RENCANA ANGGARAN BIAYA

PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY

LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

I PEKERJAAN PRA KONTRUKSI 7,250,000.00
1 Perijinan dan koordinasi lingkungan Ls 1.00 - - Owner Suplay
2 Pembuatan Papan Nama Projek/IMB Bh 1.00 750,000.00 750,000.00
3 Test Sondir Ls 1.00 6,500,000.00 6,500,000.00
4 Pemasangan KWH 4400 Ls 1.00 - - Owner Suplay

II PERSIAPAN 72,275,580.00
1 Pembersihan Lokasi m2 551.10 5,000.00 2,755,500.00
2 Perataan lahan m2 551.10 8,000.00 4,408,800.00
3 Anti Rayap m2 551.10 12,000.00 6,613,200.00
4 Pagar Proyek m' 96.74 250,000.00 24,185,000.00
5 Bouplank m' 96.74 42,000.00 4,063,080.00
6 Pembuatan Barak Pekerja Dan Gudang material m2 20.00 625,000.00 12,500,000.00
7 Pembuatan direksi keet m2 10.00 625,000.00 6,250,000.00
8 Listrik Kerja bln 12.00 500,000.00 6,000,000.00
9 Air Kerja (Bor air 25 m Include Pompa Dan Pipa PVC) Ls 1.00 5,500,000.00 5,500,000.00

III PEKERJAAN STRUKTUR 2,760,673,774.32

1 PONDASI
A PONDASI TIANG PANCANG UK. 20 x 20 cm K-450 (asumsi 12 meter per titik) ttk 52.00 327,340,000.00
- Tiang pancang uk. 20 x 20 cm K - 450 m' 624.00 315,000.00 196,560,000.00
- Biaya pemancangan /m' m' 624.00 130,000.00 81,120,000.00
- Penyambungan tiang pancang ttk 104.00 165,000.00 17,160,000.00
- Mobilisasi dan Demobilisasi lot 1.00 25,000,000.00 25,000,000.00
- Loading Test PDA lot 1.00 7,500,000.00 7,500,000.00

B PONDASI TIANG PANCANG UK. 25 x 25 cm K-450 (asumsi 12 meter per titik) ttk 20.00 130,500,000.00
- Tiang pancang uk. 25 x 25 cm K - 450 m' 240.00 355,000.00 85,200,000.00
- Biaya pemancangan /m' m' 240.00 130,000.00 31,200,000.00
- Penyambungan tiang pancang ttk 40.00 165,000.00 6,600,000.00
- Loading Test PDA lot 1.00 7,500,000.00 7,500,000.00

C PONDASI P1 80 x 80 x 40, ASUMSI KEDALAMAN GALIAN 0,5 M ttk 41.00 31,378,636.93 2,989,580.50 /m3
- Galian Pondasi m3 13.12 125,000.00 1,640,000.00
- Urugan pasir teb. 10 cm m3 1.31 258,000.00 338,496.00
- lantai kerja teb. 5cm m2 26.24 22,500.00 590,400.00
- Begisting Batako (pondasi) m' 131.20 7,500.00 984,000.00
- Besi dia. 13 kg 364.52 11,000.00 4,009,729.15
- Besi dia. 16 kg 1449.46 11,000.00 15,944,011.78
- Beton site mix K-250 m3 10.50 750,000.00 7,872,000.00
- Urugan tanah kembali m3 0.00 45,000.00 -

D PONDASI P2 DAN P5 80 x 170 x 40, ASUMSI KEDALAMAN GALIAN 0,5 M ttk 12.00 17,680,435.78 2,708,400.09 /m3
- Galian Pondasi m3 8.16 165,000.00 1,346,400.00
- Urugan pasir teb. 10 cm m3 0.82 258,000.00 210,528.00
- lantai kerja teb. 5cm m2 16.32 22,500.00 367,200.00
- Begisting Batako (pondasi) m' 60.00 7,500.00 450,000.00
- Besi dia. 13 kg 226.71 11,000.00 2,493,855.94
- Besi dia. 16 kg 719.68 11,000.00 7,916,451.84
- Beton site mix K-250 m3 6.53 750,000.00 4,896,000.00
- Urugan tanah kembali m3 0.00 45,000.00 -

E PONDASI TELAPAK PA2 170 x 120 x 40, ASUMSI KEDALAMAN GALIAN 0,5 M ttk 3.00 9,453,730.26 3,861,817.92 /m3
- Galian Pondasi m3 2.16 125,000.00 270,000.00
- Urugan pasir teb. 10 cm m3 0.31 258,000.00 78,948.00
- lantai kerja teb. 5cm m2 6.12 22,500.00 137,700.00
- Begisting Batako (pondasi) m' 17.40 7,500.00 130,500.00
- Besi dia. 16 kg 136.68 11,000.00 1,503,431.42
- Besi dia. 19 kg 503.42 11,000.00 5,537,650.83
- Beton site mix K-250 m3 2.45 750,000.00 1,836,000.00
- Urugan tanah kembali m3 -0.90 45,000.00 (40,500.00)

F PONDASI TELAPAK PA1 120 x 80 x 35, ASUMSI KEDALAMAN GALIAN 0,5M ttk 2.00 3,117,913.73 4,639,752.57 /m3
- Galian Pondasi m3 0.96 125,000.00 120,000.00
- Urugan pasir teb. 10 cm m3 0.10 258,000.00 24,768.00
- lantai kerja teb. 5cm m2 1.92 22,500.00 43,200.00
- Begisting Batako (pondasi) m' 8.00 7,500.00 60,000.00
- Besi dia. 16 kg 43.77 11,000.00 481,468.42
- Besi dia. 19 kg 170.92 11,000.00 1,880,157.31
- Beton site mix K-250 m3 0.67 750,000.00 504,000.00
- Urugan tanah kembali m3 0.10 45,000.00 4,320.00

G PONDASI TELAPAK PA3 120 x 120 x 35, ASUMSI KEDALAMAN GALIAN 0,5 M ttk 5.00 10,137,343.32 4,022,755.29 /m3
- Galian Pondasi m3 3.60 125,000.00 450,000.00
- Urugan pasir teb. 10 cm m3 0.36 258,000.00 92,880.00
- lantai kerja teb. 5cm m2 7.20 22,500.00 162,000.00
- Begisting Batako (pondasi) m' 24.00 7,500.00 180,000.00
- Besi dia. 16 kg 151.51 11,000.00 1,666,621.44
- Besi dia. 19 kg 516.33 11,000.00 5,679,641.88
- Beton site mix K-250 m3 2.52 750,000.00 1,890,000.00
- Urugan tanah kembali m3 0.36 45,000.00 16,200.00

H PONDASI TELAPAK PA4 80 x 80 x 35, ASUMSI KEDALAMAN GALIAN 0,5 M ttk 2.00 1,485,545.22 3,315,949.14 /m3
- Galian Pondasi m3 0.64 125,000.00 80,000.00
- Urugan pasir teb. 10 cm m3 0.06 258,000.00 16,512.00
- lantai kerja teb. 5cm m2 1.28 22,500.00 28,800.00
- Begisting Batako (pondasi) m' 6.40 7,500.00 48,000.00
- Besi dia. 13 kg 17.78 11,000.00 195,596.54
- Besi dia. 16 kg 70.71 11,000.00 777,756.67
- Beton site mix K-250 m3 0.45 750,000.00 336,000.00
- Urugan tanah kembali m3 0.06 45,000.00 2,880.00

I RETAINING WALL m2 141.00 122,619,703.89 4,348,216.45 /m3

- Begisting Dinding Penahan Tanah m2 282.00 205,000.00 57,810,000.00
- Besi dia. 13 kg 2056.68 11,000.00 22,623,490.89
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

- Besi dia. 8 kg 1912.38 11,000.00 21,036,213.00
- Beton site mix K-250 m3 28.20 750,000.00 21,150,000.00
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

J PEKERJAAN TANAH 163,628,000.00
- Urugan Tanah m3 357.60 155,000.00 55,428,000.00
- Pekerjaan Lapisan Anti Rayap m2 560.00 40,000.00 22,400,000.00
- Pekerjaan Lapisan Resapan dinding penahan m3 390.00 220,000.00 85,800,000.00

2 PEKERJAAN SLOOF
A SLOOF TB1 (350 x 450) m' 212.46 107,811,941.04 3,221,878.29 /m3
Begisting Sloof m2 191.21 125,000.00 23,901,750.00
Besi dia. 16 kg 3017.82 11,000.00 33,195,974.17
Besi dia. 13 kg 442.72 11,000.00 4,869,895.52
Besi dia. 10 kg 1886.13 11,000.00 20,747,483.86
Beton site mix K-250 m3 33.46 750,000.00 25,096,837.50

B SLOOF TB2 (200 X 350) m' 41.56 12,559,992.23 4,317,335.43 /m3

Begisting Sloof m2 29.09 125,000.00 3,636,500.00
Besi dia. 13 kg 346.41 11,000.00 3,810,465.17
Besi dia. 10 kg 266.47 11,000.00 2,931,127.06
Beton site mix K-250 m3 2.91 750,000.00 2,181,900.00

3 PEKERJAAN KOLOM (+ 0,5 Kolom Pedestal) 3.72

A KOLOM C1 (250 x 650) ttk 46.00 130,087,665.18 4,681,517.42 /m3
- Begisting Kolom m2 307.80 145,000.00 44,631,000.00
- Besi dia. 16 kg 3238.55 11,000.00 35,624,033.28
- Besi dia. 10 kg 2698.79 11,000.00 29,686,694.40
- Beton Site Mix K-225 m3 27.79 725,000.00 20,145,937.50
3.61
B KOLOM C2 (300 x 300) ttk 32.00 49,157,449.11 4,728,951.33 /m3
- Begisting Kolom m2 138.60 145,000.00 20,097,000.00
- Besi dia. 16 kg 1458.29 11,000.00 16,041,231.36
- Besi dia. 10 kg 498.44 11,000.00 5,482,842.75
- Beton Site Mix K-225 m3 10.40 725,000.00 7,536,375.00
3.51
C KOLOM C3 (250 x 250) ttk 34.00 36,357,860.66 4,867,998.08 /m3
- Begisting Kolom m2 119.50 125,000.00 14,937,500.00
- Besi dia. 13 kg 996.04 11,000.00 10,956,462.66
- Besi dia. 10 kg 442.03 11,000.00 4,862,335.50
- Beton Site Mix K-225 m3 7.47 750,000.00 5,601,562.50
3.42
D KOLOM C4 (150 x 300) ttk 18.00 15,729,257.84 5,683,562.00 /m3
- Begisting Kolom m2 55.35 145,000.00 8,025,750.00
- Besi dia. 13 kg 384.46 11,000.00 4,229,011.22
- Besi dia. 8 kg 133.46 11,000.00 1,468,059.12
- Beton Site Mix K-225 m3 2.77 725,000.00 2,006,437.50
3.61
E KOLOM C5 (200 x 650) ttk 49.00 102,444,175.05 4,452,158.85 /m3
- Begisting Kolom m2 300.90 145,000.00 43,630,500.00
- Besi dia. 16 kg 2793.48 11,000.00 30,728,332.80
- Besi dia. 10 kg 1036.64 11,000.00 11,403,092.25
- Beton Site Mix K-225 m3 23.01 725,000.00 16,682,250.00
3.52
F KOLOM C6 (150 x 500) ttk 23.00 35,042,330.97 5,768,284.93 /m3
- Begisting Kolom m2 105.30 145,000.00 15,268,500.00
- Besi dia. 16 kg 1022.70 11,000.00 11,249,694.72
- Besi dia. 10 kg 374.52 11,000.00 4,119,761.25
- Beton Site Mix K-225 m3 6.08 725,000.00 4,404,375.00
3.54
G KOLOM CP (150 X 150) ttk 79.00 42,902,815.20 6,809,970.67 /m3
- Begisting Kolom m2 168.00 145,000.00 24,360,000.00
- Besi dia. 12 kg 994.29 11,000.00 10,937,203.20
- Besi dia. 8 kg 276.19 11,000.00 3,038,112.00
- Beton Site Mix K-225 m3 6.30 725,000.00 4,567,500.00

4 PEKERJAAN BALOK
A BALOK B1 (650 x 300) m' 92.61 83,745,488.88 4,637,339.87 /m3
- Begisting balok m2 148.18 185,000.00 27,412,560.00
- Besi dia. 19 kg 2679.42 11,000.00 29,473,669.17
- Besi dia. 16 kg 292.32 11,000.00 3,215,537.74
- Besi dia. 10 kg 959.18 11,000.00 10,550,983.21
- Beton Site Mix K-225 m3 18.06 725,000.00 13,092,738.75

B BALOK B2 (550 x 300) m' 118.24 88,613,480.54 4,542,044.97 /m3

- Begisting balok m2 165.54 185,000.00 30,624,160.00
- Besi dia. 19 kg 2631.51 11,000.00 28,946,588.62
- Besi dia. 13 kg 246.38 11,000.00 2,710,234.61
- Besi dia. 10 kg 1108.00 11,000.00 12,188,037.31
- Beton Site Mix K-225 m3 19.51 725,000.00 14,144,460.00

C BALOK B3 (450 x 200) m' 577.95 315,939,760.07 6,073,954.11 /m3

- Begisting balok m2 635.75 185,000.00 117,612,825.00
- Besi dia. 16 kg 9121.44 11,000.00 100,335,818.88
- Besi dia. 13 kg 1204.31 11,000.00 13,247,463.59
- Besi dia. 10 kg 4275.67 11,000.00 47,032,415.10
- Beton Site Mix K-225 m3 52.02 725,000.00 37,711,237.50

D BALOK B4 (200 x 350) m' 284.88 108,041,862.43 7,223,884.57 /m3

- Begisting balok m2 256.39 185,000.00 47,432,520.00
- Besi dia. 16 kg 2697.65 11,000.00 29,674,194.74
- Besi dia. 10 kg 1826.54 11,000.00 20,091,902.69
- Beton Site Mix K-225 m3 14.96 725,000.00 10,843,245.00

E BALOK B5 (150 x 250) m' 99.19 24,315,070.59 6,536,968.27 /m3

- Begisting balok m2 64.47 185,000.00 11,927,597.50
- Besi dia. 13 kg 620.07 11,000.00 6,820,741.83
- Besi dia. 8 kg 260.91 11,000.00 2,870,003.14
- Beton Site Mix K-225 m3 3.72 725,000.00 2,696,728.13
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

F BALOK BTK1 (550 x 200) m' 3.10 2,289,662.28 6,714,552.14 /m3
- Begisting balok m2 4.03 185,000.00 745,550.00
- Besi dia. 22 kg 64.75 11,000.00 712,247.38
- Besi dia. 19 kg 20.70 11,000.00 227,675.30
- Besi dia. 13 kg 6.46 11,000.00 71,056.56
- Besi dia. 10 kg 25.99 11,000.00 285,908.04
- Beton Site Mix K-225 m3 0.34 725,000.00 247,225.00

G BALOK BTK2 (400 x 250) m' 17.11 9,334,146.03 5,455,374.65 /m3

- Begisting balok m2 17.97 185,000.00 3,323,617.50
- Besi dia. 19 kg 190.40 11,000.00 2,094,367.94
- Besi dia. 16 kg 81.01 11,000.00 891,121.65
- Besi dia. 13 kg 35.65 11,000.00 392,186.35
- Besi dia. 10 kg 126.58 11,000.00 1,392,377.58
- Beton Site Mix K-225 m3 1.71 725,000.00 1,240,475.00

H BALOK BK1 (550 x 250) m' 18.55 14,343,109.22 5,623,370.44 /m3

- Begisting balok m2 25.04 185,000.00 4,632,862.50
- Besi dia. 22 kg 387.45 11,000.00 4,261,996.43
- Besi dia. 19 kg 123.85 11,000.00 1,362,379.61
- Besi dia. 13 kg 38.65 11,000.00 425,193.27
- Besi dia. 10 kg 164.68 11,000.00 1,811,474.28
- Beton Site Mix K-225 m3 2.55 725,000.00 1,849,203.13

4 PEKERJAAN PLAT LANTAI

A PLAT LANTAI DASAR m2 332.20 93,613,960.00 3,522,500.00 /m3
- Pengurugan Peninggian Lantai m3 265.76 185,000.00 49,165,600.00
- Urugan Pasir Dan Pemadatan 10 cm m3 33.22 258,000.00 8,570,760.00
- Besi Wiremesh M8 - 1 lapis m2 332.20 50,000.00 16,610,000.00
- Beton Site Mix K-225 m3 26.58 725,000.00 19,267,600.00

B PLAT LANTAI 1 m2 308.73 121,022,160.00 3,266,666.67 /m3

- Begisting Plat m2 308.73 205,000.00 63,289,650.00
- Besi Wiremesh M8 - 2 lapis m2 617.46 50,000.00 30,873,000.00
- Beton Site Mix K-225 m3 37.05 725,000.00 26,859,510.00

C PLAT LANTAI 2 m2 351.30 137,709,600.00 3,266,666.67 /m3

- Begisting Plat m2 351.30 205,000.00 72,016,500.00
- Besi Wiremesh M8 - 2 lapis m2 702.60 50,000.00 35,130,000.00
- Beton Site Mix K-225 m3 42.16 725,000.00 30,563,100.00

D PLAT DAK ATAP & KANOPI BETON m2 287.94 108,695,462.50 3,775,000.00 /m3
- Begisting Plat m2 287.94 205,000.00 59,026,675.00
- Besi Wiremesh M8 - 2 lapis m2 575.87 50,000.00 28,793,500.00
- Beton Site Mix K-225 m3 28.79 725,000.00 20,875,287.50

E PLAT TANGGA m2 43.35 63,798,195.00 12,264,166.67 /m3

- Begisting Plat m2 43.35 275,000.00 11,921,250.00
- Besi dia. 10 - 2.5 lapis kg 962.11 50,000.00 48,105,495.00
- Beton Site Mix K-225 m3 5.20 725,000.00 3,771,450.00

F PLAT BETON PANTRY m2 7.15 4,626,320.40 6,474,000.00 /m3

- Begisting Plat m2 7.15 205,000.00 1,464,930.00
- Besi dia. 10 - 2.5 lapis kg 52.87 50,000.00 2,643,305.40
- Beton Site Mix K-225 m3 0.71 725,000.00 518,085.00

5 PEKERJAAN ATAP 235,150,700.00

A PEKERJAAN ATAP
- Baja WF 200 x 100 kg 4128.00 18,000.00 74,304,000.00
- Baja CNP 100 x 75 kg 740.13 18,000.00 13,322,400.00
- Pas. Genteng Aspal m2 215.18 385,000.00 82,844,300.00
- Pas. Lisplank m1 61.80 225,000.00 13,905,000.00
- Pek. Atap Kaca Rangka WF m2 33.85 1,500,000.00 50,775,000.00

IV PEKERJAAN ARSITEKTUR 3,941,900,478.20

1 PEKERJAAN DINDING
A PEKERJAAN PAS. DINDING
- Pekerjaan Pasang Bata ringan Teb.10 cm m2 2111.13 125,000.00 263,891,250.00 2,387,816,168.20
- Penebalan Dinding m3 11.89 1,048,000.00 12,458,100.00
- Pekerjaan Plesteran m2 4222.26 60,000.00 253,335,600.00 ###
- Pekerjaan Acian m2 3564.05 32,500.00 115,831,693.25
- Pekerjaan Sudutan Dan Tali Air m' 1754.64 6,000.00 10,527,840.00
- Pasang keramik dinding Toilet ex vicenza m2 76.65 420,000.00 32,193,000.00
- Pasang Dinding Marmer (Toilet Utama) m2 142.50 3,400,000.00 484,500,000.00
- Pasang Marmer Travertine (Tampak Bangunan) m2 280.00 3,400,000.00 952,010,200.00
- Pasang Batu Andesit m2 11.47 415,000.00 4,760,050.00
- Pasang Batu Hias Susun Sirih m2 87.40 380,000.00 33,212,570.00
- Pasang Dinding Conwood m2 60.18 700,000.00 42,128,380.00
- Kayu Bengkirai 5/7 m1 202.35 280,000.00 56,658,000.00
- Pasang keramik dinding pantry mozaik m2 8.93 375,000.00 3,349,687.50
- Pekerjaan Cat Dinding ex. Dulux m2 3564.05 34,500.00 122,959,797.45

B PEKERJAAN KUSEN
B1 KUSEN PU Unit 1.00
- Kusen Alumunium Ex. Alexindo Include sealant m' 7.46 280,000.00 2,088,800.00 15,391,300.00 15,391,300.00 /unit
- Daun Pintu 150 x 280 cm Kayu Kamper Samarinda Include Finishing + kaca Es 18.5 cm x bh 1.00 10,500,000.00 10,500,000.00
- Kaca 8 mm m2 2.59 250,000.00 647,500.00
- engsel pintu putar bh 2.00 190,000.00 380,000.00
- handle pintu psng 1.00 1,500,000.00 1,500,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

B2 KUSEN PJ1 Unit 1.00
- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 7.95 280,000.00 2,226,000.00 8,517,440.00 8,517,440.00 /unit
- Daun Pintu 72 x 236 Panel Kayu Kamper Samarinda Include Finishing bh 1.00 4,248,000.00 4,248,000.00
- Daun Jendela 42 x 132 Kaca 8 mm Frame Kayu Kamper Samarinda Include Finishing bh 1.00 748,440.00 748,440.00
- engsel pintu bh 4.00 55,000.00 220,000.00
- handle pintu psng 1.00 350,000.00 350,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00
- Engsel Jendela bh 3.00 35,000.00 105,000.00
- Kait Angin bh 2.00 85,000.00 170,000.00
- Grendel bh 1.00 175,000.00 175,000.00

B3 KUSEN Pg Unit 1.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 11.20 280,000.00 3,136,000.00 47,690,000.00 47,690,000.00 /unit
- Daun Pintu 60 x 225 Panel Kayu Kamper Samarinda Include Finishing + Kaca 8 mm + Kisi- bh 11.00 3,375,000.00 37,125,000.00
- Rel Pintu m' 13.20 245,000.00 3,234,000.00
- engsel pintu bh 44.00 55,000.00 2,420,000.00
- handle pintu psng 2.00 750,000.00 1,500,000.00
- lockcase pintu bh 1.00 275,000.00 275,000.00

B4 KUSEN P1 Unit 3.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 16.80 280,000.00 4,704,000.00 23,246,400.00 7,748,800.00 /unit
- Daun Pintu 82 x 280 Panel Kayu Kamper Samarinda Include Finishing bh 3.00 5,280,800.00 15,842,400.00
- engsel pintu bh 15.00 55,000.00 825,000.00
- handle pintu psng 3.00 350,000.00 1,050,000.00
- lockcase pintu ex. Dexson bh 3.00 275,000.00 825,000.00

B5 KUSEN P2 Unit 2.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 11.20 280,000.00 3,136,000.00 14,209,600.00 7,104,800.00 /unit
- Daun Pintu 72 x 280 Panel Kayu Kamper Samarinda Include Finishing bh 2.00 4,636,800.00 9,273,600.00
- engsel pintu bh 10.00 55,000.00 550,000.00
- handle pintu psng 2.00 350,000.00 700,000.00
- lockcase pintu ex. Dexson bh 2.00 275,000.00 550,000.00

B6 KUSEN P2A Unit 3.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 21.00 280,000.00 5,880,000.00 25,968,000.00 8,656,000.00 /unit
- Daun Pintu 72 x 350 Panel Kayu Kamper Samarinda Include Finishing bh 3.00 5,796,000.00 17,388,000.00
- engsel pintu bh 15.00 55,000.00 825,000.00
- handle pintu psng 3.00 350,000.00 1,050,000.00
- lockcase pintu ex. Dexson bh 3.00 275,000.00 825,000.00

B7 KUSEN P1B Unit 5.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 28.50 280,000.00 7,980,000.00 34,459,800.00 6,891,960.00 /unit
- Daun Pintu 82 x 236 Panel Kayu Kamper Samarinda Include Finishing bh 5.00 4,450,960.00 22,254,800.00
- Engsel bh 20.00 55,000.00 1,100,000.00
- handle pintu psng 5.00 350,000.00 1,750,000.00
- lockcase pintu ex. Dexson bh 5.00 275,000.00 1,375,000.00

B8 KUSEN P2B Unit 3.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 16.80 280,000.00 4,704,000.00 18,963,480.00 6,321,160.00 /unit
- Daun Pintu 72 x 236 Panel Kayu Kamper Samarinda Include Finishing bh 3.00 3,908,160.00 11,724,480.00
- Engsel bh 12.00 55,000.00 660,000.00
- handle pintu psng 3.00 350,000.00 1,050,000.00
- lockcase pintu ex. Dexson bh 3.00 275,000.00 825,000.00

B9 KUSEN PD1 Unit 1.00

- Kusen 5/15 Kayu Kamper Samarinda Include Finishing m' 5.60 280,000.00 1,568,000.00 9,955,800.00 9,955,800.00 /unit
- Daun Pintu 56 x 280 Panel Kayu Kamper Samarinda Include Finishing bh 2.00 3,606,400.00 7,212,800.00
- Engsel bh 10.00 55,000.00 550,000.00
- handle pintu psng 1.00 350,000.00 350,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B10 KUSEN PG1 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 8.90 295,000.00 2,625,500.00 18,017,125.00 18,017,125.00 /unit
- Daun Pintu 86.25 x 275 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 4.00 3,202,031.25 12,808,125.00
- Rel pintu bh 3.30 245,000.00 808,500.00
- handle pintu psng 2.00 750,000.00 1,500,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B11 KUSEN PG2 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 9.50 295,000.00 2,802,500.00 20,383,000.00 20,383,000.00 /unit
- Daun Pintu 100 x 275 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 4.00 3,712,500.00 14,850,000.00
- Rel pintu bh 3.90 245,000.00 955,500.00
- handle pintu psng 2.00 750,000.00 1,500,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B12 KUSEN PG3 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 10.20 295,000.00 3,009,000.00 23,359,750.00 23,359,750.00 /unit
- Daun Pintu 117.5 x 275 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 4.00 4,362,187.50 17,448,750.00
- Rel pintu bh 4.60 245,000.00 1,127,000.00
- handle pintu psng 2.00 750,000.00 1,500,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B13 KUSEN PG4 Unit 4.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 33.60 295,000.00 9,912,000.00 62,524,000.00 15,631,000.00 /unit
- Daun Pintu 72 x 275 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 16.00 2,673,000.00 42,768,000.00
- Rel pintu bh 11.20 245,000.00 2,744,000.00
- handle pintu psng 8.00 750,000.00 6,000,000.00
- lockcase pintu ex. Dexson bh 4.00 275,000.00 1,100,000.00

B14 KUSEN PG5 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 10.80 295,000.00 3,186,000.00 8,187,000.00 8,187,000.00 /unit
- Daun Pintu 80 x 280 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 1.00 3,024,000.00 3,024,000.00
- Kaca 8 mm m2 2.24 250,000.00 560,000.00
- Rel pintu bh 1.60 245,000.00 392,000.00
- handle pintu psng 1.00 750,000.00 750,000.00
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B15 KUSEN PG6 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 6.40 295,000.00 1,888,000.00 6,329,000.00 6,329,000.00 /unit
- Daun Pintu 80 x 280 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 1.00 3,024,000.00 3,024,000.00
- Rel pintu bh 1.60 245,000.00 392,000.00
- handle pintu Luas Bangunan : Lt. 1 = 297,5 m2 psng 1.00 750,000.00 750,000.00
- lockcase pintu ex. Dexson Lt. 2 = 347,3 m2 bh 1.00 275,000.00 275,000.00
Lt. 3 = 396,4 m2
Carport = 46,6 m2
B16 KUSEN PG7 Atap dak = 377,8 m2 Unit 1.00
- Kusen Alumunium Ex. Alexindo Include Total = 1465,6 m2
Sealant m' 7.80 295,000.00 2,299,525.00 12,928,300.00 12,928,300.00 /unit
- Daun Pintu 109.8 x 280 Kaca 8 mm Frame Alumunium Ex. Alexindo bh 2.00 4,158,000.00 8,316,000.00
- Rel pintu bh 2.20 245,000.00 537,775.00
- handle pintu psng 2.00 750,000.00 1,500,000.00
- lockcase pintu ex. Dexson bh 1.00 275,000.00 275,000.00

B17 KUSEN J1 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 11.59 295,000.00 3,419,050.00 5,495,800.00 5,495,800.00 /unit
- Kaca 8 mm m2 8.31 250,000.00 2,076,750.00

B18 KUSEN JP1 Unit 2.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 14.40 295,000.00 4,248,000.00 11,098,000.00 5,549,000.00 /unit
- Daun Jendela 80 x 250 Kaca 8 mm Frame Alumunium bh 2.00 2,700,000.00 5,400,000.00
- Engsel Putar bh 4.00 190,000.00 760,000.00
- Kait Angin bh 4.00 85,000.00 340,000.00
- Grendel bh 2.00 175,000.00 350,000.00

B19 KUSEN J2 Unit 2.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 26.60 295,000.00 7,847,000.00 11,422,000.00 5,711,000.00 /unit
- Kaca 8 mm m2 14.30 250,000.00 3,575,000.00

B20 KUSEN J3 Unit 2.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 15.60 295,000.00 4,602,000.00 6,292,000.00 3,146,000.00 /unit
- Kaca 8 mm m2 6.76 250,000.00 1,690,000.00

B21 KUSEN J4 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 7.10 295,000.00 2,094,500.00 5,413,250.00 5,413,250.00 /unit
- Daun Jendela 85 x 250 Kaca 8 mm Frame Alumunium bh 1.00 2,868,750.00 2,868,750.00
- Engsel Jendela bh 3.00 35,000.00 105,000.00
- Kait Angin bh 2.00 85,000.00 170,000.00
- Grendel bh 1.00 175,000.00 175,000.00

B20 KUSEN J5 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 24.00 295,000.00 7,080,000.00 9,155,000.00 9,155,000.00 /unit
- Kaca 8 mm m2 8.30 250,000.00 2,075,000.00

B21 KUSEN J6 Unit 2.00

- Roster Semen Minimalis Uk. 10x10 cm m2 7.04 320,000.00 2,252,800.00 2,252,800.00 1,126,400.00 /unit

B22 KUSEN J7 Unit 2.00

- Roster Semen Minimalis Uk. 10x10 cm m2 3.84 320,000.00 1,228,800.00 1,228,800.00 614,400.00 /unit

B23 KUSEN JG1 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 10.60 295,000.00 3,127,000.00 13,221,100.00 13,221,100.00 /unit
- Daun Jendela 174 x 170 Kaca 8 mm Frame Alumunium bh 2.00 3,993,300.00 7,986,600.00
- Rel Pintu m' 3.50 245,000.00 857,500.00
- Handel bh 2.00 350,000.00 700,000.00
- Lockcase bh 2.00 275,000.00 550,000.00

B24 KUSEN JG1A Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 8.80 295,000.00 2,596,000.00 10,404,100.00 10,404,100.00 /unit
- Daun Jendela 129 x 170 Kaca 8 mm Frame Alumunium bh 2.00 2,960,550.00 5,921,100.00
- Rel Pintu m' 2.60 245,000.00 637,000.00
- Handel bh 2.00 350,000.00 700,000.00
- Lockcase bh 2.00 275,000.00 550,000.00

B25 KUSEN JG2 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 10.70 295,000.00 3,156,500.00 14,294,000.00 14,294,000.00 /unit
- Daun Jendela 136.5 x 250 Kaca 8 mm Frame Alumunium bh 2.00 4,606,875.00 9,213,750.00
- Rel Pintu m' 2.75 245,000.00 673,750.00
- Handel bh 2.00 350,000.00 700,000.00
- Lockcase bh 2.00 275,000.00 550,000.00

B26 KUSEN JG3 Unit 3.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 25.95 295,000.00 7,655,250.00 15,597,000.00 5,199,000.00 /unit
- Daun Jendela 55 x 205 Kaca 8 mm Frame Alumunium bh 3.00 1,522,125.00 4,566,375.00
- Kaca 8 mm m2 2.77 250,000.00 691,875.00
- Rel Pintu m' 3.30 245,000.00 808,500.00
- Handel bh 3.00 350,000.00 1,050,000.00
- Lockcase bh 3.00 275,000.00 825,000.00

B27 KUSEN JG4 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 9.85 295,000.00 2,905,750.00 6,709,625.00 6,709,625.00 /unit
- Daun Jendela 85 x 205 Kaca 8 mm Frame Alumunium bh 1.00 2,352,375.00 2,352,375.00
- Kaca 8 mm m2 1.64 250,000.00 410,000.00
- Rel Pintu m' 1.70 245,000.00 416,500.00
- Handel bh 1.00 350,000.00 350,000.00
- Lockcase bh 1.00 275,000.00 275,000.00

B28 KUSEN JG5 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 9.65 295,000.00 2,846,750.00 6,600,500.00 6,600,500.00 /unit
- Daun Jendela 80 x 205 Kaca 8 mm Frame Alumunium bh 1.00 2,352,375.00 2,352,375.00
- Kaca 8 mm m2 1.54 250,000.00 384,375.00
- Rel Pintu m' 1.60 245,000.00 392,000.00
- Handel bh 1.00 350,000.00 350,000.00
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

- Lockcase bh 1.00 275,000.00 275,000.00

B29 KUSEN JG6 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 21.00 295,000.00 6,195,000.00 18,680,500.00 18,680,500.00 /unit
- Daun Jendela 136.5 x 250 Kaca 8 mm Frame Alumunium bh 2.00 4,606,875.00 9,213,750.00
- Kaca 8 mm m2 6.89 250,000.00 1,722,500.00
- Rel Pintu m' 2.65 245,000.00 649,250.00
- Handel bh 1.00 350,000.00 350,000.00
- Lockcase bh 2.00 275,000.00 550,000.00

B30 KUSEN BV1 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 5.80 295,000.00 1,711,000.00 2,096,000.00 2,096,000.00 /unit
- Kaca 8 mm m2 1.54 250,000.00 385,000.00

B31 KUSEN PL1 Unit 1.00

- Kusen Alumunium Ex. Alexindo Include Sealant m' 7.20 295,000.00 2,124,000.00 9,424,750.00 9,424,750.00 /unit
- Daun Pintu 75 x 275 Kaca 8 mm Frame Alumunium bh 2.00 2,784,375.00 5,568,750.00
- Rel Pintu m' 1.60 245,000.00 392,000.00
- Engsel Pintu bh 8.00 55,000.00 440,000.00
- Handel bh 1.00 350,000.00 350,000.00
- Lockcase bh 2.00 275,000.00 550,000.00

B32 KUSEN PB1 Unit 1.00

- Pintu Besi 70 x 240 Rangka Hollow 20 x 20 + Plat Besi Frame Hollow 20 x 40 bh 1.00 1,428,000.00 1,428,000.00 1,428,000.00 1,428,000.00 /unit

2 PEKERJAAN LANTAI 471,667,790.00

- Pasang Homogenous Tile 1000 x 1000 Polished Ex. Vicenza (MR-01) m2 435.40 464,000.00 202,025,600.00
- Pasang Homogeneous Tile 600 x 600 Polished Ex Vicenza (CT-01) m2 51.80 370,000.00 19,166,000.00
- Pasang Homogeneous Tile 600 x 600 Unpolished Ex Vicenza (CT-02) m2 260.20 398,000.00 103,559,600.00
- Pasang Homogeneous Tile 300 x 1200 Ex Vicenza (Tangga) m2 43.35 594,000.00 25,749,900.00
- Pasang Lantai Conwood Include Finishing m2 33.92 750,000.00 25,440,000.00
- Pasang Lantai Rabat Beton m2 28.70 75,000.00 2,152,500.00
- Pas. Marmer meja pantry ex. Marmer Labrador m' 11.91 1,400,000.00 16,674,000.00
- Pasang Homogenous Tile Ex. Vicenza (Meja Wastafel Servis) m' 8.04 870,000.00 6,994,800.00
- Plint Lantai 10 cm m' 526.90 66,000.00 34,775,400.00
- Screeding m2 824.67 20,000.00 16,493,400.00
- Water Proofing ex. Sika m2 548.14 34,000.00 18,636,590.00
###
3 PEKERJAAN PLAFOND 267,653,300.00
- Pas. Penutup Plafond gypsum ex. Jayaboard + Rangka Hollow Galvallum 4x4, 2x4 m2 814.55 120,000.00 97,746,000.00
- Pas. Penutup Plafond Calsiboard + Rangka Hollow Galvallum 4x4, 2x4 m2 260.20 130,000.00 33,826,000.00
- Pas. Penutup Plafond UPVC m2 145.10 417,000.00 60,506,700.00
- Kisi-kisi Besi Hollow m2 41.11 650,000.00 26,721,500.00
- Pas. List Plafond (Shadow Line) m' 739.90 20,000.00 14,798,000.00
- Pek. Drop Ceiling m' 160.31 60,000.00 9,618,600.00
- Cat Plafond ex. Dulux m2 814.55 30,000.00 24,436,500.00

4 PEKERJAAN SANITARY 313,820,000.00

- Closet Duduk Ex.Toto CW800J bh 6.00 12,500,000.00 75,000,000.00
- Shower Head ex. Toto TX 488 SLZ include acsesories bh 6.00 3,500,000.00 21,000,000.00
- Washtafel Ex TOTO LW340CJ bh 7.00 4,500,000.00 31,500,000.00
- Bathtub ex TOTO FB1700-80N bh 2.00 8,000,000.00 16,000,000.00
- Bathtub ex TOTO PPY1610HPTE bh 1.00 32,000,000.00 32,000,000.00
- Towel Bar ex Toto TX724AES bh 6.00 1,300,000.00 7,800,000.00
- Tisue Holder ex Toto TX703AG bh 6.00 750,000.00 4,500,000.00
- Soap Holder ex Toto TX2BV1B bh 6.00 450,000.00 2,700,000.00
- Kaca Tempered 10 mm (H = 2,4 m) m 15.00 2,500,000.00 37,500,000.00
- Pintu Kaca Tempered 10 mm include acsesories bh 7.00 3,000,000.00 21,000,000.00
- Kitchen Sink Ex Blanco Naya 8 S bh 3.00 11,000,000.00 33,000,000.00
- kran zinc Ex Toto TX607KESBR bh 6.00 1,400,000.00 8,400,000.00
- Kran Ex Toto TX109LJ bh 7.00 1,400,000.00 9,800,000.00
- Kran taman ex. Toto T23B13 bh 10.00 400,000.00 4,000,000.00
- Pas. Floor Drain ex. Toto TX1C bh 10.00 500,000.00 5,000,000.00
- Pas. Roof Drain ex. San-ei Tipe H01 bh 11.00 420,000.00 4,620,000.00

V PEKERJAAN MEP 178,108,010.00

1 PEKERJAAN PLAMBING
A PEKERJAAN SANITASI AIR KOTOR 53,104,050.00
- Pas. Pipa PVC. 6" Pipa induk m' 30.00 250,000.00 7,500,000.00
- Pas. Pipa PVC. 4" Air Kotor m' 92.66 130,000.00 12,045,800.00
- Pas. Pipa PVC. 3" ex. Wavin (Air Hujan) m' 176.75 85,000.00 15,023,750.00
- Pas. Pipa PVC. 3" ex. Wavin (Air Bekas) m' 135.70 85,000.00 11,534,500.00
- Pas. Septictank & Rembesan bh 1.00 7,000,000.00 7,000,000.00

B PEKERJAAN SANITASI AIR BERSIH 43,187,560.00

- Penyambungan PDAM ls 1.00 by owner
- Pas. Ground Tank ls 1.00 7,500,000.00 7,500,000.00
- Pas. Pompa Dorong bh 3.00 3,500,000.00 10,500,000.00
- Pas. Torn staInless ex. Penguin bh 2.00 2,850,000.00 5,700,000.00
- Pas. Pipa PVC AW 1 " ex. Wavin Pipa dari PDAM & Ground Tank ke Torn m' 60.40 54,000.00 3,261,600.00
- Pas. Pipa PVC AW 3/4" ex. Wavin Dari Torn ke tiap lantai dan diatas Plafond m' 146.99 54,000.00 7,937,460.00
- Pas. Pipa PVC AW 1/2" ex. Wavin Dari Pipa distributor ke Sanitary m' 126.00 27,500.00 3,465,000.00
- Pas. Pipa PVC AW 1/2" ex. Wavin Drainase AC m' 115.40 27,500.00 3,173,500.00
- Pas. Water Heater setara Ariston unit 3.00 owner supply
- Pas. Pipa air Panas 1/2" m' 30.00 55,000.00 1,650,000.00
-
2 PEKERJAAN ELEKTRIKAL 81,816,400.00
- Pas. Box Heager 24 Group ex. Schneider bh 3.00 375,000.00 1,125,000.00
- Pas. MCB 25 A ex. schneider bh 3.00 225,000.00 675,000.00
- Pas. ELCB 10 A ex. Schneider bh 9.00 400,000.00 3,600,000.00
- Pas. MCB 6 A ex. Schneider bh 35.00 225,000.00 7,875,000.00
- Pas. Instalasi lampu down light bh 180.00 165,000.00 29,700,000.00
- Pas. Instalasi lampu Tangga bh 8.00 285,000.00 2,280,000.00
- Lampu Gantung Type 1 bh 3.00 owner supply
- Lampu Gantung Type 2 bh 3.00 owner supply
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT JUMLAH SUB TOTAL KETERANGAN

- Lampu Gantung Type 3 bh 2.00 owner supply
- Lampu Gantung Type 4 bh 1.00 owner supply
- Pas. Instalasi Lampu LED Strip m1 97.00 55,000.00 5,335,000.00
- Pas. Instalasi Stop Kontak bh 147.00 71,000.00 10,437,000.00
- Pas. Instalasi Antena ex. Panasonic bh 4.00 275,350.00 1,101,400.00
- Pas. Instalasi Telpon ex. Panasonic bh 2.00 308,000.00 616,000.00
- Pas. Instalasi AC bh 7.00 342,000.00 2,394,000.00
- Pas. Instalasi Saklar Tunggal ex. Panasonic bh 10.00 69,000.00 690,000.00
- Pas. Instalasi Saklar Ganda ex. Panasonic bh 39.00 92,000.00 3,588,000.00
- Pas. Instalasi exhausfan ex. Panasonic bh 6.00 650,000.00 3,900,000.00
- Pas. Penangkal Petir ls 1.00 8,500,000.00 8,500,000.00

VI PEKERJAAN LAIN LAIN 475,217,000.00

1 Railing Kaca m1 32.74 1,500,000.00 49,110,000.00
2 Tangga Putar unit 1.00 7,500,000.00 7,500,000.00
3 Lift Kapasitas 5 orang unit 1.00 ### 350,000,000.00
4 Pagar Wiremesh M6 Frame Rangka Hollow 50 x 50 include finishing m2 52.46 450,000.00 23,607,000.00
5 Pintu Pagar Kayu 629 x 240 cm Rangka 6 x 10 cm & 3 x 6 cm include finishing + Accessorie Unit 1.00 45,000,000.00 45,000,000.00

TOTAL 7,435,424,842.52
GRAND TOTAL 7,435,424,843.00 5,073,297.52 /M2

Jakarta, 22 June 2019

Emporio Architect
w
 RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SH
LOKASI : JAKARTA

NO URAIAN SAT VOL HARSAT

I PEKERJAAN STRUKTUR
1 Urugan Tanah m3 136.73 125,000.00
2 Pasir Urug m3 7.60 266,000.00
3 Screeding lantai Kerja m2 75.96 30,000.00
4 Strukture Pile Cap 80 x 80 besi dia 13 - 15 cm m3 2.82 3,861,817.92
5 Strukture Sloop 20 x 40 Rusuk Besi 6-D16 Sengkang besi 10-15 cm m3 6.46 4,317,335.43
6 Strukture Kolom 30 x 30 Rusuk Besi 8-D13 Sengkang besi 10-15 c m3 1.62 4,867,998.08
7 Strukture Balok 15 x 20 Rusuk Besi 4-D12 Sengkang besi 10-20 c m3 1.79 6,536,968.27
8 Pas. Hebel Teb. 10 cm (begisting kolam) m2 107.46 125,000.00
9 Plat Beton Dinding teb. 20 cm besi 2 lapis ø8-10 cm m3 21.49 3,775,000.00
10 Plat Beton Lantai teb. 20 cm 2 lapis ø8-10 cm m3 15.19 3,775,000.00
11 Water Proofing Beton m2 183.42 165,000.00

II PEKERJAAN ARSITEKTUR
1 Pas. Keramik mozaik Sea Horse m2 183.42 410,000.00
2 Pas. Batu alam (border) m' 59.70 126,000.00
3 Pas. Grill over flow kolam m' 59.70 75,000.00
4 Pas. Tangga steinless bh 1.00 850,000.00

III PEKERJAAN MEP

1 Pas. Lampu lantai kolam include instalasi ttk 7.00 140,000.00
2 Pas. Set pompa Kolam Incl. Saringan dan Acsesories Set 1.00 ###
N BIAYA
H TINGGAL BU SHIRLY
TA

JUMLAH SUB TOTAL KETERANGAN

261,910,699.83
17,091,000.00
2,020,536.00
2,278,800.00
10,874,879.25
27,872,717.53
7,886,156.89
11,707,710.17
13,432,500.00
81,132,300.00
57,349,800.00
30,264,300.00

88,051,900.00
75,202,200.00
7,522,200.00
4,477,500.00
850,000.00

25,980,000.00
980,000.00
25,000,000.00

TOTAL 375,942,599.83
FEE 10% 37,594,259.98
GRAND TOTAL 413,536,859.82

Jakarta, 22 June 2019

Emporio Architect
 REKAPITULASI RENCANA ANGGARAN BIAYA
PROJECT : PEMBANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

NO URAIAN JUMLAH
A RUMAH
I PEKERJAAN PRA KONTRUKSI 7,250,000.00
II PERSIAPAN 72,275,580.00
III PEKERJAAN STRUKTUR 2,760,673,774.32
IV PEKERJAAN ARSITEKTUR 3,941,900,478.20
V PEKERJAAN MEP 178,108,010.00
VI PEKERJAAN LAIN LAIN 475,217,000.00
SUB TOTAL 7,435,424,842.52
B KOLAM RENANG
I PEKERJAAN STRUKTUR 261,910,699.83
II PEKERJAAN ARSITEKTUR 88,051,900.00
III PEKERJAAN MEP 25,980,000.00
SUB TOTAL 375,942,599.83
TOTAL 7,811,367,442.35
GREEN TOTAL 7,811,367,443.00

Jakarta, 22 June
Emporio Archi
LASI RENCANA ANGGARAN BIAYA
ANGUNAN RUMAH TINGGAL BU SHIRLY
LOKASI : JAKARTA

KETERANGAN

Jakarta, 22 June 2019

Emporio Architect
 15

URAIAN ANALISIS HARGA SATUAN PEKERJAAN (UNIT PRICE)

BANGUNAN GEDUNG, PERUMAHAN DAN PRASARANA

WILAYAH JAKARTA & SEKITARNYA TAHUN 2019

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7

PEKERJAAN PERSIAPAN
1 Pembersihan lokasi tiap 1 m²
Upah tenaga:
- Pekerja Oh 0.04 90,000 3,600.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 5,000.00
Jumlah Total 5,000.00
Dibulatkan 5,000.00

2 Perataan Tanah tiap 1 m²

Upah tenaga:
- Pekerja Oh 0.07 90,000 6,600.51
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 8,000.51
Jumlah Total 8,000.51
Dibulatkan 8,000.00

3 Anti Rayap tiiap 1 m2

Bahan
Anti Rayap 250 ml ml 50 160 8,000.00
Air liter 20 100 2,000.00
Jumlah Harga Bahan 10,000.00

Upah tenaga:
- Pekerja Oh 0.02 90,000 2,002.50

Jumlah Upah Tenaga 2,002.50

Jumlah Total 12,002.50
Dibulatkan 12,000.00

4 Pagar sementara dari seng gelombang tinggi 2 meter tiap 1 m'

Harga bahan:
- Kayu dolken Ø 8-10/400 cm btg 1.25 25,000 31,250.00
- Kayu Meranti Palembang kaso m³ 0.025 2,905,000 72,625.00
- Paku biasa 2"-5" kg 0.06 15,000 900.00
- Seng gelombang 3x6 ft BJLS 20 (0,2 mm) Lbr 1.5 55,000 82,500.00

Jumlah Harga Bahan 187,275.00

Upah tenaga:
- Tukang kayu Oh 0.2 120,000 24,000.00
- Pekerja Oh 0.4 90,000 36,000.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 62,800.00
Jumlah Total 250,075.00
Dibulatkan 250,000.00

5 Pasang bouwplank tiap 1 m'

Harga bahan:
- Kayu Meranti Palembang papan m³ 0.0048 2,905,000 13,944.00
- Kayu Meranti Palembang kaso m³ 0.0048 2,905,000 13,944.00
- Paku biasa 2"-5" kg 0.015 15,000 225.00
Jumlah Harga Bahan 28,113.00
Upah tenaga:
- Tukang kayu Oh 0.05 120,000 6,000.00
- Pekerja Oh 0.08 90,000 7,200.00
- Mandor Oh 0.005 140,000 700.00
Jumlah Upah Tenaga 13,900.00
Jumlah Total 42,013.00
Dibulatkan 42,000.00

6 Pembuatan Barak Pekerja / Direksi Keet tiap m2

Harga bahan:
- Kayu dolken Ø 8-10/400 cm btg 1.7 25,000 42,500.00
- Kayu Meranti Palembang kaso m³ 0.07 2,905,000 203,350.00
- Paku biasa 2"-5" kg 0.3 15,000 4,500.00
- Semen portland kg 10.5 1,050 11,025.00
 16

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Pasir beton m³ 0.03 320,000 9,600.00

- Seng gelombang 3x6 ft BJLS 20 (0,2 mm) Lbr 1.5 55,000 82,500.00
Jumlah Harga Bahan 353,475.00
Upah tenaga:
- Tukang kayu Oh 1.67 120,000 200,400.00
- Pekerja Oh 1 90,000 90,000.00
- Mandor Oh 0.05 140,000 7,000.00
Jumlah Upah Tenaga 297,400.00
Jumlah Total 650,875.00
Dibulatkan 650,000.00

PEKERJAAN STRUKTUR

1 Galian Pondasi
Upah tenaga:
- Pekerja Oh 1.23 90,000 111,015.00
- Mandor Oh 0.1 140,000 14,000.00
Jumlah Upah Tenaga 125,015.00
Jumlah Total 125,015.00
Dibulatkan 125,000.00

2 Urugan pasir urug tiap 1 m³

Harga bahan:
- Pasir urug m³ 1 230,000 230,000.00
Jumlah Harga Bahan 230,000.00
Upah tenaga:
- Pekerja Oh 0.3 90,000 27,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 28,400.00
Jumlah Total 258,400.00
Dibulatkan 258,000.00

3 Pemadatan Pasir tiap 1 m²

Upah tenaga:
- Pekerja Oh 0.145 90,000 13,050.00
- Mandor Oh 0.05 140,000 7,000.00
Jumlah Upah Tenaga 20,050.00
Jumlah Total 20,050.00
Dibulatkan 20,000.00

4 Pasang pondasi batu kosong (aanstamping) tiap 1 m³ ( SNI )

Harga bahan:
- Batu belah 15/20 m³ 1 240,000 240,000.00

Jumlah Harga Bahan 240,000.00

Upah tenaga:
- Pekerja Oh 0.400 90,000 36,000.00
- Tukang batu Oh 0.100 120,000 12,000.00
- Mandor Oh 0.010 140,000 1,400.00
Jumlah Upah Tenaga 49,400.00
Jumlah Total 289,400.00
Dibulatkan 289,000.00

5 Pasang pondasi/pasangan batu kali/belah 1 Pc : 5 Ps tiap 1 m³ ( SNI )

Harga bahan:
- Batu belah 15/20 m³ 1.1 240,000 264,000.00
- Semen portland kg 130 1,050 136,500.00
- Pasir pasang m³ 0.5 320,000 160,000.00
Jumlah Harga Bahan 560,500.00
Upah tenaga:
- Pekerja Oh 1.2 90,000 108,000.00
- Tukang batu Oh 0.45 120,000 54,000.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 164,800.00
Jumlah Total 725,300.00
Dibulatkan 725,000.00

6 Urugan tanah kembali tiap 1 m³

Upah tenaga:
- Pekerja Oh 0.44 90,000 39,600.00
- Mandor Oh 0.04 140,000 5,600.00
Jumlah Upah Tenaga 45,200.00
Jumlah Total 45,200.00
Dibulatkan 45,000.00

1 Lantai Kerja tiap 1 m2

Harga bahan:
- Semen portland kg 5 1,050 5,250.00
- Pasir beton m³ 0.015 320,000 4,800.00
Jumlah Harga Bahan 10,050.00
Upah tenaga:
- Pekerja Oh 0.137 90,000 12,330.00
 17

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Tukang batu Oh 0.001 120,000 120.00
- Mandor Oh 0.0001 140,000 14.00
Jumlah Upah Tenaga 12,464.00
Jumlah Total 22,514.00
Dibulatkan 22,500.00

1 Bekisting Batako tiap 1 m1

Harga bahan:
- Batak bh 2 2,000 4,000.00
- Semen portland kg 1 1,050 1,050.00
Jumlah Harga Bahan 5,050.00
Upah tenaga:
- Pekerja Oh 0.026 90,000 2,340.00
- Tukang batu Oh 0.001 120,000 120.00
- Mandor Oh 0.0001 140,000 14.00
Jumlah Upah Tenaga 2,474.00
Jumlah Total 7,524.00
Dibulatkan 7,500.00

1 Pasang bekisting untuk kolom & Sloof 1 m²

Harga bahan:
- Kayu Terentang kaso m³ 0.01 2,905,000 29,050.00
- Paku biasa 2"-5" kg 0.15 15,000 2,250.00
- Kayu Terentang balok m³ 0.005 2,905,000 14,525.00
- Triplek 4x8 ft 8 mm lbr 0.1 105,000 10,500.00
- Kayu dolken Ø 8-10/400 cm btg 0.75 25,000 18,750.00
Jumlah Harga Bahan 75,075.00
Upah tenaga:
- Pekerja Oh 0.33 90,000 29,700.00
- Tukang kayu Oh 0.16 120,000 19,200.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 50,300.00
Jumlah Total 125,375.00
Dibulatkan 125,000.00

1 Pasang bekisting untuk balok 1 m²

Harga bahan:
- Kayu Terentang kaso m³ 0.01 2,905,000 29,050.00
- Paku biasa 2"-5" kg 0.15 15,000 2,250.00
- Kayu Terentang balok m³ 0.005 2,905,000 14,525.00
- Triplek 4x8 ft 8 mm lbr 0.1 105,000 10,500.00
- Kayu dolken Ø 8-10/400 cm btg 2.135 25,000 53,375.00
Jumlah Harga Bahan 109,700.00
Upah tenaga:
- Pekerja Oh 0.33 90,000 29,700.00
- Tukang kayu Oh 0.16 120,000 19,200.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 50,300.00
Jumlah Total 160,000.00
Dibulatkan 160,000.00

1 Pasang bekisting untuk plat 1 m²

Harga bahan:
- Kayu Terentang kaso m³ 0.01 2,905,000 29,050.00
- Paku biasa 2"-5" kg 0.15 15,000 2,250.00
- Kayu Terentang balok m³ 0.005 2,905,000 14,525.00
- Triplek 4x8 ft 8 mm lbr 0.418 105,000 43,890.00
- Kayu dolken Ø 8-10/400 cm btg 2 25,000 50,000.00
Jumlah Harga Bahan 139,715.00
Upah tenaga:
- Pekerja Oh 0.33 90,000 29,700.00
- Tukang kayu Oh 0.16 120,000 19,200.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 50,300.00
Jumlah Total 190,015.00
Dibulatkan 190,000.00

1 Pasang bekisting untuk tangga 1 m²

Harga bahan:
- Kayu Terentang kaso m³ 0.01 2,905,000 29,050.00
- Paku biasa 2"-5" kg 0.15 15,000 2,250.00
- Kayu Terentang balok m³ 0.005 2,905,000 14,525.00
- Triplek 4x8 ft 8 mm lbr 0.418 105,000 43,890.00
- Kayu dolken Ø 8-10/400 cm btg 2 25,000 50,000.00
Jumlah Harga Bahan 139,715.00
Upah tenaga:
- Pekerja Oh 1 90,000 90,000.00
- Tukang kayu Oh 0.35 120,000 42,000.00
- Mandor Oh 0.024 140,000 3,360.00
Jumlah Upah Tenaga 135,360.00
Jumlah Total 275,075.00
Dibulatkan 275,000.00
 18

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7

1 Pembesian tiap 1 kg
Harga bahan:
- Besi beton kg 1.05 8,900 9,345.00
- Kawat beton kg 0.015 8,900 133.50
Jumlah Harga Bahan 9,478.50
Upah tenaga:
- Pekerja Oh 0.007 90,000 630.00
- Tukang besi Oh 0.007 120,000 840.00
- Mandor Oh 0.0004 140,000 56.00
Jumlah Upah Tenaga 1,526.00
Jumlah Total 11,004.50
Dibulatkan 11,000.00

1 Beton Struktur K-250 site mix tiap 1m³

Harga bahan:
- Semen portland kg 240 1,050 252,000.00
- Pasir beton m³ 0.4 320,000 128,000.00
- Batu pecah/split 2/3 m³ 0.6 320,000 192,000.00
Jumlah Harga Bahan 572,000.00
Upah tenaga:
- Pekerja Oh 1.72 90,000 154,800.00
- Tukang batu Oh 0.15 120,000 18,000.00
- Mandor Oh 0.04 140,000 5,600.00
Jumlah Upah Tenaga 178,400.00
Jumlah Total 750,400.00
Dibulatkan 750,000.00

2 Beton Struktur K-225 site mix tiap 1m³

Harga bahan:
- Semen portland kg 197.6 1,050 207,480.00
- Pasir beton m³ 0.46 320,000 147,200.00
- Batu pecah/split 2/3 m³ 0.6 320,000 192,000.00
Jumlah Harga Bahan 546,680.00
Upah tenaga:
- Pekerja Oh 1.72 90,000 154,800.00
- Tukang batu Oh 0.15 120,000 18,000.00
- Mandor Oh 0.04 140,000 5,600.00
Jumlah Upah Tenaga 178,400.00
Jumlah Total 725,080.00
Dibulatkan 725,000.00

1 Urugan tanah mendatangkan tiap 1 m³

Harga bahan:
- Tanah merah m³ 1.000 145,000 145,000.00
Jumlah Harga Bahan 145,000.00
Upah tenaga:
- Pekerja Oh 0.100 90,000 9,000.00
- Mandor Oh 0.010 140,000 1,400.00
Jumlah Upah Tenaga 10,400.00
Jumlah Total 155,400.00
Dibulatkan 155,000.00

1 Pasang Rangka Atap Baja Ringan tiap m2

Harga bahan:
- Kanal C Baja Ringan m1 2.8 9,000 25,200.00
- Reng Baja Ringan m1 5.1 7,375 37,612.50
- Self Drilling Screw dia 6x20 mm Bh 25 300 7,500.00
- Self Drilling Screw dia 4x16 mm Bh 35 310 10,850.00
- Paku Dinabol 12x20 mm Bh 1 1,500 1,500.00
Jumlah Harga Bahan 82,662.50
Upah tenaga:
- Pekerja Oh 0.20 90,000 18,000.00
- Tukang besi Oh 0.15 120,000 18,000.00
- Mandor Oh 0.01 140,000 1,400.00
Err:508 Jumlah Upah Tenaga 37,400.00
Err:508 Jumlah Total 120,062.50
Dibulatkan 120,000.00

1 Pasang atap genteng beton plat tiap 1m²

Harga bahan:
- Genteng beton plat bh 13.6 10,161 138,189.60
Jumlah Harga Bahan 138,189.60
Upah tenaga:
- Pekerja Oh 0.15 90,000 13,500.00
- Tukang kayu Oh 0.06 120,000 7,200.00
- Mandor Oh 0.008 140,000 1,120.00
Err:508 Jumlah Upah Tenaga 21,820.00
Err:508 Jumlah Total 160,009.60
Dibulatkan 160,000.00

2 Pasang atap genteng Aspal Bitumen tiap 1m²

Harga bahan:
 19

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Genteng Aspal Bitumen m2 1 250,000 250,000.00
- Triplek 9 mm lbr 0.35 110,000 38,194.44
- Sekrup bh 7 300 2,100.00

Jumlah Harga Bahan 250,000.00

Upah tenaga:
- Pekerja Oh 0.9 90,000 81,000.00
- Tukang kayu Oh 0.45 120,000 54,000.00
- Mandor Oh 0.005 140,000 700.00
Err:508 Jumlah Upah Tenaga 135,700.00
Err:508 Jumlah Total 385,700.00
Dibulatkan 385,000.00

2 Pasang Nok genteng cisangkan tiap 1m'

Harga bahan:
- Nok genteng cisangkan bh 5 17,750 88,750.00
- Semen portland kg 8 1,050 8,400.00
- Pasir pasang m³ 0.032 320,000 10,240.00
Jumlah Harga Bahan 107,390.00
Upah tenaga:
- Pekerja Oh 0.3 90,000 27,000.00
- Tukang kayu Oh 0.17 120,000 20,400.00
- Mandor Oh 0.002 140,000 280.00
Err:508 Jumlah Upah Tenaga 47,680.00
Err:508 Jumlah Total 155,070.00
Dibulatkan 155,000.00

1 Pasang lisplank GRC tiap 1m'

Harga bahan:
- Lisplank GRC m1 1 155,000 155,000.00
- Paku biasa 2"-5" kg 0.05 15,000 750.00
- Finishing Propan ml 250 170 42,500.00
Jumlah Harga Bahan 155,750.00
Upah tenaga:
- Pekerja Oh 0.229 90,000 20,610.00
- Tukang kayu Oh 0.4 120,000 48,000.00
- Mandor Oh 0.005 140,000 700.00
Jumlah Upah Tenaga 69,310.00
Jumlah Total 225,060.00
Dibulatkan 225,000.00

1 Pasang Atap Kaca Rangka Baja WF

Harga bahan:
- Baja WF m1 3 210,000 630,000.00
- Kaca tempered 8 mm m2 1 720,000 720,000.00
- Aksesoris ls 1 100,000 100,000.00
Jumlah Harga Bahan 1,350,000.00
Upah tenaga:
- Upah Borongan m2 1 150,000 150,000.00
Jumlah Upah Tenaga 150,000.00
Jumlah Total 1,500,000.00
Dibulatkan 1,500,000.00

PEKERJAAN ARSITEKTUR

1 Pasangan dinding hebel dengan perekat mortar tiap 1m²

Harga bahan:
- Hebel uk.60x20x10 bh 8.333 10,000 83,330.00
- Mortar ex. Ducon kg 2.400 1,500 3,600.00
Jumlah Harga Bahan 86,930.00
Upah tenaga:
- Pekerja Oh 0.276 90,000 24,840.00
- Tukang batu Oh 0.100 120,000 12,000.00
- Mandor Oh 0.015 140,000 2,100.00
Jumlah Upah Tenaga 38,940.00
Jumlah Total 125,870.00
Dibulatkan 125,000.00

1 Penebalan dinding hebel dengan perekat mortar tiap 1m3

Harga bahan:
- Hebel uk.60x20x10 m3 1.000 833,300 833,300.00
- Mortar ex. Ducon kg 40.000 1,500 60,000.00
Jumlah Harga Bahan 893,300.00
Upah tenaga:
- Pekerja Oh 1.500 90,000 135,000.00
- Tukang batu Oh 0.150 120,000 18,000.00
- Mandor Oh 0.015 140,000 2,100.00
Jumlah Upah Tenaga 155,100.00
Jumlah Total 1,048,400.00
Dibulatkan 1,048,000.00

3 Plesteran 1 Pc : 4 Ps tebal 15 mm tiap 1m² ( SNI )

 20

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
Harga bahan:
- Semen portland kg 6.24 1,050 6,552.00
- Pasir pasang m³ 0.024 320,000 7,680.00
Jumlah Harga Bahan 14,232.00
Upah tenaga:
- Pekerja Oh 0.3 90,000 27,000.00
- Tukang batu Oh 0.139 120,000 16,680.00
- Mandor Oh 0.015 140,000 2,100.00
Jumlah Upah Tenaga 45,780.00
Jumlah Total 60,012.00
Dibulatkan 60,000.00
4 Acian 1 m2 ( SNI )
Harga bahan:
- Semen portland kg 3.25 1,050 3,412.50
Jumlah Harga Bahan 3,412.50
Upah tenaga:
- Pekerja Oh 0.175 90,000 15,750.00
- Tukang batu Oh 0.1 120,000 12,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 29,150.00
Jumlah Total 32,562.50
Dibulatkan 32,500.00

1 Pasang dinding keramik 600 x 600 ex Vicenza' tiap 1m²

Harga bahan:
- Homogenous Tile 600 x 600 Vicenza m2 1 300,000 300,000.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 331,045.00
Upah tenaga:
- Pekerja Oh 0.558 90,000 50,220.00
- Tukang batu Oh 0.3 120,000 36,000.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 89,020.00
Jumlah Total 420,065.00
Dibulatkan 420,000.00

1 Pasang Batu Hias Travertine Italy tiap 1m²

Harga bahan:
- Batu Hias Travertine Italy m2 1.2 2,707,000 3,248,400.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 3,279,445.00
Upah tenaga:
- Pekerja Oh 0.8 90,000 72,000.00
- Tukang batu Oh 0.4 120,000 48,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 121,400.00
Jumlah Total 3,400,845.00
Dibulatkan 3,400,000.00

1 Pasang Homogenous Tile 600 x 1200 mm ex Dhong Feng tiap 1m²

Harga bahan:
- Homogenous Tile 600 x 1200 mm Ex Dhong Feng m2 1.2 598,000 717,600.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 748,645.00
Upah tenaga:
- Pekerja Oh 0.8 90,000 72,000.00
- Tukang batu Oh 0.4 120,000 48,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 121,400.00
Jumlah Total 870,045.00
Dibulatkan 870,000.00

1 Pasang Batu Hias Palimanan tiap 1m²

Harga bahan:
- Batu Hias Palimanan m2 1 295,000 295,000.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 326,045.00
Upah tenaga:
- Pekerja Oh 0.558 90,000 50,220.00
- Tukang batu Oh 0.3 120,000 36,000.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 89,020.00
Jumlah Total 415,065.00
Dibulatkan 415,000.00
 21

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
1 Pasang Batu Hias Susun Sirih tiap 1m²
Harga bahan:
- Batu Hias Susun Sirih m2 1 279,000 279,000.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 310,045.00
Upah tenaga:
- Pekerja Oh 0.5 90,000 45,000.00
- Tukang batu Oh 0.2 120,000 24,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 70,400.00
Jumlah Total 380,445.00
Dibulatkan 380,000.00

1 Pasang Batu Andesit tiap 1m²

Harga bahan:
- Batu Andesit m2 1 195,000 195,000.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 226,045.00
Upah tenaga:
- Pekerja Oh 0.5 90,000 45,000.00
- Tukang batu Oh 0.2 120,000 24,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 70,400.00
Jumlah Total 296,445.00
Dibulatkan 296,000.00

2 Pasang timber cladding tiap 1m²

Harga bahan:
- Parquet Conwood m² 1.05 558,000 585,900.00
- Sekrup bh 20 500 10,000.00
Jumlah Harga Bahan 595,900.00
Upah tenaga:
- Pekerja Oh 0.65 90,000 58,500.00
- Tukang batu Oh 0.35 120,000 42,000.00
- Mandor Oh 0.0325 140,000 4,550.00
Jumlah Upah Tenaga 105,050.00
Jumlah Total 700,950.00
Dibulatkan 700,000.00

3 Pengecatan bidang kayu dengan melamik Impra tiap 1 m²

Harga bahan:
- Wood filler Ultran kg 0.2 34,000 6,800.00
- Sanding sealer Impra kg 0.3 156,000 46,800.00
- Cat warna Ultran kg 0.2 41,000 8,200.00
- Melamic Impra kg 0.3 28,000 8,400.00
- Thinner (High Class) Ltr 0.3 26,000 7,800.00
Jumlah Harga Bahan 78,000.00
Upah tenaga:
- Tukang cat Melamic Oh 0.5 150,000 75,000.00
- Pekerja Oh 0.3 90,000 27,000.00
Jumlah Upah Tenaga 102,000.00
Jumlah Total 180,000.00
Dibulatkan 180,000.00

1 Pasang dinding Pantry Mozaic ex. Roman tiap 1m²

Harga bahan:
- Keramik Mozaik 300 x 600 mm ex. Roman m2 1 255,000 255,000.00
- Semen portland kg 9.3 1,050 9,765.00
- Pasir pasang m³ 0.018 320,000 5,760.00
- Semen warna kg 1.94 8,000 15,520.00
Jumlah Harga Bahan 286,045.00
Upah tenaga:
- Pekerja Oh 0.558 90,000 50,220.00
- Tukang batu Oh 0.3 120,000 36,000.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 89,020.00
Jumlah Total 375,065.00
Dibulatkan 375,000.00

1 Pengecatan tembok ex. Dulux

Harga bahan:
- Wall sealer Dulux kg 0.1 40,000 4,000.00
- Cat tembok Dulux kg 0.36 50,000 18,000.00
- Amplas lbr 0.3 2,000 600.00
- kuas roll bh 0.015 25,000 375.00
Jumlah Harga Bahan 22,975.00
Upah tenaga:
- Pekerja Oh 0.02 90,000 1,800.00
- Tukang cat Oh 0.058 120,000 6,960.00
 22

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Mandor Oh 0.002 140,000 280.00
Jumlah Upah Tenaga 9,040.00
Jumlah Total 32,015.00
Dibulatkan 32,000.00

4 Pasang Marmer Ujung Pandang tiap 1m²

Harga bahan:
- Marmer Ujung Pandang m2 1.2 946,000 1,135,200.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 1,170,290.00
Upah tenaga:
- Pekerja Oh 1.5 90,000 135,000.00
- Tukang batu Oh 0.75 120,000 90,000.00
- Mandor Oh 0.0375 140,000 5,250.00
Jumlah Upah Tenaga 230,250.00
Jumlah Total 1,400,540.00
Dibulatkan 1,400,000.00

2 Pasang Marmer Bakar tiap 1m²

Harga bahan:
- Marmer Bakar m2 1.2 363,000 435,600.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 470,690.00
Upah tenaga:
- Pekerja Oh 1.5 90,000 135,000.00
- Tukang batu Oh 0.75 120,000 90,000.00
- Mandor Oh 0.0375 140,000 5,250.00
Jumlah Upah Tenaga 230,250.00
Jumlah Total 700,940.00
Dibulatkan 700,000.00

2 Pasang Homogenous tile 1000 X 1000 mm polished ex Vicenza tiap 1m²

Harga bahan:
- Homogenous Tile 1000 x 1000 mm polished ex. Vicenza m2 1.2 300,000 360,000.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 395,090.00
Upah tenaga:
- Pekerja Oh 0.45 90,000 40,500.00
- Tukang batu Oh 0.22 120,000 26,400.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 69,700.00
Jumlah Total 464,790.00
Dibulatkan 464,000.00

2 Pasang Homogenous tile 600 X 600 mm polished ex Vicenza tiap 1m²

Harga bahan:
- Homogenous Tile 600 x 600 mm polished ex. Vicenza m2 1.2 221,500 265,800.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 300,890.00
Upah tenaga:
- Pekerja Oh 0.45 90,000 40,500.00
- Tukang batu Oh 0.22 120,000 26,400.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 69,700.00
Jumlah Total 370,590.00
Dibulatkan 370,000.00

3 Pasang Homogenous tile 600 X 600 mm unpolished ex Vicenza tiap 1m²

Harga bahan:
- Homogenous Tile 600 x 600 mm unpolished ex. Vicenza m2 1.2 245,000 294,000.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 329,090.00
Upah tenaga:
- Pekerja Oh 0.45 90,000 40,500.00
- Tukang batu Oh 0.22 120,000 26,400.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 69,700.00
Jumlah Total 398,790.00
Dibulatkan 398,000.00

4 Pasang Lantai Motif tiap 1m²

Harga bahan:
- Lantai Motif Kayu m2 1.2 401,000 481,200.00
 23

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 516,290.00
Upah tenaga:
- Pekerja Oh 0.45 90,000 40,500.00
- Tukang batu Oh 0.22 120,000 26,400.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 69,700.00
Jumlah Total 585,990.00
Dibulatkan 585,000.00

4 Pasang Lantai Keramik 400 X 400 mm unpolished ex Roman tiap 1m²

Harga bahan:
- Keramik 400 x 400 mm unpolished ex. Roman m2 1.2 135,000 162,000.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 197,090.00
Upah tenaga:
- Pekerja Oh 0.45 90,000 40,500.00
- Tukang batu Oh 0.22 120,000 26,400.00
- Mandor Oh 0.02 140,000 2,800.00
Jumlah Upah Tenaga 69,700.00
Jumlah Total 266,790.00
Dibulatkan 266,000.00

33 Pekerjaan paving parkir kendaraan (warna abu T-16 uk. 8x10,5x21) + urugan sirtu 20 cm + urugan pasir 5 cm tiap m²

TAMPER / HAND COMPACTOR

Kecepatan alat v 0.5 km/jam
Efisiensi alat Fa 0.83
Lebar pemadatan b 0.25 m'
Banyak lintasan (pass) n 14 lintasan 7 kali bolak-balik

Kap. prod / jam = (v x 1000) x b x Fa Qj 7.4107142857 m²/jam

n

Koefisien Alat / m² = 1 : Qj Qt 0.135 jam

PLATE COMPACTOR
Kecepatan alat v 0.5 km/jam
Efisiensi alat Fa 0.83
Lebar pemadatan b 0.43 m'
Banyak lintasan (pass) n 6 lintasan 3 kali bolak-balik

Kap. prod / jam = (v x 1000) x b x Fa Qj 29.7416666667 m²/jam

n

Koefisien Alat / m² = 1 : Qj Qt 0.0337 jam

Harga bahan:
- Sirtu m³ 0.24 320,000 76,800.00
- Pasir urug m³ 0.06 320,000 19,200.00
- Paving block, tebal 8 cm m² 1.1 136,000 149,600.00
- Abu batu m³ 0.018 350,000 6,300.00
Err:508 Jumlah Harga Bahan 251,900.00
Harga pemakaian alat:
- TAMPER / HAND COMPACTOR jam 0.135 46,000 6,210.00
- PLATE COMPACTOR jam 0.0337 47,000 1,583.90
Jumlah Harga Peralatan 7,793.90
Upah tenaga:
- Pekerja Oh 0.2125 90,000 19,125.00
- Tukang batu Oh 0.12 120,000 14,400.00
- Mandor Oh 0.01625 140,000 2,275.00
Err:508 Jumlah Upah Tenaga 35,800.00
Jumlah Total 295,493.90
Err:508 Dibulatkan 295,000.00

1 Pasang Homogenous tile 300 X 1200 mm polished ex Vicenza tiap 1m²

Harga bahan:
- Homogenous Tile 300 x 1200 mm polished ex. Vicenza m2 1.2 400,000 480,000.00
- Semen portland kg 9.8 1,050 10,290.00
- Pasir pasang m³ 0.045 320,000 14,400.00
- Semen warna kg 1.3 8,000 10,400.00
Jumlah Harga Bahan 515,090.00
Upah tenaga:
- Pekerja Oh 0.5 90,000 45,000.00
- Tukang batu Oh 0.25 120,000 30,000.00
- Mandor Oh 0.03 140,000 4,200.00
Jumlah Upah Tenaga 79,200.00
Jumlah Total 594,290.00
Dibulatkan 594,000.00
 24

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7

2 Pasang Marmer Labardor Untuk Pantry & Wastafel tiap M1

Harga bahan:
- Marmer Labrador m1 1.2 895,000 1,074,000.00
- Coating antigores m1 1 80,000 80,000.00
- Semen portland kg 5.88 1,050 6,174.00
- Pasir pasang m³ 0.027 320,000 8,640.00
- Semen warna kg 0.78 8,000 6,240.00
Jumlah Harga Bahan 1,175,054.00
Upah tenaga:
- Upah Pasang m1 1 225,000 225,000.00
Jumlah Upah Tenaga 225,000.00
Jumlah Total 1,400,054.00
Dibulatkan 1,400,000.00

3 Pasang plint lantai 10 cm tiap 1m'

Harga bahan:
- Plint lantai 10 cm m1 1.2 36,917 44,300.00
- Semen portland kg 1.14 1,050 1,197.00
- Pasir pasang m³ 0.003 320,000 960.00
- Semen warna kg 0.1 8,000 800.00
Jumlah Harga Bahan 47,257.00
Upah tenaga:
- Pekerja Oh 0.09 90,000 8,100.00
- Tukang batu Oh 0.09 120,000 10,800.00
- Mandor Oh 0.005 140,000 700.00
Err:508 Jumlah Upah Tenaga 19,600.00
Err:508 Jumlah Total 66,857.00
Dibulatkan 66,000.00

1 Pengecatan waterproofing (coating) tiap 1 m²

Harga bahan:
- Cumoir Waterproofing Coating kg 0.3 30,000 9,000.00
- kuas bh 0.2 12,000 2,400.00
- Sika kg 1.25 10,000 12,500.00
Jumlah Harga Bahan 23,900.00
Upah tenaga:
- Pekerja Oh 0.02 90,000 1,800.00
- Tukang cat Oh 0.063 120,000 7,560.00
- Mandor Oh 0.0025 140,000 350.00
Jumlah Upah Tenaga 9,710.00
Jumlah Total 33,610.00
Dibulatkan 34,000.00

1 Penutup plafon Gypsumboard 9 mm lengkap dgn rangka hollow tebal 0.3 mm / tiap 1 m²
Harga bahan:
- Paku peluru ramset bh 0.39 3,000 1,170.00
- Hollow 4x4 cm tbl 0.35 mm btg 0.459 27,000 12,393.00
- Hollow 2x4 cm tbl 0.35 mm btg 0.431 15,000 6,465.00
- Paku beton kg 0.01 18,000 180.00
- Sekrup 6x1-1,5 bh 14 200 2,800.00
- Gypsumboard 120x240 cm 9 mm lbr 0.364 85,000 30,940.00
- Sekrup gypsum bh 21 100 2,100.00
- Textile tape rol 0.024 12,500 300.00
- Compound gypsum zak 0.02 75,000 1,500.00
- Amplas lbr 0.1 5,000 500.00
Jumlah Harga Bahan 58,348.00
Upah tenaga:
- Pekerja Oh 0.258 90,000 23,220.00
- Tukang alumunium Oh 0.258 120,000 30,960.00
- Tukang gypsum Oh 0.05 120,000 6,000.00
- Mandor Oh 0.013 140,000 1,820.00
Jumlah Upah Tenaga 62,000.00
Jumlah Total 120,348.00
Dibulatkan 120,000.00

2 Penutup plafon UPVC ex Shunda Plafond lengkap dgn rangka hollow tebal 0.3 mm / tiap 1 m²
Harga bahan:
- Paku peluru ramset bh 0.39 3,000 1,170.00
- Hollow 4x4 cm tbl 0.35 mm btg 0.459 27,000 12,393.00
- Hollow 2x4 cm tbl 0.35 mm btg 0.431 15,000 6,465.00
- Paku beton kg 0.01 18,000 180.00
- Sekrup 6x1-1,5 bh 14 200 2,800.00
- Shunda Plafond m2 1 280,000 280,000.00
- Sekrup bh 21 100 2,100.00
- List Plafond m1 2 25,000 50,000.00
Jumlah Harga Bahan 355,108.00
Upah tenaga:
- Pekerja Oh 0.258 90,000 23,220.00
- Tukang alumunium Oh 0.258 120,000 30,960.00
- Tukang gypsum Oh 0.05 120,000 6,000.00
- Mandor Oh 0.013 140,000 1,820.00
Jumlah Upah Tenaga 62,000.00
 25

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
Jumlah Total 417,108.00
Dibulatkan 417,000.00

1 Pasang list Plafond tiap 1 m'

Harga bahan:
- List Plafond m' 1.1000 15,000 16,500.00
Jumlah Harga Bahan 16,500.00
Upah tenaga:
- Pekerja Oh 0.0250 90,000 2,250.00
- Tukang Alumunium Oh 0.0100 120,000 1,200.00
- Mandor Oh 0.0010 140,000 140.00
Jumlah Upah Tenaga 3,590.00
Jumlah Total 20,090.00
Dibulatkan 20,000.00

1 Pengecatan Plafond ex. Dulux

Harga bahan:
- Cat Ceiling Pentalite Dulux kg 0.46 42,500 19,550.00
- Amplas lbr 0.3 2,000 600.00
- kuas roll bh 0.015 25,000 375.00
Jumlah Harga Bahan 20,525.00
Upah tenaga:
- Pekerja Oh 0.025 90,000 2,250.00
- Tukang cat Oh 0.058 120,000 6,960.00
- Mandor Oh 0.002 140,000 280.00
Jumlah Upah Tenaga 9,490.00
Jumlah Total 30,015.00
Dibulatkan 30,000.00

1 Memasang 1 buah kloset duduk ex toto cw 635 pj ecowash

Harga bahan:
- Kloset duduk ex toto cw 635 j bh 1 5,688,000 5,688,000.00
- Perlengkapan (6% harga kloset) % 6 5,688,000 341,280.00
Jumlah Harga Bahan 6,029,280.00
Upah tenaga:
- Pekerja Oh 3 90,000 270,000.00
- Tukang batu Oh 1.5 120,000 180,000.00
- Mandor Oh 0.15 140,000 21,000.00
Jumlah Upah Tenaga 471,000.00
Jumlah Total 6,500,280.00
Dibulatkan 6,500,000.00

1 Memasang 1 buah kloset duduk ex toto cw 421 pj ecowash

Harga bahan:
- Kloset duduk ex toto cw 421 j bh 1 1,726,000 1,726,000.00
- Perlengkapan (6% harga kloset) % 6 1,726,000 103,560.00
Jumlah Harga Bahan 1,829,560.00
Upah tenaga:
- Pekerja Oh 3 90,000 270,000.00
- Tukang batu Oh 1.5 120,000 180,000.00
- Mandor Oh 0.15 140,000 21,000.00
Jumlah Upah Tenaga 471,000.00
Jumlah Total 2,300,560.00
Dibulatkan 2,300,000.00

1 Memasang 1 buah shower head ex. Toto TX 488 SLZ include acsesories
Harga bahan:
- Shower Head ex. Toto TX 488 SLZ bh 1 2,346,000 2,346,000.00
- Perlengkapan (6% harga shower) % 6 2,346,000 140,760.00
Jumlah Harga Bahan 2,486,760.00
Upah tenaga:
- Pekerja Oh 2 90,000 180,000.00
- Tukang batu Oh 1 120,000 120,000.00
- Mandor Oh 0.1 140,000 14,000.00
Jumlah Upah Tenaga 314,000.00
Jumlah Total 2,800,760.00
Dibulatkan 2,800,000.00

1 Memasang 1 buah Shower Hand ex. Toto A9A247Y + TX 432 SDV1 include acsesories
Harga bahan:
- Shower Hand ex. Toto A9A247Y + TX 432 SDV1 bh 1 450,000 450,000.00
Kran Ex. Toto TX 432 SDV1 bh 1 952,000 952,000.00
- Perlengkapan (6%) % 6 1,402,000 84,120.00
Jumlah Harga Bahan 1,486,120.00
Upah tenaga:
- Pekerja Oh 2 90,000 180,000.00
- Tukang batu Oh 1 120,000 120,000.00
- Mandor Oh 0.1 140,000 14,000.00
Jumlah Upah Tenaga 314,000.00
Jumlah Total 1,800,120.00
Dibulatkan 1,800,000.00

1 Memasang 1 buah Towel Bar

 26

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
Harga bahan:
- Towel Bar bh 1 786,500 786,500.00
Jumlah Harga Bahan 786,500.00
Upah tenaga:
- Pekerja Oh 0.01 90,000 900.00
- Tukang batu Oh 0.1 120,000 12,000.00
- Mandor Oh 0.005 140,000 700.00
Err:508 Jumlah Upah Tenaga 13,600.00
Err:508 Jumlah Total 800,100.00
Dibulatkan 800,000.00

1 Memasang 1 buah tissue Holder

Harga bahan:
- Tissue Holder bh 1 111,500 111,500.00
Jumlah Harga Bahan 111,500.00
Upah tenaga:
- Pekerja Oh 0.01 90,000 900.00
- Tukang batu Oh 0.1 120,000 12,000.00
- Mandor Oh 0.005 140,000 700.00
Err:508 Jumlah Upah Tenaga 13,600.00
Err:508 Jumlah Total 125,100.00
Dibulatkan 125,000.00

1 Memasang 1 buah soap holder

Harga bahan:
- Soap Holder bh 1 361,500 361,500.00
Jumlah Harga Bahan 361,500.00
Upah tenaga:
- Pekerja Oh 0.01 90,000 900.00
- Tukang batu Oh 0.1 120,000 12,000.00
- Mandor Oh 0.005 140,000 700.00
Err:508 Jumlah Upah Tenaga 13,600.00
Err:508 Jumlah Total 375,100.00
Dibulatkan 375,000.00

1 Memasang 1 buah wastafel ex Toto LW 647 CJ

Harga bahan:
- Wastafel ex 'Toto LW 647 CJ bh 1 2,090,800 2,090,800.00
- Perlengkapan (12% harga wastafel) % 12 2,090,800 250,896.00
- Semen portland kg 7 1,050 7,350.00
- Pasir pasang m³ 0.01 320,000 3,200.00
Jumlah Harga Bahan 2,352,246.00
Upah tenaga:
- Pekerja Oh 2 90,000 180,000.00
- Tukang batu Oh 2 120,000 240,000.00
- Mandor Oh 0.2 140,000 28,000.00
Jumlah Upah Tenaga 448,000.00
Jumlah Total 2,800,246.00
Dibulatkan 2,800,000.00

1 Memasang 1 buah kran ex toto tx 115 lp

Harga bahan:
- kran ex toto tx 115 lp bh 1 967,000 967,000.00
- Seal tape bh 0.025 5,000 125.00
Jumlah Harga Bahan 967,125.00
Upah tenaga:
- Pekerja Oh 0.04 90,000 3,600.00
- Tukang pasang pipa Oh 0.4 120,000 48,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 53,000.00
Jumlah Total 1,020,125.00
Dibulatkan 1,020,000.00

1 Memasang 1 buah kran taman ex toto

Harga bahan:
- Kran Taman ex toto bh 1 262,000 262,000.00
- Seal tape bh 0.025 5,000 125.00
Jumlah Harga Bahan 262,125.00
Upah tenaga:
- Pekerja Oh 0.04 90,000 3,600.00
- Tukang pasang pipa Oh 0.4 120,000 48,000.00
- Mandor Oh 0.01 140,000 1,400.00
Jumlah Upah Tenaga 53,000.00
Jumlah Total 315,125.00
Dibulatkan 315,000.00

1 Memasang 1 floor drain ex toto

Harga bahan:
- Floor drain ex toto bh 1 386,500 386,500.00
Jumlah Harga Bahan 386,500.00
Upah tenaga:
- Pekerja Oh 0.01 90,000 900.00
- Tukang batu Oh 0.1 120,000 12,000.00
 27

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Mandor Oh 0.005 140,000 700.00
Jumlah Upah Tenaga 13,600.00
Jumlah Total 400,100.00
Dibulatkan 400,000.00

2 Memasang 1 bh Roof drain

Harga bahan:
- Roof drain bh 1 211,400 211,400.00
Jumlah Harga Bahan 211,400.00
Upah tenaga:
- Pekerja Oh 0.01 90,000 900.00
- Tukang batu Oh 0.1 120,000 12,000.00
- Mandor Oh 0.005 140,000 700.00
Jumlah Upah Tenaga 13,600.00
Jumlah Total 225,000.00
Dibulatkan 225,000.00

PEK. MEP

1 Memasang pipa PVC dia 4" ex Wavin tiap m'

Harga bahan:
- Pipa PVC dia 4" ex Wavin m' 1.2 65,400 78,480.00
- Perlengkapan (35% harga pipa) % 35 78,480 27,468.00
Jumlah Harga Bahan 105,948.00
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 130,012.00
Dibulatkan 130,000.00

2 Memasang pipa PVC dia 3" ex Wavin tiap m'

Harga bahan:
- Pipa PVC dia 3" ex Wavin m' 1.2 37,690 45,228.00
- Perlengkapan (35% harga pipa) % 35 45,228 15,829.80
Jumlah Harga Bahan 61,057.80
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 85,121.80
Dibulatkan 85,000.00

3 Memasang pipa PVC dia 1" ex Wavin tiap m'

Harga bahan:
- Pipa PVC dia 1" ex Wavin m' 1.2 19,000 22,800.00
- Perlengkapan (35% harga pipa) % 35 22,800 7,980.00
Jumlah Harga Bahan 30,780.00
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 54,844.00
Dibulatkan 54,000.00

4 Memasang pipa PVC dia 3/4" ex Wavin tiap m'

Harga bahan:
- Pipa PVC dia 3/4" ex Wavin m' 1.2 15,000 18,000.00
- Perlengkapan (35% harga pipa) % 35 18,000 6,300.00
Jumlah Harga Bahan 24,300.00
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 48,364.00
Dibulatkan 48,000.00

4 Memasang pipa PVC dia 1/2" ex Wavin tiap m'

Harga bahan:
- Pipa PVC dia 1/2" ex Wavin m' 1.2 2,150 2,580.00
- Perlengkapan (35% harga pipa) % 35 2,580 903.00
Jumlah Harga Bahan 3,483.00
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 27,547.00
Dibulatkan 27,500.00
 28

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7

5 Memasang pipa air panas tiap m'

Harga bahan:
- Pipa Air Panas m' 1.2 19,100 22,920.00
- Perlengkapan (35% harga pipa) % 35 22,920 8,022.00
Jumlah Harga Bahan 30,942.00
Upah tenaga:
- Pekerja Oh 0.081 90,000 7,290.00
- Tukang pasang pipa Oh 0.135 120,000 16,200.00
- Mandor Oh 0.0041 140,000 574.00
Jumlah Upah Tenaga 24,064.00
Jumlah Total 55,006.00
Dibulatkan 55,000.00

2 Membuat 1 unit tanki septictank

Harga bahan:
- Bata merah bh 850 900 765,000.00
- Semen portland kg 426 1,050 447,300.00
- Pasir pasang m³ 1.636 320,000 523,520.00
- Batu pecah/split 2/3 m³ 0.51 320,000 163,200.00
- Besi beton polos kg 61 8,900 542,900.00
- Kawat beton kg 0.9 8,900 8,010.00
- Pasir beton m³ 0.145 320,000 46,400.00
- Pasir urug m³ 0.159 230,000 36,570.00
- Kayu Terentang balok m³ 0.05 2,905,000 145,250.00
- Triplek 4x8 ft 8 mm lbr 0.8 105,000 84,000.00
- Paku biasa 2"-5" kg 0.92 15,000 13,800.00
- Pipa PVC dia 2" m' 3 35,000 105,000.00
- Pipa PVC dia 4" m' 1.7 65,400 111,180.00
- Perlengkapan (35% harga pipa) % 35 216,180 75,663.00
Jumlah Harga Bahan 3,067,793.00
Upah tenaga:
- Pekerja Oh 9.5 90,000 855,000.00
- Tukang batu Oh 4.5 120,000 540,000.00
- Tukang pasang pipa Oh 1.5 120,000 180,000.00
- Mandor Oh 0.5 140,000 70,000.00
Err:508 Jumlah Upah Tenaga 1,645,000.00
Err:508 Jumlah Total 4,712,793.00
Err:508 Dibulatkan 4,712,000.00

3 Membuat 1 unit resapan

Harga bahan:
- Batu pecah/split 3/5 m³ 0.8 320,000 256,000.00
- Ijuk kg 0.9 95,000 85,500.00
- Pipa PVC dia 4" m' 4 65,400 261,600.00
Jumlah Harga Bahan 603,100.00
Upah tenaga:
- Pekerja Oh 1.5 90,000 135,000.00
- Tukang pasang pipa Oh 0.3 120,000 36,000.00
- Mandor Oh 0.1 140,000 14,000.00
Err:508 Jumlah Upah Tenaga 185,000.00
Err:508 Jumlah Total 788,100.00
Err:508 Dibulatkan 788,000.00

1 Membuat 1 unit sumur air tanah bor manual dalam 35 m' + pompa air listrik
Harga bahan:
- Pipa PVC dia 3/4" m' 36 8,000 288,000.00
- Pipa PVC dia 2" m' 35 35,000 1,225,000.00
- Pompa air listrik 250 W unit 1 1,680,200 1,680,200.00
- Perlengkapan (35% harga pipa+pompa) % 35 3,193,200 1,117,620.00
Jumlah Harga Bahan 4,310,820.00
Upah tenaga:
- Pekerja Oh 5.196 90,000 467,640.00
- Tukang pasang pipa Oh 5.71 120,000 685,200.00
- Mandor Oh 0.2598 140,000 36,372.00
Err:508 Jumlah Upah Tenaga 1,189,212.00
Err:508 Jumlah Total 5,500,032.00
Err:508 Dibulatkan 5,500,000.00

1 Pasang instalasi lampu dg NYM 2x2,5 mm² tiap 1 titik (tidak termasuk fitting, sakelar & lampu)
Catatan: Tdk termasuk fitting lampu, sakelar & lampu. Asumsi tinggi plafond 4 m', bentang ruang 8 m', uk. Kabel standar PUIL 2000
Harga bahan:
- Kabel NYM 2x2,5 mm² m' 12 8,200 98,400.00
- Conduit pipa PVC dia ⅝" C m' 12 4,868 58,416.00
- Tee dos bh 1 3,000 3,000.00
- Inbow doos bh 1 2,050 2,050.00
- Sock bh 3 2,050 6,150.00
- Klem conduit bh 9 1,537 13,833.00
- Lastdop bh 3 1,537 4,611.00
- Flexible pipe m' 1 1,537 1,537.00
- Elbow bh 2 4,500 9,000.00
- Paku, sekrup, fisher (10% harga conduit) % 10 58,416 5,841.60
 29

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
Jumlah Harga Bahan 202,838.60
Upah tenaga:
- Instalator Oh 0.14 120,000 17,040.00
- Pekerja Oh 0.071 90,000 6,390.00
- Mandor Oh 0.0071 140,000 994.00
Err:508 Jumlah Upah Tenaga 24,424.00
Err:508 Jumlah Total 227,262.60
Err:508 Dibulatkan 227,000.00

2 Pasang instalasi stop kontak tiap 1 titik (tidak termasuk stop kontak)
Catatan: Stop kontak tidak dimasukkan dalam analisis, tergantung spesifikasi teknis dan merek yang diinginkan.
Harga bahan:
- Kabel NYM 3x2,5 mm² m' 12 10,250 123,000.00
- Conduit pipa PVC dia ⅝" C m' 12 4,868 58,416.00
- Tee dos bh 1 3,000 3,000.00
- Inbow doos bh 1 2,050 2,050.00
- Sock bh 3 2,050 6,150.00
- Klem conduit bh 9 1,537 13,833.00
- Lastdop bh 3 1,537 4,611.00
- Elbow bh 2 4,500 9,000.00
- Paku, sekrup, fisher (10% harga conduit) % 10 58,416 5,841.60
Jumlah Harga Bahan 225,901.60
Upah tenaga:
- Instalator Oh 0.14 120,000 17,040.00
- Pekerja Oh 0.071 90,000 6,390.00
- Mandor Oh 0.0071 140,000 994.00
Err:508 Jumlah Upah Tenaga 24,424.00
Err:508 Jumlah Total 250,325.60
Err:508 Jumlah Total + jasa 10% 275,350

1 Pasang 1 buah lampu downlight

Harga bahan:
- Lampu Downlight bh 1 71,550 71,550.00
- Lampu SL 20 watt bh 1 35,000 35,000.00
- Accecories ( 1 % alat ) % 1 71,550 715.50
Jumlah Harga Bahan 107,265.50
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 165,015.50
Err:508 Dibulatkan 165,000.00

1 Pasang 1 buah Lampu Wall Light

Harga bahan:
- Lampu Wall Light bh 1 190,500 190,500.00
- Accecories ( 1 % alat ) % 1 190,500 1,905.00
Jumlah Harga Bahan 192,405.00
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 250,155.00
Err:508 Dibulatkan 250,000.00

1 Pasang 1 buah Lampu Garden Light

Harga bahan:
- Lampu Garden Light bh 1 225,000 225,000.00
- Accecories ( 1 % alat ) % 1 225,000 2,250.00
Jumlah Harga Bahan 227,250.00
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 285,000.00
Err:508 Dibulatkan 285,000.00

1 Pasang 1 buah Lampu Spot Light

Harga bahan:
- Lampu Spot Light bh 1 225,000 225,000.00
- Accecories ( 1 % alat ) % 1 225,000 2,250.00
Jumlah Harga Bahan 227,250.00
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 285,000.00
Err:508 Dibulatkan 285,000.00

2 Pasang 1 buah saklar tunggal

Harga bahan:
- Saklar tunggal Broco bh 1 12,000 12,000.00
- Accecories ( 1 % alat ) % 1 12,000 120.00
 30

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
Jumlah Harga Bahan 12,120.00
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 69,870.00
Err:508 Dibulatkan 69,000.00
3 Pasang 1 buah saklar ganda
Harga bahan:
- Saklar seri Broco bh 1 34,850 34,850.00
- Accecories ( 1 % alat ) % 1 34,850 348.50
Jumlah Harga Bahan 35,198.50
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 92,948.50
Err:508 Dibulatkan 92,000.00
4 Pasang 1 buah stop kontak
Harga bahan:
- Stop kontak Broco bh 1 14,093 14,093.00
- Accecories ( 1 % alat ) % 1 14,093 140.93
Jumlah Harga Bahan 14,233.93
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 71,983.93
Err:508 Dibulatkan 71,000.00
5 Pasang 1 buah Exhaust Fan
Harga bahan:
- Exhaust Fan bh 1 586,500 586,500.00
- Accecories ( 1 % alat ) % 1 586,500 5,865.00
Jumlah Harga Bahan 592,365.00
Upah tenaga:
- Instalator Oh 0.35 120,000 42,000.00
- Pekerja Oh 0.175 90,000 15,750.00
Err:508 Jumlah Upah Tenaga 57,750.00
Err:508 Jumlah Total 650,115.00
Err:508 Dibulatkan 650,000.00

1 Pasang instalasi antena TV tiap 1 titik (tidak termasuk socket & antena)
Catatan: Socket & antena tidak dimasukkan dalam analisis, tergantung spesifikasi teknis dan merek yang diinginkan.
Harga bahan:
- Kabel antena TV m' 20 7,175 143,500.00
- Conduit pipa PVC dia ⅝" C m' 20 4,868 97,360.00
- Inbow doos bh 1 2,050 2,050.00
- Sock bh 5 2,050 10,250.00
- Klem conduit bh 14 1,537 21,518.00
- Paku, sekrup, fisher (10% harga conduit) % 10 97,360 9,736.00
Jumlah Harga Bahan 284,414.00
Upah tenaga:
- Instalator Oh 0.14 120,000 17,040.00
- Pekerja Oh 0.071 90,000 6,390.00
- Mandor Oh 0.0071 140,000 994.00
Err:508 Jumlah Upah Tenaga 24,424.00
Err:508 Jumlah Total 308,838.00
Err:508 Dibulatkan 308,000.00
2 Pasang instalasi telepon tiap 1 titik (tidak termasuk outlet, pesawat telepon & sambungan Telkom)
Catatan: Outlet & pesawat telepon tidak dimasukkan dalam analisis, tergantung spesifikasi teknis dan merek yang diinginkan.
Harga bahan:
- Kabel telepon m' 20 6,765 135,300.00
- Conduit pipa PVC dia ⅝" C m' 20 4,868 97,360.00
- Inbow doos bh 1 2,050 2,050.00
- Sock bh 5 2,050 10,250.00
- Klem conduit bh 14 1,537 21,518.00
- Elbow bh 2 4,500 9,000.00
- Paku, sekrup, fisher (10% harga conduit) % 10 97,360 9,736.00
Jumlah Harga Bahan 285,214.00
Upah tenaga:
- Instalator Oh 0.14 120,000 17,040.00
- Pekerja Oh 0.071 90,000 6,390.00
- Mandor Oh 0.0071 140,000 994.00
Err:508 Jumlah Upah Tenaga 24,424.00
Err:508 Jumlah Total 309,638.00
Err:508 Dibulatkan 309,000.00

1 Pasang instalasi listrik + outlet AC tiap 1 titik (tidak termasuk AC)

Catatan: Unit AC tidak dimasukkan dalam analisis, tergantung spesifikasi teknis dan merek yang diinginkan.
Harga bahan:
- Kabel NYM 3x2,5 mm² m' 12 10,250 123,000.00
- Conduit pipa PVC dia ⅝" C m' 12 4,868 58,416.00
- Kotak kontak khusus (KKK) bh 1 92,250 92,250.00
 31

KUANTI HARGA SAT.

NO. URAIAN SAT SUB TOTAL (Rp) HSP (Rp)
TAS DASAR (Rp)
1 2 3 4 5 6 7
- Tee dos bh 1 3,000 3,000.00
- Inbow doos bh 1 2,050 2,050.00
- Sock bh 3 2,050 6,150.00
- Klem conduit bh 9 1,537 13,833.00
- Lastdop bh 3 1,537 4,611.00
- Elbow bh 2 4,500 9,000.00
- Paku, sekrup, fisher (10% harga conduit) % 10 58,416 5,841.60
Jumlah Harga Bahan 318,151.60
Upah tenaga:
- Instalator Oh 0.14 120,000 17,040.00
- Pekerja Oh 0.071 90,000 6,390.00
- Mandor Oh 0.0071 140,000 994.00
Err:508 Jumlah Upah Tenaga 24,424.00
Err:508 Jumlah Total 342,575.60
Err:508 Dibulatkan 342,000.00