Uraian
1 Mandor
2 Tukang gali tanah
3 Kepala tukang batu
4 Tukang Batu
5 Laden tukang batu
6 Kepala tukang kayu
7 Tukang kayu
8 Laden Tukang Kayu
9 Kepala Tukang Besi
10 Tukang besi
11 Laden Tukang Besi
12 Kepala tukang cat
13 Tukang cat
14 Laden tukang cat
15 Penjaga malam
16 Buruh tak terlatih
17 Buruh lapangan agak terlatih
18 Buruh Lapangan terlatih
19 Tukang listrik
20 Tukang las
21 Tukang tebas
22 Tukang anyam
B. Bahan Bangunan
1 besi 8
2 besi 6
3 besi 4
4 besi 10
4 semen
5 Pasir Pasang
6 Pasir Urug
7 koral
papan bekisting
kayu bekisting
Atap Zimculome Collor ( sakura elang ) 2 susun
Atap Zimculome Collor ( Mega Roof ) 3 susun
Bak mandi Fibre 50 x 50 Segi empat kecil
Balok kayu Meranti Ukuran 5x10x400 cm
Balok kayu Meranti Ukuran 6x12x400 cm
Balok kayu Meranti Ukuran 8 x12 x 400 cm
Bataco
keramik dinding wc
keramik lantai wc
closed jongkok INA
keramik lantai 40 x40
pipa 1/2"
pipa 3/4"
pipa 3"
flor drain
keran air
papan kayu 2/20 (kayu kuat I Benuas/ulin)
cat dasar
cat dinding
cat kayu platon
Minyak cat
engsel pintu
engsel jendela
grendel pintu
tarikan jendela
hak angin
kunci tanam jendela
kunci tanam pintu
bindrat
plamir
Satuan Harga Dasar
OH Rp 98,300.00
OH Rp 68,000.00
OH Rp 90,700.00
OH Rp 83,100.00
OH Rp 68,000.00
OH Rp 90,700.00
OH Rp 83,100.00
OH Rp 68,000.00
OH Rp 90,700.00
OH Rp 83,100.00
OH Rp 68,000.00
OH Rp 90,700.00
OH Rp 83,100.00
OH Rp 68,000.00
OH Rp 68,000.00
OH Rp 68,000.00
OH Rp 68,000.00
OH Rp 68,000.00
OH Rp 75,000.00
OH Rp 98,300.00
OH Rp 98,300.00
OH Rp 75,500.00
ANALISA URAIAN
1. PEKERJAAN PENDAHULUAN
2. PEKERJAAN TANAH
3. PEKERJAAN PONDASI
SNI 03.6.1 1 M3 Pasang pondasi batu belah adukan 1 Pc : 3 Ps
0.075 Oh
0.075 Oh
0.750 Oh
1.500 Oh
1.200 M3
20.200 Kg
0.485 M3
SNI 03.6.9 1 M3 Pasang pondasi batu kosong ( aanstamping )
0.039 Oh
0.039 Oh
0.390 Oh
0.780 Oh
1.200 M3
0.432 M3
4. PEKERJAAN PEMBETONAN
SNI 07. 6. 5 1 M Membuat Beton Bertulang 1 Pc : 2 Ps : 3 Kr
0.0800 Oh
0.0250 Oh
0.2500 Oh
1.6500 Oh
23.200 Kg
0.5200 M3
0.7800 M3
SNI. 07. 6. 25 1 kg Pembesian dengan besi polos atau besi ulir 8mm
0.0003 Oh
0.0007 Oh
0.0070 Oh
0.0070 Oh
1.0500 Kg
0.0150 Kg
SNI. 07. 6. 25 1 kg Pembesian dengan besi polos atau besi ulir 10mm
0.0003 Oh
0.0007 Oh
0.0070 Oh
0.0070 Oh
1.0500 Kg
0.0150 Kg
SNI. 07. 6. 25 1 kg Pembesian dengan besi polos atau besi ulir 12 mm
0.0003 Oh
0.0007 Oh
0.0070 Oh
0.0070 Oh
1.0500 Kg
0.0150 Kg
SNI. 07. 6. 25 1 kg Pembesian dengan besi polos atau besi ulir 16mm
0.0003 Oh
0.0007 Oh
0.0070 Oh
0.0070 Oh
1.0500 Kg
0.0150 Kg
5. PEKERJAAN LANTAI
SNI 10.2.3 1 M2 Pasang lantai keramik 20 x 20 cm
0.035 Oh
0.035 Oh
0.350 Oh
0.700 Oh
26.500 Bh
10.000 Kg
0.045 M3
1.500 Kg
8. PEKERJAAN PLAFOND
SNI 08.17.4 1 M Pasang rangka langit-lamgit 60 x 60 cm kayu kelas kuat II (kayu lanan/m
0.011 Oh
0.035 Oh
0.350 Oh
0.210 Oh
0.017 M3
0.115 Kg
9. PEKERJAAN PENGECATAN
SNI 13.8.1 1 M2 Pengecatan bidang kayu baru: 1 lapis plamir, 1 lapis cat dasar dan 2 lapi
0.003 Oh
0.006 Oh
0.009 Oh
0.070 Oh
0.200 Kg
0.150 Kg
0.170 Kg
0.260 Kg
SNI 13.10.2 1 M2 Pengecatan tembok baru: 1 lapis cat dasar dan 2 lapis cat penutup
0.003 Oh
0.004 Oh
0.043 Oh
0.028 Oh
0.130 Kg
0.230 Kg
SNI 10.17.1 Pasang 1 buah kran air diameter 3/4" atau 1/2"
0.005 Oh
0.010 Oh
0.100 Oh
0.010 Oh
1.000 Bh
0.500 Bh
SNI 11.6.1 Pasang 1 buah bak mandi fiber glass, volume 0,30 m3 (50 x 50) cm
0.110 Oh
0.540 Oh
2.700 Oh
1.800 Oh
1.000 Bh
0.180
sloof per m3
DAFTAR ANALISA HARGA SATUAN PEKERJAAN
an Direksi Keet
Kayu dolken/galam 10-12 cm,4 @ Rp. 13,800.00 Rp.
Kayu Klas III @ Rp. 1,600,000.00 Rp.
Paku Biasa @ Rp. 13,000.00 Rp.
Semen Portland @ Rp. 1,500.00 Rp.
Pasir Beton @ Rp. 67,500.00 Rp.
Koral Beton @ Rp. 325,000.00 Rp.
Seng Gelombang bljs 20 cm @ Rp. 39,300.00 Rp.
Tukang Kayu @ Rp. 83,100.00 Rp.
Pembantu Tukang Kayu @ Rp. 68,000.00 Rp.
Kepala Tukang Kayu @ Rp. 90,700.00 Rp.
Mandor @ Rp. 98,300.00 Rp.
Rp.
uran dan pasang bouwplank
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 83,100.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Balok kayu kelas kuat III @ Rp. 1,500,000.00
Papan bouwplank @ Rp. 1,860,000.00
Paku kayu @ Rp. 13,000.00
Rp.
anah kembali
Mandor @ Rp. 98,300.00 Rp.
Tukang gali tanah @ Rp. 68,000.00 Rp.
Pasir urug @ Rp. 42,500.00
Rp.
t Beton Bertulang 1 Pc : 2 Ps : 3 Kr
Mandor @ Rp. 98,300.00 Rp.
Kepala Tukang Batu @ Rp. 90,700.00 Rp.
Tukang Batu @ Rp. 83,100.00 Rp.
Laden Tukang Batu @ Rp. 68,000.00 Rp.
Semen Portland / Kg @ Rp. 1,500.00
Pasir Beton @ Rp. 67,500.00
Koral Beton @ Rp. 287,500.00
Rp.
Rp.
AN LANTAI
antai keramik 20 x 20 cm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
keramik 20 x 20 cm @ Rp. 12,500.00
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Semen warna @ Rp. 12,500.00
Rp.
antai keramik 40 x 40 cm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
keramik 20 x 20 cm @ Rp. 12,500.00
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Semen warna @ Rp. 12,500.00
Rp.
antai keramik 10 x 40 cm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
keramik 10 x 40 cm @ Rp. 12,500.00
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Semen warna @ Rp. 12,500.00
Rp.
antai keramik 15 x 20 cm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
keramik 15 x 20 cm @ Rp. 2,350.00
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Semen warna @ Rp. 12,500.00
Rp.
unci tanam
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 90,700.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Kunci tanam merk ISEO @ Rp. 140,600.00
Rp.
ngsel jendela
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 90,700.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Engsel jendela "3" @ Rp. 11,300.00
Rp.
egangan pintu
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 90,700.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Pegangan pintu @ Rp. 43,800.00
Rp.
egangan jendela
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 90,700.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Pegangan jendela @ Rp. 9,000.00
Rp.
n camp 1 Pc : 3 Ps tebal 15 mm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Rp.
n camp 1 Pc : 5 Ps tebal 15 mm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Rp.
AN PLAFOND
angka langit-lamgit 60 x 60 cm kayu kelas kuat II (kayu lanan/meranti)
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 83,100.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Balok kayu kelas kuat II @ Rp. 1,200,000.00
Paku kayu @ Rp. 13,000.00
Rp.
angit-langit nusaboard
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang kayu @ Rp. 90,700.00 Rp.
Tukang kayu @ Rp. 83,100.00 Rp.
Pembantu tukang kayu @ Rp. 68,000.00 Rp.
Paku nusaboard @ Rp. 21,400.00
nusaboard @ Rp. 51,000.00
Rp.
AN PENGECATAN
an bidang kayu baru: 1 lapis plamir, 1 lapis cat dasar dan 2 lapis cat penutup
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang cat @ Rp. 90,700.00 Rp.
Tukang cat @ Rp. 90,700.00 Rp.
Pembantu tukang cat @ Rp. 68,000.00 Rp.
Cat meni @ Rp. 30,000.00
Plamir (dempul kayu) biasa @ Rp. 26,700.00
Cat dasar @ Rp. 27,600.00
Cat penutup merk TKS @ Rp. 26,400.00
Rp.
inding keramik 20 x 20 cm
Mandor @ Rp. 98,300.00 Rp.
Kepala tukang batu @ Rp. 90,700.00 Rp.
Tukang batu @ Rp. 83,100.00 Rp.
Pembantu tukang batu @ Rp. 68,000.00 Rp.
Ubin keramik 20 x 20 cm @ Rp. 2,400.00
Semen PC @ Rp. 1,500.00
Pasir pasang @ Rp. 67,500.00
Semen warna @ Rp. 12,500.00
Rp.
an 1 buah Resapan
@ Rp. 98,300.00 Rp.
epala Tukang Batu @ Rp. 90,700.00 Rp.
@ Rp. 83,100.00 Rp.
aden Tukang Batu @ Rp. 68,000.00 Rp.
@ Rp. 68,000.00 Rp.
@ Rp. 62,100.00 Rp.
@ Rp. 287,500.00 Rp.
@ Rp. 42,500.00 Rp.
Rp.
7,550.00
4,915.00
12,465.00 Rp. - Rp. 12,465.00
Rp. 23,460.00
Rp. 336,000.00
Rp. 3,900.00
Rp. 15,750.00
Rp. 2,025.00
Rp. 16,250.00
Rp. 58,950.00
166,200.00 Rp.
68,000.00 Rp.
18,140.00 Rp.
4,915.00 Rp.
257,255.00 Rp. 456,335.00 Rp. 713,590.00
491.50
907.00
8,310.00
6,800.00
Rp. 18,000.00
Rp. 13,020.00
Rp. 260.00
16,508.50 Rp. 31,280.00 Rp. 47,788.50
4,915.00
18,140.00
166,200.00
6,800.00
Rp. 23,460.00
Rp. 390,600.00
Rp. 3,900.00
Rp. 15,750.00
Rp. 2,025.00
Rp. 16,250.00
Rp. 58,950.00
196,055.00 Rp. 510,935.00 Rp. 706,990.00
2,457.50
51,000.00
53,457.50 Rp. - Rp. 53,457.50
4,423.50
61,200.00
65,623.50 Rp. - Rp. 65,623.50
1,474.50
20,400.00
Rp. 17,000.00
21,874.50 Rp. 17,000.00 Rp. 38,874.50
4,915.00
34,000.00
38,915.00 Rp. - Rp. 38,915.00
983.00
20,400.00
Rp. 51,000.00
21,383.00 Rp. 51,000.00 Rp. 72,383.00
983.00
20,400.00
Rp. 51,000.00
21,383.00 Rp. 51,000.00 Rp. 72,383.00
7,372.50
6,802.50
62,325.00
102,000.00
Rp. 255,000.00
Rp. 30,300.00
Rp. 32,737.50
178,500.00 Rp. 318,037.50 Rp. 496,537.50
3,833.70
3,537.30
32,409.00
53,040.00
Rp. 255,000.00
Rp. 18,360.00
92,820.00 Rp. 273,360.00 Rp. 366,180.00
7,864.00
2,267.50
20,775.00
112,200.00
Rp. 34,800.00
Rp. 35,100.00
Rp. 224,250.00
143,106.50 Rp. 294,150.00 Rp. 437,256.50
7,864.00
2,267.50
20,775.00
112,200.00
Rp. 34,800.00
Rp. 35,100.00
Rp. 224,250.00
143,106.50 Rp. 69,900.00 Rp. 213,006.50
29.49
63.49
581.70
476.00
Rp. 6,825.00
Rp. 240.00
1,150.68 Rp. 7,065.00 Rp. 8,215.68
29.49
63.49
581.70
476.00
Rp. 6,825.00
Rp. 240.00
1,150.68 Rp. 7,065.00 Rp. 8,215.68
29.49
63.49
581.70
476.00
Rp. 6,825.00
Rp. 240.00
1,150.68 Rp. 7,065.00 Rp. 8,215.68
29.49
63.49
581.70
476.00
Rp. 6,825.00
Rp. 240.00
1,150.68 Rp. 7,065.00 Rp. 8,215.68
2,555.80
2,358.20
21,606.00
35,360.00
Rp. 48,000.00
Rp. 3,900.00
Rp. 0.00
61,880.00 Rp. 51,900.00 Rp. 113,780.00
2,555.80
2,358.20
21,606.00
35,360.00
Rp. 54,000.00
Rp. 3,900.00
Rp. 0.00
61,880.00 Rp. 57,900.00 Rp. 119,780.00
3,243.90
2,993.10
27,423.00
44,880.00
Rp. 48,000.00
Rp. 5,200.00
Rp. 0.00
Rp. 18,000.00
Rp. 51,415.00
Rp. 27,600.00
78,540.00 Rp. 150,215.00 Rp. 228,755.00
3,243.90
2,993.10
27,423.00
44,880.00
Rp. 48,000.00
Rp. 5,200.00
Rp. 0.00
Rp. 21,600.00
Rp. 51,415.00
Rp. 27,600.00
78,540.00 Rp. 153,815.00 Rp. 232,355.00
3,243.90
2,993.10
27,423.00
44,880.00
Rp. 48,000.00
Rp. 5,200.00
Rp. 0.00
Rp. 18,000.00
Rp. 51,415.00
Rp. 82,800.00
78,540.00 Rp. 205,415.00 Rp. 283,955.00
3,243.90
2,993.10
27,423.00
44,880.00
Rp. 36,000.00
Rp. 5,200.00
Rp. 0.00
Rp. 18,000.00
Rp. 51,415.00
Rp. 27,600.00
Rp. 0.00
78,540.00 Rp. 138,215.00 Rp. 216,755.00
3,440.50
3,174.50
29,085.00
47,600.00
Rp. 331,250.00
Rp. 15,000.00
Rp. 3,037.50
Rp. 18,750.00
83,300.00 Rp. 368,037.50 Rp. 451,337.50
3,440.50
3,174.50
29,085.00
47,600.00
Rp. 331,250.00
Rp. 15,000.00
Rp. 3,037.50
Rp. 18,750.00
83,300.00 Rp. 368,037.50 Rp. 451,337.50
3,440.50
3,174.50
29,085.00
47,600.00
Rp. 33,125.00
Rp. 15,000.00
Rp. 3,037.50
Rp. 18,750.00
83,300.00 Rp. 69,912.50 Rp. 153,212.50
3,440.50
3,174.50
29,085.00
47,600.00
Rp. 62,275.00
Rp. 15,600.00
Rp. 3,037.50
Rp. 20,250.00
83,300.00 Rp. 101,162.50 Rp. 184,462.50
29,490.00
190,470.00
1,745,100.00
476,000.00
Rp. 1,440,000.00
Rp. 16,250.00
Rp. 30,000.00
2,441,060.00 Rp. 1,486,250.00 Rp. 3,927,310.00
73.73
1,360.50
13,605.00
1,020.00
Rp. 16,900.00
16,059.23 Rp. 16,900.00 Rp. 32,959.23
294.90
5,442.00
54,420.00
4,080.00
Rp. 140,600.00
64,236.90 Rp. 140,600.00 Rp. 204,836.90
73.73
1,360.50
13,605.00
1,020.00
Rp. 99,660.00
16,059.23 Rp. 99,660.00 Rp. 115,719.23
49.15
907.00
9,070.00
680.00
Rp. 11,300.00
10,706.15 Rp. 11,300.00 Rp. 22,006.15
73.73
1,360.50
13,605.00
1,020.00
Rp. 16,600.00
16,059.23 Rp. 16,600.00 Rp. 32,659.23
98.30
1,814.00
18,140.00
1,360.00
13,300.00 Rp. 13,300.00
34,712.30 Rp. 13,300.00 Rp. 48,012.30
245.75
4,535.00
45,350.00
3,400.00
Rp. 43,800.00
53,530.75 Rp. 43,800.00 Rp. 97,330.75
4,915.00
22,675.00
226,750.00
68,000.00
Rp. 20,100.00
322,340.00 Rp. 20,100.00 Rp. 342,440.00
245.75
4,535.00
45,350.00
3,400.00
Rp. 9,000.00
53,530.75 Rp. 9,000.00 Rp. 62,530.75
1,474.50
907.00
8,310.00
20,400.00
Rp. 24,000.00
Rp. 17,250.00
Rp. 2,902.50
31,091.50 Rp. 44,152.50 Rp. 75,244.00
1,474.50
1,360.50
12,465.00
20,400.00
Rp. 11,664.00
Rp. 1,552.50
35,700.00 Rp. 13,216.50 Rp. 48,916.50
1,474.50
1,360.50
12,465.00
20,400.00
Rp. 11,664.00
Rp. 2,565.00
35,700.00 Rp. 14,229.00 Rp. 49,929.00
1,081.30
3,174.50
29,085.00
14,280.00
Rp. 20,400.00
Rp. 1,495.00
100,448.00 Rp. 21,895.00 Rp. 122,343.00
491.50
907.00
8,310.00
6,800.00
Rp. 22,000.00
Rp. 51,000.00
16,508.50 Rp. 73,000.00 Rp. 89,508.50
245.75
544.20
816.30
4,760.00
Rp. 6,000.00
Rp. 4,005.00
Rp. 4,692.00
Rp. 6,864.00
6,366.25 Rp. 21,561.00 Rp. 27,927.25
327.34
390.01
3,900.10
1,904.00
3,588.00 Rp. 3,588.00
Rp. 3,749.00
10,109.45 Rp. 7,337.00 Rp. 17,446.45
19,660.00
108,840.00
997,200.00
272,000.00
Rp. 1,320,000.00
Rp. 306,000.00
Rp. 10,400.00
1,397,700.00 Rp. 1,636,400.00 Rp. 3,034,100.00
491.50
907.00
8,310.00
6,800.00
Rp. 26,304.08
Rp. 1,314.00
16,508.50 Rp. 27,618.08 Rp. 44,126.58
98.30
907.00
8,310.00
13,600.00
Rp. 46,760.00
22,915.30 Rp. 46,760.00 Rp. 69,675.30
491.50
907.00
8,310.00
6,800.00
Rp. 0.00
Rp. 1,314.00
16,508.50 Rp. 1,314.00 Rp. 17,822.50
15,728.00
136,050.00
124,650.00
68,000.00
Rp. 139,600.00
Rp. 9,000.00
Rp. 675.00
344,428.00 Rp. 149,275.00 Rp. 493,703.00
491.50
907.00
8,310.00
680.00
Rp. 20,200.00
Rp. 1,000.00
10,388.50 Rp. 21,200.00 Rp. 31,588.50
491.50
907.00
8,310.00
680.00
Rp. 24,240.00
Rp. 1,000.00
10,388.50 Rp. 25,240.00 Rp. 35,628.50
10,813.00
48,978.00
224,370.00
122,400.00
197,500.00 Rp. 197,500.00
Rp. 6,399.00
604,061.00 Rp. 203,899.00 Rp. 807,960.00
4,423.50
4,081.50
37,395.00
61,200.00
Rp. 63,600.00
Rp. 13,950.00
Rp. 1,215.00
Rp. 24,250.00
107,100.00 Rp. 103,015.00 Rp. 210,115.00
88,470.00
81,630.00
373,950.00
204,000.00
27,200.00
775,250.00 Rp. Rp. 775,250.00
88,470.00
81,630.00
373,950.00
204,000.00
27,200.00
62,100.00
287,212.50
42,500.00
775,250.00 Rp. 391,812.50 Rp. 1,167,062.50
7,864.00
2,267.50
20,775.00
112,200.00
Rp. 34,800.00
Rp. 35,100.00
224,250.00
143,106.50 Rp. 294,150.00 Rp. 437,256.50
7,864.00
2,267.50
20,775.00
112,200.00
Rp. 34,800.00
Rp. 35,100.00
Rp. 224,250.00
143,106.50 Rp. 294,150.00 Rp. 437,256.50
Rp 3,897,147.31
Rp 70,148.65
$ 206,900,100.00
$ 180,000,000.00
$ 1,800,000.00
$ 21,600,000.00
$ 158,400,000.00
$ 38,400,000.00
$ 54,000,000.00
u 206,137.18
b 353,115.00
0.0076666667
0.0383333333
RENCANA AN
PROGRAM
KEGIATAN
TAHUN ANGGARAN
No.
1
I
II
1
III
1
2
3
IV
1
2
V
1
VI
VII
1
2
2
3
4
10
12
20
21
22
23
24
25
26
RENCANA ANGGARAN BIAYA
GIATAN
HUN ANGGARAN
2 4
PEKERJAAN PENDAHULUAN
Pembuatan Papan Nama Proyek 1.00
Pengukuran dan pemasangan bowplank 40.60
Pembersihan lokasi 1.00
PEKERJAAN SANITASI
a. Septictank dan rembesan 2 m3 1
b. Memasang closed Jongkok porselen 1
c. memasang bak mandi fiberglass 1
d. Memasang floor drain 1
e. Memasang kran 3/4" atau 1/2" 1
f. Memasang pipa PVC tipe AW 3/4 20
g. Memasang pipa penyalur air limbah jenis pipa tanah 3" 3
PEKERJAAN PENGECATAN
Pek. Pengecatan dinding, kolom & balok beton
a. Pengecatan Tembok Dinding ( 1 plamir, 1 lapis cat dasar 266.86
2 lapis cat penutup)
Pek. Pengecatan seluruh kusen, pintu & lisplank
a. Pengecatan kilap kayu/besi ( 1 lapis cat dasar, 3 lapis cat 46.77
kilap penutup)
PEKERJAAN PEMBETONAN
b. Sloof 15/20
Membuat Beton Bertulang 1.00
Pembesian dengan besi 8 mm 1.00
Pembesian dengan besi 6 mm 1.00
Pasang Bekisting untuk Sloof 1.00
c. Kolom
Membuat Beton Bertulang 1.00
Pembesian dengan besi 8 mm 1.00
Pembesian dengan besi 6 mm 1.00
Pasang Bekisting untuk Kolom 1.00
d. Balok
Membuat Beton Bertulang 1.00
Pembesian dengan besi 6 mm 1.00
Pembesian dengan besi 4 mm 1.00
Pasang Bekisting untuk Balok 1.00
e. Plat teras
Membuat Beton Bertulang 1.00
Pembesian dengan besi 8 mm 1.00
Pembesian dengan besi 6 1.00
Pasang Bekisting untuk teras 1.00
PEKERJAAN LANTAI
Pasang Lantai Keramik 30x30 1.00
Pasang Lantai Keramik 15x20 1.00
cor lantai 1.00
Urugan Pasir 1.00
spesi lantai 1.00
tanah urugan 1.00
PEKERJAAN PLAFOND
Langit-langit ( 60 x 120 cm ), tebal 4 mm 1.00
Pasang rangka Langit-langit ( 60 x 120 cm ), kayu lanan 1.00
PEKERJAAN PENGECATAN
Pengecatan Bidang Kayu Baru 1 lapis plamir, 1.00
Pengecatan Bidang Tembok Baru 1 lapis plamir, 1.00
PEKERJAAN CARPORT
Cor beton tumbuk 1.00
TOTAL KESELURUHAN
NGGARAN BIAYA
bh Rp - Rp 200,000.00
m Rp 16,508.50 Rp 31,280.00 Rp 1,940,213.10
lok Rp - Rp 300,000.00
SUB TOTAL I Rp 2,440,213.10
m3 Rp 53,457.50 Rp - Rp 641,490.00
m3 Rp 21,383.00 Rp 51,000.00 Rp 802,003.64
m3 Rp 143,106.50 Rp 294,150.00 Rp 524,707.80
m2 Rp 61,880.00 Rp 51,900.00 Rp 655,372.80
m3 Rp 206,137.18 Rp 353,115.00 Rp 514,512.01
m3 Rp - Rp 382,050.00 Rp 382,050.00
m2 Rp - Rp - Rp 2,000,000.00
set Rp - Rp 270,000.00 Rp 270,000.00
m2 Rp - Rp 750,000.00 Rp 12,885,000.00
m Rp 31,091.50 Rp 44,152.50 Rp 707,293.60
m2 Rp - Rp 170,000.00 Rp 20,269,100.00
M3 Rp 53,457.50 Rp 53,457.50
M3 Rp 17,000.00 Rp 38,874.50 Rp 55,874.50
M3 Rp 51,000.00 Rp 21,383.00 Rp 72,383.00
M3 Rp 178,500.00 Rp 496,537.50 Rp 675,037.50
M3 Rp - Rp -
SUB TOTAL II Rp 856,752.50
Kg Rp - Rp -
Buah Rp - Rp -
Buah Rp - Rp -
Buah Rp - Rp -
SUB TOTAL XI Rp -
M3 Rp - Rp -
M3 Rp - Rp -
M3 Rp - Rp -
SUB TOTAL XII Rp -
M3 Rp - Rp -
Rp 13,097,436.54
35.8455
573,467.86
573,467.86
72,383.00
211,851.50
133,834.20