P. 1
RAB Tipe 54

RAB Tipe 54

|Views: 952|Likes:
Dipublikasikan oleh Bambang Erawan
RAB Rumah Tipe 54
RAB Rumah Tipe 54

More info:

Published by: Bambang Erawan on May 08, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLSX, PDF, TXT or read online from Scribd
See more
See less

06/02/2014

pdf

text

original

Rencana Anggaran Biaya

Konstruksi Rumah Tinggal
Tipe : 54 m2
Alamat : Cijerah
ELEMEN
BANGUNAN
Catatan Umum :
Kontrak pekerjaan bersifat lumpsum berdasarkan gambar-
gambar, spesifikasi teknis, schedule of finishes serta
keterangan lainnya, untuk itu maka :
a.
Kontraktor telah membuat secara lengkap dan menyeluruh
bagian-bagian pekerjaan (bill of item), tidak ada bagian yang
terlewat berdasarkan gambar-gambar, spesifikasi teknis dan
administrasi umum serta keterangan lainnya.
b.
Bill of item yang diberikan oleh pemberi tugas bersifat tidak
mengikat, kontraktor dapat melakukan pengurangan atau
penambahan item pekerjaan yang dianggap perlu.
c.
Dalam memberikan harga satuan pada tiap item pekerjaan,
kontraktor harus sudah mempertimbangkan seluruh biaya-
biaya yang akan dikeluarkan yang berhubungan dengan
spesifikasi yang diminta, sesuai gambar tender, risalah
Aanwijzing, risalah klarifikasi, risalah negosiasi.
d.
Pihak kontraktor harus sudah mempertimbangkan dan
memperhitungkan semua kemungkinan biaya yang akan
timbul dilapangan akibat pekerjaan Kontraktor lain yang
bekerja juga untuk pelaksanaan pekerjaan ini.
e.
Seandainya terdapat kontradiksi atau ketidaksamaan
pengertian antara ketentuan-ketentuan yang tercantum
didalamnya dengan ketentuan-ketentuan pada catatan harga,
maka yang dipakai sebagai pedoman akhir adalah apa yang
f. Kontraktor wajib melaksanakan pekerjaan tambah atau
pekerjaan kurang dengan harga satuan seperti tertera pada
Bill Of Item, kecuali tidak ada, maka harga satuan pekerjaan
tersebut akan dianalisa dan disepakati bersama.
g.
Pihak pemberi tugas tidak dapat dituntut klaim dikemudian
hari apabila ternyata dikemudian hari ada bagian dari uraian
pekerjaan ini yang dipandang tidak lengkap. Semua hal-hal
yang tidak / belum tercantum dalam uraian pekerjaan ini
dianggap sudah diperhitungkan.
h.
Untuk item pekerjaan yang dinyatakan "provisional", item
pekerjaan tersebut akan dihitung kembali sesuai kenyataan
I PERSIAPAN 1 Bouwplank m' 52.00 13,640 709,280
2 Air kerja & listrik kerja ls 1.00 1,500,000 1,500,000
Sub Total 2,209,280
II TANAH 1 Galian tanah m3 36.06 19,800 714,067
2 Urugan kembali m3 16.17 9,350 151,172
Sub Total 865,239
III PONDASI 1 Pondasi Rolaag bata m3 0.54 632,500 341,550
2 Pondasi Batu Kali 1 :6 m3 19.35 426,951 8,261,503
Sub Total 8,603,053
IV BETON 1 Sloof S-1 13/20, 4ø10 & ø6-200 m' 53.75 84,711 4,553,215
2 Kolom KP 13/13, 4ø8 & ø6-200 m' 78.99 47,831 3,778,149
3 Balok RB-1 15/20, 4ø10 & ø6-200 m' 75.55 115,494 8,725,552
4 Plat Beton, t=12 cm; ø8-200 (double) m2 9.71 341,855 3,319,416
5 Beton meja dapur, t=8 cm ; ø 8-200 (single) m2 1.50 299,148 448,722
Sub Total 20,825,055
V DINDING 1 Pasangan dinding bata merah 1 : 5 m2 194.47 70,125 13,637,209
2 Plesteran+acian 1 : 5 m2 311.15 37,697 11,729,497
3 Plesteran camprot halus belakang m2 23.21 29,662 688,532
JUMLAH NO URAIAN PEKERJAAN SAT VOLUME HARSAT
Page : 1/86
ELEMEN
BANGUNAN
JUMLAH NO URAIAN PEKERJAAN SAT VOLUME HARSAT
Sub Total 26,055,238
VI ATAP 1 Rangka Atap Baja Ringan m2 60.78 120,000 7,293,000
2 Pasang genteng beton plat m2 60.78 66,000 4,011,150
3 Pasang nok genteng m' 6.50 44,626 290,071
4 Flashing seng m' 18.70 44,990 841,313
Sub Total 12,435,534
VII KUSEN, PINTU 1 Kusen + daun pintu P1 (Inc. acc. + finish politur) unit 1.00 1,500,000 1,500,000
JENDELA 2 Kusen + daun pintu P2 (Inc. acc. + finish politur) unit 4.00 850,000 3,400,000
3 Kusen + daun pintu P3 PVC unit 2.00 400,000 800,000
4 Kusen + daun pintu PJ (Inc. acc. + finish politur) unit 1.00 1,000,000 1,000,000
5 Kusen + daun jendela J1 (Inc. acc. + finish politur) unit 3.00 450,000 1,350,000
6 Kusen + daun jendela J2 (Inc. acc. + finish politur) unit 1.00 650,000 650,000
7 Kusen + daun jendela BV (Inc. acc. + finish politur) unit 1.00 550,000 550,000
Sub Total 9,250,000
VIII PLAFOND 1 Plafond gypsum 9 mm + rangka m2 55.35 83,160 4,602,906
2 Plafond GRC + rangka area KM + luar m2 2.40 83,160 199,584
3 Plafond expose m2 9.71 33,270 323,047
4 List gypsum m' 53.75 17,500 940,625
Sub Total 6,066,162
IX LANTAI 1 Pasang Keramik Lantai Ruangan Utama 40x40 m2 55.35 92,455 5,117,384
2 Pasang Keramik Lantai Teras 30x30 m2 4.20 95,370 400,554
3 Pasang Keramik Lantai KM 20x20 m2 2.40 97,584 234,201
4 a. Pas. Keramik Ddg KM 20x25 m2 11.86 106,095 1,258,287
b. Pas. List Keramik Ddg KM m' 6.20 25,000 155,000
5 Lantai kerja bawah lantai keramik, t = 5 cm m3 3.10 468,050 1,449,785
6 Urugan Pasir bawah lantai keramik, t= 5 cm m3 3.10 99,000 306,653
7 Rabat beton + koral sikat + keramik area carport m2 13.50 150,000 2,025,000
8 Plin cat lantai m' 53.75 3,500 188,125
Sub Total 11,134,988
X INSTALASI 1 Instalasi Air Bersih
AIR a. Pipa air bersih PVC dia. 1/2" AW + assesories m' 2.25 12,500 28,125
b. Pipa air bersih PVC dia. 3/4" AW + assesories m' 14.00 15,000 210,000
2 Instalasi Air Kotor
a. Pipa air kotor + Vent PVC dia. 2" AW + assesories m' 2.50 28,500 71,250
b. Pipa air kotor PVC dia. 3" AW + assesories m' 14.00 42,500 595,000
c. Pipa air kotor PVC dia. 4" AW + assesories m' 12.00 63,500 762,000
d. Septictank 150 x 200 x 200 cm unit 1.00 2,000,000 2,000,000
e. Bak kontrol tertutup Tipe BK2 bh 1.00 100,000 100,000
3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain + Equipment)
a. Catch Basin /CB bh 1.00 100,000 100,000
b. Pipa air hujan PVC dia. 3" AW + assesories dari CB m' 11.00 42,500 467,500
Sub Total 4,333,875
XI INSTALASI 1 Instalasi titik lampu + fitting ttk 10.00 119,900 1,199,000
LISTRIK 2 Instalasi titik stop kontak ttk 8.00 119,900 959,200
3 Instalasi titik lampu taman ttk 2.00 119,900 239,800
4 Instalasi titik telepon ttk 1.00 119,900 119,900
5 Instalasi titik TV ttk 1.00 119,900 119,900
6 Saklar tunggal lengkap bh 3.00 25,000 75,000
7 Saklar ganda lengkap bh 4.00 35,000 140,000
8 Stop Kontak lengkap bh 8.00 30,000 240,000
9 Telephone outlet lengkap bh 1.00 85,000 85,000
10 TV Outlet lengkap bh 1.00 85,000 85,000
11 Arde ttk 1.00 250,000 250,000
12 Box panel + MCB + Kabel toefer + sparing unit 1.00 550,000 550,000
Sub Total 4,062,800
XII SANITAIR 1 Closet Duduk Ex. TOTO bh 1.00 1,705,000 1,705,000
2 Closet Jongkok Ex. INA bh 1.00 308,000 308,000
3 Hand Shower Lengkap bh 1.00 550,000 550,000
4 Floor drain bh 1.00 100,000 100,000
Page : 2/86
ELEMEN
BANGUNAN
JUMLAH NO URAIAN PEKERJAAN SAT VOLUME HARSAT
5 Kitchen zink bh 1.00 225,000 225,000
6 Kran tembok bh 1.00 75,000 75,000
7 Sink Tap bh 1.00 75,000 75,000
8 Kran taman bh 1.00 75,000 75,000
Sub Total 3,113,000
XIII PENGECATAN 1 Cat dinding exterior Dulux Wheathershield ICI m2 32.70 22,000 719,455
2 Cat dinding interior Emulsion Sanlex m2 265.76 12,000 3,189,131
3 Cat plafond Emulsion Sanlex m2 44.48 12,000 533,760
4 Cat Lisplank Sanlex m2 2.85 12,000 34,200
Sub Total 4,476,546
Page : 3/86
REKAPITULASI
RENCANA ANGGARAN BIAYA
Konstruksi Rumah Tinggal
Tipe : 54 m2
Alamat : Jalan Cijerah
No Uraian Pekerjaan Jumlah
I PERSIAPAN 2,209,280
II TANAH 865,239
III PONDASI 8,603,053
IV BETON 20,825,055
V DINDING 26,055,238
VI ATAP 12,435,534
VII KUSEN PINTU & JENDELA 9,250,000
VIII PLAFOND 6,066,162
IX LANTAI 11,134,988
X INSTALASI AIR 4,333,875
XI INSTALASI LISTRIK 4,062,800
XII SANITAIR 3,113,000
XIII PENGECATAN 4,476,546
Sub Total 113,430,771
Dibulatkan 113,400,000
Harga Per m2 2,100,000
Merk
Pasangan Dinding Bata Cetak
Plester + Acian Konvensional
Rangka Atap Baja Ringan
Genteng Beton Plat
Kusen Alumunium
Pintu KM/WC PVC
Plafond Bangunan Utama Gypsum
Plafond KM/WC GRC
List Plafond Ada
Keramik lantai Ruang Utama 40 x 40 Ex. Roman (Cream)
Keramik lantai Teras 30x30 Ex. Asia Tile Un. Slip
Keramik lantai KM/WC 20x20 Ex. Asia Tile Un. Slip
Keramik Dinding KM/WC 20x25 Ex. Asia Tile Un. Slip
Carport Rabat Beton + Koral Sikat
Plint Lantai Di Cat
Ins. Pipa Air Bersih Maspionk AW
Sistem Air Bersih Ledeng
Ins. Pipa Air Kotor Maspionk AW
Outlet Listrik Panasonic
Closet Duduk Ex. TOTO (White)
Cat Exterior Warna Sama Dengan Brosur Ex. DULUX ICI
Cat Interior Warna Putih Ex. Sanlex
Finishing Daun Pintu Utama Melamic
Spesifikasi
ANALISA SATUAN BAHAN 1
Rumah Cluster R-3
Kota Baru Parahyangan
PT. Belaputera Intiland
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

I PEKERJAAN PERSIAPAN
- Keet dan gudang m2
Bahan & Upah m2 1.0000 100,000 100,000
100,000 10,000
- Keet dan gudang uk. 3,6 m x 4,8 m dibuat 1 unit 864,000
- Bouwplank m'
Papan Terentang 2/20-300 m3 0.0060 550,000 3,300
Kaso Borneo 5/7 m3 0.0035 1,700,000 5,950
Paku kg 0.0100 15,000 150
Upah dan Pengukuran m1 1.0000 3,000 3,000
12,400 1,240
305.0000 3,782,000
1 Keet dan gudang ls
Bahan & Upah ls 1.0000 500,000 500,000
(Asumsi 1 Kontraktor 5 Unit)
500,000 -
2 Bouwplank ls
Bahan & Upah ls 1.0000 500,000 500,000
500,000 -
3 Keamanan ls
1 Orang Jaga x 6 bulan x Rp.600.000,- ls 0.8571 750,000 642,857
(Asumsi 1 Kontraktor 7 Unit)
642,857 -
4 Pembersihan Site (7 unit) ls
( Asumsi 1 bulan = 1 org x 25 hr xRp.15.000,- x 6 bulan ls 0.8571 375,000 321,429
321,429 -
5 Air kerja & listrik kerja ls
Air Kerja m3 0.34 3,500 1,200
Air Testing m3 0.04 3,500 150
Listrik Kerja ls 0.14 3,000,000 428,571
429,921 -
6 Pagar Pengamanan Sementara ls
Seng gelombang t=1.8m lbr 1.4000 27,500 38,500
Dolken btg 1.0000 5,500 5,500
Paku kg 0.0800 8,000 640
Upah Pasang + Cat m1 1.0000 8,000 8,000
52,640 0
Untuk Total 5 Unit 216 52,640 11,370,240
7 Pagar Pengamanan Sementara ls
Bahan & Upah ls 1.0000 2,274,048 2,274,048
8 Tes Listrik + Air + As Built Drawing + Lap. Mingguan / Bulanan (Rumah Contoh Tipe 215 & 306) ls
( Asumsi 1 bulan = Rp.400.000,- x 10 bulan : 1 Unit) ls 1.0000 342,857 342,857
342,857 0
II PEKERJAAN TANAH
1 Galian tanah m3
Upah m3 1.0000 18,000 18,000
18,000 1,800
2 Urugan kembali m3
Upah m3 1.0000 8,500 8,500
8,500 850
3 Buangan tanah ke luar lokasi (swelling tanah 35%) +/- 3 KM m3
Upah m3 1.0000 19,000 19,000
19,000 1,900
4 Blast Material m3
Blast Material m3 1.2000 45,000 54,000
Upah & Pemadatan m3 1.0000 10,000 10,000
64,000 6,400
III PEKERJAAN PONDASI
1 Tiang Pancang square 20.20 + Upah Pancang m' m' 1.0000 92,235 92,235
Mob/Demob m' 1.0000 2,422 2,422
94,657 9,466
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

2 Pondasi Rolag bata m3
Batu Bata biasa bh 550.00 550 302,500
Semen sak 2.5000 61,000 152,500
Pasir pasang m3 0.5000 90,000 45,000
Upah m3 1.0000 75,000 75,000
575,000 57,500
3 Retaining Wall Pasangan rollag bata tebal 1 bata m2
Batu Bata biasa bh 160.0000 550 88,000
Semen Pasangan rollag sak 0.4500 61,000 27,450
Pasir Pasangan Rollag m3 0.0800 85,000 6,800
Semen Plesteran rollag untuk 2 m2 sak 0.4400 61,000 26,840
Pasir plesteran rollag untuk 2 m2 m3 0.1000 85,000 8,500
Upah Pasang rollag 1 bata m2 1.0000 18,000 18,000
Upah Plester rollag m2 2.0000 8,500 17,000
192,590 19,259
4 Pondasi Batu Kali 1 : 4 m3
Batu Belah m3 1.2000 90,000 108,000
Pasir Pasang m3 0.6000 90,000 54,000
Semen PC @ 50 kg zak 3.2000 61,000 195,200
Besi ø 10 cm kg 0.1339 7,000 937
Upah Kerja m3 1.0000 30,000 30,000
388,137 38,814
5 Pondasi Batu Kali 1 : 6 m3
Batu Belah m3 1.2000 90,000 108,000
Pasir Pasang m3 0.6000 90,000 54,000
Semen PC @ 50 kg zak 2.2000 61,000 134,200
Besi ø 10 cm kg 0.1339 7,000 937
Upah Kerja m3 1.0000 30,000 30,000
327,137 32,714
Pondasi Batu Aanstamping m3
Batu Belah m3 1.2000 90,000 108,000
Upah Kerja m3 1.0000 30,000 30,000
138,000 13,800
6 Pelat di bawah Pondasi m2
Beton Readymix m3 0.1000 650,000 65,000
Upah Pengecoran m3 0.1000 65,000 6,500
Papan Alba m3 0.0051 550,000 2,779
Kaso 5/7 m3 0.0044 1,700,000 7,438
Paku kg 0.3000 8,000 2,400
Upah Bekisting m2 0.2000 15,000 3,000
Besi dia. 8 kg 3.7878 7,000 26,514
Kawat Beton kg 0.1136 15,000 1,704
Upah Besi kg 3.7878 600 2,273
117,608 11,761
7 Rabat Beton / Lantai Kerja Pondasi, t=5 cm m3
Semen sak 2.2400 61,000 136,640
Pasir m3 0.8300 85,000 70,550
Split m3 0.5400 135,000 72,900
Upah m3 1.0000 60,000 60,000
340,090 34,009
8 Pasir Urug, t=5 cm m3
Pasir Urug m3 1.2000 50,000 60,000
Upah Tebar m2 20.0000 750 15,000
Pemadatan m2 20.0000 200 4,000
79,000 7,900
9 a. Pondasi Telapak beton PT1 80x80x25 cm , ø10-150 (double) Bh
Beton Readymix m3 0.3500 650,000 227,500
Upah Pengecoran & Peralatan Bantu m3 0.3398 65,000 22,087
Papan albasiah 3/20 m3 0.0168 550,000 9,240
Kaso 5/7 m3 0.0028 1,700,000 4,760
Paku kg 0.0252 15,000 378
Upah bekisting m2 1.4000 15,000 21,000
Besi beton kg 27.6685 7,000 193,680
Kawat beton kg 0.8301 15,000 12,451
Upah pembesian kg 27.6685 600 16,601
507,697 50,770
10 a. Pondasi Telapak beton PT2 60x90x25 cm, ø10-150 (double) Bh
Beton Readymix m3 0.2481 650,000 161,241
Upah Pengecoran & Peralatan Bantu m3 0.2408 65,000 15,654
Papan albasiah 3/20 m3 0.0139 550,000 7,623
Kaso 5/7 m3 0.0028 1,700,000 4,760
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Paku kg 0.0252 15,000 378
Upah bekisting m2 1.1550 15,000 17,325
Besi beton kg 19.3951 7,000 135,766
Kawat beton kg 0.5819 15,000 8,728
Upah pembesian kg 19.3951 600 11,637
363,112 36,311
11 Pondasi PC2A, 800x500x500 Bh
Beton Readymix m3 0.2100 650,000 136,500
Upah Pengecoran & Peralatan Bantu m3 0.2039 65,000 13,252
Papan albasiah 3/20 m3 0.0192 550,000 10,560
Kaso 5/7 m3 0.0028 1,700,000 4,760
Paku kg 0.0252 15,000 378
Upah bekisting m2 1.0400 15,000 15,600
Besi beton kg 33.4653 7,000 234,257
Kawat beton kg 1.0040 15,000 15,059
Upah pembesian kg 33.4653 600 20,079
450,446 45,045
12 Pondasi PC3, 1485x1200x500 Bh
Beton Readymix m3 0.6471 650,000 420,591
Upah Pengecoran & Peralatan Bantu m3 0.6471 65,000 42,059
Papan albasiah 3/20 m3 0.0192 550,000 10,560
Kaso 5/7 m3 0.0028 1,700,000 4,760
Paku kg 0.0252 15,000 378
Upah bekisting m2 1.0400 15,000 15,600
Besi beton kg 66.9307 7,000 468,515
Kawat beton kg 2.0079 15,000 30,119
Upah pembesian kg 66.9307 600 40,158
1,032,740 103,274
IV PEKERJAAN BETON
A. SLOOF BETON
1 Sloof S-1 15/20, 4ø10 & ø6-200 m'
Beton Readymix m3 0.0386 650,000 25,106
Upah Pengecoran & Peralatan Bantu m3 0.0386 65,000 2,511
Papan albasiah 3/20 m3 0.0120 550,000 6,600
Kaso 5/7 Borneo m3 0.0047 1,700,000 7,933
Paku kg 0.0420 15,000 630
Upah Bekisting m2 0.5000 15,000 7,500
Besi Beton kg 3.3205 7,000 23,243
Kawat Beton kg 0.0996 15,000 1,494
Upah besi kg 3.3205 600 1,992
77,010 7,701
2 Sloof S-2 20/25, 6ø12 & ø8-150 m'
Beton Readymix m3 0.0515 650,000 33,475
Upah Pengecoran & Peralatan Bantu m3 0.0515 65,000 3,348
Papan albasiah 3/20 m3 0.0150 550,000 8,250
Kaso 5/7 Borneo m3 0.0047 1,700,000 7,933
Paku kg 0.0420 15,000 630
Upah Bekisting m2 0.5000 15,000 7,500
Besi Beton kg 8.0609 7,000 56,426
Kawat Beton kg 0.2418 15,000 3,627
Upah besi kg 8.0609 600 4,837
126,026 12,603
3 Sloof S-3 20/30, 6ø12 & ø8-150 m'
Beton Readymix m3 0.0618 650,000 40,170
Upah Pengecoran & Peralatan Bantu m3 0.0618 65,000 4,017
Papan albasiah 3/20 m3 0.0150 550,000 8,250
Kaso 5/7 Borneo m3 0.0047 1,700,000 7,933
Paku kg 0.0420 15,000 630
Upah Bekisting m2 0.6000 15,000 9,000
Besi Beton kg 8.3647 7,000 58,553
Kawat Beton kg 0.2509 15,000 3,764
Upah besi kg 8.3647 600 5,019
137,336 13,734
4 Sloof S-4 20/25 ; 4 ø 12 sk. ø 8-150-200 m'
Beton Readymix m3 0.0515 650,000 33,475
Upah Pengecoran & Peralatan Bantu m3 0.0515 65,000 3,348
Papan albasiah 3/20 m3 0.0300 550,000 16,500
Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520
Paku kg 0.0504 15,000 756
Upah Bekisting m2 0.6000 15,000 9,000
Besi Beton kg 6.1551 7,000 43,086
Kawat Beton kg 0.1847 15,000 2,770
Upah besi kg 6.1551 600 3,693
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

122,147 12,215
5 Sloof S-5 20/25 ; 7 ø 12 sk. ø 8-150-200 m'
Beton Readymix m3 0.0515 650,000 33,475
Upah Pengecoran & Peralatan Bantu m3 0.0515 65,000 3,348
Papan albasiah 3/20 m3 0.0300 550,000 16,500
Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520
Paku kg 0.0504 15,000 756
Upah Bekisting m2 0.5000 15,000 7,500
Besi Beton kg 8.5580 7,000 59,906
Kawat Beton kg 0.2567 15,000 3,851
Upah besi kg 8.5580 600 5,135
139,990 13,999
6 Sloof S-6 20/30 ; 7 ø 12 sk. ø 8-150-200 m'
Beton Readymix m3 0.0630 650,000 40,950
Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095
Papan albasiah 3/20 m3 0.0300 550,000 16,500
Kaso 5/7 Borneo m3 0.0056 1,700,000 9,520
Paku kg 0.0504 15,000 756
Upah Bekisting m2 0.6000 15,000 9,000
Besi Beton kg 8.8184 7,000 61,729
Kawat Beton kg 0.2646 15,000 3,968
Upah besi kg 8.8184 600 5,291
151,809 15,181
C. KOLOM BETON
#### Kolom KP 13/13 ; 4 ø 8 sk. ø 6-200 m'
Beton Readymix m3 0.0177 650,000 11,534
Upah Pengecoran & Peralatan Bantu m3 0.0177 65,000 1,153
Papan albasiah 3/20 m3 0.0060 550,000 3,300
Kaso 5/7 Borneo m3 0.0032 1,700,000 5,355
Paku kg 0.0284 15,000 425
Upah Bekisting m2 0.2600 15,000 3,900
Besi Beton kg 2.2130 7,000 15,491
Kawat Beton kg 0.0664 15,000 996
Upah besi kg 2.2130 600 1,328
43,482 4,348
#### Kolom K1 13/20, 4ø12 & ø8-150 m'
Beton Readymix m3 0.0273 650,000 17,745
Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775
Triplex 9 mm ukuran 4' x 8' lb 0.0764 550,000 42,014
Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040
Paku kg 0.1008 15,000 1,512
Upah Bekisting m2 0.6600 15,000 9,900
Besi Beton kg 5.5562 7,000 38,893
Kawat Beton kg 0.1667 15,000 2,500
Upah besi kg 5.5562 600 3,334
136,713 13,671
#### Kolom K2 13/25, 6ø12 & ø8-150 m'
Beton Readymix m3 0.0341 650,000 22,181
Upah Pengecoran & Peralatan Bantu m3 0.0341 65,000 2,218
Triplex 9 mm ukuran 4' x 8' lb 0.0880 550,000 48,380
Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040
Paku kg 0.1008 15,000 1,512
Upah Bekisting m2 0.7600 15,000 11,400
Besi Beton kg 7.6355 7,000 53,449
Kawat Beton kg 0.2291 15,000 3,436
Upah besi kg 7.6355 600 4,581
166,197 16,620
#### Kolom K3 13/30, 6ø12 & ø8-150 m'
Beton Readymix m3 0.0410 650,000 26,618
Upah Pengecoran & Peralatan Bantu m3 0.0410 65,000 2,662
Triplex 9 mm ukuran 4' x 8' lb 0.0995 550,000 54,745
Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040
Paku kg 0.1008 15,000 1,512
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Upah Bekisting m2 0.8600 15,000 12,900
Besi Beton kg 7.9393 7,000 55,575
Kawat Beton kg 0.2382 15,000 3,573
Upah besi kg 7.9393 600 4,764
181,388 18,139
#### Kolom K4 13/35; 6ø12 & ø8-150-200 m'
Beton Readymix m3 0.0478 650,000 31,054
Upah Pengecoran & Peralatan Bantu m3 0.0464 65,000 3,015
Triplex 9 mm ukuran 4' x 8' lb 0.1111 550,000 61,111
Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040
Paku kg 0.1008 15,000 1,512
Upah Bekisting m2 0.9600 15,000 14,400
Besi Beton kg 7.8265 7,000 54,785
Kawat Beton kg 0.2348 15,000 3,522
Upah besi kg 7.8265 600 4,696
193,135 19,314
#### Kolom K5 13/40 ; 6 ø 12 sk. ø 8-100-1500 m'
Beton Readymix m3 0.0546 650,000 35,490
Upah Pengecoran & Peralatan Bantu m3 0.0530 65,000 3,446
Triplex 9 mm ukuran 4' x 8' lb 0.1227 550,000 67,477
Kaso 5/7 Borneo m3 0.0112 1,700,000 19,040
Paku kg 0.1008 15,000 1,512
Upah Bekisting m2 1.0600 15,000 15,900
Besi Beton kg 9.0117 7,000 63,082
Kawat Beton kg 0.2703 15,000 4,055
Upah besi kg 9.0117 600 5,407
215,408 21,541
D. BALOK BETON
1 Balok B-1 15/30, 5ø12 &8-150 m'
Beton Readymix m3 0.0473 650,000 30,713
Upah Pengecoran & Peralatan Bantu m3 0.0473 65,000 3,071
Triplex 9 mm ukuran 4' x 8' lb 0.0868 550,000 47,743
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.7500 15,000 11,250
Besi Beton kg 7.6170 7,000 53,319
Kawat Beton kg 0.2285 15,000 3,428
Upah besi kg 7.6170 600 4,570
179,784 17,978
2 Balok B-2 15/30, 7ø12 &8-150 m'
Beton Readymix m3 0.0473 650,000 30,713
Upah Pengecoran & Peralatan Bantu m3 0.0473 65,000 3,071
Triplex 9 mm ukuran 4' x 8' lb 0.0868 550,000 47,743
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.7500 15,000 11,250
Besi Beton kg 9.5701 7,000 66,990
Kawat Beton kg 0.2871 15,000 4,307
Upah besi kg 9.5701 600 5,742
195,506 19,551
3 Balok B-3 15/35, 7ø12 &8-150 m'
Beton Readymix m3 0.0551 650,000 35,831
Upah Pengecoran & Peralatan Bantu m3 0.0551 65,000 3,583
Triplex 9 mm ukuran 4' x 8' lb 0.0984 550,000 54,109
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.8500 15,000 12,750
Besi Beton kg 9.8739 7,000 69,117
Kawat Beton kg 0.2962 15,000 4,443
Upah besi kg 9.8739 600 5,924
211,448 21,145
4 Balok B-4 20/25, 7ø12 &8-150 m'
Beton Readymix m3 0.0525 650,000 34,125
Upah Pengecoran & Peralatan Bantu m3 0.0525 65,000 3,413
Triplex 9 mm ukuran 4' x 8' lb 0.0810 550,000 44,560
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.7000 15,000 10,500
Besi Beton kg 9.5701 7,000 66,990
Kawat Beton kg 0.2871 15,000 4,307
Upah besi kg 9.5701 600 5,742
195,327 19,533
5 Balok B-5 20/30, 4ø12 &8-150 m'
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Beton Readymix m3 0.0630 650,000 40,950
Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095
Triplex 9 mm ukuran 4' x 8' lb 0.0926 550,000 50,926
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.8000 15,000 12,000
Besi Beton kg 6.9443 7,000 48,610
Kawat Beton kg 0.2083 15,000 3,125
Upah besi kg 6.9443 600 4,167
189,562 18,956
6 Balok B-6 20/30, 5ø12 &8-150 m'
Beton Readymix m3 0.0630 650,000 40,950
Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095
Triplex 9 mm ukuran 4' x 8' lb 0.0926 550,000 50,926
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.8000 15,000 12,000
Besi Beton kg 7.9208 7,000 55,446
Kawat Beton kg 0.2376 15,000 3,564
Upah besi kg 7.9208 600 4,752
197,423 19,742
7 Balok B-7 20/30, 7ø12 &8-150 m'
Beton Readymix m3 0.0630 650,000 40,950
Upah Pengecoran & Peralatan Bantu m3 0.0630 65,000 4,095
Triplex 9 mm ukuran 4' x 8' lb 0.0926 550,000 50,926
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.8000 15,000 12,000
Besi Beton kg 9.8739 7,000 69,117
Kawat Beton kg 0.2962 15,000 4,443
Upah besi kg 9.8739 600 5,924
213,146 21,315
8 Balok Perkuatan , 4ø10 &8-150 m'
Beton Readymix m3 - 650,000 -
Upah Pengecoran & Peralatan Bantu m3 - 65,000 -
Triplex 9 mm ukuran 4' x 8' lb - 550,000 -
Kaso 5/7 Borneo m3 - 1,700,000 -
Paku kg - 15,000 -
Upah Bekisting m3 - 15,000 -
Besi Beton kg 4.2924 7,000 30,047
Kawat Beton kg 0.1288 15,000 1,932
Upah besi kg 4.2924 600 2,575
34,554 3,455
Balok BC 13/20, 4ø12 &8-150 m'
Beton Readymix m3 0.0273 650,000 17,745
Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775
Triplex 9 mm ukuran 4' x 8' lb 0.0613 550,000 33,738
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.5300 15,000 7,950
Besi Beton kg 5.9113 7,000 41,379
Kawat Beton kg 0.1773 15,000 2,660
Upah besi kg 5.9113 600 3,547
134,484 13,448
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

6 Balok RB1 13/20, 4ø10 &6-200 m'
Beton Readymix m3 0.0273 650,000 17,745
Upah Pengecoran & Peralatan Bantu m3 0.0273 65,000 1,775
Triplex 9 mm ukuran 4' x 8' lb 0.0463 550,000 25,463
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.4000 15,000 6,000
Besi Beton kg 3.5182 7,000 24,628
Kawat Beton kg 0.1055 15,000 1,583
Upah besi kg 3.5182 600 2,111
104,994 10,499
7 Balok RB2 13/25, 4ø12 &8-150 m'
Beton Readymix m3 0.0341 650,000 22,181
Upah Pengecoran & Peralatan Bantu m3 0.0341 65,000 2,218
Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m2 0.5000 15,000 7,500
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Besi Beton kg 6.2151 7,000 43,506
Kawat Beton kg 0.1865 15,000 2,797
Upah besi kg 6.2151 600 3,729
139,450 13,945
8 Balok diatas kusen 8/16 ; 2 ø 8 sk. ø 6-150 m'
Beton Readymix m3 0.0134 650,000 8,736
Upah Pengecoran & Peralatan Bantu m3 0.0130 65,000 848
Triplex 9 mm ukuran 4' x 8' lb 0.0463 550,000 25,463
Kaso 5/7 Borneo m3 0.0028 1,700,000 4,760
Paku kg 0.0252 15,000 378
Upah Bekisting m3 0.4000 15,000 6,000
Besi Beton kg 1.3807 7,000 9,665
Kawat Beton kg 0.0414 15,000 621
Upah besi kg 1.3807 600 828
57,300 5,730
9 Balok RB3 13/25, 5ø12 &8-150 m'
Beton Readymix m3 0.0341 650,000 22,181
Upah Pengecoran & Peralatan Bantu m3 0.0341 65,000 2,218
Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.5000 15,000 7,500
Besi Beton kg 7.1916 7,000 50,342
Kawat Beton kg 0.2157 15,000 3,236
Upah besi kg 7.1916 600 4,315
147,311 14,731
10 Balok RB4 13/30, 4ø12 &8-150 m'
Beton Readymix m3 0.0410 650,000 26,618
Upah Pengecoran & Peralatan Bantu m3 0.0410 65,000 2,662
Triplex 9 mm ukuran 4' x 8' lb 0.0694 550,000 38,194
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.6000 15,000 9,000
Besi Beton kg 6.5189 7,000 45,632
Kawat Beton kg 0.1956 15,000 2,934
Upah besi kg 6.5189 600 3,911
154,641 15,464
11 Balok SP-1 12/25 ; 4 ø 12 sk. ø 8-150-200 m'
Beton Readymix m3 0.0315 650,000 20,475
Upah Pengecoran & Peralatan Bantu m3 0.0306 65,000 1,988
Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.5000 15,000 7,500
Besi Beton kg 5.8332 7,000 40,832
Kawat Beton kg 0.1750 15,000 2,625
Upah besi kg 5.8332 600 3,500
134,439 13,444
12 Balok SP-2 12/25 ; 5 ø 12 sk. ø 8-150-200 m'
Beton Readymix m3 0.0315 650,000 20,475
Upah Pengecoran & Peralatan Bantu m3 0.0306 65,000 1,988
Triplex 9 mm ukuran 4' x 8' lb 0.0579 550,000 31,829
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.5000 15,000 7,500
Besi Beton kg 6.8097 7,000 47,668
Kawat Beton kg 0.2043 15,000 3,064
Upah besi kg 6.8097 600 4,086
142,300 14,230
13 Ring Balok RB5 13/45; 5ø12 &ø8-150-200 & 2ø6 m'
Beton Readymix m3 0.0614 650,000 39,926
Upah Pengecoran & Peralatan Bantu m3 0.0596 65,000 3,876
Triplex 9 mm ukuran 4' x 8' lb 0.1042 550,000 57,292
Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.9000 15,000 13,500
Besi Beton kg 11.8096 7,000 82,667
Kawat Beton kg 0.3543 15,000 5,314
Upah besi kg 11.8096 600 7,086
235,351 23,535
14 Balok BC 15/15; 4ø8 &ø8-150-200 m'
Beton Readymix m3 0.0236 650,000 15,356
Upah Pengecoran & Peralatan Bantu m3 0.0229 65,000 1,491
Triplex 9 mm ukuran 4' x 8' lb 0.0347 150,000 5,208
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Kaso 5/7 Borneo m3 0.0140 1,700,000 23,800
Paku kg 0.1260 15,000 1,890
Upah Bekisting m3 0.3000 15,000 4,500
Besi Beton kg 3.2985 7,000 23,090
Kawat Beton kg 0.0990 15,000 1,484
Upah besi kg 3.2985 600 1,979
78,799 7,880
E. PLAT LANTAI BETON
15 Plat lantai t=10 cm; ø6-20 (Double) m2
Beton Readymix m3 0.1050 650,000 68,250
Upah Pengecoran m3 0.1019 65,000 6,626
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 10.4489 7,000 73,143
Kawat Beton kg 0.3135 15,000 4,702
Upah besi kg 10.4489 600 6,269
291,872 29,187
16 Plat lantai t=12 cm; ø8-15 (Double) m2
Beton Readymix m3 0.1260 650,000 81,900
Upah Pengecoran m3 0.1260 65,000 8,190
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 17.8019 7,000 124,613
Kawat Beton kg 0.5341 15,000 8,011
Upah besi kg 17.8019 600 10,681
366,277 36,628
17 Plat lantai t=12 cm; ø6-20 (Double) m2
Beton Readymix m3 0.1260 650,000 81,900
Upah Pengecoran m3 0.1223 65,000 7,951
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 10.4489 7,000 73,143
Kawat Beton kg 0.3135 15,000 4,702
Upah besi kg 10.4489 600 6,269
306,847 30,685
17 Plat dak canopy jendela, t=10 cm; ø8-200 (Double) m2
Beton Readymix m3 0.1050 650,000 68,250
Upah Pengecoran m3 0.1019 65,000 6,626
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 10.9372 7,000 76,560
Kawat Beton kg 0.3281 15,000 4,922
Upah besi kg 10.9372 600 6,562
295,802 29,580
18 Plat dak canopy jendela, t=12 cm; ø8-200 (Double) m2
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Beton Readymix m3 0.1260 650,000 81,900
Upah Pengecoran m3 0.1223 65,000 7,951
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 10.9372 7,000 76,560
Kawat Beton kg 0.3281 15,000 4,922
Upah besi kg 10.9372 600 6,562
310,778 31,078
19 Plat lantai t=10 cm; ø6-15 (double) m2
Beton Readymix m3 0.1050 650,000 68,250
Upah Pengecoran m3 0.1050 65,000 6,825
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 8.0109 7,000 56,076
Kawat Beton kg 0.2403 15,000 3,605
Upah besi kg 8.0109 600 4,807
272,444 27,244
20 Plat lantai t=10 cm; ø8-15 (single) m2
Beton Readymix m3 0.1050 650,000 68,250
Upah Pengecoran m3 0.1019 65,000 6,626
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 8.9009 7,000 62,307
Kawat Beton kg 0.2670 15,000 4,005
Upah besi kg 8.9009 600 5,341
279,410 27,941
21 Beton meja dapur + R.Tidur Lt.Atas, t=8 cm ø8-10 (single) m2
Beton Readymix m3 0.0840 650,000 54,600
Upah Pengecoran m3 0.0816 65,000 5,301
Triplex 9 mm ukuran 3" x 6" lb 0.5972 150,000 89,582
Kaso 5/7 m3 0.0140 1,700,000 23,800
Paku kg 0.3000 15,000 4,500
Upah Bekisting m2 1.0000 15,000 15,000
Besi Beton kg 9.835 7,000 68,844
Kawat Beton kg 0.2950 15,000 4,426
Upah besi kg 9.8348 600 5,901
271,953 27,195
22 Beton tangga + Pondasi m3
Beton Readymix m3 1.1550 650,000 750,750
Upah Pengecoran m3 1.1550 65,000 75,075
Triplex 9 mm ukuran 3" x 6" lb 2.9861 150,000 447,908
Kaso 5/7 m3 0.2328 1,700,000 395,675
Paku kg 1.5000 15,000 22,500
Upah Bekisting m2 3.2188 15,000 48,282
Besi Beton kg 125.2350 7,000 876,645
Kawat Beton kg 3.7571 15,000 56,356
Upah besi kg 125.2350 600 75,141
2,748,332 274,833
V. PASANGAN DINDING
1 Pasangan Bata Merah + Thinbed Konvensional m2
Batu Bata 45 x 90 X 190 bh 65.0000 550 35,750
Semen sak 0.2500 61,000 15,250
Pasir m3 0.0500 90,000 4,500
Upah m2 1.0000 8,000 8,000
Alat Bantu ls 1.0000 250 250
63,750 6,375
2 Plesteran dinding, specie 1Pc : 4Ps, per m2 m2
Semen PC @ 50 kg zak 0.2000 61,000 12,200
Pasir Pasang m3 0.0250 90,000 2,250
Upah Kerja m2 1.0000 6,000 6,000
Upah + Alat bantu Ls 1.0000 250 250
20,700 2,070
3 Acian dinding, per m2 m2
Semen PC @ 50 kg zak 0.1200 61,000 7,320
Upah Kerja m2 1.0000 6,000 6,000
Upah + Alat bantu Ls 1.0000 250 250
13,570 1,357
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

4 Plesteran Camprot m2
Semen PC @ 50 kg zak 0.3200 37,000 11,840
Pasir Pasang m3 0.0650 75,000 4,875
Upah Kerja m2 1.0000 10,000 10,000
Upah + Alat bantu Ls 1.0000 250 250
26,965 2,697
5 Plesteran dinding, specie 1Pc : 3Ps, per m2 m2
Semen PC @ 50 kg zak 0.2800 37,000 10,360
Pasir Pasang m3 0.0450 75,000 3,375
Upah Kerja m2 1.0000 6,000 6,000
Upah + Alat bantu Ls 1.0000 250 250
19,985 1,999
6 Profil dinding bata 1 trap, h=30 cm m'
Plester dinding, specie 1pc : 3ps m2 0.6000 19,985 11,991
Acian m2 0.6000 13,570 8,142
Sudutan m' 2.0000 2,500 5,000
Alat bantu Ls 1.0000 250 250
25,383 2,538
7 Profil dinding bata 1 trap, h=20 cm m'
Plester dinding, specie 1pc : 3ps m2 0.4000 19,985 7,994
Acian m2 0.4000 13,570 5,428
Sudutan m' 2.0000 2,500 5,000
Alat bantu Ls 1.0000 250 250
18,672 1,867
7 Profil dinding bata 1 trap, h=10 cm m'
Plester dinding, specie 1pc : 3ps m2 0.2000 19,985 3,997
Acian m2 0.2000 13,570 2,714
Sudutan m' 2.0000 2,500 5,000
Alat bantu Ls 1.0000 250 250
11,961 1,196
8 Profil GRC Kaki Kanopi unit
Profil GRC Kaki Kanopi unit 1.0000 44,000 44,000
Plester + Aci m2 0.1550 #REF! #REF!
Cat m2 0.1550 8,250 1,279
Upah Pasang ls 1.0000 7,500 7,500
#REF! #REF!
9 Profil GRC Lubang Ventilasi unit
Profil GRC Lubang Ventilasi unit 1.0000 30,000 30,000
Plester + Aci m2 0.1360 #REF! #REF!
Cat m2 0.1360 8,250 1,122
Upah Pasang ls 1.0000 7,500 7,500
#REF! #REF!
10 Pas. Batu Wairau Stone m2
Pas. Batu m2 1.0500 100,000 105,000
Semen sak 0.2200 37,000 8,140
Pasir m3 0.0500 75,000 3,750
Coating m2 1.000 10,000 10,000
Upah m2 1.0000 35,000 35,000
161,890 16,189
11 Tali Air Profil 1 x 1 cm Tampak Belakang m1
Upah Kerja Tali Air m1 1.0000 7,500 7,500
Alat Bantu m1 1.0000 100 100
7,600 760
12 Tali Air Profil 1 x 1 cm Dak Canopy m1
Upah Kerja Tali Air m1 1.0000 8,000 8,000
Alat Bantu m1 1.0000 100 100
8,100 810
13 Tali Air Profil 1 x 1 cm Dak Canopy m1
Upah Kerja Tali Air m1 1.0000 8,500 8,500
Alat Bantu m1 1.0000 100 100
8,600 860
13 Tali Air Profil menggunakan trowl m2
Upah Kerja Tali Air m2 1.0000 6,000 6,000
Alat Bantu m2 1.0000 9,000 9,000
15,000 1,500
VI. PEKERJAAN ATAP
1 Kuda-Kuda + Gording Kayu Meranti Jambi 8/12 & 8/15 m3
Kayu m 3 1.1000 2,500,000 2,750,000
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Paku kg 3.2000 8,000 25,600
Besi + baut kg 10.0000 15,000 150,000
Upah + alat bantu m 3 1.0000 300,000 300,000
3,225,600 322,560
2 Kaso 5/7 + reng 3/4 m 2
Kaso 5/7 (Jambi) m3 0.0105 2,500,000 26,250
Reng 2/3 (Ex.R.L) m' 5.0000 1,708 8,542
Paku kg 0.1500 8,000 1,200
Upah + alat bantu m2 1.0000 5,000 5,000
40,992 4,099
3 Papan nok 2/20 m '
Kayu Jambi 2/20 m ' 1.1000 10,000 11,000
paku kg 0.0540 8,000 432
upah + alat bantu m ' 1.0000 1,500 1,500
12,932 1,293
4 Lisplank Woodplank 2/20 m '
Woodplank m ' 2.0000 11,250 22,500
Kaso 5/7 (Jambi) m' 2.0000 5,250 10,500
paku kg 0.2000 8,000 1,600
upah + alat bantu m ' 1.0000 15,000 15,000
49,600 4,960
5 Sulinem m2
Sulinem kap/kaso/reng m2 1.0000 2,500 2,500
2,500 250
6 Pasang genteng Victoria Ex. Cisangkan m2
Genteng Keramik Kanmuri Milenio Medi Grey bh 10.0000 6,545 65,450
Upah m2 1.0000 6,000 6,000
71,450 7,145
7 Pasang nok Victoria Ex. Cisangkan m'
Nok Victoria Ex. Cisangkan bh 2.5000 10,285 25,713
Semen sak 0.1100 37,000 4,070
Pasir m3 0.0200 75,000 1,500
Upah m1 1.0000 5,000 5,000
36,283 3,628
8 Pasang nok 3 arah Kanmuri KM-8A & 8B - Milenio Medi Grey bh
Nok Tiga Arah Genteng Keramik Milenio Medi Grey bh 1.0000 85,000 85,000
Upah bh 1.0000 5,000 5,000
90,000 9,000
9 Pasang nok Ujung Jurai Kanmuri KM-6, KM-7A, KM-7B - Milenio Medi Grey bh
Nok Ujung Jurai Kanmuri KM-6 Milenio Medi Grey bh 1.0000 69,000 69,000
Upah bh 1.0000 5,000 5,000
74,000 7,400
10 Pasang nok penangkal petir KM2-PP - Milenio Medi Grey bh
Nok Tiga Arah Genteng Keramik Milenio Medi Grey bh 1.0000 45,000 45,000
Upah bh 1.0000 5,000 5,000
50,000 5,000
11 Pasang Nok Lisplank KM-3 & KM-4 Milenio Medi Grey m'
Nok Lisplank KM-3& KM-4 bh 4.0000 25,000 100,000
Upah m' 1.0000 5,000 5,000
105,000 10,500
12 Flashing talang jurai seng BJLS 40 + zinchromat m'
Papan Talang m1 2.0000 7,600 15,200
Seng BJLS 40 m1 0.5000 26,000 13,000
Paku kg 0.1500 8,000 1,200
Zingkromat m2 0.5500 5,000 2,750
Alat Bantu + Upah ls 1.0000 8,750 8,750
40,900 4,090
12 Flashing talang seng BJLS 40 + zincromate m'
Kaso dudukan Talang m3 0.0070 2,500,000 17,500
Seng BJLS 40 m1 0.2500 26,000 6,500
Paku kg 0.0750 8,000 600
Zingkromat m2 0.2750 5,000 1,375
Alat Bantu + Upah ls 1.0000 8,750 8,750
34,725 3,473
VII. PEKERJAAN KUSEN, PINTU & JENDELA
1 Pintu tipe PU : Unit
- Kusen Alumunium Ex. YKK Unit 1.0000 570,000 570,000
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

- daun pintu panel uk.92x215x3.6 cm Unit 1.0000 952,200 952,200
- Tali air 0.5 x 0.5 cm m' 11.4000 1,500 17,100
- List Architrave Kamper Samarinda Oven m' - 10,000 -
- engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000
- kunci Pintu Utama set 1.0000 302,500 302,500
- Upah pasang daun pintu bh 1.0000 30,000 30,000
- cat melamic daun pintu m² 4.5786 62,500 286,160
2,196,960 219,696
2 Pintu tipe PS : Unit
- Kusen Alumunium Ex. YKK Unit 1.0000 4,605,000 4,605,000
4,605,000 460,500
3 Pintu tipe P1 : Unit
- Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0540 7,200,000 388,800
- daun pintu panel uk.82x231x3.6 cm Unit 1.0000 757,680 757,680
- List Architrave Kamper Samarinda Oven m' 11.0000 10,000 110,000
- engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000
- kunci Pintu kamar set 1.0000 155,000 155,000
- Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000
- cat melamic kusen m' 5.6000 22,500 126,000
- cat melamic daun pintu m² 4.0138 62,500 250,860
- cat melamic list architrave m' 11.0000 5,000 55,000
1,912,340 191,234
4 Pintu tipe P2 : Unit
- Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0531 7,200,000 382,320
- daun pintu panel uk.72x231x3.6 cm Unit 1.0000 665,280 665,280
- List Architrave Kamper Samarinda Oven m' 5.5000 10,000 55,000
- Tali air 0.5 x 0.5 cm m' 5.5000 1,500 8,250
- engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000
- kunci Pintu kamar set 1.0000 175,000 175,000
- Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000
- cat melamic kusen m' 5.5000 22,500 123,750
- cat melamic daun pintu m² 3.5446 62,500 221,535
- cat melamic list architrave m' 5.5000 5,000 27,500
1,727,635 172,764
5 Pintu tipe P3 : Unit
- Kusen + Pintu PVC unit 1.0000 300,000 300,000
- Upah pasang kusen + daun pintu m3 1.0000 30,000 30,000
330,000 33,000
6 Pintu tipe P4 : Unit
- Kusen + Pintu PVC unit 1.0000 300,000 300,000
- Upah pasang kusen + daun pintu m3 1.0000 30,000 30,000
330,000 33,000
7 Pintu tipe P5 : Unit
- Kusen kayu kamper Samarinda Oven 6/15 m³ 0.0486 7,200,000 349,920
- daun pintu panel uk.72x206x3.6 cm Unit 1.0000 630,360 630,360
- List Architrave Kamper Samarinda Oven m' 5.0000 10,000 50,000
- Tali air 0.5 x 0.5 cm m' 5.0000 1,500 7,500
- engsel Fizz 4 x 3" (Pintu) bh 3.0000 13,000 39,000
- kunci Pintu kamar set 1.0000 175,000 175,000
- Upah pasang kusen + daun pintu bh 1.0000 30,000 30,000
- cat melamic kusen m' 5.0000 22,500 112,500
- cat melamic daun pintu m² 1.6834 62,500 105,210
- cat melamic list architrave m' 5.0000 5,000 25,000
1,524,490 152,449
8 Pintu+Jendela Tipe PJ1
Pintu+Jendela Tipe PJ1 set 1.000 3,274,750 3,274,750
3,274,750 327,475
9 Pintu+Jendela Tipe P6
Pintu+Jendela Tipe P6 set 1.000 2,366,500 2,366,500
2,366,500 236,650
10 Pintu tipe PB
Pintu Taman tipe PB m2 1.968 520,000 1,023,360
1,023,360 102,336
11 Pintu tipe PG 4 daun
Pintu Wina 4 daun set 1.000 7,000,000 7,000,000
7,000,000 700,000
12 Jendela Tipe J1
Jendela Tipe J1 set 1.000 1,096,000 1,096,000
1,096,000 109,600
13 Jendela Tipe J2
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

- Kusen kayu kamper Samarinda Oven 6/15 set 0.041 7,200,000 291,600
- Daun Jendela 62x127 cm bh 1.000 196,850 196,850
- Tali air 0.5 x 0.5 cm m' 8.2000 1,500 12,300
- engsel jendela 2 x 3" (JENDELA) bh 4.0000 12,000 48,000
- Rambuncis ELT bh 1.0000 12,000 12,000
- hak angin ELT bh 1.0000 17,500 17,500
- Upah pasang kusen + daun jendela bh 1.0000 30,000 30,000
- cat melamic kusen m' 4.1000 22,500 92,250
- cat melamic daun jendela m' 7.7602 22,500 174,604
875,104 87,510
14 Jendela Tipe J3
Jendela Tipe J3 set 1.000 1,847,000 1,847,000
1,847,000 184,700
15 Jendela Tipe J4
Jendela Tipe J4 set 1.000 2,727,500 2,727,500
2,727,500 272,750
16 Jendela Tipe J5
Jendela Tipe J5 set 1.000 1,235,375 1,235,375
1,235,375 123,538
17 Jendela Tipe J6
Jendela Tipe J6 set 1.000 2,810,500 2,810,500
2,810,500 281,050
18 Jendela Tipe J7
Jendela Tipe J7 set 1.000 692,000 692,000
692,000 69,200
19 Jendela Tipe J8
Jendela Tipe J8 set 1.000 2,662,000 2,662,000
2,662,000 266,200
20 Jendela Tipe J9
Jendela Tipe J9 set 1.000 951,625 951,625
951,625 95,163
21 Jendela Tipe BV1
Jendela Tipe BV1 set 1.000 896,500 896,500
896,500 89,650
22 Jendela Tipe BV3
Jendela Tipe BV3 set 1.000 202,000 202,000
202,000 20,200
23 Jendela Tipe KD
Jendela Tipe KD set 1.000 180,000 180,000
180,000 18,000
24 Jendela Tipe TR
Jendela Tipe TR m2 1.428 520,000 742,560
742,560 74,256
25 Jendela Tipe J10
Jendela Tipe J10 unit 1.000 1,668,625 1,668,625
1,668,625 166,863
26 Jendela Tipe J11
Jendela Tipe J11 unit 1.000 2,448,500 2,448,500
2,448,500 244,850
27 Jendela Tipe J12
Jendela Tipe J12 unit 1.000 2,556,250 2,556,250
2,556,250 255,625
28 Jendela Tipe J13
Jendela Tipe J13 unit 1.000 4,004,250 4,004,250
4,004,250 400,425
29 Jendela Tipe J14
Jendela Tipe J14 unit 1.000 972,500 972,500
972,500 97,250
30 Jendela Tipe J15
Jendela Tipe J15 unit 1.000 4,072,500 4,072,500
4,072,500 407,250
31 Jendela Tipe J16
Jendela Tipe J16 unit 1.000 1,172,500 1,172,500
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

1,172,500 117,250
32 Jendela Tipe BV4
Jendela Tipe BV4 unit 1.000 258,000 258,000
258,000 25,800
33 Jendela Tipe BV5
Jendela Tipe BV5 unit 1.000 331,400 331,400
331,400 33,140
34 Jendela Tipe BV6
Jendela Tipe BV6 unit 1.000 511,500 511,500
511,500 51,150
35 Jendela Tipe KD1
Jendela Tipe KD1 unit 1.000 195,000 195,000
195,000 19,500
36 Jendela Tipe KD2
Jendela Tipe KD2 unit 1.000 91,000 91,000
91,000 9,100
VIII. PEKERJAAN PLAFOND
1 Plafond gypsum 9 mm Ex. Jayaboard rangka 5/7&5/10 Rangka Borneo m2
Kaso borneo 5/7 m3 0.0120 2,500,000 30,000
Kaso borneo 5/10 m3 0.0050 2,500,000 12,500
Paku kg 0.2000 8,000 1,600
Upah pasang Rangka. m2 1.0000 7,500 7,500
Gypsum board 9mm & Pemasangan m2 1.0000 24,000 24,000
75,600 7,560

2 Plafond gypsum Wqter Resistance rangka 5/7&5/10 Rangka Borneo m2
Kaso borneo 5/7 m3 0.0120 2,500,000 30,000
Kaso borneo 5/10 m3 0.0050 2,500,000 12,500
Paku kg 0.2000 8,000 1,600
Upah pasang Rangka. m2 1.0000 7,500 7,500
Gypsum board 9mm & Pemasangan m2 1.0000 45,000 45,000
96,600 9,660
3 Plafond multiplek 4 mm rangka 4/6 Borneo m2
Kaso borneo 4/6 m3 0.0140 2,500,000 35,000
Paku kg 0.2000 8,000 1,600
Triplex 4mm lbr 0.3900 45,000 17,550
Upah pasang Rangka.&Triplex m2 1.0000 9,000 9,000
63,150 6,315
4 Plafond Exposed m2
Semen zak 0.0850 37,000 3,145
Pasir Pasang m3 0.0280 75,000 2,100
Upah m2 1.0000 25,000 25,000
30,245 3,025
IX. PEKERJAAN KERAMIK
A. LANTAI
1 Lantai Gracewood tipe DCW m2
Gracewood General type DCW box 0.8271 95,095 78,650
Footing bridge "C" btg 0.1000 36,720 3,672
Lem Gracebond btl 0.2000 30,600 6,120
PE Foam / Underlayer m2 1.0000 4,675 4,675
Upah m2 1.0000 27,500 27,500
120,617 12,062
2 Lantai tangga Gracewood tipe DCW m2
Gracewood General type DCW box 0.8271 95,095 78,650
Stepnoosing Grove btg 1.0000 17,340 17,340
btl 0.5500 30,600 16,830
PE Foam / Underlayer m2 1.0000 4,675 4,675
Upah m2 1.0000 40,000 40,000
157,495 15,750
3 Keramik 40x40 Masterina m2
Keramik Masterina m2 1.0000 53,000 53,000
Semen sak 0.2500 61,000 15,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 90,000 5,400
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
84,050 8,405
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

1 Keramik 33x33 Masterina m2
Keramik Masterina m2 1.1500 45,000 51,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
75,900 7,590
2 Keramik 66x33 Masterina m2
Keramik Masterina m2 1.1000 75,000 82,500
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
0.1 106,650 10,665
3 Keramik 30x30 Masterina m2
Keramik Masterina m2 1.0500 53,000 55,650
Semen sak 0.2500 61,000 15,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 90,000 5,400
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
86,700 8,670
1 Keramik 40x40 Roman ;44020;44033 (Tangga) m2
Keramik Roman m2 1.0500 65,000 68,250
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 15,000 15,000
99,813 9,981
4 Keramik 33,3x33,3 Roman ;G367000;362162;362160 m2
Keramik Roman m2 1.0500 55,000 57,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
81,813 8,181
5 Keramik 33,3x66,6 Roman ;G662162 m2
Keramik Roman m2 1.0500 90,000 94,500
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
118,563 11,856
1 Keramik 33,3x66,6 Roman ;G227104 m2
Keramik Roman m2 1.0500 45,000 47,250
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
71,313 7,131
5 Keramik 20x20 Roman Zeta dark Blue W20776 m2
Keramik Roman m2 1.0500 55,000 57,750
Semen sak 0.2500 61,000 15,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 90,000 5,400
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
88,713 8,871
6 Keramik 33,3x33,3 Roman Gress Borneo Bay G362162 m2
Keramik Roman m2 1.0500 54,000 56,700
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
80,763 8,076
7 Keramik 20x20 Roman 22196 m2
Keramik Roman m2 1.0500 35,000 36,750
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
60,813 6,081
8 Keramik 20x20 Roman Gress Graniti G223003 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
66,063 6,606
9 Keramik 30x30 Roman 33808 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
66,063 6,606
10 Keramik 20x20 Roman sahara Sun W20550 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
66,063 6,606
11 Keramik list Roman Gress Starlight Sirius m'
Keramik Roman pc 4.0000 20,000 80,000
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 8,000 24
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
81,316 8,132
12 Keramik list Roman Gress Tristan Palatine m'
Keramik Roman pc 3.0303 7,500 22,727
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
24,038 2,404
13 Keramik list Roman Canyon Cream m'
Keramik Roman pc 4.0000 17,500 70,000
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
71,311 7,131
14 Keramik list Roman Tundra sahara verde m'
Keramik Roman pc 5.0000 12,500 62,500
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
63,811 6,381
15 Pasang List Keramik dinding dapur Roman 6x20 Chelsea Deiva Beige m'
Keramik Roman pc 5.0000 15,000 75,000
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
76,311 7,631
12 Keramik Corner Starlight Sirius bh
Keramik Roman pc 1.0000 25,000 25,000
Semen sak 0.0100 37,000 370
Grout Atlas kg 0.0047 6,250 30
Pasir Pasang m3 0.0040 75,000 300
Upah bh 1.0000 400 400
26,100 2,610
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

13 Keramik Corner Tristan Palatine bh
Keramik Roman pc 1.0000 25,000 25,000
Semen sak 0.0100 37,000 370
Grout Atlas kg 0.0047 6,250 30
Pasir Pasang m3 0.0040 75,000 300
Upah bh 1.0000 400 400
26,100 2,610
B. Keramik Dinding
13 Keramik 20x25 Masterina m2
Keramik Roman m2 1.0500 58,000 60,900
Semen sak 0.2500 61,000 15,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 90,000 5,400
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
96,450 9,645
1 Keramik 30x30 Masterina m2
Keramik Roman m2 1.1000 40,000 44,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 8,000 400
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
72,650 7,265
1 Keramik 20x20 Roman W20548 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
70,563 7,056
1 Keramik 20x20 Roman W20547 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
70,563 7,056
1 Keramik 20x20 Roman W20104 m2
Keramik Roman m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
70,563 7,056
14 Keramik list 6x20 Roman Mimosa Listello m'
Keramik Roman pc 5.5000 10,000 55,000
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir Pasang m3 0.0040 75,000 300
Upah m1 1.0000 400 400
56,311 5,631
C. KM/WC Bawah Tangga, Lantai Dasar
15 Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 m2
Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
66,063 6,606
16 Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 m2
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
70,563 7,056
17 Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 m2
Keramik Dinding Atas 30 x 30 tipe Rocktile Anthracite, 33704 m2 1.0500 40,000 42,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
70,563 7,056
18 List Kayu 2/4, Fin. Melamik m'
List Kayu 2/4, Fin. Melamik m' 1.0000 200,000 200,000
D. KM/WC Utama, Lantai Dasar
19 Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R m2
Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R m2 1.0500 60,000 63,000
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
87,063 8,706
20 Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R m2
Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R m2 1.0500 90,000 94,500
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
123,063 12,306
21 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R m2
Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R m2 1.0500 90,000 94,500
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
123,063 12,306
22 List Kamar Mandi 1,5 x 32,5 Type Platium Torello m'
List Kamar Mandi 1,5 x 32,5 Type Platium Torello pc 3.0769 17,500 53,846
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir m3 0.0040 75,000 300
Upah m1 1.0000 400 400
55,157 5,516
E. KM/WC Area R. Keluarga, Lantai Atas
23 Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 m2
Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 m2 1.0500 55,000 57,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
81,813 8,181
24 Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 m2
Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 m2 1.0500 55,000 57,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
86,313 8,631
25 Keramik Dinding Atas 25 x 33,3 tipe Sandstone Bone, W30581 m2
Keramik Dinding Atas 25 x 33,3 tipe Sandstone Bone, W30581 m2 1.0500 55,000 57,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
86,313 8,631
26 List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello m'
List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello pc 4.0000 9,000 36,000
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir m3 0.0040 75,000 300
Upah m1 1.0000 400 400
37,311 3,731
F. KM/WC Utama, Lantai Atas
27 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP m2
Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP m2 1.0500 75,000 78,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 7,500 7,500
102,813 10,281
28 Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R m2
Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R m2 1.0500 95,000 99,750
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
128,313 12,831
29 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R m2
Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R m2 1.0500 90,000 94,500
Semen sak 0.2500 37,000 9,250
Grout Atlas kg 0.0500 6,250 313
Pasir Pasang m3 0.0600 75,000 4,500
Alat Bantu m2 1.0000 2,500 2,500
Upah m2 1.0000 12,000 12,000
123,063 12,306
30 List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello m'
List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello pc 3.0769 35,000 107,692
Semen sak 0.0160 37,000 592
Grout Atlas kg 0.0030 6,250 19
Pasir m3 0.0040 75,000 300
Upah m1 1.0000 400 400
109,003 10,900
31 Finish aci lantai, bawah meja dapur m2
Finish Acian m2 1.0000 17,500 17,500
17,500 1,750
32 Lantai Kerja 1:3:5, t=5 cm m3
Semen sak 3.6000 61,000 219,600
Pasir m3 0.8300 100,000 83,000
Split 1/2 m3 0.5400 135,000 72,900
Upah m3 1.0000 50,000 50,000
425,500 42,550
33 Urugan Pasir Bawah Keramik , t=5 cm m3
Pasir Urug m3 1.2000 65,000 78,000
Upah Tebar m2 20.0000 500 10,000
Pemadatan m2 20.0000 100 2,000
90,000 9,000
34 Urugan Pasir Bawah Keramik , t=10 cm m3
Pasir Urug m3 1.2000 50,000 60,000
Upah Tebar m2 10.0000 500 5,000
Pemadatan m2 10.0000 100 1,000
66,000 6,600
35 Waterproofing coating Ex. Fosroc + aci dak m2
Water proofing Ex Fosroc m2 1.0500 23,000 24,150
Aci dak m2 1.0000 13,570 13,570
37,720 3,772
36 Plin kayu Kamper Up 2 x 10 Finish Melamic m'
Plint meranti 2x10 m1 1.0000 15,000 15,000
Upah Pasang m1 1.0000 5,000 5,000
Finishing melamic m1 1.0000 7,500 7,500
27,500 2,750
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

X. PEKERJAAN INSTALASI AIR
1 Air bersih PVC WAVIN dia. 1/2" + assesories m'
Pipa PVC dia 1/2" AW bt 0.2632 13,590 3,576
Lem PVC kg 0.0200 34,500 690
Assesoris ls 1.0000 2,800 2,800
Upah m1 1.0000 3,000 3,000
10,066 1,007
2 Air bersih PVC WAVIN dia. 3/4" + assesories m'
Pipa PVC dia 3/4" AW bt 0.2632 18,700 4,921
Lem PVC kg 0.0200 34,500 690
Assesoris ls 1.0000 3,000 3,000
Upah m1 1.0000 3,000 3,000
11,611 1,161
3 Air bersih PVC WAVIN dia. 1" + assesories m'
Pipa PVC dia 1" AW bt 0.2632 25,595 6,736
Lem PVC kg 0.0200 34,500 690
Assesoris ls 1.0000 3,000 3,000
Upah m1 1.0000 3,000 3,000
13,426 1,343
4 Air bersih PVC WAVIN dia. 1 1/4" + assesories m'
Pipa PVC dia 1 1/4" AW bt 0.2632 38,440 10,116
Lem PVC kg 0.0200 34,500 690
Assesoris ls 1.0000 3,000 3,000
Upah m1 1.0000 3,000 3,000
16,806 1,681
5 Air bersih PVC WAVIN dia. 1 1/2" + assesories m'
Pipa PVC dia 1 1/2" AW bt 0.2632 43,350 11,408
Lem PVC kg 0.0200 34,500 690
Assesoris ls 1.0000 3,000 3,000
Upah m1 1.0000 3,000 3,000
18,098 1,810
6 Air kotor PVC dia. 2" WAVIN + assesories m'
Pipa PVC dia 2" AW bt 0.2632 56,330 14,824
Lem PVC kg 0.0250 34,500 863
Assesoris ls 1.0000 3,600 3,600
Upah m1 1.0000 5,000 5,000
24,286 2,429
7 Air kotor PVC dia. 3" WAVIN + assesories m'
Pipa PVC dia 3" AW bt 0.2632 113,150 29,776
Lem PVC kg 0.0250 34,500 863
Assesoris ls 1.0000 3,600 3,600
Upah m1 1.0000 5,000 5,000
39,239 3,924
8 Air kotor PVC dia. 4" WAVIN + assesories m'
Pipa PVC dia 4" AW bt 0.2632 187,545 49,354
Lem PVC kg 0.0250 34,500 863
Assesoris ls 1.0000 4,320 4,320
Upah m1 1.0000 5,000 5,000
59,536 5,954
9 Check valve ¾" Kitz Unit
Check valve ¾" bh 1.0000 49,680 49,680
Alat bantu ls 1.0000 250 250
Upah bh 1.0000 7,500 7,500
57,430 5,743
10 Gate valve ¾" Kitz Unit
Gate valve ¾" bh 1.0000 48,240 48,240
Alat bantu ls 1.0000 250 250
Upah bh 1.0000 7,500 7,500
55,990 5,599
11 Septic Tank Konvensional 1700 X 1400 x 2000 Unit
Urugan Pasir t= 8 cm m3 0.2285 144,000 32,901
lantai Kerja, t= 10 cm m3 0.5474 248,798 136,192
Pelat Beton t=10 cm m2 2.3800 271,953 647,248
Ring Balok 13/13; 4ø8; ø6-20 m' 13.4000 43,482 582,665
Pas. Bata Merah m2 15.2000 63,750 969,000
Plester + Acian m2 18.0000 34,270 616,860
Pelat Penutup Manhole 40x40x6 bh 2.0000 50,000 100,000
3,084,866 308,487
12 Pek. Septic Biotech (Material + Suply) Ex. Hyosung BCF-6S Unit
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Material Biotech BCF-6S unit 1.0000 2,850,000 2,850,000
Lantai kerja t = 5 cm m3 0.2543 248,798 63,279
Pasang Biotec bh 1.0000 60,000 60,000
Pelat beton t = 6 cm m2 2.5434 271,953 691,685
Pasang bata merah m2 1.5600 63,750 99,450
Plesteran m2 2.2000 19,985 43,967
Pelat penutup manhole 65 x 65 x 6 bh 1.0000 75,000 75,000
3,883,381 388,338
13 Tangki Air 1000 Liter Unit
- Tangki Air 1000 Liter bh 1.0000 880,000 880,000
- Pelampung bh 1.0000 75,000 75,000
- Dudukan ( tambahan ) Ls 1.0000 59,315 59,315
- Gatevalve penguras bh 1.0000 55,990 55,990
- Upah Pemasangan + Alat Bantu bh 1.0000 35,000 35,000
1,105,305 110,530
14 Pek. Bak kontrol Tipe BK1 Unit
Lantai kerja t = 5 cm m2 0.3600 12,440 4,478
Pasang bata merah m2 2.8500 63,750 181,688
Plesteran m2 2.8500 19,985 56,957
Tutup manhole 30 x 30 x 6 bh 1.0000 50,000 50,000
293,123 29,312
15 Pek. Bak kontrol Tipe BK2 Unit
Lantai kerja t = 5 cm m2 0.3600 12,440 4,478
Pasang bata merah m2 2.4900 63,750 158,738
Plesteran m2 2.4900 19,985 49,763
Tutup manhole 40 x 40 x 6 bh 1.0000 50,000 50,000
Knee PVC 4 " bh 2.0000 15,000 30,000
292,979 29,298
16 Pek. Bak kontrol Tipe BK3 Unit
Lantai kerja t = 5 cm m2 0.3600 12,440 4,478
Pasang bata merah m2 2.4900 63,750 158,738
Plesteran m2 2.4900 19,985 49,763
Tutup manhole 50 x 50 x 6 bh 1.0000 78,125 78,125
291,104 29,110
17 Tempat surat Unit
Bahan Bata,Spesi&Batu templek unit 1.0000 190,000 190,000
Upah unit 1.0000 180,000 180,000
370,000 37,000
18 Clean Out ø4" Ex. Antasan (terpasang) bh
Clean Out ø4" Ex. Antasan (terpasang) bh 1.0000 130,900 130,900
Upah pasang ls 1.0000 10,000 10,000
140,900 14,090
19 Clean Out ø3" PVC (terpasang) bh
Clean Out ø3" PVC (terpasang) bh 1.0000 20,000 20,000
Upah pasang ls 1.0000 7,000 7,000
27,000 2,700
20 Clean Out ø4" PVC (terpasang) bh
Clean Out ø4" PVC (terpasang) bh 1.0000 25,000 25,000
Upah pasang ls 1.0000 7,000 7,000
32,000 3,200
21 Catch Basin CB1 Unit
Lantai kerja t=5 cm m3 0.1000 12,440 1,244
Pas. Bata merah m2 0.5715 63,750 36,433
Plesteran m2 0.5715 19,985 11,421
Grill plat 30.30.3 + dia. 8" bh 1.0000 40,000 40,000
89,099 8,910
22 Catch Basin CB2 Unit
Lantai kerja t=5 cm m3 0.1000 12,440 1,244
Pas. Bata merah m2 0.6950 63,750 44,306
Plesteran & acian m2 0.6950 19,985 13,890
Grill plat 30.30.3 + dia. 8" bh 1.0000 40,000 40,000
99,440 9,944
23 Pek. Bak kontrol Tipe BK4 B Unit
Lantai kerja t = 5 cm m2 0.3600 12,440 4,478
Pasang bata merah m2 2.2900 63,750 145,988
Plesteran dan acian m2 2.2900 34,270 78,478
Tutup Grill Plat Strip 30.30.3 bh 1.0000 50,000 50,000
Knee PVC 4 " bh 2.0000 15,000 30,000
308,944 30,894
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

24 Pipa Drain Air Hujan + Roof Drain cembung ø2" Unit
PVC dia.2" m' 4.0000 24,286 97,145
Roof Drain Cembung CI Eks. Antasan dia.2" bh 1.0000 45,000 45,000
Knee Dia. 2" bh 2.0000 5,000 10,000
Lem klg 0.1000 34,500 3,450
Alat bantu ls 1.0000 1,000 1,000
Upah ls 1.0000 20,000 20,000
176,595 17,659
25 Pipa Drain Air Hujan + Roof Drain sudut ø2" Unit
PVC dia.3" m' 4.0000 39,239 156,955
Roof Drain Cembung CI Eks. Antasan dia.2" bh 1.0000 99,500 99,500
Knee Dia. 2" bh 2.0000 5,000 10,000
Lem klg 0.1000 34,500 3,450
Alat bantu ls 1.0000 1,000 1,000
Upah ls 1.0000 20,000 20,000
290,905 29,091
26 Pipa Drain Air Hujan + Roof Drain cembung ø3" Unit
PVC dia.3" m' 4.0000 39,239 156,955
Roof Drain Cembung CI Eks. Antasan dia.3" bh 1.0000 72,000 72,000
Knee Dia. 3" bh 2.0000 6,000 12,000
Lem klg 0.1000 34,500 3,450
Alat bantu ls 1.0000 1,000 1,000
Upah ls 1.0000 20,000 20,000
265,405 26,541
27 Pipa Drain Air Hujan + Roof Drain sudut ø3" Unit
PVC dia.3" m' 4.0000 39,239 156,955
Roof Drain Cembung CI Eks. Antasan dia.3" bh 1.0000 120,000 120,000
Knee Dia. 3" bh 2.0000 6,000 12,000
Lem klg 0.1000 34,500 3,450
Alat bantu ls 1.0000 1,000 1,000
Upah ls 1.0000 20,000 20,000
313,405 31,341
28 Pipa PVC + Floor Strainer dia. 2" Unit
PVC dia.2" m' 4.0000 39,239 156,955
Floor Strainer dia. 2" bh 1.0000 128,500 128,500
Knee Dia. 2" bh 2.0000 5,000 10,000
Lem klg 0.1000 34,500 3,450
Alat bantu ls 1.0000 1,000 1,000
Upah ls 1.0000 20,000 20,000
319,905 31,991
29 Instalasi water heater (GF) KM.Bawah Unit
Pipa Air Panas GF m' 8.0000 31,150 249,200
Pipa PVC ø1" (Sparing Selang Gas) btg 1.0000 16,229 16,229
Knee PVC ø1" bh 6.0000 2,000 12,000
Selang gas hitam m' 6.0000 15,000 90,000
Upah Pasang by GF m' 8.0000 8,400 67,200
434,629 43,463
30 Taping Pipa Saluran Drainase Lingkungan Unit
Taping Pipa Saluran Drainase Lingkungan ls 1.0000 50,000 50,000
50,000 5,000
XI. PEKERJAAN INSTALASI LISTRIK
1 Instalasi titik lampu + fitting ttk
Kabel NYM 3x1.5 mm m1 7.0000 6,000 42,000
Connector bh 2.0000 1,000 2,000
Dus imbow bh 1.0000 2,000 2,000
Pipa PVC dia 5/8" bt 1.0000 7,000 7,000
Klem kabel ( 1 m = 2 bh) bh 14.0000 500 7,000
Fitting plafond bh 1.0000 15,000 15,000
Alat bantu ls 1.0000 4,000 4,000
Upah ttk 1.0000 30,000 30,000
109,000 10,900
2 Instalasi titik stop kontak ttk
Kabel NYM 3x2.5 mm m1 7.0000 6,648 46,536
Connector bh 2.0000 1,000 2,000
Dus imbow bh 1.0000 2,000 2,000
Pipa PVC dia 5/8" btg 1.0000 7,000 7,000
Klem kabel ( 1 m = 2 bh) bh 14.0000 500 7,000
Alat bantu ls 1.0000 4,000 4,000
Upah ttk 1.0000 30,000 30,000
98,536 9,854
3 Instalasi titik lampu taman ttk
Kabel NYY 2x1.5 mm m1 6.0000 3,640 21,840
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Connector bh 1.0000 1,000 1,000
Dus imbow bh 1.0000 2,000 2,000
Pipa PVC dia 5/8" btg 2.0000 7,000 14,000
Klem kabel ( 1 m = 2 bh) bh 12.0000 500 6,000
Fitting plafond bh - 15,000 -
Alat bantu ls 1.0000 4,000 4,000
Upah ttk 1.0000 30,000 30,000
78,840 7,884
4 Instalasi titik telepon ttk
Kabel telepon m1 12.0000 1,400 16,800
Connector bh - 1,000 -
Dus imbow bh 1.0000 2,000 2,000
Pipa PVC dia 5/8" btg 1.0000 7,000 7,000
Klem kabel ( 1 m = 2 bh) bh 24.0000 500 12,000
Alat bantu ls 1.0000 4,000 4,000
Upah ttk 1.0000 30,000 30,000
71,800 7,180
5 Instalasi titik MATV ttk
Kabel coaxial TV m1 13.3000 3,000 39,900
Connector bh - 1,000 -
Dus imbow bh 1.0000 2,000 2,000
Pipa PVC dia 5/8" btg 1.0000 7,000 7,000
Klem kabel ( 1 m = 2 bh) bh 26.0000 500 13,000
Alat bantu ls 1.0000 4,000 4,000
Upah ttk 1.0000 30,000 30,000
95,900 9,590
6 Saklar tunggal ex Broco seri Standard lengkap bh
Saklar tunggal ex Broco seri Standard lengkap bh 1.0000 15,000 15,000
Upah Pasang bh 1.0000 2,000 2,000
17,000 1,700
7 Saklar ganda ex Broco seri Lugano lengkap bh
Saklar ganda ex Broco seri Lugano lengkap bh 1.0000 14,672 14,672
Upah Pasang bh 1.0000 2,000 2,000
16,672 1,667
8 Saklar Hotel ex Broco seri Lugano lengkap bh
Saklar Hotel ex Broco seri Lugano lengkap bh 1.0000 12,614 12,614
Upah Pasang bh 1.0000 2,000 2,000
14,614 1,461
9 Stop Kontak ex Broco seri Lugano lengkap bh
Stop Kontak ex Broco seri Lugano lengkap bh 1.0000 20,167 20,167
Upah Pasang bh 1.0000 2,000 2,000
22,167 2,217
10 Telephone outlet ex Broco seri Lugano lengkap bh
Telephone outlet ex Broco seri Lugano lengkap bh 1.0000 45,546 45,546
Upah Pasang bh 1.0000 2,000 2,000
47,546 4,755
11 TV / Parabola Outlet ex Broco seri Lugano lengkap bh
TV / Parabola Outlet ex Broco seri Lugano lengkap bh 1.0000 30,195 30,195
Upah Pasang bh 1.0000 2,000 2,000
32,195 3,219
12 Data Outlet ex Broco seri Lugano lengkap bh
Data Outlet ex Broco seri Lugano lengkap bh 1.0000 49,576 49,576
Upah Pasang bh 1.0000 2,000 2,000
51,576 5,158
12 Arde Unit
Tembaga BC 50 mm m' 1.0500 32,500 34,125
Earthing Rod 3/4" bh 1.0000 50,000 50,000
Alat bantu ls 1.0000 10,000 10,000
Upah kerja ls 1.0000 50,000 50,000
144,125 14,413
13 Box zikering bawah + MCB + Kabel toefer + sparing (8 Group) Unit
Box MCB 8 Group(Transparan)Ex Presto bh 1.0000 28,500 28,500
MCB NC45a4.5KA 1Kutub 6 A bh 5.0000 27,000 135,000
MCB NC45a4.5KA 1Kutub 16 A bh 1.0000 27,000 27,000
MCB NC45a4.5KA 1Kutub 20 A bh - 27,000 -
Kabel Toefur NYM 4x4mm2 m1 10.0000 15,264 152,640
Pipa PVC dia 5/8" bt 1.0000 5,500 5,500
Klem kabel ( 1 m = 2 bh) bh 6.0000 300 1,800
Alat bantu ls 1.0000 20,000 20,000
Upah bh 1.0000 75,000 75,000
445,440 44,544
14 Box zikering atas + MCB + Kabel toefer + sparing (8 Group) Unit
Box MCB 8 Group(Transparan)Ex Presto bh 1.0000 28,500 28,500
MCB NC45a4.5KA 1Kutub 6 A bh 5.0000 27,000 135,000
MCB NC45a4.5KA 1Kutub 10 A bh 1.0000 27,000 27,000
MCB NC45a4.5KA 1Kutub 20 A bh - 27,000 -
Kabel Toefur NYM 4x4mm2 m1 8.0000 15,264 122,112
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

Klem kabel ( 1 m = 2 bh) bh 16.0000 300 4,800
Pipa PVC dia 5/8" bt 3.0000 5,500 16,500
Alat bantu ls 1.0000 20,000 20,000
Upah bh 1.0000 75,000 75,000
428,912 42,891
15 Sparing Kabel Telepon Unit
Pipa 1 1/4" AW m' 8.0000 9,610 76,880
Junction Box (T-dus) bh 1.0000 11,000 11,000
Upah pasang + gali + urug ls 1.0000 32,680 32,680
KTB ls 1.0000 20,000 -
Penarikan Kabel + Pemasangan KTB ls 1.0000 50,000 -
120,560 12,056
16 Sparing Kabel TV Unit
Pipa 1 1/4" AW m' 8.0000 9,610 76,880
Junction Box (Dura-dus) bh 1.0000 11,000 11,000
Upah pasang + gali + urug ls 1.0000 32,680 32,680
120,560 12,056
17 Sparing Kabel Toefoer Unit
Pipa 1 1/2" AW m' 8.0000 10,838 86,700
Upah pasang + gali + urug ls 1.0000 23,392 23,392
Penarikan Kabel SR ke Posisi KWH Meter ls 1.0000 75,000 -
110,092 11,009
XII. PEKERJAAN SANITAIR
1 Closet duduk TOTO Euro CW660J / SW660J (S trap) bh
Closet duduk TOTO Euro CW660J / SW660J (S trap) bh 1.0000 1,500,000 1,500,000
Upah Pasang bh 1.0000 50,000 50,000
1,550,000 155,000
2 Closet Jongkok TOTO CE7 bh
Closet Jongkok TOTO CE7 bh 1.0000 250,000 250,000
Upah Pasang bh 1.0000 30,000 30,000
280,000 28,000
3 Bathtub TOTO FBY 1700-70 bh
Bathtub TOTO FBY 1700-70 bh 1.0000 1,303,500 1,303,500
Upah Pasang bh 1.0000 100,000 100,000
1,403,500 140,350
4 Lavatory TOTO L237v1b+ Equipment (Complete) bh
Lavatory TOTO L237v1b+ Equipment (Complete) bh 1.0000 548,900 548,900
Upah Pasang bh 1.0000 35,000 35,000
583,900 58,390
5 Lavatory TOTO L237v3+ Equipment (Complete) bh
Lavatory TOTO L237v3+ Equipment (Complete) bh 1.0000 617,100 617,100
Upah Pasang bh 1.0000 35,000 35,000
652,100 65,210
5 Soap holder TOTO S156 N bh
Soap holder TOTO S156 N bh 1.0000 25,850 25,850
Upah Pasang bh 1.0000 10,000 10,000
35,850 3,585
6 Soap holder TOTO S11 N bh
Soap holder TOTO S11 N bh 1.0000 20,900 20,900
Upah Pasang bh 1.0000 10,000 10,000
30,900 3,090
7 Floor drain Stainless TX 1B bh
Floor drain Stainless TX 1B bh 1.0000 112,200 112,200
Upah Pasang bh 1.0000 7,500 7,500
119,700 11,970
8 Kitchen Sink 1 Lubang Viega bh
Kitchen Sink 1 Lubang Viega bh 1.0000 185,000 185,000
Upah Pasang bh 1.0000 30,000 30,000
215,000 21,500
9 Kran sink TX 603 KM bh
Kran sink TX 603 KM bh 1.0000 158,400 158,400
Upah Pasang bh 1.0000 10,000 10,000
168,400 16,840
10 Kran tembok T 23 B13 bh
Kran tembok T 23 B13 bh 1.0000 67,650 67,650
Upah Pasang bh 1.0000 7,500 7,500
75,150 7,515
11 Kran taman carport T 26-13 bh
Kran taman carport T 26-13 bh 1.0000 89,100 89,100
Upah Pasang bh 1.0000 7,500 7,500
Uraian Sat Koef Satuan Jumlah Jasa
No Pekerjaan Rp. Rp. Rp.

96,600 9,660
12 Bath & Shower Set TOTO TX 401 SB bh
Bath & Shower Set TOTO TX 401 SB bh 1.0000 629,750 629,750
Upah Pasang bh 1.0000 25,000 25,000
654,750 65,475
13 Shower Set TR 309 S bh
Shower Set TR 309 S bh 1.0000 353,100 353,100
Upah Pasang bh 1.0000 25,000 25,000
378,100 37,810
14 Shower Spray TOTO TX 403 S piv bh
Shower Spray TOTO TX 403 S piv bh 1.0000 143,550 143,550
Upah Pasang bh 1.0000 12,000 12,000
155,550 15,555
15 Rabat Beton + Semen Finish m2
Semen sak 0.3500 37,000 12,950
Pasir m3 0.0600 75,000 4,500
Upah m2 1.0000 15,000 15,000
32,450 3,245
16 Timber Deck Kayu 158 3.9 x 1.5
Galian Tanah m3 0.2160 18,000 3,888
Buangan Tanah m3 0.2916 19,000 5,540
Pondasi Batu Kali m3 0.1830 327,137 59,866
Pasir Urug bawah batu kali, t=10 cm m3 0.0720 79,000 5,688
Lantai kerja bawah timber deck m2 5.8500 32,450 189,833
Balok kayu 5/10 m3 0.0690 6,000,000 414,000
Lantai papan 3/10 m3 0.0338 6,000,000 202,500
Pengecatan balok kayu 5/10 m' 13.8000 22,500 310,500
Pengecatan lantai papan 3/10 m2 8.0100 62,500 500,625
1,693,000 169,300
16 Timber Deck Kayu 205 4.1 x 1
Galian Tanah m3 0.2160 18,000 3,888
Buangan Tanah m3 0.2916 19,000 5,540
Pondasi Batu Kali m3 0.1830 327,137 59,866
Pasir Urug bawah batu kali, t=10 cm m3 0.0720 79,000 5,688
Lantai kerja bawah timber deck m2 4.1000 32,450 133,045
Balok kayu 5/10 m3 0.0610 6,000,000 366,000
Lantai papan 3/10 m3 0.0276 6,000,000 165,600
Pengecatan balok kayu 5/10 m' 12.2000 22,500 274,500
Pengecatan lantai papan 3/10 m2 6.1400 62,500 383,750
1,398,000 139,800
Total
Rp.


110,000





13,640


500,000


500,000
642,857
321,429

429,921


52,640
342,857

19,800

9,350

20,900

70,400
104,123
Total
Rp.
632,500
211,849
426,951
359,851
151,800
129,369
374,099
86,900
558,467
Total
Rp.
399,423
495,491
1,136,014

84,711

138,628

151,070

Total
Rp.
134,362

153,989

166,990
47,831
150,384
182,817
Total
Rp.
199,527
212,449
236,949
197,762
215,056
232,593
214,859
Total
Rp.
208,518
217,166
234,460
38,009
147,932
Total
Rp.
115,494
Total
Rp.
153,395
63,030
162,042
170,105
147,882
156,530
258,886
Total
Rp.
86,678

321,059

402,905

337,532

325,383

Total
Rp.
341,855

299,688

307,352

299,148

3,023,165





70,125
22,770
14,927
Total
Rp.
29,662
21,984

27,921

20,539

13,157
#REF!
#REF!

178,079
8,360
8,910
9,460
16,500
Total
Rp.
3,548,160
45,091
14,225
54,560
2,750
78,595
39,911
99,000
81,400
55,000
115,500

44,990

38,198
Total
Rp.
2,416,656
5,065,500
2,103,574
1,900,399
363,000
363,000
1,676,939
3,602,225
2,603,150
1,125,696
7,700,000
1,205,600
Total
Rp.
962,614
2,031,700
3,000,250
1,358,913
3,091,550
761,200
2,928,200
1,046,788
986,150
222,200
198,000
816,816
1,835,488
2,693,350
2,811,875
4,404,675
1,069,750
4,479,750
Total
Rp.
1,289,750
283,800
364,540
562,650
214,500
100,100

83,160

106,260

69,465
33,270
132,679
173,245
92,455
Total
Rp.
83,490
117,315
95,370
109,794

89,994

130,419

78,444
97,584

88,839

Total
Rp.
66,894
72,669

72,669

72,669

89,448

26,442

78,442

70,192

83,942
28,709
Total
Rp.
28,709

106,095

79,915

77,619

77,619

77,619
61,942
72,669
Total
Rp.
77,619
77,619
200,000
95,769
135,369
135,369

60,673
89,994
94,944
Total
Rp.
94,944

41,042
113,094
141,144
135,369

119,903
19,250

468,050
99,000
72,600

41,492
30,250
Total
Rp.
11,073
12,772
14,768
18,486
19,908
26,715
43,163
65,490
63,173
61,589
3,393,352
Total
Rp.
4,271,719
1,215,835
322,435
322,276
320,214
407,000
154,990
29,700
35,200
98,008
109,384
339,839
Total
Rp.
194,254
319,996
291,946
344,746
351,896
478,092
55,000

119,900

108,390

Total
Rp.
86,724

78,980

105,490
18,700
18,339
16,075
24,384
52,300
35,414
56,734
158,538
489,984
Total
Rp.
471,803
132,616
132,616
121,101
1,705,000
308,000
1,543,850
642,290
717,310
39,435
33,990
131,670
236,500
185,240
82,665
Total
Rp.
106,260
720,225
415,910
171,105
35,695
1,862,300
1,537,800
Daftar Satuan Bahan
Town House
Pondok Hijau
Bandung
No. JENIS BAHAN HARGA BAHAN
SAT. (Rp.)
Jun'06
1 Papan Bekisting terentang 2/20 ( Albasia) / m3 400,000
2 Kaso Bekisting Borneo 5/7 (u/ rangka plafond) / m3 1,500,000
3 Kaso Bekisting Borneo 5/7 (u/ cor) / m3 1,500,000
4 Balok Borneo 5/10 /m3 2,500,000
5 Kaso Borneo 5/7 /m3 2,500,000
6 Seng Gelombang Bekas /lbr 27,500
7 Paku / kg 8,000
8 Semen / sak 37,000
9 Pasir Pasang / m3 75,000
10 Pasir Urug / m3 50,000
11 Split 1/2 / m3 125,000
12 Split 2/3 / m3 125,000
13 Blast Material /m3 45,000
14 Batu Belah /m3 75,000
15 Mortar Khusus untuk Acian (MU 200) / kg 1,375
16 Mortar Khusus untuk Plesteran (MU 301) / kg 625
17 Mortar Khusus untuk Thinbed Kuoshin (MU300) / kg 550
18 Mortar Khusus untuk Thinbed Kuoshin (MU250) / kg 1,150
19 Beton Readymix K225 / m3 550,000
20 Triplex 4' x 8' x 9 mm / lbr 92,000
21 Triplex 4'x8' x4mm /lbr 45,000
22 Besi Beton / kg 5,300
23 Kawat beton / kg 8,000
24 Bata Kuoshin (210 x 100 x 52) mm / bh 460
25 Bata Merah Garut / bh 300
26 Bata Cisangkan (240 x 100 x 60) mm / bh 450
27 Glass Blok /bh 20,000
28 Batu Alam Wairau Stone /m2 200,000
29 Coating Batu /m2 10,000
30 Genteng Kanmuri Milenio Medi Brown / bh 5,000
31 Nok Genteng Kanmuri Milenio Medi Brown, KM-2 / bh 20,000
32 Nok Lisplank Kanmuri Milenio Medi Brown, KM-3 ; KM-4 / bh 25,000
33 Nok Ujung Kanmuri Milenio Medi Brown, KM-6 ; KM-7A ; KM-7B / bh 69,000
34 Nok penangkal petir Kanmuri Milenio Medi Brown, KM-2PP / bh 45,000
35 Nok tiga Arah Kanmuri Milenio Medi Brown, KM-8A/8B / bh 85,000
36 Wood Plank LP 405x20x0,8 cm / lbr 45,000
37 Gypsum Board Ex. Knauf 9 mm x 1200 x 2400 TE /lbr 42,000
38 Jointing Compound /zak 3,375
39 Knauff Joint tape /m' 233
40 Keramik 50x50 Roman Gress Eminence Giallo 55008 /m2 52,000
41 Keramik 33,3x33,3 Roman Ossipee Sunset G362048 /m2 44,200
42 Keramik 20x20 Roman Zeta dark Blue W20776 /m2 35,550
43 Keramik 33,3x33,3 Roman Gress Borneo Bay G362162 /m2 44,200
44 Keramik 20x20 Roman 22196 /m2 25,750
45 Keramik 20x20 Roman Gress Graniti G223003 /m2 30,000
46 Keramik 30x30 Roman 33808 /m2 28,000
47 Keramik 20x20 Roman sahara Sun W20550 /m2 35,550
48 Keramik list Roman Gress listel Aurelian Borneo 36A /bh 36,000
49 Keramik Corner Aurelian Borneo 36A /bh 26,550
50 Keramik 20x20 Roman Colore Neve W20706 /m2 29,500
51 Keramik list 6x20 Roman Mimosa Listello /bh 12,000
52 Keramik Lantai 30 x 30 tipe Rocktile Anthracite, 33704 /m2 30,750
53 Keramik Dinding Bawah 30 x 30 tipe Rocktile Anthracite, 33704 /m2 30,750
54 Keramik Lantai 32,5 x 32,5 tipe Conifer Spruce, 36682R /m2 50,000
55 Keramik Dinding Bawah 32,5 x 49 tipe Conifer Spruce, W50682R /m2 85,000
56 Keramik Dinding Atas 32,5 x 49 tipe Conifer Pine, W50642R /m2 77,000
57 List Kamar Mandi 1,5 x 32,5 Type Platium Torello /bh 30,000
58 Keramik Lantai 33,3 x 33,3 tipe Sandstone Bone, G367001 /m2 47,500
59 Keramik Dinding Bawah 25 x 33,3 tipe Sandstone Bone, W30581 /m2 37,500
60 List Kamar Mandi 3,5 x 25 Type Canyon Bone Torrello /bh 4,500
61 Keramik Lantai 32,5 x 32,5 tipe Andes Marrone, G36571RP /m2 50,000
62 Keramik Dinding Bawah 32, x 49 tipe Andes Marrone, W50571R /m2 85,000
63 Keramik Dinding Atas 32,5 x 49 tipe Andes Giallo, W50531R /m2 77,000
64 List Kamar Mandi 3 x 32,5 Type Seraphine Cream Torrello /bh 30,000
65 Gracewood General type DCW /m2 95,095
66 Footing bridge "C" /btg 36,720
67 Lem Gracebond /btl 30,600
68 PE Foam / Underlayer /m2 4,675
69 Stepnoosing Grove /m2 17,340
70 Upah Pasang Lantai Keramik /m2 7,500
71 Upah Pasang Dinding Keramik /m2 12,000
72 Upah Pasang List Keramik /m' 400
No. JENIS BAHAN HARGA BAHAN
SAT. (Rp.)
Jun'06
73 Upah Pasang Lantai Gracewood /m2 27,500
74 Upah Pasang Lantai tangga /trap 40,000
75 Grout Atlas kg 6,250
76 Conbloc CI 4.6+ Pola tikar kombinasi /m2 51,810
77 Halfblok CI 6cm Abu /bh 594
78 Conbloc Vienna 21x21x6 cm /m2 44,550
79 Waterproofing Fosroc /m2 23,000
80 Biotech Ex. Hyosung type BCF - 4S / bh 2,350,000
81 Biotech Ex. Hyosung type BCF - 6S / bh 2,850,000
82 Pipa PVC dia 1/2" ex Wavin AW / bt 13,590
83 Pipa PVC dia 3/4" ex Wavin AW / bt 18,700
84 Pipa PVC dia 1" ex Wavin AW / bt 25,595
85 Pipa PVC dia 1 1/4" ex Wavin AW / bt 38,440
86 Pipa PVC dia 1 1/2" ex Wavin AW / bt 43,350
87 Pipa PVC dia 2" ex Wavin AW / bt 56,330
88 Pipa PVC dia 3" ex Wavin AW / bt 113,150
89 Pipa PVC dia 4" ex Wavin AW / bt 187,545
90 Lem PVC / kg 34,500
91 Roof drain dia. 2" cembung/datar / bh 45,000
92 Roof drain dia. 2" Sudut / bh 99,500
93 Roof drain dia. 3" cembung/datar / bh 72,000
94 Roof drain dia. 3" sudut / bh 120,000
95 Floor Strainer dia. 2" / bh 128,500
96 Tangki fiber Dolphin 1000 liter / bh 880,000
97 Check Valve 3/4"' / bh 49,680
98 Gate Valve 3/4"' / bh 48,240
99 Pipa Konduit / m' 5,500
100 Kabel Tuvoer NYY 4 x 6 / m' 12,276
101 Kabel Tuvoer NYY 4 x 4 mm2 / m' 15,264
102 Kabel NYY 3 x 1.5mm / m' 6,864
103 Kabel BC NYA 1 x 2,5 mm2 / m' 1,500
104 Kabel ITC 2 x 2 x 0,6 mm2 / m' 1,400
105 Kabel NYM 2 x 1,5 mm2, Prima / m' 3,640
106 Kabel NYM 3 x 1,5 mm2, Prima / m' 4,668
107 Kabel NYM 3 x 2,5 mm2, Prima / m' 6,648
108 Kabel NYY 4 x 4 mm2, Prima / m' 13,416
109 Kabel Coatial TV / m' 3,000
110 Box MCB 12 Group(Transparan)Ex Presto /bh 63,500
111 Box MCB 8 Group(Transparan)Ex Presto /bh 28,500
112 MCB NC45a4.5KA 1Kutub 6 A /bh 27,000
113 MCB NC45a4.5KA 1Kutub 10 A /bh 27,000
114 Inbow doos eks Broco / bh 1,150
115 Juntion Box MATV / bh 11,000
116 Juntion Box Telephone / bh 11,000
117 Saklar Tunggal Eks Broco seri Lugano / bh 11,820
118 Saklar Ganda Eks Broco seri Lugano / bh 14,672
119 Saklar Hotel Eks Broco seri Lugano / bh 12,614
120 Stop Kontak Eks Broco seri Lugano / bh 20,167
121 Fitting Outlet telephone Eks Broco seri Lugano / bh 45,546
122 Fitting Outlet Antena TV Eks Broco seri Lugano / bh 30,195
123 Double Gang frame Eks Broco seri Lugano / bh 3,227
124 Triple Gang frame Eks Broco seri Lugano / bh 4,869
125 Fiting Lampu pijar Broco A 1210 / bh 6,447
126 Pancang 20x20 + Upah / m' 92,235
127 Mob+Demob / m' 2,665
128 Engsel Fizz 4 x 3" (Pintu) 2BB / bh 13,000
129 Engsel Otis 2 x 3" (Jendela ) /bh 12,000
130 Kunci Pintu Utama /set 302,500
131 Kunci Pintu Kamar Utama /set 155,000
132 Kunci Pintu Kamar Mandi /set 175,000
133 Spring Knip SES /bh 15,400
134 Rambuncis SES /bh 20,075
135 Ramsekar per SES /bh 42,350
136 Slot Tanam ELT /bh 30,500
137 Kaca polos 5 mm /m2 60,000
138 Kusen Kamper Samarinda Oven /m3 7,200,000
139 Daun pintu double teakwood uk.82x211x3.6 cm /m2 740,000
140 Daun pintu teakwood + Melaminto uk.82x211x3.6 cm /m2 716,600
141 Pintu Besi Ex. Wina 4 Daun /unit 8,505,000
142 Pintu Besi Ex. Wina 8 Daun /unit 15,225,000
143 Pintu Besi PB1 /unit 1,087,900
144 Closet Duduk TOTO Tipe CW 660 J/SW 660 J - Lengkap / bh 896,500
145 Closet Jongkok CE-7 / bh 87,450
146 Bath Tub TOTO FB 1700 - 70 / bh 1,303,500
No. JENIS BAHAN HARGA BAHAN
SAT. (Rp.)
Jun'06
147 Floor Drain TX1B / bh 112,200
148 Lavatory TOTO L237v1b+ Equipment (Complete) / bh 548,900
149 Lavatory TOTO L237v3+ Equipment (Complete) / bh 617,100
150 Soap holder TOTO S156 N / bh 25,850
151 Soap holder TOTO S11 N / bh 20,900
152 Kran Tembok TOTO T23B13 / bh 67,650
153 Kran sink TX 603 KM / bh 158,400
154 Kran Taman T26-13 / bh 89,100
155 Bath & Shower Set TOTO TX 401 SB / bh 629,750
156 Shower Set TR 309 S / bh 353,100
157 Shower Spray TOTO TX 403 S piv / bh 143,550
158 Kitchen Sink 1 Lubang Viega / bh 185,000
RENCANA ANGGARAN BIAYA ESTIMASI
PROYEK PEMBANGUNAN TOWN HOUSE
DI CIGADUNG - BANDUNG
No Elemen Uraian Sat Volume Harsat
Bangunan Pekerjaan
I PERSIAPAN 1 Mobilisasi & demobilisasi ls 1.00 1,500,000
2 Keet dan Gudang (3,6 x 2,4) ls 1.00 1,000,000
3 Bouwplank ls 1.00 500,000
4 Keamanan ls 1.00 1,000,000
5 Pembersihan site ls 1.00 500,000
6 Air kerja & listrik kerja ls 1.00 1,000,000
Sub Total
II TANAH 1 Galian tanah m3 66.32 16,500
2 Urugan kembali m3 55.62 7,500
3 Buangan Tanah m3 30.99 16,500
Sub Total
III PONDASI 1 Pondasi Rolag bata m3 2.57 275,000
2 a. Pondasi Batu Kali m3 14.02 225,000
b. Pasir Padat Pondasi Batu Kali, t=5 cm m3 1.99 70,000
c. Lantai kerja t=5 cm m3 1.99 210,000
3 a. Pondasi Strauss + Telapak beton PT1 80x80x25 cm bh 14.00 400,000
b. Lantai kerja t=5 cm m3 0.45 210,000
4 a. Pondasi Strauss + Telapak beton PT2 60x90x25 cm bh 8.00 300,000
b. Lantai kerja t=5 cm m3 0.22 210,000
Sub Total
IV BETON 1 Sloof S-1 15/25, 4ø12 & ø8-150 m' 50.97 75,000
2 Sloof S-2 20/25, 6ø12 & ø8-150 m' 21.03 87,000
3 Sloof S-3 20/30, 6ø12 & ø8-150 m' 12.52 87,000
4 Kolom KP 13/13, 4ø8 & ø6-150 m' 75.96 33,000
5 Kolom K1 13/20, 4ø12 & ø8-150 m' 65.28 60,000
6 Kolom K2 13/25, 6ø12 & ø8-150 m' 29.70 70,500
7 Kolom K3 13/30, 6ø12 & ø8-150 m' 5.60 82,500
8 Balok B-1 15/30, 5ø12 &8-150 m' 16.00 85,500
9 Balok B-2 15/30, 7ø12 &8-150 m' 10.00 91,550
10 Balok B-3 15/35, 7ø12 &8-150 m' 6.00 91,550
11 Balok B-4 20/25, 7ø12 &8-150 m' 9.24 91,550
12 Balok B-5 20/30, 4ø12 &8-150 m' 5.44 90,250
13 Balok B-6 20/30, 5ø12 &8-150 m' 14.80 91,550
14 Balok B-7 20/30, 7ø12 &8-150 m' 4.68 91,550
15 Balok Perkuatan , 4ø10 &8-150 m' 4.32 23,500
16 Balok BC 13/20, 4ø12 &8-150 m' 9.12 91,550
17 Balok RB1 13/20, 4ø12 &8-150 m' 30.27 60,250
18 Balok RB2 13/25, 4ø12 &8-150 m' 26.64 67,550
19 Balok RB3 13/25, 5ø12 &8-150 m' 46.64 70,500
20 Balok RB4 13/30, 4ø12 &8-150 m' 22.79 72,500
21 Plat Lantai t=12 cm; ø 8-150 (double) m2 58.10 155,000
22 Plat Dak Beton KM. Utama, t=12 cm; ø 8-150 (double) m2 5.40 155,000
23 Plat Dak Beton Area Service t=10 cm; ø 6-150 (double) m2 8.10 145,000
24 Plat Beton Canopy Jendela, t=10 cm; ø 6-150 (double) m2 1.73 145,000
25 Plat Beton Canopy teras Belakang, t=12 cm; ø 8-150 (double) m2 7.20 155,000
26 Beton Tangga m3 0.97 2,250,000
27 Beton meja dapur + wastafel, t=8 cm ; ø 8-100 (single) m2 1.73 185,000
Sub Total
V DINDING 1 Pasangan dinding Bata Merah lantai bawah m2 218.33 46,500
2 Pasangan dinding Bata Merah lantai atas m2 179.99 46,500
3 Plesteran+acian Dinding Lt.Bawah m2 387.65 28,500
4 Plesteran+acian Dinding Lt.Atas m2 340.91 28,500
5 Profil dinding bata, h=10 cm m' 4.24 11,000
6 Pas. Batu Alam m2 28.32 200,000
7 Finish Trowel Dinding Tampak Depan m2 12.38 15,000
8 Tali air canopy 1x1 cm m' 18.00 7,500
Sub Total
VI ATAP 1 Rangka Atap Ex. Union Trust Unit 1.00 26,000,000
2 Lisplank Kayu m' 15.00 200,000
RAB Town House Cigadung Page : 60/86
No Elemen Uraian Sat Volume Harsat
Bangunan Pekerjaan
3 Pasang genteng Cisangkan Type Victoria m2 130.00 75,000
4 Pasang nok genteng m' 45.00 40,000
Sub Total
VII KUSEN, PINTU 1 Pintu + Jendela R. Tamu tipe PJ1 unit 1.00 8,000,000
JENDELA 2 Pintu + Jendela R. Balkon Atas tipe PJ2 unit 1.00 6,500,000
3 Pintu + Jendela R. Tidur Pembantu PJ3 unit 1.00 5,500,000
4 Pintu R. Tidur tipe P1 unit 4.00 4,500,000
5 Pintu kamar mandi tipe P 2 unit 3.00 3,900,000
6 Pintu kamar mandi Pembantu tipe P 3 unit 1.00 4,200,000
7 Pintu R. Gudang tipe P4 unit 1.00 2,500,000
8 Pintu R. Keluarga tipe PL ( 4 daun ) unit 2.00 7,250,000
9 Jendela R. Tidur Tamu + R. Tidur Anak 1 tipe J1 unit 2.00 2,250,000
10 Jendela R. Tidur Utama tipe J2 unit 1.00 2,600,000
11 Jendela R. KM. Utama Tipe BV unit 1.00 2,000,000
Sub Total
VIII PLAFOND 1 Plafond gypsum 9 mm m2 83.14 57,500
2 Plafond gypsum water resist 9 mm m2 16.21 92,500
3 Plafond Lambresering kayu m2 33.59 150,000
4 Plafond expose m2 11.09 22,500
5 List gypsum 4/4 m' 91.94 11,500
6 List Kayu 1/3 m' 45.28 11,500
Sub Total
IX LANTAI 1 Pasang Keramik Lantai Bawah, Roman m2 36.37 82,500
2 Pasang Keramik Lantai R. Tidur Tamu, Roman m2 9.35 82,500
3 Pasang Keramik Lantai KM. Bawah Tangga, Roman m2 2.88 60,500
4 Pasang Keramik Lantai Teras Depan, Roman m2 5.51 80,500
5 Pasang Keramik Lantai Teras Belakang, Roman m2 4.20 80,500
6 Pasang Keramik Lantai Balkon, Roman m2 5.17 80,500
7 Pasang Keramik Lantai KM. Anak, Roman m2 3.76 70,500
8 Pasang Keramik Lantai KM. Utama, Roman m2 4.40 70,500
9 Pasang Keramik Lantai R. Pembantu, Roman m2 3.60 61,575
10 Pasang Keramik Lantai KM. Pembantu, Roman m2 0.82 61,575
11 Pasang Keramik Lantai Gudang, Roman m2 0.96 61,575
12 a. Pas. Lantai Kayu Area Tangga Trap 22.00 250,000
b. Pas. Lantai Kayu Area Bordes Tangga m2 2.11 500,000
13 Pasangan Parket Kayu (standard)
a. R. Tidur Anak 1 m2 9.24 250,000
b. R. Tidur Anak 2 m2 7.44 250,000
c. R. Tidur Utama m2 15.88 250,000
d. R. Hall Tangga m2 4.33 250,000
14 a. Pas. Keramik Ddg KM Bawah Tangga, Roman m2 11.87 60,500
b. Pas. List Keramik Ddg KM Bawah Tangga m' 5.12 60,500
15 a. Pasang Keramik Dinding KM Utama, Roman m2 18.50 60,500
b. Pasang List Keramik Dinding KM Utama m' 6.72 60,500
16 a. Pasang Keramik Dinding KM Anak, Roman m2 16.98 60,500
b. Pasang List Keramik Dinding KM. Anak m2 6.80 60,500
17 Pasang Keramik Dinding KM Pembantu, Roman m2 4.75 55,000
18 a. Pasang Granito Tiles meja dapur m2 1.27 800,000
b. Pasang Granito Tiles dinding dapur m2 1.85 800,000
19 a. Pasang Granito Tiles meja wastafel KM. Utama m2 0.86 800,000
b. Pasang Granito Tiles dinding wastafel KM. Utama m2 0.58 800,000
19 Lantai kerja bawah lantai keramik, t = 5 cm m3 3.85 210,000
20 Urugan Pasir bawah lantai keramik, t= 5 cm m3 3.85 70,000
21 Waterproofing + aci dak m2 32.26 54,000
22 Paving Block ex. Cisangkan
a. Area carport t=6 cm m2 27.42 90,000
b. Area Teras Jemur t=6 cm m2 6.62 90,000
23 Plin kayu jati m' 69.30 85,500
Sub Total
X INSTALASI 1 Instalasi Air Bersih
AIR a. Pipa air bersih PVC dia. 1/2" AW + assesories m' 14.40 11,000
b. Pipa air bersih PVC dia. 3/4" AW + assesories m' 11.20 12,000
c. Pipa air bersih PVC dia. 1" AW + assesories m' 40.00 14,250
RAB Town House Cigadung Page : 61/86
No Elemen Uraian Sat Volume Harsat
Bangunan Pekerjaan
d. Check valve dia. 1" bh 1.00 62,500
e. Instalasi Water Heater (gas) unit 3.00 1,300,000
f. Water Heater Ariston unit 3.00 2,250,000
g. Tanki air stainless steel 1000 lt unit 1.00 2,250,000
h. Sumur Dangkal + Pompa Jet Pump ls 1.00 5,000,000
2 Instalasi Air Kotor
a. Pipa air kotor + Vent PVC dia. 2" AW + assesories m' 12.80 24,000
b. Pipa air kotor PVC dia. 3" AW + assesories m' 38.40 38,000
c. Pipa air kotor PVC dia. 4" AW + assesories m' 48.00 57,500
d. Septictank 170 x 140 x 200 cm unit 1.00 2,000,000
e. Bak kontrol tertutup Tipe BK2 bh 1.00 200,000
3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain)
a. Roof drain sudut ø2" + pipa PVC dia. 3" unit 4.00 250,000
b. Catch Basin tipe CB3 bh 2.00 75,000
c. Pipa air hujan PVC dia. 3" AW + assesories m' 25.60 37,500
Sub Total
XI INSTALASI 1 Instalasi titik lampu + fitting ttk 33.00 75,000
LISTRIK 2 Instalasi titik stop kontak ttk 16.00 90,000
3 Instalasi titik stop kontak Water Heater ttk - 113,342
4 Instalasi titik lampu taman ttk 2.00 90,000
5 Instalasi titik telepon ttk 1.00 63,500
6 Instalasi titik MATV ttk 1.00 70,000
7 Instalasi penangkal petir ( 2 Spit) unit 1.00 1,350,000
8 Saklar tunggal lengkap bh 7.00 12,750
9 Saklar ganda lengkap bh 11.00 15,250
10 Saklar hotel lengkap bh 2.00 13,500
11 Stop Kontak lengkap bh 16.00 20,250
12 Stop Kontak Water Heater Lugano lengkap bh - 27,500
13 Telephone outlet lengkap bh 1.00 43,000
14 TV / Parabola Outlet lengkap bh 1.00 30,000
15 Arde ttk 1.00 143,000
16 Box panel bawah + MCB + Kabel toefer + sparing unit 1.00 575,000
17 Box panel atas + MCB + Kabel toefer + sparing unit 1.00 600,000
Sub Total
XII SANITAIR 1 Closet Duduk TOTO EURO CW660J/SW660J (STRAP) bh 3.00 1,600,000
2 Closet Jongkok TOTO CE7 bh 1.00 182,500
3 Shower Spray TOTO TX 403 S CR bh 3.00 323,500
4 Shower Set TOTO TX 401 SBV4 bh 3.00 1,050,000
5 Bathtub FBY 1520 PE unit 1.00 12,000,000
6 Lavatory TOTO L 548 bh 1.00 1,750,000
7 Lavatory TOTO L 237 V3 (Complete Set) bh 1.00 1,575,000
8 Lavatory TOTO L 237 V3 (Body only) bh 1.00 840,000
9 Lavatory Faucet TOTO TX 110 LRYRN bh 2.00 850,000
10 Floor drain TX1B bh 4.00 250,000
11 Kitchen zink Ex. Blanco bh 1.00 1,700,000
12 Kran tembok TOTO T23 B 13 bh 1.00 150,000
13 Sink Tap TOTO TX 603 KM bh 1.00 350,000
14 Kran taman TOTO T 26 -13 bh 3.00 200,000
15 Towel Bar TOTO TX 701 AE bh 3.00 500,000
16 Paper Holder TOTO TX 703 AE bh 2.00 400,000
Sub Total
XIII PENGECATAN 1 Cat dinding exterior Wheathercoat m2 169.47 16,500
2 Cat dinding interior Emulsion m2 451.25 12,500
3 Cat plafond Emulsion m2 132.93 12,500
4 Cat plafond Beton Exposed m2 11.09 12,500
5 Cat Lisplank woodstain m' 12.00 22,500
Sub Total
XIV LAIN-LAIN 1 Railing Tangga stainless steel m' 9.00 450,000
2 Railing Balkon m' 7.25 450,000
Sub Total
RAB Town House Cigadung Page : 62/86
Jumlah
1,500,000
1,000,000
500,000
1,000,000
500,000
1,000,000
5,500,000
1,094,244
417,117
511,259
2,022,621
706,860
3,155,598
139,367
418,102
5,600,000
94,080
2,400,000
45,360
12,559,367
3,822,720
1,829,784
1,089,449
2,506,680
3,916,800
2,093,568
462,000
1,368,000
915,500
549,300
845,922
490,960
1,354,940
428,454
101,520
834,936
1,823,888
1,799,271
3,288,120
1,652,080
9,005,810
837,000
1,174,500
250,560
1,116,000
2,190,240
319,680
46,067,682
10,152,289
8,369,591
11,048,073
9,716,028
46,640
5,664,000
185,760
135,000
45,317,381
26,000,000
3,000,000
RAB Town House Cigadung Page : 63/86
Jumlah
9,750,000
1,800,000
40,550,000
8,000,000
6,500,000
5,500,000
18,000,000
11,700,000
4,200,000
2,500,000
14,500,000
4,500,000
2,600,000
2,000,000
80,000,000
4,780,486
1,499,240
5,038,200
249,480
1,057,264
520,720
13,145,390
3,000,340
771,448
174,240
443,394
338,100
416,024
265,080
310,200
221,670
50,245
59,112
5,500,000
1,056,000
2,310,000
1,860,000
3,969,400
1,083,600
718,256
309,760
1,119,008
406,560
1,027,532
411,400
261,360
1,017,600
1,478,400
691,200
460,800
808,612
269,537
1,741,824
2,467,512
595,728
5,924,808
41,538,750
158,400
134,400
570,000
RAB Town House Cigadung Page : 64/86
Jumlah
62,500
3,900,000
6,750,000
2,250,000
5,000,000
307,200
1,459,200
2,760,000
2,000,000
200,000
1,000,000
150,000
960,000
27,661,700
2,475,000
1,440,000
-
180,000
63,500
70,000
1,350,000
89,250
167,750
27,000
324,000
-
43,000
30,000
143,000
575,000
600,000
7,577,500
4,800,000
182,500
970,500
3,150,000
12,000,000
1,750,000
1,575,000
840,000
1,700,000
1,000,000
1,700,000
150,000
350,000
600,000
1,500,000
800,000
33,068,000
2,796,189
5,640,635
1,661,686
138,600
270,000
10,507,110
4,050,000
3,262,500
7,312,500
RAB Town House Cigadung Page : 65/86
Komparasi Analisa Harga Satuan Pekerjaan Pasangan Dinding Jadi per 1 m2 Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%
2 Thinbed Mortar (t=10 mm, MU 300) 47.06 Kg 363 17,059 Sudah termasuk Waste 2%
3 Plester Dinding ( 2 Sisi ) dengan Mortar 1,5 cm (MU 301) 54.40 kg 388 21,080 Sudah termasuk Waste 2%
4 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 kg 1,188 6,056 Sudah termasuk Waste 2%
5 Upah Pasang Bata 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000
1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%
2 Thinbed Konvensional
- Semen 0.25 sak 27,000 6,750
- Pasir 0.05 m3 47,500 2,375
3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional
- Semen PC @ 50 kg 0.22 zak 27,000 5,940
- Pasir Pasang 0.05 m3 47,500 2,375
4 Acian dinding konvensional
- Semen PC @ 50 kg 0.12 zak 27,000 3,240
5 Upah Pasang Bata 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000
1 Bata Merah (4.3x9x19) cm 80.00 bh 230 18,400 Sudah termasuk Waste 5%
2 Thinbed Konvensional
- Semen 0.25 sak 27,000 6,750
- Pasir 0.05 m3 47,500 2,375
3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional
- Semen PC @ 50 kg 0.22 zak 27,000 5,940
- Pasir Pasang 0.05 m3 47,500 2,375
4 Acian dinding konvensional
- Semen PC @ 50 kg 0.12 zak 27,000 3,240
5 Upah Pasang Bata 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000
Sub Total 92,645 69,130 64,080
Profit 10% 9,265 6,913 6,408
Total 101,910 76,043 70,488
Keterangan
Plester + Aci Sistem Dry Mortar Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional
Bata Kuoshin Bata Kuoshin Bata Merah
No. Uraian Material
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Bata Kuoshin (5.2x10x21) cm 70.00 bh 335 23,450 Sudah termasuk Waste 5%
2 Thinbed Mortar (t=10 mm, MU 300) 47.06 Kg 363 17,059 Sudah termasuk Waste 2%
3 Plester Dinding ( 2 Sisi ) dengan Mortar 1,5 cm (MU 301) 54.40 kg 388 21,080 Sudah termasuk Waste 2%
4 Acian Dinding ( 2 Sisi ) dengan Mortar 0.25 cm (MU 200) 5.10 kg 1,188 6,056 Sudah termasuk Waste 2%
5 Upah Pasang Bata 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000
1 Bata Kuoshin (5.2x10x21) cm 23,450 70.00 bh 335 23,450 Sudah termasuk Waste 5%
2 Thinbed Konvensional
- Semen 6,750 0.25 sak 27,000 6,750
- Pasir 2,375 0.05 m3 47,500 2,375
3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional
- Semen PC @ 50 kg 2,970 0.22 zak 27,000 5,940
- Pasir Pasang 1,188 0.05 m3 47,500 2,375
4 Acian dinding konvensional
- Semen PC @ 50 kg 1,620 0.12 zak 27,000 3,240
5 Upah Pasang Bata 7,000 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 5,000 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 4,000 2.00 m2 4,000 8,000
14,778 39,575
1,478 3,958
16,255 43,533
1 Bata Merah (4.3x9x19) cm 80.00 bh 230 18,400 Sudah termasuk Waste 5%
2 Thinbed Konvensional
- Semen 0.25 sak 27,000 6,750
- Pasir 0.05 m3 47,500 2,375
3 Plester Dinding 1:5 ( 2 Sisi ) Konvensional
- Semen PC @ 50 kg 0.22 zak 27,000 5,940
- Pasir Pasang 0.05 m3 47,500 2,375
4 Acian dinding konvensional
- Semen PC @ 50 kg 0.12 zak 27,000 3,240
5 Upah Pasang Bata 1.00 m2 7,000 7,000
6 Upah Plester ( 2 Sisi ) 2.00 m2 5,000 10,000
7 Upah Aci ( 2 Sisi ) 2.00 m2 4,000 8,000
Sub Total 92,645 69,130 64,080
Bata Merah
Keterangan
Plester + Aci Sistem Dry Mortar Plester + Aci Sistem Konvensional Plester + Aci Sistem Konvensional
No. Uraian Material
Bata Kuoshin Bata Kuoshin
Profit 10% 9,265 6,913 6,408
Total 101,910 76,043 70,488
Komparasi Analisa Harga Satuan Pekerjaan Atap Tipe 155 Cluster R-2 Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp.
1 Kuda² + Gording 3.43 m3 1,060,000 3,630,797 Kayu Meranti Ex. Jambi
2 Kaso 5/7 + reng 3/4 + anti rayap 143.18 m2 25,845 3,700,416
3 Papan nok 2/20 31.93 m' 5,500 175,615
4 Lisplank 3/20 45.90 m' 18,500 849,150
5 Lisplank 3/15 45.90 m' 17,000 780,300
6 Sulinem kap/kaso/reng 143.18 m2 2,000 286,360
1 Pekerjaan Rangka Atap Ex. Pryda 1.00 Unit 12,700,000 12,700,000 Rangka Atap Kayu Kempas
Included :
- Kaso + Reng
- Papan Nok
- Lisplank
- Pekerjaan Anti Rayap
Sub Total 9,422,637 12,700,000
Profit 10% 942,264 1,270,000
Total 10,364,901 13,970,000
Keterangan
Konvensional Prefabrikasi
No. Uraian Material
Rangka Atap Rangka Atap
Komparasi Analisa Harga Satuan Pekerjaan Genteng Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1 Pasang Genteng (m2)
Genteng Keramik 14.50 bh 4,250 61,625 14.50 bh 2,700 39,150 14.50 bh 2,150 31,175 9.00 bh 3,680 33,120 10.00 bh 4,400 44,000 9.00 bh 3,920 35,280
Upah 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000 1.00 m2 6,000 6,000
Sub Total 67,625 45,150 37,175 39,120 50,000 41,280
Profit 10% 6,763 4,515 3,718 3,912 5,000 4,128
Total 74,388 49,665 40,893 43,032 55,000 45,408
2 Pasang Genteng Nok (m')
Genteng nok 3.90 bh 10,250 39,975 3.90 bh 6,625 25,838 3.90 bh 5,750 22,425 3.30 bh 4,800 15,840 3.30 bh 6,560 21,648 3.30 bh 4,800 15,840
Semen 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970 0.11 sak 27,000 2,970
Pasir 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950 0.02 m3 47,500 950
Upah 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000 1.00 m' 9,000 9,000
Sub Total 52,895 38,758 35,345 28,760 34,568 28,760
Profit 10% 5,290 3,876 3,535 2,876 3,457 2,876
Total 58,185 42,633 38,880 31,636 38,025 31,636
3 Pasang Nok 3 arah (bh)
Genteng Nok 3 Arah 1.00 bh 40,000 40,000 1.00 bh 24,500 24,500 1.00 bh 18,750 18,750 1.00 bh 6,960 6,960 1.00 bh 8,160 8,160 1.00 bh 23,760 23,760
Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000
Sub Total 45,000 29,500 23,750 11,960 13,160 28,760
Profit 10% 4,500 2,950 2,375 1,196 1,316 2,876
Total 49,500 32,450 26,125 13,156 14,476 31,636
4 Pasang Genteng Nok Ujung Jurai (bh)
Genteng Nok Ujung Jurai 1.00 bh 32,500 32,500 1.00 bh 19,250 19,250 1.00 bh 17,000 17,000 1.00 bh 6,960 6,960 1.00 bh 8,160 8,160 1.00 bh 6,960 6,960
Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000
Sub Total 37,500 24,250 22,000 11,960 13,160 11,960
Profit 10% 3,750 2,425 2,200 1,196 1,316 1,196
Total 41,250 26,675 24,200 13,156 14,476 13,156
5 Pasang Genteng Nok Penangkal Petir (bh)
Genteng Nok Penangka Petir 1.00 bh 21,250 21,250 1.00 bh 14,000 14,000 1.00 bh 12,750 12,750 1.00 bh - 1.00 bh - 1.00 bh -
Upah 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh 5,000 5,000 1.00 bh - 1.00 bh - 1.00 bh -
Sub Total 26,250 19,000 17,750 - - -
Profit 10% 2,625 1,900 1,775 - - -
Total 28,875 20,900 19,525 - - -
6 Pasang Genteng Nok Lisplank (m')
Genteng Nok Lisplank 3.90 bh 7,750 30,225 3.90 bh 5,125 19,988 3.90 bh 4,750 18,525 3.30 bh 6,960 22,968 3.30 bh 5,520 18,216 3.30 bh 6,960 22,968
Upah 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000 1.00 m' 2,000 2,000
Sub Total 32,225 21,988 20,525 24,968 20,216 24,968
Profit 10% 3,223 2,199 2,053 2,497 2,022 2,497
Total 35,448 24,186 22,578 27,465 22,238 27,465
Tipe Unglazed
Genteng Cisangkan
Tipe M (Warna Standard)
Genteng Cisangkan Genteng Cisangkan
Tipe Victoria Tipe Excelent
Genteng Kanmuri Espanica
No. Uraian Material
Genteng Kanmuri Espanica Genteng Kanmuri Espanica
Tipe Standard Tipe Natural
Komparasi Analisa Harga Satuan Material Kusen, Daun Pintu & Daun Jendela Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
MATERIAL KUSEN
1 Kusen 1.00 m3 4,300,000 4,300,000 1.00 m3 3,750,000 3,750,000 1.00 m3 ######## 2,600,000
Sub Total 4,300,000 3,750,000 2,600,000
Profit 10% 430,000 375,000 260,000
Total 4,730,000 4,125,000 2,860,000
2 Daun Pintu Solid 1.00 m2 300,000 300,000 1.00 m2 285,000 285,000 1.00 m2 200,000 200,000
Sub Total 300,000 285,000 200,000
Profit 10% 30,000 28,500 20,000
Total 330,000 313,500 220,000
3 Daun Pintu Double Teakwood 3 mm 1.00 bh 275,000 275,000 1.00 bh 260,000 260,000 1.00 bh 245,000 245,000
Sub Total 275,000 260,000 245,000
Profit 10% 27,500 26,000 24,500
Total 302,500 286,000 269,500
4 Daun Pintu Double Triplek 3 mm 1.00 bh 195,000 195,000 1.00 bh 180,000 180,000 1.00 bh 165,000 165,000
Sub Total 195,000 180,000 165,000
Profit 10% 19,500 18,000 16,500
Total 214,500 198,000 181,500
5 Daun Pintu Teakwood 3 mm + Melaminto 1.00 bh 285,000 285,000 1.00 bh 270,000 270,000 1.00 bh 205,000 205,000
Sub Total 285,000 270,000 205,000
Profit 10% 28,500 27,000 20,500
Total 313,500 297,000 225,500
6 Daun Pintu Triplek 3 mm + Melaminto 1.00 bh 205,000 205,000 1.00 bh 190,000 190,000 1.00 bh 175,000 175,000
Sub Total 205,000 190,000 175,000
Profit 10% 20,500 19,000 17,500
Total 225,500 209,000 192,500
7 Daun Jendela 1.00 m2 165,000 165,000 1.00 m2 125,000 125,000 1.00 m2 110,000 110,000
Sub Total 165,000 125,000 110,000
Profit 10% 16,500 12,500 11,000
Total 181,500 137,500 121,000
Keterangan
Oven Oven Oven
No. Uraian Material
Kamper Samarinda Singkil Meranti
Komparasi Analisa Harga Satuan Pekerjaan Keramik Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
Keramik Lantai
1 Keramik 40 x 40 1.05 m2 33,727 35,413 1.05 m2 37,000 38,850 1.05 m2 - Sudah termasuk Waste 5%
Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak -
Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg -
Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 -
Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 -
Upah 1.00 m2 7,500 7,500 1.00 m2 7,500 7,500 1.00 m2 -
Sub Total 55,351 Jumlah 58,788 Jumlah -
Profit 10% 5,535 5,879 -
Total 60,886 64,666 -
2 Keramik 30 x 30 1.05 m2 23,000 24,150 1.05 m2 24,000 25,200 1.05 m2 18,500 19,425 Sudah termasuk Waste 5%
Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750
Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338
Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850
Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500
Upah 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500
Sub Total 45,088 Jumlah 46,138 Jumlah 40,363
Profit 10% 4,509 4,614 4,036
Total 49,596 50,751 44,399
3 Keramik 20 x 20 1.05 m2 28,000 29,400 1.05 m2 28,000 29,400 1.05 m2 26,000 27,300 Sudah termasuk Waste 5%
Semen 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750
Grout Atlas 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338
Pasir 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850
Alat Bantu 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500
Upah 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500 1.00 m2 8,500 8,500
Sub Total 50,338 Jumlah 50,338 Jumlah 48,238
Profit 10% 5,034 5,034 4,824
Total 55,371 55,371 53,061
Keramik Dinding
4 Keramik 20 x 20
Semen 1.05 m2 28,000 29,400 1.05 m2 31,500 33,075 1.05 m2 - Sudah termasuk Waste 5%
Grout Atlas 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750
Pasir 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg 6,750 338
Alat Bantu 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850
Upah 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500
1.00 m2 12,500 12,500 1.00 m2 12,500 12,500 1.00 m2 12,500 12,500
Sub Total 54,338 58,013 24,938
Profit 10% 5,434 5,801 2,494
Total 59,771 63,814 27,431
5 Keramik 20 x 25
Semen 1.05 m2 31,000 32,550 1.05 m2 34,000 35,700 1.05 m2 - Sudah termasuk Waste 5%
Grout Atlas 0.25 sak 27,000 6,750 0.25 sak 27,000 6,750 0.25 sak -
Pasir 0.05 kg 6,750 338 0.05 kg 6,750 338 0.05 kg -
Alat Bantu 0.06 m3 47,500 2,850 0.06 m3 47,500 2,850 0.06 m3 -
Upah 1.00 m2 2,500 2,500 1.00 m2 2,500 2,500 1.00 m2 -
1.00 m2 12,500 12,500 1.00 m2 12,500 12,500 1.00 m2 -
Sub Total 57,488 60,638 -
Profit 10% 5,749 6,064 -
Total 63,236 66,701 -
Keterangan No. Uraian Material
Roman Asia Mulia
Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp.
1 Air bersih PVC WAVIN dia. 1/2" + assesories
Pipa PVC dia 1/2" AW 0.288 bt 5,900 1,699 0.288 bt 6,000 1,728
Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800
Assesoris 1.000 ls 500 500 1.000 ls 500 500
Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500
Sub Total 6,499 6,528
Profit 10% 650 653
Total 7,149 7,181
2 Air bersih PVC WAVIN dia. 3/4" + assesories
Pipa PVC dia 3/4" AW 0.288 bt 8,200 2,362 0.288 bt 8,700 2,506
Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800
Assesoris 1.000 ls 500 500 1.000 ls 500 500
Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500
Sub Total 7,162 7,306
Profit 10% 716 731
Total 7,878 8,036
3 Air bersih PVC WAVIN dia. 1" + assesories
Pipa PVC dia 1" AW 0.288 bt 11,200 3,226 0.288 bt 11,500 3,312
Lem PVC 0.020 kg 40,000 800 0.020 kg 40,000 800
Assesoris 1.000 ls 500 500 1.000 ls 500 500
Upah 1.000 m' 3,500 3,500 1.000 m' 3,500 3,500
Sub Total 8,026 8,112
Profit 10% 803 811
Total 8,828 8,923
4 Air kotor PVC dia. 2" WAVIN + assesories
Pipa PVC dia 2" AW 0.288 bt 24,600 7,085 0.288 bt 27,700 7,978
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 500 500 1.000 ls 500 500
Upah 1.000 m' 4,500 4,500 1.000 m' 4,500 4,500
Sub Total 13,085 13,978
Profit 10% 1,308 1,398
Total 14,393 15,375
5 Air kotor PVC dia. 3" WAVIN + assesories
Pipa PVC dia 3" AW 0.288 bt 49,400 14,227 0.288 bt 55,000 15,840
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250
Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000
Sub Total 21,477 23,090
Profit 10% 2,148 2,309
Total 23,625 25,399
6 Air kotor PVC dia. 4" WAVIN + assesories
Pipa PVC dia 4" AW 0.288 bt 81,900 23,587 0.288 bt 88,700 25,546
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250
Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000
Sub Total 30,837 32,796
Profit 10% 3,084 3,280
Total 33,921 36,075
Uraian Material No.
Paralon
Keterangan
Wavin
Komparasi Analisa Harga Satuan Pekerjaan Instalasi Air Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp.
Uraian Material No.
Paralon
Keterangan
Wavin
7 Air kotor PVC dia. 2" WAVIN + assesories
Pipa PVC dia 2" D 0.288 bt 15,000 4,320 0.288 bt 14,900 4,291
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 500 500 1.000 ls 500 500
Upah 1.000 m' 4,500 4,500 1.000 m' 4,500 4,500
Sub Total 10,320 10,291
Profit 10% 1,032 1,029
Total 11,352 11,320
8 Air kotor PVC dia. 3" WAVIN + assesories
Pipa PVC dia 3" D 0.288 bt 26,600 7,661 0.288 bt 27,900 8,035
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250
Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000
Sub Total 14,911 15,285
Profit 10% 1,491 1,529
Total 16,402 16,814
9 Air kotor PVC dia. 4" WAVIN + assesories
Pipa PVC dia 4" D 0.288 bt 41,800 12,038 0.288 bt 44,600 12,845
Lem PVC 0.025 kg 40,000 1,000 0.025 kg 40,000 1,000
Assesoris 1.000 ls 1,250 1,250 1.000 ls 1,250 1,250
Upah 1.000 m' 5,000 5,000 1.000 m' 5,000 5,000
Sub Total 19,288 20,095
Profit 10% 1,929 2,009
Total 21,217 22,104
Komparasi Analisa Harga Satuan Pekerjaan Tanki Air Fibreglass Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Tangki Air 1000 Liter
- Tangki Air 1000 Liter 1.00 bh 795,000 795,000 1.00 bh 610,000 610,000 1.00 bh 565,000 565,000
- Pelampung 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000
- Dudukan ( tambahan ) 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000
- Upah Pemasangan + Alat Bantu 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000
Sub Total 890,000 705,000 660,000
Profit 10% 89,000 70,500 66,000
Total 979,000 775,500 726,000
2 Tangki Air 500 Liter
- Tangki Air 500 Liter 1.00 bh 495,000 495,000 1.00 bh 320,000 320,000 1.00 bh 285,000 285,000
- Pelampung 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000
- Dudukan ( tambahan ) 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000 1.00 Ls 25,000 25,000
- Upah Pemasangan + Alat Bantu 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000 1.00 bh 20,000 20,000
Sub Total 590,000 415,000 380,000
Profit 10% 59,000 41,500 38,000
Total 649,000 456,500 418,000
Uraian Material No.
Anjing Laut
Keterangan
Utama Fiberglass Dolphin
Komparasi Analisa Harga Satuan Pekerjaan Outlet Instalasi Listrik Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Outlet Saklar tunggal 1.00 bh 7,204 7,204 1.00 bh 5,046 5,046 1.00 bh 7,268 7,268
Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000
Sub Total 9,204 7,046 9,268
Profit 10% 920 705 927
Total 10,125 7,750 10,195
2 Outlet Saklar Ganda 1.00 bh 9,796 9,796 1.00 bh 6,855 6,855 1.00 bh 9,882 9,882
Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000
Sub Total 11,796 8,855 11,882
Profit 10% 1,180 886 1,188
Total 12,975 9,741 13,070
3 Outlet Stop Kontak 1.00 bh 12,755 12,755 1.00 bh 9,424 9,424 1.00 bh 13,582 13,582
Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000
Sub Total 14,755 11,424 15,582
Profit 10% 1,476 1,142 1,558
Total 16,231 12,567 17,140
4 Telephone outlet 1.00 bh 30,410 30,410 1.00 bh 21,283 21,283 1.00 bh 30,675 30,675
Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000
Sub Total 32,410 23,283 32,675
Profit 10% 3,241 2,328 3,268
Total 35,651 25,612 35,943
5 TV / Parabola Outlet 1.00 bh 31,871 31,871 1.00 bh 19,291 19,291 1.00 bh 28,667 28,667
Upah Pasang 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000 1.00 bh 2,000 2,000
Sub Total 33,871 21,291 30,667
Profit 10% 3,387 2,129 3,067
Total 37,258 23,421 33,733
Uraian Material No.
Broco Gracio
Keterangan
Broco Lugano Broco Standard
Komparasi Analisa Harga Satuan Pekerjaan Sanitary Prepared by QS, 10/3/2004
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp.
1 Closet duduk CW 420 J / SW 516 JPT4 (W & PIV) Complete with : Closet duduk CW 420 J / SW 516 JPT4 (Single Flush) Complete with : 1.00 bh 753,500 753,500 1.00 bh 693,000 693,000
- Closet Body CW 420 J - -
- Low Tank w/o Cover S 516 IP - -
- Tank Cover SW 516 CRPT1 - -
- Dual Flush Tank Trim w/o Stop Valve TX 249 CWS - Single Flush Tank Trim W/O Stop Valve TX 275 CWS
- Seat & Cover w/ Plastic Hinges TC 262 N - Plastic Seat & Cover w/ Plastic Hinges (Round) TC 262 N
- Stop Valve w/ Flexible Hose TS 251 FT2 - Stop Valve (Key Type) w/ Flexible Hose TX 437 SV1W
- Seal Gasket & Flange T 53 P 100 - Floor Flange w/ Seal Gasket T 53 P 100
- Screw & Cap Set T 53 DSR - Screw & Caps (plus 2 Big Caps) T 53 DSR
Upah Pasang Upah Pasang 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000
Sub Total 803,500 Sub Total 743,000
Profit 10% 80,350 Profit 10% 74,300
Total 883,850 Total 817,300
2 Lavatory L34 (W & PIV) Complete with : Lavatory L 34 Wall Hung Lavatory (1 Hole) 1.00 bh 349,800 349,800 1.00 bh 345,600 345,600
- "Standard" Lavatory Faucet T 205 MC - "STANDARD" Lavatory Faucet (Cold) T 205 MC
- 1" Plug & Chain Waste w/ P-Trap (212 mm) TX 709 A - 1" Plug & Chain Waste w/ P-Trap (212 mm) TX 709 AN
- Stop Valve w/ Flexible Hose TS 251 FT2 - Stop Valve w/ Flexible Hose TS 251 FT2
- Screw & Cap for L 34, LW860J TA 2 SV1 (x2) - Screw & Cap for L 34, LW860J TA 2 SV1 (x2)
Upah Pasang Upah Pasang 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000
Sub Total 384,800 Sub Total 380,600
Profit 10% 38,480 Profit 10% 38,060
Total 423,280 Total 418,660
3 TX 402 SV2 Hand Shower w/ Stop Valve TX 402 S Hand Shower Set w/ Stop Valve 1.00 bh 135,300 135,300 1.00 bh 110,400 110,400
Upah Pasang Upah Pasang 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000
Sub Total 159,300 Sub Total 134,400
Profit 10% 15,930 Profit 10% 13,440
Total 175,230 Total 147,840
4 T 23 B13 V7N Acrylic Handle Sink Tap T 23 B13 V7N Acrylic Handle Sink Tap 1.00 bh 48,400 48,400 1.00 bh 52,800 52,800
Upah Pasang Upah Pasang 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000
Sub Total 60,400 Sub Total 64,800
Profit 10% 6,040 Profit 10% 6,480
Total 66,440 Total 71,280
5 S 156 N Recessed Soap Holder (W & PIV) S 156 N Recessed Soap Holder 1.00 bh 19,800 19,800 1.00 bh 24,000 24,000
Upah Pasang Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000
Sub Total 29,800 Sub Total 34,000
Profit 10% 2,980 Profit 10% 3,400
Total 32,780 Total 37,400

6 TX 720 A W Plastic Paper Holder (White Colour) TX 720 A W Plastic Paper Holder, White 1.00 bh 24,200 24,200 1.00 bh 21,600 21,600
Upah Pasang Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000
Sub Total 34,200 Sub Total 31,600
Profit 10% 3,420 Profit 10% 3,160
Total 37,620 Total 34,760
6 TX 1 A Floor Drain (for 2" G.I. Pipe) TX 1 AN Floor Drain (for 2" G.I. Pipe) (dia. = 100,5 mm) 1.00 bh 72,600 72,600 1.00 bh 79,000 79,000
Upah Pasang Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500
Sub Total 80,100 Sub Total 86,500
Profit 10% 8,010 Profit 10% 8,650
Total 88,110 Total 95,150

Uraian Material Uraian Material No. Keterangan
TOTO PRICE LIST 2/7/2001 TOTO 29/1/2004
Komparasi Analisa Harga Satuan Pekerjaan Sanitary Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Closet duduk 1.00 bh 753,500 753,500 1.00 bh 763,125 763,125 1.00 bh 645,000 645,000
Upah Pasang 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000 1.00 bh 50,000 50,000
Sub Total 803,500 Sub Total 813,125 Sub Total 695,000
Profit 10% 80,350 Profit 10% 81,313 Profit 10% 69,500
Total 883,850 Total 894,438 Total 764,500
2 Closet Jongkok 1.00 bh 74,250 74,250 1.00 bh 72,600 72,600 1.00 bh 65,000 65,000
Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000
Sub Total 104,250 Sub Total 102,600 Sub Total 95,000
Profit 10% 10,425 Profit 10% 10,260 Profit 10% 9,500
Total 114,675 Total 112,860 Total 104,500
3 Lavatory 1.00 bh 557,700 557,700 1.00 bh 375,700 375,700 1.00 bh 265,000 265,000
Upah Pasang 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000 1.00 bh 35,000 35,000
Sub Total 592,700 Sub Total 410,700 Sub Total 300,000
Profit 10% 59,270 Profit 10% 41,070 Profit 10% 30,000
Total 651,970 Total 451,770 Total 330,000
4 Hand shower 1.00 bh 575,300 575,300 1.00 bh 362,727 362,727 1.00 bh 150,000 150,000
Upah Pasang 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000 1.00 bh 24,000 24,000
Sub Total 599,300 Sub Total 386,727 Sub Total 174,000
Profit 10% 59,930 Profit 10% 38,673 Profit 10% 17,400
Total 659,230 Total 425,400 Total 191,400
5 Shower spray 1.00 bh 165,000 165,000 1.00 bh 175,000 175,000 1.00 bh 45,000 45,000
Upah Pasang 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000 1.00 bh 12,000 12,000
Sub Total 177,000 Sub Total 187,000 Sub Total 57,000
Profit 10% 17,700 Profit 10% 18,700 Profit 10% 5,700
Total 194,700 Total 205,700 Total 62,700
6 Soap holder 1.00 bh 19,800 19,800 1.00 bh 18,705 18,705 1.00 bh 16,500 16,500 Trisenza
Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000
Sub Total 29,800 Sub Total 28,705 Sub Total 26,500
Profit 10% 2,980 Profit 10% 2,870 Profit 10% 2,650
Total 32,780 Total 31,575 Total 29,150

7 Floor drain Stainless 1.00 bh 90,750 90,750 1.00 bh 40,000 40,000 1.00 bh 25,000 25,000
Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500
Sub Total 98,250 Sub Total 47,500 Sub Total 32,500
Profit 10% 9,825 Profit 10% 4,750 Profit 10% 3,250
Total 108,075 Total 52,250 Total 35,750

Uraian Material No.
Ex. China
Keterangan
TOTO AMSTAD
Komparasi Analisa Harga Satuan Pekerjaan Sanitary Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
Uraian Material No.
Ex. China
Keterangan
TOTO AMSTAD
8 Kran sink 1.00 bh 110,550 110,550 1.00 bh 88,909 88,909 1.00 bh 59,000 59,000
Upah Pasang 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000 1.00 bh 10,000 10,000
Sub Total 120,550 Sub Total 98,909 Sub Total 69,000
Profit 10% 12,055 Profit 10% 9,891 Profit 10% 6,900
Total 132,605 Total 108,800 Total 75,900

9 Kran tembok 1.00 bh 51,150 51,150 1.00 bh 60,909 60,909 1.00 bh 12,500 12,500
Upah Pasang 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500 1.00 bh 7,500 7,500
Sub Total 58,650 Sub Total 68,409 Sub Total 20,000
Profit 10% 5,865 Profit 10% 6,841 Profit 10% 2,000
Total 64,515 Total 75,250 Total 22,000

10 Kran taman 1.00 bh 67,100 67,100 1.00 bh - 1.00 bh 15,000 15,000
Upah Pasang 1.00 bh 7,500 7,500 1.00 bh - 1.00 bh 7,500 7,500
Sub Total 74,600 Sub Total - Sub Total 22,500
Profit 10% 7,460 Profit 10% - Profit 10% 2,250
Total 82,060 Total - Total 24,750
Notes : Notes : Notes :
Closet duduk TOTO CW660J/SW660J Closet Duduk Granada 3000 ccst Closet Duduk C101 Ex. INA
Closet jongkok TOTO CE7 Closet jongkok RAPI EX Closet jongkok INA
Wastafel TOTO L237V1B Lavatory STUDIO 50 Lavatory 330 Ex. INA + Acc.Lokal
Hand shower TOTO TX401 SBV4 Hand shower Q 607 Hand shower Moreno
Shower spray TOTO TX403S CR Shower spray Ex. Lusso Lux Shower spray Ex. China
Tempat sabun TOTO S156N Soap holder 110x220 Tempat sabun Trisenza
Floor drain TOTO TX1B Floor drain Ex. Vitara Floor drain Ex. China
Kran tembok T 23 B13 Kran sink Q 2107 Kran tembok Ex. China
Kran sink T 30 ARQ 13 N Kran tembok Q 2103 Kran sink Ex. China
Kran taman T 26-13 Kran taman Ex. China
Komparasi Analisa Harga Satuan Pekerjaan Bak Mandi Fiber
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Bak mandi Ex. Lokal 1.00 bh 50,000 50,000 1.00 bh 60,000 60,000
Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000
Sub Total 80,000 90,000 -
Profit 10% 8,000 9,000 -
Total 88,000 99,000 -
Keterangan No. Uraian Material
Kap. 120 Liter Kap. 200 Liter
Komparasi Analisa Harga Satuan Pekerjaan Sanitary Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
Uraian Material No.
Ex. China
Keterangan
TOTO AMSTAD
Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Dinding Prepared by QS, 22/12/2003
No. Uraian Material
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
Cat dinding exterior, /m2 14,250.00 9,500.00
Wallfiller 0.08 kg 4,500 375 0.08 kg 5,400 450
Undercoat 0.05 lt 50,000 2,500 0.05 lt 50,000 2,500
Cat exterior 0.14 lt 10,250 1,464 0.14 lt 9,875 1,411 0.3 kg = 1m2
Amplas 0.3 lbr 1,500 450 0.3 lbr 1,500 450
Roll painter 0.05 bh 10,000 500 0.05 bh 10,000 500
Esteger 0.2 btg 13,000 2,600 0.2 btg 13,000 2,600
Upah 1 m2 1,500 1,500 1 m2 1,500 1,500
Sub Total 14,250 9,389 9,411 9,500
Profit 10% 1,425 939 941 950
Total 15,675 10,328 10,352 10,450
Cat dinding Interior, /m2 8,250.00 7,750.00
Wallfiller 0.04 kg 4,500 187.43 0.04 kg 5,400 224.91
Undercoat 0 lt 50,000 - 0 lt 50,000 -
Cat 0.14 lt 10,250 1,464.29 0.14 lt 9,875 1,410.71
Amplas 0.3 lbr 1,500 450.00 0.3 lbr 1,500 450.00
Roll painter 0.05 bh 10,000 500.00 0.05 bh 10,000 500.00
Esteger 0.2 btg 13,000 2,600.00 0.2 btg 13,000 2,600.00
Upah 1 m2 1,500 1,500.00 1 m2 1,500 1,500.00
Sub Total 8,250 6,702 6,686 7,750
Profit 10% 825 670 669 775
Total 9,075 7,372 7,354 8,525
Komparasi Analisa Harga Satuan Pekerjaan Pengecatan Kusen
No. Uraian Material
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.
1 Cat daun pintu/jendela ### (m2) 24,500 24500 1.00 (m2) 23,500 23,500 1.00 (m2) 67,500 67,500 1.00 (m2) 13,500 13,500
Sub Total 24,500 23,500 67,500 13,500
Profit 10% 2,450 2,350 6,750 1,350
Total 26,950 25,850 74,250 14,850
2 Cat kusen/jendela/listpank ### (m') 16,750 16,750 1.00 (m') 8,250 8,250 1.00 (m') 27,500 27,500 1.00 (m') 8,500 8,500
Sub Total 16,750 8,250 27,500 Sub Total 8,500
Profit 10% 1,675 825 2,750 Profit 10% 850
Total 18,425 9,075 30,250 Total 9,350
Keterangan
Vinilex
Keterangan
Mowilex Catylac Petalux
Politur Ex. Ultran Woodstain Semiduco Cat Kuas
Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Kunci Pintu Utama 1.00 bh 463,200 463,200 1.00 bh 460,000 460,000 1.00 bh 448,500 448,500
Sub Total 463,200 Sub Total 460,000 Sub Total 448,500
Profit 10% 46,320 Profit 10% 46,000 Profit 10% 44,850
Total 509,520 Total 506,000 Total 493,350
Tipe : K1 x HS US 15 Tipe : CS 400 MA/BA US3 Tipe : UK - 6000
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Kunci Pintu Kamar 1.00 bh 203,040 203,040 1.00 bh 144,500 144,500 1.00 bh 80,000 80,000
Sub Total 203,040 Sub Total 144,500 Sub Total 80,000
Profit 10% 20,304 Profit 10% 14,450 Profit 10% 8,000
Total 223,344 Total 158,950 Total 88,000
Tipe : Tipe : Tipe :
- Badan Fino F7435-40 US15 - Lockcase Viro 7435-40B SES 241
- Double Cylinder F0920-60 BRS - Cylinder Viro 920-60 mm B Cylinder SES
- Handle HP.65.09 - Handle 6W 223 -851A Chrome Handle SES
2 Kunci Pintu Kamar Mandi Utama 1.00 bh 196,640 196,640 1.00 bh 141,000 141,000 1.00 bh 80,000 80,000
Sub Total 196,640 Sub Total 141,000 Sub Total 80,000
Profit 10% 19,664 Profit 10% 14,100 Profit 10% 8,000
Total 216,304 Total 155,100 Total 88,000
Tipe : Tipe : Tipe :
- Badan Fino F7435-40 US15 - Lockcase Viro 7435-40B + Cylinder Toilet
- Knob WC CYL K3114 US 15 - Cylinder Viro 920-60 mm B
- Handle HP.65.09 - Handle 6W 223 -851A Chrome
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Kunci Knob Kamar Mandi Service 1.00 bh 20,000 20,000 1.00 bh 16,500 16,500 1.00 bh 20,000 20,000
Sub Total 20,000 Sub Total 16,500 Sub Total 20,000
Profit 10% 2,000 Profit 10% 1,650 Profit 10% 2,000
Total 22,000 Total 18,150 Total 22,000
Tipe : Tipe : Tipe :
- Nippon 588 Pol. Chrome
No.
No. Uraian Material
SES NIPPON
KEND VIRO
UK
Keterangan
KEND EZ-SET
Uraian Material
SES
Keterangan
No. Uraian Material
ALPHA
Keterangan
Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
No.
UK
Keterangan
KEND EZ-SET
Uraian Material
Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Ramsekar Per / Lubang 1.00 bh 13,000 13,000 1.00 bh 10,800 10,800 1.00 bh 38,500 38,500
Sub Total 13,000 Sub Total 10,800 Sub Total 38,500
Profit 10% 1,300 Profit 10% 1,080 Profit 10% 3,850
Total 14,300 Total 11,880 Total 42,350
2 Rambuncis 1.00 bh 6,000 6,000 1.00 bh 7,300 7,300 1.00 bh 18,250 18,250
Sub Total 6,000 Sub Total 7,300 Sub Total 18,250
Profit 10% 600 Profit 10% 730 Profit 10% 1,825
Total 6,600 Total 8,030 Total 20,075
3 Spring Knip 1.00 bh 19,800 19,800 1.00 bh 7,700 7,700 1.00 bh 14,000 14,000
Sub Total 19,800 Sub Total 7,700 Sub Total 14,000
Profit 10% 1,980 Profit 10% 770 Profit 10% 1,400
Total 21,780 Total 8,470 Total 15,400
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Hak Angin 1.00 bh 5,500 5,500 1.00 bh 7,000 7,000 1.00 bh 12,000 12,000
Sub Total 5,500 Sub Total 7,000 Sub Total 12,000
Profit 10% 550 Profit 10% 700 Profit 10% 1,200
Total 6,050 Total 7,700 Total 13,200
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Engsel Pintu 3"x4" 1.00 bh 12,700 12,700 1.00 bh 12,000 12,000 1.00 bh 12,500 12,500
Sub Total 12,700 Sub Total 12,000 Sub Total 12,500
Profit 10% 1,270 Profit 10% 1,200 Profit 10% 1,250
Total 13,970 Total 13,200 Total 13,750
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Engsel Pintu 3"x4" 1.00 bh 11,300 11,300 1.00 bh 15,000 15,000 1.00 bh 12,000 12,000
Sub Total 11,300 Sub Total 15,000 Sub Total 12,000
Profit 10% 1,130 Profit 10% 1,500 Profit 10% 1,200
Total 12,430 Total 16,500 Total 13,200
No. Uraian Material
No. Uraian Material
No. Uraian Material
No. Uraian Material
SES
Keterangan
SES
Keterangan
Lama Solid BRS
Keterangan
Albion Fizz
Milan
Keterangan
Albion ELT
Type India 8" TTJ 6"
Komparasi Analisa Harga Satuan Pekerjaan Ironmongery Prepared by QS, 22/12/2003
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Engsel Jendela 3"x2" 1.00 bh 8,100 8,100 1.00 bh 11,000 11,000 1.00 bh 11,000 11,000
Sub Total 8,100 Sub Total 11,000 Sub Total 11,000
Profit 10% 810 Profit 10% 1,100 Profit 10% 1,100
Total 8,910 Total 12,100 Total 12,100
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Engsel Jendela 3"x2" 1.00 bh 7,300 7,300 1.00 bh 11,500 11,500 1.00 bh 14,850 14,850
Sub Total 7,300 Sub Total 11,500 Sub Total 14,850
Profit 10% 730 Profit 10% 1,150 Profit 10% 1,485
Total 8,030 Total 12,650 Total 16,335
Komparasi Analisa Harga Satuan Pekerjaan Kitchen Zink
Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah Vol. Unit Harsat Jumlah
Rp. Rp. Rp. Rp. Rp. Rp.
1 Kitchen sink 110 cm 1.00 bh 145,000 145,000 1.00 bh 127,500 127,500 1.00 bh 250,000 250,000
Upah Pasang 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000 1.00 bh 30,000 30,000
Sub Total 175,000 157,500 280,000
Profit 10% 17,500 15,750 28,000
Total 192,500 173,250 308,000
No. Uraian Material
Viega Sakura
No. Uraian Material
No. Uraian Material
Royal
Keterangan
Albion TTJ SES
Keterangan
Lama Solid Stanley
Keterangan

NO

ELEMEN BANGUNAN Sub Total

URAIAN PEKERJAAN

SAT VOLUME

HARSAT

JUMLAH 26,055,238

VI

ATAP

1 2 3 4

Rangka Atap Baja Ringan Pasang genteng beton plat Pasang nok genteng Flashing seng Sub Total

m2 m2 m' m'

60.78 60.78 6.50 18.70

120,000 66,000 44,626 44,990

7,293,000 4,011,150 290,071 841,313 12,435,534 1,500,000 3,400,000 800,000 1,000,000 1,350,000 650,000 550,000 9,250,000 4,602,906 199,584 323,047 940,625 6,066,162 5,117,384 400,554 234,201 1,258,287 155,000 1,449,785 306,653 2,025,000 188,125 11,134,988

VII KUSEN, PINTU 1 Kusen + daun pintu P1 (Inc. acc. + finish politur) JENDELA 2 Kusen + daun pintu P2 (Inc. acc. + finish politur) 3 Kusen + daun pintu P3 PVC 4 Kusen + daun pintu PJ (Inc. acc. + finish politur) 5 Kusen + daun jendela J1 (Inc. acc. + finish politur) 6 Kusen + daun jendela J2 (Inc. acc. + finish politur) 7 Kusen + daun jendela BV (Inc. acc. + finish politur) Sub Total VIII PLAFOND 1 2 3 4 Plafond gypsum 9 mm + rangka Plafond GRC + rangka area KM + luar Plafond expose List gypsum Sub Total Pasang Keramik Lantai Ruangan Utama 40x40 Pasang Keramik Lantai Teras 30x30 Pasang Keramik Lantai KM 20x20 a. Pas. Keramik Ddg KM 20x25 b. Pas. List Keramik Ddg KM Lantai kerja bawah lantai keramik, t = 5 cm Urugan Pasir bawah lantai keramik, t= 5 cm Rabat beton + koral sikat + keramik area carport Plin cat lantai Sub Total

unit unit unit unit unit unit unit

1.00 4.00 2.00 1.00 3.00 1.00 1.00

1,500,000 850,000 400,000 1,000,000 450,000 650,000 550,000

m2 m2 m2 m'

55.35 2.40 9.71 53.75

83,160 83,160 33,270 17,500

IX

LANTAI

1 2 3 4 5 6 7 8

m2 m2 m2 m2 m' m3 m3 m2 m'

55.35 4.20 2.40 11.86 6.20 3.10 3.10 13.50 53.75

92,455 95,370 97,584 106,095 25,000 468,050 99,000 150,000 3,500

X

INSTALASI AIR

1 Instalasi Air Bersih a. Pipa air bersih PVC dia. 1/2" AW + assesories m' b. Pipa air bersih PVC dia. 3/4" AW + assesories m' 2 Instalasi Air Kotor a. Pipa air kotor + Vent PVC dia. 2" AW + assesories m' b. Pipa air kotor PVC dia. 3" AW + assesories m' c. Pipa air kotor PVC dia. 4" AW + assesories m' d. Septictank 150 x 200 x 200 cm unit e. Bak kontrol tertutup Tipe BK2 bh 3 Instalasi Air Hujan (Pipa Drain Vertikal + Roof Drain + Equipment) a. Catch Basin /CB bh b. Pipa air hujan PVC dia. 3" AW + assesories dari CB m' Sub Total 1 2 3 4 5 6 7 8 9 10 11 12 Instalasi titik lampu + fitting Instalasi titik stop kontak Instalasi titik lampu taman Instalasi titik telepon Instalasi titik TV Saklar tunggal lengkap Saklar ganda lengkap Stop Kontak lengkap Telephone outlet lengkap TV Outlet lengkap Arde Box panel + MCB + Kabel toefer + sparing Sub Total ttk ttk ttk ttk ttk bh bh bh bh bh ttk unit

2.25 14.00 2.50 14.00 12.00 1.00 1.00 1.00 11.00

12,500 15,000 28,500 42,500 63,500 2,000,000 100,000 100,000 42,500

28,125 210,000 71,250 595,000 762,000 2,000,000 100,000 100,000 467,500 4,333,875 1,199,000 959,200 239,800 119,900 119,900 75,000 140,000 240,000 85,000 85,000 250,000 550,000 4,062,800

XI

INSTALASI LISTRIK

10.00 8.00 2.00 1.00 1.00 3.00 4.00 8.00 1.00 1.00 1.00 1.00

119,900 119,900 119,900 119,900 119,900 25,000 35,000 30,000 85,000 85,000 250,000 550,000

XII SANITAIR

1 2 3 4

Closet Duduk Ex. TOTO Closet Jongkok Ex. INA Hand Shower Lengkap Floor drain

bh bh bh bh

1.00 1.00 1.00 1.00

1,705,000 308,000 550,000 100,000

1,705,000 308,000 550,000 100,000

Page : 2/86

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->