Kontrak Banyuwangi 2017

DAFTAR HARGA SATUAN UPAH & MATERIAL
PEMBANGUNAN RUMAH DI KALIPURO ASRI BANYUWANGI

PERUM PERUMNAS CABANG PASURUAN
NO URAIAN SATUAN HARGA

1 2 3 4
A UPAH TENAGA KERJA :

1 Tk Gali Org/Hr 68,750
2 Tk Batu Org/Hr 68,750
3 Tk Besi Org/Hr 68,750
4 Tk Kayu Org/Hr 68,750
5 Tk Listrik Org/Hr 68,750
6 Tk Cat Org/Hr 68,750
7 Tk Ledeng Org/Hr 68,750
8 Tk Kaca Org/Hr 68,750
9 Kep Tukang Org/Hr 79,750
10 Pekerja Org/Hr 57,750
11 Penjaga Org/Hr 52,250
12 Uang Makan Operator/ 8 Jam Org/Hr 165,000
13 Masinis Org/Hr 104,500
14 Pembantu Masinis Org/Hr 77,000
15 Mandor Org/Hr 82,500
B HARGA BAHAN BANGUNAN :

Harga alat listrik
1 Cabel BC 6 mm M' 16,500
2 Cabel Fooding NYM 3 x 4 mm2 M' 16,500
3 Cabel NYM 2 X 1,5 mm2 M' 4,400
4 Cabel NYM 3 X 1,5 mm2 M' 4,950
5 Cabel Power NYM 2 x 2,5 mm2 M' 7,150
6 Clamp 5/8" Bh 220
7 Fisher uk 5/8" Bh 165
8 Fitting Bh 16,500
9 Fuse Box 1 Group Bh 30,250
10 Ground Rod 5/8 x 8 Bh 19,250
11 Isolasi Roll 8,800
12 Jildak Ls 440,000
13 Konsoil Ls 88,000
14 MCB 4 A Bh 55,000
15 Pipa PVC 5/8" Btg 8,250
16 Schakelaar tunggal Bh 16,500
17 Schakelaar Ganda Bh 19,800
18 Socket Bh 330
19 Stop Kontak Bh 16,500
C Harga bahan bangunan lainnya

1 Air Kerja Ls 110,000
2 Alat bantu Ls 1,650
3 Aluminium lmbr -
4 Amplas (kertas gosok) Lbr 2,750
5 Amplas besi Lbr 2,750
6 Bak cuci piring stainless steel Bh 385,000
7 Bak mandi fiberglas tanam 120 L Bh 330,000
8 Bak mandi fiberglass oval kap. 100L uk. 53x58cm Bh 165,000
9 Bak sampah depan rumah Bh 74,800
10 Bambu Petung/Belo P. 3M Btg 7,700
11 Batu Kali Bulat M3 110,000
12 Batu Kali Belah M3 121,000

1 2 3 4
13 Batu Split ( Kerikil ) M3 126,500
14 Batu tempel hitam M2 107,800
15 Besi Beton polos Kg 10,120
16 Besi Hollow untuk pagar/tangga 1.2 mm m2 352,000
17 Buis Beton Ø 100 cm, t=0,5 m Bh 132,000
18 Buis Beton Ø 0,8 cm, t=0,5 m Bh 88,000
19 Batu pecah 1/2 cm M3 121,000
20 Batu pecah 2/3 cm M3 115,500
21 Bata Merah Bh 550
22 Besi angkur Bh 1,650
23 Cat Meni Kg 33,000
24 Cat Kayu Kg 44,000
25 Cat dasar Kg 22,000

1 2 3 4
26 Cat Tembok setara paragon Kg 18,700
27 Cat tembok setara catylac Kg 22,000
28 Cat Tembok setara Avitex Lt 19,800
29 Conblock 9,5x19,5x39 Bh 1,980
30 Cotton plaster Bh 8,800
31 Coumpound Zak 77,000
32 Eternit 1 x 1 m Bh 11,000
33 Engsel Kupu - kupu Besar uk. 4" Psg 22,000
34 Engsel Kupu - kupu Kecil uk. 3" Psg 19,250
35 Grendel kecil Bh 6,600
36 Grendel Besar Bh 7,150
37 Genteng plentong Bh 1,650
38 Genteng plentong nok Bh 2,750
39 GRC/cement cilika board 1,2 m x 2,4 m t. 4 Lbr 71,500
40 Hak angin Psg 8,800
41 Handle pintu Psg 71,500
42 Ijuk Ikat 5,500
43 Kayu kaso 4/6 & 2/3 M3 1,650,000
44 Kayu bekisting M3 1,650,000
45 Kayu meranti M3 4,950,000
46 Kayu steger M3 2,970,000
47 Kawat Beton (bendrat) Kg 15,400
48 Keramik 30 x 30 Kw I M2 66,000
49 Keramik 20 x 20 Kw I M2 59,400
50 Keramik 20 x 25 Kw I M2 63,800
51 Keramik 30 x 30 Kw II putih polos M2 52,800
52 Keramik 20 x 20 Kw II warna/motif M2 48,400
53 Keramik 20 x 25 Kw II warna/motif M2 50,600
54 Knee PVC 1/2" Bh 1,650
55 Knee PVC 4" Bh 13,750
56 Kloset Jongkok Porselin Bh 104,500
57 Kuas Bh 9,350
58 Kunci Tanam 2 x putar kecil Bh 49,500
59 Kunci Tanam 2 x putar besar Bh 71,500
60 Kran Air Ø 1/2" Bh 16,500
61 kran stainless Bh 49,500
62 Kran stainless leher angsa Bh 55,000
63 Kaca polos 3 mm M2 44,000
64 Kaca polos 5 mm M2 71,500
65 Kaca es 3 mm M2 93,500
66 Kansteen uk. 20x30x50 Bh 18,700
67 Knee PVC Ø 1/2" AW Bh 3,300
68 Knee PVC Ø 3" Bh 11,000
69 Knee PVC Ø 4" Bh 13,750
70 Knee/Tee PVC Ø 1 1/4" Bh 8,250
71 Knee pipa 1/2" Bh 4,950
72 Kusen pintu beton P-80 Bh 198,000
73 Kusen pintu beton P-70 Bh 181,500
74 Kusen jendela beton 0.5x1 Bh 88,000
75 Lem Kayu Kg 11,000
76 Lem Pipa PVC Tube 7,150
77 List kaca 1,5x1,5 M' 1,650
78 Lisplang cement silica uk. 0,8x20 cm M' 16,500

1 2 3 4
79 Lis Profil Gypsum 3 x 11 x 220 cm M' 16,500
80 Minyak cat Kg 14,300
81 Minyak bekisting Kg 11,000
82 Minyak Pelumas (Olie) Ltr 44,000
83 Mobilisasi & Demobilisasi Ls 7,700,000
84 Pasir urug M3 49,500
85 Pasir pasang M3 115,500
86 Pasir batu (sirtu) M3 132,000
87 Pasir beton M3 154,000
88 Paku Biasa uk. 1-1,5" Kg 15,400
89 Paku Biasa uk. 2-5" Kg 15,400
90 Paku GRC Kg 18,700

1 2 3 4
91 Paku seng Kg 18,700
92 Paku triplek Kg 15,400
93 Papan nama jalan bh 220,000
94 Plat nomor rumah bh 35,750
95 Pasang patok batas kavling bh 49,500
96 Paving Block t. 6 cm M2 77,000
97 Paving Block t. 8 cm M2 88,000
98 Pek. Direksi keet Ls 6,600,000
99 Pekerjaan Persiapan Paket 1,500,000
100 Pembersihan Akhir Ls 110,000
101 Pembersihan Saluran M' 40,700
102 Pengukuran & Pembersihan Lapangan Ls 27,500
103 Pengawet kayu M3 -
104 Pipa PVC Ø 1/2" type AW Btg 27,500
105 Pipa PVC Ø 1" type AW Btg 33,000
106 Pipa PVC Ø 1 1/4 " type D Btg 30,250
107 Pipa PVC Ø 3" type D Btg 77,000
108 Pipa PVC Ø 4" type D Btg 93,500
109 Pipa PVC Ø 2" (Suling) Btg 22,000
110 Plamur/dempul Kayu Kg 26,400
111 Plamur/dempul Tembok Kg 16,500
112 Pintu PVC lengkap m' 236,500
113 Pohon pelindung phn 110,000
114 Pupuk kandang kg 11,000
115 Roster uk. 20 x 20 cm (terpasang) Bh 20,350
116 Roster uk. 30 x 30 cm (terpasang) Bh 33,000
117 Rangka Hollow 2x4 M' 22,000
118 Rangka Hollow 4x4 M' 33,000
119 Saringan Air Mangkok PVC Bh 13,750
120 Seng BJLS 22 Lbr -
121 Sirtu (pasir batu) M3 88,000
122 Selotip PVC Rol 2,200
123 Semen PC ( Portland Cement ) @ 40 Kg Zak 61,600
124 Semen PC ( Portland Cement ) berwarna Zak 71,500
125 Socket PVC 1/2" Bh 3,300
126 Solar Ltr 8,360
127 Steiger Kayu Bh 13,200
128 Tanah urug M3 66,550
129 Test Kepadatan Tanah Pkt 6,600,000
130 Triplek 3 mm uk. 0,90 x 2,10 m Lbr 49,500
131 Triplek 6 mm uk.1,22 x 2,44 m Lbr 104,500
132 Rangka baja ringan Main truss C-65 m2 111,100
133 Rangka baja ringan Main truss C-75 m2 132,000
134 Rangka baja ringan Roof bottom R 33-0.45 m' 8,800
135 Baut Self drilling screw dia 6x20mm Bh 330
136 Baut Self drilling screw dia 4x16mm Bh 220
C. SEWA ALAT
1 Bull Dozer D 7 Jam 275,000
2 Dump Truck Kap. 4 m³ Jam 242,000
3 Excavator PC200 Jam 308,000
4 Motor Grader Jam 203,500
5 Vibro Roller Jam 231,000

1 2 3 4
6 Stone Wales Jam 137,500
7 Wheel Loader Jam 269,500
Banyuwangi, Desember 2017

CV. MITHA & CO.
SUMITRO
Direktur
ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN RUMAH
H. SATUAN
NO. KOEF. SAT U R A I A N. BAHAN/UPAH
( Rp )
1 2 3 4 5
I. PEKERJAAN PERSIAPAN/TANAH :
1.1 PENGUKURAN DAN PAMASANGAN BOUWPLANK / M'.

0.0054 M3 Kayu Kaso 4/6 & 2/3 1,650,000.00
0.0250 Kg Paku biasa uk. 2" - 5" 15,400.00
0.0065 Uph Mandor 82,500.00
0.0650 Uph Tukang Kayu 68,750.00
JUMLAH
M' Pas. Bouplank (Bahan 2 x pakai)
1.2 1 M3 GALIAN TANAH BIASA KEDALAMAN 1 M'

0.0400 Uph Mandor 82,500.00
0.4000 Uph Pekerja 57,750.00
JUMLAH
1.3 1 M3 GALIAN TANAH BIASA KEDALAMAN 2 M'

0.0526 Uph Mandor 82,500.00
0.5260 Uph Pekerja 57,750.00
JUMLAH
1.4 1 M3 URUGAN TANAH KEMBALI

0.0092 Uph Mandor 82,500.00
0.0920 Uph Pekerja 57,750.00
JUMLAH
1.5 1 M3 URUGAN PASIR BAWAH LANTAI

1.2000 M3 Pasir Urug 49,500.00
0.1200 Uph Pekerja 57,750.00
0.0100 Uph Mandor 82,500.00
1.6 1 M3 PERATAAN TANAH

0.0125 Uph Mandor 82,500.00
0.1000 Uph Pekerja/tukang gali 57,750.00
JUMLAH
1.7 URUGAN KORAL

1.2000 m3 Kerikil 126,500.00
0.1500 uph Pekerja 57,750.00
0.0100 uph Mandor 82,500.00
H. SATUAN
( Rp )
1 2 3 4 5
II. PEKERJAAN PONDASI :
2.1 1 M3 PAS.BATUKALI AD. 1 Pc : 4Ps

1.2000 M3 Batu Kali 121,000.00
3.9500 ZAK PC (Portland Cement ) 40 kg 61,600.00
0.5200 M3 Pasir pasang 115,500.00
0.6000 Uph Tukang Batu 68,750.00
2.0000 Uph Pekerja 57,750.00
0.0750 Uph Mandor 82,500.00
JUMLAH
2.1 1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps

1.1000 M3 Batu Kali 121,000.00
0.5500 M3 Pasir pasang 115,500.00
1.5000 Uph Pekerja 57,750.00
0.0750 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
2.2 1 M2 PAS. PONDASI TERAS ROLLAG 1/2 BATA AD. 1 Pc : 3 Ps

70.0000 Bh Bata Merah 550.00
0.3593 Kg PC (Portland Cement ) 40 kg 61,600.00
0.0040 M3 Pasir pasang 115,500.00
0.3200 Uph Pekerja 57,750.00
0.0150 Uph Mandor 82,500.00
JUMLAH
Harga p
III. PEKERJAAN PASANGAN DINDING DAN PLESTERAN :
PEKERJAAN PASANGAN DINDING
3.1 1 M2 PAS. BATU BATA AD. 1 Pc : 3 Ps

60.0000 BH Batu bata uk. 5 x 11 x 22 cm 550.00
0.3000 Zak PC (Portland Cement ) 40 kg 61,600.00
0.0035 M3 Pasir pasang 115,500.00
0.1000 Uph Pekerja 57,750.00
0.0125 Uph Mandor 82,500.00
JUMLAH
harga perM2
3.2 1 M2 PAS. BATU BATA AD. 1 Pc : 5 Ps
60.0000 BH Batu Bata 550.00
0.1936 Zak PC (Portland Cement) 40 kg 61,600.00
0.0360 M3 Pasir pasang 115,500.00
0.1000 Uph Pekerja 57,750.00
0.0100 Uph Mandor 82,500.00
JUMLAH
harga perM2
3.3 1 M2 PASANGAN BATU TEMPEL
1.0500 M2 Batu tempel hitam 107,800.00
0.2938 KG Semen PC 61,600.00
0.0350 M3 Pasir pasang 115,500.00
0.6000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH
PEKERJAAN PLESTERAN DINDING
3.4 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 15 MM

H. SATUAN
( Rp )
1 2 3 4 5
0.0130 M3 Pasir pasang 115,500.00

0.4000 Uph Pekerja 57,750.00
0.0020 Uph Mandor 82,500.00
JUMLAH
3.5 1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 15 MM

0.0220 M3 Pasir pasang 115,500.00
0.1850 Uph Pekerja 57,750.00
0.0100 Uph Mandor 82,500.00
JUMLAH
3.6 1 M2 ACIAN
0.0650 Uph Pekerja 57,750.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
IV. PEKERJAAN KAYU, KUNCI DAN KACA :
4.1 1 M3 PEKERJAAN KOZEN KAYU MERANTI

1.2000 M3 Kayu meranti 4,950,000.00
1.2500 kg Paku biasa uk. 2" - 5" 15,400.00
0.3000 Uph Mandor 82,500.00
18.0000 Uph Tukang kayu 68,750.00
6.0000 Uph Pekerja 57,750.00
JUMLAH
1 m3 = 138.89 m'
1.0000 m' Kozen jadi 54,489.16
4.2 1 M3 PEK. BETON BERTULANG UNTUK KUSEN

1.0000 M3 Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl 823,850.00
0.6000 Kg Pembesian 11,790.00
1.0000 Ls Papan Bekisting 1 M3 Beton 577,900.00
JUMLAH
4.3 1 BH PEKERJAAN KUSEN BETON P.1 (0.82m x 2,01m)

0.0347 M3 Beton Bertulang + aci 1,408,820.00
6.0000 bh Besi Angkur/Paku uk. 5 " 1,650.00
0.0200 Uph Mandor 82,500.00
0.5000 Uph Tukang kayu 68,750.00
0.2000 Uph Pembantu Tukang/Laden 57,750.00
JUMLAH
4.4 1 BH PEKERJAAN KUSEN BETON PJ1 (P. 0,82m x 2,01m x 1 & J. 0,62m x 1,17m x 1)
0.0088 Uph Mandor 82,500.00
JUMLAH
4.5 1 BH PEKERJAAN KUSEN BETON PJ2 (P. 0,82m x 2,01m x 1 & J. 0.62m x 1,37m X 2)
0.0088 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
4.8 1 BH PEKERJAAN KUSEN BETON J.1 (0,5m x 1,4m)

0.0500 Uph Mandor 82,500.00
JUMLAH
4.9 1 BH PEKERJAAN KUSEN BETON J2 (0,62m x 1,37m x 2)

0.0106 Uph Mandor 82,500.00
JUMLAH
4.10 1 BH PEKERJAAN BV 1 tipe 29

0.5846 M2 Pasangan kaca es 93,500.00
0.0563 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
4.11 1 BH PEKERJAAN BV 1 tipe 36 (0,6 m x 0,5 m)

0.5846 m2 Pasangan kaca es 93,500.00
0.0256 Uph Mandor 82,500.00
JUMLAH
4.12 1 BH. PAS. DAUN PINTU PANIL TRIPLEK MERANTI 6 MM UK. 82 X 201 Cm
0.0400 M3 Kayu meranti 7,568,000.00
1.0000 lb Triplex 6 mm uk.122 x 244 cm 104,500.00
0.0500 KG Paku biasa uk. 2" - 5" 15,400.00
2.0000 set Engsel 4" 22,000.00
1.0000 set Grendel 7,150.00
1.0000 bh Kunci 2 slaag 71,500.00
0.0417 Uph Mandor 82,500.00
JUMLAH
4.13 1 BH. PAS. DAUN PINTU PANIL TRIPLEK MERANTI 6 MM UK. 82 X 201 Cm
0.0192 M3 Kayu meranti 7,568,000.00
1.0000 lb Triplex 6 mm uk. 122 x 244 cm 104,500.00
0.0500 KG Paku biasa uk. 2" - 5" 15,400.00
2.0000 set Engsel 4" 22,000.00
1.0000 set Grendel 7,150.00
1.0000 bh Kunci 2 slaag 71,500.00
0.0417 Uph Mandor 82,500.00
JUMLAH
4.14 1BH.PAS.DAUN PINTU DBL TRIPLEK MERANTI Uk. 82 x 201 cm

0.0192 M3 Kayu meranti 7,568,000.00
2.0000 lb Triplex 3 mm uk. 90 x 210 cm 49,500.00
0.0500 KG Paku Triplek 15,400.00
1.0000 set ###
Grendel 7,150.00
2.0000 set Engsel 4" 22,000.00
1.0000 bh Kunci 2 slaag 71,500.00
0.0417 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
4.15 1BH.PAS.DAUN PINTU DBL TRIPLEK MERANTI uk. 82 x 201 cm

0.0192 M3 Kayu meranti 7,568,000.00
2.0000 Lb Triplex 3 mm uk. 90 x 210 cm 49,500.00
0.0500 Kg Paku Triplek 15,400.00
1.0000 Set ###
Grendel 7,150.00
2.0000 Set Engsel 4" 22,000.00
1.0000 Bh Kunci 2 slaag 71,500.00
0.0417 Uph Mandor 82,500.00
JUMLAH
4.16 1BH.PAS.DAUN PINTU PVC KM/WC ( LENGKAP)

1.0000 Set Daun Pintu PVC lengkap 236,500.00
0.0400 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
4.17 1 BH. PAS. DAUN JENDELA MERANTI J1 Uk. 0.52 x 1,17 m

0.0091 M3 Kayu meranti 7,568,000.00
0.0600 kg Paku biasa uk. 2" - 5" 15,400.00
0.5040 M2 Kaca polos tbl. 3 mm 71,500.00
2.0000 set Engsel 3" 19,250.00
1.0000 bh Grendel 7,150.00
2.0000 bh Hak angin 8,800.00
0.0225 Uph Mandor 82,500.00
JUMLAH
4.18 1 BH. PAS. DAUN JENDELA MERANTI J3 Uk.0,62 x 1,37

0.0105 M3 Kayu meranti 7,568,000.00
0.0500 kg Paku biasa uk. 2" - 5" 15,400.00
0.7500 M2 Kaca polos tbl. 3 mm 71,500.00
2.0000 set Engsel 3" 19,250.00
1.0000 bh Grendel 7,150.00
2.0000 bh Hak angin 8,800.00
0.0250 Uph Mandor 82,500.00
0.2500 Uph Pekerja 57,750.00
JUMLAH
V. PEKERJAAN BESI DAN ALUMINIUM :
5.1 PEKERJAAN PEMBESIAN 1 KG DENGAN BESI POLOS

1.0500 KG Besi beton (polos/ulir) 10,120.00
0.0150 KG Kawat beton 15,400.00
0.0075 Uph Pekerja 57,750.00
0.0070 Uph Tukang Besi 68,750.00
0.0003 Uph Mandor 82,500.00
JUMLAH
PEKERJAAN PEMBESIAN SLOOF
5.2 PEKERJAAN PEMBESIAN SLOOF ( 12 X 15 ) 122.2040 KG BESI (4 Ø 10 mm & Ø 6 - 150 mm)

JUMLAH

JUMLAH

H. SATUAN
( Rp )
1 2 3 4 5
JUMLAH
PEKERJAAN PEMBESIAN RING BALK
5.5 PEKERJAAN PEMBESIAN RING BALK ( 10 X 12 ) 122.2040 KG BESI (4 Ø 8 mm & Ø 6 - 150 mm)
JUMLAH
PEKERJAAN PEMBESIAN KOLOM
5.6 PEKERJAAN PEMBESIAN KOLOM ( 12 X 12 ) 146.59 KG BESI (4 Ø 8 mm & Ø 6 -150 mm)

JUMLAH
5.7 PEKERJAAN PEMBESIAN KOLOM ( 10 X 10 ) 199.25 KG BESI (4 Ø 8 mm & Ø 6 - 150 mm)

JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
PEKERJAAN PEMBESIAN PLAT DAK
5.8 PEKERJAAN PEMBESIAN PLAT LANTAI (1M X 1M X 12 CM) 38.36 KG BESI (Ø 8 mm)
JUMLAH
5.9 PEKERJAAN PEMBESIAN DAK TERAS (1M X 1M X 7 CM) 49.32 KG BESI (Ø 8 mm & Ø 6 mm)
JUMLAH
PEKERJAAN PEMBESIAN JEMBATAN MASUK RUMAH DAN TUTUP SUMUR RESAPAN
5.10 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TYPE S1 53.94 KG BESI (Ø 8 mm dan Ø 6 mm)
JUMLAH
5.11 PEK. PEMBESIAN JEMBATAN MASUK RUMAH TIPE S2 35.96 KG BESI (Ø 8 mm)
JUMLAH
5.12 PEKERJAAN PEMBESIAN TUTUP SUMUR RESAPAN 57.54 KG BESI (Ø 8 mm)

JUMLAH
VI. PEKERJAAN BETON :
PEKERJAAN BETON TUMBUK
6.1 1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL

0.8700 M3 Batu Kerikil 126,500.00
0.5200 M3 Pasir beton 154,000.00
1.6500 Uph Pekerja 57,750.00
0.0800 Uph Mandor 82,500.00
JUMLAH
6.2 1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 7 Cm

0.0700 M3 Beton Rabat ad. 1 Pc : 3 Ps : 5 Krl 646,640.00
6.3 1 M3 MEMBUAT BETON BERTULANG AD. 1 Pc : 2 Ps : 3krl

0.5400 M3 Pasir beton 154,000.00
0.8100 M3 Batu Kerikil 126,500.00
1.6500 Uph Pekerja 57,750.00
0.0800 Uph Mandor 82,500.00
H. SATUAN
( Rp )
1 2 3 4 5
JUMLAH
6.4 1 M2 PAPAN BEGESTING

0.1000 Ltr Minyak Bekesting 11,000.00
0.3000 Kg Paku biasa uk. 2" - 5" 15,400.00
0.0450 M3 Kayu Bekisting 1,650,000.00
0.3000 OH Pekerja 57,750.00
0.2600 OH Tukang Kayu 68,750.00
0.0050 OH Mandor 82,500.00
JUMLAH
6.5 PASANG BEKISTING UNTUK 1 M3 BETON

5.0000 x Bekisting 115,580.00
JUMLAH
6.6 PAS LOCIS KUSEN / BH

0.0011 m3 Beton tak betulang 1:3:5 pakai cetakan 1,224,540.00
0.1665 m2 Finishing / Acian 8,750.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
PEKERJAAN BETON BERTULANG
6.7 1 M3 PEK. BETON BERTULANG SLOOF UK. 12 X 15 CM

1.0000 Ls Pembesaian 122.204 Kg 1,440,780.00
JUMLAH

1.0000 Ls Pembesian 199.25 Kg 2,349,190.00
JUMLAH

1.0000 Ls Pembesian 120.3408 Kg 1,418,810.00
JUMLAH
6.10 1 M3 PEK. BETON BERTULANG RING BALK UK. 10 X 12 CM

1.0000 Ls Pembesaian 122.2040 Kg 1,899,510.00
JUMLAH
6.11 1 M3 PEK. BETON BERTULANG UNTUK KOLOM UK. 12 X 12 CM

1.0000 Ls Pembesian 146,59 Kg 1,728,290.00
JUMLAH
6.12 1 M3 PEK. BETON BERTULANG UNTUK KOLOM PRAKTIS UK. 10 X 10 CM

1.0000 Ls Pembesian 199.25 Kg 2,349,190.00
JUMLAH
6.13 1 M3 PEK. BETON BERTULANG UNTUK PLAT LANTAI

1.0000 Ls Pembesian 38,36 Kg 452,260.00
JUMLAH
6.14 1 M3 PEK. BETON BERTULANG UNTUK DAK TERAS

H. SATUAN
( Rp )
1 2 3 4 5
1.0000 Ls Pembesian 49.32 Kg 581,480.00

JUMLAH
6.15 1 M2 PEK. DAK TERAS / KANTILEVER T. 8 CM

0.0800 M3 Pas. Cor Beton Bertulang 1,983,230.00
10.0000 btg Bambu petung 7,700.00
JUMLAH
6.16 1 M3 PEK. BETON BERTULANG UNTUK JEMBATAN MASUK RUMAH T. 8 CM S1

1.0000 Ls Pembesian 53.94 Kg 635,990.00
JUMLAH
6.17 1 M3 PEK. BETON BERTULANG UNTUK JEMBATAN MASUK RUMAH T. 8 CM S2

1.0000 Ls Pembesian 35.9625 Kg 423,990.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
6.18 1 M3 PEK. BETON BERTULANG 66.60 kg UNTUK TUTUP SUMUR RESAPAN T. 8 CM

1.0000 Ls Pembesian 57.54 Kg 678,390.00
JUMLAH
6.19 1 BH PEK. MEJA DAPUR

1.0000 M2 Pek. Kantilever t.8 235,650.00
1.0000 Bh Bak Cuci Piring Stainles Steel 385,000.00
1.0000 Bh Kran 16,500.00
1.0000 M2 Pek.Pas Lantai keramik 20x20 107,010.00
JUMLAH
VII. PEKERJAAN SANITASI :
7.1 1 M' PIPA PEMBUANGAN KE SEPTIKTANK PVC Ø 10 CM/M'

0.2750 Btg Pipa PVC Ø 10 CM' 93,500.00
0.2500 Bh Knee/Sock PVC Ø 10 CM' 13,750.00
0.2500 Tube Lem pipa PVC 7,150.00
0.0021 Uph Mandor 82,500.00
0.0213 Uph Pekerja Biasa 57,750.00
JUMLAH
7.2 1 M' PIPA SALURAN BAWAH LANTAI PVC Ø 7.5 CM/M'

0.2750 Btg Pipa PVC Ø 7.5 CM' 77,000.00
0.2500 Bh Knee/Sock PVC Ø 7.5 CM' 11,000.00
0.2500 Tube Lem pipa PVC 7,150.00
0.0021 Uph Mandor 82,500.00
JUMLAH
7.3 1 M' MEMASANG PIPA LEIDING PVC Ø 1/2" AW

0.2750 Btg Pipa PVC Ø 1/2" AW 27,500.00
0.4000 Bh Knee Siku PVC Ø 1/2" 3,300.00
0.1000 Tube Lem PVC 7,150.00
0.4000 Bh Socket PVC Ø 1/2" 3,300.00
0.0015 Uph Mandor 82,500.00
0.0600 Uph Tukang 68,750.00
JUMLAH
7.4 1 BUAH CLOSET JONGKOK

1.0000 BH Kloset Jongkok 104,500.00
H. SATUAN
( Rp )
1 2 3 4 5
0.0900 m3 Pasir Urug 49,500.00

25.0000 bh batu bata 550.00
0.1800 zak PC (Portland Cement ) 40 kg 61,600.00
0.0300 M3 Pasir Pasang 115,500.00
0.4000 org Tukang batu 68,750.00
0.4000 org Pekerja 57,750.00
0.0500 org Mandor 82,500.00
JUMLAH
7.5 BAK MANDI FIBERGLASS 120 LITER TANAM LENGKAP DUDUKAN / BH

1.0000 Bh Bak Mandi Fiber Glass 330,000.00
0.0273 M3 Pasir pasang 115,500.00
62.0000 Bh Batu bata miring 550.00
0.8400 M2 Plesteran 1 Pc : 5 Ps 28,260.00
0.1500 org Mandor 82,500.00
1.0000 org Tukang 68,750.00
0.5000 org Pekerja 57,750.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
7.6 BAK MANDI FIBERGLASS OVAL 100 LITER LENGKAP DUDUKAN/BH

1.0000 bh Bak Mandi Fiber Glass 165,000.00
0.0344 m3 Pasir pasang 115,500.00
30.0000 bh Batu bata 550.00
0.0350 org Mandor 82,500.00
0.3500 org Tukang 68,750.00
0.1750 org Pekerja 57,750.00
JUMLAH
7.7 MEMASANG KRAN AIR VERNEKEL (KUNINGAN)/ BH.

1.0000 BH Kran Air Vernekel Ø 1/2" 16,500.00
0.0008 org Mandor 82,500.00
0.0750 org Tukang leiding 68,750.00
0.0075 org Pekerja 57,750.00
JUMLAH
7.8 PEK. PEMBUATAN 1 Bh BEERPUT/CUBLUK ( Dalam 2 m)

1.5700 M³ Galian tanah 34,710.00
1.5700 M³ Perataan tanah bekas galian 6,800.00
4.0000 Bh Buis beton Ø 80 cm x 50 cm 132,000.00
0.5100 Zak PC (Portland Cement ) 40 Kg 61,600.00
0.0563 M³ Beton bertulng 1:2:3 (Ttp. Septick.) 2,080,140.00
1.0000 Ls Pipa hawa PVC Ø 1.1/4" + Accesssories 12,031.25
0.0500 Uph Mandor 82,500.00
0.5000 Uph Tukang 68,750.00
JUMLAH
7.9 PEKERJAAN SARINGAN AIR MANGKOK

1.0000 Bh Saringan Air Mangkok 13,750.00
0.0200 Zak Portland Cement 61,600.00
0.0125 M3 Pasir Pasang 115,500.00
0.0300 Upah Pekerja 57,750.00
Jumlah
7.10 1 BH PEKERJAAN SUMUR RESAPAN

1.2000 m3 Galian tanah 34,710.00
0.3600 m3 urugan tanah kembali 6,070.00
4.0000 Bh Buis beton Ø 60 cm x 50 cm 88,000.00
0.1980 m3 urugan koral 161,280.00
0.0640 m3 beton bertulang 1:2:3 (tutup sumur) 2,080,140.00
0.5000 uph pekerja 57,750.00
0.9000 uph tukang 68,750.00
0.0500 uph mandor 82,500.00
H. SATUAN
( Rp )
1 2 3 4 5
VIII. PEKERJAAN ATAP :
8.1 1 M2 PAS.GENTENG PELENTONG 25 BH/M2

25.0000 Bh. Genteng Pelentong 1,650.00
0.0080 Uph Mandor 82,500.00
JUMLAH
8.2 1 M' PAS. NOK GENTENG PELENTONG

4.0000 Bh. Nok Genteng Pelentong 2,750.00
0.2000 Zak Semen PC 61,600.00
0.0320 M3 Pasir Pasang 115,500.00
0.0020 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
8.3 1 M' LYSPLANK CEMENT SILICA BOARD UK. 0.8/20 CM

1.0000 M Cement Silica Board uk. 0,8/20 cm 16,500.00
0.150 Btg Hollow 2/4 Zincromate 22,000.00
0.125 Zak Coumpound 77,000.00
4.000 Bh Sekrup SDS 330.00
0.0030 Org Pekerja 57,750.00
0.0250 Org Tukang Kayu 68,750.00
0.0130 Org Mandor 82,500.00
JUMLAH
8.4 1 M2 PLAFOND ETERNIT

1.0000 Lbr Eternit 11,000.00
0.0500 Kg Paku 15,400.00
0.1000 Org Tukang 68,750.00
0.1000 Org Pekerja 57,750.00
JUMLAH
8.5 PEKERJAAN LIST PLAFOND DIPROFIL/M'

0.4545 Btg Lis Propil Gypsum 3x11x220 cm 16,500.00
0.0100 Kg Paku Campur 15,400.00
0.0200 Org Tukang Kayu 68,750.00
0.0220 Org Pekerja 57,750.00
0.0020 Org Mandor 82,500.00
JUMLAH
8.6 PEKERJAAN RANGKA ATAP BAJA/M2

1.0000 m2 Rangka baja 0,6 111,100.00
2.0000 bh Sekrup SDS 330.00
0.6000 ls Alat Bantu 1,650.00
0.4000 hr Pekerja 57,750.00
0.0200 hr Tukang Kayu 68,750.00
0.0100 hr Mandor 82,500.00
JUMLAH
8.7 PEK.PAS.RANGKA PLAFOND HOLLOW 61/121 / LBR - UNTUK GRC

0.4150 btg Rangka hollow 40/40 33,000.00
0.1500 btg Rangka hollow 20/40 22,000.00
12.0000 bh Paku Pop Rivet 220.00
10.0000 bh Sekrup Bor 220.00
1.0000 ls Alat Bantu 1,650.00
0.1000 hr Tukang Kayu 68,750.00
0.0500 hr Pekerja 57,750.00
0.0400 hr Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
8.8 1 M2 PAS.PLAFOND GRC

0.1000 kg Paku 3" 15,400.00
0.5000 LBR Gypsum Board 71,500.00
0.0100 UPH Paku 1 " 15,400.00
0.1500 UPH Tukang Kayu 68,750.00
0.2000 UPH Pekerja 57,750.00
0.0140 UPH Mandor 82,500.00
JUMLAH
IX. PEKERJAAN PENGECATAN :
9.1 1 M2 PEKERJAAN CAT KAYU (1 lapis plamir, 1 lapis cat menie & 2 lapis cat penutup)
0.2000 kg Cat menie 33,000.00
0.1500 kg Plamir Kayu 26,400.00
0.3000 kg Cat Kayu 44,000.00
0.2000 lbr Amplas 2,750.00
0.0700 Ltr Minyak Cat 14,300.00
0.0200 BH Kuas 9,350.00
0.1000 Org Tukang Cat 68,750.00
0.0700 Org Pekerja 57,750.00
0.0025 Org Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
9.2 1 M2 PEKERJAAN CAT TEMBOK (1 Plamur, 1 Lapis Cat dasar, 2 Lapis Cat Penutup) Avitec dala
0.1000 kg Plamir Tembok 16,500.00
0.2600 Lt Cat Tembok 22,000.00
0.1000 lbr Amplas 2,750.00
0.0080 BH Kuas 9,350.00
0.0500 Org Tukang Cat 68,750.00
0.0200 Org Pekerja 57,750.00
0.0025 Org Mandor 82,500.00
JUMLAH
X. PEKERJAAN LANTAI :
10.1 1 M2 PAS. LANTAI KERAMIK WARNA 30 x 30 cm KW.1

1.0500 M2 Ubin keramik 30 x 30 cm KW. 1 66,000.00
0.0420 M3 Pasir pasang 115,500.00
0.0375 zak Semen Warna 71,500.00
0.3500 Uph Pekerja 57,750.00
0.0350 Uph Mandor 82,500.00
JUMLAH

0.0360 M3 Pasir pasang 115,500.00
0.3000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH

0.0360 M3 Pasir pasang 115,500.00
0.3000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH

H. SATUAN
( Rp )
1 2 3 4 5
0.0420 M3 Pasir pasang 115,500.00

0.3000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH
10.6 1 M2 PAS. DINDING KERAMIK WARNA 20 x 25 cm KW.2

0.0360 M3 Pasir pasang 115,500.00
0.3000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
10.7 1 M2 PAS. DINDING KERAMIK WARNA 20 x 25 cm KW.1

0.0420 M3 Pasir pasang 115,500.00
0.3000 Uph Pekerja 57,750.00
0.0300 Uph Mandor 82,500.00
JUMLAH
XI. PEKERJAAN LISTRIK :
11.1 1 TITIK PASANG LAMPU LENGKAP (IN BOUW) SAKLAR TUNGGAL

6.0000 mtr Cabel NYM 3 X 1,5 mm2 4,950.00
12.0000 Bh Clamp 5/8" 220.00
1.0000 Bh Fitting 16,500.00
0.2000 Roll Isolasi 8,800.00
1.0000 Bt Pipa PVC 5/8" 8,250.00
1.0000 Bh Saklar Tunggal 16,500.00
0.0150 Org Mandor 82,500.00
0.2500 Org Tukang Listrik 68,750.00
0.1500 Org Pekerja 57,750.00
JUMLAH
11.2 1 TITIK PASANG LAMPU LENGKAP (IN BOUW) SAKLAR DOUBLE

6.0000 mtr Cabel NYM 3 X 1,5 mm2 4,950.00
12.0000 Bh Clamp 5/8" 220.00
2.0000 Bh Fitting 16,500.00
0.2000 Roll Isolasi 8,800.00
1.0000 Bt Pipa PVC 5/8" 8,250.00
1.0000 Bh Saklar Double 16,500.00
0.0200 Org Mandor 82,500.00
0.2000 Org Pekerja 57,750.00
JUMLAH
11.3 1 TITIK MEMASANG STOP KONTAK (IN BOUW)

6.0000 mtr Cabel NYM 3 X 1,5 mm2 4,950.00
12.0000 Bh Clamp 5/8" 220.00
1.0000 Rol Isolasi 8,800.00
0.2000 Bt Pipa PVC 5/8" 8,250.00
1.0000 Bh Socket 330.00
1.0000 Bh Stop Kontak 16,500.00
0.0150 Org Mandor 82,500.00
H. SATUAN
( Rp )
1 2 3 4 5
0.1500 Org Pekerja 57,750.00

JUMLAH
11.4 1 BH PASANG FUSE BOX LENGKAP ARDE (IN BOUW)

6.0000 mtr Cabel BC 6 mm 16,500.00
1.0000 mtr Cabel Fooding NYM 3 x 4 mm2 16,500.00
2.0000 mtr Cabel Power NYM 2 x 2,5 mm2 7,150.00
8.0000 Bh Clamp 5/8" 220.00
1.0000 Bh Fuse Box 1 Group 30,250.00
1.0000 Bh Ground Rod 5/8 x 8 19,250.00
1.0000 Bh MCB 4 A 55,000.00
0.5000 Bt Pipa PVC 5/8" 8,250.00
0.0250 Org Mandor 82,500.00
0.2500 Org Pekerja 57,750.00
JUMLAH
XII. PEKERJAAN PRASARANA :
12.1 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S1) LEBAR 0.8 M
0.0800 M3 Pas. Cor Beton Bertulang Ad. 1 Pc : 2 Ps : 3 Kr 1,825,740.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
12.2 1 BH. JEMBATAN MASUK PLAT BETON BERTULANG 1:2:3 (S2) LEBAR 2M
0.2000 M3 Pas. Cor Beton Bertulang Ad. 1 Pc : 2 Ps : 3 Kr 1,825,740.00
JUMLAH
12.3 1 BH. JALAN MASUK RABAT BETON RUMAH RST. 29

JUMLAH
12.4 1 BH. JALAN MASUK RABAT BETON RUMAH RS. 36

JUMLAH
12.5 BIAYA BAHAN BAKAR, MINYAK PELUMAS & SEWA ALAT SELAMA 25 HARI
0.2500 Ltr Pelumas x 25 Hari 44,000.00
1.0000 Hr Sewa Alat x 25 Hari 137,500.00
JUMLAH
12.6 BIAYA MENGGILAS

25.0000 Uph Masinis 104,500.00
25.0000 Uph Pembantu Masinis 77,000.00
30.0000 Uph Penjaga 52,250.00
150.0000 Uph Pekerja 57,750.00
1.0000 Ls Bhn bakar, myk pelumas & Sewa Alat 25 hari 3,712,500.00
JUMLAH
12.7 1 M2 ONDERLAAG/LPB PASIR BATU (SIRTU) T. 20 CM

0.2400 M³ Pasir Batu (Sirtu) t. 20 cm 132,000.00
0.0050 Uph Mandor 82,500.00
0.0500 Uph Pekerja 57,750.00
0.0001 Ls Pemadatan = 1/7500 X Biaya Menggilas 18,480,000.00
JUMLAH
12.8 1 M2 ONDERLAAG/LPB PASIR BATU (SIRTU) T. 30 CM

0.0050 Uph Mandor 82,500.00
0.0500 Uph Pekerja 57,750.00
0.0001 Ls Pemadatan = 1/7500 X Biaya Menggilas 18,480,000.00
JUMLAH
12.9 1 M2 PEK. PAVING 8 CM - 300 KG/M² (Untuk Jalan & pelataran)

1.0000 M² Paving Stone t. 8 cm 88,000.00
0.0600 M³ Pasir pasang 115,500.00
0.0060 Uph Mandor 82,500.00
0.0867 Uph Pekerja 57,750.00
H. SATUAN
( Rp )
1 2 3 4 5
JUMLAH
12.10 1 M2 PEK. PAVING 6 CM - 300 KG/M² (Untuk Jalan & pelataran)

1.0000 M² Paving Stone t. 6 cm 77,000.00
0.0600 M³ Pasir pasang 115,500.00
0.0060 Uph Mandor 82,500.00
0.0867 Uph Pekerja 57,750.00
JUMLAH
12.11 100 KG UPAH MELETAKKAN BETON KANSTEEN

0.0050 Uph Mandor 82,500.00
0.0500 Uph Tukang batu 68,750.00
0.2500 Uph Pekerja 57,750.00
JUMLAH
12.12 1 M3 PEREKAT AD. 1 Pc : 3 Ps

1.0800 M³ Pasir Pasang 115,500.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
12.13 1 M' KANSTEEN UK. 10 x 20 x 50 cm (tepi kiri - kanan jalan)

2.0000 Bh Kansteen uk. 15/20 x 30 x 50 cm 18,700.00
0.0030 M³ Plesteran Ad 1 Pc : 5 Ps 28,260.00
0.2300 Uph Upah meletakan 18,280.00
JUMLAH
12.14 1 M' PEK. JALAN PAVING T. 6 CM - 300 KG/M2 DMJ 6 (lebar Perkerasan 3 m)
0.7500 M³ Galian Tanah 26,400.00
3.0000 M² Pasir Batu (Sirtu) t. 20 cm 37,440.00
3.0000 M² Paving tebal 6 cm 93,550.00
2.0000 M' Beton Kanstein uk. 20 x 30 x 50 cm 41,680.00
0.0050 Uph Mandor 82,500.00
0.0867 Uph Pekerja 57,750.00
JUMLAH
0.7500 M³ Galian Tanah 26,400.00
3.0000 M² Paving tebal 8 cm 104,550.00
0.0050 Uph Mandor 82,500.00
0.0867 Uph Pekerja 57,750.00
JUMLAH
1.0000 M³ Galian Tanah 26,400.00
4.0000 M² Paving tebal 8 cm 104,550.00
0.0050 Uph Mandor 82,500.00
0.0867 Uph Pekerja 57,750.00
JUMLAH
XIII. PEKERJAAN SALURAN & GORONG-2
13.1 1 M' PEK. SALURAN TYPE S.1 ( Pas. Dinding. 15 Cm )

0.4063 M³ Galian Tanah 26,400.00
0.0225 M³ Urugan Pasir 67,150.00
0.2025 M³ Pas Batu belah kali Ad. 1 Pc : 4 Ps 611,510.00
0.5000 M² Plesteran Ad 1 Pc : 3 Ps 32,580.00
0.0625 Btg Sulingan Pipa PVC 1" pj. 25 Cm 33,000.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
13.2 1 M' PEK. SALURAN TYPE S.2 ( Pas. Dinding. 15 Cm )

0.5063 M³ Galian Tanah 26,400.00
0.0275 M³ Urugan Pasir 67,150.00
0.0625 Btg Sulingan Pipa PVC 1" pj. 25 Cm 33,000.00
JUMLAH
13.3 1 M' PEK. GORONG-GORONG TYPE GR.1

1.1890 M³ Galian Tanah 26,400.00
0.0700 M³ Urugan Pasir 67,150.00
0.2633 M² Urugan Tanah Kembali 6,070.00
0.0960 M³ Plat Cor Beton bertulang Ad. 1 Pc : 2 Ps : 3 Krl 1,854,010.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5

1.3800 M³ Galian Tanah 26,400.00
0.0750 M³ Urugan Pasir 67,150.00
JUMLAH

1.6320 M³ Galian Tanah 26,400.00
0.0800 M³ Urugan Pasir 67,150.00
JUMLAH

1.9305 M³ Galian Tanah 26,400.00
0.0850 M³ Urugan Pasir 67,150.00
JUMLAH
13.7 1 BH PEK. GORONG-GORONG TYPE GR.1 DMJ 6 M'

4.6000 Bh Pekerjaan GR 1 614,410.00

4.4000 Bh Pekerjaan GR 2 688,230.00
13.9 1 BH PEK. GORONG-GORONG TYPE GR.2 DMJ 7

5.3000 M' Pekerjaan GR 3 777,850.00

6.4000 M' Pekerjaan GR 2 688,230.00

8.4000 M' Pekerjaan GR 2 688,230.00
H. SATUAN
( Rp )
1 2 3 4 5

6.2000 M' Pekerjaan GR 3 777,850.00

8.2000 M' Pekerjaan GR 3 777,850.00

8.0000 M' Pekerjaan GR 4 862,220.00

8.8000 M' Pekerjaan GR 4 862,220.00
13.16 1 BH POHON PELINDUNG

0.1250 M3 Galian Tanah 26,400.00
0.0750 M3 Urugan Tanah Kembali 6,070.00
1.0000 Kg Pupuk Kandang 11,000.00
1.0000 Btg Pohon Angsana t. 2 m' 110,000.00
1.0000 Ls Steger / Pengaman 13,200.00
0.1500 Uph Pekerja 57,750.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
XIV PEKERJAAN CUT & FILL :
1 M3 PEKERJAAN CUT & FILL SETEMPAT

14.1 1 M3 PEKERJAAN CUT
0.0534 Jam Excavator PC. 200 standar 308,000.00
0.7583 Ltr Solar Industri 8,360.00
0.0288 Jam Minyak Pelumas 44,000.00
0.0076 Hr UM Operator ( selama 8 jam) 165,000.00
0.0044 Uph Mandor 82,500.00
0.0178 Uph Pekerja 57,750.00
JUMLAH
14.2 1 M3 PEKERJAAN FILL (DARI HASIL CUT)

0.0267 Jam Bul Dozer 100 HP 275,000.00
0.0267 Jam Vibro Roller 231,000.00
0.0572 Jam Dump truck 242,000.00
0.7583 Jam Solar Industri 8,360.00
0.0320 Jam Minyak Pelumas 44,000.00
0.0038 Jam UM Operator ( selama 8 jam) 165,000.00
0.0044 Uph Mandor 82,500.00
0.0178 Uph Pekerja 57,750.00
JUMLAH
14.3 1 M3 URUGAN TANAH DARI LUAR

1.2000 M³ Tanah urug 66,550.00
0.0267 Jam Bul Dozer D.8 275,000.00
0.0267 Jam Vibro Roller 231,000.00
0.0038 Jam UM Operator ( selama 8 jam) 165,000.00
0.0044 Uph Mandor 82,500.00
0.0178 Uph Pekerja 57,750.00
JUMLAH
14.4 1 M' TURAP H : 2 M

0.3500 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
1.1500 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
0.4500 Btg Sulingan Pipa PVC 2" 33,000.00
JUMLAH
14.5 1 M' TURAP H : 1.75 M

0.3250 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
1.0250 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
H. SATUAN
( Rp )
1 2 3 4 5

JUMLAH
14.6 1 M' TURAP H : 1.5 M

0.3000 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
0.9000 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
14.7 1 M' TURAP H : 1.25 M

0.2750 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
0.7750 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
14.8 1 M' TURAP H : 1 M

0.2500 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
0.6500 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
14.9 1 M' TURAP H : 0.75 M

0.2500 M³ Galian Tanah 26,400.00
0.1000 M³ Urugan Pasir 67,150.00
0.5500 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.0400 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
15.0 1 UNIT TURAP SEGMEN 1

15.7250 M³ Galian Tanah 26,400.00
3.1450 M³ Urugan Pasir 67,150.00
33.8500 M³ Pas. Batu Kali ad. 1:4 611,510.00
1.9600 M2 Plesteran ad. 1:5 37,010.00
JUMLAH

8.7750 M³ Galian Tanah 26,400.00
1.7550 M³ Urugan Pasir 67,150.00
17.3000 M³ Pas. Batu Kali ad. 1:4 611,510.00
1.1800 M2 Plesteran ad. 1:5 37,010.00
JUMLAH

32.1250 M³ Galian Tanah 26,400.00
6.4250 M³ Urugan Pasir 67,150.00
38.8000 M³ Pas. Batu Kali ad. 1:4 611,510.00
5.1400 M2 Plesteran ad. 1:5 37,010.00
JUMLAH

4.1250 M³ Galian Tanah 26,400.00
0.8250 M³ Urugan Pasir 67,150.00
7.7750 M³ Pas. Batu Kali ad. 1:4 611,510.00
0.6000 M2 Plesteran ad. 1:5 37,010.00
H. SATUAN
( Rp )
1 2 3 4 5

JUMLAH

8.4000 M³ Galian Tanah 26,400.00
1.6800 M³ Urugan Pasir 67,150.00
13.3250 M³ Pas. Batu Kali ad. 1:4 611,510.00
1.2800 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
15.5 1 UNIT PEK. PAGAR MAKAM T. 2 M

0.1680 M³ Sloof 10x12 2,842,530.00
0.0600 M³ Kolom 10x10 3,750,940.00
0.1680 M³ Ring balk 10x12 3,301,260.00
24.1120 M2 Pas. Dinding batu bata ad. 1:5 61,180.00
28.0000 M2 Plesteran ad. 1:5 37,010.00
JUMLAH
H. SATUAN
( Rp )
1 2 3 4 5
14.5 1 M2 PEMOTONGAN RUMPUT

0.0173 M² Pekerja 57,750.00
JUMLAH
14.6 1 BH. PEK . PAPAN NAMA JALAN

0.0450 M³ Galian Tanah 26,400.00
0.0030 M³ Urugan Pasir 67,150.00
0.0720 M³ Pas. Cor Beton Ad. 1 Pc : 2 Ps : 3 Krl 823,850.00
1.0000 Bh. Papan Nama Jalan 220,000.00
JUMLAH
ANALISA HARGA SATUAN
PEKERJAAN PEMBANGUNAN RUMAH
HARGA UPAH JUMLAH

BAHAN TENAGA H. SATUAN
( Rp ) ( Rp ) ( Rp )
6 7 8
8,910.00 - 8,910.00
385.00 - 385.00
- 536.25 536.25
- 4,468.75 4,468.75
9,295.00 5,005.00 14,300.00
4,647.50 5,005.00 9,652.50

Dibulatkan 9,650.00
- 3,300.00 3,300.00
- 23,100.00 23,100.00
- 26,400.00 26,400.00
Dibulatkan 26,400.00
- 4,339.50 4,339.50
- 30,376.50 30,376.50
- 34,716.00 34,716.00
- 759.00 759.00
- 5,313.00 5,313.00
- 6,072.00 6,072.00
Dibulatkan 6,070.00
59,400.00 - 59,400.00
- 6,930.00 6,930.00
- 825.00 825.00
- 7,755.00 67,155.00
- 1,031.25 1,031.25
- 5,775.00 5,775.00
- 6,806.25 6,806.25
Dibulatkan 6,800.00
151,800.00 - 151,800.00
- 8,662.50 8,662.50
- 825.00 825.00
151,800.00 9,487.50 161,287.50
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
145,200.00 - 145,200.00
243,320.00 - 243,320.00
60,060.00 - 60,060.00
- 41,250.00 41,250.00
- 115,500.00 115,500.00
6,187.50 6,187.50
448,580.00 162,937.50 611,517.50
133,100.00 - 133,100.00
209,440.00 - 209,440.00
63,525.00 - 63,525.00
- 41,250.00 41,250.00
- 86,625.00 86,625.00
6,187.50 6,187.50
406,065.00 134,062.50 540,127.50
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
38,500.00 - 38,500.00
22,129.80 - 22,129.80
462.00 - 462.00
- 18,480.00 18,480.00
- 1,237.50 1,237.50
61,091.80 19,717.50 80,809.30
Harga per M' 16,160.00
33,000.00 - 33,000.00
18,480.00 - 18,480.00
404.25 - 404.25
- 6,875.00 6,875.00
- 5,775.00 5,775.00
- 1,031.25 1,031.25
51,884.25 13,681.25 65,565.50
65,560.00
33,000.00 - 33,000.00
11,925.76 - 11,925.76
4,158.00 - 4,158.00
- 5,500.00 5,500.00
- 5,775.00 5,775.00
- 825.00 825.00
49,083.76 12,100.00 61,183.76
61,180.00
113,190.00 - 113,190.00
18,095.00 - 18,095.00
4,042.50 - 4,042.50
24,062.50 - 24,062.50
- 34,650.00 34,650.00
- 2,475.00 2,475.00
159,390.00 37,125.00 196,515.00
7,823.20 - 7,823.20
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
1,501.50 - 1,501.50
- 23,100.00 23,100.00
- 165.00 165.00
9,324.70 23,265.00 32,589.70
6,652.80 - 6,652.80
2,541.00 - 2,541.00
- 10,683.75 10,683.75
- 7,562.50 7,562.50
- 825.00 825.00
9,193.80 19,071.25 28,265.05
5,005.00 - 5,005.00
- 3,753.75 3,753.75
5,005.00 3,753.75 8,758.75
Dibulatkan 8,750.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
5,940,000.00 - 5,940,000.00
19,250.00 - 19,250.00
- 24,750.00 24,750.00
- 1,237,500.00 1,237,500.00
- 346,500.00 346,500.00
5,959,250.00 1,608,750.00 7,568,000.00
Dibulatkan 7,568,000.00
54,489.16
823,850.00 - 823,850.00
7,074.00 - 7,074.00
577,900.00 - 577,900.00
1,408,824.00 - 1,408,824.00
48,891.69 - 48,891.69
9,900.00 - 9,900.00
- 1,650.00 1,650.00
- 34,375.00 34,375.00
- 11,550.00 11,550.00
58,791.69 47,575.00 106,366.69
x 2,01m x 1 & J. 0,62m x 1,17m x 1)
76,989.20 - 76,989.20
9,900.00 - 9,900.00
- 721.88 721.88
- 24,062.50 24,062.50
- 5,053.13 5,053.13
86,889.20 29,837.50 116,726.71
x 2,01m x 1 & J. 0.62m x 1,37m X 2)
108,535.49 - 108,535.49
9,900.00 - 9,900.00
- 721.88 721.88
- 24,062.50 24,062.50
- 5,053.13 5,053.13
118,435.49 29,837.50 148,273.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
36,313.74 - 36,313.74
6,600.00 - 6,600.00
- 4,125.00 4,125.00
- 27,500.00 27,500.00
- 5,775.00 5,775.00
42,913.74 37,400.00 80,313.74
73,134.66 - 73,134.66
6,600.00 - 6,600.00
- 876.56 876.56
- 29,218.75 29,218.75
- 6,135.94 6,135.94
79,734.66 36,231.25 115,965.91
20,287.01 - 20,287.01
54,663.84 - 54,663.84
6,600.00 - 6,600.00
- 4,640.63 4,640.63
- 30,937.50 30,937.50
- 6,496.88 6,496.88
81,550.85 42,075.00 123,625.86
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
28,807.55 - 28,807.55
6,600.00 - 6,600.00
54,663.84 - 54,663.84
- 2,114.06 2,114.06
- 6,875.00 6,875.00
- 9,023.44 9,023.44
90,071.39 18,012.50 108,083.89
302,720.00 - 302,720.00
104,500.00 - 104,500.00
770.00 - 770.00
44,000.00 - 44,000.00
7,150.00 - 7,150.00
71,500.00 - 71,500.00
- 3,437.50 3,437.50
- 85,937.50 85,937.50
- 24,062.50 24,062.50
530,640.00 113,437.50 644,077.50
145,305.60 - 145,305.60
104,500.00 - 104,500.00
770.00 - 770.00
44,000.00 - 44,000.00
7,150.00 - 7,150.00
71,500.00 - 71,500.00
- 3,437.50 3,437.50
- 85,937.50 85,937.50
- 24,062.50 24,062.50
373,225.60 113,437.50 486,663.10
145,305.60 - 145,305.60
99,000.00 - 99,000.00
770.00 - 770.00
7,150.00 - 7,150.00
44,000.00 - 44,000.00
- 71,500.00 71,500.00
- 3,437.50 3,437.50
- 103,125.00 103,125.00
- 2,406.25 2,406.25
296,225.60 180,468.75 476,694.35
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
145,305.60 - 145,305.60
99,000.00 - 99,000.00
770.00 - 770.00
7,150.00 - 7,150.00
44,000.00 - 44,000.00
- 71,500.00 71,500.00
- 3,437.50 3,437.50
- 103,125.00 103,125.00
- 2,406.25 2,406.25
296,225.60 180,468.75 476,694.35
236,500.00 - 236,500.00
- 3,300.00 3,300.00
- 27,500.00 27,500.00
- 9,240.00 9,240.00
236,500.00 40,040.00 276,540.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
68,603.92 - 68,603.92
924.00 - 924.00
36,036.00 - 36,036.00
38,500.00 - 38,500.00
7,150.00 - 7,150.00
17,600.00 - 17,600.00
- 1,856.25 1,856.25
- 61,875.00 61,875.00
- 12,993.75 12,993.75
168,813.92 76,725.00 245,538.92
79,728.88 - 79,728.88
770.00 - 770.00
53,625.00 - 53,625.00
38,500.00 - 38,500.00
7,150.00 - 7,150.00
17,600.00 - 17,600.00
- 2,062.50 2,062.50
- 68,750.00 68,750.00
- 14,437.50 14,437.50
197,373.88 85,250.00 282,623.88
10,626.00 - 10,626.00
231.00 - 231.00
- 433.13 433.13
- 481.25 481.25
- 24.75 24.75
10,857.00 939.13 11,796.13
2.2040 KG BESI (4 Ø 10 mm & Ø 6 - 150 mm)

1,440,785.16 - 1,440,785.16
1,440,785.16 - 1,440,785.16
9.25 KG BESI (4 Ø 10 mm & Ø 6 - 150 mm)
2,349,190.51 - 2,349,190.51
2,349,190.51 - 2,349,190.51
0.3408 KG BESI (4 Ø 10 mm & Ø 8 - 200 mm)
1,418,818.03 - 1,418,818.03
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
1,418,818.03 - 1,418,818.03
) 122.2040 KG BESI (4 Ø 8 mm & Ø 6 - 150 mm)

1,899,510.48 - 1,899,510.48
1,899,510.48 - 1,899,510.48
6.59 KG BESI (4 Ø 8 mm & Ø 6 -150 mm)

1,728,296.10 - 1,728,296.10
1,728,296.10 - 1,728,296.10
9.25 KG BESI (4 Ø 8 mm & Ø 6 - 150 mm)
2,349,190.51 - 2,349,190.51
2,349,190.51 - 2,349,190.51
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
1M X 12 CM) 38.36 KG BESI (Ø 8 mm)

452,264.40 - 452,264.40
452,264.40 - 452,264.40
M X 7 CM) 49.32 KG BESI (Ø 8 mm & Ø 6 mm)
581,482.80 - 581,482.80
581,482.80 - 581,482.80
UMAH DAN TUTUP SUMUR RESAPAN
TYPE S1 53.94 KG BESI (Ø 8 mm dan Ø 6 mm)

635,996.81 - 635,996.81
635,996.81 - 635,996.81
423,997.88 - 423,997.88
423,997.88 - 423,997.88
678,396.60 - 678,396.60
678,396.60 - 678,396.60
110,055.00 - 110,055.00
335,720.00 - 335,720.00
80,080.00 - 80,080.00
- 18,906.25 18,906.25
- 95,287.50 95,287.50
- 6,600.00 6,600.00
525,855.00 120,793.75 646,648.75
45,264.80 - 45,264.80
517,440.00 - 517,440.00
83,160.00 - 83,160.00
102,465.00 - 102,465.00
- 95,287.50 95,287.50
- 18,906.25 18,906.25
- 6,600.00 6,600.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
703,065.00 120,793.75 823,858.75

1,100.00 - 1,100.00
4,620.00 - 4,620.00
74,250.00 - 74,250.00
- 17,325.00 17,325.00
- 17,875.00 17,875.00
- 412.50 412.50
79,970.00 35,612.50 115,582.50
577,900.00
577,900.00
1,322.50 - 1,322.50
1,456.88 - 1,456.88
2,779.38 - 2,779.38
Dibulatkan 2,770.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
823,850.00 - 823,850.00
1,440,780.00 - 1,440,780.00
577,900.00 - 577,900.00
2,842,530.00 - 2,842,530.00
823,850.00 - 823,850.00
2,349,190.00 - 2,349,190.00
577,900.00 - 577,900.00
3,750,940.00 - 3,750,940.00
823,850.00 - 823,850.00
1,418,810.00 - 1,418,810.00
577,900.00 - 577,900.00
2,820,560.00 - 2,820,560.00
823,850.00 - 823,850.00
1,899,510.00 - 1,899,510.00
577,900.00 - 577,900.00
3,301,260.00 - 3,301,260.00
823,850.00 - 823,850.00
1,728,290.00 - 1,728,290.00
577,900.00 - 577,900.00
3,130,040.00 - 3,130,040.00
823,850.00 - 823,850.00
2,349,190.00 - 2,349,190.00
577,900.00 - 577,900.00
3,750,940.00 - 3,750,940.00
823,850.00 - 823,850.00
452,260.00 - 452,260.00
577,900.00 - 577,900.00
1,854,010.00 - 1,854,010.00
823,850.00 - 823,850.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
581,480.00 - 581,480.00
577,900.00 - 577,900.00
1,983,230.00 - 1,983,230.00
158,658.40 158,658.40
77,000.00 77,000.00
235,658.40 - 235,658.40
823,850.00 - 823,850.00
635,990.00 - 635,990.00
577,900.00 - 577,900.00
2,037,740.00 - 2,037,740.00
823,850.00 - 823,850.00
423,990.00 - 423,990.00
577,900.00 - 577,900.00
1,825,740.00 - 1,825,740.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
K TUTUP SUMUR RESAPAN T. 8 CM

823,850.00 - 823,850.00
678,390.00 - 678,390.00
577,900.00 - 577,900.00
2,080,140.00 - 2,080,140.00
235,650.00 - 235,650.00
385,000.00 - 385,000.00
16,500.00 - 16,500.00
107,010.00 107,010.00
637,150.00 - 744,160.00
25,712.50 - 25,712.50
3,437.50 - 3,437.50
1,787.50 - 1,787.50
- 175.31 175.31
- 5,843.75 5,843.75
- 1,227.19 1,227.19
30,937.50 7,246.25 38,183.75
21,175.00 - 21,175.00
2,750.00 - 2,750.00
1,787.50 - 1,787.50
- 175.31 175.31
- 5,500.00 5,500.00
- 1,155.00 1,155.00
25,712.50 6,830.31 32,542.81
7,562.50 - 7,562.50
1,320.00 - 1,320.00
715.00 - 715.00
1,320.00 - 1,320.00
- 123.75 123.75
- 4,125.00 4,125.00
- 1,732.50 1,732.50
10,917.50 5,981.25 16,898.75
104,500.00 104,500.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
4,455.00 4,455.00
13,750.00 13,750.00
11,088.00 11,088.00
3,465.00 3,465.00
27,500.00 27,500.00
23,100.00 23,100.00
4,125.00 4,125.00
137,258.00 54,725.00 191,983.00
330,000.00 - 330,000.00
17,248.00 - 17,248.00
3,153.15 - 3,153.15
34,100.00 - 34,100.00
23,738.40 - 23,738.40
- 12,375.00 12,375.00
- 68,750.00 68,750.00
- 28,875.00 28,875.00
408,239.55 110,000.00 518,239.55
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
165,000.00 - 165,000.00
15,400.00 - 15,400.00
3,973.20 - 3,973.20
16,500.00 - 16,500.00
- 2,887.50 2,887.50
- 24,062.50 24,062.50
- 10,106.25 10,106.25
200,873.20 37,056.25 237,929.45
16,500.00 - 16,500.00
- 61.88 61.88
- 5,156.25 5,156.25
- 433.13 433.13
16,500.00 5,651.25 22,151.26
- 54,494.70 54,494.70
- 10,676.00 10,676.00
528,000.00 - 528,000.00
31,416.00 - 31,416.00
117,111.88 - 117,111.88
12,031.25 - 12,031.25
- 4,125.00 4,125.00
- 34,375.00 34,375.00
- 57,750.00 57,750.00
688,559.13 161,420.70 849,979.83
13,750.00 - 13,750.00
1,232.00 - 1,232.00
1,443.75 - 1,443.75
- 1,732.50 1,732.50
16,425.75 1,732.50 18,158.25
41,652.00 41,652.00
2,185.20 2,185.20
352,000.00 352,000.00
31,933.44 31,933.44
133,128.96 133,128.96
28,875.00 28,875.00
61,875.00 61,875.00
4,125.00 4,125.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
560,899.60 94,875.00 655,774.60

dibulatkan 655,770.00
41,250.00 - 41,250.00
- 660.00 660.00
- 5,156.25 5,156.25
- 8,662.50 8,662.50
41,250.00 14,478.75 55,728.75
11,000.00 11,000.00
12,320.00 12,320.00
3,696.00 3,696.00
165.00 165.00
13,750.00 13,750.00
17,325.00 17,325.00
27,016.00 31,240.00 58,256.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
16,500.00 - 16,500.00
3,300.00 3,300.00
9,625.00 9,625.00
1,320.00 1,320.00
- 173.25 173.25
- 1,718.75 1,718.75
- 1,072.50 1,072.50
30,745.00 2,964.50 33,709.50
11,000.00 - 11,000.00
770.00 - 770.00
- 6,875.00 6,875.00
- 5,775.00 5,775.00
11,770.00 12,650.00 24,420.00
7,500.00 - 7,500.00
154.00 - 154.00
- 1,375.00 1,375.00
- 1,270.50 1,270.50
165.00 165.00
7,654.00 2,810.50 10,464.50
111,100.00 - 111,100.00
660.00 - 660.00
- 990.00 990.00
- 23,100.00 23,100.00
- 1,375.00 1,375.00
825.00 825.00
111,760.00 26,290.00 138,050.00
13,695.00 - 13,695.00
3,300.00 - 3,300.00
2,640.00 - 2,640.00
2,200.00 - 2,200.00
1,650.00 - 1,650.00
- 6,875.00 6,875.00
- 2,887.50 2,887.50
- 3,300.00 3,300.00
23,485.00 13,062.50 36,547.50
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
1,540.00 - 1,540.00
35,750.00 - 35,750.00
154.00 - 154.00
- 10,312.50 10,312.50
- 11,550.00 11,550.00
- 1,155.00 1,155.00
37,444.00 23,017.50 60,461.50
apis cat menie & 2 lapis cat penutup)

6,600.00 - 6,600.00
3,960.00 - 3,960.00
13,200.00 - 13,200.00
550.00 - 550.00
1,001.00 - 1,001.00
187.00 187.00
- 6,875.00 6,875.00
- 4,042.50 4,042.50
- 206.25 206.25
25,498.00 11,123.75 36,621.75
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
apis Cat dasar, 2 Lapis Cat Penutup) Avitec dalam Liter

1,650.00 - 1,650.00
5,720.00 - 5,720.00
275.00 - 275.00
74.80 74.80
- 3,437.50 3,437.50
- 1,155.00 1,155.00
- 206.25 206.25
7,719.80 4,798.75 12,518.55
69,300.00 - 69,300.00
15,400.00 - 15,400.00
4,851.00 - 4,851.00
2,681.25 - 2,681.25
- 12,031.25 12,031.25
- 20,212.50 20,212.50
- 2,887.50 2,887.50
92,232.25 35,131.25 127,363.50
55,440.00 - 55,440.00
17,525.20 - 17,525.20
4,158.00 - 4,158.00
2,681.25 2,681.25
- 10,312.50 10,312.50
- 17,325.00 17,325.00
2,475.00 2,475.00
79,804.45 30,112.50 109,916.95
50,820.00 - 50,820.00
17,525.20 - 17,525.20
4,158.00 - 4,158.00
2,681.25 2,681.25
- 12,031.25 12,031.25
- 17,325.00 17,325.00
- 2,475.00 2,475.00
75,184.45 31,831.25 107,015.70
62,370.00 - 62,370.00
16,016.00 - 16,016.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
4,851.00 - 4,851.00
2,681.25 2,681.25
- 12,031.25 12,031.25
- 17,325.00 17,325.00
- 2,475.00 2,475.00
85,918.25 31,831.25 117,749.50
53,130.00 - 53,130.00
17,525.20 - 17,525.20
4,158.00 - 4,158.00
2,681.25 2,681.25
- 12,031.25 12,031.25
- 17,325.00 17,325.00
- 2,475.00 2,475.00
77,494.45 31,831.25 109,325.70
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
66,990.00 - 66,990.00
16,016.00 - 16,016.00
4,851.00 - 4,851.00
2,681.25 2,681.25
- 12,031.25 12,031.25
- 17,325.00 17,325.00
- 2,475.00 2,475.00
90,538.25 31,831.25 122,369.50
29,700.00 - 29,700.00
2,640.00 - 2,640.00
16,500.00 - 16,500.00
1,760.00 - 1,760.00
8,250.00 - 8,250.00
16,500.00 - 16,500.00
- 1,237.50 1,237.50
- 17,187.50 17,187.50
- 8,662.50 8,662.50
75,350.00 27,087.50 102,437.50
29,700.00 - 29,700.00
2,640.00 - 2,640.00
33,000.00 - 33,000.00
1,760.00 - 1,760.00
8,250.00 - 8,250.00
16,500.00 - 16,500.00
- 1,650.00 1,650.00
- 20,625.00 20,625.00
- 11,550.00 11,550.00
91,850.00 33,825.00 125,675.00
29,700.00 - 29,700.00
2,640.00 - 2,640.00
8,800.00 - 8,800.00
1,650.00 - 1,650.00
330.00 - 330.00
16,500.00 - 16,500.00
- 1,237.50 1,237.50
- 17,187.50 17,187.50
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
- 8,662.50 8,662.50
59,620.00 27,087.50 86,707.50
99,000.00 - 99,000.00
16,500.00 - 16,500.00
14,300.00 14,300.00
1,760.00 1,760.00
30,250.00 30,250.00
19,250.00 19,250.00
55,000.00 55,000.00
4,125.00 - 4,125.00
- 2,062.50 2,062.50
- 20,625.00 20,625.00
- 14,437.50 14,437.50
240,185.00 37,125.00 277,310.00
146,059.20 - 146,059.20
146,059.20 - 146,059.20
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
365,148.00 - 365,148.00
365,148.00 - 365,148.00
117,676.00 - 117,676.00
117,676.00 - 117,676.00
235,352.00 - 235,352.00
235,352.00 - 235,352.00
275,000.00 - 275,000.00
3,437,500.00 - 3,437,500.00
1,960,260.00 1,711,352.00 3,712,500.00
- 2,612,500.00 2,612,500.00
- 1,925,000.00 1,925,000.00
- 1,567,500.00 1,567,500.00
- 8,662,500.00 8,662,500.00
3,712,500.00 - 3,712,500.00
3,712,500.00 14,767,500.00 18,480,000.00
31,680.00 - 31,680.00
- 412.50 412.50
- 2,887.50 2,887.50
- 2,464.00 2,464.00
31,680.00 5,764.00 37,444.00
47,520.00 - 47,520.00
- 412.50 412.50
- 2,887.50 2,887.50
- 2,464.00 2,464.00
47,520.00 5,764.00 53,284.00
88,000.00 - 88,000.00
6,930.00 - 6,930.00
- 495.00 495.00
- 4,125.00 4,125.00
- 5,006.93 5,006.93
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
94,930.00 9,626.93 104,556.93

77,000.00 - 77,000.00
6,930.00 - 6,930.00
- 495.00 495.00
- 4,125.00 4,125.00
- 5,006.93 5,006.93
83,930.00 9,626.93 93,556.93
- 412.50 412.50
- 3,437.50 3,437.50
- 14,437.50 14,437.50
- 18,287.50 18,287.50
517,440.00 - 517,440.00
124,740.00 - 124,740.00
642,180.00 - 642,180.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
37,400.00 - 37,400.00
84.78 - 84.78
- 4,204.40 4,204.40
37,484.78 4,204.40 41,689.18
19,800.00 19,800.00
112,320.00 112,320.00
280,650.00 280,650.00
83,360.00 83,360.00
- 412.50 412.50
- 3,437.50 3,437.50
- 5,006.93 5,006.93
496,130.00 8,856.93 504,986.93
19,800.00 19,800.00
159,840.00 159,840.00
313,650.00 313,650.00
83,360.00 83,360.00
- 412.50 412.50
- 3,437.50 3,437.50
- 5,006.93 5,006.93
576,650.00 8,856.93 585,506.93
26,400.00 26,400.00
213,120.00 213,120.00
418,200.00 418,200.00
83,360.00 83,360.00
- 412.50 412.50
- 3,437.50 3,437.50
- 5,006.93 5,006.93
741,080.00 8,856.93 749,936.93
10,725.00 10,725.00
1,510.88 - 1,510.88
123,830.78 - 123,830.78
16,290.00 - 16,290.00
2,062.50 - 2,062.50
154,419.15 - 154,419.16
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
13,365.00 13,365.00
1,846.63 - 1,846.63
151,348.73 - 151,348.73
16,290.00 - 16,290.00
2,062.50 - 2,062.50
184,912.85 - 184,912.86
31,389.60 31,389.60
4,700.50 - 4,700.50
350,089.48 - 350,089.48
42,354.00 - 42,354.00
1,598.47 - 1,598.47
177,984.96 - 177,984.96
6,294.49 6,294.49
614,411.50 - 614,411.50
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
36,432.00 36,432.00
5,036.25 - 5,036.25
385,251.30 - 385,251.30
52,128.00 - 52,128.00
1,878.91 - 1,878.91
200,233.08 - 200,233.08
7,279.13 7,279.13
688,238.67 - 688,238.67
43,084.80 43,084.80
5,372.00 - 5,372.00
434,172.10 - 434,172.10
61,902.00 - 61,902.00
2,159.34 - 2,159.34
222,481.20 - 222,481.20
8,678.57 8,678.57
777,850.01 - 777,850.01
50,965.20 50,965.20
5,707.75 - 5,707.75
495,323.10 - 495,323.10
74,934.00 - 74,934.00
2,579.99 - 2,579.99
222,481.20 - 222,481.20
10,237.13 10,237.13
862,228.37 - 862,228.37
2,826,000.00 2,826,000.00
3,028,000.00 3,028,000.00
4,123,000.00 4,123,000.00
4,404,000.00 4,404,000.00
5,781,000.00 5,781,000.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
4,822,670.00 4,822,670.00
6,378,370.00 6,378,370.00
6,897,760.00 6,897,760.00
7,587,536.00 7,587,536.00
3,300.00 3,300.00
455.25 455.25
11,000.00 - 11,000.00
110,000.00 - 110,000.00
13,200.00 - 13,200.00
- 8,662.50 8,662.50
137,955.25 8,662.50 146,617.75
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
16,446.95 - 16,446.95
6,339.12 - 6,339.12
1,268.76 - 1,268.76
- 1,258.70 1,258.70
- 366.82 366.82
- 1,027.09 1,027.09
24,054.84 2,652.60 26,707.44
7,333.33 - 7,333.33
6,160.00 - 6,160.00
13,849.40 - 13,849.40
6,339.12 - 6,339.12
1,408.00 - 1,408.00
- 628.57 628.57
- 366.82 366.82
- 1,027.09 1,027.09
35,089.86 2,022.48 37,112.33
79,860.00 79,860.00
7,333.33 7,333.33
6,160.00 6,160.00
628.57 628.57
366.82 366.82
1,027.09 1,027.09
93,353.33 2,022.48 95,375.81
9,240.00 - 9,240.00
6,715.00 6,715.00
703,236.50 703,236.50
1,480.40 1,480.40
14,850.00 14,850.00
735,521.90 - 735,521.90
8,580.00 - 8,580.00
6,715.00 6,715.00
626,797.75 626,797.75
1,480.40 1,480.40
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
14,850.00 14,850.00
658,423.15 - 658,423.15
7,920.00 - 7,920.00
6,715.00 6,715.00
550,359.00 550,359.00
1,480.40 1,480.40
9,900.00 9,900.00
576,374.40 - 576,374.40
7,260.00 - 7,260.00
6,715.00 6,715.00
473,920.25 473,920.25
1,480.40 1,480.40
9,900.00 9,900.00
499,275.65 - 499,275.65
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
6,600.00 - 6,600.00
6,715.00 6,715.00
397,481.50 397,481.50
1,480.40 1,480.40
8,250.00 8,250.00
420,526.90 - 420,526.90
6,600.00 - 6,600.00
6,715.00 6,715.00
336,330.50 336,330.50
1,480.40 1,480.40
8,250.00 8,250.00
359,375.90 - 359,375.90
415,140.00 - 415,140.00
211,186.75 211,186.75
20,699,613.50 20,699,613.50
72,539.60 72,539.60
485,100.00 485,100.00
21,883,579.85 - 21,883,579.85
231,660.00 - 231,660.00
117,848.25 117,848.25
10,579,123.00 10,579,123.00
43,671.80 43,671.80
292,050.00 292,050.00
11,264,353.05 - 11,264,353.05
848,100.00 - 848,100.00
431,438.75 431,438.75
23,726,588.00 23,726,588.00
190,231.40 190,231.40
1,060,125.00 1,060,125.00
26,256,483.15 - 26,256,483.15
108,900.00 - 108,900.00
55,398.75 55,398.75
4,754,490.25 4,754,490.25
22,206.00 22,206.00
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
148,500.00 148,500.00
5,089,495.00 - 5,089,495.00
221,760.00 - 221,760.00
112,812.00 112,812.00
8,148,370.75 8,148,370.75
47,372.80 47,372.80
316,800.00 316,800.00
8,847,115.55 - 8,847,115.55
477,545.04 - 477,545.04
225,056.40 225,056.40
554,611.68 554,611.68
1,475,172.16 1,475,172.16
1,036,280.00 1,036,280.00
3,768,665.28 - 3,768,665.28
HARGA UPAH JUMLAH
( Rp ) ( Rp ) ( Rp )
6 7 8
996.19 996.19
996.19 - 996.19
Dibulatkan 990.00
- 1,188.00 1,188.00
201.45 - 201.45
59,317.20 - 59,317.20
- 98.60 98.60
220,000.00 - 220,000.00
279,518.65 1,286.60 280,805.25

CV. MITHA & CO.
SUMITRO
Direktur
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBANGUNAN 1 UNIT RUMAH TIPE 29 KENARI
DI LOKASI KALIPURO PERUM PERUMNAS CABANG PASURUAN
VOLUME
HARGA SATUAN
NO. SATUAN SAT.
DOUBLE SINGLE
( Rp. )
1 2 3 5 6 7
I PEKERJAAN PERSIAPAN :
1 Air Kerja Ls 1.00 1.00 110,000.00
2 Pengukuran & Pembersihan lapangan Ls 1.00 1.00 27,500.00
3 Pemasangan Bouwplank M' 27.00 27.00 9,650.00
II PEKERJAAN PONDASI :
1 Galian tanah pondasi M3 18.48 18.48 26,400.00
2 Urugan Tanah kembali bekas galian M3 13.27 13.27 6,070.00
3 Urugan Tanah bawah lantai M3 1.19 1.19 67,150.00
4 Pasangan Pondasi Batu Kali 1: 5 M3 5.21 5.21 540,120.00
5 Pasang pondasi teras roolag M' 5.60 5.60 16,160.00
III PEKERJAAN DIDING & KUSEN

A. PASANG DINDING :
1 Pasangan dinding bata
- Spesie 1pc : 3ps M2 14.52 14.52 65,560.00
- Spesie 1pc : 5ps M2 83.85 83.85 61,180.00
2 Pekerjaan Pembetonan 1:2:3 :
- Sloof 12/15 M3 0.59 0.59 2,842,530.00
- Kolom 10/10 M3 0.36 0.36 3,750,940.00
- Ring balk 10/12 M3 0.40 0.40 3,301,260.00
- Balok Sopi 10/12 M3 0.20 0.20 3,301,260.00
- Balok Teras 10/12 M3 0.06 0.06 3,301,260.00
3 Plesteran dinding ad. 1 Pc : 3 Ps + Acian M2 3.20 4.36 41,330.00
5 Plesteran ornamen (bergaris) Tiang Teras M2 1.50 1.50 196,510.00
6 Plat beton teras depan M3 0.41 0.41 1,983,230.00
B. DINDING KOMPONEN
1 Pasang kusen kayu Uk. 5/11 :
- Type P.1 Bh 4.00 4.00 106,360.00
- Type J.1 Bh 4.00 4.00 80,310.00
- Roster beton 20 X 20 Cm Bh 8.00 8.00 20,350.00
- Kusen BV + kaca Bh 1.00 1.00 123,620.00
2 Pasang Daun Jendela kayu meranti+ Bh 4.00 4.00 245,530.00
kaca Polos 3 mm (Ukuran 0.6X 1.15 M)
3 Pas. Dn Pintu dobel triplek + Engsel+ Bh 1.00 1.00 486,660.00
Kunci Tanam Slaag.
4 Pas. D.Pntu Double triplek P.2 + engsel + Bh 3.00 3.00 476,694.35
kunci tanam 2 slag
5 Pas.Pintu KM/WC dan PVC Lengkap Bh 1.00 1.00 276,540.00
V PEKERJAAN RANGKA ATAP.

1 Pas.Rangka Atap Galvalum M2 41.28 44.63 138,050.00
2 Pas.Papan Lisplank GRC M' 14.30 20.99 33,700.00
VI PEKERJAAN PENUTUP ATAP DAN PLAFOND
1 Pas.Penutup atap genteng plentong M2 41.28 44.63 55,720.00
2 Pas.Nok genteng M' 7.00 7.50 58,250.00
3 Pasang plafon bagian luar & dalam
- Rangka plafon hollow M2 34.30 34.30 36,540.00
- Plafon eternit M2 34.30 34.30 24,420.00
VII PEKERJAAN LANTAI.

1 Pek. Lantai kramik uk 30x30 Cm M2 26.36 26.36 109,910.00
2 Pek. Lt. KM/WC kramik uk 20x20 Cm M2 0.91 0.91 107,010.00
3 Pas. Dinding keramik 20x25 KM/WC Tinggi 1,5 M M2 6.34 6.34 109,320.00
VIII PEKERJAAN INSTALASI LISTRIK :

1 Pas. Titik lampu (ex brocco) Single Ttk 2.00 2.00 102,430.00
2 Pas. Titik lampu (ex brocco) double Ttk 2.00 2.00 125,670.00
3 Pas. Stop kontak (ex brocco new gee) Ttk 3.00 3.00 86,700.00
4 Pas. Fuse Box lengkap arde (ex presto) Ttk 1.00 1.00 277,310.00
5 Jildak/Akli Ttk 1.00 1.00 440,000.00
6 Biaya Konsuil Ls 1.00 1.00 88,000.00
IX PEKERJAAN SANITAIR.
1 Pasangan pipa leiding PVC dia 1/2" + Acces. M' 5.30 5.30 16,890.00
2 Pasangan kran air vernekel dia 1/2" Bh 1.00 1.00 22,150.00
3 Pasangan pipa pembuangan :
- Saluran tinja & bwh.lantai pipa PVC dia 4" type D M' 4.60 4.60 38,180.00
- Saluran air bwh.lantai PVC dia 3" type D M' 6.70 6.70 32,540.00
4 Pas. bak mandi fiberglaas + dudukan Bh 1.00 1.00 237,920.00
5 Pas. closet jongkok Bh 1.00 1.00 191,980.00
6 Pas. Beerput lengkap Bh 1.00 1.00 849,970.00
7 Pas. Sumur resapan lengkap Bh 1.00 1.00 655,770.00
8 Pasangan saringan air Bh 1.00 1.00 18,158.25
X PEKERJAAN PENGECATAN
1 Cat Kayu pd.kusen,dn.pintu / Jend dan Lisplank M2 36.53 36.53 36,620.00
2 Cat Tembok pada dinding depan bag.luar + M2 117.12 137.58 12,510.00
dalam & Plafond.
XI PEKERJAAN LAIN-LAIN.
1 Pek.Perapihan / Pembersihan Akhir. Ls 1.00 1.00 110,000.00
2 Pagar batas unit
- Galian tanah M3 0.60 0.60 26,400.00
- Pas. Pondasi rollag batu bata M2 7.00 7.00 16,160.00
- Pas. Dinding batu bata ad. 1pc : 5 psr t. 30 cm M2 2.10 2.10 61,180.00
- Plesteran dinding batas unit M2 3.30 3.30 37,010.00
- Pengecatan batas unit M2 3.30 3.30 12,510.00
REKAPITULASI ANGGARAN BIAYA
PEMBANGUNAN RUMAH TIPE 29 KENARI
NO. URAIAN PEKERJAAN
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN PONDASI
III. PEKERJAAN DINDING & KUSEN
A. PASANG DINDING
B. DINDING KOMPONEN
IV. PEKERJAAN RANGKA ATAP
V. PEKERJAAN PENUTUP ATAP DAN PLAFOND
VI. PEKERJAAN LANTAI
VII. PEKERJAAN INSTALASI LISTRIK
VIII. PEKERJAAN SANITAIR
IX. PEKERJAAN PENGECATAN
X. PEKERJAAN LAIN-LAIN
SUB. TOTAL
TOTAL
DIBULATKAN
HARGA PER M2
Banyuwangi,
PEMBANGUNAN 1 UNIT RUMAH TIPE 29 KENARI
LIPURO PERUM PERUMNAS CABANG PASURUAN
JUMLAH (Rp)
DOUBLE SINGLE
9 10
110,000.00 110,000.00
27,500.00 27,500.00
260,550.00 260,550.00
398,050.00 398,050.00
487,766.40 487,766.40
80,548.90 80,548.90
79,841.35 79,841.35
2,811,864.72 2,811,864.72
90,496.00 90,496.00
3,550,517.37 3,550,517.37
951,931.20 951,931.20
5,129,998.06 5,129,998.06
1,688,462.82 1,688,462.82
1,365,342.16 1,365,342.16
1,307,298.96 1,307,298.96
673,457.04 673,457.04
198,075.60 198,075.60
132,256.00 180,033.48
3,876,853.02 4,648,826.10
294,765.00 294,765.00
819,073.99 819,073.99
16,437,513.85 17,257,264.41
425,440.00 425,440.00
321,240.00 321,240.00
162,800.00 162,800.00
123,620.00 123,620.00
982,120.00 982,120.00
486,660.00 486,660.00
1,430,083.05 1,430,083.05
276,540.00 276,540.00
4,208,503.05 4,208,503.05
5,698,704.00 6,160,481.25
481,910.00 707,363.00
6,180,614.00 6,867,844.25
2,300,121.60 2,486,505.00
407,750.00 436,875.00
1,253,146.61 1,253,146.61
837,488.78 837,488.78
4,798,506.99 5,014,015.39
2,896,765.98 2,896,765.98
97,507.51 97,507.51
693,307.44 693,307.44
3,687,580.93 3,687,580.93
204,860.00 204,860.00
251,340.00 251,340.00
260,100.00 260,100.00
277,310.00 277,310.00
440,000.00 440,000.00
88,000.00 88,000.00
1,521,610.00 1,521,610.00
89,517.00 89,517.00
22,150.00 22,150.00
175,628.00 175,628.00
218,018.00 218,018.00
237,920.00 237,920.00
191,980.00 191,980.00
849,970.00 849,970.00
655,770.00 655,770.00
18,158.25 18,158.25
2,459,111.25 2,459,111.25
1,337,728.60 1,337,728.60
1,465,114.91 1,721,183.35
2,802,843.51 3,058,911.95
110,000.00 110,000.00
15,840.00 15,840.00
113,120.00 113,120.00
128,478.00 128,478.00
122,133.00 122,133.00
41,283.00 41,283.00
530,854.00 530,854.00
MBANGUNAN RUMAH TIPE 29 KENARI
LIPURO PERUM PERUMNAS CABANG PASURUAN
JUMLAH (Rp)
DOUBLE SINGLE
398,050.00 398,050.00
3,550,517.37 3,550,517.37
16,437,513.85 17,257,264.41
4,208,503.05 4,208,503.05
6,180,614.00 6,867,844.25
4,798,506.99 5,014,015.39
3,687,580.93 3,687,580.93
1,521,610.00 1,521,610.00
2,459,111.25 2,459,111.25
2,802,843.51 3,058,911.95
530,854.00 530,854.00
46,575,704.94 48,554,262.60
46,575,704.94 48,554,262.60
46,576,000.00 48,554,000.00
1,606,068.97 1,674,275.86

CV. MITHA & CO.
SUMITRO
Direktur
PEKERJAAN PEMBANGUNAN 1 UNIT RUMAH TIPE 29 KENARI
DI LOKASI KALIPURO BANYUWANGI PERUM PERUMNAS CABANG PASURUAN
VOLUME
HARGA SATUAN
NO. SATUAN SAT.
DOUBLE SINGLE
( Rp. )
1 2 3 5 6 7
I PEKERJAAN PERSIAPAN :
1 Air Kerja Ls 1.00 1.00 110,000.00
2 Pengukuran & Pembersihan lapangan Ls 1.00 1.00 27,500.00
3 Pemasangan Bouwplank M' 31.45 36.45 9,650.00
II PEKERJAAN PONDASI :
1 Galian tanah pondasi M3 7.49 7.49 26,400.00
2 Urugan Tanah kembali bekas galian M3 4.50 4.50 6,070.00
3 Urugan Tanah bawah lantai M3 1.13 1.13 67,150.00
4 Pasangan Pondasi Batu Kali 1: 5 M3 5.41 5.41 540,120.00
5 Pasang pondasi teras roolag M' 7.26 7.26 16,160.00
III PEKERJAAN DIDING & KUSEN

A. PASANG DINDING :
1 Pasangan dinding bata
- Spesie 1pc : 5ps M2 95.65 95.65 61,180.00
2 Pekerjaan Pembetonan 1:2:3 :
- Sloof 12/15 M3 0.58 0.58 2,842,530.00
- Kolom 10/10 M3 0.13 0.36 3,750,940.00
- Ring balk 10/12 M3 0.40 0.40 3,301,260.00
- Balok Sopi 10/12 M3 0.20 0.20 3,301,260.00
- Balok Teras 10/12 M3 0.06 0.06 3,301,260.00
4 Plesteran ornamen (bergaris) Tiang Teras M2 1.50 1.50 196,510.00
5 Plat beton teras depan M3 0.41 0.41 1,983,230.00
B. DINDING KOMPONEN
1 Pasang kusen beton Uk. 5/11 :
- Type P.1 Bh 4.00 4.00 106,360.00
- Type J.1 Bh 4.00 4.00 80,310.00
- Roster beton 15 X 20 Cm Bh 8.00 8.00 20,350.00
- Kusen BV + kaca Bh 1.00 1.00 123,620.00
2 Pasang Daun Jendela kayu meranti+ Bh 4.00 4.00 245,530.00
kaca Polos 3 mm (Ukuran 0.6X 1.15 M)
3 Pas. Dn Pintu dobel triplek + Engsel+ Bh 1.00 1.00 486,660.00
Kunci Tanam Slaag.
4 Pas. D.Pntu Double triplek P.2 + engsel + Bh 3.00 3.00 476,694.35
kunci tanam 2 slag
5 Pas.Pintu KM/WC dan PVC Lengkap Bh 1.00 1.00 276,540.00
V PEKERJAAN RANGKA ATAP.
1 Pas.Rangka Atap Galvalum M2 41.28 44.63 138,050.00
2 Pas.Papan Lisplank GRC M' 14.30 20.99 33,700.00
VI PEKERJAAN PENUTUP ATAP DAN PLAFOND
1 Pas.Penutup atap genteng plentong M2 41.28 44.63 55,720.00
2 Pas.Nok genteng M' 7.00 7.50 58,250.00
3 Pasang plafon bagian luar & dalam
- Rangka plafon hollow M2 34.30 34.30 36,540.00
- Plafon eternit M2 34.30 34.30 24,420.00
VII PEKERJAAN LANTAI.

1 Pek. Lantai kramik uk 30x30 Cm M2 26.60 26.60 109,910.00
2 Pek. Lt. KM/WC kramik uk 20x20 Cm M2 0.91 0.91 107,010.00
3 Pas. Dinding keramik 20x25 KM/WC Tinggi 1,5 M M2 6.34 6.34 109,320.00
VIII PEKERJAAN INSTALASI LISTRIK :

5 Jildak/Akli Ttk 1.00 1.00 440,000.00
6 Biaya Konsuil Ls 1.00 1.00 88,000.00
IX PEKERJAAN SANITAIR.
1 Pasangan pipa leiding PVC dia 1/2" + Acces. M' 5.30 5.30 16,890.00
2 Pasangan kran air vernekel dia 1/2" Bh 1.00 1.00 22,150.00
3 Pasangan pipa pembuangan :
- Saluran tinja & bwh.lantai pipa PVC dia 4" type D M' 4.60 4.60 38,180.00
- Saluran air bwh.lantai PVC dia 3" type D M' 6.70 6.70 32,540.00
4 Pas. bak mandi fiberglaas + dudukan Bh 1.00 1.00 237,920.00
5 Pas. closet jongkok Bh 1.00 1.00 191,980.00
6 Pas. Beerput lengkap Bh 1.00 1.00 849,970.00
7 Pas. Sumur resapan lengkap Bh 1.00 1.00 655,770.00
X PEKERJAAN PENGECATAN
1 Cat Kayu pd.kusen,dn.pintu / Jend dan Lisplank M2 36.53 36.53 36,620.00
2 Cat Tembok pada dinding depan bag.luar + M2 117.12 137.58 12,510.00
dalam & Plafond.
XI PEKERJAAN LAIN-LAIN.
2 Pagar batas unit
- Galian tanah M3 0.60 0.60 26,400.00
- Pas. Pondasi rollag batu bata M2 7.00 7.00 16,160.00
- Pas. Dinding batu bata ad. 1pc : 5 psr t. 30 cm M2 2.10 2.10 61,180.00
- Plesteran dinding batas unit M2 3.30 3.30 37,010.00
- Pengecatan batas unit M2 3.30 3.30 12,510.00
PEMBANGUNAN RUMAH TIPE 29 KENARI
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN PONDASI
III. PEKERJAAN DINDING & KUSEN
A. PASANG DINDING
B. DINDING KOMPONEN
IV. PEKERJAAN RANGKA ATAP
V. PEKERJAAN PENUTUP ATAP DAN PLAFOND
VI. PEKERJAAN LANTAI
VII. PEKERJAAN INSTALASI LISTRIK
VIII. PEKERJAAN SANITAIR
X. PEKERJAAN LAIN-LAIN
SUB. TOTAL
TOTAL
DIBULATKAN
HARGA PER M2
Banyuwangi,
PEMBANGUNAN 1 UNIT RUMAH TIPE 29 KENARI
BANYUWANGI PERUM PERUMNAS CABANG PASURUAN
JUMLAH (Rp)
DOUBLE SINGLE
9 10
110,000.00 110,000.00
27,500.00 27,500.00
303,492.50 351,742.50
440,992.50 489,242.50
197,802.00 197,802.00
27,287.69 27,287.69
76,068.06 76,068.06
2,922,724.35 2,922,724.35
117,321.60 117,321.60
3,341,203.69 3,341,203.69
5,851,867.00 5,851,867.00
1,634,739.00 1,634,739.00
487,622.20 1,365,342.16
1,307,298.96 1,307,298.96
673,457.04 673,457.04
198,075.60 198,075.60
5,743,211.80 6,409,391.80
294,765.00 294,765.00
819,073.99 819,073.99
17,010,110.59 18,554,010.55
425,440.00 425,440.00
321,240.00 321,240.00
162,800.00 162,800.00
123,620.00 123,620.00
982,120.00 982,120.00
486,660.00 486,660.00
1,430,083.05 1,430,083.05
276,540.00 276,540.00
4,208,503.05 4,208,503.05
5,698,704.00 6,160,481.25
481,910.00 707,363.00
6,180,614.00 6,867,844.25
2,300,121.60 2,486,505.00
407,750.00 436,875.00
1,253,146.61 1,253,146.61
837,488.78 837,488.78
4,798,506.99 5,014,015.39
2,923,496.09 2,923,496.09
97,507.51 97,507.51
693,307.44 693,307.44
3,714,311.04 3,714,311.04
204,860.00 204,860.00
251,340.00 251,340.00
260,100.00 260,100.00
277,310.00 277,310.00
440,000.00 440,000.00
88,000.00 88,000.00
1,521,610.00 1,521,610.00
89,517.00 89,517.00
22,150.00 22,150.00
175,628.00 175,628.00
218,018.00 218,018.00
237,920.00 237,920.00
191,980.00 191,980.00
849,970.00 849,970.00
655,770.00 655,770.00
18,158.25 18,158.25
2,459,111.25 2,459,111.25
1,337,728.60 1,337,728.60
1,465,114.91 1,721,183.35
2,802,843.51 3,058,911.95
110,000.00 110,000.00
15,840.00 15,840.00
113,120.00 113,120.00
128,478.00 128,478.00
122,133.00 122,133.00
41,283.00 41,283.00
530,854.00 530,854.00
MBANGUNAN RUMAH TIPE 29 KENARI
BANYUWANGI PERUM PERUMNAS CABANG PASURUAN
JUMLAH (Rp)
DOUBLE SINGLE
440,992.50 489,242.50
3,341,203.69 3,341,203.69
17,010,110.59 18,554,010.55
4,208,503.05 4,208,503.05
6,180,614.00 6,867,844.25
4,798,506.99 5,014,015.39
3,714,311.04 3,714,311.04
1,521,610.00 1,521,610.00
2,459,111.25 2,459,111.25
2,802,843.51 3,058,911.95
530,854.00 530,854.00
47,008,660.62 49,759,617.68
47,008,660.62 49,759,617.68
47,009,000.00 49,760,000.00
1,621,000.00 1,715,862.07

CV. MITHA & CO.
SUMITRO
Direktur
PEKERJAAN PEMBANGUNAN 1 UNIT RUMAH TIPE 36 ANGSANA
HARGA
VOLUME
NO URAIAN SAT SATUAN
DOUBLE SINGLE (Rp)
I. PEKERJAAN PERSIAPAN :
1 Pembersihan lapangan Ls 1.00 1.00 27,500.00
2 Air kerja Ls 1.00 1.00 110,000.00
3 Pemasangan bouwplank M' 34.75 42.92 9,650.00
Jumlah :
1 Galian Pondasi batu kali M3 11.98 11.98 26,400.00
2 Urugan & Pem. Tnh. kembali bekas galian M3 7.19 7.19 6,070.00
3 Urugan pasir bawah pondasi t.5 cm M3 - - 67,150.00
4 Urugan pasir bawah lantai t.5 cm M3 1.80 1.80 67,150.00
5 Pas. Pondasi batu kali 1: 5 menerus M3 8.38 8.38 540,120.00
6 Pas. Rolaag batu bata (teras) M' 4.45 4.45 16,160.00
Jumlah :
III. PEKERJAAN DINDING
A. DINDING MASIF
1 Pasang Dinding Batu Bata :
- Pasang dinding ad. 1 PC : 3 PS M2 17.54 17.54 65,560.00
- Pasang dinding ad. 1 PC : 5 PS M2 109.17 109.17 61,180.00
2 Pekerjaan Beton Bertulang :
- Beton Sloof uk.12/15 M3 0.72 0.72 2,842,530.00
- Beton Kolom uk. 10/10 M3 0.52 0.52 3,750,940.00
- Beton Kolom Teras uk. 10/10 M3 0.10 0.10 3,750,940.00
- Beton Ring balk uk. 10/12 M3 0.50 0.50 3,301,260.00
- Beton Balok Sopi uk. 10/12 M3 0.22 0.22 3,301,260.00
- Beton Balok Teras uk. 10/12 M3 0.04 0.04 3,301,260.00
- Plat beton t. 8 cm (kanopi dpn) M3 0.18 0.18 1,983,230.00
- Plat beton t. 8 cm (kanopi blkng) M3 0.15 0.15 1,983,230.00
- Pek. Meja dapur + Kitchen sink + kran Bh 1.00 1.00 744,160.00
- Pas. ventilasi roster 15/20 beton Bh 13.00 13.00 20,350.00
- Pas. ventilasi roster 30 x 30 cm motif Bh 1.00 1.00 33,000.00
Pekerjaan Plesteran :
- Plesteran dinding 1pc:3ps diaci PC M2 25.13 26.09 41,330.00
- Plesteran dinding 1pc:5ps diaci PC M2 138.83 171.83 37,010.00
- Pas.ornamen batu tempel dind.depan & teras M2 5.00 5.00 196,510.00
Jumlah :
B. DINDING KOMPONEN
Pas. kusen beton

- Kusen type P.1 (2 Bh) Bh 2.00 2.00 106,360.00
- Kusen type PJ.1 Bh 1.00 1.00 116,720.00
- Kusen type PJ.2 Bh 1.00 1.00 148,270.00
- Kusen J.2 (Dpn) Bh 1.00 1.00 115,960.00
- Kusen J.2 (Blakang) Bh 1.00 1.00 115,960.00
- Kusen BV.1 + kaca es Bh 1.00 1.00 108,080.00
Pasangan locis kusen ad.1Pc:2Ps:3Kr Bh 8.00 8.00 2,770.00
Pas. daun pintu PVC dan kusen PVC super lengkap Bh 1.00 1.00 276,540.00
Jumlah :
IV. PEKERJAAN RANGKA ATAP BAJA RINGAN
1 Pas. rangka atap baja ringan M2 63.70 63.70 138,050.00
2 Pasang lisplank Cement Silica Board uk. 0,8/20 cm M' 32.30 32.30 33,700.00
Jumlah :
V. PEK.PENUTUP ATAP & PLAFOND
1 Pasang genteng plentong M2 63.70 63.70 55,720.00
2 Pasang nok genteng plentong M' 6.60 6.90 58,250.00
3 Pas. rangka plafond hollow dalam M2 35.20 35.20 36,540.00
4 Pas. rangka plafond hollow luar M2 13.50 13.50 36,540.00
5 Pas. list plafond gypsum uk. 5/11/220 cm M' 48.50 48.50 10,460.00
6 Pas. penutup plafond GRC M2 48.70 48.70 60,460.00
Jumlah :
VI. PEK. PENUTUP LANTAI & DINDING
1 Pas. lantai keramik 30x30 ruangan & teras (ex platinum) M2 35.97 35.97 127,360.00
2 Pas. lantai keramik 20x20 KM/WC (ex platinum) M2 2.25 2.25 117,740.00
3 Pas. Dinding keramik 20x25 KM/WC (ex platinum) M2 6.34 6.34 122,360.00
Jumlah :
VII. PEKERJAAN DAUN PINTU & JENDELA

1 Pas. daun jendela J.2+ kaca polos 3 mm Bh 7.00 7.00 282,620.00
- uk. 0.52 x 1.42
2 Pas. daun pintu P1 ( double triplex 3 mm ) Bh 2.00 2.00 476,690.00
3 Pas. Dn Pintu PJ.1 + engsel & kunci tanam Bh 1.00 1.00 476,690.00
( double triplex 3 mm ) uk. 80 x 200 cm
4 Pas. Dn Pintu PJ.3 Panil + engsel & kunci tanam Bh 1.00 1.00 644,070.00
uk. 82 x 200 cm
0 Jumlah :
VIII. PEKERJAAN SANITAIR.

1 Pas. Inst. Air bersih pipa PVC AW Ø 1/2 + acc M' 8.30 8.30 16,890.00
2 Pasang kran leiding Ø 1/2" vernekel Bh 1.00 1.00 22,150.00
3 Pasang Pipa Pembuangan
- Sal Tinja pipa PVC Ø 4" type D M' 5.50 5.50 38,180.00
- Sal air kotor bawah lantai PVC Ø 3" type D M' 7.50 7.50 32,540.00
4 Pas. Bak mandi fiberglass tanam + lapis keramik Bh 1.00 1.00 518,230.00
5 Pas. closet jongkok porselin ex INA (putih) Bh 1.00 1.00 191,980.00
7 Pasang beerput lengkap Bh 1.00 1.00 849,970.00
8 Pasang sumur resapan lengkap Bh 1.00 1.00 655,770.00
Jumlah :

1 Daun pintu dan daun jendela M2 20.81 20.81 36,620.00
2 Pengecatan tembok pada dinding luar & dalam M2 163.95 197.91 12,510.00
3 Pengecatan plafond M2 48.70 48.70 12,510.00
4 Pengecatan bidang kusen M3 11.54 11.54 36,620.00
Jumlah :
X. PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA)

5 Jildak / Akli Ttk 1.00 1.00 440,000.00
6 Biaya Konsuil Ls 1.00 1.00 88,000.00
Jumlah :
XI. PEKERJAAN LAIN-LAIN
1 Pagar keliling
- Pekerjaan galian pondasi M3 12.10 12.10 26,400.00
- Pondasi batu kali 1:5 menerus M3 6.19 6.19 540,120.00
- Pondasi rollag bata pagar depan M' 3.00 3.00 16,160.00
- Sloof 12/15 M3 0.55 0.69 2,842,530.00
- Kolom 10/10 M3 0.15 0.15 3,750,940.00
- Pasangan dinding bata belakang+samping t.150 cm M2 13.95 13.95 61,180.00
- Pasangan dinding bata samping t.120cm M2 10.75 17.55 61,180.00
- Plesteran 1pc:5ps M2 31.68 38.48 37,010.00
- Cat dinding tembok M2 31.68 38.48 12,510.00
- Pasangan pagar hollow M2 7.00 7.00 350,000.00
Jumlah :
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH TIPE 36 ANGSANA
I PEKERJAAN PERSIAPAN
II PEKERJAAN PONDASI
III PEKERJAAN DINDING

###
DINDING MASIF
DINDING KOMPONEN
IV PEKERJAAN RANGKA ATAP BAJA RINGAN
V PEK.PENUTUP ATAP & PLAFOND
VI PEK. PENUTUP LANTAI & DINDING
VII PEKERJAAN DAUN PINTU & JENDELA
VIII PEKERJAAN SANITAIR.
IX PEKERJAAN PENGECATAN
X PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA)
XI PEKERJAAN LAIN-LAIN
SUB TOTAL
HARGA PER UNIT
DIBULATKAN
HARGA PER M'
DIBULATKAN
Banyuwangi,
N PEMBANGUNAN 1 UNIT RUMAH TIPE 36 ANGSANA
RO BANYUWANGI PERUM PERUMNAS CABANG PASURUAN
JUMLAH HARGA
DOUBLE SINGLE
(Rp) (Rp)
27,500.00 27,500.00
110,000.00 110,000.00
335,337.50 414,178.00
472,837.50 551,678.00
316,166.40 316,166.40
43,616.59 43,616.59
- -
120,769.28 120,769.28
4,527,933.98 4,527,933.98
71,912.00 71,912.00
5,080,398.25 5,080,398.25
1,149,594.60 1,149,594.60
6,679,112.37 6,679,112.37
2,042,528.36 2,042,528.36
1,952,364.27 1,952,364.27
374,853.94 374,853.94
1,634,123.70 1,634,123.70
722,975.94 722,975.94
118,845.36 118,845.36
348,413.85 348,413.85
290,344.87 290,344.87
744,160.00 744,160.00
264,550.00 264,550.00
33,000.00 33,000.00
1,038,416.25 1,078,093.05
5,137,931.76 6,359,261.76
982,943.02 982,943.02
23,514,158.28 24,775,165.08
212,720.00 212,720.00
116,720.00 116,720.00
148,270.00 148,270.00
115,960.00 115,960.00
115,960.00 115,960.00
108,080.00 108,080.00
22,160.00 22,160.00
276,540.00 276,540.00
1,116,410.00 1,116,410.00
8,793,785.00 8,793,785.00
1,088,510.00 1,088,510.00
9,882,295.00 9,882,295.00
3,549,364.00 3,549,364.00
384,450.00 401,925.00
1,286,208.00 1,286,208.00
493,290.00 493,290.00
507,310.00 507,310.00
2,944,402.00 2,944,402.00
9,165,024.00 9,182,499.00
4,581,139.20 4,581,139.20
264,915.00 264,915.00
776,007.12 776,007.12
5,622,061.32 5,622,061.32
1,978,340.00 1,978,340.00
953,380.00 953,380.00
476,690.00 476,690.00
644,070.00 644,070.00
4,052,480.00 4,052,480.00
140,187.00 140,187.00
22,150.00 22,150.00
209,990.00 209,990.00
244,050.00 244,050.00
518,230.00 518,230.00
191,980.00 191,980.00
18,158.25 18,158.25
849,970.00 849,970.00
655,770.00 655,770.00
2,850,485.25 2,850,485.25
761,886.42 761,886.42
2,051,020.76 2,475,860.36
609,237.00 609,237.00
422,565.50 422,565.50
3,844,709.68 4,269,549.28
409,720.00 409,720.00
125,670.00 125,670.00
346,800.00 346,800.00
277,310.00 277,310.00
440,000.00 440,000.00
88,000.00 88,000.00
1,687,500.00 1,687,500.00
319,406.31 319,406.31
3,342,894.11 3,342,894.11
48,480.00 48,480.00
1,560,548.97 1,969,873.29
562,641.00 562,641.00
853,461.00 853,461.00
657,685.00 1,073,709.00
1,172,291.75 1,423,959.75
396,254.25 481,322.25
2,450,000.00 2,450,000.00
110,000.00 110,000.00
11,473,662.39 12,635,746.71
EKAPITULASI RENCANA ANGGARAN BIAYA
JUMLAH HARGA
DOUBLE SINGLE
472,837.50 551,678.00
5,080,398.25 5,080,398.25
23,514,158.28 24,775,165.08
1,116,410.00 1,116,410.00
9,882,295.00 9,882,295.00
9,165,024.00 9,182,499.00
5,622,061.32 5,622,061.32
4,052,480.00 4,052,480.00
2,850,485.25 2,850,485.25
3,844,709.68 4,269,549.28
1,687,500.00 1,687,500.00
11,473,662.39 12,635,746.71
78,762,021.68 81,706,267.90
78,762,021.68 81,706,267.90
78,762,021.00 81,706,267.00
2,187,833.92 2,269,618.53
2,187,833.00 2,269,618.00

CV. MITHA & CO.
SUMITRO
Direktur
RENCANA ANGGARAN BIAYA ( RAB )
PEMBANGUNAN 72 UNIT RUMAH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI
HARGA JUMLAH
NO. JENIS PEKERJAAN SAT. VOL. SATUAN HARGA KET.
(Rp.) (Rp.)
1 2 3 4 5 6=4x5 7
A PEKERJAAN LAIN-LAIN :
Pekerjaan Direksi Keet Paket 1.00 6,600,000 6,600,000.00
6,600,000.00
B PEKERJAAN RUMAH :
1 T. RST. D 29/84 KENARI Unit 49.00 46,575,704.94 2,282,209,542.26
2 T. RST. PLUS S 29/84 KENARI Unit 5.00 48,554,262.60 242,771,313.00
3 T. RS. D 36/105 ANGSANA Unit 17.00 78,762,021.68 1,338,954,368.50
4 T. RS. S 36/105 ANGSANA Unit 1.00 81,706,267.90 81,706,267.90
72.00 3,945,641,491.65
C PEK. PEMBENTUKAN MUKA TANAH
1 Mobilisasi & Demobilisasi Ls 1.00 7,700,000.00 7,700,000.00
2 Pek. Clearing lokasi M2 15,450.00 990.00 15,295,500.00
3 Pek. Galian Tanah ( Cut) M3 8,031.00 26,700.00 214,427,700.00
4 Pek. Urugan Tanah Setempat (hasil Galian) M3 8,031.00 37,110.00 298,030,410.00
5 Pek. Test Kepadatan tanah Pkt 1.00 6,600,000.00 6,600,000.00
6 Pek. Turap h = 1 M M' 300.00 735,520.00 220,656,000.00
762,709,610.00
D PEK. SARANA & PRASARANA RUMAH:
JALAN DAN JEMBATAN
1 Jalan DMJ 6 m paving perk. 3 m M' 314.49 504,980.00 158,811,160.20
3 Jalan masuk rumah RS. Unit 18.00 235,350.00 4,236,300.00
4 Jalan masuk rumah RST. Unit 54.00 117,670.00 6,354,180.00
5 Jembatan masuk rumah RS. Unit 18.00 365,140.00 6,572,520.00
6 Jembatan masuk rumah RST. Unit 54.00 146,050.00 7,886,700.00
272,915,047.70
SALURAN & GORONG-GORONG
1 Saluran S.1 Batu kali M' 648.60 154,410.00 100,150,326.00
3 Gorong-2 GR.1 DMJ 6 Bh 2.00 2,826,000.00 5,652,000.00
4 Gorong-2 GR.2 DMJ 6 Bh 2.00 3,028,000.00 6,056,000.00
5 Gorong-2 GR.2 DMJ 8 Bh 1.00 4,404,000.00 4,404,000.00
6 Pembersihan Saluran Alam M' 350.00 40,700.00 14,245,000.00
185,257,327.90
PERTAMANAN & LAIN-LAIN
1 Pohon tepi jalan t = 1,5 m Btg 72.00 146,610.00 10,555,920.00
2 Patok batas kapling Bh 72.00 49,500.00 3,564,000.00
3 Plat nomor rumah Bh 72.00 35,750.00 2,574,000.00
4 Papan nama jalan Bh 4.00 280,800.00 1,123,200.00
5 Bak sampah Unit 72.00 74,800.00 5,385,600.00
23,202,720.00
Sub Jumlah 5,196,326,197.25
Jumlah 5,196,326,197.25
PPN Rumah 142,066,063.64
PPN Rumah Prasarana 125,068,470.56
Total 5,463,460,731.45
Dibulatkan 5,463,461,000.00
Terbilang :

CV. MITHA & CO.
SUMITRO
Direktur
PEKERJAAN PEMBANGUNAN 1 UNIT RUMAH TIPE 36 ANGSANA
VOLUME VOLUME HARGA

NO URAIAN SAT KONTRAK LAMA KONTRAK BARU SATUAN
DOUBLE SINGLE DOUBLE SINGLE (Rp)
I. PEKERJAAN PERSIAPAN :
1 Pembersihan lapangan Ls 1.00 1.00 1.00 1.00 27,500.00
2 Air kerja Ls 1.00 1.00 1.00 1.00 110,000.00
3 Pemasangan bouwplank M' 34.00 34.00 34.75 42.92 9,650.00
Jumlah :
1 Galian Pondasi batu kali M3 20.13 20.13 11.98 11.98 26,400.00
2 Urugan & Pem. Tnh. kembali bekas galian M3 12.69 12.69 7.19 7.19 6,070.00
3 Urugan pasir bawah pondasi & Lantai t.5 cm M3 2.82 2.82 - - 67,150.00
4 Urugan pasir bawah lantai t.5 cm M3 1.73 1.73 1.80 1.80 67,150.00
5 Pas. Pondasi batu kali 1: 5 menerus M3 10.06 10.06 8.38 8.38 569,000.00
6 Pas. Rolaag batu bata (teras) M' 5.50 5.50 4.45 4.45 16,160.00
Jumlah :
III. PEKERJAAN DINDING
A. DINDING MASIF
1 Pasang Dinding Batu Bata :
- Pasang dinding ad. 1 PC : 3 PS M2 9.93 9.93 17.54 17.54 65,560.00
- Pasang dinding ad. 1 PC : 5 PS M2 98.14 98.14 109.17 109.17 61,180.00
2 Pekerjaan Beton Bertulang :
- Beton Sloof uk.12/15 M3 0.72 0.72 0.72 0.72 2,842,530.00
- Beton Kolom uk. 10/10 M3 0.65 0.65 0.52 0.52 3,750,940.00
- Beton Kolom uk. 12/12 M3 0.10 0.10 3,750,940.00
- Beton Ring balk uk. 10/12 M3 0.48 0.48 0.50 0.50 3,301,260.00
- Beton Balok Sopi uk. 10/12 M3 0.22 0.22 0.22 0.22 3,301,260.00
- Beton Balok Teras uk. 10/12 M3 0.06 0.06 0.04 0.04 3,301,260.00
- Plat beton t. 8 cm (kanopi dpn) M3 0.15 0.15 0.18 0.18 1,983,230.00
- Plat beton t. 8 cm (kanopi blkng) M3 0.12 0.12 0.15 0.15 1,983,230.00
- Pek. Meja dapur + Kitchen sink + kran Bh 1.00 1.00 1.00 1.00 744,160.00
- Pas. ventilasi roster 15/25 beton Bh 18.00 18.00 13.00 13.00 20,350.00
- Pas. ventilasi roster 30 x 30 cm motif Bh 1.00 1.00 1.00 1.00 33,000.00
Pekerjaan Plesteran :
- Plesteran dinding 1pc:3ps diaci PC M2 17.91 19.86 25.13 26.09 41,330.00
- Plesteran dinding 1pc:5ps diaci PC M2 115.20 137.67 188.83 221.83 37,010.00
- Pas.ornamen batu tempel dind.depan & teras M2 5.00 5.00 5.00 5.00 196,510.00
Jumlah :
B. DINDING KOMPONEN
Pas. kusen beton

- Kusen type P.1 (2 Bh) Bh 2.00 2.00 2.00 2.00 187,640.00
- Kusen type PJ.1 Bh 1.00 1.00 1.00 1.00 244,710.00
- Kusen type PJ.2 Bh 1.00 1.00 1.00 1.00 328,700.00
- Kusen J.2 (Dpn) Bh 1.00 1.00 1.00 1.00 237,550.00
- Kusen J.2 (Blakang) Bh 1.00 1.00 1.00 1.00 237,550.00
- Kusen BV.1 + kaca es Bh 1.00 1.00 1.00 1.00 155,970.00
Pasangan locis kusen ad.1Pc:2Ps:3Kr Bh 8.00 8.00 8.00 8.00 2,770.00
Pas. daun pintu PVC dan kusen PVC super lengkap Bh 1.00 1.00 1.00 1.00 276,540.00
Jumlah :
IV. PEKERJAAN RANGKA ATAP BAJA RINGAN
1 Pas. rangka atap baja ringan M2 63.70 63.70 63.70 63.70 138,050.00
2 Pasang lisplank Cement Silica Board uk. 0,8/20 cm M' 32.30 32.30 32.30 32.30 33,700.00
Jumlah :
V. PEK.PENUTUP ATAP & PLAFOND

1 Pasang genteng plentong M2 63.70 63.70 63.70 63.70 55,720.00
2 Pasang nok genteng plentong M' 6.60 6.90 6.60 6.90 61,060.00
3 Pas. rangka plafond hollow dalam M2 35.20 35.20 35.20 35.20 36,540.00
4 Pas. rangka plafond hollow luar M2 13.50 13.50 13.50 13.50 36,540.00
5 Pas. list plafond gypsum uk. 5/11/220 cm M' 48.50 48.50 48.50 48.50 10,460.00
6 Pas. penutup plafond GRC M2 48.70 48.70 48.70 48.70 60,460.00
Jumlah :
VI. PEK. PENUTUP LANTAI & DINDING

1 Pas. lantai keramik 30x30 ruangan & teras (ex platinu M2 34.75 34.75 35.97 35.97 127,360.00
2 Pas. lantai keramik 20x20 KM/WC (ex platinum) M2 2.25 2.25 2.25 2.25 117,740.00
3 Pas. Dinding keramik 20x25 KM/WC (ex platinum) M2 6.34 6.34 6.34 6.34 122,360.00
Jumlah :
VII. PEKERJAAN DAUN PINTU & JENDELA

1 Pas. daun jendela J.2+ kaca polos 3 mm Bh 7.00 7.00 7.00 7.00 282,620.00
- uk. 0.52 x 1.42
2 Pas. daun pintu P1 ( double triplex 3 mm ) Bh 2.00 2.00 2.00 2.00 476,690.00
3 Pas. Dn Pintu PJ.1 + engsel & kunci tanam Bh 1.00 1.00 1.00 1.00 476,690.00
( double triplex 3 mm ) uk. 80 x 200 cm
4 Pas. Dn Pintu PJ.3 Panil + engsel & kunci tanam Bh 1.00 1.00 1.00 1.00 644,070.00
uk. 82 x 200 cm
### Jumlah :
VIII. PEKERJAAN SANITAIR.
1 Pas. Inst. Air bersih pipa PVC AW Ø 1/2 + acc M' 8.30 8.30 8.30 8.30 16,890.00
2 Pasang kran leiding Ø 1/2" vernekel Bh 1.00 1.00 1.00 1.00 22,150.00
3 Pasang Pipa Pembuangan
- Sal Tinja pipa PVC Ø 4" type D M' 5.50 5.50 5.50 5.50 38,180.00
- Sal air kotor bawah lantai PVC Ø 3" type D M' 7.50 7.50 7.50 7.50 32,540.00
4 Pas. Bak mandi fiberglass tanam + lapis keramik Bh 1.00 1.00 1.00 1.00 518,230.00
5 Pas. closet jongkok porselin ex INA (putih) Bh 1.00 1.00 1.00 1.00 191,980.00
6 Pasang floor drain Chrome- 4" Bh 1.00 1.00 1.00 1.00 18,158.25
7 Pasang beerput lengkap Bh 1.00 1.00 1.00 1.00 849,970.00
8 Pasang sumur resapan lengkap Bh 1.00 1.00 1.00 1.00 655,770.00
Jumlah :

1 Daun pintu dan daun jendela M2 20.81 20.81 20.81 20.81 36,620.00
2 Pengecatan tembok pada dinding luar & dalam M2 133.11 157.53 213.95 247.91 12,510.00
3 Pengecatan plafond M2 48.70 48.70 48.70 48.70 12,510.00
4 Pengecatan bidang kusen M3 11.54 11.54 11.54 11.54 36,620.00
Jumlah :
X. PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA)

1 Pas. Titik lampu (ex brocco) Single Ttk 4.00 4.00 4.00 4.00 102,430.00
2 Pas. Titik lampu (ex brocco) double Ttk 1.00 1.00 1.00 1.00 125,670.00
3 Pas. Stop kontak (ex brocco new gee) Ttk 4.00 4.00 4.00 4.00 86,700.00
4 Pas. Fuse Box lengkap arde (ex presto) Ttk 1.00 1.00 1.00 1.00 277,310.00
5 Jildak / Akli Ttk 1.00 1.00 1.00 1.00 440,000.00
6 Biaya Konsuil Ls 1.00 1.00 1.00 1.00 88,000.00
Jumlah :
XI. PEKERJAAN LAIN-LAIN
1 Pagar keliling
- Pekerjaan galian pondasi M3 12.10 12.10 12.10 12.10 26,400.00
- Pondasi batu kali 1:5 menerus M3 6.19 6.19 6.19 6.19 569,000.00
- Pondasi rollag bata pagar depan M' 3.00 3.00 3.00 3.00 16,160.00
- Sloof 12/15 M3 0.55 0.69 0.55 0.69 2,842,530.00
- Kolom 10/10 M3 0.15 0.15 0.15 0.15 3,750,940.00
- Pasangan dinding bata belakang+samping t.150 cm M2 13.95 13.95 13.95 13.95 61,180.00
- Pasangan dinding bata samping t.100cm M2 10.75 17.55 10.75 17.55 61,180.00
- Plesteran 1pc:5ps M2 31.68 38.48 31.68 38.48 37,010.00
- Cat dinding tembok M2 31.68 38.48 31.68 38.48 12,510.00
- Pasangan pagar hollow M2 7.00 7.00 7.00 7.00 350,000.00
2 Pek.Perapihan / Pembersihan Akhir. Ls 1.00 1.00 1.00 1.00 110,000.00
Jumlah :
REKAPITULASI RENCANA ANGGARAN BIAYA

I PEKERJAAN PERSIAPAN
II PEKERJAAN PONDASI
III PEKERJAAN DINDING

###
DINDING MASIF
DINDING KOMPONEN
IV PEKERJAAN RANGKA ATAP BAJA RINGAN
V PEK.PENUTUP ATAP & PLAFOND
VI PEK. PENUTUP LANTAI & DINDING
VII PEKERJAAN DAUN PINTU & JENDELA
VIII PEKERJAAN SANITAIR.
IX PEKERJAAN PENGECATAN
X PEKERJAAN INSTALASI LISTRIK & JILDAK + KONSUIL (Daya 1.300 VA)
XI PEKERJAAN LAIN-LAIN
SUB TOTAL
HARGA PER UNIT
DIBULATKAN
HARGA PER M'
DIBULATKAN
Bany
ADI R
6 ANGSANA
PASURUAN
JUMLAH HARGA KONTRAK LAMA JUMLAH HARGA KONTRAK BARU

DOUBLE SINGLE DOUBLE SINGLE
(Rp) (Rp) (Rp) (Rp)
27,500.00 27,500.00 27,500.00 27,500.00

110,000.00 110,000.00 110,000.00 110,000.00
328,100.00 328,100.00 335,337.50 414,178.00
465,600.00 465,600.00 472,837.50 551,678.00
531,549.48 531,549.48 316,166.40 316,166.40

77,024.96 77,024.96 43,616.59 43,616.59
189,195.13 189,195.13 - -
116,169.50 116,169.50 120,769.28 120,769.28
5,722,717.50 5,722,717.50 4,770,040.80 4,770,040.80
88,880.00 88,880.00 71,912.00 71,912.00
6,725,536.57 6,725,536.57 5,322,505.07 5,322,505.07
651,010.80 651,010.80 1,149,594.60 1,149,594.60

6,003,960.48 6,003,960.48 6,679,112.37 6,679,112.37
2,033,830.22 2,033,830.22 2,042,528.36 2,042,528.36

2,423,107.24 2,423,107.24 1,952,364.27 1,952,364.27
- - 374,853.94 374,853.94
1,574,701.02 1,574,701.02 1,634,123.70 1,634,123.70
722,975.94 722,975.94 722,975.94 722,975.94
198,075.60 198,075.60 118,845.36 118,845.36
288,064.16 288,064.16 348,413.85 348,413.85
241,954.06 241,954.06 290,344.87 290,344.87
744,160.00 744,160.00 744,160.00 744,160.00
366,300.00 366,300.00 264,550.00 264,550.00
33,000.00 33,000.00 33,000.00 33,000.00
740,220.30 820,813.80 1,038,416.25 1,078,093.05

4,263,552.00 5,095,166.70 6,988,431.76 8,209,761.76
982,943.02 982,943.02 982,943.02 982,943.02
21,267,854.83 22,180,063.03 25,364,658.28 26,625,665.08
375,280.00 375,280.00 375,280.00 375,280.00

244,710.00 244,710.00 244,710.00 244,710.00
328,700.00 328,700.00 328,700.00 328,700.00
237,550.00 237,550.00 237,550.00 237,550.00
237,550.00 237,550.00 237,550.00 237,550.00
155,970.00 155,970.00 155,970.00 155,970.00
22,160.00 22,160.00 22,160.00 22,160.00
276,540.00 276,540.00 276,540.00 276,540.00
1,878,460.00 1,878,460.00 1,878,460.00 1,878,460.00
8,793,785.00 8,793,785.00 8,793,785.00 8,793,785.00

1,088,510.00 1,088,510.00 1,088,510.00 1,088,510.00
9,882,295.00 9,882,295.00 9,882,295.00 9,882,295.00
3,549,364.00 3,549,364.00 3,549,364.00 3,549,364.00

402,996.00 421,314.00 402,996.00 421,314.00
1,286,208.00 1,286,208.00 1,286,208.00 1,286,208.00
493,290.00 493,290.00 493,290.00 493,290.00
507,310.00 507,310.00 507,310.00 507,310.00
2,944,402.00 2,944,402.00 2,944,402.00 2,944,402.00
9,183,570.00 9,201,888.00 9,183,570.00 9,201,888.00
4,425,760.00 4,425,760.00 4,581,139.20 4,581,139.20

264,915.00 264,915.00 264,915.00 264,915.00
776,007.12 776,007.12 776,007.12 776,007.12
5,466,682.12 5,466,682.12 5,622,061.32 5,622,061.32
1,978,340.00 1,978,340.00 1,978,340.00 1,978,340.00
953,380.00 953,380.00 953,380.00 953,380.00

476,690.00 476,690.00 476,690.00 476,690.00
644,070.00 644,070.00 644,070.00 644,070.00
4,052,480.00 4,052,480.00 4,052,480.00 4,052,480.00

140,187.00 140,187.00 140,187.00 140,187.00
22,150.00 22,150.00 22,150.00 22,150.00
209,990.00 209,990.00 209,990.00 209,990.00

244,050.00 244,050.00 244,050.00 244,050.00
518,230.00 518,230.00 518,230.00 518,230.00
191,980.00 191,980.00 191,980.00 191,980.00
18,158.25 18,158.25 18,158.25 18,158.25
849,970.00 849,970.00 849,970.00 849,970.00
655,770.00 655,770.00 655,770.00 655,770.00
2,850,485.25 2,850,485.25 2,850,485.25 2,850,485.25
761,886.42 761,886.42 761,886.42 761,886.42

1,665,206.10 1,970,700.30 2,676,520.76 3,101,360.36
609,237.00 609,237.00 609,237.00 609,237.00
422,565.50 422,565.50 422,565.50 422,565.50
3,458,895.03 3,764,389.23 4,470,209.68 4,895,049.28
409,720.00 409,720.00 409,720.00 409,720.00

125,670.00 125,670.00 125,670.00 125,670.00
346,800.00 346,800.00 346,800.00 346,800.00
277,310.00 277,310.00 277,310.00 277,310.00
440,000.00 440,000.00 440,000.00 440,000.00
88,000.00 88,000.00 88,000.00 88,000.00
1,687,500.00 1,687,500.00 1,687,500.00 1,687,500.00
319,406.31 319,406.31 319,406.31 319,406.31

3,521,637.32 3,521,637.32 3,521,637.32 3,521,637.32
48,480.00 48,480.00 48,480.00 48,480.00
1,560,548.97 1,969,873.29 1,560,548.97 1,969,873.29
562,641.00 562,641.00 562,641.00 562,641.00
853,461.00 853,461.00 853,461.00 853,461.00
657,685.00 1,073,709.00 657,685.00 1,073,709.00
1,172,291.75 1,423,959.75 1,172,291.75 1,423,959.75
396,254.25 481,322.25 396,254.25 481,322.25
2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00
110,000.00 110,000.00 110,000.00 110,000.00
11,652,405.60 12,814,489.92 11,652,405.60 12,814,489.92
YA
A

DOUBLE SINGLE DOUBLE SINGLE
465,600.00 465,600.00 472,837.50 551,678.00
6,725,536.57 6,725,536.57 5,322,505.07 5,322,505.07
21,267,854.83 22,180,063.03 25,364,658.28 26,625,665.08
1,878,460.00 1,878,460.00 1,878,460.00 1,878,460.00
9,882,295.00 9,882,295.00 9,882,295.00 9,882,295.00
9,183,570.00 9,201,888.00 9,183,570.00 9,201,888.00
5,466,682.12 5,466,682.12 5,622,061.32 5,622,061.32
4,052,480.00 4,052,480.00 4,052,480.00 4,052,480.00
2,850,485.25 2,850,485.25 2,850,485.25 2,850,485.25
3,458,895.03 3,764,389.23 4,470,209.68 4,895,049.28
1,687,500.00 1,687,500.00 1,687,500.00 1,687,500.00
11,652,405.60 12,814,489.92 11,652,405.60 12,814,489.92
78,571,764.40 80,969,869.12 82,439,467.70 85,384,556.92

78,571,764.40 80,969,869.12 82,439,467.70 85,384,556.92
78,571,764.00 80,969,869.00 82,439,467.00 85,384,556.00
2,182,549.00 2,249,163.03 2,289,985.19 2,371,793.22
2,182,549.00 2,249,163.00 2,289,985.00 2,371,793.00
Banyuwangi, Oktober 2016

CV. SARI MULYA
ADI RAHMAD PRATOMO, SE.

Direktur
KONTRAK INDUK : PEMBANGUNAN 5 UNIT RUMAH BESERTA PRASARANANYA DI LOKASI KALIPURO BANYUWANG
HARGA JUMLAH
NO. JENIS PEKERJAAN SAT. VOL. SATUAN HARGA
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
1 Pekerjaan Persiapan Paket 1.00 1,500,000 1,500,000.00
2 Pekerjaan Direksi Keet Unit 6,600,000 -
1,500,000.00
B PEKERJAAN RUMAH :
1 T. RST. D 29/84 KENARI Unit 4.00 47,008,660.62 188,034,642.50
2 T. RST. PLUS S 29/84 KENARI Unit 49,759,617.68 -
3 T. RS. D 36/105 ANGSANA Unit 1.00 78,762,021.68 78,762,021.68
4 T. RS. S 36/105 ANGSANA Unit 81,706,267.90 -
5.00 266,796,664.17
1 Pek. Clearing lokasi M2 990.00 -
2 Pek. Urugan Tanah dari luar M3 95,370.00 -
-
JALAN DAN JEMBATAN
2 Jalan DMJ 8 m paving perk. 4 m M' 749,930.00 -
3 Jalan masuk rumah RS. Unit 235,350.00 -
4 Jalan masuk rumah RST. Unit 117,670.00 -
5 Jembatan masuk rumah RS. Unit 365,140.00 -
6 Jembatan masuk rumah RST. Unit 146,050.00 -
75,711,005.00
2 Saluran S.2 Batu kali M' 184,910.00 -
3 Gorong-2 GR.2 DMJ 6 Bh 3,028,000.00 -
20,551,971.00
1 Pohon tepi jalan t = 1,5 m Btg 5.00 146,610.00 733,050.00
2 Patok batas kapling Bh 5.00 49,500.00 247,500.00
3 Plat nomor rumah Bh 5.00 35,750.00 178,750.00
4 Papan nama jalan Bh 280,800.00 -
5 Bak sampah Unit 5.00 74,800.00 374,000.00
1,533,300.00
Sub Jumlah 366,092,940.17
Jumlah 366,092,940.17
PPN Rumah 7,876,202.17
PPN Prasarana 9,929,627.60
Total 383,898,769.94
Terbilang : tiga ratus delapan puluh tiga juta delapan ratus sembilan puluh delapan ribu rupiah 2,485,247,000.00
(2,101,349,000.00)
CV. MITHA & CO.
SUMITRO
Direktur
NCANA ANGGARAN BIAYA ( RAB )
RUMAH BESERTA PRASARANANYA DI LOKASI KALIPURO BANYUWANGI
UM PERUMNAS CABANG PASURUAN
KET.

SPK I : PEMBANGUNAN 15 UNIT RUMAH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PAKET I)
HARGA JUMLAH
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
6,600,000.00
B PEKERJAAN RUMAH :
2 T. RST. PLUS S 29/84 KENARI Unit - 48,554,262.60 -
4 T. RS. S 36/105 ANGSANA Unit - 81,706,267.90 -
15.00 795,194,524.36
1 Mobilisasi & Demobilisasi Ls 1.00 7,700,000.00 7,700,000.00
2 Pek. Clearing lokasi M2 15,450.00 990.00 15,295,500.00
3 Pek. Galian Tanah ( Cut) M3 1,566.30 26,700.00 41,820,210.00
4 Pek. Urugan Tanah Setempat (hasil Galian) M3 1,566.30 37,110.00 58,125,393.00
5 Pek. Urugan Tanah dari luar M3 1,719.65 95,370.00 164,003,211.24
6 Pek. Test Kepadatan tanah Pkt 1.00 6,600,000.00 6,600,000.00
7 Pek. Pagar Makam Ls 1.00 3,768,660.00 3,768,660.00
8 Pek. Turap Segmen 1 Unit 1.00 21,883,570.00 21,883,570.00
370,653,974.24
JALAN DAN JEMBATAN
3 Jalan masuk rumah RS. Unit 3.00 235,350.00 706,050.00
5 Jembatan masuk rumah RS. Unit 3.00 365,140.00 1,095,420.00
75,669,262.00
3 Gorong-2 GR.1 DMJ 6 Bh 2.00 2,826,000.00 5,652,000.00
4 Gorong-2 GR.2 DMJ 6 Bh 1.00 3,028,000.00 3,028,000.00
5 Gorong-2 GR.2 DMJ 8 Bh - 4,404,000.00 -
6 Pembersihan Saluran Alam M' 350.00 40,700.00 14,245,000.00
75,489,429.30
4 Papan nama jalan Bh 2.00 280,800.00 561,600.00
5 Bak sampah Unit 15.00 74,800.00 1,122,000.00
5,161,500.00
Sub Jumlah 1,328,768,689.90
Jumlah 1,328,768,689.90
PPN Rumah 23,628,606.50
PPN Rumah Prasarana 53,357,416.55
Total 1,405,754,712.95
Dibulatkan 1,405,754,000.00
Terbilang :

CV. MITHA & CO.
SUMITRO
Direktur
BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PAKET I)
KET.
`
KONTRAK INDUK : PEMBANGUNAN 40 UNIT RUMAH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PA
HARGA JUMLAH
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
6,600,000.00
B PEKERJAAN RUMAH :
1 T. RST. D 29/84 KENARI Unit #REF! 46,575,704.94 #REF!
2 T. RST. PLUS S 29/84 KENARI Unit #REF! 48,554,262.60 #REF!
3 T. RS. D 36/105 ANGSANA Unit #REF! 78,762,021.68 #REF!
4 T. RS. S 36/105 ANGSANA Unit #REF! 81,706,267.90 #REF!
#REF! #REF!
1 Mobilisasi & Demobilisasi Ls - 7,700,000.00 -
2 Pek. Clearing lokasi M2 - 990.00 -
3 Pek. Galian Tanah ( Cut) M3 - 26,700.00 -
4 Pek. Urugan Tanah Setempat (hasil Galian) M3 - 37,110.00 -
5 Pek. Test Kepadatan tanah Pkt - 6,600,000.00 -
6 Pek. Pagar Makam Ls - 3,768,660.00 -
7 Pek. Turap Segmen 1 Unit - 21,883,570.00 -
-
JALAN DAN JEMBATAN
1 Jalan DMJ 6 m paving perk. 3 m M' #REF! 504,980.00 #REF!
2 Jalan DMJ 8 m paving perk. 4 m M' #REF! 749,930.00 #REF!
3 Jalan masuk rumah RS. Unit #REF! 235,350.00 #REF!
4 Jalan masuk rumah RST. Unit #REF! 117,670.00 #REF!
5 Jembatan masuk rumah RS. Unit #REF! 365,140.00 #REF!
6 Jembatan masuk rumah RST. Unit #REF! 146,050.00 #REF!
#REF!
1 Saluran S.1 Batu kali M' #REF! 154,410.00 #REF!
2 Saluran S.2 Batu kali M' #REF! 184,910.00 #REF!
3 Gorong-2 GR.1 DMJ 6 Bh #REF! 2,826,000.00 #REF!
6 Pembersihan Saluran Alam M' #REF! 40,700.00 #REF!
#REF!
1 Pohon tepi jalan t = 1,5 m Btg #REF! 146,610.00 #REF!
2 Patok batas kapling Bh #REF! 49,500.00 #REF!
3 Plat nomor rumah Bh #REF! 35,750.00 #REF!
5 Bak sampah Unit #REF! 74,800.00 #REF!
#REF!
Sub Jumlah #REF!
Jumlah #REF!
PPN Rumah #REF!
PPN Rumah Prasarana #REF!
Total #REF!
Dibulatkan #REF!
Terbilang :

CV. MITHA & CO.
SUMITRO
Direktur
MAH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PAKET II)
KET.
`
KONTRAK SPK : PEMBANGUNAN 15 UNIT RUMAH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PAK
HARGA JUMLAH
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
6,600,000.00
B PEKERJAAN RUMAH :
2 T. RST. PLUS S 29/84 KENARI Unit 2.00 48,554,262.60 97,108,525.20
3 T. RS. D 36/105 ANGSANA Unit - 78,762,021.68 -
4 T. RS. S 36/105 ANGSANA Unit - 81,706,267.90 -
15.00 702,592,689.47
1 Mobilisasi & Demobilisasi Ls - 7,700,000.00 -
2 Pek. Clearing lokasi M2 - 990.00 -
3 Pek. Galian Tanah ( Cut) M3 - 26,700.00 -
4 Pek. Urugan Tanah Setempat (hasil Galian) M3 - 37,110.00 -
5 Pek. Test Kepadatan tanah Pkt - 6,600,000.00 -
6 Pek. Pagar Makam Ls - 3,768,660.00 -
-
JALAN DAN JEMBATAN
2 Jalan DMJ 8 m paving perk. 4 m M' - 749,930.00 -
3 Jalan masuk rumah RS. Unit - 235,350.00 -
5 Jembatan masuk rumah RS. Unit - 365,140.00 -
77,480,888.00
2 Saluran S.2 Batu kali M' - 184,910.00 -
4 Gorong-2 GR.2 DMJ 6 Bh - 3,028,000.00 -
5 Gorong-2 GR.2 DMJ 8 Bh - 4,404,000.00 -
6 Pembersihan Saluran Alam M' #REF! 40,700.00 #REF!
#REF!
5 Bak sampah Unit 15.00 74,800.00 1,122,000.00
5,161,500.00
Sub Jumlah #REF!
Jumlah #REF!
PPN Rumah -
PPN Rumah Prasarana #REF!
Total #REF!
Dibulatkan #REF!
Terbilang :

CV. MITHA & CO.
SUMITRO
Direktur
AH BESERTA PRASARANANYA DILOKASI KALIPURO BANYUWANGI (PAKET II)
KET.
`
RENCANA ANGGARAN BIAYA ( RAB ) DIKENAI PPN
HARGA JUMLAH
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
1 Pekerjaan Persiapan Paket 1.00 1,500,000 1,500,000.00
1,500,000.00
B PEKERJAAN RUMAH :
1 T. RST. D 29/84 KENARI Unit - 47,008,660.62 -
1.00 78,762,021.68
-
JALAN DAN JEMBATAN
75,711,005.00
3 Gorong-2 GR.2 DMJ 6 Bh 3,028,000.00 -
20,551,971.00
1 Pohon tepi jalan t = 1,5 m Btg 5.00 146,610.00 733,050.00
5 Bak sampah Unit 5.00 74,800.00 374,000.00
1,533,300.00
Sub Jumlah 178,058,297.68
Jumlah 178,058,297.68
PPN Rumah 7,876,202.17
PPN Prasarana 9,929,627.60
Total 195,864,127.44
Terbilang : seratus sembilan puluh lima juta delapan ratus enam puluh empat ribu rupiah 2,485,247,000.00
(2,289,383,000.00)
CV. MITHA & CO.
SUMITRO
Direktur
ANGGARAN BIAYA ( RAB ) DIKENAI PPN
Ppn
KET.

RENCANA ANGGARAN BIAYA ( RAB ) TIDAK DIKENAI PPN
HARGA JUMLAH
(Rp.) (Rp.)
1 2 3 4 5 6=4x5
1 Pekerjaan Persiapan Paket - 1,500,000 -
-
B PEKERJAAN RUMAH :
3 T. RS. D 36/105 ANGSANA Unit - 78,762,021.68 -
4.00 188,034,642.50
-
JALAN DAN JEMBATAN
1 Jalan DMJ 6 m paving perk. 3 m M' - 585,500.00 -
-
1 Saluran S.1 Batu kali M' - 154,410.00 -
3 Gorong-2 GR.2 DMJ 6 Bh 3,028,000.00 -
-
1 Pohon tepi jalan t = 1,5 m Btg - 146,610.00 -
2 Patok batas kapling Bh - 49,500.00 -
3 Plat nomor rumah Bh - 35,750.00 -
5 Bak sampah Unit - 74,800.00 -
-
Sub Jumlah 188,034,642.50
Jumlah 188,034,642.50
PPN Rumah -
PPN Prasarana -
Total 188,034,642.50
Terbilang : seratus delapan puluh delapan juta tiga puluh empat ribu rupiah 2,485,247,000.00
(2,297,213,000.00)
CV. MITHA & CO.
SUMITRO
Direktur
GGARAN BIAYA ( RAB ) TIDAK DIKENAI PPN
Non Ppn
KET.

ANALISIS HARGA SATUANPERHITUNGAN TULANGAN BETON
PERHITUNGAN PEMBESIAN BETON SLOOF
SLOOF 12 / 15
Ø Ø Ø 8 Tulang Pokok 1 M' Ø8x4 =
15 11 Ø 6 Beugel 1 M' Ø 6 - 15 =
Ø Ø 1 bh beugel uk. 8 x 11 =
8
12 Berat Besi / M' Sloof
( Bd baja x D² x panjang )
Syarat minimal beton salut 2 cm 1 m' besi beugel Ø 6 : 0.006165 x
1 buah beugel : 0.09 kg
1 m' besi Pokok Ø 8 : 0.006165 x
Besi Tulangan Pokok : 1.58 kg

Besi beugel 6 bh / m' : 0.62 Kg
: 2.20 kg
1 m' konstruksi sloof
1
1 m³ x
0.12 x 0.15
SLOOF 10 / 10
10 6 Ø 6 Beugel 1 M' Ø 6 - 15 =

1 m' besi Pokok Ø 8 : 0.006165 x

: 1.99 kg
1
1 m³ x
0.10 x 0.10
SLOOF 10 / 12
PERUM PERUMNAS ii-129

Ø Ø Ø 10 Tulang Pokok 1 M' Ø 10 x 4 =
12 8 Ø 6 Beugel 1 M' Ø 6 - 20 =

1 m' besi Pokok Ø 10 : 0.006165 x

: 2.82 kg
1
1 m³ x
0.10 x 0.12

SLOOF 15 / 20
Ø Ø Ø 10 Tulang Pokok 1 M' Ø 10 x 4 =
20 16 Ø 8 Beugel 1 M' Ø 8 - 20 =
11

1 m' besi Pokok Ø 10 : 0.006165 x

: 3.61 kg
1
1 m³ x
0.15 x 0.20
PERHITUNGAN PEMBESIAN BETON BALOK

BALOK 12 / 15
15 11 Ø 6 Beugel 1 M' Ø 6 - 15 =
12 Berat Besi / M' Balok

1 m' besi Pokok Ø 8 : 0.006165 x

: 2.20 kg
1 m' konstruksi Balok
1
1 m³ x
0.12 x 0.15

BALOK 10 / 15
15 11 Ø 6 Beugel 1 M' Ø 6 - 20 =

1 m' besi Pokok Ø 8 : 0.006165 x

: 2.00 kg
1
1 m³ x
0.10 x 0.15

BALOK 10 / 12
12 8 Ø 6 Beugel 1 M' Ø 6 - 20 =

1 m' besi Pokok Ø 8 : 0.006165 x

: 1.93 kg
1
1 m³ x
0.10 x 0.12
BALOK 15 / 20
20 16 Ø 8 Beugel 1 M' Ø 6 - 20 =
11

1 m' besi Pokok Ø 10 : 0.006165 x

: 3.61 kg
1
1 m³ x
0.15 x 0.20
PERHITUNGAN PEMBESIAN BETON KOLOM

KOLOM 15 / 15

15 11 Ø 6 Beugel 1 M' Ø 6 - 20 =
11
15 Berat Besi / M' Kolom

1 m' besi Pokok Ø 8 : 0.006165 x

: 2.11 kg
1 m' konstruksi Kolom
1
1 m³ x
0.15 x 0.15

KOLOM 12 / 12
12 8 Ø 6 Beugel 1 M' Ø 6 - 15 =

1 m' besi Pokok Ø 8 : 0.006165 x

: 2.11 kg
1
1 m³ x
0.12 x 0.12
KOLOM 10 / 10
10 6 Ø 6 Beugel 1 M' Ø 6 - 15 =
6
1 m' besi Pokok Ø 8 : 0.006165 x

: 1.99 kg
1
1 m³ x
0.10 x 0.10
PERHITUNGAN PEMBESIAN PLAT JEMBATAN SALURAN & TUTUP
PLAT JEMBATAN 100 X 100 CM & TUTUP BEERPUT

Ø 8 Tulang Pokok 1 M' Ø 8 x
Ø 8 Tulang Pembagi 1 M' Ø 8 x
Berat Besi / m² Plat Jembatan

1 m' Besi Pembagi : 0.006165 x
1 m' besi Pokok Ø : 0.006165 x
Besi Tulangan Pokok :

Besi Tulang Pembagi :
:

1 Bh konstruksi Plat jembatan & Tutup Beerput
Panjang = 1m Plat Lantai 1

1 m³
Lebar = 1m 0.1 x 1.0 x
Tebal = 0.12 m
Panjang = 1m Type S.1 1

1 m³
Lebar = 0.8 m 0.08 x 0.8 x
Tebal = 0.08 m
Panjang = 2m Type S.2 1

1 m³
Lebar = 0.8 m 0.08 x 0.8 x
Tebal = 0.08 m
Panjang = 1m Tutup Sumur 1

1 m³
Lebar = 1m 0.08 x 1.0 x
Tebal = 0.08 m
PERHITUNGAN PEMBESIAN PLAT DAK TERAS

1 M2 PLAT DAK TERAS T. 7 cm
Berat Besi / m2 Plat Dak Teras

1 m' besi pembagi Ø : 0.006165 x

Besi beugel : 1.48 Kg
: 3.45 kg
konstruksi Plat dak
Panjang = 1m Dak Teras 1

1 m³
Lebar = 1m 0.07 x 1.0 x
Tebal = 0.07 m
Panjang = 1m S1 1
1 m³
Lebar = 0.8 m 0.08 x 0.8 x
Tebal = 0.08 m
Panjang = 1m Cantilever 1
1 m³
Lebar = 0.8 m 0.08 x 0.8 x
Tebal = 0.08 m
PERHITUNGAN PEMBESIAN PLAT GORONG-GORONG

PLAT BETON GORONG GORONG2 T. 12 CM TYPE GR 1 - 3

Berat Besi / m' Plat Gorong-gorong


: 4.64 kg

1 Bh konstruksi Plat Gorong-gorong
Panjang = 1m Type GR. 1 1

1 m³
Lebar = 0.8 m 0.12 x 0.8 x
Tebal = 0.12 m

1 m³
Lebar = 0.9 m 0.12 x 0.9 x
Tebal = 0.12 m

1 m³
Lebar = 1m 0.12 x 1.0 x
Tebal = 0.12 m
PLAT BETON GORONG GORONG2 T. 12 CM TYPE GR 4 - 5
Berat Besi / m' Plat Gorong-gorong


: 17.95 kg
1 Bh konstruksi Plat Gorong-gorong

1 m³
Lebar = 1.1 m 0.12 x 1.1 x
Tebal = 0.12 m

1 m³
Lebar = 1.2 m 0.12 x 1.2 x
Tebal = 0.12 m

BETON SLOOF
4 M
7 bh
8 x 2 = 16
11 x 2 = 22
2 x 2 = 4
42 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
2.20 = 122.20
122.20
4 M
7 bh
6 x 2 = 12
6 x 2 = 12
2 x 2 = 4
28 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
1.99 = 199.25
199.25

4 M
5 bh
6 x 2 = 12
8 x 2 = 16
2 x 2 = 4
32 cm
6 x 6 x 1 = 0.22 kg
10 x 10 x 1 = 0.62 kg
2.82 = 235.09

4 M
5 bh
11 x 2 = 22
16 x 2 = 32
2 x 2 = 4
58 cm
8 x 8 x 1 = 0.39 kg
10 x 10 x 1 = 0.62 kg
3.61 = 120.34
120.34
BETON BALOK
4 M
7 bh
8 x 2 = 16
11 x 2 = 22
2 x 2 = 4
42 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
2.20 = 122.20
122.20

4 M
5 bh
6 x 2 = 12
11 x 2 = 22
2 x 2 = 4
38 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
2.00 = 133.33

4 M
5 bh
6 x 2 = 12
8 x 2 = 16
2 x 2 = 4
32 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
1.93 = 161.11
4 M
5 bh
11 x 2 = 22
16 x 2 = 32
2 x 2 = 4
58 cm
8 x 8 x 1 = 0.39 kg
10 x 10 x 1 = 0.62 kg
3.61 = 120.34
BETON KOLOM

4 M
5 bh
11 x 2 = 22
11 x 2 = 22
2 x 2 = 4
48 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
2.11 = 93.82

4 M
7 bh
8 x 2 = 16
8 x 2 = 16
2 x 2 = 4
36 cm
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
2.11 = 146.59
146.59
4 M
7 bh
6 x 2 = 12
6 x 2 = 12
2 x 2 = 4
28 cm
0.59
6 x 6 x 1 = 0.22 kg
8 x 8 x 1 = 0.39 kg
1.99 = 199.25
199.25
SALURAN & TUTUP BEERPUTT

5 = 5 m 2.762
Per
15 Cm = 7 bh 1.554
8 x 8 x 1 = 0.39 kg
8 x 8 x 1 = 0.39 kg
1.97 kg
2.63 Kg
4.60 kg

x 4.60 kg = 38.36 kg
1.00 38.36
tidak dipakai
x 4.60 kg = 71.93 kg
1.00 71.93
s2
x 4.60 kg = 35.96 kg
2.00 35.96
x 4.60 kg = 57.54 kg
1.00 57.54
LAT DAK TERAS
5 = 5 m
Per
15 Cm = 7 bh
8 x 8 x 1 = 0.39 kg
6 x 6 x 1 = 0.22 kg
x 3.45 kg = 49.32 kg
1.00 49.32
x 3.45 kg = 53.94 kg
1.00 53.94
x 3.45 kg = 53.94 kg
1.00 53.94
GORONG-GORONG
TYPE GR 1 - 3
7 = 8 m
Per

15 Cm = 7 bh
8 x 8 x 1 = 0.39 kg
6 x 6 x 1 = 0.22 kg

x 4.64 kg = 48.29 kg
1.00
x 4.64 kg = 42.93 kg
1.00
x 4.64 kg = 38.63 kg
1.00
TYPE GR 4 - 5
7 = 14 m
Per
15 Cm = 14 bh
12 x 12 x 1 = 0.89 kg
8 x 8 x 1 = 0.39 kg
x 17.95 kg = 136.00 kg
1.00
x 17.95 kg = 124.67 kg
1.00

URAIAN ANALISA HARGA SATUAN
( METODE PELAKSANAAN )
PEKERJAAN : PEKERJAAN CUT/FILL
LOKASI : KALIPURO ASRI - BANYUWANGI
NO U R A I A N KODE KOEF.
A. PEKERJAAN CUT 7& FILL (GALIAN & TIMBUNAN) TANAH KERAS

I ASUMSI
1 Pekerjaan galian dilakukan secara mekanis
2 Lokasi pekerjaan dalam komplek perumahan
3 Kondisi existing jalan sedang/baik
4 Jam kerja efektif per hari Tk 7.0000
5 Faktor pengembangan bahan Fk 1.2000
II URUTAN KERJA
1 Tanah yang digali berada dalam lokasi perumahan KONDISI (Menyesuaikan lapangan)
2 Penggalian dilakukan denganBoldozer dan Excavator sekaligus menuangkan
material kedalam Dump Truck
3 Dump Truck membuang bekas galian tersebut ke lokasi Blok A
dengan jarak pembuangan sejauh ( L. Jarak sesuai dilapangan) L 0.5000
III PEMAKAIAN BAHAN, ALAT DAN TENAGA

1 BAHAN
Minyak Solar
Minyak Pelumas
2 ALAT
- BOLDOZER 110 HP
Jarak operasi Lh 50.00000
Panjang efektif Blade b 2.00000
Faktor efesiensi alat Fa 0.80000
Total potongan / galian V 0.15000
Kecepatan c 3.00000
Jumlah lintasan n 4.00000
Waktu siklus = ((( n x Lh ) / c ) x 1 jam)/1000 Ts 0.06667
Kapasitas produksi / jam ( Lh x b x V x Fa ) / ( Fk x Ts x n ) Q1 37.50000
Koefisien alat / M3 = 1/Q1 0.02667
- EXCAVATOR PC 200
Kapasitan bucket V 0.9500
Faktor bucket Fb 0.9500
Faktor efesiensi alat E 0.8300
Waktu siklus Ts1
- Mengisi / memuat T1 1.5000
- Lain-lain T2 0.5000
Ts1 2.0000
Kapasitas produksi / jam = (V x Fa x Fb x 60 ) / ( Fk x Ts1 ) Q1 18.7269

Koefisien alat / m3 = 1/Q1 0.0534
- DUMP TRUCK
Kapasitas bak q 4.0000
Faktor efesien alat E 0.8300
Kecepatan rata-rata bermuatan v1 10.0000
Kecepatan rata-rata kosong v2 20.0000
Waktu siklus Ts2
- Waktu tempuh isi = (L / v1 ) x 60 T1 3.0000
- Waktu tempuh kosong = (L / v2 ) x 60 T2 1.5000
- Lain-lain T3 5.0000
Ts2 9.5000
Kapasitas produksi / jam = (V x Fa x 60 ) / ( Fk x Ts2 ) Q2 17.4737

Koefisien alat / m3 = 1/Q2 0.0572
- LOADER
Jarak angkut D 100.00000
Waktu tetap Z 0.30000
Faktor bucket k 0.90000
Produksi per siklus q 3.50000
Efisiensi Cm 0.83000
Kecepatan Maju F 93.33333
Kecepatan Mundur R 93.33333
Waktu siklus = (D/F)+(D/R)+Z T 2.44286
Kapasitas produksi / jam (q x 60 x E)/Cm Q 64.21579
Koefisien alat / M3 = 1/Q 0.01557
- ALAT BANTU
Diperlukan alat bantu kecil-kecil : Sekop, keranjang, cangkul dii 1.0000
- TENAGA
Produksi menentukan : Buldozer Q1 37.5000
Produksi menentukan : Excavator Q1 18.7269
Produksi per hari = Tk x Q1 Qt 393.5881
Kebutuhan tenaga
- Mandor M 0.2500
- Pekerja P 1.0000
Koefisien tenaga / m3
- Mandor = ( Tk x M ) / Qt 0.0044
- Tenaga = ( Tk x P ) / Qt 0.0178
4, 0,
3,
,
0.50
0.70
0.63
0.60
0.70
0.70
0.80
0.62
0.50
1 0
4
0 0
0 1 9
4
5
2
7
3
3
7
0.8
0
0.8
0.900
0,
2.73
1.80
3,00
4
1,80
0,
3.00
SATUAN KETERANGAN
Jam
-
Km
M
M
-
M
Km/Jam
PP
Jam 4.00
M3/Jam
Jam
M3
-
-
Menit
Menit
Menit
M3/Jam
Jam
M3
-
Km/Jam
Km/Jam
Menit
Menit
Menit
Menit
M3/Jam
Jam
M
-
-
M3
-
m/menit
m/menit
menit 146.57
M3/Jam
Jam
Lumpsum
M3/Jam
M3
Orang
Orang
Jam
Jam

Kontrak Banyuwangi 2017

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Kontrak Banyuwangi 2017

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR HARGA SATUAN UPAH & MATERIAL

PEMBANGUNAN RUMAH DI KALIPURO ASRI BANYUWANGI

NO URAIAN SATUAN HARGA

A UPAH TENAGA KERJA :

B HARGA BAHAN BANGUNAN :

C Harga bahan bangunan lainnya

NO URAIAN SATUAN HARGA

NO URAIAN SATUAN HARGA

NO URAIAN SATUAN HARGA

NO URAIAN SATUAN HARGA

NO URAIAN SATUAN HARGA

Banyuwangi, Desember 2017

1.1 PENGUKURAN DAN PAMASANGAN BOUWPLANK / M'.

M' Pas. Bouplank (Bahan 2 x pakai)

1.2 1 M3 GALIAN TANAH BIASA KEDALAMAN 1 M'

1.3 1 M3 GALIAN TANAH BIASA KEDALAMAN 2 M'

1.4 1 M3 URUGAN TANAH KEMBALI

1.5 1 M3 URUGAN PASIR BAWAH LANTAI

1.6 1 M3 PERATAAN TANAH

1.7 URUGAN KORAL

II. PEKERJAAN PONDASI :

2.1 1 M3 PAS.BATUKALI AD. 1 Pc : 4Ps

2.1 1 M3 PAS.BATUKALI AD. 1 Pc : 5 Ps

2.2 1 M2 PAS. PONDASI TERAS ROLLAG 1/2 BATA AD. 1 Pc : 3 Ps

III. PEKERJAAN PASANGAN DINDING DAN PLESTERAN :

PEKERJAAN PASANGAN DINDING

3.1 1 M2 PAS. BATU BATA AD. 1 Pc : 3 Ps

PEKERJAAN PLESTERAN DINDING

3.4 1 M2 PLESTERAN DINDING AD. 1 Pc : 3 Ps, TEBAL 15 MM

0.0130 M3 Pasir pasang 115,500.00

3.5 1 M2 PLESTERAN DINDING AD. 1 Pc : 5 Ps, TEBAL 15 MM

IV. PEKERJAAN KAYU, KUNCI DAN KACA :

4.1 1 M3 PEKERJAAN KOZEN KAYU MERANTI

4.2 1 M3 PEK. BETON BERTULANG UNTUK KUSEN

4.3 1 BH PEKERJAAN KUSEN BETON P.1 (0.82m x 2,01m)

4.8 1 BH PEKERJAAN KUSEN BETON J.1 (0,5m x 1,4m)

4.9 1 BH PEKERJAAN KUSEN BETON J2 (0,62m x 1,37m x 2)

4.10 1 BH PEKERJAAN BV 1 tipe 29

4.11 1 BH PEKERJAAN BV 1 tipe 36 (0,6 m x 0,5 m)

4.14 1BH.PAS.DAUN PINTU DBL TRIPLEK MERANTI Uk. 82 x 201 cm

4.15 1BH.PAS.DAUN PINTU DBL TRIPLEK MERANTI uk. 82 x 201 cm

4.16 1BH.PAS.DAUN PINTU PVC KM/WC ( LENGKAP)

4.17 1 BH. PAS. DAUN JENDELA MERANTI J1 Uk. 0.52 x 1,17 m

4.18 1 BH. PAS. DAUN JENDELA MERANTI J3 Uk.0,62 x 1,37

V. PEKERJAAN BESI DAN ALUMINIUM :

5.1 PEKERJAAN PEMBESIAN 1 KG DENGAN BESI POLOS

PEKERJAAN PEMBESIAN SLOOF

5.2 PEKERJAAN PEMBESIAN SLOOF ( 12 X 15 ) 122.2040 KG BESI (4 Ø 10 mm & Ø 6 - 150 mm)

5.3 PEKERJAAN PEMBESIAN SLOOF ( 10 X 12 ) 199.25 KG BESI (4 Ø 10 mm & Ø 6 - 150 mm)

5.4 PEKERJAAN PEMBESIAN SLOOF ( 15 X 20 ) 120.3408 KG BESI (4 Ø 10 mm & Ø 8 - 200 mm)

PEKERJAAN PEMBESIAN RING BALK

PEKERJAAN PEMBESIAN KOLOM

5.6 PEKERJAAN PEMBESIAN KOLOM ( 12 X 12 ) 146.59 KG BESI (4 Ø 8 mm & Ø 6 -150 mm)

5.7 PEKERJAAN PEMBESIAN KOLOM ( 10 X 10 ) 199.25 KG BESI (4 Ø 8 mm & Ø 6 - 150 mm)

PEKERJAAN PEMBESIAN PLAT DAK

PEKERJAAN PEMBESIAN JEMBATAN MASUK RUMAH DAN TUTUP SUMUR RESAPAN

5.12 PEKERJAAN PEMBESIAN TUTUP SUMUR RESAPAN 57.54 KG BESI (Ø 8 mm)

VI. PEKERJAAN BETON :

PEKERJAAN BETON TUMBUK

6.1 1 M3 MEMBUAT BETON AD. 1 Pc : 3 Ps : 5 KrL

6.2 1 M2 PAS. BETON AD. 1 Pc : 3 Ps : 5 KrL Tbl. 7 Cm

6.3 1 M3 MEMBUAT BETON BERTULANG AD. 1 Pc : 2 Ps : 3krl

6.4 1 M2 PAPAN BEGESTING

6.5 PASANG BEKISTING UNTUK 1 M3 BETON