RENCANA ANGGARAN BIAYA

PEMBUATAN KAFETARIA RUSUNAWA

NO. URAIAN PEKERJAAN SAT VOLUME

I. PEKERJAAN PENDAHULUAN
a. Pembersihan Lapangan M2 30.00
b. Pemasangan Bowplank M1 23.00
Jumlah
II. PEKERJAAN PONDASI
Pekerjaan Pondasi Batu Kali
b. Galian Tanah M3 7.64
c. Urugan Tanah Kembali M 3
2.55
d. Pasir Urug atas Pondasi tebal 5 cm M3 0.64
e. Pasangan Pondasi Batu Gunung 1:3 M 3
5.73
f. Anstampang (Batu Kosong) M 3
1.27
Jumlah
III. PEKERJAAN STRUKTUR ATAS
1. Pekerjaan Sloof 15 X 25
a. Beton Readymix K.225 M3 0.48
b. Bekisting M2 6.46
c. Besi kg 61.74
Jumlah
2. Pekerjaan Kolom 15 X 15
a. Beton Readymix K.225 M3 0.29
b. Bekisting M2 7.85
c. Besi kg 53.15
Jumlah
3. Pekerjaan Balok 15 X 15
a. Beton Readymix K.225 M3 0.29
b. Bekisting M2 13.71
c. Besi kg 95.61
Jumlah
4. Pekerjaan Balok 15 X 15
a. Beton Readymix K.225 M3 0.16
b. Bekisting M2 9.45
c. Besi Kg 104.27
Jumlah
IV. PEKERJAAN ARSITEKTUR
1. Pekerjaan Dinding
a. Pekerjaan Dinding 1/2 Bata 1:2 M2 1.68
b. Peekrjaan Dinding 1/2 Bata 1:4 M 2
26.09
c. Plesteran Bata 1:2 M 2
3.35
d. Plesteran Bata 1:4 M2 52.17
e. Pek.Acian M 2
55.52
Jumlah
2 Pekerjaan Plafond
a. Rangka Plafon M2 29.9
b. Meni Rangka M 2
29.9
c. Pekerjaan Plafond Gypsum M 2
29.9
d. Pekerjaan List Plafon M2 96.39
Jumlah
3 Pekerjaan Lantai
a. Urugan Pasir Bawah Lantai tebal 10 cm M3 2.99
b. Pemasangan Granit 40 X 40 M2 28.28
c. Pemasangan Plint Lantai 40 X 40 M1 47.11
Jumlah
4 Pekerjaan kuzen, Pintu dan Jendela
a. Pek. Kuzen dan Pintu uk.90 X 200 (3 Unit) Unit 3.00
b. Pek. Kuzen dan Pintu Fiber (1 unit) Unit 1.00
c. Pas. Kuzen dan Jendela Single Unit 2.00
d. Pas. Kuzen dan Jendela Double Set 3.00
e. Pas. Tarik pintu Set 5.00
f. Pas. Engsel 4" Set 8.00
g. Pas. Engsel 3" Set 2.00
h. Pas. Grendel Jendela Unit 10.00
i. Pas. Hak Angin Unit 10.00
Jumlah
V PEKERJAAN PENGECATAN
a. Pek. Pengecatan Dinding M2 55.42
b. Pek. Pengecatan Plafond M2 29.9
. Pek. Pengecatan Kuzen, Pintu, dan jendela
a. Kuzen pintu M2 9.85
b. Pintu M 2
10.8
Jumlah
VI PEKERJAAN KAP / ATAP
a. Kuda-Kuda Baja Ringan M2 20.3
b. Penutup Atap
Atap genteng Lmbr 20.3
Upah pas. Atap + skrup M2 20.3
c. Pasangan Perabung M 1
15.35
d. Pekerjaan Lisplang M1 13.17
Jumlah
VII. PEKERJAAN INSTALASI LISTRIK
a. Pemasangan Instalasi penerangan Ttk 11.00
b. Pemasangan Stop kontak Ttk 5.00
c. Pemasangan saklar
Saklar Ganda Unit 4.00
Saklar Tunggal Unit 3.00
d Stop Kontak AC Unit 5.00
e Kabel NYM 2 x 1,5 M 14.30
f Lampu LED 18 Watt Philips Ttk 11.00
g Testing + Comisioning Ls 1.00
Jumlah
VIII PEKERJAAN INSTALASI AIR & KM/WC
a. Pas. Kloset Jongkok Unit 1.00
b. Pas. kKran Air 1/2" Unit 1.00
c. Pas. Floor Drain Unit 1.00
d. Pas. Pipa Air Bersih 3/4" M 8.55
e. Pas. Pipa PVC 3" M 14.38
f. Pas. Lantai Keramik KM / WC uk. 20 X 20 cm M2 1.90
g. Pas. Dindin Keramik KM / WC uk. 20 X 40 cm M2 6.22
h. Pas. Bak Mandi Fiber Kotal Unit 1.00
i. Tangki Air 1000 liter Unit 1.00
j. Kiichen Zink Unit 1.00
k. Meja Dapur = keramik 20 X 40 cm Ls 1.00
Jumlah
IX PEKERJAAN PERLENGAKAPAN LUAR
a. Pekerjaan septik tank = sumur resapan (1 unit) Ls 1.00
Jumlah
 RAN BIAYA
RIA RUSUNAWA

HARGA SATUAN (Rp) JUMLAH HARGA (Rp)

18,672.50 560,175.00
55,143.77 1,268,306.71
1,828,481.71

84,796.25 647,843.35
61,792.50 157,570.88
61,792.50 39,547.20
805,680.15 4,616,547.26
367,483.38 466,703.89
5,928,212.58

1,260,700.65 8,144,126.20
227,588.90 14,051,338.69
14,602.50 901,558.35
23,097,023.24

1,260,700.65 365,603.19
352672.1 2,768,475.99
14,602.50 776,122.88
3,910,202.05

1,260,700.65 365,603.19
323,281.75 4,432,192.79
14,602.50 1,396,145.03
6,193,941.01

1,260,700.65 201,712.10
323,281.75 3,055,012.54
14,602.50 1,522,602.68
4,779,327.32

141,159.04 237,147.19
135,454.26 3,534,001.75
100,011.08 335,037.12
 93,864.80 4,896,926.82
230,169.50 12,779,010.64
21,782,123.52

67,267.50 2,011,298.25
9,797.70 292,951.23
47,099.36 1,408,270.86
18,909.00 1,822,638.51
5,535,158.85

33,918.50 101,416.32
186,384.59 5,270,956.24
41,207.50 1,941,285.48
7,313,658.04

797,427.13 3,987,135.63
113,828.14 910,625.10
100,635.43 201,270.85
58,285.43 582,854.25
87,985.43 879,854.25
6,561,740.08

52,728.01 2,922,186.04
45,434.40 1,358,488.56

221,476.75 2,181,545.99
221,476.75 2,391,948.90
8,854,169.48

255,585.00 5,188,375.50

196,118.45 3,010,418.21

8,198,793.71
 664,160.20 664,160.20
167,681.25 167,681.25
121,695.75 121,695.75
32,128.80 274,701.24
98,010.00 1,409,383.80
146,738.74 278,803.60
178,363.74 1,109,422.43
2,671,735.00 2,671,735.00

178,363.74 178,363.74
6,875,947.00
 PROYEK : PEMBUATAN KAFETARIA RUSUNAWA
PEMILIK : Universitas Bung Hatta
LOKASI : Kampus II aie pacah

NO. URAIAN SATUAN

I.UPAH

1 Kepala tukang Hari

2 Tukang kayu Hari
3 Tukang batu Hari
4 Tukang besi Hari
5 Tukang cat Hari
6 Pekerja Hari
7 Mandor Hari
8 Penjaga malam Hari

II.BAHAN-BAHAN

1 Semen @ 50 kg Zak
2 Semen @ 50 kg Kg
3 Semen putih (40 kg) Kg
4 Semen Warna (afa) Kg
5 Pasir urug M3
6 Pasir beton M3
7 Pasir pasang M3
8 Tanah urug M3
9 Kerikil beton M3
10 Kerikil ayak M3
11 Besi beton Setara KS Kg
12 Kawat beton Kg
13 Besi paku 2-5 Kg
14 Granit 60 x 60 merk granito M2
15 Granit 60 x 60 merk Roman Granit M2
16 Granit 80 x 80 merk Vicenza M2
17 Granit 30 x 60 M2
18 Roman Granit 30 x 120 Pcs
19 Keramik 33 x 33 setara Roman M2
20 Keramik 30 x 30 setara Roman M2
21 Keramik 25 x 45 setara Roman M2
22 Keramik 20 x 40 setara Roman M2
23 Keramik 20 x 20 mulia tile M2
24 Keramik 20 x 20 setara Roman M2
25 Keramik 25 x 25 setara Roman M2
26 Listello 6 x 25 setara roman Keping
27 Septile 30 x 120 Keping
28 Busa M2
29 Batu bata Bh
30 Batu kali M3
31 Minyak bekisting Ltr
32 Seng Gelombang Lmbr
33 Dolken kayu galam dia 8-10 cm, pjg 4m (perancah) Btg
34 Kayu balok kls III (bekisting) M3
35 Kayu papan kls III (bekisting) M3
36 Kayu balok Timbulan M3
37 Kayu papan Timbulan M3
38 Kayu balok banio M3
39 Kayu papan banio M3
40 Kayu perancah 5/7 cm M3
41 Triplek tebal 4 mm Lmbr
42 GRC 4 mm Lmbr
43 Plywood t.4mm Lmbr
44 Kaca bening tbl 5 mm M2
45 kayu lis ukr 1 x 3 cm M1
46 Cat tembok setara Dulux (interior) Kg
47 Cat tembok setara Dulux (eksterior) Kg
48 Alkali setara dulux Kg
49 Cat minyak setara dulux Kg
50 Cat duko setara danalac Kg
51 Cat dasar setara danagloss Kg
52 Dompol impra Kg
53 Melamin seding impra Kg
54 Warna impra Kg
55 Clear dof impra Kg
56 Clear gloss impra Kg
57 Dompol kayu setara san polak Kg
58 Thinner setara Cobra Kg
59 Dempol wall putih Kg
60 Amplas Lbr
61 Amplas M
62 Paku triplek Kg
63 Paku palfond Kg
64 Paku biasa 2"-5" Kg
65 Meni kayu Kg
66 Residu Kg
67 Batu alam 30 x 15 (batu BALI) M2
68 Triplek tbl 9 mm Hli
69 Kayu les 1 x 5 Btg
70 Kunci pintu setara dekson Unit
71 Kunci pintu km/wc setara dekson Unit
72 Kait angin setara paloma Bh
73 Tarikan angin setara paloma Bh
74 Tarikan pintu setara dekson Unit
75 Grendel 12" Unit
76 Grendel 6" Unit
77 Engsel 5" Psg
78 Engsel 4" Psg
79 Engsel 3" Psg
80 Kloset jongkoksetara toto Bh
81 Lkloset duduk setara toto Set
82 Lis Profil gipsum ukr 15x 15 cm M1
83 Kran air setara Germa Briliant Bh
84 Floor drain Bh
85 Wastafel setara toto Bh
86 Shower set setara German Briliant Bh
87 Pipa PVD D=2" merk wavin + Fitings M1
88 Pipa PVD D=3" merk wavin + Fitings M1
89 Pipa PVD D=4" merk wavin + Fitings M1
90 Pipa PVD D=3/4" merk wavin + Fitings M1
91 Pipa PVD D=1" merk wavin + Fitings M1
92 Pipa PVD D=1 1/2" merk wavin + Fitings M1
93 Atap Seng bjls 20 KW 2 Lbr
94 Atap setara ONDUVILLA Lbr
95 Atap Setara Multi roof Double Lbr
96 Perabung pjg = 0.90 M Bh
97 Roster Bh
98 Step Nosing Bh
99 Bata Explosed Natural Bh
100 Nok Pinggir Pjg = 1M Bh
101 Soda Api kg
102 Dinding Terawang 40 x 40 Bh
103 AquaProof merk NoDroop Kg
104 Lem Kayu merk Fox Kg
105 Besi Strip 5mm Kg
106 Kayu Reng 3x4 Btg
107 Gypsum Board Lmbr
108 Paku Sekrup Kg
109 Zat Additive Pengeras Beton Unit
110 Screw Bh
111 Paku biasa 1/2" - 1" Kg
112 Porselen 25 x 40 Bh
113 Pipa PVD AW = 2" merk wavin + Fitings M1
114 Pipa PVD AW = 3" merk wavin + Fitings M1
115 Pipa PVD D=4" merk wavin + Fitings M1
116 Grendel 6" Unit
117 Sealant Kg
118 Granit 40 x 40 setara Garuda Bh
119 Keramik 40x40 setara Roman Bh
120 Plint Granit 10 x 60 merk Granito Bh
121 plint Granit 10 x 80 merk Vicenza Bh
122 Plint Keramik 10 x 33 Bh
123 Jendela Alumunium M2
124 Kusen Alumunium M1
125 Plamir setara Nippon Paint Kg
126 Plint Granit 10x 40 Bh
HARGA SATUAN (Rp) KETERANGAN

143,500.00
125,000.00
125,000.00
125,000.00
125,000.00
98,000.00
143,500.00
125,000.00

60,100.00
1,202.00
2,150.00
15,000.00
110,400.00
159,500.00
159,500.00
110,400.00
145,000.00
145,000.00
10,500.00
970.00
18,000.00
155,000.00
165,000.00
434,000.00 144,666.66 /lmbr
319,000.00 53,166.66 /lmbr
236,000.00
79,000.00 8,777.78 /lmbr 9 8,777.78
101,000.00 9,181.82 /lmbr 11 9,181.82
87,500.00 9,722.22 /lmbr 9 9,722.22
90,000.00 7,500.00 /lmbr 12 7500
65,000.00 2,600.00 /lmbr 25 2600
 88,000.00
85,000.00 5,312.50 /lmbr 16 5312.5
45,000.00
236,000.00
12,000.00
900.00
125,000.00
13,800.00
62,000.00
34,100.00
1,500,000.00 30,000.00 \btg
1,500,000.00 30,000.00 \btg
2,500,000.00
2,500,000.00
3,250,000.00 65,000.00 \btg
3,250,000.00 65,000.00 \btg
2,426,600.00 19,412.80 \btg
56,500.00
74,500.00
80,700.00
125,000.00
5,500.00
47,750.00
70,000.00
39,200.00
59,000.00
175,000.00
175,000.00
49,500.00
56,500.00
55,000.00
47,500.00
47,500.00
62,500.00
25,000.00
17,500.00
5,500.00
15,000.00
20,000.00
45,000.00
16,700.00
33,300.00
17,500.00
225,000.00
 135,000.00
4,500.00
725,000.00
225,000.00
65,000.00
65,000.00
650,000.00
105,000.00
55,000.00
88,500.00
81,000.00
76,500.00
465,000.00
2,450,000.00
32,500.00
225,000.00
95,000.00
1,350,000.00
2,795,000.00
21,500.00
36,200.00
56,800.00
6,250.00
10,500.00
6,500.00
8,200.00
49,500.00
74,000.00
58,500.00
15,200.00
35,400.00
2,850.00
34,500.00
25,000.00
85,000.00
65,000.00
45,000.00
12,181.30
25,000.00
63,400.00
20,500.00
225,000.00
6,500.00
10,900.00
75,000.00
 40,900.00
68,800.00
107,600.00
38,000.00
84,000.00
32,500.00 4 8,125.00
16,166.67 6
9,166.67 18
18,083.33 24
2,925.92 27 79000 2925.926
800,850.00
70,750.00
19,000.00
8,125.00
 DAFTAR ANALISA BIAYA

PEKERJAAN PERSIAPAN
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M' Pagar sementara dari seng gelombang tinggi 2 m'
1.250 Btg Dolken kayu 8-10/400 cm 34,100.00
1.200 Hl Seng gelombang 3" - 5" 62,000.00
2.500 Kg Semen Portland 1,202.00
0.005 m3 Pasir Beton 159,500.00
0.009 m3 Koral Beton 145,000.00
0.072 m3 Kayu 5/7 2,426,600.00
0.060 Kg Paku biasa 2"-5" 16,700.00
0.400 Oh Tukang kayu 125,000.00
0.200 Oh Pekerja 98,000.00
0.020 Oh Kepala tukang 143,500.00
0.020 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M' Pengukuran dan pemasangan bowplank
0.012 M3 Kayu 5 x 7 cm 2,426,600.00
0.020 Kg Paku 2"-3" 16,700.00
0.007 M 3
Kayu papan 1,500,000.00
0.025 Oh Tukang kayu 125,000.00
0.050 Oh Pekerja 98,000.00
0.010 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M2 Pembuatan direksi keet dan gudang dengan lantai papan
1.250 Btg kayu 5/10 x 400 30,000.00
0.180 M3 Papan dinding 3,250,000.00
0.850 Kg Besi paku 18,000.00
1.500 Hli papan lantai 30,000.00
1.250 Btg Kayu 5/7 x 400 19,412.80
0.250 Hl Seng gelombang 62,000.00
0.001 unit engsel dan perlengkapan 81,000.00
1.000 Bh Kunci tanam 725,000.00
0.060 Hl Plywood 4 mm 80,700.00
2.000 Oh Tukang kayu 125,000.00
1.000 Oh Pekerja 98,000.00
 0.200 Oh Kepala tukang 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Membersihkan lapangan dan perataan
0.100 Oh Pekerja 98,000.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN BONGKARAN
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M3 Bongkaran beton bertulang
6.667 Oh Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Bongkaran dinding tembok bata merah
0.490 Oh Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
3 1 M3 Bongkaran kayu
5.677 Oh Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Mengikis / mengerok permukaan cat tembok lama
0.050 Kg Soda api 25,000.00
0.075 m amplas 15,000.00
0.020 Oh Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
5 Bongkaran Keramik / plesteran / M2
0.045 Org Mandor 143,500.00
0.450 Org Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
6 Bongkaran plafond / M2
0.033 Org Mandor 143,500.00
0.333 Org Pekerja 98,000.00
 Jumlah
Over head 10%
Jumlah
7 Bongkaran Lis profil plafond/M
0.015 Org Mandor 143,500.00
0.002 Org Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah
8 Menurunkan Atap Genteng/M2
0.010 Org Mandor 143,500.00
0.200 Org Pekerja 98,000.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN TANAH
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M3 Galian tanah biasa
0.750 Oh Pekerja 98,000.00
0.025 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M3 Galian tanah Lebih dari 1 meter
1.050 Oh Pekerja 98,000.00
0.150 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M3 Urugan kembali
0.500 Oh Pekerja 98,000.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M3 Pemadatan tanah (per 20 cm)
0.500 Oh Pekerja 98,000.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M3 Urugan pasir
1.200 M3 Pasir urug 110,400.00
 0.300 Oh Pekerja 98,000.00
0.010 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M3 Urugan tanah
1.200 M3 Tanah urug 110,400.00
0.300 Oh Pekerja 98,000.00
0.010 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN PONDASI
HARGA
NO. URAIAN SATUAN
Rp.
1 GALIAN TANAH 1 METER PERTAMA UNTUK CINCIN SUMURAN
2.050 Oh Pekerja 98,000.00
0.150 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 MENURUNKAN 1 BH CINCIN SUMURAN PERTAMA
0.550 Oh pekerja 98,000.00
0.055 Oh Kep. Tukang Kayu 143,500.00
Jumlah
Over head 10%
Jumlah
3 GALIAN TANAH 1 METER KEDUA UNTUK CINCIN SUMURAN
2.050 Oh Pekerja 98,000.00
0.150 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 MENURUNKAN 1 BUAH SUMURAN SUMURAN KEDUA
0.550 Oh pekerja 98,000.00
0.055 Oh Kep. Tukang Kayu 143,500.00
Jumlah 1.25
Over head 10%
Jumlah
5 MENURUNKAN 1 BUAH SUMURAN SUMURAN KETIGA
0.550 Oh pekerja 98,000.00
0.055 Oh Kep. Tukang Kayu 143,500.00
Jumlah 2.25
Over head 10%
 Jumlah
6 MENURUNKAN 1 BUAH SUMURAN SUMURAN KEEMPAT
0.550 Oh pekerja 98,000.00
0.055 Oh Kep. Tukang Kayu 143,500.00
Jumlah 3.25
Over head 10%
Jumlah
7 TOTAL ANALISA GALIAN UNTUK 4 CINCIN SUMURAN
1.000 Unit Kedalaman Pertama 244,667.5000
1.000 Unit Kedalaman Kedua 244,667.5000
Jumlah
Over head 10%
Jumlah
8 TOTAL ANALISA MENURUNKAN SUMURAN
1.000 Unit Kedalaman Pertama 67,971.7500
1.000 Unit Kedalaman Kedua 84,964.6875
Jumlah
Over head 10%
Jumlah
9 1 M3 Pasang pondasi batu kali 1 Pc : 3 Ps
1.200 M3 Batu belah 15/20 125,000.00
202.00 Kg Semen portland 1,202.00
0.485 M3 Pasir pasangan 159,500.00
1.500 Oh Pekerja 98,000.00
0.750 Oh Tukang batu 125,000.00
0.075 Oh Kepala tukang 143,500.00
0.075 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 1 M3 Pasang pondasi batu kosong (aanstampang)
1.200 M3 Batu belah 15/20 125,000.00
0.432 M3 Pasir urug 110,400.00
0.780 Oh Pekerja 98,000.00
0.390 Oh Tukang batu 125,000.00
0.039 Oh Kepala tukang 143,500.00
0.039 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN DINDING
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M2 Pasangan bata merah tebal 1 bata, 1 Pc : 2 Ps
 140.000 Bh Bata merah 5 x 11 x 22 cm 900.00
43.500 Kg Semen portland 1,202.00
0.080 M3 Pasir pasangan 159,500.00
0.600 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
0.030 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Pasangan bata merah tebal 1 bata, 1 Pc : 3 Ps
140.000 Bh Bata merah 5 x 11 x 22 cm 900.00
32.950 Kg Semen portland 1,202.00
0.091 M3 Pasir pasangan 159,500.00
0.600 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
0.030 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Pasangan bata merah tebal 1 bata, 1 Pc : 4 Ps
140.000 Bh Bata merah 5 x 11 x 22 cm 900.00
26.550 Kg Semen portland 1,202.00
0.093 M3 Pasir pasangan 159,500.00
0.600 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
0.030 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 2 Ps
60.000 Bh Bata merah 5 x 11 x 22 cm 900.00
18.950 Kg Semen portland 1,202.00
0.038 M3 Pasir pasangan 159,500.00
0.300 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Pasangan bata merah tebal 1/2 bata, 1 Pc : 3 Ps
60.000 Bh Bata merah 5 x 11 x 22 cm 900.00
14.370 Kg Semen portland 1,202.00
 0.040 M3 Pasir pasangan 159,500.00
0.300 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M2 Memasang Dinding Terawang (12 x 11 x 24 ) 1Pc : 3Ps
30.000 Bh Terawang 85,000.00
11.000 Kg Semen portland 1,202.00
0.035 M3 Pasir pasangan 159,500.00
0.300 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M2 Pasangan bata Explsed Natural t= 5 cm
60.000 Bh Bata merah 5 x 11 x 22 cm 900.00
14.100 Kg Semen portland 1,202.00
0.035 M3 Pasir pasangan 159,500.00
0.320 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.025 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN PLESTERAN
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M pekerjaan Profil beton 1 Pc : 1 Ps
18.550 Kg Semen portland 1,202.00
0.013 M3 Pasir pasangan 159,500.00
0.220 Oh Pekerja 98,000.00
0.570 Oh Tukang batu 125,000.00
0.058 Oh Kepala tukang 143,500.00
0.025 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M Beton sisir 1 Pc : 1 Ps, tebal 15 mm
 17.550 Kg Semen portland 1,202.00
0.013 M3 Pasir pasangan 159,500.00
0.220 Oh Pekerja 98,000.00
0.570 Oh Tukang batu 125,000.00
0.055 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M2 Plesteran 1 Pc : 2 Ps, tebal 20 mm
13.632 Kg Semen portland 1,202.00
0.027 M3 Pasir pasangan 159,500.00
0.400 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
0.022 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Plesteran 1 Pc : 4 Ps, tebal 20 mm
8.320 Kg Semen portland 1,202.00
0.032 M3 Pasir pasangan 159,500.00
0.400 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
0.022 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M2 Plesteran Beton 1 Pc : 2 Ps, tebal 15 mm
10.224 Kg Semen portland ( 50 Kg) 1,202.00
0.020 M3 Pasir pasangan 159,500.00
0.300 Oh Pekerja 98,000.00
0.150 Oh Tukang batu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M2 Plesteran Beton + waterfroof batacote 3 lapis
0.010 Zak Semen portland ( 50 Kg) 60,100.00
1.220 Kg Aqua proof 65,000.00
0.006 M3 Pasir pasangan 159,500.00
0.300 Oh Pekerja 98,000.00
0.200 Oh Tukang batu 125,000.00
0.020 Oh Kepala tukang 143,500.00
 0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 M2 Acian
3.250 Kg Semen portland ( 50 Kg) 60,100.00
0.200 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.010 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN KAYU
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M3 Pasang kosen pintu dan jendela kayu (kelas I)
1.100 M3 Balok Kayu 3,250,000.00
1.250 Kg Paku 10 cm 16,700.00
1.000 Kg Lem Kayu 45,000.00
7.000 Oh Pekerja 98,000.00
21.000 Oh Tukang kayu 125,000.00
2.100 Oh Kepala tukang 143,500.00
0.350 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Pasang pintu panel kayu borneo
0.090 M3 Papan Kayu 3,250,000.00
0.750 Kg Paku 10 cm 16,700.00
0.150 Kg Lem kayu 45,000.00
0.550 Oh Pekerja 98,000.00
1.850 Oh Tukang kayu 125,000.00
0.185 Oh Kepala tukang 143,500.00
0.075 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M2 Pasang pintu dan jendela kaca kayu borneo
0.040 M3 Kayu borneo papan 3,250,000.00
0.250 Kg Lem Kayu 16,700.00
1.100 M2 Kaca 5 mm 125,000.00
0.750 Kg Paku 10 cm 16,700.00
0.500 Oh Pekerja 98,000.00
 1.750 Oh Tukang kayu 125,000.00
0.175 Oh Kepala tukang 143,500.00
0.040 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 m3 konstruksi gordeng
1.100 M3 Balok Kayu 2,500,000.00
3.000 Kg Paku biasa 12 cm 16,700.00
15.000 Kg Besi Strip tebal 5 mm 12,181.30
6.700 Oh Pekerja 98,000.00
20.100 Oh Tukang kayu 125,000.00
2.010 Oh Kepala tukang 143,500.00
0.335 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M2 Pasang kaso + reng kayu
0.750 Btg Kayu Kasau 5 x 7 19,412.80
1.100 Btg Kayu Reng 3 x 4 25,000.00
0.250 Kg Paku biasa 2" - 5" 16,700.00
0.050 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M2 Pasang rangka langit-langit (50x100) cm, kayu kelas II atau III
0.015 M3 Kaso-kaso 5 x 7 cm 19,412.80
0.200 Kg Paku 7 cm - 10 cm 16,700.00
0.150 Oh Pekerja 98,000.00
0.300 Oh Tukang kayu 125,000.00
0.030 Oh Kepala tukang 143,500.00
0.075 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 M2 Pasang langit-langit gypsum board ukuran (120 x 240 x 9) mm, tebal 9 mm
0.364 Lmbr Gypsum board 63,400.00
0.110 Kg Paku sekrup 20,500.00
0.100 Oh Pekerja 98,000.00
0.050 Oh Tukang kayu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
 Over head 10%
Jumlah

PEKERJAAN BETON
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M3 Membuat beton tumbuk 1 Pc : 3 Ps : 5 Kr
185.000 Kg Semen portland 1,202.00
0.500 M3 Pasir Beton 159,500.00
0.750 M3 Koral 145,000.00
1.550 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
0.075 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M3 Membuat beton 1 Pc : 2 Ps : 3 Kr
270.000 Kg Semen portland 1,202.00
0.500 M3 Pasir beton 159,500.00
0.750 M3 Koral beton 145,000.00
1.650 Oh Pekerja 98,000.00
0.750 Oh Tukang batu 125,000.00
0.075 Oh Kepala tukang 143,500.00
0.150 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M3 Pasang beton cyclopen 1:2:3 + besi rangka
45.000 Kg Besi beton 10,500.00
212.000 Kg Semen portland 1,202.00
0.320 Kg Pasir beton 159,500.00
0.490 M3 Kerikil beton 145,000.00
0.800 M3 Kawat beton 970.00
3.000 Oh Pekerja 98,000.00
0.850 Oh Tukang batu 125,000.00
0.850 Oh Kepala tukang 143,500.00
0.150 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M3 Pasang beton cyclopen 1:3:5 + 40% batu kali
0.450 M3 Batu belah 15/20 cm 125,000.00
280.000 Kg Semen portland 1,202.00
0.450 Kg Pasir beton 159,500.00
 0.670 M3 Kerikil beton 145,000.00
2.380 Oh Pekerja 98,000.00
0.300 Oh Tukang batu 125,000.00
0.030 Oh Kepala tukang 143,500.00
0.080 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 Kg Pembesian dengan besi polos atau besi ulir
1.050 Kg Besi beton (polos/ulir) 10,500.00
0.015 Kg Kawat beton 970.00
0.007 Oh Pekerja 98,000.00
0.007 Oh Tukang besi 125,000.00
0.001 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M2 Pasang bekisting untuk sloof
0.045 M3 Kayu 2,426,600.00
0.300 Kg Paku 5 cm - 10 cm 18,000.00
0.100 Ltr Minyak Bekisting 13,800.00
2.000 x Pemakaian
0.520 Oh Pekerja 98,000.00
0.260 Oh Tukang kayu 125,000.00
0.026 Oh Kepala tukang 143,500.00
0.026 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 M2 Pasang bekisting untuk kolom
0.040 M3 Kayu 1,500,000.00
0.250 Kg Paku 5-12 cm 18,000.00
0.200 Ltr Minyak Bekisting 13,800.00
0.015 M3 Balok kayu 1,500,000.00
0.350 Lbr Plywood tebal 9 mm 135,000.00
2.000 Btg Dolken Kayu 8-10 panjang 4m 34,100.00
2.000 x Pemakaian
0.660 Oh Pekerja 98,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Kepala tukang 143,500.00
0.033 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
8 1 M2 Pasang bekisting untuk balok
 0.040 M3 Kayu 175,000.00
0.400 Kg Paku 5-12 cm 135,000.00
0.200 Ltr Minyak Bekisting 34,100.00
0.018 M3 Balok kayu 175,000.00
0.350 Lbr Plywood tebal 9 mm 225,000.00
2.000 Btg Dolken Kayu 8-10 panjang 4m 39,200.00
2.000 x pemakaian
0.250 Oh Pekerja 98,000.00
0.290 Oh Tukang kayu 125,000.00
0.029 Oh Kepala tukang 143,500.00
0.006 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
9 1 M2 Pasang bekisting untuk lantai
0.040 M3 Kayu 33,300.00
0.400 Kg Paku 5-12 cm 225,000.00
0.200 Ltr Minyak Bekisting 39,200.00
0.015 M3 Balok kayu 33,300.00
0.350 Lbr Plywood tebal 9 mm 35,400.00
6.000 Btg Dolken Kayu 8-10 panjang 4m 45,000.00
2.000 x Pemakaian
0.660 Oh Pekerja 98,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Kepala tukang 143,500.00
0.033 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 1 M2 Pasang bekisting untuk tangga
0.030 M3 Kayu 2,426,600.00
0.400 Kg Paku 5-12 cm 35,400.00
0.150 Ltr Minyak Bekisting 45,000.00
0.015 M3 Balok kayu 2,426,600.00
0.350 Lbr Plywood tebal 9 mm 40,900.00
2.000 Btg Dolken Kayu 8-10 panjang 4m 81,000.00
2.000 x Pemakaian
0.660 Oh Pekerja 98,000.00
0.330 Oh Tukang kayu 125,000.00
0.033 Oh Kepala tukang 143,500.00
0.033 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
11 1 M3 Membuat beton dengan mutu K 225
371.00 Kg Semen portland 1,202.00
 0.698 Kg Pasir beton 159,500.00
1.047 Kg Kerikil 145,000.00
1.000 unit additif 225,000.00
1.650 Oh Pekerja 98,000.00
0.275 Oh Tukang batu 125,000.00
0.028 Oh Kepala tukang 143,500.00
0.083 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
12 1 M3 POOR 100 x 100 x 50
1.000 M3 Beton Anal A 1,260,700.65
4.000 M2 Bekisting Anal B 227,588.90
92.609 Kg Besi Anal C 14,602.50
Jumlah
13 1 M3 POOR 60 x 60 x 30
1.000 M3 Beton Anal A 3,523,385.47
6.667 M2 Bekisting Anal B 227,588.90
173.741 Kg Besi Anal C 115,977.00
Jumlah
14 1 M3 SLOOF (25 x 40) cm
1.000 M3 Beton Anal A 3,523,385.47
8.000 M2 Bekisting Anal B 227,588.90
217.603 Kg Besi Anal C 115,977.00
Jumlah
15 1 M3 SLOOF (15 x 30) cm
1.000 M3 Beton Anal A 3,523,385.47
13.333 M2 Bekisting Anal B 227,588.90
266.340 Kg Besi Anal C 115,977.00
Jumlah
16 1 M3 KOLOM 15 x 50 cm
1.000 M3 Beton Anal A 3,523,385.47
17.333 M2 Bekisting Anal B 352,672.10
225.541 Kg Besi Anal C 115,977.00
Jumlah
17 1 M3 KOLOM 15 x 45 cm
1.000 M3 Beton Anal A 3,523,385.47
17.778 M2 Bekisting Anal B 323,281.75
224.720 Kg Besi Anal C 115,977.00
Jumlah
18 1 M3 KOLOM 30 x 30 cm
1.000 M3 Beton Anal A 3,523,385.47
13.333 M2 Bekisting Anal B 323,281.75
143.203 Kg Besi Anal C 115,977.00
Jumlah
19 1 M3 KOLOM 13 x 30 cm
 1.000 M3 Beton Anal A 3,523,385.47
22.051 M2 Bekisting Anal B 323,281.75
243.999 Kg Besi Anal C 115,977.00
Jumlah
20 1 M3 KOLOM 13 X 13 cm
1.000 M3 Beton Anal A 3,523,385.47
13.333 M2 Bekisting Anal B 323,281.75
220.169 Kg Besi Anal C 115,977.00
Jumlah
21 1 M3 BALOK (20 x 40) cm
1.000 M3 Beton Anal A 3,523,385.47
12.500 M2 Bekisting Anal B 323,281.75
222.423 Kg Besi Anal C 115,977.00
Jumlah
22 1 M3 RING BALOK (15 x 40) cm
1.000 M3 Beton Anal A 3,523,385.47
15.833 M2 Bekisting Anal B 323,281.75
209.80 Kg Besi Anal C 115,977.00
Jumlah
23 1 M3 RING BALOK (13 x 20) cm
1.000 M3 Beton Anal A 3,523,385.47
15.385 M2 Bekisting Anal B 323,281.75
254.070 Kg Besi Anal C 115,977.00
Jumlah
24 1 M3 RING BALOK (13 x 25) cm
1.000 M3 Beton Anal A 3,523,385.47
10.000 M2 Bekisting Anal B 323,281.75
312.096 Kg Besi Anal C 115,977.00
Jumlah
25 1 M3 BALOK PRAKTIS (13 x 13) cm
1.000 M3 Beton Anal A 3,523,385.47
7.692 M2 Bekisting Anal B 323,281.75
312.096 Kg Besi Anal C 115,977.00
Jumlah
26 1 M3 SIRIP BETON T = 10 CM
1.000 M3 Beton Anal A 3,523,385.47
8.000 M2 Bekisting Anal B 547,208.75
80.184 Kg Besi Anal C 115,977.00
Jumlah
27 1 M3 PLAT BETON T = 12 CM
1.000 M3 Beton Anal A 3,523,385.47
8.333 M2 Bekisting Anal B 547,208.75
70.973 Kg Besi Anal C 115,977.00
Jumlah

PEKERJAAN PENUTUP ATAP

 HARGA
NO. URAIAN SATUAN
Rp.
1 1 M1 Pasang perabung
2.000 Bh perabung 58,500.00
6.000 Bh screw 6,500.00
0.075 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.013 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Pasang atap genteng ONDUVILLA
1.020 bh Genteng metal 74,000.00
0.200 kg Paku biasa 1/2"-1" 10,900.00
0.200 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M1 Pasang nok genteng metal
1.100 Bh nok genteng metal 34,500.00
0.005 kg paku biasa 1/2"-1" 10,900.00
0.250 Oh Pekerja 98,000.00
0.150 Oh Tukang kayu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.013 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
PEKERJAAN LANGIT-LANGIT
HARGA
NO. URAIAN SATUAN
Rp.
1 1 M1 List Langit-langit kayu profil
1.050 M1 List profil 4,500.00
0.010 Kg Paku 16,700.00
0.050 Oh Pekerja 98,000.00
0.050 Oh Tukang kayu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
 Jumlah
2 1 M2 Langit-langit GRC Board 4 mm
0.386 Lbr GRC Board 4 mm 74,500.00
0.110 Kg Paku sekrup 20,500.00
0.075 Oh Pekerja 98,000.00
0.200 Oh Tukang kayu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
PEKERJAAN SANITASI
HARGA
NO. URAIAN SATUAN
Rp.
1 Memasang 1 buah kloset jongkok porselen
1.000 Bh Klosed jongkok porselen 465,000.00
6.000 Kg Semen portland 1,202.00
0.010 M3 Pasir pasang 159,500.00
0.150 Oh Pekerja 98,000.00
0.750 Oh Tukang batu 125,000.00
0.100 Oh Kepala tukang 143,500.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 Memasang 1 buah kloset duduk
1.000 Bh Klosed duduk 2,450,000.00
1.000 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.001 Oh Kepala tukang 143,500.00
0.060 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 Memasang 1 buah wastafel
1.000 Bh Wastafel 1,350,000.00
0.120 Zak Semen portland ( 50 Kg) 60,100.00
0.010 M3 Pasir pasang 159,500.00
0.850 Oh Pekerja 98,000.00
1.100 Oh Tukang batu 125,000.00
0.110 Oh Kepala tukang 143,500.00
0.100 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 Memasang 1 buah shower set
1.000 Bh Shower set 2,795,000.00
0.120 Zak Semen portland ( 50 Kg) 60,100.00
0.010 M3 Pasir pasang 159,500.00
0.250 Oh Pekerja 98,000.00
0.550 Oh Tukang batu 125,000.00
0.065 Oh Kepala tukang 143,500.00
0.025 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 Memasang 1 buah bak mandi batu bata volume 0,30 M3
150.000 Bh Batu bata 900.00
3.000 Zak Semen portland ( 50 Kg) 60,100.00
0.300 M3 Pasir pasang 159,500.00
18.000 Bh Porselen (25 x 40) cm 75,000.00
3.000 Kg Semen nat 15,000.00
4.000 Oh Pekerja 98,000.00
2.000 Oh Tukang batu 125,000.00
0.200 Oh Kepala tukang 143,500.00
0.300 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 Memasang 1 M1 pipa PVC tipe AW dia. 2"
1.200 M1 Pipa PVC 40,900.00
1.000 Pkt Perlengkapan
0.054 Oh Pekerja 98,000.00
0.090 Oh Tukang batu 125,000.00
0.009 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 Memasang 1 M1 pipa PVC tipe AW dia. 3"
1.200 M1 Pipa PVC 68,800.00
1.000 Pkt Perlengkapan
0.081 Oh Pekerja 98,000.00
0.135 Oh Tukang batu 125,000.00
0.014 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
8 Memasang 1 M1 pipa PVC tipe AW dia. 4"
1.200 M1 Pipa PVC 107,600.00
 1.000 Pkt Perlengkapan
0.081 Oh Pekerja 98,000.00
0.135 Oh Tukang batu 125,000.00
0.014 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
9 Memasang 1 M1 pipa PVC tipe D dia. 1 1/2"
1.200 M1 Pipa PVC 6,500.00
1.000 Pkt Perlengkapan
0.108 Oh Pekerja 98,000.00
0.180 Oh Tukang batu 125,000.00
0.018 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 Memasang 1 M1 pipa PVC tipe D dia. 3"
1.200 M1 Pipa PVC 36,200.00
1.000 Pkt Perlengkapan
0.135 Oh Pekerja 98,000.00
0.225 Oh Tukang batu 125,000.00
0.023 Oh Kepala tukang 143,500.00
0.007 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
11 Memasang 1 M1 pipa PVC tipe D dia. 4"
1.200 M1 Pipa PVC 56,800.00
1.000 Pkt Perlengkapan
0.135 Oh Pekerja 98,000.00
0.225 Oh Tukang batu 125,000.00
0.022 Oh Kepala tukang 143,500.00
0.007 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
12 Memasang 1 M1 pipa PVC tipe D dia. 1"
1.200 M1 Pipa PVC 10,500.00
1.000 Pkt Perlengkapan
0.054 Oh Pekerja 98,000.00
0.090 Oh Tukang batu 125,000.00
0.009 Oh Kepala tukang 143,500.00
0.027 Oh Mandor 143,500.00
Jumlah
 Over head 10%
Jumlah
12 Memasang 1 M1 pipa PVC tipe D dia. 3/4"
1.200 M1 Pipa PVC 6,250.00
1.000 Pkt Perlengkapan
0.054 Oh Pekerja 98,000.00
0.090 Oh Tukang batu 125,000.00
0.009 Oh Kepala tukang 143,500.00
0.027 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
13 Memasang 1 buah kran dia. 3/4" atau 1/2"
1.000 Bh Kran air 95,000.00
0.025 Bh Seal tape
0.010 Oh Pekerja 98,000.00
0.400 Oh Tukang batu 125,000.00
0.040 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
14 Memasang 1 buah Floor drain
1.000 Bh Floor drain 95,000.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN KUNCI DAN KACA

HARGA
NO. URAIAN SATUAN
Rp.
1 1 Buah pasang kunci tanam
1.000 Bh Kunci tanam 725,000.00
0.060 Oh Pekerja 98,000.00
0.450 Oh Tukang kayu 125,000.00
0.060 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 Buah pasang kunci tanam kamar mandi
 1.000 Bh Kunci tanam kamar mandi 225,000.00
0.005 Oh Pekerja 98,000.00
0.450 Oh Tukang kayu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 Buah pasang engsel pintu 5"
1.000 Bh Engsel pintu 88,500.00
0.015 Oh Pekerja 98,000.00
0.150 Oh Tukang kayu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 Buah pasang engsel pintu 4"
1.000 Bh Engsel pintu 81,000.00
0.015 Oh Pekerja 98,000.00
0.150 Oh Tukang kayu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 Buah pasang engsel jendela 3"
1.000 Bh Engsel jendela 76,500.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 Buah pasang kait angin
1.000 Bh Kait angin 65,000.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 Buah pasang tarikan angin
1.000 Bh Tarikan angin 65,000.00
 0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
8 1 Buah pasang pegangan pintu / door holder
1.000 Bh Door holder 650,000.00
0.050 Oh Pekerja 98,000.00
0.500 Oh Tukang kayu 125,000.00
0.050 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
9 1 Buah pasang grendel 6"
1.000 Bh Grendel 6" 55,000.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 1 Buah pasang grendel 4"
1.000 Bh Grendel 4" 38,000.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang kayu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
11 1 M2 Pasang kaca tebal 5 mm
1.100 M2 Kaca 125,000.00
0.050 Kg Sealant 84,000.00
0.015 Oh Pekerja 98,000.00
0.150 Oh Tukang kayu 125,000.00
0.015 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
PEKERJAAN PENUTUP LANTAI DAN DINDING
HARGA
NO. URAIAN
NO. URAIAN SATUAN
Rp.
1 1.4 M2 Pasang lantai granit ukuran 60 x 60
3.889 Bh Granit 60 x 60 setara garuda 32,500.00
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.400 Oh Pekerja 98,000.00
0.300 Oh Tukang batu 125,000.00
0.030 Oh Kepala tukang 143,500.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1.4 M2 Pasang lantai granit ukuran 30 x 60
7.778 Bh Granit 30 x 60 53,166.66
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.400 Oh Pekerja 98,000.00
0.300 Oh Tukang batu 125,000.00
0.030 Oh Kepala tukang 143,500.00
0.050 Oh Mandor 143,500.00
Jumlah
Tukang batu
Jumlah
3 1.4 M2 Pasang lantai granit ukuran 80 x 80
2.188 Bh Granit 80 x 80 setara garuda 144,666.66
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.400 Oh Pekerja 98,000.00
0.300 Oh Tukang batu 125,000.00
0.030 Oh Kepala tukang 143,500.00
0.050 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Pasang lantai keramik ukuran 33 x 33 cm
9.183 Bh Keramik 33 x 33 setara Roman 8,777.78
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.150 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
 0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M2 Pasang lantai keramik ukuran 30 x 30 cm
11.111 Bh Keramik 30 x 30 setara Roman 9,181.82
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.150 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Tukang batu
Jumlah
5 1 M2 Pasang lantai keramik ukuran 40 x 40 cm
6.250 Bh Keramik 40 x 40 setara Platinum 16,166.67
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.150 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Tukang batu
Jumlah
5 1 M2 Pasang lantai keramik ukuran 20 x 20 cm
25.000 Bh Keramik 20 x 20 2,600.00
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.150 Oh Pekerja 98,000.00
0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Tukang batu
Jumlah
5 1 M2 Pasang lantai keramik ukuran 20 x 40 cm
12.500 Bh Keramik 20 x 40 7,500.00
0.196 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.100 Kg Semen warna 15,000.00
0.150 Oh Pekerja 98,000.00
 0.250 Oh Tukang batu 125,000.00
0.025 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Tukang batu
Jumlah
6 1 M Pasang plint Granit ukuran 10 x 40 cm
1.667 Bh Plint Keramik 10 x 40 cm 8,125.00
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.050 Kg Semen warna 15,000.00
0.060 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.006 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 M Pasang plint Granit ukuran 10 x 80 cm
1.250 Bh Plint Keramik 10 x 80 cm 18,083.33
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.050 Kg Semen warna 15,000.00
0.060 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.010 Oh Kepala tukang 143,500.00
0.006 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
8 1 M2 Pasang Step Nozing 10x60
3.030 Bh Plint Keramik 10 x 60 cm 35,400.00
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.005 Kg Semen warna 15,000.00
0.010 Oh Pekerja 98,000.00
0.120 Oh Tukang batu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
9 1 M' Pasang plint keramik ukuran 10 x 33 cm
3.030 Bh Plint Keramik 10 x 33 cm 2,925.92
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
 0.005 Kg Semen warna 15,000.00
0.010 Oh Pekerja 98,000.00
0.120 Oh Tukang batu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 1 M' Pasang plint keramik ukuran 10 x 30 cm
3.333 Bh Plint Keramik 10 x 33 cm 2,925.92
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.005 Kg Semen warna 15,000.00
0.010 Oh Pekerja 98,000.00
0.120 Oh Tukang batu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
10 1 M' Pasang plint keramik ukuran 10 x 40 cm
2.500 Bh Plint Keramik 10 x 33 cm 2,925.92
0.033 Zak Semen portland ( 50 Kg ) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.005 Kg Semen warna 15,000.00
0.010 Oh Pekerja 98,000.00
0.120 Oh Tukang batu 125,000.00
0.005 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
11 1 M2 Pasang dinding keramik 25 x 45 cm
9.000 Bh Keramik 25 x 45 setara Roman 9,722.22
0.156 Zak Semen portland ( 50 Kg ) 60,100.00
0.018 M3 Pasir pasang 159,500.00
0.015 Kg Semen warna 15,000.00
0.200 Oh Pekerja 98,000.00
0.400 Oh Tukang batu 125,000.00
0.050 Oh Kepala tukang 143,500.00
0.020 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
12 1 M2 Pasang lantai keramik 25 x 25 cm
16.000 Bh Keramik 25 x 25 setara Roman 5,312.50
 0.225 Kg Semen portland 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.015 Kg Semen warna 15,000.00
0.200 Oh Pekerja 98,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Kepala tukang 143,500.00
0.020 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
13 1 M1 Pasang Listello 6 x 25 cm
4.000 Bh listello 6 x 25 Setara Roman 45,000.00
0.030 Zak Semen portland ( 50 Kg) 60,100.00
0.003 M3 Pasir pasang 159,500.00
0.010 Kg Semen warna 15,000.00
0.010 Oh Pekerja 98,000.00
0.100 Oh Tukang batu 125,000.00
0.008 Oh Kepala tukang 143,500.00
0.005 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
14 1 M2 Pasang dinding batu Alam
1.100 M2 Batu tempel hitam ( Batu bali ) 225,000.00
0.220 Zak Semen portland ( 50 Kg) 60,100.00
0.022 M3 Pasir pasang 159,500.00
0.250 Oh Pekerja 98,000.00
0.350 Oh Tukang batu 125,000.00
0.035 Oh Kepala tukang 143,500.00
0.025 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN BESI DAN ALUMUNIUM

HARGA
NO. URAIAN SATUAN
Rp.
1 1 M2 Pasang Jendela aluminium
1.000 M2 jendela aluminium 800,850.00
1.100 M2 kaca 125,000.00
1.000 Unit perlengkapan 84,000.00
0.080 Oh Pekerja 98,000.00
0.800 Oh Tukang besi konstruksi 125,000.00
0.080 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
 Jumlah
Over head 10%
Jumlah
2 1 M Pasang Kusen aluminium
1.100 M Aluminium 70,750.00
1.000 Unit Perlengkapan 84,000.00
0.060 Oh Pekerja 98,000.00
1.200 Oh Tukang besi konstruksi 125,000.00
0.090 Oh Kepala tukang 143,500.00
0.004 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah

PEKERJAAN PENGECATAN
HARGA
NO. URAIAN SATUAN
Rp.

1 1 M2 Mendempul dan menggosok kayu

0.050 Kg Dempul jadi 17,500.00
0.010 Kg Thinner 25,000.00
0.010 Kg Amplas 25,000.00
0.010 Oh Pekerja 98,000.00
0.050 Oh Tukang cat 125,000.00
0.007 Oh Kepala tukang 143,500.00
0.001 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
2 1 M2 Pengecatan bidang kayu baru dengan Cat Duko
0.150 Kg thinner 25,000.00
0.100 M Amplas 15,000.00
0.250 Kg dompol 62,500.00
0.250 Kg melamin 56,500.00
0.250 Kg Cat dasar 175,000.00
0.250 Kg Cat Penutup 175,000.00
0.150 Oh Pekerja 98,000.00
0.450 Oh Tukang cat 125,000.00
0.040 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
3 1 M2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar 2 lapis cat penutup )
0.100 Kg Plamir 19,000.00
 0.100 M Dempul jadi 49,500.00
0.100 Kg Cat dasar 175,000.00
0.260 Kg Cat penutup 2 kali 47,750.00
0.020 Oh Pekerja 98,000.00
0.063 Oh Tukang cat 125,000.00
0.006 Oh Kepala tukang 143,500.00
0.003 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
4 1 M2 Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar 2 lapis cat penutup )
0.150 Kg Plamir 19,000.00
0.100 M Amplas 15,000.00
0.050 Kg Cat dasar 175,000.00
0.260 Kg Cat penutup 2 kali 70,000.00
0.010 Oh Pekerja 98,000.00
0.110 Oh Tukang cat 125,000.00
0.013 Oh Kepala tukang 143,500.00
0.002 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
5 1 M2 PerbaikanDak Beton Bocor
0.150 Kg Aquq Proof 65,000.00
0.010 Oh Pekerja 98,000.00
0.110 Oh Tukang cat 125,000.00
0.013 Oh Kepala tukang 143,500.00
0.015 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
6 1 M2 Pengecatan plafond
0.100 Kg Plamir 19,000.00
0.100 M Amplas 15,000.00
0.050 Kg Cat dasar 175,000.00
0.260 Kg Cat penutup 2 kali 47,750.00
0.010 Oh Pekerja 98,000.00
0.110 Oh Tukang cat 125,000.00
0.013 Oh Kepala tukang 143,500.00
0.002 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
7 1 M2 meni bidang kayu dengan meni kayu
0.200 Kg Meni kayu 33,300.00
0.020 Oh Pekerja 98,000.00
0.000 Oh Tukang cat 125,000.00
0.000 Oh Kepala tukang 143,500.00
0.002 Oh Mandor 143,500.00
Jumlah
Over head 10%
Jumlah
SA BIAYA

RSIAPAN

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

42,625.00
74,400.00
3,005.00
797.50
1,305.00
174,715.20
1,002.00 297,849.70
50,000.00
19,600.00
2,870.00
2,870.00 75,340.00
373,189.70
37,318.97
410,508.67

29,119.20
334.00
10,500.00 39,953.20
3,125.00
4,900.00
1,435.00
717.50 10,177.50
50,130.70
5,013.07
55,143.77

37,500.00
585,000.00
15,300.00
45,000.00
24,266.00
15,500.00
81.00
725,000.00
4,842.00 1,452,489.00
250,000.00
98,000.00
 28,700.00 376,700.00
1,829,189.00
182,918.90
2,012,107.90

9,800.00
7,175.00
16,975.00
1,697.50
18,672.50

NGKARAN

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

653,366.00
653,366.00
65,336.60
718,702.60

48,020.00
48,020.00
4,802.00
52,822.00

556,346.00
556,346.00
55,634.60
611,980.60

1,250.00
1,125.00 2,375.00
1,960.00 1,960
4,335.00
433.50
4,768.50

6,457.50
44,100.00
50,557.50
5,055.75
55,613.25

4,778.55
32,663.40
 37,441.95
3,744.20
41,186.15

2,152.50
147.00
2,299.50
229.95
2,529.45

1,435.00
19,600.00
21,035.00
2,103.50
23,138.50

ANAH

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

73,500.00
3,587.50
77,087.50
7,708.75
84,796.25

102,900.00
21,525.00
124,425.00
12,442.50
136,867.50

49,000.00
7,175.00
56,175.00
5,617.50
61,792.50

49,000.00
7,175.00
56,175.00
5,617.50
61,792.50

132,480.000
 29,400.00
1,435.00
30,835.00
3,083.50
33,918.50

132,480.000
29,400.00
1,435.00
30,835.00
3,083.50
33,918.50

ONDASI

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

200,900.00
21,525.00 200,900.00
222,425.00
22,242.50
244,667.50

53,900.00
7,892.50 61,792.50
61,792.50
6,179.25
67,971.75

200,900.00
21,525.00 200,900.00
222,425.00
22,242.50
244,667.50

53,900.00
7,892.50 61,792.50
77,240.63
7,724.06
84,964.69

53,900.00
7,892.50 61,792.50
139,033.13
13,903.31
 152,936.44

53,900.00
7,892.50 61,792.50
200,825.63
20,082.56
220,908.19

244,667.50
244,667.50
489,335.00
48,933.50
538,268.50

67,971.75
84,964.69
152,936.44
15,293.64
168,230.08

150,000.00
242,804.00
77,357.50 470,161.50
147,000.00
93,750.00
10,762.50
10,762.50 262,275.00
732,436.50
73,243.65
805,680.15

150,000.00
47,692.80 197,692.80
76,440.00
48,750.00
5,596.50
5,596.50 136,383.00
334,075.80
33,407.58
367,483.38

NDING

BAHAN UPAH JUMLAH

Rp. Rp. Rp.
126,000.00
52,287.00
12,760.00 191,047.00
58,800.00
25,000.00
2,870.00
4,305.00 90,975
282,022
28,202.20
310,224.20

126,000.00
39,605.90
14,514.50 180,120.40
58,800.00
25,000.00
2,870.00
4,305.00 90,975
271,095
27,109.54
298,204.94

126,000.00
31,913.10
14,833.50 172,746.60
58,800.00
25,000.00
2,870.00
4,305.00 90,975.00
263,722
26,372.16
290,093.76

54,000.00
22,777.90
6,061.00 82,838.90
29,400.00
12,500.00
1,435.00
2,152.50 45,487.50
128,326.40
12,832.64
141,159.04

54,000.00
17,272.74
 6,380.00 77,652.74
29,400.00
12,500.00
1,435.00
2,152.50 45,488
123,140
12,314.02
135,454

2,550,000.00
13,222.00
5,582.50 2,568,804.50
29,400.00
12,500.00
1,435.00
2,152.50 45,488
2,614,292
261,429.20
2,875,721.20

54,000.00
16,948.20
5,582.50 76,530.70
31,360.00
12,500.00
1,435.00
3,587.50 48,882.50
125,413.20
12,541.32
137,954.52

ESTERAN

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

22,297.10
2,073.50 24,370.60
21,560.000
71,250.00
8,251.25
3,587.50 104,648.75
129,019.35
12,901.94
141,921.29
 21,095.10
2,073.50 23,168.60
21,560.000
71,250.00
7,892.50
2,152.50 102,855.00
126,023.60
12,602.36
138,625.96

16,385.66
4,306.50 20,692.16
39,200.000
25,000.00
2,870.00
3,157.00 70,227.00
90,919.16
9,091.92
100,011.08

10,000.64
5,104.00 15,104.64
39,200.000
25,000.00
2,870.00
3,157.00 70,227.00
85,332
8,533.16
93,865

12,289.25
3,190.00 15,479.25
29,400.000
18,750.00
2,152.50
2,152.50 52,455.00
67,934
6,793.42
74,728

601.00
79,300.00 79,901.00
957.000
29,400.00
25,000.00
2,870.00
 2,152.50 60,379.50
140,280.50
14,028.05
154,308.55

195,325.00 195,325.00
9,800.000
1,250.000
1,435.000
1,435.000 13,920.00
209,245
20,924.50
230,169.50

KAYU

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

3,575,000.00
20,875.00
45,000.00 3,640,875.00
686,000.00
2,625,000.00
301,350.00
50,225.000 3,662,575.00
7,303,450.00
730,345.00
8,033,795.00

292,500.00
12,525.00
6,750.00 311,775.00
53,900.00
231,250.00
26,547.50
10,762.50 322,460.00
634,235.00
63,423.50
697,658.50

130,000.00
4,175.00
137,500.00
12,525.00 154,200.00
49,000.00
 218,750.00
25,112.50
5,740.00 298,602.50
452,802.50
45,280.25
498,082.75

2,750,000.00
50,100.00
182,719.50 2,982,819.50
656,600.00
2,512,500.00
288,435.00 3,505,607.50
48,072.50
6,488,427.00
648,842.70
7,137,269.70

14,559.60
27,500.00
4,175.00 46,234.60
4,900.00
12,500.00
1,435.00
717.50 19,552.50
65,787.10
65,787.10
131,574.20

298.96
3,340.00 3,638.96
14,700.00
37,500.00
4,305.00
10,762.500 67,267.50
70,906.46
7,090.65
67,267.50
x 9) mm, tebal 9 mm
23,077.60
2,255.00 25,332.60
9,800.00
6,250.00
717.50
717.500 17,485.00
42,817.60
 4,281.76
47,099.36

ETON

8 UPAH JUMLAH
Rp. Rp. Rp.

222,370.00
79,750.00
108,750.00 410,870.00
151,900.00
31,250.00
3,587.50
10,762.50 197,500.00
608,370.00
60,837.00
669,207.00

324,540.00
79,750.00
108,750.00 513,040.00
161,700.00
93,750.00
10,762.50
21,525.00 287,737.50
800,777.50
80,077.75
880,855.25

472,500.00
254,824.00
51,040.00
71,050.00
776.00 850,190
294,000.00
106,250.00
121,975.00
21,525.00 543,750
1,393,940
139,394.00
1,533,334.00

56,250.00
336,560.00
71,775.00
97,150.00 561,735.00
233,240.00
37,500.00
4,305.00
11,480.00 286,525.00
848,260.00
84,826.00
933,086.00

11,025.00
14.55 11,039.55
686.00
875.00
100.45
574.00 2,235.45
13,275.00
1,327.50
14,602.50

109,197.00
5,400.00
1,380.00
- 115,977.00
50,960.00
32,500.00
3,731.00
3,731.00 90,922.00
206,899.00
20,689.90
227,588.90

60,000.00
4,500.00
2,760.00
22,500.00
47,250.00
68,200.00
205,210.00
64,680.00
41,250.00
4,735.50
4,735.50 115,401.00
320,611.00
32,061.10
352,672.10
 7,000.00
54,000.00
6,820.00
3,150.00
78,750.00
78,400.00
228,120.00
24,500.00
36,250.00
4,161.50
861.00 65,772.50
293,892.50
29,389.25
323,282

1,332.00
90,000.00
7,840.00
499.50
12,390.00
270,000.00
382,061.50
64,680.00
41,250.00
4,735.50
4,735.50 115,401.00
497,462.50
49,746.25
547,208.75

72,798.00
14,160.00
6,750.00
36,399.00
14,315.00
162,000.00
306,422.00
64,680.00
41,250.00
4,735.50
4,735.50 115,401.00
421,823.00
42,182.30
464,005.30

445,942.00
 111,331.00
151,815.00
225,000.00 934,088.00
161,700.00
34,375.00
4,018.00
11,910.50 212,003.50
1,146,092
114,609.15
1,260,700.65

1,260,700.65
910,355.60
1,352,329.22
3,523,385.47

3,523,385.47
1,517,259.33
20,149,932.47
25,190,577.27

3,523,385.47
1,820,711.20
25,236,972.76
30,581,069.43

3,523,385.47
3,034,518.67
30,889,351.02
37,447,255.15

3,523,385.47
6,112,983.07
26,157,529.11
35,793,897.65

3,523,385.47
5,747,231.11
26,062,294.00
35,332,910.58

3,523,385.47
4,310,423.33
16,608,246.43
24,442,055.24
 3,523,385.47
7,128,777.05
28,298,319.36
38,950,481.88

3,523,385.47
4,310,423.33
25,534,571.76
33,368,380.56

3,523,385.47
4,041,021.88
25,795,977.88
33,360,385.22

3,523,385.47
5,118,627.71
24,331,487.68
32,973,500.86

3,523,385.47
4,973,565.38
29,466,298.23
37,963,249.08

3,523,385.47
3,232,817.50
36,195,906.66
42,952,109.63

3,523,385.47
2,486,782.69
36,195,906.66
42,206,074.82

3,523,385.47
4,377,670.00
9,299,448.41
17,200,503.88

3,523,385.47
4,560,072.92
8,231,192.54
16,314,650.93

TUP ATAP
 BAHAN UPAH JUMLAH
Rp. Rp. Rp.

117,000.00
39,000.00 156,000.00
7,350.00
12,500.00
1,865.50
574.00 22,289.50
178,289.50
17,828.95
196,118.45

75,480.00
2,180.00 198,200.00
19,600.00
12,500.00
1,435.00
143.50 34,150.00
232,350.00
23,235.00
255,585.00

37,950.00
54.50 38,004.50
24,500.00
18,750.00
2,152.50
1,865.50 47,268.00
85,272.50
8,527.25
93,799.75
IT-LANGIT

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

4,725.00
167.00 4,892.00
4,900.00
6,250.00
717.50
430.50 12,298.00
17,190.00
1,719.00
 18,909.00

28,757.00
2,255.00 31,012.00
7,350.00
25,000.00
2,152.50
717.50 35,220.00
66,232.00
6,623.20
72,855.20
NITASI

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

465,000.00
7,212.00
1,595.00 473,807.00
14,700.00
93,750.00
14,350.00
7,175.00 129,975.00
603,782.00
60,378.20
664,160.20

2,450,000.00 2,450,000.00
98,000.00
31,250.00
143.50
8,610.00 138,004
2,588,004
258,800.35
2,846,804

1,350,000.00
7,212.00
1,595.00 1,358,807.00
83,300.00
137,500.00
15,785.00
14,350.00 250,935.00
1,609,742.00
160,974.20
1,770,716.20
2,795,000.00
7,212.00
1,595.00 2,803,807.00
24,500.00
68,750.00
9,327.50
3,587.50 106,165.00
2,909,972.00
290,997.20
3,200,969.20

135,000.00
180,300.00
47,850.00
1,350,000.00
45,000.00 1,758,150.00
392,000.00
250,000.00
28,700.00
43,050.00 670,700.00
2,428,850.00
242,885.00
2,671,735.00

49,080.00
- 49,080.00
5,292.00
11,250.00
1,291.50
430.50 18,264.00
67,344.00
6,734.40
74,078.40

82,560.00
- 82,560.00
7,938.00
16,875.00
1,937.25
574.00 27,324.25
109,884.25
10,988.43
120,872.68

129,120.00
 - 129,120.00
7,938.00
16,875.00
1,937.25
574.00 27,324.25
156,444.25
15,644.43
172,088.68

7,800.00
- 7,800.00
10,584.00
22,500.00
2,583.00
717.50 36,384.50
44,184.50
4,418.45
48,602.95

43,440.00
- 43,440.00
13,230.00
28,125.00
3,300.50
1,004.50 45,660.00
89,100.00
8,910.00
98,010.00

68,160.00
- 68,160.00
13,230.00
28,125.00
3,200.05
1,004.50 45,559.55
113,719.55
11,371.96
125,091.51

12,600.00
- 12,600.00
5,292.00
11,250.00
1,291.50
3,874.50 21,708.00
34,308.00
 3,430.80
37,738.80

7,500.00
- 7,500.00
5,292.00
11,250.00
1,291.50
3,874.50 21,708.00
29,208.00
2,920.80
32,128.80

95,000.00
- 95,000.00
980.00
50,000.00
5,740.00
717.50 57,437.50
152,437.50
15,243.75
167,681.25

95,000.00 95,000.00
980.00
12,500.00
1,435.00
717.50 15,632.50
110,632.50
11,063.25
121,695.75

DAN KACA

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

725,000.00 725,000.00
5,880.00
56,250.00
8,610.00
430.50 71,170.50
796,170.50
79,617.05
875,787.55
225,000.00 225,000.00
490.00
56,250.00
717.50
358.75 57,816.25
282,816.25
28,281.63
311,097.88

88,500.00 88,500.00
1,470.00
18,750.00
2,152.50
107.63 22,480.13
110,980.13
11,098.01
122,078.14

81,000.00 81,000.00
1,470.00
18,750.00
2,152.50
107.63 22,480.13
103,480.13
10,348.01
113,828.14

76,500.00 76,500.00
980.00
12,500.00
1,435.00
71.75 14,986.75
91,486.75
9,148.68
100,635.43

65,000.00 65,000.00
980.00
12,500.00
1,435.00
71.75 14,986.75
79,986.75
7,998.68
87,985.43

65,000.00 65,000.00
 980.00
12,500.00
1,435.00
71.75 14,986.75
79,986.75
7,998.68
87,985.43

650,000.00 650,000.00
4,900.00
62,500.00
7,175.00
358.75 74,933.75
724,933.75
72,493.38
797,427.13

55,000.00 55,000.00
980.00
12,500.00
1,435.00
71.75 14,986.75
69,986.75
6,998.68
76,985.43

38,000.00 38,000.00
980.00
12,500.00
1,435.00
71.75 14,986.75
52,986.75
5,298.68
58,285.43

137,500.00 141,700.00
4,200.00 4,200.00
1,470.00
18,750.00
2,152.50
114.80 26,687.30
168,387.30
16,838.73
185,226.03
NTAI DAN DINDING
BAHAN UPAH JUMLAH
Rp. Rp. Rp.

126,388.89
11,779.60
3,429.25
1,500.00 143,097.74
39,200.00
37,500.00
4,305.00
7,175.00 88,180.00
231,277.74
23,127.77
254,405.51

413,518.47
11,779.60
3,429.25
1,500.00 430,227.32
39,200.00
37,500.00
4,305.00
7,175.00 88,180.00
518,407.32
51,840.73
570,248.05

316,458.32
11,779.60
3,429.25
1,500.00 333,167.17
39,200.00
37,500.00
4,305.00
7,175.00 88,180.00
421,347.17
42,134.72
463,481.89

80,604.02
11,779.60
3,429.25
1,500.00 97,312.87
14,700.00
31,250.00
3,587.50
 2,152.50 51,690.00
149,002.87
14,900.29
163,903.16

102,020.20
11,779.60
3,429.25
1,500.00 118,729.05
14,700.00
31,250.00
3,587.50
2,152.50 51,690.00
170,419.05
17,041.91
187,460.96

101,041.69
11,779.60
3,429.25
1,500.00 117,750.54
14,700.00
31,250.00
3,587.50
2,152.50 51,690.00
169,440.54
16,944.05
186,384.59

65,000.00
11,779.60
3,429.25
1,500.00 81,708.85
14,700.00
31,250.00
3,587.50
2,152.50 51,690.00
133,398.85
13,339.89
146,738.74

93,750.00
11,779.60
3,429.25
1,500.00 110,458.85
14,700.00
 31,250.00
3,587.50
2,152.50 51,690.00
162,148.85
16,214.89
178,363.74

13,541.67
1,983.30
510.40
750.00 16,785.37
5,880.00
12,500.00
1,435.00
861.00 20,676.00
37,461.37
3,746.14
41,207.50

22,604.16
1,983.30
510.40
750.00 25,847.86
5,880.00
12,500.00
1,435.00
861.00 20,676.00
46,523.86
4,652.39
51,176.25

107,272.73
1,983.30
510.40
75.00 109,841.43
980.00
15,000.00
717.50
430.50 17,128.00
126,969.43
12,696.94
139,666.37

8,866.42
1,983.30
510.40
 75.00 11,435.12
980.00
15,000.00
717.50
430.50 17,128.00
28,563.12
2,856.31
31,419.44

9,753.07
1,983.30
510.40
75.00 12,321.77
980.00
15,000.00
717.50
430.50 17,128.00
29,449.77
2,944.98
32,394.74

7,314.80
1,983.30
510.40
75.00 9,883.50
980 980.00
15000 15,000.00
717.5 717.50
430.5 430.50 17,128.00
27,011.50
2,701.15
29,712.65

87,500.00
9,375.60
2,871.00
225.00 99,971.60
19,600.00
50,000.00
7,175.00
2,870.00 79,645.00
179,616.60
17,961.66
197,578.26

85,000.00
 13,522.50
3,509.00
225.00 102,256.50
19,600.00
43,750.00
5,022.50
2,870.00 71,242.50
173,499.00
17,349.90
190,848.90

180,000.00
1,803.00
510.40
150.00 182,463.40
980.00
12,500.00
1,076.25
645.75 15,202.00
197,665.40
19,766.54
217,431.94

247,500.00
13,222.00
3,509.00
24,500.000 264,231.00
43,750.000
5,022.500
3,587.500 76,860.00
341,091.00
34,109.10
375,200.10

ALUMUNIUM

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

800,850.00
137,500.00
84,000.00 1,022,350.00
7,840.00
100,000.00
11,480.00
574.00 119,894.00
 1,142,244.00
114,224.40
1,256,468.40

77,825.00
84,000.00 161,825.00
5,880.00
150,000.00
12,915.00
574.00 169,369.00
331,194.00
33,119.40
364,313.40

GECATAN

BAHAN UPAH JUMLAH

Rp. Rp. Rp.

875.00
250.00
250.00 1,375.00
980.00
6,250.00
932.75
143.50 8,306.25
9,681.25
968.13
10,649.38

3,750.00
1,500.00
15,625.00
14,125.00
43,750.00
43,750.00 122,500.00
14,700.00
56,250.00
5,740.00
2,152.50 78,842.50
201,342.50
20,134.25
221,476.75
ar 2 lapis cat penutup )
1,900.00
 4,950.00
17,500.00
12,415.00 36,765.00
1,960.00
7,875.00
904.05
430.50 11,169.55
47,934.55
4,793.46
52,728.01
ar 2 lapis cat penutup )
2,850.00
1,500.00
8,750.00
18,200.00 31,300.00
980.00
13,750.00
1,793.75
215.25 16,739.00
48,039.00
4,803.90
52,842.90

9,750.00
980.00
13,750.00
1,793.75
2,152.50 28,426.25
28,426.25
2,842.63
31,268.88

1,900.00
1,500.00
8,750.00
12,415.00 24,565.00
980.00
13,750.00
1,793.75
215.25 16,739.00
41,304.00
4,130.40
45,434.40

6,660.00 6,660.00
1,960.00
-
-
287.00 2,247.00
8,907.00
890.70
9,797.70
 REKAPITULASI RENCANA ANGGARAN BIAYA
PEMBUATAN KAFETARIA RUSUNAWA

NO URAIAN PEKERJAAN SUB TOTAL

I PEKERJAAN PENDAHULUAN 1,828,481.71

II PEKERJAAN PONDASI 5,928,212.58
III PEKERJAAN STRUKTUR ATAS
1 Sloof 15 x 25 23,097,023.24
2 Kolom 15 x 15 3,910,202.05
3 Balok 15x 15 6,193,941.01
4 Balok 15x 15 4,779,327.32
IV PEKERJAAN ARSITEKTUR
1 Pekerjaan Dinding 21782123.52
2 Pekerjaan Plafond 5,535,158.85
3 Pekerjaan Lantai 7,313,658.04
4 Pekerjaan kuzen, Pintu dan Jendela 6,561,740.08
V PEKERJAAN PENGECATAN 8,854,169.48
VI PEKERJAAN KAP / ATAP 8,198,793.71
VII PEKERJAAN INSTALASI LISTRIK
VIII PEKERJAAN INSTALASI AIR & KM/WC 6,875,947.00
IX PEKERJAAN PERLENGAKAPAN LUAR

SUB TOTAL 110,858,778.57

Biaya Pengawasan 2% 2,217,175.57
Biaya Pengelolaan 2% 2,217,175.57
TOTAL KESELURUHAN 115,293,129.72
DIBULATKAN 115,293,000.00

terbilang : Se Ratus Lima Belas Juta Dua Ratus Sembilan Puluh

 Masukan Nilai

0 0 0
115 15 5
293 93 3
0 0 0

Se Ratus Lima Belas Juta

Dua Ratus Sembilan Puluh Tiga Ribu

Se Ratus Lima Belas Juta Dua Ratus Sembilan Puluh Ti

Hasil bacaan adalah =

Se Ratus Lima Belas Juta Dua Ratus Sembilan Puluh Ti
ua Ratus Sembilan Puluh Tiga Ribu Rupiah.
 Rp. 115,293,000 0
1 Satu Se
0 0 2 Dua Dua
10 1 3 Tiga Tiga
90 2 4 Empat Empat
0 0 5 Lima Lima
6 Enam Enam
7 Tujuh Tujuh
uta 8 Delapan Delapan
uluh Tiga Ribu 9 Sembilan Sembilan
10 Sepuluh Sepuluh
uta Dua Ratus Sembilan Puluh Tiga Ribu Rupiah. 11 Sebelas Sebelas
12 Dua Belas Dua Belas
13 Tiga Belas Tiga Belas
uta Dua Ratus Sembilan Puluh Tiga Ribu Rupiah. 14 Empat belas Empat Belas
15 Lima Belas Lima Belas
16 Enam Belas Enam Belas
17 Tujuh Belas Tujuh Belas
18 Delapan Belas Delapan Belas
19 Sembilan Belas Sembilan Belas
20 Dua Puluh Dua Puluh
30 Tiga Puluh Tiga Puluh
40 Empat Puluh Empat Puluh
50 Lima Puluh Lima Puluh
60 Enam Puluh Enam Puluh
70 Tujuh Puluh Tujuh Puluh
80 Delapan Puluh Delapan Puluh
90 Sembilan Puluh Sembilan Puluh
 TIME SCHEDULE
NO URAIAN PEKERJAAN SUB TOTAL BOBOT %

I PEKERJAAN PENDAHULUAN 1,828,481.71 1.56

II PEKERJAAN PONDASI 5,928,212.58 5.05
III PEKERJAAN STRUKTUR ATAS 37,980,493.61 32.35
IV PEKERJAAN ARSITEKTUR 41,192,680.49 35.08
4 Pekerjaan kuzen, Pintu dan Jendela 6,561,740.08 5.59
V PEKERJAAN PENGECATAN 8,854,169.48 7.54
VI PEKERJAAN KAP / ATAP 8,198,793.71 6.98
VIII PEKERJAAN INSTALASI AIR & KM/WC 6,875,947.00 5.86

SUB TOTAL 117,420,518.65 100

BOBOT PERMINGGU
BOBOT KUMULATIF
LE

BULAN I BULAN II BULAN III BULAN IV

1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
0.779 0.779
1.683 1.683 1.683
6.469 6.4691 6.4691 6.469 6.469
17.541 17.54
R
5.588
7.541
6.982
2.928 2.9279

0.8 2.5 1.7 1.7 6.5 6.5 6.5 6.5 6.5 17.5 17.5 5.6 7.5 7.0 2.9 2.9
0.8 3.2 4.9 6.6 13.1 19.5 26.0 32.5 39.0 56.5 74.0 79.6 87.2 94.1 97.1 100.0
 1.56
5.05
32.35
35.08
Row 18
5.59
7.54
6.98
5.86

100.00