Anda di halaman 1dari 26

ANALISA HARGA SATUAN PEKERJAAN 2013

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

HARGA SATUAN

UPAH
J. HARGA

TOTAL

ANALISA UPAH

HARGA SATUAN

TOTAL
J.HARGA

TOTAL

A PEKERJAAN PERSIAPAN

1 Pek. Pembersihan Lokasi


( /M2 )

2 Pek. Pas. Bouwplank


( /M' )

0.001

Org

Kepala Tukang

@ Rp.

120,000.00

120.00

0.03

Org

Pekerja

@ Rp.

70,000.00

2,100.00

0.004

M3 Kayu 5 x 7 x 400

Rp.

2,200,000.00

8,800.00

0.002

Org

Kepala Tukang

@ Rp.

120,000.00

240.00

0.0015

M3 Kayu 3 x 5 x 400

Rp.

2,200,000.00

3,300.00

0.02

Org

Tukang

@ Rp.

100,000.00

2,000.00

Kg Paku

Rp.

10,208.33

102.08

0.05

Org

Pekerja

@ Rp.

70,000.00

3,500.00

0.01

12,202.08

2,220.00

2,220.00

5,740.00

17,942.08

46,500.00

46,500.00

22,200.00

22,200.00

25,200.00

47,172.00

31,200.00

121,200.00

PEKERJAAN TANAH DAN PONDASI

1 Pek. Galian Tanah


( /M3 )

2 Pek. Urugan Tanah

1.25

M3 Tanah Timbun

Rp.

40,000.00

50,000.00

( /M3 )

3 Pek. Lantai Kerja 1 : 5 t = 5 cm


( /M2 )

50,000.00

0.291 Zak Semen


0.0566

M3 Pasir Cor

( /M3 )

1.2

M3 Pasir Pasang

Org

Kepala Tukang

@ Rp.

120,000.00

2,400.00

0.63

Org

Pekerja

@ Rp.

70,000.00

44,100.00

0.01

Org

Kepala Tukang

@ Rp.

120,000.00

1,200.00

0.3

Org

Pekerja

@ Rp.

70,000.00

21,000.00

Rp.

58,000.00

16,878.00

0.01

Org

Kepala Tukang

@ Rp.

120,000.00

1,200.00

Rp.

90,000.00

5,094.00

0.1

Org

Tukang

@ Rp.

100,000.00

10,000.00

0.2

Org

Pekerja

@ Rp.

70,000.00

14,000.00

21,972.00

4 Urug Pasir

0.02

Rp.

75,000.00

90,000.00
90,000.00

0.01

Org

Kepala Tukang

@ Rp.

120,000.00

1,200.00

0.3

Org

Tukang

@ Rp.

100,000.00

30,000.00

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

UPAH

HARGA SATUAN

J. HARGA

TOTAL

ANALISA UPAH

HARGA SATUAN

TOTAL
J.HARGA

TOTAL

PEKERJAAN BETON

1 Pek. Beton Ready Mix K-175


( /M3 )

1
1

M3 Beton Ready Mix K-175 @


ls

Alat

Rp.

540,000.00

540,000.00

0.012

Org

Kepala Tukang

@ Rp.

120,000.00

1,440.00

Rp.

50,000.00

50,000.00

0.200

Org

Tukang

@ Rp.

100,000.00

20,000.00

0.500

Org

Pekerja

@ Rp.

70,000.00

35,000.00

590,000.00

2 Pek. Beton Site Mix 1 : 2 : 3


( /M3 )

Rp.

58,000.00

359,600.00

0.100

Org

Kepala Tukang

@ Rp.

120,000.00

12,000.00

0.54

6.2 Zak Semen


M3 Pasir Cor

Rp.

90,000.00

48,600.00

0.850

Org

Tukang

@ Rp.

100,000.00

85,000.00

0.84

M3 Kerikil

Rp.

130,000.00

109,200.00

1.140

Org

Pekerja

@ Rp.

70,000.00

79,800.00

517,400.00

3 Pek. Bekisting Kayu


u/ Pondasi, Balok dan Kolom
( /M2 )

0.04

M3 Papan 2/20

Rp.

2,200,000.00

44,000.00

0.010

Org

Kepala Tukang

@ Rp.

120,000.00

0.02

M3 Kayu 5/7

Rp.

2,200,000.00

22,000.00

0.025

Org

Tukang

@ Rp.

100,000.00

2,500.00

Kg Paku

Rp.

10,208.33

2,041.67

0.250

Org

Pekerja

@ Rp.

70,000.00

17,500.00

0.080

Org

Tukang Bongkar

@ Rp.

75,000.00

6,000.00

0.2
1
2.5
1

Kg Oil

Rp.

3,437.50

3,437.50

btg Support (k. Golong2)

Rp.

7,500.00

18,750.00

Ls

Rp.

9,900.00

9,900.00

Steiger Kayu 5/7

56,440.00

646,440.00

176,800.00

694,200.00

27,200.00

127,329.17

27,200.00

120,179.17

31,950.00

100,729.17

1,670.00

11,903.14

1,200.00

100,129.17

4 Pek. Bekisting Kayu


u/ Pondasi, Balok dan Kolom
( /M2 )

0.67

lbr

Rp.

110,000.00

36,850.00

0.010

Org

Kepala Tukang

@ Rp.

120,000.00

0.02

M3 Kayu 5/7

Rp.

2,200,000.00

22,000.00

0.025

Org

Tukang

@ Rp.

100,000.00

2,500.00

Kg Paku

Rp.

10,208.33

2,041.67

0.250

Org

Pekerja

@ Rp.

70,000.00

17,500.00

0.080

Org

Tukang Bongkar

@ Rp.

75,000.00

6,000.00

0.2
1

Tripleks t = 9 mm

Kg Oil

Rp.

3,437.50

3,437.50

2.5

Ls

Support (k. Golong2)

Rp.

7,500.00

18,750.00

Ls

Steiger Kayu 5/7

Rp.

9,900.00

9,900.00

1,200.00

92,979.17

5 Pek. Bekisting Kayu


u/ Dinding & Plat Lantai
( /M2 )

0.33
0.015
0.2
1

Lbr Tripleks t = 9 mm

Rp.

110,000.00

18,150.00

0.010

Org

Kepala Tukang

@ Rp.

120,000.00

M3 Kayu 5/7

Rp.

2,200,000.00

16,500.00

0.060

Org

Tukang

@ Rp.

100,000.00

6,000.00

Kg Paku

Rp.

10,208.33

2,041.67

0.300

Org

Pekerja

@ Rp.

70,000.00

21,000.00

0.050

Org

Tukang Bongkar

@ Rp.

75,000.00

3,750.00

Kg Oil

Rp.

3,437.50

3,437.50

2.5

Ls

Support (k. Golong2)

Rp.

7,500.00

18,750.00

Ls

Steiger Kayu 5/7

Rp.

9,900.00

9,900.00

1,200.00

68,779.17

6 1 Kg Pembesian Beton
( /Kg )

1.1

Kg Besi Beton

Rp.

8,863.08

9,749.39

0.001

Org

Kepala Tukang

@ Rp.

120,000.00

0.03

Kg Kawat Ikat

Rp.

16,125.00

483.75

0.005

Org

Tukang

@ Rp.

100,000.00

500.00

0.015

Org

Pekerja

@ Rp.

70,000.00

1,050.00

10,233.14

120.00

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

HARGA SATUAN

UPAH
J. HARGA

TOTAL

ANALISA UPAH

TOTAL

HARGA SATUAN

J.HARGA

TOTAL

D Pekerjaan 1 m3 Beton Bertulang ( Pek. Bekisting + Besi + Cor )

1 1 M3 Pek. Pondasi Tapak uk. 70x70x12.5


P 10 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

5.71

M2 Bekisting Kayu

Rp.

71,479.17

408,146.04

5.71

Org

Pek. Bekisting

@ Rp.

27,200.00

155,312.00

Kg Besi

Rp.

10,233.14

989,646.50

96.71

Org

Pek. Besi

@ Rp.

1,670.00

161,505.70

96.71

1,915,192.54

2 1 M3 Pek. Sloof 12/20


Besi 4 P 10
Beugel P 6 - 200 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

21.67

M2 Bekisting Kayu

Rp.

71,479.17

1,548,953.54

21.67

Org

Pek. Bekisting

@ Rp.

27,200.00

589,424.00

Kg Besi

Rp.

10,233.14

1,336,345.12

130.59

Org

Pek. Besi

@ Rp.

1,670.00

218,085.30

130.59

3,402,698.66

3 1 M3 Pek. Kolom Bawah Pondasi 15/15

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

Besi 4 P 10

26.66

M2 Bekisting Kayu

Rp.

71,479.17

1,905,634.58

26.66

Org

Pek. Bekisting

@ Rp.

27,200.00

725,152.00

Beugel P 6 - 200 mm

137.3

Kg Besi

Rp.

10,233.14

1,405,009.45

137.3

Org

Pek. Besi

@ Rp.

1,670.00

229,291.00

3,828,044.04

4 1 M3 Pek. Kolom Lantai 10/10


Besi 4 P 8
Beugel P 6 - 200 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

20

M2 Bekisting Kayu

Rp.

71,479.17

1,429,583.33

20

Org

Pek. Bekisting

@ Rp.

27,200.00

544,000.00

Kg Besi

Rp.

10,233.14

2,025,751.43

197.96

Org

Pek. Besi

@ Rp.

1,670.00

330,593.20

197.96

3,972,734.76

5 1 M3 Pek. Ring Balok 10/10


Besi 4 P 8
Beugel P 6 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

20

M2 Bekisting Kayu

Rp.

71,479.17

1,429,583.33

20

Org

Pek. Bekisting

@ Rp.

27,200.00

544,000.00

Kg Besi

Rp.

10,233.14

2,162,056.79

211.28

Org

Pek. Besi

@ Rp.

1,670.00

352,837.60

211.28

4,109,040.12

6 1 M3 Pek. Balok Sopi-sopi 10/10


Besi 4 P 8
Beugel P6 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

20

M2 Bekisting Kayu

Rp.

71,479.17

1,429,583.33

20

Org

Pek. Bekisting

@ Rp.

27,200.00

544,000.00

Kg

Rp.

10,233.14

2,162,056.79

211.28

Org

Pek. Besi

@ Rp.

1,670.00

352,837.60

211.28

Besi

4,109,040.12

7 1 M3 Pek. Dak Beton t =10 cm


P 8 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

10

M2 Bekisting Kayu

Rp.

68,779.17

687,791.67

10

Org

Pek. Bekisting

@ Rp.

31,950.00

319,500.00

Kg Besi

Rp.

10,233.14

539,214.59

52.693

Org

Pek. Besi

@ Rp.

1,670.00

87,997.31

52.693

1,744,406.26

8 1 M3 Pek. Plat canopy t = 8 cm


P 8 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

12.5

M2 Bekisting Kayu

Rp.

68,779.17

859,739.58

12.5

Org

Pek. Bekisting

@ Rp.

31,950.00

399,375.00

Kg Besi

Rp.

10,233.14

673,647.29

65.83

Org

Pek. Besi

@ Rp.

1,670.00

109,936.10

65.83

2,050,786.87

493,617.70

2,408,810.24

984,309.30

4,387,007.96

1,131,243.00

4,959,287.04

1,051,393.20

5,024,127.96

1,073,637.60

5,182,677.72

1,073,637.60

5,182,677.72

584,297.31

2,328,703.57

686,111.10

2,736,897.97

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

UPAH

HARGA SATUAN

J. HARGA

TOTAL

ANALISA UPAH

TOTAL

HARGA SATUAN

J.HARGA

TOTAL

E PEKERJAAN PASANGAN DINDING

1 1 M2 Pek. Pas.1/2 Bata Biasa 1 : 4


(uk. 3.5 x 7.5 x 15 cm)

112.35

Rp.

250.00

28,087.50

0.01

Org

Kepala Tukang

@ Rp.

120,000.00

0.175 Zak Semen

Bh Bata Biasa

Rp.

58,000.00

10,150.00

0.075

Org

Tukang

@ Rp.

100,000.00

7,500.00

0.042

Rp.

75,000.00

3,150.00

0.18

Org

Pekerja

@ Rp.

70,000.00

12,600.00

M3 Pasir Pasang

1,200.00

41,387.50

2 1 M' Pek. Pas.Rolaag Bata


(uk. 3.5 x 7.5 x 15 cm)

Rp.

250.00

14,250.00

0.005

Org

Kepala Tukang

@ Rp.

120,000.00

600.00

0.2568 Zak Semen

57

Bh Bata Biasa

Rp.

58,000.00

14,894.40

0.03

Org

Tukang

@ Rp.

100,000.00

3,000.00

0.0366

Rp.

75,000.00

2,745.00

0.06667

Org

Pekerja

@ Rp.

70,000.00

4,666.67

M3 Pasir Pasang

31,889.40

3 1 M2 Pek. Plesteran 1 : 4
(tebal plesteran = 1.25 cm) bata uk. 3.5 x 7.5 x 15 cm

0.184 Zak Semen

Rp.

58,000.00

10,672.00

0.001

Org

Kepala Tukang

@ Rp.

120,000.00

120.00

0.026

Rp.

75,000.00

1,950.00

0.04

Org

Tukang

@ Rp.

100,000.00

4,000.00

0.18

Org

Pekerja

@ Rp.

70,000.00

12,600.00

M3 Pasir Pasang

12,622.00

4 1 M2 Pek. Acian

0.08 Zak Semen

Rp.

58,000.00

4,640.00
4,640.00

5 1 M2 Pek. Pas. Batu Alam


Andesit uk 3 x 40

1.05

M2 Batu Alam

0.14 Zak Semen


0.033

M3 Pasir Pasang

0.0015

Org

Kepala Tukang

@ Rp.

120,000.00

180.00

0.025

Org

Tukang

@ Rp.

100,000.00

2,500.00

0.065

Org

Pekerja

@ Rp.

70,000.00

4,550.00

Rp.

135,000.00

141,750.00

0.0825

Org

Kepala Tukang

@ Rp.

120,000.00

9,900.00

Rp.

58,000.00

8,120.00

0.6875

Org

Tukang

@ Rp.

100,000.00

68,750.00

Rp.

75,000.00

2,475.00

0.4

Org

Pekerja

@ Rp.

70,000.00

28,000.00

152,345.00

6 1 M' Pek. List Profil Beton


Tebal 100,50,50mm

6 P 150

0.016

M3 Beton Site Mix

Rp.

517,400.00

8,278.40

0.016

Org

Pek. Beton

@ Rp.

176,800.00

2,828.80

0.3

M2 Bekisting Kayu

Rp.

40,129.17

12,038.75

0.3

Org

Pek. Bekisting

@ Rp.

31,950.00

9,585.00

Kg Besi

Rp.

10,233.14

1,534.97

0.15

Org

Pek. Besi

@ Rp.

1,670.00

250.50

Rp.

4,640.00

1,392.00

0.0015

Org

Kepala Tukang

@ Rp.

120,000.00

180.00

0.025

Org

Tukang

@ Rp.

100,000.00

2,500.00

0.028

Org

Tukang Bongkar

@ Rp.

75,000.00

2,100.00

0.345

Org

Pekerja

@ Rp.

70,000.00

24,150.00

0.15

0.3 M2

Acian

23,244.12

21,300.00

62,687.50

8,266.67

40,156.07

16,720.00

29,342.00

7,230.00

11,870.00

106,650.00

258,995.00

41,594.30

64,838.42

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

UPAH

HARGA SATUAN

J. HARGA

TOTAL

ANALISA UPAH

TOTAL

HARGA SATUAN

J.HARGA

TOTAL

F PEKERJAAN ATAP

1 1 M3 Pek. Rangka Atap kuda2/gording

1.20

Gording per 1 m2 = 0.01 m3 kayu 5/10

0.6

M3 Kayu 6/12

Rp.

0.2

Org

Kepala Tukang

@ Rp.

Kg Paku

Rp.

Org

Tukang

@ Rp.

Org

Pekerja

@ Rp.

2 1 M3 Pek. Kasau+Reng

0.737

M3 Kayu 5/7

Rp.

0.54

Org

Kepala Tukang

@ Rp.

Kasau per 50 cm +30 %

0.4050

M3 Kayu 3/5

Rp.

5.4

Org

Tukang

@ Rp.

Reng per 35 cm + 30 %

13.500

Kg Paku

Rp.

5.4

Org

Pekerja

@ Rp.

1 m2 = 0.0163 m3 kayu

3 1 M2 Pek. Pasang Atap

1.84

Lbr Atap Genteng Metal

Rp.

0.01

Org

Kepala Tukang

@ Rp.

Atap Star Roof 4 susun

0.03

Kg Paku

Rp.

0.06

Org

Tukang

@ Rp.

0.08

Org

Pekerja

@ Rp.

4 1 M2 Pek. Pasang Atap


Atap Asoka (Sakura Roof)

0.89

Lbr Atap Genteng Metal

Rp.

0.01

Org

Kepala Tukang

@ Rp.

0.03

Kg Paku

Rp.

0.06

Org

Tukang

@ Rp.

0.08

Org

Pekerja

@ Rp.

uk. 1.4 m x 0.8 m

G PEKERJAAN PLAFOND

1 1 M2 Pek. Plafond Gypsum

0.36

Lbr Gypsum t = 9 mm

Rp.

0.022

Org

Kepala Tukang

@ Rp.

0.07

Kg Tepung Singkuit

Rp.

0.200

Org

Tukang

@ Rp.

Kg Paku

Rp.

0.2

2 1 M2 Pek. Rangka Plafond

0.0075
0.02

M3 Kayu 5/7

Rp.

0.033

Org

Kepala Tukang

@ Rp.

Kg Paku

Rp.

0.333

Org

Tukang

@ Rp.

3 1 M' Pek. List Gypsum

0.42
0.5
0.02

Btg List Gypsum

Rp.

0.025

Org

Kepala Tukang

@ Rp.

Kg Cornise

Rp.

0.06

Org

Tukang

@ Rp.

Kg Paku

Rp.

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

UPAH

HARGA SATUAN

J. HARGA

TOTAL

ANALISA UPAH

TOTAL

HARGA SATUAN

J.HARGA

TOTAL

H PEKERJAAN LANTAI

1 Pek. Cor Rabat Beton 1 : 3 : 5 T = 10 cm


( /M3 )

5 Zak Semen
0.6
0.875

Rp.

58,000.00

290,000.00

0.100

Org

Kepala Tukang

@ Rp.

120,000.00

12,000.00

M3 Pasir Cor

Rp.

90,000.00

54,000.00

0.850

Org

Tukang

@ Rp.

100,000.00

85,000.00

M3 Kerikil

Rp.

130,000.00

113,750.00

1.140

Org

Pekerja

@ Rp.

70,000.00

79,800.00

457,750.00

2 1 M2 Pek. Pas. Keramik Lantai 40x40cm

6.5625

Bh Keramik 40 x 40 cm

0.14 Zak Semen


0.033

M3 Pasir Pasang

176,800.00

Rp.

0.03

Org

Kepala Tukang

@ Rp.

Rp.

0.25

Org

Tukang

@ Rp.

Rp.

0.35

Org

Pekerja

@ Rp.

3 1 M2 Pek. Pas. Keramik Lantai 30x30cm


MASTERINA M3DC15

11.55

Bh Keramik 30 x 30 cm

0.14 Zak Semen


0.033

M3 Pasir Pasang

Rp.

0.03

Org

Kepala Tukang

@ Rp.

Rp.

0.25

Org

Tukang

@ Rp.

Rp.

0.35

Org

Pekerja

@ Rp.

4 1 M' Pek. Pas. Plint Keramik 10 x 40 cm


Accura

2.625

Bh Keramik 10 x 40 cm

0.014 Zak Semen


0.0033

M3 Pasir Pasang

Rp.

0.003

Org

Kepala Tukang

@ Rp.

Rp.

0.025

Org

Tukang

@ Rp.

Rp.

0.035

Org

Pekerja

@ Rp.

5 1 M' Pek. Pas. Plint Keramik 10 x 30 cm


MASTERINA M3DC15

3.4965

Bh Keramik 10 x 30 cm

0.014 Zak Semen


0.0033

M3 Pasir Pasang

Rp.

0.003

Org

Kepala Tukang

@ Rp.

Rp.

0.025

Org

Tukang

@ Rp.

Rp.

0.035

Org

Pekerja

@ Rp.

6 1 M2 Pek. Pas. Keramik Lantai 20x20cm


Masterina M2EI01

26.25

Bh Keramik 20 x 20 cm

0.14 Zak Semen


0.033

M3 Pasir Pasang

Rp.

0.03

Org

Kepala Tukang

@ Rp.

Rp.

0.25

Org

Tukang

@ Rp.

Rp.

0.35

Org

Pekerja

@ Rp.

7 1 M2 Pek. Pas. Keramik Dinding 20x25cm


ASIA CORNELLO BROWN

21

Bh Keramik 20 x 25 cm

0.14 Zak Semen


0.033

M3 Pasir Pasang

Rp.

0.03

Org

Kepala Tukang

@ Rp.

Rp.

0.25

Org

Tukang

@ Rp.

Rp.

0.4

Org

Pekerja

@ Rp.

8 1 M' Pek. Pas. Listello 7x20cm


(Listello 7 x 20 )

Bh Keramik

0.014 Zak Semen


0.0033

M3 Pasir Pasang

Rp.

0.003

Org

Kepala Tukang

@ Rp.

Rp.

0.02

Org

Tukang

@ Rp.

Rp.

0.03

Org

Pekerja

@ Rp.

634,550.00

No.

BAHAN

ITEM PEKERJAAN
ANALISA BAHAN

HARGA SATUAN

UPAH
J. HARGA

TOTAL

ANALISA UPAH

HARGA SATUAN

TOTAL
J.HARGA

TOTAL

PEKERJAAN PENGECATAN

1 1 M2 Pek. Cat Air Ruang Dalam


Cat Air Merk Platone

Kg Cat Air Platone

Rp.

0.006

Org

Kepala Tukang

@ Rp.

0.071

0.45

Kg Semen Putih

Rp.

0.085

Org

Tukang

@ Rp.

0.045

Lbr Amplas

Rp.

0.108

Org

Pekerja

@ Rp.

2 1 M2 Pek. Cat Air Ruang Luar


Cat Air Merk Platone

0.45

Kg Cat Air Platone

Rp.

0.006

Org

Kepala Tukang

@ Rp.

0.15

Kg Alkali Jotun

Rp.

0.085

Org

Tukang

@ Rp.

Lbr Amplas

Rp.

0.108

Org

Pekerja

@ Rp.

0.045

3 1 M2 Pek. Cat Minyak


Cat Minyak Merk Platone

0.28

Kg Cat Minyak Platone

Rp.

0.009

Org

Kepala Tukang

@ Rp.

0.07

Kg Tepung Singkuit

Rp.

0.095

Org

Tukang

@ Rp.

0.05

Ltr Thinner

Rp.

0.12

Org

Pekerja

@ Rp.

0.045

Lbr Amplas

Rp.

4 1 M2 Pek. Waterproofing
AquaProof

1.4

Kg Waterproofing

Rp.

41,000.00

57,400.00

0.006

Org

Kepala Tukang

@ Rp.

120,000.00

720.00

0.4

Kg Air

Rp.

17,600.00

7,040.00

0.085

Org

Tukang

@ Rp.

100,000.00

8,500.00

0.108

Org

Pekerja

@ Rp.

70,000.00

7,560.00

64,440.00

16,780.00

81,220.00

DAFTAR HARGA MATERIAL 2013

No

Nama Material

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
101

Amplas Tristar No 2
Aqua Proof (Waterproofing)
Batu Alam (Andesit 3 x 40)
Batu Bata Biasa
Besi Ulir 16
Besi Polos 12
Besi Polos 10
Besi Polos 9
Besi Polos 8
Besi Polos 6
Besi Beton Polos/Ulir
Beton Ready Mix K-175
Buthube (FB 1700-70 Ivory Putih)
Bak Air Sudut 120L (Victory)
Bak Cuci Piring 1 Lbg (Royal)
Bak Cuci Piring 2 Lbg lAGOONE( tanpa sayap )
Beton Garuk 50 x 100 cm
Closet Duduk (American Standard, Granada 3000 CST, GR61CAxxK)
Closet Duduk (TOTO Euro CW 660 J Putih)
Closet Jongkok (American Standard, Rapi Ex, WAR2C4DXX)
Closet Jongkok (TOTO CE - 7 Ivory Putih)
Cat Air ICI Catylac By Dulux @ 25 kg
Cat Air ICI Dulux Weather Shield @ 20 ltr
Cat Alkali Jotun
Cat Dasar Alkali Catylac By Dulux @ 21 kg
Cat Minyak Platone
Daun Pintu Panel (82 x 210) Meranti Campur
Daun Pintu Panel (82 x 240) Meranti Campur
Daun Pintu Kaca Rangka Kayu (82 x 240)
Daun Pintu KM/WC ( Pintu Fiber )
Daun Jendela Kayu + Ventilasi (Kayu Balam) / Bingkai Jendela + kaca
Door Stoper
Engsel Pintu 4" (Fuji Taco) SAR
Engsel Pintu 4" (Siver Star)
Engsel Jendela 3" (Fuji Taco) SAR
Floor Drain (Nikken)
Grendel Jendela 3" (Beluci)
Gorong-Gorong 60 cm
Gorong-Gorong 100 cm
Hak Angin Jendela (Boiya)
Kran Air 1/2" (Kran Tembok VIO 605 A 102 )
Kran Air 1/2" (Wasser TL 010 )
Kran Leher Angsa u/ Bk Cuci Piring (Vio )
Kran Leher Angsa u/ Bk Cuci Piring (Wasser TL 040 )
Kayu Kusen 5/10 (Kayu Kulim)
Kayu 3/5
Kayu 5/7
Kayu 5/10
Kayu 6/12
Kayu Golong-golong 5 cm
Kunci Tanam 2 Slaag (Belucci, NBEP) / (Puma)
Kawat Ikat
Kerikil
Keramik Dinding KM/WC 20x25 (IKAD)
Keramik Dinding KM/WC 20x25 (Ex. Roman) YLY
Keramik Dinding KM/WC 20x33 ( Platinum ) TCL
Keramik Lantai KM/WC 20x20 (IKAD)
Keramik Lantai KM/WC 20x20 (ASIA Alfa Grey) TCL
Keramik Lantai KM/WC 30x30 (ASIA Oscar Grey) TCL
Keramik Lantai Teras 50x50 (IKAD)
Homogenous Tile 60 x 60 (Garuda GS 62001)
Keramik Dinding Meja Dapur 25x40 (IKAD)
Keramik Lantai Teras Dan Balkon 40x40 (Ex. Roman) YLY
Keramik Lantai Kamar Pembantu 40 x 40 (IKAD) YLY
Keramik Lantai KM/WC 20x20 (Ex. Roman) YLY
Nat Keramik (SIKA)
Oil kotor
Pipa 1/2" x 5.7 (SPI - AW)
Pipa 1 1/2" x 5.7 m (SPI - AW)
Pipa 3" x 5.7 m (SPI - AW)
Pipa 2 1/2" X 5.7 m (SPI - AW)
Pipa 1" X 5.7 m (SPI - AW)
Pipa 3/4" X 5.7 m (SPI - AW)
Pipa 4" X 5.7 m (SPI - D)
Paku 2" - 4"
Papan 2/20
Pasir Cor
Pasir Pasang
Propan (B Bles Ton)
Semen Padang
Semen Putih (Tiga Roda)
Shower Mixer & Hand Shower (TOTO TX 432 SDZ)
Hand Shower (S361F)+ accecories
Tarikan Jendela (Romaco)
Tepung Singkuit
Thinner Laba-laba
Tripleks t = 9 mm
Tank Fiber 1.000Ltr (Pinguin/exel)
Wastafel (Studio 3000, ST31LAxxK)
Wastafel (TOTO LW 861 CJ Putih)
Wastafel Gantung u/ Kamar Tambahan (Studio 45) Beda Krannya
Tanah Timbun Tanam
Kayu Cerocok 5 cm
Roof Drain
Homogenous Tile 60 x 60 (Garuda GS 6609)

Satuan
HSP
Lembar
Kg
M2
Buah
Kg
Kg
Kg
Kg
Kg
Kg
Kg
M3
Buah
Buah
Buah
Buah
M2
Buah
Buah
Buah
Buah
Kg
Kg
Kg
Kg
Kg
Buah
Buah
Buah
Buah
M2
Bh
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
M3
M3
M3
M3
M3
Batang
Buah
Kg
M3
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Kg
Kg
M1
M1
M1
M1
M1
M1
M1
Kg
M3
M3
M3
Liter
Sak
Kg
Buah
Buah
Buah
Kg
Liter
Lembar
Buah
Buah
Buah
Buah
M3
Batang
Buah
Buah

Harga Satuan
Pekerjan
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,500.00
41,000.00
135,000.00
250.00
8,722.61
8,487.72
8,445.49
8,391.27
9,184.47
9,946.91
8,863.08
540,000.00
2,445,000.00
210,000.00
180,000.00
550,000.00
145,000.00
1,432,250.00
1,840,000.00
179,350.00
180,800.00
18,038.60
107,207.50
34,687.50
19,190.48
42,272.13
550,000.00
650,000.00
650,000.00
290,000.00
260,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

10,000.00
23,000.00
7,000.00
27,500.00
5,000.00
280,000.00
410,000.00
10,000.00
27,500.00
109,000.00
45,000.00
215,000.00
5,000,000.00
2,200,000.00
2,200,000.00
2,200,000.00
2,200,000.00
7,500.00
127,500.00
16,125.00
130,000.00
2,925.00
4,066.67
2,300.00
1,960.00
4,409.09
18,500.00
31,675.00
7,050.00
8,000.00
3,437.50
3,157.89
9,578.95
25,893.68
19,131.58
6,140.35
4,290.53
21,852.63
10,208.33
2,200,000.00
90,000.00
75,000.00
52,000.00
58,000.00
2,500.00
864,000.00
510,000.00
4,500.00
15,000.00
16,000.00
110,000.00
1,120,000.00
543,500.00
1,387,750.00
415,000.00
40,000.00
30,000.00
5,000.00
52,332.00

Harga
Pembelian

Satuan Pembelian
Lembar
1 Ltr
M2
Buah (uk. 3.5 x 7.5 x 15 cm)
Batang ( 12m )
Batang ( 12m )
Batang ( 12m )
Batang ( 12m )
Batang ( 12m )
Batang ( 12m )
tidak diisi
M3
Buah
Buah
Buah
Buah
M2
Buah
Buah
Buah
Buah
Pail @ 25 Kg
Pail @ 20 Ltr
Pail @ 20 Kg
Pail @ 21 Kg
Kaleng @ 3,785 Kg
Buah
Buah
Buah
Buah
M2
Bh
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
Buah
M3
M3
M3
M3
M3
Batang
Buah
Roll @ 8 Kg
M3
Kotak @ 20 Bh
Kotak @ 20 Bh
Kotak @ 15 Bh
Kotak @ 25 Bh
Kotak @ 25 Bh
Kotak @ 11 Bh
Kotak @ 4 Bh
Kotak @ 4 Bh
Kotak @ 10 Bh
Kotak @ 6 Bh
Kotak @ 6 Bh
Kotak @ 25 Bh
Bungkus @ 1 Kg
liter
Batang
Batang
Batang
Batang
Batang
Batang
Batang
Kotak @ 12 Kg
M3
M3
M3
liter
Sak
Sak @ 40 Kg
Buah
Buah
Buah
per Kg
Gallon @ 5 Ltr
Lembar
Buah
Buah
Buah
Buah
Truk @ 2.5 M3
Batang
Buah
Kotak @ 4 Bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,500.00
41,000.00
135,000.00
250.00
165,250.00
90,450.00
62,500.00
50,300.00
43,500.00
26,500.00
tidak diisi
540,000.00
2,445,000.00
210,000.00
180,000.00
550,000.00
145,000.00
1,432,250.00
1,840,000.00
179,350.00
180,800.00
450,965.00
2,144,150.00
693,750.00
403,000.00
160,000.00
550,000.00
650,000.00
650,000.00
290,000.00
260,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

10,000.00
23,000.00
7,000.00
27,500.00
5,000.00
280,000.00
410,000.00
10,000.00
27,500.00
109,000.00
45,000.00
215,000.00
5,000,000.00
2,200,000.00
2,200,000.00
2,200,000.00
2,200,000.00
7,500.00
127,500.00
129,000.00
130,000.00
58,500.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

61,000.00
57,500.00
49,000.00
48,500.00
74,000.00
126,700.00
70,500.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

8,000.00
2,750.00
18,000.00
54,600.00
147,594.00
109,050.00
35,000.00
24,456.00
124,560.00
122,500.00
2,200,000.00
90,000.00
75,000.00
52,000.00
58,000.00
100,000.00
864,000.00
510,000.00
4,500.00
15,000.00
80,000.00
110,000.00
1,120,000.00
543,500.00
1,387,750.00
415,000.00
100,000.00
30,000.00
5,000.00
209,328.00

ANALISA PEKERJAAN
No.

ITEM PEKERJAAN

BAHAN
HARGA SATUAN

ANALISA BAHAN

J. HARGA

TOTAL

A Pekerjaan 1 m3 Bertulang ( Pek. Bekisting + Besi + Cor )


1 1 M3 Pek. Pondasi Tapak uk. 50x70x13
Besi P 8-150 mm

1
6.86
71.07

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
490,347.08
727,268.91

1
10.5
106.12

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
750,531.25
1,085,940.30

3 1 M3 Pek. Sloof 18/40


Besi 6 D 16, 2 P 10
Beugel P 8 - 150 mm

1
13.61
186.86

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
972,831.46
1,912,163.63

4 1 M3 Pek. Sloof 15/30


Besi 6 P 12
Beugel P 8 - 150 mm

1
16.67
164.56

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,191,557.71
1,683,964.72

1
19.52
58.73

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,395,273.33
600,992.03

6 1 M3 Pek. Kolom Lantai 10/40


Besi 8 P 12
Beugel P 8 - 150 mm

1
20
240.28

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,429,583.33
2,458,817.71

7 1 M3 Pek. Kolom Lantai 10/20


Besi 4 P 12
Beugel P 8 - 150 mm

1
20
249.5

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,429,583.33
2,553,167.22

8 1 M3 Pek. Balok B1 18/35


Besi 5 D 16, 2 P 12
Beugel P 8 - 100 mm

1
13.97
202.78

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
998,563.96
2,075,075.14

9 1 M3 Pek. Balok B2 15/25


Besi 5 P 12, 2 P 10
Beugel P 8 - 100 mm

1
17.34
211.56

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,239,448.75
2,164,922.07

10 1 M3 Pek. Balok B2 12/20


Besi 5 P 10
Beugel P 6 - 150 mm

1
21.67
275.56

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,548,953.54
2,819,842.72

11 1 M3 Pek. Balok B2 12/20


Besi 3 P 10, 2 P 10
Beugel P 6 - 150 mm

1
21.67
275.56

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
1,548,953.54
2,819,842.72

12 1 M3 Pek. Plat lantai dak tanki air t =10


Besi D 8 - 150 mm

1
10
52.693

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
71,479.17
10,233.14

517,400.00
714,791.67
539,214.59

1
10
50

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
687,791.67
511,656.76

14 1 M3 Pek. Plat lantai t =12


Besi P 9 -150 cm & P 9 - 150 cm

1
8.3
110.66

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
570,867.08
1,132,398.73

15 1 M3 Pek. Talang Air 30/20


Besi P8-150 mm

1
20.57
128.24

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
1,414,787.46
1,312,297.25

16 1 M3 Pek. Tangga
(Sesuai Tul di Lap) anak tangga 30/20
Besi P 9 -150 cm
Besi P 8 - 150 cm & P 6 - 200 cm

1
8
101.59

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
550,233.33
1,039,584.20

17 1 M3 Pek. Plat Depan t = 12


Besi P 8 - 150 cm & P 12 - 150 cm

1
8.333
142.42

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
573,136.80
1,457,403.11

18 1 M3 Pek. Plat Canopy Teras t = 15


Besi P 8 - 150 cm & P 12 - 150 cm

1
6.6667
114.4

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
458,530.07
1,170,670.66

19 1 M3 Pek. Plat Canopy di Atas Balkon t = 10


Besi P 8 - 150 cm & P 10 - 150 cm

1
10
134.94

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
68,779.17
10,233.14

517,400.00
687,791.67
1,380,859.26

20 1 M3 Pek. Lisplank Beton


Besi P 8 - 150 cm

1
20.66
124.32

M3 Beton Site Mix


M2 Bekisting Kayu
Kg Besi

@
@
@

Rp.
Rp.
Rp.

517,400.00
90,229.17
10,233.14

517,400.00
1,864,134.58
1,272,183.36

1,735,016.00
2

1 M3 Pek. Poer 50/50/40


Besi P 10-150 mm

2,353,871.55

3,402,395.09

3,392,922.43
5 1 M3 Pek. Kolom Bawah Pondasi 12/70
Besi 8 P 8
Beugel P 6 - 200 mm

2,513,665.36

4,405,801.04

4,500,150.55

3,591,039.10

3,921,770.82

4,886,196.26

4,886,196.26

1,771,406.26
13 1 M3 Pek. Plat lantai dasar t =10
Besi D 9 - 200 mm

1,716,848.42

2,220,665.82

3,244,484.71

2,107,217.53

2,547,939.90

2,146,600.73

2,586,050.92

3,653,717.94

PEKERJAAN LANTAI
1 1 M2 Pek. Pas. Keramik Lantai 50x50cm
IKAD

4.2

Bh Keramik 50 x 50 cm

0.14 Zak Semen

Rp.

18,500.00

77,700.00

Rp.

58,000.00

8,120.00

0.033

M3 Pasir Pasang

Rp.

75,000.00

2,475.00

0.15

Kg Nat Keramik

Rp.

8,000.00

1,200.00
89,495.00

2 1 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm

2.9169 Bh Keramik 60 x 60 cm
0.14 Zak Semen
0.033 M3 Pasir Pasang
0.15 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

31,675.00
58,000.00
75,000.00
8,000.00

92,392.81
8,120.00
2,475.00
1,200.00

2 1 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm

2.9169 Bh Keramik 60 x 60 cm
0.14 Zak Semen
0.033 M3 Pasir Pasang
0.15 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

52,332.00
58,000.00
75,000.00
8,000.00

152,647.21
8,120.00
2,475.00
1,200.00

3 1 M2 Pek. Pas. Keramik Dinding 20x33cm


IKAD

15.908 Bh Keramik 20 x 33 cm
0.14 Zak Semen
0.033 M3 Pasir Pasang
0.15 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

4,066.67
58,000.00
75,000.00
8,000.00

64,690.50
8,120.00
2,475.00
1,200.00

4 1 M2 Pek. Pas. Keramik Dinding 25x40cm


IKAD

10.5 Bh Keramik 25 x 40 cm
0.14 Zak Semen
0.033 M3 Pasir Pasang
0.15 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

7,050.00
58,000.00
75,000.00
8,000.00

74,025.00
8,120.00
2,475.00
1,200.00

104,187.81

164,442.21

76,485.50

85,820.00

5 1 M2 Pek. Pas. Keramik Lantai 30x30cm


Oscar Grey

11.666

Bh Keramik 20 x 20 cm

0.14 Zak Semen

Rp.

4,409.09

51,434.25

Rp.

58,000.00

8,120.00

0.033

M3 Pasir Pasang

Rp.

75,000.00

2,475.00

0.15

Kg Nat Keramik

Rp.

8,000.00

1,200.00

Bh Keramik 20 x 20 cm

Rp.

1,960.00

22,864.38

63,229.25
6 1 M2 Pek. Pas. Keramik Lantai 20x20cm
Asia Alfa Grey

11.666

Rp.

58,000.00

8,120.00

0.033

0.14 Zak Semen


M3 Pasir Pasang

Rp.

75,000.00

2,475.00

0.15

Kg Nat Keramik

Rp.

8,000.00

1,200.00
34,659.38

7 1 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm

1.7504 Bh Keramik 10 x 60 cm
0.014 Zak Semen
0.0033 M3 Pasir Pasang
0.015 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

31,675.00
58,000.00
75,000.00
8,000.00

9,240.39
812.00
247.50
120.00

1.7504 Bh Keramik 10 x 60 cm
0.014 Zak Semen
0.0033 M3 Pasir Pasang
0.015 Kg Nat Keramik

@
@
@
@

Rp.
Rp.
Rp.
Rp.

52,332.00
58,000.00
75,000.00
8,000.00

15,266.55
812.00
247.50
120.00

Rp.

10,419.89
1 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm

16,446.05
8 1 M' Pek. Pas. Listello 6x25cm
(Listello 6 x 25 )

Bh Keramik

0.014 Zak Semen


0.0033
0.15

Rp.

M3 Pasir Pasang

Rp.

Kg Nat Keramik

Rp.

Bh Keramik

Rp.

9 1 M' Pek. Pas. Listello 5x25cm


.

0.014 Zak Semen


0.0033
0.15

Rp.

M3 Pasir Pasang

Rp.

Kg Nat Keramik

Rp.

PEKERJAAN PENGECATAN

1 1 M2 Pek. Cat Air Ruang Dalam

Kg Cat Air ICI Catylac

Rp.

18,038.60

8,117.37

0.071

0.45

Kg Semen Putih

Rp.

2,500.00

177.50

0.045

Lbr Amplas

Rp.

2,500.00

112.50
8,407.37

2 1 M2 Pek. Cat Air Ruang Luar

0.45

Kg Cat Air ICI Dulux Weather Shield

Rp.

107,207.50

48,243.38

0.15

Kg Alkali Jotun

Rp.

34,687.50

5,203.13

Lbr Amplas

Rp.

2,500.00

112.50

0.045

53,559.00

3 1 M2 Pek. Cat Minyak

Ltr Cat Minyak Platon

Rp.

0.07

0.3

Kg Tepung Singkuit

Rp.

0.05

Ltr Thinner

Rp.

0.045

Lbr Amplas

Rp.

Ltr Cat Minyak Platone

Rp.

42,272.13

12,681.64

0.07

Kg Tepung Singkuit

Rp.

15,000.00

1,050.00

0.45

Ltr Thinner

Rp.

16,000.00

7,200.00

0.045

Lbr Amplas

Rp.

2,500.00

112.50

4 1 M2 Pek. Minyak Semprot


Cat Platone

0.3

21,044.14

5 1 M2 Pek. Coating
AquaProof

1.2

Ltr Propan

Rp.

52,000.00

62,400.00

0.05

Ltr Tinner

Rp.

16,000.00

800.00
63,200.00

1 1 M3 Pek. Pondasi Tapak uk. 50x50x12.5


P 10 - 150 mm

M3 Beton Site Mix

Rp.

517,400.00

M2 Bekisting Kayu

Rp.

71,479.17

571,833.33

Kg Besi

Rp.

10,233.14

1,236,469.72

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Kg Besi

Rp.

10,233.14

73,491.31

120.83

517,400.00

2,325,703.05
2 1 M3 Pek. Pondasi Bor Pile
Besi 1 P 6

1
7.1817

590,891.31

3 1 M3 Pek. Sloof 20/20


Besi 4 P 6
Beugel P 6 - 200 mm

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

15

M2 Bekisting Kayu

Rp.

71,479.17

1,072,187.50

Kg Besi

Rp.

10,233.14

201,592.76

19.7

1,791,180.26

4 1 M2 Pek. Pas. Beton Garuk


u/ Tampak Depan
uk: 3 cm x 7 cm

2.1

Bh Ukuran 50 x 100 cm

0.14 Zak Semen


0.033

M3 Pasir Pasang

Rp.

145,000.00

304,500.00

Rp.

58,000.00

8,120.00

Rp.

75,000.00

2,475.00
315,095.00

5 1 M' Pek. Pas. Stepnosing 10 x 60 cm

1.7504

Bh Keramik 10 x 60 cm

0.14 Zak Semen

Rp.

121,675.00

Rp.

58,000.00

35,495.64
8,120.00

0.033

M3 Pasir Pasang

Rp.

75,000.00

2,475.00

0.15

Kg Nat Keramik

Rp.

8,000.00

1,200.00
47,290.64

6 1 M3 Pek. Plat Lantai Beton t =8 cm


P 6- 200 mm

1
27.74

M3 Beton Site Mix

Rp.

517,400.00

517,400.00

Kg Besi

Rp.

10,233.14

283,867.17
801,267.17

ANALISA UPAH

UPAH
HARGA SATUAN

J.HARGA

1
6.86
71.07

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
186,592.00
118,686.90

1
10.5
106.12

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
285,600.00
177,220.40

1
13.61
186.86

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
370,192.00
312,056.20

1
16.67
164.56

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
453,424.00
274,815.20

1
19.52
58.73

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
530,944.00
98,079.10

1
20
240.28

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
544,000.00
401,267.60

1
20
249.5

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
544,000.00
416,665.00

1
13.97
202.78

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
379,984.00
338,642.60

1
17.34
211.56

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
471,648.00
353,305.20

1
21.67
275.56

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
589,424.00
460,185.20

1
21.67
275.56

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
589,424.00
460,185.20

1
10
52.693

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
319,500.00
87,997.31

1
10
50

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
319,500.00
83,500.00

1
8.3
110.66

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
265,185.00
184,802.20

1
20.57
128.24

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
657,211.50
214,160.80

1
8
101.59

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
255,600.00
169,655.30

1
8.333
142.42

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
266,239.35
237,841.40

1
6.6667
114.4

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
213,001.07
191,048.00

1
10
134.94

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
31,950.00
1,670.00

176,800.00
319,500.00
225,349.80

1
20.66
124.32

Org
Org
Org

Pek. Beton
Pek. Bekisting
Pek. Besi

@ Rp.
@ Rp.
@ Rp.

176,800.00
27,200.00
1,670.00

176,800.00
561,952.00
207,614.40

TOTAL

TOTAL

482,078.90

2,217,094.90

639,620.40

2,993,491.95

859,048.20

4,261,443.29

905,039.20

4,297,961.63

805,823.10

3,319,488.46

1,122,067.60

5,527,868.64

1,137,465.00

5,637,615.55

895,426.60

4,486,465.70

1,001,753.20

4,923,524.02

1,226,409.20

6,112,605.46

1,226,409.20

6,112,605.46

584,297.31

2,355,703.57

579,800.00

2,296,648.42

626,787.20

2,847,453.02

1,048,172.30

4,292,657.01

602,055.30

2,709,272.83

680,880.75

3,228,820.65

580,849.07

2,727,449.80

721,649.80

3,307,700.72

946,366.40

4,600,084.34

0.03

Org

Kepala Tukang

@ Rp.

120,000.00

3,600.00

0.25

Org

Tukang

@ Rp.

100,000.00

25,000.00

0.35

Org

Pekerja

@ Rp.

70,000.00

24,500.00
53,100.00

0.045
0.375
0.525

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

142,595.00

183,837.81

244,092.21

133,085.50

142,420.00

116,329.25

87,759.38

18,384.89

24,411.05

4,460.00

4,460.00

16,780.00

25,187.37

16,780.00

70,339.00

18,980.00

18,980.00

170,820.00

191,864.14

16,780.00

79,980.00

5,400.00
37,500.00
36,750.00
79,650.00

0.045
0.375
0.525

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

5,400.00
37,500.00
36,750.00
79,650.00

0.03
0.25
0.4

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

3,600.00
25,000.00
28,000.00
56,600.00

0.03
0.25
0.4

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

3,600.00
25,000.00
28,000.00
56,600.00

0.03

Org

Kepala Tukang

@ Rp.

120,000.00

3,600.00

0.25

Org

Tukang

@ Rp.

100,000.00

25,000.00

0.35

Org

Pekerja

@ Rp.

70,000.00

24,500.00
53,100.00

0.03

Org

Kepala Tukang

@ Rp.

120,000.00

3,600.00

0.25

Org

Tukang

@ Rp.

100,000.00

25,000.00

0.35

Org

Pekerja

@ Rp.

70,000.00

24,500.00
53,100.00

0.0045
0.0375
0.0525

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

540.00
3,750.00
3,675.00
7,965.00

0.0045
0.0375
0.0525

Org
Org
Org

Kepala Tukang
Tukang
Pekerja

@ Rp.
@ Rp.
@ Rp.

120,000.00
100,000.00
70,000.00

540.00
3,750.00
3,675.00
7,965.00

0.003

Org

Kepala Tukang

@ Rp.

120,000.00

360.00

0.02

Org

Tukang

@ Rp.

100,000.00

2,000.00

0.03

Org

Pekerja

@ Rp.

70,000.00

2,100.00
4,460.00

0.003

Org

Kepala Tukang

@ Rp.

120,000.00

360.00

0.02

Org

Tukang

@ Rp.

100,000.00

2,000.00

0.03

Org

Pekerja

@ Rp.

70,000.00

2,100.00
4,460.00

0.006

Org

Kepala Tukang

@ Rp.

120,000.00

720.00

0.085

Org

Tukang

@ Rp.

100,000.00

8,500.00

0.108

Org

Pekerja

@ Rp.

70,000.00

7,560.00

0.006

Org

Kepala Tukang

@ Rp.

120,000.00

720.00

0.085

Org

Tukang

@ Rp.

100,000.00

8,500.00

0.108

Org

Pekerja

@ Rp.

70,000.00

7,560.00

0.009

Org

Kepala Tukang

@ Rp.

120,000.00

1,080.00

0.095

Org

Tukang

@ Rp.

100,000.00

9,500.00

0.12

Org

Pekerja

@ Rp.

70,000.00

8,400.00

0.081

Org

Kepala Tukang

@ Rp.

120,000.00

9,720.00

0.855

Org

Tukang

@ Rp.

100,000.00

85,500.00

1.08

Org

Pekerja

@ Rp.

70,000.00

75,600.00

0.006

Org

Kepala Tukang

@ Rp.

120,000.00

720.00

0.085

Org

Tukang

@ Rp.

100,000.00

8,500.00

0.108

Org

Pekerja

@ Rp.

70,000.00

7,560.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

Org

Pek. Bekisting

@ Rp.

27,200.00

217,600.00

120.83

Org

Pek. Besi

@ Rp.

1,670.00

201,786.10

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

7.1817

Org

Pek. Besi

@ Rp.

1,670.00

11,993.44

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

15

Org

Pek. Bekisting

@ Rp.

27,200.00

408,000.00

19.7

Org

Pek. Besi

@ Rp.

1,670.00

32,899.00

0.03

Org

Kepala Tukang

@ Rp.

120,000.00

3,600.00

0.25

Org

Tukang

@ Rp.

100,000.00

25,000.00

0.4

Org

Pekerja

@ Rp.

70,000.00

28,000.00

0.003

Org

Kepala Tukang

@ Rp.

120,000.00

360.00

0.025

Org

Tukang

@ Rp.

100,000.00

2,500.00

0.035

Org

Pekerja

@ Rp.

70,000.00

2,450.00

596,186.10

2,921,889.15

188,793.44

779,684.75

617,699.00

2,408,879.26

56,600.00

371,695.00

52,600.64

5,310.00

Org

Pek. Beton

@ Rp.

176,800.00

176,800.00

27.74

Org

Pek. Besi

@ Rp.

1,670.00

46,325.80
223,125.80

1,024,392.97

RAB TAMBAHAN
No

Pekerjaan

Volume

Bahan

Upah

Total Bahan

Total Upah

Total

Pekerjaan Shaft Sanitasi

1 Pas. Bata

8.25

m2

41,387.50

21,300.00

341,446.88

175,725.00

Rp

517,171.88

2 Plester

8.25

m2

12,622.00

16,720.00

104,131.50

137,940.00

Rp

242,071.50

3 Acian

8.25

m2

4,640.00

7,230.00

38,280.00

59,647.50

Rp

97,927.50

4 Cat

8.25

m2

53,559.00

16,780.00

441,861.75

138,435.00

Rp

580,296.75

5 Kolom 10 x 10

0.02

m3

3,972,734.76

1,051,393.20

23,656.35

Rp

113,042.88

535,403.85

Rp

1,550,510.50

89,386.53
Rp

No

Pekerjaan

Volume

Bahan

Upah

1,015,106.66

Total Bahan

Rp

Total Upah

Total

Pekerjaan Dak Tangki Air

1 Pas. Bata

2.41

m2

41,387.50

21,300.00

99,826.65

51,375.60

Rp

151,202.25

2 Plester

4.66

m2

12,622.00

16,720.00

58,843.76

77,948.64

Rp

136,792.40

3 Acian

4.66

m2

4,640.00

7,230.00

21,631.68

33,706.26

Rp

55,337.94

4 Cat

2.41

m2

53,559.00

16,780.00

129,184.31

40,473.36

Rp

169,657.67

5 Waterprofing

4.66

m2

64,440.00

16,780.00

300,419.28

78,228.36

Rp

378,647.64

6 Balok 12/20

0.14

m3

4,886,196.26

1,226,409.20

703,612.26

176,602.92

Rp

880,215.19

7 Plat t=10

0.38

m3

1,771,406.26

584,297.31

670,016.70

221,004.61

Rp

891,021.32

679,339.76

Rp

2,662,874.41

Rp

1,983,534.65

Rp

Pekerjaan Keramik Dapur + Bak Cuci Piring 2 lbg (Sesuai Gambar kerja)

1 Pas. Bata

1.44

m2

41,387.50

21,300.00

59,598.00

30,672.00

Rp

90,270.00

2 Plester

1.44

m2

12,622.00

16,720.00

18,175.68

24,076.80

Rp

42,252.48

3 Acian

1.44

m2

4,640.00

7,230.00

6,681.60

10,411.20

Rp

17,092.80

4 Cor Plat 8 cm besi 8 - 15

0.15

m2

2,050,786.87

686,111.10

297,364.10

99,486.11

Rp

396,850.21

5 Bekesting

0.00

m2

6 Pas. Keramik 60 x 60 (plat)

2.30

m2

164,442.21

79,650.00

378,217.08

183,195.00

Rp

561,412.08

7 Pas. Keramik 25 x 40 Dinding

2.28

m2

85,820.00

56,600.00

195,669.60

129,048.00

Rp

324,717.60

8 Pas. Plint Keramik 10 x 60

2.60

m'

16,446.05

7,965.00

42,759.74

Rp

63,468.74

9 Bak cuci piring 2 lbg

1.00

bh

550,000.00

20,709.00
Include

Rp

550,000.00

497,598.11

Rp

2,046,063.91

Include

550,000.00
Rp

1,548,465.80

Rp

Rp

Bak Kontrol 30 x 30 cm
1 Lantai kerja 5 cm

0.25

m2

21,972.00

25,200.00

5,493.00

6,300.00

Rp

11,793.00

2 Pasangan bata

0.48

m2

41,387.50

21,300.00

19,866.00

10,224.00

Rp

30,090.00

3 Plester sisi dalam 1:4

1.12

m2

12,622.00

16,720.00

14,136.64

18,726.40

Rp

32,863.04

4 Tutup bak kontrol cor beton 10 cm besi 8-150cm

0.025

m3

1,744,406.26

584,297.31

43,610.16

14,607.43

Rp

58,217.59

49,857.83

Rp

132,963.63

Rp

83,105.80

Rp

Septiktank 2 Kamar
1 Galian Tanah
2 cor lantai kerja 5 cm
3 pasangan bata
4 plesteran sisi dalam 1:4
5 cor tutup septictank tebal 8 cm besi 8-150cm

4.3358
2.04

M3
M2

46,500.00
25,200.00

0
44,822.88

201,614.70 Rp
51,408.00 Rp

201,614.70

21,972.00

9.6

M2

41,387.50

21,300.00

397,320.00

204,480.00

Rp

601,800.00

11.1

M2

12,622.00

16,720.00

140,104.20

185,592.00

Rp

325,696.20

0.1632

M3

2,050,786.87

686,111.10

334,688.42

111,973.33

Rp

446,661.75

755,068.03

Rp

1,672,003.53

Rp

916,935.50

Rp

96,230.88

Septictank 3 Kamar

5.48
2.64

M3
M2

21,972.00

46,500.00
25,200.00

0
58,006.08

254,671.20 Rp
66,528.00 Rp

254,671.20

2 cor lantai kerja 5 cm


3 pasangan bata

13.2

M2

41,387.50

21,300.00

546,315.00

281,160.00

Rp

827,475.00

4 plesteran sisi dalam 1:4

15

M2

12,622.00

16,720.00

189,330.00

250,800.00

Rp

440,130.00

5 cor tutup septictank tebal 8 cm besi 8-150cm

0.2

M3

2,050,786.87

686,111.10

410,157.37

137,222.22

Rp

547,379.59

990,381.42

Rp

2,194,189.87

1 Galian Tanah

Rp

1,203,808.45

Rp

124,534.08

2 Bak Kontrol Resapan 30 x 30 cm


1 Lantai kerja 5 cm

0.5

m2

21,972.00

25,200.00

10,986.00

12,600.00

Rp

23,586.00

2 Pasangan bata

0.96

m2

41,387.50

21,300.00

39,732.00

20,448.00

Rp

60,180.00

3 Plester sisi dalam 1:4

2.24

m2

12,622.00

16,720.00

28,273.28

37,452.80

Rp

65,726.08

4 Tutup bak kontrol cor beton 10 cm besi 8-150cm

0.05

m3

1,744,406.26

584,297.31

87,220.31

29,214.87

Rp

116,435.18

18

m'

22,001.32

9,798.00

176,364.00

Rp

572,387.68

276,079.67

Rp

838,314.94

5 Instalasi Air Resapan PVC 2 1/2" (SPI)

396,023.68
Rp

562,235.28

Rp

Batas Kopel
1 Pembersihan Lokasi

12.4

M2

27,528.00

Rp

27,528.00

2 Galian Tanah Pondasi

0.24

M3

46,500.00

11,160.00

Rp

11,160.00

3 Galian Tanah Sloof

0.04

M3

46,500.00

1,860.00

Rp

1,860.00

4 Urugan Tanah Kembali

0.22

M3

4,884.00

Rp

15,884.00

5 Pek. Lantai Kerja t = 5 cm

0.12

M2

21,972.00

25,200.00

2,636.64

3,024.00

Rp

5,660.64

6 Cor Pondasi Bor Pile 20/20 cm

0.06

M3

590,891.31

188,793.44

35,453.48

11,327.61

Rp

46,781.08

7 Cor Sloof S1 20/20 cm

0.17

M3

1,791,180.26

617,699.00

304,500.64

105,008.83

Rp

409,509.47

8 Plester Sloof

2.52

M2

12,622.00

16,720.00

31,807.44

42,134.40

Rp

73,941.84

9 Acian Sloof

2.52

M2

4,640.00

7,230.00

11,692.80

18,219.60

Rp

29,912.40

2.52

M2

53,559.00

16,780.00

134,968.68

42,285.60

Rp

177,254.28

Ls

8,520.00

Rp

8,520.00

275,952.04

Rp

808,011.72

10 Cat Luar
11 Pembersihan Akhir

2,220.00

50,000.00

22,200.00

11,000.00

8,520.00

Rp

532,059.68

Rp

Reservoir Ground Tank Fiber


1 Pembersihan Lokasi

1.56

m2

2,220.00

3,463.20

3,463.20

2 Galian Tanah

1.87

m3

46,500.00

86,955.00

86,955.00

3 Cerocok Kayu Ubar 15

btg

30,000.00

24,850.00

120,000.00

99,400.00

219,400.00

4 Pasang Tank Fiber (1000 ltr,merk pinguin/exel)

bh

1,120,000.00

159,040.00

1,120,000.00

159,040.00

1,279,040.00

5 Cor Lantai Dasar Resevoir t = 10 cm

0.13

m3

517,400.00

176,800.00

67,262.00

22,984.00

90,246.00

6 Plat Dinding Resevoir t = 10 cm

0.42

m3

517,400.00

176,800.00

217,308.00

74,256.00

291,564.00

7 Plat Dinding Atas Resevoir t = 10 cm

0.07

m3

517,400.00

176,800.00

36,218.00

12,376.00

48,594.00

8 Cover/Tutup Main Hole beton t = 8 cm (D6_200)

0.02

m3

801,267.17

223,125.80

16,025.34

4,462.52

20,487.86

ls

9 Pembersihan Akhir

14,200.00

14,200.00
Rp

1,576,813.34

Rp

477,136.72

14,200.00
Rp

2,053,950.06

Sumur Resapan
1
2
3
4
5
6

Galian Tanah
Gorong-gorong Beton 60 cm
Lantai Urugan Pasir t= 5 cm
Batu Kerikil Jagung t= 50 cm
Cor tutup tebal 10 cm
Pipa PVC 2.5"

1.2

m3

bh

0.05
0.5

46,500.00
280,000.00

55,800.00

55,800.00

120,700.00

400,700.00

280,000.00

120,700.00

m3

90,000.00

31,200.00

4,500.00

1,560.00

6,060.00

m3

130,000.00

31,200.00

65,000.00

15,600.00

80,600.00

0.1

m3

1,744,406.26

584,297.31

174,440.63

58,429.73

232,870.36

m'

22,001.32

9,798.00

44,002.63

19,596.00

Rp

567,943.26

Rp

271,685.73

63,598.63
Rp

839,628.99

RENCANA ANGGARAN BIAYA


Proyek : Pembangunan 1 Unit Rumah Type 117
Lokasi : Pekanbaru
NO

URAIAN PEKERJAAN

VOLUME

A
1
2
3

PEKERJAAN PERSIAPAN
Pembersihan Lokasi
Pembongkaran Tiang Pancang
Bouwplank

B PEKERJAAN TANAH DAN PONDASI


1 Galian Tanah Pondasi
2 Urugan Tanah

HARGA SATUAN ( Rp. )


BAHAN
UPAH
4

144.00 M2
12.00 M3
39.00 M'

2,220.00
56,800.00
12,202.08
5,740.00
Sub Total

5.37 M3
52.17 M3

46,500.00
22,200.00
Sub Total

JUMLAH HARGA ( Rp. )


BAHAN
UPAH
5

475,881.25
475,881.25
-

TOTAL
( Rp )
6

319,680.00
681,600.00
223,860.00
1,225,140.00

319,680.00
681,600.00
699,741.25
1,701,021.25

249,593.40
1,158,200.64
1,407,794.04

249,593.40
1,158,200.64
1,407,794.04

C
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

PEKERJAAN BETON 1 : 2 : 3
Lantai Kerja t = 5 cm
Tiang Pancang 20/20
Poer 50/50 t = 40 cm
Sloof S1 18/40
Sloof S2 15/30
Kolom K1 10/40
Kolom K2 10/20
Kolom Praktis 10/10
Balok B1 18/35
Balok B2 15/25
Ring Balk 10/10
Talang Air 30/20
Balok Lintel 10/10 (Opening)
Balok Lintel 18/35 (Canopy)
Tangga
Plat Lt. 1, t = 10 cm
Plat Lt. 2, t = 12 cm
Plat Canopy Samping Balkon t = 12 cm
Plat Canopy Teras, t = 15 cm
Plat Canopy Diatas Balkon, t = 10 cm
Plat Canopy Di Depan Tangga, t = 15 cm
Plat Dak Tangki Air
Lisplank Beton t = 40 cm
Groundtank Fiber
Plat Jembatan Masuk Carport t = 10 cm

12.75
243.00
1.20
3.98
0.63
1.92
0.89
1.76
3.24
1.33
0.40
1.26
0.54
0.62
2.74
6.33
6.83
0.59
0.42
0.10
0.57
1.00
0.24
1.00
0.30

M2
M'
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Unit
M3
Ls
M3

21,972.00
25,200.00
136,000.00
2,500,000.00
2,353,871.55
639,620.40
3,402,395.09
859,048.20
3,392,922.43
905,039.20
4,405,801.04
1,122,067.60
4,500,150.55
1,137,465.00
3,972,734.76
1,051,393.20
3,591,039.10
895,426.60
3,921,770.82
1,001,753.20
4,109,040.12
1,073,637.60
3,244,484.71
1,048,172.30
4,109,040.12
1,073,637.60
3,591,039.10
895,426.60
2,107,217.53
602,055.30
1,716,848.42
579,800.00
2,220,665.82
626,787.20
2,547,939.90
680,880.75
2,146,600.73
580,849.07
2,586,050.92
721,649.80
2,146,600.73
580,849.07
1,983,534.65
679,339.76
3,653,717.94
946,366.40
1,576,813.34
477,136.72
1,744,406.26
584,297.31
Sub Total

280,230.89

321,400.80

2,824,645.86
13,546,976.29
2,137,541.13
8,459,138.00
3,996,133.69
6,999,958.66
11,651,126.36
5,220,857.40
1,640,452.09
4,088,050.73
2,205,321.84
2,221,632.25
5,776,588.83
10,871,599.27
15,173,232.16
1,507,972.75
904,148.23
268,949.30
1,219,093.19
1,983,534.65
876,892.31
1,576,813.34
523,321.88
105,954,211.09

767,544.48
3,420,386.31
570,174.70
2,154,369.79
1,010,068.92
1,852,554.82
2,905,211.60
1,333,583.95
428,628.34
1,320,697.10
576,221.30
553,964.62
1,650,435.17
3,671,467.54
4,282,673.97
402,972.46
244,653.63
75,051.58
329,874.64
679,339.76
227,127.94
477,136.72
175,289.19
29,430,829.32

601,631.69
3,592,190.34
16,967,362.60
2,707,715.82
10,613,507.80
5,006,202.61
8,852,513.47
14,556,337.97
6,554,441.35
2,069,080.43
5,408,747.83
2,781,543.13
2,775,596.87
7,427,023.99
14,543,066.81
19,455,906.13
1,910,945.21
1,148,801.85
344,000.88
1,548,967.83
2,662,874.41
1,104,020.24
2,053,950.06
698,611.07
135,385,040.41

D
1
2
3
4
5
6
7

PEKERJAAN PASANGAN
Dinding 1/2 Bata
Plester Dinding
Acian Dinding
Batu Susun Sirih
Plester Timbul t= 2 cm, Lebar 7 cm, Natt= 3 cm
Shaft Sanitasi
Shaft Air Hujan

296.55
662.08
662.08
6.11
11.30
1.00
1.00

M2
M2
M2
M2
M2
Unit
Unit

41,387.50
21,300.00
12,622.00
16,720.00
4,640.00
7,230.00
152,345.00
106,650.00
315,095.00
56,600.00
1,015,106.66
535,403.85
1,015,106.66
535,403.85
Sub Total

12,273,289.30
8,356,743.47
3,072,040.06
931,284.99
3,560,573.50
1,015,106.66
1,015,106.66
30,224,144.63

6,316,425.54
11,069,937.47
4,786,821.05
651,951.45
639,580.00
535,403.85
535,403.85
24,535,523.20

18,589,714.84
19,426,680.94
7,858,861.11
1,583,236.44
4,200,153.50
1,550,510.50
1,550,510.50
54,759,667.83

48,500.00
Include
415,000.00
Include
Sub Total

2,051,550.00
44,199,175.54
46,250,725.54

Include
Include
-

2,051,550.00
44,199,175.54
46,250,725.54

90,000.00
Include
90,000.00
Include
90,000.00
Include
20,000.00
Include
Sub Total

4,456,584.00
4,838,400.00
2,732,402.70
812,000.00
12,839,386.70

Include
Include
Include
Include
-

4,456,584.00
4,838,400.00
2,732,402.70
812,000.00
12,839,386.70

E PEKERJAAN ATAP
1 List Plank GRC t= 9mm, l= 250mm
2 Rangka Atap Baja Ringan + Atap Genteng Monier Warna Hitam
F
1
2
3
4

PEKERJAAN PLAFOND
Plafond Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont) Dalam Lt. 1
Plafond Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont) Dalam Lt. 2
Plafond Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont) Luar
Plafon Trap Laser

G
1
2
3
4
5
6
7
8

PEKERJAAN PINTU DAN JENDELA


Kosen Aluminium
Jendela Kaca Mati Aluminium
Jendela Casement Aluminium
Pintu Kaca Swing Aluminium
Pintu Panel P1 0.8 X 2.45 (Tembusu)
Pintu Panel P2 0.7 X 2.10 (Balam)
Pintu Panel PJ1 0.8 X 2.45 (Tembusu)
Pintu Panel PJ2 0.7 X 2.45 (Tembusu)

42.30 M'
106.50 M2
49.52
53.76
30.36
40.60

M1
M2
M2
M2
Bh
Bh
Bh
Bh

100,000.00
Include
400,000.00
Include
500,000.00
Include
700,000.00
Include
800,000.00
81,650.00
750,000.00
81,650.00
800,000.00
81,650.00
800,000.00
81,650.00
Sub Total

3,940,000.00
8,530,400.00
12,448,750.00
1,575,000.00
2,400,000.00
1,500,000.00
800,000.00
800,000.00
31,994,150.00

Include
Include
Include
Include
244,950.00
163,300.00
81,650.00
81,650.00
571,550.00

3,940,000.00
8,530,400.00
12,448,750.00
1,575,000.00
2,644,950.00
1,663,300.00
881,650.00
881,650.00
32,565,700.00

H PEKERJAAN ALAT GANTUNG / KUNCI


1 Kunci Tanam 2 Slaag (Belucci, ADS-L66)
2 Engsel Pintu 4" (Siver SAR)

7.00 Bh
28.00 Bh

127,500.00
16,330.00
23,000.00
1,633.00
Sub Total

892,500.00
644,000.00
1,536,500.00

114,310.00
45,724.00
160,034.00

1,006,810.00
689,724.00
1,696,534.00

I
1
2
3
4
5
6
7
8
9
10

14.01
87.23
15.66
4.00
18.10
4.00
12.60
25.20
1.00
82.93

89,495.00
53,100.00
104,187.81
79,650.00
76,485.50
56,600.00
63,229.25
53,100.00
76,485.50
56,600.00
63,229.25
53,100.00
104,187.81
79,650.00
47,290.64
5,310.00
1,548,465.80
497,598.11
10,419.89
7,965.00
Sub Total

1,254,048.69
9,088,323.29
1,197,380.50
252,917.00
1,384,081.61
252,917.00
1,312,766.37
1,191,724.11
1,548,465.80
864,123.51
18,346,747.88

744,063.75
6,947,885.43
886,073.00
212,400.00
1,024,233.60
212,400.00
1,003,590.00
133,812.00
497,598.11
660,539.04
12,322,594.93

1,998,112.44
16,036,208.72
2,083,453.50
465,317.00
2,408,315.21
465,317.00
2,316,356.37
1,325,536.11
2,046,063.91
1,524,662.55
30,669,342.81

PEKERJAAN LANTAI
Lantai Teras 50 x 50 (IKAD)
Lantai Ruangan 60 x 60 (Garuda GS 62001)
Dinding Toilet Kamar Tidur Utama 20x33 cm (Platinum)
Lantai Toilet Kamar Tidur Utama 30x30 cm ( Oscar Grey )
Dinding Toilet Di Bawah Tangga 20x33 cm (Platinum)
Lantai Toilet Di Bawah Tangga 20x20 cm (IKAD)
Lantai Tangga 60x60 cm (Garuda GS 62001)
Step Nosing Keramik Anak Tangga
Meja Dapur (Garuda GS 62001) + Bak Cuci Piring 2 Lobang (Royal)
Plint 10x60 cm (Homogenous Tile Ex Cina)

39.40
21.33
24.90
2.25
3.00
2.00
1.00
1.00

M2
M2
M2
M'

M2
M2
M2
M2
M2
M2
M2
M'
Unit
M'

NO

URAIAN PEKERJAAN

VOLUME

1
2
J PEKERJAAN RAILING TANGGA DAN BALKON
1 Railing Tangga (Besi Hollow + Cat Hitam Doof)
2 Railing Balkon (Besi Hollow + Cat Hitam Doof)

10.71 M'
4.95 M'

K
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

PEKERJAAN SANITAIR
Kloset Duduk (TOTO Euro CW660J Putih)
Wastafel (TOTO LW 861 CJ Putih)
Shower Mixer & Hand Shower (Toto TX 432 SDZ)
Floor Drain
Roof Drain
Kran Air 1/2" (Wasser TL 010)
Kran Leher Angsa u/ Bak Cuci Piring (Wasser TL 040)
Instalasi Air Bersih 3/4" (SPI)
Instalasi Air Bersih Pipa Turun 1/2" (SPI)
Instalasi Air Kotor WC Limbah padat PVC 3" (SPI)
Instalasi Air Kotor Limbah cair PVC 2 1/2" (SPI)
Instalasi Air Hujan PVC 2 1/2" (SPI)
Instalasi Air Hujan Diatas Canopy PVC 1" (SPI)
Instalasi Air Panas (Ex Wavin Tigris 1/2")
Septic Tank & Rembesan (3 Kamar)
Bak Kontrol (30 x 30)
Bak Kontrol Resapan (30 x 30)
Sumur Resapan

2.00
2.00
2.00
2.00
4.00
3.00
1.00
44.65
31.50
17.57
47.20
23.10
8.00
1.00
1.00
5.00
1.00
1.00

Bh
Bh
Bh
Bh
Bh
Bh
Bh
M'
M'
M'
M'
M'
M'
Unit
Bh
Bh
Unit
Unit

L
1
2
3
4
5
6

PEKERJAAN LISTRIK
Instalasi Titik Lampu (Panasonic)
Instalasi Titik Lampu Lilin (Panasonic)
Instalasi AC (Panasonic)
Socket Telepon Standard Telkom (Panasonic)
Socket Jaringan Televisi (Panasonic)
Instalasi Stop Kontak (Panasonic)

18.00
11.00
4.00
2.00
2.00
12.00

Ttk
Ttk
Ttk
Ttk
Ttk
Bh

M
1
2
3
4
5

PEKERJAAN PENGECATAN
Cat Air Dinding (ICI Catylac) Dalam
Cat Air Dinding (ICI Dulux Weather Shield) Luar
Waterprofing Talang Beton
Coating Batu Susun Sirih
Cat Minyak Semprot

N
1
2
3

PEKERJAAN LUAR BANGUNAN


Car Port Rabat Beton 1:3:5 t=10cm
Batas Kopel
Pembersihan Akhir

Total Biaya Bangunan


Harga Bangunan / M2
Harga Bangunan / M2 + 10 %
NB: Luas Bangunan 1 Unit Rumah Tinggal Type 117

360.90
293.21
9.92
6.11
24.99

M2
M2
M2
M2
M2

1.65 M3
1.00 Unit
1.00 Ls

117.000 M2

HARGA SATUAN ( Rp. )


BAHAN
UPAH
4
390,000.00
Include
370,000.00
Include
Sub Total
1,840,000.00
481,735.00
1,387,750.00
167,382.50
864,000.00
122,688.00
27,500.00
2,449.50
5,000.00
2,840.00
109,000.00
8,165.00
215,000.00
8,165.00
4,934.11
9,798.00
3,631.58
4,899.00
29,777.74
13,064.00
22,001.32
9,798.00
22,001.32
9,798.00
7,061.40
9,798.00
800,000.00
Include
1,203,808.45
990,381.42
83,105.80
49,857.83
562,235.28
276,079.67
567,943.26
271,685.73
Sub Total
150,000.00
Include
150,000.00
Include
215,000.00
Include
140,000.00
Include
140,000.00
Include
150,000.00
Include
Sub Total

JUMLAH HARGA ( Rp. )


BAHAN
UPAH
5
4,175,301.00
1,831,500.00
6,006,801.00
3,680,000.00
2,775,500.00
1,728,000.00
55,000.00
20,000.00
327,000.00
215,000.00
220,307.80
114,394.74
523,236.53
1,038,484.11
508,230.39
56,491.23
800,000.00
1,203,808.45
415,528.98
562,235.28
567,943.26
14,811,160.76
2,700,000.00
1,650,000.00
860,000.00
280,000.00
280,000.00
1,800,000.00
7,570,000.00

TOTAL
( Rp )
6
-

963,470.00
334,765.00
245,376.00
4,899.00
11,360.00
24,495.00
8,165.00
437,480.70
154,318.50
229,552.77
462,475.40
226,333.80
78,384.00
Include
990,381.42
249,289.16
276,079.67
271,685.73
4,968,511.15
Include
Include
Include
Include
Include
Include
-

4,175,301.00
1,831,500.00
6,006,801.00
4,643,470.00
3,110,265.00
1,973,376.00
59,899.00
31,360.00
351,495.00
223,165.00
657,788.50
268,713.24
752,789.29
1,500,959.50
734,564.19
134,875.23
800,000.00
2,194,189.87
664,818.15
838,314.94
839,628.99
19,779,671.91
2,700,000.00
1,650,000.00
860,000.00
280,000.00
280,000.00
1,800,000.00
7,570,000.00

8,407.37
16,780.00
53,559.00
16,780.00
64,440.00
16,780.00
63,200.00
16,780.00
21,044.14
170,820.00
Sub Total

3,034,234.97
15,704,077.24
639,244.80
386,341.60
525,893.01
20,289,791.61

6,055,932.20
4,920,077.22
166,457.60
102,576.14
4,268,791.80
15,513,834.97

9,090,167.17
20,624,154.46
805,702.40
488,917.74
4,794,684.81
35,803,626.58

457,750.00
176,800.00
532,059.68
275,952.04
284,000.00
Sub Total

755,287.50
532,059.68
1,287,347.18

291,720.00
275,952.04
284,000.00
851,672.04

1,047,007.50
808,011.72
284,000.00
2,139,019.22

297,586,847.64
2,543,477.33
2,797,825.06

90,987,483.65
777,670.80
855,437.88

388,574,331.29
3,321,148.13
3,653,262.94

DAFTAR HARGA UPAH 2013

No

Jabatan

Satuan Upah

Harga Upah

Kepala Tukang

/ Hari

Rp

120,000.00

Tukang

/ Hari

Rp

100,000.00

Pekerja

/ Hari

Rp

70,000.00

Tukang Bongkar

/ Hari

Rp

75,000.00

Persentase Kenaikan Upah

Alat ready mix

1.42

/ m3

Rp

50,000.00

HARGA BORONGAN PEKERJAAN

No

Item Pekerjaan

Satuan

Harga Per Satuan

Pekerjaan Atap Genteng Metal Star Roof

M2

Rp

200,000.00

Pekerjaan Atap Genteng Fency

M2

Rp

250,000.00

Pekerjaan Atap Genteng Monier

M2

Rp

415,000.00

Lisplank GRC t= 9mm, l= 250 mm

M'

Rp

48,500.00

Pekerjaan Plafond Gybsum

M2

Rp

90,000.00

Pekerjaan Plafond trap Laser

M2

Rp

20,000.00

Pekerjaan Listrik
a. Titik Lampu (Panasonic)
b. Stop Kontak (Panasonic)
c. Instalasi AC (Panasonic)
d. Socket Telepon Standard Telkom (Panasonic)
e. Socket Jaringan Televisi (Panasonic)
f. Pemasangan Exhouse Fan
g. Pasang Lampu Hias Teras
h. Inst. Air Panas ( EX Wavin Tigris 1/2" )

Titik
Titik
Titik
Titik
Titik
Titik
Titik
Titik

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

150,000.00
150,000.00
215,000.00
140,000.00
140,000.00
100,000.00
180,000.00
800,000.00

Pekerjaan Kaca Jendela


a. Kaca Jendela Polos 5 mm
b. Kaca Jendela Polos 3 mm

M2
M2

Rp

134,550.00

Pekerjaan Kaca Grafier

M2

10 Pekerjaan Pancang
a. Bahan
b. Mobilisasi (Upah)

M1
Unit

Rp
Rp

136,000.00
2,500,000.00

11 Railing :
a. Railing Tangga
b. Railing Balkon

M1
M1

Rp
Rp

390,000.00
370,000.00

12 Pekerjaan Pembersihan Akhir

Unit

Rp

284,000.00

Harga Upah

Rp

2,840.00

HSP AKSESORIS

Pekerjaan Pintu Dan Jendela :


No

Pekerjaan

Bahan

Upah

Total

Kozen Kayu Kulim 5/10

5,000,000.00

408,250.00

Rp 5,408,250.00

Daun Pintu Panel (82 x 210) Meranti Campur

550,000.00

81,650.00

Rp

631,650.00

Daun Pintu Panel (82 x 240) Meranti Campur

650,000.00

81,650.00

Rp

731,650.00

Daun Pintu Kaca Rangka Kayu

650,000.00

62,054.00

Rp

712,054.00

Daun Pintu KM/WC ( Pintu Fiber )

290,000.00

81,650.00

Rp

371,650.00

Daun Jendela Kayu + Ventilasi (Kayu Balam) + kaca

260,000.00

48,990.00

Rp

308,990.00

Bahan

Upah

Pekerjaan Alat Gantung Dan Kunci :


No

Pekerjaan

Total

Pasang Kunci Tanam 2 Slaag (Belucci, NBEP)

127,500.00

16,330.00

Rp

143,830.00

Pasang Engsel Pintu 4" (Siver Sar)

23,000.00

1,633.00

Rp

24,633.00

Pasang Engsel Jendela 3" (Fuji Taco)

7,000.00

1,633.00

Rp

8,633.00

Pasang Grendel Jendela 3" (Beluci)

5,000.00

1,633.00

Rp

6,633.00

Pasang Hak Angin Jendela BOIYA

10,000.00

1,633.00

Rp

11,633.00

Pasang Tarikan Jendela (Romaco)

4,500.00

1,633.00

Rp

6,133.00

Pekerjaan Sanitair :
No

Bahan

Upah

Total

Pasang Kloset Duduk (American Standard, Granada 3000 CST, GR61CAxxK)

Pekerjaan

1,432,250.00

481,735.00

Rp 1,913,985.00

Pasang Kloset Duduk (Toto Euro CW 660 J Putih)

1,840,000.00

481,735.00

Rp 2,321,735.00

Pasang Kloset Jongkok (American Standard, Rapi Ex, WAR2C4DXX)

179,350.00

81,650.00

Rp

261,000.00

Wastafel (Studio 3000, ST31LAxxK)

543,500.00

167,382.50

Rp

710,882.50

Wastafel (Toto LW 861 CJ Putih)

1,387,750.00

167,382.50

Rp 1,555,132.50

Pekerjaan Pasang Bak Air Sudut

210,000.00

261,280.00

Rp

471,280.00

27,500.00

2,449.50

Rp

29,949.50

11 Pekerjaan Pasang Kran Air

27,500.00

8,165.00

Rp

35,665.00

12 Kran Air 1/2" (Wasser TL 010)

109,000.00

8,165.00

Rp

117,165.00

13 Pekerjaan Pasang Kran Air Leher Angsa

45,000.00

8,165.00

Rp

53,165.00

14 Kran Leher Angsa u/ Bak Cuci Piring (Wasser TL 040)

215,000.00

8,165.00

Rp

223,165.00

10 Pekerjaan Pasang Floor Drain

15 Instalasi Air Bersih 1/2" (SPI)

3,631.58

4,899.00

Rp

8,530.58

16 Instalasi Air Kotor WC Limbah padat PVC 3" (SPI)

29,777.74

13,064.00

Rp

42,841.74

17 Instalasi Air Kotor Limbah cair PVC 2.5" (SPI)

22,001.32

9,798.00

Rp

31,799.32

18 Instalasi Air Hujan Canopy PVC 1" (SPI)

7,061.40

9,798.00

Rp

16,859.40

19 Instalasi Air Kotor PVC 1 1/2" (SPI)

11,015.79

9,798.00

Rp

20,813.79

20 Instalasi Air Bersih PVC 3/4" (SPI)

4,934.11

9,798.00

Rp

14,732.11
986,688.00

21 Shower Mixer & Hand Shower (Toto TX 432 SDZ)

864,000.00

122,688.00

Rp

1,120,000.00

159,040.00

Rp 1,279,040.00

23 Gorong-gorong D 60 cm

280,000.00

120,700.00

Rp

400,700.00

24 Cerocok Kayu Ubar

30,000.00

24,850.00

Rp

54,850.00

25 Roof Drain

5,000.00

2,840.00

Rp

7,840.00

22 Tank Fiber 1000Ltr

PASANGAN
As

Panjang
A1
B1
C1
D1
E1

F2
G2
H2
I2
J2
K2
L2
11
21
31
41
51
61
71
82
92
10 2
11 2
12 2
13 2
Batu alam susun sirih
Nat Garis Vertikal
Canopy Teras
Canopy balkon
Canopy Tangga
Penebalan dinding
Penebalan dinding JS
Penebalan dinding JS
Penebalan dinding JS
Penebalan dinding JS
Penebalan dinding JS
Penebalan dinding JS
Plat Depan t= 12 cm
Lisplank Beton t= 40 cm
Shaft sanitasi
Shaft air hujan (3 pipa)

Tinggi

7.5
0.88
3
0.5
1.25
3
0.5
1.25
6.25
0.58
7.5
0.58
0.48
0.5
1
6
0.5
2
6.5
0.9
4
4
3
2
3
2
3
3.5
4.5
5.5
3
2
3

0.9

1:4

Luas Kusen
4
4
4
4
4
4
4
4
4
4
3.7
3.7
3.7
3.7
3.7
3.7
3.7
3.7
3.7
3.7
4
4
4
4
4
4
4
3.7
3.7
3.7
3.7
3.7
3.7

Pas. Bata

0.59
2.04
1.2

1.3
3.57

6.24
5.5997
1.89
1.68
7.818
1.638
5.64
3.72
3.6425
3.57
5.49
2.86
4.2

0.88

30
3.52
12
1.41
2.96
12
0.8
5
25
2.32
27.75
2.146
1.776
0.55
3.7
18.63
1.85
7.4
24.05
3.33
9.76
10.4003
10.11
6.32
4.182
6.362
6.36
9.23
13.0075
16.78
5.61
4.54
6.9

0.792

62.6882

296.5458

Aci/Plester
60
7.04
24
2.82
5.92
24
1.6
10
50
4.64
55.5
4.292
3.552
1.1
7.4
37.26
3.7
14.8
48.1
6.66
19.52
20.8006
20.22
12.64
8.364
12.724
12.72
18.46
26.015
33.56
11.22
9.08
13.8
6.113
11.3
5.913
2.42
8.867
2.0064
2.93
0.295
0.3
0.1
0.079
0.025
10.5216
3.2
8.25
8.25

662.0776

Cat Dinding Catylac Cat Dinding Dulux Weathershield


30
30
7.04
24
1.41
1.41
2.96
2.96
24
0.8
0.8
10
25
25
4.64
27.75
27.75
4.292
3.552
0.55
0.55
3.7
3.7
37.26
1.85
1.85
14.8
24.05
24.05
6.66
9.76
9.76
10.4003
10.4003
20.22
12.64
4.182
4.182
6.362
6.362
6.36
6.36
9.23
9.23
13.0075
13.0075
33.56
5.61
5.61
4.54
4.54
6.9
6.9
11.3
5.913
1.38
8.055
2.0064
2.93
0.295
0.3
0.1
0.079
0.025
10.5216
3.2
8.25
8.25

360.9018

293.2108

HARGA PINTU DAN JENDELA ALU

NO

KUSEN PINTU DAN JENDELA

VOLUME
JENDELA
KACA MATI
(M2)

VOLUME
JENDELA
SLIDING
(M2)

VOLUME
JENDELA
CASEMENT
(M2)

Jendela Type J1

1.225

3.0625

Jendela Type J2

2.45

6.125

Jendela Type J3

Jendela Type J4

Jendela Type J5

Jendela Type JS

6.048

Jendela Type JS1

2.64

Jendela Type JS2

4.08

Pintu Type P1

10

Pintu Type P2

11

Pintu Type PB

12

Pintu Type PJ1

2.713

3.0625

13

Pintu Type PJ2

1.085

2.7125

14

Boven Type BV1

0.34

15

Boven Type BV2

0.93

VOLUME
PINTU KACA
SWING
(M2)

3.24
1.085

2.7125
2.7125

2.25

21.326

24.8975

PINTU DAN JENDELA ALUMUNIUM

VOLUME
PINTU KACA
SLIDING
(M2)

VOLUME
PINTU
PANEL P1
80 x 245

VOLUME
VOLUME
VOLUME
VOLUME
PINTU
PINTU
PINTU
KUSEN
PANEL P2 PANEL PJ1 PANEL PJ2 ALUMUNIUM
70 x 205
80 x 245
70 x 245
(M1)

3.00

17.70
2.00

10.00
1.00

5.90
1.00

5.80

39.4

HARGA DARI SUPPLIER PERMETER

HARGA PER UNIT

Rp

2,021,250.00

VOLUME JENDELA KACA MATI

Rp

400,000.00

Rp

4,042,500.00

VOLUME JENDELA SLIDING

Rp

400,000.00

Rp

1,620,000.00

VOLUME JENDELA CASEMENT

Rp

500,000.00

Rp

1,790,250.00

VOLUME PINTU SWING

Rp

700,000.00

Rp

1,356,250.00

VOLUME PINTU SLIDING

Rp

400,000.00

Rp

2,419,200.00

VOLUME KUSEN ALUMUNIUM

Rp

100,000.00

Rp

1,056,000.00

VOLUME PINTU P1

80 x 245

Rp

800,000.00

Rp

1,632,000.00

VOLUME PINTU P2

70 x 210

Rp

750,000.00

Rp

4,170,000.00

VOLUME PINTU P3

70 x 245

Rp

800,000.00

Rp

2,500,000.00

10 VOLUME PINTU P4

80 x 245

Rp

800,000.00

Rp

1,575,000.00

Rp

4,006,450.00

Rp

3,170,250.00

Rp

170,000.00

Rp

465,000.00

Rp

31,994,150.00

/M2
/M2
/M2
/M2
/M2
/M
/BUAH
/BUAH
/BUAH
/BUAH

Anda mungkin juga menyukai