N Rab T.188

PERHITUNGAN LUASAN
DIMENSI LUAS
NO. RUANG Jmh Kv Fk
P L m2
I LANTAI SATU
1 Teras 1 1 0.800 5.250 1.00 4.200
2 Kamar Tidur Tambahan 1 1 3.000 4.000 1.00 12.000
3 Dapur 1 1 4.000 3.500 1.00 14.000
LANTAI SATU = 30.200
II LANTAI DUA
1 Kamar Tidur Pembantu 1 1 2.300 2.000 1.00 4.600
2 WC Pembantu 1 1 1.500 1.500 1.00 2.250
3 Area Jemur/setrika 1 1 2.500 1.800 1.00 4.500
4 Area Tangga 1 1 1.700 1.700 1.00 2.890
LANTAI DUA = 14.240
TOTAL LUAS LANTAI ( m2 ) = 44.44
Keterangan :
Jmh = Jumlah bidang yang di hitung
Kv = Koreksi Volume
Kv 1 = Luas Segi empat
Kv 0.5 = Luas Segi tiga
P = Panjang ( m )
L = Lebar ( m )
Fk = Faktor Luas
REKAPITULASI RENCANA ANGGARAN BIAYA
#REF! #REF!
PEKERJAAN : RUKO T.188
#REF! #REF!
ALAMAT : BATUNUNGGAL, BANDUNG
No Item Pekerjaan Nilai ( Rp )
I PEKERJAAN PERSIAPAN 567,280 0.22%

II PEKERJAAN GALIAN 22,176,401 8.67%
III PEKERJAAN STRUKTUR 75,063,267 29.34%
IV PEKERJAAN DINDING 40,829,268 15.96%
V PEKERJAAN KUSEN 8,839,200 3.45%
VI PEKERJAAN PLAFOND 11,586,367 4.53%
VII PEKERJAAN PENUTUP LANTAI 37,374,134 14.61%
VIII PEKERJAAN SANITAIR FIXTURES 2,765,000 1.08%
IX PEKERJAAN INSTALASI LISTRIK 3,067,300 1.20%
X PEKERJAAN INSTALASI AIR BANGUNAN 2,615,232 1.02%
XI PEKERJAAN FINISHING 4,417,422 1.73%
XII PEKERJAAN ATAP 17,361,792 6.79%
XIII PEKERJAAN LAIN - LAIN 29,183,800 11.41%
JUMLAH TOTAL Rp = 255,846,463 100%

JASA KONSTRUKSI 10 % Rp = 25,584,646
GRAND TOTAL Rp = 281,431,109
DIBULATKAN Rp = 281,000,000
*) RAB ini belum termasuk :
- PPN 10% ( jika ada )
- Biaya IMB
- Interior & Furniture
- Pompa Air
- Torn Air dan rangka Torn Air
Bandung, 15 Februari 2011

Diajukan :
Luas ( M2 ) 50.00
Harga Per - M2 Rp5,620,000
…………………………………
Andreas Martin
Kencana Mas
2 / 60
RENCANA ANGGARAN BIAYA ( RAB )
HARSAT HARSAT NILAI NILAI

NO ITEMS PEKERJAAN SAT VOLUME HARGA SATUAN NILAI TOTAL BOBOT
BAHAN UPAH BAHAN UPAH
I PEKERJAAN PERSIAPAN
1 Pengukuran dan bouwplank m1 56.00 6,630 3,500 10,130 371,280 196,000 567,280 0.22%
Subjumlah 567,280 0.22%
II PEKERJAAN GALIAN
1 Pekerjaan Pondasi Strauss d=30cm, h=200cm
a Galian tanah m1 42.00 - 30,000 30,000 - 1,260,000 1,260,000 0.49%
b Besi tulangan 5 d10 kg 135.95 8,929 700 9,629 1,213,867 95,163 1,309,029 0.51%
c Besi tulangan d8-100 kg 150.08 8,929 700 9,629 1,340,036 105,054 1,445,090 0.56%
d Beton Cor m3 2.89 373,210 35,000 408,210 1,080,004 101,284 1,181,288 0.46%
2 Pondasi batu kali menerus300/600 - 800mm
a Galian tanah m3 29.86 350 39,625 39,975 10,450 1,183,044 1,193,494 0.47%
b Pondasi batu kali m3 22.39 255,395 40,250 295,645 5,718,805 901,278 6,620,083 2.59%
a Galian tanah m3 - 350 39,625 39,975 - - - 0.00%
b Pondasi batu kali m3 - 255,395 40,250 295,645 - - - 0.00%
4 Cor Poer Plat 60x60 , 40cm
a Bekisting m2 0.96 4,229 17,000 295,650 4,060 16,320 20,380 0.01%
b Besi tulangan 2 d10 - 120 kg 91.44 8,929 700 - 816,511 64,011 880,522 0.34%
c Beton Cor K-175 m3 1.73 373,210 35,000 - 644,907 60,480 705,387 0.28%
5 Sloof type S1 15 x 30 cm
a Bekisting m2 27.79 4,229 17,000 21,229 117,537 472,464 590,001 0.23%
d Beton Cor K-175 m3 2.08 373,210 35,000 408,210 777,919 72,954 850,873 0.33%
a Bekisting m2 20.78 4,229 17,000 21,229 87,865 353,192 441,057 0.17%
c Besi tulangan d8-150 kg 82.03 8,929 700 9,629 732,407 57,418 789,825 0.31%
d Beton Cor K-175 m3 1.56 373,210 35,000 408,210 581,536 54,537 636,073 0.25%
Sub Jumlah 22,176,401 8.67%
III PEKERJAAN STRUKTUR

Lantai 1
1 Kolom struktur type KP 13/13 cm Benteng
Hal 3 of 60

a Bekisting m2 5.55 4,229 17,000 21,229 23,476 94,367 117,843 0.05%
b Besi tulangan 4 d10 kg 59.57 8,929 700 9,629 531,866 41,696 573,563 0.22%
d Beton Cor K-175 m3 0.36 495,998 81,000 576,998 178,964 29,226 208,190 0.08%
2 Kolom struktur type KP 13/13 cm Badan Rumah
a Bekisting m2 1.82 4,229 17,000 21,229 7,697 30,940 38,637 0.02%
d Beton Cor K-175 m3 0.12 495,998 81,000 576,998 58,677 9,582 68,259 0.03%
3 Kolom struktur type K5A8 20/40 cm
a Bekisting m2 50.40 4,229 17,000 21,229 213,150 856,800 1,069,950 0.42%
d Beton Cor K-175 m3 3.36 495,998 81,000 576,998 1,666,555 272,160 1,938,715 0.76%
a Bekisting m2 8.40 4,229 17,000 21,229 35,525 142,800 178,325 0.07%
d Beton Cor K-175 m3 0.35 495,998 81,000 576,998 173,599 28,350 201,949 0.08%
5 Balok struktur type B1 13x25cm
a Bekisting m2 11.97 4,229 17,000 21,229 50,623 203,490 254,113 0.10%
b Stootwork m2 5.99 4,229 17,000 21,229 25,312 101,745 127,057 0.05%
c Besi tulangan 4 d13 kg 95.03 8,929 700 9,629 848,484 66,518 915,002 0.36%
d Besi tulangan d8-150 kg 40.15 8,929 700 9,629 358,539 28,108 386,647 0.15%
e Beton Cor K-175 m3 0.62 495,998 81,000 576,998 306,279 50,018 356,297 0.14%
a Bekisting m2 5.62 4,229 17,000 21,229 23,772 95,557 119,329 0.05%
b Stootwork m2 2.81 4,229 17,000 21,229 11,886 47,779 59,665 0.02%
e Beton Cor K-175 m3 0.30 495,998 81,000 576,998 148,948 24,324 173,273 0.07%
a Bekisting m2 - 4,229 17,000 21,229 - - - 0.00%
b Stootwork m2 - 4,229 17,000 21,229 - - - 0.00%
c Besi tulangan 4 d8 kg - 8,929 700 9,629 - - - 0.00%
d Besi tulangan d8-200 kg - 8,929 700 9,629 - - - 0.00%
e Beton Cor K-175 m3 - 495,998 81,000 576,998 - - - 0.00%
a Bekisting m2 62.96 4,229 17,000 21,229 266,285 1,070,386 1,336,671 0.52%
b Stootwork m2 31.48 4,229 17,000 21,229 133,142 535,193 668,336 0.26%
c Besi tulangan kg 687.90 8,929 700 9,629 6,142,246 481,529 6,623,775 2.59%
d Besi tulangan kg 293.17 8,929 700 9,629 2,617,676 205,216 2,822,892 1.10%
Hal 4 of 60

e Beton Cor m3 3.58 495,998 81,000 576,998 1,773,742 289,665 2,063,407 0.81%
9 Balok struktur Type RB1 13/20 benteng
a Bekisting m2 7.20 4,229 17,000 21,229 30,450 122,400 152,850 0.06%
d Beton Cor K-175 m3 0.47 495,998 81,000 576,998 232,127 37,908 270,035 0.11%
10 Cor Pelat lantai Type S1 t=12cm
a Bekisting m2 90.23 4,229 17,000 21,229 381,589 1,533,876 1,915,465 0.75%
b Stootwork m2 90.23 4,229 17,000 21,229 381,589 1,533,876 1,915,465 0.75%
c Besi tulangan 2 d8 - 200 kg 712.05 8,929 700 9,629 6,357,900 498,435 6,856,335 2.68%
d Beton Cor K-175 m3 10.51 495,998 81,000 576,998 5,213,935 851,472 6,065,407 2.37%
11 Cor Pelat dak Type S2 t=10cm
a Bekisting m2 6.18 4,229 17,000 21,229 26,136 105,060 131,196 0.05%
b Stootwork m2 6.18 4,229 17,000 21,229 26,136 105,060 131,196 0.05%
c Besi tulangan 2 d8 - 200 kg 48.77 8,929 700 9,629 435,473 34,139 469,612 0.18%
d Beton Cor K-175 m3 0.60 495,998 81,000 576,998 297,599 48,600 346,199 0.14%
12 Cor Pelat tangga Type S3 t=15cm
a Bekisting m2 7.66 4,229 17,000 21,229 32,409 130,274 162,683 0.06%
b Stootwork m2 7.66 4,229 17,000 21,229 32,409 130,274 162,683 0.06%
d Beton Cor K-175 m3 1.12 495,998 81,000 576,998 553,534 90,396 643,930 0.25%
Lantai 2
Kolom struktur type KP 13/13 cm Benteng
a Bekisting m2 4.75 4,229 17,000 21,229 20,100 80,798 100,898 0.04%
d Beton Cor K-175 m3 0.31 495,998 81,000 576,998 153,230 25,023 178,253 0.07%
Kolom struktur type KP 13/13 cm Badan Rumah
a Bekisting m2 7.28 4,229 17,000 21,229 30,788 123,760 154,548 0.06%
d Beton Cor K-175 m3 0.47 495,998 81,000 576,998 234,706 38,329 273,036 0.11%
Kolom struktur type K3 13/30 cm
a Bekisting m2 36.12 4,229 17,000 21,229 152,758 614,040 766,798 0.30%
d Beton Cor K-175 m3 1.64 495,998 81,000 576,998 812,445 132,678 945,123 0.37%
Kolom struktur type K2A6 20/25 cm
a Bekisting m2 14.26 4,229 17,000 21,229 60,291 242,352 302,643 0.12%
Hal 5 of 60

d Beton Cor K-175 m3 0.59 495,998 81,000 576,998 294,623 48,114 342,737 0.13%
Balok struktur type B1 13x25cm
a Bekisting m2 26.08 4,229 17,000 21,229 110,305 443,394 553,699 0.22%
b Stootwork m2 13.04 4,229 17,000 21,229 55,153 221,697 276,850 0.11%
c Besi tulangan 4 d13 kg 207.06 8,929 700 9,629 1,848,803 144,939 1,993,742 0.78%
e Beton Cor K-175 m3 1.35 495,998 81,000 576,998 667,366 108,986 776,351 0.30%
Balok struktur type B2 13x30cm
a Bekisting m2 8.76 4,229 17,000 21,229 37,048 148,920 185,968 0.07%
b Stootwork m2 4.38 4,229 17,000 21,229 18,524 74,460 92,984 0.04%
e Beton Cor K-175 m3 0.47 495,998 81,000 576,998 232,127 37,908 270,035 0.11%
Balok struktur Type RB1 13/20 rumah
a Bekisting m2 14.16 4,229 17,000 21,229 59,885 240,720 300,605 0.12%
d Beton Cor K-175 m3 0.92 495,998 81,000 576,998 456,517 74,552 531,069 0.21%
Balok struktur Type RB1 13/20 ampig
a Bekisting m2 17.60 4,229 17,000 21,229 74,433 299,200 373,633 0.15%
d Beton Cor K-175 m3 1.14 495,998 81,000 576,998 567,422 92,664 660,086 0.26%
Cor Pelat dak Type S2 t=10cm
a Bekisting m2 14.96 4,229 17,000 21,229 63,250 254,245 317,495 0.12%
b Stootwork m2 14.96 4,229 17,000 21,229 63,250 254,245 317,495 0.12%
d Beton Cor K-175 m3 1.45 495,998 81,000 576,998 720,190 117,612 837,802 0.33%
Sub Jumlah 75,063,267 29.34%
IV PEKERJAAN DINDING
1 Pasangan bata 1 : 8 , untuk :
Lantai 1
a Dinding Badan Rumah m2 131.01 44,400 11,875 56,275 5,816,844 1,555,744 7,372,588 2.88%
b Benteng Belakang m2 50.40 44,400 11,875 56,275 2,237,760 598,500 2,836,260 1.11%
c Benteng Depan m2 - 44,400 11,875 56,275 - - - 0.00%
d Dinding Pagar m2 - 44,400 11,875 56,275 - - - 0.00%
Lantai 2
b Benteng Belakang m2 15.96 44,400 11,875 56,275 708,624 189,525 898,149 0.35%
c Tampak Depan Atas m2 14.40 44,400 11,875 56,275 639,360 171,000 810,360 0.32%
Hal 6 of 60

d Bata Ampig m2 68.40 44,400 11,875 56,275 3,036,960 812,250 3,849,210 1.50%
e Batas Atap Kavling m2
4.75 44,400 11,875 56,275 210,900 56,406 267,306 0.10%
2 Plesteran ½ bata 1 : 6, untuk :
Lantai 1
a Dinding Badan Rumah m2 136.00 6,233 11,750 17,983 847,688 1,598,000 2,445,688 0.96%
c Benteng belakang sisi luar m2 16.80 6,233 11,750 17,983 104,714 197,400 302,114 0.12%
e Benteng Depan m2 - 6,233 11,750 17,983 - - - 0.00%
f Dinding Pagar m2 - 6,233 11,750 17,983 - - - 0.00%
Lantai 2
c Tampak Depan Atas m2 28.80 6,233 11,750 17,983 179,510 338,400 517,910 0.20%
e Batas Atap Kavling m2
4.75 6,233 11,750 17,983 29,607 55,813 85,419 0.03%
3 Acian dinding, untuk :
Lantai 1
c Benteng Belakang Sisi Luar m2 16.80 5,500 11,250 16,750 92,400 189,000 281,400 0.11%
e Benteng Depan m2 - 5,500 11,250 16,750 - - - 0.00%
f Dinding pagar m2 - 5,500 11,250 16,750 - - - 0.00%
Lantai 2
c Tampak Depan Atas m2
28.80 5,500 11,250 16,750 158,400 324,000 482,400 0.19%
e Finishing kanopi+waterproof m2
20.52 5,500 11,250 16,750 112,860 230,850 343,710 0.13%
f Batas Atap Kavling m2 4.75 5,500 11,250 16,750 26,125 53,438 79,563 0.03%
Sub Jumlah 40,829,268 15.96%
V PEKERJAAN KUSEN
a Kusen Kayu m3 0.00 8,360,000 300,000 8,660,000 - - - 0.00%
b Kusen Aluminium m1 48.80 65,000 10,000 75,000 3,172,000 488,000 3,660,000 1.43%
c Daun Pintu Panel bh 0.000 765,000 30,000 795,000 - - - 0.00%
d Daun Pintu Double Teakwood bh 2.000 765,000 30,000 795,000 1,530,000 60,000 1,590,000 0.62%
e Daun Pintu + Kusen PVC bh 1.000 200,000 30,000 200,000 30,000 230,000 0.09%
f Daun Jendela Kayu bh 0.000 300,000 20,000 320,000 - - - 0.00%
g Daun Jendela Aluminum m1 30.800 65,000 10,000 75,000 2,002,000 308,000 2,310,000 0.90%
h Engsel Pintu bh 2.000 10,000 12,500 22,500 20,000 25,000 45,000 0.02%
Hal 7 of 60

i Engsel Jendela bh 0.000 10,000 12,500 22,500 - - - 0.00%
j Ramskar Jendela bh 0.000 10,000 12,500 22,500 - - - 0.00%
k Handle Pintu bh 2.000 100,000 25,000 125,000 200,000 50,000 250,000 0.10%
l Kaca Polos 5mm m2 8.180 80,000 10,000 90,000 654,400 81,800 736,200 0.29%
m Kaca Es 5mm m2 0.200 80,000 10,000 90,000 16,000 2,000 18,000 0.01%
n Glassblok bh 0.000 - - 22,500 - - - 0.00%
Sub Jumlah 8,839,200 3.45%
VI PEKERJAAN PLAFOND
Lantai 1
a Rangka Kayu m2 - 15,580 10,875 26,455 - - - 0.00%
b Plafond multiplek m2 - 16,406 6,875 23,281 - - - 0.00%
c Rangka+gypsum m2 88.10 42,990 15,875 58,865 3,787,419 1,398,588 5,186,007 2.03%
d List Gypsum m1 64.40 3,550 3,000 6,550 228,620 193,200 421,820 0.16%
Lantai 2
a Rangka Kayu m2 - 15,580 10,875 26,455 - - - 0.00%
b Plafond multiplek m2 - 16,406 6,875 23,281 - - - 0.00%
c Rangka+gypsum m2 96.00 42,990 15,875 58,865 4,127,040 1,524,000 5,651,040 2.21%
d List Gypsum m1 50.00 3,550 3,000 6,550 177,500 150,000 327,500 0.13%
Sub Jumlah 11,586,367 4.53%
VII PEKERJAAN PENUTUP LANTAI

Lantai 1
a Penutup lantai Ruangan Std m2 84.00 151,820 19,200 171,020 12,752,880 1,612,800 14,365,680 5.61%
b Penutup lantai Tangga m2 14.40 59,120 19,200 78,320 851,328 276,480 1,127,808 0.44%
c Penutup lantai Teras m2 16.32 59,120 19,200 78,320 964,838 313,344 1,278,182 0.50%
d Penutup lantai KM/WC m2 - 59,120 19,200 78,320 - - - 0.00%
e Penutup dinding KM/WC m2 - 59,120 19,200 78,320 - - - 0.00%
f Penutup Meja Dapur m2 - 59,120 19,200 78,320 - - - 0.00%
g Plint lantai Ruangan m1 38.80 14,594 4,219 18,813 566,238 163,688 729,925 0.29%
h Plint lantai Teras m1 4.80 14,594 4,219 18,813 70,050 20,250 90,300 0.04%
Lantai 2
a Penutup lantai Ruangan Std m2 83.80 151,820 19,200 171,020 12,722,516 1,608,960 14,331,476 5.60%
b Penutup lantai Tangga m2 - 151,820 19,200 171,020 - - - 0.00%
c Penutup lantai Teras m2 - 151,820 19,200 171,020 - - - 0.00%
d Penutup lantai KM/WC m2 4.32 151,820 19,200 171,020 655,862 82,944 738,806 0.29%
e Penutup dinding KM/WC m2 22.80 151,820 19,200 171,020 3,461,496 437,760 3,899,256 1.52%
f Penutup Meja Dapur m2 - 151,820 19,200 171,020 - - - 0.00%
g Plint lantai Ruangan m1 43.20 14,594 4,219 18,813 630,450 182,250 812,700 0.32%
h Plint lantai Teras m1 - 14,594 4,219 18,813 - - - 0.00%
Sub Jumlah 37,374,134 14.61%
Hal 8 of 60

VIII PEKERJAAN SANITAIR FIXTURES
a Sink tap stainless bh - 115,000 30,000 145,000 - - - 0.00%
b Kran sink tap bh - 50,000 30,000 80,000 - - - 0.00%
c Bak Mandi bh - 125,000 30,000 155,000 - - - 0.00%
d Kloset Jongkok bh - 195,000 30,000 225,000 - - - 0.00%
e Kloset Duduk bh 1.00 925,000 30,000 955,000 925,000 30,000 955,000 0.37%
f Shower Set bh 1.00 1,105,000 30,000 1,135,000 1,105,000 30,000 1,135,000 0.44%
g Washtafel bh 1.00 500,000 30,000 530,000 500,000 30,000 530,000 0.21%
h Kran Tembok bh 1.00 50,000 30,000 80,000 50,000 30,000 80,000 0.03%
i Floor drain bh 1.00 35,000 30,000 65,000 35,000 30,000 65,000 0.03%
Sub Jumlah 2,765,000 1.08%
IX PEKERJAAN INSTALASI LISTRIK

1.1 Instalasi Listrik
a Pipa Trilliun 5/8" btg 28.00 5,500 5,500 154,000 - 154,000 0.06%
b Kabel 3x2.5mm m 50.00 9,000 9,000 450,000 - 450,000 0.18%
c Kabel 2x2.5mm m 50.00 9,000 9,000 450,000 - 450,000 0.18%
d Kabel 2x1.5mm m - 4,800 4,800 - - - 0.00%
e Kabel BC 25 m 7.50 10,000 10,000 75,000 - 75,000 0.03%
f Kabel BC 35 m 38.48 10,000 10,000 384,800 - 384,800 0.15%
1.2 Titik Listrik
a Fitting Lamp bh 14.00 7,500 7,500 105,000 - 105,000 0.04%
b Sakelar Engkel bh 2.00 9,500 9,500 19,000 - 19,000 0.01%
c Sakelar Seri bh 5.00 13,500 13,500 67,500 - 67,500 0.03%
d Sakelar Hotel bh 2.00 13,500 13,500 27,000 - 27,000 0.01%
e Stopkontak bh 12.00 10,000 10,000 120,000 - 120,000 0.05%
f Outlet TV bh 1.00 15,000 15,000 15,000 - 15,000 0.01%
g Outlet Telp bh 1.00 15,000 15,000 15,000 - 15,000 0.01%
h MCB bh 2.00 10,000 10,000 20,000 - 20,000 0.01%
i Box MCB bh 1.00 5,000 5,000 5,000 - 5,000 0.00%
1.3 Upah Instalasi ttk 29.00 40,000 40,000 - 1,160,000 1,160,000 0.45%
Sub Jumlah 3,067,300 1.20%
X PEKERJAAN INSTALASI AIR BANGUNAN

1 Jaringan Air Kotor
a PVC 4" m 12.50 94,909 3,500 98,409 1,186,363 43,750 1,230,113 0.48%
b PVC 3" m - 94,909 3,500 98,409 - - - 0.00%
c PVC 2.5" m - 39,880 3,500 43,380 - - - 0.00%
d PVC 2" m - 39,880 3,500 43,380 - - - 0.00%
2 Jaringan Air Bersih
a PVC 1" m 4.00 18,664 2,450 21,114 74,656 9,800 84,456 0.03%
b PVC 3/4" m 58.80 18,664 2,450 21,114 1,097,443 144,060 1,241,503 0.49%
Hal 9 of 60

c PVC 1/2" m 4.00 12,340 2,450 14,790 49,360 9,800 59,160 0.02%
Sub Jumlah 2,615,232 1.02%
XI PEKERJAAN FINISHING
1 Finishing cat dinding exterior m2 148.80 5,790 2,000 7,790 861,552 297,600 1,159,152 0.45%
2 Finishing cat dinding interior m2 303.87 5,790 2,000 7,790 1,759,407 607,740 2,367,147 0.93%
3 Finishing cat plafond gypsum, ekpose, m2 88.10 4,290 2,000 6,290 377,949 176,200 554,149 0.22%
4 Finishing kusen pintu & jendela m1 - 1,668 10,000 11,668 - - - 0.00%
6 Finishing daun pintu bh 2.00 18,487 150,000 168,487 36,974 300,000 336,974 0.13%
7 Finishing daun jendela m1 - 7,784 10,000 17,784 - - - 0.00%
Sub Jumlah 4,417,422 1.73%
XII PEKERJAAN ATAP

1 Rangka atap + kuda-kuda m2 107.60 83,100 12,000 95,100 8,941,560 1,291,200 10,232,760 4.00%
2 Penutup atap genting m2 107.60 50,590 6,630 57,220 5,443,484 713,388 6,156,872 2.41%
3 Genteng Nok m1 6.00 30,700 13,260 43,960 184,200 79,560 263,760 0.10%
4 ListPlank m2 14.00 43,100 7,500 50,600 603,400 105,000 708,400 0.28%
Sub Jumlah 17,361,792 6.79%
XIII PEKERJAAN LAIN - LAIN

1 Septictank ls - 672,000 168,000 840,000 - - - 0.00%
2 Ground Tank 1000L +rumah ls 1.00 1,170,000 100,000 1,270,000 1,170,000 100,000 1,270,000 0.50%
3 Pompa 175 watt + rumah bh 1.00 500,000 50,000 550,000 500,000 50,000 550,000 0.21%
4 Biofill bh 1.00 2,500,000 100,000 2,600,000 2,500,000 100,000 2,600,000 1.02%
5 Hand Railing Tangga m1 9.90 400,000 100,000 500,000 3,960,000 990,000 4,950,000 1.93%
6 Pintu Pagar Hollow m1 - 240,000 60,000 300,000 - - - 0.00%
7 Sliding door besi m2 12.10 800,000 200,000 1,000,000 9,680,000 2,420,000 12,100,000 4.73%
8 Rumput m2 - 10,000 10,000 20,000 - - - 0.00%
9 Paving Blok m2 30.00 70,000 15,000 85,000 2,100,000 450,000 2,550,000 1.00%
10 Batu Alam m2 11.40 130,000 15,000 145,000 1,482,000 171,000 1,653,000 0.65%
11 Perapihan ls 1.00 3,050,000 3,050,000 - 3,050,000 3,050,000 1.19%
12 Urugan m3 38.40 12,000 12,000 - 460,800 460,800 0.18%
Sub Jumlah 29,183,800 11.41%
Total Jumlah = 197,546,688 58,299,774 255,846,463 100.00%
Hal 10 of 60

NO ITEMS PEKERJAAN SAT VOLUME HARGA SATUAN
1 Pengukuran dan bouwplank m1 56.00 6,630 3,500 10,130 371,280 196,000

Subjumlah
II PEKERJAAN GALIAN
1 Pekerjaan Pondasi Straud=30cm, h=200cm m3 2.89

a Galian tanah m1 42.00 - 30,000 30,000 - 1,260,000
b Besi tulangan 5 d10 kg 135.95 8,929 700 9,629 1,213,867 95,163
c Besi tulangan d8-100 kg 150.08 8,929 700 9,629 1,340,036 105,054
d Beton Cor m3 2.89 373,210 35,000 408,210 1,080,004 101,284
2 Pondasi batu kali mener300/600 - 800mm m3 22.39
a Galian tanah m3 29.86 350 39,625 39,975 10,450 1,183,044
b Pondasi batu kali m3 22.39 255,395 40,250 295,645 5,718,805 901,278
3 Pondasi batu kali mene 150/350 - 500mm m3 -
a Galian tanah m3 - 350 39,625 39,975 - -
b Pondasi batu kali m3 - 255,395 40,250 295,645 - -
4 Cor Poer Plat 60x60 , 40cm m3 1.73
a Bekisting m2 0.96 4,229 17,000 295,650 4,060 16,320
b Besi tulangan 2 d10 - 120 kg 91.44 8,929 700 - 816,511 64,011
c Beton Cor K-175 m3 1.73 373,210 35,000 - 644,907 60,480
5 Sloof type S1 15 x 30 cm m3 2.08
a Bekisting m2 27.79 4,229 17,000 21,229 117,537 472,464
d Beton Cor K-175 m3 2.08 373,210 35,000 408,210 777,919 72,954
5 Sloof type S2 15 x 35 cm m3 1.56
a Bekisting m2 20.78 4,229 17,000 21,229 87,865 353,192
c Besi tulangan d8-150 kg 82.03 8,929 700 9,629 732,407 57,418
d Beton Cor K-175 m3 1.56 373,210 35,000 408,210 581,536 54,537
Sub Jumlah
Lantai 1
1 Kolom struktur type KP 13/13 cm B m3 0.36
a Bekisting m2 5.55 4,229 17,000 21,229 23,476 94,367
b Besi tulangan 4 d10 kg 59.57 8,929 700 9,629 531,866 41,696
d Beton Cor K-175 m3 0.36 495,998 81,000 576,998 178,964 29,226
2 Kolom struktur type KP 13/13 cm m3 0.12
a Bekisting m2 1.82 4,229 17,000 21,229 7,697 30,940
d Beton Cor K-175 m3 0.12 495,998 81,000 576,998 58,677 9,582
3 Kolom struktur type K5A8 20/40 cm m3 3.36
a Bekisting m2 50.40 4,229 17,000 21,229 213,150 856,800
d Beton Cor K-175 m3 3.36 495,998 81,000 576,998 1,666,555 272,160
a Bekisting m2 8.40 4,229 17,000 21,229 35,525 142,800
d Beton Cor K-175 m3 0.35 495,998 81,000 576,998 173,599 28,350
5 Balok struktur type B1 13x25cm m3 0.62
a Bekisting m2 11.97 4,229 17,000 21,229 50,623 203,490
Hal 11 of 60

b Stootwork m2 5.99 4,229 17,000 21,229 25,312 101,745
c Besi tulangan 4 d13 kg 95.03 8,929 700 9,629 848,484 66,518
d Besi tulangan d8-150 kg 40.15 8,929 700 9,629 358,539 28,108
e Beton Cor K-175 m3 0.62 495,998 81,000 576,998 306,279 50,018
a Bekisting m2 5.62 4,229 17,000 21,229 23,772 95,557
b Stootwork m2 2.81 4,229 17,000 21,229 11,886 47,779
e Beton Cor K-175 m3 0.30 495,998 81,000 576,998 148,948 24,324
7 Balok struktur type B3 13x35cm m3 -
a Bekisting m2 - 4,229 17,000 21,229 - -
b Stootwork m2 - 4,229 17,000 21,229 - -
c Besi tulangan 4 d8 kg - 8,929 700 9,629 - -
d Besi tulangan d8-200 kg - 8,929 700 9,629 - -
e Beton Cor K-175 m3 - 495,998 81,000 576,998 - -
a Bekisting m2 62.96 4,229 17,000 21,229 266,285 1,070,386
b Stootwork m2 31.48 4,229 17,000 21,229 133,142 535,193
c Besi tulangan kg 687.90 8,929 700 9,629 6,142,246 481,529
d Besi tulangan kg 293.17 8,929 700 9,629 2,617,676 205,216
e Beton Cor m3 3.58 495,998 81,000 576,998 1,773,742 289,665
9 Balok struktur Type RB1 13/20 ben m3 0.47
a Bekisting m2 7.20 4,229 17,000 21,229 30,450 122,400
d Beton Cor K-175 m3 0.47 495,998 81,000 576,998 232,127 37,908
10 Cor Pelat lantai Type S1 t=12cm m3 10.51
a Bekisting m2 90.23 4,229 17,000 21,229 381,589 1,533,876
b Stootwork m2 90.23 4,229 17,000 21,229 381,589 1,533,876
c Besi tulangan 2 d8 - 200 kg 712.05 8,929 700 9,629 6,357,900 498,435
d Beton Cor K-175 m3 10.51 495,998 81,000 576,998 5,213,935 851,472
11 Cor Pelat dak Type S2 t=10cm m3 0.60
a Bekisting m2 6.18 4,229 17,000 21,229 26,136 105,060
b Stootwork m2 6.18 4,229 17,000 21,229 26,136 105,060
c Besi tulangan 2 d8 - 200 kg 48.77 8,929 700 9,629 435,473 34,139
d Beton Cor K-175 m3 0.60 495,998 81,000 576,998 297,599 48,600
12 Cor Pelat tangga Type S3 t=15cm m3 1.12
a Bekisting m2 7.66 4,229 17,000 21,229 32,409 130,274
b Stootwork m2 7.66 4,229 17,000 21,229 32,409 130,274
d Beton Cor K-175 m3 1.12 495,998 81,000 576,998 553,534 90,396
Lantai 2
1 Kolom struktur type KP 13/13 cm B m3 0.31
a Bekisting m2 4.75 4,229 17,000 21,229 20,100 80,798
d Beton Cor K-175 m3 0.31 495,998 81,000 576,998 153,230 25,023
2 Kolom struktur type KP 13/13 cm m3 0.47
a Bekisting m2 7.28 4,229 17,000 21,229 30,788 123,760
d Beton Cor K-175 m3 0.47 495,998 81,000 576,998 234,706 38,329
3 Kolom struktur type K3 13/30 cm m3 1.64
a Bekisting m2 36.12 4,229 17,000 21,229 152,758 614,040
d Beton Cor K-175 m3 1.64 495,998 81,000 576,998 812,445 132,678
a Bekisting m2 14.26 4,229 17,000 21,229 60,291 242,352
d Beton Cor K-175 m3 0.59 495,998 81,000 576,998 294,623 48,114
Hal 12 of 60

a Bekisting m2 26.08 4,229 17,000 21,229 110,305 443,394
b Stootwork m2 13.04 4,229 17,000 21,229 55,153 221,697
c Besi tulangan 4 d13 kg 207.06 8,929 700 9,629 1,848,803 144,939
e Beton Cor K-175 m3 1.35 495,998 81,000 576,998 667,366 108,986
a Bekisting m2 8.76 4,229 17,000 21,229 37,048 148,920
b Stootwork m2 4.38 4,229 17,000 21,229 18,524 74,460
e Beton Cor K-175 m3 0.47 495,998 81,000 576,998 232,127 37,908
7 Balok struktur Type RB1 13/20 ru m3 0.92
a Bekisting m2 14.16 4,229 17,000 21,229 59,885 240,720
d Beton Cor K-175 m3 0.92 495,998 81,000 576,998 456,517 74,552
8 Balok struktur Type RB1 13/20 amp m3 1.14
a Bekisting m2 17.60 4,229 17,000 21,229 74,433 299,200
d Beton Cor K-175 m3 1.14 495,998 81,000 576,998 567,422 92,664
9 Cor Pelat dak Type S2 t=10cm m3 1.45
a Bekisting m2 14.96 4,229 17,000 21,229 63,250 254,245
b Stootwork m2 14.96 4,229 17,000 21,229 63,250 254,245
d Beton Cor K-175 m3 1.45 495,998 81,000 576,998 720,190 117,612
Sub Jumlah
IV PEKERJAAN DINDING

Lantai 1
a Dinding Badan Rumah m2 131.01 44,400 11,875 56,275 5,816,844 1,555,744
b Benteng Belakang m2 50.40 44,400 11,875 56,275 2,237,760 598,500
c Benteng Depan m2 - 44,400 11,875 56,275 - -
d Dinding Pagar m2 - 44,400 11,875 56,275 - -
Lantai 2
b Benteng Belakang m2 15.96 44,400 11,875 56,275 708,624 189,525
c Tampak Depan Atas m2 14.40 44,400 11,875 56,275 639,360 171,000
d Bata Ampig m2 68.40 44,400 11,875 56,275 3,036,960 812,250
e Batas Atap Kavling m2 4.75 44,400 11,875 56,275 210,900 56,406
Lantai 1
a Dinding Badan Rumah m2 136.00 6,233 11,750 17,983 847,688 1,598,000
c Benteng belakang sisi luar m2 16.80 6,233 11,750 17,983 104,714 197,400
e Benteng Depan m2 - 6,233 11,750 17,983 - -
f Dinding Pagar m2 - 6,233 11,750 17,983 - -
Lantai 2
e Batas Atap Kavling m2 4.75 6,233 11,750 17,983 29,607 55,813
Lantai 1
c Benteng Belakang Sisi Luar m2 16.80 5,500 11,250 16,750 92,400 189,000
e Benteng Depan m2 - 5,500 11,250 16,750 - -
f Dinding pagar m2 - 5,500 11,250 16,750 - -
Lantai 2
Hal 13 of 60

e Finishing kanopi+waterproof m2 20.52 5,500 11,250 16,750 112,860 230,850
f Batas Atap Kavling m2 4.75 5,500 11,250 16,750 26,125 53,438
Sub Jumlah
V PEKERJAAN KUSEN
a Kusen Kayu m3 0.00 8,360,000 300,000 8,660,000 - -

b Kusen Aluminium m1 48.80 65,000 10,000 75,000 3,172,000 488,000
c Daun Pintu Panel bh 0.000 765,000 30,000 795,000 - -
d Daun Pintu Double Teakwood bh 2.000 765,000 30,000 795,000 1,530,000 60,000
e Daun Pintu + Kusen PVC bh 1.000 200,000 30,000 200,000 30,000
f Daun Jendela Kayu bh 0.000 300,000 20,000 320,000 - -
g Daun Jendela Aluminum m1 30.800 65,000 10,000 75,000 2,002,000 308,000
h Engsel Pintu bh 2.000 10,000 12,500 22,500 20,000 25,000
i Engsel Jendela bh 0.000 10,000 12,500 22,500 - -
j Ramskar Jendela bh 0.000 10,000 12,500 22,500 - -
k Handle Pintu bh 2.000 100,000 25,000 125,000 200,000 50,000
l Kaca Polos 5mm m2 8.180 80,000 10,000 90,000 654,400 81,800
m Kaca Es 5mm m2 0.200 80,000 10,000 90,000 16,000 2,000
n Glassblok bh 0.000 - - 22,500 - -
Sub Jumlah
Lantai 1
a Rangka Kayu m2 - 15,580 10,875 26,455 - -
b Plafond multiplek m2 - 16,406 6,875 23,281 - -
c Rangka+gypsum m2 88.10 42,990 15,875 58,865 3,787,419 1,398,588
d List Gypsum m1 64.40 3,550 3,000 6,550 228,620 193,200
Lantai 2
a Rangka Kayu m2 - 15,580 10,875 26,455 - -
b Plafond multiplek m2 - 16,406 6,875 23,281 - -
c Rangka+gypsum m2 96.00 42,990 15,875 58,865 4,127,040 1,524,000
d List Gypsum m1 50.00 3,550 3,000 6,550 177,500 150,000
Sub Jumlah
Lantai 1
a Penutup lantai Ruangan Std m2 84.00 151,820 19,200 171,020 12,752,880 1,612,800
b Penutup lantai Tangga m2 14.40 59,120 19,200 78,320 851,328 276,480
c Penutup lantai Teras m2 16.32 59,120 19,200 78,320 964,838 313,344
d Penutup lantai KM/WC m2 - 59,120 19,200 78,320 - -
e Penutup dinding KM/WC m2 - 59,120 19,200 78,320 - -
f Penutup Meja Dapur m2 - 59,120 19,200 78,320 - -
g Plint lantai Ruangan m1 38.80 14,594 4,219 18,813 566,238 163,688
h Plint lantai Teras m1 4.80 14,594 4,219 18,813 70,050 20,250
Lantai 2
a Penutup lantai Ruangan Std m2 83.80 151,820 19,200 171,020 12,722,516 1,608,960
b Penutup lantai Tangga m2 - 151,820 19,200 171,020 - -
c Penutup lantai Teras m2 - 151,820 19,200 171,020 - -
d Penutup lantai KM/WC m2 4.32 151,820 19,200 171,020 655,862 82,944
e Penutup dinding KM/WC m2 22.80 151,820 19,200 171,020 3,461,496 437,760
f Penutup Meja Dapur m2 - 151,820 19,200 171,020 - -
g Plint lantai Ruangan m1 43.20 14,594 4,219 18,813 630,450 182,250
h Plint lantai Teras m1 - 14,594 4,219 18,813 - -
Sub Jumlah
a Sink tap stainless bh - 115,000 30,000 145,000 - -

b Kran sink tap bh - 50,000 30,000 80,000 - -
c Bak Mandi bh - 125,000 30,000 155,000 - -
d Kloset Jongkok bh - 195,000 30,000 225,000 - -
e Kloset Duduk bh 1.00 925,000 30,000 955,000 925,000 30,000
Hal 14 of 60

f Shower Set bh 1.00 1,105,000 30,000 1,135,000 1,105,000 30,000
g Washtafel bh 1.00 500,000 30,000 530,000 500,000 30,000
h Kran Tembok bh 1.00 50,000 30,000 80,000 50,000 30,000
i Floor drain bh 1.00 35,000 30,000 65,000 35,000 30,000
Sub Jumlah
1.1 Instalasi Listrik ls 1.00

a Pipa Trilliun 5/8" btg 28.00 5,500 5,500 154,000 -
b Kabel 3x2.5mm m 50.00 9,000 9,000 450,000 -
c Kabel 2x2.5mm m 50.00 9,000 9,000 450,000 -
d Kabel 2x1.5mm m - 4,800 4,800 - -
e Kabel BC 25 m 7.50 10,000 10,000 75,000 -
f Kabel BC 35 m 38.48 10,000 10,000 384,800 -
1.2 Titik Listrik ls 1.00
a Fitting Lamp bh 14.00 7,500 7,500 105,000 -
b Sakelar Engkel bh 2.00 9,500 9,500 19,000 -
c Sakelar Seri bh 5.00 13,500 13,500 67,500 -
d Sakelar Hotel bh 2.00 13,500 13,500 27,000 -
e Stopkontak bh 12.00 10,000 10,000 120,000 -
f Outlet TV bh 1.00 15,000 15,000 15,000 -
g Outlet Telp bh 1.00 15,000 15,000 15,000 -
h MCB bh 2.00 10,000 10,000 20,000 -
i Box MCB bh 1.00 5,000 5,000 5,000 -
1.3 Upah Instalasi ttk 29.00 40,000 40,000 - 1,160,000
Sub Jumlah
1 Jaringan Air Kotor ls 1.00

a PVC 4" m 12.50 94,909 3,500 98,409 1,186,363 43,750
b PVC 3" m - 94,909 3,500 98,409 - -
c PVC 2.5" m - 39,880 3,500 43,380 - -
d PVC 2" m - 39,880 3,500 43,380 - -
2 Jaringan Air Bersih ls 1.00
a PVC 1" m 4.00 18,664 2,450 21,114 74,656 9,800
b PVC 3/4" m 58.80 18,664 2,450 21,114 1,097,443 144,060
c PVC 1/2" m 4.00 12,340 2,450 14,790 49,360 9,800
Sub Jumlah
1 Finishing cat dinding exterior m2 148.80 5,790 2,000 7,790 861,552 297,600
2 Finishing cat dinding interior m2 303.87 5,790 2,000 7,790 1,759,407 607,740
3 Finishing cat plafond gypsum, ekpose, m2 88.10 4,290 2,000 6,290 377,949 176,200
4 Finishing kusen pintu & jendela m1 - 1,668 10,000 11,668 - -
6 Finishing daun pintu bh 2.00 18,487 150,000 168,487 36,974 300,000
7 Finishing daun jendela m1 - 7,784 10,000 17,784 - -
Sub Jumlah
XII PEKERJAAN ATAP
1 Rangka atap + kuda-kuda m2 107.60 83,100 12,000 95,100 8,941,560 1,291,200

2 Penutup atap genting m2 107.60 50,590 6,630 57,220 5,443,484 713,388
3 Genteng Nok m1 6.00 30,700 13,260 43,960 184,200 79,560
4 ListPlank m2 14.00 43,100 7,500 50,600 603,400 105,000
Sub Jumlah
1 Septictank ls - 672,000 168,000 840,000 - -

2 Ground Tank 1000L +rumah ls 1.00 1,170,000 100,000 1,270,000 1,170,000 100,000
3 Pompa 175 watt + rumah bh 1.00 500,000 50,000 550,000 500,000 50,000
4 Biofill bh 1.00 2,500,000 100,000 2,600,000 2,500,000 100,000
Hal 15 of 60

5 Hand Railing Tangga m1 9.90 400,000 100,000 500,000 3,960,000 990,000
6 Pintu Pagar Hollow m1 - 240,000 60,000 300,000 - -
7 Sliding door besi m2 12.10 800,000 200,000 1,000,000 9,680,000 2,420,000
8 Rumput m2 - 10,000 10,000 20,000 - -
9 Paving Blok m2 30.00 70,000 15,000 85,000 2,100,000 450,000
10 Batu Alam m2 11.40 130,000 15,000 145,000 1,482,000 171,000
11 Perapihan ls 1.00 3,050,000 3,050,000 - 3,050,000
12 Urugan m3 38.40 12,000 12,000 - 460,800
Sub Jumlah
Total Jumlah = ### 58,299,774
Hal 16 of 60
NILAI TOTAL BOBOT
567,280 0.22%
567,280 0.22%
1,260,000 0.49%
1,309,029 0.51%
1,445,090 0.56%
1,181,288 0.46%
1,193,494 0.47%
6,620,083 2.59%
- 0.00%
- 0.00%
20,380 0.01%
880,522 0.34%
705,387 0.28%
590,001 0.23%
1,914,667 0.75%
1,111,791 0.43%
850,873 0.33%
441,057 0.17%
1,226,842 0.48%
789,825 0.31%
636,073 0.25%
22,176,401 8.67%
117,843 0.05%
573,563 0.22%
305,900 0.12%
208,190 0.08%
38,637 0.02%
200,563 0.08%
106,967 0.04%
68,259 0.03%
1,069,950 0.42%
4,067,427 1.59%
2,734,081 1.07%
1,938,715 0.76%
178,325 0.07%
508,428 0.20%
295,229 0.12%
201,949 0.08%
254,113 0.10%
Hal 17 of 60
NILAI TOTAL BOBOT
127,057 0.05%
915,002 0.36%
386,647 0.15%
356,297 0.14%
119,329 0.05%
59,665 0.02%
463,521 0.18%
265,174 0.10%
173,273 0.07%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
1,336,671 0.52%
668,336 0.26%
6,623,775 2.59%
2,822,892 1.10%
2,063,407 0.81%
152,850 0.06%
328,272 0.13%
239,502 0.09%
270,035 0.11%
1,915,465 0.75%
1,915,465 0.75%
6,856,335 2.68%
6,065,407 2.37%
131,196 0.05%
131,196 0.05%
469,612 0.18%
346,199 0.14%
162,683 0.06%
162,683 0.06%
1,819,746 0.71%
643,930 0.25%
100,898 0.04%
505,811 0.20%
269,766 0.11%
178,253 0.07%
154,548 0.06%
802,254 0.31%
427,869 0.17%
273,036 0.11%
766,798 0.30%
3,050,570 1.19%
1,694,360 0.66%
945,123 0.37%
302,643 0.12%
811,005 0.32%
470,927 0.18%
342,737 0.13%
Hal 18 of 60
NILAI TOTAL BOBOT
553,699 0.22%
276,850 0.11%
1,993,742 0.78%
842,484 0.33%
776,351 0.30%
185,968 0.07%
92,984 0.04%
722,370 0.28%
413,259 0.16%
270,035 0.11%
300,605 0.12%
645,602 0.25%
471,021 0.18%
531,069 0.21%
373,633 0.15%
802,444 0.31%
585,450 0.23%
660,086 0.26%
317,495 0.12%
317,495 0.12%
1,136,461 0.44%
837,802 0.33%
75,063,267 29.34%
7,372,588 2.88%
2,836,260 1.11%
- 0.00%
- 0.00%
9,441,820 3.69%
898,149 0.35%
810,360 0.32%
3,849,210 1.50%
267,306 0.10%
2,445,688 0.96%
906,343 0.35%
302,114 0.12%
- 0.00%
- 0.00%
3,226,870 1.26%
287,009 0.11%
517,910 0.20%
85,419 0.03%
2,278,000 0.89%
844,200 0.33%
281,400 0.11%
- 0.00%
- 0.00%
3,005,620 1.17%
267,330 0.10%
482,400 0.19%
Hal 19 of 60
NILAI TOTAL BOBOT
343,710 0.13%
79,563 0.03%
40,829,268 15.96%
- 0.00%
3,660,000 1.43%
- 0.00%
1,590,000 0.62%
230,000 0.09%
- 0.00%
2,310,000 0.90%
45,000 0.02%
- 0.00%
- 0.00%
250,000 0.10%
736,200 0.29%
18,000 0.01%
- 0.00%
8,839,200 3.45%
- 0.00%
- 0.00%
5,186,007 2.03%
421,820 0.16%
- 0.00%
- 0.00%
5,651,040 2.21%
327,500 0.13%
11,586,367 4.53%
14,365,680 5.61%
1,127,808 0.44%
1,278,182 0.50%
- 0.00%
- 0.00%
- 0.00%
729,925 0.29%
90,300 0.04%
14,331,476 5.60%
- 0.00%
- 0.00%
738,806 0.29%
3,899,256 1.52%
- 0.00%
812,700 0.32%
- 0.00%
37,374,134 14.61%
- 0.00%
- 0.00%
- 0.00%
- 0.00%
955,000 0.37%
Hal 20 of 60
NILAI TOTAL BOBOT
1,135,000 0.44%
530,000 0.21%
80,000 0.03%
65,000 0.03%
2,765,000 1.08%
154,000 0.06%
450,000 0.18%
450,000 0.18%
- 0.00%
75,000 0.03%
384,800 0.15%
105,000 0.04%
19,000 0.01%
67,500 0.03%
27,000 0.01%
120,000 0.05%
15,000 0.01%
15,000 0.01%
20,000 0.01%
5,000 0.00%
1,160,000 0.45%
3,067,300 1.20%
1,230,113 0.48%
- 0.00%
- 0.00%
- 0.00%
84,456 0.03%
1,241,503 0.49%
59,160 0.02%
2,615,232 1.02%
1,159,152 0.45%
2,367,147 0.93%
554,149 0.22%
- 0.00%
336,974 0.13%
- 0.00%
4,417,422 1.73%
10,232,760 4.00%
6,156,872 2.41%
263,760 0.10%
708,400 0.28%
17,361,792 6.79%
- 0.00%
1,270,000 0.50%
550,000 0.21%
2,600,000 1.02%
Hal 21 of 60
NILAI TOTAL BOBOT
4,950,000 1.93%
- 0.00%
12,100,000 4.73%
- 0.00%
2,550,000 1.00%
1,653,000 0.65%
3,050,000 1.19%
460,800 0.18%
29,183,800 11.41%
255,846,463 100.00%
Hal 22 of 60

VOLUME
NO ITEMS PEKERJAAN SAT
KONTRAK
1 Pengukuran dan bouwplank m1 56.00
Subjumlah
II PEKERJAAN PONDASI
1 Pekerjaan Pondasi Straus d=30cm, h=200cm
a Galian tanah m1 42.00
b Besi tulangan 5 d10 kg 135.95
c Besi tulangan d8-100 kg 150.08
d Beton Cor K-175 m3 2.89
a Galian tanah m3 29.86
b Pondasi batu kali m3 22.39
3 Pondasi batu kali meneru 150/350 - 500mm
a Galian tanah m3 -
b Pondasi batu kali m3 -
4 Cor Poer Plat 60x60 , 40cm
a. Bekisting m2 0.96
b Besi tulangan 2 d10 - 120 kg 91.44
c Beton Cor K-175 m3 1.73
a Bekisting m2 27.79
b Besi tulangan 4 d13 kg 198.84
c Besi tulangan d8-150 kg 115.46
d Beton Cor K-175 m3 2.08
b. Besi tulangan 4 d13 kg 127.41
c. Besi tulangan d8-150 kg 82.03
d. Beton Cor K-175 m3 1.56
Subjumlah
Hal 23 of 60
VOLUME
KONTRAK
A LANTAI 1
b. Stootwork m2 5.99
c. Besi tulangan 4 d13 kg 95.03
d. Besi tulangan d8-150 kg 40.15
e. Beton Cor K-175 m3 0.62
a. Bekisting m2 -
b. Stootwork m2 -
c. Besi tulangan 7 d13 kg -
Hal 24 of 60
VOLUME
KONTRAK
d. Besi tulangan d8-100 kg -
e. Beton Cor K-175 m3 -
9 Balok struktur Type RB1 13/20 benteng
10 Cor Pelat lantai Type S1 t=12cm
c. Besi tulangan 2 d8 - 200 kg 712.05
10 Cor Pelat tangga Type S3 t=15cm
B LANTAI 2
Hal 25 of 60
VOLUME
KONTRAK
3 Kolom struktur type K3 13/30 cm
9 Balok struktur Type RB1 13/20 rumah
9 Balok struktur Type RB1 13/20 ampig
Hal 26 of 60
VOLUME
KONTRAK
Subjumlah
IV PEKERJAAN DINDING L- Bata L - Kusen L - Dinding

Lantai 1
a Dinding Badan Rumah m2 131.01 4.60 135.61
b Benteng Belakang m2 50.40 50.40
c Benteng Depan m2 - -
d Dinding Pagar m2 - -
Lantai 2
c Tampak Depan Atas m2 14.40 14.40
d Bata Ampig m2 68.40 68.40
e Batas Atap Kavling m2 4.75 4.75
Lantai 1
c Benteng belakang sisi luar m2 16.80 16.80
d Benteng Depan m2 - 0.00
e Dinding Pagar m2 - 0.00
Lantai 2
d Batas Atap Kavling m2 4.75 4.75
Lantai 1
c Benteng Belakang Sisi Luar m2 16.80 16.80
d Benteng Depan m2 - 0.00
e Dinding pagar m2 0.00
Lantai 2
Hal 27 of 60
VOLUME
KONTRAK
f Finishing kanopi+waterproof m2 20.52 0.00
g Batas Atap Kavling m2 4.75 4.75
Subjumlah
V PEKERJAAN KUSEN
KP1
KP2
KPJ1
KPJ2
KJ1
KJ2
1 Kusen Kayu m3 0.00
2 Kusen Aluminium m1 48.80
Jumlah pintu
KP1 2
KP2 0
KPJ1 0
KPJ2 0
KJ1 0
KJ2 0
2 Daun Pintu Panel bh 0.00
3 Daun Pintu Double Teakwood bh 2.00
4 Daun Pintu + Kusen PVC bh 1.00
Jumlah Jendela
KP1 0
KP2 0
KPJ1 0
KPJ2 0
KJ1 0
KJ2 0
5 Daun Jendela Kayu bh 0.00
6 Daun Jendela Aluminum bh 9.00 30.80 m1
7 Engsel Pintu psg 2.00
Hal 28 of 60
VOLUME
KONTRAK
8 Engsel Jendela psg 0.00
9 Ramskar Jendela bh 0.00
10 Handle Pintu bh 2.00
11 Kaca Polos 5mm m2 8.18
12 Kaca Es 5mm m2 0.20
13 Glassblok bh 0.00
Subjumlah
Lantai 1
a Rangka Kayu m2 -
b Plafond multiplek m2 -
c Rangka+gypsum m2 88.10
d List Gypsum m1 64.40
Lantai 2
a Rangka Kayu m2 -
b Plafond multiplek m2 -
c Rangka+gypsum m2 96.00
d List Gypsum m1 50.00
Subjumlah

Lantai 1
a Penutup lantai Ruangan Std m2 84.00
b Penutup lantai Tangga m2 14.40
c Penutup lantai Teras m2 16.32
d Penutup lantai KM/WC m2 -
e Penutup dinding KM/WC m2 -
f Penutup Meja Dapur m2 -
g Plint lantai Ruangan m1 38.80
h Plint lantai Teras m1 4.80
Lantai 2
a Penutup lantai Ruangan Std m2 83.80
b Penutup lantai Tangga m2 -
c Penutup lantai Teras m2 -
d Penutup lantai KM/WC m2 4.32
e Penutup dinding KM/WC m2 22.80
f Penutup Meja Dapur m2 -
Hal 29 of 60
VOLUME
KONTRAK
g Plint lantai Ruangan m1 43.20
h Plint lantai Teras m1 -
Subjumlah

a Sink tap stainless bh -
b Kran sink tap bh -
c Bak Mandi bh -
d Kloset Jongkok bh -
e Kloset Duduk bh 1.00
f Shower Set bh 1.00
g Washtafel bh 1.00
h Kran Tembok bh 1.00
i Floor drain bh 1.00
Subjumlah

1.1 Instalasi Listrik
a Pipa Trilliun 5/8" btg 28.00
b Kabel 3x2.5mm m1 50.00
c Kabel 2x2.5mm m1 50.00
d Kabel 2x1.5mm m1 -
e Kabel BC 25 m1 7.50
f Kabel BC 35 m1 38.48
1.2 Titik Listrik
a Fitting Lamp bh 14.00
b Sakelar Engkel bh 2.00
c Sakelar Seri bh 5.00
d Sakelar Hotel bh 2.00
e Stopkontak bh 12.00
f Outlet TV bh 1.00
g Outlet Telp bh 1.00
h MCB bh 2.00
i Box MCB bh 1.00
1.3 Upah Instalasi ttk 29.00
Sub Jumlah IX =
Hal 30 of 60
VOLUME
KONTRAK
1 Jaringan Air Kotor
a PVC 4" m 12.50
b PVC 3" m -
c PVC 2.5" m -
d PVC 2" m -
2 Jaringan Air Bersih
a PVC 1" m 4.00
b PVC 3/4" m 58.80
c PVC 1/2" m 4.00
Sub Jumlah X =
1 Finishing cat dinding exterior m2 148.80
2 Finishing cat dinding interior m2 303.87
3 Finishing cat plafond gypsum, ekpose, m2 88.10
4 Finishing kusen pintu & jendela m1 -
6 Finishing daun pintu bh 2.00
7 Finishing daun jendela m1 -
Sub Jumlah XI =
XII PEKERJAAN ATAP

1 Rangka atap + kuda-kuda m2 107.60
2 Penutup atap genting m2 107.60
3 Genteng Nok m1 6.00
4 ListPlank m1 14.00
Sub Jumlah XII =

1 Septictank ls -
2 Ground Tank 1000L +rumah ls 1.00
3 Pompa 175 watt + rumah bh 1.00
4 Biofill bh 1.00
5 Hand Railing Tangga m1 9.90
6 Pintu Pagar Hollow m1 -
7 Sliding door besi m2 12.10
8 Rumput m2 -
9 Paving Blok m2 30.00
10 Batu Alam m2 11.40
Hal 31 of 60
VOLUME
KONTRAK
11 Perapihan ls 1.00
12 Urugan m3 38.40
Sub Jumlah XIII =
Hal 32 of 60
33
Bill of Quantity
ANALISA BIAYA PEKERJAAN
###
###
###
BAHAN UPAH JMH BAHAN JMH UPAH TOTAL

NO JENIS PEKERJAAN KOEF SAT
Rp. Rp. Rp. Rp. Rp.
1 1 Unit Direksi keet Per - Unit
Papan albasia 2/20/3 0.840 m3 300,000 252,000 - Profit
Triplek 4 mm 0.463 lbr 45,000 20,833 -
Kaso 4/6-400 0.300 m3 1,300,000 390,000 -
Seng gelombang 25.000 lbr 45,000 1,125,000 -
Paku 5/7/10 2.500 kg 11,500 28,750 -
Lain - lain 1.000 ls 10,000 10,000 -
Semen portland 2.100 sak 55,000 115,500 -
Pasir beton cimalaka 0.240 m3 95,000 22,800 -
Tukang 4.000 hari 65,000 - 260,000
Mandor 4.000 hari 75,000 - 300,000
Jumlah = 1,964,883 560,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 1,964,883 560,000 2,524,883
Dibulatkan = ====► 2,524,890
2 1 M' Pekerjaan dan Pemasangan Bouwplank Per - M1

Kaso 4/6-400 0.004 m3 1,300,000 5,200 -
Papan 2/20-300 0.004 m3 300,000 1,200 -
Paku 5/7/10 0.020 kg 11,500 230 -
Upah kerja bouwplank 1.000 m' 3,500 - 3,500
Jumlah = 6,630 3,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 6,630 3,500 10,130
Dibulatkan = ====► 10,130
3 1 M' Pekerjaan Pagar Sementara ( Pagar seng ) Per - M1

( Tiang / rangka Kaso )
Dolken O 7 cm 0.650 btg 12,500 8,125 -
Kaso 4/6-400 0.012 m3 1,300,000 15,600 -
Seng gelombang, Panj. 1.80 m Lbr 80 cm ( bekas ) 1.250 lbr 22,500 28,125 -
Paku 5/7/10 0.050 kg 11,500 575 -
Paku seng 0.050 kg 11,500 575 -
Galian tanah untuk tiang 0.020 m3 24,200 484 -
Adukan 1Pc : 5Ps untuk pengikat Tiang :
Semen portland 0.120 zak 55,000 6,600 -
Pasir beton cimalaka 0.025 m3 95,000 2,375 -
Upah kerja pagar 1.000 m' 7,000 - 7,000
Pengecatan dengan cat tembok 1.800 m2 2,000 - 3,600
Jumlah = 62,459 10,600
Profit = 0.00% - -
Total ( Bahan + Upah ) = 62,459 10,600 73,059
Kayu Bekas 50 % = 41,830
II PEKERJAAN TANAH & PONDASI

1 1 M3 Pekerjaan Galian Dangkal Per - M3
Tukang gali 0.850 hari 40,000 - 34,000
Alat bantu 0.035 ls 10,000 350 -
Mandor 0.075 hari 75,000 - 5,625
Jumlah = 350 39,625
Profit = 0.00% - -
Total ( Bahan + Upah ) = 350 39,625 39,975
2 1 M1 Pekerjaan Galian Strausspile Per - M1

Upah borong gali 1.000 ls 30,000 - 30,000
Jumlah = - 30,000
Profit = 0.00% - -
34
Bill of Quantity
###
###
###

Total ( Bahan + Upah ) = - 30,000 30,000
3 1 M3 Pekerjaan Batu Kosong / Aanstamping Per - M3

Batu belah 1.200 m3 85,000 102,000 -
Upah pasang batu kali 1.000 m3 35,000 35,000 -
Mandor 0.225 hari 75,000 - 16,875
Jumlah = 137,000 16,875
Profit = 0.00% - -
Total ( Bahan + Upah ) = 137,000 16,875 153,875
Dibulatkan = ====► 153,880
4 1 M3 Pekerjaan Batu Kali 1:8 Per - M3

Batu belah 1.200 m3 85,000 102,000 -
Semen tiga roda @ 50 kg 1.820 sak 55,000 100,100 -
Pasir pasang 0.561 m3 95,000 53,295 -
Upah pasang batu kali 1.000 m3 35,000 - 35,000
Mandor 0.070 hari 75,000 - 5,250
Jumlah = 255,395 40,250
Profit = 0.00% - -
Total ( Bahan + Upah ) = 255,395 40,250 295,645
Dibulatkan = ====► 295,650
5 1 M2 Pekerjaan Perataan Tanah dengan setemper tangan 100.00 Per - M2

Sewa alat 1.000 hari 350,000 350,000 -
Alat bantu 0.015 m3 10,000 150 -
BBM 20.000 liter 6,000 120,000 -
Tukang 0.500 hari 65,000 - 32,500
Mandor 0.015 hari 75,000 - 1,125
Jumlah = 4,702 336
Profit = 0.00% - -
Total ( Bahan + Upah ) = 4,702 336 5,038
6 1 M3 Pekerjaan Urugan Tanah Per - M3

Tukang gali 0.270 hari 40,000 - 10,800
Alat bantu 0.035 ls 10,000 350 -
Mandor 0.020 hari 75,000 - 1,500
Jumlah = 350 12,300
Profit = 0.00% - -
Total ( Bahan + Upah ) = 350 12,300 12,650
7 1 M3 Pekerjaan Buang Tanah Per - M3

Tukang gali 0.270 hari 40,000 - 10,800
Alat bantu 0.035 ls 10,000 350 -
Jumlah = 350 10,800
Profit = 0.00% - -
Total ( Bahan + Upah ) = 350 10,800 11,150

A Pekerjaan Beton Luluh Manual
1 1 M3 Pembuatan Beton K - 125 Per - M3
Pasir beton 0.557 m3 130,000 72,410 -
Split 2/3 0.480 m3 135,000 64,800 -
Batu sisa ayakan pasir pasang ( sirtu ) 0.480 m3 - - -
Pekerja / Laden 0.850 org 40,000 - 34,000
35
Bill of Quantity
###
###
###

Beton molen 0.100 unit 10,000 - 1,000
Air 1.00 m3 5,000 5,000 -
Total ( Bahan + Upah ) = 373,210 35,000 408,210
Dibulatkan = ====► 408,210

Pasir beton 0.691 m3 130,000 89,881 -
Split 2/3 0.450 m3 135,000 60,726 -
Batu sisa ayakan pasir pasang ( sirtu ) 0.480 m3 70,000 33,600 -
Beton molen 0.100 unit 10,000 - 1,000
Air 0.05 m3 5,000 250 -
Total ( Bahan + Upah ) = 495,998 81,000 576,998
Dibulatkan = ====► 577,000

Pasir beton 0.830 m3 130,000 107,900 -
Split 2/3 0.540 m3 135,000 72,900 -
Beton molen 0.100 unit 10,000 - 1,000
Air 0.05 m3 5,000 250 -
Total ( Bahan + Upah ) = 555,050 35,000 590,050
Dibulatkan = ====► 590,050
4 1 M3 Pembuatan Beton 1Pc : 3Ps : 5Kr Per - M3

Pasir beton 0.557 m3 130,000 72,410 -
Split 2/3 0.929 m3 135,000 125,415 -
Beton molen 0.100 unit 10,000 - 1,000
Air 0.05 m3 5,000 250 -
Total ( Bahan + Upah ) = 453,440 35,000 488,440
Dibulatkan = ====► 488,440
5 1 M3 Pembuatan Beton 1Pc : 2Ps : 3Kr Per - M3

Pasir beton 0.545 m3 130,000 70,850 -
Split 2/3 0.818 m3 135,000 110,430 -
Beton molen - unit 10,000 - -
Air - m3 5,000 - -
Total ( Bahan + Upah ) = 456,280 34,000 490,280
Dibulatkan = ====► 490,280
B Pekerjaan Begisting
1 1 M2 Begisting Per - M2
Papan 2/20-300 0.012 m3 300,000 3,600 -
Kaso 4/6-400 0.005 m3 1,300,000 6,500 -
Reng borneo 3/4-400 - m3 - -
Paku 5/7/10 0.225 kg 11,500 2,588 -
Jumlah - a = 12,688 -
Pemakaian bekisting ( kali ) = 3.00 3.00
Harga Per - M2 = 4,229 -
Upah kerja pembuatan = 17,000
36
Bill of Quantity
###
###
###

Jumlah = 4,229 17,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 4,229 17,000 21,229
Dibulatkan = Lantai -1 ====► 4,229 17,425 21,660

Lantai 1 ====► 4,229 17,000 21,230
Lantai 2 ====► 4,229 17,425 21,660
Lantai 3 ====► 4,229 17,850 22,080
E Pekerjaan Besi Terpasang

1 1 Kg Pekerjaan Besi Beton Per - Kg
Material
Besi beton ex cks 1.050 kg 7,700 8,085 -
Kawat beton 0.033 kg 18,000 594 -
Alat bantu 1.000 Ls 250 250 -
Jumlah - a = 8,929 -
Upah kerja pasang besi = 1.000 kg 700 - 700
Jumlah = 8,929 700
Profit = 0.00% - -
Total ( Bahan + Upah ) = 8,929 700 9,629
Dibulatkan = Lantai -1 ====► 8,929 718 9,650

Lantai 1 ====► 8,929 700 9,630
Lantai 2 ====► 8,929 718 9,650
Lantai 3 ====► 8,929 735 9,670
IV PEKERJAAN PASANGAN
1 1 M2 Pasangan Bata Merah 1 bt Trasraam 1 : 5 Per - M2
Bata merah 140.000 bh 550 77,000 -
Pasir pasang 0.100 m3 95,000 9,499 -
Upah kerja pasang bata 1.500 m2 10,000 - 15,000
Mandor 0.045 hari 75,000 - 3,375
Jumlah = 113,114 18,375
Profit = 0.00% - -
Total ( Bahan + Upah ) = 113,114 18,375

Lantai 1 ====► 113,114 18,375 131,490
Lantai 2 ====► 113,114 18,834 131,950
Lantai 3 ====► 113,114 19,294 132,410
2 1 M2 Pasangan Bata Merah 1/2 bt 1 : 8 Per - M2

Bata Merah 70.000 bh 550 38,500 -
Pasir pasang 0.050 m3 95,000 4,750 -
Mandor 0.045 hari 75,000 - 3,375
Jumlah = 50,400 13,375
Profit = 0.00% - -
Total ( Bahan + Upah ) = 50,400 13,375

Lantai 1 ====► 50,400 13,375 63,780
Lantai 2 ====► 50,400 13,709 64,110
Lantai 3 ====► 50,400 14,044 64,450
3 1 M2 Pasangan Bata Congkak 1/2 bt 1 : 8 Per - M2

Bata press congkak 50.000 bh 650 32,500 -
Pasir pasang 0.050 m3 95,000 4,750 -
Mandor 0.025 hari 75,000 - 1,875
Jumlah = 44,400 11,875
Profit = 0.00% - -
Total ( Bahan + Upah ) = 44,400 11,875 56,275

37
Bill of Quantity
###
###
###

Lantai 1 ====► 44,400 11,875 56,280
Lantai 2 ====► 44,400 12,172 56,580
Lantai 3 ====► 44,400 12,469 56,870
4 1 M2 Plesteran 1 : 6 Per - M2
Pasir pasang 0.023 m3 95,000 2,185 -
Upah plesteran 1.000 m2 8,000 - 8,000
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 6,233 11,750
Profit = 0.00% 0.00% - -
Total ( Bahan + Upah ) = 6,233 11,750 17,983

Lantai 1 ====► 6,233 11,750 17,990
Lantai 2 ====► 6,233 12,044 18,280
Lantai 3 ====► 6,233 12,338 18,580
5 1 M2 Acian Per - M2
Upah acian 1.000 m2 7,500 - 7,500
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 5,500 11,250
Profit = 0.00% 0.00% - -
Total ( Bahan + Upah ) = 5,500 11,250 16,750

Lantai 1 ====► 5,500 11,250 16,750
Lantai 2 ====► 5,500 11,531 17,040
Lantai 3 ====► 5,500 11,813 17,320
V PEKERJAAN PLAFOND
1 1 M2 Pasangan Rangka Plafond Kayu Borneo 4/6 Per - M2
Kaso borneo 4/6-400 0.008 m3 1,800,000 15,120 -
Paku 5/7/10 0.040 kg 11,500 460 -
Alat bantu 0.005 ls - - -
Upah pasang rangka plafond 1.000 m2 7,500 - 7,500
Mandor 0.045 hari 75,000 - 3,375
Jumlah = 15,580 10,875
Profit = 0.00% - -
Total ( Bahan + Upah ) = 15,580 10,875 26,455

Lantai 1 ====► 15,580 10,875 26,460
Lantai 2 ====► 15,580 11,147 26,730
Lantai 3 ====► 15,580 11,419 27,000
4 1 M2 Plafond triplek 4 mm Per - M2

Triplek 4 mm 0.365 lbr 45,000 16,406 -
Alat bantu 0.100 ls - - -
Bahan (lem, paku, dll) 0.200 ls - - -
Upah pasang plafond 1.000 m2 5,000 - 5,000
Mandor 0.025 hari 75,000 - 1,875
Jumlah = 16,406 6,875
Profit = 0.00% - -
Total ( Bahan + Upah ) = 16,406 6,875 23,281

Lantai 1 ====► 16,406 6,875 23,290
Lantai 2 ====► 16,406 7,047 23,460
Lantai 3 ====► 16,406 7,219 23,630
1 1 M2 Pasangan Rangka Plafond Hollow + Gypsum Per - M2

Hollow 4/4-400 0.238 btg 40,000 9,520 -
Hollow 2/4-400 0.437 btg 30,000 13,110 -
Gypsum 0.353 lbr 50,000 17,650 -
Dempul Gypsum 0.500 kg 4,000 2,000 -
38
Bill of Quantity
###
###
###

Screw 0.040 kg 11,500 460 -
Alat bantu 0.005 ls 50,000 250 -
Upah pasang rangka plafond 1.000 m2 7,500 - 7,500
Upah Pasang Gypsum 1.000 m2 5,000 - 5,000
Mandor 0.045 hari 75,000 - 3,375
Jumlah = 42,990 15,875
Profit = 0.00% - -
Total ( Bahan + Upah ) = 42,990 15,875 58,865

Lantai 1 ====► 42,990 15,875 58,870
Lantai 2 ====► 44,065 16,272 60,340
Lantai 3 ====► 45,140 16,669 61,810
2 1 m1 List Gypsum Per - m1

List Gypsum 5cm 1.00 m1 3,000 3,000 -
Paku Gypsum 0.01 kg 15,000 150
Dempul Gypsum 0.10 kg 4,000 400
Upah pasang List 1.00 bh 3,000 - 3,000
Jumlah = 3,550 3,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 3,550 3,000 6,550
V PEKERJAAN KUSEN DAN PINTU

1 1 M3 Kusen Kayu Per - M3
Kusen kayu 1.00 m3 8,360,000 8,360,000 -
Upah pasang kusen 1.00 m3 300,000 - 300,000
Jumlah = 8,360,000 300,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 8,360,000 300,000 8,660,000
Dibulatkan = ====► 8,660,000
2 1 bh Pintu Kayu Double Teakwood Per - bh

Pintu Kayu Double Teakwood 1.00 bh 765,000 765,000 -
Upah pasang Pintu 1.00 bh 30,000 - 30,000
Jumlah = 765,000 30,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 765,000 30,000 795,000
Dibulatkan = ====► 795,000
3 1 bh Jendela Kayu Per - bh

Jendela Kayu 1.00 bh 300,000 300,000 -
Upah Jendela Kayu 1.00 bh 20,000 - 20,000
Jumlah = 300,000 20,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 300,000 20,000 320,000
Dibulatkan = ====► 320,000
4 1 bh Handle Pintu + Kunci Per - bh

Handle Pintu 1.00 bh 100,000 100,000 -
Upah pasang Handle Pintu 1.00 bh 25,000 - 25,000
Jumlah = 100,000 25,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 100,000 25,000 125,000
Dibulatkan = ====► 125,000
5 1 psg Engsel Per - psg

Engsel 1.00 bh 10,000 10,000 -
Upah pasang Engsel 1.00 bh 12,500 - 12,500
Jumlah = 10,000 12,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 10,000 12,500 22,500

39
Bill of Quantity
###
###
###

6 1 m2 Kaca Polos 5mm Per - m2
Kaca polos 5mm 1.00 bh 80,000 80,000 -
Upah pasang Kaca 1.00 bh 10,000 - 10,000
Jumlah = 80,000 10,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 80,000 10,000 90,000
VI PEKERJAAN PENUTUP LANTAI

1 1 M2 Lastram Lantai Per - M2
Pasir pasang 0.020 m3 95,000 1,900 -
Upah lastram lantai 1.000 m2 15,000 - 15,000
Mandor 0.010 hari 75,000 - 750
Jumlah = 21,150 15,750
Profit = 0.00% - -
Total ( Bahan + Upah ) = 21,150 15,750 36,900

Lantai 1 ====► 21,150 15,750 36,900
Lantai 2 ====► 21,150 16,144 37,300
2 1 M2 Waterproofing Coating Per - M2

Waterproofing Coating 1.000 m2 #REF! #REF! -
Alat bantu 0.005 ls 10,000 50 -
Jumlah = #REF! -
Profit = 0.00% #REF! -
Total ( Bahan + Upah ) = #REF! - #REF!
Dibulatkan = Lantai -1 ====► #REF! - #REF!

Lantai 1 ====► #REF! - #REF!
Lantai 2 ====► #REF! - #REF!
-
3 Pek. Pas Keramik Per - M2

Keramik 1.030 dus 130,000 133,900 -
Pasir pasang 0.040 m3 95,000 3,800 -
Semen warna 0.240 kg 13,000 3,120 -
Upah pasang keramik lantai 1.030 m2 15,000 - 15,450
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 151,820 19,200
Profit = 0.00% - -
Total ( Bahan + Upah ) = 151,820 19,200 171,020

Lantai 1 ====► 151,820 19,200 171,020
Lantai 2 ====► 151,820 19,680 171,500
4 Pek. Pas Keramik Teras Per - M2

Keramik 1.030 dus 40,000 41,200 -
Semen portland ex 3 roda 0.200 zak 55,000 11,000 -
Pasir pasang 0.040 m3 95,000 3,800 -
Semen warna 0.240 kg 13,000 3,120 -
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 59,120 19,200
Profit = 0.00% - -
Total ( Bahan + Upah ) = 59,120 19,200 78,320

Lantai 1 ====► 151,820 19,200 171,020
Lantai 2 ====► 151,820 19,680 171,500
5 1M2 Pek. Pas Keramik Lantai KM/WC Per - M2

Keramik 1.030 dus 40,000 41,200 -
40
Bill of Quantity
###
###
###

Pasir pasang 0.040 m3 95,000 3,800 -
Semen warna 0.240 kg 13,000 3,120 -
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 59,120 19,200
Profit = 0.00% - -
Total ( Bahan + Upah ) = 59,120 19,200 78,320

Lantai 1 ====► 59,120 19,200 78,320
Lantai 2 ====► 59,120 19,680 78,800
6 1M2 Pek. Pas Keramik Dinding KM/WC Per - M2

Keramik 1.030 dus 40,000 41,200 -
Pasir pasang 0.040 m3 95,000 3,800 -
Semen warna 0.240 kg 13,000 3,120 -
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 59,120 19,200
Profit = 0.00% - -
Total ( Bahan + Upah ) = 59,120 19,200 78,320

Lantai 1 ====► 59,120 19,200 78,320
Lantai 2 ====► 59,120 19,680 78,800
7 Pek. Pas Penutup Meja Dapur Per - M2

Keramik 1.030 dus 40,000 41,200 -
Pasir pasang 0.040 m3 95,000 3,800 -
Semen warna 0.240 kg 13,000 3,120 -
Mandor 0.050 hari 75,000 - 3,750
Jumlah = 59,120 19,200
Profit = 0.00% - -
Total ( Bahan + Upah ) = 59,120 19,200 78,320

Lantai 1 ====► 59,120 19,200 78,320
Lantai 2 ====► 59,120 19,680 78,800
8 Pek. Pas Plint Lantai Per - M2

Keramik 0.100 m2 130,000 13,000 -
Pasir pasang 0.004 m3 95,000 380 -
Semen warna 0.009 kg 13,000 114 -
Upah pasang plint lantai 0.250 m1 10,000 - 2,500
Upah pasang potong keramik 0.250 ls 5,000 - 1,250
Mandor 0.006 hari 75,000 - 469
Jumlah = 14,594 4,219
Profit = 0.00% - -
Total ( Bahan + Upah ) = 14,594 4,219 18,813

Lantai 1 ====► 14,594 4,219 18,820
Lantai 2 ====► 14,594 4,324 18,920
9 Pek. Pas List Border Per - M2

List border 10 x 20 5.000 bh 15,301 76,505 -
Pasir pasang 0.020 m3 95,000 1,938 -
Semen warna 0.035 kg 13,000 455 -
Upah pasang list border 1.000 m1 10,000 - 10,000
Mandor 0.025 hari 75,000 - 1,875
Jumlah = 84,398 11,875
Profit = 0.00% - -
41
Bill of Quantity
###
###
###

Total ( Bahan + Upah ) = 84,398 11,875 96,273

Lantai 1 ====► 84,398 11,875 96,280
Lantai 2 ====► 84,398 12,172 96,570
10 1 M3 Meja beton wastafel / meja beton t =10 cm Per - M3

beton K 125 0.100 m3 408,210 40,821 -
besi beton dia 8 mm SII 2.000 btg 45,598 91,196 -
Kawat beton 0.379 kg 18,000 6,826 -
Upah kerja besi 9.480 kg 700 - 6,636
Upah cor 0.100 m3 80,000 - 8,000
Papan 0.243 m3 300,000 72,917 -
Kaso 4/6 0.021 m3 1,300,000 27,300 -
Paku 5/7/10 1.000 kg 11,500 11,500 -
upah kerja bekisting 1.000 m2 17,000 - 17,000
mandor 0.025 hari 75,000 - 1,875
Jumlah = 2,505,595 335,110
Profit = 0.00% - -
Total ( Bahan + Upah ) = 2,505,595 335,110
Dibulatkan = Lantai -1 ====► 2,505,595 343,488 2,849,090

Lantai 1 ====► 2,505,595 335,110 2,840,710
Lantai 2 ====► 2,505,595 343,488 2,849,090
XI PEKERJAAN PENGECATAN
1 1 M2 Pek. Pengecatan Tembok Interior Per - M2
Cat tembok interior 0.200 kg 15,000 3,000 -
Plamir tembok 0.160 kg 9,000 1,440 -
Roll cat 0.010 bh 10,000 100 -
Ampelas 0.500 lbr 1,500 750 -
Upah Pengecatan 1.000 m2 2,000 - 2,000
Steger werk 1.000 lot 500 500 -
Jumlah = 5,790 2,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 5,790 2,000 7,790

Lantai 1 ====► 5,790 2,000 7,790
Lantai 2 ====► 5,790 2,050 7,840
2 1 M2 Pek. Pengecatan Tembok Eksterior Per - M2

Cat tembok eksterior 0.200 kg 15,000 3,000 -
Plamir tembok 0.160 kg 9,000 1,440 -
Roll cat 0.010 bh 10,000 100 -
Ampelas 0.500 lbr 1,500 750 -
Jumlah = 5,790 2,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 5,790 2,000 7,790

Lantai 1 ====► 5,790 2,000 7,790
Lantai 2 ====► 5,790 2,050 7,840
3 1 M2 Pek. Pengecatan Plafond Interior Per - M2

Cat tembok interior 0.200 kg 7,500 1,500 -
Plamir tembok 0.160 kg 9,000 1,440 -
Roll cat 0.010 bh 10,000 100 -
Ampelas 0.500 lbr 1,500 750 -
Jumlah = 4,290 2,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 4,290 2,000 6,290
4 1 M1 Pek. Pengecatan Kusen pintu dan jendela waterbased 0.13x0.05 Per - M1

Woodfiller 0.012 kg 27,000 324 - 1kg
Woodstain 0.024 kg 56,000 1,344 - 1kg
42
Bill of Quantity
###
###
###

Jumlah = 1,668 10,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 1,668 10,000 11,668
4 1 bh Pek. Pengecatan Daun Pintu uk 0.9x2.15 Per - bh

Woodfiller 0.133 kg 27,000 3,591 -
Woodstain 0.266 kg 56,000 14,896 -
Jumlah = 18,487 150,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 18,487 150,000 168,487
4 1 m1 Pek. Pengecatan Daun Jendela 0.04x0.8 Per - M1

Woodfiller 0.056 kg 27,000 1,512 -
Woodstain 0.112 kg 56,000 6,272 -
Jumlah = 7,784 10,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 7,784 10,000 17,784
XII PEKERJAAN PENUTUP ATAP

1 1 M2 Pekerjaan Penutup Atap Genting Per - M2
Genting 1.020 m2 49,500 50,490 -
Ongkos pasang 1.020 m2 6,500 - 6,630
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 50,590 6,630
Profit = 0.00% - -
Total ( Bahan + Upah ) = 50,590 6,630 57,220

Lantai 1 ====► 50,590 6,630 57,220
Lantai 2 ====► 50,590 6,796 57,390
2 1 M1 Pasang Nok Per - M1

Nok 1.020 m1 30,000 30,600 -
Ongkos pasang 1.020 m1 13,000 - 13,260
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 30,700 13,260
Profit = 0.00% - -
Total ( Bahan + Upah ) = 30,700 13,260 43,960

Lantai 1 ====► 30,700 13,260 43,960
Lantai 2 ====► 30,700 13,592 44,300
3 1 M1 Pasang Listplank Per - M1

Listplank 0.500 lbr 86,000 43,000 -
Ongkos pasang 1.000 m1 7,500 - 7,500
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 43,100 7,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 43,100 7,500 50,600
Dibulatkan = Lantai 1 ====► 43,100 7,500 50,600
3 1 M2 Pasang Rangka Baja Ringan Per - M1

Borongan bahan rangka baja ringan 1.000 ls 83,000 83,000 -
Ongkos pasang 1.000 m1 12,000 - 12,000
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 83,100 12,000
Profit = 0.00% - -
Total ( Bahan + Upah ) = 83,100 12,000 95,100
Dibulatkan = Lantai 1 ====► 43,100 - 43,100
XIII PEKERJAAN Instalasi Air Kotor

1 1 M1 Pekerjaan Instalasi Pipa 4" Per - M1
Pipa 1.020 m 92,950 94,809 -
Ongkos pasang 1.000 m 3,500 - 3,500
43
Bill of Quantity
###
###
###

Alat bantu 0.010 ls 10,000 100 -
Jumlah = 94,909 3,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 94,909 3,500 98,409
Lantai 1 ====► 94,909 3,500 98,410

Pipa 1.020 m 59,800 60,996 -
Ongkos pasang 1.000 m 3,500 - 3,500
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 61,096 3,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 61,096 3,500 64,596
Lantai 1 ====► 61,096 3,500 64,600
3 1 M1 Pekerjaan Instalasi Pipa 2,5" Per - M1

Pipa 1.020 m 39,000 39,780 -
Ongkos pasang 1.000 m 3,500 - 3,500
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 39,880 3,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 39,880 3,500 43,380
Lantai 1 ====► 39,880 3,500 43,380

Pipa 1.020 m 39,000 39,780 -
Ongkos pasang 1.000 m 3,500 - 3,500
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 39,880 3,500
Profit = 0.00% - -
Total ( Bahan + Upah ) = 39,880 3,500 43,380
Lantai 1 ====► 39,880 3,500 43,380
XIII PEKERJAAN Instalasi Air Bersih

1 1 M1 Pekerjaan Instalasi Pipa 3/4" Per - M1
Pipa 1.020 m 18,200 18,564 -
Ongkos pasang 1.000 m 2,450 - 2,450
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 18,664 2,450
Profit = 0.00% - -
Total ( Bahan + Upah ) = 18,664 2,450 21,114
Lantai 1 ====► 18,664 2,450 21,120
2 1 M1 Pekerjaan Instalasi Pipa 1/2" Per - M1

Pipa 1.020 m 12,000 12,240 -
Ongkos pasang 1.000 m 2,450 - 2,450
Alat bantu 0.010 ls 10,000 100 -
Jumlah = 12,340 2,450
Profit = 0.00% - -
Total ( Bahan + Upah ) = 12,340 2,450 14,790
Lantai 1 ====► 12,340 2,450 14,790

44
0%
45
= 30m2
= 15 m2
46
DAFTAR HARGA SATUAN BAHAN/BARANG DAN UPAH
NO NAMA MATRIAL SAT HARGA RAB
A DAFTAR HARGA SATUAN BAHAN/BARANG

Papan, kaso, balok, dan triplek
1 Kaso borneo 5/7 m3 2,700,000
2 Kaso Seberang 4/6 m3 1,800,000
3 Papan Seberang 2/20 m3 1,800,000
4 Kaso kampung 4/6-400 m3 1,300,000
5 Papan kampung 2/20 - 400 m3 300,000
6 Tripleks 3 mm lbr 37,500
7 Tripleks 4 mm lbr 45,000
8 Dolken ¢ 7 cm btg 12,500
Alat bantu
1 Bahan (paku, lem, dll) ls 20,000
2 Scafollding m2 5,000
3 Lain-lain m3 20,000
paku dan seng

1 Paku 5/7/10 kg 11,500
2 Paku triplek kg 15,000
3 Paku seng lbr 11,500
4 Seng gelombang lbr 45,000
Besi beton rata-rata ex MS kg 7,700
1 Kawat beton *** kg 18,000

2 Kawat Ayam m2 7,500
3 Kawat Duri roll 47,500
Pasir, split, batu, dan semen

1 Semen potland 3 roda zak 55,000
2 Semen warna kg 13,000
3 Split 1/2 m3 135,000
4 Split 2/3 campur m3 135,000
5 Pasir beton m3 130,000
6 Pasir beton cimalaka m3 130,000
7 Pasir pasang Cimalaka m3 95,000
8 Bata biasa bh 370
9 Batu belah m3 85,000
9 Sirtu m3 70,000
10 Bata merah bh 550
11 Bata conkak bh 650
12 Keramik Ruangan 1 dus 130,000
13 Keramik Lantai Teras dus 40,000
14 Keramik Lantai KM/WC dus 40,000
15 Keramik Dinding KM/WC dus 40,000
16 Keramik Meja Dapur dus 40,000
17 List border 10/20 ex setara bh 15,301
18 Stepnosing tangga bh 7,865
19 Gresswood m2 214,500
20 Batu Alur 20/40 m2 260,000
21 Batu Senggarung 15/15 m2 130,000
22 Batu Templek m2 130,000
23 Batu Tabur m2 84,500
24 Batu Andesit 2/30 m2 260,000
25 Batu Andesit 60/60 m2 299,000
26 Batu Andesit 40/40 m2 292,500
27 Koral sikat m2 91,000
1 Floor drain bh 35,000
46
47

2 Jet washer bh 50,000
3 Kloset duduk bh 925,000
4 Kloset Jongkok bh 195,000
5 Kran shower bh 357,500
6 Kran sink tap bh 50,000
7 Kran Tembok bh 50,000
8 Shower mixer set bh 1,105,000
9 Sink tap stainless bh 115,000
10 Tempat sabun bh 97,500
11 Tempat tissue bh 100,000
12 Torn plastik kap. 1000 liter bh 1,170,000
13 Urinoir bh 1,189,500
14 Wastafel gantung bh 500,000
15 Bak Mandi bh 125,000
16 Pompa 175watt bh 500,000
17 Biofill bh 2,500,000
Beton
1 Beton Readymix K225 Slump 10±2 PT. BCA m3 630,000
4 Sewa Pompa untuk 1 kali Pengecoran unit 2,500,000
4 Pekerjaan Pondasi Strauss

ls 2,250,000
ls 1,150,000
ls 1,150,000
m1 210,000
Kusen
1 Kusen kayu kamper bayau oven m3 8,360,000
2 Pintu double teakwood + nat uk. 72 x 201 bh 765,000
3 Engsel psg 10,000
4 Handle pintu ex setara bh 100,000
5 Jendela bukaan kaca uk. 55 x 80 kso bh 300,000
6 Kaca polos 5 mm m2 80,000
7 Kaca es 5 mm m2 128,700
8 Kunci pintu ex setara bh 336,050
9 Ramskaar Gold ex Wallabi bh 53,625
10 Spring knife croom primer bh 56,485
11 Kusen almunium ex 4 " m1 65,000
12 Kusen almunium ex 3 " m1 50,000
13 Daun Jendela Aluminium m1 65,000
14 Jendela casment uk. 06 x 120 bh 585,000
19 Jendela casment uk. 52.5 x 120 bh 585,000
23 Karet m1 2,145
24 Silicone m1 4,290
25 Pintu besi lipat besi stainles wrn dop 2/4 uk. 650 x 315 m2 1,137,500
26 Pintu besi rangka canal stainles wrn dop 2/4 uk. 75 x 250 bh 1,235,000
27 Pintu Folding gate m2 -
28 Pintu PVC komplit type PV1 uk. 80 x 215 bh 200,000
29 Glass Block bh 24,050
30 Slot pintu bh 35,100
Atap & gypsum

1 Gypsum Knauff 9 mm lbr 50,000
2 List profil gypsum 5 cm m1 3,000
47
48

3 List profil gypsum 7 cm m1 4,000
4 Rangka Holow 4/4, 400 m2 40,000
5 Rangka Holow 2/4, 400 m3 30,000
6 GRC 6 mm m2 63,050
7 Dempul Gypsum kg 4,000
7 Genting m1 49,500
8 Nok m1 30,000
Woodplank double 10cm, 20cm lbr 86,000
Instalasi listrik
Instalasi, Stop Kontak & Panel
1 Instalasi Lampu TL ttk 50,000
2 Instalasi Lampu Gantung ttk -
3 Instalasi Lampu Sorot ttk 50,000
4 Instalasi Lampu Downlight ttk 12,500
5 Instalasi Lampu Fitting ttk 7,500
6 Instalasi Stop Kontak ttk 10,000
7 Instalasi saklar tunggal ttk 9,500
8 Instalasi saklar ganda ttk 13,500
9 Ladar ls 50,000
10 MCB ttk 10,000
11 Box MCB ttk 5,000
12 Grounding unit 100,000
13 Outlet TV bh 15,000
14 Outlet telepon bh 15,000
15 NYM 3x2.5 m 9,000
16 NYM 3x1.5 m 6,100
17 NYM 2x2.5 m 6,100
18 NYM 2x1.5 m 4,800
19 BC-25 m 10,000
20 BC-35 m 10,000
21 Pipa 5/8" btg 5,500
Pekerjaan Penangkal Petir

1 Instalasi BC - 30 mm m1
2 Grounding 6 m + BC - 35 ( pipa 1" ) bh
Instalasi air bangunan

A Air Bersih
1 Instalasi Air Bersih :
2 Instalasi air bersih PVC D 1/2 Wavin m1 12,000
3 Instalasi air bersih PVC D ¾ Wavin m1 18,200
4 Instalasi air bersih PVC D 1 Wavin m1 25,350
6 Instalasi air bersih PVC D 2,5 Wavin m1 39,000
10 Pompa air 250 w ex National bh -
11 Torn kapasitas 1 m3 - 3000 lt bh -
12 Switch otomatis ex radar (pasang) + pelampung bh -
13 Ball valve 1" Onda bh -
14 Ball valve 3/4 " Onda bh -
15 Ball valve 1 1/4" Onda bh -
16 Ball valve 1 1/2" Onda bh -
17 Kran Tembok ex kakdudai bh 91,000
18 Pompa air 250 watt ex National bh 1,170,000
19 Roof drain ex Granada bh 123,500
Pekerjaan Pengecatan
1 Interior kg 15,000
2 Eksterior kg 15,000
48
49

3 Plafond kg 7,500
4 Plamir kg 9,000
5 Woodfiller waterbased kg 27,000
6 Woodstain waterbased kg 56,000
Lain-lain
Batu alam andesit m2 130,000
Paving m2 70,000
Rumput+tanah lembang m2 10,000
49
50
KET FAK HARGA DASAR
harga bahan 1.00 2,700,000

harga bahan 1.00 1,800,000
harga bahan 1.00 1,800,000
harga bahan 1.00 1,300,000
harga bahan 1.00 300,000



harga bahan 1.00 370
Bahan + terpasang 1.00 260,000
50
51
KET FAK HARGA DASAR

harga bahan 1.00 1,105,000
harga bahan 1.00 1,170,000
harga bahan 1.00 1,189,500
harga bahan 1.00 2,500,000
-
-
Supplier 1.00 630,000
Supplier 1.00 630,000
Supplier 1.00 670,000
Supplier 1.00 2,500,000
1.00 -
1.00 -
Supplier 1.00 650,000
Supplier 1.00 650,000
Supplier 1.00 1,950,000
Supplier 1.00 -
Supplier 1.00 -
1.00 -
1.00 -
Bahan + Upah + Profit 1.00 8,360,000
Bahan + Upah + Profit 1.00 765,000
1.00 -
1.00 -
1.00 -
Bahan 1.00 50,000
Bahan + Pasang 1.00 3,000
51
52
KET FAK HARGA DASAR

Bahan 1.00 49,500
Bahan 1.00 30,000
1.00 86,000
Subkon 1.00 50,000

Subkon 1.00
Subkon 1.00 50,000
Subkon 1.00 12,500
Subkon 1.00 7,500
Subkon 1.00 10,000
Subkon 1.00 9,500
Subkon 1.00 13,500
Subkon 1.00 50,000
Subkon 1.00 10,000
Subkon 1.00 5,000
Subkon 1.00 100,000
Subkon 1.00 15,000
Subkon 1.00 15,000
Subkon 1.00 9,000
Subkon 1.00 6,100
Subkon 1.00 6,100
Subkon 1.00 4,800
Subkon 1.00 10,000
Subkon 1.00 10,000
Subkon 1.00 5,500
Subkon 1.00 -
Subkon 1.00 -
Bahan 1.00 12,000

Bahan 1.00 18,200
Bahan 1.00 25,350
Bahan 1.00 39,000
Bahan 1.00 39,000
Bahan 1.00 59,800
Bahan 1.00 92,950
Bahan 1.00 149,500
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 -
Bahan 1.00 91,000
Bahan 1.00 1,170,000
Bahan 1.00 123,500
52
53
KET FAK HARGA DASAR
53
NO NAMA MATERIAL SAT HARGA UPAH
A DAFTAR UPAH
1 Mandor hari 75,000
2 Tukang hari 65,000
3 Semi tukang hari 52,000
4 Pekerja - Laden hari 40,000
5 Tukang gali hari 40,000
6 Tukang gali strauspile m1 30,000
7 Upah cor beton biasa m3 80,000
8 Upah kerja bekisting biasa m2 17,000
9 Upah bongkar bekisting m2 3,500
10 Upah kerja bouwplang m1 3,500
11 Upah kerja pagar seng m1 7,000
12 Upah kerja besi beton kg 700
13 Upah pasang batu kali m3 35,000
14 Upah pembuatan lantai kerja m2 7,500
15 Upah pasang bata m2 10,000
16 Upah Pasang Kaca m2 10,000
17 Upah plesteran m2 8,000
18 Upah acian dinding m2 7,500
19 Upah acian plafond ekpose m2 7,500
20 Upah lastram m2 8,500
21 Upah pasang keramik lantai biasa m2 15,000
22 Upah meja wastefel m2 130,000
23 Upah pasang plint lantai keramik m1 10,000
24 Upah pasang rangka plafond m2 7,500
25 Upah pasang plafond gypsum / triplek m2 5,000
26 Upah pasang List gypsum / triplek m1 3,000
27 Upah pasang kusen m3 300,000
28 Upah pasang pintu biasa bh 30,000
29 Upah pasang handle psg 25,000
30 Upah pasang engsel pintu psg 12,500
31 Upah pasang engsel jendela psg 12,500
32 Upah pasang engsel casment psg 10,000
33 Upah pasang Jendela m2 20,000
34 Upah pasang keramik lantai m2 12,500
35 Upah pasang border lantai m1 7,500
36 Upah pasang keramik dinding m2 20,000
37 Upah pasang Sanitari unit 30,000
38 Upah pengecatan m2 2,000
39 Upah pek melamik kusen/daunjendela semprot m1 17,500
40 Upah pek melamik kusen/daunjendela kuas m1 10,000
41 Upah pek melamik daun pintu semprot bh 200,000
42 Upah pek melamik daun pintu kuas bh 150,000
43 Upah pasang pipa kecil m1 3,500
44 Upah pasang pipa sedang m1 5,500
45 Upah pasang pipa besar m1 7,500
46 Upah pasang pompa air bh 100,000
47 Upah sewa alat stemper hr 350,000
48 Upah waterprofing m2 6,000
49 Upah Pasang baja ringan m2 12,000
50 Upah Pas Penutup atap Genting m2 6,500
51 Upah Pas Nok m1 13,000
52 Upah Pasang Listplank m1 7,500
53 Upah Instalasi Listrik ttk 40,000
54 Upah Perapihan akhir ls 3,050,000
NO NAMA MATERIAL SAT HARGA UPAH
55 Upah Urugan m3 12,000

KET :
KET :
FAKTOR HARGA 1.00
Lantai Ke Harsat x Faktor Dia
Lantai -2 Harsat x 1.050 1.050 5

Lantai -1 Harsat x 1.025 1.025 6
Lantai 1 Harsat x 1.000 1.000 7
Lantai 10 Harsat x 1.225 1.225 22
Jenis besi Berat/m1 Panjang Berat/1btg
besi beton dia 5 mm 0.154 12.00 1.851

besi beton dia 6 mm 0.222 12.00 2.663
besi beton dia 7 mm 0.302 12.00 3.625
besi beton dia 8 mm 0.395 12.00 4.735
besi beton dia 9 mm 0.499 12.00 5.993
besi beton dia 10 mm 0.617 12.00 7.398
besi beton dia 10 mm 0.746 12.00 8.952
besi beton dia 12 mm 0.888 12.00 10.654
besi beton dia 13 mm uli 1.042 12.00 12.503
PROYEK : BATUNUNGGAL TIME SCHEDULLE
KAVLING : 342,346,348,350,352,354,356
NO. URAIAN BOBOT I II III IV I II III IV I II III IV I II III IV I II III IV I II III IV BOBOT
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 %
#REF!
I PEKERJAAN PERSIAPAN #REF! 100.00%
#REF! #REF! #REF! #REF! #REF!

II PEKERJAAN GALIAN DAN PONDASI #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

III PEKERJAAN STRUKTUR #REF!
#REF! #REF! #REF! 0.00% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
IV PEKERJAAN DINDING #REF!
#REF! #REF!
V PEKERJAAN KUSEN PINTU JENDELA #REF!
#REF! #REF! #REF! #REF!

VI PEKERJAAN PLAFOND #REF!

VII PEKERJAAN PENUTUP LANTAI&DINDING #REF!
#REF! #REF!
VIII PEKERJAAN SANITEIR DAN FIXTURE #REF!
#REF! #REF! #REF!

IX PEKERJAAN INSTALASI LISTRIK #REF!
#REF! #REF! #REF!

X PEKERJAAN INSTALASI AIR #REF!
#REF! #REF! #REF! #REF!

XI PEKERJAAN FINISHING #REF!
#REF! #REF!
XII PEKERJAAN PENUTUP ATAP #REF!

XIII PEKERJAAN LAIN-LAIN #REF! 0.00%
JUMLAH #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
RENCANA PROGRES PER MINGGU
0.00% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
RENCANA PROGRES KUMULATIF S/D MINGGU INI
REALISASI PROGRES PER MINGGU
REALISASI PROGRES KUMULATIF

N Rab T.188

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

N Rab T.188

Diunggah oleh

Hak Cipta:

Format Tersedia

PERHITUNGAN LUASAN

TOTAL LUAS LANTAI ( m2 ) = 44.44

No Item Pekerjaan Nilai ( Rp )

I PEKERJAAN PERSIAPAN 567,280 0.22%

JUMLAH TOTAL Rp = 255,846,463 100%

GRAND TOTAL Rp = 281,431,109

Bandung, 15 Februari 2011

HARSAT HARSAT NILAI NILAI

III PEKERJAAN STRUKTUR

HARSAT HARSAT NILAI NILAI

HARSAT HARSAT NILAI NILAI

HARSAT HARSAT NILAI NILAI

HARSAT HARSAT NILAI NILAI

HARSAT HARSAT NILAI NILAI

VII PEKERJAAN PENUTUP LANTAI

HARSAT HARSAT NILAI NILAI

IX PEKERJAAN INSTALASI LISTRIK

X PEKERJAAN INSTALASI AIR BANGUNAN

HARSAT HARSAT NILAI NILAI

XII PEKERJAAN ATAP

XIII PEKERJAAN LAIN - LAIN

Total Jumlah = 197,546,688 58,299,774 255,846,463 100.00%

HARSAT HARSAT NILAI NILAI

1 Pengukuran dan bouwplank m1 56.00 6,630 3,500 10,130 371,280 196,000

1 Pekerjaan Pondasi Straud=30cm, h=200cm m3 2.89

III PEKERJAAN STRUKTUR

HARSAT HARSAT NILAI NILAI

HARSAT HARSAT NILAI NILAI

1 Pasangan bata 1 : 8 , untuk :

HARSAT HARSAT NILAI NILAI

a Kusen Kayu m3 0.00 8,360,000 300,000 8,660,000 - -

VII PEKERJAAN PENUTUP LANTAI

VIII PEKERJAAN SANITAIR FIXTURES

a Sink tap stainless bh - 115,000 30,000 145,000 - -

HARSAT HARSAT NILAI NILAI

IX PEKERJAAN INSTALASI LISTRIK

1.1 Instalasi Listrik ls 1.00

X PEKERJAAN INSTALASI AIR BANGUNAN

1 Jaringan Air Kotor ls 1.00

XII PEKERJAAN ATAP

1 Rangka atap + kuda-kuda m2 107.60 83,100 12,000 95,100 8,941,560 1,291,200

XIII PEKERJAAN LAIN - LAIN

1 Septictank ls - 672,000 168,000 840,000 - -

HARSAT HARSAT NILAI NILAI

Total Jumlah = ### 58,299,774

PEKERJAAN : RUKO T.188

IV PEKERJAAN DINDING L- Bata L - Kusen L - Dinding

VII PEKERJAAN PENUTUP LANTAI

VIII PEKERJAAN SANITAIR FIXTURES

IX PEKERJAAN INSTALASI LISTRIK

X PEKERJAAN INSTALASI AIR BANGUNAN

XII PEKERJAAN ATAP

XIII PEKERJAAN LAIN - LAIN

BAHAN UPAH JMH BAHAN JMH UPAH TOTAL

Dibulatkan = ====► 2,524,890

2 1 M' Pekerjaan dan Pemasangan Bouwplank Per - M1

Dibulatkan = ====► 10,130

3 1 M' Pekerjaan Pagar Sementara ( Pagar seng ) Per - M1

Dibulatkan = ====► 73,060

Kayu Bekas 50 % = 41,830

II PEKERJAAN TANAH & PONDASI

Dibulatkan = ====► 39,980

2 1 M1 Pekerjaan Galian Strausspile Per - M1