No Description Unit Qty Jumlah Panjang

1 Galian
Pondasi Bangunan 0.3x0.3x0.3 m3 0.27 10.00 0.30

Pagar Keliling, 35 m m3 0.32 12.00 0.30

2 Urugan
Building & Corridor m3 18.51 1.00

3 Pemadatan
Pondasi Bangunan m2 0.90 10.00 0.30
Building m2 64.00 1.00
Coridor m2 28.57 1.00

Pondasi Pagar Keliling m2 1.08 12.00 0.30

4 Lantai Kerja, t = 5 cm
Building m2 64.00 1.00
Coridor m2 28.57 1.00

5 Struktur Kayu
Balok 6/12
Kolom ( Balok 6/12) m 25.00 10.00 2.50
Sloof (Balok 6/12) m 44.00 1.00 44.00
Ring Balok (Balok 6/12) m 44.00 1.00 44.00
Kuda2 (6/12) m 58.42 5.00 11.68
Kayu 5/7
Wall Frame (5/7) m 43.40 7.00 6.20
Top of Roof m 17.00 1.00 17.00
Usuk m 167.93 1.00 167.93
Rangka Ceiling m 240.00 1.00 240.00

6 Dinding
Vertikal
Grid 1/C-B m2 8.80 1.00 4.00
Grid 2/C-B m2 8.80 1.00 4.00
Grid 3/B-A m2 8.80 1.00 4.00
Grid D/C-A m2 17.60 1.00 8.00
Horisontal
Grid A/3-4 m2 8.80 1.00 4.00
Grid B/3-1 m2 17.60 1.00 8.00
Grid C/4-1 m2 26.40 1.00 12.00
7 Asbes
Asbes 150 x 105 (45.000) m2 41.12 2.00

8 Rangka Kayu Pagar 6/12

Kolom m 28.80 12.00 2.40

Rangka Kayu Pagar 5/7

Frame m 92.40 11.00 8.40
Lebar Tinggi Luas Keterangan

0.30 0.30

0.30 0.30

0.20 92.57

0.30
64.00
28.57

0.30

64.00
28.57

-
-
-
-

-
-
-
outline 40 m
vertikal 100 m
horisontal 100 m

2.20
2.20
2.20
2.20

2.20
2.20
2.20
2.57 16.00
 Description Unit Koefisien Unit Rate Total Amount

1 m3 Galian Tanah
Upah : m3 1 450,000.00 450,000.00
Total 450,000
Rounded 450,000

1 m3 Urugan Tanah
Upah : m3 1 225,000.00 225,000.00
Total 225,000
Rounded 225,000

1 m2 pemadatan
Upah : m2 1 75,000.00 75,000.00
Total 75,000
Rounded 75,000

1 m3 Lantai Kerja
Material :
Cement Holcim zak 2.100 90,000.00 189,000.00
Concrete sand m3 0.322 375,000.00 120,780.00
Split m3 0.589 375,000.00 220,692.60
Labour m3 1.000 300,000.00 300,000.00
Total 830,473
Rounded 830,470
per m2 41,523.50

1 m Struktur Kayu 6/12

Material :
Kayu Meranti 6/12 m 0.008 7,275,000.00 57,618.00
Paku kg 0.350 22,500.00 7,875.00
Alat ls 1.000 15,000.00 15,000.00
Labour m 1.000 75,000.00 75,000.00
Total 155,493
Rounded 155,490

1 m Struktur Kayu 5/7

Material :
Kayu Meranti 5/7 m 0.004 7,275,000.00 26,735.63
Paku kg 0.250 22,500.00 5,625.00
Alat ls 1.000 15,000.00 15,000.00
Labour m 1.000 75,000.00 75,000.00
Total 122,361
 Rounded 122,360

1m2 Dinding Plywood

Material :
Plywood 9 mm lbr 0.342 225,000.00 76,844.26
Paku kg 0.250 22,500.00 5,625.00
Alat ls 1.000 15,000.00 15,000.00
Laobur m 1.000 75,000.00 75,000.00
Total 172,469
Rounded 172,470

1 unit pintu
Material :
Kayu Meranti 5/7mm m3 0.025 7,275,000.00 178,237.50
Plywood 9mm lbr 0.672 225,000.00 151,169.04
Nail kg 0.250 22,500.00 5,625.00
Engsel unit 3.000 37,500.00 112,500.00
Grendel unit 2.000 45,000.00 90,000.00
Tools ls 1.000 15,000.00 15,000.00
Laobur unit 1.000 150,000.00 150,000.00
Total 702,532
Rounded 702,530

1m2 penutup ceiling

Material :
Plywood 6 mm lbr 0.342 127,500.00 43,545.08
Paku kg 0.250 22,500.00 5,625.00
Alat ls 1.000 15,000.00 15,000.00
Laobur m 1.000 75,000.00 75,000.00
Total 139,170
Rounded 139,170

1 unit jendela nako

Material :
Nako (7 Sheet ) unit 1.000 750,000.00 750,000.00
Tools ls 1.000 15,000.00 15,000.00
Labour: unit 1.000 67,500.00 67,500.00
Total 832,500
Rounded 832,500

1m2 penutup asbes

Material :
Asbes 150 x 105 lbr 0.444 105,000.00 46,666.67
Paku Payung kg 1.000 22,500.00 22,500.00
Alat ls 1.000 15,000.00 15,000.00
Laobur Total 84,167
Rounded 84,170

1m2 penutup asbes

 Unit Rate Total Amount

1.50
300,000.00 300,000.00 300,000.00
Total 300,000
Rounded 300,000

1.50
150,000.00 150,000.00 150,000.00
Total 150,000
Rounded 150,000

1.50
50,000.00 50,000.00 50,000.00
Total 50,000
Rounded 50,000

1.50
60,000.00 60,000.00 126,000.00
250,000.00 250,000.00 80,520.00
250,000.00 250,000.00 147,128.40
200,000.00 200,000.00 200,000.00
Total 553,648
Rounded 553,650
27,682.50

1.50
4,850,000.00 4,850,000.00 38,412.00
15,000.00 15,000.00 5,250.00
10,000.00 10,000.00 10,000.00
50,000.00 50,000.00 50,000.00
Total 103,662
Rounded 103,660

1.50
4,850,000.00 4,850,000.00 17,823.75
15,000.00 15,000.00 3,750.00
10,000.00 10,000.00 10,000.00
50,000.00 50,000.00 50,000.00
Total 81,574
 Rounded 81,570

1.50
150,000.00 150,000.00 51,229.51
15,000.00 15,000.00 3,750.00
10,000.00 10,000.00 10,000.00
50,000.00 50,000.00 50,000.00
Total 114,980
Rounded 114,980

1.50
4,850,000.00 4,850,000.00 118,825.00
150,000.00 150,000.00 100,779.36
15,000.00 15,000.00 3,750.00
25,000.00 25,000.00 75,000.00
30,000.00 30,000.00 60,000.00
10,000.00 10,000.00 10,000.00
100,000.00 100,000.00 100,000.00
Total 468,354
Rounded 468,350

1.50
85,000.00 85,000.00 29,030.05
15,000.00 15,000.00 3,750.00
10,000.00 10,000.00 10,000.00
50,000.00 50,000.00 50,000.00
Total 92,780
Rounded 92,780

1.50
500,000.00 500,000.00 500,000.00
10,000.00 10,000.00 10,000.00
45,000.00 45,000.00 45,000.00
Total 555,000
Rounded 555,000

1.50
70,000.00 70,000.00 31,111.11
15,000.00 15,000.00 15,000.00
10,000.00 10,000.00 10,000.00
50,000.00 Total 56,111
Rounded 56,110
Item Item Description Quantity Unit Rate

BUILDING

Galian 0.27 m3 450,000.00

Urugan 18.51 m3 225,000.00

Pemadatan 93.47 m2 75,000.00

Lantai Kerja 92.57 m2 41,523.50

Cor Pondasi 0.27 m3 830,470.00

Struktur Kayu 6/12

Kolom 25.00 m 155,490.00
Ring Balok 44.00 m 155,490.00
Sloof 44.00 m 155,490.00
Kuda2 58.42 m 155,490.00

Struktur Kayu 5/7

Wall Frame (5/7) 43.40 m 122,360.00
Top of Roof 17.00 m 122,360.00
Usuk 167.93 m 122,360.00
Rangka Ceiling 240.00 m 122,360.00

Dinding 96.80 m2 172,470.00

Ceiling 64.00 m2 139,170.00

Pintu 2.00 unit 702,530.00

Jendela Nako 6.00 unit 832,500.00

Penutup Atap 41.12 m2 84,170.00

Cat
Dinding 193.60 m2 67,500.00
Ceiling 64.00 m2 67,500.00

Toilet 3.00 unit 10,400,000.00

Total

PAGAR

Galian 0.32 m3 450,000.00

Pemadatan 1.08 m2 75,000.00

Cor Pondasi 0.32 m3 830,470.00

Struktur Kayu 6/12
Kolom 28.80 m 122,360.00

Struktur Kayu 5/7

Wall Frame (5/7) 92.40 m 122,360.00

Pintu 2x1.5 m 1 unit 1,756,325.00

Total
 RAP
Amount Rate Amount

121,500.00 300,000.00 81,000.00

4,165,650.00 150,000.00 2,777,100.00

7,010,250.00 50,000.00 4,673,500.00

3,843,830.40 27,682.50 2,562,569.03

224,226.90 553,650.00 149,485.50

3,887,250.00 103,660.00 2,591,500.00

6,841,560.00 103,660.00 4,561,040.00
6,841,560.00 103,660.00 4,561,040.00
9,083,725.80 103,660.00 6,055,817.20

5,310,424.00 81,570.00 3,540,138.00

2,080,120.00 81,570.00 1,386,690.00
20,547,914.80 81,570.00 13,698,050.10
29,366,400.00 81,570.00 19,576,800.00

16,695,096.00 114,980.00 11,130,064.00

8,906,880.00 92,780.00 5,937,920.00

1,405,060.00 468,350.00 936,700.00

4,995,000.00 555,000.00 3,330,000.00

3,461,070.40 56,110.00 2,307,243.20

13,068,000.00 45,000.00 8,712,000.00

4,320,000.00 45,000.00 2,880,000.00

31,200,000.00 8,000,000.00 24,000,000.00

183,375,518.30 125,448,657.03

145,800.00 300,000.00 97,200.00

81,000.00 50,000.00 54,000.00

269,072.28 553,650.00 179,382.60

 3,523,968.00 103,660.00 2,985,408.00

122,360.00 81,570.00 7,537,068.00

1,756,325.00 1,170,875.00 1,170,875.00

5,898,525.28 12,023,933.60

189,274,043.58 137,472,590.63