DAFTAR HARGA SATUAN BAHAN BANGUNAN

SAMPLE
NO

JENIS BAHAN BANGUNAN

SATUAN

1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

2
Semen PPC (Gresik)
Pasir pasang
Pasir urug
Tanah urug
Kapur
Mill
Batu kali
Batu bata
Besi beton Polos U.24 (SNI)
Besi beton Ulir U.39 (SNI)
Batu split 2-3 cm (pecah manual)
Batu split 3-4 cm (pecah manual)
Koral 3-4 cm
Bendrat
Taek wood 3 mm (90 x 210) cm
Papan sengon (Bekesting) 2/20 x 200
cm
Bambu
Dolken
Minyak bekesting
Paku (rata-rata)
Paku Plepet
Paku Zeng
Lem Kayu
Balok kayu Meranti
Papan kayu Meranti
Balok kayu Jati kelas Politur
Papan kayu Jati kelas Politur
Balok kayu Bengkirai
Papan kayu Bengkirai
Balok kayu Kamper
Papan kayu Kamper
Balok kayu Kruing
Papan kayu Kruing
Genteng Beton eks Mutiara
Nok genteng Beton Eks Mutiara
Zeng Datar 90 cm
Kaca bening 5 mm (ASAHI MAS)

3
/zak
/m3
/m3
/m3
/zak
/zak
/m3
/bh
/kg
/kg
/m3
/m3
/m3
/kg
/lembar

HARGA
(Rp.)
4
22,000.00
50,000.00
27,000.00
22,500.00
4,500.00
4,500.00
35,000.00
180.00
4,500.00
5,000.00
90,000.00
67,000.00
50,000.00
8,000.00
45,000.00

/lembar
/batang
/batang
/liter
/kg
/kg
/bh
/kg
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/m3
/buah
/buah
/m'
/m2

3,000.00
4,500.00
4,000.00
8,000.00
7,000.00
8,000.00
150.00
13,000.00
1,200,000.00
1,400,000.00
6,000,000.00
8,000,000.00
2,800,000.00
3,000,000.00
3,200,000.00
3,450,000.00
1,800,000.00
2,000,000.00
2,100.00
4,000.00
24,000.00
60,000.00

16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

KETERANGAN
5
1 zak = 40 Kg

1 zak = 21,5 kg
1 zak = 22 kg

/m2

70,000.00

39

Kaca Es untuk Boven t = 5 mm
Kaca Rayband 50 %, t = 5 mm (ASAHI
MAS)

/m2

85,000.00

No.

JENIS BAHAN BANGUNAN

SATUAN

HARGA
(Rp)

40
41

Keramik Lantai setara Hercules 30x30
Keramik dinding Setara Asia 20x25
Keramik Serit (KM/WC) setara Asia
20x20
Keramik assesoris 10x20
Semen grouting
Kanstin Abu-abu ukr. 25.25.40
Conblock kelas biasa

/m2
/m2

30,000.00
33,000.00

/m2
/buah
/kg
/m'
/m2

35,000.00
4,000.00
7,500.00
27,400.00
14,000.00

38

42
43
44
45
46
47
48

/lembar
/lembar

45,000.00
3,500.00

49
50
51
52

Tripleks 3 mm (120x240)
Eternit Harflex 1x1 m, biasa (Kerang)
Eternit Harflex 1x1 m, biasa
(Djubesment)
Gypsium Board (120x240) cm
Calsiboard (120x240) cm
List Plafon Gypsium L = 10 Cm

/lembar
/lembar
/lembar
/m'

6,000.00
35,000.00
30,000.00
8,000.00

53
54
55
56
57
58
59
60

Cat kayu eks EMCO (bintang)
Cat Catylac
Plamur tembok
Plamur kayu
Thiner
Meni besi
Meni kayu
Amplas

/kg
/5 Kg
/kg
/kg
/liter
/liter
/liter
/lembar

33,000.00
50,000.00
5,800.00
9,700.00
4,500.00
9,000.00
6,000.00
1,250.00

61
62
63
64
65
66
67

Slot dan Handle Pintu (SES)
Slot Pintu Kupu tarung (SES)
Kunci KM/Wc ex. Alpha
Engsel pintu kuningan ukr. 3"x4" (aiwa)
Engsel H untuk Daun Jendela (Lokal)
Grendel ukuran 8" (RRT)
Grendel Jalu untuk Jendela

/bh
/bh
/bh
/ps
/ps
/bh
/bh

125,000.00
90,000.00
20,000.00
16,900.00
5,000.00
3,200.00
3,000.00

KETERANGAN

68
69

Hak angin kuningan ukr. 21 - 30 cm
Handle Pintu (u/ pintu Kupu tarung)

/bh
/ps

70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86

Closet duduk TOTO Monoblok
Closet jongkok Standart
Washtafel body standart INA
Wallshower
Floordrain
Avor (kurasan Bak)
Bathup Standart INA
Keran Air Standart (Rata-rata)
Keran Dapur
Soap Holder
Isolasi
Pipa PVC 3/4" eks Wavin
Pipa PVC 3" eks Wavin
Knee 3/4"
Sock 3/4"
Tee 3/4"
Knee 3"

/set
/set
/set
/set
/bh
/bh
/set
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh
/bh

No.

JENIS BAHAN BANGUNAN

87
88
89
90
91
92
93
94
95
96
97
98
99
100

Sock 3"
Tee 3"
Lem PVC (tube)
Batu Candi ( Andesit)
Batu Belah
Baut
Plate
Begel
Solar
Lis Kayu
Roster Kayu 30x 30
Sirlak
Spirtus
Batu Apung

10,900.00
50,000.00

1,000,000.00
74,500.00
200,000.00
50,000.00
10,000.00
5,000.00
1,250,000.00
15,000.00
25,000.00
25,000.00
1,000.00
14,000.00
85,000.00
2,500.00
2,000.00
3,000.00
7,800.00
HARGA
SATUAN
KETERANGAN
(Rp)
/bh
/bh
/bh
/m2
/m2
/bh
/bh
/bh
/ltr
/m'
/bh
/kg
/ltr
/kg

5,000.00
8,200.00
3,500.00
65,000.00
65,000.00
1,500.00
1,000.00
7,500.00
2,300.00
3,000.00
45,000.00
60,000.00
6,000.00
4,000.00

NO.

DAFTAR PEKERJA

SATUAN

UPAH
(Rp.)

KET.

1

TUKANG BATU

Hari

22,000.00

per Hari

2

TUKANG KAYU

Hari

22,000.00

per Hari

3

TUKANG BESI

Hari

25,000.00

per Hari

4

TUKANG LISTRIK

Hari

25,000.00

per Hari

5

TUKANG PLAMBING

Hari

21,000.00

per Hari

6

TUKANG KERAMIK

Hari

25,000.00

per Hari

7

TUKANG BIKIN KUSEN

Hari

30,000.00

per Hari

8

TUKANG PAVING BLOK

Hari

20,000.00

per Hari

9

TENAGA

Hari

18,000.00

per Hari

10

TUKANG CAT

Hari

22,000.00

per Hari

DAFTAR UPAH BORONGAN/ BAS BORONG
DI KABUPATEN SLEMAN BULAN MARET 2005

No

JENIS PEKERJAAN

Sat.
Pekj

Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

A.

PEKERJAAN PERSIAPAN

1

Uitzet & Bouwplank

M`

3,000.00

0 3,000.00

32.90

3,986.95

2

Pembuatan Direksikit (Tripleks, Zeng, Lt. Rabat Beton)

M2

36,000.00

0 36,000.00

32.90

47,843.36

3

Pembuatan Gudang (Tripleks, Zeng, Lt. Rabat Beton)

M2

36,000.00

0 36,000.00

32.90

47,843.36

4

Pembuatan Brak (Tripleks, Zeng, Lt. Rabat Beton)

M2

30,000.00

0 30,000.00

32.90

39,869.46

5

Pembuatan Pagar Proyek (Balok Kayu & Zeng)

M`

5,000.00

0 5,000.00

32.90

6,644.91

6

Pembuatan Pagar Proyek (Bambu & Gedek/Anyaman Bambu)

M`

5,000.00

0 5,000.00

32.90

6,644.91

7

Pembersihan Lokasi Proyek

M2

2,400.00

0 2,400.00

32.90

3,189.56

B.

PEKERJAAN TANAH DAN PASIR

1

Galian Tanah (untuk Pondasi Batu Kali)

M3

8,500.00

0 8,500.00

32.90

11,296.35

2

Galian Tanah (untuk Pondasi Foot Plat)

M3

10,000.00

0 10,000.00

32.90

13,289.82

3

Urugan Tanah Kembali (termasuk Pemadatan)

M3

4,500.00

0 4,500.00

32.90

5,980.42

4

Urugan Tanah (termasuk Pemadatan).

M3

6,500.00

0 6,500.00

32.90

8,638.38

5

Urugan Pasir

M3

4,950.00

0 4,950.00

32.90

6,578.46

6

Urugan Pasir Di Bawah Pondasi ( t = 10 Cm)

M2

1,100.00

0 1,100.00

32.90

1,461.88

7

Urugan Pasir Di Bawah Lantai ( t = 10 Cm)

M2

1,100.00

0 1,100.00

32.90

1,461.88

8

Urugan Sirtu

M2

1,000.00

0 1,000.00

32.90

1,328.98

9

Urugan Splite/Koral Untuk Jalan Lingkungan

M2

1,375.00

0 1,375.00

32.90

1,827.35

No

JENIS PEKERJAAN
Sat.
Pekj

Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

C.

PEKERJAAN PASANGAN DAN PLESTERAN

1

Pasangan Batu Kali Kosong untuk Pondasi

M3

24,000.00

0

24,000.00

32.90

31,895.57

2

Pekerjaan Pondasi Batu Kali Pecah

M3

35,000.00

7.5

37,625.00

32.90

50,002.95

3

Pasangan Bata 1/2 Batu (Trasram)

M2

7,200.00

12.5

8,100.00

32.90

10,764.76

4

Pasangan Bata 1/2 Batu

M2

6,500.00

12.5

7,312.50

32.90

9,718.18

5

Pasangan Rolag Bata (Diatas Pondasi & Kusen)

M`

3,500.00

12.5

3,937.50

32.90

5,232.87

6

Plesteran Trasram

M2

8,300.00

10

9,130.00

32.90

12,133.61

7

Plesteran

M2

8,300.00

10

9,130.00

32.90

12,133.61

8

Sponengan Sudut (Tembok)

M`

2,750.00

0

2,750.00

32.90

3,654.70

9

Sponengan Beton (pada Kolom. Balok dll.)

M`

3,250.00

0

3,250.00

32.90

4,319.19

10

Penebalan Plesteran Sederhana

M`

7,500.00

10

8,250.00

32.90

10,964.10

11

Penebalan Plesteran Rumit (Lengkung atau sudut > 4sudut)

M`

11,250.00

10

12,375.00

32.90

16,446.15

12

Lantai Kerja (dengan spesi tebal + 3 Cm)

M2

3,300.00

0

3,300.00

32.90

4,385.64

13

Lantai Kerja (dengan Rabat Beton tebal > 4 Cm)

M2

5,200.00

10

5,720.00

32.90

7,601.78

14

Pasang Glass Blok (20/20 atau setara)

bh.

1,900.00

0

1,900.00

32.90

2,525.07

15

Pasang Roster Kayu

bh.

1,000.00

0

1,000.00

32.90

1,328.98

D

PEKERJAAN ATAP & PLAFOND

1

Kuda-Kuda Kayu ( Bentang < 9 M )

M3

450,000.00

35

607,500.00

32.90

807,356.63

2

Gording, Jurai, Murplate, Nog.

M3

430,000.00

0

430,000.00

32.90

571,462.31

3

Usuk & Reng

M2

4,000.00

0

4,000.00

32.90

5,315.93

4

Papan Ruiter

M`

1,500.00

0

1,500.00

32.90

1,993.47

5

Lisjplank ( Tunggal )

M`

7,250.00

0

7,250.00

32.90

9,635.12

6

Lisjplank ( Double )

M`

14,500.00

0

14,500.00

32.90

19,270.24

7

Wenvir (Kayu Lapis Zeng)

M`

5,000.00

0

5,000.00

32.90

6,644.91

8

Talang (Papan, Zeng, Cat Zeng & Meni Papan)

M`

7,750.00

0

7,750.00

32.90

10,299.61

9

Plafond (Rangka Saja): 100 x 100

M2

7,200.00

0

7,200.00

32.90

9,568.67

Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

No

JENIS PEKERJAAN
Sat.
Pekj

10

Plafond (Rangka Saja): 80 x 60

M2

11,500.00

0

11,500.00

32.90

15,283.29

11

Plafond (Rangka Saja): 60 x 60

M2

13,000.00

0

13,000.00

32.90

17,276.77

12

Plepet ( antar penutup plafond )

M`

1,000.00

0

1,000.00

32.90

1,328.98

13

Profil Kayu ( Untuk Pertemuan Tembok & Plafond )

M`

1,900.00

0

1,900.00

32.90

2,525.07

14

Pasang Penutup Plafond saja (Dengan Asbes/Ternit)

M2

1,300.00

0

1,300.00

32.90

1,727.68

15

Pasang Penutup Plafond saja (Dengan Kayu Lapis)

M2

1,300.00

0

1,300.00

32.90

1,727.68

E

PEKERJAAN PENUTUP ATAP

1

Genteng Keramik

M2

6,000.00

17.5

7,050.00

32.90

9,369.32

2
3

Genteng "Plentong" Kampung (Standar)
Genteng "Kodok"

M2
M2

7,300.00
10,000.00

17.5
17.5

8,577.50
11,750.00

32.90
32.90

11,399.34
15,615.54

4

Kerpus Genteng Keramik

M`

14,500.00

17.5

17,037.50

32.90

22,642.53

5

Kerpus Genteng Kampung

M`

14,500.00

17.5

17,037.50

32.90

22,642.53

F

PEKERJAAN PENUTUP LANTAI & DINDING

1

Keramik Lantai

M2

7,400.00

25

9,250.00

32.90

12,293.08

2

Keramik Tangga

M2

13,800.00

100

27,600.00

32.90

36,679.91

3

Keramik Dinding

M2

15,000.00

100

30,000.00

32.90

39,869.46

4

Keramik Plin

M`

3,400.00

100

6,800.00

32.90

9,037.08

5

Keramik Assesories

bh

500.00

100

1,000.00

32.90

1,328.98

6

Pasang Dinding Batu Alam (Jenis Bt Alam Rata)

M2

15,000.00

200

45,000.00

32.90

59,804.19

7

Pasang Dinding Batu Alam (Jenis Bt Alam Tidak Rata)

M2

20,000.00

50

30,000.00

32.90

39,869.46

Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

No

JENIS PEKERJAAN
Sat.
Pekj

G

PEKERJAAN KUSEN & DAUN PINTU-JENDELA

1

Bikin Kusen Pintu & Jendela (Kayu < Klas 2)

M3

575,000.00

50

862,500.00

32.90

1,146,247.07

2

Bikin Kusen Pintu & Jendela ( Jati, Ulin, & Setara )

M3

700,000.00

75

1,730,000.00

32.90

2,299,139.05

3

Bikin Krepyak untuk Kusen Pintu dan Jendela

M3

800,000.00

75

1,620,000.00

32.90

2,152,951.02

4

Bikin Daun Pintu Panil

bh.

48,750.00

100

128,500.00

32.90

170,774.20

5

Bikin Daun Pintu Double Teakwood (Setara)

bh.

26,000.00

25

32,500.00

32.90

43,191.92

6

Bikin Daun Jendela ( Tidak Ber Regel/Teler )

bh.

30,000.00

50

45,000.00

32.90

59,804.19

7

Bikin Daun Jendela ( Termasuk Regel/Teler )

bh.

32,500.00

50

48,750.00

32.90

64,787.88

8

Stel Kusen Di Proyek

M3

340,000.00

0

340,000.00

32.90

451,853.92

9

Stel Daun Pintu Panil

bh.

31,000.00

0

31,000.00

32.90

41,198.45

10

Stel Daun Pintu Double Teakwood (atau setara)

bh.

27,000.00

0

27,000.00

32.90

35,882.52

11

Stel Daun Jendela

bh.

25,000.00

0

25,000.00

32.90

33,224.55

12

Stel Daun Jendela BV

bh.

18,000.00

0

18,000.00

32.90

23,921.68

H

PEKERJAAN SANITASI & DRAINASI

1

Pasang Closet Jongkok

Unit

36,300.00

0

36,300.00

32.90

48,242.05

2

Pasang Closet Duduk - Monoblok

Unit

72,600.00

0

72,600.00

32.90

96,484.10

3

Pasang Washtafel

Unit

72,600.00

0

72,600.00

32.90

96,484.10

4

Pasang Washtafel & Penyangga

Unit

90,750.00

0

90,750.00

32.90

120,605.13

5

Pasang Washbak (Tempat Cuci Piring)

Unit

42,350.00

0

42,350.00

32.90

56,282.39

6

Pasang WallShower

Unit

15,125.00

0

15,125.00

32.90

20,100.85

7

Pasang Double Hug

bh.

15,125.00

0

15,125.00

32.90

20,100.85

8

Pasang Tempat Sabun (di Dinding)

bh.

15,125.00

0

15,125.00

32.90

20,100.85

9

Pasang Kran

bh.

3,600.00

0

3,600.00

32.90

4,784.34

10

Pasang Stop Kran

bh.

6,000.00

0

6,000.00

32.90

7,973.89

11

Pasang Floor Drain

bh.

9,000.00

0

9,000.00

32.90

11,960.84

12

Pasang Avor

bh.

9,000.00

0

9,000.00

32.90

11,960.84

No

JENIS PEKERJAAN
Sat.
Pekj

Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

13

Bikin Bak Mandi (Standar)

Unit

93,750.00

0

93,750.00

32.90

124,592.07

14

Instalasi (PVC) Water Torn)

Unit

30,000.00

0

30,000.00

32.90

39,869.46

15

Saluran Air Bersih (PVC diameter: 1' ; 3/4' ; 1/2')

M'

2,500.00

0

2,500.00

32.90

3,322.46

16

Saluran Air Sabun & Air Kotor dengan PVC

M'

5,000.00

0

5,000.00

32.90

6,644.91

17

Bak Kontrol Tertutup (Air Sabun & Air Bersih) Stndar

Unit

52,000.00

0

52,000.00

32.90

69,107.07

18

Bikin Sumur Resapan

Unit

100,000.00

0

100,000.00

32.90

132,898.21

19

Bikin Septictank

Unit

350,000.00

0

350,000.00

32.90

465,143.74

I

PEKERJAAN STRUKTUR BETON & BAJA

1

Besi Untuk Struktur Beton Bertulang Dia < 12 mm

Kg.

400.00

17.5

470.00

32.90

624.62

2

Besi Untuk Struktur Beton Bertulang Dia > 12 mm

Kg.

330.00

17.5

387.75

32.90

515.31

3

Bekesting Kolom Praktis, Sloof, Ring Balok, dll.

M2

1,750.00

0

1,750.00

32.90

2,325.72

4

Cort Beton Kolom Praktis, Sloof, Ring Balok dll.

M3

35,000.00

35

47,250.00

32.90

62,794.40

5

Perancah Bambu

M2

3,000.00

0

3,000.00

32.90

3,986.95

J

PEKERJAAN CAT ; MELAMIN ; POLITUR

1

Cat Tembok ( 3 Sapuan )

M2

4,125.00

17.5

4,846.88

32.90

6,441.41

2

Meni Bidang Kayu Baru

M2

2,900.00

10

3,190.00

32.90

4,239.45

3

Cat Kayu ( 3 Kali Sapuan )

M2

9,600.00

35

12,960.00

32.90

17,223.61

4

Politur

M2

13,750.00

35

18,562.50

32.90

24,669.23

5

Melamin

M2

25,000.00

35

33,750.00

32.90

44,853.15

6

Cat Genteng, Asbes Gelombang.

M2

2,400.00

15

2,760.00

32.90

3,667.99

K

PERKERASAN JALAN LINGKUNGAN

1

Pasang Makadam / Bt. Kali Pecah (tebal < 28 Cm)

M2

3,300.00

25

4,125.00

32.90

5,482.05

2

Batu Pecah 5/7 (tebal < 15 Cm)

M2

2,000.00

25

2,500.00

32.90

3,322.46

3

Batu Pecah 2/3 (tebal < 6 Cm)

M2

2,000.00

25

2,500.00

32.90

3,322.46

No

JENIS PEKERJAAN
Upah Borongan
(Rp)

Faktor
Alat
(%)

Upah
Langsung
(Rp)

Over
Head
(%)

Upah Total
(Rp)

Sat.
Pekj

4

Sirtu (tebal < 10 Cm)

M2

1,600.00

25

2,000.00

32.90

2,657.96

5

Pasang Conblok

M2

4,600.00

0

4,600.00

32.90

6,113.32

6

Pengasphalan

M2

2,500.00

25

3,125.00

32.90

4,153.07

7

Pasang Kansten

M'

1,900.00

0

1,900.00

32.90

2,525.07

L

LISTRIK DAN PENANGKAL PETIR

1

Lampu (piting & Saklar)

ttk.

24,200.00

0

24,200.00

32.90

32,161.37

2

Stop Kontak.

ttk.

24,200.00

0

24,200.00

32.90

32,161.37

3

NCB

Unit

82,500.00

0

82,500.00

32.90

109,641.02

4

Penangkal Petir 1 speed dgn 2 Arde (Arde maks -5,0M)

Unit

310,000.00

0

310,000.00

32.90

411,984.45

Besarnya
Over
Head
(OH)

32.90

%

DAFTAR ANALISIS
HARGA SATUAN PEKERJAAN (HSP) - TANPA OVER HEAD
PROYEK : SAMPLE
LOKASI : SAMPLE

A

PEKERJAAN PERSIAPAN

1.

MOBILISASI
Upah :

1.00

ls.

@

Rp.

200,000.00

. = Rp.

200,000.00

1.00

M2

@

Rp.

2,800.00

. = Rp.

2,800.00

Papan Sengon 0.5500

Lbr

@

Rp.

3,000.00

. = Rp.

1,650.00

Balok Kayu 0.0060

M3

@

Rp.

1,200,000.00

. = Rp.

7,200.00

Paku 0.0200

Kg.

@

Rp.

7,000.00

. = Rp.
. = Rp.

140.00
8,990.00

M`

@

Rp.

3,000.00
Total

. = Rp.
. = Rp.

3,000.00
11,990.00

1M2 PEMBERSIHAN LOKASI
2. PROYEK
Upah :
1 M' PEKERJAAN UITZET &
3. BOUWPLANK
Bahan :

Upah : 1.00

1 M' PEMAGARAN LOKASI PROYEK

4.
Bahan :
Zeng 1.2500

Lbr

@

Rp.

8,000.00

. = Rp.

10,000.00

Balok Kayu 0.0300

M3

@

Rp.

1,200,000.00

. = Rp.

36,000.00

Paku Zeng 12.5000

bh.

@

Rp.

150.00

. = Rp.

1,875.00

Kg.

@

Rp.

7,000.00

. = Rp.
. = Rp.

140.00
48,015.00

M`

@

Rp.

5,000.00
Total

. = Rp.
. = Rp.

5,000.00
53,015.00

M2

@

Rp.

100,000.00

. = Rp.

100,000.00

Paku 0.0200

Upah : 1.00

1 M2 PEKERJAAN
5. DIREKSIKIT
Bahan & Upah :

6.

1 M2 PEKERJAAN MEMBUAT BRAK UNTUK GUDANG
Bahan & Upah :

7.

1.00

m2

@

Rp.

100,000.00

. = Rp.

100,000.00

ls.

@

Rp.

150,000.00

. = Rp.

150,000.00

ADMINISTRASI DAN DOKUMENTASI
Bahan & Upah :

B

1.00

PEKERJAAN TANAH DAN PASIR

1.00

1 M3 PEKERJAAN GALIAN TANAH
1. BIASA
Untuk Pondasi Batu Kali
Upah : 1.0000

2.

m3

@

Rp.

8,500.00
Total

. = Rp.
. = Rp.

8,500.00
8,500.00

m3

@

Rp.

10,000.00
Total

. = Rp.
. = Rp.

10,000.00
10,000.00

m3

@

Rp.

4,500.00
Total

. = Rp.
. = Rp.

4,500.00
4,500.00

Tanah Urug 1.2000

m3

@

Rp.

22,500.00

. = Rp.

27,000.00

Upah : *) 1.0000
*). Termasuk Pemadatan

m3

@

Rp.

6,500.00
Total

. = Rp.
. = Rp.

6,500.00
33,500.00

m3

@

Rp.

27,000.00

. = Rp.

32,400.00

1 M3 PEKERJAAN GALIAN TANAH s.d. -2 M
Untuk Foot Plate
Upah : 1.0000

1 M3 PEKERJAAN URUGAN TANAH
3. KEMBALI
Upah : *) 1.0000
*). Termasuk Pemadatan

4.

5.

1 M3 PEKERJAAN URUGAN TANAH
Dengan Mendatangkan Tanah dari Luar
Bahan :

1 M3 PEKERJAAN URUGAN PASIR
Bahan :
Pasir 1.2000

Upah : 1.0000

6.

m3

@

Rp.

4,950.00
Total

. = Rp.
. = Rp.

4,950.00
37,350.00

Pasir 0.1200

m3

@

Rp.

27,000.00

. = Rp.

3,240.00

Upah : 1.0000

m3

@

Rp.

1,243.13
Total

. = Rp.
. = Rp.

1,243.13
4,483.13

1 M2 PEKERJAAN URUGAN PASIR
TEBAL = 10 CM`
Bahan :

C

PEKERJAAN PASANGAN & PLESTERAN

1.

1 M3 PEKERJAAN PASANGAN PONDASI BATU KALI PECAH ( 1 PC : 6 PS )
Bahan :
Batu Kali 1.2000

m3

@ Rp. 35,000.00

. = Rp.

42,000.00

Semen (pc) 3.0698

zak

@ Rp. 22,000.00

. = Rp.

67,535.08

zak

@ Rp. 4,500.00

. = Rp.

m3

@ Rp. 50,000.00

. = Rp.

30,873.18

. = Rp.

140,408.26

. = Rp.

37,625.00

. = Rp.

178,033.26

. = Rp.
. = Rp.

42,000.00

Kapur

-

Pasir Pasang 0.6175

Upah : 1.0000

m3

@ Rp. 37,625.00
Total :

2.

-

1 M3 PEKERJAAN PASANGAN BATU KALI
KOSONG
Bahan :
Batu Kali
Pasir Pasang

1.2000
0.4500

m3
m3

@
@

Rp. 35,000.00

Rp. 27,000.00

Upah :

1.0000

m3

@

Rp. 24,000.00
Total :

3.

12,150.00
. = Rp.

54,150.00

. = Rp.

24,000.00

. = Rp.

78,150.00

1 M2 PEKERJAAN PASANGAN BATA 1/2 BATU TRASRAM (1 PC :
3 PS)
Bahan :
Batu Bata

77.0000

bh

@

Rp. 180.00

. = Rp.

13,860.00

Semen (pc)

0.6077

zak

@

Rp. 22,000.00

. = Rp.

13,369.32

zak

@

Rp. 4,500.00

. = Rp.

-

m3

@

Rp. 50,000.00

. = Rp.

3,055.84

Kapur
Pasir Pasang (Ayak)

0.0611

. = Rp.
Upah :

1.0000

m2

@

Rp. 8,100.00
Total

4.

. = Rp.

30,285.16
8,100.00

. = Rp.

38,385.16

12,600.00

1 M2 PEKERJAAN PASANGAN BATA 1/2 BATU (1 PC : 5 PS)
Bahan :
Batu Bata

70.0000

bh

@

Rp. 180.00

. = Rp.

Semen (pc)
Kapur

0.4093
-

zak
zak

@
@

Rp. 22,000.00

. = Rp.
. = Rp.

9,004.49
-

Rp. 4,500.00
Pasir Pasang (Ayak)

0.0686

m3

@

Rp. 50,000.00

. = Rp.

3,430.28

. = Rp.
Upah :

5.

1.0000

m2

@ Rp.

25,034.77

7,312.50

. = Rp.

7,312.50

Total

. = Rp.

32,347.27

1 M' PEKERJAAN ROLLAG BATA (1 PC :
3 PS)
Bahan :

6.

Batu Bata

14.0000

bh

@ Rp.

180.00

. = Rp.

2,520.00

Semen (pc)

0.2263

zak

@ Rp.

22,000.00

. = Rp.

4,978.82

Pasir Pasang (Ayak)

0.0122

m3

@ Rp.

50,000.00

. = Rp.
. = Rp.

611.68
8,110.51

Upah :

1.0000

m'

@ Rp.

3,937.50

. = Rp.

3,937.50

Total

. = Rp.

12,048.01

1 M2 PEKERJAAN PLESTERAN (1PC : 5 PS), T = 20
MM
Bahan :

7.

Semen (pc)

0.1428

zak

@ Rp.

22,000.00

. = Rp.

3,142.38

Kapur

-

zak

@ Rp.

4,500.00

. = Rp.

-

Pasir Pasang (Ayak)

0.0239

m3

@ Rp.

50,000.00

. = Rp.
. = Rp.

1,197.10
4,339.48

Upah :

1.0000

m2

@ Rp.

9,130.00

. = Rp.

9,130.00

Total

. = Rp.

13,469.48

1 M2 PEKERJAAN PLESTERAN TRASRAM (1 PC : 3 PS) T = 20
MM
Bahan :
Semen (pc)

0.2121

zak

@

. = Rp.

4,665.62

Rp. 22,000.00
Kapur

-

zak

@

Rp. 4,500.00

. = Rp.

-

Pasir Pasang (Ayak)

0.0213

m3

@

Rp. 50,000.00

. = Rp.
. = Rp.

1,066.43
5,732.05

Upah :

1.0000

m2

@

Rp. 9,130.00

. = Rp.

9,130.00

Total

8.

. = Rp.

14,862.05

1 M2 PEKERJAAN PLESTERAN UNTUK BETON (1 PC : 3 PS) T = 6
MM
Bahan :
Semen (pc)
Kapur

0.0943
-

zak

@

Rp. 22,000.00

. = Rp.

2,073.61

zak

@

Rp. 4,500.00

. = Rp.

-

Pasir Pasang (Ayak)

0.0095

m3

@

Rp. 50,000.00

. = Rp.
. = Rp.

473.97
2,547.58

Upah :

1.0000

m2

@

Rp. 9,130.00

. = Rp.

9,130.00

Total

9.

. = Rp.

11,677.58

1 M' PEKERJAAN SPONENGAN SUDUT ( 1 PC : 2
PS )
Bahan :
Semen (pc)
Kapur (Mill)

0.0249
-

zak

@

Rp. 22,000.00

. = Rp.

547.39

zak

@

Rp. 4,500.00

. = Rp.

-

Rp. 50,000.00

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

83.41
630.81
2,750.00

Pasir Pasang (Ayak)

0.0017

m3

@

Upah :

1.0000

m2

@

10.

Rp. 2,750.00
Total

. = Rp.

3,380.81

1 M2 PEKERJAAN PENEBALAN PLESTERAN
TYPE A
Bahan :

11.

Semen (pc)

0.0071

zak

@

Rp. 22,000.00

. = Rp.

157.12

Pasir Pasang (Ayak)

0.0012

m3

@

Rp. 50,000.00

. = Rp.
. = Rp.

59.85
216.97

Upah :

1.0000

m2

@

Rp. 8,250.00
Total

. = Rp.
. = Rp.

8,250.00
8,466.97

1 M2 PEKERJAAN PENEBALAN PLESTERAN
TYPE B
Bahan :

12.

Semen (pc)

0.0114

zak

@

Rp. 22,000.00

. = Rp.

251.39

Pasir Pasang (Ayak)

0.0019

m3

@

Rp. 50,000.00

. = Rp.
. = Rp.

95.77
347.16

Upah :

1.0000

m2

@

Rp. 8,250.00
Total

. = Rp.
. = Rp.

8,250.00
8,597.16

1 M2 PEKERJAAN LANTAI KERJA ( 1PC : 4 PS) TEBAL 30 MM
Bahan :
Semen (pc) 0.3414

zak @

Rp.

22,000.00

. = Rp.

7,510.84

Pasir Pasang (Ayak) 0.0458

m3 @

Rp.

50,000.00

. = Rp.

2,289.02

. = Rp.

9,799.86

. = Rp.

3,300.00

. = Rp.

13,099.86

Upah : 1.0000

m2 @

Rp.

3,300.00
Total

13.

1 M2 PEKERJAAN LANTAI KERJA ( 1 PC : 3 PS : 5 KR) TEBAL
50 MM
Bahan :
Semen (pc) 0.3047

zak @

Rp.

22,000.00

. = Rp.

6,702.65

Pasir 0.0292

m3 @

Rp.

50,000.00

. = Rp.

1,462.40

Krikil 0.0266

m3 @

Rp.

50,000.00

. = Rp.

1,327.76

. = Rp.

9,492.80

. = Rp.

5,720.00

. = Rp.

15,212.80

Upah : 1.0000

m2 @

Rp.

5,720.00
Total

E

PEKERJAAN PENUTUP LANTAI DAN DINDING

1.

1M2 PEKERJAAN PASANGAN KERAMIK LANTAI 30/30
Bahan :
Keramik Lantai

1.1000

m2

@

Rp.

30,000.00

. = Rp.

33,000.00

Semen (pc)

0.1730

zak

@

Rp.

22,000.00

. = Rp.

3,805.49

Pasir

0.0206

m3

@

Rp.

50,000.00

. = Rp.

1,030.06

Semen Grouting

0.1833

m3

@

Rp.

7,500.00

. = Rp.

1,375.00

Upah :

1.0000

m2

@

Rp.

9,250.00
Total

2.

. = Rp.

39,210.55

. = Rp.

9,250.00

. = Rp.

48,460.55

1M2 PEKERJAAN PASANGAN KERAMIK KM/WC 20/20
Bahan :
Keramik Serit

1.1000

m2

@

Rp.

35,000.00

. = Rp.

38,500.00

Semen (pc)

0.1730

zak

@

Rp.

22,000.00

. = Rp.

3,805.49

Pasir

0.0206

m3

@

Rp.

50,000.00

. = Rp.

1,030.06

Semen Grouting

0.1833

m3

@

Rp.

7,500.00

. = Rp.

1,375.00

. = Rp.

44,710.55

. = Rp.

9,250.00

. = Rp.

53,960.55

Upah :

1.0000

m2

@

Rp.

9,250.00
Total

3.

1M2 PEKERJAAN PASANGAN KERAMIK DINDING
Bahan :
Keramik Dinding

1.1000

m2

@

Rp.

33,000.00

. = Rp.

36,300.00

Semen (pc)

0.1297

zak

@

Rp.

22,000.00

. = Rp.

2,854.12

Pasir

0.0155

m3

@

Rp.

50,000.00

. = Rp.

772.54

Semen Grouting

0.1833

m3

@

Rp.

7,500.00

. = Rp.

1,375.00

. = Rp.

41,301.66

. = Rp.

30,000.00

. = Rp.

71,301.66

Upah :

1.0000

m2

@

Rp.

30,000.00
Total

4.

1M' PEKERJAAN PASANGAN KERAMIK PLINT T = 12 CM
Bahan :
Keramik Dinding

0.1667

m2

@

Rp.

30,000.00

. = Rp.

5,001.00

Semen (pc)

0.0156

zak

@

Rp.

22,000.00

. = Rp.

342.49

Pasir

0.0019

m3

@

Rp.

50,000.00

. = Rp.

92.71

Semen Grouting

0.0220

m3

@

Rp.

7,500.00

. = Rp.

165.00

. = Rp.

5,601.20

. = Rp.

6,800.00

. = Rp.

12,401.20

Upah :

1.0000

m2

@

Rp.

6,800.00
Total

5.

1 BH PEKERJAAN PASANGAN KERAMIK ASSESORIES (8 X 20) CM
Bahan :
Keramik Assesories

1.1000

bh

@

Rp.

4,000.00

. = Rp.

4,400.00

Semen (pc)

0.0021

zak

@

Rp.

22,000.00

. = Rp.

45.67

Pasir

0.0002

m3

@

Rp.

50,000.00

. = Rp.

12.36

Semen Grouting

0.0029

m3

@

Rp.

7,500.00

. = Rp.

22.00

. = Rp.

4,480.03

. = Rp.

1,000.00

. = Rp.

5,480.03

Upah :

1.0000

m2

@

Rp.

1,000.00
Total

6.

1M2 PEKERJAAN BATU ALAM PADA

DINDING
Bahan :
Batu Alam

1.1200

m2

@

Rp.

65,000.00

. = Rp.

72,800.00

Semen (pc)

0.1297

zak

@

Rp.

22,000.00

. = Rp.

2,854.12

Pasir

0.0155

m3

@

Rp.

50,000.00

. = Rp.

772.54

. = Rp.

76,426.66

. = Rp.

45,000.00

. = Rp.

121,426.66

Upah :

1.0000

m2

@

Rp.

45,000.00
Total

7.

1M2 PEKERJAAN BATU ALAM SUSUN SIRIH PADA PILAR
Bahan :
Batu Belah

275.0000

bh

@

Rp.

500.00

. = Rp.

137,500.00

Semen (pc)

0.1297

zak

@

Rp.

22,000.00

. = Rp.

2,854.12

Pasir

0.0155

m3

@

Rp.

50,000.00

. = Rp.

772.54

. = Rp.

141,126.66

. = Rp.

30,000.00

. = Rp.

171,126.66

Upah :

1.0000

m2

@

Rp.

30,000.00
Total

G

PEKERJAAN RANGKA ATAP & PLAFOND

1.

1 M2 PEKERJAAN USUK 5/7 KY. BANGKIRAI RENG 2/3 KY. KRUING

(Jarak Usuk 40; Jarak Reng 36
cm)
Bahan :

2.

3.

Balok Kayu 0.0092

m3

@

Rp. 2,800,000.00

. = Rp.

25,872.00

Reng Kayu 0.0045

Kg

@

Rp. 1,800,000.00

. = Rp.

8,188.71

Paku 0.2000

Kg

@

Rp. 7,000.00

. = Rp.
. = Rp.

1,400.00
35,460.71

Upah : 1.0000

M2

@

Rp. 4,000.00
Total :

. = Rp.
. = Rp.

4,000.00
39,460.71

1 M2 PEKERJAAN USUK 5/7 KY. BANGKIRAI RENG 2/3 KY. KRUING
(Jarak Usuk 45 cm; Jarak Reng 35 cm)
Bahan :
Balok Kayu 0.0092

m3

@

Rp. 2,800,000.00

. = Rp.

25,872.00

Reng Kayu 0.0064

Kg

@

Rp. 1,800,000.00

. = Rp.

11,583.00

Paku 0.2000

Kg

@

Rp. 7,000.00

. = Rp.
. = Rp.

1,400.00
38,855.00

Upah : 1.0000

M2

@

Rp. 4,000.00
Total :

. = Rp.
. = Rp.

4,000.00
42,855.00

1 M3 PEKERJAAN GORDING, NOG, JURAI, MURPLATE. KAYU BANGKIRAI 8/12
Bahan :
Balok Kayu

m3

@

. = Rp.

3,080,000.00

1.1000
Baut 50.0833

Upah : 1.0000

4.

Rp. 2,800,000.00
bh

@

Rp. 1,500.00

. = Rp.
. = Rp.

75,125.00
3,155,125.00

m3

@

Rp. 430,000.00
Total :

. = Rp.
. = Rp.

430,000.00
3,585,125.00

1 M` PEKERJAAN PAPAN RUITER KAYU BANGKIRAI
2/20
Bahan :

5.

Papan Kayu 0.0044

m3

@

Rp. 3,000,000.00

. = Rp.

13,200.00

Paku 0.0200

bh

@

Rp. 7,000.00

. = Rp.
. = Rp.

140.00
13,340.00

Upah : 1.0000

m`

@

Rp. 1,500.00
Total :

. = Rp.
. = Rp.

1,500.00
14,840.00

1 M` PEKERJAAN PAPAN LISJPLANK TUNGGAL KAYU BANGKIRAI
2/25
Bahan :

6.

Papan Kayu 0.0055

m3

@

Rp. 3,000,000.00

. = Rp.

16,500.00

Paku 0.0200

bh

@

Rp. 7,000.00

. = Rp.
. = Rp.

140.00
16,640.00

Upah : 1.0000

m`

@

Rp. 7,250.00
Total :

. = Rp.
. = Rp.

7,250.00
23,890.00

1 M` PEKERJAAN PAPAN LISJPLANK DOUBLE KAYU BANGKIRAI 2/20; 2/25
Bahan :
Papan Kayu 0.0110

m3

@

Rp. 3,000,000.00

. = Rp.

33,000.00

Paku 0.0400

bh

@

Rp. 7,000.00

. = Rp.
. = Rp.

280.00
33,280.00

Upah : 1.0000

m`

@

Rp. 14,500.00
Total :

. = Rp.
. = Rp.

14,500.00
47,780.00

7.

1M' PEKERJAAN TALANG ZENG; PAPAN KAYU
MERANTI
Bahan :

8.

Seng BJLS 30 1.1000

m'

@

Rp. 24,000.00

. = Rp.

26,400.00

Papan Kayu Meranti 0.0176

m3

@

Rp. 1,400,000.00

. = Rp.

24,640.00

Paku Seng (Payung) 10.0000

buah

@

Rp. 150.00

. = Rp.

1,500.00

Paku 0.2000

kg

@

Rp. 7,000.00

. = Rp.
. = Rp.

1,400.00
53,940.00

Upah : 1.0000

m'

@

Rp. 7,750.00
Total

. = Rp.
. = Rp.

7,750.00
61,690.00

1 M' PEKERJAAN WENVIR
DENGAN SENG
Bahan :

9.

Seng

1.1000

m'

@

Rp. 8,000.00

. = Rp.

8,800.00

Papan Kayu Meranti

0.0026

m3

@

Rp. 1,400,000.00

. = Rp.

3,640.00

Paku

0.0200

kg

@

Rp. 7,000.00

. = Rp.
. = Rp.

140.00
12,580.00

Upah :

1.0000

m'

@

Rp. 5,000.00
Total

. = Rp.
. = Rp.

5,000.00
17,580.00

1 M2 PEKERJAAN RANGKA PLAFOND KY KRUING - PENUTUP
GYPSUM
Rangka = 60 x 60 CM
Bahan :
Gypsum 0.3819

m3

@

Rp. 35,000.00

. = Rp.

13,368.06

Balok Kayu 0.0136

m3

@

Rp. 1,800,000.00

. = Rp.

24,552.00

Paku 0.2000

Kg

@

Rp. 7,000.00

. = Rp.

1,400.00

Paku Plepet 0.0200

Kg

@

Rp. 8,000.00

. = Rp.
. = Rp.

160.00
39,480.06

Upah : 1.0000

10.

11.

m2

@

Rp. 13,000.00
Total :

. = Rp.
. = Rp.

13,000.00
52,480.06

1 M2 PEKERJAAN RANGKA PLAFOND - PENUTUP CALSIBOARD
Rangka = 100 x 100
CM
Bahan :
Calsiboard 0.3819

m3

@

Rp. 30,000.00

. = Rp.

11,458.33

Balok Kayu 0.0092

m3

@

Rp. 1,800,000.00

. = Rp.

16,632.00

Paku 0.2000

Kg

@

Rp. 7,000.00

. = Rp.

1,400.00

Paku Plepet 0.0200

Kg

@

Rp. 8,000.00

. = Rp.
. = Rp.

160.00
29,650.33

Upah : 1.0000

m2

@

Rp. 7,200.00
Total :

. = Rp.
. = Rp.

7,200.00
36,850.33

m'

Rp. 8,000.00
Total :

. = Rp.
. = Rp.

8,000.00
8,000.00

1 M' PEKERJAAN LIS GYPSIUM LEBAR : 10
CM
Bahan dan Upah :
Lis Gypsium L=10 cm 1.0000

m3

H

PEKERJAAN PENUTUP ATAP & PLAFOND.

1.

1 M2 PEKERJAAN PENUTUP ATAP GENTENG KERAMIK SOKKA TYPE MORANDO SE, BESAR
Bahan :
Genteng Keramik

Upah :

9.9000

1.0000

bh

m2

@

@

Rp.

Rp.

2,100.00

7,050.00
Total :

2.

. = Rp.

20,790.00

. = Rp.

20,790.00

. = Rp.

7,050.00

. = Rp.

27,840.00

1 M' PEKERJAAN KERPUS GENTENG KERAMIK SOKKA TYPE MORANDO SE, BESAR
Bahan :

Genteng Kerpus

3.3000

m3

@

Rp.

4,000.00

. = Rp.

13,200.00

Semen

0.2601

m3

@

Rp.

22,000.00

. = Rp.

5,722.54

Pasir

0.0366

Kg

@

Rp.

50,000.00

. = Rp.

1,831.21

. = Rp.

20,753.76

. = Rp.

17,037.50

. = Rp.

37,791.26

Upah :

1.0000

m2

@

Rp.

17,037.50
Total :

F

PEKERJAAN KUSEN DAN DAUN PINTU JENDELA

1.

1 M3 PEKERJAAN KUSEN KAYU JATI KELAS POLITUR 6/12

2.

3.

4.

Bahan :
Balok Kayu
Paku

1.1000
5.0000

m3
Kg

@
@

Rp.
Rp.

6,000,000.00
7,000.00

Upah :

1.0000

m3

@

Rp.

1,730,000.00
Total :

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

6,600,000.00
35,000.00
6,635,000.00
1,730,000.00
8,365,000.00

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

52,272.00
252.00
52,524.00
12,456.00
64,980.00

8,800,000.00
35,000.00
8,835,000.00
1,620,000.00
10,455,000.00

504,800.00
1,200.00

1 M' PEKERJAAN KUSEN KAYU JATI KELAS POLITUR 6/12
Bahan :
Balok Kayu
Paku

0.0087
0.0360

m3
Kg

@
@

Rp.
Rp.

Upah :

1.0000

m'

@

Rp.

6,000,000.00
7,000.00
12,456.00
Total :

1 M3 PEKERJAAN KREPYAK KAYU JATI UNTUK KUSEN
Bahan :
Papan Kayu
Paku

1.1000
5.0000

m3
Kg

@
@

Rp.
Rp.

8,000,000.00
7,000.00

Upah :

1.0000

m3

@

Rp.

1,620,000.00
Total :

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

@
@

Rp.
Rp.

8,000,000.00
8,000.00

. = Rp.
. = Rp.

1 BH DAUN PINTU PANIL 3,5 X 82 X 200
CM
Bahan :
Papan Kayu
Lem

0.0631
0.1500

m3
Kg

Upah :

5.

6.

7.

1.0000

bh

@

Rp.

184,740.00
Total :

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

506,000.00
184,740.00
690,740.00

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

390,400.00
1,200.00
391,600.00
179,020.00
570,620.00

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

322,400.00
1,200.00
323,600.00
175,620.00
499,220.00

1 BH DAUN PINTU PANIL 3 X 74
X 200 CM
Bahan :
Papan Kayu
Lem

0.0488
0.1500

m3
Kg

@
@

Rp.
Rp.

Upah :

1.0000

bh

@

Rp.

8,000,000.00
8,000.00
179,020.00
Total :

1 BH DAUN PINTU PANIL 3 X 61
X 200 CM
Bahan :
Papan Kayu
Lem

0.0403
0.1500

m3
Kg

@
@

Rp.
Rp.

Upah :

1.0000

bh

@

Rp.

8,000,000.00
8,000.00
175,620.00
Total :

1 BH DAUN JENDELA 52 X 150 CM; KAYU JATI
POLITUR
Bahan :

8.

Ram Kayu 3,5 cm

0.0156

m3

@

Rp.

8,000,000.00

. = Rp.

124,800.00

Kaca Bening 5 mm

0.4725

m2

@

Rp.

60,000.00

. = Rp.
. = Rp.

28,350.00
153,150.00

Upah :

1.0000

bh

@

Rp.

70,000.00
Total :

. = Rp.
. = Rp.

70,000.00
223,150.00

1 BH DAUN JENDELA 62 X 116 CM; KAYU JATI
POLITUR
Bahan :
Ram Kayu 3,5 cm

0.0137

m3

@

Rp.

8,000,000.00

. = Rp.

109,600.00

Kaca Bening 5 mm

0.4500

m2

@

Rp.

60,000.00

. = Rp.
. = Rp.

27,000.00
136,600.00

Upah :

1.0000

bh

@

Rp.

70,000.00

. = Rp.

70,000.00

9.

Total :

. = Rp.

206,600.00

1 BH DAUN JENDELA 62 X 166 CM; KAYU JATI
POLITUR
Bahan :

10.

Ram Kayu 3,5 cm

0.0176

m3

@

Rp.

8,000,000.00

. = Rp.

140,800.00

Kaca Bening 5 mm

0.6750

m2

@

Rp.

60,000.00

. = Rp.
. = Rp.

40,500.00
181,300.00

Upah :

1.0000

bh

@

Rp.

70,000.00
Total :

. = Rp.
. = Rp.

70,000.00
251,300.00

1 BH ROSTER KAYU 30 X 40 CM
Bahan :
Roster Kayu

1.0000

bh

@

Rp.

45,000.00

. = Rp.
. = Rp.

45,000.00
45,000.00

Upah :

1.0000

bh

@

Rp.

1,000.00
Total :

. = Rp.
. = Rp.

1,000.00
46,000.00

1 M2 PEKERJAAN KACA ES UNTUK
11. BOVEN
Bahan dan Upah :
Kaca Es 5mm

1.0000

m2

@

Rp.

70,000.00

. = Rp.

70,000.00

Lis Kayu

4.0000

m'

@

Rp.

3,000.00
Total :

. = Rp.
. = Rp.

12,000.00
82,000.00

J

PEKERJAAN CAT DAN POLITUR

1.

1 M2 PENGECATAN KAYU BARU
Bahan :
Cat Kayu 0.2750

Kg

@

Rp.

33,000.00

. = Rp.

9,075.00

Plamur Kayu 0.1375

Kg

@

Rp.

9,700.00

. = Rp.

1,333.75

Dempul Jadi 0.5000
Thiner

bh
ltr

@
@

Rp.

1,000.00

. = Rp.
. = Rp.

500.00
1,125.00

0.2500

2.

Rp.

4,500.00

Amplas 1.0000

lbr

@

Rp.

1,250.00

. = Rp.
. = Rp.

1,250.00
13,283.75

Upah : 1.0000

bh

@

Rp.

12,960.00
Total :

. = Rp.
. = Rp.

12,960.00
26,243.75

1M2 PEKERJAAN MENI BIDANG KAYU
BARU
Bahan :

3.

Menie Jadi

0.2750

kg

@

Rp.

6,000.00

. = Rp.
. = Rp.

1,650.00
1,650.00

Upah :

1.0000

m2

@

Rp.

3,190.00
Total

. = Rp.
. = Rp.

3,190.00
4,840.00

1M2 PEKERJAAN PENGECATAN KAYU
BARU
Bahan dan Upah:

4.

5.

Cat-catan

1.0000

m2

@

Rp.

26,243.75

. = Rp.

26,243.75

Menie

1.0000

m2

@

Rp.

4,840.00
Total

. = Rp.
. = Rp.

4,840.00
31,083.75

1M2 PEKERJAAN PENGECATAN TEMBOK DGN CAT CATYLAC
(Untuk Eksterior dan
Plafon)
Bahan :
Cat Tembok Catylac

0.1830

kg

@

Rp.

10,000.00

. = Rp.

1,830.00

Plamur Jadi

0.0460

kg

@

Rp.

5,800.00

. = Rp.

266.80

Amplas

0.2500

lbr

@

Rp.

1,250.00

. = Rp.
. = Rp.

312.50
2,409.30

Upah :

1.0000

m2

@

Rp.

4,846.88
Total

. = Rp.
. = Rp.

4,846.88
7,256.18

1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDELA
Bahan :

Sirlak

0.0275

kg

@

Rp.

60,000.00

. = Rp.

1,650.00

Spirtus

0.5500

kg

@

Rp.

6,000.00

. = Rp.

3,300.00

Batu Apung

0.3667

kg

@

Rp.

4,000.00

. = Rp.
. = Rp.

1,466.80
6,416.80

Upah :

1.0000

m2

@

Rp.

18,562.50
Total

. = Rp.
. = Rp.

18,562.50
24,979.30

D

PEKERJAAN BETON BERTULANG

1.

1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN MOLEN
Bahan :
Semen (pc) 8.5150

zak @ Rp. 22,000.00

. = Rp.

187,329.70

Pasir Beton 0.5450

m3 @ Rp. 50,000.00

. = Rp.

27,247.96

Kerikil 0.8174

m3 @ Rp. 50,000.00

. = Rp.

40,871.93

. = Rp.

255,449.59

. = Rp.

47,250.00

. = Rp.

302,699.59

Upah : 1.0000

m3 @ Rp. 47,250.00
Total

2.

1Kg. PEMBESIAN U-24
(Alat Gunting)
Bahan :
Besi Beton

1.1000

kg

@ Rp. 4,500.00

. = Rp.

4,950.00

Bendrat (kawat beton)

0.0200

kg

@ Rp. 8,000.00

. = Rp.

160.00

. = Rp.

5,110.00

. = Rp.

428.88

. = Rp.

5,538.88

Upah :

1.0000 m3 @ Rp. 428.88
Total

3.

1M2 PEKERJAAN BEKESTING UNTUK SKELET, SLOOF DAN RING BALOK
DENGAN PAPAN
SENGON
Bahan :

Papan sengon

2.7500

lbr

@ Rp. 3,000.00

. = Rp.

8,250.00

Paku

0.2000

kg

@ Rp. 7,000.00

. = Rp.

1,400.00

. = Rp.

9,650.00

. = Rp.

1,750.00

. = Rp.

11,400.00

. = Rp.

247,500.00

. = Rp.

11,620.00

. = Rp.

259,120.00

. = Rp.

24,990.00

. = Rp.

284,110.00

. = Rp.

302,699.59

. = Rp.

553,887.50

. = Rp.

57,000.00

. = Rp.

913,587.09

Upah :

1.0000 m2 @ Rp. 1,750.00
Total

4.

1 LS PERANCAH BETON DARI BAMBU UNTUK 1M3 PLAT TEBAL
12 CM
Rangka (0,6 x 0,6) m.
Bahan :
Balok Kayu/ Bambu
Paku

Upah :

55.0000 btg @ Rp. 4,500.00
1.6600

1.0000

kg

ls

@ Rp. 7,000.00

@ Rp. 24,990.00
Total

5.

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK
SLOOF 15/20
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

1.0000 m3 @ Rp. 302,699.59

Besi Beton U-24 100.0000
Bekesting

kg

@ Rp. 5,538.88

5.0000 m2 @ Rp. 11,400.00
Total

6.

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK SKELET 15/15
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton
1.0000 m3 @ Rp. 302,699.59
Besi Beton U-24 120.0000 kg

. = Rp.
. = Rp.

302,699.59

@ Rp. 5,538.88
Bekesting

664,665.00

5.0000 m2 @ Rp. 11,400.00
Total

7.

1.0000 m3 @ Rp. 302,699.59

Besi Beton U-24 120.0000
Bekesting

kg

@ Rp. 5,538.88

5.0000 m2 @ Rp. 11,400.00
Total

1.0000 m3 @ Rp. 302,699.59

Besi Beton U-24 125.0000
Bekesting
Perancah Bambu

kg

@ Rp. 5,538.88

5.0000 m2 @ Rp. 11,400.00
0.5000

ls

@ Rp. 284,110.00
Total

1.

. = Rp.

1,024,364.59

. = Rp.

302,699.59

. = Rp.

664,665.00

. = Rp.

57,000.00

. = Rp.

1,024,364.59

. = Rp.

302,699.59

. = Rp.

692,359.38

. = Rp.

57,000.00

. = Rp.

142,055.00

. = Rp.

1,194,113.97

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK
CANOPY
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

M

57,000.00

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK BALOK RING 15/15
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

8.

. = Rp.

PEKERJAAN SANITASI DAN DRAINASI
1 M' PEKERJAAN INSTALASI AIR BERSIH
Bahan :
Pipa PVC 3/4"

0.2750

btg

@

Rp.

14,000.00

. = Rp.

3,850.00

Sock

0.2750

bh

@

Rp.

2,000.00

. = Rp.

550.00

Knee

0.1875

bh

@

Rp.

2,500.00

. = Rp.

468.75

Lem PC

0.1000

tube

@

Rp.

3,500.00

. = Rp.
. = Rp.

350.00
5,218.75

Upah :

1.0000

m'

@

Rp.

2,500.00
Total

2.

. = Rp.
. = Rp.

2,500.00
7,718.75

1 M' PEKERJAAN INSTALASI AIR KOTOR DAN AIR BEKAS
Bahan :
Pipa PVC 3"

0.2750

btg

@

Rp.

85,000.00

. = Rp.

23,375.00

Sock

0.2750

bh

@

Rp.

5,000.00

. = Rp.

1,375.00

Knee

0.1875

bh

@

Rp.

7,800.00

. = Rp.

1,462.50

Lem PVC

0.2000

tube

@

Rp.

3,500.00

. = Rp.
. = Rp.

700.00
26,912.50

Upah :

1.0000

m'

@

Rp.

5,000.00

. = Rp.
. = Rp.

5,000.00
31,912.50

. = Rp.
. = Rp.

1,000,000.00
1,000,000.00

. = Rp.
. = Rp.

72,600.00
1,072,600.00

Total
3.

1 UNIT PEKERJAAN PASANG CLOSET DUDUK
Bahan :
Closet Duduk Monoblok

1.0000

set

@

Rp.

1,000,000.00

Upah :

1.0000

unit

@

Rp.

72,600.00
Total

4.

1 UNIT PEKERJAAN PASANG CLOSET JONGKOK
Bahan :
Closet Jongkok

1.0000

bh

@

Rp.

74,500.00

. = Rp.

74,500.00

Dudukan closet

1.0000

ls

@

Rp.

25,000.00

. = Rp.
. = Rp.

25,000.00
99,500.00

Upah :

1.0000

unit

@

Rp.

36,300.00

. = Rp.
. = Rp.

36,300.00
135,800.00

. = Rp.

200,000.00

Total
5.

1 UNIT PEKERJAAN PASANG WASHTAFEL
Bahan :
Washtafel

1.0000

set

@

Rp.

200,000.00

Upah :

1.0000

unit

@

72,600.00

Rp.

Total
6.

. = Rp.

200,000.00

. = Rp.
. = Rp.

72,600.00
272,600.00

. = Rp.
. = Rp.

50,000.00
50,000.00

. = Rp.
. = Rp.

15,125.00
65,125.00

1 UNIT PEKERJAAN PASANG WALL SHOWER
Bahan :
Wallshower

1.0000

set

@

Rp.

50,000.00

Upah :

1.0000

unit

@

Rp.

15,125.00
Total

7.

1 BH PEKERJAAN PASANG FLOOR DRAIN
Bahan :
Floordrain

Upah :

1.0000

1.0000

bh

unit

@

@

Rp. 10,000.00

Rp. 9,000.00
Total

8.

. = Rp.

10,000.00

. = Rp.

10,000.00

. = Rp.

9,000.00

. = Rp.

19,000.00

. = Rp.

5,000.00

. = Rp.

5,000.00

. = Rp.

9,000.00

. = Rp.

14,000.00

1 BH PEKERJAAN PASANG AVOR (KURASAN
BAK)
Bahan :
Avor

Upah :

1.0000

1.0000

bh

unit

@

@

Rp. 5,000.00

Rp. 9,000.00
Total

9.

1 BH PEKERJAAN KERAN
AIR
Bahan :
Keran Air (rata-rata)

1.0000

bh

@

Rp. 15,000.00

. = Rp.

15,000.00

Knee

1.0000

bh

@

Rp. 2,500.00

. = Rp.

2,500.00

Isolasi

Upah :

1.0000

1.0000

bh

m'

@

@

Rp. 1,000.00

Rp. 3,600.00
Total

10.

. = Rp.

1,000.00

. = Rp.

18,500.00

. = Rp.

3,600.00

. = Rp.

22,100.00

1 BH PEKERJAAN KERAN AIR UNTUK
DAPUR
Bahan :
Keran Air (rata-rata)

1.0000

bh

@

Rp. 25,000.00

. = Rp.

25,000.00

Knee

1.0000

bh

@

Rp. 2,500.00

. = Rp.

2,500.00

Isolasi

1.0000

bh

@

Rp. 1,000.00

. = Rp.

1,000.00

. = Rp.

28,500.00

. = Rp.

3,600.00

. = Rp.

32,100.00

. = Rp.

25,000.00

. = Rp.

25,000.00

. = Rp.

15,125.00

Total

. = Rp.

40,125.00

Rp. 1,250,000.00

. = Rp.

1,250,000.00

. = Rp.

1,250,000.00

Upah :

1.0000

m'

@

Rp. 3,600.00
Total

11.

1 BH PEKERJAAN PASANG SOAP HOLDER
TANAM
Bahan :
Soap Holder

Upah :

12.

1.0000

1.0000

bh

unit

@

@

Rp. 25,000.00

Rp. 15,125.00

1 UNIT PEKERJAAN PASANG BATH
UP
Bahan :
Bath Up

1.0000

set

@

Upah :

1.0000

unit

@

Rp. 93,750.00

. = Rp.

93,750.00

. = Rp.

1,343,750.00

. = Rp.

200,000.00

. = Rp.

200,000.00

. = Rp.

52,000.00

. = Rp.

252,000.00

. = Rp.

750,000.00

. = Rp.

750,000.00

. = Rp.

100,000.00

Total

. = Rp.

850,000.00

Rp. 1,500,000.00

. = Rp.

1,500,000.00

. = Rp.

1,500,000.00

. = Rp.

350,000.00

. = Rp.

1,850,000.00

Total

13.

1 UNIT PEKERJAAN BIKIN BAK
KONTROL
Bahan :
Bak Kontrol

Upah :

1.0000

1.0000

unit

ls

@

@

Rp. 200,000.00

Rp. 52,000.00
Total

14.

1 UNIT PEKERJAAN SUMUR RESAPAN DENGAN BUIS BETON
Bahan :
Sumur Resapan

Upah :

15.

1.0000

1.0000

unit

ls

@

@

Rp. 750,000.00

Rp. 100,000.00

1 UNIT PEKERJAAN SEPTIC TANK
Bahan :
Septictank

Upah :

1.0000

1.0000

unit

ls

@

@

Rp. 350,000.00
Total

16.

1 UNIT PEKERJAAN INSTALASI SUMUR AIR BERSIH + POMPA
Bahan + Upah

Instalasi sumur air bersih +
pompa

17.

1.0000

unit

@

Rp. 1,000,000.00

. = Rp.

1,000,000.00

Total

. = Rp.

1,000,000.00

Rp. 1,000,000.00

. = Rp.

1,000,000.00

Total

. = Rp.

1,000,000.00

1 UNIT PEKERJAAN INSTALASI WATER
TORN
Bahan + Upah
Instalasi water torn

1.0000

unit

@

M

PEKERJAAN PERKERASAN JALAN

1.

1M2 PEKERJAAN PERKERASAN JALAN DENGAN PAVING BLOK
(Dengan 2 lapis pondasi)
Bahan :
Paving Blok

1.1000 m2

@

Rp.

Pasir Beton

0.1200 m3

@

Rp.

Sirtu

0.1200 m3

@

Rp.

Pasir urug

0.1350 m3

@

Rp.

Batu Belah

0.3000 m3

@

Rp.

Upah :

2.

1.0000 m2

@

Rp.

.=
14,000.00
Rp.
.=
50,000.00
Rp.
.=
30,000.00
Rp.
.=
27,000.00
Rp.
.=
35,000.00
Rp.
.=
Rp.
.=
Rp.
10,725.00
.=
Total Rp.

15,400.00
6,000.00
3,600.00
3,645.00
10,500.00
39,145.00
10,725.00
49,870.00

1M' PEKERJAAN KANSTEN
(25x25x40) CM
Bahan :
Kansten

1.1000

m'

@

Rp.

27,400.00

Pasir Beton

0.0300 m3

@

Rp.

50,000.00

Sirtu

0.0300 m3

@

Rp.

30,000.00

Pasir urug

0.0297 m3

@

Rp.

27,000.00

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

30,140.00
1,500.00
900.00
801.90

Batu Belah

Upah :

0.0660 m3

1.0000 m2

O

PEKERJAAN PEMBERSIHAN AKHIR PROYEK

1.

1 LS PEMBERSIHAN AKHIR
PROYEK

Upah :

DAFTAR ANALISIS

1.00

ls.

@

@

@

Rp.

Rp.

Rp.

.=
Rp.
.=
Rp.
.=
3,431.25
Rp.
.=
Total Rp.

39,083.15

.=
Rp.

200,000.00

35,000.00

200,000.00

2,310.00
35,651.90
3,431.25

HARGA SATUAN PEKERJAAN (HSP) - DENGAN OVER HEAD
PROYEK : SAMPLE
LOKASI : SAMPLE

A

PEKERJAAN PERSIAPAN

1.

MOBILISASI
Upah : 1.00

ls.

@

Rp. 200,000.00

. = Rp.

200,000.00

m2

@

Rp. 3,189.56

. = Rp.

3,189.56

Papan Sengon 0.5500

Lbr

@

Rp. 3,000.00

. = Rp.

1,650.00

Balok Kayu 0.0060

m3

@

Rp. 1,200,000.00

. = Rp.

7,200.00

Paku 0.0200

Kg.

@

Rp. 7,000.00

. = Rp.
. = Rp.

140.00
8,990.00

M`

@

Rp. 3,986.95
Total

. = Rp.
. = Rp.

3,986.95
12,976.95

Zeng 1.2500

Lbr

@

Rp. 8,000.00

. = Rp.

10,000.00

Balok Kayu 0.0300

m3

@

Rp. 1,200,000.00

. = Rp.

36,000.00

Paku Zeng 12.5000

bh.

@

Rp. 150.00

. = Rp.

1,875.00

Kg.

@

Rp. 7,000.00

. = Rp.
. = Rp.

140.00
48,015.00

1M2 PEMBERSIHAN LOKASI
2. PROYEK
Upah : 1.00
1 M' PEKERJAAN UITZET &
3. BOUWPLANK
Bahan :

Upah : 1.00

4.

1 M' PEMAGARAN LOKASI PROYEK
Bahan :

Paku 0.0200

Upah : 1.00

M`

@

Rp. 6,644.91
Total

. = Rp.
. = Rp.

6,644.91
54,659.91

M2

@

Rp. 100,000.00

. = Rp.

100,000.00

1 M2 PEKERJAAN DIREKSI
5. KIT
Bahan & Upah : 1.00

1 M2 PEKERJAAN PEMBUATAN BRAK UNTUK
6. GUDANG
Bahan & Upah : 1.00

7.

B

1.

m2

@

Rp. 100,000.00

. = Rp.

100,000.00

ls.

@

Rp. 150,000.00

. = Rp.

150,000.00

Rp.

11,296.35

ADMINISTRASI DAN DOKUMENTASI
Bahan & Upah : 1.00
PEKERJAAN TANAH DAN PASIR
1 M3 PEKERJAAN GALIAN
TANAH BIASA
Untuk Pondasi Batu
Kali
Upah : 1.0000

m3 @

Total

2.

m3 @

Rp.

13,289.82
Total

. = Rp.

11,296.35

. = Rp.

13,289.82

. = Rp.

13,289.82

. = Rp.

5,980.42

. = Rp.

5,980.42

1 M3 PEKERJAAN URUGAN TANAH
KEMBALI
Upah : *) 1.0000
*). Termasuk Pemadatan

4.

11,296.35

1 M3 PEKERJAAN GALIAN TANAH s.d.
-2 M
Untuk Foot Plate
Upah : 1.0000

3.

. = Rp.

1 M3 PEKERJAAN URUGAN

m3 @

Rp.

5,980.42
Total

TANAH
Dengan Mendatangkan Tanah dari
Luar
Bahan :
Tanah Urug 1.2000

m3 @

Rp.

22,500.00

. = Rp.

27,000.00

Upah : *) 1.0000

m3 @

Rp.

8,638.38

. = Rp.

8,638.38

. = Rp.

35,638.38

*). Termasuk Pemadatan

5.

Total

1 M3 PEKERJAAN URUGAN
PASIR
Bahan :
Pasir 1.2000

m3 @

Rp.

27,000.00

. = Rp.

32,400.00

Upah : 1.0000

m3 @

Rp.

6,578.46

. = Rp.

6,578.46

. = Rp.

38,978.46

Total

6.

1 M2 PEKERJAAN URUGAN
PASIR
TEBAL = 10 CM`
Bahan :
Pasir 0.1200

m3 @

Rp.

27,000.00

. = Rp.

3,240.00

Upah : 1.0000

m3 @

Rp.

1,461.88

. = Rp.

1,461.88

. = Rp.

4,701.88

Total
C

PEKERJAAN PASANGAN & PLESTERAN

1.

1 M3 PEKERJAAN PASANGAN PONDASI BATU KALI PECAH ( 1 PC : 6 PS )
Bahan :
Batu Kali

1.2000

m3

@ Rp. 35,000.00

. = Rp.

42,000.00

Semen (pc)

3.0698

zak @ Rp. 22,000.00

. = Rp.

67,535.08

Kapur
Pasir Pasang

0.6175

zak @ Rp. 4,500.00

. = Rp.
. = Rp.

-

m3

Upah :

1.0000

m3

@ Rp. 50,000.00

@ Rp. 50,002.95
Total :

2.

30,873.18
. = Rp.

140,408.26

. = Rp.

50,002.95

. = Rp.

190,411.22

1 M3 PEKERJAAN PASANGAN BATU KALI
KOSONG
Bahan :
Batu Kali

1.2000

m3

@ Rp. 35,000.00

. = Rp.

42,000.00

Pasir Pasang

0.4500

m3

@ Rp. 27,000.00

. = Rp.

12,150.00

. = Rp.

54,150.00

. = Rp.

31,895.57

. = Rp.

86,045.57

. = Rp.

13,860.00

zak @ Rp. 22,000.00

. = Rp.

13,369.32

zak @ Rp. 4,500.00

. = Rp.

-

m3

. = Rp.

3,055.84

. = Rp.

30,285.16

. = Rp.

10,764.76

. = Rp.

41,049.92

. = Rp.

12,600.00

Upah :

1.0000

m3

@ Rp. 31,895.57
Total :

3.

1 M2 PEKERJAAN PASANGAN BATA 1/2 BATU TRASRAM (1
PC : 3 PS)
Bahan :
Batu Bata

77.0000

Semen (pc)

0.6077

Kapur
Pasir Pasang (Ayak)

Upah :

0.0611

1.0000

bh

m2

@ Rp. 180.00

@ Rp. 50,000.00

@ Rp. 10,764.76
Total

4.

1 M2 PEKERJAAN PASANGAN BATA 1/2 BATU (1 PC : 5 PS)
Bahan :
Batu Bata

70.0000

bh

@ Rp. 180.00

Semen (pc)

0.4093

Kapur

-

Pasir Pasang (Ayak)

0.0686

Upah :

1.0000

zak @ Rp. 22,000.00

. = Rp.

9,004.49

zak @ Rp. 4,500.00

. = Rp.

-

m3

. = Rp.

3,430.28

. = Rp.

25,034.77

. = Rp.

9,718.18

. = Rp.

34,752.95

. = Rp.

2,520.00

m2

@ Rp. 50,000.00

@ Rp. 9,718.18
Total

1 M' PEKERJAAN ROLLAG BATA (1 PC
: 3 PS)

5.

Bahan :
Batu Bata

14.0000

Semen (pc)

0.2263

zak @ Rp. 22,000.00

. = Rp.

4,978.82

Pasir Pasang (Ayak)

0.0122

m3

. = Rp.

611.68

. = Rp.

8,110.51

. = Rp.

5,232.87

. = Rp.

13,343.37

Upah :

bh

1.0000

m'

@ Rp. 180.00

@ Rp. 50,000.00

@ Rp. 5,232.87
Total

6.

1 M2 PEKERJAAN PLESTERAN (1PC : 5 PS) T = 20 MM
Bahan :
Semen (pc)
Kapur
Pasir Pasang (Ayak)

0.1428
-

zak

@

Rp.

22,000.00 . = Rp.

3,142.38

zak
m3

@
@

Rp.
Rp.

4,500.00 . = Rp.
50,000.00 . = Rp.

1,197.10

Rp.

. = Rp.
12,133.61 . = Rp.

4,339.48
12,133.61

Total . = Rp.

16,473.09

0.0239
Upah :

m2

@

1.0000

7.

1 M2 PEKERJAAN PLESTERAN TRASRAM (1 PC : 3 PS) T = 20 MM
Bahan :
Semen (pc)

zak @ Rp.
0.2121

. = Rp.
22,000.00

4,665.62

Kapur

- zak @ Rp.

4,500.00 . = Rp.
-

Pasir Pasang (Ayak)

m3

@ Rp.

0.0213

. = Rp.
50,000.00

1,066.43
. = Rp.
5,732.05

Upah :

m2

@ Rp.

1.0000

. = Rp.
12,133.61
Total . = Rp.

12,133.61
17,865.65

8.

1 M2 PEKERJAAN PLESTERAN UNTUK BETON (1 PC : 3 PS) T = 6 MM
Bahan :
Semen (pc)

zak @ Rp.

. = Rp.

Kapur

0.0943
- zak @ Rp.

22,000.00
4,500.00 . = Rp.

2,073.61
-

Pasir Pasang (Ayak)

m3

@ Rp.

0.0095

. = Rp.
50,000.00

473.97
. = Rp.
2,547.58

Upah :

m2

@ Rp.

1.0000

. = Rp.
12,133.61
Total . = Rp.

12,133.61
14,681.18

9.

1 M' PEKERJAAN SPONENGAN SUDUT ( 1 PC :
2 PS )
Bahan :
Semen (pc)

zak @ Rp.

. = Rp.

Kapur (Mill)

0.0249
- zak @ Rp.

22,000.00
4,500.00 . = Rp.

547.39
-

Pasir Pasang (Ayak)

m3

@ Rp.

0.0017

. = Rp.
50,000.00

83.41
. = Rp.
630.81

Upah :

m2

@ Rp.

3,654.70 . = Rp.

1.0000

3,654.70
Total . = Rp.
4,285.51

10. 1 M2 PEKERJAAN PENEBALAN PLESTERAN TYPE A

Bahan :
Semen (pc)

zak @ Rp.
0.0071

Pasir Pasang (Ayak)

. = Rp.
22,000.00

m3

@ Rp.

0.0012

157.12
. = Rp.

50,000.00

59.85
. = Rp.
216.97

Upah :

m2

@ Rp.

1.0000

. = Rp.
10,964.10
Total . = Rp.

10,964.10
11,181.08

11. 1 M2 PEKERJAAN PENEBALAN PLESTERAN TYPE B
Bahan :
Semen (pc)

zak @ Rp.
0.0114

Pasir Pasang (Ayak)

. = Rp.
22,000.00

m3

@ Rp.

0.0019

251.39
. = Rp.

50,000.00

95.77
. = Rp.
347.16

Upah :

m2

@ Rp.

1.0000

. = Rp.
10,964.10
Total . = Rp.

10,964.10
11,311.26

12. 1 M2 PEKERJAAN LANTAI KERJA ( 1PC : 4 PS) TEBAL 30 MM
Bahan :
Semen (pc)

zak @ Rp.
0.3414

Pasir Pasang (Ayak)

. = Rp.
22,000.00

m3

@ Rp.

0.0458

7,510.84
. = Rp.

50,000.00

2,289.02
. = Rp.
9,799.86

Upah :

m2

@ Rp.

4,385.64 . = Rp.

1.0000

4,385.64
Total . = Rp.
14,185.50

13. 1 M2 PEKERJAAN LANTAI KERJA ( 1 PC : 3 PS : 5 KR) TEBAL 50 MM
Bahan :
Semen (pc)

zak @ Rp.
0.3047

Pasir

22,000.00
m3

0.0292

. = Rp.

@ Rp.

6,702.65
. = Rp.

50,000.00

1,462.40

Krikil

m3

@ Rp.

0.0266

. = Rp.
50,000.00

1,327.76
. = Rp.
9,492.80

Upah :

m2

@ Rp.

7,601.78 . = Rp.

1.0000

7,601.78
Total . = Rp.
17,094.58

E

PEKERJAAN PENUTUP LANTAI DAN DINDING

1.

1M2 PEKERJAAN PASANGAN KERAMIK LANTAI 30/30
Bahan :
Keramik Lantai

m2

@ Rp.

1.1000
Semen (pc)

. = Rp.
30,000.00

zak @ Rp.
0.1730

Pasir

m3

@ Rp.

0.0206
Semen Grouting

m3

@ Rp.

33,000.00
. = Rp.

22,000.00

3,805.49

. = Rp.
50,000.00
7,500.00 . = Rp.

1,030.06

0.1833

1,375.00
. = Rp.
39,210.55

Upah :

m2

@ Rp.

1.0000

. = Rp.
12,293.08
Total . = Rp.

12,293.08
51,503.63

2.

1M2 PEKERJAAN PASANGAN KERAMIK KM/ WC 20X20 CM
Bahan :
Keramik Serit

m2

@ Rp.

1.1000
Semen (pc)

. = Rp.
35,000.00

zak @ Rp.
0.1730

Pasir

22,000.00

3,805.49

m3

@ Rp.

. = Rp.

m3

@ Rp.

50,000.00
7,500.00 . = Rp.

0.0206
Semen Grouting

38,500.00
. = Rp.

0.1833

1,030.06
1,375.00

. = Rp.
44,710.55
Upah :

m2
1.0000

@ Rp.

. = Rp.
12,293.08
Total . = Rp.

12,293.08
57,003.63

3.

1M2 PEKERJAAN PASANGAN KERAMIK DINDING ASIA 20X25
Bahan :
Keramik Dinding

m2

@ Rp.

1.1000
Semen (pc)

. = Rp.
33,000.00

zak @ Rp.
0.1297

Pasir

22,000.00

2,854.12

m3

@ Rp.

. = Rp.

m3

@ Rp.

50,000.00
7,500.00 . = Rp.

0.0155
Semen Grouting

36,300.00
. = Rp.

0.1833

772.54
1,375.00

. = Rp.
41,301.66
Upah :

m2

@ Rp.

1.0000

. = Rp.
39,869.46
Total . = Rp.

39,869.46
81,171.13

4.

1M' PEKERJAAN PASANGAN KERAMIK
PLINT T = 12 CM
Bahan :
Keramik Dinding

m2

@ Rp.

0.1667
Semen (pc)

. = Rp.
30,000.00

zak @ Rp.
0.0156

Pasir

22,000.00

342.49

m3

@ Rp.

. = Rp.

m3

@ Rp.

50,000.00
7,500.00 . = Rp.

0.0019
Semen Grouting

5,001.00
. = Rp.

0.0220

92.71
165.00

. = Rp.
5,601.20
Upah :

m2

@ Rp.

9,037.08 . = Rp.

1.0000

9,037.08
Total . = Rp.
14,638.28

5.

1 BH PEKERJAAN PASANGAN KERAMIK ASSESORIES (8 X 20) CM
Bahan :
Keramik Assesories

bh

@ Rp.

4,000.00 . = Rp.

1.1000
Semen (pc)

4,400.00
zak @ Rp.

0.0021
Pasir

m3
0.0002

. = Rp.
22,000.00

@ Rp.

45.67
. = Rp.

50,000.00

12.36

Semen Grouting

m3

@ Rp.

7,500.00 . = Rp.

0.0029

22.00
. = Rp.
4,480.03

Upah :

m2

@ Rp.

1,328.98 . = Rp.

1.0000

1,328.98
Total . = Rp.
5,809.01

6.

1M2 PEKERJAAN BATU ALAM PADA
DINDING
Bahan :
Batu Alam

1.1200

m2

@

Rp.

65,000.00

. = Rp.

Semen (pc)

0.1297

zak

@

Rp.

22,000.00

. = Rp.

2,854.12

Pasir

0.0155

m3

@

Rp.

50,000.00

. = Rp.

772.54

Upah :

1.0000

m2

@

Rp.

59,804.19
Total

7.

72,800.00

. = Rp.

76,426.66

. = Rp.

59,804.19

. = Rp.

136,230.86

137,500.00

1M2 PEKERJAAN BATU ALAM SUSUN SIRIH PADA PILAR
Bahan :
Batu Belah

275.0000

bh

@

Rp.

500.00

. = Rp.

Semen (pc)

0.1297

zak

@

Rp.

22,000.00

. = Rp.

2,854.12

Pasir

0.0155

m3

@

Rp.

50,000.00

. = Rp.

772.54

Upah :

1.0000

m2

@

Rp.

39,869.46
Total

G

1.

PEKERJAAN RANGKA ATAP & PLAFOND
1 M2 PEKERJAAN USUK 5/7 KY. BANGKIRAI RENG 2/3 KY.
KRUING
(Jarak Usuk 40; Jarak Reng 36
cm)
Bahan :

. = Rp.

141,126.66

. = Rp.

39,869.46

. = Rp.

180,996.13

Balok Kayu 0.0092

m3

@ Rp. 2,800,000.00

. = Rp.

25,872.00

Reng Kayu 0.0045

Kg

@ Rp. 1,800,000.00

. = Rp.

8,188.71

Paku 0.2000

Kg

@ Rp. 7,000.00

. = Rp.

1,400.00

. = Rp.

35,460.71

. = Rp.

5,315.93

. = Rp.

40,776.64

Upah : 1.0000

M2

@ Rp. 5,315.93
Total :

2.

1 M2 PEKERJAAN USUK 5/7 KY. BANGKIRAI RENG 2/3 KY.
KRUING
(Jarak Usuk 45 cm; Jarak Reng 35 cm)
Bahan :
Balok Kayu 0.0092

m3

@ Rp. 2,800,000.00

. = Rp.

25,872.00

Reng Kayu 0.0064

Kg

@ Rp. 1,800,000.00

. = Rp.

11,583.00

Paku 0.2000

Kg

@ Rp. 7,000.00

. = Rp.

1,400.00

. = Rp.

38,855.00

. = Rp.

5,315.93

. = Rp.

44,170.93

Upah : 1.0000

M2

@ Rp. 5,315.93
Total :

3.

1 M3 PEKERJAAN GORDING, NOG, JURAI, MURPLATE. KAYU BANGKIRAI
8/12
Bahan :
Balok Kayu 1.1000
Baut 50.0833

Upah : 1.0000

m3

@ Rp. 2,800,000.00

. = Rp.

3,080,000.00

bh

@ Rp. 1,500.00

. = Rp.

75,125.00

. = Rp.

3,155,125.00

. = Rp.

571,462.31

. = Rp.

3,726,587.31

m3

@ Rp. 571,462.31
Total :

4.

1 M` PEKERJAAN PAPAN RUITER KAYU
BANGKIRAI 2/20
Bahan :
Papan Kayu 0.0044

m3

@ Rp. 3,000,000.00

. = Rp.

13,200.00

Paku 0.0200

bh

@ Rp. 7,000.00

. = Rp.

140.00

. = Rp.

13,340.00

. = Rp.

1,993.47

Total :

. = Rp.

15,333.47

Upah : 1.0000

5.

m`

@ Rp. 1,993.47

1 M` PEKERJAAN PAPAN LISJPLANK TUNGGAL KAYU
BANGKIRAI 2/25
Bahan :
Papan Kayu 0.0055

m3

@ Rp. 3,000,000.00

. = Rp.

16,500.00

Paku 0.0200

bh

@ Rp. 7,000.00

. = Rp.

140.00

. = Rp.

16,640.00

. = Rp.

9,635.12

. = Rp.

26,275.12

Upah : 1.0000

m`

@ Rp. 9,635.12
Total :

6.

1 M` PEKERJAAN PAPAN LISJPLANK DOUBLE KAYU BANGKIRAI 2/20;
2/25
Bahan :
Papan Kayu 0.0110

m3

@ Rp. 3,000,000.00

. = Rp.

33,000.00

Paku 0.0400

bh

@ Rp. 7,000.00

. = Rp.

280.00

. = Rp.

33,280.00

. = Rp.

19,270.24

. = Rp.

52,550.24

Upah : 1.0000

m`

@ Rp. 19,270.24
Total :

7.

1M' PEKERJAAN TALANG ZENG; PAPAN KAYU

MERANTI
Bahan :
Seng BJLS 30 1.1000

m'

@ Rp. 24,000.00

. = Rp.

26,400.00

Papan Kayu Meranti 0.0176

m3

@ Rp. 1,400,000.00

. = Rp.

24,640.00

. = Rp.

1,500.00

. = Rp.

140.00

. = Rp.

52,680.00

. = Rp.

10,299.61

. = Rp.

62,979.61

Paku Seng (Payung) 10.0000 buah @ Rp. 150.00
Paku 0.0200

Upah : 1.0000

kg

m'

@ Rp. 7,000.00

@ Rp. 10,299.61
Total

8.

1 M' PEKERJAAN WENVIR
DENGAN SENG
Bahan :
Seng

1.1000

m'

@ Rp. 8,000.00

. = Rp.

8,800.00

Papan Kayu Meranti

0.0026

m3

@ Rp. 1,400,000.00

. = Rp.

3,640.00

Paku

0.0200

kg

@ Rp. 7,000.00

. = Rp.

140.00

. = Rp.

12,580.00

. = Rp.

6,644.91

. = Rp.

19,224.91

Upah :

1.0000

m'

@ Rp. 6,644.91
Total

9.

1 M2 PEKERJAAN RANGKA PLAFOND KY KRUING - PENUTUP
GYPSUM
Rangka = 60 x 60 CM
Bahan :
Gypsum 0.3819

m3

@ Rp. 35,000.00

. = Rp.

13,368.06

Balok Kayu 0.0136

m3

@ Rp. 1,800,000.00

. = Rp.

24,552.00

Paku 0.2000
Paku Plepet

Kg
Kg

@ Rp. 7,000.00

. = Rp.
. = Rp.

1,400.00

0.0200

Upah : 1.0000

@ Rp. 8,000.00

m2

@ Rp. 17,276.77
Total :

160.00
. = Rp.

39,480.06

. = Rp.

17,276.77

. = Rp.

56,756.82

1 M2 PEKERJAAN RANGKA PLAFOND - PENUTUP
10. CALSIBOARD
Rangka = 100 x 100
CM
Bahan :
Calsiboard 0.3819

m3

@ Rp. 30,000.00

. = Rp.

11,458.33

Balok Kayu 0.0092

m3

@ Rp. 1,800,000.00

. = Rp.

16,632.00

Paku 0.2000

Kg

@ Rp. 7,000.00

. = Rp.

1,400.00

Paku Plepet 0.0200

Kg

@ Rp. 8,000.00

. = Rp.

160.00

. = Rp.

29,650.33

. = Rp.

9,568.67

. = Rp.

39,219.00

. = Rp.

8,000.00

. = Rp.

8,000.00

Upah : 1.0000

m2

@ Rp. 9,568.67
Total :

11.

1 M' PEKERJAAN LIS GYPSIUM LEBAR : 10 CM

Bahan dan Upah :
Lis Gypsium L=10 cm 1.0000

m3

m' Rp. 8,000.00
Total :

H

PEKERJAAN PENUTUP ATAP

1.

1 M2 PEKERJAAN PENUTUP ATAP GENTENG KERAMIK SOKKA TYPE MORANDO SE
Bahan :
Genteng Keramik

9.9000

bh @ Rp.

2,100.00

. = Rp.

20,790.00

. = Rp.

20,790.00

Upah :

1.0000

m2 @ Rp.

9,369.32
Total :

2.

. = Rp.

9,369.32

. = Rp.

30,159.32

1 M' PEKERJAAN KERPUS GENTENG KERAMIK
SOKKA
Bahan :
Genteng Kerpus

3.3000

m3 @ Rp.

4,000.00

. = Rp.

13,200.00

Semen

0.2601

m3 @ Rp.

22,000.00

. = Rp.

5,722.54

Pasir

0.0366

Kg

50,000.00

. = Rp.

1,831.21

. = Rp.

20,753.76

. = Rp.

22,642.53

. = Rp.

43,396.29

Upah :

1.0000

@ Rp.

m2 @ Rp.

22,642.53
Total :

F
1.

PEKERJAAN KUSEN DAN DAUN PINTU JENDELA
1 M3 PEKERJAAN KUSEN KAYU JATI KELAS POLITUR 6/12
Bahan :

2.

Balok Kayu

1.1000

m3

@

Rp.

6,000,000.00

. = Rp.

6,600,000.00

Paku

5.0000

Kg

@

Rp.

7,000.00

. = Rp.
. = Rp.

35,000.00
6,635,000.00

Upah :

1.0000

m3

@

Rp.

. = Rp.
. = Rp.

2,299,139.05
8,934,139.05

2,299,139.05
Total :

1 M' PEKERJAAN KUSEN KAYU JATI KELAS POLITUR 6/12
Bahan :
Balok Kayu

0.0087

m3

@

Rp.

6,000,000.00

. = Rp.

52,272.00

Paku

0.0360

Kg

@

Rp.

7,000.00

. = Rp.
. = Rp.

252.00
52,524.00

Upah :

1.0000

m'

@

Rp.

16,553.80
Total :

. = Rp.
. = Rp.

16,553.80
69,077.80

3.

1 M3 PEKERJAAN KREPYAK KAYU JATI UNTUK
KUSEN
Bahan :

4.

Papan Kayu

1.1000

m3

@

Rp.

8,000,000.00

. = Rp.

8,800,000.00

Paku

5.0000

Kg

@

Rp.

7,000.00

. = Rp.
. = Rp.

35,000.00
8,835,000.00

Upah :

1.0000

m3

@

Rp.

2,152,951.02
Total :

. = Rp.
. = Rp.

2,152,951.02
10,987,951.02

1 BH DAUN PINTU PANIL 3,5 X 82 X 200
CM
Bahan :

5.

Papan Kayu

0.0631

m3

@

Rp.

8,000,000.00

. = Rp.

504,800.00

Lem

0.1500

Kg

@

Rp.

8,000.00

. = Rp.
. = Rp.

1,200.00
506,000.00

Upah :

1.0000

bh

@

Rp.

. = Rp.
. = Rp.

245,516.15
751,516.15

245,516.15
Total :

1 BH DAUN PINTU PANIL 3 X 74 X
200 CM
Bahan :

6.

Papan Kayu

0.0488

m3

@

Rp.

8,000,000.00

. = Rp.

390,400.00

Lem

0.1500

Kg

@

Rp.

8,000.00

. = Rp.
. = Rp.

1,200.00
391,600.00

Upah :

1.0000

bh

@

Rp.

. = Rp.
. = Rp.

237,914.38
629,514.38

237,914.38
Total :

1 BH DAUN PINTU PANIL 3 X 61 X
200 CM
Bahan :
Papan Kayu

0.0403

m3

@

Rp.

8,000,000.00

. = Rp.

322,400.00

Lem

0.1500

Kg

@

Rp.

8,000.00

. = Rp.

1,200.00

Upah :
7.

1.0000

bh

@

Rp.

233,395.84
Total :

. = Rp.

323,600.00

. = Rp.
. = Rp.

233,395.84
556,995.84

1 BH DAUN JENDELA 52 X 150 CM; KAYU JATI POLITUR
Bahan :
Ram Kayu 3,5 cm

0.0156

m3

@

Rp.

8,000,000.00

Kaca Bening 5 mm

0.4725

m2

@

Rp.

60,000.00

Upah :

8.

1.0000

bh

@

Rp.

93,028.75

.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.

124,800.00
28,350.00
153,150.00
93,028.75
246,178.75

1 BH DAUN JENDELA 62 X 116 CM; KAYU JATI POLITUR
Bahan :
Ram Kayu 3,5 cm

0.0137

m3

@

Rp.

8,000,000.00

Kaca Bening 5 mm

0.4500

m2

@

Rp.

60,000.00

Upah :

9.

1.0000

bh

@

Rp.

93,028.75

.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.

109,600.00
27,000.00
136,600.00
93,028.75
229,628.75

1 BH DAUN JENDELA 62 X 166 CM; KAYU JATI POLITUR
Bahan :
Ram Kayu 3,5 cm

0.0176

m3

@

Rp.

8,000,000.00

Kaca Bening 5 mm

0.6750

m2

@

Rp.

60,000.00

Upah :

10.

1 BH ROSTER KAYU 30 X 40 CM

1.0000

bh

@

Rp.

93,028.75

.=
Rp.
.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.

140,800.00
40,500.00
181,300.00
93,028.75
274,328.75

Bahan :
Roster Kayu

Upah :

11.

1.0000

bh

1.0000

bh

@

@

Rp.

Rp.

45,000.00

1,328.98

.=
Rp.
.=
Rp.
.=
Rp.
.=
Total : Rp.

45,000.00
45,000.00
1,328.98
46,328.98

1 M2 PEKERJAAN KACA ES UNTUK BOVEN
Bahan dan Upah :
Kaca Es 5mm

1.0000

m2

@

Rp.

70,000.00

Lis Kayu

4.0000

m'

@

Rp.

3,000.00

J

PEKERJAAN CAT DAN POLITUR

1.

1 M2 PENGECATAN KAYU BARU
Bahan :

2.

Cat Kayu

0.2750

Kg

@

Rp. 33,000.00

. = Rp.

9,075.00

Plamur Kayu

0.1375

Kg

@

Rp. 9,700.00

. = Rp.

1,333.75

Dempul Jadi

0.5000

bh

@

Rp. 1,000.00

. = Rp.

500.00

Thiner

0.2500

ltr

@

Rp. 4,500.00

. = Rp.

1,125.00

Amplas

1.0000

lbr

@

Rp. 1,250.00

. = Rp.
. = Rp.

1,250.00
13,283.75

Upah :

1.0000

bh

@

Rp. 17,223.61
Total :

. = Rp.
. = Rp.

17,223.61
30,507.36

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

1,650.00
1,650.00
4,239.45

1M2 PEKERJAAN MENI BIDANG KAYU BARU
Bahan :
Menie Jadi

0.2750

kg

@

Rp. 6,000.00

Upah :

1.0000

m2

@

Rp.

.=
Rp.
.=
Rp.
.=
Total : Rp.

70,000.00
12,000.00
82,000.00

4,239.45
Total

3.

. = Rp.

5,889.45

1M2 PEKERJAAN PENGECATAN KAYU
BARU
Bahan dan Upah:
Cat-catan

1.0000

m2

@

Rp. 30,507.36

. = Rp.

30,507.36

Menie

1.0000

m2

@

Rp. 5,889.45

. = Rp.
. = Rp.

5,889.45
36,396.81

Total
4.

1M2 PEKERJAAN PENGECATAN TEMBOK DGN CAT CATYLAC
(Untuk Dinding dan
Plafon)
Bahan :
Cat Tembok Catylac

0.1830

kg

@

Rp. 10,000.00

. = Rp.

1,830.00

Plamur Jadi

0.0460

kg

@

Rp. 5,800.00

. = Rp.

266.80

Amplas

0.2500

lbr

@

Rp. 1,250.00

. = Rp.
. = Rp.

312.50
2,409.30

Upah :

1.0000

m2

@

Rp. 6,441.41

. = Rp.
. = Rp.

6,441.41
8,850.71

Total
5.

1M2 PEKERJAAN POLITUR UNTUK KUSEN DAN DAUN PINTU DAN JENDELA
Bahan :
Sirlak

0.0275

kg

@

Rp. 60,000.00

. = Rp.

1,650.00

Spirtus

0.5500

kg

@

Rp. 6,000.00

. = Rp.

3,300.00

Batu Apung

0.3667

kg

@

Rp. 4,000.00

. = Rp.
. = Rp.

1,466.80
6,416.80

Upah :

1.0000

m2

@

Rp. 24,669.23
Total

. = Rp.
. = Rp.

24,669.23
31,086.03

D

PEKERJAAN BETON BERTULANG

1.

1M3 PEKERJAAN COR BETON UNTUK SLOOF, SKELET DAN RING BALOK; DGN MOLEN
Bahan :
Semen (pc)

8.5150

zak

Rp.

. = Rp.

187,329.70

@

2.

22,000.00

Pasir Beton

0.5450

m3

@

Rp.

50,000.00

. = Rp.

27,247.96

Kerikil

0.8174

m3

@

Rp.

50,000.00

. = Rp.
. = Rp.

40,871.93
255,449.59

Upah :

1.0000

m3

@

Rp.

62,794.40
Total

. = Rp.
. = Rp.

62,794.40
318,244.00

1Kg. PEMBESIAN U-24
(Alat Gunting)
Bahan :
Besi Beton

1.1000

kg

@

Rp.

4,500.00

. = Rp.

4,950.00

Bendrat (kawat beton)

0.0200

kg

@

Rp.

8,000.00

. = Rp.
. = Rp.

160.00
5,110.00

Upah :

1.0000

m3

@

Rp.

569.97

. = Rp.
. = Rp.

569.97
5,679.97

Total

3.

1M2 PEKERJAAN BEKESTING UNTUK SKELET, SLOOF DAN RING BALOK
DENGAN PAPAN
SENGON
Bahan :
Papan sengon

2.7500

lbr

@

Rp.

3,000.00

. = Rp.

8,250.00

Paku

0.2000

kg

@

Rp.

7,000.00

. = Rp.
. = Rp.

1,400.00
9,650.00

Upah :

1.0000

m2

@

Rp.

2,325.72

. = Rp.
. = Rp.

2,325.72
11,975.72

Total

4.

1 LS PERANCAH BETON DARI BAMBU UNTUK 1M3 PLAT TEBAL 12 CM
Rangka (0,6 x 0,6) m.
Bahan :
Balok Kayu/ Bambu

55.0000

btg

@

Rp.

4,500.00

. = Rp.

247,500.00

Paku

1.6600

kg

@

Rp.

7,000.00

. = Rp.
. = Rp.

11,620.00
259,120.00

Upah :

1.0000

ls

@

Rp.

33,211.26

. = Rp.

33,211.26

Total

5.

6.

7.

8.

. = Rp.

292,331.26

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK SLOOF
15/20
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

1.0000

m3

@

Rp.

318,244.00

. = Rp.

318,244.00

Besi Beton U-24

100.0000

kg

@

Rp.

5,679.97

. = Rp.

567,996.72

Bekesting

5.0000

m2

@

Rp.

11,975.72
Total

. = Rp.
. = Rp.

59,878.59
946,119.31

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK SKELET 15/15
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

1.0000

m3

@

Rp.

318,244.00

. = Rp.

318,244.00

Besi Beton U-24

120.0000

kg

@

Rp.

5,679.97

. = Rp.

681,596.06

Bekesting

5.0000

m2

@

Rp.

11,975.72
Total

. = Rp.
. = Rp.

59,878.59
1,059,718.65

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK BALOK RING 15/15
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

1.0000

m3

@

Rp.

318,244.00

. = Rp.

318,244.00

Besi Beton U-24

120.0000

kg

@

Rp.

5,679.97

. = Rp.

681,596.06

Bekesting

5.0000

m2

@

Rp.

11,975.72
Total

. = Rp.
. = Rp.

59,878.59
1,059,718.65

1 M3 PEKERJAAN STRUKTUR BETON BERTULANG UNTUK CANOPY
(1pc : 2ps : 3 Kr)
Bahan dan Upah :
Beton

1.0000

m3

@

Rp.

318,244.00

. = Rp.

318,244.00

Besi Beton U-24
Bekesting

125.0000
5.0000

kg
m2

@

Rp.
Rp.

5,679.97

. = Rp.
. = Rp.

709,995.90
59,878.59

@
Perancah Bambu

0.5000

M

PEKERJAAN SANITASI DAN DRAINASI

1.

1 M' PEKERJAAN INSTALASI AIR
BERSIH

11,975.72

ls

@

Rp.

292,331.26
Total

. = Rp.
. = Rp.

146,165.63
1,234,284.12

Bahan :
Pipa PVC 3/4"

0.2750

btg

@

Rp.

14,000.00

. = Rp.

3,850.00

Sock

0.2750

bh

@

Rp.

2,000.00

. = Rp.

550.00

Knee

0.1875

bh

@

Rp.

2,000.00

. = Rp.

375.00

Lem PC

0.2000

tube

@

Rp.

3,500.00

. = Rp.
. = Rp.

700.00
5,475.00

Upah :

1.0000

m'

@

Rp.

3,322.46

. = Rp.
. = Rp.

3,322.46
8,797.46

Total

2.

1 M' PEKERJAAN INSTALASI AIR
KOTOR
Bahan :
Pipa PVC 3"

0.2750

btg

@

Rp.

85,000.00

. = Rp.

23,375.00

Sock

0.2750

bh

@

Rp.

5,000.00

. = Rp.

1,375.00

Knee

0.1875

bh

@

Rp.

7,800.00

. = Rp.

1,462.50

Lem PC

0.2000

tube

@

Rp.

3,500.00

. = Rp.
. = Rp.

700.00
26,912.50

Upah :

1.0000

m'

@

Rp.

6,644.91

. = Rp.
. = Rp.

6,644.91
33,557.41

. = Rp.
. = Rp.

1,000,000.00
1,000,000.00

Total

3.

1 UNIT PEKERJAAN PASANG CLOSET
DUDUK
Bahan :
Closet Duduk

1.0000

set

@

Rp.

1,000,000.00

Upah :

1.0000

unit

@

Rp.

96,484.10
Total

4.

. = Rp.
. = Rp.

96,484.10
1,096,484.10

1 UNIT PEKERJAAN PASANG CLOSET JONGKOK
Bahan :
Closet Jongkok

1.0000

bh

@

Rp.

74,500.00

. = Rp.

74,500.00

Dudukan closet

1.0000

ls

@

Rp.

25,000.00

. = Rp.
. = Rp.

25,000.00
99,500.00

Upah :

1.0000

unit

@

Rp.

48,242.05

. = Rp.
. = Rp.

48,242.05
147,742.05

Total
5.

1 UNIT PEKERJAAN PASANG WASHTAFEL
Bahan :
Washtafel

1.0000

set

@

Rp.

200,000.00

. = Rp.
. = Rp.

200,000.00
200,000.00

Upah :

1.0000

unit

@

Rp.

96,484.10

. = Rp.
. = Rp.

96,484.10
296,484.10

Total

6.

1 UNIT PEKERJAAN PASANG WALL
SHOWER
Bahan :
Wallshower

1.0000

set

@

Rp.

50,000.00

. = Rp.
. = Rp.

50,000.00
50,000.00

Upah :

1.0000

unit

@

Rp.

21,125.00

. = Rp.
. = Rp.

21,125.00
71,125.00

Total
7.

1 BH PEKERJAAN PASANG FLOOR DRAIN
Bahan :

8.

Floordrain

1.0000

bh

@

Rp. 10,000.00

. = Rp.
. = Rp.

10,000.00
10,000.00

Upah :

1.0000

unit

@

Rp. 11,960.84
Total

. = Rp.
. = Rp.

11,960.84
21,960.84

1 BH PEKERJAAN PASANG AVOR (KURASAN

BAK)
Bahan :

9.

Avor

1.0000

bh

@

Rp. 5,000.00

. = Rp.
. = Rp.

5,000.00
5,000.00

Upah :

1.0000

unit

@

Rp. 11,960.84
Total

. = Rp.
. = Rp.

11,960.84
16,960.84

Keran Air (rata-rata)

1.0000

bh

@

Rp. 15,000.00

. = Rp.

15,000.00

Knee

1.0000

bh

@

Rp. 2,500.00

. = Rp.

2,500.00

Isolasi

1.0000

bh

@

Rp. 1,000.00

. = Rp.
. = Rp.

1,000.00
18,500.00

Upah :

1.0000

m'

@

Rp. 4,784.34
Total

. = Rp.
. = Rp.

4,784.34
23,284.34

1 BH PEKERJAAN KERAN
AIR
Bahan :

1 BH PEKERJAAN KERAN AIR UNTUK
10. DAPUR
Bahan :
Keran Air (rata-rata)

1.0000

bh

@

Rp. 25,000.00

. = Rp.

25,000.00

Knee

1.0000

bh

@

Rp. 2,500.00

. = Rp.

2,500.00

Isolasi

1.0000

bh

@

Rp. 1,000.00

. = Rp.
. = Rp.

1,000.00
28,500.00

Upah :

1.0000

m'

@

Rp. 4,784.34
Total

. = Rp.
. = Rp.

4,784.34
33,284.34

@

Rp. 25,000.00

. = Rp.
. = Rp.

25,000.00
25,000.00

1 BH PEKERJAAN PASANG SOAP HOLDER
11. TANAM
Bahan :
Soap Holder

1.0000

bh

Upah :

1.0000

bh

@

Rp. 20,100.85
Total

. = Rp.
. = Rp.

20,100.85
45,100.85

1 UNIT PEKERJAAN PASANG BATH
12. UP
Bahan :
Bath Up

1.0000

set

@

Rp. 1,250,000.00

. = Rp.
. = Rp.

1,250,000.00
1,250,000.00

Upah :

1.0000

unit

@

Rp. 124,592.07
Total

. = Rp.
. = Rp.

124,592.07
1,374,592.07

Bak Kontrol

1.0000

unit

@

Rp. 200,000.00

. = Rp.
. = Rp.

200,000.00
200,000.00

Upah :

1.0000

ls

@

Rp. 73,125.00
Total

. = Rp.
. = Rp.

73,125.00
273,125.00

1 UNIT PEKERJAAN BIKIN BAK
13. KONTROL
Bahan :

14.

1 UNIT PEKERJAAN SUMUR RESAPAN DENGAN BUIS BETON
Bahan :

15.

Sumur Resapan

1.0000

unit

@

Rp. 750,000.00

. = Rp.
. = Rp.

750,000.00
750,000.00

Upah :

1.0000

ls

@

Rp. 132,898.21
Total

. = Rp.
. = Rp.

132,898.21
882,898.21

Septic tank

1.0000

unit

@

Rp. 1,500,000.00

. = Rp.
. = Rp.

1,500,000.00
1,500,000.00

Upah :

1.0000

ls

@

Rp. 465,143.74
Total

. = Rp.
. = Rp.

465,143.74
1,965,143.74

1 UNIT PEKERJAAN SEPTIC TANK
Bahan :

16.

1 UNIT PEKERJAAN INSTALASI SUMUR AIR BERSIH + POMPA
Bahan + Upah
Instalasi sumur air bersih +
pompa

1.0000

unit

@

Rp. 1,000,000.00
Total

. = Rp.
. = Rp.

1,000,000.00
1,000,000.00

unit

@

Rp. 1,000,000.00
Total

. = Rp.
. = Rp.

1,000,000.00
1,000,000.00

1 UNIT PEKERJAAN INSTALASI WATER
17. TORN
Bahan + Upah
Instalasi water torn

1.0000

M

PEKERJAAN PERKERASAN JALAN

1.

1M2 PEKERJAAN PERKERASAN JALAN DENGAN PAVING BLOCK
(Dengan 2 lapis pondasi)
Bahan :
Paving Blok

1.1000 m2 @

Rp.

14,000.00

. = Rp.

15,400.00

Pasir Beton

0.1200 m3 @

Rp.

50,000.00

. = Rp.

6,000.00

Sirtu

0.1200 m3 @

Rp.

30,000.00

. = Rp.

3,600.00

Pasir urug

0.1350 m3 @

Rp.

27,000.00

. = Rp.

3,645.00

Batu Belah

0.3000 m3 @

Rp.

35,000.00

. = Rp.

10,500.00

. = Rp.

39,145.00

. = Rp.

14,253.33

. = Rp.

53,398.33

Upah :

1.0000 m2 @

Rp.

14,253.33
Total

2.

1M' PEKERJAAN KANSTEN
(25x25x40) CM
Bahan :
@

Rp.

27,400.00

. = Rp.

30,140.00

Pasir Beton

0.0300 m3 @

Rp.

50,000.00

. = Rp.

1,500.00

Sirtu

0.0300 m3 @

Rp.

30,000.00

. = Rp.

900.00

Kansten

1.1000

m'

Pasir urug

0.0297 m3 @

Rp.

27,000.00

. = Rp.

801.90

Batu Belah

0.0660 m3 @

Rp.

35,000.00

. = Rp.

2,310.00

. = Rp.

35,651.90

. = Rp.

4,560.07

. = Rp.

40,211.97

. = Rp.

200,000.00

Upah :

1.0000 m2 @

Rp.

4,560.07
Total

O

PEKERJAAN PEMBERSIHAN AKHIR PROYEK

1.

1 LS PEMBERSIHAN AKHIR
PROYEK

Upah :

1.00

ls. @

Rp.

200,000.00

Analisa Harga satuan pekerjaan menggunakan metode Modern Yang Dikembangkan oleh Pelatihan Jasa Konstruksi Sensa Yogyakarta (metode modern merupakan standar yang berlaku untuk seluruh
dunia)

RENCANA ANGGARAN BIAYA (RAB) - TANPA OVER HEAD
PROYEK : sample
LOKASI : sample

URAIAN PEKERJAAN

No.

Harga Satuan
Pekerjaan

SAT.

PEKJ.

VOLUME

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

A

Pekerjaan Persiapan

1

Mobilisasi

ls.

1.0000

2

Direksikit (2,5x2,5) m

m2

6.2500

100,000.00

625,000.00

3

Gudang (4x3) m

m2

12.0000

100,000.00

1,200,000.00

4

Pemagaran Proyek

m'

26.0000

48,015.00

5,000.00

1,248,390.00

5

Unizet & Bouwplank

m'

40.8000

8,990.00

3,000.00

366,792.00

6

Dokumentasi

ls.

1.0000

150,000.00

B

Pekerjaan Tanah dan Pasir

1

Galian Tanah u/ Pondasi

m3

52.4711

8,500.00

-

2

Urugan Tanah Kembali

m3

27.5767

4,500.00

-

3

Urugan Tanah untuk Leveling Lantai

m3

1.9256

27,000.00

6,500.00

4

Urugan Pasir Bawah Pondasi dan Lantai

m3

2.3490

32,400.00

4,950.00

-

TOTAL

BOBOT

( Rp)

(%)

200,000.00

0.1904

-

625,000.00

0.5951

-

1,200,000.00

1.1426

130,000.00

1,378,390.00

1.3125

122,400.00

489,192.00

0.4658

150,000.00

0.1428

4,042,582.00

3.8493

446,004.35

446,004.35

0.4247

124,095.15

124,095.15

0.1182

51,991.20

12,516.40

64,507.60

0.0614

76,107.60

11,627.55

87,735.15

0.0835

722,342.25

0.6878

200,000.00

200,000.00

150,000.00

-

C

Pekerjaan Pasangan & Plesteran

1

Pasangan Batu Kali Pecah (1 pc. : 6 ps.)

m3

22.1193

140,408.26

37,625.00

3,105,732.51

832,238.66

3,937,971.18

3.7496

2

Pasangan Batu Kali kosong

m3

10.4090

54,150.00

24,000.00

563,647.35

249,816.00

813,463.35

0.7746

3

Pasangan Bata 1/2 Batu Tasram (1 pc. : 3 ps.)

m2

40.4513

30,285.16

8,100.00

1,225,074.21

327,655.53

1,552,729.74

1.4785

4

Pasangan Bata 1/2 Batu (1 pc. : 5 ps.)

m2

196.3907

25,034.77

7,312.50

4,916,595.49

1,436,106.99

6,352,702.49

6.0489

5

Rolaag Bata (1 pc. : 3 ps.)

m'

10.0000

8,110.51

3,937.50

81,105.07

39,375.00

120,480.07

0.1147

6

Plesteran Dinding (1pc : 5ps) t = 20 mm

m2

404.0258

4,339.48

9,130.00

1,753,261.90

3,688,755.55

5,442,017.45

5.1818

7

Plesteran Trasram (1pc : 3ps) t = 20 mm

m2

73.3026

5,732.05

9,130.00

420,173.92

669,252.74

1,089,426.66

1.0373

8

Plesteran Trasram (1pc : 3ps) t = 6 mm

m2

47.6000

2,547.58

9,130.00

121,264.63

434,588.00

555,852.63

0.5293

9

Sponengan sudut ( 1pc. : 2 ps.)

m'

433.2800

630.81

2,750.00

273,315.49

1,191,520.00

1,464,835.49

1.3948

10

Penebalan Plesteran type A

m'

31.5000

216.97

8,250.00

6,834.68

259,875.00

266,709.68

0.2540

11

Penebalan Plesteran type B

m'

10.6000

347.16

8,250.00

3,679.88

87,450.00

91,129.88

0.0868

12

Lantai Kerja untuk Lantai

m2

74.5000

9,492.80

5,720.00

707,213.90

426,140.00

1,133,353.90

1.0792

22,820,672.53

21.7293

No.

URAIAN PEKERJAAN

Harga Satuan
Pekerjaan

SAT.

PEKJ.

VOLUME

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

D

Pekerjaan Beton Bertulang ( 1pc. : 2ps. : 3kr.)

1

Beton Bertulang untuk Sloof

m3

2.2830

814,699.59

98,887.50

1,859,959.17

225,760.16

2,085,719.33

1.9860

1

Beton Bertulang untuk Kolom Praktis (Skelet)

m3

1.9125

916,899.59

107,465.00

1,753,570.47

205,526.81

1,959,097.28

1.8654

2

Beton Bertulang untuk Ring Balok

m3

1.4940

916,899.59

107,465.00

1,369,847.99

160,552.71

1,530,400.70

1.4572

3

Beton Bertulang untuk Ring Balok Gunung-gunung

m3

1.7387

916,899.59

107,465.00

1,594,213.32

186,849.40

1,781,062.71

1.6959

4

Beton Bertulang untuk Luifel/ Canopy

m3

0.4992

1,072,009.59

122,104.38

535,147.19

60,954.50

596,101.69

0.5676

7,952,381.72

7.5721

E

Pekerjaan Penutup Lantai dan Dinding

1

Keramik Lantai 30/ 30 Eks IKAD

m2

68.5000

39,210.55

9,250.00

2,685,922.62

633,625.00

3,319,547.62

3.1608

2

Keramik Lantai Km/Wc Eks Asia

m2

6.0000

44,710.55

9,250.00

268,263.29

55,500.00

323,763.29

0.3083

3

Keramik Dinding Dapur dan Km/Wc Eks Asia

m2

31.8080

41,301.66

30,000.00

1,313,723.26

954,240.00

2,267,963.26

2.1595

3

Keramik Plint t = 12 cm

m'

39.7000

5,601.20

6,800.00

222,367.62

269,960.00

492,327.62

0.4688

4

Batu Belah Susun Sirih untuk pilar teras

m2

16.0000

141,126.66

30,000.00

2,258,026.59

480,000.00

2,738,026.59

2.6071

5

Batu Alam penutup dinding

m2

12.5565

76,426.66

45,000.00

959,651.38

565,042.50

1,524,693.88

1.4518

6

Keramik Assesoris Km/Wc

pcs.

56.0000

4,480.03

1,000.00

250,881.49

56,000.00

306,881.49

0.2922

10,973,203.75

10.4484

F

Pekerjaan Kusen & Daun Pintu Jendela

1

Pekj. Kusen Pintu & Jendela kayu Jati

m3

0.7013

6,635,000.00

1,730,000.00

4,653,125.50

1,213,249.00

5,866,374.50

5.5858

2

Pekj. Krepyak untuk Jendela kayu Jati

m3

0.0498

8,835,000.00

1,620,000.00

439,983.00

80,676.00

520,659.00

0.4958

3

Daun Pintu Type P1 (3x61x200) cm

bh.

2.0000

323,600.00

175,620.00

647,200.00

351,240.00

998,440.00

0.9507

4

Daun Pintu Type P2 (3,5x82x200)cm

bh.

5.0000

506,000.00

184,740.00

2,530,000.00

923,700.00

3,453,700.00

3.2885

5

Daun Pintu Type P3 (KM/WC) (3x74x200)cm

bh.

2.0000

391,600.00

179,020.00

783,200.00

358,040.00

1,141,240.00

1.0867

6
7

Daun Jendela J1 (52x150) cm
Daun Jendela J2 (62x116) cm

bh.
bh.

2.0000

153,150.00

70,000.00

306,300.00

140,000.00

446,300.00

0.4250

-

8

No.

bh.

Daun Jendela PJ2 (62x166) cm

URAIAN PEKERJAAN

7.0000

136,600.00

70,000.00

956,200.00

490,000.00

1,446,200.00

1.3770

2.0000

181,300.00

70,000.00

362,600.00

140,000.00

502,600.00

0.4786

14,375,513.50

13.6880

Harga Satuan
Pekerjaan

SAT.

PEKJ.

VOLUME

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

G

Pekerjaan Kayu, Rangka Atap & Rangka
Plafon

1

Nog, Gording, Murplate dengan kayu Bangkirai.

m3

1.0952

3,155,125.00

430,000.00

3,455,492.90

470,936.00

3,926,428.90

3.7387

2

Pekj. Usuk: 5/7, Reng: 3/5 dengan Kayu Bangkirai & Kruing

m2

137.0915

35,460.71

4,000.00

4,861,362.51

548,366.00

5,409,728.51

5.1510

3

Pekj. Lisjplank Kayu Bangkirai 2/25

m'

34.6035

16,640.00

7,250.00

575,802.24

250,875.38

826,677.62

0.7871

4

Pekj. Ruiter dengan Kayu Bangkirai 2/20

m'

28.3299

13,340.00

1,500.00

377,920.87

42,494.85

420,415.72

0.4003

5

Pekj. Papan Wenvir 2/12

m'

12.3035

12,580.00

5,000.00

154,778.03

61,517.50

216,295.53

0.2060

6

Pekj. Plafon (60 x 60) Cm dgn Kayu 4/6 & 5/7 Ky Meranti

m2

68.5000

39,480.06

13,000.00

2,704,383.81

890,500.00

3,594,883.81

3.4230

7

Pekj. Plafon (100 x 100) Cm dgn Kayu 4/6 & 5/7 Ky Meranti

m2

37.9052

29,650.33

7,200.00

1,123,901.82

272,917.44

1,396,819.26

1.3300

8

Pekerjaan Talang

m'

22.5165

53,940.00

7,750.00

1,214,540.01

174,502.88

1,389,042.89

1.3226

17,180,292.22

16.3587

*) Semua Rangka Atap: Gording, Nog,Usuk & Reng dll. dianti Rayap

-

H

Pekerjaan Penutup Atap & Lis Plafond

1

Pekj. Atap Genteng Sokka Morando SE Glazur

m2

137.0915

20,790.00

7,050.00

2,850,132.29

966,495.08

3,816,627.36

3.6341

2

Kerpus Genteng Sokka Morando SE Glazur

m'

28.3299

20,753.76

17,037.50

587,951.87

482,670.67

1,070,622.54

1.0194

5

Lis sudut - Gypsum

m'

72.0000

8,000.00

576,000.00

0.5485

5,463,249.90

5.2020

63,960.00

0.0609

63,960.00

0.0609

-

576,000.00

-

I

Pekerjaan Kaca & Rilling Kayu

1

Kaca Es untuk Boven tebal 5 mm.

J

Pekerjaan Cat & Melamin

1

Cat Tembok untuk Dinding Merk Catylac

m2

503.1195

2,409.30

4,846.88

1,212,165.81

2,438,557.33

3,650,723.14

3.4761

2

Cat Tembok untuk Plafond Merk Catylac

m2

106.4052

2,409.30

4,846.88

256,362.05

515,732.70

772,094.75

0.7352

2

Cat Kayu untuk lisjplank Standart EMCO

m2

8.6509

14,933.75

16,150.00

129,190.38

139,712.04

268,902.41

0.2560

3

Politur untuk Kusen Pintu Jendela & BV

m2

27.7159

6,416.80

18,562.50

177,847.39

514,476.39

692,323.78

0.6592

4

Politur untuk Daun Pintu dan Jendela

m2

m

2

0.7800

82,000.00

63,960.00

-

37.4094

6,416.80

18,562.50

240,048.64

694,411.99

934,460.63

0.8898

6,318,504.71

6.0163

K

Pekerjaan Instalasi Listrik

1

Stop kontak

titik

5.0000

75,000.00

375,000.00

-

375,000.00

0.3571

2

Piting Lampu & Sakelar

titik

16.0000

75,000.00

1,200,000.00

-

1,200,000.00

1.1426

3

Penangkal Petir (1speed 2 Arde)

unit.

1.0000

125,000.00

125,000.00

-

125,000.00

0.1190

1,700,000.00

1.6187

URAIAN PEKERJAAN

No.

Harga Satuan
Pekerjaan

SAT.

PEKJ.

VOLUME

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

L

Pekerjaan Penggantung & Pengunci

1

Slot & Handel Pintu ex. SES

bh.

6.0000

125,000.00

750,000.00

-

750,000.00

0.7141

2

Slot Pintu Kupu Tarung ex. SES

bh.

1.0000

90,000.00

90,000.00

-

90,000.00

0.0857

3

Slot Pintu Km/Wc

bh.

2.0000

20,000.00

40,000.00

-

40,000.00

0.0381

4

Handle Pintu Kupu Tarung

ps.

2.0000

50,000.00

100,000.00

-

100,000.00

0.0952

5

Engsel Pintu

ps.

9.0000

16,900.00

152,100.00

-

152,100.00

0.1448

6

Engsel Jendela

ps.

11.0000

5,000.00

55,000.00

-

55,000.00

0.0524

7

Grendel Jalu untuk Jendela

bh.

22.0000

3,000.00

66,000.00

-

66,000.00

0.0628

8

Grendel Pintu

bh.

16.0000

3,200.00

51,200.00

-

51,200.00

0.0488

9

Hag Angin ( Win Hag )

bh.

22.0000

10,900.00

239,800.00

-

239,800.00

0.2283

1,544,100.00

1.4703

M

Pekerjaan Drainasi & Sanitasi

1

Closet Duduk 'Monoblok' ex. Toto

unit

1.0000

1,000,000.00

72,600.00

1,000,000.00

72,600.00

1,072,600.00

1.0213

2

Closest Jongkok

bh.

1.0000

99,500.00

36,300.00

99,500.00

36,300.00

135,800.00

0.1293

3

Wall Shower

unit

1.0000

50,000.00

15,125.00

50,000.00

15,125.00

65,125.00

0.0620

4

Wastafel ( Komplit ) ex. INA

unit

1.0000

200,000.00

72,600.00

200,000.00

72,600.00

272,600.00

0.2596

5

Floor Drain

bh.

2.0000

10,000.00

9,000.00

20,000.00

18,000.00

38,000.00

0.0362

6

Avor (Kurasan Bak)

bh.

1.0000

5,000.00

9,000.00

5,000.00

9,000.00

14,000.00

0.0133

7

Kran Air

bh.

5.0000

18,500.00

3,600.00

92,500.00

18,000.00

110,500.00

0.1052

8

Kran Air untuk Dapur

bh.

1.0000

28,500.00

3,600.00

28,500.00

3,600.00

32,100.00

0.0306

9

Soap Holder Tanam

bh.

2.0000

25,000.00

15,125.00

50,000.00

30,250.00

80,250.00

0.0764

10

Bath Up (Komplit) ex INA

bh.

1.0000

1,250,000.00

93,750.00

1,250,000.00

93,750.00

1,343,750.00

1.2795

11

Instalasi Sumur Air Bersih + Pompa

bh.

1.0000

1,000,000.00

1,000,000.00

-

1,000,000.00

0.9522

12

Instalasi & Water Torn Stainleesteel

bh.

1.0000

1,000,000.00

1,000,000.00

-

1,000,000.00

0.9522

13

Pemipaan Air bersih

m'

18.2000

5,218.75

2,500.00

94,981.25

45,500.00

140,481.25

0.1338

14

Pemipaan Air kotor

m'

20.2000

26,912.50

5,000.00

543,632.50

101,000.00

644,632.50

0.6138

15

Pemipaan Air bekas

m'

14.7000

26,912.50

5,000.00

395,613.75

73,500.00

469,113.75

0.4467

16

Bak Kontrol

unit

1.0000

200,000.00

52,000.00

200,000.00

52,000.00

252,000.00

0.2399

17

Bak Lemak

unit

1.0000

200,000.00

52,000.00

200,000.00

52,000.00

252,000.00

0.2399

18

Sumur Resapan

unit

2.0000

750,000.00

100,000.00

1,500,000.00

200,000.00

1,700,000.00

1.6187

19

Septictank

unit

1.0000

1,500,000.00

350,000.00

1,500,000.00

350,000.00

1,850,000.00

1.7615

10,472,952.50

9.9721

No.

Harga Satuan
Pekerjaan

SAT.

URAIAN PEKERJAAN

PEKJ.

VOLUME

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

N

Pekerjaan Perkerasan Jalan

1

Perkerasan Jalan dengan Conblock

m2

20.0000

39,145.00

10,725.00

782,900.00

214,500.00

997,400.00

0.9497

2

Pekj. Kansten 25x25x40

m'

5.0000

35,651.90

3,431.25

178,259.50

17,156.25

195,415.75

0.1861

1,192,815.75

1.1358

O

Pekerjaan Pembersihan Lokasi

1

Pembersihan Lokasi Akhir Proyek

200,000.00

0.1904

200,000.00

0.1904

ls

TOTAL

1.0000

200,000.00

-

76,643,190.32

200,000.00

28,379,380.50

105,022,570.81

100.00

REKAPITULASI RENCANA ANGGARAN
BIAYA (SEMENTARA)
PROYEK : sample
LOKASI : sample
NO

MACAM PEKERJAAN

A

Pekerjaan Persiapan

B

Pekerjaan Tanah dan Pasir

C

Pekerjaan Pasangan & Plesteran

D

Pekerjaan Beton Bertulang ( 1pc. : 2ps. : 3kr.)

E

Pekerjaan Penutup Lantai dan Dinding

F

Pekerjaan Kusen & Daun Pintu Jendela

G

Pekerjaan Kayu, Rangka Atap & Rangka Plafon

H

Pekerjaan Penutup Atap & Lis Plafond

I

Pekerjaan Kaca & Rilling Kayu

J

Pekerjaan Cat & Melamin

K

Pekerjaan Instalasi Listrik

L

Pekerjaan Penggantung & Pengunci

M

Pekerjaan Drainasi & Sanitasi

N

Pekerjaan Perkerasan Jalan

O

Pekerjaan Pembersihan Lokasi

BOBOT

JUMLAH

(%)

(Rp)

3.8493

4,042,582.00

0.6878

722,342.25

21.7293

22,820,672.53

7.5721

7,952,381.72

10.4484

10,973,203.75

13.6880

14,375,513.50

16.3587

17,180,292.22

5.2020

5,463,249.90

0.0609

63,960.00

6.0163

6,318,504.71

1.6187

1,700,000.00

1.4703

1,544,100.00

9.9721

10,472,952.50

1.1358

1,192,815.75

0.1904

200,000.00

TOTAL

100.0000

105,022,570.81
Jumlah Nominal

Rp

105,022,570.81

10%

Rp

10,502,257.08

Rp

115,524,827.90

10%

Rp

11,552,482.79

Jumlah

Rp

127,077,310.68

Dibulatkan

Rp

-

Jasa Konstruksi

Jumlah
PPN

RENCANA ANGGARAN BIAYA (RAB) - DENGAN OVER HEAD
PROYEK : sample
LOKASI : sample

URAIAN PEKERJAAN

No.

SAT
.

PEK
J.

Harga Satuan
Pekerjaan
VOLUM
E

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp.)

(Rp.

(Rp.)

(Rp.)

A

Pekerjaan Persiapan

1

Mobilisasi

ls.

1.0000

2

Direksikit (2,5 x 2,5) m

m2

6.2500

100,000.00

625,000.00

3

Gudang (4 x 3) m

m2

12.0000

100,000.00

1,200,000.00

4

Pemagaran Proyek

m'

26.0000

48,015.00

6,644.91

1,248,390.00

5

Unizet & Bouwplank

m'

40.8000

8,990.00

3,986.95

366,792.00

6

Dokumentasi

ls.

1.0000

150,000.00

B

Pekerjaan Tanah dan Pasir

1

Galian Tanah u/ Pondasi

m3

52.4711

11,296.35

-

2

Urugan Tanah Kembali

m3

27.5767

5,980.42

-

3

Urugan Tanah untuk Leveling Lantai

m3

1.9256

27,000.00

8,638.38

4

Urugan Pasir Bawah Pondasi dan Lantai

m3

2.3490

32,400.00

6,578.46

C

Pekerjaan Pasangan & Plesteran

1

Pasangan Batu Kali Pecah (1 pc : 6 ps)

m3

22.1193

140,408.26

50,002.95

3,105,732.51

2

Pasangan Batu Kali kosong

m3

10.4090

54,150.00

31,895.57

3

Pasangan Bata 1/2 Batu Tasram (1 pc : 3 ps)

m2

40.4513

30,285.16

4

Pasangan Bata 1/2 Batu (1 pc : 5 ps)

m2

196.3907

5

Rolaag Bata (1 pc : 3 ps)

m'

6

Plesteran Dinding (1pc : 5ps) t = 20 mm

7
8

TOTAL

BOBOT

(Rp.)

(%)

200,000.00

0.1751

-

625,000.00

0.5472

-

1,200,000.00

1.0507

172,767.67

1,421,157.67

1.2443

162,667.41

529,459.41

0.4636

150,000.00

0.1313

4,125,617.08

3.6122

592,731.80

592,731.80

0.5190

164,920.23

164,920.23

0.1444

51,991.20

16,634.07

68,625.27

0.0601

76,107.60

15,452.81

91,560.41

0.0802

917,837.71

0.8036

1,106,030.29

4,211,762.81

3.6877

563,647.35

332,000.99

895,648.34

0.7842

10,764.76

1,225,074.21

435,448.34

1,660,522.55

1.4539

25,034.77

9,718.18

4,916,595.49

1,908,560.50

6,825,155.99

5.9758

10.0000

8,110.51

5,232.87

81,105.07

52,328.67

133,433.74

0.1168

m2

404.0258

4,339.48

12,133.61

1,753,261.90

4,902,290.13

6,655,552.03

5.8273

Plesteran Trasram (1pc : 3ps) t = 20 mm

m2

73.3026

5,732.05

12,133.61

420,173.92

889,424.91

1,309,598.84

1.1466

Plesteran Trasram (1pc : 3ps) t = 6 mm

m2

47.6000

2,547.58

12,133.61

121,264.63

577,559.68

698,824.31

0.6119

200,000.00

-

200,000.00

150,000.00

-

9

Sponengan sudut ( 1pc : 2 ps)

m'

433.2800

630.81

3,654.70

273,315.49

1,583,508.76

1,856,824.25

1.6258

10

Penebalan Plesteran type A

m'

31.5000

216.97

10,964.10

6,834.68

345,369.23

352,203.91

0.3084

11

Penebalan Plesteran type B

m'

10.6000

347.16

10,964.10

3,679.88

116,219.49

119,899.36

0.1050

12

Lantai Kerja Rabat Beton untuk Lantai Keramik

m2

74.5000

9,492.80

7,601.78

707,213.90

566,332.44

1,273,546.34

1.1151

25,992,972.47

No.

URAIAN PEKERJAAN

SAT
.

PEK
J.

Harga Satuan
Pekerjaan
VOLUM
E

22.7584

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

D

Pekerjaan Beton Bertulang ( 1pc : 2ps : 3kr)

1

Beton Bertulang untuk Sloof

m3

2.2830

814,699.59

131,419.72

1,859,959.17

300,031.22

2,159,990.38

1.8912

1

Beton Bertulang untuk Kolom Praktis (Skelet)

m3

1.9125

916,899.59

142,819.06

1,753,570.47

273,141.46

2,026,711.92

1.7745

2

Beton Bertulang untuk Ring Balok

m3

1.4940

916,899.59

142,819.06

1,369,847.99

213,371.68

1,583,219.67

1.3862

3

Beton Bertulang untuk Ring Balok Gunung-gunung

m3

1.7387

916,899.59

142,819.06

1,594,213.32

248,319.50

1,842,532.82

1.6132

4

Beton Bertulang untuk Luifel/Canopy

m3

0.4992

1,072,009.59

162,274.53

535,147.19

81,007.45

616,154.63

0.5395

8,228,609.43

7.2046

E

Pekerjaan Penutup Lantai dan Dinding

1

Keramik Lantai 30/ 30 Eks IKAD

m2

68.5000

39,210.55

12,293.08

2,685,922.62

842,076.29

3,527,998.90

3.0890

2

Keramik Lantai Km/Wc Eks Asia

m2

6.0000

44,710.55

12,293.08

268,263.29

73,758.51

342,021.80

0.2995

3

Keramik Dinding Dapur dan Km/Wc Eks Asia

m2

31.8080

41,301.66

39,869.46

1,313,723.26

1,268,167.89

2,581,891.15

2.2606

3

Keramik Plint t = 12 cm

m'

39.7000

5,601.20

9,037.08

222,367.62

358,772.01

581,139.63

0.5088

4

Batu Belah Susun Sirih untuk pilar teras

m2

16.0000

141,126.66

39,869.46

2,258,026.59

637,911.41

2,895,938.00

2.5356

5

Batu Alam penutup dinding

m2

12.5565

76,426.66

59,804.19

959,651.38

750,931.37

1,710,582.75

1.4977

6

Keramik Assesoris Km/Wc

pcs.

56.0000

4,480.03

1,328.98

250,881.49

74,423.00

325,304.49

0.2848

F

Pekerjaan Kusen & Daun Pintu Jendela

1

Pekj. Kusen Pintu & Jendela kayu Jati

m3

0.7013

6,635,000.00

2,299,139.05

4,653,125.50

1,612,386.21

6,265,511.71

5.4858

2

Pekj. Krepyak Jendela kayu Jati

m3

0.0498

8,835,000.00

2,152,951.02

439,983.00

107,216.96

547,199.96

0.4791

3

Daun Pintu Type P1 (3x61x200) cm

bh.

2.0000

323,600.00

233,395.84

647,200.00

466,791.68

1,113,991.68

0.9754

4

Daun Pintu Type P2 (3,5x82x200)cm

bh.

5.0000

506,000.00

245,516.15

2,530,000.00

1,227,580.77

3,757,580.77

3.2900

5

Daun Pintu Type P3 (KM/WC) (3x74x200)cm

bh.

2.0000

391,600.00

237,914.38

783,200.00

475,828.75

1,259,028.75

1.1024

11,964,876.72

10.4760
-

6

Daun Jendela J1 (52x150) cm

bh.

2.0000

153,150.00

93,028.75

306,300.00

186,057.50

492,357.50

0.4311

7

Daun Jendela J2 (62x116) cm

bh.

7.0000

136,600.00

93,028.75

956,200.00

651,201.23

1,607,401.23

1.4074

8

Daun Jendela PJ2 (62x166) cm

bh.

2.0000

181,300.00

93,028.75

362,600.00

186,057.50

548,657.50

0.4804

15,591,729.10

13.6515

No.

URAIAN PEKERJAAN

SAT
.

PEK
J.

Harga Satuan
Pekerjaan
VOLUM
E

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

G

Pekerjaan Kayu, Rangka Atap & Rangka
Plafon

1

Nog, Gording, Murplate dengan kayu Bangkirai.

m3

1.0952

3,155,125.00

571,462.31

3,455,492.90

625,865.52

4,081,358.42

3.5735

2

Pekj. Usuk: 5/7, Reng: 3/5 dengan Kayu Bangkirai & Kruing

m2

137.0915

35,460.71

5,315.93

4,861,362.51

728,768.60

5,590,131.12

4.8945

3

Pekj. Lisjplank Kayu Bangkirai 2/25

m'

34.6035

16,640.00

9,635.12

575,802.24

333,408.88

909,211.12

0.7961

4

Pekj. Ruiter dengan Kayu Bangkirai 2/20

m'

28.3299

13,340.00

1,993.47

377,920.87

56,474.90

434,395.76

0.3803

5

Pekj. Papan Wenvir 2/12

m'

12.3035

12,580.00

6,644.91

154,778.03

81,755.66

236,533.69

0.2071

6

Pekj. Plafon Gypsium Rangka (60x60) Cm Ky Meranti

m2

68.5000

39,480.06

17,276.77

2,704,383.81

1,183,458.57

3,887,842.37

3.4040

7

Pekj. Plafon Calsiboard Rangka (100x100) Cm Ky Meranti

m2

37.9052

29,650.33

9,568.67

1,123,901.82

362,702.39

1,486,604.21

1.3016

8

Pekerjaan Talang

m'

22.5165

52,680.00

10,299.61

1,186,169.22

231,911.20

1,418,080.42

1.2416

*) Semua Rangka Atap: Gording, Nog,Usuk & Reng dll. dianti
Rayap

18,044,157.11

15.7987

H

Pekerjaan Penutup Atap & Lis Plafond

1

Pekj. Atap Genteng Sokka Morando SE Glazur

m2

137.0915

20,790.00

9,369.32

2,850,132.29

1,284,454.66

4,134,586.95

3.6201

2

Kerpus Genteng Sokka Morando SE Glazur

m'

28.3299

20,753.76

22,642.53

587,951.87

641,460.69

1,229,412.55

1.0764

3

Lis sudut - Gypsum

m'

72.0000

8,000.00

576,000.00

0.5043

5,939,999.50

5.2008

63,960.00

0.0560

63,960.00

0.0560

I

Pekerjaan Kaca & Rilling Kayu

1

Kaca Es untuk Boven tebal 5 mm.

m2

0.7800

576,000.00

82,000.00

-

63,960.00

-

J

Pekerjaan Cat & Melamin

1

Cat Tembok untuk Dinding Merk Catylac

m2

503.1195

2,409.30

6,441.41

1,212,165.81

3,240,799.06

4,452,964.87

3.8988

2

Cat Tembok untuk Plafond Merk Catylac

m2

106.4052

2,409.30

6,441.41

256,362.05

685,399.54

941,761.58

0.8246

3

Cat Kayu untuk lisjplank Standart EMCO

m2

8.6509

14,933.75

21,463.06

129,190.38

185,674.79

314,865.17

0.2757

4

Politur untuk Kusen Pintu Jendela & BV

m2

27.7159

6,416.80

24,669.23

177,847.39

683,729.92

861,577.31

0.7544

5

Politur untuk Daun Pintu dan Jendela

m2

37.4094

6,416.80

24,669.23

240,048.64

922,861.11

1,162,909.75

1.0182

7,734,078.68

6.7716

K

Pekerjaan Instalasi Listrik

1

Stop kontak

titik

5.0000

75,000.00

375,000.00

-

375,000.00

0.3283

2

Piting Lampu & Sakelar

titik

16.0000

75,000.00

1,200,000.00

-

1,200,000.00

1.0507

3

Penangkal Petir (1speed 2 Arde)

unit.

1.0000

125,000.00

125,000.00

-

125,000.00

0.1094

1,700,000.00

1.4885

URAIAN PEKERJAAN

No.

SAT
.

PEK
J.

Harga Satuan
Pekerjaan
VOLUM
E

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

L

Pekerjaan Penggantung & Pengunci

1

Slot & Handel Pintu ex. SES

bh.

6.0000

125,000.00

750,000.00

-

750,000.00

0.6567

2

Slot Pintu Kupu Tarung ex. SES

bh.

1.0000

90,000.00

90,000.00

-

90,000.00

0.0788

3

Slot Pintu Km/Wc

bh.

2.0000

20,000.00

40,000.00

-

40,000.00

0.0350

4

Handle Pintu Kupu Tarung

ps.

2.0000

50,000.00

100,000.00

-

100,000.00

0.0876

5

Engsel Pintu

ps.

9.0000

16,900.00

152,100.00

-

152,100.00

0.1332

6

Engsel Jendela

ps.

11.0000

5,000.00

55,000.00

-

55,000.00

0.0482

7

Grendel Jalu untuk Jendela

bh.

22.0000

3,000.00

66,000.00

-

66,000.00

0.0578

8

Grendel Pintu

bh.

16.0000

3,200.00

51,200.00

-

51,200.00

0.0448

9

Hag Angin ( Win Hag )

bh.

22.0000

10,900.00

239,800.00

-

239,800.00

0.2100

1,544,100.00

1.3520

M

Pekerjaan Drainasi & Sanitasi

1

Closet Duduk 'Monoblok' ex. Toto

unit

1.0000

1,000,000.00

96,484.10

1,000,000.00

96,484.10

1,096,484.10

0.9600

2

Closest Jongkok

bh.

1.0000

99,500.00

48,242.05

99,500.00

48,242.05

147,742.05

0.1294

3

Wall Shower

unit

1.0000

50,000.00

21,125.00

50,000.00

21,125.00

71,125.00

0.0623

4

Wastafel (komplit) ex. INA

unit

1.0000

200,000.00

96,484.10

200,000.00

96,484.10

296,484.10

0.2596

5

Floor Drain

bh.

2.0000

10,000.00

11,960.84

20,000.00

23,921.68

43,921.68

0.0385

6

Avor (kurasan bak)

bh.

1.0000

5,000.00

11,960.84

5,000.00

11,960.84

16,960.84

0.0149

7

Kran Air

bh.

5.0000

18,500.00

4,784.34

92,500.00

23,921.68

116,421.68

0.1019

8
9

Kran Air untuk Dapur
Soap Holder Tanam

bh.
bh.

1.0000

28,500.00

4,784.34

28,500.00

4,784.34

33,284.34

0.0291
0.0790

2.0000

25,000.00

20,100.85

50,000.00

40,201.71

90,201.71

124,592.07

1,250,000.00

124,592.07

1,374,592.07

1.2035

10

Bath Up (komplit) ex INA

bh.

1.0000

1,250,000.00

11

Instalasi Sumur Air Bersih

bh.

1.0000

1,000,000.00

1,000,000.00

-

1,000,000.00

0.8756

12

Instalasi & Water Torn Stainleesteel

bh.

1.0000

1,000,000.00

1,000,000.00

-

1,000,000.00

0.8756

13

Pemipaan Air bersih

m'

18.2000

5,475.00

3,322.46

99,645.00

60,468.69

160,113.69

0.1402

14

Pemipaan Air kotor

m'

20.2000

26,912.50

6,644.91

543,632.50

134,227.19

677,859.69

0.5935

15

Pemipaan Air bekas

m'

14.7000

26,912.50

6,644.91

395,613.75

97,680.18

493,293.93

0.4319

16

Bak Kontrol

unit

1.0000

200,000.00

73,125.00

200,000.00

73,125.00

273,125.00

0.2391

17

Bak Lemak

unit

1.0000

200,000.00

73,125.00

200,000.00

73,125.00

273,125.00

0.2391

18

Sumur Resapan

unit

2.0000

750,000.00

132,898.21

1,500,000.00

265,796.42

1,765,796.42

1.5461

19

Septictank

unit

1.0000

1,500,000.00

465,143.74

1,500,000.00

465,143.74

1,965,143.74

1.7206

10,895,675.04

9.5398

No.

URAIAN PEKERJAAN

SAT
.

PEK
J.

Harga Satuan
Pekerjaan
VOLUM
E

JUMLAH

Bahan

Upah

Bahan

Upah

(Rp)

(Rp)

(Rp)

(Rp)

TOTAL

BOBOT

( Rp)

(%)

N

Pekerjaan Perkerasan Jalan

1

Perkerasan Jalan dengan Conblock

m2

20.0000

39,145.00

14,253.33

782,900.00

285,066.66

1,067,966.66

0.9351

2

Pekj. Kansten 25x25x40

m'

5.0000

35,651.90

4,560.07

178,259.50

22,800.35

201,059.85

0.1760

1,269,026.51

1.1111

200,000.00

0.1751

200,000.00

0.1751

O

Pekerjaan Pembersihan Lokasi

1

Pembersihan Lokasi Akhir Proyek

ls

TOTAL

1.0000

200,000.00

-

76,619,483.28

200,000.00

37,593,156.09

114,212,639.36

100.00

REKAPITULASI RENCANA ANGGARAN BIAYA (FINAL/REAL)
PROYEK : sample
LOKASI : sample

NO

MACAM PEKERJAAN

BOBOT

JUMLAH

(%)

(Rp)

TOTAL

A

Pekerjaan Persiapan

3.6122

4,125,617.08

B

Pekerjaan Tanah dan Pasir

0.8036

917,837.71

C

Pekerjaan Pasangan & Plesteran

22.7584

D

Pekerjaan Beton Bertulang ( 1pc : 2ps : 3kr)

7.2046

E

Pekerjaan Penutup Lantai dan Dinding

10.4760

11,964,876.72

F

Pekerjaan Kusen & Daun Pintu Jendela

13.6515

15,591,729.10

G

Pekerjaan Kayu, Rangka Atap & Rangka Plafon

15.7987

18,044,157.11

H

Pekerjaan Penutup Atap & Lis Plafond

5.2008

5,939,999.50

I

Pekerjaan Kaca & Rilling Kayu

0.0560

63,960.00

J

Pekerjaan Cat & Melamin

6.7716

7,734,078.68

K

Pekerjaan Instalasi Listrik

1.4885

1,700,000.00

L

Pekerjaan Penggantung & Pengunci

1.3520

1,544,100.00

M

Pekerjaan Drainasi & Sanitasi

9.5398

N

Pekerjaan Perkerasan Jalan

1.1111

1,269,026.51

O

Pekerjaan Pembersihan Lokasi

0.1751

200,000.00

25,992,972.47
8,228,609.43

10,895,675.04

100.0000

114,212,639.36

Jumlah Nominal
Jasa Konstruksi
Jumlah
PPN
Jumlah
Dibulatkan

10%

Rp
Rp

114,212,639.36
11,421,263.94

10%

Rp
Rp

125,633,903.30
12,563,390.33

Rp
Rp

138,197,293.63
138,190,000.00

Copyright @2008
http://kontraktorrumah.blogspot.com
contact:
e-mail : kontraktor.rumah@yahoo.com
mobile : 6281804298940,622747848678

Sign up to vote on this title
UsefulNot useful