No. Item Pekerjaan Bahan Analisa Bahan Harga Satuan J. Harga

ANALISA HARGA SATUAN PEKERJAAN 201
BAHAN
No. ITEM PEKERJAAN
ANALISA BAHAN HARGA SATUAN J. HARGA TOTAL
A PEKERJAAN PERSIAPAN
1 Pek. Pembersihan Lokasi
( /M2 )
2 Pek. Pas. Bouwplank 0.004 M3 Kayu 5 x 7 x 400 @ Rp. 2,200,000.00 8,800.00
( /M' ) 0.0015 M3 Kayu 3 x 5 x 400 @ Rp. 2,200,000.00 3,300.00
0.01 Kg Paku @ Rp. 10,208.33 102.08
12,202.08
B PEKERJAAN TANAH DAN PONDASI
1 Pek. Galian Tanah
( /M3 )
2 Pek. Urugan Tanah 1.25 M3 Tanah Timbun @ Rp. 40,000.00 50,000.00
( /M3 ) 50,000.00
3 Pek. Lantai Kerja 1 : 5 t = 5 cm 0.291 Zak Semen @ Rp. 58,000.00 16,878.00
( /M2 ) 0.0566 M3 Pasir Cor @ Rp. 90,000.00 5,094.00

BAHAN
No. ITEM PEKERJAAN
21,972.00
4 Urug Pasir 1.2 M3 Pasir Pasang @ Rp. 75,000.00 90,000.00
( /M3 ) 90,000.00
BAHAN
No. ITEM PEKERJAAN
C PEKERJAAN BETON
1 Pek. Beton Ready Mix K-175 1 M3 Beton Ready Mix K-175 @ Rp. 540,000.00 540,000.00
( /M3 ) 1 ls Alat @ Rp. 50,000.00 50,000.00
590,000.00
2 Pek. Beton Site Mix 1 : 2 : 3 6.2 Zak Semen @ Rp. 58,000.00 359,600.00
( /M3 ) 0.54 M3 Pasir Cor @ Rp. 90,000.00 48,600.00
0.84 M3 Kerikil @ Rp. 130,000.00 109,200.00
517,400.00
3 Pek. Bekisting Kayu 0.04 M3 Papan 2/20 @ Rp. 2,200,000.00 2 44,000.00
u/ Pondasi, Balok dan Kolom 0.02 M3 Kayu 5/7 @ Rp. 2,200,000.00 2 22,000.00
( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67
1 Kg Oil @ Rp. 3,437.50 3,437.50
2.5 btg Support (k. Golong2) @ Rp. 7,500.00 18,750.00
1 Ls Steiger Kayu 5/7 @ Rp. 9,900.00 9,900.00
100,129.17
4 Pek. Bekisting Kayu 0.67 lbr Tripleks t = 9 mm @ Rp. 110,000.00 2 36,850.00
u/ Pondasi, Balok dan Kolom 0.02 M3 Kayu 5/7 @ Rp. 2,200,000.00 2 22,000.00
( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67
1 Kg Oil @ Rp. 3,437.50 3,437.50
2.5 Ls Support (k. Golong2) @ Rp. 7,500.00 18,750.00
92,979.17
BAHAN
No. ITEM PEKERJAAN
5 Pek. Bekisting Kayu 0.33 Lbr Tripleks t = 9 mm @ Rp. 110,000.00 2 18,150.00
u/ Dinding & Plat Lantai 0.015 M3 Kayu 5/7 @ Rp. 2,200,000.00 2 16,500.00
( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67
1 Kg Oil @ Rp. 3,437.50 3,437.50
2.5 Ls Support (k. Golong2) @ Rp. 7,500.00 18,750.00
68,779.17
6 1 Kg Pembesian Beton 1.1 Kg Besi Beton @ Rp. 8,863.08 9,749.39
( /Kg ) 0.03 Kg Kawat Ikat @ Rp. 16,125.00 483.75
10,233.14
BAHAN
No. ITEM PEKERJAAN
D Pekerjaan 1 m3 Beton Bertulang ( Pek. Bekisting + Besi + Cor )
1 1 M3 Pek. Pondasi Tapak uk. 70x70x12.5 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
P 10 - 150 mm 5.71 M2 Bekisting Kayu @ Rp. 71,479.17 408,146.04
96.71 Kg Besi @ Rp. 10,233.14 989,646.50
1,915,192.54
2 1 M3 Pek. Sloof 12/20 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi 4 P 10 21.67 M2 Bekisting Kayu @ Rp. 71,479.17 1,548,953.54
Beugel P 6 - 200 mm 130.59 Kg Besi @ Rp. 10,233.14 1,336,345.12
3,402,698.66
3 1 M3 Pek. Kolom Bawah Pondasi 15/15 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi 4 P 10 26.66 M2 Bekisting Kayu @ Rp. 71,479.17 1,905,634.58
3,828,044.04
4 1 M3 Pek. Kolom Lantai 10/10 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi 4 P 8 20 M2 Bekisting Kayu @ Rp. 71,479.17 1,429,583.33
3,972,734.76
5 1 M3 Pek. Ring Balok 10/10 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
4,109,040.12
BAHAN
No. ITEM PEKERJAAN
6 1 M3 Pek. Balok Sopi-sopi 10/10 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
Beugel P6 - 150 mm 211.28 Kg Besi @ Rp. 10,233.14 2,162,056.79
4,109,040.12
7 1 M3 Pek. Dak Beton t =10 cm 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
P 8 - 150 mm 10 M2 Bekisting Kayu @ Rp. 68,779.17 687,791.67
52.693 Kg Besi @ Rp. 10,233.14 539,214.59
1,744,406.26
8 1 M3 Pek. Plat canopy t = 8 cm 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00
P 8 - 150 mm 12.5 M2 Bekisting Kayu @ Rp. 68,779.17 859,739.58
65.83 Kg Besi @ Rp. 10,233.14 673,647.29
2,050,786.87
BAHAN
No. ITEM PEKERJAAN
E PEKERJAAN PASANGAN DINDING
1 1 M2 Pek. Pas.1/2 Bata Biasa 1 : 4 112.35 Bh Bata Biasa @ Rp. 250.00 28,087.50
(uk. 3.5 x 7.5 x 15 cm) 0.175 Zak Semen @ Rp. 58,000.00 10,150.00
0.042 M3 Pasir Pasang @ Rp. 75,000.00 3,150.00
41,387.50
2 1 M' Pek. Pas.Rolaag Bata 57 Bh Bata Biasa @ Rp. 250.00 14,250.00
(uk. 3.5 x 7.5 x 15 cm) 0.2568 Zak Semen @ Rp. 58,000.00 14,894.40
0.0366 M3 Pasir Pasang @ Rp. 75,000.00 2,745.00
31,889.40
3 1 M2 Pek. Plesteran 1 : 4 0.184 Zak Semen @ Rp. 58,000.00 10,672.00
(tebal plesteran = 1.25 cm) bata uk. 3.5 x 7.5 x 15 cm 0.026 M3 Pasir Pasang @ Rp. 75,000.00 1,950.00
12,622.00
4 1 M2 Pek. Acian 0.08 Zak Semen @ Rp. 58,000.00 4,640.00
4,640.00
5 1 M2 Pek. Pas. Batu Alam 1.05 M2 Batu Alam @ Rp. 135,000.00 141,750.00
Andesit uk 3 x 40 0.14 Zak Semen @ Rp. 58,000.00 8,120.00
0.033 M3 Pasir Pasang @ Rp. 75,000.00 2,475.00
152,345.00
BAHAN
No. ITEM PEKERJAAN
6 1 M' Pek. List Profil Beton 0.016 M3 Beton Site Mix @ Rp. 517,400.00 8,278.40
Tebal 100,50,50mm 0.3 M2 Bekisting Kayu @ Rp. 40,129.17 12,038.75

Ø6 P 150 0.15 Kg Besi @ Rp. 10,233.14 1,534.97
0.3 M2 Acian @ Rp. 4,640.00 1,392.00
23,244.12
BAHAN
No. ITEM PEKERJAAN
F PEKERJAAN ATAP
1 1 M3 Pek. Rangka Atap kuda2/gording 1.20 M3 Kayu 6/12 @ Rp. -
Gording per 1 m2 = 0.01 m3 kayu 5/10 0.6 Kg Paku @ Rp. -
2 1 M3 Pek. Kasau+Reng 0.737 M3 Kayu 5/7 @ Rp. -
Kasau per 50 cm +30 % 0.4050 M3 Kayu 3/5 @ Rp. -
Reng per 35 cm + 30 % 13.500 Kg Paku @ Rp. -
1 m2 = 0.0163 m3 kayu -
3 1 M2 Pek. Pasang Atap 1.84 Lbr Atap Genteng Metal @ Rp. -
Atap Star Roof 4 susun 0.03 Kg Paku @ Rp. -
4 1 M2 Pek. Pasang Atap 0.89 Lbr Atap Genteng Metal @ Rp. -
Atap Asoka (Sakura Roof) 0.03 Kg Paku @ Rp. -
uk. 1.4 m x 0.8 m -
G PEKERJAAN PLAFOND
1 1 M2 Pek. Plafond Gypsum 0.36 Lbr Gypsum t = 9 mm @ Rp. - -
0.07 Kg Tepung Singkuit @ Rp. - -
0.2 Kg Paku @ Rp. - -

BAHAN
No. ITEM PEKERJAAN
-
2 1 M2 Pek. Rangka Plafond 0.0075 M3 Kayu 5/7 @ Rp. - -
0.02 Kg Paku @ Rp. - -
3 1 M' Pek. List Gypsum 0.42 Btg List Gypsum @ Rp. - -
0.5 Kg Cornise @ Rp. - -
0.02 Kg Paku @ Rp. - -
-
BAHAN
No. ITEM PEKERJAAN
H PEKERJAAN LANTAI
1 Pek. Cor Rabat Beton 1 : 3 : 5 T = 10 cm 5 Zak Semen @ Rp. 58,000.00 290,000.00
( /M3 ) 0.6 M3 Pasir Cor @ Rp. 90,000.00 54,000.00
0.875 M3 Kerikil @ Rp. 130,000.00 113,750.00
457,750.00
2 1 M2 Pek. Pas. Keramik Lantai 40x40cm 6.5625 Bh Keramik 40 x 40 cm @ Rp. -
0.14 Zak Semen @ Rp. -
0.033 M3 Pasir Pasang @ Rp. -
MASTERINA M3DC15 0.14 Zak Semen @ Rp. -
4 1 M' Pek. Pas. Plint Keramik 10 x 40 cm 2.625 Bh Keramik 10 x 40 cm @ Rp. 4 -
Accura 0.014 Zak Semen @ Rp. -
5 1 M' Pek. Pas. Plint Keramik 10 x 30 cm 3.4965 Bh Keramik 10 x 30 cm @ Rp. 3 -
MASTERINA M3DC15 0.014 Zak Semen @ Rp. -
-
BAHAN
No. ITEM PEKERJAAN
Masterina M2EI01 0.14 Zak Semen @ Rp. -
7 1 M2 Pek. Pas. Keramik Dinding 20x25cm 21 Bh Keramik 20 x 25 cm @ Rp. -
ASIA CORNELLO BROWN 0.14 Zak Semen @ Rp. -
8 1 M' Pek. Pas. Listello 7x20cm 5 Bh Keramik @ Rp. - -
(Listello 7 x 20 ) 0.014 Zak Semen @ Rp. - -
0.0033 M3 Pasir Pasang @ Rp. - -
-
BAHAN
No. ITEM PEKERJAAN
I PEKERJAAN PENGECATAN
1 1 M2 Pek. Cat Air Ruang Dalam 0.45 Kg Cat Air Platone @ Rp. -
Cat Air Merk Platone 0.071 Kg Semen Putih @ Rp. -
0.045 Lbr Amplas @ Rp. -
2 1 M2 Pek. Cat Air Ruang Luar 0.45 Kg Cat Air Platone @ Rp. -
Cat Air Merk Platone 0.15 Kg Alkali Jotun @ Rp. -
3 1 M2 Pek. Cat Minyak 0.28 Kg Cat Minyak Platone @ Rp. -
Cat Minyak Merk Platone 0.07 Kg Tepung Singkuit @ Rp. -
0.05 Ltr Thinner @ Rp. -
4 1 M2 Pek. Waterproofing 1.4 Kg Waterproofing @ Rp. 41,000.00 57,400.00
AquaProof 0.4 Kg Air @ Rp. 17,600.00 7,040.00
64,440.00
SATUAN PEKERJAAN 2013
UPAH
TOTAL
ANALISA UPAH HARGA SATUAN J.HARGA TOTAL
0.001 Org Kepala Tukang @ Rp. 120,000.00 120.00
0.03 Org Pekerja @ Rp. 70,000.00 2,100.00
2,220.00 = 2,220.00
0.02 Org Tukang @ Rp. 100,000.00 2,000.00
0.05 Org Pekerja @ Rp. 70,000.00 3,500.00
5,740.00 = 17,942.08
0.02 Org Kepala Tukang @ Rp. 120,000.00 2,400.00
0.63 Org Pekerja @ Rp. 70,000.00 44,100.00
46,500.00 = 46,500.00
0.3 Org Pekerja @ Rp. 70,000.00 21,000.00
22,200.00 = 22,200.00
0.1 Org Tukang @ Rp. 100,000.00 10,000.00

UPAH
TOTAL
0.2 Org Pekerja @ Rp. 70,000.00 14,000.00
25,200.00 = 47,172.00
0.3 Org Tukang @ Rp. 100,000.00 30,000.00
31,200.00 = 121,200.00
UPAH
TOTAL
0.200 Org Tukang @ Rp. 100,000.00 20,000.00
0.500 Org Pekerja @ Rp. 70,000.00 35,000.00
56,440.00 = 646,440.00
0.850 Org Tukang @ Rp. 100,000.00 85,000.00
1.140 Org Pekerja @ Rp. 70,000.00 79,800.00
176,800.00 = 694,200.00
0.025 Org Tukang @ Rp. 100,000.00 2,500.00
0.250 Org Pekerja @ Rp. 70,000.00 17,500.00
0.080 Org Tukang Bongkar @ Rp. 75,000.00 6,000.00
27,200.00 = 127,329.17
0.025 Org Tukang @ Rp. 100,000.00 2,500.00
0.250 Org Pekerja @ Rp. 70,000.00 17,500.00
27,200.00 = 120,179.17
UPAH
TOTAL
0.060 Org Tukang @ Rp. 100,000.00 6,000.00
0.300 Org Pekerja @ Rp. 70,000.00 21,000.00
31,950.00 = 100,729.17
0.005 Org Tukang @ Rp. 100,000.00 500.00
0.015 Org Pekerja @ Rp. 70,000.00 1,050.00
1,670.00 = 11,903.14
UPAH
TOTAL
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
5.71 Org Pek. Bekisting @ Rp. 27,200.00 155,312.00
96.71 Org Pek. Besi @ Rp. 1,670.00 161,505.70
493,617.70 = 2,408,810.24
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
130.59 Org Pek. Besi @ Rp. 1,670.00 218,085.30
984,309.30 = 4,387,007.96
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
137.3 Org Pek. Besi @ Rp. 1,670.00 229,291.00
1,131,243.00 = 4,959,287.04
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
20 Org Pek. Bekisting @ Rp. 27,200.00 544,000.00
197.96 Org Pek. Besi @ Rp. 1,670.00 330,593.20
1,051,393.20 = 5,024,127.96
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
211.28 Org Pek. Besi @ Rp. 1,670.00 352,837.60
1,073,637.60 = 5,182,677.72
UPAH
TOTAL
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
211.28 Org Pek. Besi @ Rp. 1,670.00 352,837.60
1,073,637.60 = 5,182,677.72
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
52.693 Org Pek. Besi @ Rp. 1,670.00 87,997.31
584,297.31 = 2,328,703.57
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
65.83 Org Pek. Besi @ Rp. 1,670.00 109,936.10
686,111.10 = 2,736,897.97
UPAH
TOTAL
0.075 Org Tukang @ Rp. 100,000.00 7,500.00
0.18 Org Pekerja @ Rp. 70,000.00 12,600.00
21,300.00 = 62,687.50
0.03 Org Tukang @ Rp. 100,000.00 3,000.00
0.066667 Org Pekerja @ Rp. 70,000.00 4,666.67

8,266.67 = 40,156.07
0.04 Org Tukang @ Rp. 100,000.00 4,000.00
0.18 Org Pekerja @ Rp. 70,000.00 12,600.00
16,720.00 = 29,342.00
0.025 Org Tukang @ Rp. 100,000.00 2,500.00
0.065 Org Pekerja @ Rp. 70,000.00 4,550.00
7,230.00 = 11,870.00
0.6875 Org Tukang @ Rp. 100,000.00 68,750.00
0.4 Org Pekerja @ Rp. 70,000.00 28,000.00
106,650.00 = 258,995.00
UPAH
TOTAL
0.016 Org Pek. Beton @ Rp. 176,800.00 2,828.80
0.15 Org Pek. Besi @ Rp. 1,670.00 250.50
0.025 Org Tukang @ Rp. 100,000.00 2,500.00
0.345 Org Pekerja @ Rp. 70,000.00 24,150.00
41,594.30 = 64,838.42
UPAH
TOTAL
0.2 Org Kepala Tukang @ Rp. -
7 Org Tukang @ Rp. -
4 Org Pekerja @ Rp. -
- = -
5.4 Org Tukang @ Rp. -
5.4 Org Pekerja @ Rp. -
- = -
- = -
0.022 Org Kepala Tukang @ Rp. - -
0.200 Org Tukang @ Rp. - -
- = -
UPAH
TOTAL
- = -
- = -
UPAH
TOTAL
0.850 Org Tukang @ Rp. 100,000.00 85,000.00
1.140 Org Pekerja @ Rp. 70,000.00 79,800.00
176,800.00 = 634,550.00
- = -
- = -
- = -
- = -
UPAH
TOTAL
- = -
- = -
0.03 Org Pekerja @ Rp. - -
- = -
UPAH
TOTAL
- = -
- = -
- = -
0.085 Org Tukang @ Rp. 100,000.00 8,500.00
0.108 Org Pekerja @ Rp. 70,000.00 7,560.00
16,780.00 = 81,220.00
DAFTAR HARGA MATERIAL 2013
Satuan Harga Satuan

No Nama Material
HSP Pekerjan
1 Amplas Tristar No 2 Lembar Rp 2,500.00
2 Aqua Proof (Waterproofing) Kg Rp 41,000.00
3 Batu Alam (Andesit 3 x 40) M2 Rp 135,000.00
4 Batu Bata Biasa Buah Rp 250.00
5 Besi Ulir ¢16 Kg Rp 8,722.61
6 Besi Polos ¢12 Kg Rp 8,487.72
11 Besi Beton Polos/Ulir Kg Rp 8,863.08
12 Beton Ready Mix K-175 M3 Rp 540,000.00
13 Buthube (FB 1700-70 Ivory Putih) Buah Rp 2,445,000.00
14 Bak Air Sudut 120L (Victory) Buah Rp 210,000.00
15 Bak Cuci Piring 1 Lbg (Royal) Buah Rp 180,000.00
16 Bak Cuci Piring 2 Lbg lAGOONE( tanpa sayap ) Buah Rp 550,000.00
17 Beton Garuk 50 x 100 cm M2 Rp 145,000.00
18 Closet Duduk (American Standard, Granada 3000 CST, GR61CAxxK) Buah Rp 1,432,250.00
19 Closet Duduk (TOTO Euro CW 660 J Putih) Buah Rp 1,840,000.00
20 Closet Jongkok (American Standard, Rapi Ex, WAR2C4DXX) Buah Rp 179,350.00
21 Closet Jongkok (TOTO CE - 7 Ivory Putih) Buah Rp 180,800.00
22 Cat Air ICI Catylac By Dulux @ 25 kg Kg Rp 18,038.60
23 Cat Air ICI Dulux Weather Shield @ 20 ltr Kg Rp 107,207.50
24 Cat Alkali Jotun Kg Rp 34,687.50
25 Cat Dasar Alkali Catylac By Dulux @ 21 kg Kg Rp 19,190.48
26 Cat Minyak Platone Kg Rp 42,272.13
27 Daun Pintu Panel (82 x 210) Meranti Campur Buah Rp 550,000.00
28 Daun Pintu Panel (82 x 240) Meranti Campur Buah Rp 650,000.00
29 Daun Pintu Kaca Rangka Kayu (82 x 240) Buah Rp 650,000.00
30 Daun Pintu KM/WC ( Pintu Fiber ) Buah Rp 290,000.00
31 Daun Jendela Kayu + Ventilasi (Kayu Balam) / Bingkai Jendela + kaca M2 Rp 260,000.00
32 Door Stoper Bh
33 Engsel Pintu 4" (Fuji Taco) SAR Buah Rp 10,000.00
34 Engsel Pintu 4" (Siver Star) Buah Rp 23,000.00
35 Engsel Jendela 3" (Fuji Taco) SAR Buah Rp 7,000.00
36 Floor Drain (Nikken) Buah Rp 27,500.00
37 Grendel Jendela 3" (Beluci) Buah Rp 5,000.00
38 Gorong-Gorong Ø 60 cm Buah Rp 280,000.00
39 Gorong-Gorong Ø 100 cm Buah Rp 410,000.00
40 Hak Angin Jendela (Boiya) Buah Rp 10,000.00
41 Kran Air 1/2" (Kran Tembok VIO 605 A 102 ) Buah Rp 27,500.00
42 Kran Air 1/2" (Wasser TL 010 ) Buah Rp 109,000.00
43 Kran Leher Angsa u/ Bk Cuci Piring (Vio ) Buah Rp 45,000.00
44 Kran Leher Angsa u/ Bk Cuci Piring (Wasser TL 040 ) Buah Rp 215,000.00
45 Kayu Kusen 5/10 (Kayu Kulim) M3 Rp 5,000,000.00
46 Kayu 3/5 M3 Rp 2,200,000.00
47 Kayu 5/7 M3 Rp 2,200,000.00
48 Kayu 5/10 M3 Rp 2,200,000.00
49 Kayu 6/12 M3 Rp 2,200,000.00
50 Kayu Golong-golong Ø5 cm Batang Rp 7,500.00
51 Kunci Tanam 2 Slaag (Belucci, NBEP) / (Puma) Buah Rp 127,500.00
52 Kawat Ikat Kg Rp 16,125.00
53 Kerikil M3 Rp 130,000.00
54 Keramik Dinding KM/WC 20x25 (IKAD) Buah Rp 2,925.00
55 Keramik Dinding KM/WC 20x25 (Ex. Roman) YLY Buah Rp -
56 Keramik Dinding KM/WC 20x33 ( Platinum ) TCL Buah Rp 4,066.67
57 Keramik Lantai KM/WC 20x20 (IKAD) Buah Rp 2,300.00
58 Keramik Lantai KM/WC 20x20 (ASIA Alfa Grey) TCL Buah Rp 1,960.00
59 Keramik Lantai KM/WC 30x30 (ASIA Oscar Grey) TCL Buah Rp 4,409.09
60 Keramik Lantai Teras 50x50 (IKAD) Buah Rp 18,500.00
61 Homogenous Tile 60 x 60 (Garuda GS 62001) Buah Rp 31,675.00
62 Keramik Dinding Meja Dapur 25x40 (IKAD) Buah Rp 7,050.00
63 Keramik Lantai Teras Dan Balkon 40x40 (Ex. Roman) YLY Buah Rp -
64 Keramik Lantai Kamar Pembantu 40 x 40 (IKAD) YLY Buah Rp -
65 Keramik Lantai KM/WC 20x20 (Ex. Roman) YLY Buah Rp -
66 Nat Keramik (SIKA) Kg Rp 8,000.00
67 Oil kotor Kg Rp 3,437.50
68 Pipa ¢ 1/2" x 5.7 (SPI - AW) M1 Rp 3,157.89
69 Pipa ¢ 1 1/2" x 5.7 m (SPI - AW) M1 Rp 9,578.95
70 Pipa ¢ 3" x 5.7 m (SPI - AW) M1 Rp 25,893.68
71 Pipa ¢ 2 1/2" X 5.7 m (SPI - AW) M1 Rp 19,131.58
72 Pipa ¢ 1" X 5.7 m (SPI - AW) M1 Rp 6,140.35
73 Pipa ¢ 3/4" X 5.7 m (SPI - AW) M1 Rp 4,290.53
74 Pipa ¢ 4" X 5.7 m (SPI - D) M1 Rp 21,852.63
75 Paku 2" - 4" Kg Rp 10,208.33
76 Papan 2/20 M3 Rp 2,200,000.00
77 Pasir Cor M3 Rp 90,000.00
78 Pasir Pasang M3 Rp 75,000.00
79 Propan (B Bles Ton) Liter Rp 52,000.00
80 Semen Padang Sak Rp 58,000.00
81 Semen Putih (Tiga Roda) Kg Rp 2,500.00
82 Shower Mixer & Hand Shower (TOTO TX 432 SDZ) Buah Rp 864,000.00
83 Hand Shower (S361F)+ accecories Buah Rp 510,000.00
84 Tarikan Jendela (Romaco) Buah Rp 4,500.00
85 Tepung Singkuit Kg Rp 15,000.00
86 Thinner Laba-laba Liter Rp 16,000.00
87 Tripleks t = 9 mm Lembar Rp 110,000.00
88 Tank Fiber 1.000Ltr (Pinguin/exel) Buah Rp 1,120,000.00
89 Wastafel (Studio 3000, ST31LAxxK) Buah Rp 543,500.00
90 Wastafel (TOTO LW 861 CJ Putih) Buah Rp 1,387,750.00
91 Wastafel Gantung u/ Kamar Tambahan (Studio 45) Beda Krannya Buah Rp 415,000.00
92 Tanah Timbun Tanam M3 Rp 40,000.00
93 Kayu Cerocok Ø 5 cm Batang Rp 30,000.00
94 Roof Drain Buah Rp 5,000.00
101 Homogenous Tile 60 x 60 (Garuda GS 6609) Buah Rp 52,332.00
R HARGA MATERIAL 2013
Harga
Satuan Pembelian
Pembelian
Lembar Rp 2,500.00
1 Ltr Rp 41,000.00
M2 Rp 135,000.00
Buah (uk. 3.5 x 7.5 x 15 cm) Rp 250.00
Batang ( 12m ) Rp 165,250.00
Batang ( 12m ) Rp 90,450.00
Batang ( 12m ) Rp 62,500.00
Batang ( 12m ) Rp 50,300.00
Batang ( 12m ) Rp 43,500.00
Batang ( 12m ) Rp 26,500.00
tidak diisi tidak diisi
M3 Rp 540,000.00
Buah Rp 2,445,000.00
Buah Rp 210,000.00
Buah Rp 180,000.00
Buah Rp 550,000.00
M2 Rp 145,000.00
Buah Rp 1,432,250.00
Buah Rp 1,840,000.00
Buah Rp 179,350.00
Buah Rp 180,800.00
Pail @ 25 Kg Rp 450,965.00
Pail @ 20 Ltr Rp 2,144,150.00
Pail @ 20 Kg Rp 693,750.00
Pail @ 21 Kg Rp 403,000.00
Kaleng @ 3,785 Kg Rp 160,000.00
Buah Rp 550,000.00
Buah Rp 650,000.00
Buah Rp 650,000.00
Buah Rp 290,000.00
M2 Rp 260,000.00
Bh
Buah Rp 10,000.00
Buah Rp 23,000.00
Buah Rp 7,000.00
Buah Rp 27,500.00
Buah Rp 5,000.00
Buah Rp 280,000.00
Buah Rp 410,000.00
Buah Rp 10,000.00
Buah Rp 27,500.00
Buah Rp 109,000.00
Buah Rp 45,000.00
Buah Rp 215,000.00
M3 Rp 5,000,000.00
M3 Rp 2,200,000.00
M3 Rp 2,200,000.00
M3 Rp 2,200,000.00
M3 Rp 2,200,000.00
Batang Rp 7,500.00
Buah Rp 127,500.00
Roll @ 8 Kg Rp 129,000.00
M3 Rp 130,000.00
Kotak @ 20 Bh Rp 58,500.00
Kotak @ 20 Bh
Kotak @ 15 Bh Rp 61,000.00
Kotak @ 25 Bh Rp 57,500.00
Kotak @ 25 Bh Rp 49,000.00
Kotak @ 11 Bh Rp 48,500.00
Kotak @ 4 Bh Rp 74,000.00
Kotak @ 4 Bh Rp 126,700.00
Kotak @ 10 Bh Rp 70,500.00
Kotak @ 6 Bh
Kotak @ 6 Bh
Kotak @ 25 Bh
Bungkus @ 1 Kg Rp 8,000.00
liter Rp 2,750.00
Batang Rp 18,000.00
Batang Rp 54,600.00
Batang Rp 147,594.00
Batang Rp 35,000.00
Batang Rp 24,456.00
Kotak @ 12 Kg Rp 122,500.00
M3 Rp 2,200,000.00
M3 Rp 90,000.00
M3 Rp 75,000.00
liter Rp 52,000.00
Sak Rp 58,000.00
Sak @ 40 Kg Rp 100,000.00
Buah Rp 864,000.00
Buah Rp 510,000.00
Buah Rp 4,500.00
per Kg Rp 15,000.00
Gallon @ 5 Ltr Rp 80,000.00
Lembar Rp 110,000.00
Buah Rp 1,120,000.00
Buah Rp 543,500.00
Buah Rp 1,387,750.00
Buah Rp 415,000.00
Truk @ 2.5 M3 Rp 100,000.00
Batang Rp 30,000.00
Buah Rp 5,000.00
Kotak @ 4 Bh Rp 209,328.00
BAH
No. ITEM PEKERJAAN
ANALISA BAHAN
A Pekerjaan 1 m3 Bertulang ( Pek. Bekisting + Besi + Cor )
1 1 M3 Pek. Pondasi Tapak uk. 50x70x13 1 M3

Besi P 8-150 mm 6.86 M2
71.07 Kg
2 1 M3 Pek. Poer 50/50/40 1 M3

Besi P 10-150 mm 10.5 M2
106.12 Kg
3 1 M3 Pek. Sloof 18/40 1 M3

Besi 6 D 16, 2 P 10 13.61 M2
Beugel P 8 - 150 mm 186.86 Kg
4 1 M3 Pek. Sloof 15/30 1 M3

Besi 6 P 12 16.67 M2
Beugel P 8 - 150 mm 164.56 Kg
5 1 M3 Pek. Kolom Bawah Pondasi 12/70 1 M3

Besi 8 P 8 19.52 M2
Beugel P 6 - 200 mm 58.73 Kg
6 1 M3 Pek. Kolom Lantai 10/40 1 M3

Besi 8 P 12 20 M2
Beugel P 8 - 150 mm 240.28 Kg
7 1 M3 Pek. Kolom Lantai 10/20 1 M3

Besi 4 P 12 20 M2
Beugel P 8 - 150 mm 249.5 Kg
8 1 M3 Pek. Balok B1 18/35 1 M3

Besi 5 D 16, 2 P 12 13.97 M2
Beugel P 8 - 100 mm 202.78 Kg
9 1 M3 Pek. Balok B2 15/25 1 M3

Besi 5 P 12, 2 P 10 17.34 M2
Beugel P 8 - 100 mm 211.56 Kg
10 1 M3 Pek. Balok B2 12/20 1 M3
Besi 5 P 10 21.67 M2
Beugel P 6 - 150 mm 275.56 Kg
11 1 M3 Pek. Balok B2 12/20 1 M3

Besi 3 P 10, 2 P 10 21.67 M2
Beugel P 6 - 150 mm 275.56 Kg
12 1 M3 Pek. Plat lantai dak tanki air t =10 1 M3

Besi D 8 - 150 mm 10 M2
52.693 Kg
13 1 M3 Pek. Plat lantai dasar t =10 1 M3

Besi D 9 - 200 mm 10 M2
50 Kg
14 1 M3 Pek. Plat lantai t =12 1 M3

Besi P 9 -150 cm & P 9 - 150 cm 8.3 M2
110.66 Kg
15 1 M3 Pek. Talang Air 30/20 1 M3

Besi P8-150 mm 20.57 M2
128.24 Kg
16 1 M3 Pek. Tangga 1 M3
(Sesuai Tul di Lap) anak tangga 30/20 8 M2
Besi P 9 -150 cm 101.59 Kg
Besi P 8 - 150 cm & P 6 - 200 cm
17 1 M3 Pek. Plat Depan t = 12 1 M3

Besi P 8 - 150 cm & P 12 - 150 cm 8.333 M2
142.42 Kg
18 1 M3 Pek. Plat Canopy Teras t = 15 1 M3

Besi P 8 - 150 cm & P 12 - 150 cm 6.6667 M2
114.4 Kg
19 1 M3 Pek. Plat Canopy di Atas Balkon t = 10 1 M3

Besi P 8 - 150 cm & P 10 - 150 cm 10 M2
134.94 Kg
20 1 M3 Pek. Lisplank Beton 1 M3

Besi P 8 - 150 cm 20.66 M2
124.32 Kg
PEKERJAAN LANTAI
1 1 M2 Pek. Pas. Keramik Lantai 50x50cm 4.2 Bh
IKAD 0.14 Zak
0.033 M3
0.15 Kg
2 1 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm 2.9169 Bh

0.14 Zak
0.033 M3
0.15 Kg
2 1 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm 2.9169 Bh

0.14 Zak
0.033 M3
0.15 Kg
3 1 M2 Pek. Pas. Keramik Dinding 20x33cm 15.9075 Bh

IKAD 0.14 Zak
0.033 M3
0.15 Kg
4 1 M2 Pek. Pas. Keramik Dinding 25x40cm 10.5 Bh

IKAD 0.14 Zak
0.033 M3
0.15 Kg
Oscar Grey 0.14 Zak
0.033 M3
0.15 Kg
Asia Alfa Grey 0.14 Zak
0.033 M3
0.15 Kg
7 1 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm 1.75035 Bh
0.014 Zak
0.0033 M3
0.015 Kg
` 1 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm 1.75035 Bh

0.014 Zak
0.0033 M3
0.015 Kg
8 1 M' Pek. Pas. Listello 6x25cm 4 Bh
(Listello 6 x 25 ) 0.014 Zak
0.0033 M3
0.15 Kg
9 1 M' Pek. Pas. Listello 5x25cm 4 Bh
. 0.014 Zak
0.0033 M3
0.15 Kg
PEKERJAAN PENGECATAN
1 1 M2 Pek. Cat Air Ruang Dalam 0.45 Kg
0.071 Kg
0.045 Lbr
2 1 M2 Pek. Cat Air Ruang Luar 0.45 Kg
0.15 Kg
0.045 Lbr
3 1 M2 Pek. Cat Minyak 0.3 Ltr
0.07 Kg
0.05 Ltr
0.045 Lbr
4 1 M2 Pek. Minyak Semprot 0.3 Ltr
Cat Platone 0.07 Kg
0.45 Ltr
0.045 Lbr
5 1 M2 Pek. Coating 1.2 Ltr
AquaProof 0.05 Ltr

1 1 M3 Pek. Pondasi Tapak uk. 50x50x12.5 1 M3
P 10 - 150 mm 8 M2
120.83 Kg
2 1 M3 Pek. Pondasi Bor Pile 1 M3
Besi 1 P 6 7.1817 Kg
3 1 M3 Pek. Sloof 20/20 1 M3
Besi 4 P 6 15 M2
Beugel P 6 - 200 mm 19.7 Kg
4 1 M2 Pek. Pas. Beton Garuk 2.1 Bh

u/ Tampak Depan 0.14 Zak
uk: 3 cm x 7 cm 0.033 M3
5 1 M' Pek. Pas. Stepnosing 10 x 60 cm 1.75035 Bh
0.14 Zak
0.033 M3
0.15 Kg
6 1 M3 Pek. Plat Lantai Beton t =8 cm 1 M3

P 6- 200 mm 27.74 Kg
ANALISA PEKERJAAN
BAHAN
Beton Site Mix @ Rp. 517,400.00 517,400.00

Bekisting Kayu @ Rp. 71,479.17 490,347.08
Besi @ Rp. 10,233.14 727,268.91
1,735,016.00
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,085,940.30
2,353,871.55
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,912,163.63
3,402,395.09
Beton Site Mix @ Rp. 517,400.00 517,400.00

Bekisting Kayu @ Rp. 71,479.17 1,191,557.71
Besi @ Rp. 10,233.14 1,683,964.72
3,392,922.43
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 600,992.03
2,513,665.36
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 2,458,817.71
4,405,801.04
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 2,553,167.22
4,500,150.55
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 2,075,075.14
3,591,039.10
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 2,164,922.07
3,921,770.82
Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi @ Rp. 10,233.14 2,819,842.72
4,886,196.26
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 2,819,842.72
4,886,196.26
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 539,214.59
1,771,406.26
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 511,656.76
1,716,848.42
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,132,398.73
2,220,665.82
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,312,297.25
3,244,484.71
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,039,584.20
2,107,217.53
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,457,403.11
2,547,939.90
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,170,670.66
2,146,600.73
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,380,859.26
2,586,050.92
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 1,272,183.36
3,653,717.94
Keramik 50 x 50 cm @ Rp. 18,500.00 77,700.00
Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
89,495.00
Keramik 60 x 60 cm @ Rp. 31,675.00 92,392.81

Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
104,187.81
Keramik 60 x 60 cm @ Rp. 52,332.00 152,647.21

Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
164,442.21
Keramik 20 x 33 cm @ Rp. 4,066.67 64,690.50

Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
76,485.50
Keramik 25 x 40 cm @ Rp. 7,050.00 74,025.00

Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
85,820.00
Keramik 20 x 20 cm @ Rp. 4,409.09 51,434.25
Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
63,229.25
Keramik 20 x 20 cm @ Rp. 1,960.00 22,864.38
Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
Nat Keramik @ Rp. 8,000.00 1,200.00
34,659.38
Keramik 10 x 60 cm @ Rp. 31,675.00 6 9,240.39
Semen @ Rp. 58,000.00 812.00
Pasir Pasang @ Rp. 75,000.00 247.50
Nat Keramik @ Rp. 8,000.00 120.00
10,419.89
Keramik 10 x 60 cm @ Rp. 52,332.00 6 15,266.55

Semen @ Rp. 58,000.00 812.00
Pasir Pasang @ Rp. 75,000.00 247.50
Nat Keramik @ Rp. 8,000.00 120.00
16,446.05
Keramik @ Rp. -
Semen @ Rp. -
Pasir Pasang @ Rp. -

Nat Keramik @ Rp. -
Keramik @ Rp. -
Semen @ Rp. -
Pasir Pasang @ Rp. -
Nat Keramik @ Rp. -
Cat Air ICI Catylac @ Rp. 18,038.60 8,117.37
Semen Putih @ Rp. 2,500.00 177.50
Amplas @ Rp. 2,500.00 112.50
8,407.37
Cat Air ICI Dulux Weather Shield @ Rp. 107,207.50 48,243.38
Alkali Jotun @ Rp. 34,687.50 5,203.13
Amplas @ Rp. 2,500.00 112.50
53,559.00
Cat Minyak Platon @ Rp. -
Tepung Singkuit @ Rp. -
Thinner @ Rp. -
Amplas @ Rp. -
-
Cat Minyak Platone @ Rp. 42,272.13 12,681.64
Tepung Singkuit @ Rp. 15,000.00 1,050.00
Thinner @ Rp. 16,000.00 7,200.00
Amplas @ Rp. 2,500.00 112.50
21,044.14
Propan @ Rp. 52,000.00 62,400.00
Tinner @ Rp. 16,000.00 800.00
63,200.00
Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi @ Rp. 10,233.14 1,236,469.72
2,325,703.05
Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi @ Rp. 10,233.14 73,491.31
590,891.31
Beton Site Mix @ Rp. 517,400.00 517,400.00
Besi @ Rp. 10,233.14 201,592.76
1,791,180.26
Ukuran 50 x 100 cm @ Rp. 145,000.00 304,500.00

Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00
315,095.00
Keramik 10 x 60 cm @ Rp. 121,675.00 6 35,495.64
Semen @ Rp. 58,000.00 8,120.00
Pasir Pasang @ Rp. 75,000.00 2,475.00

Nat Keramik @ Rp. 8,000.00 1,200.00
47,290.64
Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi @ Rp. 10,233.14 283,867.17
801,267.17
UPAH
TOTAL
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

71.07 Org Pek. Besi @ Rp. 1,670.00 118,686.90
482,078.90 = 2,217,094.90
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

106.12 Org Pek. Besi @ Rp. 1,670.00 177,220.40
639,620.40 = 2,993,491.95
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

186.86 Org Pek. Besi @ Rp. 1,670.00 312,056.20
859,048.20 = 4,261,443.29
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

164.56 Org Pek. Besi @ Rp. 1,670.00 274,815.20
905,039.20 = 4,297,961.63
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

58.73 Org Pek. Besi @ Rp. 1,670.00 98,079.10
805,823.10 = 3,319,488.46
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

240.28 Org Pek. Besi @ Rp. 1,670.00 401,267.60
1,122,067.60 = 5,527,868.64
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

249.5 Org Pek. Besi @ Rp. 1,670.00 416,665.00
1,137,465.00 = 5,637,615.55
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

202.78 Org Pek. Besi @ Rp. 1,670.00 338,642.60
895,426.60 = 4,486,465.70
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

211.56 Org Pek. Besi @ Rp. 1,670.00 353,305.20
1,001,753.20 = 4,923,524.02
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
275.56 Org Pek. Besi @ Rp. 1,670.00 460,185.20
1,226,409.20 = 6,112,605.46
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

275.56 Org Pek. Besi @ Rp. 1,670.00 460,185.20
1,226,409.20 = 6,112,605.46
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

52.693 Org Pek. Besi @ Rp. 1,670.00 87,997.31
584,297.31 = 2,355,703.57
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

50 Org Pek. Besi @ Rp. 1,670.00 83,500.00
579,800.00 = 2,296,648.42
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

110.66 Org Pek. Besi @ Rp. 1,670.00 184,802.20
626,787.20 = 2,847,453.02
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

128.24 Org Pek. Besi @ Rp. 1,670.00 214,160.80
1,048,172.30 = 4,292,657.01
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

101.59 Org Pek. Besi @ Rp. 1,670.00 169,655.30
602,055.30 = 2,709,272.83
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

142.42 Org Pek. Besi @ Rp. 1,670.00 237,841.40
680,880.75 = 3,228,820.65
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

114.4 Org Pek. Besi @ Rp. 1,670.00 191,048.00
580,849.07 = 2,727,449.80
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

134.94 Org Pek. Besi @ Rp. 1,670.00 225,349.80
721,649.80 = 3,307,700.72
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

124.32 Org Pek. Besi @ Rp. 1,670.00 207,614.40
946,366.40 = 4,600,084.34
0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.35 Org Pekerja @ Rp. 70,000.00 24,500.00
53,100.00
= 142,595.00

0.375 Org Tukang @ Rp. 100,000.00 37,500.00
0.525 Org Pekerja @ Rp. 70,000.00 36,750.00
79,650.00
= 183,837.81

0.375 Org Tukang @ Rp. 100,000.00 37,500.00
0.525 Org Pekerja @ Rp. 70,000.00 36,750.00
79,650.00
= 244,092.21

0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.4 Org Pekerja @ Rp. 70,000.00 28,000.00
56,600.00
= 133,085.50

0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.4 Org Pekerja @ Rp. 70,000.00 28,000.00
56,600.00
= 142,420.00
0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.35 Org Pekerja @ Rp. 70,000.00 24,500.00
53,100.00
= 116,329.25
0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.35 Org Pekerja @ Rp. 70,000.00 24,500.00
53,100.00
= 87,759.38
0.0375 Org Tukang @ Rp. 100,000.00 3,750.00
0.0525 Org Pekerja @ Rp. 70,000.00 3,675.00
7,965.00
= 18,384.89

0.0375 Org Tukang @ Rp. 100,000.00 3,750.00
0.0525 Org Pekerja @ Rp. 70,000.00 3,675.00
7,965.00
= 24,411.05
0.02 Org Tukang @ Rp. 100,000.00 2,000.00
0.03 Org Pekerja @ Rp. 70,000.00 2,100.00

4,460.00
= 4,460.00
0.02 Org Tukang @ Rp. 100,000.00 2,000.00
0.03 Org Pekerja @ Rp. 70,000.00 2,100.00
4,460.00
= 4,460.00
0.085 Org Tukang @ Rp. 100,000.00 8,500.00
0.108 Org Pekerja @ Rp. 70,000.00 7,560.00
16,780.00 = 25,187.37
0.085 Org Tukang @ Rp. 100,000.00 8,500.00
0.108 Org Pekerja @ Rp. 70,000.00 7,560.00
16,780.00 = 70,339.00
0.095 Org Tukang @ Rp. 100,000.00 9,500.00
0.12 Org Pekerja @ Rp. 70,000.00 8,400.00
18,980.00 = 18,980.00
0.855 Org Tukang @ Rp. 100,000.00 85,500.00
1.08 Org Pekerja @ Rp. 70,000.00 75,600.00
170,820.00 = 191,864.14
0.085 Org Tukang @ Rp. 100,000.00 8,500.00
0.108 Org Pekerja @ Rp. 70,000.00 7,560.00
16,780.00 = 79,980.00
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
120.83 Org Pek. Besi @ Rp. 1,670.00 201,786.10
596,186.10 = 2,921,889.15
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
7.1817 Org Pek. Besi @ Rp. 1,670.00 11,993.44
188,793.44 = 779,684.75
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00
19.7 Org Pek. Besi @ Rp. 1,670.00 32,899.00
617,699.00 = 2,408,879.26

0.25 Org Tukang @ Rp. 100,000.00 25,000.00
0.4 Org Pekerja @ Rp. 70,000.00 28,000.00
56,600.00 = 371,695.00
0.025 Org Tukang @ Rp. 100,000.00 2,500.00
0.035 Org Pekerja @ Rp. 70,000.00 2,450.00

5,310.00
= 52,600.64
1 Org Pek. Beton @ Rp. 176,800.00 176,800.00

27.74 Org Pek. Besi @ Rp. 1,670.00 46,325.80
223,125.80 1,024,392.97
RAB TAMBAHAN
No Pekerjaan Volume Bahan
Pekerjaan Shaft Sanitasi
1 Pas. Bata 8.25 m2 41,387.50

2 Plester 8.25 m2 12,622.00
3 Acian 8.25 m2 4,640.00
4 Cat 8.25 m2 53,559.00
5 Kolom 10 x 10 0.02 m3 3,972,734.76
No Pekerjaan Volume Bahan
Pekerjaan Dak Tangki Air
1 Pas. Bata 2.41 m2 41,387.50

2 Plester 4.66 m2 12,622.00
3 Acian 4.66 m2 4,640.00
4 Cat 2.41 m2 53,559.00
5 Waterprofing 4.66 m2 64,440.00
6 Balok 12/20 0.14 m3 4,886,196.26
7 Plat t=10 0.38 m3 1,771,406.26
Pekerjaan Keramik Dapur + Bak Cuci Piring 2 lbg (Sesuai Gambar kerja)
1 Pas. Bata 1.44 m2 41,387.50

2 Plester 1.44 m2 12,622.00
3 Acian 1.44 m2 4,640.00
4 Cor Plat 8 cm besi Ø 8 - 15 0.15 m2 2,050,786.87
5 Bekesting 0.00 m2
6 Pas. Keramik 60 x 60 (plat) 2.30 m2 164,442.21
7 Pas. Keramik 25 x 40 Dinding 2.28 m2 85,820.00
8 Pas. Plint Keramik 10 x 60 2.60 m' 16,446.05
9 Bak cuci piring 2 lbg 1.00 bh 550,000.00
Bak Kontrol 30 x 30 cm
1 Lantai kerja 5 cm 0.25 m2 21,972.00
2 Pasangan bata 0.48 m2 41,387.50
3 Plester sisi dalam 1:4 1.12 m2 12,622.00
4 Tutup bak kontrol cor beton 10 cm besi Ø8-150cm 0.025 m3 1,744,406.26
Septiktank 2 Kamar
1 Galian Tanah 4.3358 M3
2 cor lantai kerja 5 cm 2.04 M2 21,972.00
3 pasangan bata 9.6 M2 41,387.50
4 plesteran sisi dalam 1:4 11.1 M2 12,622.00
5 cor tutup septictank tebal 8 cm besi Ø8-150cm 0.1632 M3 2,050,786.87
Septictank 3 Kamar
1 Galian Tanah 5.48 M3
2 cor lantai kerja 5 cm 2.64 M2 21,972.00
3 pasangan bata 13.2 M2 41,387.50
4 plesteran sisi dalam 1:4 15 M2 12,622.00
5 cor tutup septictank tebal 8 cm besi Ø8-150cm 0.2 M3 2,050,786.87
2 Bak Kontrol Resapan 30 x 30 cm
1 Lantai kerja 5 cm 0.5 m2 21,972.00
2 Pasangan bata 0.96 m2 41,387.50
3 Plester sisi dalam 1:4 2.24 m2 12,622.00
4 Tutup bak kontrol cor beton 10 cm besi Ø8-150cm 0.05 m3 1,744,406.26
5 Instalasi Air Resapan PVC 2 1/2" (SPI) 18 m' 22,001.32
Batas Kopel
1 Pembersihan Lokasi 12.4 M2 0
2 Galian Tanah Pondasi 0.24 M3 -
3 Galian Tanah Sloof 0.04 M3 -
4 Urugan Tanah Kembali 0.22 M3 50,000.00
5 Pek. Lantai Kerja t = 5 cm 0.12 M2 21,972.00
6 Cor Pondasi Bor Pile 20/20 cm 0.06 M3 590,891.31
7 Cor Sloof S1 20/20 cm 0.17 M3 1,791,180.26
8 Plester Sloof 2.52 M2 12,622.00
9 Acian Sloof 2.52 M2 4,640.00
10 Cat Luar 2.52 M2 53,559.00
11 Pembersihan Akhir 1 Ls -
Reservoir Ground Tank Fiber

1 Pembersihan Lokasi 1.56 m2
2 Galian Tanah 1.87 m3
3 Cerocok Kayu Ubar Ø 15 4 btg 30,000.00
4 Pasang Tank Fiber (1000 ltr,merk pinguin/exel) 1 bh 1,120,000.00
5 Cor Lantai Dasar Resevoir t = 10 cm 0.13 m3 517,400.00
6 Plat Dinding Resevoir t = 10 cm 0.42 m3 517,400.00
7 Plat Dinding Atas Resevoir t = 10 cm 0.07 m3 517,400.00
8 Cover/Tutup Main Hole beton t = 8 cm (D6_200) 0.02 m3 801,267.17
9 Pembersihan Akhir 1 ls
Sumur Resapan
1 GalianTanah 1.2 m3
2 Gorong-gorong Beton Ø 60 cm 1 bh 280,000.00
3 Lantai Urugan Pasir t= 5 cm 0.05 m3 90,000.00
4 Batu Kerikil Jagung t= 50 cm 0.5 m3 130,000.00
5 Cor tutup tebal 10 cm 0.1 m3 1,744,406.26
6 Pipa PVC 2.5" 2 m' 22,001.32
AMBAHAN
Upah Total Bahan Total Upah Total
21,300.00 341,446.88 175,725.00 Rp 517,171.88

16,720.00 104,131.50 137,940.00 Rp 242,071.50
7,230.00 38,280.00 59,647.50 Rp 97,927.50
16,780.00 441,861.75 138,435.00 Rp 580,296.75
1,051,393.20 89,386.53 23,656.35 Rp 113,042.88
Rp 1,015,106.66 Rp 535,403.85 Rp 1,550,510.50
Upah Total Bahan Total Upah Total
21,300.00 99,826.65 51,375.60 Rp 151,202.25

16,720.00 58,843.76 77,948.64 Rp 136,792.40
7,230.00 21,631.68 33,706.26 Rp 55,337.94
16,780.00 129,184.31 40,473.36 Rp 169,657.67
16,780.00 300,419.28 78,228.36 Rp 378,647.64
1,226,409.20 703,612.26 176,602.92 Rp 880,215.19
584,297.31 670,016.70 221,004.61 Rp 891,021.32
Rp 1,983,534.65 Rp 679,339.76 Rp 2,662,874.41
21,300.00 59,598.00 30,672.00 Rp 90,270.00

16,720.00 18,175.68 24,076.80 Rp 42,252.48
7,230.00 6,681.60 10,411.20 Rp 17,092.80
686,111.10 297,364.10 99,486.11 Rp 396,850.21
- - Rp -
79,650.00 378,217.08 183,195.00 Rp 561,412.08
56,600.00 195,669.60 129,048.00 Rp 324,717.60
7,965.00 42,759.74 20,709.00 Rp 63,468.74
Include 550,000.00 Include Rp 550,000.00
Rp 1,548,465.80 Rp 497,598.11 Rp 2,046,063.91
25,200.00 5,493.00 6,300.00 Rp 11,793.00

21,300.00 19,866.00 10,224.00 Rp 30,090.00
16,720.00 14,136.64 18,726.40 Rp 32,863.04
584,297.31 43,610.16 14,607.43 Rp 58,217.59
Rp 83,105.80 Rp 49,857.83 Rp 132,963.63
46,500.00 0 201,614.70 Rp 201,614.70

25,200.00 44,822.88 51,408.00 Rp 96,230.88
21,300.00 397,320.00 204,480.00 Rp 601,800.00
16,720.00 140,104.20 185,592.00 Rp 325,696.20
686,111.10 334,688.42 111,973.33 Rp 446,661.75
Rp 916,935.50 Rp 755,068.03 Rp 1,672,003.53
46,500.00 0 254,671.20 Rp 254,671.20

25,200.00 58,006.08 66,528.00 Rp 124,534.08
21,300.00 546,315.00 281,160.00 Rp 827,475.00
16,720.00 189,330.00 250,800.00 Rp 440,130.00
686,111.10 410,157.37 137,222.22 Rp 547,379.59
Rp 1,203,808.45 Rp 990,381.42 Rp 2,194,189.87
25,200.00 10,986.00 12,600.00 Rp 23,586.00
21,300.00 39,732.00 20,448.00 Rp 60,180.00
16,720.00 28,273.28 37,452.80 Rp 65,726.08
584,297.31 87,220.31 29,214.87 Rp 116,435.18
9,798.00 396,023.68 176,364.00 Rp 572,387.68
Rp 562,235.28 Rp 276,079.67 Rp 838,314.94
2,220.00 0 27,528.00 Rp 27,528.00

46,500.00 - 11,160.00 Rp 11,160.00
46,500.00 - 1,860.00 Rp 1,860.00
22,200.00 11,000.00 4,884.00 Rp 15,884.00
25,200.00 2,636.64 3,024.00 Rp 5,660.64
188,793.44 35,453.48 11,327.61 Rp 46,781.08
617,699.00 304,500.64 105,008.83 Rp 409,509.47
16,720.00 31,807.44 42,134.40 Rp 73,941.84
7,230.00 11,692.80 18,219.60 Rp 29,912.40
16,780.00 134,968.68 42,285.60 Rp 177,254.28
8,520.00 - 8,520.00 Rp 8,520.00
Rp 532,059.68 Rp 275,952.04 Rp 808,011.72
2,220.00 3,463.20 3,463.20

46,500.00 86,955.00 86,955.00
24,850.00 120,000.00 99,400.00 219,400.00
159,040.00 1,120,000.00 159,040.00 1,279,040.00
176,800.00 67,262.00 22,984.00 90,246.00
176,800.00 217,308.00 74,256.00 291,564.00
176,800.00 36,218.00 12,376.00 48,594.00
223,125.80 16,025.34 4,462.52 20,487.86
14,200.00 14,200.00 14,200.00
Rp 1,576,813.34 Rp 477,136.72 Rp 2,053,950.06
46,500.00 55,800.00 55,800.00

120,700.00 280,000.00 120,700.00 400,700.00
31,200.00 4,500.00 1,560.00 6,060.00
31,200.00 65,000.00 15,600.00 80,600.00
584,297.31 174,440.63 58,429.73 232,870.36
9,798.00 44,002.63 19,596.00 63,598.63
Rp 567,943.26 Rp 271,685.73 Rp 839,628.99
RENCANA ANGGARAN BIA
Proyek : Pembangunan 1 Unit Rumah
Lokasi : Pekanbaru
NO URAIAN PEKERJAAN VOLUME
1 2 3
A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi ### M2
2 Pembongkaran Tiang Pancang 12.00 M3
3 Bouwplank 39.00 M'
B PEKERJAAN TANAH DAN PONDASI

1 Galian Tanah Pondasi 5.37 M3
2 Urugan Tanah 52.17 M3
C PEKERJAAN BETON 1 : 2 : 3
1 Lantai Kerja t = 5 cm 12.75 M2
2 Tiang Pancang 20/20 ### M'
3 Poer 50/50 t = 40 cm 1.20 M3
4 Sloof S1 18/40 3.98 M3
5 Sloof S2 15/30 0.63 M3
6 Kolom K1 10/40 1.92 M3
7 Kolom K2 10/20 0.89 M3
8 Kolom Praktis 10/10 1.76 M3
9 Balok B1 18/35 3.24 M3
10 Balok B2 15/25 1.33 M3
11 Ring Balk 10/10 0.40 M3
12 Talang Air 30/20 1.26 M3
13 Balok Lintel 10/10 (Opening) 0.54 M3
14 Balok Lintel 18/35 (Canopy) 0.62 M3
15 Tangga 2.74 M3
16 Plat Lt. 1, t = 10 cm 6.33 M3
17 Plat Lt. 2, t = 12 cm 6.83 M3
18 Plat Canopy Samping Balkon t = 12 cm 0.59 M3
19 Plat Canopy Teras, t = 15 cm 0.42 M3
20 Plat Canopy Diatas Balkon, t = 10 cm 0.10 M3
21 Plat Canopy Di Depan Tangga, t = 15 cm 0.57 M3
22 Plat Dak Tangki Air 1.00 Unit
23 Lisplank Beton t = 40 cm 0.24 M3
24 Groundtank Fiber 1.00 Ls
25 Plat Jembatan Masuk Carport t = 10 cm 0.30 M3
D PEKERJAAN PASANGAN
1 Dinding 1/2 Bata ### M2
2 Plester Dinding ### M2
3 Acian Dinding ### M2
4 Batu Susun Sirih 6.11 M2
5 Plester Timbul t= 2 cm, Lebar 7 cm, Natt= 3 cm 11.30 M2
6 Shaft Sanitasi 1.00 Unit
7 Shaft Air Hujan 1.00 Unit
1 2 3
E PEKERJAAN ATAP
1 List Plank GRC t= 9mm, l= 250mm 42.30 M'
2 Rangka Atap Baja Ringan + Atap Genteng Monier Warna Hitam ### M2
F PEKERJAAN PLAFOND
1 Plafond Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont 49.52 M2
4 Plafon Trap Laser 40.60 M'
G PEKERJAAN PINTU DAN JENDELA

1 Kosen Aluminium 39.40 M1
2 Jendela Kaca Mati Aluminium 21.33 M2
3 Jendela Casement Aluminium 24.90 M2
4 Pintu Kaca Swing Aluminium 2.25 M2
5 Pintu Panel P1 0.8 X 2.45 (Tembusu) 3.00 Bh
6 Pintu Panel P2 0.7 X 2.10 (Balam) 2.00 Bh
7 Pintu Panel PJ1 0.8 X 2.45 (Tembusu) 1.00 Bh
8 Pintu Panel PJ2 0.7 X 2.45 (Tembusu) 1.00 Bh
H PEKERJAAN ALAT GANTUNG / KUNCI

1 Kunci Tanam 2 Slaag (Belucci, ADS-L66) 7.00 Bh
2 Engsel Pintu 4" (Siver SAR) 28.00 Bh
I PEKERJAAN LANTAI
1 Lantai Teras 50 x 50 (IKAD) 14.01 M2
2 Lantai Ruangan 60 x 60 (Garuda GS 62001) 87.23 M2
3 Dinding Toilet Kamar Tidur Utama 20x33 cm (Platinum) 15.66 M2
4 Lantai Toilet Kamar Tidur Utama 30x30 cm ( Oscar Grey ) 4.00 M2
5 Dinding Toilet Di Bawah Tangga 20x33 cm (Platinum) 18.10 M2
6 Lantai Toilet Di Bawah Tangga 20x20 cm (IKAD) 4.00 M2
7 Lantai Tangga 60x60 cm (Garuda GS 62001) 12.60 M2
8 Step Nosing Keramik Anak Tangga 25.20 M'
9 Meja Dapur (Garuda GS 62001) + Bak Cuci Piring 2 Lobang (Roya 1.00 Unit
10 Plint 10x60 cm (Homogenous Tile Ex Cina) 82.93 M'
1 2 3
J PEKERJAAN RAILING TANGGA DAN BALKON
1 Railing Tangga (Besi Hollow + Cat Hitam Doof) 10.71 M'
2 Railing Balkon (Besi Hollow + Cat Hitam Doof) 4.95 M'
K PEKERJAAN SANITAIR
1 Kloset Duduk (TOTO Euro CW660J Putih) 2.00 Bh
2 Wastafel (TOTO LW 861 CJ Putih) 2.00 Bh
3 Shower Mixer & Hand Shower (Toto TX 432 SDZ) 2.00 Bh
4 Floor Drain 2.00 Bh
5 Roof Drain 4.00 Bh
6 Kran Air 1/2" (Wasser TL 010) 3.00 Bh
7 Kran Leher Angsa u/ Bak Cuci Piring (Wasser TL 040) 1.00 Bh
8 Instalasi Air Bersih 3/4" (SPI) 44.65 M'
9 Instalasi Air Bersih Pipa Turun 1/2" (SPI) 31.50 M'
10 Instalasi Air Kotor WC Limbah padat PVC 3" (SPI) 17.57 M'
11 Instalasi Air Kotor Limbah cair PVC 2 1/2" (SPI) 47.20 M'
12 Instalasi Air Hujan PVC 2 1/2" (SPI) 23.10 M'
13 Instalasi Air Hujan Diatas Canopy PVC 1" (SPI) 8.00 M'
14 Instalasi Air Panas (Ex Wavin Tigris 1/2") 1.00 Unit
15 Septic Tank & Rembesan (3 Kamar) 1.00 Bh
16 Bak Kontrol (30 x 30) 5.00 Bh
17 Bak Kontrol Resapan (30 x 30) 1.00 Unit
18 Sumur Resapan 1.00 Unit
L PEKERJAAN LISTRIK
1 Instalasi Titik Lampu (Panasonic) 18.00 Ttk
2 Instalasi Titik Lampu Lilin (Panasonic) 11.00 Ttk
3 Instalasi AC (Panasonic) 4.00 Ttk
4 Socket Telepon Standard Telkom (Panasonic) 2.00 Ttk
5 Socket Jaringan Televisi (Panasonic) 2.00 Ttk
6 Instalasi Stop Kontak (Panasonic) 12.00 Bh
M PEKERJAAN PENGECATAN
1 Cat Air Dinding (ICI Catylac) Dalam ### M2
2 Cat Air Dinding (ICI Dulux Weather Shield) Luar ### M2
3 Waterprofing Talang Beton 9.92 M2
4 Coating Batu Susun Sirih 6.11 M2
5 Cat Minyak Semprot 24.99 M2
N PEKERJAAN LUAR BANGUNAN

1 Car Port Rabat Beton 1:3:5 t=10cm 1.65 M3
2 Batas Kopel 1.00 Unit
3 Pembersihan Akhir 1.00 Ls
Total Biaya Bangunan

Harga Bangunan / M2
Harga Bangunan / M2 + 10 %
1 2 3
NB:Luas Bangunan 1 Unit Rumah Tinggal Type 117 ### M2
NA ANGGARAN BIAYA
unan 1 Unit Rumah Type 117
kasi : Pekanbaru
HARGA SATUAN ( Rp. ) JUMLAH HARGA ( Rp. ) TOTAL

BAHAN UPAH BAHAN UPAH ( Rp )
4 5 6
- 2,220.00 - 319,680.00 319,680.00

- 56,800.00 - 681,600.00 681,600.00
12,202.08 5,740.00 475,881.25 223,860.00 699,741.25
Sub Total 475,881.25 ### ###
###
- 46,500.00 - 249,593.40 249,593.40
- 22,200.00 - ### 1,158,200.64
Sub Total - ### ###
###
21,972.00 25,200.00 280,230.89 321,400.80 601,631.69
136,000.00 ### -
### 639,620.40 2,824,645.86 767,544.48 3,592,190.34
### 859,048.20 ### ### ###
### 905,039.20 2,137,541.13 570,174.70 2,707,715.82
### ### 8,459,138.00 ### ###
### ### 3,996,133.69 ### 5,006,202.61
### ### 6,999,958.66 ### 8,852,513.47
### 895,426.60 ### ### ###
### ### 5,220,857.40 ### 6,554,441.35
### ### 1,640,452.09 428,628.34 2,069,080.43
### ### 4,088,050.73 ### 5,408,747.83
### ### 2,205,321.84 576,221.30 2,781,543.13
### 895,426.60 2,221,632.25 553,964.62 2,775,596.87
### 602,055.30 5,776,588.83 ### 7,427,023.99
### 579,800.00 ### ### ###
### 626,787.20 ### ### ###
### 680,880.75 1,507,972.75 402,972.46 1,910,945.21
### 580,849.07 904,148.23 244,653.63 1,148,801.85
### 721,649.80 268,949.30 75,051.58 344,000.88
### 580,849.07 1,219,093.19 329,874.64 1,548,967.83
### 679,339.76 1,983,534.65 679,339.76 2,662,874.41
### 946,366.40 876,892.31 227,127.94 1,104,020.24
### 477,136.72 1,576,813.34 477,136.72 2,053,950.06
### 584,297.31 523,321.88 175,289.19 698,611.07
Sub Total ### ### ###
###
41,387.50 21,300.00 ### ### ###
12,622.00 16,720.00 8,356,743.47 ### ###
4,640.00 7,230.00 3,072,040.06 ### 7,858,861.11
152,345.00 106,650.00 931,284.99 651,951.45 1,583,236.44
315,095.00 56,600.00 3,560,573.50 639,580.00 4,200,153.50
### 535,403.85 1,015,106.66 535,403.85 1,550,510.50
### 535,403.85 1,015,106.66 535,403.85 1,550,510.50
4 5 6
Sub Total ### ### ###
###
48,500.00 Include 2,051,550.00 Include 2,051,550.00
415,000.00 Include ### Include ###
Sub Total ### - ###
###
90,000.00 Include 4,456,584.00 Include 4,456,584.00
90,000.00 Include 4,838,400.00 Include 4,838,400.00
90,000.00 Include 2,732,402.70 Include 2,732,402.70
20,000.00 Include 812,000.00 Include 812,000.00
Sub Total ### - ###
###
100,000.00 Include 3,940,000.00 Include 3,940,000.00
400,000.00 Include 8,530,400.00 Include 8,530,400.00
500,000.00 Include ### Include ###
700,000.00 Include 1,575,000.00 Include 1,575,000.00
800,000.00 81,650.00 2,400,000.00 244,950.00 2,644,950.00
750,000.00 81,650.00 1,500,000.00 163,300.00 1,663,300.00
800,000.00 81,650.00 800,000.00 81,650.00 881,650.00
800,000.00 81,650.00 800,000.00 81,650.00 881,650.00
Sub Total ### 571,550.00 ###
###
127,500.00 16,330.00 892,500.00 114,310.00 1,006,810.00
23,000.00 1,633.00 644,000.00 45,724.00 689,724.00
Sub Total ### 160,034.00 ###
###
89,495.00 53,100.00 1,254,048.69 744,063.75 1,998,112.44
104,187.81 79,650.00 9,088,323.29 ### ###
76,485.50 56,600.00 1,197,380.50 886,073.00 2,083,453.50
63,229.25 53,100.00 252,917.00 212,400.00 465,317.00
76,485.50 56,600.00 1,384,081.61 ### 2,408,315.21
63,229.25 53,100.00 252,917.00 212,400.00 465,317.00
104,187.81 79,650.00 1,312,766.37 ### 2,316,356.37
47,290.64 5,310.00 1,191,724.11 133,812.00 1,325,536.11
### 497,598.11 1,548,465.80 497,598.11 2,046,063.91
10,419.89 7,965.00 864,123.51 660,539.04 1,524,662.55
Sub Total ### ### ###
4 5 6
390,000.00 Include 4,175,301.00 - 4,175,301.00

370,000.00 Include 1,831,500.00 - 1,831,500.00
Sub Total ### - ###
###
### 481,735.00 3,680,000.00 963,470.00 4,643,470.00
### 167,382.50 2,775,500.00 334,765.00 3,110,265.00
864,000.00 122,688.00 1,728,000.00 245,376.00 1,973,376.00
27,500.00 2,449.50 55,000.00 4,899.00 59,899.00
5,000.00 2,840.00 20,000.00 11,360.00 31,360.00
109,000.00 8,165.00 327,000.00 24,495.00 351,495.00
215,000.00 8,165.00 215,000.00 8,165.00 223,165.00
4,934.11 9,798.00 220,307.80 437,480.70 657,788.50
3,631.58 4,899.00 114,394.74 154,318.50 268,713.24
29,777.74 13,064.00 523,236.53 229,552.77 752,789.29
22,001.32 9,798.00 1,038,484.11 462,475.40 1,500,959.50
22,001.32 9,798.00 508,230.39 226,333.80 734,564.19
7,061.40 9,798.00 56,491.23 78,384.00 134,875.23
800,000.00 Include 800,000.00 Include 800,000.00
### 990,381.42 1,203,808.45 990,381.42 2,194,189.87
83,105.80 49,857.83 415,528.98 249,289.16 664,818.15
562,235.28 276,079.67 562,235.28 276,079.67 838,314.94
567,943.26 271,685.73 567,943.26 271,685.73 839,628.99
Sub Total ### ### ###
###
150,000.00 Include 2,700,000.00 Include 2,700,000.00
150,000.00 Include 1,650,000.00 Include 1,650,000.00
215,000.00 Include 860,000.00 Include 860,000.00
140,000.00 Include 280,000.00 Include 280,000.00
140,000.00 Include 280,000.00 Include 280,000.00
150,000.00 Include 1,800,000.00 Include 1,800,000.00
Sub Total ### - ###
###
8,407.37 16,780.00 3,034,234.97 ### 9,090,167.17
53,559.00 16,780.00 ### ### ###
64,440.00 16,780.00 639,244.80 166,457.60 805,702.40
63,200.00 16,780.00 386,341.60 102,576.14 488,917.74
21,044.14 170,820.00 525,893.01 ### 4,794,684.81
Sub Total ### ### ###
###
457,750.00 176,800.00 755,287.50 291,720.00 1,047,007.50
532,059.68 275,952.04 532,059.68 275,952.04 808,011.72
- 284,000.00 - 284,000.00 284,000.00
Sub Total ### 851,672.04 ###
### ### ###

### 777,670.80 ###
### 855,437.88 ###
4 5 6
DAFTAR HARGA UPAH 2013
No Jabatan Satuan Upah Harga Upah
1 Kepala Tukang / Hari Rp 120,000.00
2 Tukang / Hari Rp 100,000.00
3 Pekerja / Hari Rp 70,000.00
4 Tukang Bongkar / Hari Rp 75,000.00
5 Persentase Kenaikan Upah 1.42
1 Alat ready mix / m3 Rp 50,000.00

HARGA BORONGAN PEKERJAAN
No Item Pekerjaan Satuan Harga Per Satuan
1 Pekerjaan Atap Genteng Metal Star Roof M2 Rp 200,000.00
2 Pekerjaan Atap Genteng Fency M2 Rp 250,000.00
3 Pekerjaan Atap Genteng Monier M2 Rp 415,000.00
4 Lisplank GRC t= 9mm, l= 250 mm M' Rp 48,500.00
5 Pekerjaan Plafond Gybsum M2 Rp 90,000.00
6 Pekerjaan Plafond trap Laser M2 Rp 20,000.00
7 Pekerjaan Listrik
a. Titik Lampu (Panasonic) Titik Rp 150,000.00
b. Stop Kontak (Panasonic) Titik Rp 150,000.00
c. Instalasi AC (Panasonic) Titik Rp 215,000.00
d. Socket Telepon Standard Telkom (Panasonic) Titik Rp 140,000.00
e. Socket Jaringan Televisi (Panasonic) Titik Rp 140,000.00
f. Pemasangan Exhouse Fan Titik Rp 100,000.00
g. Pasang Lampu Hias Teras Titik Rp 180,000.00
h. Inst. Air Panas ( EX Wavin Tigris 1/2" ) Titik Rp 800,000.00
8 Pekerjaan Kaca Jendela

a. Kaca Jendela Polos 5 mm M2 Rp 134,550.00
b. Kaca Jendela Polos 3 mm M2
9 Pekerjaan Kaca Grafier M2
10 Pekerjaan Pancang
a. Bahan M1 Rp 136,000.00
b. Mobilisasi (Upah) Unit Rp 2,500,000.00
11 Railing :
a. Railing Tangga M1 Rp 390,000.00
b. Railing Balkon M1 Rp 370,000.00
12 Pekerjaan Pembersihan Akhir Unit Rp 284,000.00

Harga Upah
Rp 2,840.00
HSP AKSESORIS
Pekerjaan Pintu Dan Jendela :

No Pekerjaan Bahan
1 Kozen Kayu Kulim 5/10 5,000,000.00
2 Daun Pintu Panel (82 x 210) Meranti Campur 550,000.00
3 Daun Pintu Panel (82 x 240) Meranti Campur 650,000.00
4 Daun Pintu Kaca Rangka Kayu 650,000.00
5 Daun Pintu KM/WC ( Pintu Fiber ) 290,000.00
6 Daun Jendela Kayu + Ventilasi (Kayu Balam) + kaca 260,000.00
Pekerjaan Alat Gantung Dan Kunci :

No Pekerjaan Bahan
1 Pasang Kunci Tanam 2 Slaag (Belucci, NBEP) 127,500.00
2 Pasang Engsel Pintu 4" (Siver Sar) 23,000.00
3 Pasang Engsel Jendela 3" (Fuji Taco) 7,000.00
4 Pasang Grendel Jendela 3" (Beluci) 5,000.00
5 Pasang Hak Angin Jendela BOIYA 10,000.00
6 Pasang Tarikan Jendela (Romaco) 4,500.00
Pekerjaan Sanitair :
No Pekerjaan Bahan
1 Pasang Kloset Duduk (American Standard, Granada 3000 CST, GR61CAxxK) 1,432,250.00
2 Pasang Kloset Duduk (Toto Euro CW 660 J Putih) 1,840,000.00
3 Pasang Kloset Jongkok (American Standard, Rapi Ex, WAR2C4DXX) 179,350.00
6 Wastafel (Studio 3000, ST31LAxxK) 543,500.00
7 Wastafel (Toto LW 861 CJ Putih) 1,387,750.00
8 Pekerjaan Pasang Bak Air Sudut 210,000.00
10 Pekerjaan Pasang Floor Drain 27,500.00
11 Pekerjaan Pasang Kran Air 27,500.00
12 Kran Air 1/2" (Wasser TL 010) 109,000.00
13 Pekerjaan Pasang Kran Air Leher Angsa 45,000.00
14 Kran Leher Angsa u/ Bak Cuci Piring (Wasser TL 040) 215,000.00
15 Instalasi Air Bersih 1/2" (SPI) 3,631.58
16 Instalasi Air Kotor WC Limbah padat PVC 3" (SPI) 29,777.74
17 Instalasi Air Kotor Limbah cair PVC 2.5" (SPI) 22,001.32
18 Instalasi Air Hujan Canopy PVC 1" (SPI) 7,061.40
19 Instalasi Air Kotor PVC 1 1/2" (SPI) 11,015.79
20 Instalasi Air Bersih PVC 3/4" (SPI) 4,934.11
21 Shower Mixer & Hand Shower (Toto TX 432 SDZ) 864,000.00
22 Tank Fiber 1000Ltr 1,120,000.00
23 Gorong-gorong D 60 cm 280,000.00
24 Cerocok Kayu Ubar 30,000.00
25 Roof Drain 5,000.00

HSP AKSESORIS
Upah Total
408,250.00 Rp 5,408,250.00
81,650.00 Rp 631,650.00
81,650.00 Rp 731,650.00
62,054.00 Rp 712,054.00
81,650.00 Rp 371,650.00
48,990.00 Rp 308,990.00
Upah Total
16,330.00 Rp 143,830.00
1,633.00 Rp 24,633.00
1,633.00 Rp 8,633.00
1,633.00 Rp 6,633.00
1,633.00 Rp 11,633.00
1,633.00 Rp 6,133.00
Upah Total
481,735.00 Rp 1,913,985.00
481,735.00 Rp 2,321,735.00
81,650.00 Rp 261,000.00
167,382.50 Rp 710,882.50
167,382.50 Rp 1,555,132.50
261,280.00 Rp 471,280.00
2,449.50 Rp 29,949.50
8,165.00 Rp 35,665.00
8,165.00 Rp 117,165.00
8,165.00 Rp 53,165.00
8,165.00 Rp 223,165.00
4,899.00 Rp 8,530.58
13,064.00 Rp 42,841.74
9,798.00 Rp 31,799.32
9,798.00 Rp 16,859.40
9,798.00 Rp 20,813.79
9,798.00 Rp 14,732.11
122,688.00 Rp 986,688.00
159,040.00 Rp 1,279,040.00
120,700.00 Rp 400,700.00
24,850.00 Rp 54,850.00
2,840.00 Rp 7,840.00
PASANGAN 1:4
As Panjang Tinggi Luas Kusen Pas. Bata Aci/Plester

A1 7.5 4 30 60
0.88 4 3.52 7.04
B1 3 4 12 24
0.5 4 0.59 1.41 2.82
C1 1.25 4 2.04 2.96 5.92
D1 3 4 12 24
0.5 4 1.2 0.8 1.6
E1 1.25 4 5 10
6.25 4 25 50
0.58 4 2.32 4.64
F2 7.5 3.7 27.75 55.5
0.58 3.7 2.146 4.292
G2 0.48 3.7 1.776 3.552
H2 0.5 3.7 1.3 0.55 1.1
I2 1 3.7 3.7 7.4
6 3.7 3.57 18.63 37.26
J2 0.5 3.7 1.85 3.7
K2 2 3.7 7.4 14.8
L2 6.5 3.7 24.05 48.1
0.9 3.7 3.33 6.66
11 4 4 6.24 9.76 19.52
21 4 4 5.5997 10.4003 20.8006
31 3 4 1.89 10.11 20.22
41 2 4 1.68 6.32 12.64
51 3 4 7.818 4.182 8.364
61 2 4 1.638 6.362 12.724
71 3 4 5.64 6.36 12.72
82 3.5 3.7 3.72 9.23 18.46
92 4.5 3.7 3.6425 13.0075 26.015
10 2 5.5 3.7 3.57 16.78 33.56
11 2 3 3.7 5.49 5.61 11.22
12 2 2 3.7 2.86 4.54 9.08
13 2 3 3.7 4.2 6.9 13.8
Batu alam susun sirih 6.113
Nat Garis Vertikal 11.3
Canopy Teras 5.913
Canopy balkon 2.42
Canopy Tangga 8.867
Penebalan dinding 0.9 0.88 0.792 2.0064
Penebalan dinding JS 2.93
Plat Depan t= 12 cm 10.5216
Lisplank Beton t= 40 cm 3.2
Shaft sanitasi 8.25
Shaft air hujan (3 pipa) 8.25
62.6882 296.5458 662.0776
Cat Dinding Catylac Cat Dinding Dulux Weathershield
30 30
7.04
24
1.41 1.41
2.96 2.96
24
0.8 0.8
10
25 25
4.64
27.75 27.75
4.292
3.552
0.55 0.55
3.7 3.7
37.26
1.85 1.85
14.8
24.05 24.05
6.66
9.76 9.76
10.4003 10.4003
20.22
12.64
4.182 4.182
6.362 6.362
6.36 6.36
9.23 9.23
13.0075 13.0075
33.56
5.61 5.61
4.54 4.54
6.9 6.9
11.3
5.913
1.38
8.055
2.0064
2.93
0.295
0.3
0.1
0.079
0.025
10.5216
3.2
8.25
8.25
360.9018 293.2108
HARGA PINTU DAN JENDELA ALU
VOLUME VOLUME VOLUME VOLUME

JENDELA JENDELA JENDELA PINTU KACA
NO KUSEN PINTU DAN JENDELA
KACA MATI SLIDING CASEMENT SWING
(M2) (M2) (M2) (M2)
1 Jendela Type J1 1.225 3.0625

3 Jendela Type J3 3.24
5 Jendela Type J5 2.7125
6 Jendela Type JS 6.048
7 Jendela Type JS1 2.64
8 Jendela Type JS2 4.08
9 Pintu Type P1
10 Pintu Type P2
11 Pintu Type PB 2.25
12 Pintu Type PJ1 2.713 3.0625
13 Pintu Type PJ2 1.085 2.7125
14 Boven Type BV1 0.34
15 Boven Type BV2 0.93
21.326 24.8975
PINTU DAN JENDELA ALUMUNIUM
VOLUME VOLUME VOLUME VOLUME VOLUME VOLUME

PINTU KACA PINTU PINTU PINTU PINTU KUSEN
SLIDING PANEL P1 PANEL P2 PANEL PJ1 PANEL PJ2 ALUMUNIUM
(M2) 80 x 245 70 x 205 80 x 245 70 x 245 (M1)
3.00 17.70
2.00 10.00
1.00 5.90
1.00 5.80
39.4
HARGA PER UNIT HARGA DARI SUPPLIER PERMETER
Rp 2,021,250.00 1 VOLUME JENDELA KACA MATI = Rp 400,000.00 /M2
Rp 4,042,500.00 2 VOLUME JENDELA SLIDING = Rp 400,000.00 /M2
Rp 1,620,000.00 3 VOLUME JENDELA CASEMENT = Rp 500,000.00 /M2
Rp 1,790,250.00 4 VOLUME PINTU SWING = Rp 700,000.00 /M2
Rp 1,356,250.00 5 VOLUME PINTU SLIDING = Rp 400,000.00 /M2
Rp 2,419,200.00 6 VOLUME KUSEN ALUMUNIUM = Rp 100,000.00 /M
Rp 1,056,000.00 7 VOLUME PINTU P1 80 x 245 = Rp 800,000.00 /BUAH
Rp 1,575,000.00
Rp 4,006,450.00
Rp 3,170,250.00
Rp 170,000.00
Rp 465,000.00
Rp 31,994,150.00

No. Item Pekerjaan Bahan Analisa Bahan Harga Satuan J. Harga

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

No. Item Pekerjaan Bahan Analisa Bahan Harga Satuan J. Harga

Uploaded by

Copyright:

Available Formats

ANALISA HARGA SATUAN PEKERJAAN 201

1 Pek. Pembersihan Lokasi

2 Pek. Pas. Bouwplank 0.004 M3 Kayu 5 x 7 x 400 @ Rp. 2,200,000.00 8,800.00

( /M' ) 0.0015 M3 Kayu 3 x 5 x 400 @ Rp. 2,200,000.00 3,300.00

0.01 Kg Paku @ Rp. 10,208.33 102.08

B PEKERJAAN TANAH DAN PONDASI

1 Pek. Galian Tanah

2 Pek. Urugan Tanah 1.25 M3 Tanah Timbun @ Rp. 40,000.00 50,000.00

3 Pek. Lantai Kerja 1 : 5 t = 5 cm 0.291 Zak Semen @ Rp. 58,000.00 16,878.00

( /M2 ) 0.0566 M3 Pasir Cor @ Rp. 90,000.00 5,094.00

4 Urug Pasir 1.2 M3 Pasir Pasang @ Rp. 75,000.00 90,000.00

( /M3 ) 1 ls Alat @ Rp. 50,000.00 50,000.00

( /M3 ) 0.54 M3 Pasir Cor @ Rp. 90,000.00 48,600.00

0.84 M3 Kerikil @ Rp. 130,000.00 109,200.00

3 Pek. Bekisting Kayu 0.04 M3 Papan 2/20 @ Rp. 2,200,000.00 2 44,000.00

( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67

1 Kg Oil @ Rp. 3,437.50 3,437.50

2.5 btg Support (k. Golong2) @ Rp. 7,500.00 18,750.00

1 Ls Steiger Kayu 5/7 @ Rp. 9,900.00 9,900.00

4 Pek. Bekisting Kayu 0.67 lbr Tripleks t = 9 mm @ Rp. 110,000.00 2 36,850.00

( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67

1 Kg Oil @ Rp. 3,437.50 3,437.50

2.5 Ls Support (k. Golong2) @ Rp. 7,500.00 18,750.00

1 Ls Steiger Kayu 5/7 @ Rp. 9,900.00 9,900.00

5 Pek. Bekisting Kayu 0.33 Lbr Tripleks t = 9 mm @ Rp. 110,000.00 2 18,150.00

( /M2 ) 0.2 Kg Paku @ Rp. 10,208.33 2,041.67

1 Kg Oil @ Rp. 3,437.50 3,437.50

2.5 Ls Support (k. Golong2) @ Rp. 7,500.00 18,750.00

1 Ls Steiger Kayu 5/7 @ Rp. 9,900.00 9,900.00

6 1 Kg Pembesian Beton 1.1 Kg Besi Beton @ Rp. 8,863.08 9,749.39

( /Kg ) 0.03 Kg Kawat Ikat @ Rp. 16,125.00 483.75

P 10 - 150 mm 5.71 M2 Bekisting Kayu @ Rp. 71,479.17 408,146.04

96.71 Kg Besi @ Rp. 10,233.14 989,646.50

2 1 M3 Pek. Sloof 12/20 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00

Besi 4 P 10 21.67 M2 Bekisting Kayu @ Rp. 71,479.17 1,548,953.54

Beugel P 6 - 200 mm 130.59 Kg Besi @ Rp. 10,233.14 1,336,345.12

Besi 4 P 10 26.66 M2 Bekisting Kayu @ Rp. 71,479.17 1,905,634.58

Beugel P 6 - 200 mm 137.3 Kg Besi @ Rp. 10,233.14 1,405,009.45

Besi 4 P 8 20 M2 Bekisting Kayu @ Rp. 71,479.17 1,429,583.33

Beugel P 6 - 200 mm 197.96 Kg Besi @ Rp. 10,233.14 2,025,751.43

Besi 4 P 8 20 M2 Bekisting Kayu @ Rp. 71,479.17 1,429,583.33

Beugel P 6 - 150 mm 211.28 Kg Besi @ Rp. 10,233.14 2,162,056.79

Besi 4 P 8 20 M2 Bekisting Kayu @ Rp. 71,479.17 1,429,583.33

Beugel P6 - 150 mm 211.28 Kg Besi @ Rp. 10,233.14 2,162,056.79

P 8 - 150 mm 10 M2 Bekisting Kayu @ Rp. 68,779.17 687,791.67

52.693 Kg Besi @ Rp. 10,233.14 539,214.59

8 1 M3 Pek. Plat canopy t = 8 cm 1 M3 Beton Site Mix @ Rp. 517,400.00 517,400.00

P 8 - 150 mm 12.5 M2 Bekisting Kayu @ Rp. 68,779.17 859,739.58

65.83 Kg Besi @ Rp. 10,233.14 673,647.29

0.042 M3 Pasir Pasang @ Rp. 75,000.00 3,150.00

2 1 M' Pek. Pas.Rolaag Bata 57 Bh Bata Biasa @ Rp. 250.00 14,250.00

0.0366 M3 Pasir Pasang @ Rp. 75,000.00 2,745.00

3 1 M2 Pek. Plesteran 1 : 4 0.184 Zak Semen @ Rp. 58,000.00 10,672.00

4 1 M2 Pek. Acian 0.08 Zak Semen @ Rp. 58,000.00 4,640.00

Andesit uk 3 x 40 0.14 Zak Semen @ Rp. 58,000.00 8,120.00

0.033 M3 Pasir Pasang @ Rp. 75,000.00 2,475.00

Tebal 100,50,50mm 0.3 M2 Bekisting Kayu @ Rp. 40,129.17 12,038.75

0.3 M2 Acian @ Rp. 4,640.00 1,392.00

1 1 M3 Pek. Rangka Atap kuda2/gording 1.20 M3 Kayu 6/12 @ Rp. -

Gording per 1 m2 = 0.01 m3 kayu 5/10 0.6 Kg Paku @ Rp. -

2 1 M3 Pek. Kasau+Reng 0.737 M3 Kayu 5/7 @ Rp. -

Kasau per 50 cm +30 % 0.4050 M3 Kayu 3/5 @ Rp. -

Reng per 35 cm + 30 % 13.500 Kg Paku @ Rp. -