Analisa Harga Satuan Pekerjaan

PEKERJAAN : PEMBANGUNAN HOTEL LT. 4 SEMARANG

LOKASI : SEMARANG JAWA TENGAH
TAHUN ANGGARAN : 2023/2024

Harga Satuan (Rp) Total Harga Satuan

No Jenis Pekerjaan Sat Indeks
(Rp)
Bahan Upah
I PEKERJAAN PERSIAPAN
6.8 A. Pembersihan Lahan (m ²)
SNI 03-2835-2002 Tenaga
Pekerja Oh 0.100 100,000.00 10,000.00
Mandor Oh 0.050 150,000.00 7,500.00
Sub Total 17,500.00
6.1 B. Pemasangan Pagar Sementara dari Kayu tinggi 2 m (m ¹)
SNI 03-2835-2002 Bahan
Dolken Kayu Ø 8-10/400 cm Btg 1.250 20,000.00 25,000.00
Semen Portland Kg 2.500 1,300.00 3,250.00
Pasir Beton M³ 0.005 75,000.00 375.00
Koral Beton M³ 0.009 75,000.00 675.00
Kayu 5/7 M³ 0.072 250,000.00 18,000.00
Paku Biasa 2"-5" Kg 0.060 15,000.00 900.00
Residu Lt 0.400 10,000.00 4,000.00
Tenaga
Tukang Kayu Oh 0.200 100,000.00 20,000.00
Pekerja Oh 0.400 100,000.00 40,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 112,200.00
6.4 C. Memasang Bouwplank (m ¹)
SNI 03-2835-2002 Bahan
Kayu 5/7 M³ 0.012 250,000.00 3,000.00
Paku Biasa 2"-5" Kg 0.020 15,000.00 300.00
Kayu Papan Bengkirai 3/20 M³ 0.007 75,000.00 525.00
Tenaga
Tukang Kayu Oh 0.100 100,000.00 10,000.00
Pekerja Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 23,825.00
ALS D. Memasang Papan Nama Proyek 80x120 cm (Bh)
Bahan
Kayu Meranti Btg 0.035 50,000.00 1,750.00
Paku Biasa 2"-5" Kg 0.600 15,000.00 9,000.00
Seng Lembaran 90 cm M¹ 1.400 20,000.00 28,000.00
Cat kayu Kg 1.500 45,000.00 67,500.00
Semen Portland Kg 16.800 1,300.00 21,840.00
Pasir Beton M³ 0.027 75,000.00 2,025.00
Koral Beton M³ 0.041 75,000.00 3,075.00
Tenaga
Tukang Kayu Oh 100,000.00 -
Tukang Batu Oh 100,000.00 -
Tukang Cat Oh 1.000 100,000.00 100,000.00
Pekerja Oh 2.100 100,000.00 210,000.00
Mandor Oh 150,000.00 -
Sub Total 443,190.00
6.5 E. Membuat direksi keet & Gudang Sementara (m ²)
SNI 03-2835-2002 Bahan
Dolken Kayu Ø 8-10/400 cm Btg 1.250 20,000.00 25,000.00
Kayu 5/7 M³ 0.180 250,000.00 45,000.00
Paku Biasa 2"-5" Kg 0.850 15,000.00 12,750.00
Besi Strip Kg 1.100 15,000.00 16,500.00
Semen Portland Kg 35.000 1,300.00 45,500.00
Pasir Pasang M³ 0.150 75,000.00 11,250.00
Pasir Beton M³ 0.100 75,000.00 7,500.00
Koral Beton M³ 0.150 75,000.00 11,250.00
Bata Merah Bh 30.000 500.00 15,000.00
Seng Plat Lbr 0.250 20,000.00 5,000.00
Jendela Nako Bh 2.0000 12,500.00 25,000.00
Kaca Polos 3 mm M² 0.080 120,000.00 9,600.00
Kunci Tanam Bh 0.150 75,000.00 11,250.00
Plywood 4 mm Lbr 0.060 75,000.00 4,500.00
Tenaga
Tukang Kayu Oh 2.000 100,000.00 200,000.00
Tukang Batu Oh 1.000 100,000.00 100,000.00
Pekerja Oh 2.000 100,000.00 200,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 745,100.00
 II PEKERJAAN TANAH
6.1 A. Galian Tanah Biasa sedalam 1 m (m ³)
SNI 03-2835-2002 Tenaga
Pekerja Oh 0.400 100,000.00 40,000.00
Mandor Oh 0.040 150,000.00 6,000.00
Sub Total 46,000.00
6.9 B. Urugan Kembali (m ³)
SNI 03-2835-2002 Tenaga
Pekerja Oh 0.192 100,000.00 19,200.00
Mandor Oh 0.019 150,000.00 2,850.00
Sub Total 22,050.00
6.10 C. Urugan Tanah Pilihan (m ³)
SNI 03-2835-2002 Bahan
Tanah Urug M³ 1.200 200,000.00 240,000.00
Tenaga
Pekerja Oh 0.300 100,000.00 30,000.00
Mandor Oh 0.010 150,000.00 1,500.00
Sub Total 271,500.00
6.11 C. Urugan Pasir Bawah Pondasi (m ³)
SNI 03-2835-2002 Bahan
Pasir Urug M³ 1.200 125,000.00 150,000.00
Tenaga
Pekerja Oh 0.300 100,000.00 30,000.00
Mandor Oh 0.010 150,000.00 1,500.00
Sub Total 181,500.00

III PEKERJAAN PONDASI

6.6 D. Pasangan Pondasi Batu Kali 1 Pc: 5 Ps (m ³)
SNI 03-2835-2002 Bahan
Batu Belah 15/20 cm M³ 1.100 125,000.00 137,500.00
Semen Portland Kg 136.000 1,300.00 176,800.00
Pasir Pasang M³ 0.544 75,000.00 40,800.00
Tenaga
Pekerja Oh 1.500 100,000.00 150,000.00
Tukang Batu Oh 0.600 100,000.00 60,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 565,100.00

IV PEKERJAAN DINDING
6.11 A. Pasangan Tembok ½ Bata 1Pc:4Ps (Trasraam) (m ²)
SNI 03-2835-2002 Bahan
Bata Merah 5 X 11 X 22 cm Bh 70.000 500.00 35,000.00
Semen Portland Kg 11.500 1,300.00 14,950.00
Pasir Pasang M³ 0.043 75,000.00 3,225.00
Tenaga
Pekerja Oh 0.320 100,000.00 32,000.00
Tukang Batu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 95,175.00
6.15 B. Pasangan Tembok ½ Bata 1Pc:3Kp:10Ps (m ²)
SNI 03-2835-2002 Bahan
Bata Merah 5 X 11 X 22 cm Bh 70.000 500.00 35,000.00
Semen Portland Kg 4.500 1,300.00 5,850.00
Pasir Pasang M³ 0.050 75,000.00 3,750.00
Kapur Padam M³ 0.015 15,000.00 225.00
Tenaga
Pekerja Oh 0.320 100,000.00 32,000.00
Tukang Batu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 86,825.00

V PEKERJAAN PLESTERAN DINDING

6.14 A. Plesteran Dinding 1Pc:3Ps (m ²) tebal 20 mm
SNI 03-2835-2002 Bahan
Semen Portland Kg 10.800 1,300.00 14,040.00
Pasir Pasang M³ 0.026 75,000.00 1,950.00
Tenaga
Pekerja Oh 0.250 100,000.00 25,000.00
Tukang Batu Oh 0.200 100,000.00 20,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 60,990.00
6.9 B. Plesteran Dinding 1Pc:3Kp:10Ps (m ²) tebal 15 mm
SNI 03-2835-2002 Bahan
Semen Portland Kg 1.840 1,300.00 2,392.00
Kapur Padam M³ 0.006 15,000.00 90.00
Pasir Pasang M³ 0.014 75,000.00 1,050.00
Tenaga
Pekerja Oh 0.200 100,000.00 20,000.00
Tukang Batu Oh 0.150 100,000.00 15,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 38,532.00
 VI PEKERJAAN KAYU
6.1 A. Pasang Kusen Pintu dan Jendela Kayu Jati (m ³)
SNI 03-2835-2002 Bahan
Kayu jati, balok M³ 1.100 50,000.00 55,000.00
Tenaga
Pekerja Oh 6.000 100,000.00 600,000.00
Tukang Kayu Oh 20.000 100,000.00 2,000,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 2,655,000.00
6.7 B. Pasang Pintu Panel Kayu Jati (m ²)
SNI 03-2835-2002 Bahan
Kayu Jati, papan M³ 0.040 50,000.00 2,000.00
Tenaga
Pekerja Oh 1.000 100,000.00 100,000.00
Tukang Kayu Oh 2.500 100,000.00 250,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 352,000.00
ALS C. Pasang Nook, Gording, Murplat, Nook Kayu Bengkirai (m ³)
Bahan
Kayu Bengkirai, balok M³ 1.100 50,000.00 55,000.00
Tenaga
Pekerja Oh 2.000 100,000.00 200,000.00
Tukang Kayu Oh 8.000 100,000.00 800,000.00
Kepala Tukang Oh 1.200 150,000.00 180,000.00
Mandor Oh 0.200 150,000.00 30,000.00
Sub Total 1,265,000.00
6.35 D. Pasang Kaso+Reng Genteng Beton Kayu Borneo (m ²)
SNI 03-2835-2002 Bahan
Kayu Borneo, balok M³ 0.014 50,000.00 700.00
Paku Biasa 2"-5" Kg 0.150 15,000.00 2,250.00
Tenaga
Pekerja Oh 0.100 100,000.00 10,000.00
Tukang Kayu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 22,950.00
6.53 E. Pasang Listplank, Reuter 2X (2X20) cm, kayu borneo (m ³)
SNI 03-2835-2002 Bahan
Kayu Borneo,Papan M³ 0.009 50,000.00 440.00
Paku Biasa 2"-5" Kg 0.060 15,000.00 900.00
Tenaga
Pekerja Oh 0.100 100,000.00 10,000.00
Tukang Kayu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 21,340.00
6.40 F. Pasang Rangka Langit-langit 1X1 m Kayu Borneo (m ²)
SNI 03-2835-2002 Bahan
Kayu borneo, balok M³ 0.012 5,000,000.00 60,000.00
Paku biasa 2"-5" Kg 0.100 15,000.00 1,500.00
Tenaga
Pekerja Oh 0.150 100,000.00 15,000.00
Tukang Kayu Oh 0.250 100,000.00 25,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 101,500.00

VII PEKERJAAN BETON

6.39 A. Membuat sloof Beton Bertulang (200Kg besi+bekisting) (m ³)
SNI 03-2835-2002 Bahan
Kayu Terentang M³ 0.270 50,000.00 13,500.00
Paku Biasa 2"-5" Kg 2.000 15,000.00 30,000.00
Minyak Bekisting Lt 0.600 12,000.00 7,200.00
Besi Beton polos Kg 200.000 12,500.00 2,500,000.00
Kawat Beton Kg 3.000 12,000.00 36,000.00
Semen Portland Kg 323.000 1,300.00 419,900.00
Pasir Beton M³ 0.520 75,000.00 39,000.00
Koral Beton M³ 0.780 75,000.00 58,500.00
Tenaga
Pekerja Oh 4.850 100,000.00 485,000.00
Tukang Batu Oh 100,000.00 -
Tukang Kayu Oh 1.560 100,000.00 156,000.00
Tukang Besi Oh 150,000.00 -
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 3,745,100.00
 6.40 B. Membuat Kolom Beton Bertulang (300Kg besi+bekisting) (m ³)
SNI 03-2835-2002 Bahan
Kayu Terentang M³ 0.400 50,000.00 20,000.00
Paku Biasa 2"-5" Kg 4.000 15,000.00 60,000.00
Minyak Bekisting Lt 2.000 12,000.00 24,000.00
Besi Beton polos Kg 300.000 12,500.00 3,750,000.00
Kawat Beton Kg 4.500 12,000.00 54,000.00
Semen Portland Kg 323.000 1,300.00 419,900.00
Pasir Beton M³ 0.520 75,000.00 39,000.00
Koral Beton M³ 0.780 75,000.00 58,500.00
Kayu Borneo Balok M³ 0.150 50,000.00 7,500.00
Plywood 9 mm Lbr 3.500 125,000.00 437,500.00
Dolken Kayu Ø 8-10/400 cm Btg 20.000 20,000.00 400,000.00
Tenaga
Pekerja Oh 7.300 100,000.00 730,000.00
Tukang Batu Oh 100,000.00 -
Tukang Kayu Oh 100,000.00 -
Tukang Besi Oh 2.100 100,000.00 210,000.00
Kepala Tukang Oh 150,000.00 -
Mandor Oh 150,000.00 -
Sub Total 6,210,400.00
6.46 C. Membuat Ring Balok Beton Bertulang (10X15cm) (m ³)
SNI 03-2835-2002 Bahan
Kayu Albasiah M³ 0.003 25,000.00 75.00
Paku Biasa 2"-5" Kg 0.020 15,000.00 300.00
Besi Beton polos Kg 3.600 12,000.00 43,200.00
Kawat Beton Kg 0.050 12,000.00 600.00
Semen Portland Kg 5.500 1,300.00 7,150.00
Pasir Beton M³ 0.009 75,000.00 675.00
Koral Beton M³ 0.015 75,000.00 1,125.00
Tenaga
Pekerja Oh 0.100 100,000.00 10,000.00
Tukang Batu Oh 100,000.00 -
Tukang Kayu Oh 100,000.00 -
Tukang Besi Oh 0.033 100,000.00 3,300.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 66,425.00
6.46 D. Membuat Kuda-Kuda Beton Bertulang (10X15cm) (m ³)
SNI 03-2835-2002 Bahan
Kayu Albasiah M³ 0.003 25,000.00 75.00
Paku Biasa 2"-5" Kg 0.020 15,000.00 300.00
Besi Beton polos Lt 3.600 12,000.00 43,200.00
Kawat Beton Kg 0.050 12,000.00 600.00
Semen Portland Kg 5.500 1,300.00 7,150.00
Pasir Beton Kg 0.009 75,000.00 675.00
Koral Beton M³ 0.015 75,000.00 1,125.00
Tenaga
Pekerja Oh 0.100 100,000.00 10,000.00
Tukang Batu Oh 100,000.00 -
Tukang Kayu Oh 100,000.00 -
Tukang Besi Oh 0.033 100,000.00 3,300.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 66,425.00
6.5 E. Membuat Plat Beton 1Pc:2Ps:3Kr (m ³)
SNI 03-2835-2002 Bahan
Semen Portland Kg 232.000 1,300.00 301,600.00
Pasir Beton M³ 0.520 75,000.00 39,000.00
Koral Beton M³ 0.780 75,000.00 58,500.00
Tenaga
Pekerja Oh 1.650 100,000.00 165,000.00
Tukang Batu Oh 0.250 100,000.00 25,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 589,100.00
6.25 F. Pembesian Besi Polos dan Ulir plat beton(Kg)
SNI 03-2835-2002 Bahan
Besi Beton (Polos/Ulir) Kg 1.050 12,500.00 13,125.00
Kawat Beton Kg 0.015 12,000.00 180.00
Tenaga
Pekerja Oh 0.007 100,000.00 700.00
Tukang Besi Oh 0.007 100,000.00 700.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 14,705.00
 6.32 G. Pasang Bekisting untuk Plat Beton (m ²)
SNI 03-2835-2002 Bahan
Kayu Terentang M³ 0.040 50,000.00 2,000.00
Paku Biasa 2"-5" Kg 0.400 15,000.00 6,000.00
Minyak Bekisting Lt 0.200 12,000.00 2,400.00
Balok Kayu borneo M³ 0.015 50,000.00 750.00
Plywood tebal 9 mm Lbr 0.350 125,000.00 43,750.00
Dolken Kayu galam Ø 8-10/4 m Btg 6.000 20,000.00 120,000.00
Tenaga
Pekerja Oh 0.320 100,000.00 32,000.00
Tukang kayu Oh 0.330 100,000.00 33,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 239,900.00

VIII PEKERJAAN PENUTUP ATAP

6.4 A. Pasang Genteng Bubung Palentong (m ¹)
SNI 03-2835-2002 Bahan
Genteng Bubung Palentong Bh 5.000 20,000.00 100,000.00
Semen Portland Kg 8.000 1,300.00 10,400.00
Pasir Pasang M3 0.032 75,000.00 2,400.00
Tenaga
Pekerja Oh 0.400 100,000.00 40,000.00
Tukang Kayu Oh 0.200 100,000.00 20,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 172,800.00
6.30 B. Pasang Atap Genteng Beton (m ²)
SNI 03-2835-2002 Bahan
Genteng Beton Bh 11.000 12,000.00 132,000.00
Paku Biasa 2" - 5" Kg 0.030 15,000.00 450.00
Tenaga
Pekerja Oh 0.200 100,000.00 20,000.00
Tukang Kayu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 162,450.00

IX PEKERJAAN PLAFON
6.19 A. Pasang List Langit-langit Kayu Profil (m ¹)
SNI 03-2835-2002 Bahan
Kayu Profil M¹ 1.100 10,000.00 11,000.00
Paku plafon Kg 0.010 10,000.00
Tenaga
Pekerja Oh 0.050 100,000.00 5,000.00
Tukang Kayu Oh 0.050 100,000.00 5,000.00
Kepala Tukang Oh 0.005 100,000.00 500.00
Mandor Oh 0.003 150,000.00 450.00
Sub Total 21,950.00
6.1 B. Langit-langit Asbes (m ²)
SNI 03-2835-2002 Bahan
Pelat Asbes tebal 6mm M² 1.100 12,500.00 13,750.00
Paku plafon Kg 0.010 10,000.00
Tenaga
Pekerja Oh 0.030 100,000.00 3,000.00
Tukang Kayu Oh 0.070 100,000.00 7,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 23,750.00

X PEKERJAAN PENUTUP LANTAI DAN DINDING

Pek Tanah 6.11 A. Pekerjaan Urug Pasir Bawah Lantai (m ³)
SNI 03-2835-2002 Bahan
Pasir Urug M³ 1.200 125,000.00 150,000.00
Tenaga
Pekerja Oh 0.300 100,000.00 30,000.00
Tukang Gali Oh 0.000 100,000.00 -
Kepala Tukang Oh 0.000 100,000.00 -
Mandor Oh 0.010 150,000.00 1,500.00
Sub Total 181,500.00
6.47 B. Pasang Lantai Granit 60X60 cm (m ²)
SNI 03-2835-2002 Bahan
Granit 60x60cm Bh 4.000 75,000.00 300,000.00
Semen Portland Kg 11.380 1,300.00 14,794.00
Pasir Pasang M³ 0.042 75,000.00 3,150.00
Semen Warna Kg 1.500 25,000.00 37,500.00
Tenaga
Pekerja Oh 0.620 100,000.00 62,000.00
Tukang Batu Oh 0.350 100,000.00 35,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 452,444.00
 6.42 C. Pasang Lantai Keramik 20X20 cm (m ²)
SNI 03-2835-2002 Bahan
Ubin Keramik Artistik 20X20 cm Bh 12.000 15,000.00 180,000.00
Semen Portland Kg 11.380 1,300.00 14,794.00
Pasir Pasang M³ 0.042 75,000.00 3,150.00
Semen Warna Kg 0.500 25,000.00 12,500.00
Tenaga
Pekerja Oh 0.620 100,000.00 62,000.00
Tukang Batu Oh 0.350 100,000.00 35,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 307,444.00
6.3 D. Pasang Lantai Keramik 40X40 cm (m ²)
SNI 03-2835-2002 Bahan
Keramik 40x40 cm Bh 6.000 40,000.00 240,000.00
Semen Portland Kg 10.400 1,300.00 13,520.00
Pasir Pasang M³ 0.014 75,000.00 1,012.50
Tenaga
Pekerja Oh 0.270 100,000.00 27,000.00
Tukang Batu Oh 0.130 100,000.00 13,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 294,532.50
6.17 E. Pasang plint ubin pc abu-abu ukuran 10x30 cm (m ²)
SNI 03-2835-2002 Bahan
Plint Ubin 10x30 cm Bh 3.530 25,000.00 88,250.00
Semen Portland Kg 1.560 1,300.00 2,028.00
Pasir Pasang M³ 0.003 75,000.00 225.00
Tenaga
Pekerja Oh 0.060 100,000.00 6,000.00
Tukang Batu Oh 0.030 100,000.00 3,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 99,503.00

XI PEKERJAAN KUNCI DAN KACA

6.2 A. Pasang Kunci Tanam Biasa (Bh)
SNI 03-2835-2002 Bahan
Kunci Tanam Biasa Bh 1.000 75,000.00 75,000.00
Tenaga
Pekerja Oh 0.010 100,000.00 1,000.00
Tukang Kayu Oh 0.500 100,000.00 50,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 126,000.00
6.5 B. Pasang Engsel pintu (Bh)
SNI 03-2835-2002 Bahan
Engsel Pintu Bh 1.000 50,000.00 50,000.00
Tenaga
Pekerja Oh 0.005 100,000.00 500.00
Tukang Kayu Oh 0.500 100,000.00 50,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 100,500.00
6.6 C. Pasang Engsel Jendela Kupu-kupu (Bh)
SNI 03-2835-2002 Bahan
Engsel Jendela Bh 1.000 20,000.00 20,000.00
Tenaga
Pekerja Oh 0.010 100,000.00 1,000.00
Tukang Kayu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 31,000.00
6.12 D. Pasang Pegangan Pintu/Door holder (Bh)
SNI 03-2835-2002 Bahan
Door holder Bh 1.000 15,000.00 15,000.00
Tenaga
Pekerja Oh 0.050 100,000.00 5,000.00
Tukang Kayu Oh 0.500 100,000.00 50,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 70,000.00
 6.16 E. Pasang Kaca tebal 3 mm (m ²)
SNI 03-2835-2002 Bahan
Kaca tebal 3 mm M² 1.100 120,000.00 132,000.00
Tenaga
Pekerja Oh 0.015 100,000.00 -
Tukang Kayu Oh 0.150 100,000.00 -
Kepala Tukang Oh 0.015 100,000.00 -
Mandor Oh 0.001 150,000.00 -
Sub Total 132,000.00
6.23 F. Pasang Kaca wireglass tebal 5 mm (m ²)
SNI 03-2835-2002 Bahan
Kaca Wireglass 5 mm M² 1.100 100,000.00 110,000.00
Tenaga
Pekerja Oh 0.015 100,000.00 1,500.00
Tukang Kayu Oh 0.150 100,000.00 15,000.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 126,500.00

XII PEKERJAAN PENGECATAN

ALS A. Pengecatan Dinding Eksterior (m ²)
Bahan
Cat Meni Kg 0.200 25,000.00 5,000.00
Kertas Gosok Lbr 0.400 15,000.00 6,000.00
Plamir Kg 0.150 15,000.00 2,250.00
Cat dasar Kg 0.170 50,000.00 8,500.00
Cat penutup 2 kali Kg 0.160 45,000.00 7,200.00
Minyak Cat Ltr 0.150 20,000.00 3,000.00
Kuas 3" Bh 0.050 15,000.00 750.00
Tenaga
Pekerja Oh 0.070 100,000.00 7,000.00
Tukang Cat Oh 0.009 100,000.00 900.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 40,600.00
ALS B. Pengecatan Tembok Baru Interior (m ²)
Bahan
Plamir Kg 0.100 15,000.00 1,500.00
Kertas gosok LBR 1.000 10,000.00 10,000.00
Cat Dasar Kg 0.100 35,000.00 3,500.00
Cat Penutup 2x Kg 0.160 45,000.00 7,200.00
Tenaga
Pekerja Oh 0.020 100,000.00 2,000.00
Tukang Cat Oh 0.063 100,000.00 6,300.00
Kepala Tukang Oh 100,000.00 -
Mandor Oh 150,000.00 -
Sub Total 30,500.00

XIII PEKERJAAN INSTALASI LISTRIK

ALS A. Penyambungan Listrik PLN 2400 watt (LS)
Penyambungan PLN LS 1.000 2,000,000.00 2,000,000.00
ALS B. Pemasangan Lampu SL 25 Watt (Bh)
Lampu SL 25 Watt Bh 1.000 30,000.00 30,000.00
ALS C. Pemasangan Sekering Group (Bh)
Sekering Group Bh 1.000 17,500.00 17,500.00
ALS D. Pemasangan Stop Kontak (Bh)
Stop kontak Bh 1.000 12,500.00 12,500.00
ALS E. Pemasangan Sakelar Tunggal (Bh)
Sakelar Tunggal Bh 1.000 17,500.00 17,500.00
ALS F. Pemasangan Sakelar Ganda (Bh)
Sakelar Ganda Bh 1.000 12,500.00 12,500.00
 XIV PEKERJAAN SANITASI
6.2 A. Memasang Kloset Duduk Porselen (Bh)
SNI 03-2835-2002 Bahan
Kloset Duduk Porselen Bh 1.000 1,500,000.00 1,500,000.00
Semen Portland Kg 6.000 1,300.00 7,800.00
Pasir Pasang M3 0.010 75,000.00 750.00
Tenaga
Pekerja Oh 1.000 100,000.00 100,000.00
Tukang Batu Oh 1.500 100,000.00 150,000.00
Kepala Tukang Oh 1.500 100,000.00 150,000.00
Mandor Oh 0.160 150,000.00 24,000.00
Sub Total 1,932,550.00
6.8 B. Memasang Bak Mandi Bata Bata, Vol 0.3 M ³ (Bh)
SNI 03-2835-2002 Bahan
Batu Bata Bh 250.000 500.00 125,000.00
Semen Portland Kg 120.000 1,300.00 156,000.00
Pasir Pasang M3 0.300 75,000.00 22,500.00
Porselen (11x11) Cm Bh 360.000 10,000.00 3,600,000.00
Semen Nat Kg 6.000 7,500.00 45,000.00
Tenaga
Pekerja Oh 6.000 100,000.00 600,000.00
Tukang Batu Oh 3.000 100,000.00 300,000.00
Kepala Tukang Oh 0.300 100,000.00 30,000.00
Mandor Oh 0.300 150,000.00 45,000.00
Sub Total 4,923,500.00
6.35 C. Memasang Kran Air Ø ½" atau ¾" (Bh)
SNI 03-2835-2002 Bahan
Kran Air bh 1.000 75,000.00 75,000.00
Sealm Tape Bh 0.500 - -
Tenaga
Pekerja Oh 0.010 100,000.00 1,000.00
Tukang Batu Oh 0.100 100,000.00 10,000.00
Kepala Tukang Oh 0.010 100,000.00 1,000.00
Mandor Oh 0.005 150,000.00 750.00
Sub Total 87,750.00
6.27 D. Memasang pipa PVC tipe AW Ø 1" (m ¹)
SNI 03-2835-2002 Bahan
Pipa PVC m¹ 1.200 35,000.00 42,000.00
Perlengkapan 35 % harga pipa 0.350 42,000.00 14,700.00
Tenaga
Pekerja Oh 0.081 100,000.00 8,100.00
Tukang Batu Oh 0.135 100,000.00 13,500.00
Kepala Tukang Oh 0.014 100,000.00 1,350.00
Mandor Oh 0.004 150,000.00 615.00
Sub Total 80,265.00
6.32 E. Memasang pipa PVC tipe AW Ø 4" (m ¹)
SNI 03-2835-2002 Bahan
Pipa PVC m¹ 1.200 65,000.00 78,000.00
Perlengkapan 35 % harga pipa 0.350 78,000.00 27,300.00
Tenaga
Pekerja Oh 0.081 100,000.00 8,100.00
Tukang Batu Oh 0.135 100,000.00 13,500.00
Kepala Tukang Oh 0.014 100,000.00 1,350.00
Mandor Oh 0.004 150,000.00 615.00
Sub Total 128,865.00
6.17 F. Memasang Bak kontrol Pas Batu Bata 45X45 cm (Bh)
SNI 03-2835-2002 Bahan
Batu Bata M3 0.250 500.00 125.00
Semen Portland Kg 77.000 1,300.00 100,100.00
Pasir Pasang M3 0.130 75,000.00 9,750.00
Batu Kerikil M3 0.020 125,000.00 2,500.00
Besi Beton Kg 2.600 20,000.00 52,000.00
Pasir Beton M3 0.090 75,000.00 6,750.00
Tenaga
Pekerja Oh 1.420 100,000.00 142,000.00
Tukang Batu Oh 0.473 100,000.00 47,300.00
Kepala Tukang Oh 0.047 100,000.00 4,700.00
Mandor Oh 0.071 150,000.00 10,650.00
Sub Total 375,875.00
 Daftar Harga Bahan
PEKERJAAN : PEMBANGUNAN GEDUNG HOTEL 4 LANTAI
LOKASI : SEMARANG JAWA TENGAH
TAHUN ANGGARAN : 2023/2024
0

No Bahan Satuan Harga (Rp) Stok di pasaran

1 Dolken Kayu Ø 8-10/400 cm Btg Rp 20,000.00
2 Semen Portland Kg Rp 1,300.00
3 Pasir Beton M³ Rp 75,000.00
4 Koral Beton M³ Rp 75,000.00
5 Kayu 5/7 M³ Rp 250,000.00
6 Paku Biasa 2"-5" Kg Rp 15,000.00
7 Residu Lt Rp 10,000.00
8 Kayu Papan Bengkirai 3/20 M³ Rp 75,000.00
9 Besi Strip Kg Rp 15,000.00
10 Pasir Pasang M³ Rp 75,000.00
11 Seng Plat Lbr Rp 20,000.00
12 Jendela Nako 12 kaca/1m Bh Rp 20,000.00
13 Kaca Polos 5 mm M² Rp 120,000.00
14 Kunci Tanam Bh Rp 125,000.00
15 Plywood 4 mm Lbr Rp 75,000.00
16 Pasir Urug M³ Rp 125,000.00
17 Batu Belah 15/20 cm M³ Rp 125,000.00
18 Bata Merah 5 X 11 X 22 cm Bh Rp 500.00
19 Kapur Padam M³ Rp 15,000.00
20 Kayu jati, balok M³ Rp 50,000.00
21 Kayu Jati, papan M³ Rp 50,000.00
22 Kayu Bengkirai, balok M³ Rp 50,000.00
23 Kayu Borneo, balok M³ Rp 50,000.00
24 Kayu Borneo,Papan M³ Rp 50,000.00
25 Kayu Meranti Btg Rp 50,000.00
26 Kayu Terentang M³ Rp 50,000.00
27 Minyak Bekisting Lt Rp 12,000.00
28 Besi Beton polos Kg Rp 12,500.00
29 Kawat Beton Kg Rp 12,000.00
30 Kayu Albasiah M³ Rp 25,000.00
31 Plywood tebal 9 mm Lbr Rp 125,000.00
32 Keramik 60x60 cm Bh Rp 75,000.00
33 Plint Ubin 10x60 cm Bh Rp 25,000.00
34 Kunci Tanam Bh Rp 75,000.00
35 Engsel Pintu Bh Rp 50,000.00
36 Engsel Jendela Bh Rp 20,000.00
37 Door holder Bh Rp 15,000.00
38 Kaca Wireglass 5 mm M² Rp 100,000.00
39 Cat Meni Kg Rp 25,000.00
40 Kertas Gosok kayu Lbr Rp 15,000.00
41 Plamir Kg Rp 15,000.00
42 Cat dasar kayu Kg Rp 50,000.00
43 Cat penutup 2 kali Kg Rp 45,000.00
44 Minyak Cat Ltr Rp 20,000.00
45 Kuas 3" Bh Rp 15,000.00
46 Plamir tembok Kg Rp 15,000.00
47 Kertas gosok tembok Lbr Rp 10,000.00
48 Cat Dasar tembok Kg Rp 35,000.00
49 Cat Penutup 2x Kg Rp 45,000.00
50 Kloset Duduk INA Porselen Bh Rp 1,500,000.00
51 Porselen (11x11) Cm Bh Rp 10,000.00
52 Semen Nat Kg Rp 7,500.00
53 Kran Air bh Rp 75,000.00
54 Sealm Tape Kg Rp 50,000.00
55 Pipa PVC 1" m¹ Rp 35,000.00
56 Pipa PVC 4" m¹ Rp 65,000.00
3
57 Batu Kerikil M Rp 125,000.00
58 Besi Beton Kg Rp 20,000.00
59 Genteng Bubung Palentong Bh Rp 20,000.00
60 Genteng Beton Bh Rp 12,000.00
61 Kayu Profil M¹ Rp 10,000.00
62 Paku plafon Kg Rp 10,000.00
63 Pelat Asbes tebal 6mm M² Rp 12,500.00
64 Ubin Graneet 60x60 cm Bh Rp 75,000.00
65 Semen Warna Kg Rp 25,000.00
66 Ubin Keramik Artistik 40X20 cm Bh Rp 30,000.00
67 Septic tank + Resapan Bh Rp 5,000,000.00

No Tenaga Sat Harga

1 Pekerja Oh Rp 100,000.00
2 Tukang Batu Oh Rp 100,000.00
3 Tukang Kayu Oh Rp 100,000.00
4 Tukang Besi Oh Rp 100,000.00
5 Tukang Gali Oh Rp 100,000.00
6 Tukang Cat Oh Rp 100,000.00
7 Tukang Politur Oh Rp 100,000.00
8 Kepala Tukang Oh Rp 150,000.00
9 Mandor Oh Rp 150,000.00
10 Masinis/operator Oh Rp 150,000.00
11 Kernet Oh Rp 100,000.00
12 Penyemprot Oh Rp 100,000.00
13 Pekerja malam Oh Rp 100,000.00
 REKAPITULASI
PEKERJAAN : PEMBANGUNAN GEDUNG HOTEL 4 LANTAI
LOKASI : SEMARANG JAWA TENGAH
TAHUN ANGGARAN : 2023/2024

No Jenis Pekerjaan Jumlah Harga (Rp)

I PEKERJAAN KONSTRUKSI
A PEKERJAAN PERSIAPAN Rp 63,379,690.00
B PEKERJAAN TANAH DAN PONDASI Rp 687,210,106.00
C STRUKTUR BETON Rp 5,200,448,480.00
D PEKERJAAN ATAP Rp 338,557,500.00
E PEKERJAAN PLAFOND Rp 288,509,400.00
F PEKERJAAN PASANGAN Rp 1,951,326,905.50
G PEKERJAAN KUSEN PINTU & JENDELA Rp 1,603,200,000.00
H PEKERJAAN PENGECATAN Rp 297,663,260.00
I PEKERJAAN PLUMBING&SANITAIR Rp 280,197,600.00
J PEKERJAAN INSTALASI LISTRIK Rp 466,680,000.00
K PEKERJAAN LAIN-LAIN 643,350,000.00
JUMLAH PEKERJAAN KONSTRUKSI Rp 11,820,522,941.50
II PENGADAAN
A PENGADAAN MEUBELAIR Rp 480,000,000.00
B PENGADAAN ASESORIS KAMAR Rp 450,000,000.00
C PENGADAAN ASESORIS CAFÉ Rp 240,000,000.00
D PENGADAAN ALAT-ALAT DAPUR Rp 400,000,000.00
E PENGADAAN ALAT-ALAT KEBUN Rp 100,000,000.00
G PERSIAPAN AWAL OPERASIONAL Rp 500,000,000.00

JUMLAH PENGADAAN Rp 2,170,000,000.00

JUMLAH TOTAL 13,990,522,941.50
DIBULATKAN Rp 13,990,000,000.00

HARGA PENGAJUAN PENAWARAN SEBESAR….. Rp 13,990,000,000.00

TERBILANG :
TIGA BELAS MILYAR SEMBILAN RATUS SEMBILAN PULUH JUTA RUPIAH

LOVEL HAROLD MAWEI

DIR. OPERASIONAL
 Rencanana Anggaran Biaya Pelaksanaan
PEKERJAAN : PEMBANGUNAN GEDUNG HOTEL 4 LANTAI
LOKASI : SEMARANG JAWA TENGAH
TAHUN ANGGARAN : 2023/2024
0

Harga Satuan Jumlah Harga

No Jenis Pekerjaan Satuan Volume Total Harga (Rp)
(Rp) (Rp)
A PEKERJAAN PERSIAPAN 63,379,690.00
1 Papan Proyek unit 1.00 443,190.00 443,190.00
2 Pembersihan Lokasi ls 500.00 17,500.00 8,750,000.00
3 Pek. Laporan & Dokumentasi ls 1.00 1,250,000.00 1,250,000.00
4 Pemasangan Pagar sementara ls 100.00 112,200.00 11,220,000.00
5 Pembuatan Direksikeet/Gudang bahan m2 40.00 745,100.00 29,804,000.00
6 Pek. Pengukuran dan Bauwplank ls 500.00 23,825.00 11,912,500.00
B PEKERJAAN TANAH DAN PONDASI 687,210,106.00
1 Pek. Galian Tanah Pondasi m³ 875.00 46,000.00 40,250,000.00
2 Pek. Urugan tanah kembali m³ 218.75 46,000.00 10,062,500.00
3 Pek. Urugan Peninggian peil lantai (t=100cm) m³ 835.00 271,500.00 226,702,500.00
4 Pek. Pasir urug
-Bawah Pondasi m³ 92.34 181,500.00 16,759,710.00
-Bawah Lantai m³ 167.00 181,500.00 30,310,500.00
5 Pek. Pondasi Tapak P1 (100x100x30) m³ 35.40 3,745,100.00 132,576,540.00
6 Pek. Sloof Beton (20/30) m³ 61.56 3,745,100.00 230,548,356.00
C PEKERJAAN STRUKTUR
C1 STRUKTUR BETON 5,200,448,480.00
1 Pek. Kolom beton K1 (30/30) m³ 95.58 6,210,400.00 593,590,032.00
2 Pek. Kolom Praktis KP(15/15) m³ 31.86 3,745,100.00 119,318,886.00
3 Pek. Balok Beton B1, B2 (20/30) m³ 246.24 6,210,400.00 1,529,248,896.00
4 Pek. Balok Lintel BL (15/15) dan RB (15/15) m³ 61.56 6,210,400.00 382,312,224.00
5 Pek. Lantai Beton T = 10 cm m³ 167.00 3,745,100.00 625,431,700.00
6 Pek. Ramp Beton T = 10 cm m³ 135.00 3,745,100.00 505,588,500.00
7 Pek. Kolom topi topi (30/30) m³ 107.53 6,210,400.00 667,788,786.00
8 Pek. Balok B4 dan sopi sopi (15/20) m³ 92.34 6,210,400.00 573,468,336.00
9 Pek. Plat Beton topi topi (10/60) m³ 32.80 6,210,400.00 203,701,120.00

C2 PEKERJAAN ATAP 338,557,500.00

Rangka atap
1 Rangka atap baja ringan m2 450.00 300,000.00 135,000,000.00
2 Pasang atap genteng beton datar m2 450.00 162,450.00 73,102,500.00
3 Lisplank GRC m2 359.10 50,000.00 17,955,000.00
4 Pasang alumunium foil, glasswool, roofmesh m2 450.00 250,000.00 112,500,000.00
D Pek. Plafond 288,509,400.00
1 Plafond gipsum 9mm + rangka m2 1,800.00 125,000.00 225,000,000.00
2 Plafond calsiboard 4.5mm + rangka m2 359.10 134,000.00 48,119,400.00
3 lis gypsum 5 cm m' 513.00 30,000.00 15,390,000.00
E PEKERJAAN PASANGAN 1,951,326,905.50
1 Pasangan dinding bata m² 3,078.00 95,175.00 292,948,650.00
2 plester + acian m² 6,156.00 38,532.00 237,202,992.00
3 pasangan rolaag bata m² 256.50 95,175.00 24,412,387.50
4 pek rabat beton t=5cm keliling bangunan lbr 100 cm m² 513.00 556,000.00 285,228,000.00
5 perk. Meja beton wastafel t = 8 cm m² 38.40 960,000.00 36,864,000.00
6 perk. Granit lantai 60/60 m² 1,600.00 452,444.00 723,910,400.00
7 perk. Keramik lantai 40/40 unpolished rabat m² 200.00 294,532.50 58,906,500.00
8 perk. Keramik lantai 20/20 unpolished m² 204.00 307,444.00 62,718,576.00
9 perk. Plint Keramik lantai 60/10 polished m' 513.00 95,000.00 48,735,000.00
10 acian lantai m² 513.00 20,800.00 10,670,400.00
11 pengecatan lantai (cat minyak) m² 513.00 30,000.00 15,390,000.00
12 pengecatan jalur lantai m² 312.00 30,000.00 9,360,000.00
13 pas. Keramik bak&meja wastafel 60/60 m² 24.00 150,000.00 3,600,000.00
14 pas keramik dinding 30/60 polished m² 24.00 120,000.00 2,880,000.00
15 pas keramik dinding 40/40 kolom entrance m² 236.00 120,000.00 28,320,000.00
16 Tulisan papan nama hotel ls 1.00 2,000,000.00 2,000,000.00
17 tali air m' 312.00 240,000.00 74,880,000.00
18 list profilan dinding m' 1,026.00 25,000.00 25,650,000.00
19 Exhausfan dia 16" ls 17.00 450,000.00 7,650,000.00
F PEKERJAAN KUSEN PINTU & JENDELA 1,603,200,000.00
1 kusen/pintu type P1 unit 64.00 2,500,000.00 160,000,000.00
2 kusen/pintu type P2 unit 64.00 2,250,000.00 144,000,000.00
3 kusen/pintu type P3 (spandrell) unit 64.00 3,500,000.00 224,000,000.00
4 kusen/pintu type J1 unit 64.00 2,500,000.00 160,000,000.00
5 kusen/pintu type J2 unit 64.00 2,750,000.00 176,000,000.00
6 kusen/pintu type J3 unit 64.00 3,450,000.00 220,800,000.00
7 kusen/pintu type BV unit 64.00 3,600,000.00 230,400,000.00
8 kusen/pintu type PJ1 unit 64.00 3,750,000.00 240,000,000.00
9 Tralis Jendela (besi begel) m² 192.00 250,000.00 48,000,000.00

G PEKERJAAN PENGECATAN 297,663,260.00

1 Pengecatan dinding interior m² 3,078.00 30,500.00 93,879,000.00
2 Pengecatan dinding ekterior m² 3,308.00 40,600.00 134,304,800.00
3 pengecatan plafond m² 1,800.00 30,500.00 54,900,000.00
4 Pengecatan lisplank m² 359.10 40,600.00 14,579,460.00
H PEKERJAAN PLUMBING&SANITAIR 280,197,600.00
1 Instalasi Pipa PVC AW 4" m' 336.00 174,100.00 58,497,600.00
2 Instalasi Pipa PVC AW 2" m' 252.00 150,000.00 37,800,000.00
3 Instalasi Pipa PVC AW 3/4" m' 420.00 45,000.00 18,900,000.00
4 Instalasi Pipa PVC AW 1/2" m' 315.00 40,000.00 12,600,000.00
5 septic tank dan rembesan unit 10.00 5,000,000.00 50,000,000.00
6 Pemasangan closet duduk bh 64.00 400,000.00 25,600,000.00
7 pemasangan kran air bh 128.00 50,000.00 6,400,000.00
8 pemasangan wastafel + keran bh 128.00 450,000.00 57,600,000.00
9 pemasangan cermin wastafel 100x200 unit 64.00 200,000.00 12,800,000.00
I PEKERJAAN INSTALASI LISTRIK 466,680,000.00
1 Penyambungan Daya Listrik 11.000 VA VA 11,000.00 12,000.00 132,000,000.00
2 Perijinan sertifikat Layak Operasi (SLO) VA 11,000.00 5,000.00 55,000,000.00
3 Panel listrik (Panel terbuat dari plat besi dan isi 11 MB) unit 64.00 300,000.00 19,200,000.00
4 Pek. Instalasi kabel feeder NYY 4x10 mm2 m' 200.00 40,000.00 8,000,000.00
5 Pek. Instalasi Penerangan & kabel NYM 3x2,5 mm2+conduit ttk 784.00 115,000.00 90,160,000.00
6 Pek. Instalasi Power kipas, exhaustfan ttk 192.00 115,000.00 22,080,000.00
7 Pemasangan lampu TKI 2x36 W bh 64.00 300,000.00 19,200,000.00
8 Pemasangan lampu baret kotak 18/22w bh 192.00 250,000.00 48,000,000.00
9 pemasangan lampu E27ESS 8 watt + donlight 4" bh 64.00 135,000.00 8,640,000.00
10 pemasangan saklar engkle bh 64.00 30,000.00 1,920,000.00
11 pemasangan saklar doble bh 192.00 40,000.00 7,680,000.00
12 Pemasangan Stop Kontak single bh 122.00 25,000.00 3,050,000.00
13 pemasangan exhaus fan dinding unit 76.00 450,000.00 34,200,000.00
14 pemasangan kipas angin gantung unit 24.00 600,000.00 14,400,000.00
15 Pemasangan Stop Kontak ekhaus fan Bh 64.00 35,000.00 2,240,000.00
16 graunding (max 2 ohm) lot 14.00 65,000.00 910,000.00
J PEKERJAAN LAIN-LAIN 643,350,000.00
1 Pembuatan Taman m2 245.00 250,000.00 61,250,000.00
2 Pembuatan Staircase unit 8.00 15,000,000.00 120,000,000.00
3 Pagar keliling m' 220.00 600,000.00 132,000,000.00
4 Rabat Beton parkir m2 640.00 340,000.00 217,600,000.00
5 Perijinan IMB m2 500.00 225,000.00 112,500,000.00

JUMLAH TOTAL (A+B+C+D+E+F+G+H+I+J) Rp 11,820,522,941.50