Anda di halaman 1dari 66

PT.

KALTIM CIPTAYASA
BONTANG - KALIMANTAN TIMUR
INDONESIA

RENCANA ANGGARAN BIAYA

PROYEK
BTN - PKT JL.GAJAH

PEKERJAAN
RUMAH TIPE 45

LOKASI
BTN-PKT

ANGGARAN PELAKSANAAN PEKERJAAN


Proyek
Pekerjaan
Lokasi
Tahun

:
:
:
:

BTN-PKT JL.Gajah
Rumah Tipe 45
BTN-PKT JL.Gajah
2011

URAIAN

NO.

JUMLAH (Rp.)

I.

PEKERJAAN PERSIAPAN

2,797,661.25

II

PEKERJAAN TANAH

III

PEKERJAAN PONDASI DAN BETON

27,650,722.51

IV

PEKERJAAN PASANGAN

23,936,094.21

PEKERJAAN KUSEN PINTU DAN JENDELA

6,834,240.00

VI

PEKERJAAN LANTAI DAN DINDING KERAMIK

3,905,258.37

VII

PEKERJAAN ATAP

VIII

PEKERJAAN PLAFOND

7,372,214.96

IX

PEKERJAAN ALAT GANTUNG

2,865,240.00

PEKERJAAN PENGECATAN

8,928,139.22

XI

PEKERJAAN SANITAIR DAN SALURAN

3,634,000.00

XII

PEKERJAAN CARPORT & FINISHING

XIII

PEKERJAAN INSTALASI LISTRIK

XIV

PEKERJAAN PEMBERSIHAN

430,773.23

15,193,786.09

903,273.32
2,117,500.00
288,000.00

Jumlah harga per unit rumah

106,856,903.16

Harga per M2

2,968,247.31

Terbilang :
seratus enam juta delapan ratus lima puluh enam ribu sembilan ratus tiga
rupiah.

Site Manager

Project Control

Menyetujui,
Project Director

RENCANA ANGGARAN BIAYA


Proyek
Pekerjaan
Lokasi
Tahun

: BTN-PKT JL.Gajah
: Rumah Tipe 45
: BTN-PKT JL.Gajah
: 2011

NO

I.
1.1

1.2
1.3

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

PEKERJAAN PERSIAPAN
Pembersihan Lokasi

M2

23,085.13

2,077,661.25

Balok Meranti

M3

0.008

0.675

2,900,000.00

21,750.00

1,957,500.00

Paku biasa

Kg

0.025

2.250

16,340.00

408.50

36,765.00

Pekerja

HO

0.010

0.900

56,875.00

568.75

51,187.50

Tukang

HO

0.005

0.450

70,000.00

350.00

31,500.00

Kepala Tukang

HO

0.001

0.090

Mandor

HO

0.000

0.009

Uitzet / Pasang Bowplank

Ls

Pasang Bouwplank

Ls

Fasilitas Air Kerja dan Listrik Kerja

Ls

Air Kerja dan Listrik Kerja

Ls

90.000

78,750.00

1.000
1.000

1.000

320,000.00

1.000
1.000

1.000

400,000.00

7.88

708.75

320,000.00

320,000.00

320,000.00

320,000.00

400,000.00

400,000.00

400,000.00

Sub Jumlah I
II.
2.1

2.2

2.3

2.4

JUMLAH
HARGA
( Rp )

400,000.00
2,797,661.25

PEKERJAAN TANAH
Galian tanah

42,735.00

94,230.68

Pekerja

HO

0.660

1.455

56,875.00

37,537.50

82,770.19

Mandor

HO

0.066

0.146

78,750.00

5,197.50

11,460.49

14,245.00

15,705.11
13,795.03

Urugan Tanah kembali dipadatkan

M3

2.205

M3

1.103

Pekerja

HO

0.220

0.243

56,875.00

12,512.50

Mandor

HO

0.022

0.024

78,750.00

1,732.50

1,910.08

100,130.00

227,154.92

Urugan Pasir bawah lantai t : 10 cm, dipadatkan

M3

2.269

Pasir urug

M3

1.100

2.495

82,280.00

186,660.41

Pekerja

HO

0.300

0.681

56,875.00

17,062.50

38,707.99

Mandor

HO

0.010

0.023

78,750.00

787.50

1,786.52

14,245.00

93,682.53
82,288.71

Perataan dan Pemadatan

M3

74,800.00

6.577

Pekerja

HO

0.220

1.447

56,875.00

12,512.50

Mandor

HO

0.022

0.145

78,750.00

1,732.50

Sub Jumlah II

11,393.82
430,773.23

NO

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

JUMLAH
HARGA
( Rp )

III.

PEKERJAAN PONDASI DAN BETON

3.1

Lantai Kerja Beton K-100 tebal 5 cm

M3

853,943.75

313,824.33

Batu Split 1 - 2 (Koral Ex. Palu)

M3

0.870

0.320

321,200.00

279,444.00

102,695.67

Semen PC per kg

Kg

218.000

80.115

1,340.00

292,120.00

107,354.10

Pasir Beton Ex Palu

M3

0.520

0.191

316,800.00

164,736.00

60,540.48

Pekerja

HO

1.650

0.606

56,875.00

93,843.75

34,487.58

Tukang

HO

0.250

0.092

70,000.00

17,500.00

6,431.25

Kepala Tukang

HO

0.025

0.009

Mandor

HO

0.080

0.029

Pondasi beton K-125 + Tulangan + Begisting

M3

3.2

3.4

78,750.00

1.350

Concrete ready mix K125

M3

1.100

1.485

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

1.350

Besi beton (3.7)

Kg

110.140

Besi Tulangan

Kg

0.617

91.667

8,600.00

Kawat Beton/Bendrat

Kg

0.015

2.230

15,910.00

Pekerja

HO

0.009

1.338

56,875.00

Tukang

HO

0.001

0.119

70,000.00

Kepala Tukang

HO

0.001

0.104

Mandor

HO

0.001

0.074

Pekerjaan Begisting (3.3)

3.3

0.368

889,900.00
-

10,000.00

6,300.00

2,315.25

1,916,486.40

2,587,256.65

978,890.00

1,321,501.50

10,000.00

13,500.00

583,952.66

788,336.10

26,284.97

35,484.71

56,378.05

76,110.36

6,167.85

8,326.60

78,750.00

4,336.77
-

5,854.64

M2

4.444

Balok Meranti

M3

0.007

0.040

3,770,000.00

111,703.70

150,800.00

Paku biasa

23,529.60

Kg

0.240

1.440

16,340.00

17,429.33

Minyak Begisting

Lt

0.080

0.480

7,000.00

2,488.89

3,360.00

Pekerja

HO

0.225

1.350

56,875.00

56,875.00

76,781.25

Tukang

HO

0.195

1.170

70,000.00

60,666.67

81,900.00

Kepala Tukang

HO

0.020

0.117

Mandor

HO

0.004

0.023

Kayu Ulin 10x10 - 4 m

Titik

1.000

60.000

Alat bantu

jam

1.000

30.000

Pancang Ulin 10 x 10 - 4 m

78,750.00

60.000
140,000.00

1,312.50

1,771.88

210,000.00

11,250,000.00

25,000.00

165,000.00

9,900,000.00

45,000.00

45,000.00

1,350,000.00

Pelat kanopi & meja dapur beton K-125 + Tul. + Begisting

M3

1,256,904.92

973,849.93

Batu Split 1 - 2 (Koral Ex. Palu)

M3

0.905

0.775
0.701

321,200.00

290,782.36

225,298.17

Semen PC per kg

Kg

311.000

240.963

1,340.00

416,740.00

322,890.15

Pasir Beton Ex Palu

M3

0.511

0.396

316,800.00

161,979.84

125,501.98

Pekerja

HO

1.366

1.058

56,875.00

77,662.81

60,173.15

Tukang

HO

0.112

0.087

70,000.00

7,840.00

6,074.43

NO

URAIAN PEKERJAAN
Mandor

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

JUMLAH
HARGA
( Rp )

HO

0.680

0.527

78,750.00

53,550.00

41,490.54

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

0.775

10,000.00

10,000.00

7,748.00

Besi beton (3.7)

Kg

20.820

Besi Tulangan

Kg

0.617

9.945

8,600.00

Kawat Beton/Bendrat

Kg

0.015

0.242

15,910.00

Pekerja

HO

0.009

0.145

56,875.00

Tukang

HO

0.001

0.013

70,000.00

1,165.92

903.35

Kepala Tukang

HO

0.001

0.011

Mandor

HO

0.001

0.008

Pekerjaan Begisting (3.4)

3.5

SATUAN

78,750.00

110,385.56

85,526.73

4,968.69

3,849.74

10,657.24

8,257.23

819.79

635.17

M2

1.117

Balok Meranti

M3

0.002

0.002

2,900,000.00

7,772.00

6,021.75

Paku biasa

Kg

0.360

0.311

16,340.00

6,568.68

5,089.41

Minyak Begisting

Lt

0.180

0.156

7,000.00

1,407.00

1,090.14

Balok Meranti

M3

0.002

0.002

2,900,000.00

7,772.00

6,021.75

Plywood 6 mm

Lbr

0.611

0.528

75,000.00

51,153.16

39,633.47

Dolken Kayu Gelam

Btg

0.600

0.519

8,000.00

5,360.00

4,152.93

Pekerja

HO

0.208

0.180

56,875.00

13,210.17

10,235.24

Tukang

HO

0.215

0.186

70,000.00

16,766.75

12,990.88

Kepala Tukang

HO

0.021

0.019

Mandor

HO

0.004

0.003

Kolom beton K-125+ Tulangan + Begisting

M3

78,750.00

0.853

Concrete ready mix K125

M3

1.100

0.938

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

0.853

Besi beton (3.7)

Kg

169.880

Besi Tulangan

Kg

0.617

89.294

8,600.00

Kawat Beton/Bendrat

Kg

0.015

2.173

15,910.00

Pekerja

HO

0.009

1.304

56,875.00

Tukang

HO

0.001

0.116

70,000.00

Kepala Tukang

HO

0.001

0.101

Mandor

HO

0.001

0.072

Pekerjaan Begisting (3.5)

889,900.00
-

10,000.00

342.96

265.72

2,573,985.15

2,194,592.61

978,890.00

834,606.51

10,000.00

8,526.05

900,686.77

767,930.05

40,541.86

34,566.19

86,957.33

74,140.25

9,513.28

8,111.07

78,750.00

6,689.03
-

5,703.10

M2

8.889

Balok Meranti

M3

0.001

0.007

2,900,000.00

23,200.00

19,780.44

Paku biasa

44,581.01

Kg

0.360

2.728

16,340.00

52,288.00

Minyak Begisting

Lt

0.180

1.364

7,000.00

11,200.00

9,549.18

Balok Meranti

M3

0.003

0.023

2,900,000.00

77,333.33

65,934.79

Plywood 6 mm

Lbr

0.075

0.568

75,000.00

50,000.00

42,630.25

Dolken Kayu Gelam

Btg

1.200

9.094

8,000.00

85,333.33

72,755.63

NO

3.6

URAIAN PEKERJAAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

JUMLAH
HARGA
( Rp )

Pekerja

HO

0.208

1.576

56,875.00

105,155.56

89,656.15

Tukang

HO

0.215

1.626

70,000.00

133,466.67

113,794.35

Kepala Tukang

HO

0.021

0.163

Mandor

HO

0.004

0.030

Balok & Ringbalk beton K.125+ Tulangan + Begisting

M3

78,750.00

2.964

Concrete ready mix K125

M3

1.100

3.260

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

2.964

Besi beton (3.7)

Kg

120.735

Besi Tulangan

Kg

0.617

220.620

8,600.00

Kawat Beton/Bendrat

Kg

0.015

5.368

15,910.00

Pekerja

HO

0.009

3.221

56,875.00

Tukang

HO

0.001

0.286

70,000.00

Kepala Tukang

HO

0.001

0.251

Mandor

HO

0.001

0.179

Pekerjaan Begisting (3.4)

3.7

SATUAN

889,900.00
-

10,000.00

2,730.00

2,327.61

2,724,321.26

8,074,888.23

978,890.00

2,901,429.96

10,000.00

29,640.00

640,126.81

28,813.49

85,403.20

61,801.41

183,179.39

6,761.18

20,040.14

78,750.00

4,753.95
-

1,897,335.85

14,090.72

M2

10.050

Balok Meranti

M3

0.002

0.071

2,900,000.00

69,948.00

207,325.87

Paku biasa

175,226.11

Kg

0.360

10.724

16,340.00

59,118.12

Minyak Begisting

Lt

0.180

5.362

7,000.00

12,663.00

37,533.13

Balok Meranti

M3

0.002

0.071

2,900,000.00

69,948.00

207,325.87

Plywood 6 mm

Lbr

0.611

18.194

75,000.00

460,378.44

1,364,561.70

Dolken Kayu Gelam

Btg

0.600

17.873

8,000.00

48,240.00

142,983.36

Pekerja

HO

0.208

6.196

56,875.00

118,891.50

352,394.41

Tukang

HO

0.215

6.390

70,000.00

150,900.75

447,269.82

Kepala Tukang

HO

0.021

0.639

Mandor

HO

0.004

0.116

Floor Area Dalam

M3

78,750.00

1.644

3,086.61

9,148.70

1,180,078.85

1,940,049.63

Batu Split 1 - 2 (Koral Ex. Palu)

M3

0.870

1.430

321,200.00

279,444.00

459,405.94

Semen PC per kg

Kg

218.000

358.392

1,340.00

292,120.00

480,245.28

Pasir Beton Ex Palu

M3

0.520

0.855

316,800.00

164,736.00

270,825.98

Pekerja

HO

1.650

2.713

56,875.00

93,843.75

154,279.13

Tukang

HO

0.250

0.411

70,000.00

17,500.00

28,770.00

Kepala Tukang

HO

0.025

0.041

Mandor

HO

0.080

0.132

78,750.00

6,300.00

10,357.20

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

1.644

10,000.00

10,000.00

16,440.00

Besi beton (3.7)

Kg

7.454

Besi Tulangan

Kg

0.617

7.555

8,600.00

39,520.36

64,971.48

Kawat Beton/Bendrat

Kg

0.015

0.184

15,910.00

1,778.90

2,924.51

NO

URAIAN PEKERJAAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

JUMLAH
HARGA
( Rp )

Pekerja

HO

0.009

0.110

56,875.00

3,815.52

6,272.71

Tukang

HO

0.001

0.010

70,000.00

417.42

686.25

Kepala Tukang

HO

0.001

0.009

Mandor

HO

0.001

0.006

Pekerjaan Begisting (3.6)

3.8

SATUAN

78,750.00

293.50

482.52

M2

4.067

Balok Meranti

M3

0.001

0.008

2,900,000.00

14,152.00

23,265.89

Paku biasa

39,327.37

Kg

0.360

2.407

16,340.00

23,921.76

Minyak Begisting

Lt

0.180

1.203

7,000.00

5,124.00

8,423.86

Balok Meranti

M3

0.006

0.042

2,900,000.00

74,298.00

122,145.91

Plywood 6 mm

Lbr

0.075

0.501

75,000.00

22,875.00

37,606.50

Dolken Kayu Gelam

Btg

0.600

4.011

8,000.00

19,520.00

32,090.88

Pekerja

HO

0.208

1.391

56,875.00

48,108.67

79,090.65

Tukang

HO

0.215

1.434

70,000.00

61,061.00

100,384.28

Kepala Tukang

HO

0.021

0.143

Mandor

HO

0.004

0.026

Rabat Teras (Concrete K-100)

0.268

1,248.98

2,053.31

1,180,078.85

316,261.13

Batu Split 1 - 2 (Koral Ex. Palu)

M3

0.870

0.233

321,200.00

279,444.00

74,890.99

Semen PC per kg

Kg

218.000

58.424

1,340.00

292,120.00

78,288.16

Pasir Beton Ex Palu

M3

0.520

0.139

316,800.00

164,736.00

44,149.25

Pekerja

HO

1.650

0.442

56,875.00

93,843.75

25,150.13

Tukang

HO

0.250

0.067

70,000.00

17,500.00

4,690.00

Kepala Tukang

HO

0.025

0.007

Mandor

HO

0.080

0.021

78,750.00

6,300.00

1,688.40

Upah Pengecoran (Concrete Ready Mix)

M3

1.000

0.268

10,000.00

10,000.00

2,680.00

Besi beton (3.7)

Kg

7.454

Besi Tulangan

Kg

0.617

1.232

8,600.00

Kawat Beton/Bendrat

Kg

0.015

0.030

15,910.00

Pekerja

HO

0.009

0.018

56,875.00

Tukang

HO

0.001

0.002

70,000.00

Kepala Tukang

HO

0.001

0.001

Mandor

HO

0.001

0.001

Pekerjaan Begisting (3.6)

M3

78,750.00

39,520.36

1,778.90

476.74

3,815.52

1,022.56

417.42

111.87

78,750.00

10,591.46

293.50

78.66

M2

4.067

Balok Meranti

M3

0.001

0.001

2,900,000.00

14,152.00

3,792.74

Paku biasa

6,411.03

Kg

0.360

0.392

16,340.00

23,921.76

Minyak Begisting

Lt

0.180

0.196

7,000.00

5,124.00

1,373.23

Balok Meranti

M3

0.006

0.007

2,900,000.00

74,298.00

19,911.86

Plywood 6 mm

Lbr

0.075

0.082

75,000.00

22,875.00

6,130.50

NO

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

8,000.00

HARGA
SATUAN
( Rp )
-

JUMLAH
HARGA
( Rp )

Dolken Kayu Gelam

Btg

0.600

0.654

19,520.00

5,231.36

Pekerja

HO

0.208

0.227

56,875.00

48,108.67

12,893.12

Tukang

HO

0.215

0.234

70,000.00

61,061.00

16,364.35

Kepala Tukang

HO

0.021

0.023

Mandor

HO

0.004

0.004

78,750.00

1,248.98

Sub Jumlah III

334.73
27,650,722.51

IV.

PEKERJAAN PASANGAN

4.1

Pasangan Dinding batako. 1 PC : 4 PS

M2

95,100.58

12,809,286.65

Batako 8x13x23 Pasir Lokal

Bh

33.000

4,444.836

1,500.00

49,500.00

6,667,254.00

Semen PC per kg

Kg

11.500

1,548.958

1,340.00

15,410.00

2,075,603.72

Pasir pasang lokal

M3

0.043

5.792

125,400.00

5,392.20

726,286.20

Pekerja

HO

0.301

40.515

56,875.00

17,108.00

2,304,310.74

Tukang

HO

0.094

12.661

70,000.00

6,580.00

886,273.36

Kepala Tukang

HO

0.009

1.266

Mandor

HO

0.014

1.899

4.2

4.3

134.69

78,750.00

269.384

1,110.38

149,558.63

Plesteran dan acian dinding Batako 1 : 4

M2

40,180.75

10,824,051.16

Semen PC per kg

Kg

15.000

4,040.760

1,340.00

20,100.00

5,414,618.40

Pasir pasang lokal

M3

0.030

8.082

125,400.00

3,762.00

1,013,422.61

Pekerja

HO

0.150

40.408

56,875.00

8,531.25

2,298,182.25

Tukang

HO

0.100

26.938

70,000.00

7,000.00

1,885,688.00

Kepala Tukang

HO

0.015

4.041

Mandor

HO

0.010

2.694

Sponengan

M1

Sponengan

M1

78,750.00

39.015
1.000

39.015

6,208.00

1,552.00

212,139.90

7,760.00

302,756.40

7,760.00

Sub Jumlah IV
V.

PEKERJAAN KUSEN PINTU DAN JENDELA

5.1

Kusen kayu ulin

787.50

302,756.40
23,936,094.21

Ls

1.000

6,834,240.00

6,834,240.00

P1 kaca 5 mm rangka kayu ( 90 x 2100 )

bh

1.000

1.000

721,560.00

144,312.00

865,872.00

865,872.00

P2 double plywood 6 mm ( 80 x 2100 )

bh

2.000

2.000

714,000.00

142,800.00

1,713,600.00

1,713,600.00

PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )

bh

1.000

1.000

1,228,500.00

245,700.00

1,474,200.00

1,474,200.00

J2 jendela gendong kaca 5 mm ( 60 x 1250 )

bh

2.000

2.000

881,370.00

176,274.00

2,115,288.00

2,115,288.00

J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )

bh

1.000

1.000

554,400.00

110,880.00

665,280.00

Sub Jumlah V

665,280.00
6,834,240.00

VI.

PEKERJAAN LANTAI DAN DINDING KERAMIK

6.1

Lantai keramik 40x40

M2

101,693.25

3,152,490.75

Keramik 40 / 40 Glazed

M2

1.100

34.100

52,535.00

57,788.50

1,791,443.50

Semen PC per kg

Kg

11.380

352.780

1,340.00

15,249.20

472,725.20

31.000

NO

6.2

6.3

6.4

6.5

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

125,400.00

HARGA
SATUAN
( Rp )
-

JUMLAH
HARGA
( Rp )

Pasir pasang lokal

M3

0.042

1.302

5,266.80

163,270.80

Pekerja

HO

0.062

1.922

56,875.00

3,526.25

109,313.75

Tukang

HO

0.250

7.750

70,000.00

17,500.00

542,500.00

Kepala Tukang

HO

0.035

1.085

Mandor

HO

0.030

0.930

Lantai keramik teras 30x30

M2

Keramik 30 / 30 Unglazed

M2

1.100

3.300

44,650.00

Semen PC per kg

Kg

10.440

31.320

1,340.00

Pasir pasang lokal

M3

0.042

0.126

125,400.00

Pekerja

HO

0.062

0.186

Tukang

HO

0.250

0.750

Kepala Tukang

HO

0.035

0.105

Mandor

HO

0.030

0.090

Lantai keramik KM 20x20

M2

Keramik 20 / 20 Unglazed

M2

1.100

2.475

46,360.00

Semen PC per kg

Kg

11.380

25.605

1,340.00

Pasir pasang lokal

M3

0.042

0.095

125,400.00

Pekerja

HO

0.062

0.140

56,875.00

3,526.25

7,934.06

Tukang

HO

0.250

0.563

70,000.00

17,500.00

39,375.00

Kepala Tukang

HO

0.035

0.079

Mandor

HO

0.030

0.068

List keramik 5x20

M1

List Keramik 5/20 Glazed

Ea

5.100

26.520

4,500.00

Semen PC per kg

Kg

0.465

2.418

1,340.00

Pasir pasang lokal

Kg

0.001

0.005

125,400.00

Pekerja

HO

0.003

0.016

56,875.00

176.31

916.83

Tukang

HO

0.018

0.091

70,000.00

1,225.00

6,370.00

Kepala Tukang

HO

0.002

0.012

Mandor

HO

0.002

0.008

Keramik meja dapur 20x25

M2

Keramik 20 / 20 Glazed

M2

1.100

1.254

47,025.00

Semen PC per kg

Kg

9.300

10.602

1,340.00

Pasir pasang lokal

M3

0.018

0.021

125,400.00

Pekerja

HO

0.062

0.071

56,875.00

3,526.25

4,019.93

Tukang

HO

0.350

0.399

70,000.00

24,500.00

27,930.00

Kepala Tukang

HO

0.045

0.051

Mandor

HO

0.030

0.034

78,750.00

2,362.50

73,237.50

91,760.15

275,280.45

49,115.00

147,345.00

13,989.60

41,968.80

5,266.80

15,800.40

56,875.00

3,526.25

10,578.75

70,000.00

17,500.00

52,500.00

3.000

78,750.00

2,362.50

7,087.50

94,900.75

213,526.69

50,996.00

114,741.00

15,249.20

34,310.70

5,266.80

11,850.30

2.250

78,750.00

2,362.50

5,315.63

25,205.40

131,068.07

22,950.00

119,340.00

623.10

3,240.12

112.86

586.87

5.200

118.13

614.25

96,835.45

110,392.41

51,727.50

58,969.35

12,462.00

14,206.68

2,257.20

2,573.21

78,750.00

1.140

78,750.00

2,362.50

2,693.25

NO
6.6

URAIAN PEKERJAAN
Water Proofing Kamar Mandi
Waterproofing

SATUAN

KOEFISIEN

M2
M2

1.000

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

4.500

5,000.00

5,000.00

4.500

5,000.00

5,000.00

Sub Jumlah VI
VII
7.1

7.2

JUMLAH
HARGA
( Rp )
22,500.00
22,500.00
3,905,258.37

PEKERJAAN ATAP
Atap Baja Ringan dengan Bahan Zincalum

57.010

119,680.00

158,528.75

9,037,724.04

Rangka atap baja ringan

M2

1.000

57.010

136,000.00

136,000.00

7,753,360.00

Rivert / Sekrup

Kg

0.300

17.103

17,200.00

5,160.00

294,171.60

Tukang

HO

0.150

8.552

10,500.00

598,605.00

Kepala Tukang

HO

0.015

0.855

Pekerja

HO

0.100

5.701

56,875.00

Mandor

HO

0.015

0.855

78,750.00

Atap Sakura Roof


Atap Surya Roof / Sakura Roof / metal roof

M2

M2

29,920.00

70,000.00
-

57.010

Buah

1.620

92.356

Tukang

HO

0.032

1.824

Kepala Tukang

HO

0.003

0.182

Pekerja

HO

0.040

2.280

56,875.00

Mandor

HO

0.006

0.342

78,750.00

7.3

Bubungan Atap Metal

7.4

Listplank Calsiboard

M1

Listplank Calsiboard T.9 mm x 30

M1

Bubungan Surya Roof / Sakura Roof / metal roof

Sub Jumlah VII

M
M

41,600.00

70,000.00
-

6.500
1.111
1.000

5,687.50

324,244.38

1,181.25

67,343.06

72,379.50

4,126,355.30

67,392.00

3,842,017.92

2,240.00

127,702.40

2,275.00

129,697.75

472.50

26,937.23

41,777.78

271,555.56

7.222

30,080.00

7,520.00

41,777.78

271,555.56

30.460

46,176.00

11,544.00

57,720.00

1,758,151.20

30.460

46,176.00

11,544.00

57,720.00

1,758,151.20
15,193,786.09

NO
VIII.
8.1

URAIAN PEKERJAAN

8.3

8.4

8.5

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

M2

31.000

M2

1.000

31.000

Tukang

HO

0.085

2.635

Kepala Tukang

HO

0.012

0.372

Pekerja

HO

0.120

3.720

56,875.00

Mandor

HO

0.005

0.161

78,750.00

Plafond gipsum

M2

Plafond kalsi board

JUMLAH
HARGA
( Rp )

49,800.00

70,000.00
-

31.000

62,984.50

1,952,519.50

49,800.00

1,543,800.00

5,950.00

184,450.00

6,825.00

211,575.00

409.50

12,694.50

75,665.00

2,345,615.00

Lbr

0.375

11.625

138,000.00

51,750.00

1,604,250.00

Rivert / Sekrup

kg

0.200

6.200

17,200.00

3,440.00

106,640.00

Tukang

HO

0.200

6.200

14,000.00

434,000.00

Kepala Tukang

HO

0.010

0.310

Pekerja

HO

0.100

3.100

56,875.00

Mandor

HO

0.010

0.310

78,750.00

Rangka plafond kalsiboard

M2

70,000.00
-

16.480

5,687.50

176,312.50

787.50

24,412.50

82,484.44

1,359,343.53
1,051,424.00

Balok Meranti

M3

0.022

0.363

2,900,000.00

63,800.00

Paku biasa

Kg

0.150

2.472

16,340.00

2,451.00

40,392.48

Tukang

HO

0.102

1.686

7,161.00

118,013.28

Kepala Tukang

HO

0.016

0.270

Pekerja

HO

0.147

2.414

56,875.00

Mandor

HO

0.009

0.155

78,750.00

Plafond kalsiboard

M2

Plafond kalsi board

Lbr

0.347

5.722

138,000.00

Paku biasa

Kg

0.200

3.296

16,340.00

Tukang

HO

0.300

4.944

Kepala Tukang

HO

0.015

0.247

Pekerja

HO

0.150

2.472

56,875.00

8,531.25

Mandor

HO

0.015

0.247

78,750.00

1,181.25

19,467.00

List tepi plafond

7,527.25

365,071.63

List Profil Plafond

M1

1.100

53.350

3,600.00

3,960.00

192,060.00

Paku biasa

Kg

0.025

1.213

16,340.00

408.50

19,812.25

Pekerja

HO

0.040

1.940

56,875.00

2,275.00

110,337.50

Tukang

HO

0.007

0.340

70,000.00

490.00

23,765.00

Pekerja

HO

0.020

0.970

HO

0.005

0.243

Mandor
Sub Jumlah VIII
IX.

KOEFISIEN

PEKERJAAN PLAFOND
Rangka plafond gipsum
Rangka Plafond

8.2

SATUAN

PEKERJAAN ALAT GANTUNG

70,000.00
-

8,332.19

137,314.45

740.25

12,199.32

81,897.17

1,349,665.31

47,916.67

789,666.67

3,268.00

53,856.64

21,000.00

346,080.00

16.480

70,000.00
-

48.500

78,750.00

393.75

140,595.00

19,096.88
7,372,214.96

NO
9.1
9.2
9.3
9.4
9.5

URAIAN PEKERJAAN

SATUAN

Kunci pintu 2 kali putar (PAORI 893LX3) Setara

Buah

Kunci Pintu SES

Buah

Engsel pintu 5" (SES)

Buah

Engsel 4" SES Pintu

Buah

Hak angin (SES)

Buah

Hak angin

Buah

Engsel jendela 3" (SES)

Buah

Engsel Jendela Almunium

Buah

Grendel jendela (SES)

Buah

Grendel Jendela

Buah

KOEFISIEN

1.000
1.000
1.000
1.000
1.000

HARGA
BAHAN
( Rp )

PERKIRAAN
KUANTITAS

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

5.000

159,600.00

39,900.00

199,500.00

997,500.00

5.000

159,600.00

39,900.00

199,500.00

997,500.00

15.000

52,080.00

13,020.00

65,100.00

976,500.00

15.000

52,080.00

13,020.00

65,100.00

976,500.00

8.000

29,820.00

7,455.00

37,275.00

298,200.00

8.000

29,820.00

7,455.00

37,275.00

298,200.00

8.000

40,824.00

10,206.00

51,030.00

408,240.00

8.000

40,824.00

10,206.00

51,030.00

408,240.00

8.000

18,480.00

4,620.00

23,100.00

184,800.00

8.000

18,480.00

4,620.00

23,100.00

Sub Jumlah IX
X.
10.1

13,698.41

3,690,133.15

ltr

0.400

107.754

12,000.00

4,800.00

1,293,043.20

Plamir Dinding

Kg

0.200

53.877

7,000.00

1,400.00

377,137.60

Kertas Gosok

Lbr

1.000

269.384

2,000.00

2,000.00

538,768.00

Tukang

HO

0.071

18.992

4,935.00

1,329,410.04

Kepala Tukang

HO

0.009

2.532

Pekerja

HO

0.005

1.266

56,875.00

Mandor

HO

0.004

1.013

78,750.00

Pengecatan plafond

M2

Cat Catylac

10.3

M2

269.384

70,000.00
-

47.480

267.31

72,009.71

296.10

79,764.60

8,132.38

386,125.17

Kg

0.185

8.784

12,000.00

2,220.00

105,405.60

Plamir Dinding

Kg

0.150

7.122

7,000.00

1,050.00

49,854.00

Kertas Gosok

Lbr

2,000.00

Tukang

HO

0.054

2.569

Kepala Tukang

HO

0.020

0.926

Pekerja

HO

0.011

0.503

56,875.00

Mandor

HO

0.006

0.285

78,750.00

Pengecatan kusen & pintu

M2

Pengecatan kusen & pintu (duco)

M2

70,000.00
-

112.841
1.000

112.841

34,398.00

8,599.50

3,787.00
602.88

179,806.76
28,624.51

472.50

22,434.30

42,997.50

4,851,880.90

42,997.50

Sub Jumlah X
XI.

184,800.00
2,865,240.00

PEKERJAAN PENGECATAN
Pengecatan dinding
Cat Catylac

10.2

JUMLAH
HARGA
( Rp )

4,851,880.90
8,928,139.22

PEKERJAAN SANITAIR DAN SALURAN

3,634,000.00

3,634,000.00

Kitchen Zink+Foucet

buah

1.000

1.000

245,000.00

30,000.00

275,000.00

275,000.00

Klosed Duduk Amstad

buah

1.000

1.000

1,350,000.00

80,000.00

1,430,000.00

1,430,000.00

Cermin Kamarmandi

buah

1.000

1.000

85,000.00

1,000.00

86,000.00

86,000.00

Bak Fiber

buah

1.000

1.000

650,000.00

67,000.00

717,000.00

717,000.00

Pipa 4" Class D

buah

2.000

2.000

100,000.00

1,500.00

203,000.00

203,000.00

NO

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

HARGA
BAHAN
( Rp )

PERKIRAAN
KUANTITAS

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

Pipa 1 1/2" Class D

buah

3.000

3.000

70,000.00

1,000.00

213,000.00

213,000.00

Pipa 1/2 " Class D

buah

6.000

6.000

50,000.00

1,000.00

306,000.00

306,000.00

Tee 1/2"

buah

3.000

3.000

15,000.00

500.00

46,500.00

46,500.00

Elbo 4"

buah

2.000

2.000

30,000.00

500.00

61,000.00

61,000.00

Elbo 1 1/2"

buah

3.000

3.000

15,000.00

500.00

46,500.00

46,500.00

Elbo 1/2"

buah

12.000

12.000

10,000.00

500.00

126,000.00

126,000.00

Kran 1/2"

buah

4.000

4.000

15,000.00

500.00

62,000.00

62,000.00

Reducer drat 1/2"

buah

4.000

4.000

15,000.00

500.00

62,000.00

Sub Jumlah XI
XII.

PEKERJAAN CARPORT & FINISHING

12.1

Concrete carport
1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100

62,000.00
3,634,000.00

M2

10.800

83,636.42

M3

0.077

Batu Split 1 - 2 (Koral Ex. Palu)

M3

0.870

0.723

Semen PC per kg

Kg

218.000

Pasir Beton Ex Palu

M3

0.520

Pekerja

HO

1.650

1.372

Tukang

HO

0.250

0.208

Kepala Tukang

HO

0.025

0.021

Mandor

HO

0.080

0.067

Pasir pasang lokal

m3

0.100

1.080

Tukang

HO

0.040

0.432

Kepala Tukang

HO

0.009

0.092

Pekerja

HO

0.040

0.432

56,875.00

2,275.00

Mandor

HO

0.003

0.037

78,750.00

267.75

903,273.32
-

321,200.00

21,517.19

232,385.63

181.289

1,340.00

22,493.24

242,926.99

0.432

316,800.00

12,684.67

136,994.46

56,875.00

7,225.97

78,040.46

70,000.00

1,347.50

14,553.00

125,400.00

78,750.00
70,000.00
-

485.10

5,239.08

12,540.00

135,432.00

2,800.00

30,240.00

Sub Jumlah XII


XIII.

JUMLAH
HARGA
( Rp )

24,570.00
2,891.70
903,273.32

PEKERJAAN INSTALASI LISTRIK

2,117,500.00

2,117,500.00

Lampu / Lamp Ternado Merk Philip 24 Watt

unit

1.000

11.000

35,000.00

35,000.00

35,000.00

Fitting Lampu / Lamp Fitting

ea

10.000

11.000

10,000.00

800.00

108,000.00

108,000.00

Box Breaker

Set

1.000

1.000

45,000.00

5,000.00

50,000.00

50,000.00

Breaker 4 ampere x 2

ea

1.000

1.000

60,000.00

5,000.00

65,000.00

65,000.00

Breaker 2 ampere x 1

ea

1.000

1.000

40,000.00

5,000.00

45,000.00

45,000.00

Cable type Interna NYM 1C x 1.5 mm Blue Light

mtr

60.000

60.000

2,500.00

1,000.00

210,000.00

210,000.00

Cable type Interna NYM 1C x 1.5 mm Black Light

mtr

60.000

60.000

2,500.00

1,000.00

210,000.00

210,000.00

Cable type Interna NYM 1C x 1.5 mm Yellow Light

mtr

60.000

60.000

2,500.00

1,000.00

210,000.00

210,000.00

Pvc Listrik Merk Egga 3/4"

mtr

45.000

45.000

1,500.00

1,200.00

121,500.00

121,500.00

T Doss 3/4"

ea

17.000

17.000

1,000.00

500.00

25,500.00

25,500.00

ktng

2.000

2.000

10,000.00

20,000.00

20,000.00

Clamp Pipa 3/4"

NO

URAIAN PEKERJAAN

SATUAN

KOEFISIEN

PERKIRAAN
KUANTITAS

HARGA
BAHAN
( Rp )

HARGA
UPAH
( Rp )

HARGA
SATUAN
( Rp )

Box Metal in wall

ea

10.000

10.000

4,000.00

500.00

45,000.00

45,000.00

Stop kontak 10 / 16 A 1 Phase Merk Legrand

ea

5.000

5.000

15,000.00

500.00

77,500.00

77,500.00

Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand

ea

2.000

2.000

20,000.00

500.00

41,000.00

41,000.00

Outlet Telepon

ea

1.000

1.000

25,000.00

1,500.00

26,500.00

26,500.00

Outlet Tv Cable

ea

1.000

1.000

25,000.00

1,500.00

26,500.00

26,500.00

Box Metal in wall telp

ea

1.000

1.000

8,000.00

500.00

8,500.00

8,500.00

Box Metal in wall TV

ea

1.000

1.000

8,000.00

500.00

8,500.00

8,500.00

Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak

mtr

55.000

55.000

3,000.00

1,000.00

220,000.00

220,000.00

Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak

mtr

55.000

55.000

3,000.00

1,000.00

220,000.00

220,000.00

Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak

mtr

55.000

55.000

3,000.00

1,000.00

220,000.00

220,000.00

Sakral Tunggal 10 / 16 A Merk legrand

ea

5.000

2.000

15,000.00

500.00

77,500.00

77,500.00

Sakral Ganda 10 / 16 A Merk legrand

ea

3.000

4.000

15,000.00

500.00

46,500.00

Sub Jumlah XIII


XIV

JUMLAH
HARGA
( Rp )

46,500.00
2,117,500.00

PEKERJAAN PEMBERSIHAN

14.1 Pekerjaan Pembersihan Lahan


Pembersihan Lahan

M2
M2

90.000
1.000

90.000

3,200.00
3,200.00

Sub Jumlah XIV

3,200.00
-

3,200.00

288,000.00
288,000.00
288,000.00

Jumlah (I + II + III + IV + V + VI + VII + VIII + IX + X + XI + XII + XIII + XIV)

106,856,903.16

RESUME JOBSHEET
Proyek
Pekerjaan
Lokasi
Tahun
NO.

: BTN-PKT JL.Gajah
: Rumah Tipe 45
: BTN-PKT JL.Gajah
: 2011
URAIAN

A. UPAH
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
5 Upah Pengecoran (Concrete Ready Mix)
B.
1
2
3
4
5
6
7
8
9

BAHAN
Tanah Urug
Pasir urug
Pasir pasang lokal
Pasir Beton Ex Palu
Batu Split 1 - 2 (Koral Ex. Palu)
Batu Gunung
Batako 8x13x23 Pasir Lokal
Semen PC per kg
Semen Warna

HARGA

56,875
70,000
78,750
10,000
32,686
74,800
125,400
316,800
321,200
127,600
1,500
1,340
7,800

SATUAN

/
/
/
/
/

Hari
Hari
Hari
Hari
m3
-

/
/
/
/
/
/
/
/
/

m3
m3
m3
m3
m3
m3
buah
kg
kg

VOLUME

135.058
110.22
14.17
11.03
7.85
1,265,608.03
2.50
16.50
2.01
3.41
4,444.84
6,931.63
-

TOTAL

7,681,450
7,715,610
868,985
78,534
186,660
2,069,222
638,012
1,094,676
6,667,254
9,288,378
-

10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

Paku biasa
Paku Plywood
Paku Ulin
Paku Genteng Metal
Rivert / Sekrup
Besi Strip
Besi Tulangan
Kawat Beton/Bendrat
Kawat ayam
Balok ulin ukuran 10/10 cm
Kayu bengkirai 6/15
Balok Meranti
Kayu kapur 6/15
Dolken Kayu Gelam
List Profil Plafond
Plywood 4 mm
Plywood 6 mm
Formika
Plafond kalsi board
Rangka atap baja ringan
Atap Surya Roof / Sakura Roof / metal roof
Bubungan Surya Roof / Sakura Roof / metal roof
Keramik 40 / 40 Glazed
Keramik 30 / 30 Unglazed
Keramik 20 / 20 Glazed
Keramik 20 / 20 Unglazed
List Keramik 5/20 Glazed

16,340
13,760
18,920
22,360
17,200
10,320
8,600
15,910
26,660
5,500,000
6,000,000
2,900,000
4,300,000
8,000
3,600
60,000
75,000
85,000
138,000
136,000
41,600
37,600
52,535
44,650
47,025
46,360
4,500

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

kg
kg
kg
kg
kg
kg
kg
kg
m2
m3
m3
m3
m3
buah
m
lembar
lembar
lember
lembar
m2
lembar
lembar
m2
m2
m2
m2
buah

27.23
23.30
420.31
10.23
1.31
32.15
53.35
19.87
17.35
57.01
92.36
7.22
34.10
3.30
1.25
2.48
26.52

444,991
400,812
3,614,692
162,705
3,806,451
257,214
192,060
1,490,562
2,393,917
7,753,360
3,842,018
271,556
1,791,444
147,345
58,969
114,741
119,340

37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63

Kloset Jongkok KIA standar


Floor Drain
Kran air KIA
Klosed Duduk KIA standar
Seal tape
Pembuatan septitank
Pembuatan Peresapan
Tangki air
Pompa air
Kaca Bening Tebal 5 mm
Plamir Dinding
Minyak Tinner
Minyak Begisting
Pelat alumunium (2 m x 1 m) tebal 2 mm
Kusen Alumunium
Pipa PVC 1/2" AW
Pipa PVC 3/4" AW
Pipa PVC 2" AW
Pipa PVC 3" AW (talang vertikal + klem)
Pipa PVC 4" AW
Fiting-fiting PVC
Klem talang 4"
Kusen Alumunium
Rangka Smart Truss
Besi siku
Profil Alumunium
Profil holo

180,000
25,000
65,000
1,800,000
15,000
3,500,000
2,500,000
890,000
2,340,000
89,250
7,000
25,000
7,000
150,000
125,000
9,000
13,500
55,000
85,600
170,000
10,000
6,500
125,000
149,600
18,000
110,000
35,000

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

buah
buah
buah
buah
buah
unit
unit
unit
unit
m2
kg
liter
liter
lembar
m1
m1
m1
m1
m1
m1
buah
buah
m1
m2
kg
m1
m1

61.00
8.76
-

426,992
61,330
-

64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90

Sekrup fixer
Sealant
Kaca Bening 5 mm
Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm )
Lampu PL + Plafond Fiting
Lampu dan armature inbow XL 18 W
Lampu TL 2 x 40 Watt Philips + Accessories
Stop Kontak Broco
Saklar Single Broco
Saklar Double Broco
Saklar Triple Broco
MCCB 16 A
Box Panel + Accessories
Penangkal Petir

250
25,000
78,750
245,000
1,350,000
85,000
650,000
100,000
70,000
50,000
15,000
30,000
15,000
10,000
15,000
15,000
140,000
90,000
135,000
220,000
35,000
35,000
45,000
55,000
65,000
350,000
2,000,000

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

buah
tube
m2
buah
buah
buah
buah
btg
btg
btg
buah
buah
buah
buah
buah
buah
titik
buah
buah
buah
buah
buah
buah
buah
buah
unit
unit

1.00
1.00
1.00
1.00
2.00
3.00
6.00
3.00
2.00
3.00
12.00
4.00
4.00
-

245,000
1,350,000
85,000
650,000
200,000
210,000
300,000
45,000
60,000
45,000
120,000
60,000
60,000
-

91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119

MCB 4 A
55,000
Grounding panel
120,000
Grendel Pintu
23,625
Engsel Jendela Alumunium
51,030
Engsel 4" Pintu
65,100
Engsel Pintu Partisi
50,400
Grendel Jendela Almunium
23,100
Hak angin alumunium
37,275
Cat Kayu Avian tex 1 Kg
33,750
Cat Catylac
12,000
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
721,560
P2 double plywood 6 mm ( 80 x 2100 )
714,000
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 )1,014,300
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
1,228,500
PJ2 jendela gendong kaca 5 mm ( 50 x 60 )
J1 jendela kaca mati 5 mm ( 30 x 2520 )
406,350
J2 jendela gendong kaca 5 mm ( 60 x 1250 )
881,370
J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
554,400
J4 jendela kaca mati 5 mm ( 1,295 m2 )
614,250
Lampu / Lamp Ternado Merk Philip 24 Watt
35,000
Fitting Lampu / Lamp Fitting
10,000
Box Breaker
45,000
Breaker 4 ampere x 2
60,000
Breaker 2 ampere x 1
40,000
Cable type Interna NYM 1C x 1.5 mm Blue Light
2,500
Cable type Interna NYM 1C x 1.5 mm Black Light
2,500
Cable type Interna NYM 1C x 1.5 mm Yellow Light
2,500
Pvc Listrik Merk Egga 3/4"
1,500
T Doss 3/4"
1,000

/ buah
/ unit
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ kg
/ ltr
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea

116.54
1.00
2.00
1.00
2.00
1.00
11.00
11.00
1.00
1.00
1.00
60.00
60.00
60.00
45.00
17.00

1,398,449
721,560
1,428,000
1,228,500
1,762,740
554,400
385,000
110,000
45,000
60,000
40,000
150,000
150,000
150,000
67,500
17,000

120
121
122
123
124
125
126
127
128
129
130
131
132
130
131
132
133
134

Clamp Pipa 3/4"


10,000
Box Metal in wall
4,000
Stop kontak 10 / 16 A 1 Phase Merk Legrand
15,000
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
20,000
Outlet Telepon
25,000
Outlet Tv Cable
25,000
Box Metal in wall telp
8,000
Box Metal in wall TV
8,000
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak 3,000
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak 3,000
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak3,000
Sakral Tunggal 10 / 16 A Merk legrand
15,000
Sakral Ganda 10 / 16 A Merk legrand
15,000
Kertas Gosok
2,000
Rangka Plafond
49,800
Concrete ready mix K125
889,900
Concrete ready mix K175
990,600
Concrete ready mix K225
1,025,500
C. SUBKONT (MATERIAL & PASANG)
1 Pasang Bouwplank
320,000
2 Air Kerja dan Listrik Kerja
400,000
3 Waterproofing
5,000
4 Kunci Pintu SES
199,500
5 Kunci Pintu KM/WC
168,000
6 Kunci Pintu Partisi
157,500
7 Handle pintu
126,000
8 Grendel Jendela Almunium
23,100
9 Atap Baja Ringan Bahan Zincalum
149,600

ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ lembar
/ M2
/ M3
/ M3
/ M3
/ Ls
/ Hari
/ M2
/ buah
/ buah
/ buah
/ buah
/ buah
/ M2

2.00
10.00
5.00
2.00
1.00
1.00
1.00
1.00
55.00
55.00
55.00
2.00
4.00
269.38
31.00
5.68
1,265,608.03
0
1.00
1.00
4.50
5.00
-

20,000
40,000
75,000
40,000
25,000
25,000
8,000
8,000
165,000
165,000
165,000
30,000
60,000
538,768
1,543,800
5,057,538
320,000
400,000
22,500
997,500
-

10
11
12
13
14
15
16
17
18
19
20
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Bubungan Atap
Listplank Calsiboard T.9 mm x 30
Grendel Pintu
Engsel Jendela Almunium
Engsel 4" SES Pintu
Engsel Pintu Partisi
Grendel Jendela
Hak angin
Pengecatan kusen & pintu (duco)
Pembersihan Lahan
Sponengan
UPAH (PASANG)
Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Lampu / Lamp Ternado Merk Philip 24 Watt
Fitting Lampu / Lamp Fitting

38,400
57,720
23,625
51,030
65,100
50,400
23,100
37,275
42,998
3,200
7,760
30,000
80,000
1,000
67,000
1,500
1,000
1,000
500
500
500
500
500
500
800

/
/
/
/
/
/
/
/
/
/
/

M1
M1
buah
buah
buah
buah
buah
buah
M2
M2
M1
-

/ buah
/ buah
/ buah
/ buah
/ btg
/ btg
/ btg
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
unit
ea

30.46
8.00
15.00
8.00
8.00
112.84
90.00
39.02
1,265,608.03
1.00
1.00
1.00
1.00
2.00
3.00
6.00
3.00
2.00
3.00
12.00
4.00
4.00
11.00
11.00

1,758,151
408,240
976,500
184,800
298,200
4,851,881
288,000
302,756
30,000
80,000
1,000
67,000
3,000
3,000
6,000
1,500
1,000
1,500
6,000
2,000
2,000
8,800

16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

Box Breaker
5,000
Breaker 4 ampere x 2
5,000
Breaker 2 ampere x 1
5,000
Cable type Interna NYM 1C x 1.5 mm Blue Light
1,000
Cable type Interna NYM 1C x 1.5 mm Black Light
1,000
Cable type Interna NYM 1C x 1.5 mm Yellow Light
1,000
Pvc Listrik Merk Egga 3/4"
1,200
T Doss 3/4"
500
Clamp Pipa 3/4"
Box Metal in wall
500
Stop kontak 10 / 16 A 1 Phase Merk Legrand
500
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand 500
Outlet Telepon
1,500
Outlet Tv Cable
1,500
Box Metal in wall telp
500
Box Metal in wall TV
500
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak 1,000
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak 1,000
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak1,000
Sakral Tunggal 10 / 16 A Merk legrand
500
Sakral Ganda 10 / 16 A Merk legrand
500
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
144,312
P2 double plywood 6 mm ( 80 x 2100 )
142,800
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 ) 202,860
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
245,700
PJ2 jendela gendong kaca 5 mm ( 50 x 60 )
J1 jendela kaca mati 5 mm ( 30 x 2520 )
81,270

Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah

1.00
1.00
1.00
60.00
60.00
60.00
45.00
17.00
2.00
10.00
5.00
2.00
1.00
1.00
1.00
1.00
55.00
55.00
55.00
2.00
4.00
1.00
2.00
1.00
-

5,000
5,000
5,000
60,000
60,000
60,000
54,000
8,500
5,000
2,500
1,000
1,500
1,500
500
500
55,000
55,000
55,000
1,000
2,000
144,312
285,600
245,700
-

43 J2 jendela gendong kaca 5 mm ( 60 x 1250 )


44 J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
45 J4 jendela kaca mati 5 mm ( 1,295 m2 )
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

176,274
110,880
122,850
-

/ Buah
/ Buah
/ Buah
-

2.00
1.00
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

352,548
110,880
-

70
71
72
73
74
75
76
77
78
79
80
81
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

106
107
108
109
110
111
112
113
114
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03
1,265,608.03

DAFTAR ANALISA HARGA BAHAN DAN UPAH


Proyek
Pekerjaan
Lokasi
Tahun

KODE
ANALISA
1

: BTN-PKT JL.Gajah
: Rumah Tipe 45
: BTN-PKT JL.Gajah
: 2011

INDEX

SAT.

URAIAN PEKERJAAN

I.

PEKERJAAN PERSIAPAN

1.1

1 M2 PEMBERSIHAN LOKASI

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

0.0260

HO

Pekerja

56,875.00

0.0016

HO

Mandor

78,750.00
Jumlah

1,478.75
126.00
1,604.75

Jumlah

Jumlah Pembulatan
1.2

1 M1 PENGUKURAN / BOUWPLANK
0.0075

M3

Balok Meranti

0.0250

Kg

Paku biasa

0.0100

HO

Pekerja

56,875.00

568.75

0.0050

HO

Tukang

70,000.00

350.00

0.0010

HO

Kepala Tukang

0.0001

HO

Mandor

78,750.00
Jumlah

2,900,000.00

21,750.00

16,340.00

408.50

7.88
926.63

Jumlah

22,158.50

Jumlah Pembulatan
II.

PEKERJAAN TANAH

2.1

1 M3 URUGAN PASIR DIPADATKAN


1.1000

M3

Pasir urug

0.3000

HO

Pekerja

0.0100

HO

Mandor

74,800.00
56,875.00
78,750.00
Jumlah

82,280.00

17,062.50
787.50
17,850.00

Jumlah

82,280.00

Jumlah Pembulatan
2.2

1 M3 URUGAN TANAH KEMBALI


0.2200

HO

Pekerja

56,875.00

0.0220

HO

Mandor

78,750.00
Jumlah

12,512.50
1,732.50
14,245.00

Jumlah

Jumlah Pembulatan
2.3

1 M3 URUGAN TANAH DIPADATKAN


1.1000

M3

Tanah Urug

0.4000

HO

Pekerja

0.0300

HO

Mandor

32,685.71
56,875.00
78,750.00
Jumlah

35,954.29

22,750.00
2,362.50
25,112.50

Jumlah

35,954.29

Jumlah Pembulatan
2.4

1 M3 GALIAN TANAH BIASA


0.6600

HO

Pekerja

56,875.00

0.0660

HO

Mandor

78,750.00
Jumlah
Jumlah Pembulatan

37,537.50
5,197.50
42,735.00

Jumlah

KODE
ANALISA
1

III.
3.1

3.2

3.3

3.4

3.5

3.6

INDEX

SAT.

URAIAN PEKERJAAN

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

PEKERJAAN PONDASI DAN BETON


1 M3 Beton 1: 3 : 5 Pek. Lt. Kerja K-100
0.8700
Batu Split 1 - 2 (Koral Ex. Palu)
M3
218.0000
Kg
Semen PC per kg
0.5200
Pasir Beton Ex Palu
M3
1.6500
HO Pekerja
56,875.00
0.2500
HO Tukang
70,000.00
0.0250
HO Kepala Tukang
0.0800
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M3 Beton Campuran 1 : 2 : 3 K.125
0.9053
Batu Split 1 - 2 (Koral Ex. Palu)
M3
311.0000
Kg
Semen PC per kg
3
0.5113
Pasir Beton Ex Palu
M
1.3655
HO Pekerja
56,875.00
0.1120
HO Tukang
70,000.00
0.0221
HO Kepala Tukang
0.6800
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasang Bekisting Untuk Pondasi dan Sloof
0.0067
M3
Balok Meranti
0.2400
Kg
Paku biasa
0.0800
Lt
Minyak Begisting
0.2250
HO Pekerja
56,875.00
0.1950
HO Tukang
70,000.00
0.0195
HO Kepala Tukang
0.0038
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Bekisting Balok
0.0024
M3
Balok Meranti
0.3600
Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.0024
M3
Balok Meranti
0.6108 Lbr
Plywood 6 mm
0.6000
Btg Dolken Kayu Gelam
0.2080
HO Pekerja
56,875.00
0.2145
HO Tukang
70,000.00
0.0215
HO Kepala Tukang
0.0039
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Bekisting Untuk Kolom
0.0009
M3
Balok Meranti
0.3600
Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.0030
M3
Balok Meranti
0.0750 Lbr
Plywood 6 mm
1.2000
Btg Dolken Kayu Gelam
0.2080
HO Pekerja
56,875.00
0.2145
HO Tukang
70,000.00
0.0215
HO Kepala Tukang
0.0039
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Pasangan Bekisting untuk lantai
0.0012
M3
Balok Meranti
0.3600
Kg
Paku biasa
0.1800
Lt
Minyak Begisting
0.0063
M3
Balok Meranti
0.0750 Lbr
Plywood 6 mm
0.6000
Btg Dolken Kayu Gelam
0.2080
HO Pekerja
56,875.00
0.2145
HO Tukang
70,000.00
0.0215
HO Kepala Tukang
0.0039
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan

321,200.00
1,340.00
316,800.00
93,843.75
17,500.00
6,300.00
117,643.75

Jumlah

736,300.00

321,200.00
1,340.00
316,800.00
77,662.81
7,840.00
53,550.00
139,052.81

Jumlah

2,900,000.00
16,340.00
7,000.00
12,796.88
13,650.00
295.31
26,742.19

Jumlah

2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
11,830.00
15,015.00
307.13
27,152.13

Jumlah

2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
11,830.00
15,015.00
307.13
27,152.13

Jumlah

2,900,000.00
16,340.00
7,000.00
2,900,000.00
75,000.00
8,000.00
11,830.00
15,015.00
307.13
27,152.13

Jumlah

279,444.00
292,120.00
164,736.00

290,782.36
416,740.00
161,979.84

869,502.20

19,333.33
3,921.60
560.00

23,814.93

6,960.00
5,882.40
1,260.00
6,960.00
45,808.80
4,800.00

71,671.20

2,610.00
5,882.40
1,260.00
8,700.00
5,625.00
9,600.00

33,677.40

3,480.00
5,882.40
1,260.00
18,270.00
5,625.00
4,800.00

39,317.40

KODE
ANALISA
1

3.7

3.8

3.9

INDEX

SAT.

URAIAN PEKERJAAN

1 KG Pekerjaan
0.6165
0.0150
0.0090
0.0008
0.0007
0.0005

Besi Beton
Kg
Besi Tulangan
Kg
Kawat Beton/Bendrat
HO Pekerja
HO Tukang
HO Kepala Tukang
HO Mandor

1 M3 Beton Pondasi
1.1000
M3
1.0000
M3
110.14
Kg
4.4444
M2

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

8,600.00
15,910.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

Concrete ready mix K125


Upah Pengecoran (Concrete Ready10,000.00
Mix)
Besi beton (3.7)
607.25
Pekerjaan Begisting (3.3)
26,742.19

Jumlah Pembulatan
1 M3 Beton Bertulang Pekerjaan Canopy
1.0000
M3 Beton Side Mix K-125 (3.2)
1.0000
M3 Upah Pengecoran (Concrete Ready10,000.00
Mix)
20.8200
Kg Besi beton (3.7)
607.25
1.1167
M2 Pekerjaan Begisting (3.4)
27,152.13

511.88
56.00
39.38
607.25

Jumlah

5,301.90
238.65

5,540.55

889,900.00

978,890.00

5,540.55
23,814.93

610,237.64
105,844.15
1,694,971.79

1,008,555.01

1,008,555.01

5,540.55
71,671.20

115,354.25
80,032.84
1,203,942.10

889,900.00
5,540.55
33,677.40

889,900.00
941,228.63
299,354.67
2,130,483.30

889,900.00
5,540.55
71,671.20

889,900.00
668,940.30
720,295.56
2,279,135.86

853,943.75
5,540.55
39,317.40
-

853,943.75
41,299.26
159,890.76
1,055,133.77

127,600.00
1,340.00
125,400.00

140,360.00
218,420.00
65,208.00

10,000.00
66,882.68
118,854.17
195,736.84

10,000.00
12,642.95
30,319.87
52,962.82

Jumlah Pembulatan
3.10

3.11
118.368
45.000

3.12

1 M3 Beton Bertulang Pek.Kolom


1.0000
M3 Concrete ready mix K125
1.0000
M3 Upah Pengecoran (Concrete Ready10,000.00
Mix)
169.8800
Kg Besi beton (3.7)
607.25
8.8889
M2 Pekerjaan Begisting (3.5)
27,152.13
Jumlah Pembulatan
1 M3 Beton Bertulang RingBalk
1.0000
M3 Concrete ready mix K125
1.0000
M3 Upah Pengecoran (Concrete Ready10,000.00
Mix)
120.7354
Kg Besi beton (3.7)
607.25
10.0500
M2 Pekerjaan Begisting (3.4)
27,152.13
Jumlah Pembulatan
1 M3 Beton Pek. Pelat Lantai
1.0000
M3 Beton K-100 (3.1)
7.4540
Kg Besi beton (3.7)
607.25
4.0667
M2 Pekerjaan Begisting (3.6)
27,152.13
1.0000
M3 Upah Pengecoran (Concrete Ready10,000.00
Mix)

10,000.00
103,159.63
241,352.22
354,511.85

10,000.00
73,316.55
272,878.86
356,195.40

4,526.44
110,418.64
10,000.00
124,945.08

Jumlah Pembulatan
IV.
4.1

4.2

4.3

PEKERJAAN PASANGAN
1 M3 PASANGAN BATU GUNUNG 1 : 4
1.1000
Batu Gunung
M3
163.0000
Kg
Semen PC per kg
0.5200
M3
Pasir pasang lokal
0.6000
HO Pekerja
0.2900
HO Tukang
0.0290
HO Kepala Tukang
0.0300
HO Mandor

1 M2 Pas. Dinding batako. 1 PC : 4 PS


33.0000
Bh
Batako 8x13x23 Pasir Lokal
11.5000
Kg
Semen PC per kg
3
0.0430
Pasir pasang lokal
M
0.3008
HO Pekerja
0.0940
HO Tukang
0.0094
HO Kepala Tukang
0.0141
HO Mandor

1 M2 Plesteran
15.0000
0.0300
0.1500
0.1000
0.0150
0.0100

+ Acian dinding 1 PC : 4 PS
Kg
Semen PC per kg
Pasir pasang lokal
M3
HO Pekerja
HO Tukang
HO Kepala Tukang
HO Mandor

56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

34,125.00
20,300.00
2,362.50
56,787.50

Jumlah

423,988.00

1,500.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

17,108.00
6,580.00
1,110.38
24,798.38

Jumlah

70,302.20

1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

8,531.25
7,000.00
787.50
16,318.75

Jumlah

49,500.00
15,410.00
5,392.20

20,100.00
3,762.00

23,862.00

KODE
ANALISA
1

V.
5.1

5.2

5.3

5.4

5.5

5.6

INDEX

SAT.

URAIAN PEKERJAAN

PEKERJAAN PINTU DAN JENDELA


1
1 M Kusen kayu kamper / bengkirai
1.2000 m3
Kayu bengkirai 6/15
0.2000 Kg
Paku biasa
14.4000 OH
Pekerja
43.2000 OH
Tukang
0.4200 OH
Kepala Tukang
1.4400 OH
Mandor

1 M2 Daun jendela kayu


0.0500
Kayu bengkirai 6/15
M3
0.4000 Lmb Plywood 4 mm
0.0500
M2
Kaca Bening 5 mm
0.1200
Kg
Paku biasa
1.5000
OH
Pekerja
0.7000
OH
Tukang
0.0300
OH
Kepala Tukang
0.0010
OH
Mandor

1 BUAH Daun pintu panel solid


0.1500
Kayu bengkirai 6/15
M3
0.8000 Lmb Plywood 4 mm
0.4000
Kg
Paku biasa
4.5000
OH
Pekerja
2.0000
OH
Tukang
0.1000
OH
Kepala Tukang
0.0020
OH
Mandor

1 BUAH Daun pintu panel kaca


0.0800
Kayu bengkirai 6/15
M3
0.5000 Lmb Plywood 4 mm
2.5000
M2
Kaca Bening 5 mm
0.4000
Kg
Paku biasa
4.5000
OH
Pekerja
2.0000
OH
Tukang
0.1000
OH
Kepala Tukang
0.0020
OH
Mandor

1 BUAH Daun pintu double teakwood


0.0800
Kayu bengkirai 6/15
M3
2.5000 Lmb Plywood 4 mm
0.4000
Kg
Paku biasa
4.5000
OH
Pekerja
2.0000
OH
Tukang
0.1000
OH
Kepala Tukang
0.0020
OH
Mandor

1 BUAH Daun pintu sorong teakwood melaminto


0.0800
Kayu bengkirai 6/15
M3
2.5000 Lmb Plywood 4 mm
1.0000 Lmb Formika
0.4000
Kg
Paku biasa
4.5000
OH
Pekerja
2.0000
OH
Tukang
0.1000
OH
Kepala Tukang
0.0020
OH
Mandor

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

6,000,000.00
16,340.00
56,875.00
819,000.00
70,000.00
3,024,000.00
78,750.00
113,400.00
Jumlah
3,956,400.00 Jumlah
1 M1 Pekerjaan Kusen = 0.0072 x
11,159,668.00
Jumlah Pembulatan
6,000,000.00
60,000.00
78,750.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

85,312.50
49,000.00
78.75
134,391.25

Jumlah

6,000,000.00
60,000.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

Jumlah

6,000,000.00
60,000.00
78,750.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

Jumlah

6,000,000.00
60,000.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

Jumlah

6,000,000.00
60,000.00
85,000.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

Jumlah

7,200,000.00
3,268.00

7,203,268.00

300,000.00
24,000.00
3,937.50
1,960.80

329,898.30

900,000.00
48,000.00
6,536.00

954,536.00

480,000.00
30,000.00
196,875.00
6,536.00

713,411.00

480,000.00
150,000.00
6,536.00

636,536.00

480,000.00
150,000.00
85,000.00
6,536.00

721,536.00

KODE
ANALISA
1

5.7

5.8

5.9

5.10

VI.
6.1

6.2

6.3

INDEX

SAT.

URAIAN PEKERJAAN

1 BUAH Daun pintu toilet PVC


3
0.0450
Kayu bengkirai 6/15
M
2.0000 Lmb Plywood 4 mm
1.0000 Lmb Formika
0.4000
Kg
Paku biasa
4.5000
OH
Pekerja
2.0000
OH
Tukang
0.1000
OH
Kepala Tukang
0.0020
OH
Mandor

1 M1 Railling tangga
1.0000
m1
1.6000
OH
0.8000
OH
0.0300
OH
0.0010
OH

1 BUAH Daun Besi


19.4500
Kg
4.5000
OH
2.0000
OH
0.1000
OH
0.0020
OH

Railling tangga
Pekerja
Tukang
Kepala Tukang
Mandor

Besi Strip
Pekerja
Tukang
Kepala Tukang
Mandor

1 M2 Pasang kaca bening 5 mm


1.1000
M2 Kaca Bening 5 mm
0.2000 tube Sealant
0.1012
HO Tukang
0.0384
HO Kepala Tukang
0.1647
HO Pekerja
0.0105
HO Mandor

PEKERJAAN LANTAI DAN DINDING KERAMIK


1 M2 Pasangan Keramik Lantai 40/40 cm
1.1000
M2
Keramik 40 / 40 Glazed
11.3800
Kg
Semen PC per kg
3
0.0420
Pasir pasang lokal
M
0.0620
HO Pekerja
0.2500
HO Tukang
0.0350
HO Kepala Tukang
0.0300
HO Mandor

1 M2 Pasangan
1.1000
11.3800
0.0420
0.0620
0.2500
0.0350
0.0300

Lantai Keramik Toilet 20/20


M2
Keramik 20 / 20 Unglazed
Kg
Semen PC per kg
3
Pasir pasang lokal
M
HO Pekerja
HO Tukang
HO Kepala Tukang
HO Mandor

1 M2 Pas. Dinding Keramik Toilet 20/25 CM


1.1000
M2
Keramik 20 / 20 Glazed
9.3000
Kg
Semen PC per kg
0.0180
Pasir pasang lokal
M3
0.0620
HO Pekerja
0.3500
HO Tukang
0.0450
HO Kepala Tukang
0.0300
HO Mandor

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

6,000,000.00
60,000.00
85,000.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

91,000.00
56,000.00
78.75
147,078.75

56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

255,937.50
140,000.00
157.50
396,095.00

Jumlah

481,536.00

450,000.00

Jumlah

Jumlah

Jumlah

3,526.25
17,500.00
2,362.50
23,388.75

Jumlah

3,526.25
17,500.00
2,362.50
23,388.75

Jumlah

3,526.25
24,500.00
2,362.50
30,388.75

Jumlah

50,996.00
15,249.20
5,266.80

71,512.00

47,025.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

57,788.50
15,249.20
5,266.80

78,304.50

46,360.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

86,625.00
5,000.00

91,625.00

52,535.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

200,724.00

200,724.00

78,750.00
25,000.00
7,084.00
9,367.31
826.88
17,278.19

450,000.00

450,000.00

10,320.00

70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

270,000.00
120,000.00
85,000.00
6,536.00

51,727.50
12,462.00
2,257.20

66,446.70

KODE
ANALISA
1

6.4

6.5

6.6

VII.
7.1

7.2

7.3

7.4

INDEX

SAT.

URAIAN PEKERJAAN

1 M2 Pasangan
1.1000
10.4400
0.0420
0.0620
0.2500
0.0350
0.0300

Lantai Keramik Teras 30/30


M2
Keramik 30 / 30 Unglazed
Kg
Semen PC per kg
3
Pasir pasang lokal
M
HO Pekerja
HO Tukang
HO Kepala Tukang
HO Mandor

1 M1 Pasangan List Keramik 5/20


5.1000
Ea
List Keramik 5/20 Glazed
0.4650
Kg
Semen PC per kg
0.0009
Kg
Pasir pasang lokal
0.0031
HO Pekerja
0.0175
HO Tukang
0.0023
HO Kepala Tukang
0.0015
HO Mandor

1 M2 Pasangan
1.1000
11.3800
0.0420
0.0620
0.2500
0.0350
0.0300

Plint
M2
Kg
M3
HO
HO
HO
HO

Keramik 10x50
Plint Keramik 10x50
Semen PC per kg
Pasir pasang lokal
Pekerja
Tukang
Kepala Tukang
Mandor

PEKERJAAN PLAFOND
1 M2 Rangka plafond kalsi board
0.0220
M3
Balok Meranti
0.1500
Kg
Paku biasa
0.1023
HO Tukang
0.0164
HO Kepala Tukang
0.1465
HO Pekerja
0.0094
HO Mandor

1 M2 Plafond Kalsi Board


0.3472 Lbr
Plafond kalsi board
0.2000
Kg
Paku biasa
0.3000
HO Tukang
0.0150
HO Kepala Tukang
0.1500
HO Pekerja
0.0150
HO Mandor

1 M2 Rangka plafond gipsum


1.0000
M2 Rangka Plafond
0.0850
HO Tukang
0.0120
HO Kepala Tukang
0.1200
HO Pekerja
0.0052
HO Mandor

1 M2 Plafond Gipsum
0.3750 Lbr
Plafond kalsi board
0.2000
kg
Rivert / Sekrup
0.2000
HO Tukang
0.0100
HO Kepala Tukang
0.1000
HO Pekerja
0.0100
HO Mandor

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

44,650.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

3,526.25
17,500.00
2,362.50
23,388.75

Jumlah

68,371.40

4,500.00
1,340.00
125,400.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

176.31
1,225.00
118.13
1,519.44

Jumlah

3,526.25
17,500.00
2,362.50
23,388.75

Jumlah

7,161.00
8,332.19
740.25
16,233.44

Jumlah

21,000.00
8,531.25
1,181.25
30,712.50

70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

5,950.00
6,825.00
409.50
13,184.50

Jumlah

Jumlah

Jumlah

49,800.00

49,800.00

138,000.00
17,200.00
14,000.00
5,687.50
787.50
20,475.00

47,916.67
3,268.00

51,184.67

49,800.00

70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

63,800.00
2,451.00

66,251.00

138,000.00
16,340.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

2,455.75
15,249.20
5,266.80

22,971.75

2,900,000.00
16,340.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

22,950.00
623.10
112.86

23,685.96

2,232.50
1,340.00
125,400.00
56,875.00
60,000.00
85,000.00
Jumlah
Jumlah Pembulatan

49,115.00
13,989.60
5,266.80

51,750.00
3,440.00

55,190.00

KODE
ANALISA

INDEX

SAT.

URAIAN PEKERJAAN

7.5

VIII.
8.1

8.2

8.3

IX.
9.1

9.2

X.
10.1

SAT. UPAH

BIAYA UPAH

SAT. BAHAN

BIAYA BAHAN

(Rp.)

(Rp)

(Rp)

(Rp)

1 M List plafond
1.1000
M1
0.0250
Kg
0.0400
HO
0.0070
HO
0.0200
HO
0.0050
HO

List Profil Plafond


Paku biasa
Pekerja
Tukang
Pekerja
Mandor

PEKERJAAN PENGECATAN
1 M2 mengecat dinding
0.4000
ltr Cat Catylac
0.2000
Kg
Plamir Dinding
1.0000
Lbr Kertas Gosok
0.0705
HO Tukang
0.0094
HO Kepala Tukang
0.0047
HO Pekerja
0.0038
HO Mandor

1 M2 Mengecat kayu
0.2850
Kg
0.2500
Kg
0.1800 Liter
1.0000
Lbr
0.0520
HO
0.0052
HO
0.0520
HO
0.0026
HO

1 M2 Mengecat
0.1850
0.1500
0.0541
0.0195
0.0106
0.0060

Cat Kayu Avian tex 1 Kg


Plamir Dinding
Minyak Tinner
Kertas Gosok
Tukang
Kepala Tukang
Pekerja
Mandor

plafond kalsi board


Kg Cat Catylac
Kg
Plamir Dinding
Lbr Kertas Gosok
HO Tukang
HO Kepala Tukang
HO Pekerja
HO Mandor

3,600.00
16,340.00
56,875.00
70,000.00
78,750.00
Jumlah
Jumlah Pembulatan

2,275.00
490.00
393.75
3,158.75

Jumlah

4,368.50

12,000.00
7,000.00
2,000.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

4,935.00
267.31
296.10
5,498.41

Jumlah

3,640.00
2,957.50
204.75
6,802.25

Jumlah

PEKERJAAN RANGKA ATAP DAN ATAP


1 M2 Atap genteng sakura roof
1.6200 Buah Atap Surya Roof / Sakura Roof / metal roof
0.0320
HO Tukang
70,000.00
0.0032
HO Kepala Tukang
0.0400
HO Pekerja
56,875.00
0.0060
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
1 M2 Rangka atap baja ringan
1.0000
M2
Rangka atap baja ringan
0.3000
Kg
Rivert / Sekrup
0.1500
HO Tukang
70,000.00
0.0150
HO Kepala Tukang
0.1000
HO Pekerja
56,875.00
0.0150
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan
PEKERJAAN CARPORT
1 M2 Rabat beton
0.0770
M3 Concrete K.100 (3.1)
0.1000
Pasir pasang lokal
m3
0.0400
HO Tukang
70,000.00
0.0085
HO Kepala Tukang
0.0400
HO Pekerja
56,875.00
0.0034
HO Mandor
78,750.00
Jumlah
Jumlah Pembulatan

3,787.00
602.88
472.50
4,862.38

Jumlah

Jumlah

Jumlah

Jumlah

136,000.00
5,160.00

141,160.00

853,943.75
125,400.00
2,800.00
2,275.00
267.75
5,342.75

67,392.00

67,392.00

136,000.00
17,200.00
10,500.00
5,687.50
1,181.25
17,368.75

2,220.00
1,050.00
-

3,270.00

41,600.00
2,240.00
2,275.00
472.50
4,987.50

9,618.75
1,750.00
4,500.00
2,000.00

17,868.75

12,000.00
7,000.00
2,000.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

4,800.00
1,400.00
2,000.00

8,200.00

33,750.00
7,000.00
25,000.00
2,000.00
70,000.00
56,875.00
78,750.00
Jumlah
Jumlah Pembulatan

3,960.00
408.50

65,753.67
12,540.00

78,293.67

TAR ANALISA HARGA BAHAN DAN UPAH

JUMLAH HARGA
(Rp)
9

1,604.75
1,604.75

23,085.13
23,085.13

100,130.00
100,130.00

14,245.00
14,245.00

61,066.79
61,066.79

42,735.00
42,735.00

JUMLAH HARGA
(Rp)
9

853,943.75
853,943.75

1,008,555.01
1,008,555.01

50,557.12
50,557.12

98,823.33
98,823.33

60,829.53
60,829.53

66,469.53
66,469.53

JUMLAH HARGA
(Rp)
9

6,147.80
6,147.80

1,890,708.63
1,890,708.63

1,256,904.92
1,256,904.92

2,484,995.15
2,484,995.15

2,635,331.26
2,635,331.26

1,180,078.85
1,180,078.85

480,775.50
480,775.50

95,100.58
95,100.58

40,180.75
40,180.75

JUMLAH HARGA
(Rp)
9

11,159,668.00
80,349.61
80,349.61

464,289.55
510,718.51

1,350,631.00
1,485,694.10

1,109,506.00
1,220,456.60

1,032,631.00
1,135,894.10

1,117,631.00
1,229,394.10

JUMLAH HARGA
(Rp)
9

877,631.00
965,394.10

597,078.75
597,078.75

596,819.00
596,819.00

108,903.19
108,903.19

101,693.25
101,693.25

94,900.75
94,900.75

96,835.45
96,835.45

JUMLAH HARGA
(Rp)
9

91,760.15
91,760.15

25,205.40
25,205.40

46,360.50
46,360.50

82,484.44
82,484.44

81,897.17
81,897.17

62,984.50
62,984.50

75,665.00
75,665.00

JUMLAH HARGA
(Rp)
9

7,527.25
7,527.25

13,698.41
13,698.41

24,671.00
24,671.00

8,132.38
8,132.38

72,379.50
72,379.50

158,528.75
158,528.75

83,636.42
83,636.42

DAFTAR HARGA UPAH, BAHAN & ALAT


Proyek
Pekerjaan
Lokasi
Tahun
NO.

: BTN-PKT JL.Gajah
: Rumah Tipe 45
: BTN-PKT JL.Gajah
: 2011
URAIAN

A. UPAH
1 Pekerja
2 Tukang
3 Kepala Tukang
4 Mandor
5 Upah Pengecoran (Concrete Ready Mix)
B.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

BAHAN
Tanah Urug
Pasir urug
Pasir pasang lokal
Pasir Beton Ex Palu
Batu Split 1 - 2 (Koral Ex. Palu)
Batu Gunung
Batako 8x13x23 Pasir Lokal
Semen PC per kg
Semen Warna
Paku biasa
Paku Plywood
Paku Ulin
Paku Genteng Metal
Rivert / Sekrup
Besi Strip
Besi Tulangan
Kawat Beton/Bendrat
Kawat ayam
Balok ulin ukuran 10/10 cm
Kayu bengkirai 6/15
Balok Meranti
Kayu kapur 6/15
Dolken Kayu Gelam
List Profil Plafond
Plywood 4 mm
Plywood 6 mm
Formika

HARGA SATUAN (Rp.)

56,875.00
70,000.00
78,750.00
10,000.00

/
/
/
/
/

Hari
Hari
Hari
Hari
m3

32,685.71
74,800.00
125,400.00
316,800.00
321,200.00
127,600.00
1,500.00
1,340.00
7,800.00
16,340.00
13,760.00
18,920.00
22,360.00
17,200.00

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

m3
m3
3
m
m3
m3
m3
buah
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
m2
m3
m3
3
m
m3
buah
m
lembar
lembar
lember

10,320.00
8,600.00
15,910.00
26,660.00
5,500,000.00
6,000,000.00
2,900,000.00
4,300,000.00
8,000.00
3,600.00
60,000.00
75,000.00
85,000.00

NO.
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70

URAIAN
Plafond kalsi board
Rangka atap baja ringan
Atap Surya Roof / Sakura Roof / metal roof
Bubungan Surya Roof / Sakura Roof / metal roof
Keramik 40 / 40 Glazed
Keramik 30 / 30 Unglazed
Keramik 20 / 20 Glazed
Keramik 20 / 20 Unglazed
List Keramik 5/20 Glazed
Kloset Jongkok KIA standar
Floor Drain
Kran air KIA
Klosed Duduk KIA standar
Seal tape
Pembuatan septitank
Pembuatan Peresapan
Tangki air
Pompa air
Kaca Bening Tebal 5 mm
Plamir Dinding
Minyak Tinner
Minyak Begisting
Pelat alumunium (2 m x 1 m) tebal 2 mm
Kusen Alumunium
Pipa PVC 1/2" AW
Pipa PVC 3/4" AW
Pipa PVC 2" AW
Pipa PVC 3" AW (talang vertikal + klem)
Pipa PVC 4" AW
Fiting-fiting PVC
Klem talang 4"
Kusen Alumunium
Rangka Smart Truss
Besi siku
Profil Alumunium
Profil holo
Sekrup fixer
Sealant
Kaca Bening 5 mm
Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber

HARGA SATUAN (Rp.)


138,000.00
136,000.00
41,600.00
37,600.00
52,535.00
44,650.00
47,025.00
46,360.00
4,500.00
180,000.00
25,000.00
65,000.00
1,800,000.00
15,000.00
3,500,000.00
2,500,000.00
890,000.00
2,340,000.00
89,250.00
7,000.00
25,000.00
7,000.00
150,000.00
125,000.00

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

lembar
m2
lembar
lembar
m2
m2
m2
m2
buah
buah
buah
buah
buah
buah
unit
unit
unit
unit
2
m
kg
liter
liter
lembar
m1

9,000.00
13,500.00
55,000.00
85,600.00
170,000.00
10,000.00
6,500.00
125,000.00
149,600.00
18,000.00
110,000.00
35,000.00
250.00
25,000.00
78,750.00

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

m1
m1
1
m
m1
m1
buah
buah
m1
m2
kg
m1
m1
buah
tube
m2

245,000.00
1,350,000.00
85,000.00
650,000.00

/
/
/
/

buah
buah
buah
buah

NO.
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114

URAIAN
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Instalasi Listrik ( Suprime / NYA 3 X 2,5 mm )
Lampu PL + Plafond Fiting
Lampu dan armature inbow XL 18 W
Lampu TL 2 x 40 Watt Philips + Accessories
Stop Kontak Broco
Saklar Single Broco
Saklar Double Broco
Saklar Triple Broco
MCCB 16 A
Box Panel + Accessories
Penangkal Petir
MCB 4 A
Grounding panel
Grendel Pintu
Engsel Jendela Alumunium
Engsel 4" Pintu
Engsel Pintu Partisi
Grendel Jendela Almunium
Hak angin alumunium
Cat Kayu Avian tex 1 Kg
Cat Catylac
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
P2 double plywood 6 mm ( 80 x 2100 )
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 )
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )
PJ2 jendela gendong kaca 5 mm ( 50 x 60 )
J1 jendela kaca mati 5 mm ( 30 x 2520 )
J2 jendela gendong kaca 5 mm ( 60 x 1250 )
J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
J4 jendela kaca mati 5 mm ( 1,295 m2 )
Lampu / Lamp Ternado Merk Philip 24 Watt
Fitting Lampu / Lamp Fitting
Box Breaker
Breaker 4 ampere x 2
Breaker 2 ampere x 1

HARGA SATUAN (Rp.)


100,000.00
70,000.00
50,000.00
15,000.00
30,000.00
15,000.00
10,000.00
15,000.00
15,000.00
140,000.00
90,000.00
135,000.00
220,000.00
35,000.00
35,000.00
45,000.00
55,000.00
65,000.00
350,000.00
2,000,000.00
55,000.00
120,000.00
23,625.00
51,030.00
65,100.00
50,400.00
23,100.00
37,275.00
33,750.00
12,000.00
721,560.00
714,000.00
1,014,300.00
1,228,500.00
406,350.00
881,370.00
554,400.00
614,250.00
35,000.00
10,000.00
45,000.00
60,000.00
40,000.00

/ btg
/ btg
/ btg
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ titik
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ unit
/ unit
/ buah
/ unit
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
/ kg
/ ltr
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
/ Buah
unit
ea
Set
ea
ea

NO.

URAIAN

115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

Cable type Interna NYM 1C x 1.5 mm Blue Light


Cable type Interna NYM 1C x 1.5 mm Black Light
Cable type Interna NYM 1C x 1.5 mm Yellow Light
Pvc Listrik Merk Egga 3/4"
T Doss 3/4"
Clamp Pipa 3/4"
Box Metal in wall
Stop kontak 10 / 16 A 1 Phase Merk Legrand
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
Outlet Telepon
Outlet Tv Cable
Box Metal in wall telp
Box Metal in wall TV
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
Sakral Tunggal 10 / 16 A Merk legrand
Sakral Ganda 10 / 16 A Merk legrand
Kertas Gosok
Rangka Plafond
Concrete ready mix K125
Concrete ready mix K175
Concrete ready mix K225

C.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

SUBKONT (MATERIAL & PASANG)


Pasang Bouwplank
Air Kerja dan Listrik Kerja
Waterproofing
Kunci Pintu SES
Kunci Pintu KM/WC
Kunci Pintu Partisi
Handle pintu
Grendel Jendela Almunium
Atap Baja Ringan Bahan Zincalum
Bubungan Atap
Listplank Calsiboard T.9 mm x 30
Grendel Pintu
Engsel Jendela Almunium
Engsel 4" SES Pintu
Engsel Pintu Partisi
Grendel Jendela
Hak angin
Pengecatan kusen & pintu (duco)
Pembersihan Lahan

HARGA SATUAN (Rp.)


2,500.00
2,500.00
2,500.00
1,500.00
1,000.00
10,000.00
4,000.00
15,000.00
20,000.00
25,000.00
25,000.00
8,000.00
8,000.00
3,000.00
3,000.00
3,000.00
15,000.00
15,000.00
2,000.00
49,800.00
889,900.00
990,600.00
1,025,500.00

320,000.00
400,000.00
5,000.00
199,500.00
168,000.00
157,500.00
126,000.00
23,100.00
149,600.00
38,400.00
57,720.00
23,625.00
51,030.00
65,100.00
50,400.00
23,100.00
37,275.00
42,997.50
3,200.00

mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ lembar
/ M2
/ M3
/ M3
/ M3

/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/
/

Ls
Hari
M2
buah
buah
buah
buah
buah
M2
M1
M1
buah
buah
buah
buah
buah
buah
M2
M2

NO.
20

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

URAIAN
Sponengan
0
UPAH (PASANG)
Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber
Pipa 4" Class D
Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"
Lampu / Lamp Ternado Merk Philip 24 Watt
Fitting Lampu / Lamp Fitting
Box Breaker
Breaker 4 ampere x 2
Breaker 2 ampere x 1
Cable type Interna NYM 1C x 1.5 mm Blue Light
Cable type Interna NYM 1C x 1.5 mm Black Light
Cable type Interna NYM 1C x 1.5 mm Yellow Light
Pvc Listrik Merk Egga 3/4"
T Doss 3/4"
Clamp Pipa 3/4"
Box Metal in wall
Stop kontak 10 / 16 A 1 Phase Merk Legrand
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
Outlet Telepon
Outlet Tv Cable
Box Metal in wall telp
Box Metal in wall TV
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
Sakral Tunggal 10 / 16 A Merk legrand
Sakral Ganda 10 / 16 A Merk legrand
P1 kaca 5 mm rangka kayu ( 90 x 2100 )
P2 double plywood 6 mm ( 80 x 2100 )
PJ2 double plywood 6 mm kaca tengah ( 80 x 2100 )
PJ1 jendela gendong kaca 5 mm ( 60 x 1750 )

HARGA SATUAN (Rp.)


7,760.00

30,000.00
80,000.00
1,000.00
67,000.00
1,500.00
1,000.00
1,000.00
500.00
500.00
500.00
500.00
500.00
500.00
800.00
5,000.00
5,000.00
5,000.00
1,000.00
1,000.00
1,000.00
1,200.00
500.00
500.00
500.00
500.00
1,500.00
1,500.00
500.00
500.00
1,000.00
1,000.00
1,000.00
500.00
500.00
144,312.00
142,800.00
202,860.00
245,700.00

/ M1

/ buah
/ buah
/ buah
/ buah
/ btg
/ btg
/ btg
/ buah
/ buah
/ buah
/ buah
/ buah
/ buah
unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea
/ Buah
/ Buah
/ Buah
/ Buah

NO.
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83

URAIAN
PJ2 jendela gendong kaca 5 mm ( 50 x 60 )
J1 jendela kaca mati 5 mm ( 30 x 2520 )
J2 jendela gendong kaca 5 mm ( 60 x 1250 )
J3 jendela kaca mati 5 mm ( 0,75 x 0,78 )
J4 jendela kaca mati 5 mm ( 1,295 m2 )
0
0
0
0
0
0
0

HARGA SATUAN (Rp.)


81,270.00
176,274.00
110,880.00
122,850.00

/
/
/
/
/

Buah
Buah
Buah
Buah
Buah

NO.
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

NO.

URAIAN

HARGA SATUAN (Rp.)

PLUMBING FOR MATERIAL REQUEST


No

Uraian ( Item )

Harga Satuan

Upah Satuan

Total Harga

Type 45
1 unit

Line Aksesoris Kamar Mandi


1
2
3
4

Kitchen Zink+Foucet
Klosed Duduk Amstad
Cermin Kamarmandi
Bak Fiber

Rp
Rp
Rp
Rp

245,000
1,350,000
85,000
650,000

Rp
Rp
Rp
Rp

30,000.0
80,000.0
1,000.0
67,000.0

1
2
3
4
5
6
7
8
9

Pipa 4" Class D


Pipa 1 1/2" Class D
Pipa 1/2 " Class D
Tee 1/2"
Elbo 4"
Elbo 1 1/2"
Elbo 1/2"
Kran 1/2"
Reducer drat 1/2"

Line Air Bersih


Rp
100,000
Rp
70,000
Rp
50,000
Rp
15,000
Rp
30,000
Rp
15,000
Rp
10,000
Rp
15,000
Rp
15,000
Line Air Kotor

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,500.0
1,000.0
1,000.0
500.0
500.0
500.0
500.0
500.0
500.0

Total Harga

Rp
275,000
Rp 1,430,000
Rp
86,000
Rp
717,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

101,500
71,000
51,000
15,500
30,500
15,500
10,500
15,500
15,500

1.00
1.00
1.00
1.00
2.00
3.00
6.00
3.00
2.00
3.00
12.00
4.00
4.00

PLUMBING FOR MATERIAL REQUEST


Type 45
Harga Perunit
Line Aksesoris Kamar Mandi
Rp
Rp
Rp
Rp

275,000
1,430,000
86,000
717,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

203,000
213,000
306,000
46,500
61,000
46,500
126,000
62,000
62,000

Rp

3,634,000

Line Air Bersih

Line Air Kotor


50,876,000

DETAIL SPESIFIKASI DAN HARGA ELECTRICAL


Proyek
Pekerjaan
Lokasi
Tahun
No
1
A
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

: BTN-PKT JL.Gajah
: Rumah Tipe 45
: BTN-PKT JL.Gajah
: 2011

Uraian Pekerjaan
Volume
2
3
PEKERJAAN ELEKTRIKAL
PENERANGAN / LINGTHING FIXTURE / TELPON / TV CABEL
Lampu / Lamp Ternado Merk Philip 24 Watt
0
Fitting Lampu / Lamp Fitting
10
Box Breaker
1
Breaker 4 ampere x 2
1
Breaker 2 ampere x 1
1
Cable type Interna NYM 1C x 1.5 mm Blue Light
60
Cable type Interna NYM 1C x 1.5 mm Black Light
60
Cable type Interna NYM 1C x 1.5 mm Yellow Light
60
Pvc Listrik Merk Egga 3/4"
45
T Doss 3/4"
17
Clamp Pipa 3/4"
2
Box Metal in wall
10
Stop kontak 10 / 16 A 1 Phase Merk Legrand
5
Stop kontak AC 3 Hole 10 / 16 A 1 Phase Merk Legrand
2
Outlet Telepon
1
Outlet Tv Cable
1
Box Metal in wall telp
1
Box Metal in wall TV
1
Cable type Interna NYM 1C x 2.5 mm Blue Stop Kontak
55
Cable type Interna NYM 1C x 2.5 mm Black Stop Kontak
55
Cable type Interna NYM 1C x 2.5 mm Yellow Stop Kontak
55
Sakral Tunggal 10 / 16 A Merk legrand
5
Sakral Ganda 10 / 16 A Merk legrand
3

Satuan
4

unit
ea
Set
ea
ea
mtr
mtr
mtr
mtr
ea
ktng
ea
ea
ea
ea
ea
ea
ea
mtr
mtr
mtr
ea
ea

Biaya Upah

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

800
5,000
5,000
5,000
1,000
1,000
1,000
1,200
500
500
500
500
1,500
1,500
500
500
1,000
1,000
1,000
500
500

Biaya Matrial
5

Jumlah Harga
9

Rp
35,000
Rp
10,000
Rp
45,000
Rp
60,000
Rp
40,000
Rp
2,500
Rp
2,500
Rp
2,500
Rp
1,500
Rp
1,000
Rp
10,000
Rp
4,000
Rp
15,000
Rp
20,000
Rp
25,000
Rp
25,000
Rp
8,000
Rp
8,000
Rp
3,000
Rp
3,000
Rp
3,000
Rp
15,000
Rp
15,000
Total Amount
Roundown

Rp
Rp 108,000
Rp
50,000
Rp
65,000
Rp
45,000
Rp 210,000
Rp 210,000
Rp 210,000
Rp 121,500
Rp
25,500
Rp
20,000
Rp
45,000
Rp
77,500
Rp
41,000
Rp
26,500
Rp
26,500
Rp
8,500
Rp
8,500
Rp 220,000
Rp 220,000
Rp 220,000
Rp
77,500
Rp
46,500
Rp 2,082,500
Rp 2,082,000

d
s
j
j
j

1
2
3
5
6

d
s
j

1
2
14