Anda di halaman 1dari 76

Rencanana Anggaran Biaya

Lantai 3
No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan (Rp)


Material

Upah

Jumlah Harga (Rp)


Material

Upah

Total Harga
(Rp)

A
1

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:3Kp:10Ps

195.17

52,450.00

6,468.75

10,236,561.60

1,262,493.00

11,499,054.60
11,499,054.60

B
1

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps

390.34

14,590.00

7,625.00

5,695,002.24

2,976,312.00

8,671,314.24
8,671,314.24

C
1
2

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati

m
m

0.39
12.16

7,700,000.00
280,000.00

501,250.00
66,093.75

3,003,000.00
3,404,800.00

195,487.50
803,700.00

7,406,987.50
3,198,487.50
4,208,500.00

D
1
2
3
4

PEKERJAAN BETON
Membuat Ring Balok Beton Bertulang (260Kg besi+bekisting)
Membuat Slab Beton Bertulang (260Kg besi+bekisting)
Membuat Ring Balok Beton Bertulang (80Kg besi+bekisting)
Membuat Kolom Beton Bertulang (100Kg besi+bekisting)

m
m
m
m

6.69
10.56
4.31
1.43

4,302,489.06
4,258,863.89
1,700,150.21
1,699,682.92

217,781.25
217,781.25
217,781.25
217,781.25

28,798,280.29
44,978,713.30
7,329,347.55
2,432,246.25

1,457,697.02
2,300,031.34
938,854.97
311,644.97

88,546,815.69
30,255,977.31
47,278,744.64
8,268,202.52
2,743,891.22

E
1

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pasang Lantai Keramik 40X40 cm

88.01

89,850.00

15,828.13

7,907,698.50

1,393,033.28

9,300,731.78
9,300,731.78

F
1
2

PEKERJAAN ATAP
Pasang Kuda-Kuda, Nok & Gording
Pasang Atap Genteng Keramik

m
m

0.38
70.05

9,350,000.00
58,050.00

206,250.00
4,843.75

3,566,239.60
4,066,286.40

78,667.05
339,295.00

8,050,488.05
3,644,906.65
4,405,581.40

G
1
2

PEKERJAAN PLAFOND
Pasang Rangka Plafond
Pasang Plafond Triplek t=4mm

m
m

0.14
24.00

7,000,000.00
20,833.33

50,000.00
12,000.00

945,000.00
500,000.00

6,750.00
288,000.00

1,739,750.00
951,750.00
788,000.00

H
1
2
3
4
5

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm

Bh
Bh
Bh
Bh
m

4.00
8.00
16.00
8.00
5.76

25,000.00
8,000.00
7,000.00
20,000.00
55,000.00

9,843.75
9,553.13
2,231.25
11,156.25
3,346.88

100,000.00
64,000.00
112,000.00
160,000.00
316,800.00

39,375.00
76,425.00
35,700.00
89,250.00
19,278.00

1,012,828.00
139,375.00
140,425.00
147,700.00
249,250.00
336,078.00

I
1

PEKERJAAN PENGECATAN
Pengecatan Kayu

32.33

23,080.00

1,237.50

746,130.24

40,005.90

10,515,260.94
786,136.14

Rencanana Anggaran Biaya


Lantai 3
No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan (Rp)


Material

Upah
1,625.00

Jumlah Harga (Rp)


Material

Upah

Pengecatan Tembok Baru

390.34

23,300.00

J
1
2
3
4
5

PEKERJAAN INSTALASI LISTRIK


Pemasangan Lampu SL 25 Watt
Pemasangan Sekering Group
Pemasangan Stop Kontak
Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Bh
Bh
Bh
Bh
Bh

6.00
1.00
4.00
2.00
2.00

50,000.00
17,500.00
12,500.00
17,500.00
12,500.00

300,000.00
17,500.00
50,000.00
35,000.00
25,000.00

427,500.00
300,000.00
17,500.00
50,000.00
35,000.00
25,000.00

K
1
2
3

PEKERJAAN SANITASI
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"

Bh
m
m

2.00
20.00
17.00

17,843.75
14,066.56
38,366.56

35,687.50
281,331.25
652,231.56

969,250.31
35,687.50
281,331.25
652,231.56

L
1

RAILING
Memasang Railing

m'

8.00

140,000.00

60,000.00

9,094,828.80

Total Harga
(Rp)

1,120,000.00

634,296.00

480,000.00

TOTAL KESELURUHAN (MATERIAL + UPAH)

9,729,124.80

1,600,000.00
1,600,000.00

149,739,981.11

13,766,296.03
503,366,489.07
151,009,946.72
4,660,800.82

1120000

108
1,386,481.31

13,766,296.03

270
1,864,320.33

Rencanana Kebutuhan Material


Lantai 3
No

A
1

B
1

C
1

D
1

Jenis Pekerjaan

Satuan Volume

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang

m
Bh
Kg
M

195.17

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps
Semen Portland
Pasir Pasang

m
Kg
M

390.34

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Kayu jati, balok

m
m

0.39

Pasang Pintu Panel Kayu Jati


Kayu jati, balok

m
m

12.16

PEKERJAAN BETON
Membuat Ring Balok Beton Bertulang (260Kg besi+bekisting)
Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
lbr
Kg
Kg
M
M
M

6.69

Membuat Slab Beton Bertulang (260Kg besi+bekisting)

10.56

Tot. Volume

Harga Satuan
(Rp)

70.00
11.50
0.04

13,661.76
2,244.43
8.39

500.00
1,050.00
125,000.00

6,830,880.00
2,356,653.60
1,049,028.00

10.80
0.03

4,215.63
10.15

1,050.00
125,000.00

4,426,410.24
1,268,592.00

1.10

0.43

7,000,000.00

3,003,000.00

0.04

0.49

7,000,000.00

3,404,800.00

0.35
2.00
0.60
2.19
260.00
3.00
323.00
0.52
0.78

2.31
13.39
4.02
14.64
1,740.28
20.08
2,161.97
3.48
5.22

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

4,622,054.16
133,868.00
40,160.40
2,928,362.50
17,402,840.00
261,042.60
2,270,066.61
435,071.00
704,815.02

Koef.

Total Harga
(Rp)

Rencanana Kebutuhan Material


Lantai 3
No

Jenis Pekerjaan

Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
3

Satuan Volume

M
Kg
Lt
lbr
Kg
Kg
M
M
M

Membuat Ring Balok Beton Bertulang (80Kg besi+bekisting)


Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=6mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

M
Kg
Lt
lbr
Kg
Kg
M
M
M

Membuat Kolom Beton Bertulang (100Kg besi+bekisting)


Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=6mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
lbr
Kg
Kg
M
M
M

Tot. Volume

Harga Satuan
(Rp)

0.40
2.00
0.60
1.46
260.00
3.00
323.00
0.52
0.78

4.18
21.12
6.34
15.42
2,745.91
31.68
3,411.27
5.49
8.24

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

8,368,694.88
211,224.00
63,367.20
3,084,017.08
27,459,120.00
411,886.80
3,581,830.98
686,478.00
1,112,094.36

0.05
2.00
0.60
2.31
80.00
3.00
323.00
0.52
0.78

0.20
8.62
2.59
9.98
344.88
12.93
1,392.45
2.24
3.36

2,000,000.00
10,000.00
10,000.00
100,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

406,177.03
86,220.00
25,866.00
997,916.57
3,448,800.00
168,129.00
1,462,075.65
280,215.00
453,948.30

0.00
2.00
0.60
1.16
100.00
3.00
323.00
0.52
0.78

0.01
2.86
0.86
1.66
143.10
4.29
462.21
0.74
1.12

2,000,000.00
10,000.00
10,000.00
100,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

13,583.32
28,620.00
8,586.00
165,624.98
1,431,000.00
55,809.00
485,323.65
93,015.00
150,684.30

Koef.

Total Harga
(Rp)

4.31

1.43

Rencanana Kebutuhan Material


Lantai 3
No

E
1

Jenis Pekerjaan

Satuan Volume

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pasang Lantai Keramik 40X40 cm
Keramik 40X40 cm
Semen Portland
Pasir Pasang
Semen Warna

m
m2
Kg
M
Kg

88.01

PEKERJAAN ATAP
Pasang Kuda-Kuda, Nok & Gording
Kayu 2" x 3"
Pasang Atap Genteng Keramik
Genteng Keramik

M
M
m2
m2

0.38

PEKERJAAN PLAFOND
Pasang Rangka Plafond
Kayu 1,5" x 1,5"
Pasang Plafond Triplek t=4mm
Triplek t=4mm

M
M
m2
lbr

H
1
2
3
4
5

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm

Bh
Bh
Bh
Bh
m

I
1

PEKERJAAN PENGECATAN
Pengecatan Kayu
Cat Meni
Kertas Gosok

m
Kg
Lbr

F
1
2

G
1
2

Tot. Volume

Harga Satuan
(Rp)

1.05
12.00
0.04
1.50

92.41
1,056.12
3.70
132.02

50,000.00
1,050.00
125,000.00
13,000.00

4,620,525.00
1,108,926.00
462,052.50
1,716,195.00

1.10

0.42

8,500,000.00

3,566,239.60

1.00

70.05

58,050.00

4,066,286.40

1.00

0.14

7,000,000.00

945,000.00

1.00

8.33

60,000.00

500,000.00

4.00
8.00
16.00
8.00
5.76

25,000.00
8,000.00
7,000.00
20,000.00
55,000.00

100,000.00
64,000.00
112,000.00
160,000.00
316,800.00

6.47
12.93

18,000.00
3,000.00

116,380.80
38,793.60

Koef.

Total Harga
(Rp)

70.05

0.14
24.00

32.33
0.20
0.40

Rencanana Kebutuhan Material


Lantai 3
No

Jenis Pekerjaan

Satuan Volume

Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat
Kuas 3"

Kg
Kg
Kg
Ltr
Bh

Pengecatan Tembok Baru


Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x

Tot. Volume

Harga Satuan
(Rp)

0.15
0.17
0.26
0.15
0.05

4.85
5.50
8.41
4.85
1.62

18,000.00
20,000.00
38,000.00
12,000.00
10,000.00

87,285.60
109,915.20
319,400.64
58,190.40
16,164.00

0.10
1.00
0.10
0.26

39.03
390.34
39.03
101.49

12,000.00
3,000.00
35,000.00
60,000.00

468,403.20
1,171,008.00
1,366,176.00
6,089,241.60

Koef.

Total Harga
(Rp)

390.34

J
1
2
3
4
5

PEKERJAAN INSTALASI LISTRIK


Pemasangan Lampu SL 25 Watt
Pemasangan Sekering Group
Pemasangan Stop Kontak
Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Bh
Bh
Bh
Bh
Bh

6.00
1.00
4.00
2.00
2.00

6.00
1.00
4.00
2.00
2.00

50,000.00
17,500.00
12,500.00
17,500.00
12,500.00

300,000.00
17,500.00
50,000.00
35,000.00
25,000.00

K
3
4
5

PEKERJAAN SANITASI
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"

Bh
m
m

2.00
20.00
17.00

2.00
20.00
17.00

17,843.75
14,066.56
38,366.56

35,687.50
281,331.25
652,231.56

L
1

RAILING
Pipa 2"

m
m

8.00
8.00

140,000.00

1,120,000.00

1.00

Rencanana Anggaran Biaya


Lantai 2
No

Jenis Pekerjaan

Satuan Volume

Harga Satuan (Rp)


Material

Upah

Jumlah Harga (Rp)


Material

Upah

Total Harga
(Rp)

A
1

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:3Kp:10Ps

280.40

52,450.00

6,468.75

14,706,980.00

1,813,837.50

16,520,817.50
16,520,817.50

B
1

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps

560.80

14,590.00

7,625.00

8,182,072.00

4,276,100.00

12,458,172.00
12,458,172.00

C
1
2

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati

m
m

0.62
20.64

7,700,000.00
280,000.00

501,250.00
66,093.75

4,758,600.00
5,779,200.00

309,772.50
1,364,175.00

12,211,747.50
5,068,372.50
7,143,375.00

D
1
2
3
4

PEKERJAAN BETON
Membuat Ring Balok Beton Bertulang (260Kg besi+bekisting)
Membuat Slab Beton Bertulang (260Kg besi+bekisting)
Membuat Kolom Beton Bertulang (150Kg besi+bekisting)
Membuat Beton Tangga

m
m
m
m

7.10
13.13
4.68
4.03

4,302,489.06
4,258,863.89
2,718,472.22
2,380,777.78

217,781.25
217,781.25
217,781.25
217,781.25

30,556,277.32
55,933,363.00
12,722,450.00
9,599,638.83

1,546,682.44
2,860,208.27
1,019,216.25
878,125.36

115,115,961.47
32,102,959.76
58,793,571.27
13,741,666.25
10,477,764.19

E
2
3

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pasang Lantai Keramik 40X40 cm
Pasang Lantai Keramik 20X20 cm

m
m

103.75
6.00

89,850.00
89,850.00

15,828.13
15,828.13

9,321,937.50
539,100.00

1,642,167.97
94,968.75

11,598,174.22
10,964,105.47
634,068.75

F
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca tebal 5 mm

Bh
Bh
Bh
Bh
m
m

6.00
12.00
24.00
12.00
8.64
0.40

25,000.00
8,000.00
7,000.00
20,000.00
55,000.00
71,500.00

9,843.75
9,553.13
2,231.25
11,156.25
3,346.88
3,346.88

150,000.00
96,000.00
168,000.00
240,000.00
475,200.00
28,600.00

59,062.50
114,637.50
53,550.00
133,875.00
28,917.00
1,338.75

1,549,180.75
209,062.50
210,637.50
221,550.00
373,875.00
504,117.00
29,938.75

G
1
2

PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru

m
m

49.59
560.80

23,080.00
23,300.00

1,237.50
1,625.00

1,144,583.36
13,066,640.00

61,370.10
911,300.00

15,183,893.46
1,205,953.46
13,977,940.00

H
1
2
3

PEKERJAAN INSTALASI LISTRIK


Pemasangan Lampu SL 25 Watt
Pemasangan Lampu SL 10 Watt
Pemasangan Sekering Group

Bh
Bh
Bh

10.00
2.00
1.00

50,000.00
35,000.00
17,500.00

500,000.00
70,000.00
17,500.00

757,500.00
500,000.00
70,000.00
17,500.00

Rencanana Anggaran Biaya


Lantai 2
No

Jenis Pekerjaan

Satuan Volume

Harga Satuan (Rp)


Material

Upah

Jumlah Harga (Rp)


Material

Total Harga
(Rp)

Upah

4
5
6

Pemasangan Stop Kontak


Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Bh
Bh
Bh

6.00
4.00
2.00

12,500.00
17,500.00
12,500.00

75,000.00
70,000.00
25,000.00

75,000.00
70,000.00
25,000.00

I
1
2
3
4
5

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Fiber
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"

Bh
Bh
Bh
m
m

2.00
2.00
2.00
20.00
17.00

174,987.50
500,000.00
17,843.75
14,066.56
38,366.56

349,975.00
1,000,000.00
35,687.50
281,331.25
652,231.56

2,319,225.31
349,975.00
1,000,000.00
35,687.50
281,331.25
652,231.56

TOTAL KESELURUHAN (MATERIAL + UPAH)

187,714,672.21

17,169,304.89

Rencanana Anggaran Biaya


Lantai 1
No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan (Rp)


Material

Upah

A
1
2
3
4
5

PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Pagar Sementara dari Kayu tinggi 2 m
Memasang Bouwplank
Gudang Sementara
Listrik dan Air Kerja

m
m
m
m
Ls

136.00
47.00
50.00
8.00
1.00

B
1
2

PEKERJAAN TANAH
Galian Tanah Biasa sedalam 1 m
Urugan Kembali

m
m

5.38
108.00

C
1
2
3

PEKERJAAN PONDASI
Latai Kerja Beton
Pondasi Pile Cap
Pasangan Pondasi Batu Kali 1 Pc: 5 Ps

m
m
m

0.38
1.67
37.71

413,900.00
2,718,472.22
304,300.00

27,859.38
217,781.25
33,187.50

D
1
2

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Pasangan Tembok Bata 1Pc:3Kp:10Ps

m
m

17.60
236.80

52,450.00
46,650.00

E
1

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps

508.80

F
1
2

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati

m
m

G
1
2
3
4

PEKERJAAN BETON
Membuat sloof Beton Bertulang (260Kg besi+bekisting)
Membuat Kolom Beton Bertulang (150Kg besi+bekisting)
Membuat Meja Masak & Cuci
Membuat Beton Tangga

H
1
2

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pekerjaan Urug Pasir Bawah Lantai
Pasang Lantai Keramik 40X40 cm

Jumlah Harga (Rp)


Material

Total Harga
(Rp)

Upah
5,100,000.00
747,300.00
173,437.50
840,000.00
-

28,516,725.60
5,100,000.00
8,413,705.00
2,443,020.60
10,560,000.00
2,000,000.00

32,256.00
310,500.00

342,756.00
32,256.00
310,500.00

158,937.60
4,534,411.67
11,475,153.00

10,698.00
363,259.13
1,251,500.63

17,793,960.02
169,635.60
4,897,670.79
12,726,653.63

6,468.75
6,468.75

923,015.10
11,046,720.00

113,837.06
1,531,800.00

13,615,372.16
1,036,852.16
12,578,520.00

14,590.00

7,625.00

7,423,333.64

3,879,569.50

11,302,903.14
11,302,903.14

0.36
13.12

7,700,000.00
280,000.00

501,250.00
66,093.75

2,795,100.00
3,673,600.00

181,953.75
867,150.00

7,517,803.75
2,977,053.75
4,540,750.00

m
m
m
m

6.83
1.67
0.17
1.67

2,658,868.40
2,718,472.22
2,097,533.33
2,380,777.78

134,178.13
217,781.25
217,781.25
217,781.25

18,146,776.85
4,534,411.67
356,580.67
3,966,578.14

915,765.70
363,259.13
37,022.81
362,842.07

28,683,237.04
19,062,542.55
4,897,670.79
393,603.48
4,329,420.22

m
m

10.80
103.24

120,000.00
89,850.00

4,000.00
15,828.13

1,296,000.00
9,276,114.00

43,200.00
1,634,095.63

12,518,888.84
1,339,200.00
10,910,209.63

163,115.00
45,391.66
1,215,000.00
2,000,000.00

37,500.00
15,900.00
3,468.75
105,000.00

6,000.00
2,875.00

7,666,405.00
2,269,583.10
9,720,000.00
2,000,000.00

Rencanana Anggaran Biaya


Lantai 1
No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan (Rp)


Material

Upah

Jumlah Harga (Rp)


Material

Total Harga
(Rp)

Upah

Pasang Lantai Keramik 20X20 cm

2.55

89,850.00

15,828.13

229,117.50

40,361.72

269,479.22

I
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca tebal 5 mm

Bh
Bh
Bh
Bh
m
m

4.00
8.00
12.00
8.00
4.32
0.40

25,000.00
8,000.00
7,000.00
20,000.00
55,000.00
71,500.00

9,843.75
9,553.13
2,231.25
11,156.25
3,346.88
3,346.88

100,000.00
64,000.00
84,000.00
160,000.00
237,600.00
28,600.00

39,375.00
76,425.00
26,775.00
89,250.00
14,458.50
1,338.75

921,822.25
139,375.00
140,425.00
110,775.00
249,250.00
252,058.50
29,938.75

J
1
2

PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru

m
m

29.84
508.80

23,080.00
23,300.00

1,237.50
1,625.00

688,614.88
11,854,946.80

36,922.05
826,793.50

13,407,277.23
725,536.93
12,681,740.30

K
1
2
3
3
4
5
6

PEKERJAAN INSTALASI LISTRIK


Penyambungan Listrik PLN 2400 watt
Pemasangan Lampu SL 25 Watt
Pemasangan Lampu SL 10 Watt
Pemasangan Sekering Group
Pemasangan Stop Kontak
Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Ls
Bh
Bh
Bh
Bh
Bh
Bh

1.00
8.00
2.00
1.00
3.00
1.00
2.00

2,000,000.00
50,000.00
35,000.00
17,500.00
12,500.00
17,500.00
12,500.00

2,000,000.00
400,000.00
70,000.00
17,500.00
37,500.00
17,500.00
25,000.00

2,567,500.00
2,000,000.00
400,000.00
70,000.00
17,500.00
37,500.00
17,500.00
25,000.00

L
1
2
3
4
5
6
7

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Fiber
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"
Memasang Saluran Drainase
Membuat Septictank 1.5x2x2 m + Peresapan

Bh
Bh
Bh
m
m
m3
Bh

2.00
2.00
2.00
25.00
23.50
7.18
2.00

174,987.50
500,000.00
17,843.75
14,066.56
38,366.56
2,936,253.47
2,500,000.00

349,975.00
1,000,000.00
35,687.50
351,664.06
901,614.22
21,084,648.93
5,000,000.00

28,723,589.71
349,975.00
1,000,000.00
35,687.50
351,664.06
901,614.22
21,084,648.93
5,000,000.00

TOTAL KESELURUHAN (MATERIAL + UPAH)

165,911,835.75

19,911,146.42

Rencanana Anggaran Biaya


Lantai 1
No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan (Rp)


Material

Upah

Jumlah Harga (Rp)


Material

Total Harga
(Rp)

Upah
50,846,747.33

49,773,550.72

108

Rencanana Kebutuhan Material


Lantai 2
No

A
1

B
1

C
1

D
1

Jenis Pekerjaan

Satuan Volume

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang

m
Bh
Kg
M

280.40

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps
Semen Portland
Pasir Pasang

m
Kg
M

560.80

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Kayu jati, balok

m
m

0.62

Pasang Pintu Panel Kayu Jati


Kayu jati, balok

m
m

20.64

PEKERJAAN BETON
Membuat Ring Balok Beton Bertulang (260Kg besi+bekisting)
Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
lbr
Kg
Kg
M
M
M

7.10

Membuat Slab Beton Bertulang (260Kg besi+bekisting)

Tot. Volume

Harga Satuan
(Rp)

70.00
11.50
0.04

19,628.00
3,224.60
12.06

500.00
1,050.00
125,000.00

9,814,000.00
3,385,830.00
1,507,150.00

10.80
0.03

6,056.64
14.58

1,050.00
125,000.00

6,359,472.00
1,822,600.00

Koef.

Total Harga
(Rp)

7,000,000.00

13.13

1.10

0.68

7,000,000.00

4,758,600.00

0.04

0.83

7,000,000.00

5,779,200.00

0.35
2.00
0.60
2.19
260.00
3.00
323.00
0.52
0.78

2.45
14.20
4.26
15.54
1,846.52
21.31
2,293.95
3.69
5.54

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

4,904,208.42
142,040.00
42,612.00
3,107,125.00
18,465,200.00
276,978.00
2,408,643.30
461,630.00
747,840.60

Rencanana Kebutuhan Material


Lantai 2
No

Jenis Pekerjaan

Satuan Volume

Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

M
Kg
Lt
lbr
Kg
Kg
M
M
M

Membuat Kolom Beton Bertulang (150Kg besi+bekisting)


Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
Kg
Kg
Kg
M
M
M

4.68

Membuat Beton Tangga


Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
lbr
Kg
Kg
M
M
M

4.03

Tot. Volume

Harga Satuan
(Rp)

0.40
2.00
0.60
1.46
260.00
3.00
323.00
0.52
0.78

5.20
26.27
7.88
19.18
3,414.68
39.40
4,242.09
6.83
10.24

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

10,406,906.16
262,668.00
78,800.40
3,835,135.21
34,146,840.00
512,202.60
4,454,192.61
853,671.00
1,382,947.02

0.15
2.00
0.60
1.74
150.00
3.00
323.00
0.52
0.78

0.69
9.36
2.81
8.13
702.00
14.04
1,511.64
2.43
3.65

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

1,389,024.00
93,600.00
28,080.00
1,625,000.00
7,020,000.00
182,520.00
1,587,222.00
304,200.00
492,804.00

0.20
2.00
0.60
2.01
100.00
3.00
323.00
0.52
0.78

0.81
8.06
2.42
8.12
403.21
12.10
1,302.38
2.10
3.15

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

1,627,171.71
80,642.88
24,192.86
1,624,058.00
4,032,144.00
157,253.62
1,367,501.64
262,089.36
424,584.76

Koef.

Total Harga
(Rp)

Rencanana Kebutuhan Material


Lantai 2
No

E
2

Jenis Pekerjaan

Satuan Volume

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pasang Lantai Keramik 40X40 cm
Keramik 40X40 cm
Semen Portland
Pasir Pasang
Semen Warna

m
m2
Kg
M
Kg

103.75

Pasang Lantai Keramik 20X20 cm


Keramik 20X20 cm
Semen Portland
Pasir Pasang
Semen Warna

m
m2
Kg
M
Kg

6.00

F
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca tebal 5 mm

Bh
Bh
Bh
Bh
m
m

G
1

PEKERJAAN PENGECATAN
Pengecatan Kayu
Cat Meni
Kertas Gosok
Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat

m
Kg
Lbr
Kg
Kg
Kg
Ltr

Tot. Volume

Harga Satuan
(Rp)

1.05
12.00
0.04
1.50

108.94
1,245.00
4.36
155.63

50,000.00
1,050.00
125,000.00
13,000.00

5,446,875.00
1,307,250.00
544,687.50
2,023,125.00

1.05
12.00
0.04
1.50

6.30
72.00
0.25
9.00

50,000.00
1,050.00
125,000.00
13,000.00

315,000.00
75,600.00
31,500.00
117,000.00

6.00
12.00
24.00
12.00
8.64
0.40

34,843.75
17,553.13
9,231.25
16,156.25
58,346.88
74,846.88

209,062.50
210,637.50
221,550.00
193,875.00
504,117.00
29,938.75

9.92
19.84
7.44
8.43
12.89
7.44

18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00

178,531.20
59,510.40
133,898.40
168,612.80
489,968.96
89,265.60

Koef.

Total Harga
(Rp)

49.59
0.20
0.40
0.15
0.17
0.26
0.15

Rencanana Kebutuhan Material


Lantai 2
No

Jenis Pekerjaan

Satuan Volume

Kuas 3"

Bh

Pengecatan Tembok Baru


Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x

Tot. Volume

Harga Satuan
(Rp)

0.05

2.48

10,000.00

24,796.00

0.10
1.00
0.10
0.26

56.08
560.80
56.08
145.81

12,000.00
3,000.00
35,000.00
60,000.00

672,960.00
1,682,400.00
1,962,800.00
8,748,480.00

Koef.

Total Harga
(Rp)

560.80

H
1
2
3
4
5
6

PEKERJAAN INSTALASI LISTRIK


Pemasangan Lampu SL 25 Watt
Pemasangan Lampu SL 10 Watt
Pemasangan Sekering Group
Pemasangan Stop Kontak
Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Bh
Bh
Bh
Bh
Bh
Bh

10.00
2.00
1.00
6.00
4.00
2.00

10.00
2.00
1.00
6.00
4.00
2.00

50,000.00
35,000.00
17,500.00
12,500.00
17,500.00
12,500.00

500,000.00
70,000.00
17,500.00
75,000.00
70,000.00
25,000.00

I
1
2
3
4
5

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Fiber
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"

Bh
Bh
Bh
m
m

2.00
2.00
2.00
20.00
17.00

2.00
2.00
2.00
20.00
17.00

174,987.50
500,000.00
17,843.75
14,066.56
38,366.56

349,975.00
1,000,000.00
35,687.50
281,331.25
652,231.56

HITUNGAN VOLUME

LANTAI 1
1 Pembersihan Lahan
Panjang
17
2 Pagar Proyek
Panjang

Lebar
Luas
8.000 136.000 m2

47.000 m2

3 Gudang

8.000 m2

4 Pas. Bowplank
Panjang
15

Lebar
Keliling
10.000
50.000 m

Papan 3/4" x 18" x 40 feet


Kayu 2" x 3"
Paku 2 1/2"

10.417
8.125

5 Galian Pondasi
Panjang

11.000 lbr
9.000 btg

0.8

Lebar
Tinggi
0.800
0.700

Volume 1 unit
0.448 m3

n
Volume total
12.000
5.376 m3

0.8

Lebar
Tinggi
0.800
0.050

Volume 1 unit
0.032 m3

n
Volume total
12.000
0.384 m3

6 Lantai Kerja t=5 cm


Panjang

7 Pondasi Tapak
Tipe A
V Segi empat
V Total
V Pancung
Volume Total

4.000 bh
0.800
0.800
###
0.240
###
0.090
0.834 m3

0.250
0.051
0.003

0.160 m3
0.049 m3

1.600
0.600

0.800
0.800
0.800
0.240
0.300
0.090
1.668 m3

0.250
0.102
0.005

0.160 m3
0.049 m3

0.6

0.300

1.150

16.000

8.280

0.6

0.300

1.150

24.000

12.420

0.6

0.300

1.050

36.000

17.010

0.300
0.300
0.150

###
###
###

1.550
4.000
4.000

12.000
12.000
3.000

0.350

0.200

97.500

6.825 m3

13.500
13.500

8.000
8.000

1.000
0.100

108.000 m3
10.800 m3

28.000
4.000
3.200
0.600
6.900
2.000

12.500
226.000
2.880
2.000
1.800
1.700
234.640
17.598
2.160

13.500

8.000

1.700

1.500

0.250
0.850

###
###

0.850
0.500

17.000
0.120

2.830
0.120
2.950
0.120
1.666 m3

0.850
0.850

0.289
0.301

0.800
0.300

Tipe B
V Segi empat
V Total
V Pancung
Volume Total

1.400
0.800

8.000
8.000

112.000
0.800

1.579
1.042

8.000 bh

8 Pondasi Batu Kali


Tipe A

Tot. Volume

37.710 m3

Tipe B
Tipe C

9 Kolom
Pondasi
Lt.1 - 3
Kolom Praktis
10 Sloof
Lt.1
11 Timbunan
12 Urugan Pasir Bawah Lantai
12 Dinding Bata
Panjang
Luas kotor
Luas Kosen
Dinding Kamar Mandi
Dinding Tangga
Luas Bersih Dinding
Dinding Meja masak
13 Lantai Keramik
Keramik 40x40
Luas
Keramik 20x20
Luas

6.264 m3

16.000

1.674 m3
4.320 m3
0.270

14.286
94.333

56.500

m2
0.200
6.280 m2
1.200 m2
12.420 m2
3.700 m2
m2
(1:3)
m2
(1:4)
m2

108.000

103.240 m2

2.550 m2

14 Tangga

Plat Tangga
Tot. Vol Tangga

4.000

0.903
0.173

15 Saluran

7.181 m3
0.760
1.000

0.120
0.120

17.000
17.000

3.101
4.080

0.180
0.150
4.320
6.400
2.400
0.033

4.000
5.000

3.900

0.100

0.170 m3

0.200
0.150

0.230
0.180

72.500
8.000

6.670
0.432

7.102 m3

13.500
2.500
3.350

8.000
0.850
0.850

0.120
0.120
0.120

12.960
0.510
0.683

13.133 m3

0.300
0.150

###
###

4.000
4.000

12.000
###

4.320 m3
0.360 m3

32.000
41.500
3.000
2.000
0.720
6.000
1.440
2.000
0.200
2.000
1.600
6.000
1.200
2.000
280.400 m2

73.500
6.000
4.320
2.880
0.400
9.600
2.400

4.000

294.000 kotor

0.250
###
2.000
1.500
0.850
###
3.536
0.120
2.475
0.120
4.032 m3

0.850
2.000
2.000
0.850
0.850

18.000
0.120
0.120
0.721
0.505

16 Pekerjaan Pintu & Jendela


Kusen Jendela Kayu
Kusen Pintu Kayu
Daun Jendela Kayu
Daun Pintu Kayu
Daun Pintu Fiber
Kusen Jendela Kamar Mandi

6.000
4.000
6.000
4.000
2.000
2.000

17 Meja Dapur Beton

0.600

18 Tempat Cuci

1.000 bh

LANTAI 2
1 Balok

2 Plat Lantai

3 Kolom
Kolom 30 x 30
Kolom praktis 15 x 15
4 Dinding Bata
Panjang
Kamar mandi
Jendela

Pintu
Pintu Fiber
Luas Dinding Bersih

bh
bh
bh
bh
bh
bh

0.030
0.038
0.720
1.600
1.200
0.017

2.200

6.000
5.000
4.536
13.200

29.836

1.100

5 Tangga

Plat Tangga
Tot. Vol Tangga
6 Lantai Keramik
Keramik 40x40
Luas

13.500

8.000

103.750 m2

Keramik 20x20
Luas

2.000

1.500

6.000 m2

13 Pekerjaan Pintu & Jendela


Kusen Jendela Kayu
Kusen Pintu Kayu
Daun Jendela Kayu
Daun Pintu Kayu
Daun Pintu Fiber
Kusen Jendela Kamar Mandi
LANTAI 3
1 Balok

12.000
6.000
12.000
6.000
2.000
2.000

bh
bh
bh
bh
bh
bh

0.360
0.225
8.640
9.600
2.400
0.033

4.000
5.000

1.913
0.720
0.173

0.030
0.038
0.720
1.600
1.200
0.017

2.200

12.000
7.500
9.072
19.920

0.200
0.150

0.230
0.180

68.000
8.100

6.256
0.437

6.693 m3

2 Plat Lantai

12.000
2.350

8.000
1.700

0.120
0.120

11.520
0.959

10.561 m3

3 Ring Balok

0.150

0.200

48.000

2.880

4.311 m3

4 Kolom Praktis

0.150
0.150

0.150
0.150

28.800
3.000

1.296
0.135

1.431 m3

4 Lantai Keramik
Keramik 40x40
Luas

12.000

8.000

88.010 m2

5 Dinding Bata
Luas Dinding Rumah
Luas Dinding Pagar

48.000
16.000

3.200
1.000

8.000
7.667

3.000
6.000

6 Perkerjaan Plafond
Luas
Kayu 2"x2"

174.384
36.784

49.592 m2

1.100

195.168 m2

24.000 m2
96.000 m

0.135 m3

945,000.000

39,375.000

Triplek 4mm
7 Pekerjaan Kuda-Kuda
1 Kuda kuda
Gording

Pekerjaan Atap
Luas Atap
Atap Genteng Keramik
Atap Transparan

6 Pekerjaan Pintu & Jendela


Kusen Jendela Kayu
Kusen Pintu Kayu
Daun Jendela Kayu
Daun Pintu Kayu

4.167

8.333

36.976
72.000
108.976

lbr

0.381 m3

3.464
5.292

8.000
4.000
8.000
4.000

9.000

8.000
8.000

bh
bh
bh
bh

27.712 m2
42.336 m2

0.240
0.150
5.760
6.400

70.048 m2

4.000
5.000

0.030
0.038
0.720
1.600

0.240
0.150
5.760
6.400

8.000
5.000
6.048
13.280

32.328 m2

22.400
12.800

0.888048
0.888048

19.892
11.367

0.256
122.107

24 37.89005
1.578752

350,000.00
70,000.00

176.820
78.375

255.195

159.997

Rencanana Kebutuhan Material


Lantai 1
No

Jenis Pekerjaan

Satuan Volume

A
1

PEKERJAAN PERSIAPAN
Pembersihan Lahan

136.00

Pemasangan Pagar Sementara dari Kayu tinggi 2 m


Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu

m
Btg
Kg
M
M
M
Kg
Lt

47.00

Memasang Bouwplank
Kayu 5/7
Paku Biasa 2"-5"
Kayu Papan Bengkirai 3/20

m
M
Kg
M

50.00

Gudang Sementara
Dolken Kayu 8-10/400 cm
Kayu 5/7
Paku Biasa 2"-5"
Besi Strip
Semen Portland
Pasir Pasang
Pasir Beton
Koral Beton
Bata Merah
Seng Plat
Jendela Nako
Kaca Polos 3 mm
Kunci Tanam

m
Btg
M
Kg
Kg
Kg
M
M
M
Bh
Lbr
Bh
M
Bh

8.00

Tot. Volume

Harga Satuan
(Rp)

1.25
2.50
0.01
0.01
0.07
0.06
0.40

58.75
117.50
0.24
0.42
3.38
2.82
18.80

25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00

1,468,750.00
123,375.00
29,375.00
57,105.00
5,752,800.00
28,200.00
206,800.00

0.01
0.02
0.01

0.60
1.00
0.35

1,700,000.00
10,000.00
3,541,666.00

1,020,000.00
10,000.00
1,239,583.10

1.25
0.18
0.85
1.10
35.00
0.15
0.10
0.15
30.00
0.25
2.00
0.08
0.15

10.00
1.44
6.80
8.80
280.00
1.20
0.80
1.20
240.00
2.00
16.00
0.64
1.20

25,000.00
1,700,000.00
10,000.00
10,000.00
1,050.00
125,000.00
125,000.00
135,000.00
500.00
27,000.00
12,500.00
50,000.00
25,000.00

250,000.00
2,448,000.00
68,000.00
88,000.00
294,000.00
150,000.00
100,000.00
162,000.00
120,000.00
54,000.00
200,000.00
32,000.00
30,000.00

Koef.

Total Harga
(Rp)

Rencanana Kebutuhan Material


Lantai 1
No

Jenis Pekerjaan

Satuan Volume

Plywood 4 mm

Lbr

Listrik dan Air Kerja

Ls

B
1
2

PEKERJAAN TANAH
Galian Tanah Biasa sedalam 1 m
Urugan Kembali

m
m

5.38
108.00

C
1

PEKERJAAN PONDASI
Latai Kerja Beton
Semen Portland
Pasir Beton
Koral Beton

m
Kg
M
M

0.38

Pondasi Pile Cap


Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
Kg
Kg
Kg
M
M

1.67

Pasangan Pondasi Batu Kali 1 Pc: 5 Ps


Batu Belah 15/20 cm
Semen Portland
Pasir Pasang

m
M
Kg
M

37.71

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)

17.60

D
1

Koef.

0.06

Tot. Volume

Harga Satuan
(Rp)

0.48

50,000.00

Total Harga
(Rp)

24,000.00

1.00
-

232.00
0.52
0.78

89.09
0.20
0.30

1,050.00
125,000.00
135,000.00

93,542.40
24,960.00
40,435.20

0.27
2.00
0.60
160.00
3.00
323.00
0.52
0.78

0.45
3.34
1.00
266.88
5.00
538.76
0.87
1.30

2,000,000.00
10,000.00
10,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

900,720.00
33,360.00
10,008.00
2,668,800.00
65,052.00
565,702.20
108,420.00
175,640.40

1.10
136.00
0.54

41.48
5,128.56
20.51

85,000.00
1,050.00
125,000.00

3,525,885.00
5,384,988.00
2,564,280.00

Rencanana Kebutuhan Material


Lantai 1
No

E
1

F
1

G
1

Jenis Pekerjaan

Satuan Volume

Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang

Bh
Kg
M

Pasangan Tembok Bata 1Pc:3Kp:10Ps


Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang

m
Bh
Kg
M

236.80

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps
Semen Portland
Pasir Pasang

m
Kg
M

508.80

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Kayu jati, balok

m
m

0.36

Pasang Pintu Panel Kayu Jati


Kayu jati, balok

m
m

13.12

PEKERJAAN BETON
Membuat sloof Beton Bertulang (260Kg besi+bekisting)
Kayu 1,5"x1.5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton

m
M
Kg
Lt
Lbr
Kg
Kg
Kg
M

6.83

Tot. Volume

Harga Satuan
(Rp)

70.00
11.50
0.04

1,231.86
202.38
0.76

500.00
1,050.00
125,000.00

615,930.00
212,495.85
94,589.25

70.00
4.50
0.05

16,576.00
1,065.60
11.84

500.00
1,050.00
125,000.00

8,288,000.00
1,118,880.00
1,480,000.00

10.80
0.03

5,495.00
13.23

1,050.00
125,000.00

5,769,746.64
1,653,587.00

Koef.

Total Harga
(Rp)

7,000,000.00
1.10

0.40

7,000,000.00

2,795,100.00

0.04

0.52

7,000,000.00

3,673,600.00

0.07
2.00
0.60
1.70
160.00
3.00
323.00
0.52

0.49
13.65
4.10
11.61
1,092.00
20.48
2,204.48
3.55

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00

983,759.77
136,500.00
40,950.00
2,322,395.83
10,920,000.00
266,175.00
2,314,698.75
443,625.00

Rencanana Kebutuhan Material


Lantai 1
No

H
1

Jenis Pekerjaan

Satuan Volume

Koral Beton

Membuat Kolom Beton Bertulang (150Kg besi+bekisting)


Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
Kg
Kg
Kg
M
M
M

1.67

Membuat Meja Masak & Cuci


Kayi 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

m
M
Kg
Lt
Kg
Kg
Kg
M
M
M

0.17

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pekerjaan Urug Pasir Bawah Lantai
Pasir

m
m

10.80

Pasang Lantai Keramik 40X40 cm


Keramik 40X40 cm
Semen Portland

m
m2
Kg

103.24

Tot. Volume

Harga Satuan
(Rp)

0.78

5.32

135,000.00

718,672.50

0.15
2.00
0.60
1.74
150.00
3.00
323.00
0.52
0.78

0.25
3.34
1.00
2.90
250.20
5.00
538.76
0.87
1.30

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

495,062.40
33,360.00
10,008.00
579,166.67
2,502,000.00
65,052.00
565,702.20
108,420.00
175,640.40

0.06
2.00
0.60
2.04
100.00
3.00
323.00
0.52
0.78

0.01
0.34
0.10
0.35
17.00
0.51
54.91
0.09
0.13

2,000,000.00
10,000.00
10,000.00
100,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

19,507.50
3,400.00
1,020.00
34,708.33
170,000.00
6,630.00
57,655.50
11,050.00
17,901.00

1.20

12.96

100,000.00

1,296,000.00

1.05
12.00

108.40
1,238.88

50,000.00
1,050.00

5,420,100.00
1,300,824.00

Koef.

Total Harga
(Rp)

Rencanana Kebutuhan Material


Lantai 1
No

Jenis Pekerjaan

Satuan Volume

Pasir Pasang
Semen Warna

M
Kg

Pasang Lantai Keramik 20X20 cm


Keramik 20X20 cm
Semen Portland
Pasir Pasang
Semen Warna

m
m2
Kg
M
Kg

I
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca tebal 5 mm

Bh
Bh
Bh
Bh
m
m

J
1

PEKERJAAN PENGECATAN
Pengecatan Kayu
Cat Meni
Kertas Gosok
Plamir
Cat dasar
Cat penutup 2 kali
Minyak Cat
Kuas 3"

m
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh

29.84

508.80

Pengecatan Tembok Baru


Plamir
Kertas gosok
Cat Dasar

Tot. Volume

Harga Satuan
(Rp)

0.04
1.50

4.34
154.86

125,000.00
13,000.00

542,010.00
2,013,180.00

1.05
12.00
0.04
1.50

2.68
30.60
0.11
3.83

50,000.00
1,050.00
125,000.00
13,000.00

133,875.00
32,130.00
13,387.50
49,725.00

4.00
8.00
12.00
8.00
4.32
0.40

34,843.75
17,553.13
9,231.25
16,156.25
58,346.88
74,846.88

139,375.00
140,425.00
110,775.00
129,250.00
252,058.50
29,938.75

0.20
0.40
0.15
0.17
0.26
0.15
0.05

5.97
11.93
4.48
5.07
7.76
4.48
1.49

18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00
10,000.00

107,409.60
35,803.20
80,557.20
101,442.40
294,779.68
53,704.80
14,918.00

0.10
1.00
0.10

50.88
508.80
50.88

12,000.00
3,000.00
35,000.00

610,555.20
1,526,388.00
1,780,786.00

Koef.

Total Harga
(Rp)

2.55

Rencanana Kebutuhan Material


Lantai 1
No

Jenis Pekerjaan

Satuan Volume

Cat Penutup 2x

Koef.

0.26

Tot. Volume

Harga Satuan
(Rp)

Total Harga
(Rp)

132.29

60,000.00

7,937,217.60

K
1
2
3
4
5
6
7

PEKERJAAN INSTALASI LISTRIK


Penyambungan Listrik PLN 2400 watt
Pemasangan Lampu SL 25 Watt
Pemasangan Lampu SL 10 Watt
Pemasangan Sekering Group
Pemasangan Stop Kontak
Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

Ls
Bh
Bh
Bh
Bh
Bh
Bh

1.00
8.00
2.00
1.00
3.00
1.00
2.00

1.00
8.00
2.00
1.00
3.00
1.00
2.00

2,000,000.00
50,000.00
35,000.00
17,500.00
12,500.00
17,500.00
12,500.00

2,000,000.00
400,000.00
70,000.00
17,500.00
37,500.00
17,500.00
25,000.00

L
1
2
3
4
5
6
7

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Fiber
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 3/4"
Memasang pipa PVC tipe AW 4"
Memasang Saluran Drainase
Membuat Septictank 1.5x2x2 m + Peresapan

Bh
Bh
Bh
m
m
m3
Bh

2.00
2.00
2.00
25.00
23.50
7.18
2.00

2.00
2.00
2.00
25.00
23.50
7.18
2.00

174,987.50
500,000.00
17,843.75
14,066.56
38,366.56
2,936,253.47
2,500,000.00

349,975.00
1,000,000.00
35,687.50
351,664.06
901,614.22
21,084,648.93
5,000,000.00

Analisa Harga Satuan Pekerjaan


Pekerjaan :
Lokasi :
Tahun :

Harga Satuan (Rp)


No

Jenis Pekerjaan

Sat

Indeks
Bahan

I
6.8
SNI 03-2835-2002

6.1
SNI 03-2835-2002

6.4
SNI 03-2835-2002

Upah

PEKERJAAN PERSIAPAN
A. Pembersihan Lahan (m)
Tenaga
Pekerja
Mandor
Sub Total
B. Pemasangan Pagar Sementara dari Kayu tinggi 2 m (m)
Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor
Sub Total
C. Memasang Bouwplank (m)
Bahan
Kayu 5/7
Paku Biasa 2"-5"
Kayu Papan Bengkirai 3/20
Tenaga
Tukang Kayu
Pekerja
Kepala Tukang
Mandor

Oh
Oh

0.100
0.050

Btg
Kg
M
M
M
Kg
Lt

1.250
2.500
0.005
0.009
0.072
0.060
0.400

Oh
Oh
Oh
Oh

0.200
0.400
0.020
0.020

M
Kg
M

0.012
0.020
0.007

Oh
Oh
Oh
Oh

0.100
0.100
0.010
0.005

12,500.00
25,000.00

25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
47,500.00
12,500.00
45,000.00
25,000.00

1,700,000.00
10,000.00
3,541,666.00
18,750.00
12,500.00
21,875.00
25,000.00

ALS

6.5
SNI 03-2835-2002

II
6.1

Sub Total
D. Memasang Papan Nama Proyek 80x120 cm (Bh)
Bahan
Kayu Meranti
Paku Biasa 2"-5"
Seng Lembaran 90 cm
Cat kayu
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Tukang Kayu
Tukang Batu
Tukang Cat
Pekerja
Mandor
Sub Total
E. Membuat direksi keet & Gudang Sementara (m)
Bahan
Dolken Kayu 8-10/400 cm
Kayu 5/7
Paku Biasa 2"-5"
Besi Strip
Semen Portland
Pasir Pasang
Pasir Beton
Koral Beton
Bata Merah
Seng Plat
Jendela Nako
Kaca Polos 3 mm
Kunci Tanam
Plywood 4 mm
Tenaga
Tukang Kayu
Tukang Batu
Pekerja
Kepala Tukang
Mandor
Sub Total

PEKERJAAN TANAH
A. Galian Tanah Biasa sedalam 1 m (m)

Btg
Kg
M
Kg
Kg
M
M

0.035
0.600
1.400
1.500
16.800
0.027
0.041

Oh
Oh
Oh
Oh
Oh

1.000
0.018
1.000
2.100
1.005

Btg
M
Kg
Kg
Kg
M
M
M
Bh
Lbr
Bh
M
Bh
Lbr

1.250
0.180
0.850
1.100
35.000
0.150
0.100
0.150
30.000
0.250
2.0000
0.080
0.150
0.060

Oh
Oh
Oh
Oh
Oh

2.000
1.000
2.000
0.800
0.050

1,687,000.00
10,000.00
27,000.00
38,000.00
1,050.00
125,000.00
135,000.00
18,750.00
18,750.00
18,750.00
12,500.00
25,000.00

25,000.00
1,700,000.00
10,000.00
10,000.00
1,050.00
125,000.00
125,000.00
135,000.00
500.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
18,750.00
18,750.00
18,750.00
12,500.00
25,000.00

SNI 03-2835-2002

Tenaga
Pekerja
Mandor

Oh
Oh

0.400
0.040

12,500.00
25,000.00

Oh
Oh

0.192
0.019

12,500.00
25,000.00

1.200

Oh
Oh

0.300
0.010

M
Kg
M

1.100
136.000
0.544

Oh
Oh
Oh
Oh

1.500
0.600
0.060
0.075

Bh
Kg
M

70.000
11.500
0.043

Oh
Oh
Oh
Oh

0.320
0.100
0.010
0.015

Sub Total
6.9
SNI 03-2835-2002

6.11
SNI 03-2835-2002

III
6.6
SNI 03-2835-2002

IV
6.11
SNI 03-2835-2002

B. Urugan Kembali (m)


Tenaga
Pekerja
Mandor
Sub Total
C. Urugan Pasir Bawah Pondasi (m)
Bahan
Pasir Urug
Tenaga
Pekerja
Mandor
Sub Total

100,000.00
12,500.00
25,000.00

PEKERJAAN PONDASI
D. Pasangan Pondasi Batu Kali 1 Pc: 5 Ps (m)
Bahan
Batu Belah 15/20 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

85,000.00
1,050.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN DINDING
A. Pasangan Tembok Bata 1Pc:4Ps (Trasraam) (m)
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

500.00
1,050.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

6.15
SNI 03-2835-2002

V
6.14
SNI 03-2835-2002

6.9
SNI 03-2835-2002

VI
6.1
SNI 03-2835-2002

Sub Total
B. Pasangan Tembok Bata 1Pc:3Kp:10Ps (m)
Bahan
Bata Merah 5 X 11 X 22 cm
Semen Portland
Pasir Pasang
Kapur Padam
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

Bh
Kg
M
M

70.000
4.500
0.050
0.015

Oh
Oh
Oh
Oh

0.320
0.100
0.010
0.015

Kg
M

10.800
0.026

Oh
Oh
Oh
Oh

0.250
0.200
0.020
0.013

Kg
M
M

1.840
0.006
0.014

Oh
Oh
Oh
Oh

0.200
0.150
0.015
0.010

1.100

500.00
1,050.00
125,000.00
45,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN PLESTERAN DINDING


A. Plesteran Dinding 1Pc:3Ps (m) tebal 20 mm
Bahan
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
B. Plesteran Dinding 1Pc:3Kp:10Ps (m) tebal 15 mm
Bahan
Semen Portland
Kapur Padam
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total

1,050.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

1,050.00
45,000.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN KAYU
A. Pasang Kusen Pintu dan Jendela Kayu Jati (m)
Bahan
Kayu jati, balok

7,000,000.00

Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.7
SNI 03-2835-2002

ALS

6.35
SNI 03-2835-2002

6.53
SNI 03-2835-2002

Sub Total
B. Pasang Pintu Panel Kayu Jati (m)
Bahan
Kayu Jati, papan
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai (m)
Bahan
Kayu Bengkirai, balok
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
D. Pasang Kaso+Reng Genteng Beton Kayu Borneo (m)
Bahan
Kayu Borneo, balok
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang Listplank, Reuter 2X (2X20) cm, kayu borneo (m)
Bahan
Kayu Borneo,Papan
Paku Biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu

Oh
Oh
Oh
Oh

6.000
20.000
2.000
0.300

0.040

Oh
Oh
Oh
Oh

1.000
2.500
0.250
0.050

1.100

Oh
Oh
Oh
Oh

2.000
8.000
1.200
0.200

M
Kg

0.014
0.150

Oh
Oh
Oh
Oh

0.100
0.100
0.010
0.005

M
Kg

0.009
0.060

Oh
Oh

0.100
0.100

12,500.00
18,750.00
21,875.00
25,000.00

7,000,000.00
12,500.00
18,750.00
21,875.00
25,000.00

8,500,000.00
12,500.00
18,750.00
21,875.00
25,000.00

8,500,000.00
10,000.00
12,500.00
18,750.00
21,875.00
25,000.00

10,000,000.00
10,000.00
12,500.00
18,750.00

Kepala Tukang
Mandor
6.40
SNI 03-2835-2002

VII
6.39
SNI 03-2835-2002

6.40
SNI 03-2835-2002

Sub Total
F. Pasang Rangka Langit-langit 1X1 m Kayu Borneo (m)
Bahan
Kayu borneo, balok
Paku biasa 2"-5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

Oh
Oh

0.010
0.050

M
Kg

0.012
0.100

Oh
Oh
Oh
Oh

0.150
0.250
0.025
0.075

M
Kg
Lt
lbr
Kg
Kg
Kg
M
M

0.072
2.000
0.600
1.701
160.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

4.850
0.350
1.560
1.400
0.331
0.170

M
Kg
Lt
lbr
Kg

0.148
2.000
0.600
1.736
150.000

21,875.00
25,000.00

8,500,000.00
10,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN BETON
A. Membuat sloof Beton Bertulang (260Kg besi+bekisting) (m)
Bahan
Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
B. Membuat Kolom Beton Bertulang (150Kg besi+bekisting) (m)
Bahan
Kayi 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00

Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor

Kg
M
M
M

3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Lt
Kg
Kg
Kg
M
M
M

0.057
2.000
0.600
2.042
100.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Lt
lbr
Kg
Kg
M
M
M

0.202
2.000
0.600
2.014
100.000
3.000
323.000
0.520
0.780

13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

Sub Total

6.46

Meja Dapur
Bahan
Kayi 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

Sub Total
Tangga
Bahan
Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00

Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Lt
lbr
Kg
Kg
M
M
M

0.345
2.000
0.600
2.188
260.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Lt
lbr
Kg
Kg
M
M
M

0.396
2.000
0.600
1.460
260.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100

12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

Sub Total
Ring Balok
Bahan
Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton Ulir
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

Sub Total
Slab
Bahan
Kayu 5"x7"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=9mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi

2,000,000.00
10,000.00
10,000.00
200,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00

Kepala Tukang
Mandor

Oh
Oh

0.570
0.250

M
Kg
Lt
lbr
Kg
Kg
M
M
M

0.047
2.000
0.600
2.315
80.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

M
Kg
Lt
lbr
Kg
Kg
M
M
M

0.005
2.000
0.600
1.157
100.000
3.000
323.000
0.520
0.780

Oh
Oh
Oh
Oh
Oh
Oh

7.300
0.350
3.300
2.100
0.570
0.250

21,875.00
25,000.00

Sub Total
Ring Balok 15x20
Bahan
Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=6mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor

2,000,000.00
10,000.00
10,000.00
100,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

Sub Total
Kolom Praktis 15x15
Bahan
Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Minyak Bekisting
Plywood t=6mm
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total

2,000,000.00
10,000.00
10,000.00
100,000.00
10,000.00
13,000.00
1,050.00
125,000.00
135,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

SNI 03-2835-2002

6.46
SNI 03-2835-2002

6.5
SNI 03-2835-2002

Bahan
Kayu Albasiah
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
D. Membuat Kuda-Kuda Beton Bertulang (10X15cm) (m)
Bahan
Kayu 1,5"x1,5"
Paku Biasa 2"-5"
Besi Beton polos
Kawat Beton
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
Sub Total
E. Membuat Plat Beton 1Pc:2Ps:3Kr (m)
Bahan
Semen Portland
Pasir Beton
Koral Beton

M
Kg
Kg
Kg
Kg
M
M

0.003
0.020
3.600
0.050
5.500
0.009
0.015

Oh
Oh
Oh
Oh
Oh
Oh

0.100
0.033
0.033
0.033
0.010
0.005

M
Kg
Lt
Kg
Kg
Kg
M

0.003
0.020
3.600
0.050
5.500
0.009
0.015

Oh
Oh
Oh
Oh
Oh
Oh

0.100
0.033
0.033
0.033
0.010
0.005

Kg
M
M

232.000
0.520
0.780

2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00
125,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

2,000,000.00
10,000.00
10,000.00
12,000.00
13,000.00
1,050.00
125,000.00
12,500.00
18,750.00
18,750.00
18,750.00
21,875.00
25,000.00

1,050.00
125,000.00
135,000.00

Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.25
SNI 03-2835-2002

6.32
SNI 03-2835-2002

VIII
6.4
SNI 03-2835-2002

Sub Total
F. Pembesian Besi Polos dan Ulir plat beton(Kg)
Bahan
Besi Beton (Polos/Ulir)
Kawat Beton
Tenaga
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Sub Total
G. Pasang Bekisting untuk Plat Beton (m)
Bahan
Kayu Terentang
Paku Biasa 2"-5"
Minyak Bekisting
Balok Kayu borneo
Plywood tebal 9 mm
Dolken Kayu galam 8-10/4 m
Tenaga
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Sub Total

Oh
Oh
Oh
Oh

1.650
0.250
0.025
0.080

Kg
Kg

1.050
0.015

Oh
Oh
Oh
Oh

0.007
0.007
0.001
0.000

M
Kg
Lt
M
Lbr
Btg

0.040
0.400
0.200
0.015
0.350
6.000

Oh
Oh
Oh
Oh

0.320
0.330
0.033
0.006

Bh
Kg
M3

5.000
8.000
0.032

Oh
Oh
Oh

0.400
0.200
0.020

12,500.00
18,750.00
21,875.00
25,000.00

10,000.00
13,000.00
12,500.00
18,750.00
21,875.00
25,000.00

2,000,000.00
10,000.00
10,000.00
8,500,000.00
95,000.00
25,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN PENUTUP ATAP


A. Pasang Genteng Bubung Palentong (m)
Bahan
Genteng Bubung Palentong
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang

7,500.00
1,050.00
125,000.00
12,500.00
18,750.00
21,875.00

Mandor
6.30
SNI 03-2835-2002

IX
6.19
SNI 03-2835-2002

6.1
SNI 03-2835-2002

X
Pek Tanah 6.11
SNI 03-2835-2002

Sub Total
B. Pasang Atap Genteng Metal (m)
Bahan
Genteng Metal
Paku Biasa 2" - 5"
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

Oh

0.002

Bh
Kg

1.050
0.030

Oh
Oh
Oh
Oh

0.200
0.100
0.010
0.010

M
Kg

1.100
0.010

Oh
Oh
Oh
Oh

0.050
0.050
0.005
0.003

M
Kg

1.100
0.010

Oh
Oh
Oh
Oh

0.030
0.070
0.007
0.002

1.200

Oh

0.300

25,000.00

55,000.00
10,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN PLAFON
A. Pasang List Langit-langit Kayu Profil (m)
Bahan
Kayu Profil
Paku plafon
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Langit-langit Asbes (m)
Bahan
Pelat Asbes tebal 6mm
Paku plafon
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

3,333.33
10,000.00
12,500.00
18,750.00
21,875.00
25,000.00

32,000.00
10,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN PENUTUP LANTAI DAN DINDING


A. Pekerjaan Urug Pasir Bawah Lantai (m)
Bahan
Pasir Urug
Tenaga
Pekerja

100,000.00
12,500.00

Tukang Gali
Kepala Tukang
Mandor
6.47
SNI 03-2835-2002

6.42
SNI 03-2835-2002

6.3
SNI 03-2835-2002

6.17
SNI 03-2835-2002

Sub Total
B. Pasang Lantai Keramik 33X33 cm (m)
Bahan
Ubin Keramik 33X33 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Pasang Lantai Keramik 10X20 cm (m)
Bahan
Ubin Keramik Artistik 10X20 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Pasang Lantai Ubin Pc Abu-Abu 20X20 cm (m)
Bahan
Ubin Abu-Abu 20X20 cm
Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
E. Pasang plint ubin pc abu-abu ukuran 10x30 cm (m)
Bahan

Oh
Oh
Oh

0.000
0.000
0.010

m2
Kg
M
Kg

1.050
12.000
0.042
1.500

Oh
Oh
Oh
Oh

0.620
0.350
0.035
0.030

Bh
Kg
M
Kg

50.000
11.380
0.042
1.500

Oh
Oh
Oh
Oh

0.620
0.350
0.035
0.030

Bh
Kg
M

26.500
10.400
0.014

Oh
Oh
Oh
Oh

0.270
0.130
0.013
0.014

18,750.00
21,875.00
25,000.00

50,000.00
1,050.00
125,000.00
13,000.00
12,500.00
18,750.00
21,875.00
25,000.00

4,444.44
1,050.00
125,000.00
13,000.00
12,500.00
18,750.00
21,875.00
25,000.00

3,888.89
1,050.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

Plint Ubin 10x30 cm


Semen Portland
Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

Bh
Kg
M

3.530
1.560
0.003

Oh
Oh
Oh
Oh

0.060
0.030
0.003
0.003

Bh

1.000

Oh
Oh
Oh
Oh

0.010
0.500
0.010
0.005

Bh

1.000

Oh
Oh
Oh
Oh

0.005
0.500
0.005
0.000

Bh

1.000

Oh
Oh
Oh
Oh

0.010
0.100
0.010
0.001

Bh

1.000

2,700.00
1,050.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

Sub Total

XI
6.2
SNI 03-2835-2002

6.5
SNI 03-2835-2002

6.6
SNI 03-2835-2002

6.12
SNI 03-2835-2002

PEKERJAAN KUNCI DAN KACA


A. Pasang Kunci Tanam Biasa (Bh)
Bahan
Kunci Tanam Biasa
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
B. Pasang Engsel pintu (Bh)
Bahan
Engsel Pintu
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
C. Pasang Engsel Jendela Kupu-kupu (Bh)
Bahan
Engsel Jendela
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
D. Pasang Pegangan Pintu/Door holder (Bh)
Bahan
Door holder

25,000.00
12,500.00
18,750.00
21,875.00
25,000.00

8,000.00
12,500.00
18,750.00
21,875.00
25,000.00

7,000.00
12,500.00
18,750.00
21,875.00
25,000.00

20,000.00

Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
6.16
SNI 03-2835-2002

6.23
SNI 03-2835-2002

Sub Total
E. Pasang Kaca tebal 3 mm (m)
Bahan
Kaca tebal 3 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
E. Pasang Kaca tebal 5 mm (m)
Bahan
Kaca tebal 3 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total
F. Pasang Kaca wireglass tebal 5 mm (m)
Bahan
Kaca Wireglass 5 mm
Tenaga
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Total

XII

PEKERJAAN PENGECATAN

ALS

A. Pengecatan Kayu (m)


Bahan
Cat Meni
Kertas Gosok
Plamir
Cat dasar

Oh
Oh
Oh
Oh

0.050
0.500
0.050
0.003

1.100

Oh
Oh
Oh
Oh

0.015
0.150
0.015
0.001

1.100

Oh
Oh
Oh
Oh

0.015
0.150
0.015
0.001

1.100

Oh
Oh
Oh
Oh

0.015
0.150
0.015
0.001

Kg
Lbr
Kg
Kg

0.200
0.400
0.150
0.170

12,500.00
18,750.00
21,875.00
25,000.00

50,000.00
12,500.00
18,750.00
21,875.00
25,000.00

65,000.00
12,500.00
18,750.00
21,875.00
25,000.00

90,000.00
12,500.00
18,750.00
21,875.00
25,000.00

18,000.00
3,000.00
18,000.00
20,000.00

Cat penutup 2 kali


Minyak Cat
Kuas 3"
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
ALS

Sub Total
B. Pengecatan Tembok Baru (m)
Bahan
Plamir
Kertas gosok
Cat Dasar
Cat Penutup 2x
Tenaga
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Total

XIII

PEKERJAAN INSTALASI LISTRIK

ALS

A. Penyambungan Listrik PLN 2400 watt (LS)


Penyambungan PLN
B. Pemasangan Lampu SL 25 Watt (Bh)
Lampu SL 25 Watt
C. Pemasangan Sekering Group (Bh)
Sekering Group
D. Pemasangan Stop Kontak (Bh)
Stop kontak
E. Pemasangan Sakelar Tunggal (Bh)
Sakelar Tunggal
F. Pemasangan Sakelar Ganda (Bh)
Sakelar Ganda

ALS
ALS
ALS
ALS
ALS

XIV
6.2
SNI 03-2835-2002

Kg
Ltr
Bh

0.260
0.150
0.050

38,000.00
12,000.00
10,000.00

Oh
Oh
Oh
Oh

0.070
0.009
0.006
0.003

Kg
LBR
Kg
Kg

0.100
1.000
0.100
0.260

Oh
Oh
Oh
Oh

0.020
0.063
0.006
0.003

LS

1.000

2,000,000.00

Bh

1.000

50,000.00

Bh

1.000

17,500.00

Bh

1.000

12,500.00

Bh

1.000

17,500.00

Bh

1.000

12,500.00

12,500.00
18,750.00
21,875.00
25,000.00

12,000.00
3,000.00
35,000.00
60,000.00
12,500.00
18,750.00
21,875.00
25,000.00

PEKERJAAN SANITASI
A. Memasang Kloset Jongkok Porselen (Bh)
Bahan
Kloset Jongkok Porselen
Semen Portland

Bh
Kg

1.000
6.000

90,000.00
1,050.00

Pasir Pasang
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
6.8
SNI 03-2835-2002

6.35
SNI 03-2835-2002

6.27
SNI 03-2835-2002

6.32

Sub Total
B. Memasang Bak Mandi Bata Bata, Vol 0.3 M (Bh)
Bahan
Batu Bata
Semen Portland
Pasir Pasang
Porselen (11x11) Cm
Semen Nat
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
C. Memasang Kran Air " atau " (Bh)
Bahan
Kran Air
Sealm Tape
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
D. Memasang pipa PVC tipe AW 1" (m)
Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Total
E. Memasang pipa PVC tipe AW 4" (m)

M3
Oh
Oh
Oh
Oh

Bh
Kg
M3
Bh
Kg
Oh
Oh
Oh
Oh

bh
Bh
Oh
Oh
Oh
Oh

Oh
Oh
Oh
Oh

0.010

125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

1.000
1.500
1.500
0.160

250.000
120.000
0.300
360.000
6.000

500.00
1,050.00
125,000.00
2,500.00
13,000.00
12,500.00
18,750.00
21,875.00
25,000.00

6.000
3.000
0.300
0.300

1.000
0.500

15,000.00
1,000.00
12,500.00
18,750.00
21,875.00
25,000.00

0.010
0.100
0.010
0.005

1.200
0.350
0.081
0.135
0.014
0.004

6,250.00
7,500.00
12,500.00
18,750.00
21,875.00
25,000.00

SNI 03-2835-2002

6.17
SNI 03-2835-2002

Bahan
Pipa PVC
Perlengkapan 35 % harga pipa
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

Oh
Oh
Oh
Oh

1.200
0.350

21,250.00
25,500.00
12,500.00
18,750.00
21,875.00
25,000.00

0.081
0.135
0.014
0.004

Sub Total
F. Memasang Bak kontrol Pas Batu Bata 45X45 cm (Bh)
Bahan
Batu Bata
Semen Portland
Pasir Pasang
Batu Kerikil
Besi Beton
Pasir Beton
Tenaga
Pekerja
Tukang Batu
Kepala Tukang
Mandor

M3
Kg
M3
M3
Kg
M3
Oh
Oh
Oh
Oh
Sub Total

0.250
77.000
0.130
0.020
2.600
0.090
1.420
0.473
0.047
0.071

500.00
1,050.00
125,000.00
125,000.00
10,000.00
125,000.00
12,500.00
18,750.00
21,875.00
25,000.00

Total Harga Satuan


(Rp)

1,250.00
1,250.00
2,500.00

31,250.00
2,625.00
625.00
1,215.00
122,400.00
600.00
4,400.00
9,500.00
5,000.00
900.00
500.00
179,015.00

20,400.00
200.00
24,791.66
1,875.00
1,250.00
218.75
125.00

12500

48,860.41

59,045.00
6,000.00
37,800.00
57,000.00
17,640.00
3,375.00
5,535.00
18,750.00
337.50
18,750.00
26,250.00
25,125.00
275,607.50

31,250.00
306,000.00
8,500.00
11,000.00
36,750.00
18,750.00
12,500.00
20,250.00
15,000.00
6,750.00
25,000.00
4,000.00
3,750.00
3,000.00
37,500.00
18,750.00
37,500.00
10,000.00
1,250.00
607,500.00

5,000.00
1,000.00
6,000.00

2,400.00
475.00
2,875.00

120,000.00
3,750.00
250.00
124,000.00

93,500.00
142,800.00
68,000.00
18,750.00
11,250.00
1,312.50
1,875.00
337,487.50

35,000.00
12,075.00
5,375.00
4,000.00
1,875.00
218.75
375.00

58,918.75

35,000.00
4,725.00
6,250.00
675.00
4,000.00
1,875.00
218.75
375.00
53,118.75

11,340.00
3,250.00
3,125.00
3,750.00
437.50
312.50
22,215.00

1,932.00
270.00
1,750.00
2,500.00
2,812.50
328.13
250.00
9,842.63

7,700,000.00

75,000.00
375,000.00
43,750.00
7,500.00
8,201,250.00

280,000.00
12,500.00
46,875.00
5,468.75
1,250.00
346,093.75

9,350,000.00
25,000.00
150,000.00
26,250.00
5,000.00
9,556,250.00

119,000.00
1,500.00
1,250.00
1,875.00
218.75
125.00
123,968.75

88,000.00
600.00
1,250.00
1,875.00

100,000.00
150,000.00
175,000.00
200,000.00

218.75
1,250.00
93,193.75

102,000.00
1,000.00
1,875.00
4,687.50
546.88
1,875.00
111,984.38

3.75

144,140.63
20,000.00
6,000.00
340,277.78
1,600,000.00
39,000.00
339,150.00
65,000.00
105,300.00

Kayu 1,5x1,5"

66.5 0.144141
36
102.5

Palywood

9.8

8.075

60,625.00
6,562.50
29,250.00
26,250.00
7,240.63
4,250.00
2,793,046.53

296,800.00
20,000.00
6,000.00
347,222.22
1,500,000.00

6.25
Kayu 5x7

50
20.8
14
84.8

0.2968

39,000.00
339,150.00
65,000.00
105,300.00

Playwood t=9m

10

91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
2,936,253.47

114,750.00
20,000.00
6,000.00
408,333.33
1,000,000.00
39,000.00
339,150.00
65,000.00
105,300.00

Kayu

Playwood

42
18.6
21
81.6
11.76

0.057375

16.25
15
26.4
57.65
3.4
2.4
5.8

0.201775

5.88

91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
2,315,314.58

403,550.00
20,000.00
6,000.00
402,777.78
1,000,000.00
39,000.00
339,150.00
65,000.00
105,300.00

Kayu

Palywood

2.9

91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
2,598,559.03

690,539.06
20,000.00
6,000.00
437,500.00
2,600,000.00
39,000.00
339,150.00
65,000.00
105,300.00
91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
4,520,270.31

Kayu 1,5x1,5"
24.3333333333
110.25

Palywood

Kayu
792,400.00
20,000.00
6,000.00
292,013.89
2,600,000.00
39,000.00
339,150.00
65,000.00
105,300.00
91,250.00
6,562.50
61,875.00
39,375.00

Playwood

94.5 0.155039 0.6905391 0.3452695


15.75
0.5355
125
28

12.6

6.3

46.4
180
226.4

0.7924

1.4600694

0.3962

12,468.75
6,250.00
4,476,645.14

94,218.75
20,000.00
6,000.00
231,481.46
800,000.00
39,000.00
339,150.00
65,000.00
105,300.00
91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
1,917,931.46

Kayu 1,5" x 1,5"

33.333333
67 0.0942188 0.0471094

Playwood

13.333332

9,492.19
20,000.00
6,000.00
115,740.73
1,000,000.00
39,000.00
339,150.00
65,000.00
105,300.00
91,250.00
6,562.50
61,875.00
39,375.00
12,468.75
6,250.00
wd

Kayu 1,5" x 1,5"

44.444444
13.5 0.0189844 0.0047461

Playwood

13.333332

3.333333 1.1574073

Besi

177.77776
0.6
223.22222

0.394688 70.166749 99.871954


0.222012 29.705206

Besi

133.3332
0.6
167.6665

6.666666 2.3148146

0.394688 52.625014 75.003824


0.222012 22.37881

6,000.00
200.00
36,000.00
600.00
71,500.00
9.45
1,875.00
1,250.00
618.75
618.75
618.75
218.75
125.00
119,634.45

6,000.00
200.00
36,000.00
600.00
71,500.00
9.45
1,875.00
1,250.00
618.75
618.75
618.75
218.75
125.00
119,634.45

243,600.00
65,000.00
105,300.00

20,625.00
4,687.50
546.88
2,000.00
441,759.38

10,500.00
195.00
87.50
131.25
15.31
7.50
10,936.56

80,000.00
4,000.00
2,000.00
127,500.00
33,250.00
150,000.00
4,000.00
6,187.50
721.88
150.00
407,809.38

37,500.00
8,400.00
4,000.00
5,000.00
3,750.00
437.50

50.00
59,137.50

57,750.00
300.00
2,500.00
1,875.00
218.75
250.00
62,893.75

3,666.67

625.00
937.50
109.38
75.00
5,413.54

35,200.00

375.00
1,312.50
153.13
37.50
37,078.13

120,000.00
3,750.00

250.00
124,000.00

52,500.00
12,600.00
5,250.00
19,500.00

11.1111111111

7,750.00
6,562.50
765.63
750.00
105,678.13

222,222.22
11,949.00
5,250.00
19,500.00
7,750.00
6,562.50
765.63
750.00
274,749.35

103,055.56
10,920.00
1,687.50
3,375.00
2,437.50
284.38
337.50
122,097.43

25

9,531.00
1,638.00
375.00
750.00
562.50
65.63
75.00
12,997.13

25,000.00
125.00
9,375.00
218.75
125.00
34,843.75

8,000.00
62.50
9,375.00
109.38
6.25
17,553.13

7,000.00
125.00
1,875.00
218.75
12.50
9,231.25

20,000.00

625.00
9,375.00
1,093.75
62.50
31,156.25

55,000.00
187.50
2,812.50
328.13
18.75
58,346.88

71,500.00
187.50
2,812.50
328.13
18.75
74,846.88

99,000.00
187.50
2,812.50
328.13
18.75
102,346.88

3,600.00
1,200.00
2,700.00
3,400.00

9,880.00
1,800.00
500.00
875.00
168.75
131.25
62.50
24,317.50

1,200.00
3,000.00
3,500.00
15,600.00
250.00
1,181.25
131.25
62.50
24,925.00

2,000,000.00
50,000.00
17,500.00
12,500.00
17,500.00
12,500.00

90,000.00
6,300.00

1,250.00
12,500.00
28,125.00
32,812.50
4,000.00
174,987.50

125,000.00
126,000.00
37,500.00
900,000.00
78,000.00
75,000.00
56,250.00
6,562.50
7,500.00
1,411,812.50

15,000.00
500.00
125.00
1,875.00
218.75
125.00
17,843.75

7,500.00
2,625.00
1,012.50
2,531.25
295.31
102.50
14,066.56

25,500.00
8,925.00
1,012.50
2,531.25
295.31
102.50
38,366.56

125.00
80,850.00
16,250.00
2,500.00
26,000.00
11,250.00
17,750.00
8,868.75
1,028.13
1,775.00
166,396.88

Rencanana Anggaran Biaya


Pekerjaan :
Lokasi :
Tahun :

No

Jenis Pekerjaan

Satuan

Volume

Harga Satuan
(Rp)

Jumlah Harga
Total Harga (Rp)
(Rp)

A
1
2
3
4
5
6
7
8
9

PEKERJAAN PERSIAPAN
Pembersihan Lahan
Pemasangan Pagar Sementara dari Kayu tinggi 2 m
Memasang Bouwplank
Memasang Papan Nama Proyek 80x120 cm
Membuat direksi keet & Gudang Sementara
Listrik dan Air Kerja
Mob & Demob Alat
Tes Material Baja dan Beton
Rambu - rambu lalu lintas dan keselamatan Kerja

m
m
m
Bh
m
Ls
Ls
Ls
Ls

308.120
72.740
38.000
1.000
24.000
1.000
1.000
1.000
1.000

2,500.00
179,015.00
48,860.41
275,607.50
607,500.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00

770,300.00
13,021,551.10
1,856,695.66
275,607.50
14,580,000.00
2,000,000.00
2,000,000.00
1,500,000.00
750,000.00

36,754,154.26

B
1
2
3

PEKERJAAN TANAH
Galian Tanah Biasa sedalam 1 m
Urugan Kembali
Urugan Pasir Bawah Pondasi

m
m
m

52.788
13.197
3.338

6,000.00
2,875.00
124,000.00

316,728.00
37,941.38
413,912.00

C
1

PEKERJAAN PONDASI
Pasangan Pondasi Batu Kali 1 Pc: 5 Ps

28.369

337,487.50

9,574,182.89

D
1
2

PEKERJAAN DINDING
Pasangan Tembok Bata 1Pc:4Ps (Trasraam)
Pasangan Tembok Bata 1Pc:3Kp:10Ps

m
m

28.947
268.532

58,918.75
53,118.75

1,705,521.06
14,264,084.18

E
1
2

PEKERJAAN PLESTERAN DINDING


Plesteran Dinding 1Pc:3Ps tebal 20 mm
Plesteran Dinding 1Pc:3Kp:10Ps tebal 15 mm

m
m

29.782
396.226

22,215.00
9,842.63

661,607.13
3,899,903.93

F
1
2

PEKERJAAN KAYU
Pasang Kusen Pintu dan Jendela Kayu Jati
Pasang Pintu Panel Kayu Jati

m
m

1.123
25.554

8,201,250.00
346,093.75

9,210,003.75
8,844,079.69

768,581.38

9,574,182.89

15,969,605.23

4,561,511.06

79,509,620.55

3
4
5
6

Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai


Pasang Usuk+Reng Genteng Beton Kayu Bengkirai
Pasang Listplank, Reuter 2X (2X20) cm, kayu bengkirai
Pasang Rangka Langit-langit 1X1 m Kayu Borneo

m
m
m
m

1.327
226.307
0.355
184.725

9,556,250.00
123,968.75
93,193.75
111,984.38

12,681,143.75
28,054,995.91
33,083.78
20,686,313.67

G
1
2
3
4

PEKERJAAN BETON
Membuat sloof Beton Bertulang (200Kg besi+bekisting)
Membuat Kolom Beton Bertulang (300Kg besi+bekisting)
Membuat Ring Balok (200Kg besi+bekisting)
Membuat Kuda-Kuda Beton (200Kg besi+bekisting)

m
m
m
m

3.338
3.229
3.338
5.283

2,793,046.53
2,936,253.47
119,634.45
119,634.45

9,323,189.31
9,481,162.46
399,339.79
632,028.80

H
1
2

PEKERJAAN PENUTUP ATAP


Pasang Genteng Kerpus
Pasang Genteng Beton

m
m

59.800
226.307

59,137.50
62,893.75

3,536,422.50
14,233,295.88

I
1
2

PEKERJAAN PLAFON
Pasang List Plafon Kayu Profil
Langit-langit Asbes

m
m

141.500
184.725

5,413.54
37,078.13

766,016.15
6,849,256.64

J
1
2
3
4

PEKERJAAN PENUTUP LANTAI DAN DINDING


Pekerjaan Urug Pasir Bawah Lantai
Pasang Lantai Keramik 33X33 cm
Pasang Lantai Keramik 10X20 cm
Pasang plint ubin pc abu-abu ukuran 10x30 cm

m
m
m
m

12.150
123.615
5.250
15.824

124,000.00
105,678.13
274,749.35
12,997.13

1,506,600.00
13,063,401.42
1,442,434.07
205,666.51

K
1
2
3
4
5
6

PEKERJAAN KUNCI DAN KACA


Pasang Kunci Tanam Biasa
Pasang Engsel pintu
Pasang Engsel Jendela
Pasang Pegangan Pintu/Door holder
Pasang Kaca tebal 3 mm
Pasang Kaca wireglass tebal 5 mm

Bh
Bh
Bh
Bh
m
m

8.000
38.000
4.000
17.000
21.472
0.900

34,843.75
17,553.13
9,231.25
31,156.25
58,346.88
102,346.88

278,750.00
667,018.75
36,925.00
529,656.25
1,252,824.10
92,112.19

L
1
2

PEKERJAAN PENGECATAN
Pengecatan Kayu
Pengecatan Tembok Baru

m
m

254.586
410.184

24,317.50
24,925.00

6,190,895.06
10,223,836.20

M
1
2
3

PEKERJAAN INSTALASI LISTRIK


Penyambungan Listrik PLN 2400 watt
Pemasangan Lampu SL 25 Watt
Pemasangan Sekering Group

19,835,720.36

17,769,718.38

7,615,272.79

16,218,102.00

2,857,286.29

16,414,731.26

3,250,000.00
LS
Bh
Bh

1.000
14.000
1.000

2,000,000.00
50,000.00
17,500.00

2,000,000.00
700,000.00
17,500.00

4
5
6

Pemasangan Stop Kontak


Pemasangan Sakelar Tunggal
Pemasangan Sakelar Ganda

N
1
2
3
4
5
6
7

PEKERJAAN SANITASI
Memasang Kloset Jongkok Porselen
Memasang Bak Mandi Bata Bata, Vol 0.3 m
Memasang Kran Air " atau "
Memasang pipa PVC tipe AW 1"
Memasang pipa PVC tipe AW 4"
Memasang Bak kontrol Pas Batu Bata 45X45 cm
Membuat Septictank 1.5x2x2 m + Peresapan

Bh
Bh
Bh

9.000
14.000
14.000

12,500.00
17,500.00
12,500.00

112,500.00
245,000.00
175,000.00
6,955,299.61

Bh
Bh
Bh
m
m
Bh
Bh

2.000
2.000
3.000
19.650
20.470
1.000
1.000

174,987.50
1,411,812.50
17,843.75
14,066.56
38,366.56
166,396.88
2,500,000.00

349,975.00
2,823,625.00
53,531.25
276,407.95
785,363.53
166,396.88
2,500,000.00

Daftar Rekapitulasi Rencanana Anggaran Biaya


Pekerjaan :
Lokasi :
Tahun :

No
I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV

Jenis Pekerjaan
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PONDASI
PEKERJAAN DINDING
PEKERJAAN PLESTERAN DINDING
PEKERJAAN KAYU
PEKERJAAN BETON
PEKERJAAN PENUTUP ATAP
PEKERJAAN PLAFON
PEKERJAAN PENUTUP LANTAI DAN DINDING
PEKERJAAN KUNCI DAN KACA
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN SANITASI
TOTAL JUMLAH
dibulatkan

Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

36,754,154.26
768,581.38
9,574,182.89
15,969,605.23
4,561,511.06
79,509,620.55
19,835,720.36
17,769,718.38
7,615,272.79
16,218,102.00
2,857,286.29
16,414,731.26
3,250,000.00
6,955,299.61
231,098,486.44
231,098,000.00

Daftar Harga Bahan


Pekerjaan :
Lokasi :
Tahun :
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Bahan
Dolken Kayu 8-10/400 cm
Semen Portland
Pasir Beton
Koral Beton
Kayu 5/7
Paku Biasa 2"-5"
Residu
Kayu Papan Bengkirai 3/20
Besi Strip
Pasir Pasang
Seng Plat
Jendela Nako 12 kaca/1m
Kaca Polos 3 mm
Kunci Tanam
Plywood 4 mm
Pasir Urug
Batu Belah 15/20 cm
Bata Merah 5 X 11 X 22 cm
Kapur Padam
Kayu jati, balok
Kayu Jati, papan
Kayu Bengkirai, balok
Kayu Borneo, balok
Kayu Borneo,Papan
Kayu Meranti
Kayu Terentang
Minyak Bekisting
Besi Beton polos
Kawat Beton
Kayu Albasiah
Plywood tebal 9 mm
Ubin Abu-Abu 20X20 cm
Plint Ubin 10x30 cm
Kunci Tanam Biasa
Engsel Pintu
Engsel Jendela
Door holder
Kaca Wireglass 5 mm
Cat Meni
Kertas Gosok kayu
Plamir
Cat dasar kayu
Cat penutup 2 kali
Minyak Cat
Kuas 3"
Plamir
Kertas gosok tembok
Cat Dasar tembok
Cat Penutup 2x

Satuan
Btg
Kg
M
M
M
Kg
Lt
M
Kg
M
Lbr
Bh
M
Bh
Lbr
M
M
Bh
M
M
M
M
M
M
Btg
M
Lt
Kg
Kg
M
Lbr
Bh
Bh
Bh
Bh
Bh
Bh
M
Kg
Lbr
Kg
Kg
Kg
Ltr
Bh
Kg
Lbr
Kg
Kg

Harga (Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

25,000.00
1,050.00
125,000.00
135,000.00
1,700,000.00
10,000.00
11,000.00
3,541,666.00
11,000.00
125,000.00
27,000.00
12,500.00
50,000.00
25,000.00
50,000.00
100,000.00
85,000.00
500.00
45,000.00
15,000,000.00
18,000,000.00
8,500,000.00
8,500,000.00
10,000,000.00
1,687,000.00
2,000,000.00
10,000.00
10,000.00
13,000.00
3,000,000.00
95,000.00
3,888.89
2,700.00
25,000.00
8,000.00
7,000.00
20,000.00
90,000.00
18,000.00
3,000.00
18,000.00
20,000.00
38,000.00
12,000.00
10,000.00
12,000.00
3,000.00
35,000.00
60,000.00

50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67

Kloset Jongkok Porselen


Porselen (11x11) Cm
Semen Nat
Kran Air
Sealm Tape
Pipa PVC 1"
Pipa PVC 4"
Batu Kerikil
Besi Beton
Genteng Bubung Palentong
Genteng Beton
Kayu Profil
Paku plafon
Pelat Asbes tebal 6mm
Ubin Keramik 33X33 cm
Semen Warna
Ubin Keramik Artistik 10X20 cm
Septic tank + Resapan

Bh
Bh
Kg
bh
Kg
m
m
M3
Kg
Bh
Bh
M
Kg
M
Bh
Kg
Bh
Bh

No

Tenaga

Sat

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

Pekerja

Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh

Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Gali
Tukang Cat
Tukang Politur
Kepala Tukang
Mandor
Masinis/operator
Kernet
Penyemprot
Pekerja malam

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

90,000.00
2,500.00
13,000.00
15,000.00
6,250.00
21,250.00
125,000.00
10,000.00
7,500.00
5,500.00
3,333.33
10,000.00
32,000.00
4,000.00
13,000.00
4,444.44
2,500,000.00

Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

36,000.00
42,500.00
47,500.00
45,000.00
42,500.00
42,500.00
45,000.00
45,000.00
40,000.00
60,000.00
40,000.00
40,000.00
40,000.00

Stok di pasaran
40kg/holcim

42,000.00

4m

85,000.00

9bh

35,000.00

0.024
41.666666667
3,541,666.67

3,888.89

bh
4m
4m

1,000.00
25,000.00
85,000.00

6,250.00
21,250.00
18.96 8438.819

3m

10,000.00

9bh

36,000.00

4,000.00

9bh

40,000.00

4,444.44

Anda mungkin juga menyukai