/7 m3 0.003 2,400,000.00 7,200.00 0.00
Seng BJLS m' 1.050 20,000.00 21,000.00 0.00 0.00
Material Upah
NO URAIAN SAT VOL
Paku kg 0.070 9,550.00 668.50 0.00
Pekerja OH 0.200 90,000.00 18,000.00
Tukang OH 0.400 85,000.00 34,000.00
Kepala tukang OH 0.025 80,000.00 2,000.00
Mandor OH 0.010 0.00 75,000.00 750.00
Jumlah 49,868.50 Jumlah 54,750.00
0.00
6 Listplank 0.00
Fibresemen ex. Siam-Indo Lbr 0.440 50,000.00 22,000.00 0.00
Paku/ screw kg 0.180 15,000.00 2,700.00 0.00
Upah pasang m' 1.000 0.00 15,000.00 15,000.00
Jumlah 24,700.00 Jumlah 15,000.00
0.00
0.00
J SANITAIR 0.00
1 Closed duduk 0.00
AMSTAD Wiston unit 1.000 1,150,000.00 1,150,000.00 0.00
Pekerja OH 3.300 90,000.00 297,000.00
Tukang Batu OH 1.100 85,000.00 93,500.00
Kepala tukang OH 0.001 80,000.00 80.00
Mandor OH 0.016 0.00 75,000.00 1,200.00
Jumlah 1,150,000.00 Jumlah 391,780.00
0.00
2 Closet jongkok 0.00
CE 9 ex. Toto unit 1.000 1,485,000.00 1,485,000.00 0.00
Semen @ 50 kg kg 6.000 1,270.00 7,620.00
Pasir pasang m3 0.010 270,000.00 2,700.00
Pekerja OH 1.000 90,000.00 90,000.00
Tukang Batu OH 1.500 85,000.00 127,500.00
Kepala tukang OH 1.500 80,000.00 120,000.00
Mandor OH 0.016 0.00 75,000.00 1,200.00
Jumlah 1,495,320.00 Jumlah 338,700.00
3 Urinoir 0.00
TOTO U 57 M unit 1.000 1,435,000.00 1,435,000.00 0.00
Semen @ 50 kg kg 6.000 1,270.00 7,620.00
Pasir pasang m3 0.010 270,000.00 2,700.00
Material Upah
NO URAIAN SAT VOL
Pekerja OH 1.000 90,000.00 90,000.00
Tukang Batu OH 1.500 85,000.00 127,500.00
Kepala tukang OH 0.100 80,000.00 8,000.00
Mandor OH 0.100 0.00 75,000.00 7,500.00
Jumlah 1,445,320.00 Jumlah 233,000.00
0.00
4 Floor drain 0.00
AMSTAD in 23 unit 1.000 168,000.00 168,000.00 0.00
Pekerja OH 0.010 90,000.00 900.00
Tukang Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 168,000.00 Jumlah 10,575.00
0.00
5 Cermin 0.00
TOTO TS 119 AS 5 unit 1.000 201,600.00 201,600.00 0.00
Upah pasang unit 1.000 0.00 10,000.00 10,000.00
Alat bantu unit 1.000 2,000.00 2,000.00 2,000.00 2,000.00
Jumlah 203,600.00 Jumlah 12,000.00
0.00
6 Robe Hook 0.00
TOTO TS 118WS pcs 1.000 58,100.00 58,100.00 0.00
Upah pasang pcs 1.000 0.00 10,000.00 10,000.00
Alat bantu pcs 1.000 1,000.00 1,000.00 1,000.00 1,000.00
Jumlah 59,100.00 Jumlah 11,000.00
0.00
7 Kran 0.00
TOTO T30AR13V7N pcs 1.000 219,800.00 219,800.00 0.00
Seal tape bh 0.025 20,000.00 500.00
Pekerja OH 0.010 90,000.00 900.00
Tukang Batu OH 0.100 85,000.00 8,500.00
Kepala tukang OH 0.010 80,000.00 800.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 220,300.00 Jumlah 10,575.00
8 Paper holder 0.00
TOTO TX 720 AB Plastik pcs 1.000 51,100.00 51,100.00 0.00
Material Upah
NO URAIAN SAT VOL
Upah pasang pcs 1.000 0.00 10,000.00 10,000.00
Jumlah 51,100.00 Jumlah 10,000.00
9 Wastafel 0.00
AMSTAD New Codie Square unit 1.000 729,000.00 729,000.00 0.00
Pekerja OH 0.050 90,000.00 4,500.00
Tukang Batu OH 0.500 85,000.00 42,500.00
Kepala tukang OH 0.050 80,000.00 4,000.00
Mandor OH 0.003 0.00 75,000.00 225.00
Jumlah 729,000.00 Jumlah 51,225.00
0.00
K PLAFOND DAN PARTISI 0.00
0.00
1 Plafond gypsum 9 mm rangka hollow ( m2 ) 0.00
Rangka 0.00
Hollow 20x40x0.5 mm atas btg 0.210 10,500.00 2,205.00 0.00
Hollow 40x40x0.5 mm bawah btg 0.650 13,000.00 8,450.00 0.00
Wall angle L btg 0.079 9,116.25 720.18 0.00
Hollow clip 40/40 bh 1.400 900.00 1,260.00 0.00
Rod Hanger M-4 t=1.2 m btg 0.650 2,067.00 1,343.55 0.00
U clamp 20/40 bh 0.650 500.00 325.00 0.00
Panel 0.00
Gypsum board 9 mm 4'x8' lbr 0.364 45,000.00 16,380.00 0.00
Sekrup 6x1 bh 14.500 60.00 870.00 0.00
Compound UB 888 kg 0.365 2,410.00 879.65 0.00
Paper tape m' 1.350 388.00 523.80 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 32,957.18 Jumlah 14,025.00
0.00
2 Plafond Gyptile rangka Duragrid ex Buman( m2 ) 0.00
Rangka 0.00
Main tee btg 0.231 21,628.75 4,996.24 0.00
Cross tee btg 1.390 6,776.25 9,418.99 0.00
Wall angle L btg 0.350 10,383.75 3,634.31 0.00
Material Upah
NO URAIAN SAT VOL
Paku mesiu + peluru bh 0.700 1,332.50 932.75 0.00
Angle clip bh 0.700 260.00 182.00 0.00
Rod hanger 3.5 mm t=1.2 m btg 0.700 1,365.00 955.50 0.00
Clip per 3.5 bh 0.700 325.00 227.50 0.00
Panel 0.00
Gypsum board Jaya Byhua lbr 1.388 12,000.00 16,656.00 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 37,003.29 Jumlah 14,025.00
0.00
3 Plafond Gypsum board rangka Ekoframe ( m2 ) 0.00
Rangka 0.00
Metal furing btg 0.417 19,906.25 8,300.91 0.00 0.00
Wall angle L btg 0.200 9,116.25 1,823.25 0.00
Angle clip bh 0.700 260.00 182.00 0.00
Rod hanger M.4 t=1.2 m btg 0.700 2,067.00 1,446.90 0.00
U clamp channel bh 0.700 455.00 318.50 0.00
C Chanel btg 0.208 21,628.75 4,498.78 0.00
Chanel clamp bh 1.390 487.50 677.63 0.00
Panel 0.00
Gypsum board 9 mm m2 0.336 45,000.00 15,120.00 0.00
Skrup 6 x 1 bh 18.000 60.00 1,080.00 0.00
Compound UB 888 kg 0.400 2,410.00 964.00 0.00
Textile tape m' 1.300 388.00 504.40 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 35,849.11 Jumlah 14,025.00
0.00
4 Plafond GRC rangka Ekoframe ( m2 ) 0.00
Rangka 0.00
Metal furing btg 0.417 19,906.25 8,300.91 0.00
Material Upah
NO URAIAN SAT VOL
Wall angle L btg 0.200 9,116.25 1,823.25 0.00
Angle clip bh 0.700 260.00 182.00 0.00
Rod hanger M.4 t=1.2 m btg 0.700 2,067.00 1,446.90 0.00
U clamp channel bh 0.700 455.00 318.50 0.00
C Chanel btg 0.208 21,628.75 4,498.78 0.00
Chanel clamp bh 1.390 487.50 677.63 0.00
Panel 0.00
GRC 9 mm lbr 0.352 183,700.00 64,662.40 0.00
Skrup 6 x 1 bh 18.000 60.00 1,080.00 0.00
Compound A + B set 0.003 420,000.00 1,260.00 0.00
Compound UB 888 kg 0.365 2,410.00 879.65 0.00
Textile tape m' 1.300 388.00 504.40 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 86,567.16 Jumlah 14,025.00
0.00
5 Plafond GRC 9 mm rangka hollow ( m2 ) 0.00
Rangka 0.00
Hollow 20x40x0.5 mm atas btg 0.210 10,500.00 2,205.00 0.00
Hollow 40x40x0.5 mm bawah btg 0.650 13,000.00 8,450.00 0.00
Wall angle L btg 0.079 9,116.25 720.18 0.00
Hollow clip 40/40 bh 1.400 900.00 1,260.00 0.00
Rod Hanger M.4 l=1.2 m btg 0.650 2,067.00 1,343.55 0.00
U clamp 20/40 bh 0.650 500.00 325.00 0.00
Panel 0.00
GRC 9 mm 4'x8' lbr 0.362 183,700.00 66,499.40 0.00
Sekrup 6x1 bh 14.500 60.00 870.00 0.00
Compound A + B set 0.003 420,000.00 1,260.00 0.00
Compound UB 888 kg 0.365 2,410.00 879.65 0.00
Paper tape m' 1.350 388.00 523.80 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Material Upah
NO URAIAN SAT VOL
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 84,336.58 Jumlah 14,025.00
0.00
6 Partisi Gypsum rangka Metal Stud t= 10 cm 2 muka 0.00
Metal stud 76 m' 2.000 10,987.50 21,975.00 0.00
U runner 76 m' 0.750 7,612.50 5,709.38 0.00
Paku beton bh 3.000 250.00 750.00 0.00
Paku rivet bh 3.000 50.00 150.00 0.00
Gypsum board 12 mm m2 0.692 52,300.00 36,191.60 0.00
Skrup 6x1 bh 30.000 60.00 1,800.00 0.00
Textile tape m' 2.600 388.00 1,008.80 0.00
Compound UB 888 kg 0.800 2,410.00 1,928.00 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 69,512.78 Jumlah 14,025.00
0.00
7 Partisi Gypsum 12 mm rangka hollow dobel 2 muka 0.00
Hollow 40x40x0.5 Horizontal btg 0.686 13,000.00 8,918.00 0.00
Hollow 40x40x0.5 Vertikal btg 1.260 13,000.00 16,380.00 0.00
Paku beton bh 2.000 250.00 500.00 0.00
Gypsum board 12 mm lbr 0.758 52,300.00 39,643.40 0.00
Sekrup 6x1 bh 28.610 60.00 1,716.60 0.00
Textile tape m' 2.000 388.00 776.00 0.00
Compound UB 888 kg 0.816 2,410.00 1,966.56 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 69,900.56 Jumlah 14,025.00
0.00
8 Partisi Gypsum 12 mm rangka hollow single 1 muka 0.00
Hollow 40x40x0.5 Horizontal btg 0.350 13,000.00 4,550.00 0.00
Hollow 40x40x0.5 Vertikal btg 0.642 13,000.00 8,346.00 0.00
Paku beton bh 2.000 250.00 500.00 0.00
Material Upah
NO URAIAN SAT VOL
Gypsum board 12 mm lbr 0.349 52,300.00 18,252.70 0.00
Sekrup 6x1 bh 14.583 60.00 874.98 0.00
Textile tape m' 1.000 388.00 388.00 0.00
Compound UB 888 kg 0.408 2,410.00 983.28 0.00
Pekerja OH 0.100 90,000.00 9,000.00
Tukang Kayu OH 0.050 85,000.00 4,250.00
Kepala tukang OH 0.005 80,000.00 400.00
Mandor OH 0.005 0.00 75,000.00 375.00
Jumlah 33,894.96 Jumlah 14,025.00
0.00
L SARANA LUAR 0.00
0.00
1 Saluran terbuka buis beton ( m' ) 0.00
Galian Tanah m3 0.420 0.00 30,000.00 12,600.00
Urug pasir m3 0.120 324,000.00 38,880.00 8,500.00 1,020.00
Lantai kerja m2 0.600 525,000.00 315,000.00 80,000.00 48,000.00
Pasangan bata m2 1.100 55,943.60 61,537.96 37,425.00 41,167.50
Plester aci dinding saluran m2 1.100 19,457.40 21,403.13 42,075.00 46,282.50
1/2 buis beton ø 30 cm bh 1.000 45,250.00 45,250.00 0.00
Upah pasang buis beton m' 1.000 0.00 7,500.00 7,500.00
Jumlah 482,071.09 Jumlah 156,570.00
0.00
2 U ditch ( m' ) 0.00
Galian tanah m3 0.950 0.00 25,000.00 23,750.00
Pasir Urug m3 0.120 324,000.00 38,880.00 8,500.00 1,020.00
Lantai kerja m2 0.800 525,000.00 420,000.00 80,000.00 64,000.00
Batako kapur m2 1.600 36,875.40 59,000.64 12,500.00 20,000.00
Beton m3 0.300 701,925.00 210,577.50 180,340.00 54,102.00
Besi beton kg 41.309 9,720.00 401,523.48 13,110.00 541,560.99
Bekisting m2 1.300 158,195.00 205,653.50 92,565.00 120,334.50
Tutup beton 0.00
Beton m3 0.090 701,925.00 63,173.25 180,340.00 16,230.60
Besi beton kg 12.283 9,720.00 119,390.76 13,110.00 161,030.13
Bekisting m2 0.900 158,195.00 142,375.50 92,565.00 83,308.50
Jumlah 1,660,574.63 Jumlah 1,085,336.72
0.00
Material Upah
NO URAIAN SAT VOL
3 Kanstin ( m' ) 0.00
Kanstin 12/15x28x40 cm m' 1.000 43,470.00 43,470.00 0.00
Semen PC @ 50 Kg zak 0.071 1,270.00 90.53 0.00
Pasir pasang m3 0.014 270,000.00 3,849.12 0.00
Upah kerja m' 1.000 0.00 8,500.00 8,500.00
Jumlah 47,409.65 Jumlah 8,500.00
4 Septic tank kecil ( unit ) 0.00

Galian tanah m3 0.576 0.00 30,000.00 17,280.00
Urugan pasir m3 0.072 324,000.00 23,328.00 8,500.00 612.00
Pasang bata m2 3.240 60,549.90 196,181.68 37,425.00 121,257.00
Beton tumbuk m2 0.720 525,000.00 378,000.00 80,000.00 57,600.00
Plester aci m2 3.600 19,457.40 70,046.62 42,075.00 151,470.00
Beton tutup septic tank m3 0.072 1,228,146.44 88,426.54 205,294.06 14,781.17
Jumlah 755,982.84 Jumlah 363,000.17
0.00
5 Ground tank 100 x 150 x 200 0.00
Galian tanah m3 6.800 0.00 30,000.00 204,000.00
pas bata m2 10.200 55,943.60 570,624.72 37,425.00 381,735.00
Ground tank unit 1.000 9,463,820.00 9,463,820.00 1,738,705.00 1,738,705.00
tutup besi man hole unit 1.000 300,000.00 300,000.00 0.00
Beton tutup ground tank m3 0.320 3,592,475.48 1,149,592.15 4,271,982.00 1,367,034.24
Jumlah 11,484,036.87 Jumlah 3,691,474.24
6 Rangka Atap / m2 0.00

Kaso 5/7 m3 0.098 2,300,000.00 225,400.00 0.00
Reng 3/4 m3 0.000 2,300,000.00 - 0.00
Paku 4" kg 0.050 9,550.00 477.50 0.00
Paku 2" kg 0.030 9,550.00 286.50 0.00
Upah pasang m2 1.000 - 6,000.00 6,000.00
Jumlah 226,164.00 Jumlah 6,000.00
0.00
RENCANA ANGGARAN BIAYA
PROYEK : TELAGA GOLF
PEKERJAAN : 81 / 120, Great Britian Utara
HARGA SATUAN (Rp.) JUMLAH TOTAL HARGA (Rp.) HARGA TOTAL

NO. JENIS PEKERJAAN SPESIFIKASI TEKNIS VOLUME UNIT BAHAN UPAH SUB. KON. LAIN-LAIN HAR.SAT R.A.P R.A.B SATUAN HARGA
0 0 0 0 0 (Rp) (Rp.)
I PEKERJAAN PERSIAPAN 0.00 0 0 0 0.00 0.00

1 Pembersihan lapangan Di dalam kavling 123.80 m² 2,500 2,500 309,500 356,544 2,880.00 356,544.00
2 Bouwplank Kayu Borneo Papan 2/20 & Kaso 5/7 untuk tian 61.94 m¹ 44,591 18,675 63,266 3,918,696 4,506,754 72,760.00 4,506,754.40
3 Pos Kerja / Gudang Selama kerja 1.00 Ls 500,000 65,000 565,000 565,000 649,750 649,750.00 649,750.00
4 Air Kerja + Listrik Kerja Selama kerja 1.00 Ls 75,000 75,000 75,000 86,250 86,250.00 86,250.00
5 Keamanan Selama kerja 1.00 Ls 530,000 530,000 530,000 609,500 609,500.00 609,500.00
Sub Total I 0.00 0 5,398,196 6,208,798 0.00 6,208,798.40
0.00 0 0 0 0.00 0.00
II. PEKERJAAN TANAH 0.00 0 0 0 0.00 0.00
1 Galian Pondasi P1 & P2 37.61 m³ 40,000 40,000 1,504,400 1,730,060 46,000.00 1,730,060.00
1.a Galian Pondasi P4 (Pagar) 4.88 m³ 40,000 40,000 195,200 224,480 46,000.00 224,480.00
1.b Galian Pondasi setempat P5 0.48 m³ 40,000 40,000 19,200 22,080 46,000.00 22,080.00
2 Pasir Urug Bawah Lantai t = 5 cm Pasir urug darat / t = 5 cm 3.10 m³ 324,000 8,500 332,500 1,030,750 1,185,378 382,380.00 1,185,378.00
3 Lantai Kerja di bawah lantai dasar, t = 5 cm 1 Pc : 3 Ps : 5 Krl 3.10 m³ 701,925 180,340 882,265 2,735,022 3,145,260 1,014,600.00 3,145,260.00
4 Urugan Tanah Kembali Padat dengan stamper mesin 23.48 m³ 12,000 12,000 281,760 324,024 13,800.00 324,024.00
5 Urugan Tanah Kembali (Pagar) Padat dengan stamper mesin 2.24 m³ 12,000 12,000 26,880 30,912 13,800.00 30,912.00
6 Pemadatan Tanah Lantai Padat dengan stamper mesin 58.38 m² 3,500 3,500 204,330 235,271 4,030.00 235,271.40
Sub Total II 0.00 0 5,997,542 6,897,465 0.00 6,897,465.40
0.00 0 0 0 0.00 0.00
III. PEKERJAAN PONDASI 0.00 0 0 0 0.00 0.00
1 Pondasi Batu Kali P1 & P2 Batu Kali Belah, 1 Pc : 5 Ps 14.61 m³ 486,811 75,000 561,811 8,208,051 9,439,229 646,080.00 9,439,228.80
1.a Pondasi Batu Kali P4 (Pagar) Batu Kali Belah, 1 Pc : 5 Ps 2.64 m³ 486,811 75,000 561,811 1,483,180 1,705,651 646,080.00 1,705,651.20
1.b Pondasi setempat batu kali P5 Batu Kali Belah, 1 Pc : 5 Ps 0.13 m³ 486,811 75,000 561,811 73,035 83,990 646,080.00 83,990.40
2 Rollag Bata P3 1 Pc : 5 Ps / Bata Press ex. Cikarang 0.34 m³ 412,500 100,000 512,500 174,250 200,389 589,380.00 200,389.20
3 Adukan dibawah pondasi rollag t = 5 cm 1 Pc : 5 Ps 0.17 m³ 701,925 180,340 882,265 149,985 172,482 1,014,600.00 172,482.00
4 Beton Sloof 15/20 cm (pagar) K-175 0.61 m³ 2,931,749 1,425,769 4,357,518 2,658,086 3,056,802 5,011,150.00 3,056,801.50
5 Beton Sloof 15/20 cm K-175 1.33 m³ 2,931,749 1,425,769 4,357,518 5,795,499 6,664,830 5,011,150.00 6,664,829.50
Sub Total III 0.00 0 18,542,087 21,323,373 0.00 21,323,372.60
0.00 0 0 0 0.00 0.00
IV. PEKERJAAN BETON STRUKTUR 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 31

0 0 0 0 0 (Rp) (Rp.)
1 Kolom Praktis KP 10 / 10 cm K-175 0.84 m³ 1,966,067 998,000 2,964,067 2,489,816 2,863,291 3,408,680.00 2,863,291.20
1.a Kolom Praktis KPP 10 / 10 cm (Pagar) K-175 0.15 m³ 1,966,067 998,000 2,964,067 444,610 511,302 3,408,680.00 511,302.00
2 Kolom K2 10 / 30 cm K-175 0.31 m³ 3,435,608 3,977,625 7,413,233 2,298,102 2,642,818 8,525,220.00 2,642,818.20
3 Kolom K3 10 / 25 cm K-175 0.73 m³ 3,435,608 3,977,625 7,413,233 5,411,660 6,223,411 8,525,220.00 6,223,410.60
4 Balok 10 / 20 cm elev + 2,700 K-175 0.13 m³ 3,284,965 3,265,184 6,550,149 851,519 979,247 7,532,670.00 979,247.10
5 Balok 10/ 15 cm elev + 2.3 (sdh termasuk di ring b K-175 0.08 m³ 3,284,965 3,265,184 6,550,149 524,012 602,614 7,532,670.00 602,613.60
6 Balok 15 / 20 cm elev. +3.450 K-175 0.23 m³ 3,284,965 3,265,184 6,550,149 1,506,534 1,732,514 7,532,670.00 1,732,514.10
7 Balok 15 / 30 cm elev +3.450 K-175 2.07 m³ 3,284,965 3,265,184 6,550,149 13,558,808 15,592,627 7,532,670.00 15,592,626.90
8 Ring Balok RBP 10 / 15 cm ( Pagar ) K-175 0.31 m³ 3,799,813 2,471,333 6,271,147 1,944,055 2,235,664 7,211,820.00 2,235,664.20
9 Ring Balok RB0 10 / 15 cm (di atas kusen alumuniu K-175 0.20 m³ 3,799,813 2,471,333 6,271,147 1,254,229 1,442,364 7,211,820.00 1,442,364.00
10 Balok 10 / 25 ( u/ tangga ) K-175 0.08 m³ 3,419,021 3,422,071 6,841,092 547,287 629,381 7,867,260.00 629,380.80
11 Beton Tangga K-175 1.65 m³ 2,450,200 435,000 2,885,200 4,760,580 5,474,667 3,317,980.00 5,474,667.00
12 Beton Meja Dapur t = 7 cm K-175 0.12 m³ 1,924,500 425,000 2,349,500 281,940 324,232 2,701,930.00 324,231.60
13 Beton Decker t = 10 cm ( Carport ) K-175 0.45 m³ 1,228,146 205,294 1,433,441 645,048 741,807 1,648,460.00 741,807.00
14 Canopy depan elev +2,70 K-175 0.27 m³ 2,077,985 1,489,880 3,567,865 963,324 1,107,821 4,103,040.00 1,107,820.80
15 canopi depan r tamu K-175 0.03 m³ 2,077,985 1,489,880 3,567,865 107,036 123,091 4,103,040.00 123,091.20
16 Canopy belakang K-175 0.06 m³ 2,077,985 1,489,880 3,567,865 214,072 246,182 4,103,040.00 246,182.40
B. Lantai Atas K-175 0.00 0 0 0 0.00 0.00
1 Pelat Lantai, t = 12 cm ( elev. + 3.450 ) K-175 4.00 m³ 2,258,268 2,178,403 18,500 4,455,171 17,820,686 20,493,800 5,123,450.00 20,493,800.00
2 Pelat dak beton, t = 12 cm penutup tangga K-175 0.77 m³ 3,419,021 3,422,071 6,841,092 5,267,641 6,057,790 7,867,260.00 6,057,790.20
3 Kolom Praktis KP 10 / 10 cm K-175 0.43 m³ 1,966,067 1,097,800 3,063,867 1,317,463 1,515,084 3,523,450.00 1,515,083.50
4 Kolom K4 10 / 20 cm K-175 0.27 m³ 3,435,608 4,375,388 7,810,996 2,108,969 2,425,316 8,982,650.00 2,425,315.50
5 Kolom Praktis KP 10 / 10 cm diatas dak elev +6,640 K-175 0.06 m³ 1,966,067 1,097,800 3,063,867 183,832 211,407 3,523,450.00 211,407.00
6 Ring Balok RB0 10 / 20 cm K-175 0.82 m³ 3,799,813 2,718,467 6,518,280 5,344,990 6,146,736 7,496,020.00 6,146,736.40
7 Ring Balok 10 / 15 cm (di atas kusen alumunium) K-175 0.26 m³ 3,799,813 2,718,467 6,518,280 1,694,753 1,948,965 7,496,020.00 1,948,965.20
8 Canopy beton, t = 10 cm, elev. +6.70 K-175 0.52 m³ 2,077,985 1,638,868 3,716,853 1,932,763 2,222,678 4,274,380.00 2,222,677.60
9 Rig balok sopi 10 x 15 K-175 0.06 m³ 3,799,813 2,718,467 6,518,280 391,097 449,761 7,496,020.00 449,761.20
10 Kolom Praktis Sofi K-175 0.37 m³ 1,966,067 1,097,800 3,063,867 1,133,631 1,303,677 3,523,450.00 1,303,676.50
Sub Total IV 0.00 0 74,998,457 86,248,246 0.00 86,248,245.80
0.00 0 0 0 0.00 0.00
V. PEKERJAAN DINDING DAN PLESTERAN 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Pasangan Bata trasram t = 20 cm, 1 : 3 Bata Press 1/2 batu, ex. Cikarang/setara 8.64 m² 60,550 37,425 97,975 846,503 973,469 112,670.00 973,468.80
2 Pasangan Bata 1 : 3 Bata Press 1/2 batu, ex. Cikarang/setara 24.13 m² 60,550 37,425 97,975 2,364,134 2,718,727 112,670.00 2,718,727.10
4 Pasangan Bata 1 : 5 (dinding pagar, h = + 1.60 ; + 2. Bata Press 1/2 batu, ex. Cikarang/setara 52.38 m² 55,944 37,425 93,369 4,890,647 5,624,041 107,370.00 5,624,040.60
5 Pasangan Bata 1 : 5 ( kaki meja dapur ) Bata Press 1/2 batu, ex. Cikarang/setara 0.46 m² 55,944 37,425 93,369 42,950 49,390 107,370.00 49,390.20
6 Plester 1 : 3 + Aci (trasram) 1 Pc : 3 Ps 15.55 m² 19,457 42,075 61,532 956,829 1,100,318 70,760.00 1,100,318.00
7 Plester 1 : 3 + Aci 1 Pc : 3 Ps 25.14 m² 19,457 42,075 61,532 1,546,924 1,778,906 70,760.00 1,778,906.40
9 Plester 1 : 5 + Aci, ( dinding pagar ) 1 Pc : 5 Ps 57.62 m² 16,976 42,075 59,051 3,402,493 3,912,974 67,910.00 3,912,974.20
10 Tali Air diatas plint + tangga Sesuai Gambar 52.53 m¹ 2,500 2,500 131,325 151,286 2,880.00 151,286.40

0 0 0 0 0 (Rp) (Rp.)
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
3 Pasangan Bata 1 : 5 ( diatas dak untuk toren) Bata Press 1/2 batu, ex. Cikarang/setara 11.11 m² 55,944 41,168 97,111 1,078,904 1,240,765 111,680.00 1,240,764.80
Pasangab Bata 1 : 5 sofi 22.80 m² 55,944 41,168 97,111 2,214,133 2,546,304 111,680.00 2,546,304.00
4 Pasangan Bata 1 : 5 railing tangga Bata Press 1/2 batu, ex. Cikarang/setara 6.96 m² 55,944 41,168 97,111 675,893 777,293 111,680.00 777,292.80
7 Plester 1 : 5 + Aci ( diatas dak untuk toren ) 1 Pc : 5 Ps 12.33 m² 16,976 46,283 63,258 779,972 897,008 72,750.00 897,007.50
Plester 1 : 5 + Aci 1 Pc : 5 Ps 12.53 m² 16,976 46,283 63,258 792,623 911,558 72,750.00 911,557.50
Plester 1 : 5 gogok 1 Pc : 5 Ps 41.04 m² 16,976 46,283 63,258 2,596,111 2,985,660 72,750.00 2,985,660.00
8 Plester 1 : 5, + aci railing tangga 1 Pc : 5 Ps 12.53 m² 16,976 46,283 63,258 792,623 911,558 72,750.00 911,557.50
9 Tali Air diatas plint Sesuai Gambar 17.70 m¹ 0 2,750 2,750 48,675 55,932 3,160.00 55,932.00
0.00 0 0 0 0.00 0.00
Sub Total V 0.00 0 63,437,425 72,954,021 0.00 72,954,020.60
0.00 0 0 0 0.00 0.00
VI. PEKERJAAN KERAMIK LANTAI DAN DINDING 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Lantai Rabat beton f/ peable wash ( Carport ) Rabat beton t. 8 cm, 1 : 3 : 5 14.93 m² 56,154 14,427 70,581 1,053,777 1,211,868 81,170.00 1,211,868.10
2 Keramik Lantai 33 x 33 cm ( Teras Depan ) ex. Milan, motif dasar terang 2.75 m² 73,511 98,175 171,686 472,137 542,960 197,440.00 542,960.00
3 ex. Milan,
Keramik Lantai 40 x 40 cm ( R.Tamu, R. Makan, R tidur 1, dpnmotif
km dasar
bawah)terang 33.08 m² 77,996 35,140 113,136 3,742,539 4,304,039 130,110.00 4,304,038.80
4 Keramik Lantai 33 x 33 cm ( Dapur ) ex. Milan, motif dasar terang 3.28 m² 73,511 98,175 171,686 563,131 647,603 197,440.00 647,603.20
5 Keramik Lantai 25 x 25 cm ( KM/WC ) ex. Super Milan, Habitat series 4.34 m² 86,850 98,175 185,025 803,009 923,465 212,780.00 923,465.20
6 Keramik Dinding 25 x 40 cm ( KM/WC ) ex. Milan 25.04 m² 55,194 25,000 80,194 2,008,052 2,309,189 92,220.00 2,309,188.80
7 Keramik 33 x 33 cm ( Meja Dapur ) ex. Milan 2.01 m² 73,511 25,000 98,511 198,008 227,713 113,290.00 227,712.90
8 Keramik 33 x 33 cm ( dinding Meja Dapur ) Ex Milan, 2 lapis 1.26 m² 73,511 25,000 98,511 124,124 142,745 113,290.00 142,745.40
9 ex. Milan,
Plint lantai 10 x 40 cm (R.Tamu + R. Makan + dpn k. mandi motif dasar terang
bawah) 33.59 m¹ 20,245 16,845 37,090 1,245,847 1,432,614 42,650.00 1,432,613.50
10 Plint lantai 10 x 33 cm ( Dapur ) ex. Milan, motif dasar terang 2.28 m¹ 20,245 16,845 37,090 84,565 97,242 42,650.00 97,242.00
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Keramik Lantai 40 x 40 cm ( Tangga ) ex. Milan, motif dasar terang 9.04 m² 77,996 25,000 102,996 931,084 1,070,788 118,450.00 1,070,788.00
2 Keramik Lantai 40 x 40 cm ( R.Tidur 2 + Utama + R ex. Milan, motif dasar terang 25.55 m² 77,996 38,654 116,650 2,980,408 3,427,533 134,150.00 3,427,532.50
3 Keramik Lantai 25 x 25 cm ( KM/WC ) ex. Super Milan, Habitat series 4.52 m² 86,850 107,993 194,843 880,688 1,012,796 224,070.00 1,012,796.40
4 Keramik Dinding 25 x 40 cm ( KM/WC ) ex. Milan 19.95 m² 55,194 27,500 82,694 1,649,741 1,897,245 95,100.00 1,897,245.00
5 Plint lantai 10 x 40 cm ( Tangga ) ex. Milan, motif dasar terang 20.50 m¹ 20,245 18,530 38,774 794,874 914,095 44,590.00 914,095.00
6 Plint lantai 10 x 40 cm ( R.Tidur 2 + utama + r.duduk) ex. Milan, motif dasar terang 30.63 m¹ 20,245 18,530 38,774 1,187,658 1,365,792 44,590.00 1,365,791.70
7 Keramik Balkon 33 x 33 ex. Milan, motif dasar terang 2.65 m¹ 20,245 18,530 38,774 102,752 118,164 44,590.00 118,163.50
8 Plin balkon 10 x 33 ex. Milan, motif dasar terang 2.50 m¹ 20,245 18,530 38,774 96,936 111,475 44,590.00 111,475.00
0.00 0 0 0 0.00 0.00
Sub Total VI 0.00 0 18,919,329 21,757,325 0.00 21,757,325.00
0.00 0 0 0 0.00 0.00

0 0 0 0 0 (Rp) (Rp.)
VII. PEKERJAAN KUSEN, PINTU & JENDELA 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Type P1 ( R. Tamu, 1 unit ) Þ Õ (90 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen alumunium Alumunium ex. Alexindo, f/ powder coating 1.00 unit 500,000 500,000 500,000 575,000 575,000.00 575,000.00
- Daun pintu D/Plwood+HoneyComb+nat+PVC, @ 82 Motif seperti gbr + anti rayap 1.00 bh 660,000 75,000 735,000 735,000 845,250 845,250.00 845,250.00
- Engsel pintu 3 x 4" ex. JBU 4X3, Stainless Steel 3.00 bh 25,000 3,500 28,500 85,500 98,340 32,780.00 98,340.00
- Handle + Lock Case Wallaby 503/450 stainless steel+ lockcase JB 1.00 set 425,000 75,000 500,000 500,000 575,000 575,000.00 575,000.00
2 Type P2 ( R. Tidur 1, 1 unit ) Þ Õ (90 x 215) cm 0.00 0 0 0 0.00 0.00
- Daun pintu D/MDF+PVC laminated Maple Brown, @ Sesuai gbr. + anti rayap 1.00 Bh 410,000 75,000 485,000 485,000 557,750 557,750.00 557,750.00
- Engsel pintu 3 x 4" ex. JBU 4X3, Stainless Steel 2.00 Bh 25,000 3,500 28,500 57,000 65,560 32,780.00 65,560.00
- Handle + Lock Case Wallaby AL-L 66 Stainless Steel 1.00 set 350,000 75,000 425,000 425,000 488,750 488,750.00 488,750.00
3 Type P 4 ( KM / WC, 1 unit ) Þ Õ (80 x 215) cm 0.00 0 0 0 0.00 0.00
- Daun pintu Plywood+melaminto+PVC Laminated MapSesuai gbr. + anti rayap 1.00 Bh 485,000 75,000 560,000 560,000 644,000 644,000.00 644,000.00
- Kunci + Handle Wallaby AL-L 66 SS + lockcase JBU 1.00 set 150,000 75,000 225,000 225,000 258,750 258,750.00 258,750.00
4 Type P 5 ( dapur, 1 unit ) Þ Õ (90 x 215) cm 0.00 0 0 0 0.00 0.00
- Daun pintu Kaca Plywood <aminaetd + kaca 5 mm, Sesuai gbr. + anti rayap 1.00 Bh 550,000 75,000 625,000 625,000 718,750 718,750.00 718,750.00
- Kunci + Handle Wallaby AL-L 66 SS + lockcase JBU 1.00 set 150,000 75,000 225,000 225,000 258,750 258,750.00 258,750.00
5 Type P7 1 (Taman samping, 1 unit ) @ 1x(92 x 226) cm Þ Õ (100 x 235) cm 0.00 0 0 0 0.00 0.00
- Kusen + daun pintu besi 1.00
sesuai gbr. Hollow 40/40 + 40/20, f/cat + zincromate unit 1,350,000 1,350,000 1,350,000 1,552,500 1,552,500.00 1,552,500.00
6 Type J1 ( R. tidur 1, 1 unit ) Jungkit, @ (72 x 127) cm Þ Õ (125 x 135) cm 0.00 0 0 0 0.00 0.00
- Kusen + daun jendela + kaca 5 mm + hardware (comp
Alumunium ex. Alexindo, f/ powder coating 1.00 unit 1,107,500 1,107,500 1,107,500 1,273,630 1,273,630.00 1,273,630.00
7 Type J8 ( R. Tamu/keluarga 1, 1 unit ) Jungkit, @ (72 x 127) cm Þ Õ (80 x 135) cm 0.00 0 0 0 0.00 0.00
Alumunium ex. Alexindo, f/ powder coating 1.00 unit 970,000 970,000 970,000 1,115,500 1,115,500.00 1,115,500.00
8 Type J3 ( R. Tidur Makan, 1 unit ) Jungkit, @ 2x(65.5 x 137) cm Þ Õ (142 x 135) cm 0.00 0 0 0 0.00 0.00
9 Type J4 ( KM/WC, 1 unit ) Þ Õ (35 x 72,5) cm 0.00 0 0 0 0.00 0.00
- Kaca es 5 mm ex. Asahi Mas 1.00 unit 450,000 450,000 450,000 517,500 517,500.00 517,500.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Type P2 ( R. Tidur 2 dan R Tidur Utama, 2 unit ) Þ Õ (90 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen alumunium Alumunium ex. Alexindo, f/ powder coating 2.00 unit 0 0 500,000 500,000 1,000,000 1,150,000 575,000.00 1,150,000.00
- Daun pintu D/MDF+PVC laminated Maple Brown, @ Sesuai gbr. + anti rayap 2.00 Bh 410,000 82,500 0 492,500 985,000 1,132,760 566,380.00 1,132,760.00
- Engsel pintu 3 x 4" ex. JBU 4X3, Stainless Steel 4.00 Bh 25,000 3,850 0 28,850 115,400 132,720 33,180.00 132,720.00
- Handle + Lock Case Wallaby AL-L 66 Stainless Steel 2.00 set 350,000 82,500 0 432,500 865,000 994,760 497,380.00 994,760.00
2 Type P3 ( Balkon, 1 unit ) Þ Õ (90 x 215) cm 0.00 0 0 0 0.00 0.00
- Daun pintu D/Plwood+HoneyComb+nat+PVC+kaca, Sesuai gbr. + anti rayap 1.00 Bh 590,000 82,500 672,500 672,500 773,380 773,380.00 773,380.00
- Engsel pintu 3 x 4" ex. Wallaby, Stainless Steel 3.00 Bh 25,000 3,850 28,850 86,550 99,540 33,180.00 99,540.00
- Handle + Lock Case Wallaby AL-L 66 Stainless Steel 1.00 set 350,000 82,500 432,500 432,500 497,380 497,380.00 497,380.00

0 0 0 0 0 (Rp) (Rp.)
3 Type P 4 ( KM / WC, 1 unit ) Þ Õ (80 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen alumunium Alumunium ex. Alexindo, f/ powder coating 1.00 unit 0 0 490,000 490,000 490,000 563,500 563,500.00 563,500.00
- Daun pintu Plywood+melaminto+PVC Laminated MapSesuai gbr. + anti rayap 1.00 Bh 485,000 82,500 0 567,500 567,500 652,630 652,630.00 652,630.00
- Engsel pintu 3 x 4" ex. Wallaby, Stainless Steel 2.00 Bh 25,000 3,850 0 28,850 57,700 66,360 33,180.00 66,360.00
- Kunci + Handle Wallaby AL-L 66 Stainless Steel 1.00 set 150,000 82,500 0 232,500 232,500 267,380 267,380.00 267,380.00
4 Type P6 ( KM/WC, 1 unit ) Þ Õ (80 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen alumunium Alumunium ex. Alexindo, f/ powder coating 1.00 unit 0 0 490,000 490,000 490,000 563,500 563,500.00 563,500.00
- Daun pintu Plywood+melaminto+PVC Laminated MapSesuai gbr. + anti rayap 1.00 Bh 485,000 82,500 0 567,500 567,500 652,630 652,630.00 652,630.00
- Rel dorong merk WINA + box ex. WINA 1.00 ls 250,000 55,000 0 305,000 305,000 350,750 350,750.00 350,750.00
- Handle + Lock Case ex. Wallaby, Stainless Steel 1.00 set 150,000 82,500 0 232,500 232,500 267,380 267,380.00 267,380.00
5 Type J2 ( R. Tidur Utama, 2 unit ) Jungkit, @ 1x(72 x 147) cm Þ Õ (80 x 220) cm 0.00 0 0 0 0.00 0.00
6 Type J3 ( R. Tidur 2, 1 unit ) Jungkit, @ 2x(65.5 x 137) cm Þ Õ (142 x 135) cm 0.00 0 0 0 0.00 0.00
7 Type J5 ( Area tangga, 1 unit ) Jungkit, @ 1x(64,5 x 82) cm Þ Õ (72,5 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen + kaca 5 mm Alumunium ex. Alexindo, f/ powder coating 1.00 unit 1,080,000 1,080,000 1,080,000 1,242,000 1,242,000.00 1,242,000.00
8 Type J5B ( Area Tangga, 1 unit ) Kaca mati, Þ Õ (72,5 x 215) cm 0.00 0 0 0 0.00 0.00
- Kusen + kaca 5 mm Alumunium ex. Alexindo, f/ powder coating 1.00 unit 725,000 725,000 725,000 833,750 833,750.00 833,750.00
9 Type J7 ( Area Tangga(hall), 1 unit ) Jungkit, @ 1x(64,5 x 127) cm Þ Õ (72,5 x 135) cm 0.00 0 0 0 0.00 0.00
- Kusen + daun jendela + kaca 5 mm Alumunium ex. Alexindo, f/ powder coating 1.00 unit 970,000 970,000 970,000 1,115,500 1,115,500.00 1,115,500.00
10 Type J6 ( KM/WC, 1 unit ) Þ Õ (35,5 x 195) cm 0.00 0 0 0 0.00 0.00
- Kaca es 5 mm ex. Asahi Mas 1.00 unit 625,000 625,000 625,000 718,750 718,750.00 718,750.00
0.00 0 0 0 0.00 0.00
Sub Total VII 0.00 0 26,734,150 30,744,400 0.00 30,744,400.00
0.00 0 0 0 0.00 0.00
VIII. PEKERJAAN PLAFOND 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Plafond Gypsum board 9 mm ex. Elephant, Rangka Metal Furing 38.68 m² 65,000 65,000 2,514,200 2,891,330 74,750.00 2,891,330.00
2 Plafond kalsiboard 3,5 mm ( DAPUR) ex Nad 5 mm 3.28 m² 75,000 75,000 246,000 282,900 86,250.00 282,900.00
3 Plafond beton expose + tali air ( Canopy + tangga ) Sesuai Gambar 8.48 m² 18,260 12,000 30,260 256,605 295,104 34,800.00 295,104.00
4 List plafond pada plafond Gypsum List profil gypsum 70 x 100 mm, KM/WC 50 x 5 45.86 m¹ 12,000 12,000 550,320 632,868 13,800.00 632,868.00
5 List Plafond (DAPUR ) List Kayu 36 x 36 mm, profil singkil oven, 8.35 m¹ 4,500 4,500 9,000 75,150 86,423 10,350.00 86,422.50
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Plafond Gypsum board 9 mm ex. Elephant, Rangka Metal Furing 33.63 m² 65,000 65,000 2,185,950 2,513,843 74,750.00 2,513,842.50
2 Plafond kalsiboard 4 mm ( Tritisan ) ex Nad 5 mm 15.22 m² 75,000 75,000 1,141,500 1,312,725 86,250.00 1,312,725.00
rangka hollow 40/40 + 20/40 0.00 0 0 0 0.00 0.00
3 Plafond beton expose + tali air ( Canopy ) Sesuai Gambar 4.73 m² 18,260 13,200 31,460 148,806 171,131 36,180.00 171,131.40
4 List plafond Gypsum List profil gypsum 70 x 100 mm, 50 x 50 46.35 m¹ 12,000 12,000 556,200 639,630 13,800.00 639,630.00
5 List Plafond ( Tritisan ) List Kayu 36 x 36 mm, profil singkil oven, 40.98 m¹ 4,500 4,950 9,450 387,261 445,453 10,870.00 445,452.60
6 Manhole uk. 60 x 60 cm Sesuai Gambar 1.00 unit 110,000 110,000 110,000 126,500 126,500.00 126,500.00
Sub Total VIII 0.00 0 8,171,992 9,397,906 0.00 9,397,906.00

0 0 0 0 0 (Rp) (Rp.)
0.00 0 0 0 0.00 0.00
IX. PEKERJAAN RANGKA ATAP 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Rangka Atap ( Lt. Bawah ) Baja Ringan,Zinc alumunium, galvanied 3.78 m² 125,000 125,000 472,500 543,375 143,750.00 543,375.00
2 Lapisan alumunium foil ( Lt. Atas & Bawah ) ex. Monier, single sided-Raden Shield Woven Met 3.78 m² 7,500 1,500 9,000 34,020 39,123 10,350.00 39,123.00
3 Genteng Badan ( Lt. Atas & Lt. Bawah ) ex. Monier, Exel Superior Grey 3.78 m² 62,388 21,115 83,503 315,639 362,993 96,030.00 362,993.40
4 Lisplank 3.13
Fiber Semen Elephant, ex. Siam-Indo concrete product m¹ 24,700 15,000 39,700 124,261 142,916 45,660.00 142,915.80
5 Baja )Ringan,Zinc alumunium, galvanied
Talang tikus ( incl. dalam paket rangka atap baja ringan 2.85 m¹ 49,869 54,750 104,619 298,163 include
( pemasangan oleh kontraktor baja ringan) 0.00 0 0 0 0.00 0.00
6 Plesing genteng ( ban-ban genteng ) Baja Ringan,Zinc alumunium, galvanied 3.44 m¹ 25,495 15,000 40,495 139,303 160,201 46,570.00 160,200.80
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Rangka Atap ( Lt. Atas & Bawah ) Baja Ringan,Zinc alumunium, galvanied 66.54 m² 125,000 125,000 8,317,500 9,565,125 143,750.00 9,565,125.00
2 Lapisan alumunium foil ex. Monier, single sided-Raden Shield Woven Met 66.54 m² 7,500 1,650 9,150 608,841 700,001 10,520.00 700,000.80
3 Genteng Badan ( Lt. Atas & Lt. Bawah ) ex. Monier, Exel Superior Grey 66.54 m² 62,388 23,227 85,614 5,696,756 6,551,528 98,460.00 6,551,528.40
4 Genteng Nok ex. Monier, Exel Superior Grey 7.90 m¹ 59,005 21,478 80,483 635,812 731,145 92,550.00 731,145.00
5 Genteng tepi ex. Monier, Exel Superior Grey 16.40 m¹ 44,000 16,500 60,500 992,200 1,141,112 69,580.00 1,141,112.00
6 Genteng ujung ex. Monier, Exel Superior Grey 2.00 bh 15,000 8,250 23,250 46,500 53,480 26,740.00 53,480.00
7 Lisplank 22.15
Fiber Semen Elephant, ex. Siam-Indo concrete product m¹ 24,700 16,500 41,200 912,580 1,049,467 47,380.00 1,049,467.00
8 Baja )Ringan,Zinc alumunium, galvanied
Talang tikus ( incl. dalam paket rangka atap baja ringan 16.05 m¹ 50,000 50,000 802,500 922,875 57,500.00 922,875.00
( pemasangan oleh kontraktor baja ringan) 0.00 0 0 0 0.00 0.00
9 Plesing genteng ( ban-ban genteng ) Baja Ringan,Zinc alumunium, galvanied 10.90 m¹ 25,495 16,500 41,995 457,746 526,361 48,290.00 526,361.00
Sub Total IX 0.00 0 19,854,320 22,489,702 0.00 22,489,702.20
0.00 0 0 0 0.00 0.00
X. PEKERJAAN SANITAIR DAN SALURAN 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
KM / WC 0.00 0 0 0 0.00 0.00
1 Closet Duduk ex. AMSTAD/Winston Dual Flush CCST complet 1.00 Bh 1,150,000 391,780 1,541,780 1,541,780 1,773,050 1,773,050.00 1,773,050.00
2 Wasthafel + include kran ex. AMSTAD/New Codie Square Lava, 1.00 Bh 729,000 51,225 780,225 780,225 897,260 897,260.00 897,260.00
+ kran AMSTAD Amm A-7007 C Pilar Tap, ko 0.00 0 0 0 0.00 0.00
3 Cermin washtafel @ 50 x 66 cm, dibevel 1.00 bh 203,600 12,000 215,600 215,600 247,940 247,940.00 247,940.00
4 Tempat sabun ex. AMSTAD/soap Holder 11x22, putih 1.00 Bh 58,000 15,000 73,000 73,000 83,950 83,950.00 83,950.00
5 Floordrain ex. AMSTAD/IN 23 1.00 Bh 168,000 10,575 178,575 178,575 205,360 205,360.00 205,360.00
6 Jet Washer ex. AMSATD/IN 404 C + tp1003, warna Chrom 1.00 Bh 150,000 20,000 170,000 170,000 195,500 195,500.00 195,500.00
7 Jet Washer ex. AMSATD/IN 404 C 0.00 Bh 150,000 20,000 170,000 0 0 195,500.00 0.00
7 Shower Set ex. AMSTAD / TP 1006 + AS Hand Shower set 1.00 Bh 300,000 20,000 320,000 320,000 368,000 368,000.00 368,000.00
Dapur 0.00 0 0 0 0.00 0.00
8 Kitchen zink ex. Royal type Martha SB 57 1.00 Bh 400,000 50,000 450,000 450,000 517,500 517,500.00 517,500.00
9 Kran kitchen zink ex. AMSTAD / Amm A-7114J, Chrome 1.00 Bh 175,000 5,000 180,000 180,000 207,000 207,000.00 207,000.00
Lain-lain 0.00 0 0 0 0.00 0.00
1 Kran dinding (taman pakai putaran & carport pakai kuex. AMSTAD / TP 0008-B609C 2.00 Bh 125,000 5,000 130,000 260,000 299,000 149,500.00 299,000.00
2 Instalasi air bersih u. lt 1 & 2 PVC ex. Wavin AW Ø ½" & ¾" 75.00 m¹ 5,400 3,500 8,900 667,500 768,000 10,240.00 768,000.00

0 0 0 0 0 (Rp) (Rp.)
3 Saluran air kotor & air bekas PVC ex. Wavin D Ø 3" 18.00 m¹ 15,600 5,000 20,600 370,800 426,420 23,690.00 426,420.00
4 Saluran air kotor & air bekas PVC ex. Wavin D Ø 4" 38.00 m¹ 24,600 6,000 30,600 1,162,800 1,337,220 35,190.00 1,337,220.00
5 Saluran Air Bekas (dari Washtafel & kitchen zink) PVC ex. Wavin AW Ø 1¼" 5.60 m¹ 11,500 4,000 15,500 86,800 99,848 17,830.00 99,848.00
6 Saluran pipa hawa (dari septictak) PVC ex. Wavin AW Ø 1¼" 5.60 m¹ 11,500 4,000 15,500 86,800 99,848 17,830.00 99,848.00
7 Gate valve Ø ¾" ex. KITZ Ø ¾" 1.00 Bh 150,000 20,000 170,000 170,000 195,500 195,500.00 195,500.00
8 Bak Kontrol + Tutup Grill + resapan 1.00 Bh 185,000 100,000 180,000 465,000 465,000 534,750 534,750.00 534,750.00
10 Bak Kontrol + Tutup Grill 4.00 Bh 185,000 100,000 180,000 465,000 1,860,000 2,139,000 534,750.00 2,139,000.00
11 Septictank + rembesan sesuai gambar 1.00 unit 755,983 363,000 1,118,983 1,118,983 1,286,830 1,286,830.00 1,286,830.00
12 Sumur resapan sesuai gambar 1.00 unit 350,000 500,000 850,000 850,000 977,500 977,500.00 977,500.00
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
KM / WC 0.00 0 0 0 0.00 0.00
1 Closet Duduk ex. AMSTAD/Winston Dual Flush CCST complet 1.00 Bh 1,150,000 430,958 1,580,958 1,580,958 1,818,100 1,818,100.00 1,818,100.00
2 Wasthafel + include kran ex. AMSTAD/New Codie Square Lava, 1.00 Bh 729,000 56,348 785,348 785,348 903,150 903,150.00 903,150.00
+ kran AMSTAD Amm A-7007 C Pilar Tap, ko 0.00 0 0 0 0.00 0.00
3 Cermin washtafel @ 50 x 66 cm, dibevel 1.00 bh 203,600 13,200 216,800 216,800 249,320 249,320.00 249,320.00
4 Tempat sabun ex. AMSTAD/soap Holder 11x22, putih 1.00 Bh 58,000 16,500 74,500 74,500 85,680 85,680.00 85,680.00
5 Floordrain kamar mandi dan balkon ex. AMSTAD/IN 23 2.00 Bh 168,000 11,633 179,633 359,265 413,160 206,580.00 413,160.00
6 Jet Washer ex. AMSATD/IN 404 C + tp1003, warna Chrom 1.00 Bh 150,000 22,000 172,000 172,000 197,800 197,800.00 197,800.00
7 Shower Set ex. AMSTAD / TP 1006 + AS Hand Shower set 1.00 Bh 300,000 22,000 322,000 322,000 370,300 370,300.00 370,300.00
Lain-lain 0.00 0 0 0 0.00 0.00
8 Roofdrain ex. INA, IF 68 C - 3 1.00 bh 115,000 20,000 135,000 135,000 155,250 155,250.00 155,250.00
Sub Total X 0.00 0 14,653,734 16,852,236 0.00 16,852,236.00
0.00 0 0 0 0.00 0.00
XI. PEKERJAAN PENGECATAN 0.00 0 0 0 0.00 0.00
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Cat Dinding Dalam ex. Mowilex type Cendana 137.52 m² 9,500 9,500 1,306,440 1,503,094 10,930.00 1,503,093.60
2 Cat Dinding Luar ex. Mowilex type Weathercoat 76.33 m² 18,500 18,500 1,412,105 1,624,302 21,280.00 1,624,302.40
2.a Cat Dinding Luar ( dinding pagar ) ex. Mowilex type Weathercoat 57.62 m² 18,500 18,500 1,065,970 1,226,154 21,280.00 1,226,153.60
3 Cat Plafond dalam gypsum +list + expose tangga & ex. Mowilex type Cendana 47.16 m² 9,500 9,500 448,020 515,459 10,930.00 515,458.80
4 Cat Plafond luar calsibox + list ( Tritisan ) + kanopi ex. Mowilex type Cendana 3.28 m² 9,500 9,500 31,160 35,850 10,930.00 35,850.40
5 Cat Listplank (cat tembok) ex. Mowilex type Weathercoat 3.20 m¹ 12,000 12,000 38,400 44,160 13,800.00 44,160.00
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Cat Dinding Dalam ex. Mowilex type Cendana 145.01 m² 9,500 9,500 1,377,595 1,584,959 10,930.00 1,584,959.30
2 Cat Dinding Luar ex. Mowilex type Weathercoat 111.49 m² 18,500 18,500 2,062,565 2,372,507 21,280.00 2,372,507.20
3 Cat Plafond dalam gypsum ex. Mowilex type Cendana 33.63 m² 9,500 9,500 319,485 367,576 10,930.00 367,575.90
4 Cat Plafond luar calsibox + list ( Tritisan ) + kanopi ex. Mowilex type Cendana 19.95 m² 9,500 9,500 189,525 218,054 10,930.00 218,053.50
5 Cat Listplank (cat tembok) ex. Mowilex type Weathercoat 36.00 m¹ 12,000 12,000 432,000 496,800 13,800.00 496,800.00
Sub Total XI 0.00 0 8,683,265 9,988,915 0.00 9,988,914.70
0.00 0 0 0 0.00 0.00
XII. PEKERJAAN LISTRIK 0.00 0 0 0 0.00 0.00

0 0 0 0 0 (Rp) (Rp.)
A. Lantai Bawah 0.00 0 0 0 0.00 0.00
1 Panel Box MCB 12 Group ( isi 8 MCB ) ex. Hager + MCB Hagger 1.00 Bh 425,000 425,000 425,000 488,750 488,750.00 488,750.00
2 Kabel Toevur ex. Eterna NYY 4 x 6 mm 15.00 m¹ 45,000 45,000 675,000 776,250 51,750.00 776,250.00
3 Sparing Listrik Pipa med BS Ø 1¼" (pipa tegak) 1.00 unit 100,000 100,000 100,000 115,000 115,000.00 115,000.00
4 Sparing Listrik Pipa PVC Ø 1¼" type (pipa mendatar) 1.00 unit 52,000 52,000 52,000 59,800 59,800.00 59,800.00
5 Arde Pentanahan kabel tembaga 6 mm + GIP Ø ½", max. 2 ohm 1.00 Ls 200,000 200,000 200,000 230,000 230,000.00 230,000.00
6 Sparing Telephone, PLN, dll. Pipa PVC ex. Wavin D, 3 x Ø 4" 1.00 Ls 46,500 46,500 46,500 53,480 53,480.00 53,480.00
7 Socket TV Coxtial Cable 70 OMH + fitting ex. Broco + Coaxial cable 5C 1.00 Ttk 35,000 100,000 135,000 135,000 155,250 155,250.00 155,250.00
8 Instalasi Telepon + fitting ex. Broco + kabel ex. Jumbo 4( 4x0,6 )mm 1.00 Ttk 45,000 130,000 175,000 175,000 201,250 201,250.00 201,250.00
9 Instalasi titik Lampu ex. Eterna NYM 2 x 2,5 8.00 Ttk 100,000 100,000 800,000 920,000 115,000.00 920,000.00
10 Instalasi titik Lampu Taman ex. Eterna NYY 2 x 2,5 + conduit PVC 5/8" 1.00 Ttk 110,000 110,000 110,000 126,500 126,500.00 126,500.00
11 Instalasi Stop Kontak ex. Eterna NYM 3 x 2,5 6.00 Ttk 110,000 110,000 660,000 759,000 126,500.00 759,000.00
12 Fitting ex. Lokal ex. Broco, New Line 8.00 Bh 10,000 5,000 15,000 120,000 138,000 17,250.00 138,000.00
13 Saklar tunggal /saklar engkel ex. Broco, Gracio series white 1.00 Bh 11,500 5,000 16,500 16,500 18,980 18,980.00 18,980.00
14 Saklar ganda /saklar seri ex. Broco, Gracio series white 3.00 Bh 15,000 5,000 20,000 60,000 69,000 23,000.00 69,000.00
15 Saklar hotel engkel ex. Broco, Gracio series white 1.00 Bh 15,000 5,000 20,000 20,000 23,000 23,000.00 23,000.00
16 Stop Kontak ada pengaman ex. Broco, Gracio series white 5.00 Bh 16,500 5,000 21,500 107,500 123,650 24,730.00 123,650.00
17 Stop Kontak pompa pakai tutup ex. Broco, Gracio series white 1.00 Bh 45,000 5,000 50,000 50,000 57,500 57,500.00 57,500.00
18 Lampu Pijar 40 Watt ex. Philips 5.00 Bh 10,000 10,000 50,000 57,500 11,500.00 57,500.00
19 Armateur lampu + bohlam ( kepala lampu taman ) Bentuk Bola Ø 30, bahan Poly Etylin + pipi 1 1/4 1.00 Bh 350,000 50,000 400,000 400,000 460,000 460,000.00 460,000.00
20 Sparing listrik u/ radar torn 1.00 Ls 50,000 50,000 50,000 57,500 57,500.00 57,500.00
0.00 0 0 0 0.00 0.00
B. Lantai Atas 0.00 0 0 0 0.00 0.00
1 Panel Box MCB 8 Group ( isi 6 MCB ) ex. Hager + MCB Hagger 1.00 Bh 325,000 325,000 325,000 373,750 373,750.00 373,750.00
2 Kabel Toevur ex. Eterna NYY 4 x 6 mm 12.00 m¹ 45,000 45,000 540,000 621,000 51,750.00 621,000.00
3 Instalasi titik Lampu ex. Eterna NYM 2 x 2,5 6.00 Ttk 100,000 100,000 600,000 690,000 115,000.00 690,000.00
4 Instalasi Stop Kontak ex. Eterna NYM 3 x 2,5 4.00 Ttk 110,000 110,000 440,000 506,000 126,500.00 506,000.00
5 Fitting ex. Lokal ex. Broco, New Line 6.00 Bh 10,000 5,000 15,000 90,000 103,500 17,250.00 103,500.00
6 Saklar tunggal /saklar engkel ex. Broco, Gracio series white 2.00 Bh 11,500 5,000 16,500 33,000 37,960 18,980.00 37,960.00
7 Saklar ganda /saklar seri ex. Broco, Gracio series white 1.00 Bh 15,000 5,000 20,000 20,000 23,000 23,000.00 23,000.00
8 Saklar hotel engkel ex. Broco, Gracio series white 3.00 Bh 15,000 5,000 20,000 60,000 69,000 23,000.00 69,000.00
9 Stop Kontak ex. Broco, Gracio series white 4.00 Bh 16,500 5,000 21,500 86,000 98,920 24,730.00 98,920.00
Sub Total XII 0.00 0 6,446,500 7,413,540 0.00 7,413,540.00
0.00 0 0 0 0.00 0.00
XIII. PEKERJAAN LAIN - LAIN 0.00 0 0 0 0.00 0.00
1 Tempat sampah tanpa tutup + beton decker ( pembesi
sesuai gambar 1.00 bh 1,150,000 400,000 1,550,000 1,550,000 1,782,500 1,782,500.00 1,782,500.00
2 Box surat depan rumah ( tanpa gembok ) sesuai gambar 1.00 Bh 325,000 180,000 505,000 505,000 580,750 580,750.00 580,750.00
3 Sumur Pantek 30 m + pompa ( s/d mendapat air bersiPompa ex. Washer 250 watt 1.00 set 3,000,000 2,000,000 5,000,000 5,000,000 5,750,000 5,750,000.00 5,750,000.00
+ rabat beton dudukan pompa uk. 50x50 cm pipa Ø 1¼", Ø 1", casing Ø 4" 3 btg, Ø 2" 3 btg 0.00 0 0 0 0.00 0.00
+ kerangkeng ( besi L.30.30.3 + besi Ø 8 - 100 ) + gembok 0.00 0 0 0 0.00 0.00
4 Pekerjaan Anti Rayap ex. Etos 90.81 m² 15,000 15,000 1,362,150 1,566,473 17,250.00 1,566,472.50
5 Hand railing tangga sesuai gbr. 8.00 m¹ 150,000 150,000 1,200,000 1,380,000 172,500.00 1,380,000.00

0 0 0 0 0 (Rp) (Rp.)
Handrail kayu kamper profil Ø 50 mm f/ Ultran P-01 0.00 0 0 0 0.00 0.00
0.00
+ dudukan handrail plat 5 mm f/ cat hitam dof F-talit 0 0 0 0.00 0.00
6 Opening u/ pemasangan kusen non kayu plester 1 : 5 + aci 113.73 m¹ 6,850 7,500 14,350 1,632,026 1,876,545 16,500.00 1,876,545.00
7 Penebalan dinding , t= 5 cm + nat 10/10mm sesuai gambar 6.75 m² 23,500 20,000 43,500 293,625 337,703 50,030.00 337,702.50
( Tampak depan, area k. tidur ) 0.00 0 0 0 0.00 0.00
8 Penebalan dinding , t= 5 cm sesuai gambar 2.57 m² 23,500 20,000 43,500 111,795 128,577 50,030.00 128,577.10
( Tampak depan, teras) 0.00 0 0 0 0.00 0.00
9 Penebalan lantai, t = 5 cm ( bawah meja dapur ) 1.20 m² 23,500 15,000 38,500 46,200 53,136 44,280.00 53,136.00
10 Waterproofing ( KM/WC Lt.Atas + balkon ) ex. Sika top 6.30 m² 35,000 35,000 220,500 253,575 40,250.00 253,575.00
11 Waterproofing ( canopy ) ex. Sika top 4.42 m² 35,000 35,000 154,700 177,905 40,250.00 177,905.00
12 Waterproofing ( dak beton ) penutup tangga, KM/WC ex. Sika top 6.42 m² 35,000 35,000 224,700 258,405 40,250.00 258,405.00
13 Railing balkon 8.20 m¹ 350,000 350,000 2,870,000 3,300,500 402,500.00 3,300,500.00
14 Kanstin carport 13.00 m¹ 47,410 8,500 55,910 726,825 835,900 64,300.00 835,900.00
0.00 0 0 0 0.00 0.00
Sub Total XIII 0.00 0 15,897,521 18,281,968 0.00 18,281,968.10

REKAPITULASI R A B
PROYEK : TELAGA GOLF
TYPE : 81 / 120, Great Britian Utara
LOKASI : Jakarta
$0
0 30-Dec-1899
TOTAL
NO. URAIAN PEKERJAAN HARGA %
(Rp.)
I PEKERJAAN PERSIAPAN 6,208,798.40 1.88%

II. PEKERJAAN TANAH 6,897,465.40 2.09%
III. PEKERJAAN PONDASI 21,323,372.60 6.45%
IV. PEKERJAAN BETON STRUKTUR 86,248,245.80 26.09%
V. PEKERJAAN DINDING DAN PLESTERAN 72,954,020.60 22.07%
VI. PEKERJAAN KERAMIK LANTAI DAN DINDING 21,757,325.00 6.58%
VII. PEKERJAAN KUSEN, PINTU & JENDELA 30,744,400.00 9.30%
VIII. PEKERJAAN PLAFOND 9,397,906.00 2.84%
IX. PEKERJAAN RANGKA ATAP 22,489,702.20 6.80%
X. PEKERJAAN SANITAIR DAN SALURAN 16,852,236.00 5.10%
XI. PEKERJAAN PENGECATAN 9,988,914.70 3.02%
XII. PEKERJAAN LISTRIK 7,413,540.00 2.24%
XIII. PEKERJAAN LAIN - LAIN 18,281,968.10 5.53%
SUB TOTAL 330,557,894.80 100.00%

JASA PEMBORONG 33,055,789.48
TOTAL 363,613,684.28
PEMBULATAN 363,613,000.00
PPN 10% 36,361,300.00
GRAN TOTAL 399,974,300.00
PT. MITRABANGUN ADIGRAHA
Nama Proyek : TELAGA GOLF Site Management 7,500,000.00
: 81 / 120, Great Britian Utara
COST PLAN PROYEK

Data Proyek
Tanggal Penawaran atau SPK/Kontrak Kerja : 30-Dec-1899
Jenis Pekerjaan v. Tender Konstr v. Cost & Fee v. Design-Construc
Jenis bangunan/konstruksi : Rumah
Luas bangunan/konstruksi (m2) : 81.00
Periode Konstruksi : bulan
Perkiraan tanggal mulai :
Perkiraan tanggal selesai :
Ringkasan Cost Plan Rp./USD Subtotal %
1. Pekerjaan substruktur/pondasi 0.00%

- Material 17,588,304 4.84%
- Upah 6,951,324 1.91%
- Subkon/Suppliers - 0.00%
2. Pekerjaan Bangunan 0.00%
- Material 111,987,861 30.80%
- Upah ` 86,500,019 23.79%
- Subkon/Suppliers 52,135,485 14.34%
- Lain-Lain - 0.00%
3. Pekerjaan eksternal & landscape - 0.00%
4. Pekerjaan ME 0.00%
Elektrikal & lightings 7,173,325 1.97%
Plumbing & Pompa 0.00%
Lifts & Escalators 0.00%
Genset 0.00%
Lain lain… 0.00%
5. Interior & Fitout 0.00%
6. Provisional Sums 0.00%
Subtotal biaya langsung lapangan 282,336,320 77.65%
7. Indirect & Prelim Preliminaries incld. Site Overhead 12,898,196 3.55%
Pekerjaan temporary - 0.00%
Heavy Equipments 0.00%
Interest on loan (site) 0.00%
Contingency of direct cost 0.00%
Asuransi & bonds 0.00%
Subtotal biaya tidak langsung lapangan 12,898,196 3.55%
8. Biaya Design Biaya design arsitek/struktur/ME 0.00%
Checker/Reviewer/VE 0.00%
Biaya konsultan spesialist 0.00%
Subtotal biaya design - 0.00%
Total Rencana Anggaran Proyek 295,234,516 81.19%
9. Biaya Umum & adm Head Office support/kontribusi 7,272,260 2.00%
Fees kepada JO & lain-lain 0.00%
Biaya bunga kapital kerja 3,388,036 0.93%
Marketing 0.00%
Subtotal biaya umum & adm 10,660,296 2.93%
10. Resiko kenaikan harga-harga & exchange rates 5,954,636 1.64%
Total Rencana Anggaran Proyek Murni 311,849,448 85.76%
11. Pph Final 3% 10,908,390 3.00%
12. Profit Margin Netto 40,855,162 11.24%
Total harga ( 4,489,049.38 /m2) excl. ppn 363,613,000 100.00%
Dibuat oleh, Diperiksa, Disetujui oleh,

BE CP/Marketing Direktur Utama
Tanggal Tanggal Tanggal

c.c : DU ; BE ; MKT

Harga Satuan Material Update: TAHUN 2015: Pt. Mitrabangun Adigraha

Uploaded by

Copyright:

Available Formats

Harga Satuan Material Update: TAHUN 2015: Pt. Mitrabangun Adigraha

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Harga Satuan Material Update: TAHUN 2015: Pt. Mitrabangun Adigraha

Uploaded by

Copyright:

Available Formats

PT.

Harga Satuan Material

ANALISA HARGA SATUAN

4b Bekisting Kolom 5 x pakai ( m2 ) 0.00

5a Bekisting Plat 1 x pakai ( m2 ) 0.00

5 Beton Pile Cap PC1,PC2

1 Pasangan genteng Munir /m2 0.00

4 Flashing & Plester 0.00

4 Septic tank kecil ( unit ) 0.00

6 Rangka Atap / m2 0.00

HARGA SATUAN (Rp.) JUMLAH TOTAL HARGA (Rp.) HARGA TOTAL

I PEKERJAAN PERSIAPAN 0.00 0 0 0 0.00 0.00

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 31

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 32

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 33

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 34

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 35

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 36

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 37

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 38

Type Scotland 81/120 dibuat oleh Afif Rajibnur (2013460020) Halaman : 39

I PEKERJAAN PERSIAPAN 6,208,798.40 1.88%

SUB TOTAL 330,557,894.80 100.00%

COST PLAN PROYEK

Ringkasan Cost Plan Rp./USD Subtotal %

1. Pekerjaan substruktur/pondasi 0.00%

Dibuat oleh, Diperiksa, Disetujui oleh,

Tanggal Tanggal Tanggal

You might also like