REKAPITULASI

RENCANA ANGGARAN BIAYA PEKERJAAN TAMBAH-KURANG

PEMBANGUNAN RUMAH KOS (F KOS 2)
SURAKARTA
NEGO
Lokasi : Kentingan Surakarta

NO ITEM PEKERJAAN JUMLAH HARGA PEKERJAAN

1 RENCANA ANGGARAN BIAYA SETELAH PENGURANGAN PEKERJAAN 1,299,000,000.00

2 RENCANA ANGGARAN BIAYA PENAMBAHAN PEKERJAAN 1,072,000,000.00

JUMLAH KESELURUHAN 2,371,000,000.00

PEMBULATAN JUMLAH KESELURUHAN 2,371,000,000.00
TERBILANG : "DUA MILYAR DUA RATUS LIMA PULUH SATU JUTA RUPIAH"

Catatan :
1 RENCANA ANGGARAN BIAYA AWAL 1,650,000,000.00

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.
 REKAPITULASI
RENCANA ANGGARAN BIAYA PENAMBAHAN PEKERJAAN
PEMBANGUNAN RUMAH KOS (F KOS 2)
SURAKARTA
NEGO
Lokasi : Kentingan Surakarta

NO ITEM PEKERJAAN JUMLAH HARGA PEKERJAAN

LANTAI 1
A PEKERJAAN PENGURUSAN IMB DAN PERSIAPAN 6,150,200.00
B PEKERJAAN PASANGAN STRUKTUR BETON BALKON BELAKANG 1,863,384.02
C PEKERJAAN PASANGAN FINISHING 146,063,270.22
D PEKERJAAN INSTALASI LISTRIK 55,323,000.00
E PEKERJAAN PENGECATAN 1,450,146.72
LANTAI 2
A PEKERJAAN PASANGAN STRUKTUR BETON BALKON BELAKANG 1,716,723.63
B PEKERJAAN PASANGAN FINISHING 127,177,706.88
C PEKERJAAN INSTALASI LISTRIK 2,064,000.00
D PEKERJAAN PENGECATAN 29,232,046.80
LANTAI 3
A PEKERJAAN PASANGAN STRUKTUR BETON 150,518,984.01
B PEKERJAAN PASANGAN FINISHING 167,946,969.57
C PEKERJAAN INSTALASI LISTRIK 2,064,000.00
D PEKERJAAN PENGECATAN 29,232,046.80
ROOFTOP
A PEKERJAAN PASANGAN STRUKTUR BETON 28,091,149.74
B PEKERJAAN PASANGAN FINISHING 300,544,328.59
C PEKERJAAN INSTALASI AIR/ PLUMBING 5,910,881.10
D PEKERJAAN INSTALASI LISTRIK 4,860,000.00
E PEKERJAAN PENGECATAN 5,585,289.32
FKOS 1 DAN RUMAH JALAN SAWO
A PEKERJAAN PASANGAN STRUKTUR BETON 6,212,328.00

JUMLAH KESELURUHAN 1,072,006,455.41

PEMBULATAN JUMLAH KESELURUHAN 1,072,000,000.00
TERBILANG : "SEMBILAN RATUS LIMA PULUH DUA JUTA RUPIAH"

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.
 RENCANA ANGGARAN BIAYA PENAMBAHAN PEKERJAAN
PEMBANGUNAN RUMAH KOS (F KOS 2)
SURAKARTA

Lokasi : Kentingan Surakarta

HARGA SATUAN
NO ITEM PEKERJAAN VOL SAT (Rp.) JUMLAH (Rp.)

LANTAI 1
A PEKERJAAN PENGURUSAN IMB DAN PERSIAPAN
1 Bongkar pagar samping Fkos 1 dan perapian 1.00 ls 2,000,000.00 2,000,000.00
2 Pengurusan IMB
a Biaya administrasi untuk RT 1.00 ls 500,000.00 500,000.00
b Biaya administrasi untuk RW 1.00 ls 500,000.00 500,000.00
c Biaya administrasi untuk Kelurahan 1.00 ls 500,000.00 500,000.00
d Biaya administrasi untuk Kecamatan 1.00 ls 500,000.00 500,000.00
e Biaya survey untuk KRK Fkos 2 1.00 ls 200,000.00 200,000.00
f Biaya survey untuk KRK Fkos 3 1.00 ls 200,000.00 200,000.00
g Biaya administrasi untuk KRK Fkos 2 1.00 ls 869,000.00 869,000.00
h Biaya administrasi untuk KRK Fkos 3 1.00 ls 881,200.00 881,200.00

JUMLAH HARGA PEKERJAAN A 6,150,200.00

B PEKERJAAN PASANGAN STRUKTUR BETON BALKON BELAKANG

1 Balok struktur (0.20mx0.30m)
1 Beton cor 0.17 m3 1,155,412.50 194,109.30
2 Begesting 6.67 m2/m3 1.12 m2 357,157.90 400,016.85
3 Besi 74.41 kg/m3 12.50 kg 17,154.50 214,446.35
4 Bongkar begesting 1.12 m2 4,275.70 4,788.78
2 Plat lantai II struktur
1 Beton cor 0.12 m3 1,155,412.50 135,183.26
2 Begesting 8.33 m2/m3 0.97 m2 296,686.50 289,153.63
3 Besi 97.38 kg/m3 11.39 kg 17,154.50 195,449.11
4 Bongkar begesting 0.97 m2 4,275.70 4,167.14
3 Kolom praktis 2.00 m1 80,263.70 160,527.40
4 Balok praktis 2.80 m1 94,836.50 265,542.20

JUMLAH HARGA PEKERJAAN B 1,863,384.02

C PEKERJAAN PASANGAN FINISHING

1 Pekerjaan Dinding pada balkon belakang
1 Tali air alumunium pada pagar 96.00 m1 15,000.00 23,934,768.00
2 Pekerjaan Keramik
1 Pasangan lantai keramik 40x40 cm, Lantai garasi 189.84 m2 334,735.50 63,546,187.32
2 Pasang lantai granit 60x60 cm, Lantai tangga 27.00 m2 503,048.70 13,582,314.90
3 Pagar depan + pintu pagar besi tempa 12.00 m1 3,750,000.00 45,000,000.00

JUMLAH HARGA PEKERJAAN C 146,063,270.22

D PEKERJAAN INSTALASI LISTRIK

1 Izin SLO 900 VA 18.00 titik 250,000.00 4,500,000.00
2 Izin SLO 2200 VA 1.00 titik 250,000.00 250,000.00
3 Pasang daya baru 900 VA 18.00 titik 1,500,000.00 27,000,000.00
4 Pasang daya baru 2200 VA 1.00 titik 3,150,000.00 3,150,000.00
5 Pasang tiang listrik baru 1.00 titik 2,000,000.00 2,000,000.00
6 Pemasangan titik listrik pada kolom area garasi 10.00 titik 150,000.00 1,500,000.00
7 Pemasangan armatur lampu kolom 10.00 titik 335,000.00 3,350,000.00
8 Pemasangan saklar doble 2.00 titik 24,000.00 48,000.00
9 Pasang almari dinding penutup meteran 2.00 unit 1,500,000.00 3,000,000.00
10 Pasang CCTV area parkir dan monitor LCD 1.00 ls 8,525,000.00 8,525,000.00
11 Pasang kabel data dari Fkos 1 100.00 m1 10,000.00 1,000,000.00
 HARGA SATUAN
NO ITEM PEKERJAAN VOL SAT (Rp.) JUMLAH (Rp.)

12 Pasang router 4.00 unit 250,000.00 1,000,000.00

JUMLAH HARGA PEKERJAAN D 55,323,000.00

E PEKERJAAN PENGECATAN
1 Politur kayu 4.30 m2 336,930.00 1,450,146.72

JUMLAH HARGA PEKERJAAN E 1,450,146.72

LANTAI 2

A PEKERJAAN PASANGAN STRUKTUR BETON BALKON BELAKANG

1 Balok struktur (0.20mx0.30m)
1 Beton cor 0.17 m3 1,155,412.50 194,109.30
2 Begesting 6.67 m2/m3 1.12 m2 357,157.90 400,016.85
3 Besi 74.41 kg/m3 12.50 kg 17,154.50 214,446.35
4 Bongkar begesting 1.12 m2 4,275.70 4,788.78
2 Plat lantai III struktur
1 Beton cor 0.12 m3 1,155,412.50 135,183.26
2 Begesting 4.17 m2/m3 0.49 m2 296,686.50 144,576.81
3 Besi 97.38 kg/m3 11.39 kg 17,154.50 195,449.11
4 Bongkar begesting 0.49 m2 4,275.70 2,083.57
3 Kolom praktis 2.00 m1 80,263.70 160,527.40
4 Balok praktis 2.80 m1 94,836.50 265,542.20

JUMLAH HARGA PEKERJAAN A 1,716,723.63

B PEKERJAAN PASANGAN FINISHING

1 Pekerjaan Dinding
1 Pasangan dinding bata ringan, tb. 7,5cm 2.80 m2 137,808.00 385,862.40
2 Plesteran dinding 27.60 m2 43,002.30 1,186,863.48
3 Plesteran skoning dinding 5.60 m2 12,950.30 72,521.68
4 Acian dinding 2.80 m2 30,679.00 85,901.20
5 Tali air alumunium 162.00 m1 15,000.00 2,430,000.00
6 Pasangan batu alam candi 2.80 m2 249,320.50 698,097.40
2 Pekerjaan Keramik
1 Pasang lantai granit 60x60 cm, Lantai II 154.50 m2 503,048.70 77,721,024.15
2 Pasang plint lantai granit 10x60 cm, Lantai II 22.40 m2 503,048.70 11,268,290.88
3 Pasang lantai granit 60x60 cm, Lantai tangga 27.00 m2 503,048.70 13,582,314.90
3 Pekerjaan Kayu Balkon Belakang
1 Kusen pintu balkon, kayu jati 6/12 cm 0.06 m3 30,678,670.00 1,696,407.74
2 Inep pintu balkon, kayu jati ram 3/12 cm isi 2,0 cm 2.40 m2 1,484,032.00 3,561,676.80
3 Inep jendela balkon, kayu jati ram 3/8 cm 0.48 m2 1,274,298.30 611,663.18
4 Besi teralis pada balkon kamar, model minimalis 8.10 m2 750,000.00 6,075,000.00
5 Asitrap pada pintu kamar 9.00 unit 750,000.00 6,750,000.00
4 Pekerjaan Assesories pintu dan jendela
1 Handle dan sloot pintu 1.00 set 279,563.90 279,563.90
2 Engsel pintu 5.00 set 57,598.20 287,991.00
3 Grendel pintu 1.00 set 34,059.30 34,059.30
4 Engsel jendela 1.00 set 40,782.50 40,782.50
5 Grendel jendela 2.00 set 34,059.30 68,118.60
6 Kait angin jendela 2.00 set 84,659.30 169,318.60
5 Pekerjaan Plafond Pada Balkon Belakang
1 Plafond gypsum, tb 9 mm 0.84 m2 137,201.40 115,249.17
2 List Plafond 3.80 m1 15,000.00 57,000.00

JUMLAH HARGA PEKERJAAN B 127,177,706.88

C PEKERJAAN INSTALASI LISTRIK

1 Pemasangan titik listrik lampu spot pada lorong 8.00 titik 150,000.00 1,200,000.00
 HARGA SATUAN
NO ITEM PEKERJAAN VOL SAT (Rp.) JUMLAH (Rp.)

2 Pemasangan lampu spot pada lorong 8.00 titik 105,000.00 840,000.00

3 Pemasangan saklar doble 1.00 titik 24,000.00 24,000.00

JUMLAH HARGA PEKERJAAN C 2,064,000.00

D PEKERJAAN PENGECATAN
1 Politur kayu 86.76 m2 336,930.00 29,232,046.80

JUMLAH HARGA PEKERJAAN D 29,232,046.80

LANTAI 3

A PEKERJAAN PASANGAN STRUKTUR BETON

1 Balok struktur (0.30mx0.50m)
1 Beton cor 8.21 m3 1,155,412.50 9,483,625.80
2 Begesting 4.33 m2/m3 35.57 m2 357,157.90 12,703,392.19
3 Besi 82.30 kg/m3 675.52 kg 17,154.50 11,588,180.39
4 Bongkar begesting 35.57 m2 4,275.70 152,078.10
2 Balok struktur (0.25mx0.35m)
1 Beton cor 0.52 m3 1,155,412.50 597,925.97
2 Begesting 5.43 m2/m3 2.81 m2 357,157.90 1,003,358.59
3 Besi 71.54 kg/m3 37.02 kg 17,154.50 635,093.04
4 Bongkar begesting 2.81 m2 4,275.70 12,011.66
3 Balok struktur (0.20mx0.25m)
1 Beton cor 2.66 m3 1,155,412.50 3,078,018.90
2 Begesting 7.00 m2/m3 18.65 m2 357,157.90 6,660,280.52
3 Besi 87.72 kg/m3 233.69 kg 17,154.50 4,008,767.86
4 Bongkar begesting 18.65 m2 4,275.70 79,733.25
4 Plat lantai beton
1 Beton cor 22.33 m3 1,155,412.50 25,800,361.13
2 Begesting 4.17 m2/m3 93.00 m2 296,686.50 27,593,164.75
3 Besi 97.38 kg/m3 2,174.50 kg 17,154.50 37,302,381.34
4 Bongkar begesting 93.00 m2 4,275.70 397,659.13
5 Plat topi topi
1 Beton cor 2.32 m3 1,155,412.50 2,680,557.00
2 Begesting 4.17 m2/m3 9.66 m2 296,686.50 2,866,822.31
3 Besi 97.38 kg/m3 225.92 kg 17,154.50 3,875,572.09

JUMLAH HARGA PEKERJAAN A 150,518,984.01

B PEKERJAAN PASANGAN FINISHING

1 Pekerjaan Dinding
1 Pasangan dinding bata ringan, tb. 7,5cm 2.80 m2 137,808.00 385,862.40
2 Plesteran dinding 27.60 m2 43,002.30 1,186,863.48
3 Plesteran skoning dinding 5.60 m2 12,950.30 72,521.68
4 Acian dinding 2.80 m2 30,679.00 85,901.20
5 Tali air alumunium 162.00 m1 15,000.00 2,430,000.00
6 Pasanga batu candi 162.00 m2 249,320.50 40,389,921.00
2 Pekerjaan Keramik
1 Pasang lantai granit 60x60 cm, Lantai II 153.66 m2 503,048.70 77,298,463.24
2 Pasang plint lantai granit 10x60 cm, Lantai II 22.40 m2 503,048.70 11,268,290.88
3 Pasang lantai granit 60x60 cm, Lantai tangga 27.00 m2 503,048.70 13,582,314.90
3 Pekerjaan Kayu Balkon Belakang
1 Kusen pintu balkon, kayu jati 6/12 cm 0.06 m3 30,678,670.00 1,696,407.74
2 Inep pintu balkon, kayu jati ram 3/12 cm isi 2,0 cm 2.40 m2 1,484,032.00 3,561,676.80
3 Inep jendela balkon, kayu jati ram 3/8 cm 0.48 m2 1,274,298.30 611,663.18
4 Besi teralis pada balkon kamar, model minimalis 8.10 m2 750,000.00 6,075,000.00
5 Asitrap pada pintu kamar 11.00 unit 750,000.00 8,250,000.00
4 Pekerjaan Assesories pintu dan jendela
1 Handle dan sloot pintu 1.00 set 279,563.90 279,563.90
 HARGA SATUAN
NO ITEM PEKERJAAN VOL SAT (Rp.) JUMLAH (Rp.)

2 Engsel pintu 5.00 set 57,598.20 287,991.00

3 Grendel pintu 1.00 set 34,059.30 34,059.30
4 Engsel jendela 1.00 set 40,782.50 40,782.50
5 Grendel jendela 2.00 set 34,059.30 68,118.60
6 Kait angin jendela 2.00 set 84,659.30 169,318.60
5 Pekerjaan Plafond Pada Balkon Belakang
1 Plafond gypsum, tb 9 mm 0.84 m2 137,201.40 115,249.17
2 List Plafond 3.80 m1 15,000.00 57,000.00

JUMLAH HARGA PEKERJAAN B 167,946,969.57

C PEKERJAAN INSTALASI LISTRIK

1 Pemasangan titik listrik lampu spot pada lorong 8.00 titik 150,000.00 1,200,000.00
2 Pemasangan lampu spot pada lorong 8.00 titik 105,000.00 840,000.00
3 Pemasangan saklar doble 1.00 titik 24,000.00 24,000.00

JUMLAH HARGA PEKERJAAN C 2,064,000.00

D PEKERJAAN PENGECATAN
1 Politur kayu 86.76 m2 336,930.00 29,232,046.80

JUMLAH HARGA PEKERJAAN D 29,232,046.80

ROOFTOP

A PEKERJAAN PASANGAN STRUKTUR BETON

1 Kolom struktur (0.30mx0.30m)
1 Beton cor 2.03 m3 1,155,412.50 2,339,710.31
2 Begesting 6.67 m2/m3 13.50 m2 328,717.40 4,437,684.90
3 Besi 97.79 kg/m3 198.02 kg 17,154.50 3,397,015.57
4 Bongkar begesting 13.50 m2 4,275.70 57,721.95
2 Balok struktur (0.25mx0.4m)
1 Beton cor 4.00 m3 1,155,412.50 4,621,650.00
2 Begesting 5.25 m2/m3 21.00 m2 357,157.90 7,500,315.90
3 Besi 82.30 kg/m3 329.20 kg 17,154.50 5,647,261.40
4 Bongkar begesting 21.00 m2 4,275.70 89,789.70

JUMLAH HARGA PEKERJAAN A 28,091,149.74

B PEKERJAAN PASANGAN FINISHING
1 Pekerjaan Dinding
1 Pasangan dinding bata ringan, tb. 7,5cm 48.25 m2 137,808.00 6,648,960.38
2 Plesteran dinding 114.50 m2 43,002.30 4,923,591.34
3 Plesteran skoning dinding 62.40 m2 12,950.30 808,098.72
4 Acian dinding 18.00 m2 30,679.00 552,222.00
5 Pasang bata ekspose 57.50 m2 221,591.70 12,741,522.75
6 Kolom praktis 12.00 m1 80,263.70 963,164.40
7 Balok praktis 29.00 m1 94,836.50 2,750,258.50
8 Railing besi pagar dan kamuflase tandon air 30.85 m2 750,000.00 23,137,500.00
2 Pekerjaan Keramik
1 Pasang lantai granit 60x60 cm, Lantai II 153.66 m2 503,048.70 77,298,463.24
2 Pasang plint lantai granit 10x60 cm, Lantai II 22.40 m2 503,048.70 11,268,290.88
3 Lapisan lemkra pada lantai rooftop 153.66 m2 84,544.90 12,991,169.33
3 Pekerjaan Gazeebo
1 Gazebo kayu jati 2.00 unit 35,000,000.00 70,000,000.00
4 Pekerjaan Plafond
1 Plafond PVC motif kayu jati 66.00 m2 303,270.00 20,015,820.00
2 List Plafond 46.00 m1 32,983.50 1,517,241.00
5 Pekerjaan Atap
1 Rangka atap baja hollow 227.30 kg 24,768.37 5,629,788.28
2 Genteng rooftop PVC 84.70 m2 316,390.80 26,798,300.76
 HARGA SATUAN
NO ITEM PEKERJAAN VOL SAT (Rp.) JUMLAH (Rp.)

3 Pasang woodplank 20 cm 22.00 m1 23,633.50 519,937.00

4 Pasang kerpus PVC 11.00 m1 180,000.00 1,980,000.00
6 Pekerjaan Pantry 1.00 ls 20,000,000.00 20,000,000.00

JUMLAH HARGA PEKERJAAN B 300,544,328.59

C PEKERJAAN INSTALASI AIR/ PLUMBING

1 Pekerjaan Pipa
1 Pipa PVC type AW 3 " 15.00 m1 51,975.00 779,625.00
2 Pipa PVC type AW 1/2 " 15.00 m1 17,007.10 255,106.50
2 Pekerjaan Armatur KM/WC
1 Kran air 1/2 " 1.00 bj 88,074.80 88,074.80
2 Stop kran wall shower 1.00 bj 88,074.80 88,074.80
3 Dudukan tandon air Fkos 1 2.00 unit 1,500,000.00 3,000,000.00
4 Tandon air 1.00 bj 1,700,000.00 1,700,000.00

JUMLAH HARGA PEKERJAAN C 5,910,881.10

D PEKERJAAN INSTALASI LISTRIK

1 Pemasangan MCB 1.00 titik 180,000.00 180,000.00
2 Pemasangan titik listrik 12.00 titik 150,000.00 1,800,000.00
3 Pemasangan pitting lampu downlight 12.00 titik 96,000.00 1,152,000.00
4 Pemasangan saklar tunggal 1.00 titik 21,000.00 21,000.00
5 Pemasangan saklar doble 6.00 titik 24,000.00 144,000.00
6 Pemasangan stop kontak 3.00 titik 21,000.00 63,000.00
7 Pasang tiang lampu 1.00 unit 1,500,000.00 1,500,000.00

JUMLAH HARGA PEKERJAAN D 4,860,000.00

E PEKERJAAN PENGECATAN
1 Cat dinding 114.50 m2 31,282.90 3,581,766.92
2 Cat besi rilling pagar 49.36 m2 40,590.00 2,003,522.40

JUMLAH HARGA PEKERJAAN E 5,585,289.32

FKOS 1 DAN RUMAH JALAN SAWO

A PEKERJAAN PASANGAN STRUKTUR BETON

1 Perbaikan pagar Fkos 1 1.00 ls 2,000,000.00 2,000,000.00
2 Bongkaran tegel lama 16.00 m2 25,000.00 400,000.00
3 Buangan bongkaran 1.00 ls 250,000.00 250,000.00
4 Pasang tegel motif 16.00 m2 222,645.50 3,562,328.00

JUMLAH HARGA PEKERJAAN A 6,212,328.00

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.
 HARGA SATUAN
PEMBANGUNAN RUMAH KOS (F KOS 2)
SURAKARTA

Lokasi : Kentingan Surakarta

NO URAIAN PEKERJAAN ANALISA SATUAN HARGA UPAH / BAHAN

1 2 3 4 5
A. PEKERJAAN PERSIAPAN
1 Pengukuran dan pemasangan bouwplank kayu tahun Ps.1 m1 64,399.50
2 Membongkar dinding tembok bata merah Ps.2 m3 158,411.00
3 Menurunkan genteng Ps.3 m2 2,475.00
4 Membongkar pyan Ps.4 m2 21,780.00

B. PEKERJAAN TANAH
1 Galian tanah biasa sedalam 2 m Tn.1 m3 44,435.60
2 Galian tanah biasa sedalam 3 m Tn.2 m3 62,124.70
3 Urugan kembali Tn.3 m3 16,221.70
3
4 Urugan tanah padas Tn.4 m 112,629.00
5 Pemadatan tanah Tn.5 m3 42,295.00
6 Pembuangan tanah sejauh 150 m Tn.6 m3 43,491.80

C. PEKERJAAN PONDASI
1 Pasangan pondasi 1pc : 5ps Pn.1 m3 773,008.50

D. PEKERJAAN PASANGAN
1 Pasang bata ringan 7.5 cm Dd.1 m2 137,808.00
2
2 Pasang bata bata ekspose Dd.2 m 221,591.70

E. PEKERJAAN PLESTERAN
1 Plesteran 1pc:5ps, tebal 1,5 cm Pl.1 m2 43,002.30
2 Plesteran sudut Pl.2 m1 12,950.30
3 Acian dengan PC Pl.3 m2 30,679.00

F PEKERJAAN KAYU
1 Pasang kusen pintu dan jendela kayu jati Ky.1 m3 30,678,670.00
2 Pasang pintu panel kayu jati Ky.2 m2 1,484,032.00
3 Pasang pintu dan jendela kaca kayu jati Ky.3 m2 1,274,298.30
3 Pasang woodplank Ky.4 m1 23,633.50

G. PEKERJAAN BETON
1 Membuat beton tumbuk 1pc:3ps:5kr Bt.1 m3 858,269.50
2 Membuat beton bertulang 1pc:2ps:3kr Bt.4 m3 1,155,412.50
3 Pembesian dengan beton polos / ulir Bt.5 kg 17,154.50
4 Pasang bekisting untuk pondasi Bt.6 m2 154,830.50
2
5 Pasang bekisting untuk lantai Bt.7 m 296,686.50
6 Pasang bekisting untuk sloof Bt.8 m2 167,205.50
7 Pasang bekisting untuk kolom Bt.9 m2 328,717.40
8 Pasang bekisting untuk balok Bt.10 m2 357,157.90
9 Membuat kolom penguat beton bertulang (11 x 11) cm Bt.11 m1 80,263.70
1
10 Membuat ring balok beton bertulang (10 x 15) cm Bt.21 m 94,836.50
11 Membongkar begesting Bt.22 m2 4,275.70

H. PEKERJAAN LANGIT-LANGIT DAN ATAP

1 Langit-langit gypsum board, tebal 9 mm rangka hollow 4 x 4 Li.1 m2 137,201.40
2 Pasang atap metal eks Arista Roof Li.2 m2 191,050.20
3 Pasang nok metal roof eks Arista Li.3 m1 105,056.96
4 Pasang atap rooftop gelombang Li.4 m2 316,390.80

8
 NO URAIAN PEKERJAAN ANALISA SATUAN HARGA UPAH / BAHAN

1 2 3 4 5
5 Langit-langit Plafond PVC (Anl Suplemen) Li.5 m 2
303,270.00
6 List Plafond PVC (Anl Suplemen) Li.6 m1 32,983.50

I. PEKERJAAN SANITASI
1 Memasang 1 m' pipa PVC tipe AW diameter 1/2" Sn.1 m1 17,007.10
2 Memasang 1 m' pipa PVC tipe AW diameter 3" Sn.2 m1 51,975.00
3 Memasang 1 m' pipa PVC tipe AW diameter 4" Sn.3 m1 123,915.00
4 Memasang 1 bh kran diameter 3/4" atau 1/2" Sn.4 bh 88,074.80
5 Memasang 1 buah kloset duduk / monoblok Sn.5 bh 3,075,139.10

J. PEKERJAAN KUNCI DAN KACA

1 Pasang engsel pintu Ku.Ka.1 bh 57,598.20
2 Pasang engsel jendela kupu-kupu Ku.Ka.2 bh 40,782.50
3 Pasang kait angin Ku.Ka.3 bh 84,659.30
4 Pasang kunci selot Ku.Ka.4 bh 279,563.90
5 Pasang kaca bening tebal 5 mm Ku.Ka.5 m2 154,948.20
6 Pasang grendel Ku.Ka.6 bh 34,059.30

9
NO URAIAN PEKERJAAN ANALISA SATUAN HARGA UPAH / BAHAN

1 2 3 4 5
K. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pasang keramik textur 40x40 Ld.1 m2 334,735.50
2 Pasang lantai granite 60 x 60 cm Ld.2 m2 503,048.70
3 Pasang dinding batu candi ukuran 20 x 20 cm Ld.3 m2 249,320.50
4 Pasang keramik dinding dan lantai KM/WC eks Roman 30/60 cm - 30/30 cm Ld.4 m2 321,260.50
2
5 Pasang lantai tegel motif 20/20 cm Ld.5 m 222,645.50

L. PEKERJAAN PENGECATAN
1 Pelaburan bidang kayu dengan politur Pc.1 m2 336,930.00
2 Pengecatan tembok baru eks Catylac Pc.2 m2 20,934.10
2
3 Pengecatan tembok baru eks Mowilex Pc.3 m 31,282.90
4 Pelapisan water proofing Pc.3 m2 84,544.90
5 Pengecatan kayu bidang kayu lama Pc.4 m2 40,590.00
2
6 Pernish batu alam Pc.5 m 28,028.00
7 Kompon langit-langit gypsum/dak beton Pc.6 m2 29,624.19

M. PEKERJAAN BESI DAN ALMUNIUM

1 Pasang pintu besi baja Bs.1 m2 1,066,530.30
2 Pasang rangka atap baja Bs.2 kg 24,768.37
3 Pasang usuk reng baja ringan genteng kodok kayu jati (1 m2 = 25 bh genteng) Bs.3 m2 96,541.01
4 Pasang kusen alumunium 3" Coklat Bs.6 m1 94,930.00
5 Pasang duan jendela kaca alumunium 3" coklat, ukuran 70 x 150 cm Bs.7 unit 683,287.12
6 Pasang duan pintu kaca alumunium 3" coklat, ukuran 80 x 200 cm Bs.8 unit 1,086,309.62

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.

10
 DAFTAR HARGA UPAH DAN BAHAN
PEMBANGUNAN RUMAH KOS (F KOS 2)

SURAKARTA

(NEGOSIASI HARGA)

Lokasi : Kentingan Surakarta

SATUAN UPAH / HARGA UPAH /

NO URAIAN
BAHAN BAHAN
1 2 3 4
A. UPAH
1 Pekerja / penjaga hari 68,000.00
2 Tukang batu / besi / cat hari 80,000.00
3 Tukang kayu hari 80,000.00
4 Kep. Tukang kayu / besi / batu hari 85,000.00
5 Mandor hari 89,000.00
B. BAHAN
1 Amplas lbr 4,000.00
2 Baja ringan C75.100-151 m1 11,600.00
3 Bambu ori btg 13,000.00
4 Batu bata ekspose bh 2,250.00
5 Batu bata ringan 7.5x20x60 biji 10,100.00
6 Batu andesit m2 170,000.00
7 Batu candi m2 120,000.00
3
8 Batu kali / gunung m 200,000.00
9 Besi beton kg 13,500.00
10 Besi profil kg 13,800.00
11 Bindrat / kawat beton kg 19,800.00
12 Buis beton f 100 cm - 50 cm 1/2 m' 95,000.00
13 Cat kayu kg 62,000.00
14 Cat tembok eks Catylac kg 25,200.00
15 Cat tembok eks Mowilex ltr 84,000.00
16 Engsel jendela kupu-kupu bh 27,500.00
17 Engsel kuning bh 38,000.00
18 Galvalum plat m2 68,200.00
2
19 Genteng metal eks Arista m 141,900.00
2
20 Granite lantai m 300,000.00
21 Grendel bh 16,000.00
22 Gypsum board (120 x 240 x 9) mm Lbr 75,000.00
23 Harpleks 4 mm 1 x 1 m Lbr 20,000.00
24 Hollow 4 x 4 m1 9,500.00
25 Kaca bening 5 mm m2 115,000.00
26 Kait angin bh 62,000.00
27 Kapstok bh 88,000.00

11
 SATUAN UPAH / HARGA UPAH /
NO URAIAN
BAHAN BAHAN
1 2 3 4
28 Kayu jati balok m3 23,350,000.00
3
29 Kayujati papan m 26,385,500.00
3
30 Kayu kruing balok m 6,730,000.00
31 Kayu sengon papan m3 2,150,000.00
32 Kayu tahun begesting m3 2,250,000.00
2
33 Keramik dinding 30/30, 30/60 eks Roman m 174,000.00
2
34 Keramik texstur 40x40 eks Roman m 162,000.00
35 Kerpus ex Arista m1 63,600.00
36 Kloset duduk monoblok Toto bh 2,460,000.00
37 Kompon kg 3,900.00
3
38 Kran f /4" bh 70,000.00
39 Kusen alumnium coklat m1 60,000.00
1
40 List plafon PVC m 23,000.00
41 Melamin kg 63,000.00
42 Meni besi kg 28,000.00
43 Minyak pelumas ltr 9,000.00
44 MU-380 kg 4,800.00
1
45 Nok PVC m 150,000.00
46 Paku reng / usuk kg 20,000.00
47 Paku sekrup bh 100.00
48 Paku sekrup kg 14,000.00
3
49 Pasir pasang / cor / woro m 240,000.00
50 P.C. ( Portland Cement ) 50 kg zak 74,700.00
51 P.C. ( Portland Cement ) kg 1,400.00
52 Pegangan pintu bh 250,000.00
53 Pernish ltr 66,000.00
54 Pintu besi baja m2 865,000.00
1
55 Pipa PVC tipe AW f 1/2" m 5,600.00
1
56 Pipa PVC tipe AW f 3/4" m 7,100.00
57 Pipa PVC tipe AW f 1" m1 9,800.00
58 Pipa PVC tipe AW f 3" m1 29,200.00
1
59 Pipa PVC tipe AW f 4" m 70,400.00
60 Plamur kg 28,000.00
61 Plafon PVC m2 207,000.00
62 Plywood Lbr 75,000.00
63 Politur Ltr 63,000.00
64 Reng baja ringan m1 5,600.00
65 Rooftop PVC m2 257,000.00
66 Seal tape bh 3,700.00
67 Semen putih / warna Kg 17,000.00

12
 SATUAN UPAH / HARGA UPAH /
NO URAIAN
BAHAN BAHAN
1 2 3 4
68 Slood SES bh 235,000.00
2
69 Split cor beton ( pecah mesin /3 ) / koral beton m 3
240,000.00
3
70 Tanah padas m 65,000.00
71 Tegel motif 20/20 cm bh 92,500.00
72 Triplek 4 mm lbr 62,700.00
73 Water proofing eks Lemkra DS 105 kg 17,000.00
1
74 Woodplank m 19,700.00

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.

13
 ANALISA
PEMBANGUNAN RUMAH KOS (F KOS 2)
SURAKARTA

Lokasi : Kentingan Surakarta

A. PEKERJAAN PERSIAPAN
1 Ps.1 : 1 m' Pengukuran dan pemasangan bouwplank kayu tahun
Bahan :
Kayu tahun 5/7 0.0120 m3 x Rp 2,250,000.00 = Rp 27,000.00
Paku biasa 2"-5" 0.0200 Kg x Rp 20,000.00 = Rp 400.00
Kayu sengon papan 3/20 0.0070 m3 x Rp 2,150,000.00 = Rp 15,050.00
= Rp 42,450.00
Tenaga :
Tukang kayu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Pekerja 0.1000 Oh x Rp 68,000.00 = Rp 6,800.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 16,095.00
= Rp 58,545.00
Overhead & Profit (10%) = Rp 5,854.50
Harga Satuan Pekerjaan = Rp 64,399.50
2 Ps.2 : 1m3 Membongkar dinding tembok bata merah
Pekerja 2.0000 Oh x Rp 68,000.00 = Rp 136,000.00
Mandor 0.0900 Oh x Rp 89,000.00 = Rp 8,010.00
= Rp 144,010.00
Overhead & Profit (10%) = Rp 14,401.00
Harga Satuan Pekerjaan = Rp 158,411.00
3 Ps.3 : 10 m2 Menurunkan genteng
Tenaga :
Pekerja 0.2000 Oh x Rp 68,000.00 = Rp 13,600.00
Mandor 0.1000 Oh x Rp 89,000.00 = Rp 8,900.00
= Rp 22,500.00
Untuk menurunkan 1 m2 genteng = Rp 2,250.00
Overhead & Profit (10%) = Rp 225.00
Harga Satuan Pekerjaan = Rp 2,475.00
4 Ps.4 : 10 m2 Membongkar pyan
Tenaga :
Tukang kayu 0.6000 Oh x Rp 80,000.00 = Rp 48,000.00
Kepala tukang 0.0600 Oh x Rp 85,000.00 = Rp 5,100.00
Pekerja 2.0000 Oh x Rp 68,000.00 = Rp 136,000.00
Mandor 0.1000 Oh x Rp 89,000.00 = Rp 8,900.00
= Rp 198,000.00
Untuk membongkar 1 m2 pyan = Rp 19,800.00
Overhead & Profit (10%) = Rp 1,980.00
Harga Satuan Pekerjaan = Rp 21,780.00

B. PEKERJAAN TANAH
1 Tn.1 : 1m3 Galian tanah biasa sedalam 2 m
Pekerja 0.5260 Oh x Rp 68,000.00 = Rp 35,768.00
Mandor 0.0520 Oh x Rp 89,000.00 = Rp 4,628.00
= Rp 40,396.00
Overhead & Profit (10%) = Rp 4,039.60
Harga Satuan Pekerjaan = Rp 44,435.60
2 Tn.2 : 1m3 Galian tanah biasa sedalam 3 m
Pekerja 0.7350 Oh x Rp 68,000.00 = Rp 49,980.00
Mandor 0.0730 Oh x Rp 89,000.00 = Rp 6,497.00
= Rp 56,477.00
Overhead & Profit (10%) = Rp 5,647.70
Harga Satuan Pekerjaan = Rp 62,124.70
4 Tn.3 : 1m3 Urugan kembali
Pekerja 0.1920 Oh x Rp 68,000.00 = Rp 13,056.00
Mandor 0.0190 Oh x Rp 89,000.00 = Rp 1,691.00
= Rp 14,747.00
Overhead & Profit (10%) = Rp 1,474.70
Harga Satuan Pekerjaan = Rp 16,221.70
14
5 Tn.4 : 1m3 Urugan tanah padas
Bahan :
Padas 1.3000 m3 x Rp 65,000.00 = Rp 84,500.00
= Rp 84,500.00
Tenaga :
Pekerja 0.2500 Oh x Rp 68,000.00 = Rp 17,000.00
Mandor 0.0100 Oh x Rp 89,000.00 = Rp 890.00
= Rp 17,890.00
= Rp 102,390.00
Overhead & Profit (10%) = Rp 10,239.00
Harga Satuan Pekerjaan = Rp 112,629.00

15
 6 Tn.5 : 1m3 Pemadatan tanah
Pekerja 0.5000 Oh x Rp 68,000.00 = Rp 34,000.00
Mandor 0.0500 Oh x Rp 89,000.00 = Rp 4,450.00
= Rp 38,450.00
Overhead & Profit (10%) = Rp 3,845.00
Harga Satuan Pekerjaan = Rp 42,295.00
7 Tn.6 : 1m3 Pembuangan tanah sejauh 150 m
Pekerja 0.5160 Oh x Rp 68,000.00 = Rp 35,088.00
Mandor 0.0500 Oh x Rp 89,000.00 = Rp 4,450.00
= Rp 39,538.00
Overhead & Profit (10%) = Rp 3,953.80
Harga Satuan Pekerjaan = Rp 43,491.80

C. PEKERJAAN PONDASI
1 Pn.1 : 1m3 Pasangan pondasi 1pc : 5ps
Bahan :
Batu belah 15/20 cm 1.1000 m3 x Rp 200,000.00 = Rp 220,000.00
Semen portland 136.0000 Kg x Rp 1,400.00 = Rp 190,400.00
Pasir pasang 0.5440 m3 x Rp 240,000.00 = Rp 130,560.00
= Rp 540,960.00
Tenaga
Pekerja 1.5000 Oh x Rp 68,000.00 = Rp 102,000.00
Tukang batu 0.6000 Oh x Rp 80,000.00 = Rp 48,000.00
Kepala tukang 0.0600 Oh x Rp 85,000.00 = Rp 5,100.00
Mandor 0.0750 Oh x Rp 89,000.00 = Rp 6,675.00
= Rp 161,775.00
= Rp 702,735.00
Overhead & Profit (10%) = Rp 70,273.50
Harga Satuan Pekerjaan = Rp 773,008.50

D. PEKERJAAN PASANGAN
1 Dd.1 : 1m2 Pasang bata ringan 7.5 cm
Bahan :
Bata merah 9.1667 bh x Rp 10,100.00 = Rp 92,583.00
MU-380 0.4400 kg x Rp 4,800.00 = Rp 2,112.00
= Rp 94,695.00
Tenaga :
Pekerja 0.3000 Oh x Rp 68,000.00 = Rp 20,400.00
Tukang batu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0150 Oh x Rp 89,000.00 = Rp 1,335.00
= Rp 30,585.00
= Rp 125,280.00
Overhead & Profit (10%) = Rp 12,528.00
Harga Satuan Pekerjaan = Rp 137,808.00

2 Dd.2 : 1m2 Pasang bata bata ekspose

Bahan :
Bata merah 75.0000 bh x Rp 2,250.00 = Rp 168,750.00
MU-380 0.4400 kg x Rp 4,800.00 = Rp 2,112.00
= Rp 170,862.00
Tenaga :
Pekerja 0.3000 Oh x Rp 68,000.00 = Rp 20,400.00
Tukang batu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0150 Oh x Rp 89,000.00 = Rp 1,335.00
= Rp 30,585.00
= Rp 201,447.00
Overhead & Profit (10%) = Rp 20,144.70
Harga Satuan Pekerjaan = Rp 221,591.70

E. PEKERJAAN PLESTERAN
1 Pl.1 : 1m2 Plesteran 1pc:5ps, tebal 1,5 cm
Bahan :
Semen portland 4.3200 Kg x Rp 1,400.00 = Rp 6,048.00
Pasir pasang 0.0220 m3 x Rp 240,000.00 = Rp 5,280.00
= Rp 11,328.00

16
 Tenaga :
Pekerja 0.2000 Oh x Rp 68,000.00 = Rp 13,600.00
Tukang batu 0.1500 Oh x Rp 80,000.00 = Rp 12,000.00
Kepala tukang 0.0150 Oh x Rp 85,000.00 = Rp 1,275.00
Mandor 0.0100 Oh x Rp 89,000.00 = Rp 890.00
= Rp 27,765.00
= Rp 39,093.00
Overhead & Profit (10%) = Rp 3,909.30
Harga Satuan Pekerjaan = Rp 43,002.30

2 Pl.2 : 1m1 Plesteran sudut

Bahan :
Semen portland 0.1080 Kg x Rp 1,400.00 = Rp 151.00
Pasir pasang 0.0026 m3 x Rp 240,000.00 = Rp 624.00
= Rp 775.00
Tenaga :
Pekerja 0.1200 Oh x Rp 68,000.00 = Rp 8,160.00
Tukang batu 0.0200 Oh x Rp 80,000.00 = Rp 1,600.00
Kepala tukang 0.0020 Oh x Rp 85,000.00 = Rp 170.00
Mandor 0.0120 Oh x Rp 89,000.00 = Rp 1,068.00
= Rp 10,998.00
= Rp 11,773.00
Overhead & Profit (10%) = Rp 1,177.30
Harga Satuan Pekerjaan = Rp 12,950.30

17
 3 Pl.3 : 1m1 Acian dengan PC
Bahan :
Semen portland 3.2500 Kg x Rp 1,400.00 = Rp 4,550.00
= Rp 4,550.00
Tenaga :
Pekerja 0.2000 Oh x Rp 68,000.00 = Rp 13,600.00
Tukang batu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0100 Oh x Rp 89,000.00 = Rp 890.00
= Rp 23,340.00
= Rp 27,890.00
Overhead & Profit (10%) = Rp 2,789.00
Harga Satuan Pekerjaan = Rp 30,679.00

F. PEKERJAAN KAYU
1 Ky.1 : 1m3 Pasang kusen pintu dan jendela kayu jati
Bahan :
Kayu kamper balok 1.1000 m3 x Rp 23,350,000.00 = Rp 25,685,000.00
= Rp 25,685,000.00
Tenaga :
Pekerja 6.0000 Oh x Rp 68,000.00 = Rp 408,000.00
Tukang kayu 20.0000 Oh x Rp 80,000.00 = Rp 1,600,000.00
Kepala tukang 2.0000 Oh x Rp 85,000.00 = Rp 170,000.00
Mandor 0.3000 Oh x Rp 89,000.00 = Rp 26,700.00
= Rp 2,204,700.00
= Rp 27,889,700.00
Overhead & Profit (10%) = Rp 2,788,970.00
Harga Satuan Pekerjaan = Rp 30,678,670.00
2 Ky.2 : 1m2 Pasang pintu panel kayu jati
Bahan :
Kayu kamper, papan 0.0400 m3 x Rp 26,385,500.00 = Rp 1,055,420.00
= Rp 1,055,420.00
Tenaga :
Pekerja 1.0000 Oh x Rp 68,000.00 = Rp 68,000.00
Tukang kayu 2.5000 Oh x Rp 80,000.00 = Rp 200,000.00
Kepala tukang 0.2500 Oh x Rp 85,000.00 = Rp 21,250.00
Mandor 0.0500 Oh x Rp 89,000.00 = Rp 4,450.00
= Rp 293,700.00
= Rp 1,349,120.00
Overhead & Profit (10%) = Rp 134,912.00
Harga Satuan Pekerjaan = Rp 1,484,032.00
3 Ky.3 : 1m2 Pasang pintu dan jendela kaca kayu jati
Bahan :
Kayu kamper, papan 0.0350 m3 x Rp 26,385,500.00 = Rp 923,493.00
= Rp 923,493.00
Tenaga :
Pekerja 0.8000 Oh x Rp 68,000.00 = Rp 54,400.00
Tukang kayu 2.0000 Oh x Rp 80,000.00 = Rp 160,000.00
Kepala tukang 0.2000 Oh x Rp 85,000.00 = Rp 17,000.00
Mandor 0.0400 Oh x Rp 89,000.00 = Rp 3,560.00
= Rp 234,960.00
= Rp 1,158,453.00
Overhead & Profit (10%) = Rp 115,845.30
Harga Satuan Pekerjaan = Rp 1,274,298.30
4 Ky.4 : 1m' Pasang woodplank
Bahan :
Kayu jati, papan 1.1000 m1 x Rp 19,700.00 = Rp 21,670.00
Paku biasa 2"-5" 0.0600 Kg x Rp 20,000.00 = Rp 1,200.00
= Rp 22,870.00
Tenaga :
Pekerja 0.1000 Oh x Rp 68,000.00 = Rp 6,800.00
Tukang kayu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0500 Oh x Rp 89,000.00 = Rp 4,450.00
= Rp 20,100.00
= Rp 42,970.00
Untuk 1 m' = Rp 21,485.00

18
 Overhead & Profit (10%) = Rp 2,148.50
Harga Satuan Pekerjaan = Rp 23,633.50

19
G. PEKERJAAN BETON
1 Bt.1 : 1m3 Membuat beton tumbuk 1pc:3ps:5kr
Bahan :
Semen portland 218.0000 Kg x Rp 1,400.00 = Rp 305,200.00
Pasir beton 0.5200 m3 x Rp 240,000.00 = Rp 124,800.00
Koral beton 0.8700 m3 x Rp 240,000.00 = Rp 208,800.00
= Rp 638,800.00
Tenaga :
Pekerja 1.6500 Oh x Rp 68,000.00 = Rp 112,200.00
Tukang batu 0.2500 Oh x Rp 80,000.00 = Rp 20,000.00
Kepala tukang 0.0250 Oh x Rp 85,000.00 = Rp 2,125.00
Mandor 0.0800 Oh x Rp 89,000.00 = Rp 7,120.00
= Rp 141,445.00
= Rp 780,245.00
Overhead & Profit (10%) = Rp 78,024.50
Harga Satuan Pekerjaan = Rp 858,269.50
2 Bt.4 : 1m2 Membuat beton bertulang 1pc:2ps:3kr
Bahan :
Semen portland 336.0000 Kg x Rp 1,400.00 = Rp 470,400.00
Pasir beton 0.5400 m3 x Rp 240,000.00 = Rp 129,600.00
Koral beton 0.8100 m3 x Rp 240,000.00 = Rp 194,400.00
= Rp 794,400.00
Tenaga :
Pekerja 2.0000 Oh x Rp 68,000.00 = Rp 136,000.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 1.0000 Oh x Rp 89,000.00 = Rp 89,000.00
= Rp 255,975.00
= Rp 1,050,375.00
Overhead & Profit (10%) = Rp 105,037.50
Harga Satuan Pekerjaan = Rp 1,155,412.50
3 Bt.5 : 1 Kg Pembesian dengan beton polos / ulir
Bahan :
Besi beton (polos/ulir) 1.0500 Kg x Rp 13,500.00 = Rp 14,175.00
Kawat beton 0.0150 Kg x Rp 19,800.00 = Rp 297.00
= Rp 14,472.00
Tenaga :
Pekerja 0.0070 Oh x Rp 68,000.00 = Rp 476.00
Tukang besi 0.0070 Oh x Rp 80,000.00 = Rp 560.00
Kepala tukang 0.0007 Oh x Rp 85,000.00 = Rp 60.00
Mandor 0.0003 Oh x Rp 89,000.00 = Rp 27.00
= Rp 1,123.00
= Rp 15,595.00
Overhead & Profit (10%) = Rp 1,559.50
Harga Satuan Pekerjaan = Rp 17,154.50
4 Bt.6 : 1m2 Pasang bekisting untuk pondasi
Bahan :
Kayu terentang, ky tahun 0.0400 m3 x Rp 2,250,000.00 = Rp 90,000.00
Paku biasa 2"-5" 0.3000 Kg x Rp 20,000.00 = Rp 6,000.00
Minyak begisting 0.1000 Lt x Rp 9,000.00 = Rp 900.00
= Rp 96,900.00
Tenaga :
Pekerja 0.3000 Oh x Rp 68,000.00 = Rp 20,400.00
Tukang kayu 0.2600 Oh x Rp 80,000.00 = Rp 20,800.00
Kepala tukang 0.0260 Oh x Rp 85,000.00 = Rp 2,210.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 43,855.00
= Rp 140,755.00
Overhead & Profit (10%) = Rp 14,075.50
Harga Satuan Pekerjaan = Rp 154,830.50
5 Bt.7 : 1m2 Pasang bekisting untuk lantai
Bahan :
Kayu terentang, ky tahun 0.0400 m3 x Rp 2,250,000.00 = Rp 90,000.00
Paku biasa 2"-5" 0.4000 Kg x Rp 20,000.00 = Rp 8,000.00
Minyak begisting 0.2000 Lt x Rp 9,000.00 = Rp 1,800.00
Kayu tahun balok 0.0150 m3 x Rp 2,250,000.00 = Rp 33,750.00
Plywood 9 mm 0.3500 Lbr x Rp 75,000.00 = Rp 26,250.00

20
Bambu ori 6.0000 Btg x Rp 13,000.00 = Rp 78,000.00
= Rp 237,800.00
Tenaga :
Pekerja 0.0320 Oh x Rp 68,000.00 = Rp 2,176.00
Tukang kayu 0.3300 Oh x Rp 80,000.00 = Rp 26,400.00
Kepala tukang 0.0330 Oh x Rp 85,000.00 = Rp 2,805.00
Mandor 0.0060 Oh x Rp 89,000.00 = Rp 534.00
= Rp 31,915.00
= Rp 269,715.00
Overhead & Profit (10%) = Rp 26,971.50
Harga Satuan Pekerjaan = Rp 296,686.50

21
5 Bt.8 : 1m2 Pasang bekisting untuk sloof
Bahan :
Kayu terentang, ky tahun 0.0450 m3 x Rp 2,250,000.00 = Rp 101,250.00
Paku biasa 2"-5" 0.3000 Kg x Rp 20,000.00 = Rp 6,000.00
Minyak begisting 0.1000 Lt x Rp 9,000.00 = Rp 900.00
= Rp 108,150.00
Tenaga :
Pekerja 0.3000 Oh x Rp 68,000.00 = Rp 20,400.00
Tukang kayu 0.2600 Oh x Rp 80,000.00 = Rp 20,800.00
Kepala tukang 0.0260 Oh x Rp 85,000.00 = Rp 2,210.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 43,855.00
= Rp 152,005.00
Overhead & Profit (10%) = Rp 15,200.50
Harga Satuan Pekerjaan = Rp 167,205.50
6 Bt.9 : 1m2 Pasang bekisting untuk kolom
Bahan :
Kayu terentang, ky tahun 0.0400 m3 x Rp 2,250,000.00 = Rp 90,000.00
Paku biasa 2"-5" 0.4000 Kg x Rp 20,000.00 = Rp 8,000.00
Minyak begisting 0.2000 Lt x Rp 9,000.00 = Rp 1,800.00
Kayu kruing balok 0.0150 m3 x Rp 6,730,000.00 = Rp 100,950.00
Triplek 0.3500 Lbr x Rp 62,700.00 = Rp 21,945.00
Bambu ori 2.0000 Btg x Rp 13,000.00 = Rp 26,000.00
= Rp 248,695.00
Tenaga :
Pekerja 0.3000 Oh x Rp 68,000.00 = Rp 20,400.00
Tukang kayu 0.3300 Oh x Rp 80,000.00 = Rp 26,400.00
Kepala tukang 0.0330 Oh x Rp 85,000.00 = Rp 2,805.00
Mandor 0.0060 Oh x Rp 89,000.00 = Rp 534.00
= Rp 50,139.00
= Rp 298,834.00
Overhead & Profit (10%) = Rp 29,883.40
Harga Satuan Pekerjaan = Rp 328,717.40
7 Bt.10 : 1m2 Pasang bekisting untuk balok
Bahan :
Kayu terentang, ky tahun 0.0400 m3 x Rp 2,250,000.00 = Rp 90,000.00
Paku biasa 2"-5" 0.4000 Kg x Rp 20,000.00 = Rp 8,000.00
Minyak begisting 0.2000 Lt x Rp 9,000.00 = Rp 1,800.00
Kayu kruing balok 0.0180 m3 x Rp 6,730,000.00 = Rp 121,140.00
Plywood 9 mm 0.3500 Lbr x Rp 75,000.00 = Rp 26,250.00
Bambu ori 2.0000 Btg x Rp 13,000.00 = Rp 26,000.00
= Rp 273,190.00
Tenaga :
Pekerja 0.3200 Oh x Rp 68,000.00 = Rp 21,760.00
Tukang kayu 0.3300 Oh x Rp 80,000.00 = Rp 26,400.00
Kepala tukang 0.0330 Oh x Rp 85,000.00 = Rp 2,805.00
Mandor 0.0060 Oh x Rp 89,000.00 = Rp 534.00
= Rp 51,499.00
= Rp 324,689.00
Overhead & Profit (10%) = Rp 32,468.90
Harga Satuan Pekerjaan = Rp 357,157.90
8 Bt.11 : 1m' Membuat kolom penguat beton bertulang (11 x 11) cm
Bahan :
Kayu terentang, ky tahun 0.0020 m3 x Rp 2,250,000.00 = Rp 4,500.00
Paku biasa 2"-5" 0.0100 Kg x Rp 20,000.00 = Rp 200.00
Besi beton 3.0000 Kg x Rp 13,500.00 = Rp 40,500.00
Kawat beton 0.4500 Kg x Rp 19,800.00 = Rp 8,910.00
Semen portland 4.0000 Kg x Rp 1,400.00 = Rp 5,600.00
Pasir beton 0.0060 m3 x Rp 240,000.00 = Rp 1,440.00
Koral beton 0.0090 m3 x Rp 240,000.00 = Rp 2,160.00
= Rp 63,310.00
Tenaga :
Pekerja 0.0600 Oh x Rp 68,000.00 = Rp 4,080.00
Tukang batu 0.0200 Oh x Rp 80,000.00 = Rp 1,600.00
Tukang kayu 0.0200 Oh x Rp 80,000.00 = Rp 1,600.00
Tukang besi 0.0200 Oh x Rp 80,000.00 = Rp 1,600.00
Kepala tukang 0.0060 Oh x Rp 85,000.00 = Rp 510.00

22
Mandor 0.0030 Oh x Rp 89,000.00 = Rp 267.00
= Rp 9,657.00
= Rp 72,967.00
Overhead & Profit (10%) = Rp 7,296.70
Harga Satuan Pekerjaan = Rp 80,263.70

23
 9 Bt.21 : 1m' Membuat ring balok beton bertulang (10 x 15) cm
Bahan :
Kayu terentang, ky tahun 0.0030 m3 x Rp 2,250,000.00 = Rp 6,750.00
Paku biasa 2"-5" 0.0200 Kg x Rp 20,000.00 = Rp 400.00
Besi beton 3.6000 Kg x Rp 13,500.00 = Rp 48,600.00
Kawat beton 0.0500 Kg x Rp 19,800.00 = Rp 990.00
Semen portland 5.5000 Kg x Rp 1,400.00 = Rp 7,700.00
Pasir beton 0.0090 m3 x Rp 240,000.00 = Rp 2,160.00
Koral beton 0.0150 m3 x Rp 240,000.00 = Rp 3,600.00
= Rp 70,200.00
Tenaga :
Pekerja 0.1000 Oh x Rp 68,000.00 = Rp 6,800.00
Tukang batu 0.0330 Oh x Rp 80,000.00 = Rp 2,640.00
Tukang kayu 0.0330 Oh x Rp 80,000.00 = Rp 2,640.00
Tukang besi 0.0330 Oh x Rp 80,000.00 = Rp 2,640.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 16,015.00
= Rp 86,215.00
Overhead & Profit (10%) = Rp 8,621.50
Harga Satuan Pekerjaan = Rp 94,836.50
10 Bt.22 : 1m2 Membongkar begesting
Tenaga :
Pekerja 0.0133 Oh x Rp 68,000.00 = Rp 904.00
Tukang kayu 0.0330 Oh x Rp 80,000.00 = Rp 2,640.00
Kepala tukang 0.0033 Oh x Rp 85,000.00 = Rp 281.00
Mandor 0.0007 Oh x Rp 89,000.00 = Rp 62.00
= Rp 3,887.00
= Rp 3,887.00
Overhead & Profit (10%) = Rp 388.70
Harga Satuan Pekerjaan = Rp 4,275.70

H. PEKERJAAN LANGIT-LANGIT DAN ATAP

1 Li.1 : 1m2 Langit-langit gypsum board, tebal 9 mm rangka hollow 4 x 4
Bahan :
Gypsum board tb. 9 mm 0.3640 Lbr x Rp 75,000.00 = Rp 27,300.00
Paku skrup 0.1100 Kg x Rp 14,000.00 = Rp 1,540.00
Kawat galvalum 0.3495 Kg x Rp 19,800.00 = Rp 6,920.99
Hollow galvalum 4 x 4 3.2229 m1 x Rp 9,500.00 = Rp 30,617.55
= Rp 66,378.54
Tenaga :
Pekerja 0.5000 Oh x Rp 68,000.00 = Rp 34,000.00
Tukang kayu 0.2500 Oh x Rp 80,000.00 = Rp 20,000.00
Kepala tukang 0.0250 Oh x Rp 85,000.00 = Rp 2,125.00
Mandor 0.0250 Oh x Rp 89,000.00 = Rp 2,225.00
= Rp 58,350.00
= Rp 124,728.54
Overhead & Profit (10%) = Rp 12,472.85
Harga Satuan Pekerjaan = Rp 137,201.40
2 Li.2 : 1m2 Pasang atap metal eks Arista Roof
Bahan :
Genteng metal 1.1000 m2 x Rp 141,900.00 = Rp 156,090.00
= Rp 156,090.00
Tenaga :
Pekerja 0.1500 Oh x Rp 68,000.00 = Rp 10,200.00
Tukang kayu 0.0750 Oh x Rp 80,000.00 = Rp 6,000.00
Kepala tukang 0.0080 Oh x Rp 85,000.00 = Rp 680.00
Mandor 0.0080 Oh x Rp 89,000.00 = Rp 712.00
= Rp 17,592.00
= Rp 173,682.00
Overhead & Profit (10%) = Rp 17,368.20
Harga Satuan Pekerjaan = Rp 191,050.20
3 Li.3 : 1m' Pasang nok metal roof eks Arista
Bahan :
Nok metal roof 1.2222 Lbr x Rp 63,600.00 = Rp 77,733.33
Paku skrup 3.5" 6.0000 bh x Rp 100.00 = Rp 600.00
= Rp 78,333.33

24
 Tenaga :
Pekerja 0.0840 Oh x Rp 68,000.00 = Rp 5,712.00
Tukang kayu 0.1250 Oh x Rp 80,000.00 = Rp 10,000.00
Kepala tukang 0.0130 Oh x Rp 85,000.00 = Rp 1,105.00
Mandor 0.0040 Oh x Rp 89,000.00 = Rp 356.00
= Rp 17,173.00
= Rp 95,506.33
Overhead & Profit (10%) = Rp 9,550.63
Harga Satuan Pekerjaan = Rp 105,056.96

4 Li.4 : 1m2 Pasang atap rooftop gelombang

Bahan :
Rooftop gelombang 1.050 m2 x Rp 257,000.00 = Rp 269,850.00
Paku pancing 60x230 0.120 Kg x Rp 14,000.00 = Rp 1,680.00
= Rp 271,530.00
Tenaga :
Pekerja 0.140 Oh x Rp 68,000.00 = Rp 9,520.00
Tukang kayu 0.067 Oh x Rp 80,000.00 = Rp 5,360.00
Kepala tukang 0.007 Oh x Rp 85,000.00 = Rp 595.00
Mandor 0.007 Oh x Rp 89,000.00 = Rp 623.00
= Rp 16,098.00
= Rp 287,628.00
Overhead & Profit (10%) = Rp 28,762.80
Harga Satuan Pekerjaan = Rp 316,390.80

5 Li.5 : 1m2 Langit-langit Plafond PVC (Anl Suplemen)

Bahan :
Pvc plafond 1.050 m2 x Rp 207,000.00 = Rp 217,350.00
= Rp 217,350.00
Tenaga :
Pekerja 0.500 Oh x Rp 68,000.00 = Rp 34,000.00
Tukang kayu 0.250 Oh x Rp 80,000.00 = Rp 20,000.00
Kepala tukang 0.025 Oh x Rp 85,000.00 = Rp 2,125.00
Mandor 0.025 Oh x Rp 89,000.00 = Rp 2,225.00
= Rp 58,350.00
= Rp 275,700.00
Overhead & Profit (10%) = Rp 27,570.00
Harga Satuan Pekerjaan = Rp 303,270.00

6 Li.6 : 1m2 List Plafond PVC (Anl Suplemen)

Bahan :
List plafond PVC 1.050 m1 x Rp 23,000.00 = Rp 24,150.00
= Rp 24,150.00
Tenaga :
Pekerja 0.050 Oh x Rp 68,000.00 = Rp 3,400.00
Tukang kayu 0.025 Oh x Rp 80,000.00 = Rp 2,000.00
Kepala tukang 0.003 Oh x Rp 85,000.00 = Rp 212.50
Mandor 0.003 Oh x Rp 89,000.00 = Rp 222.50
= Rp 5,835.00
= Rp 29,985.00
Overhead & Profit (10%) = Rp 2,998.50
Harga Satuan Pekerjaan = Rp 32,983.50

25
I. PEKERJAAN SANITASI
1 Sn.1 Memasang 1 m' pipa PVC tipe AW diameter 1/2"
Bahan :
Pipa PVC tipe AW 1/2" 1.2000 m' x Rp 5,600.00 = Rp 6,720.00
Perlengkapan 0.3500 x Rp 2,352.00 = Rp 823.00
= Rp 7,543.00
Tenaga :
Pekerja 0.0360 Oh x Rp 68,000.00 = Rp 2,448.00
Tukang batu 0.0600 Oh x Rp 80,000.00 = Rp 4,800.00
Kepala tukang 0.0060 Oh x Rp 85,000.00 = Rp 510.00
Mandor 0.0018 Oh x Rp 89,000.00 = Rp 160.00
= Rp 7,918.00
= Rp 15,461.00
Overhead & Profit (10%) = Rp 1,546.10
Harga Satuan Pekerjaan = Rp 17,007.10
2 Sn.2 Memasang 1 m' pipa PVC tipe AW diameter 3"
Bahan :
Pipa PVC tipe AW 2 1/2" 1.2000 m' x Rp 29,200.00 = Rp 35,040.00
Perlengkapan 0.3500 x Rp 12,264.00 = Rp 4,292.00
= Rp 39,332.00
Tenaga :
Pekerja 0.0360 Oh x Rp 68,000.00 = Rp 2,448.00
Tukang batu 0.0600 Oh x Rp 80,000.00 = Rp 4,800.00
Kepala tukang 0.0060 Oh x Rp 85,000.00 = Rp 510.00
Mandor 0.0018 Oh x Rp 89,000.00 = Rp 160.00
= Rp 7,918.00
= Rp 47,250.00
Overhead & Profit (10%) = Rp 4,725.00
Harga Satuan Pekerjaan = Rp 51,975.00
3 Sn.3 Memasang 1 m' pipa PVC tipe AW diameter 4"
Bahan :
Pipa PVC tipe AW 4" 1.2000 m' x Rp 70,400.00 = Rp 84,480.00
Perlengkapan 0.3500 x Rp 29,568.00 = Rp 10,349.00
= Rp 94,829.00
Tenaga :
Pekerja 0.0810 Oh x Rp 68,000.00 = Rp 5,508.00
Tukang batu 0.1350 Oh x Rp 80,000.00 = Rp 10,800.00
Kepala tukang 0.0135 Oh x Rp 85,000.00 = Rp 1,148.00
Mandor 0.0041 Oh x Rp 89,000.00 = Rp 365.00
= Rp 17,821.00
= Rp 112,650.00
Overhead & Profit (10%) = Rp 11,265.00
Harga Satuan Pekerjaan = Rp 123,915.00
4 Sn.4 Memasang 1 bh kran diameter 3/4" atau 1/2"
Bahan :
Kran air 1.0000 bh x Rp 70,000.00 = Rp 70,000.00
Seal tape 0.0250 bh x Rp 3,700.00 = Rp 93.00
= Rp 70,093.00
Tenaga :
Pekerja 0.0100 Oh x Rp 68,000.00 = Rp 680.00
Tukang batu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 9,975.00
= Rp 80,068.00
Overhead & Profit (10%) = Rp 8,006.80
Harga Satuan Pekerjaan = Rp 88,074.80
5 Sn.5 Memasang 1 buah kloset duduk / monoblok
Bahan :
Kloset duduk 1.0000 bh x Rp 2,460,000.00 = Rp 2,460,000.00
Perlengkapan 0.0600 h.kloset x Rp 147,600.00 = Rp 8,856.00
= Rp 2,468,856.00
Tenaga :
Pekerja 3.3000 Oh x Rp 68,000.00 = Rp 224,400.00
Tukang batu 1.1000 Oh x Rp 80,000.00 = Rp 88,000.00
Kepala tukang 0.0010 Oh x Rp 85,000.00 = Rp 85.00
Mandor 0.1600 Oh x Rp 89,000.00 = Rp 14,240.00
= Rp 326,725.00

26
 = Rp 2,795,581.00
Overhead & Profit (10%) = Rp 279,558.10
Harga Satuan Pekerjaan = Rp 3,075,139.10

27
J. PEKERJAAN KUNCI DAN KACA
1 Ku.Ka.1 : 1 bh Pasang engsel pintu
Bahan :
Engsel pintu 1.0000 bh x Rp 38,000.00 = Rp 38,000.00
= Rp 38,000.00
Tenaga :
Pekerja 0.0150 Oh x Rp 68,000.00 = Rp 1,020.00
Tukang kayu 0.1500 Oh x Rp 80,000.00 = Rp 12,000.00
Kepala tukang 0.0150 Oh x Rp 85,000.00 = Rp 1,275.00
Mandor 0.0008 Oh x Rp 89,000.00 = Rp 67.00
= Rp 14,362.00
= Rp 52,362.00
Overhead & Profit (10%) = Rp 5,236.20
Harga Satuan Pekerjaan = Rp 57,598.20
2 Ku.Ka.2 : 1 bh Pasang engsel jendela kupu-kupu
Bahan :
Engsel jendela 1.0000 bh x Rp 27,500.00 = Rp 27,500.00
= Rp 27,500.00
Tenaga :
Pekerja 0.0100 Oh x Rp 68,000.00 = Rp 680.00
Tukang kayu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0005 Oh x Rp 89,000.00 = Rp 45.00
= Rp 9,575.00
= Rp 37,075.00
Overhead & Profit (10%) = Rp 3,707.50
Harga Satuan Pekerjaan = Rp 40,782.50
3 Ku.Ka.3 : 1 bh Pasang kait angin
Bahan :
Kait angin 1.0000 bh x Rp 62,000.00 = Rp 62,000.00
= Rp 62,000.00
Tenaga :
Pekerja 0.0150 Oh x Rp 68,000.00 = Rp 1,020.00
Tukang kayu 0.1500 Oh x Rp 80,000.00 = Rp 12,000.00
Kepala tukang 0.0150 Oh x Rp 85,000.00 = Rp 1,275.00
Mandor 0.0075 Oh x Rp 89,000.00 = Rp 668.00
= Rp 14,963.00
= Rp 76,963.00
Overhead & Profit (10%) = Rp 7,696.30
Harga Satuan Pekerjaan = Rp 84,659.30
4 Ku.Ka.4 : 1 bh Pasang kunci selot
Bahan :
Kunci selot 1.0000 bh x Rp 235,000.00 = Rp 235,000.00
= Rp 235,000.00
Tenaga :
Pekerja 0.0200 Oh x Rp 68,000.00 = Rp 1,360.00
Tukang kayu 0.2000 Oh x Rp 80,000.00 = Rp 16,000.00
Kepala tukang 0.0200 Oh x Rp 85,000.00 = Rp 1,700.00
Mandor 0.0010 Oh x Rp 89,000.00 = Rp 89.00
= Rp 19,149.00
= Rp 254,149.00
Overhead & Profit (10%) = Rp 25,414.90
Harga Satuan Pekerjaan = Rp 279,563.90

5 Ku.Ka.5 : 1 m2 Pasang kaca bening tebal 5 mm

Bahan :
Kaca bening 5 mm 1.1000 m2 x Rp 115,000.00 = Rp 126,500.00
= Rp 126,500.00
Tenaga :
Pekerja 0.0150 Oh x Rp 68,000.00 = Rp 1,020.00
Tukang kayu 0.1500 Oh x Rp 80,000.00 = Rp 12,000.00
Kepala tukang 0.0150 Oh x Rp 85,000.00 = Rp 1,275.00
Mandor 0.0008 Oh x Rp 89,000.00 = Rp 67.00
= Rp 14,362.00
= Rp 140,862.00
Overhead & Profit (10%) = Rp 14,086.20
Harga Satuan Pekerjaan = Rp 154,948.20
6 Ku.Ka.6 : 1 bh Pasang grendel
28
Bahan :
Grendel 1.0000 bh x Rp 16,000.00 = Rp 16,000.00
= Rp 16,000.00
Tenaga :
Pekerja 0.0150 Oh x Rp 68,000.00 = Rp 1,020.00
Tukang kayu 0.1500 Oh x Rp 80,000.00 = Rp 12,000.00
Kepala tukang 0.0150 Oh x Rp 85,000.00 = Rp 1,275.00
Mandor 0.0075 Oh x Rp 89,000.00 = Rp 668.00
= Rp 14,963.00
= Rp 30,963.00
Overhead & Profit (10%) = Rp 3,096.30
Harga Satuan Pekerjaan = Rp 34,059.30

29
K. PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Ld.1 : 1 m2 Pasang keramik textur 40x40
Bahan :
Keramik texture 6.8750 bh x Rp 25,920.00 = Rp 178,200.00
Semen portland 10.0000 Kg x Rp 1,400.00 = Rp 14,000.00
Pasir pasang 0.0450 m3 x Rp 240,000.00 = Rp 10,800.00
Semen warna 1.5000 kg x Rp 17,000.00 = Rp 25,500.00
= Rp 228,500.00
Tenaga :
Pekerja 0.6200 Oh x Rp 68,000.00 = Rp 42,160.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 0.0300 Oh x Rp 89,000.00 = Rp 2,670.00
= Rp 75,805.00
= Rp 304,305.00
Overhead & Profit (10%) = Rp 30,430.50
Harga Satuan Pekerjaan = Rp 334,735.50
3 Ld.2 : 1 m2 Pasang lantai granite 60 x 60 cm
Bahan :
Granite 60x60 cm 1.1000 m2 x Rp 300,000.00 = Rp 330,000.00
Semen portland 11.3800 Kg x Rp 1,400.00 = Rp 15,932.00
Pasir pasang 0.0420 m3 x Rp 240,000.00 = Rp 10,080.00
Semen warna 1.5000 Kg x Rp 17,000.00 = Rp 25,500.00
= Rp 381,512.00
Tenaga :
Pekerja 0.6200 Oh x Rp 68,000.00 = Rp 42,160.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 0.0300 Oh x Rp 89,000.00 = Rp 2,670.00
= Rp 75,805.00
= Rp 457,317.00
Overhead & Profit (10%) = Rp 45,731.70
Harga Satuan Pekerjaan = Rp 503,048.70
5 Ld.3 : 1 m2 Pasang dinding batu candi ukuran 20 x 20 cm
Bahan :
Batu candi 26.2500 bh x Rp 4,800.00 = Rp 126,000.00
Semen portland 11.7500 Kg x Rp 1,400.00 = Rp 16,450.00
Pasir pasang 0.0350 m3 x Rp 240,000.00 = Rp 8,400.00
= Rp 150,850.00
Tenaga :
Pekerja 0.6200 Oh x Rp 68,000.00 = Rp 42,160.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 0.0300 Oh x Rp 89,000.00 = Rp 2,670.00
= Rp 75,805.00
= Rp 226,655.00
Overhead & Profit (10%) = Rp 22,665.50
Harga Satuan Pekerjaan = Rp 249,320.50
6 Ld.4 : 1 m2 Pasang keramik dinding dan lantai KM/WC eks Roman 30/60 cm - 30/30 cm
Bahan :
Keramik 1.1000 m2 x Rp 174,000.00 = Rp 191,400.00
Semen portland 11.7500 Kg x Rp 1,400.00 = Rp 16,450.00
Pasir pasang 0.0350 m3 x Rp 240,000.00 = Rp 8,400.00
= Rp 216,250.00
Tenaga :
Pekerja 0.6200 Oh x Rp 68,000.00 = Rp 42,160.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 0.0300 Oh x Rp 89,000.00 = Rp 2,670.00
= Rp 75,805.00
= Rp 292,055.00
Overhead & Profit (10%) = Rp 29,205.50
Harga Satuan Pekerjaan = Rp 321,260.50
7 Ld.5 : 1 m2 Pasang lantai tegel motif 20/20 cm
Bahan :
Tegel 20/20 1.1000 m2 x Rp 92,500.00 = Rp 101,750.00

30
 Semen portland 11.7500 Kg x Rp 1,400.00 = Rp 16,450.00
Pasir pasang 0.0350 m3 x Rp 240,000.00 = Rp 8,400.00
= Rp 126,600.00
Tenaga :
Pekerja 0.6200 Oh x Rp 68,000.00 = Rp 42,160.00
Tukang batu 0.3500 Oh x Rp 80,000.00 = Rp 28,000.00
Kepala tukang 0.0350 Oh x Rp 85,000.00 = Rp 2,975.00
Mandor 0.0300 Oh x Rp 89,000.00 = Rp 2,670.00
= Rp 75,805.00
= Rp 202,405.00
Overhead & Profit (10%) = Rp 20,240.50
Harga Satuan Pekerjaan = Rp 222,645.50

L. PEKERJAAN PENGECATAN
1 Pc.1 : 1 m2 Pelaburan bidang kayu dengan politur
Bahan :
Politur 0.9720 Ltr x Rp 63,000.00 = Rp 61,236.00
Politur jadi 2.4106 Ltr x Rp 63,000.00 = Rp 151,865.00
Amplas 12.9600 Lbr x Rp 4,000.00 = Rp 51,840.00
= Rp 264,941.00
Tukang cat 0.3888 Oh x Rp 80,000.00 = Rp 31,104.00
Kepala tukang 0.1037 Oh x Rp 85,000.00 = Rp 8,813.00
Mandor 0.0162 Oh x Rp 89,000.00 = Rp 1,442.00
= Rp 41,359.00
= Rp 306,300.00
Overhead & Profit (10%) = Rp 30,630.00
Harga Satuan Pekerjaan = Rp 336,930.00

31
2 Pc.2 : 1 m2 Pengecatan tembok baru eks Catylac
Bahan :
Plamir 0.1000 Kg x Rp 28,000.00 = Rp 2,800.00
Cat dasar 0.1000 Kg x Rp 25,200.00 = Rp 2,520.00
Cat penutup 2x 0.2600 Kg x Rp 25,200.00 = Rp 6,552.00
= Rp 11,872.00
Tenaga :
Pekerja 0.0200 Oh x Rp 68,000.00 = Rp 1,360.00
Tukang cat 0.0630 Oh x Rp 80,000.00 = Rp 5,040.00
Kepala tukang 0.0063 Oh x Rp 85,000.00 = Rp 536.00
Mandor 0.0025 Oh x Rp 89,000.00 = Rp 223.00
= Rp 7,159.00
= Rp 19,031.00
Overhead & Profit (10%) = Rp 1,903.10
Harga Satuan Pekerjaan = Rp 20,934.10
3 Pc.3 : 1 m2 Pengecatan tembok baru eks Mowilex
Bahan :
Plamir 0.1000 Kg x Rp 28,000.00 = Rp 2,800.00
Cat dasar 0.0733 ltr x Rp 84,000.00 = Rp 6,160.00
Cat penutup 2x 0.1467 ltr x Rp 84,000.00 = Rp 12,320.00
= Rp 21,280.00
Tenaga :
Pekerja 0.0200 Oh x Rp 68,000.00 = Rp 1,360.00
Tukang cat 0.0630 Oh x Rp 80,000.00 = Rp 5,040.00
Kepala tukang 0.0063 Oh x Rp 85,000.00 = Rp 536.00
Mandor 0.0025 Oh x Rp 89,000.00 = Rp 223.00
= Rp 7,159.00
= Rp 28,439.00
Overhead & Profit (10%) = Rp 2,843.90
Harga Satuan Pekerjaan = Rp 31,282.90
4 Pc.3 : 1 m2 Pelapisan water proofing
Bahan :
Water proofing 4.1000 Kg x Rp 17,000.00 = Rp 69,700.00
= Rp 69,700.00
Tenaga :
Pekerja 0.0200 Oh x Rp 68,000.00 = Rp 1,360.00
Tukang cat 0.0630 Oh x Rp 80,000.00 = Rp 5,040.00
Kepala tukang 0.0063 Oh x Rp 85,000.00 = Rp 536.00
Mandor 0.0025 Oh x Rp 89,000.00 = Rp 223.00
= Rp 7,159.00
= Rp 76,859.00
Overhead & Profit (10%) = Rp 7,685.90
Harga Satuan Pekerjaan = Rp 84,544.90
5 Pc.4 : 1 m2 Pengecatan kayu bidang kayu lama
Bahan :
Plamir 0.1500 Kg x Rp 28,000.00 = Rp 4,200.00
Cat dasar 0.1700 Kg x Rp 62,000.00 = Rp 10,540.00
Cat penutup 0.1700 Kg x Rp 62,000.00 = Rp 10,540.00
= Rp 25,280.00
Tenaga :
Pekerja 0.0700 Oh x Rp 68,000.00 = Rp 4,760.00
Tukang cat 0.0750 Oh x Rp 80,000.00 = Rp 6,000.00
Kepala tukang 0.0075 Oh x Rp 85,000.00 = Rp 637.50
Mandor 0.0025 Oh x Rp 89,000.00 = Rp 222.50
= Rp 11,620.00
= Rp 36,900.00
Overhead & Profit (10%) = Rp 3,690.00
Harga Satuan Pekerjaan = Rp 40,590.00
6 Pc.5 : 1 m2 Pernish batu alam
Bahan :
Pernish dasar 0.1050 Kg x Rp 66,000.00 = Rp 6,930.00
Pernish penutup 0.1050 Kg x Rp 66,000.00 = Rp 6,930.00
= Rp 13,860.00
Tenaga :
Pekerja 0.0700 Oh x Rp 68,000.00 = Rp 4,760.00
Tukang cat 0.0750 Oh x Rp 80,000.00 = Rp 6,000.00
Kepala tukang 0.0075 Oh x Rp 85,000.00 = Rp 637.50

32
Mandor 0.0025 Oh x Rp 89,000.00 = Rp 222.50
= Rp 11,620.00
= Rp 25,480.00
Overhead & Profit (10%) = Rp 2,548.00
Harga Satuan Pekerjaan = Rp 28,028.00

33
 7 Pc.6 : 1 m2 Kompon langit-langit gypsum/dak beton
Bahan :
Kompon dasar 0.4664 Kg x Rp 3,900.00 = Rp 1,819.03
Kompon penutup 2x 0.9328 Kg x Rp 3,900.00 = Rp 3,638.05
= Rp 5,457.08
Tenaga :
Pekerja 0.0600 Oh x Rp 68,000.00 = Rp 4,080.00
Tukang cat 0.1890 Oh x Rp 80,000.00 = Rp 15,120.00
Kepala tukang 0.0189 Oh x Rp 85,000.00 = Rp 1,606.50
Mandor 0.0075 Oh x Rp 89,000.00 = Rp 667.50
= Rp 21,474.00
= Rp 26,931.08
Overhead & Profit (10%) = Rp 2,693.11
Harga Satuan Pekerjaan = Rp 29,624.19

M PEKERJAAN BESI DAN ALMUNIUM

1 Bs.1 : 1 m2 Pasang pintu besi baja
Bahan :
Pintu besi baja 1.0000 m2 x Rp 865,000.00 = Rp 865,000.00
= Rp 865,000.00
Tenaga :
Pekerja 0.6500 Oh x Rp 68,000.00 = Rp 44,200.00
Tukang besi 0.6500 Oh x Rp 80,000.00 = Rp 52,000.00
Kepala tukang 0.0650 Oh x Rp 85,000.00 = Rp 5,525.00
Mandor 0.0320 Oh x Rp 89,000.00 = Rp 2,848.00
= Rp 104,573.00
= Rp 969,573.00
Overhead & Profit (10%) = Rp 96,957.30
Harga Satuan Pekerjaan = Rp 1,066,530.30
2 Bs.2 : 1 Kg Pasang rangka atap baja
Bahan :
Besi profil WF 1.1000 Kg x Rp 13,800.00 = Rp 15,180.00
Meni besi 0.0800 Kg x Rp 28,000.00 = Rp 2,240.00
= Rp 17,420.00

Tenaga :
Pekerja 0.0600 Oh x Rp 68,000.00 = Rp 4,080.00
Tukang besi 0.0060 Oh x Rp 80,000.00 = Rp 480.00
Kepala tukang 0.0060 Oh x Rp 85,000.00 = Rp 510.00
Mandor 0.0003 Oh x Rp 89,000.00 = Rp 26.70
= Rp 5,096.70
= Rp 22,516.70
Overhead & Profit (10%) = Rp 2,251.67
Harga Satuan Pekerjaan = Rp 24,768.37
3 Bs.3 : 1m2 Pasang usuk reng baja ringan genteng kodok kayu jati (1 m2 = 25 bh genteng)
Bahan :
Usuk baja ringan C75 3.5000 m1 x Rp 11,600.00 = Rp 40,600.00
Reng baja ringan 5.5455 m1 x Rp 5,600.00 = Rp 31,054.55
Skrup 0.1500 Kg x Rp 100.00 = Rp 15.00
= Rp 71,669.55
Tenaga :
Pekerja 0.1000 Oh x Rp 68,000.00 = Rp 6,800.00
Tukang kayu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0050 Oh x Rp 89,000.00 = Rp 445.00
= Rp 16,095.00
= Rp 87,764.55
Overhead & Profit (10%) = Rp 8,776.46
Harga Satuan Pekerjaan = Rp 96,541.01
4 Bs.6 : 1 m1 Pasang kusen alumunium 3" Coklat
Bahan :
Alumunium coklat 1.1000 m' x Rp 60,000.00 = Rp 66,000.00
Skrup/ripet 2.0000 bh x Rp 100.00 = Rp 200.00
= Rp 66,200.00
Tenaga :
Pekerja 0.1000 Oh x Rp 68,000.00 = Rp 6,800.00
Tukang kayu 0.1000 Oh x Rp 80,000.00 = Rp 8,000.00

34
Kepala tukang 0.0100 Oh x Rp 85,000.00 = Rp 850.00
Mandor 0.0500 Oh x Rp 89,000.00 = Rp 4,450.00
= Rp 20,100.00
Jumlah = Rp 86,300.00
Overhead & Profit (10%) = Rp 8,630.00
Harga Satuan Pekerjaan = Rp 94,930.00

35
5 Bs.7 : 1 unit Pasang duan jendela kaca alumunium 3" coklat, ukuran 70 x 150 cm
Bahan :
Kusen alumunium 3" coklat 4.8400 m1 x Rp 86,300.00 = Rp 417,692.00
Kaca bening 5 mm 1.1550 m2 x Rp 140,862.00 = Rp 162,695.61
Engsel jendela 1.0000 unit x Rp 40,782.50 = Rp 40,782.50
Grendel 1.0000 buah x Rp 34,059.30 = Rp 34,059.30
Kait angin 2.0000 buah x Rp 84,659.30 Rp 169,318.60
= Rp 621,170.11
Overhead & Profit (10%) = Rp 62,117.01
Harga Satuan Pekerjaan = Rp 683,287.12
6 Bs.8 : 1 unit Pasang duan pintu kaca alumunium 3" coklat, ukuran 80 x 200 cm
Bahan :
Kusen alumunium 3" coklat 5.2800 m1 x Rp 86,300.00 = Rp 455,664.00
Kaca bening 5 mm 1.6000 m2 x Rp 140,862.00 = Rp 225,379.20
Kunci selot 1.0000 unit x Rp 254,149.00 = Rp 254,149.00
Engsel pintu 1.0000 unit x Rp 52,362.00 = Rp 52,362.00
Pegangan pintu 1.0000 unit x Rp 250,000.00 Rp 250,000.00
= Rp 987,554.20
Overhead & Profit (10%) = Rp 98,755.42
Harga Satuan Pekerjaan = Rp 1,086,309.62

Surakarta, 25 September 2018

PENYEDIA JASA KONSTRUKSI

Rokhim Wibowo
Wasito Heru P.

36