REKAPITULASI RENCANA ANGGARAN BIAYA

HARGA JUMLAH HARGA

NO. JENIS PEKERJAAN VOL SAT
SATUAN (Rp) (Rp)

1 Pasang dinding bata press 1:5 "Kosin"(setara) 1,500 m2 89,436.72 134,155,080.00

2 Plesteran Halus 1 Pc : 5 Ps tebal 1.5 cm 3,000 m2 34,781.14 104,343,408.00
3 Aci 3,000 m2 10,639.80 31,919,400.00
4 Cat dinding ex Mowilex(setara) 3,000 m2 24,897.00 74,691,000.00
5 Pasang lantai keramik 40x40 ex Roman (setara) 4,500 m2 186,347.23 838,562,544.00
6 Pasang dinding keramik 20x25 ex Roman (setara) 550 m2 175,130.08 96,321,545.10
7 Pasang plafond gypsum 9mm 4,500 m2 84,103.87 378,467,400.00
8 Cat plafond ex Mowilex (setara) 4,500 m2 25,125.00 113,062,500.00

TOTAL 1,771,522,877.10
PPN 10 % 177,152,287.71
TOTAL BIAYA 1,948,675,164.81
DIBULATKAN 1,948,675,000.00

Terbilang : Satu Miliar Sembilan Ratus Empat Puluh Delapan Juta Enam Ratus Tujuh Puluh Lima Ribu Rupiah.
 ANALISA HARGA SATUAN SURABAYA

1. Pemasangan Dinding Batu Merah 1 Pc : 5 Pp tebal 1/2 bata m2

Upah:
Mandor 0.0150 O.H 72,000.00 1,080.00
Kepala Tukang Batu 0.0100 O.H 66,000.00 660.00
Tukang Batu 0.1000 O.H 60,000.00 6,000.00
Tenaga Kasar 0.3000 O.H 48,000.00 14,400.00
Jumlah: 22,140.00
Bahan:
Semen PC (Portland Cement) 40 kg 0.1936 Zak 55,200.00 10,686.72
Pasir Pasang 0.0450 m3 138,000.00 6,210.00
Batu Bata Press 70 Buah 720.00 50,400.00
Jumlah: 67,296.72
Nilai HSPK : 89,436.72

2. Plesteran Halus 1 Pc : 5 Ps tebal 1.5 cm m2

Upah:
Mandor 0.0150 O.H 72,000.00 1,080.00
Kepala Tukang Batu 0.0150 O.H 66,000.00 990.00
Tukang Batu 0.1500 O.H 60,000.00 9,000.00
Tenaga Kasar 0.3000 O.H 48,000.00 14,400.00
Jumlah: 25,470.00
Bahan:
Semen PC (Portland Cement) 40 kg 0.1037 Zak 55,200.00 5,723.14
Pasir Pasang 0.0260 m3 138,000.00 3,588.00
Jumlah: 9,311.14
Nilai HSPK : 34,781.14

3. Acian m2
Upah:
Mandor 0.0035 O.H 72,000.00 252.00
Kepala Tukang Batu 0.0033 O.H 66,000.00 217.80
Tukang Batu 0.0330 O.H 60,000.00 1,980.00
Tenaga Kasar 0.0700 O.H 48,000.00 3,360.00
Jumlah: 5,809.80
Bahan:
Semen PC (Portland Cement) 40 kg 3.5000 kg 1,380.00 4,830.00
Jumlah: 4,830.00
Nilai HSPK : 10,639.80

4. Pengecatan Dinding m2
Upah:
Mandor 0.0025 O.H 72,000.00 180.00
Kepala Tukang Cat 0.0075 O.H 66,000.00 495.00
Tukang Cat 0.0750 O.H 60,000.00 4,500.00
Tenaga Kasar 0.0500 O.H 48,000.00 2,400.00
Jumlah: 7,575.00
Bahan:
Plamur Tembok 0.1200 Kg 18,000.00 2,160.00
Kertas Gosok No. 150 0.1000 Lbr 4,020.00 402.00
Cat Tembok (premium) Mowilex 0.3000 Kg 49,200.00 14,760.00
Jumlah: 17,322.00
Nilai HSPK : 24,897.00

5. Pasang lantai keramik 40x40 ex Roman m2

Upah:
Mandor 0.0350 O.H 72,000.00 2,520.00
Kepala Tukang Batu 0.0350 O.H 66,000.00 2,310.00
Tukang Batu 0.3500 O.H 60,000.00 21,000.00
Tenaga Kasar 0.7000 O.H 48,000.00 33,600.00
Jumlah: 59,430.00
Bahan:
Semen PC (Portland Cement) 40 kg 0.2000 1,380.00 276.00
Kg
Semen Berwarna Yiyitan 1.5000 12,600.00 18,900.00
Pasir Pasang 0.0450 m3 138,000.00 6,210.00
Tegel Keramik 40x40 ex Roman 1.0683 m2 95,040.00 101,531.23
Jumlah: 126,917.23
Nilai HSPK : 186,347.23
6. Pasang lantai keramik 20x25 ex Roman m2
Upah:
Mandor 0.0350 O.H 72,000.00 2,520.00
Kepala Tukang Batu 0.0350 O.H 66,000.00 2,310.00
Tukang Batu 0.3500 O.H 60,000.00 21,000.00
Tenaga Kasar 0.7000 O.H 48,000.00 33,600.00
Jumlah: 59,430.00
Bahan:
Semen PC (Portland Cement) 40 kg 0.2000 1,380.00 276.00
Kg
Semen Berwarna Yiyitan 1.5000 12,600.00 18,900.00
Pasir Pasang 0.0450 m3 138,000.00 6,210.00
Tegel Keramik 20x25 ex Roman 1.0683 m2 84,540.00 90,314.08
Jumlah: 115,700.08
Nilai HSPK : 175,130.08

7. Pemasangan Plafon Gypsum 9 mm + Rangka m2

Upah:
Mandor 0.0058 O.H 72,000.00 417.60
Kepala tukang besi 0.0346 O.H 66,000.00 2,283.60
Tukang besi 0.346 O.H 48,000.00 16,608.00
Pekerja 0.117 O.H 60,000.00 7,020.00
Jumlah: 26,329.20
Bahan:
Rangka metal furing 1.0000 m2 30,000.00 30,000.00
Gypsum Tebal 9 mm uk. 1,2x2,4 m 1.0000 m2 21,666.67 21,666.67
Joint gypsum 0.2000 Kg 6,240.00 1,248.00
Paku scrup 9.0000 Buah 540.00 4,860.00
Jumlah: 57,774.67
Nilai HSPK : 84,103.87

8. Pengecatan Plafond m2
Upah:
Mandor 0.0030 O.H 72,000.00 216.00
Kepala Tukang Cat 0.0075 O.H 66,000.00 495.00
Tukang Cat 0.0750 O.H 60,000.00 4,500.00
Tenaga Kasar 0.0500 O.H 48,000.00 2,400.00
Jumlah: 7,611.00
Bahan:
Plamur 0.1200 Kg 18,000.00 2,160.00
Kertas Gosok No. 150 0.1000 Lbr 5,940.00 594.00
Cat Mowilex 0.3000 Kg 49,200.00 14,760.00
Jumlah: 17,514.00
Nilai HSPK : 25,125.00
 UPAH DAN HARGA MATERIAL

NO
HARGA DIPAKAI
JENIS BAHAN MATERIAL SATUAN
Rp.

UPAH PEKERJA
1 Mandor Hr 72,000.00
2 Kepala tukang Hr 66,000.00
3 Tukang kayu Hr 60,000.00
4 Tukang Cat Hr 60,000.00
5 Tukang batu Hr 60,000.00
6 Tukang besi Hr 60,000.00
7 Tukang Pipa Hr 60,000.00
8 Tukang Listrik Hr 60,000.00
9 Pekerja Terampil Hr 54,000.00
10 Pekerja/Buruh Tak Terampil Hr 48,000.00

MATERIAL PENUTUP LANTAI DAN DINDING

1 Keramik 30x30 ex Roman m2 93,420.00
2 Keramik 20x25 ex Roman m2 84,540.00
3 Keramik 20x20 ex Roman m2 91,800.00
4 Cove 10/20 ROMAN bh 9,000.00
5 HPL m2 300,000.00
6 Lem Vynil kg 60,000.00
7 Serat fibre m2 3,432.00
8 Waterprofing m2 197,760.00
9 Keramik 40x40 ex Roman m2 95,040.00

MATERIAL PLAFOND DAN PARTISI

1 Gypsum tebal 12 mm lembar 83,280.00
dalam satuan m2 28,916.67
2 Gypsum tebal 9 mm lembar 62,400.00
dalam satuan m2 21,666.67
3 Moistureshield board 9 mm lembar 82,800.00
dalam satuan m2 28,750.00
4 Moistureshield board 20 mm lembar 527,568.00
dalam satuan m2 183,183.33
5 Paku Sekrup bh. 780.00
6 Metal Furing m'. 14,160.00
7 C Channel m'. 16,920.00
8 C stud m'. 18,600.00
9 U Channel m'. 14,760.00
10 Angle Section m'. 8,040.00
11 Saddle Clip pcs 3,000.00
12 Suspension Bracket pcs 2,400.00
13 Threaded Rod pcs 5,400.00
14 Sffit Cleat pcs 1,680.00
15 Jointing Coumpound kg 6,240.00
16 Joint Tape m'. 360.00

MATERIAL DASAR
1 Sirtu m3 102,000.00
2 Pasir Urug m3 114,000.00
3 Pasir Pasang/cor m3 138,000.00
4 Tanah tanam m3 90,000.00
5 Batu Pecah Mesin/Stenslah 1/2 m3 180,000.00
6 Batu Bata Merah bh 720.00
7 Batu Kali Belah 15/20 cm m3 174,360.00
8 Portland Cement (PC) 40 kg zak 55,200.00
dalam satuan kg 1,380.00
9 Genteng Karang Pilang bh 6,000.00
10 Genteng Wuwung Karang Pilang bh 10,800.00
11 Semen berwarna kg 12,600.00
12 Besi Beton (polos/ulir) kg 9,900.00
13 Besi Plat Strip kg 16,440.00
14 Besi Hollow m' 217,800.00
15 Kawat Beton/ Bendrat kg 13,440.00
16 Paku kayu 2-5" kg 14,640.00
17 Paku Gypsum kg 21,000.00
18 Paku Sekrup pak 17,400.00
19 Sekrup Galvalum bh 540.00
20 Paku Sumbat bh 4,200.00

MATERIAL CAT
1 Wood filler kg 40,080.00
2 Wood Stain kg 58,560.00
3 Shanding kg 203,040.00
4 Thinnner A ltr 28,800.00
5 Thinnner B ltr 14,820.00
6 Compound kaleng 42,600.00
7 Clear Gloss kg 52,200.00
8 Cat meni kayu/besi kg 25,800.00
9 Cat besi/kayu kg 54,720.00
10 Cat Tembok Dulux Weathershield 2,5 liter 258,000.00
dalam satuan kg 103,200.00
11 Cat Tembok (interior) Mowilex kg 49,200.00
12 Plamir tembok kg 18,000.00
13 Plamir kayu kg 15,840.00
14 Minyak cat meni ltr 6,480.00
15 Minyak bekisting ltr 6,600.00
16 Teer kg 9,000.00
17 Kertas gosok halus lbr 4,020.00
18 Kertas gosok kasar lbr 5,940.00
19 Kuas lbr 10,890.00
20 Membrane kg 93,600.00

MATERIAL TRIPLEK
1 Triplek tebal 0,4 mm lbr 67,980.00
2 Plywood tebal 9 mm lbr 132,000.00
3 Teakwood 3 mm lbr 111,360.00
4 Multipleks 9 mm lbr 147,360.00
5 Multipleks 18 mm lbr 277,680.00
dalam satuan m2 96,416.67
6 Lem kayu kg 11,400.00
7 List Gypsum m' 16,200.00

MATERIAL KACA ###

1 Kaca Polos tebal 5 mm (clear) m2 144,000.00
2 Kaca Polos tebal 5 mm (rayband) m2 162,000.00
3 Kaca Polos tebal 8 mm m2 191,880.00
 MATERIAL BESI DAN ALLUMINIUM
1 Welding set (min 5 jam) jm 36,000.00
2 Besi plat bordes kg 12,360.00
3 Besi Profil kg 21,000.00
4 Kosen Aluminium (berwarna/anodized) 4' m1 78,000.00
5 Alluminium Profil Coklat m1 132,000.00
6 Metal stud aluminium m1 28,200.00
7 Skrup/ ripet bh 780.00
8 Hollow 3 x 3 cm m1 16,680.00
9 Seng Talang BJLS 30 Lebar 60 cm m1 30,000.00

MATERIAL KAYU
1 Kayu papan meranti ( 2/20 ) m3 4,200,000.00
2 Kayu reng meranti ( 3/5 ) m3 2,160,000.00
3 Kayu usuk meranti ( 5/7 ) m3 3,024,000.00
4 Kayu balok meranti ( 6/12 ) m3 5,250,000.00
5 Kayu balok meranti ( 8/12 ) m3 5,346,000.00

MATERIAL PENGGANTUNG/PENGUNCI
1 Engsel Pintu 4" SOLID EK 08 set 172,800.00
2 Engsel Pintu 3" PALOMA EB 028 set 66,000.00
3 Lockcase griff 2202,A4R bh 944,400.00
4 Clinder Griff 3301,70N bh 252,000.00
5 BODY SWING PALOMA BD 038 SS set 252,000.00
6 Handle on Roses(HRE) PALOMA HP 412 set 264,000.00
7 BODY SLIDING DEKKSON 85100+DC60 SN set 238,200.00
8 Handle Sliding PALOMA CM 010 set 42,000.00
9 Spring Knife GRADINO 950 SN bh 26,880.00
10 Pull Handle PALOMA 083 600mm set 840,000.00
11 Hak Angin 951 GRADINO set 46,800.00
12 Grendel Biasa SES bh 33,000.00
13 Floor Hinges SOLID FH 84 set 990,000.00
14 GLASS LOCK SOLID 702 CHR set 20,400.00
15 Casement SOLID 701 20" set 130,800.00
16 Patch Fitting SOLID 20 set 180,000.00
17 Patch Fitting SOLID 21 set 24,000.00
18 Patch Fitting SOLID 30 set 180,000.00
19 Patch Fitting SOLID 40 set 300,000.00
20 Door Closer DEKKSON 500 set 289,800.00
21 Handle Jendela Stainless Steel, PALOMA bh 36,000.00

MATERIAL SANITAIR
1 Kloset Jongkok Porselen unit 180,000.00

2 Bak cuci stainlessteel unit 540,000.00

3 Water drain + asesories bh 21,000.00

4 Floor drain bh 276,000.00

5 Kran Air (san'ei) bh 62,400.00

6 bak mandi Fibreglass volume 0,3 m³ air bh 300,000.00

7 Pipa PVC 1'' type AW m1 10,455.60

8 Pipa PVC 3/4'' type AW m1 6,600.00
9 Pipa PVC 4'' type C m1 22,110.00
10 Pipa PVC 3'' m1 15,600.00
11 Pipa Pralon 5/8 m1 7,200.00
12 Lem PVC bh 12,720.00
13 Rol TBA roll 9,840.00
14 Tandon air beton kapasitas 2 m3 unit 1,560,000.00
15 Septictank vol. 3 m3 + resapan dia.80 cm unit 2,340,000.00
16 Pompa Air Jet Pump Shimizu unit 1,800,000.00
17 Bak kontrol 30x30 unit 66,000.00

MATERIAL LISTRIK
1 Isolator bh 6,000.00
2 T Doos Pvc bh 1,800.00
3 Kabel NYA 500 Volt 2 x 2,5 mM2 m1 12,000.00
4 Fiting Plafond bh 30,000.00
5 Saklar Tunggal Broco bh 18,000.00
6 Saklar Ganda Broco bh 26,400.00
7 Ps. Panel MCB Box Unit 1,140,000.00
8 lampu SL 20W bh 30,000.00
 Program konversi bilangan ==> angka

NILAI = ###
\
ZERO = 000000000000000
ANGKA = 000001948675000
SEN = Rupiah.
TRILIUN = 000 X_1 = 0 X_2 = 0 X_3 = 0
MILIAR = 001 X_4 = 0 X_5 = 0 X_6 = 1
JUTA = 948 X_7 = 9 X_8 = 4 X_9 = 8
RIBU = 675 X_10 = 6 X_11 = 7 X_12 = 5
SATUAN = 000 X_13 = 0 X_14 = 0 X_15 = 0

\t =
\m = Satu Miliar
\j = Sembilan Ratus Empat Puluh Delapan Juta
\r = Enam Ratus Tujuh Puluh Lima Ribu
\s =
TERBILANG : ( Rp. 1,948,675,000.00 )
Satu Miliar Sembilan Ratus Empat Puluh Delapan Juta Enam Ratus Tujuh Puluh Lima
Ribu Rupiah.
BIL_1 = BIL_2 = BIL_3 =
Sepuluh
Satu Sebelas ratus Puluh
Dua Dua Belas Ratus Puluh
Tiga Tiga Belas Ratus Puluh
Empat Empat BelaRatus Puluh
Lima Lima BelasRatus Puluh
Enam Enam BelaRatus Puluh
Tujuh Tujuh Bela Ratus Puluh
Delapan Delapan BeRatus Puluh
Sembilan Sembilan BRatus Puluh