RENCANA ANGGARAN BIAYA

Harga satuan Pekerjaan Harga pekerjaan

NO Uraian Jenis Pekerjaan satuan Volume Jumlah Harga
Bahan (Rp) Upah (Rp) Bahan (Rp) Upah (Rp)
(1) (2) (3) (4) (5) (6) (7)=(4)*(5) (8)=(4)*(6) (9)=(7)+(8)
A PEKERJAAN PERSIAPAN
A.1 Pembersihan Lahan m² 270 - Rp 14,150.00 Rp - Rp 3,820,500.00 Rp 3,820,500.00
A.2 Pembangunan Direksi Keet m² 15 Rp 532,414.55 Rp 484,150.00 Rp 7,986,218.27 Rp 7,262,250.00 Rp 15,248,468.27
A.3 Pembangunan Los Kerja m² 15 Rp 476,194.98 Rp 222,150.00 Rp 7,142,924.63 Rp 3,332,250.00 Rp 10,475,174.63
A.4 Pembuatan Papan Nama Proyek m² 0.96 Rp 1,089,596.50 Rp 8,000.00 Rp 1,046,012.64 Rp 7,680.00 Rp 1,053,692.64
A.5 Pemasangan Pagar Sementara m' 69 Rp 218,786.54 Rp 58,660.00 Rp 15,096,270.92 Rp 4,047,540.00 Rp 19,143,810.92
A.6 Pemasangan Bouwplank m' 30 Rp 210,507.72 Rp 19,215.00 Rp 6,315,231.60 Rp 576,450.00 Rp 6,891,681.60
Jumlah Rp 37,586,658.05 Rp 19,046,670.00 Rp 56,633,328.05
B PEKERJAAN TANAH DAN PONDASI
B.1 Pekerjaan Tanah
B.1.1 Galian Tanah m³ 163.38435 Rp - Rp 63,075.00 Rp - Rp 10,305,467.88 Rp 10,305,467.88
B.1.2 Urugan Tanah m³ 54.46145 Rp - Rp 46,150.00 Rp - Rp 2,513,395.92 Rp 2,513,395.92
B.2 Pekerjaan Pondasi Batu Kali
B.2.1 Urugan Pasir m³ 10.296 Rp 132,000.00 Rp 25,230.00 Rp 1,359,072.00 Rp 259,768.08 Rp 1,618,840.08
B.2.2 Pemasangan aanstamping m³ 15.444 Rp 245,520.00 Rp 108,537.00 Rp 3,791,810.88 Rp 1,676,245.43 Rp 5,468,056.31
B.2.3 Pemasangan batu kali m³ 34.74225 Rp 632,037.11 Rp 208,725.00 Rp 21,958,391.33 Rp 7,251,576.13 Rp 29,209,967.46
B.3 Pekerjaan Pondasi Setempat
B.3.1 Lantai kerja m³ 0.62 Rp 667,433.60 Rp 124,580.00 Rp 413,808.83 Rp 77,239.60 Rp 491,048.43
B.3.2 Bekisting m³ 14.38 Rp 66,715.80 Rp 72,358.00 Rp 959,373.20 Rp 1,040,508.04 Rp 1,999,881.24
B.3.3 Pengecoran m³ 3.265 Rp 913,843.39 Rp 171,414.00 Rp 2,983,698.65 Rp 559,666.71 Rp 3,543,365.36
B.3.4 Penulangan m³ 1048.38792 Rp 11,730.00 Rp 1,351.20 Rp 12,297,590.30 Rp 1,416,581.76 Rp 13,714,172.06
Jumlah Rp 43,763,745.20 Rp 25,100,449.54 Rp 68,864,194.74
C PEKERJAAN BETON
C.1 SLOOF
 Harga satuan Pekerjaan Harga pekerjaan
NO Uraian Jenis Pekerjaan satuan Volume Jumlah Harga
Bahan (Rp) Upah (Rp) Bahan (Rp) Upah (Rp)
(1) (2) (3) (4) (5) (6) (7)=(4)*(5) (8)=(4)*(6) (9)=(7)+(8)
Pengecoran m³ 6.088875 Rp 937,360.46 Rp 171,414.00 Rp 5,707,470.67 Rp 1,043,718.42 Rp 6,751,189.09
Bekisting m² 40.5925 Rp 71,700.00 Rp 72,358.00 Rp 2,910,482.25 Rp 2,937,192.12 Rp 5,847,674.37
Penulangan kg 1153.99556 Rp 11,730.00 Rp 1,351.20 Rp 13,536,367.92 Rp 1,559,278.80 Rp 15,095,646.72
C.2 KOLOM
Pengecoran m³ 5.440992 Rp 937,360.46 Rp 171,414.00 Rp 5,100,170.76 Rp 932,662.20 Rp 6,032,832.96
Bekisting m² 64.2244 Rp 244,250.00 Rp 91,839.00 Rp 15,686,809.70 Rp 5,898,304.67 Rp 21,585,114.37
Penulangan kg 1748.99464 Rp 11,730.00 Rp 1,351.20 Rp 20,515,707.13 Rp 2,363,241.56 Rp 22,878,948.68
C.3 BALOK
Pengecoran m³ 9.134125 Rp 937,360.46 Rp 171,414.00 Rp 8,561,967.61 Rp 1,565,716.90 Rp 10,127,684.51
Bekisting m² 64.12625 Rp 254,300.00 Rp 91,839.00 Rp 16,307,305.38 Rp 5,889,290.67 Rp 22,196,596.05
Penulangan kg 1138.836794 Rp 11,730.00 Rp 1,351.20 Rp 13,358,555.59 Rp 1,538,796.28 Rp 14,897,351.87
C.4 PLAT LANTAI
Pengecoran m³ 23.26284 Rp 937,360.46 Rp 171,414.00 Rp 21,805,666.39 Rp 3,987,576.46 Rp 25,793,242.85
Bekisting m² 113.025 Rp 360,250.00 Rp 91,839.00 Rp 40,717,256.25 Rp 10,380,102.98 Rp 51,097,359.23
Penulangan kg 4321.67161 Rp 11,730.00 Rp 1,351.20 Rp 50,693,207.99 Rp 5,839,442.68 Rp 56,532,650.66
C.5 TANGGA
Pengecoran m³ 2.13345 Rp 937,360.46 Rp 171,414.00 Rp 1,999,811.67 Rp 365,703.20 Rp 2,365,514.87
Bekisting m² 10.488 Rp 228,950.00 Rp 91,839.00 Rp 2,401,227.60 Rp 963,207.43 Rp 3,364,435.03
Penulangan kg 262.112484 Rp 11,730.00 Rp 1,351.20 Rp 3,074,579.44 Rp 354,166.39 Rp 3,428,745.83
Jumlah Rp 222,376,586.34 Rp 45,618,400.75 Rp 267,994,987.09
D PEKERJAAN DINDING
D.1 PEKERJAAN DINDING
Pasangan Dinding Biasa 1:3 m² 686.6104 Rp 83,964.81 Rp 36,445.00 Rp 57,651,113.08 Rp 25,023,516.03 Rp 82,674,629.11
Pasangan Dinding Biasa 1:2 m² 86.655 Rp 92,351.83 Rp 36,445.00 Rp 8,002,747.77 Rp 3,158,141.48 Rp 11,160,889.24
Plesteran Dinding 1:3 m² 1373.2208 Rp 20,291.68 Rp 41,745.00 Rp 27,864,960.11 Rp 57,325,102.30 Rp 85,190,062.40
 Harga satuan Pekerjaan Harga pekerjaan
NO Uraian Jenis Pekerjaan satuan Volume Jumlah Harga
Bahan (Rp) Upah (Rp) Bahan (Rp) Upah (Rp)
(1) (2) (3) (4) (5) (6) (7)=(4)*(5) (8)=(4)*(6) (9)=(7)+(8)
Plesteran Dinding 1:2 m² 173.31 Rp 24,331.78 Rp 41,745.00 Rp 4,216,940.55 Rp 7,234,825.95 Rp 11,451,766.50
D.2 Acian m² 1546.5308 Rp 6,276.89 Rp 27,830.00 Rp 9,707,399.85 Rp 43,039,952.16 Rp 52,747,352.01
D.3 Pasangan Dinding Keramik m² 63 Rp 120,613.77 Rp 97,405.00 Rp 7,598,667.29 Rp 6,136,515.00 Rp 13,735,182.29
Jumlah Rp 115,041,828.64 Rp 141,918,052.91 Rp 256,959,881.55
E PEKERJAAN KUSEN
E.1 Pasangan Kusen m3 1.053174 Rp 3,882,500.00 Rp 2,829,050.00 Rp 4,088,948.06 Rp 2,979,481.90 Rp 7,068,429.96
E.2 Daun Pintu/Jendela m2 28.16 Rp 221,150.00 Rp 323,320.00 Rp 6,227,584.00 Rp 9,104,691.20 Rp 15,332,275.20
E.3 Pasangan Kaca m2 10.0375 Rp 107,125.00 Rp 17,198.40 Rp 1,075,267.19 Rp 172,628.94 Rp 1,247,896.13
E.4 Pintu Fiber bh 1 Rp 200,000.00 Rp 54,415.00 Rp 200,000.00 Rp 54,415.00 Rp 254,415.00
E.5 Engsel Pintu bh 33 Rp 37,500.00 Rp 17,198.40 Rp 1,237,500.00 Rp 567,547.20 Rp 1,805,047.20
E.6 Engsel Jendela Kupu-Kupu bh 38 Rp 10,000.00 Rp 11,523.00 Rp 380,000.00 Rp 437,874.00 Rp 817,874.00
E.7 Rel Pintu Sorong set 4 Rp 594,000.00 Rp 68,769.00 Rp 2,376,000.00 Rp 275,076.00 Rp 2,651,076.00
E.8 Kunci Tanam Biasa bh 12 Rp 105,500.00 Rp 54,415.00 Rp 1,266,000.00 Rp 652,980.00 Rp 1,918,980.00
E.9 Kunci Slot bh 28 Rp 10,000.00 Rp 22,923.00 Rp 280,000.00 Rp 641,844.00 Rp 921,844.00
E.10 Door Holder bh 10 Rp 132,000.00 Rp 57,369.00 Rp 1,320,000.00 Rp 573,690.00 Rp 1,893,690.00
E.11 Door Stoper bh 2 Rp 193,600.00 Rp 12,015.00 Rp 387,200.00 Rp 24,030.00 Rp 411,230.00
Jumlah Rp 20,282,999.24 Rp 15,708,196.24 Rp 35,991,195.49
F PEKERJAAN ATAP
F.1 Pasang Rangka Atap Baja Ringan m2 177.0640878 Rp 210,200.00 Rp 60,465.00 Rp 37,218,871.25 Rp 10,706,180.07 Rp 47,925,051.31
F.2 Pasang Atap Genteng Metal m2 177.0640878 Rp 64,104.20 Rp 26,723.00 Rp 11,350,551.69 Rp 4,731,683.62 Rp 16,082,235.31
F.3 Pasang Nok Genteng Metal m' 31.9 Rp 34,019.30 Rp 37,499.00 Rp 1,085,215.67 Rp 1,196,218.10 Rp 2,281,433.77
F.4 Pasang Lisplank m' 50.7 Rp 85,019.30 Rp 54,115.00 Rp 4,310,478.51 Rp 2,743,630.50 Rp 7,054,109.01
Jumlah Rp 53,965,117.12 Rp 19,377,712.28 Rp 73,342,829.41
G PEKERJAAN PLAFOND
G.1 Pemasangan Rangka Langit-langit m² 350.0018 Rp 75,186.50 Rp 49,030.00 Rp 26,315,410.34 Rp 17,160,588.25 Rp 43,475,998.59
 Harga satuan Pekerjaan Harga pekerjaan
NO Uraian Jenis Pekerjaan satuan Volume Jumlah Harga
Bahan (Rp) Upah (Rp) Bahan (Rp) Upah (Rp)
(1) (2) (3) (4) (5) (6) (7)=(4)*(5) (8)=(4)*(6) (9)=(7)+(8)
G.2 Penutup Plafond m² 350.0018 Rp 70,644.00 Rp 13,915.00 Rp 24,725,527.16 Rp 4,870,275.05 Rp 29,595,802.21
G.3 Pemasangan List m' 340.42 Rp 27,503.86 Rp 9,669.00 Rp 9,362,864.02 Rp 3,291,520.98 Rp 12,654,385.00
Jumlah Rp 60,403,801.52 Rp 25,322,384.28 Rp 85,726,185.80
H PEKERJAAN LANTAI
H.1 Pengurugan Pasir m³ 52.8525 Rp 309,123.00 Rp 25,230.00 Rp 16,337,923.36 Rp 1,333,468.58 Rp 17,671,391.93
H.2.1 Pemasangan Keramik 30x30 m² 294.732 Rp 119,957.33 Rp 97,405.00 Rp 35,355,262.74 Rp 28,708,370.46 Rp 64,063,633.20
H.3 Pemasangan Batu Sikat 40x40 m² 39.615 Rp 190,408.77 Rp 97,405.00 Rp 7,543,043.28 Rp 3,858,699.08 Rp 11,401,742.36
Jumlah Rp 62,238,969.40 Rp 36,325,484.29 Rp 98,564,453.69
I PEKERJAAN INSTALASI LISTRIK
I.1 Pas. Saklar Tunggal bh 10 Rp 57,500.00 Rp 75,000.00 Rp 575,000.00 Rp 750,000.00 Rp 1,325,000.00
I.2 Pas. Saklar Ganda bh 6 Rp 62,500.00 Rp 75,000.00 Rp 375,000.00 Rp 450,000.00 Rp 825,000.00
I.3 Pas. Stop Kontak bh 13 Rp 58,900.00 Rp 75,000.00 Rp 765,700.00 Rp 975,000.00 Rp 1,740,700.00
I.4 Pas. Lampu Baret 36 Watt bh 3 Rp 185,200.00 Rp 75,000.00 Rp 555,600.00 Rp 225,000.00 Rp 780,600.00
I.5 Pas. Lampu Pijar 18 Watt bh 24 Rp 67,500.00 Rp 75,000.00 Rp 1,620,000.00 Rp 1,800,000.00 Rp 3,420,000.00
I.6 Pas. MCB (Mini Circuit Breaker) bh 1 Rp 493,200.00 Rp 150,000.00 Rp 493,200.00 Rp 150,000.00 Rp 643,200.00
I.7 Pas. KWH Meter bh 1 Rp 487,300.00 Rp 150,000.00 Rp 487,300.00 Rp 150,000.00 Rp 637,300.00
Jumlah Rp 4,871,800.00 Rp 4,500,000.00 Rp 9,371,800.00
J PEKERJAAN SANITASI
J.1 Pipa air bersih (PVC 3/4'') m' 90.9043 Rp 9,106.25 Rp 9,461.40 Rp 827,797.28 Rp 860,081.94 Rp 1,687,879.23
J.2 Pipa air bersih (PVC 1'') m' 16.2518 Rp 10,617.50 Rp 9,486.00 Rp 172,553.49 Rp 154,164.57 Rp 326,718.06
J.3 Pipa Air Kotor (PVC 3'') m' 47.7647 Rp 16,275.00 Rp 21,282.00 Rp 777,370.49 Rp 1,016,528.35 Rp 1,793,898.84
J.4 Pipa Air Kotoran (PVC 4'') m' 43.9387 Rp 22,475.00 Rp 21,282.00 Rp 987,522.28 Rp 935,103.41 Rp 1,922,625.70
J.5 Closet duduk bh 3 Rp 1,339,000.00 Rp 370,578.00 Rp 4,017,000.00 Rp 1,111,734.00 Rp 5,128,734.00
J.6 Closet jongkok bh 1 Rp 398,880.93 Rp 258,680.00 Rp 398,880.93 Rp 258,680.00 Rp 657,560.93
J.7 Watafel bh 2 Rp 2,850,560.93 Rp 257,630.00 Rp 5,701,121.86 Rp 515,260.00 Rp 6,216,381.86
 Harga satuan Pekerjaan Harga pekerjaan
NO Uraian Jenis Pekerjaan satuan Volume Jumlah Harga
Bahan (Rp) Upah (Rp) Bahan (Rp) Upah (Rp)
(1) (2) (3) (4) (5) (6) (7)=(4)*(5) (8)=(4)*(6) (9)=(7)+(8)
J.8 Bak mandi fiberglass bh 2 Rp 173,600.00 Rp 783,700.00 Rp 347,200.00 Rp 1,567,400.00 Rp 1,914,600.00
J.9 Bathtube bh 1 Rp 2,304,000.00 Rp 85,869.00 Rp 2,304,000.00 Rp 85,869.00 Rp 2,389,869.00
J.10 Hand shower bh 2 Rp 275,600.00 Rp 198,300.00 Rp 551,200.00 Rp 396,600.00 Rp 947,800.00
J.11 Kran air bh 3 Rp 55,031.25 Rp 43,815.00 Rp 165,093.75 Rp 131,445.00 Rp 296,538.75
J.12 Floor drain bh 4 Rp 44,000.00 Rp 12,015.00 Rp 176,000.00 Rp 48,060.00 Rp 224,060.00
J.13 Bak cuci piring bh 1 Rp 308,000.00 Rp 36,045.00 Rp 308,000.00 Rp 36,045.00 Rp 344,045.00
J.14 Bak kontrol bh 3 Rp 280,920.72 Rp 368,428.00 Rp 842,762.15 Rp 1,105,284.00 Rp 1,948,046.15
J.15 Septictank bh 1 Rp 5,894,238.98 Rp 15,000.00 Rp 5,894,238.98 Rp 15,000.00 Rp 5,909,238.98
J.16 Pompa air bh 1 Rp 1,760,000.00 Rp 150,000.00 Rp 1,760,000.00 Rp 150,000.00 Rp 1,910,000.00
Jumlah Rp 25,230,741.20 Rp 8,387,255.28 Rp 33,617,996.48
K PEKERJAAN PENGECATAN
K.1 Pengecatan Dinding m² 1546.5308 Rp 7,500.00 Rp 7,072.00 Rp 11,598,981.00 Rp 10,937,065.82 Rp 22,536,046.82
K.2 Pengecatan Plafond m² 350.002 Rp 9,300.00 Rp 8,844.00 Rp 3,255,018.60 Rp 3,095,417.69 Rp 6,350,436.29
K.3 Pengecatan Kayu m² 91.872 Rp 8,425.00 Rp 26,129.00 Rp 774,021.60 Rp 2,400,523.49 Rp 3,174,545.09
Jumlah Rp 15,628,021.20 Rp 16,433,006.99 Rp 32,061,028.19
L PEKERJAAN LAIN - LAIN
L.1 Pegangan Tangga m' 35.43 Rp 325,000.00 Rp 58,660.00 Rp 11,514,750.00 Rp 2,078,323.80 Rp 13,593,073.80
L.2 Pegangan Balkon m' 51.75 Rp 325,000.00 Rp 58,660.00 Rp 16,818,750.00 Rp 3,035,655.00 Rp 19,854,405.00
Jumlah Rp 28,333,500.00 Rp 5,113,978.80 Rp 33,447,478.80
Total Rp 689,723,767.91 Rp 362,851,591.37 Rp 1,052,575,359.28
 REKAPITULASI BID PRICE

No Jenis Pekerjaan Bahan Upah Total

(1) (2) (3) (4) (5)=(3)*(4)

1 Pekerjaan Persiapan Rp 37,586,658.05 Rp 19,046,670.00 Rp 56,633,328.05

2 Pekerjaan Tanah & Pondasi Rp 43,763,745.20 Rp 25,100,449.54 Rp 68,864,194.74
3 Pekerjaan Beton Rp 222,376,586.34 Rp 45,618,400.75 Rp 267,994,987.09
4 Pekerjaan Dinding Rp 115,041,828.64 Rp 141,918,052.91 Rp 256,959,881.55
5 Pekerjaan Kusen Rp 20,282,999.24 Rp 15,708,196.24 Rp 35,991,195.49
6 Pekerjaan Atap Rp 53,965,117.12 Rp 19,377,712.28 Rp 73,342,829.41
7 Pekerjaan Plafond Rp 60,403,801.52 Rp 25,322,384.28 Rp 85,726,185.80
8 Pekerjaan Lantai Rp 62,238,969.40 Rp 36,325,484.29 Rp 98,564,453.69
9 Pekerjaan Instalasi Listrik Rp 4,871,800.00 Rp 4,500,000.00 Rp 9,371,800.00
10 Pekerjaan Sanitasi Air Rp 25,230,741.20 Rp 8,387,255.28 Rp 33,617,996.48
11 Pekerjaan Pengecatan Rp 15,628,021.20 Rp 16,433,006.99 Rp 32,061,028.19
12 Pekerjaan Lain-Lain Rp 28,333,500.00 Rp 5,113,978.80 Rp 33,447,478.80
TOTAL Rp 689,723,767.91 Rp 362,851,591.37 Rp 1,052,575,359.28
PPN 10 % Rp 105,257,535.93
TOTAL II Rp 1,157,832,895.20
JASA 15 % Rp 173,674,934.28
TOTAL III Rp 1,331,507,829.48
Luas Bangunan (m2) Rp 327.60
Harga Bangunan / m2 Rp 4,064,431.71
TERBILANG:
Satu Milyar Seratus Lima Puluh Tujuh Juta Delapan Ratus Tiga Puluh Dua Ribu Delapan Ratus Sembilan Puluh
Lima Rupiah

REKAPITULASI KEBUTUHAN UPAH

No Tenaga Kerja Satuan Kebutuhan Harga Satuan Harga

(1) (2) (3) (4) (5) (6)=(4)*(5)

1 Pekerja Oh 2353.643 Rp 80,000.00 Rp 188,291,453.32

2 Mandor Oh 130.381 Rp 123,000.00 Rp 16,036,807.00
3 Tukang Kayu Oh 481.692 Rp 95,000.00 Rp 45,760,756.37
4 Kepala Tukang Oh 141.307 Rp 110,000.00 Rp 15,543,792.56
5 Tukang Batu Oh 697.312 Rp 95,000.00 Rp 66,244,679.43
6 Tukang Besi Oh 182.269 Rp 95,000.00 Rp 17,315,539.09
7 Tukang Listrik Oh 31 Rp 70,000.00 Rp 2,170,000.00
8 Tukang pipa OH 18.809325 Rp 95,000.00 Rp 1,786,885.88
9 Borongan ls 0.6 Rp 25,000.00 Rp 15,000.00
10 Tukang cat OH 138.38111 Rp 70,000.00 Rp 9,686,677.73
Total Rp 362,851,591.37
 REKAPITULASI KEBUTUHAN MATERIAL

No Bahan Satuan Kebutuhan Harga Satuan Harga

(1) (2) (3) (4) (5) (6)=(4)*(5)
1 Kayu Dolken dia 8-10/400 cm Btg 1086.327 Rp 29,000.00 Rp 31,503,491.70
2 Kayu papan Albasia 5/7 M3 14.476 Rp 1,500,000.00 Rp 21,713,400.00
3 Kayu Papan Albasia 3/30 M3 0.173 Rp 5,500,000.00 Rp 950,400.00
4 Paku Biasa 2"-5" Kg 1062.045 Rp 20,386.00 Rp 21,650,843.74
5 Besi Strip Kg 411.707 Rp 14,000.00 Rp 5,763,898.61
6 Semen Portland Kg 59066.494 Rp 1,931.35 Rp 114,078,073.99
7 Pasir pasang M3 105.544 Rp 229,282.81 Rp 24,199,531.95
8 Pasir beton M3 2.565 Rp 200,000.00 Rp 513,000.00
9 Koral beton M3 3.621 Rp 165,000.00 Rp 597,465.00
10 Bata merah bakar kls.1 Bh 54788.578 Rp 750.00 Rp 41,091,433.50
11 Seng plat Lbr 3.75 Rp 47,500.00 Rp 178,125.00
12 Jendela Nako Bh 3 Rp 22,900.00 Rp 68,700.00
13 Kaca polos 3mm M2 1.2 Rp 44,550.00 Rp 53,460.00
14 Kunci tanam Bh 2.25 Rp 89,700.00 Rp 201,825.00
15 Plywood 4 mm Lbr 0.9 Rp 107,000.00 Rp 96,300.00
16 Seng Gelombang, BJLS 25 Lbr 105.3 Rp 47,500.00 Rp 5,001,750.00
17 Cat kayu lt 0.096 Rp 45,000.00 Rp 4,320.00
18 Meni besi lt 31.05 Rp 20,000.00 Rp 621,000.00
19 Kayu borneo super M3 6.619 Rp 4,300,000.00 Rp 28,461,826.16
20 Pasir urug m³ 82.664 Rp 110,000.00 Rp 9,093,062.88
21 Batu belah m³ 60.224 Rp 165,000.00 Rp 9,936,877.50
22 Kerikil kg 51911.828 Rp 91.67 Rp 4,758,584.23
23 Air Lt 10728.936 Rp 7.55 Rp 81,003.46
24 Kayu kelas III m³ 12.372 Rp 1,500,000.00 Rp 18,557,292.75
25 Minyak bekisting Lt 55.346 Rp 6,000.00 Rp 332,073.48
26 Besi beton (polos/ulir) kg 10157.699 Rp 11,000.00 Rp 111,734,688.54
27 Kawat beton kg 145.110 Rp 12,000.00 Rp 1,741,319.82
28 Paku 5-12 cm kg 112.923 Rp 12,000.00 Rp 1,355,078.52
29 Balok kayu kelas II m3 3.970 Rp 3,350,000.00 Rp 13,300,617.23
30 Plywood tebal 9mm lbr 88.152 Rp 200,000.00 Rp 17,630,455.50
31 Keramik 20x20 bh 1669.500 Rp 2,640.00 Rp 4,407,480.00
32 Semen Warna kg 648.665 Rp 12,500.00 Rp 8,108,312.63
33 Balok kayu Borneo Super m3 1.158 Rp 3,500,000.00 Rp 4,054,719.90
34 paku 10 cm kg 1.316 Rp 12,000.00 Rp 15,797.61
35 Lem kayu kg 9.501 Rp 17,500.00 Rp 166,270.55
36 Paku 1-2,5 cm kg 0.845 Rp 20,000.00 Rp 16,896.00
37 Teakwood 4mm, 90x220 cm lembar 28.160 Rp 107,800.00 Rp 3,035,648.00
38 Kaca tebal 5 mm m2 11.041 Rp 96,250.00 Rp 1,062,720.31
39 Sealant kg 0.502 Rp 25,000.00 Rp 12,546.88
40 Pintu Fiber set 1.000 Rp 200,000.00 Rp 200,000.00
41 Engsel pintu bh 33.000 Rp 37,500.00 Rp 1,237,500.00
No Bahan Satuan Kebutuhan Harga Satuan Harga
(1) (2) (3) (4) (5) (6)=(4)*(5)
42 engsel jendela kupu-kupu psg 38.000 Rp 10,000.00 Rp 380,000.00
43 Rel pintu sorong set 4.000 Rp 594,000.00 Rp 2,376,000.00
44 kunci tanam biasa bh 12.000 Rp 105,500.00 Rp 1,266,000.00
45 Kunci slot bh 28.000 Rp 10,000.00 Rp 280,000.00
46 Door holder bh 10.000 Rp 132,000.00 Rp 1,320,000.00
47 Door Stoper bh 2.000 Rp 193,600.00 Rp 387,200.00
48 Pasir beton kg 34706.345 Rp 142.86 Rp 4,958,049.31
49 C-125 - 2,3 M' 263.471 Rp 11,000.00 Rp 2,898,184.99
50 Talang Jurai M' 21.956 Rp 32,000.00 Rp 702,590.30
51 Paku Kg 39.543 Rp 20,386.00 Rp 806,119.88
52 Bubung Genteng Metal bh 35.090 Rp 30,000.00 Rp 1,052,700.00
53 Genteng Metal Lbr 180.605 Rp 58,850.00 Rp 10,628,626.00
54 Papan Kayu Jati M3 0.355 Rp 12,000,000.00 Rp 4,258,800.00
55 Dynabolt M' 283.303 Rp 1,250.00 Rp 354,128.18
58 Gypsum Board Lembar 127.401 Rp 120,000.00 Rp 15,288,078.62
59 baut skrup kg 2800.014 Rp 3,370.50 Rp 9,437,448.54
60 List Kayu Profil 1/5 m' 357.441 Rp 26,000.00 Rp 9,293,466.00
61 Keramik 30x30 bh 3498.469 Rp 6,030.00 Rp 21,095,767.11
62 Keramik 20x20 bh 659.731 Rp 2,640.00 Rp 1,741,689.18
63 Saklar tunggal bh 10 Rp 20,000.00 Rp 200,000.00
64 Kabel 2,5 mm m' 840 Rp 2,500.00 Rp 2,100,000.00
65 Saklar ganda bh 6 Rp 25,000.00 Rp 150,000.00
67 Stop kontak bh 13 Rp 21,400.00 Rp 278,200.00
68 Lampu Baret 36 Watt bh 3 Rp 147,700.00 Rp 443,100.00
69 Lampu Pijar 18 Watt bh 24 Rp 30,000.00 Rp 720,000.00
75 Panel Listrik bh 1 Rp 493,200.00 Rp 493,200.00
76 KWH Meter bh 1 Rp 487,300.00 Rp 487,300.00
77 Pipa PVC 1" m' 19.502 Rp 6,850.00 Rp 133,589.80
78 Perlengkapan (35% x harga pipa) ls 16.252 Rp 2,397.50 Rp 38,963.69
79 Pipa PVC 3" m' 57.318 Rp 10,500.00 Rp 601,835.22
80 Perlengkapan (35% x harga pipa) ls 47.765 Rp 3,675.00 Rp 175,535.27
81 Pipa PVC 4" m' 52.726 Rp 14,500.00 Rp 764,533.38
82 Perlengkapan (35% x harga pipa) ls 43.939 Rp 5,075.00 Rp 222,988.90
83 Pipa PVC 3/4" m' 109.085 Rp 5,875.00 Rp 640,875.32
84 Perlengkapan (35% x harga pipa) ls 90.904 Rp 2,056.25 Rp 186,921.97
85 Baja tulangan Kg 7.8 Rp 11,000.00 Rp 85,800.00
86 Galian Tanah m3 4.5 Rp 56,814.00 Rp 255,663.00
87 Lantai kerja m2 2.25 Rp 75,251.20 Rp 169,315.20
88 Kerikil m3 0.06 Rp 165,000.00 Rp 9,900.00
89 pas. Bata 1pc:2psr+plesteran m2 15 Rp 139,715.00 Rp 2,095,725.00
90 Plat beton penutup m2 0.3 Rp 2,537,064.00 Rp 761,119.20
91 Pipa PVC 4" jenis AW + sambungan m' 5.4 Rp 53,416.75 Rp 288,450.45
No Bahan Satuan Kebutuhan Harga Satuan Harga
(1) (2) (3) (4) (5) (6)=(4)*(5)
92 Pipa GIP 1,5 m' 1.2 Rp 60,500.00 Rp 72,600.00
93 Galian tanah untuk rembesan m3 3.375 Rp 56,814.00 Rp 191,747.25
94 Pas. Ijuk m2 5.4 Rp 250,000.00 Rp 1,350,000.00
95 pas. Kerikil 3,5 cm m3 1.05 Rp 181,570.00 Rp 190,648.50
96 Pipa PVC berlubang jenis AW m 9 Rp 53,416.75 Rp 480,750.75
97 Urugan kembali/perataan tanah m3 1.125 Rp 13,029.00 Rp 14,657.63
98 Kloset duduk / Monoblock Bh 3 Rp 1,300,000.00 Rp 3,900,000.00
99 Perlengkapan (6% x harga kloset) Ls 3 Rp 39,000.00 Rp 117,000.00
100 Kloset jongkok unit 1 Rp 385,000.00 Rp 385,000.00
101 Wastafel Unit 2.4 Rp 2,149,000.00 Rp 5,157,600.00
Perlengkapan (12% x harga
Rp 257,880.00
102 wastafel) ls 2 Rp 515,760.00
103 Bathtube Unit 1 Rp 1,920,000.00 Rp 1,920,000.00
Perlengkapan (20%xharga
Rp 384,000.00
104 bathtube) ls 1 Rp 384,000.00
105 Floor drain Unit 4 Rp 44,000.00 Rp 176,000.00
106 Bak cuci piring Unit 1 Rp 275,000.00 Rp 275,000.00
107 Water drain bh 1 Rp 33,000.00 Rp 33,000.00
108 Bak fibreglass Unit 2 Rp 155,000.00 Rp 310,000.00
109 Perlengkapan (12% x harga bak) ls 2 Rp 18,600.00 Rp 37,200.00
110 Hand shower bh 2 Rp 260,000.00 Rp 520,000.00
111 Perlengkapan (6% x harga shower) ls 2 Rp 15,600.00 Rp 31,200.00
112 kran air m 3 Rp 55,000.00 Rp 165,000.00
113 Sealtape bh 0.075 Rp 1,250.00 Rp 93.75
114 Mesin pompa air 100 watt bh 1 Rp 1,760,000.00 Rp 1,760,000.00
115 Plamuur kg 207.153 Rp 13,000.00 Rp 2,692,993.94
116 Cat dasar kg 214.153 Rp 10,000.00 Rp 2,141,534.20
117 Cat penutup kg 493.099 Rp 20,000.00 Rp 9,861,970.56
118 Amplas lbr 44.187 Rp 3,000.00 Rp 132,562.20
119 Roll cat bh 3.500 Rp 15,000.00 Rp 52,500.30
120 Vernis Lt 13.781 Rp 45,000.00 Rp 620,136.00
121 Dempul kg 4.594 Rp 27,500.00 Rp 126,324.00
122 Railling tangga m' 87.180 Rp 325,000.00 Rp 28,333,500.00
123 WF-200 m' 395.207 Rp 12,000.00 Rp 4,742,484.53
124 Reng m' 956.146 Rp 5,200.00 Rp 4,971,959.58
TOTAL Rp 689,723,767.906