SUMMARY

ROYAL BALI BEACH CLUB - MANGGIS

BATHROOM RENOVATION PROJECT
ITEM NO.

DESCRIPTION

QTY.

RATE

AMOUNT

3.00 BILL NO. 1 PRELIMINARIES Rp.

1.00

30,500,000.00

30,500,000.00

II

4.00 BILL NO. 2 BATHROOM TO 3 Rp.

3.00

19,117,000.00

57,351,000.00

III

5.00 BILL NO. 3 BATHROOM TO 2 Rp.

2.00

19,768,000.00

39,536,000.00

IV

6.00 BILL NO. 4 BATHROOM T1 3 Rp.

3.00

19,117,000.00

57,351,000.00

7.00 BILL NO. 5 BATHROOM T1' 3 Rp.

3.00

38,885,000.00 116,655,000.00

VI

8.00 BILL NO. 6 BATHROOM T1 4 Rp.

4.00

39,785,500.00 159,142,000.00

VII

9.00 BILL NO. 7 BATHROOM T1'' 3 Rp.

3.00

23,506,000.00

70,518,000.00

VIII

10.00 BILL NO. 8 BATHROOM T2 2 Rp.

2.00

20,373,200.00

40,746,400.00

TOTAL 571,799,400.00
ROUNDED 571,700,000.00
PPN 10%

57,170,000.00

GRAND TOTAL 628,870,000.00

PT. ASIA VAKANSI

SUMMARY - 1

RBBC PROJECT - MANGGIS

AREA : 3.00 BILL NO. 1 PRELIMINARIES

NO.

DESCRIPTION

UNIT QTY

RATE

AMOUNT

1 Site Management and Establishment Costs

Ls

1.00

1,500,000.00

1,500,000.00

2 Maintenance and protection of existing roads, footpaths,

fences, etc

Ls

1.00

2,000,000.00

2,000,000.00

3 Protection of private and public service

Ls

1.00

0.00

4 Protection of adjoining property

Ls

1.00

0.00

5 Progress Photographs

Ls

1.00

1,000,000.00

1,000,000.00

6 Telephones

Ls

1.00

2,000,000.00

2,000,000.00

7 Water

Ls

1.00

3,000,000.00

3,000,000.00

8 Lighting and power

Ls

1.00

4,000,000.00

4,000,000.00

9 Cartage of material to the site and removal of spoil and surplus

materials

Ls

1.00

2,000,000.00

2,000,000.00

10 Contractor's storage sheds

Ls

1.00

5,000,000.00

5,000,000.00

11 Contractor's Site office

Ls

1.00

8,000,000.00

8,000,000.00

12 Removal of rubbish

Ls

1.00

2,000,000.00

2,000,000.00

3.00 BILL NO. 1 PRELIMINARIES Rp.

PT. ASIA VAKANSI

3.00 BILL 1 - 2

30,500,000.00

RBBC PROJECT - MANGGIS

AREA : 4.00 BILL NO. 2 BATHROOM TO 3

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

3.95

70,000.00

276,500.00

2 Demolish finishing wall existing

M2

23.15

70,000.00

1,620,500.00

Sub Total
II

1,897,000.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

3.95

175,000.00

691,250.00

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

23.15

225,000.00

5,208,750.00

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

3.95

375,000.00

1,481,250.00

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

23.15

425,000.00

9,838,750.00

Sub Total

17,220,000.00

COLLECTION
I Demolish work
II Floor work

1,897,000.00
17,220,000.00
4.00 BILL NO. 2 BATHROOM TO 3 Rp.

PT. ASIA VAKANSI

4.00 BILL 2 - 3

19,117,000.00

RBBC PROJECT - MANGGIS

AREA : 5.00 BILL NO. 3 BATHROOM TO 2

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

5.00

70,000.00

350,000.00

2 Demolish finishing wall existing

M2

23.15

70,000.00

1,620,500.00

Sub Total
II

1,970,500.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

5.00

175,000.00

875,000.00

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

23.15

225,000.00

5,208,750.00

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

5.00

375,000.00

1,875,000.00

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

23.15

425,000.00

9,838,750.00

Sub Total

17,797,500.00

COLLECTION
I Demolish work
II Floor work

1,970,500.00
17,797,500.00
5.00 BILL NO. 3 BATHROOM TO 2 Rp.

PT. ASIA VAKANSI

5.00 BILL 3 - 4

19,768,000.00

RBBC PROJECT - MANGGIS

AREA : 6.00 BILL NO. 4 BATHROOM T1 3

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

3.95

70,000.00

276,500.00

2 Demolish finishing wall existing

M2

23.15

70,000.00

1,620,500.00

Sub Total
II

1,897,000.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

3.95

175,000.00

691,250.00

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

23.15

225,000.00

5,208,750.00

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

3.95

375,000.00

1,481,250.00

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

23.15

425,000.00

9,838,750.00

Sub Total

17,220,000.00

COLLECTION
I Demolish work
II Floor work

1,897,000.00
17,220,000.00
6.00 BILL NO. 4 BATHROOM T1 3 Rp.

PT. ASIA VAKANSI

6.00 BILL 4 - 5

19,117,000.00

RBBC PROJECT - MANGGIS

AREA : 7.00 BILL NO. 5 BATHROOM T1' 3

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

8.95

70,000.00

626,500.00

2 Demolish finishing wall existing

M2

46.30

70,000.00

3,241,000.00

Sub Total
II

3,867,500.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

8.95

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

46.30

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

8.95

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

46.30

Sub Total

175,000.00

1,566,250.00

225,000.00 10,417,500.00

375,000.00

3,356,250.00

425,000.00 19,677,500.00

35,017,500.00

COLLECTION
I Demolish work
II Floor work

3,867,500.00
35,017,500.00
7.00 BILL NO. 5 BATHROOM T1' 3 Rp.

PT. ASIA VAKANSI

7.00 BILL 5 - 6

38,885,000.00

RBBC PROJECT - MANGGIS

AREA : 8.00 BILL NO. 6 BATHROOM T1 4

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

9.13

70,000.00

638,750.00

2 Demolish finishing wall existing

M2

47.40

70,000.00

3,318,000.00

Sub Total
II

3,956,750.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

9.13

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

47.40

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

9.13

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

47.40

Sub Total

175,000.00

1,596,875.00

225,000.00 10,665,000.00

375,000.00

3,421,875.00

425,000.00 20,145,000.00

35,828,750.00

COLLECTION
I Demolish work
II Floor work

3,956,750.00
35,828,750.00
8.00 BILL NO. 6 BATHROOM T1 4 Rp.

PT. ASIA VAKANSI

8.00 BILL 6 - 7

39,785,500.00

RBBC PROJECT - MANGGIS

AREA : 9.00 BILL NO. 7 BATHROOM T1'' 3

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

5.60

70,000.00

392,000.00

2 Demolish finishing wall existing

M2

27.83

70,000.00

1,947,750.00

Sub Total
II

2,339,750.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

5.60

175,000.00

980,000.00

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

27.83

225,000.00

6,260,625.00

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

5.60

375,000.00

2,100,000.00

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

27.83

Sub Total

425,000.00 11,825,625.00

21,166,250.00

COLLECTION
I Demolish work
II Floor work

2,339,750.00
21,166,250.00
9.00 BILL NO. 7 BATHROOM T1'' 3 Rp.

PT. ASIA VAKANSI

9.00 BILL 7 - 8

23,506,000.00

RBBC PROJECT - MANGGIS

AREA : 10.00 BILL NO. 8 BATHROOM T2 2

NO.
I

DESCRIPTION

UNIT QTY

RATE

AMOUNT

Demolish work
1 Demolish floor existing

M2

4.06

70,000.00

284,200.00

2 Demolish finishing wall existing

M2

24.80

70,000.00

1,736,000.00

Sub Total
II

2,020,200.00

Floor work
1 Waterproofing membrane coating c/ with wiremesh and plaster M2
to floor

4.06

175,000.00

710,500.00

2 Waterproofing membrane coating c/ with wiremesh and plaster M2

to wall

24.80

225,000.00

5,580,000.00

3 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

4.06

375,000.00

1,522,500.00

4 Polished Terrazzo pour insitu minimum thickness 2 cm with sea M2

shell, scored lines as indicated in drawing c/ with wire mesh to
floor

24.80

Sub Total

425,000.00 10,540,000.00

18,353,000.00

COLLECTION
I Demolish work
II Floor work

2,020,200.00
18,353,000.00
10.00 BILL NO. 8 BATHROOM T2 2 Rp.

PT. ASIA VAKANSI

10.00 BILL 8 - 9

20,373,200.00

RBBC PROJECT - MANGGIS

ANALISA HARGA SATUAN

PEKERJAAN GALIAN DAN URUGAN

Galian tanah biasa / M3
Tukang gali
Mandor

0.7500 ls
0.0250 ls

@ Rp.
@ Rp.

22,800.00
30,000.00

= Rp.
= Rp.
= Rp.

17,100.00
750.00
17,850.00

Galian tanah keras / M3

Tukang gali
Mandor

1.5000 ls
0.0500 ls

@ Rp.
@ Rp.

22,800.00
30,000.00

= Rp.
= Rp.
= Rp.

34,200.00
1,500.00
35,700.00

Pemadatan & perataan tanah / M3

Pekerja
Mandor

0.2500 ls
0.0100 ls

@ Rp.
@ Rp.

19,800.00
30,000.00

= Rp.
= Rp.
= Rp.

4,950.00
300.00
5,250.00

Urugan tanah dipadatkan / M

Tanah urug
Biaya pemadatan
Pekerja
Mandor

1.200
3.000
0.300
0.010

@
@
@
@

Rp.
Rp.
Rp.
Rp.

42,000.00
5,250.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

50,400.00
15,750.00
5,940.00
300.00 ###
72,390.00

1.2000 M3
0.3000 ls
0.0100 ls

@ Rp.
@ Rp.
@ Rp.

54,000.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.

64,800.00
5,940.00
300.00 ###
71,040.00

Pasangan batu kosong / M3

Batu kali
Pasir pasang
Pekerja
Mandor

1.2000
0.3000
1.5000
0.0750

M3
ls
ls
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

60,000.00
72,000.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

72,000.00
21,600.00
29,700.00
2,250.00 ###
125,550.00

Pasangan batu kali 1 : 4 / M3

Batu kali
Semen gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

1.2000
2.8470
0.5370
1.2000
0.1200
3.6000
0.160

M3
zak
M3
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

60,000.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

72,000.00
68,328.00
38,664.00
30,240.00
3,312.00
71,280.00
4,800.00 ###
288,624.00

Pasangan batu kali 1 : 5 / M3

Batu kali
Semen gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

1.2000
2.7200
0.5440
1.2000
0.1200
3.6000
0.180

M3
zak
M3
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

60,000.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

72,000.00
65,280.00
39,168.00
30,240.00
3,312.00
71,280.00
5,400.00 ###
286,680.00

Pasangan batu kali 1 : 6 / M3

Batu kali
Semen gresik
Pasir pasang
Tukang batu
Kepala tukang batu

1.2000
1.9440
0.6000
1.2000
0.1200

M3
zak
M3
ls
ls

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

60,000.00
24,000.00
72,000.00
25,200.00
27,600.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

Urugan pasir / M
Pasir urug
Pekerja
Mandor

m3
m2
ls
ls

PEKERJAAN PASANGAN & PLESTERAN

72,000.00
46,656.00
43,200.00
30,240.00
3,312.00

Pekerja
Mandor

Pasangan traseram bata merah 1 : 2 / M3

Bata pasang kls I
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

Pasangan bata merah 1:3 / M3

Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

Pasangan bata merah 1:5 / M3

Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

Pasangan bata merah 1:6 / M3

Bata merah
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

3.6000 ls
0.180 ls

650.0000
3.2936
0.3330
1.5000
0.1500
4.5000
0.2250

bj
zak
m
ls
ls
ls
ls

@ Rp.
@ Rp.

19,800.00
30,000.00

= Rp.
= Rp.
= Rp.

71,280.00
5,400.00 ###
272,088.00

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

480.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

312,000.00
79,046.40
23,976.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
552,812.40
55,281.24

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

480.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

312,000.00
59,289.60
27,000.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
536,079.60
53,607.96

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

480.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

312,000.00
39,532.80
30,024.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
519,346.80
51,934.68

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

480.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

312,000.00
20,047.20
30,816.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
500,653.20
50,065.32

1.000 M2

650.0000
2.4704
0.3750
1.5000
0.1500
4.5000
0.2250

bj
zak
m
ls
ls
ls
ls

1.000 M2

650.0000
1.6472
0.4170
1.5000
0.1500
4.5000
0.2250

bj
zak
m
ls
ls
ls
ls

1.000 M2

650.0000
0.8353
0.4280
1.5000
0.1500
4.5000
0.2250

bj
zak
m
ls
ls
ls
ls

1.000 M2

Plesteran 1:2 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

0.1680
0.0171
0.2000
0.0200
0.4000
0.0200

zak
m
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00 = Rp.
72,000.00 = Rp.
25,200.00 = Rp.
27,600.00 = Rp
19,800.00 = Rp
30,000.00 = Rp.
= Rp.

4,032.00
1,231.20
5,040.00
552.00
7,920.00
600.00 ###
19,375.20

Plesteran 1:4 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

0.1040
0.0209
0.2000
0.0200
0.4000
0.0200

zak
m
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00 = Rp.
72,000.00 = Rp.
25,200.00 = Rp.
27,600.00 = Rp
19,800.00 = Rp
30,000.00 = Rp.
= Rp.

2,496.00
1,504.80
5,040.00
552.00
7,920.00
600.00 ###
18,112.80

Plesteran 1:5 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu

0.0840
0.0214
0.2000
0.0200

zak
m
ls
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

24,000.00 = Rp.
72,000.00 = Rp.
25,200.00 = Rp.
27,600.00 = Rp

2,016.00
1,540.80
5,040.00
552.00

Pekerja
Mandor

0.4000 ls
0.0200 ls

@ Rp.
@ Rp.

19,800.00
30,000.00

= Rp
= Rp.
= Rp.

7,920.00
600.00 ###
17,668.80

Plesteran 1:6 / M2
Semen (PC) / Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

0.0720
0.0220
0.2000
0.0200
0.4000
0.0200

zak
m
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00 = Rp.
72,000.00 = Rp.
25,200.00 = Rp.
27,600.00 = Rp
19,800.00 = Rp
30,000.00 = Rp.
= Rp.

1,728.00
1,584.00
5,040.00
552.00
7,920.00
600.00 ###
17,424.00

118.0000
1.8168
0.1620
1.5000
0.1500
4.5000
0.2250

bj
zak
m3
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,200.00 = Rp.
24,000.00 = Rp.
72,000.00 = Rp.
25,200.00 = Rp
27,600.00 = Rp
19,800.00 = Rp.
30,000.00 = Rp.
= Rp.
= Rp.

141,600.00
43,603.20
11,664.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
334,657.20
33,465.72

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

1,200.00
24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp
= Rp
= Rp.
= Rp.
= Rp.
= Rp.

141,600.00
21,811.20
14,616.00
37,800.00
4,140.00
89,100.00
6,750.00 ###
315,817.20
31,581.72

Pasangan bataco 1 : 2 / M3
Batako kls I
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

Pasangan bataco 1 : 5 / M3
Batako kls I
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor
Pas. Dinding batu bata / M2

1.000 M2

118.0000
0.9088
0.2030
1.5000
0.1500
4.5000
0.2250

bj
zak
m3
ls
ls
ls
ls

1.000 M2

Siaran PC 1 : 2 / M3
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

0.0840
0.0085
0.1200
0.0120
0.3600
0.0180

zak
m3
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp
= Rp
= Rp.
= Rp.
= Rp.

2,016.00
612.00
3,024.00
331.20
7,128.00
540.00 ###
13,651.20

Siaran PC 1 : 3 / M3
Semen Gresik
Pasir pasang
Tukang batu
Kepala tukang batu
Pekerja
Mandor

0.0632
0.0096
0.1200
0.0120
0.3600
0.0180

zak
m3
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00
72,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp
= Rp
= Rp.
= Rp.
= Rp.

1,516.80
691.20
3,024.00
331.20
7,128.00
540.00 ###
13,231.20

Perekat PC / M3
Semen Gresik
Pasir pasang

9.4000 zak
0.9500 m3

@ Rp.
@ Rp.

24,000.00 = Rp.
72,000.00 = Rp.
= Rp.

225,600.00
68,400.00
294,000.00

Beton rabat cor 1 : 3 : 5 / m3

Semen (PC) / Gresik
Pasir beton
Split
Pekerja
Mandor
Tukang batu
Kepala tukang batu

3.6320
0.5400
0.9100
6.0000
0.3000
0.5000
0.0500

@
@
@
@
@
@
@

24,000.00
72,000.00
73,200.00
19,800.00
30,000.00
25,200.00
27,600.00

87,168.00
38,880.00
66,612.00
118,800.00
9,000.00
12,600.00
1,380.00 ###
334,440.00

Beton cor 1 : 2 : 3 / m3

zak
m
m
ls
ls
ls
ls

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

Semen Gresik
Pasir beton
Split
Mandor
Kepala tukang batu
Tukang batu
Pekerja

6.5120
0.5400
0.8200
0.3000
0.1000
1.0000
6.0000

zak
m
m
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00
72,000.00
73,200.00
30,000.00
27,600.00
25,200.00
19,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

156,288.00
38,880.00
60,024.00
9,000.00
2,760.00
25,200.00
118,800.00 ###
410,952.00

Beton cor 1 : 2.5 : 2.5 / m3

Semen Gresik
Pasir beton
Split
Mandor
Kepala tukang batu
Tukang batu
Pekerja

6.8000
0.4900
0.8100
0.3000
0.1000
1.0000
6.0000

zak
m
m
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

24,000.00
72,000.00
73,200.00
30,000.00
27,600.00
25,200.00
19,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

163,200.00
35,280.00
59,292.00
9,000.00
2,760.00
25,200.00
118,800.00 ###
413,532.00

Beton cycloof
Beton cor 1 : 2 : 3
Batu kali

0.6000 m
0.4800 m

@ Rp.
@ Rp.

410,952.00
60,000.00

= Rp.
= Rp.
= Rp.

246,571.20
28,800.00
275,371.20

###

###

###

PEKERJAAN KAYU
Pekerjaan kayu kap / M3
Kayu kruing
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

1.1000
24.0000
2.4000
8.0000
0.4000

m3
ls
ls
ls
ls

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

2,220,000.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

2,442,000.00
662,400.00
76,320.00
158,400.00
12,000.00 ###
3,351,120.00

Kayu bingkirai
Upah kerja

1.1000 m3
1.0000 ls

@ Rp.
@ Rp.

3,300,000.00
909,120.00

= Rp.
= Rp.
= Rp.

3,630,000.00
909,120.00
4,539,120.00

Kayu bingkirai diketam

Upah kerja

1.1000 m3
1.0000 ls

@ Rp.
@ Rp.

3,300,000.00
801,600.00

= Rp.
= Rp.
= Rp.

3,630,000.00
801,600.00
4,431,600.00

Kayu kamper
Upah kerja

1.1000 m3
1.0000 ls

@ Rp.
@ Rp.

2,970,000.00
909,120.00

= Rp.
= Rp.
= Rp.

3,267,000.00
909,120.00
4,176,120.00

Kayu kamper diketam

Upah kerja

1.1000 m3
1.0000 ls

@ Rp.
@ Rp.

2,970,000.00
801,600.00

= Rp.
= Rp.
= Rp.

3,267,000.00
801,600.00
4,068,600.00

Pasangan usuk / M2
Kayu kamper
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu

0.0105
0.1000
0.0571
0.0028
0.0571
0.0057

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

2,970,000.00
8,700.00
19,800.00
30,000.00
27,600.00
31,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

31,185.00
870.00
1,130.58
84.00
1,575.96
181.26 ###
35,026.80

Kayu kamper diketam

Paku reng / usuk
Upah kerja

0.0105 m3
0.1000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

2,970,000.00
8,700.00
3,106.73

= Rp.
= Rp.
= Rp.
= Rp.

31,185.00
870.00
3,106.73
35,161.73

Kayu Kruing
Paku reng / usuk
Upah kerja

0.0105 m3
0.1000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

2,220,000.00
8,700.00
2,971.80

= Rp.
= Rp.
= Rp.
= Rp.

23,310.00
870.00
2,971.80
27,151.80

Kayu Kruing diketam

Paku reng / usuk
Upah kerja

0.0105 m3
0.1000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

2,220,000.00
8,700.00
3,106.73

= Rp.
= Rp.
= Rp.
= Rp.

23,310.00
870.00
3,106.73
27,286.73

Kayu Bingkirai
Paku reng / usuk
Upah kerja

0.0105 m3
0.1000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

3,300,000.00
8,700.00
2,971.80

= Rp.
= Rp.
= Rp.
= Rp.

34,650.00
870.00
2,971.80
38,491.80

Kayu Bingkirai diketam

Paku reng / usuk
Upah kerja

0.0105 m3
0.1000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

3,300,000.00
8,700.00
3,106.73

= Rp.
= Rp.
= Rp.
= Rp.

34,650.00
870.00
3,106.73
38,626.73

Bambu dia. 5 cm
Tali ate
Upah kerja

1.0000 bt
1.0000 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

9,000.00
8,700.00
6,213.46

= Rp.
= Rp.
= Rp.
= Rp.

9,000.00
8,700.00
6,213.46
23,913.46

Pasang reng / M2
Kayu kamper
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu

0.0060
0.1500
0.0428
0.0021
0.0428
0.0042

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

2,970,000.00
8,700.00
19,800.00
30,000.00
27,600.00
31,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

17,820.00
1,305.00
847.44
63.00
1,181.28
133.56 ###
21,350.28

Kayu Kruing
Paku reng / usuk

0.0060 m3
0.1500 kg

@ Rp.
@ Rp.

2,220,000.00
8,700.00

= Rp.
= Rp.

13,320.00
1,305.00

m3
kg
ls
ls
ls
ls

m3
kg
ls
ls
ls
ls

Upah kerja

1.0000 ls

@ Rp.

5.000

2,225.28

= Rp.
= Rp.

2,225.28
16,850.28

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,360,000.00
8,700.00
19,800.00
30,000.00
27,600.00
31,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

24,192.00
174.00
1,108.80
84.00
4,416.00
508.80 ###
30,483.60

10,800,000.00
8,700.00
6,117.60

= Rp.
= Rp.
= Rp.
= Rp.

77,760.00
174.00
6,117.60
84,051.60

0.0200

Pekerjaan papan kolong / Listplank 6/12 / M1

Kayu kamper papan
Paku reng / usuk
Pekerja
Mandor
Tukang kayu
Kepala tukang kayu

0.0072
0.0200
0.0560
0.0028
0.1600
0.0160

Kayu Jati papan

Paku reng / usuk
Upah kerja

0.0072 m3
0.0200 kg
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

Kayu Bingkirai papan

Paku reng / usuk
Finishing lazur EL 501
Upah kerja

0.0072
0.0200
0.3600
1.0000

m3
kg
m2
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

3,300,000.00
8,700.00
60,000.00
6,117.60

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

23,760.00
174.00
21,600.00
6,117.60
51,651.60

Pekerjaan kayu 8/15 cm / M1

Kayu Bingkirai 8/15
Paku reng / usuk
Finishing lazur EL 501
Upah kerja

0.0144
0.1000
0.4600
0.0144

m3
kg
m2
m3

@
@
@
@

Rp.
Rp.
Rp.
Rp.

3,300,000.00
8,700.00
60,000.00
909,120.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

47,520.00
870.00
27,600.00
13,091.33
89,081.33

Pekerjaan kayu 6/12 cm / M1

Kayu Bingkirai 6/12
Paku reng / usuk
Finishing lazur EL 501
Upah kerja

0.0086
0.1000
0.3600
0.0086

m3
kg
m2
m3

@
@
@
@

Rp.
Rp.
Rp.
Rp.

3,300,000.00
8,700.00
60,000.00
909,120.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

28,512.00
870.00
21,600.00
7,854.80
58,836.80

Pekerjaan kayu 3/15 cm / M1

Kayu Bingkirai 3/15
Paku reng / usuk
Finishing lazur EL 501
Upah kerja

0.0054
0.1000
0.0800
0.0054

m3
kg
m2
m3

@
@
@
@

Rp.
Rp.
Rp.
Rp.

3,300,000.00
8,700.00
60,000.00
909,120.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

17,820.00
870.00
4,800.00
4,909.25
28,399.25

1.1000
26.0000
2.6000
10.0000
0.5000

m3
ls
ls
ls
ls

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

2,970,000.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

3,267,000.00
717,600.00
82,680.00
198,000.00
15,000.00 ###
4,632,914.75

Pekerjaan kosen pintu / jendela biasa / M3

Kayu kamper
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

m3
kg
ls
ls
ls
ls

@
@
@
@
@
@

Kayu Jati
Upah kerja

1.1000 ls
1.0000 ls

@ Rp.
@ Rp.

7,200,000.00
1,013,280.00

= Rp.
= Rp.
= Rp.

7,920,000.00
1,013,280.00
8,933,280.00

Kayu Bingkirai
Upah kerja

1.1000 ls
1.0000 ls

@ Rp.
@ Rp.

3,300,000.00
1,013,280.00

= Rp.
= Rp.
= Rp.

3,630,000.00
1,013,280.00
4,643,280.00

@
@
@
@
@

2,970,000.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

3,267,000.00
993,600.00
114,480.00
237,600.00
18,000.00 ###
4,630,680.00

Pekerjaan kosen model baru / Style Bali / M3

Kayu kamper
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

1.1000
36.0000
3.6000
12.0000
0.6000

m3
ls
ls
ls
ls

Rp.
Rp.
Rp.
Rp.
Rp.

Kayu Jati
Upah kerja

1.1000 ls
1.0000 ls

@ Rp.
@ Rp.

7,200,000.00
1,363,680.00

= Rp.
= Rp.
= Rp.

7,920,000.00
1,363,680.00
9,283,680.00

Kayu Bingkirai
Upah kerja

1.1000 ls
1.0000 ls

@ Rp.
@ Rp.

3,300,000.00
1,363,680.00

= Rp.
= Rp.
= Rp.

3,630,000.00
1,363,680.00
4,993,680.00

Pekerjaan daun pintu / Jendela kelam / M2

Kayu kamper papan
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

0.0320
2.6000
0.2600
0.8500
0.0425

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

3,360,000.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

107,520.00
71,760.00
8,268.00
16,830.00
1,275.00 ###
205,653.00

Kayu Jati papan

Upah kerja

0.0320 ls
1.0000 ls

@ Rp.
@ Rp.

10,800,000.00
98,133.00

= Rp.
= Rp.
= Rp.

345,600.00
98,133.00
443,733.00

Pekerjaan daun pintu / jendela kaca / M2

Kayu Kamper papan
Kaca 3 mm bening
Paku list
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

0.0350
0.8000
0.1000
3.0000
0.6000
2.0000
0.1000

m3
m2
kg
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,360,000.00
36,750.00
10,590.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

117,600.00
29,400.00
1,059.00
82,800.00
19,080.00
39,600.00
3,000.00 ###
292,539.00

Kayu Jati papan

Kaca 3 mm bening
Paku list
Upah kerja

0.0350
0.8000
0.1000
1.0000

m3
m2
kg
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

10,800,000.00
36,750.00
10,590.00
144,480.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

378,000.00
29,400.00
1,059.00
144,480.00
552,939.00

Pekerjaan Daun pintu teakwood / M2

Kayu kanfer papan
Teakwood ( 0.9 x 2 ) m2
Lem aibon
Paku list
Kepala tukang kayu
Tukang kayu
Pekerja
Mandor

0.0150
1.2500
0.2500
0.1000
0.3000
3.0000
1.2500
0.0625

m3
lb
kg
kg
ls
ls
ls
ls

@
@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,360,000.00
50,700.00
14,400.00
10,590.00
31,800.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

50,400.00
63,375.00
3,600.00
1,059.00
9,540.00
82,800.00
24,750.00
1,875.00 ###
237,399.00

Daun pintu (rangka kayu kanfer papan lapisan

playwood 4mm)
Upah kerja

2.0875 ls
1.0000 ls

@ Rp.
@ Rp.

34,800.00
118,965.00

= Rp.
= Rp.
= Rp.

72,646.20
118,965.00
191,611.20

Pasangan krepyak / M2
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor
Kayu kamper papan
Paku reng / usuk

0.6000
0.0600
0.2100
0.0110
0.1000
0.0625

ls
ls
ls
ls
m3
kg

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

27,600.00
31,800.00
19,800.00
30,000.00
10,590.00
31,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

Pergola 3/15 / M2
Kayu bingkirai papan 3/15
Paku
Kepala tukang kayu
Tukang kayu
Pekerja
Mandor

0.0504
0.2000
0.4500
4.5000
1.8750
0.0938

m3
kg
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,300,000.00
10,590.00
31,800.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

PENUTUP ATAP
Pasangan atap genteng / M2

m3
ls
ls
ls
ls

16,560.00
1,908.00
4,158.00
330.00
1,059.00
1,987.50 ###
26,002.50

166,320.00
2,118.00
14,310.00
124,200.00
37,125.00
2,812.50
346,885.50

Genteng biasa
Tukang batu
Kepala tukang batu
Pekerja
Mandor

23.0000
0.1500
0.0150
0.0150
0.0100

bj
ls
ls
ls
ls

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

1,800.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

41,400.00
3,780.00
414.00
297.00
300.00 ###
46,191.00

Pasangan atap sirap / M2

Sirap
Paku reng/usuk
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

1.0000
0.0500
0.1500
0.0150
0.3000
0.0625

ikat
kg
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

6,000.00
8,700.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

6,000.00
435.00
4,140.00
477.00
5,940.00
1,875.00 ###
18,867.00

Pasangan genteng bubungan / M2

Nok/karpus biasa
Perekat G.14
Tukang batu
Kepala tukang batu
Pekerja
Mandor

4.0000
0.0300
0.2000
0.0200
0.4000
0.0200

bj
m3
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

3,300.00
282,650.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

13,200.00
8,479.50
5,040.00
552.00
7,920.00
600.00 ###
35,791.50

Pasangan atap seng / asbes gelombang / M2

Asbes gelombang ( 1.8 x 0.8 ) m2
Paku seng
Tukang kayu
Kepala tukang kayu
Pekerja
Mandor

0.6000
4.0000
0.2000
0.0200
0.1000
0.0050

bj
bh
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

15,900.00
300.00
27,600.00
31,800.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

9,540.00
1,200.00
5,520.00
636.00
1,980.00
150.00 ###
19,026.00

Pasangan bubungan asbes

Asbes bubungan
Paku seng
Tukang besi
Kepala tukang besi
Mandor

1.0000
2.0000
0.0250
0.0025
0.0250

lb
bh
ls
ls
ls

@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.

15,900.00
300.00
25,800.00
27,600.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

15,900.00
600.00
645.00
69.00
750.00 ###
17,964.00

Pasangan plafond
Gedeg kulit kls I
Kayu kruing
Paku reng/usuk
Pekerja
Mandor
Tukang kayu

1.0000
0.0110
0.0200
0.5000
0.0250
0.2000

m2
m3
kg
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

10,800.00
2,220,000.00
8,700.00
19,800.00
30,000.00
27,600.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

10,800.00
24,420.00
174.00
9,900.00
750.00
5,520.00 ###
51,564.00

Pas. Plafond teakwood / playwood / M2

Teakwood ( 1.20 x 2.40 ) m2
Kayu kruing
Paku list
Paku reng / usuk
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor

0.3800
0.0150
0.0200
0.2000
0.5000
0.2000
0.0200
0.0250

lb
m3
kg
kg
ls
ls
ls
ls

@
@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

59,190.00
2,220,000.00
10,590.00
8,700.00
19,800.00
27,600.00
31,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

22,492.20
33,300.00
211.80
1,740.00 ###
9,900.00
5,520.00
636.00
750.00 ###
74,550.00

Playwood 4mm
Material bantu
Upah kerja

0.3800 lb
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

34,800.00
35,251.80
16,806.00

= Rp.
= Rp.
= Rp.
= Rp.

13,224.00
35,251.80
16,806.00
65,281.80

Ceilling teak (0.62 x 2.4) m2

Material bantu
Upah kerja

0.7000 lb
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

59,400.00
35,251.80
16,806.00

= Rp.
= Rp.
= Rp.

41,580.00
35,251.80
16,806.00

PEKERJAAN PLAFOND DAN LANTAI

= Rp.

93,637.80

Eternit kls I
Material bantu
Upah kerja

1.0000 lb
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

3,300.00
35,251.80
16,806.00

= Rp.
= Rp.
= Rp.
= Rp.

3,300.00
35,251.80
16,806.00
55,357.80

Gypsum 9 mm
Material bantu
Upah kerja

0.3800 lb
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

20,833.33
35,251.80
16,806.00

= Rp.
= Rp.
= Rp.
= Rp.

7,916.67
35,251.80
16,806.00
59,974.47

Gypsum 9 mm weathershield
Material bantu
Upah kerja

0.3800 lb
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

25,000.00
35,251.80
16,806.00

= Rp.
= Rp.
= Rp.
= Rp.

9,500.00
35,251.80
16,806.00
61,557.80

Kayu bingkirai 2/35

Material bantu
Upah kerja

0.008 m3
1.000 ls
1.000 ls

@ Rp.
@ Rp.
@ Rp.

3,600,000.00
3,525.18
1,680.60

= Rp.
= Rp.
= Rp.

28,800.00
3,525.18
1,680.60
34,005.78

Kayu bingkirai 4/6

Material bantu
Upah kerja

0.003 m3
1.000 ls
1.000 ls

@ Rp.
@ Rp.
@ Rp.

3,300,000.00
3,525.18
1,680.60

= Rp.
= Rp.
= Rp.

9,504.00
3,525.18
1,680.60
14,709.78

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

32,400.00
282,650.00
24,000.00
25,200.00
27,600.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

32,400.00
7,066.25
384.00 ###
6,300.00
690.00
9,900.00
750.00 ###
57,490.25

Pekerjaan pasangan lantai tegel

Keramik 20x20 (warna muda) kw II
Perekat G.14
Semen Gresik
Tukang batu
Kepala tukang batu
Pekerja
Mandor

1.0000
0.0250
0.0160
0.2500
0.0250
0.5000
0.0250

m2
m3
zak
ls
ls
ls
ls

@
@
@
@
@
@
@

Pasangan lantai / M2 ( Asia Tile Kw.I )

Keramik 10 x 20 kls I (warna muda)
Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

33,600.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

33,600.00
7,450.25
17,640.00
58,690.25

Keramik 10 x 20 kls I (warna tua)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

39,000.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

39,000.00
7,450.25
17,640.00
64,090.25

Keramik 20 x 20 kls I (warna muda)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

35,400.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

35,400.00
7,450.25
17,640.00
60,490.25

Keramik 20 x 20 kls I (warna tua)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

35,250.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

35,250.00
7,450.25
17,640.00
60,340.25

Keramik 20 x 25 kls I (warna muda)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

34,500.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

34,500.00
7,450.25
17,640.00
145,020.75

Keramik 30 x 30 kls I (warna muda)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

29,400.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

29,400.00
7,450.25
17,640.00
54,490.25

Keramik 30 x 30 kls I (warna tua)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

38,400.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

38,400.00
7,450.25
17,640.00
63,490.25

Keramik 40 x 40 kls I (warna muda)

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

39,000.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

39,000.00
7,450.25
17,640.00
64,090.25

Keramik 30 x 30 kls I homogeneuos, anti slip

Material bantu
Upah kerja

1.0000 m2
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

84,000.00
7,450.25
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.

84,000.00
7,450.25
17,640.00
109,090.25

Granite 30 x 30 Goldesk
Material bantu
Finishing polish
Upah kerja

1.0000
1.0000
1.0000
1.0000

m2
ls
m2
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

222,000.00
7,450.25
30,000.00
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

222,000.00
7,450.25
30,000.00
17,640.00
277,090.25

Marmer 30 x 30 cm
Material bantu
Finishing polish
Upah kerja

1.0000
1.0000
1.0000
1.0000

m2
ls
m2
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

144,000.00
7,450.25
30,000.00
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

144,000.00
7,450.25
30,000.00
17,640.00
199,090.25

Terrasso 30 x 30 cm
Material bantu
Finishing polish
Upah kerja

1.0000
1.0000
1.0000
1.0000

m2
ls
m2
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

90,000.00
7,450.25
30,000.00
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

90,000.00
7,450.25
30,000.00
17,640.00
145,090.25

Terrasso 60 x 60 cm
Material bantu
Finishing polish
Upah kerja

1.0000
1.0000
1.0000
1.0000

m2
ls
m2
ls

@
@
@
@

Rp.
Rp.
Rp.
Rp.

90,000.00
7,450.25
30,000.00
17,640.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

90,000.00
7,450.25
30,000.00
17,640.00
145,090.25

0.1200
1.0000
0.0750
0.0075
0.0500
0.0025

kg
lb
ls
ls
ls
ls

@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

13,200.00
2,400.00
24,000.00
26,400.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

1,584.00
2,400.00
1,800.00
198.00
990.00
75.00 ###
7,047.00

Pekerjaan mengecat (1x cat dasar, 2x cat halus, memplamur dan gosok)
Cat dasar
0.1420
Cat Emco
0.2840
Amplas
0.5000
Tukang cat
0.2250
Kepala tukang cat
0.0225
Pekerja
0.1500
Mandor
0.0075

kg
kg
lb
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

9,000.00
31,800.00
2,400.00
24,000.00
26,400.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

1,278.00
9,031.20
1,200.00
5,400.00
594.00
2,970.00
225.00 ###
20,698.20

Pekerjaan laburan Cat (1x plamur + 2x cat)

Cat tembok (Vinilex)
Plamir tembok
Amplas
Tukang cat
Kepala tukang cat
Pekerja
Mandor

0.3700
0.2500
0.5000
0.2250
0.0225
0.1500
0.0075

kg
kg
lb
ls
ls
ls
ls

@
@
@
@
@
@
@

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

12,600.00
4,458.00
2,400.00
24,000.00
26,400.00
19,800.00
30,000.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

4,662.00
1,114.50
1,200.00 ###
5,400.00
594.00
2,970.00
225.00 ###
16,165.50

Cat tembok (Decolith)

Material bantu
Upah kerja

0.3700 ls
1.0000 ls
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

12,600.00
2,314.50
9,189.00

= Rp.
= Rp.
= Rp.
= Rp.

4,662.00
2,314.50
9,189.00
16,165.50

Cat tembok (Decolith)

0.3700 ls

@ Rp.

7,950.00

= Rp.

2,941.50

PEKERJAAN PENGECATAN
Pekerjaan cat menie ( 1 x ) / M2
Cat menie
Amplas
Tukang cat
Kepala tukang cat
Pekerja
Mandor

Material bantu
Upah kerja

1.0000 ls
1.0000 ls

@ Rp.
@ Rp.

2,314.50
9,189.00

= Rp.
= Rp.
= Rp.

2,314.50
9,189.00
14,445.00

18.6250 bj
0.1200 zak
1.0000 ls

@ Rp.
@ Rp.
@ Rp.

2,670.00
24,000.00
69,000.00

= Rp.
= Rp.
= Rp.
= Rp.

49,728.75
2,880.00
69,000.00
121,608.75

Bahan beton bertulang K225 1 : 1.5 : 2.5 / M3

Kerikil
Pasir beton
Semen Gresik

0.8000 m3
0.4900 m3
6.8000 zak

@ Rp.
@ Rp.
@ Rp.

73,200.00
72,000.00
24,000.00

= Rp.
= Rp.
= Rp.
= Rp.

58,560.00
35,280.00
163,200.00
257,040.00

Beton bertulang K175 1 : 2 : 3 / M3

Kerikil
Pasir beton
Semen Gresik

0.5000 m3
0.5400 m3
6.0000 zak

@ Rp.
@ Rp.
@ Rp.

73,200.00
72,000.00
24,000.00

= Rp.
= Rp.
= Rp.
= Rp.

36,600.00
38,880.00
144,000.00
219,480.00

Upah kerja beton

Pekerja
Mandor
Tukang batu
Kepala tukang batu

6.0000
0.3000
1.0000
0.1000

@
@
@
@

Rp.
Rp.
Rp.
Rp.

19,800.00
30,000.00
25,200.00
27,600.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

118,800.00
9,000.00
25,200.00
2,760.00
155,760.00

PEKERJAAN STYLE BALI

Pasangan paras cetak / M2
Paras buatan (sintetis)
Semen Gresik
Upah kerja

BETON BERTULANG

ls
ls
ls
ls

Bahan besi Beton / Kg

Besi beton
Kawat beton

110.0000 kg
2.0000 kg

@ Rp.
@ Rp.

4,200.00
3,600.00

= Rp.
= Rp.
= Rp.

462,000.00
7,200.00
469,200.00

Upah kerja besi beton

Kepala tukang besi
Tukang besi
Pekerja

2.2500 ls
6.7500 ls
6.7500 ls

@ Rp.
@ Rp.
@ Rp.

27,600.00
25,800.00
19,800.00

= Rp.
= Rp.
= Rp.
= Rp.

62,100.00
174,150.00
133,650.00
369,900.00

1,050,000.00
8,700.00

= Rp.
= Rp.
= Rp.

420,000.00
34,800.00
454,800.00

Rp.
Rp.
Rp.
Rp.
Rp.

31,800.00
27,600.00
30,000.00
19,800.00
19,800.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

15,900.00
138,000.00
3,000.00
39,600.00
79,200.00
275,700.00

Bahan bekisting / M2
Kayu bekisting papan
Paku reng / usuk

0.400 m
4.000 kg

@ Rp.
@ Rp.

Upah kerja bekisting / M2

Kepala tukang kayu
Tukang kayu
Mandor
Pekerja
Tukang bongkar bekesting

0.500
5.000
0.100
2.000
4.000

@
@
@
@
@

ls
ls
ls
ls
ls

PEKERJAAN BETON BERTULANG

Bahan beton bertulang K225

1.000 m3

@ Rp.

257,040.00

= Rp.

257,040.00

Bahan beton bertulang K175

1.000 m3

@ Rp.

219,480.00

= Rp.

219,480.00

Upah kerja beton

1.000 m3

@ Rp.

155,760.00

= Rp.

155,760.00

Bahan bekesting

1.000 m3

@ Rp.

454,800.00

= Rp.

454,800.00

Upah kerja bekesting

1.000 m3

@ Rp.

275,700.00

= Rp.

275,700.00

Upah kerja besi beton

100.000 kg

@ Rp.

369,900.00

= Rp.

369,900.00

Bahan besi beton

100.000 kg

@ Rp.

469,200.00

= Rp.

469,200.00

0.080 m3
- m3
4.716 kg

@ Rp.
@ Rp.
@ Rp.

375,240.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

30,019.20
39,571.96
69,591.16
869,889.45

Beton bertulang K175 sloof, kolom, ring balk praktis 15/15 dgn. Besi 4 x 12 & 6 - 200 mm / M1
Bahan beton
0.023 m3
@ Rp.
Bahan bekisting
0.060 m3
@ Rp.
Bahan besi beton
4.142 kg
@ Rp.

375,240.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

8,442.90
4,383.00
34,755.52
47,581.42
2,114,729.87

@ Rp.
@ Rp.
@ Rp.

375,240.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

37,524.00
58,440.00
39,571.96
135,535.96
1,355,359.56

Beton bertulang K225 sloof, kolom, ring balk praktis 12/12 dgn. Besi 4 x 10 & 6 - 200 mm / M1
Bahan beton
0.014 m3
@ Rp.
Bahan bekisting
0.060 m3
@ Rp.
Bahan besi beton
3.074 kg
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

5,944.32
4,383.00
25,793.93
36,121.25
2,508,420.42

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

49,536.00
93,504.00
62,429.04
205,469.04
1,712,242.00

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

9,288.00
5,259.60
61,275.28
75,822.88
3,369,905.67

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

15,480.00
5,697.90
77,830.72
99,008.62
2,640,229.88

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

41,280.00
87,660.00
344,733.75
473,673.75
4,736,737.46

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

41,280.00
87,660.00
170,305.83
299,245.83
2,992,458.34

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

37,152.00
87,660.00
131,233.14
256,045.14
2,844,946.03

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.

57,792.00
131,490.00
215,973.85
405,255.85

Beton bertulang K175 slab tebal 8 cm dgn. Besi 8 - 200 mm / M2

Bahan beton
Bahan bekisting
Bahan besi beton

1.000 m3

1.000 m3
Beton bertulang K175 pond 10 cm dgn. Besi 8 - 200 mm / M1
Bahan beton
Bahan bekisting
Bahan besi beton

0.100 m3
0.800 m3
4.716 kg
1.000 m3

1.000 m3
Beton bertulang K225 plat lantai tebal 12 cm dgn Besi 10 - 200 / M2
Bahan beton
Bahan bekisting
Bahan besi beton

0.120 m3
1.280 m2
7.440 kg
1.000 m3

K225 kolom 15/15 / M1

Bahan beton
Bahan bekisting
Bahan besi beton (4 dia. 16; 8 - 20)

0.023 m3
0.072 m2
7.303 kg
1.000 m3

K225 balok 15/25 / M1

Bahan beton
Bahan bekisting
Bahan besi beton

0.038 m3
0.078 m2
9.276 kg
1.000 m3

K225 balok 20/50 / M1 B6'

Bahan beton
Bahan bekisting
Bahan besi beton

0.100 m3
1.200 m2
41.084 kg
1.000 m3

K225 balok 20/50 / M1 B6

Bahan beton
Bahan bekisting
Bahan besi beton

0.100 m3
1.200 m2
20.296 kg
1.000 m3

K225 kolom 30/30 / M1 C1

Bahan beton
Bahan bekisting
Bahan besi beton

0.090 m3
1.200 m2
15.640 kg
1.000 m3

K225 kolom 20/70 / M1 C2

Bahan beton
Bahan bekisting
Bahan besi beton

0.140 m3
1.800 m2
25.739 kg

1.000 m3
K225 sloof 20/30 / M1 S1
Bahan beton
Bahan bekisting
Bahan besi beton

0.060 m3
1.000 m2
8.383 kg

0.060 m3
1.000 m2
9.963 kg

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

24,768.00
73,050.00
70,343.85
168,161.85
2,802,697.51

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

24,768.00
73,050.00
83,601.63
181,419.63
3,023,660.51

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

24,768.00
73,050.00
96,859.41
194,677.41
3,244,623.51

@ Rp.
@ Rp.
@ Rp.

412,800.00
73,050.00
8,391.00

= Rp.
= Rp.
= Rp.
= Rp.
= Rp.

58,514.40
43,830.00
152,170.79
254,515.19
1,795,521.59

1.000 m3
K225 sloof 20/30 / M1 S3
Bahan beton
Bahan bekisting
Bahan besi beton

0.060 m3
1.000 m2
11.543 kg
1.000 m3

K225 pondasi / Unit

Bahan beton
Bahan bekisting
Bahan besi beton

0.14 m3
0.600 m2
18.135 kg

2,894,684.65

@ Rp.
@ Rp.
@ Rp.

1.000 m3
K225 sloof 20/30 / M1 S2
Bahan beton
Bahan bekisting
Bahan besi beton

= Rp.

1.000 m3

Beton bertulang K175 dgn. Besi 100 kg

Bahan beton
Bahan besi beton

1.000 m3
1.000 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
839,100.00
1,944,840.00

Beton bertulang K175 dgn. Besi 110 kg

Bahan beton
Bahan besi beton

1.000 m3
1.100 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
923,010.00
2,028,750.00

Beton bertulang K175 dgn. Besi 120 kg

Bahan beton
Bahan besi beton

1.000 m3
1.200 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,006,920.00
2,112,660.00

Beton bertulang K175 dgn. Besi 130 kg

Bahan beton
Bahan besi beton

1.000 m3
1.300 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,090,830.00
2,196,570.00

Beton bertulang K175 dgn. Besi 140 kg

Bahan beton
Bahan besi beton

1.000 m3
1.400 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,174,740.00
2,280,480.00

Beton bertulang K175 dgn. Besi 150 kg

Bahan beton
Bahan besi beton

1.000 m3
1.500 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,258,650.00
2,364,390.00

Beton bertulang K175 dgn. Besi 160 kg

Bahan beton
Bahan besi beton

1.000 m3
1.600 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,342,560.00
2,448,300.00

Beton bertulang K175 dgn. Besi 170 kg

Bahan beton
Bahan besi beton

1.000 m3
1.700 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,426,470.00
2,532,210.00

Beton bertulang K175 dgn. Besi 180 kg

Bahan beton
Bahan besi beton

1.000 m3
1.800 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,510,380.00
2,616,120.00

Beton bertulang K175 dgn. Besi 190 kg

Bahan beton
Bahan besi beton

1.000 m3
1.900 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,594,290.00
2,700,030.00

Beton bertulang K175 dgn. Besi 200 kg

Bahan beton
Bahan besi beton

1.000 m3
2.000 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,678,200.00
2,783,940.00

Beton bertulang K175 dgn. Besi 210 kg

Bahan beton
Bahan besi beton

1.000 m3
2.100 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,762,110.00
2,867,850.00

Beton bertulang K175 dgn. Besi 220 kg

Bahan beton
Bahan besi beton

1.000 m3
2.200 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,846,020.00
2,951,760.00

Beton bertulang K175 dgn. Besi 230 kg

Bahan beton
Bahan besi beton

1.000 m3
2.300 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
1,929,930.00
3,035,670.00

Beton bertulang K175 dgn. Besi 240 kg

Bahan beton
Bahan besi beton

1.000 m3
2.400 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,013,840.00
3,119,580.00

Beton bertulang K175 dgn. Besi 250 kg

Bahan beton
Bahan besi beton

1.000 m3
2.500 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,097,750.00
3,203,490.00

Beton bertulang K175 dgn. Besi 265 kg

Bahan beton
Bahan besi beton

1.000 m3
2.650 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,223,615.00
3,329,355.00

Beton bertulang K175 dgn. Besi 275 kg

Bahan beton
Bahan besi beton

1.000 m3
2.750 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,307,525.00
3,413,265.00

Beton bertulang K175 dgn. Besi 285 kg

Bahan beton
Bahan besi beton

1.000 m3
2.850 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,391,435.00
3,497,175.00

Beton bertulang K175 dgn. Besi 300 kg

Bahan beton
Bahan besi beton

1.000 m3
3.000 kg

@ Rp.
@ Rp.

1,105,740.00
839,100.00

= Rp.
= Rp.
= Rp.

1,105,740.00
2,517,300.00
3,623,040.00

Beton bertulang K225 dgn. Besi 315 kg

Bahan beton
Bahan besi beton

1.000 m3
3.150 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
2,643,165.00
3,786,465.00

Beton bertulang K225 dgn. Besi 325 kg

Bahan beton
Bahan besi beton

1.000 m3
3.250 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
2,727,075.00
3,870,375.00

Beton bertulang K225 dgn. Besi 340 kg

Bahan beton
Bahan besi beton

1.000 m3
3.400 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
2,852,940.00
3,996,240.00

Beton bertulang K225 dgn. Besi 350 kg

Bahan beton
Bahan besi beton

1.000 m3
3.500 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
2,936,850.00
4,080,150.00

Beton bertulang K225 dgn. Besi 365 kg

Bahan beton
Bahan besi beton

1.000 m3
3.650 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
3,062,715.00
4,206,015.00

Beton bertulang K225 dgn. Besi 375 kg

Bahan beton
Bahan besi beton

1.000 m3
3.750 kg

@ Rp.
@ Rp.

1,143,300.00
839,100.00

= Rp.
= Rp.
= Rp.

1,143,300.00
3,146,625.00
4,289,925.00

DAFTAR MATERIAL
No.

Jenis Material

Sat.

Harga
Rp.

Bulb
1
2
3
4
5
6
7
8

Balon pijar 10 W Philips

Balon pijar 25 W Philips
Balon pijar 40 W Philips
Balon pijar 60 W Philips
TL 20 W komplit (ballast Philips)
TL 40 W komplit (ballast Philips)
SL 18 W komplit
Halogen 50W/12V/41-827 Osram

Bh
Bh
Bh
Bh
Unit
Unit
Unit
Bh

3,162.50
3,450.00
4,025.00
4,600.00
40,250.00
57,500.00
21,275.00
8,625.00

Bh

5,750.00

Kabel Telephone
1 Jelly kabel 200 pair Supreme

M1

103,500.00

Kabel MATV
1 Coaxial kabel 7C
2 Coaxial kabel 5C

M1
M1

9,775.00
8,625.00
0.00

Fitting
1 E27 biasa
2
3

Keterangan

15.00%
2,750.00
3,000.00
3,500.00
4,000.00
35,000.00
50,000.00
18,500.00
7,500.00

5,000.00

90,000.00

8500
7500

HARGA SATUAN UPAH

No.

Jenis Pekerja

Harga Satuan Upah

Keterangan

1
2
3
4
5
6
7
8
9
10
11
12

Kepala tukang batu

Kepala tukang besi
Kepala tukang cat
Kepala tukang kayu
Mandor
Pekerja
Tukang batu
Tukang besi
Tukang cat
Tukang gali
Tukang kayu
Finishing polish

27,600.00
27,600.00
26,400.00
31,800.00
30,000.00
19,800.00
25,200.00
25,800.00
24,000.00
22,800.00
27,600.00
30,000.00

/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ hari
/ m2

120%