Sunteți pe pagina 1din 55

DAFTAR HARGA SATUAN UPAH DAN BAHAN

HARGA SATUAN
NO KOMPONEN SATUAN KETERANGAN
( Rp )
1 2 3 4 5

I UPAH
I.1 Mandor HOK 75,000.00
I.2 Kepala Tukang HOK 75,000.00
I.3 Tukang HOK 65,000.00
I.4 Pembantu Tukang HOK 50,000.00

II BAHAN / MATERIAL
II.1 Atras (tanah urug) M3 75,000.00
II.2 Bak mandi keramik volume 0.3 m3
II.3 Bak mandi fiber 120 L
II.4 Bambu dia. 6-8 cm/ 6 m'
II.5 Bata merah BH 575.00
II.6 Batu belah 10/15 cm M3 200,000.00
II.7 Beading penurunan (PC) gypsum
II.8 Beading horison gypsum
II.9 Besi beton Kg 9,000.00
II.10 Besi strip
II.11 Besi WF
II.12 Besi galvanis dia. 0,5"
II.13 Besi galvanis dia. 1"
II.14 Besi galvanis dia. 1,5"
II.15 Besi galvanis dia. 2"
II.16 Besi galvanis dia. 2,5"
II.17 Besi galvanis dia. 3"
II.18 Besi stainless dia. 0,5"
II.19 Besi stainless dia. 1"
II.20 Besi stainless dia. 1,5" M' 62,500.00
II.21 Besi stainless dia. 2"
II.22 Besi stainless dia. 2,5"
II.23 Besi stainless dia. 3"
II.24 Besi biasa dia. 2"
II.25 Besi biasa dia. 3"
II.26 Cat dasar / menie sejenis F-TALIT Kg 46,000.00
II.27 Cat penutup kayu sejenis Kansai Kg 46,000.00
II.28 Cat penutup tembok sejenis Vinilex Kg 25,000.00
II.29 Cat penutup besi sejenis Kansai
II.30 Cat zincromate Kansai
II.31 Closet duduk ( mono block ) porselen merk INA
1 2 3 4 5

II.32 Closet duduk ( siram) porselen merk INA set 1,250,000.00


II.33 Dempul kayu
II.34 Dinding keramik uk. 10 x 20 cm M2
II.35 Dinding keramik uk. 20 x 20 cm M2
II.36 Dinding keramik uk. 20 x 25 cm M2 80,000.00
II.37 Dinding keramik uk. 30 x 30 cm M2 120,000.00
II.38 Engsel jendela BH 60,000.00
II.39 Engsel pintu BH 60,000.00
II.40 Genteng glazuur turbo ex Jatiwangi
II.41 Genteng nok/bubung diglazuur ex jatiwangi
II.42 Genteng nok/bubung press mesin ex Jtw
II.43 Genteng nok/bubung beton BH 15,000.00
II.44 Genteng press diglazuur ex Jatiwangi
II.45 Genteng press mesin ex Jatiwangi
II.46 Genteng press tangan ex jatiwangi
II.47 Geteng beton BH 10,000.00
II.48 Gorong buis beton diameter 100 cm
II.49 Gravel 40 cm
II.50 Gravel 20 cm
II.51 Grendel pintu / jendela BH 25,000.00
II.52 Gypsum board
II.53 GRC tebal 4 mm Lbr 70,000.00
II.54 Hampelas
II.55 Kaca polos tebal 3 mm M2 60,000.00
II.56 Kaca polos tebal 5 mm M2 95,000.00
Kaca Reyband 5 mm m2 192,000.00
II.57 Kait angin BH 25,000.00
II.58 Kawat beton Kg 17,000.00
II.59 Kayu Hutan (Lokal) M3 1,850,000.00
II.60 Kayu balau *) M3 9,750,000.00
II.61 Kayu Kruing M3 4,750,000.00
II.62 Kayu meranti
II.63 Kayu dolken dia 8 -10/4 m' Btg 17,500.00
II.64 Kayu kamper *)
II.65 Kayu kruing
II.66 Kunci pintu ukuran besar BH 250,000.00
II.67 Lantai granit 40 x 40 cm ex Essenza
II.68 Lantai granit 40 x 40 cm ex Granito
II.69 Lantai keramik uk 10 x 20 cm
II.70 Lantai keramik uk 20 x 20 cm M2 60,000.00
II.71 Lantai keramik uk 30 x 30 cm M2 60,000.00
II.72 Lantai keramik uk 40 x 40 cm (putih polos) M2 65,000.00
II.73 Lantai terakota 20 x 5 cm
II.74 Lem kayu
II.75 List keliling gypsum lebar 8 cm M' 6,000.00
II.76 List keliling gypsum lebar 10 cm
II.77 List keliling gypsum lebar 12 cm
1 2 3 4 5

II.78 Nok/bubung genteng beton BH 15,000.00


II.79 Paku biasa 1/2" - 1" Kg 17,000.00
II.80 Paku biasa 2" - 5" Kg 17,000.00
II.81 Paku pancing 60 x 230
II.82 Paku sekrup 3" - 5" Kg 17,000.00
II.83 Paku ulir
II.84 Pasir beton M3 210,000.00
II.85 Pasir pasang M3 150,000.00
II.86 Pasir urug M3 80,000.00
II.87 Paving block
II.88 Pelumas bekisting Ltr 15,000.00
II.89 Pipa PVC Ø 2" S-12,5 ( 8 - 10 bar )
II.90 Pipa PVC Ø 3" S-12,5 ( 8 - 10 bar )
II.91 Pipa PVC Ø 2" ( kelas rumah tangga )
II.92 Pipa PVC Ø 3" ( kelas rumah tangga )
II.93 Pipa reducer PVC Ø 3" - Ø 4"
II.94 Pipa Knee/bend PVC Ø 3"
II.95 Plamir kayu / kualitas 1 Kg 25,000.00
II.96 Plamir tembok Kg 20,000.00
II.97 Porselin 11 x 11 cm putih / warna
II.98 Porselin 15 x 15 cm putih
II.99 Portland cemen (PC) Kg 1,200.00
II.100 Split ( batu pecah mesin ) 2/3 M3 312,500.00
II.101 Triplek 3 mm Lbr 57,000.00
II.102 Triplek 4 mm
II.103 Triplek 6 mm
II.104 Triplek 9 mm Lbr 110,000.00
II.105 Kusen Aluminium 3'' warna natural
II.106 Kusen Aluminium 3'' warna coklat dop m1 85,000.00
II.107 Kusen Aluminium 3'' warna coklat kilap
II.108 Kusen Aluminium 4'' warna natural
II.109 Kusen Aluminium 4'' warna coklat dop
II.110 Kusen Aluminium 4'' warna coklat kilap
II.111 Door closer
II.112 Daun pintu aluminium lengkap warna natural/coklat dop m2 250,000.00
II.113 Daun pintu aluminium lengkap warna coklat kilap
II.114 Genteng Type Viktoria
II.115 Genteng nok/bubung type Viktoria
II.116 Genteng nok/bubung ujung type Viktoria
II.117 Genteng nok/bubung ujung pertigaan type Viktoria
II.118 Zincalume
II.119 Atap Pelana Bentang < 9 m
Profil U- 75 Zinc- Alumunium G.550
II.120 Atap Pelana Bentang < 10 m
Profil Uk- union truss Zinc- Alumunium G.550

1 2 3 4 5

II.121 Atap Pelana Bentang > 10 m


Profil Uk- union truss Zinc- Alumunium G.550
II.122 Atap Pelana Bentang 9 - 12 m
Profil U- Zinc- Alumunium G.550
II. 123 Atap Pelana Bentang 12 - 15 m
Profil U- Zinc- Alumunium G.550
II. 124 Atap Pelana Bentang 9 - 15 m
Profil U- 75 Zinc- Alumunium G.550
II. 125 Atap Pelana Bentang 10 - 14 m
Profil C - union truss Zinc- Alumunium G.550
II. 126 Atap Pelana Bentang > 12 m genteng keramik
Profil U- 75 Zinc- Alumunium G.550
II. 127 Atap Perisai Bentang < 9 m
Profil U- 75 Zinc- Alumunium G.550
II. 128 Atap Perisai Bentang < 10 m
Profil Z- Galvanised coating G.550
II. 129 Atap Perisai Bentang 9 - 15 m
Profil U- 75 Zinc- Alumunium G.550
II. 130 Atap Limasan Bentang < 9 m
Profil U- 75 Zinc- Alumunium G.550
II. 131 Atap Limasan Bentang 9 - 12 m
Profil U- 75 Zinc- Alumunium G.550
II. 132 Rangka plafon memakai Holo dengan Penutup GRC
tebal 4 mm berikut pengecatan
II.133 Besi Holo 2 cm M' 3,950.00
II.134 Besi Holo 4 cm M' 5,625.00
ANALISA SATUAN PEKERJAAN

KOEFESIEN HARGA SATUAN JUMLAH HARGA


KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

ABK.100.04 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN


0.1 HOK Pembantu tukang 50,000.00 5,000.00
0.05 HOK Mandor 75,000.00 3,750.00

ABK.100.05 1 M2 PENGUKURAN DAN PEMASANGAN BOUWPLANK / PROPIL


0.012 M3 Kayu kaso (kayu hutan) 1,850,000.00 22,200.00
0.007 M3 Kayu papan (kayu hutan) 3/20 1,850,000.00 12,950.00
0.02 Kg Paku biasa 2" - 5" 17,000.00 340.00

0.1 HOK Pembantu tukang 50,000.00 5,000.00


0.1 HOK Tukang kayu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.005 HOK Mandor 75,000.00 375.00

ABK. 200.01 1 M3 GALIAN TANAH BIASA


0.4 HOK Pembantu tukang 50,000.00 20,000.00
0.04 HOK Mandor 75,000.00 3,000.00

ABK. 200.09 1 M3 URUGAN KEMBALI BEKAS GALIAN


0.192 HOK Pembantu tukang 50,000.00 9,600.00
0.019 HOK Mandor 75,000.00 1,425.00

ABK. 200.10 1 M3 PEMADATAN TANAH


0.5 HOK Pembantu tukang 50,000.00 25,000.00
0.05 HOK Mandor 75,000.00 3,750.00

ABK. 200.11 1 M3 URUGAN PASIR


1.2 M3 Pasir urug 80,000.00 96,000.00

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.01 HOK Mandor 75,000.00 750.00

ABK. 200.12 1 M3 URUGAN TANAH


1.2 M3 Tanah atras 75,000.00 90,000.00

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.01 HOK Mandor 75,000.00 750.00

ABK.250.07 1 M3 PASANGAN PONDASI BATU BELAH AD. 1:5


1.1 M3 Batu belah 15/20 cm 200,000.00 220,000.00
136 Kg Semen portland 1,200.00 163,200.00
0.544 M3 Pasir Pasang 150,000.00 81,600.00

1.5 HOK Pembantu tukang 50,000.00 75,000.00


KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

0.6 HOK Tukang batu 65,000.00 39,000.00


0.06 HOK Kepala tukang 75,000.00 4,500.00
0.075 HOK Mandor 75,000.00 5,625.00

ABK.300.08 1 M3 MEMBUAT BETON TUMBUK AD. 1:3:6 TEBAL 5 CM


197 Kg Semen portland 1,200.00 236,400.00
0.47 M3 Pasir beton 210,000.00 98,700.00
0.94 M3 Kerikil 312,500.00 293,750.00

1.65 HOK Pembantu tukang 50,000.00 82,500.00


0.25 HOK Tukang batu 65,000.00 16,250.00
0.025 HOK Kepala tukang 75,000.00 1,875.00
0.08 HOK Mandor 75,000.00 6,000.00

Untuk 1 m2 T 5 Cm
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

ABK. 300.19 1 M3 BETON BERTULANG AD. 1:2:3


232 Kg Semen portland 1,200.00 278,400.00
0.52 M3 Pasir beton 210,000.00 109,200.00
0.78 M3 Spleet 2/3 cm 312,500.00 243,750.00

1.65 HOK Pembantu tukang 50,000.00 82,500.00


0.25 HOK Tukang batu 65,000.00 16,250.00
0.025 HOK Kepala tukang 75,000.00 1,875.00
0.08 HOK Mandor 75,000.00 6,000.00

ABK. 300.32 1 KG PEMBESIAN DENGAN BESI POLOS ATAU BESI ULIR


1.05 Kg Besi beton 9,000.00 9,450.00
0.015 Kg Kawat beton 17,000.00 255.00

0.007 HOK Pembantu tukang 50,000.00 350.00


0.007 HOK Tukang besi 65,000.00 455.00
0.0007 HOK Kepala tukang 75,000.00 52.50
0.0003 HOK Mandor 75,000.00 22.50

ABK. 300.35 1 M2 PASANG BEKISTING UNTUK PONDASI


0.04 M3 Kayu hutan/papan/kaso 1,850,000.00 74,000.00
0.3 Kg Paku biasa 2" - 5" 17,000.00 5,100.00
0.1 Ltr Pelumas bekisting 15,000.00 1,500.00

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.26 HOK Tukang kayu 65,000.00 16,900.00
0.026 HOK Kepala tukang 75,000.00 1,950.00
0.005 HOK Mandor 75,000.00 375.00

1 M2 PASANG BEKISTING UNTUK TANGGA


0.0300 m3 Kayu papan Albasia 1,850,000.00 55,500.00
0.4000 kg Paku biasa 2" - 5" 17,000.00 6,800.00
0.1500 Lt Minyak bekisting 15,000.00 2,250.00
0.0150 m3 Balok kayu Borneo 5/7 1,850,000.00 27,750.00
0.3500 Lbr Plywood tebal 9 mm 110,000.00 38,500.00
2.0000 Btg Dolken dia 8 - 10/400 cm 17,500.00 35,000.00

0.3200 Oh Pekerja 50,000.00 16,000.00


0.3300 Oh Tukang 65,000.00 21,450.00
0.0330 Oh Kepala Tukang 75,000.00 2,475.00
0.0060 Oh Mandor 75,000.00 450.00
Jumlah
ABK. 300.36 1 M2 PASANG BEKISTING UNTUK SLOOP, KOLOM BIASA & RINGBALK
0.045 M3 Kayu hutan/papan/kaso 1,850,000.00 83,250.00
0.3 Kg Paku biasa 2" - 5" 17,000.00 5,100.00
0.1 Ltr Pelumas bekisting 15,000.00 1,500.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.26 HOK Tukang kayu 65,000.00 16,900.00
0.026 HOK Kepala tukang 75,000.00 1,950.00
0.005 HOK Mandor 75,000.00 375.00

ABK. 300.37 1 M2 PASANG BEKISTING UNTUK KOLOM STRUKTUR


0.04 M3 Kayu hutan/papan/kaso 1,850,000.00 74,000.00
0.015 M3 Balok kayu hutan 1,850,000.00 27,750.00
0.4 Kg Paku biasa 2" - 5" 17,000.00 6,800.00
0.2 Ltr Pelumas bekisting 15,000.00 3,000.00
0.35 Lbr Triplex tebal 9 mm 110,000.00 38,500.00
2 Btg Dolken kayu Ø 8-10/4' 17,500.00 35,000.00

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.33 HOK Tukang kayu 65,000.00 21,450.00
0.033 HOK Kepala tukang 75,000.00 2,475.00
0.006 HOK Mandor 75,000.00 450.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

ABK. 300.38 1 M2 PASANG BEKISTING UNTUK BALOK


0.04 M3 Kayu hutan/papan/kaso 1,850,000.00 74,000.00
0.018 M3 Balok kayu hutan 1,850,000.00 33,300.00
0.4 Kg Paku biasa 2" - 5" 17,000.00 6,800.00
0.2 Ltr Pelumas bekisting 15,000.00 3,000.00
0.35 Lbr Triplex tebal 9 mm 110,000.00 38,500.00
2 Btg Dolken kayu Ø 8-10/4' 17,500.00 35,000.00

0.32 HOK Pembantu tukang 50,000.00 16,000.00


0.33 HOK Tukang kayu 65,000.00 21,450.00
0.033 HOK Kepala tukang 75,000.00 2,475.00
0.006 HOK Mandor 75,000.00 450.00

ABK.300.39 1 M2 PASANG BEKISTING UNTUK LANTAI


0.04 M3 Kayu hutan/papan/kaso 1,850,000.00 74,000.00
0.015 Kg Balok kayu hutan 1,850,000.00 27,750.00
0.2 Ltr Pelumas bekisting 17,000.00 3,400.00
0.4 Kg Paku biasa 2" - 5" 17,000.00 6,800.00
0.35 Lbr Triplex tebal 9 mm 110,000.00 38,500.00
6 Btg Dolken kayu Ø 8-10/4' 17,500.00 105,000.00

0.32 HOK Pembantu tukang 50,000.00 16,000.00


0.33 HOK Tukang kayu 65,000.00 21,450.00
0.033 HOK Kepala tukang 75,000.00 2,475.00
0.006 HOK Mandor 75,000.00 450.00

ABK.300.42 1 M2 MEMBUAT BETON DENGAN MUTU K 225


388 Kg semen portland 1,200.00 465,600.00
0.65 M3 Pasir beton 210,000.00 136,500.00
0.65 M3 Kerikil 312,500.00 203,125.00

6 HOK Pembantu tukang 50,000.00 300,000.00


1 HOK Tukang batu 65,000.00 65,000.00
0.1 HOK Kepala tukang 75,000.00 7,500.00
0.3 HOK Mandor 75,000.00 22,500.00

ABK.350.10 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA AD. 1:2


70 Bh Bata merah 5 x 11 x 22 cm 575.00 40,250.00
18.95 Kg Semen portland 1,200.00 22,740.00
0.038 M3 Pasir pasang 150,000.00 5,700.00

0.32 HOK Pembantu tukang 50,000.00 16,000.00


0.1 HOK Tukang batu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.015 HOK Mandor 75,000.00 1,125.00

ABK.350.11 1 M2 PASANGAN BATA MERAH TEBAL 1/2 BATA AD. 1:3


KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

70 Bh Bata merah 5x11x22 cm 575.00 40,250.00


14.37 Kg Semen portland 1,200.00 17,244.00
0.04 M3 Pasir pasang 150,000.00 6,000.00

0.32 HOK Pembantu tukang 50,000.00 16,000.00


0.1 HOK Tukang batu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.015 HOK Mandor 75,000.00 1,125.00

ABK.350.28 1 M2 PASANG DINDING ROOSTER / KERAWANG 12 X 11 X 24 CM


36 Bh Rooster / batu kerawang 10,000.00 360,000.00
12.8 Kg Semen Portland 1,200.00 15,360.00
0.035 M3 Pasir Pasang 150,000.00 5,250.00

0.3 HOK Pembantu tukang 50,000.00 15,000.00


0.1 HOK Tukang batu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

ABK.360.02 1 M2 PLESTERAN AD. 1:2 TEBAL 15 MM


8.52 Kg Semen Portland 1,200.00 10,224.00
0.017 M3 Pasir Pasang 150,000.00 2,550.00

0.2 HOK Pembantu tukang 50,000.00 10,000.00


0.15 HOK Tukang batu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.01 HOK Mandor 75,000.00 750.00

ABK.360.03 1 M2 PLESTERAN AD. 1:3 TEBAL 15 MM


6.48 Kg Semen Portland 1,200.00 7,776.00
0.019 M3 Pasir Pasang 150,000.00 2,850.00

0.2 HOK Pembantu tukang 50,000.00 10,000.00


0.15 HOK Tukang batu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.01 HOK Mandor 75,000.00 750.00

ABK.360.04 1 M2 PLESTERAN AD. 1:4 TEBAL 15 MM


5.2 Kg Semen Portland 1,200.00 6,240.00
0.02 M3 Pasir Pasang 150,000.00 3,000.00

0.2 HOK Pembantu tukang 50,000.00 10,000.00


0.15 HOK Tukang batu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.01 HOK Mandor 75,000.00 750.00

ABK.452.36 1 M' PASANG LIST KELILING (TS.5) GYPSUM


1 M' List keliling gypsum 6,000.00 6,000.00
0.05 Kg Paku biasa 1/2' -1' 17,000.00 850.00

0.1 HOK Pembantu tukang 50,000.00 5,000.00


0.2 HOK Tukang kayu 65,000.00 13,000.00
0.02 HOK Kepala tukang 75,000.00 1,500.00
0.005 HOK Mandor 75,000.00 375.00

ABK.460.16 1 M2 PASANG GENTENG BETON


11 Bh Genteng beton 10,000.00 110,000.00
0.03 Kg Paku biasa 2" - 5" 17,000.00 510.00

0.2 HOK Pembantu tukang 50,000.00 10,000.00


0.1 HOK Tukang kayu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.01 HOK Mandor 75,000.00 750.00

ABK.460.17 1 M PASANG NOK BUBUNG GENTENG BETON


3.5 Bh Nok bubung genteng beton 15,000.00 52,500.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

0.05 Bh Paku biasa 2" - 5" 17,000.00 850.00


10.8 Kg Semen portland 1,200.00 12,960.00
0.032 M3 Pasir pasang 150,000.00 4,800.00
1 Kg Semen warna 0.00

0.4 HOK Pembantu tukang 50,000.00 20,000.00


0.2 HOK Tukang kayu 65,000.00 13,000.00
0.02 HOK Kepala tukang 75,000.00 1,500.00
0.02 HOK Mandor 75,000.00 1,500.00

ABK.470.06 1 M2 LANGIT - LANGIT GRC TEBAL 4 MM


0.36 Lbr GRC tebal 4 mm 70,000.00 25,200.00
0.01 Kg Paku biasa 1/2" - 1" 17,000.00 170.00

0.07 HOK Pembantu tukang 50,000.00 3,500.00


0.1 HOK Tukang kayu 65,000.00 6,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.0035 HOK Mandor 75,000.00 262.50

ABK.650.09 1 M2 PASANG DINDING KERAMIK 20 X 25 CM


20 Bh Keramik 20 x 25 cm 4,250.00 85,000.00
9.3 Kg Semen portland 1,200.00 11,160.00
0.018 M3 Pasir pasang 150,000.00 2,700.00
1.5 Kg Semen warna 2,000.00 3,000.00

0.6 HOK Pembantu tukang 50,000.00 30,000.00


0.45 HOK Tukang kayu 65,000.00 29,250.00
0.045 HOK Kepala tukang 75,000.00 3,375.00
0.03 HOK Mandor 75,000.00 2,250.00

ABK.650.10 1 M2 PASANG DINDING KERAMIK 10 X 20 CM


50 Bh Keramik 10 x 20 cm 0.00
9.3 Kg Semen portland 0.00
0.018 M3 Pasir pasang 0.00
1.5 Kg Semen warna 0.00

0.6 HOK Pembantu tukang 50,000.00 30,000.00


0.45 HOK Tukang kayu 65,000.00 29,250.00
0.045 HOK Kepala tukang 75,000.00 3,375.00
0.03 HOK Mandor 75,000.00 2,250.00

ABK.650.11 1 M2 PASANG DINDING KERAMIK 20 X 25 CM


20 Bh Keramik 20 x 25 cm 4,250.00 85,000.00
9.3 Kg Semen portland 1,300.00 12,090.00
0.018 M3 Pasir pasang 150,000.00 2,700.00
1.5 Kg Semen warna 2,000.00 3,000.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

0.6 HOK Pembantu tukang 50,000.00 30,000.00


0.45 HOK Tukang kayu 65,000.00 29,250.00
0.045 HOK Kepala tukang 75,000.00 3,375.00
0.03 HOK Mandor 75,000.00 2,250.00

ABK. 650.18 1 M2 PASANG LANTAI 40 X 40 CM


6.4 Bh Keramik 40 x 40 cm 10,000.00 64,000.00
9.3 Kg Semen portland 1,300.00 12,090.00
0.018 M3 Pasir pasang 150,000.00 2,700.00
1.5 Kg Semen warna 2,000.00 3,000.00

0.27 HOK Pembantu tukang 50,000.00 13,500.00


0.13 HOK Tukang kayu 65,000.00 8,450.00
0.013 HOK Kepala tukang 75,000.00 975.00
0.0135 HOK Mandor 75,000.00 1,012.50

ABK.850.02 PASANG 1 BUAH KUNCI PINTU UKURAN BESAR


1 Bh Kunci tanam pintu ukuran besar 250,000.00

0.01 HOK Pembantu tukang 50,000.00 500.00


0.5 HOK Tukang kayu 65,000.00 32,500.00
0.01 HOK Kepala tukang 75,000.00 750.00
0.005 HOK Mandor 75,000.00 375.00

1 M2 PASANG GRASS BLOK UKURAN 30 X 45 CM TEBAL 10 CM

7.3 m2 Grassblok uk.30 X 45 cm 11,600.00 84,680.00


0.1 m3 Pasir beton 150,000.00 15,000.00

0.25 Oh Pekerja 50,000.00 12,500.00


0.5 Oh Tukang batu 65,000.00 32,500.00
0.025 Oh Kepala tukang batu 75,000.00 1,875.00
0.003 Oh Mandor 75,000.00 225.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 M2 PEK.BATU ALAM ANDESIT

1.1 m2 Batu Alam Andesit 175,000.00 192,500.00


0.034 Zak Semen 1,200.00 40.80
0.032 m3 Pasir pasang 150,000.00 4,800.00
1 m2 Finishing Coating Vernis

0.3 org Pekerja 50,000.00 15,000.00


0.75 org Tukang 65,000.00 48,750.00
0.185 org Kepala Tukang 75,000.00 13,875.00
0.025 org Mandor 75,000.00 1,875.00
1 ls Alat Bantu
Jumlah

ABK.850.05 PASANG 1 SET ENGSEL NYLON UNTUK PINTU


1 Bh Engsel pintu 60,000.00 60,000.00

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.00075 HOK Mandor 75,000.00 56.25

ABK.850.06 PASANG 1 SET ENGSEL NYLON UNTUK JENDELA


1 Bh Engsel jendela 60,000.00 60,000.00

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.00075 HOK Mandor 75,000.00 56.25

ABK.850.07 PASANG 1 BUAH GRENDEL PERNEKEL JENDELA/PINTU


1 Bh Grendel Jendela/Pintu 25,000.00 25,000.00

0.02 HOK Pembantu tukang 50,000.00 1,000.00


0.2 HOK Tukang kayu 65,000.00 13,000.00
0.02 HOK Kepala tukang 75,000.00 1,500.00
0.001 HOK Mandor 75,000.00 75.00

ABK.850.09 PASANG 1 BUAH KAIT ANGIN


1 Bh Kait angin 25,000.00 25,000.00

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.00075 HOK Mandor 75,000.00 56.25

ABK.850.16 1 M2 PASANG KACA POLOS TEBAL 3 MM


1.1 M2 Kaca polos 60,000.00 66,000.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00
0.015 HOK Kepala tukang 75,000.00 1,125.00
0.00075 HOK Mandor 75,000.00 56.25

ABK.850.17 1 M2 PASANG KACA POLOS TEBAL 5 MM


1.1 M2 Kaca polos 95,000.00 104,500.00

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00

ABK.850.17 1 M2 PASANG KACA POLOS TEBAL 5 MM


1.1 M2 Kaca polos 192,000.00 211,200.00

0.015 HOK Pembantu tukang 50,000.00 750.00


0.15 HOK Tukang kayu 65,000.00 9,750.00

ABK. 950,15 1 M2 PENGECATAN TEMBOK BARU ( 1 LPS PLAMIR +1 LPS CAT DASAR + 2 LPS CAT PENUTUP )
MUTU CAT SEJENIS VINILEX
0.1 Kg Plamir tembok 20,000.00 2,000.00
0.26 Kg Cat penutup 2 x ( tembok ) 25,000.00 6,500.00
0.1 Kg Cat dasar / menie 0.00

0.02 HOK Pembantu tukang 50,000.00 1,000.00


0.063 HOK Tukang cat 65,000.00 4,095.00
0.0063 HOK Kepala tukang 75,000.00 472.50
0.0025 HOK Mandor 75,000.00 187.50

ABK. 950,15. rob 1 M2 PENGECATAN TEMBOK BARU ( 2 LPS CAT PENUTUP )


MUTU CAT SEJENIS VINILEX
0.26 Kg Cat penutup 2 x ( tembok ) 25,000.00 6,500.00

0.02 HOK Pembantu tukang 50,000.00 1,000.00


0.063 HOK Tukang cat 65,000.00 4,095.00
0.0063 HOK Kepala tukang 75,000.00 472.50
0.0025 HOK Mandor 75,000.00 187.50

ABK. 955.28 1 M3 MENGERJAKAN KUSEN-KUSEN PINTU & JENDELA DARI KAYU BALAU
1.2 M3 Kayu balau 9,750,000.00 11,700,000.00

6 HOK Pembantu tukang 50,000.00 300,000.00


20 HOK Tukang kayu 65,000.00 1,300,000.00
2 HOK Kepala tukang 75,000.00 150,000.00
0.3 HOK Mandor 75,000.00 22,500.00
Upah kerja 2/3
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

ABK. 960.38 1 M2 MENGERJAKAN RANGKA DAUN PINTU & JENDELA DARI KAYU BALAU
0.035 M3 Kayu balau 9,750,000.00 341,250.00

0.8 HOK Pembantu tukang 50,000.00 40,000.00


2 HOK Tukang kayu 65,000.00 130,000.00
0.2 HOK Kepala tukang 75,000.00 15,000.00
0.04 HOK Mandor 75,000.00 3,000.00

ABK. 970.34 1 M2 PASANGAN JALUSI DARI KAYU BALAU


0.02 M3 Kayu balau 9,750,000.00 195,000.00
0.075 Kg Paku biasa 1/2" - 1" 17,000.00 1,275.00

0.025 HOK Pembantu tukang 50,000.00 1,250.00


0.9 HOK Tukang kayu 65,000.00 58,500.00
0.09 HOK Kepala tukang 75,000.00 6,750.00
0.012 HOK Mandor 75,000.00 900.00
Upah kerja

ABK. PLAFOND 1M2 PASANG PLAFOND RANGKA HOLO DAN DENGAN PENUTUP
GRC BERIKUT PENGECATAN
1.00 M' GRC 4 mm 24,305.56 24,305.56
1.00 M' Holo 4/4 meni 5,625.00 5,625.00
2.92 M' Holo 2/4 meni 3,950.00 11,534.00
10.00 Kawat Bwg 12 0.00
0.01 Kg Paku screw 2.5 cm 17,000.00 170.00
42.50 Adhesive 0.00
0.50 Kain kasa 0.00
0.38 Kg Cat penutup 2 kali 25,000.00 9,375.00
0.25 Kg Paku beton 0.00

0.13 HOK Mandor 75,000.00 9,780.00


0.37 HOK Kepala tukang 75,000.00 27,502.50
0.06 HOK Tukang 65,000.00 4,199.00
0.12 HOK Pekerja 50,000.00 6,000.00
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 BH KRAN AIR D. 1/2" (Non SNI)


1.000 bh Kran Air D. 1/2" 55,000.00 55,000.00
0.025 bh Sealtape 5,000.00 125.00

0.010 HOK Mandor 75,000.00 750.00


0.100 HOK Kepala tukang 75,000.00 7,500.00
0.010 HOK Tukang 65,000.00 650.00
0.005 HOK Pekerja 50,000.00 250.00

1 UNIT SEPTICTANK DAN REMBESAN Vol. 1 M3 (Non SNI)


3.717 M3 Galian Tanah 23,000.00 85,491.00
2.038 M3 Urugan Tanah 11,025.00 22,468.95
0.360 m2 Pasangan Dinding Bata Merah 1:4 84,875.00 30,555.00
3.567 m2 Pas. Plesteran Dalam Dinding 1:2 30,865.00 110,095.46
0.056 M3 Pas. Kolom Beton 1:2:3 872,635.00 48,867.56
0.130 M3 Pas. Sloof Beton 1:2:3 872,635.00 113,442.55
0.800 M3 Pas. Lantai Bak Beton 1:3:5 421,235.00 336,988.00
0.600 M' Pipa Galvanis 62,500.00 37,500.00

MEMASANG 1 BUAH KLOSET JONGKOK


Bahan :
1.0000 bh Kloset Jongkok - Putih 140,000.00 140,000.00
6.0000 kg Semen portland 1,300.00 7,800.00
0.01 m3 Pasir pasang 150,000.00 1,500.00
Tenaga Kerja:
1.0000 Oh Pekerja 50,000.00 50,000.00
1.5000 Oh Tukang 65,000.00 97,500.00
0.10 Oh Kepala Tukang 75,000.00 7,500.00
0.10 Oh Mandor 75,000.00 7,500.00

1 UNIT KUSEN PINTU ALUMUNIUM POWDER COATING LENGKAP TYPE P1


6.20 m' Kusen Pintu Alumunium Finishing Powder Coating 85,000.00 527,000.00
2.00 bh Rangka Alumunium Powdwer Coating 75,000.00 150,000.00
2.44 m2 Kaca rayben 5 mm 221,700.00 540,948.00
7.00 m' Karet Seal 5,000.00 35,000.00
1.00 bh Lockcase 95,000.00 95,000.00
1.00 bh Double Cylinder 80,000.00 80,000.00
2.00 ps Full Handle 490,000.00 980,000.00
3.00 ps Engsel Pintu 50,000.00 150,000.00
2.00 PS Door Stop 30,000.00 60,000.00

1.00 LS Biaya pemasangan 183,256.36


Jumlah
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 UNIT PINTU KAYU BALAU TYPE P2


0.0511 M3 1 M3 MENGERJAKAN KUSEN-KUSEN PINTU & JENDELA DARI KAYU BALAU
Bahan 11,700,000.00 598,104.00
Upah 1,772,500.00 90,610.20
1.68 M2 1 M2 MENGERJAKAN RANGKA DAUN PINTU & JENDELA DARI KAYU BALAU
Bahan 341,250.00 573,300.00
Upah 188,000.00 315,840.00
1 BH Pasang Rel dorong
Bahan 250,000.00 250,000.00
Upah 34,125.00 34,125.00
1 BH Kunci Pintu + Handle
Bahan 250,000.00 250,000.00
Upah 34,125.00 34,125.00
1 BH Grendel pernekel
Bahan 25,000.00 25,000.00
Upah 15,575.00 15,575.00
1 Unit Pintu Kayu Balau
Bahan
Upah
Jumlah
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 UNIT PINTU PVC TYPE P3


1 LS PINTU PVC KM/WC
Bahan 950,000.00
Upah 190,000.00
Jumlah
1 UNIT JENDELA ALUMUNIUM POWDER COATING LENGKAP TYPE J1
3.80 m' Kusen Pintu Alumunium Finishing Powder Coating 85,000 323,000.00
0.78 m2 Kaca Riben 5 mm 221,700 172,926.00
3.80 m' Karet Seal 5,000 19,000.00

1.00 LS Biaya pemasangan 36,044.82


Jumlah

1 UNIT JENDELA ALUMUNIUM POWDER COATING LENGKAP TYPE J2


3.80 m' Kusen Alumunium Finishing Powder Coating 85,000 323,000
0.24 m2 Daun Alumunium 250,000 60,000
0.78 m2 Kaca Riben 5 mm 221,700 172,926
3.80 m' Karet Seal 5,000 19,000

1.00 LS Biaya pemasangan 40,244.82


Jumlah

1 UNIT JENDELA ALUMUNIUM POWDER COATING LENGKAP TYPE J2


2.00 m' Kusen Alumunium Finishing Powder Coating 85,000 170,000
0.18 m2 Kaca Riben 5 mm 250,000 45,000
2.00 m' Karet Seal 5,000 10,000

1.00 LS Biaya pemasangan 15,750.00


Jumlah

1 TITIK PENGADAAN DAN PEMASANGAN LAMPU DOWNLIGHT LENGKAP

1 bh Lampu Downlight Lengkap 105,000.00 105,000.00


8 m' Kabel NYM 2 x 1,5 sqmm 6,440.00 51,520.00
8 m' Conduit dia. 15,8 mm (5/8") 3,100.00 24,800.00
1 bh Kotak Sambung / T- Dus 3,500.00 3,500.00
15 bh Klem Pipa 5/8" 330.00 4,950.00
1 bh Isolasi 2,500.00 2,500.00
1 ls Material Bantu 57,681.00

0.2 org Pekerja Trampil 65,000.00 13,000.00


0.1 org Tukang Listrik 80,000.00 8,000.00
0.1 org Kepala Tk Listrik 90,000.00 4,500.00
0.1 org Mandor 90,000.00 4,500.00
Jumlah

1 TITIK PENGADAAN DAN PEMASANGAN LAMPU TAMAN


KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 bh Lampu Taman Lengkap 350,000.00 350,000.00


15 m' Kabel NYM 2 x 1,5 sqmm 6,440.00 96,600.00
15 m' Conduit dia. 15,8 mm (5/8") 3,100.00 46,500.00
1 bh Kotak Sambung / T- Dus 3,500.00 3,500.00
15 bh Klem Pipa 5/8" 330.00 4,950.00
1 bh Isolasi 2,500.00 2,500.00
1 ls Material Bantu 151,215.00

0.2 org Pekerja Trampil 65,000.00 13,000.00


0.1 org Tukang Listrik 80,000.00 8,000.00
0.1 org Kepala Tk Listrik 90,000.00 4,500.00
0.1 org Mandor 90,000.00 4,500.00
Jumlah
KOEFESIEN HARGA SATUAN JUMLAH HARGA
KODE ANALISA URAIAN
INDEX ( Rp ) ( Rp )

1 2 3 4 5

1 BH PENGADAAN DAN PEMASANGAN STOP KONTAK 1 PHASE


Bahan :
1 bh Stop Kontak 1 Phase 12,500.00 12,500.00
10 m' Kabel NYM 3 x 1,5 sqmm 6,440.00 64,400.00
10 m' Conduit dia. 15,8 mm (5/8") 3,100.00 31,000.00
1 bh Kotak Sambung / T- Dus 3,500.00 3,500.00
10 bh Klem Pipa 5/8" 330.00 3,300.00
1 bh Isolasi 2,500.00 2,500.00
1 ls Material Bantu 35,160.00
Tenaga Kerja :
0.2 org Pekerja Trampil 65,000.00 13,000.00
0.1 org Tukang Listrik 80,000.00 8,000.00
0.05 org Kepala Tk Listrik 90,000.00 4,500.00
0.05 org Mandor 90,000.00 4,500.00
Jumlah

K 0006 1 BH PENGADAAN DAN PEMASANGAN SAKLAR TUNGGAL


Bahan :
1 bh Saklar Tunggal 11,500.00 11,500.00
10 m' Kabel NYM 2 x 1,5 sqmm 6,440.00 64,400.00
10 m' Conduit dia. 15,8 mm (5/8") 3,100.00 31,000.00
1 bh Kotak Sambung / T- Dus 3,500.00 3,500.00
10 bh Klem Pipa 5/8" 330.00 3,300.00
1 bh Isolasi 2,500.00 2,500.00
1 ls Material Bantu 34,860.00
Tenaga Kerja :
0.2 org Pekerja Trampil 65,000.00 13,000.00
0.1 org Tukang Listrik 80,000.00 8,000.00
0.05 org Kepala Tk Listrik 90,000.00 4,500.00
0.05 org Mandor 90,000.00 4,500.00
Jumlah
SATUAN PEKERJAAN

JUMLAH TOTAL

( Rp )

8,750.00
8,750.00

35,490.00

12,625.00
48,115.00

23,000.00
23,000.00

11,025.00
11,025.00

28,750.00
28,750.00

96,000.00

15,750.00
111,750.00

90,000.00

15,750.00
105,750.00
617,725.00

464,800.00
JUMLAH TOTAL

( Rp )

124,125.00
588,925.00

628,850.00

106,625.00
735,475.00
36,773.75
JUMLAH TOTAL

( Rp )

631,350.00

106,625.00
737,975.00

9,705.00

880.00
10,585.00

80,600.00

34,225.00
114,825.00

165,800.00

40,375.00
206,175.00

89,850.00
JUMLAH TOTAL

( Rp )

34,225.00
124,075.00

185,050.00

39,375.00
224,425.00
JUMLAH TOTAL

( Rp )

190,600.00

40,375.00
230,975.00

255,450.00

40,375.00
295,825.00

805,225.00

395,000.00
1,200,225.00

68,690.00

24,375.00
93,065.00
JUMLAH TOTAL

( Rp )

63,494.00

24,375.00
87,869.00

380,610.00

22,250.00
402,860.00
JUMLAH TOTAL

( Rp )

12,774.00

21,625.00
34,399.00

10,626.00

21,625.00
32,251.00

9,240.00

21,625.00
30,865.00

6,850.00

19,875.00
26,725.00

110,510.00

18,000.00
128,510.00
JUMLAH TOTAL

( Rp )

71,110.00

36,000.00
107,110.00

25,370.00

11,012.50
36,382.50

101,860.00

64,875.00
166,735.00

0.00

64,875.00
64,875.00

102,790.00
JUMLAH TOTAL

( Rp )

64,875.00
167,665.00

81,790.00

23,937.50
105,727.50

250,000.00

34,125.00
284,125.00

99,680.00

47,100.00
146,780.00
JUMLAH TOTAL

( Rp )

197,340.80

79,500.00

276,840.80

60,000.00

11,681.25
71,681.25

60,000.00

11,681.25
71,681.25

25,000.00

15,575.00
40,575.00

25,000.00

11,681.25
36,681.25

66,000.00
JUMLAH TOTAL

( Rp )

11,681.25
77,681.25

104,500.00

10,500.00
115,000.00

211,200.00

10,500.00
221,700.00

8,500.00

5,755.00
14,255.00

6,500.00

5,755.00
12,255.00

11,700,000.00

1,772,500.00
13,472,500.00
JUMLAH TOTAL

( Rp )

341,250.00

188,000.00
529,250.00

196,275.00

67,400.00
263,675.00

51,009.56

47,481.50
98,491.06
JUMLAH TOTAL

( Rp )

55,125.00

9,150.00
64,275.00

785,408.52
785,408.52

149,300.00

162,500.00
311,800.00

2,617,948.00

183,256.36
2,801,204.36
JUMLAH TOTAL

( Rp )

1,696,404.00
490,275.20
2,186,679.20
JUMLAH TOTAL

( Rp )

950,000.00
190,000.00
1,140,000.00

514,926.00

36,044.82
550,970.82

574,926.00

40,244.82
615,170.82

225,000.00

15,750.00
240,750.00

192,270.00
249,951.00

30,000.00
279,951.00
JUMLAH TOTAL

( Rp )

504,050.00
655,265.00

30,000.00
685,265.00
JUMLAH TOTAL

( Rp )

117,200.00
152,360.00

30,000.00
182,360.00

116,200.00
151,060.00

30,000.00
181,060.00
RENCANA ANGGARAN BIAYA

NAMA PROYEK :
PEMILIK :
LOKASI :

NO ITEM PEKERJAAN SAT VOL HARGA SATUAN JUMLAH HARGA

1 2 3 4 5 7
I PEKERJAAN PERSIAPAN
pekerjaan pembersihan lahan m2 479.65 16830.00 8,072,476
I.1 Pengukuran dan pemasangan bouwplank M2 37.44 60,863.00 2,278,711
I.2 Pembuatan steiger dari bambu M' 124.80 30,000.00 3,744,000

SUB JUMLAH I 14,095,186.56

II PEKERJAAN PONDASI
II.1 Galian Tanah M3 33.90 77,715.00 2,634,830
II.2 Urugan Pasir M3 9.28 210,606.00 1,954,424
Membuat Pondasi Setempat
Pembesian KG 761.25 14,271.18 10,863,936
Bekisting M2 34.80 125,805.90 4,378,045
Beton AD. 1:2:3 M3 7.25 1,414,140.16 10,252,516
II.3 Pasangan Batu AD 1:5 M3 3.12 863,305.30 2,692,218
II.4 Urugan kembali bekas galian M3 14.26 192,390.00 2,742,568

SUB JUMLAH II 35,518,535.99

III PEKERJAAN BETON/PEMBESIAN


III.1 SLOOF (S1 & S2)
III.1.1 Pembesian Kg 895.62 14,271.18 12,781,554
III.1.2 Bekisting M2 12.21 135,155.90 1,650,659
III.1.3 Beton AD. 1:2:3 M3 8.14 1,414,140.16 11,513,929
III.2 KOLOM (K1)
III.2.1 Pembesian Kg 2,046.33
III.2.2 Bekisting M2 186.03 185,952.62 34,592,766
III.2.3 Beton AD. 1:2:3 M3 18.60 1,414,140.16 26,307,249
III.3 KOLOM (K2)
III.3.1 Pembesian Kg 67.57 14,271.18 964,268
III.3.2 Bekisting M2 16.38 185,952.62 3,045,904
III.3.3 Beton AD. 1:2:3 M3 0.61 1,414,140.16 868,636
III.4 KOLOM (K3)
III.4.1 Pembesian Kg 123.20 14,271.18 1,758,209
III.4.2 Bekisting M2 22.40 185,952.62 4,165,339
III.4.3 Beton AD. 1:2:3 M3 1.12 1,414,140.16 1,583,837
III.5 BALOK (B1)
III.5.1 Pembesian Kg 2,240.70 14,271.18 31,977,433
III.5.2 Bekisting M2 221.16 246,342.62 54,481,134
III.5.3 Beton AD. 1:2:3 M3 20.37 1,414,140.16 28,806,035
III.6 BALOK (B2)
III.6.1 Pembesian Kg 580.14 14,271.18 8,279,282
III.6.2 Bekisting M2 70.32 246,342.62 17,322,813
III.6.3 Beton AD. 1:2:3 M3 5.27 1,414,140.16 7,458,175
III.8 PLAT BETON/CANOPY
III.8.1 Pembesian Kg 2,417.80 14,271.18 34,504,859
III.8.2 Bekisting M2 202.20 246,342.62 49,810,478
III.8.3 Beton AD. 1:2:3 M3 21.98 1,414,140.16 31,082,801
III.9 TANGGA
III.9.1 Pembesian Kg 181.50 14,271.18 2,590,219
III.9.2 Bekisting M2 12.10 246,342.62 2,980,746
III.9.3 Beton AD. 1:2:3 M3 1.65 1,414,140.16 2,333,331

SUB JUMLAH III 85.00 370,859,656.38

IV PEKERJAAN PASANGAN DINDING BATA


IV.1 Pasangan Dinding Bata AD. 1:3 M2 502.81 135,745.78 68,254,336
IV.2 Plesteran Dinding Bata AD. 1:3 M2 1,005.62 135,745.78 136,508,671
IV.3 Pasang Roster / Bata terawang M2 23.16 1,549,885.94 35,895,358

SUB JUMLAH IV 240,658,365.30

V PEKERJAAN KUSEN PINTU DAN JENDELA


V.1 P1 UNIT 1.00 13,472,500.00 13,472,500
V.2 P2 UNIT 8.00 13,472,500.00 107,780,000
V.3 P3 UNIT 3.00 13,472,500.00 40,417,500
V.5 J1 UNIT 12.00 13,472,500.00 161,670,000
V.6 J2 UNIT 11.00 13,472,500.00 148,197,500
V.7 B1 UNIT 18.00 13,472,500.00 242,505,000

SUB JUMLAH IV 714,042,500.00

VI PEKERJAAN KUDA-KUDA/ATAP
VI.1 Pasang Rangka Atap Baja Ringan M2 358.20 209,589.78 75,075,059
VI.2 Pasang Genteng Press Beton M2 358.20 128,510.00 46,032,282.00
VI.3 Pasang Nok Genteng M' 26.00 107,110.00 2,784,860.00
VI.5 Pasangan langit-langit rangka Plafond holo 2/4 (GRC) M2 272.00 98,491.06 26,789,567.11
VI.6 Pasangan list keliling gypsum M' 195.50 26,725.00 5,224,737.50

SUB JUMLAH VI 155,906,505.81


VII PEKERJAAN LANTAI
VII.1 Urugan tanah (t = 40 cm) M3 59.20 105,750.00 6,260,400.00
VII.2 Urugan Pasir (t = 5 cm) M3 7.40 111,750.00 826,950.00
VII.3 Beton tumbuk lantai AD. 1:3:6 M3 6.25 735,475.00 4,596,718.75
VII.4 Pasangan lantai Keramik 40 x 40 cm M2 296.00 105,735.00 31,297,560.00

SUB JUMLAH VII 42,981,628.75

VIII PEKERJAAN KAMAR MANDI


VIII.1 Pasangan closet duduk INA BH 3.00 461,100.00 1,383,300.00
VIII.2 Pasangan keramik lantai KM 20x20 cm M2 17.00 141,581.00 2,406,877.00
VIII.3 Pasangan keramik Dinding KM 20x25 cm M2 30.00 166,735.00 5,002,050.00
VIII.4 Instalasi air bersih LS 1.00 1,200,000.00 1,200,000.00
VIII.5 Instalasi air kotor LS 1.00 1,600,000.00 1,600,000.00
VIII.6 Pasangan kran air Dia. 1/2" BH 6.00 64,275.00 385,650.00
VIII.7 Pembuatan septictank dan rembesan LS 1.00 785,408.52 785,408.52
VIII.8 Pengadaan pompa air listrik LS 1.00 500,000.00 500,000.00
VIII.9 Pengadaan reservoir/tandon air BH 1.00 650,000.00 650,000.00

SUB JUMLAH VIII 13,913,285.52

IX PEKERJAAN MENGECAT
IX.1 Pengecatan tembok dan langit-langit M2 1,005.62 14,255.00 14,335,113.10

SUB JUMLAH IX 14,335,113.10

XI PEKERJAAN LISTRIK
X.1 Pemasangan listrik baru 1300 Watt LS 1.00 2,000,000.00 2,000,000.00
X.2 Pemasangan titik saklar LS 2.00 181,060.00 362,120.00
X.2 Pemasangan titik saklar ganda LS 10.00 181,060.00 1,810,600.00
X.3 Pemasangan titik stop kontak LS 8.00 182,360.00 1,458,880.00
X.4 Pemasangan lampu downlight (lengkap) LS 66.00 279,951.00 18,476,766.00

SUB JUMLAH X 24,108,366.00

XII PEKERJAAN LAIN


XII.1 Pemasangan Pagar besi m2 21.00 450,000.00 9,450,000.00
XII.2 Pembersihan Pekerjaan LS 1.00 800,000.00 800,000.00

SUB JUMLAH X 10,250,000.00

1,636,669,143.40

BIAYA PERENCANAAN DAN PENGAWASAN (5%) 81833457.1697591

JUMLAH TOTAL 1,554,835,686.23


REKAPITULASI PEKERJAAN

NO SUB PEKERJAAN HARGA (RP)

I PEKERJAAN PERSIAPAN Rp14,095,187


II PEKERJAAN PONDASI Rp35,518,536
III PEKERJAAN BETON/PEMBESIAN Rp370,859,656
IV PEKERJAAN PASANGAN DINDING BATA Rp240,658,365
V PEKERJAAN KUSEN PINTU DAN JENDELA Rp714,042,500
VI PEKERJAAN KUDA-KUDA/ATAP Rp155,906,506
VII PEKERJAAN LANTAI Rp42,981,629
VIII PEKERJAAN KAMAR MANDI Rp13,913,286
IX PEKERJAAN MENGECAT Rp14,335,113
X PEKERJAAN LISTRIK Rp24,108,366
XI PEKERJAAN LAIN Rp10,250,000
JUMLAH TOTAL BIAYA KONTRUKSI Rp1,636,669,143
BIAYA PERENCANAAN DAN PENGAWASAN (5%) Rp81,833,457

JUMLAH TOTAL Rp1,554,835,686


I PEKERJAAN PERSIAPAN
I.1 Pengukuran dan pemasangan bouwplank 62.4
I.2 Pembuatan steiger dari bambu
I.3 Membongkar Mushola
I.4 Membongkar WC, pagar tembok dan memangkas Atap Rumah
SUB JUMLAH I
II PEKERJAAN PONDASI
II.1 Galian Tanah 0.64 1.50 29
II.2 Urugan Pasir 0.64 0.5 29.00
Membuat Pondasi Setempat
Pembesian
Bekisting 1.20 29.00
Beton AD. 1:2:3 0.25 29.00
II.3 Pasangan Batu AD 1:5 0.27
II.4 Urugan kembali bekas galian
SUB JUMLAH II
III PEKERJAAN BETON/PEMBESIAN
III.1 SLOOF (S1) 135.7
III.1.1Pembesian
III.1.2Bekisting 0.09
III.1.3Beton AD. 1:2:3 0.06
III.2 KOLOM (K1) 206.7
III.2.1Pembesian
III.2.2Bekisting 0.9
III.2.3Beton AD. 1:2:3 0.09
III.3 KOLOM (K2) 27.3
III.3.1Pembesian
III.3.2Bekisting 0.6
III.3.3Beton AD. 1:2:3 0.0225
III.4 KOLOM (K3) 28
III.4.1Pembesian
III.4.2Bekisting 0.8
III.4.3Beton AD. 1:2:3 0.04
III.5 BALOK (B1) 121.4 111.4 232.80
III.5.1Pembesian
III.5.2Bekisting 0.95
III.5.3Beton AD. 1:2:3 0.0875
III.6 BALOK (B2) 41.7 46.2 87.90
III.6.1Pembesian
III.6.2Bekisting 0.8
III.6.3Beton AD. 1:2:3 0.06
III.8 PLAT BETON/CANOPY
III.8.1Pembesian
III.8.2Bekisting 190.2 12.00
III.8.3Beton AD. 1:2:3 148 17.76 42.2
III.9 TANGGA
III.9.1Pembesian
III.9.2Bekisting 7.00 3.00 2.10
III.9.3Beton AD. 1:2:3 1.35 0.30
SUB JUMLAH III
IV PEKERJAAN PASANGAN DINDING BATA
IV.1 Pasangan Dinding Bata AD. 1:5 94.8 379.20 49
IV.2 Plesteran Dinding Bata AD. 1:5
IV.3 Pasang Roster / Bata terawang
SUB JUMLAH IV
V PEKERJAAN KUSEN PINTU DAN JENDELA
V.1 P1
V.2 P2
V.3 P3
V.5 J1
V.6 J2
V.7 B1
SUB JUMLAH IV
VI PEKERJAAN KUDA-KUDA/ATAP
VI.1 Pasang Rangka Atap Baja Ringan 14.52 217.80 12
VI.2 Pasang Genteng Press Beton
VI.3 Pasang Nok Genteng
VI.5 Pasangan langit-langit rangka Plafond holo 2/4 (GRC)
VI.6 Pasangan list keliling gypsum
SUB JUMLAH VI
VII PEKERJAAN LANTAI
VII.1 Urugan tanah (t = 40 cm)
VII.2 Urugan Pasir (t = 5 cm)
VII.3 Beton tumbuk lantai AD. 1:3:6
VII.4 Pasangan lantai Keramik 40 x 40 cm
SUB JUMLAH VII
VIII PEKERJAAN KAMAR MANDI
VIII.1 Pasangan closet duduk INA
VIII.2 Pasangan keramik lantai KM 20x20 cm
VIII.3 Pasangan keramik Dinding KM 20x25 cm
VIII.4 Instalasi air bersih
VIII.5 Instalasi air kotor
VIII.6 Pasangan kran air Dia. 1/2"
VIII.7 Pembuatan septictank dan rembesan
VIII.8 Pengadaan pompa air listrik
VIII.9 Pengadaan reservoir/tandon air
SUB JUMLAH VIII
IX PEKERJAAN MENGECAT
IX.1 Pengecatan tembok dan langit-langit
SUB JUMLAH IX
XI PEKERJAAN LISTRIK
X.1 Pemasangan listrik baru 1300 Wat
X.2 Pemasangan titik saklar
X.2 Pemasangan titik saklar ganda
X.3 Pemasangan titik stop kontak
X.4 Pemasangan lampu downlight (lengkap)
SUB JUMLAH X
XII PEKERJAAN LAIN
XII.1 Pemasangan Pagar besi 21 1.00
XII.2 Pemasangan titik saklar
2 0.30 124.8 37.44
124.80
1
1

6.06375 27.84 33.90375


9.28 9.28

761.25
34.8
7.25
11.55 3.1185
14.26

895.62
12.213
8.142

2046.33
186.03
18.603

67.5675
16.38
0.61425

123.2
22.4
1.12

2240.7
221.16
20.37

580.14
70.32
5.274

2417.8
202.20
4.22 21.98

181.5
12.10
1.65

196 72.39 502.81


1005.62
23.16

1
8
3
12
11
18

140.40 358.20
358.20
26
272
195.5

59.2
7.4
6.25
296

3
17
30
1
1
6
1
1
1

1005.62
1
2
10
8
66

21
SLOOF 25/35 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 10 1.578 0
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
SLOOF 20/30 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 10 1.578 0
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
KOLOM 30/30 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
77.00 12 1.578 1458.072
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
77 0.2 385
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 385 0.4 169.4
total berat sloop= berat besi tulangan + berat total begel
1458.072 169.4 1627.472
KOLOM K3 Ø tulangan 12 Ø begel 8
0.89 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 4 0.89 0
keliling begel=(total keliling begel+hak(0,1) - 2)
0.8 0.1 0.2 0.7
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
0.7 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
KOLOM PRAKTIS Ø tulangan 10 Ø begel 8
0.62 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 4 0.62 0
keliling begel=(total keliling begel+hak(0,1) - 2)
0.6 0.1 0.2 0.5
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
0.5 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
BALOK 25/35 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
Err:509 10 1.578 Err:509
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
Err:509 0.2 Err:509
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 Err:509 0.4 Err:509
total berat sloop= berat besi tulangan + berat total begel
Err:509 Err:509 Err:509
BALOK B1 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 10 1.578 0
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
BALOK B2 Ø tulangan 16 Ø begel 8
1.578 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 7 1.578 0
keliling begel=(total keliling begel+hak(0,1) - 2)
1 0.1 0.2 0.9
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
0.9 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0
RINGBALK Ø tulangan 10 Ø begel 8
0.62 0.4
berat besi tulangan = panjang tulangan*banyak tulangan*berat besi permeter
0.00 4 0.62 0
keliling begel=(total keliling begel+hak(0,1) - 2)
0.6 0.1 0.2 0.5
banyak begel = panjang tulangan/0,2
0 0.2 0
berat total begel = keliling begel*banyak begel*berat besi permeter
0.5 0 0.4 0
total berat sloop= berat besi tulangan + berat total begel
0 0 0

PLAT BETON Ø tulangan 10


0.62
berat besi tulangan permeter = panjang tulangan*luas dak*berat besi permeter
13.33333 99.2 0.62 820.0533

TANGGA Ø tulangan 13 Ø begel 8


1.04 0.4
berat besi trap tangga dan plat ( besi Tulangan )= keliling begel*banyak tulangan*berat besi perm
1 8 1.04 13 108.16
berat besi plat 2=keliling begel*banyak tulangan*berat besi permeter
1.5 5 0.4 13 39
keliling begel bordes =(total keliling begel+hak(0,1) - 2)
6.8 0.1 0.2 6.7
banyak begel = panjang tulangan/0,2
1.2 0.2 6
berat total begel bordes= keliling begel*banyak begel*berat besi permeter
6.7 6 1.04 41.808
total berat besi tangga= berat besi plat+berat besi tul. Stek+ berat total begel
108.16 41.808 39 5 944.84

besi 10 149.968 1 bh tangga 149.968


besi 8 39 1 bh tangga 39
188.968
footplat Ø tulangan 12 Ø begel 12
0.89 0.89
berat besi plat 1=keliling begel*banyak tulangan*berat besi permeter*banyak
2.4 5 0.89 11 117.48
berat besi plat 2=keliling begel*banyak tulangan*berat besi permeter
2.4 5 0.89 11 117.48
berat besi tulangan stek = panjang tulangan*banyak tulangan*berat besi permeter
1.3 8 0.89 11 101.816
keliling begel=(total keliling begel+hak(0,1) - 2)
1.2 0.1 0.2 1.1
banyak begel = panjang tulangan/0,2
1.3 0.2 6.5
berat total begel = keliling begel*banyak begel*berat besi permeter
1.1 6.5 0.89 11 69.9985
total berat footplat= berat besi plat+berat besi tul. Stek+ berat total begel
117.48 101.816 69.9985 117.48 406.77
ulangan*berat besi permeter*banyak

S-ar putea să vă placă și