RENCANA ANGGARAN BIAYA

JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Total Harga

A. Pekerjaan Persiapan 141,823,480.00

B. Pekerjaan Tanah 30,456,724.32
C. Pekerjaan Pondasi 322,695,460.71
D. Pekerjaan dinding & beton 1,691,121,459.76
E. Pekerjaan Lantai keramik 801,259,901.15
F. Pekerjaan Kusen, Pintu & Jendela 340,255,500.00
G. Pekerjaan Plafond 259,172,202.00
H. Pekerjaan Rangka Atap 41,895,021.00
I. Pekerjaan Sanitair & Instalasi Air 54,735,500.00
J. Pekerjaan Pengecatan 352,722,868.00
K. Pekerjaan Listrik 138,317,600.00
L. Pekerjaan Lain-lain 136,417,101.37
M. Pekerjaan Tambahan 160,067,653.69

Jumlah 4,470,940,472.00

DIBULATKAN 4,470,900,000.00

LUAS BANGUNAN 1,750.00

PER M2 EXCLUDE PPn 2,554,800.00
 RENCANA ANGGARAN BIAYA
JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Spesifikasi Sat. Vol. Harga Total Harga

CWR

A. PEKERJAAN PERSIAPAN
1 Pembersihan lapangan Sebelum dan sesudah proyek M² 800.00 150,000 120,000,000.00
2 Papan nama proyek Identitas Blok dan Nama unit 1.00 450,000 450,000.00
3 Direksi keet dan gudang Uk. 4x8 m' M² 32.00 367,650 11,764,800.00
4 Air kerja Pompa tangan Ls 1.00 3,500,000 3,500,000.00
5 Listrik kerja 1300 watt Ls 1.00 3,000,000 3,000,000.00
6 Bauwplank Keliling lahan M' 124.00 25,070 3,108,680.00
TOTAL 141,823,480.00

B. PEKERJAAN TANAH
1 Galian Pondasi M³ 181.44 89,028 16,153,240.32
2 Urugan tanah pondasi Urug kembali dari sisa galian M³ 46.80 20,680 967,824.00
3 Urugan pasir bawah pondasi tebal = 5 cm M³ 3.80 66,000 250,800.00
4 Urugan pasir bawah lantai tebal = 5 cm M³ 31.96 66,000 2,109,360.00
5 Pemadatan tanah Pondasi M² 64.20 15,000 963,000.00
6 Pemadatan tanah lantai M² 667.50 15,000 10,012,500.00
TOTAL 30,456,724.32

C. PEKERJAAN PONDASI
1 Cerucuk Gelam Ttk 560.00 10,000 5,600,000.00
2 Pondasi Tapak Uk.150/150, 80 x 80 M³ 26.20 2,544,946 66,677,588.96
3 Balok Sloof Uk.20/30, 15/25 cm M³ 38.80 4,842,484 187,888,363.35
4 Lantai kerja bawah pondasi T = 5 cm M³ 7.80 721,312 5,626,233.60
5 Pondasi rollag bata M² 626.00 90,900 56,903,274.80
TOTAL 322,695,460.71

D. Pekerjaan Dinding dan Beton

1 Pasangan bata 1:2 Bata Palembang M² 566.45 113,358 64,211,639.10
2 Pasangan bata 1:5 Bata Palembang M² 1,950.00 90,900 177,254,610.00
3 Plester/aci 1:2 Konvensional M² 1,132.90 59,884 67,842,130.44
4 Plester/aci 1:5 Konvensional M² 3,900.00 54,871 213,996,120.00
5 Beton kolom praktis Uk 12/12 cm M³ 10.36 5,501,517 56,995,715.76
6 Beton kolom Uk. 13/40, 20/40 cm M³ 40.60 5,783,858 234,824,628.10
7 Beton ring balok Uk 13/13 cm M³ 5.21 3,621,474 18,867,880.67
8 Beton balok Uk. 20/30, 20/40, 20/45, 20/50 cm M³ 65.40 5,405,085 353,492,570.12
 RENCANA ANGGARAN BIAYA
JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Spesifikasi Sat. Vol. Harga Total Harga

CWR
9 Dak beton T = 12 cm M³ 139.60 3,323,792 464,001,349.83
10 Tangga beton Uk. Sesuai gambar M³ 4.80 4,632,378 22,235,415.73
11 Waterprofing dak, talang beton Hycoates M² 357.90 23,500 8,410,650.00
12 Waterproofing KM Hycoates M² 382.50 23,500 8,988,750.00
TOTAL 1,691,121,459.76

E. Pekerjaan Lantai Keramik

1 Floor bawah keramik Tebal 5 cm M² 696.60 721,312 502,465,939.20
2 Keramik lantai Uk. 60x60 ex. Roman M² 1,286.40 139,489 179,438,713.92
Plin lantai keramik Uk. 60x60 ex. Roman M' 732.22 8,836 6,469,753.14
3 Keramik lantai KM Atas & Bawah 30x30 ex. Roman M² 65.00 136,466 8,870,293.25
Keramik dinding KM Atas & Bawah 20x60 ex. Roman M² 800.80 122,187 97,847,389.64
4 Keramik tangga Uk. 60x60 ex. Roman M² 40.00 139,489 5,579,562.00
Keramik Nosing tangga 10x20 ex. Roman M' 65.00 9,050 588,250.00
TOTAL 801,259,901.15

F. Pekerjaan Kusen pintu dan jendela

1 Kusen Pintu, pintu + kunci PVC kamar mandi termasuk kunci bulat Set 48.00 244,750 11,748,000.00
2 Kusen Pintu, pintu + kunci Kayu Kelas 2 Set 48.00 1,500,000 72,000,000.00
3 Kusen aluminium Supply By Owner Ls 1.00 250,000,000 250,000,000.00
4 Opening kusen alluminium M' 520.60 12,500 6,507,500.00
TOTAL 340,255,500.00

G. Pekerjaan Plafond
1 Plafond Gypsum + Rangka Metal Elephant Rangka Metal Furing Aplus M² 1,720.20 150,010 258,047,202.00
2 Man hole M² 45.00 25,000 1,125,000.00
TOTAL 259,172,202.00

H. Pekerjaan Rangka Atap

1 Kuda-kuda Atap Baja ringan Ex. Karangpilang Ls sbo -
2 Genteng badan Genteng Flat Stone ex. CP M² 261.80 85,150 22,292,270.00
3 Genteng nok Genteng Flat Stone ex. CP M' 61.00 141,041 8,603,501.00
4 Genteng nok ujung Genteng Flat Stone ex. CP Bh 5.00 26,350 131,750.00
5 Genteng nok segitiga Genteng Flat Stone ex. CP Bh 6.00 0.00
6 Aluminium foil single side M² 270.00 21,000 5,670,000.00
7 Listplank GRC 9 mm M' 63.00 82,500 5,197,500.00
TOTAL 41,895,021.00
 RENCANA ANGGARAN BIAYA
JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Spesifikasi Sat. Vol. Harga Total Harga

CWR
I. Pekerjaan Sanitair dan Instalasi air
1 Instalasi air bersih Ex . Wavin kelas AW M' 370.00 9,500 3,515,000.00
2 Instalasi air kotor 2.5” & 4” Ex. Wavin kelas D M' 285.00 22,500 6,412,500.00
3 Instalasi air kotor 1.25 – 2 “ Ex. Wavin kelas D M' 320.00 10,000 3,200,000.00
4 Bak kontrol Bh 16.00 125,000 2,000,000.00
5 Pasang kran tembok IN 301 A Ex American Standard Bh 58.00 113,000 6,554,000.00
6 Floor drain IR 23 N Ex American Standard Bh 45.00 175,000 7,875,000.00
7 Tempat sabun AAR 3A6, Uk 11x22 cm Ex Amstad Bh 44.00 47,250 2,079,000.00
8 Roof drain Stainless Bh 12.00 75,000 900,000.00
9 Septik tank Pas. Bata Unit 8.00 2,700,000 21,600,000.00
10 Sumur resapan unit 0.00
11 Bak meter air Besi siku dan plat 3 mm+gembok Unit 8.00 75,000 600,000.00
12 Bak Penampungan Air Bersih Unit 8.00 75,000 600,000.00
13 Tedmond 2500 L Unit 6.00 75,000 450,000.00
TOTAL 54,735,500.00

K. Pekerjaan Pengecatan
1 Cat dinding dalam M² 2,970.20 71,060 211,062,412.00
2 Cat dinding luar M² 1,727.00 81,060 139,990,620.00
3 Cat listplank M' 20.60 81,060 1,669,836.00
TOTAL 352,722,868.00

L. Pekerjaan listrik
1 Instalasi titik lampu Kabel Praba Ttk 400.00 125,000 50,000,000.00
Fitting lampu downlight Ttk 300.00 35,000 10,500,000.00
2 Instalasi Stop kontak Kabel Praba Ttk 200.00 125,000 25,000,000.00
Stop kontak Gracio 4151-55 white Ex. Broco Ttk 200.00 14,410 2,882,000.00
3 Saklar tunggal Gracio 4161-55 white Ex. Broco Bh 60.00 13,580 814,800.00
4 Saklar double Gracio 4162-55 white Ex. Broco Bh 180.00 19,580 3,524,400.00
5 Saklar hotel Gracio 4163-55 white Ex. Broco Bh 40.00 19,430 777,200.00
6 Panel box/Sekering 2 group MG Domae Unit 50.00 42,500 2,125,000.00
7 Panel box/Sekering 12 group MG Domae Unit 20.00 85,000 1,700,000.00
8 Instalasi TV Ttk 45.00 175,000 7,875,000.00
Outlet TV Gracio 4183-55 white Ex.Broco Ttk 45.00 41,450 1,865,250.00
9 Instalasi Telepon Ttk 45.00 155,000 6,975,000.00
Outlet Telpon Gracio 4171-55 white Ex. Broco Ttk 45.00 57,310 2,578,950.00
10 Instalasi lampu dinding Bh 40.00 125,000 5,000,000.00
11 Sparing SR Bh 40.00 20,000 800,000.00
12 Kabel tuvur NYY 4x10 mm +pipa PVC M' 40.00 47,500 1,900,000.00
13 Penagkal Petir Bc 35 mm + 2 bh split Ttk 2.00 4,500,000 9,000,000.00
14 Arde/pentanahan Maks 2 ohm, Kabel BC 6 mm+GIP ø1/2” Unit 2.00 2,500,000 5,000,000.00
 RENCANA ANGGARAN BIAYA
JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Spesifikasi Sat. Vol. Harga Total Harga

CWR
TOTAL 138,317,600.00
 RENCANA ANGGARAN BIAYA
JOHN KOS HARIAN & BULANAN

No. Item Pekerjaan Spesifikasi Sat. Vol. Harga Total Harga

CWR
M. Pekerjaan Lain-lain
1 Pembersihan akhir Ls 1.00 5,000,000 5,000,000.00
2 Railing Tangga Utama + finish Besi Plat 6 mm (Sesuai Gambar) M' 94.40 475,000 44,840,000.00
3 Ralling Balkon + Finish Hollow 20x40 t=2mm (Sesuai Gambar) M' 21.00 375,000 7,875,000.00
4 Canopy Kaca Kaca Tempered 6 mm Rangka Besi M² 85.00 575,000 48,875,000.00
5 Penebalan dinding tampak depan Pas Bata M² 123.14 90,900 11,193,401.37
6 Tali air dinding Semen Gurat Uk. 3 cm M' 207.64 17,500 3,633,700.00
7 Tangga Putar untuk service Sesuai Gambar Ls 2.00 7,500,000 15,000,000.00
TOTAL 136,417,101.37

N. Pekerjaan Tambahan
1 Pek Foot plat Uk. 50x50x12 mm M³ 2.03 4,842,484 9,830,241.69
2 Pek Grountank Kap 1m3 + inst unit 8.00 3,500,000 28,000,000.00
3 Pek Cat plafond M² 1,720.20 71,060 122,237,412.00
TOTAL 160,067,653.69

SUBTOTAL 4,470,940,472.00
Dibulatkan 4,470,900,000.00

LUAS BANGUNAN 1,750.00

Per M2 2,554,800.00
 DAFTAR ANALISA HARGA SATUAN PEKERJAAN
TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
1 DIREKSI KEET m2
Kayu kls III m3 0.100 1,950,000.00 195,000.00
Paku 5 s/d 7 kg 0.250 15,000.00 3,750.00
Seng Gelombang BJLS 28 lbr 1.100 42,000.00 46,200.00
Triplek 3 mm lbr 0.500 40,000.00 20,000.00
PC (50 kg) zak 0.100 52,000.00 5,200.00
Pasir pasang m3 0.250 70,000.00 17,500.00
Bata merah bh 45.000 500.00 22,500.00
Upah direksi keet m2 1.000 57,500.00 57,500.00
Jumlah Harga 57,500.00 310,150.00
Total Harga 367,650.00

2 URUGAN TANAH m3
Tanah urug m3 1.200 45,000.00 54,000.00
Pekerja org 0.250 80,000.00 20,000.00
Mandor org 0.010 100,000.00 1,000.00
Alat bantu ls 1.000 1,200.00 1,200.00
Jumlah Harga 22,200.00 54,000.00
Total Harga 76,200.00

3 PEK PAS BOUWPLANK m1

Kayu kls III Org 0.010 1,950,000.00 19,500.00
Paku 5 s/d 7 Org 0.038 15,000.00 570.00
Ongkos Pasang ls 1.000 5,000.00 5,000.00
Jumlah Harga 5,000.00 20,070.00
Total Harga 25,070.00

4 PEK GALIAN TANAH BIASA m3

Tukang gali Org 0.8942 90,000.00 80,478.00
Mandor Org 0.0780 100,000.00 7,800.00
Alat Bantu lot 0.050 15,000.00 750.00
Jumlah Harga 88,278.00 750.00
Total Harga 89,028.00

5 URUGAN KEMBALI PONDASI m3

Tukang gali Org 0.192 90,000.00 17,280.00
Mandor Org 0.019 100,000.00 1,900.00
Alat Bantu lot 0.100 15,000.00 1,500.00
Jumlah Harga 19,180.00 1,500.00
Total Harga 20,680.00

6 URUGAN PASIR URUG m3

Pasir urug m3 1.200 37,500.00 45,000.00
Pekerja org 0.250 80,000.00 20,000.00
Mandor org 0.010 100,000.00 1,000.00
Jumlah Harga 21,000.00 45,000.00
Total Harga 66,000.00

7 ADUKAN LANTAI KERJA 1 : 3 : 5 m3

PC (50 kg) zak 3.956 52,000.00 205,712.00
Pasir beton m3 0.550 55,000.00 30,250.00
Batu koral m3 0.930 320,000.00 297,600.00
Peralatan lot 0.075 50,000.00 3,750.00
Pekerja org 1.725 80,000.00 138,000.00
Tukang batu org 0.500 90,000.00 45,000.00
Mandor org 0.010 100,000.00 1,000.00
Jumlah Harga 184,000.00 537,312.00
Total Harga 721,312.00

8 COR BETON MUTU K-225 m3

Beton Redymix K. 225 m3 1.000 620,000.00 620,000.00
Concret pump m3 1.000 26,500.00 26,500.00
Alat bantu hari 1.000 50,000.00 50,000.00
Pekerja org 1.725 80,000.00 138,000.00
Tukang org 0.500 90,000.00 45,000.00
Kepala tukang org 0.050 100,000.00 5,000.00
Mandor org 0.010 100,000.00 1,000.00
Jumlah Harga 189,000.00 696,500.00
Total Harga 885,500.00
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
9 BEKISTING (2 x pakai) m2
Balok kls III m3 0.024 1,950,000.00 35,100.00
Paku 5 s/d 7 kg 0.400 15,000.00 6,000.00
Multiplex 9 mm m2 1.000 34,288.19 34,288.19
Pekerja org 0.120 80,000.00 9,600.00
Tukang org 0.150 90,000.00 13,500.00
Kepala tukang org 0.050 100,000.00 5,000.00
Mandor org 0.025 100,000.00 2,500.00
Jumlah Harga 30,600.00 75,388.19
Total Harga 105,988.19

10 STOOT WERK (2 x pakai) m2

Balok kls III m3 0.086 1,950,000.00 84,240.00
Paku 5 s/d 7 kg 0.250 15,000.00 3,750.00
Pekerja org 0.075 80,000.00 6,000.00
Tukang org 0.100 90,000.00 9,000.00
Kepala tukang org 0.100 100,000.00 10,000.00
Mandor org 0.009 100,000.00 850.00
Jumlah Harga 25,850.00 87,990.00
Total Harga 113,840.00

11 BESI BETON TERPASANG kg

Besi beton kg 1.050 7,000.00 7,350.00
Kawat beton kg 0.025 10,800.00 270.00
Peralatan potong besi ls 1.000 1,500.00 1,500.00
Tukang besi org 0.008 90,000.00 731.71
Kepala tukang org 0.004 100,000.00 434.78
Mandor org 0.004 100,000.00 434.78
Jumlah Harga 1,601.27 9,120.00
Total Harga 10,721.27

12 Beton Poer K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 135.800 9,120.00 1,238,496.00
Bekisting m2 1.920 75,388.19 144,745.33
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 135.800 1,601.27 217,452.81
Upah Bekisting m2 1.920 30,600.00 58,752.00
Jumlah Harga 465,204.81 2,079,741.33
Total Harga 2,544,946.14

13 Pondasi Foot plat K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 145.000 9,120.00 1,322,400.00
Bekisting m2 22.667 75,388.19 1,708,799.07
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 145.000 1,601.27 232,184.52
Upah Bekisting m2 22.667 30,600.00 693,600.00
Jumlah Harga 1,114,784.52 3,727,699.07
Total Harga 4,842,483.59

14 Sloof beton K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 185.550 9,120.00 1,692,216.00
Bekisting m2 12.857 75,388.19 969,276.79
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 185.550 1,601.27 297,116.12
Upah Bekisting m2 12.857 30,600.00 393,428.57
Jumlah Harga 879,544.69 3,357,992.79
Total Harga 4,237,537.48

15 Beton tangga K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 245.680 9,120.00 2,240,601.60
Bekisting m2 10.500 75,388.19 791,576.04
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 245.680 1,601.27 393,400.64
Upah Bekisting m2 10.500 30,600.00 321,300.00
Jumlah Harga 903,700.64 3,728,677.64
Total Harga 4,632,378.28
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
16 Balok beton K.225 m3
Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 211.708 9,120.00 1,930,780.00
Bekisting m2 12.500 75,388.19 942,352.43
Stutwerk m2 8.125 87,990.00 714,918.75
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 211.708 1,601.27 339,002.74
Upah Bekisting m2 12.500 30,600.00 382,500.00
Upah stutwerk m2 8.125 25,850.00 210,031.25
Jumlah Harga 1,120,533.99 4,284,551.18
Total Harga 5,405,085.17

17 Ring balok beton K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 156.333 9,120.00 1,425,760.00
Bekisting m2 10.000 75,388.19 753,881.94
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 156.333 1,601.27 250,332.27
Upah Bekisting m2 10.000 30,600.00 306,000.00
Jumlah Harga 745,332.27 2,876,141.94
Total Harga 3,621,474.22

18 Balok latei K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 254.000 9,120.00 2,316,480.00
Bekisting m2 20.000 75,388.19 1,507,763.89
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 254.000 1,601.27 406,723.22
Upah Bekisting m2 20.000 30,600.00 612,000.00
Jumlah Harga 1,207,723.22 4,520,743.89
Total Harga 5,728,467.11

19 Kolom beton K.225 m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 282.050 9,120.00 2,572,296.00
Bekisting m2 15.000 75,388.19 1,130,822.92
Stutwerk m2 2.500 87,990.00 219,975.00
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 282.050 1,601.27 451,638.92
Upah Bekisting m2 15.000 30,600.00 459,000.00
Upah stutwerk m2 2.500 25,850.00 64,625.00
Jumlah Harga 1,164,263.92 4,619,593.92
Total Harga 5,783,857.84

20 Kolom beton praktis m3

Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 232.832 9,120.00 2,123,425.93
Bekisting m2 20.000 75,388.19 1,507,763.89
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 232.832 1,601.27 372,827.15
Upah Bekisting m2 20.000 30,600.00 612,000.00
Jumlah Harga 1,173,827.15 4,327,689.81
Total Harga 5,501,516.97

21 Plat beton t= 12 cm m3
Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 124.952 9,120.00 1,139,558.70
Bekisting m2 8.333 75,388.19 628,234.95
Stutwerk m2 8.333 87,990.00
Upah cor m2 1.000 189,000.00 189,000.00
Upah pembesian kg 124.952 1,601.27 200,081.58
Upah Bekisting m2 8.333 30,600.00 255,000.00
Upah stutwerk m2 8.333 25,850.00 215,416.67
Jumlah Harga 859,498.25 2,464,293.65
Total Harga 3,323,791.90
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
22 Plat beton t= 10 cm m3
Beton cor m3 1.000 696,500.00 696,500.00
Besi beton terpasang kg 124.952 9,120.00 1,139,558.70
Bekisting m2 10.000 75,388.19 753,881.94
Stutwerk m2 10.000 87,990.00
Upah cor m2 10.000 189,000.00 1,890,000.00
Upah pembesian kg 124.952 1,601.27 200,081.58
Upah Bekisting m2 10.000 30,600.00 306,000.00
Upah stutwerk m2 10.000 25,850.00 258,500.00
Jumlah Harga 2,654,581.58 2,589,940.64
Total Harga 5,244,522.23

23 PASANGAN BATA 1 : 2 m2
Bata merah bh 50.000 500.00 25,000.00
PC (50 kg) zak 0.544 52,000.00 28,288.00
Pasir pasang m3 0.047 70,000.00 3,290.00
Pekerja org 0.429 80,000.00 34,320.00
Tukang org 0.214 90,000.00 19,260.00
Kepala tukang batu org 0.021 100,000.00 2,100.00
Mandor org 0.011 100,000.00 1,100.00
Jumlah Harga 56,780.00 56,578.00
Total Harga 113,358.00

24 PASANGAN BATA 1 : 5 m2
Bata merah bh 50.000 500.00 25,000.00
PC (50 kg) zak 0.335 52,000.00 17,440.80
Pasir pasang m3 0.058 70,000.00 4,060.00
Pekerja org 0.322 80,000.00 25,744.00
Tukang org 0.181 90,000.00 16,245.00
Kepala tukang batu org 0.016 100,000.00 1,580.00
Mandor org 0.008 100,000.00 830.00
Jumlah Harga 44,399.00 46,500.80
Total Harga 90,899.80

25 PLESTERAN 1 : 2 + ACIAN m2
PC (50 kg) zak 0.237 52,000.00 12,313.60
Pasir pasang m3 0.019 70,000.00 1,330.00
Pekerja org 0.286 80,000.00 22,880.00
Tukang org 0.214 90,000.00 19,260.00
Kepala tukang batu org 0.021 100,000.00 2,100.00
Mandor org 0.020 100,000.00 2,000.00
Jumlah Harga 46,240.00 13,643.60
Total Harga 59,883.60

26 PLESTERAN 1 : 5 + ACIAN m2
PC (50 kg) zak 0.140 52,000.00 7,300.80
Pasir pasang m3 0.019 70,000.00 1,330.00
Pekerja org 0.286 80,000.00 22,880.00
Tukang org 0.214 90,000.00 19,260.00
Kepala tukang batu org 0.021 100,000.00 2,100.00
Mandor org 0.020 100,000.00 2,000.00
Jumlah Harga 46,240.00 8,630.80
Total Harga 54,870.80

27 PLESTERAN BETON + ACIAN m2

PC (50 kg) zak 0.200 52,000.00 10,400.00
Pasir pasang m3 0.019 70,000.00 1,330.00
Pekerja org 0.315 80,000.00 25,200.00
Tukang org 0.235 90,000.00 21,150.00
Kepala tukang batu org 0.023 100,000.00 2,300.00
Mandor org 0.023 100,000.00 2,300.00
Jumlah Harga 50,950.00 11,730.00
Total Harga 62,680.00

28 PEK LANTAI KERAMIK TILE 40x40 m2

Keramik 40 x 40 cm, ex Roman m2 1.010 70,200.00 70,902.00
PC (50 kg) zak 0.160 52,000.00 8,320.00
Pasir pasang m3 0.030 70,000.00 2,100.00
Semen Pengisi kg 0.013 2,850.00 37.05
Pekerja org 0.188 80,000.00 15,000.00
Tukang org 0.375 90,000.00 33,750.00
Kepala tukang batu org 0.075 100,000.00 7,500.00
Mandor org 0.019 100,000.00 1,880.00
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
Jumlah Harga 58,130.00 81,359.05
Total Harga 139,489.05
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
29 PEK LANTAI KERAMIK TILE 30x30 m2
Keramik 30 x 30 cm, ex Roman m2 1.010 65,200.00 65,852.00
PC (50 kg) zak 0.160 52,000.00 8,320.00
Pasir pasang m3 0.030 70,000.00 2,100.00
Semen Pengisi kg 0.013 2,850.00 37.05
Pekerja org 0.188 80,000.00 15,000.00
Tukang org 0.375 90,000.00 33,750.00
Kepala tukang batu org 0.075 100,000.00 7,500.00
Mandor org 0.019 100,000.00 1,880.00
Jumlah Harga 58,130.00 76,309.05
Total Harga 134,439.05

30 PEK. LANTAI KERAMIK 20x20 m2

Keramik 20 x 20 cm, ex Roman m2 1.010 59,900.00 60,499.00
PC (50 kg) zak 0.320 52,000.00 16,640.00
Pasir pasang m3 0.030 70,000.00 2,100.00
Semen Pengisi kg 0.013 2,850.00 37.05
Pekerja org 0.188 80,000.00 15,000.00
Tukang org 0.375 90,000.00 33,750.00
Kepala tukang batu org 0.075 100,000.00 7,500.00
Mandor org 0.019 50,000.00 940.00
Jumlah Harga 57,190.00 79,276.05
Total Harga 136,466.05

31 PEK. DINDING KERAMIK 20x20 m2

Keramik 20 x 20 cm, ex Roman m2 1.010 54,000.00 54,540.00
PC (50 kg) zak 0.160 52,000.00 8,320.00
Pasir pasang m3 0.030 70,000.00 2,100.00
Semen Pengisi kg 0.013 2,850.00 37.05
Pekerja org 0.188 80,000.00 15,000.00
Tukang org 0.375 90,000.00 33,750.00
Kepala tukang org 0.075 100,000.00 7,500.00
Mandor org 0.019 50,000.00 940.00
Jumlah Harga 57,190.00 64,997.05
Total Harga 122,187.05

32 PEK. PLINT KERAMIK 10/40 m2

Keramik 10 x 40 bh 0.130 1,270.00 165.10
PC (50 kg) zak 0.016 52,000.00 832.00
Pasir pasang m3 0.003 70,000.00 210.00
Semen Pengisi kg 0.001 2,850.00 3.71
Pekerja org 0.025 80,000.00 2,000.00
Tukang org 0.050 90,000.00 4,500.00
Kepala tukang org 0.010 100,000.00 1,000.00
Mandor org 0.003 50,000.00 125.00
Jumlah Harga 7,625.00 1,210.81
Total Harga 8,835.81

33 PEK PLAFOND GYPSUM + RANGKA m2

Gypsum board 9 mm + rangka m2 1.000 77,500.00 77,500.00
Compound + Plester band m2 1.000 4,500.00 4,500.00
Paku beton 1,5 cm kg 0.070 13,000.00 910.00
Pekerja org 0.280 80,000.00 22,400.00
Tukang org 0.400 90,000.00 36,000.00
Kepala tukang org 0.080 100,000.00 8,000.00
Mandor org 0.014 50,000.00 700.00
Jumlah Harga 67,100.00 82,910.00
Total Harga 150,010.00

34 CAT DINDING LUAR m2

Cat tembok m2 1.000 21,500.00 21,500.00
Plamur/Sealer dinding kg 0.160 26,000.00 4,160.00
Rol cat bh 0.010 70,000.00 700.00
Amplas lbr 0.500 3,500.00 1,750.00
Steger ls 1.000 25,000.00 25,000.00
Pekerja org 0.104 80,000.00 8,320.00
Tukang org 0.182 90,000.00 16,380.00
Mandor org 0.065 50,000.00 3,250.00
Jumlah Harga 27,950.00 53,110.00
Total Harga 81,060.00
 TOTAL HARGA
NO URAIAN PEKERJAAN VOL. SAT HARGA SATUAN UPAH BAHAN TOTAL HARGA
( Rp) ( Rp)
35 CAT DINDING DALAM m2
Cat tembok m2 1.000 11,500.00 11,500.00
Plamur/Sealer dinding kg 0.160 26,000.00 4,160.00
Rol cat bh 0.010 70,000.00 700.00
Amplas lbr 0.500 3,500.00 1,750.00
Steger ls 1.000 25,000.00 25,000.00
Pekerja org 0.104 80,000.00 8,320.00
Tukang org 0.182 90,000.00 16,380.00
Mandor org 0.065 50,000.00 3,250.00
Jumlah Harga 27,950.00 43,110.00
Total Harga 71,060.00

36 CAT PLAFOND m2
Cat tembok m2 1.000 11,500.00 11,500.00
Rol cat bh 0.010 70,000.00 700.00
Amplas lbr 0.500 3,500.00 1,750.00
Steger ls 1.000 25,000.00 25,000.00
Pekerja org 0.104 80,000.00 8,320.00
Tukang org 0.182 90,000.00 16,380.00
Mandor org 0.065 50,000.00 3,250.00
Jumlah Harga 27,950.00 38,950.00
Total Harga 66,900.00

37 CAT BESI m2
Meni besi kg 0.167 17,500.00 2,922.50
Cat besi/kayu Sive kg 0.200 66,500.00 13,300.00
Amplas kg 0.400 3,500.00 1,400.00
Thiner A kg 0.150 40,000.00 6,000.00
Kuas kg 0.050 4,000.00 200.00
Pekerja org 0.200 80,000.00 16,000.00
Tukang org 0.300 90,000.00 27,000.00
Mandor org 0.010 50,000.00 500.00
Jumlah Harga 43,500.00 23,822.50
Total Harga 67,322.50

38 CAT KAYU m2
Meni kayu kg 0.167 22,000.00 3,674.00
Dempul kayu kg 0.083 22,000.00 1,826.00
Cat besi/kayu Sive kg 0.200 66,500.00 13,300.00
Amplas kayu kg 0.400 3,500.00 1,400.00
Thiner A kg 0.150 40,000.00 6,000.00
Kuas kg 0.050 4,000.00 200.00
Pekerja org 0.200 80,000.00 16,000.00
Tukang org 0.300 90,000.00 27,000.00
Mandor org 0.010 50,000.00 500.00
Jumlah Harga 43,500.00 26,400.00
Total Harga 69,900.00

39 PEK PAS ATAP GENTENG CP m2

Genteng Flat stone ex CP bh 9.500 4,100.00 38,950.00
Pekerja org 0.320 80,000.00 25,600.00
Tukang org 0.220 90,000.00 19,800.00
Mandor org 0.016 50,000.00 800.00
Jumlah Harga 46,200.00 38,950.00
Total Harga 85,150.00

40 PEK PAS NOK GENTENG CP m'

Nok Genteng Flat stone ex CP bh 4.500 7,250.00 32,625.00
PC ( 50 kg ) Zak 0.083 52,000.00 4,316.00
Pasir m3 0.030 70,000.00 2,100.00
Pekerja org 0.800 80,000.00 64,000.00
Tukang org 0.400 90,000.00 36,000.00
Mandor org 0.040 50,000.00 2,000.00
Jumlah Harga 102,000.00 39,041.00
Total Harga 141,041.00
 DAFTAR HARGA SATUAN UPAH TENAGA KERJA
SATUAN HARGA SAT. ONGKOS TOTAL HRG
NO URAIAN
(Rp.) KIRIM BAHAN ( Rp. )

I TENAGA KERJA
1 Pekerja orang/hari 80,000.00
2 Tukang orang/hari 90,000.00
3 Kepala tukang orang/hari 100,000.00
4 Tukang bongkar orang/hari 50,000.00
5 Mandor orang/hari 100,000.00

II MATERIAL
1 Bata merah bh 500.00 500.00
2 Batu koral & kerikil m3 320,000.00 320,000.00
3 Pasir beton m3 55,000.00 55,000.00
4 Pasir pasang m3 70,000.00 70,000.00
5 Pasir urug m3 37,500.00 37,500.00
6 Tanah urug m3 45,000.00 45,000.00
7 Beton Readymix K. 225 m3 620,000.00 620,000.00
8 Concret Pump m3 26,500.00 26,500.00
9 PC (50 kg) zak 52,000.00 52,000.00
10 Semen warna kg 2,850.00 2,850.00
11 Kayu kls III m3 1,950,000.00 1,950,000.00
12 Pintu Fibre galss MORIKO unit 244,750.00 244,750.00
13 Alluminium Foil m2 21,000.00 21,000.00
14 Bak air Fibre bh 210,000.00 210,000.00
15 Triplek 3 mm kpg 40,000.00 40,000.00
16 Multiplek 9 mm lbr 98,750.00 98,750.00
17 Seng BJLS 7 kk lbr 42,000.00 42,000.00
18 Atap Genteng Flat stone ex CP m2 4,100.00 2,000.00 6,100.00
19 Nok Genteng Plat stone ex CP bh 5,250.00 2,000.00 7,250.00
20 Nok Ujung Plat stone ex CP bh 24,350.00 2,000.00 26,350.00
21 Nok Segitiga Plat stone ex CP bh 24,350.00 2,000.00 26,350.00
22 Gypsum board 9 mm m2 77,500.00 77,500.00
23 GRC 6 mm lbr 82,500.00 82,500.00
24 Metal furing Aplus m2 9,500.00 9,500.00
25 Keramik Lantai 40 x 40 ex Roman dos 63,000.00 7,200.00 70,200.00
26 Keramik Lantai 30 x 30 ex Roman dos 58,800.00 6,400.00 65,200.00
27 Keramik Lantai 20 x 20 ex Roman dos 53,900.00 6,000.00 59,900.00
28 Keramik Dinding 20 x 20 ex Roman dos 48,000.00 6,000.00 54,000.00
29 Step nosing keramik bh 8,300.00 8,300.00
30 Besi beton kg 7,000.00 7,000.00
31 Kawat beton kg 10,800.00 10,800.00
32 Paku 2" kg 15,000.00 15,000.00
33 Paku 5" kg 15,000.00 15,000.00
34 Paku beton 3/4" kg 13,000.00 13,000.00
35 Septictank Biofil unit 2,500,000.00 200,000.00 2,700,000.00
36 Amplas lbr 3,500.00 3,500.00
37 Amplas kayu lbr 2,500.00 2,500.00
38 Cat lisplank Ex Prima shield m2 21,500.00 21,500.00
39 Cat tembok dalam Ex Rumalux m2 11,500.00 11,500.00
40 Cat tembok luar Ex Prima shield m2 21,500.00 21,500.00
41 Waterprofing m2 23,500.00 23,500.00
42 Dempul kayu kg 16,000.00 16,000.00
43 Kuas bh 4,000.00 4,000.00
44 Meni besi kg 17,500.00 17,500.00
 SATUAN HARGA SAT. ONGKOS TOTAL HRG
NO URAIAN
(Rp.) KIRIM BAHAN ( Rp. )
45 Minyak cat kg 11,500.00 11,500.00
46 Plamur dinding / plafond kg 26,000.00 26,000.00
47 Rol cat ltr 70,000.00 70,000.00
48 Sincromat kg 25,000.00 25,000.00
49 Meni kayu kg 22,000.00 22,000.00
50 Thiner A ltr 40,000.00 40,000.00
51 Pas. closet duduk Granada 3000 CCST unit 1,563,000.00 1,563,000.00
52 Kran air tembok IN 361A Ex Am Sat unit 113,000.00 113,000.00
53 Floor drain IR 23 N Ex American standar unit 175,000.00 175,000.00
54 Roof drain Steinlees unit 75,000.00 75,000.00
55 Tempat sabun AAR 3A6 Ex Amstand unit 47,250.00 47,250.00
56 Pipa PVC dia. 1/2" Wavin AW + acc btg 15,000.00 15,000.00
57 Pipa PVC dia. 3/4" Wavin AW + acc btg 20,000.00 20,000.00
58 Pipa PVC dia. 1" Wavin AW +acc btg 30,000.00 30,000.00
59 Pipa PVC dia. 1 1/4" Wavin AW +acc btg 40,000.00 40,000.00
60 Pipa PVC dia. 1,5" Wavin D + acc btg 30,000.00 30,000.00
61 Pipa PVC dia. 2" Wavin D + acc btg 40,000.00 40,000.00
62 Pipa PVC dia. 2,5" Wavin D + acc btg 50,000.00 50,000.00
63 Pipa PVC dia. 3" Wavin D btg 72,500.00 72,500.00
64 Pipa PVC dia. 4" Wavin D btg 90,000.00 90,000.00
65 Instalasi titi lampu ttk 125,000.00 125,000.00
66 Instalasi TV ttk 175,000.00 175,000.00
67 Instalasi Telepon ttk 155,000.00 155,000.00
68 Saklar tunggal ex Broco bh 13,580.00 13,580.00
69 Saklar ganda ex Broco bh 19,580.00 19,580.00
70 Saklar hotel ex Broco bh 19,430.00 19,430.00
71 Stop Kontak ex Broco bh 14,410.00 14,410.00
72 Panel box seering 8 group MG Domae unit 42,500.00 42,500.00
73 Panel box seering 12 group MG Domae unit 85,000.00 85,000.00
74 Outlet TV bh 41,450.00 41,450.00
75 Outlet Telepon bh 57,310.00 57,310.00
76 Kabel tuvur NYY 4x10 + pipa sparing m' 47,500.00 47,500.00