Post on 18-Oct-2015
description
HSP ( standart )
ANALISA HARGA SATUAN PEKERJAAN 2013
No.ITEM PEKERJAANBAHANUPAHT O T A LANALISA BAHANHARGA SATUANJ. HARGATOTALANALISA UPAHHARGA SATUANJ.HARGATOTAL
APEKERJAAN PERSIAPAN
1Pek. Pembersihan Lokasi0.001OrgKepala Tukang@Rp.120,000.00120.00( /M2 )0.03OrgPekerja@Rp.70,000.002,100.002,220.00 =2,220.00
2Pek. Pas. Bouwplank0.004M3Kayu 5 x 7 x 400@Rp.2,200,000.008,800.000.002OrgKepala Tukang@Rp.120,000.00240.00( /M' )0.0015M3Kayu 3 x 5 x 400@Rp.2,200,000.003,300.000.02OrgTukang@Rp.100,000.002,000.000.01KgPaku@Rp.10,208.33102.080.05OrgPekerja@Rp.70,000.003,500.0012,202.085,740.00 =17,942.08
BPEKERJAAN TANAH DAN PONDASI
1Pek. Galian Tanah0.02OrgKepala Tukang@Rp.120,000.002,400.00( /M3 )0.63OrgPekerja@Rp.70,000.0044,100.0046,500.00 =46,500.00
2Pek. Urugan Tanah1.25M3Tanah Timbun@Rp.40,000.0050,000.000.01OrgKepala Tukang@Rp.120,000.001,200.00( /M3 )50,000.000.3OrgPekerja@Rp.70,000.0021,000.0022,200.00 =22,200.00
3Pek. Lantai Kerja 1 : 5 t = 5 cm0.291Zak Semen@Rp.58,000.0016,878.000.01OrgKepala Tukang@Rp.120,000.001,200.00( /M2 )0.0566M3Pasir Cor@Rp.90,000.005,094.000.1OrgTukang@Rp.100,000.0010,000.0021,972.000.2OrgPekerja@Rp.70,000.0014,000.0025,200.00 =47,172.00
4Urug Pasir1.2M3Pasir Pasang@Rp.75,000.0090,000.000.01OrgKepala Tukang@Rp.120,000.001,200.00( /M3 )90,000.000.3OrgTukang@Rp.100,000.0030,000.0031,200.00=121,200.00
CPEKERJAAN BETON
1Pek. Beton Ready Mix K-1751M3Beton Ready Mix K-175@Rp.540,000.00540,000.000.012OrgKepala Tukang@Rp.120,000.001,440.00 ( /M3 )1lsAlat@Rp.50,000.0050,000.000.200OrgTukang@Rp.100,000.0020,000.00590,000.000.500OrgPekerja@Rp.70,000.0035,000.0056,440.00 =646,440.00
2Pek. Beton Site Mix 1 : 2 : 36.2ZakSemen@Rp.58,000.00359,600.000.100OrgKepala Tukang@Rp.120,000.0012,000.00 ( /M3 )0.54M3Pasir Cor@Rp.90,000.0048,600.000.850OrgTukang@Rp.100,000.0085,000.000.84M3Kerikil@Rp.130,000.00109,200.001.140OrgPekerja@Rp.70,000.0079,800.00517,400.00176,800.00 =694,200.00
3Pek. Bekisting Kayu0.04M3Papan
2/20@Rp.2,200,000.00244,000.000.010OrgKepala
Tukang@Rp.120,000.001,200.00 u/ Pondasi, Balok dan Kolom0.02M3Kayu
5/7@Rp.2,200,000.00222,000.000.025OrgTukang@Rp.100,000.002,500.00 (
/M2
)0.2KgPaku@Rp.10,208.332,041.670.250OrgPekerja@Rp.70,000.0017,500.001KgOil@Rp.3,437.503,437.500.080OrgTukang
Bongkar@Rp.75,000.006,000.002.5btgSupport (k.
Golong2)@Rp.7,500.0018,750.0027,200.00 =127,329.171LsSteiger Kayu
5/7@Rp.9,900.00
MICROSOFT wINDOWS: MICROSOFT
wINDOWS:0.0045=0.45%9,900.00100,129.17
4Pek. Bekisting Kayu0.67lbrTripleks t = 9 mm@Rp.110,000.00236,850.000.010OrgKepala Tukang@Rp.120,000.001,200.00 u/ Pondasi, Balok dan Kolom0.02M3Kayu 5/7@Rp.2,200,000.00222,000.000.025OrgTukang@Rp.100,000.002,500.00 ( /M2 )0.2KgPaku@Rp.10,208.332,041.670.250OrgPekerja@Rp.70,000.0017,500.001KgOil@Rp.3,437.503,437.500.080OrgTukang Bongkar@Rp.75,000.006,000.002.5LsSupport (k. Golong2)@Rp.7,500.0018,750.0027,200.00 =120,179.171LsSteiger Kayu 5/7@Rp.9,900.009,900.0092,979.17
5Pek. Bekisting Kayu0.33LbrTripleks t = 9 mm@Rp.110,000.00218,150.000.010OrgKepala Tukang@Rp.120,000.001,200.00 u/ Dinding & Plat Lantai0.015M3Kayu 5/7@Rp.2,200,000.00216,500.000.060OrgTukang@Rp.100,000.006,000.00 ( /M2 )0.2KgPaku@Rp.10,208.332,041.670.300OrgPekerja@Rp.70,000.0021,000.001KgOil@Rp.3,437.503,437.500.050OrgTukang Bongkar@Rp.75,000.003,750.002.5LsSupport (k. Golong2)@Rp.7,500.0018,750.0031,950.00 =100,729.171LsSteiger Kayu 5/7@Rp.9,900.009,900.0068,779.17
61 Kg Pembesian Beton1.1
Microsoft windows: Microsoft windows:overhead 10%KgBesi
Beton@Rp.8,863.089,749.390.001OrgKepala Tukang@Rp.120,000.00120.00
( /Kg )0.03KgKawat
Ikat@Rp.16,125.00483.750.005OrgTukang@Rp.100,000.00500.0010,233.140.015OrgPekerja@Rp.70,000.001,050.001,670.00
=11,903.14
DPekerjaan 1 m3 Beton Bertulang ( Pek. Bekisting + Besi + Cor )
11 M3 Pek. Pondasi Tapak uk. 70x70x12.51M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00P 10 - 150 mm5.71M2Bekisting Kayu@Rp.71,479.17408,146.045.71OrgPek. Bekisting@Rp.27,200.00155,312.0096.71KgBesi@Rp.10,233.14989,646.5096.71OrgPek. Besi@Rp.1,670.00161,505.701,915,192.54493,617.70 =2,408,810.24
21 M3 Pek. Sloof 12/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 1021.67M2Bekisting Kayu@Rp.71,479.171,548,953.5421.67OrgPek. Bekisting@Rp.27,200.00589,424.00Beugel P 6 - 200 mm130.59KgBesi@Rp.10,233.141,336,345.12130.59OrgPek. Besi@Rp.1,670.00218,085.303,402,698.66984,309.30 =4,387,007.96
31 M3 Pek. Kolom Bawah Pondasi 15/151M3Beton Site
Mix@Rp.517,400.00517,400.001OrgPek.
Beton@Rp.176,800.00176,800.00Besi 4 P 1026.66M2Bekisting
Kayu@Rp.71,479.171,905,634.5826.66OrgPek.
Bekisting@Rp.27,200.00725,152.00Beugel P 6 - 200 mm137.3
DD: DD:15% OVERHEADKgBesi@Rp.10,233.141,405,009.45137.3OrgPek.
Besi@Rp.1,670.00229,291.003,828,044.041,131,243.00
=4,959,287.04
41 M3 Pek. Kolom Lantai 10/101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 820M2Bekisting Kayu@Rp.71,479.171,429,583.3320OrgPek. Bekisting@Rp.27,200.00544,000.00Beugel P 6 - 200 mm197.96KgBesi@Rp.10,233.142,025,751.43197.96OrgPek. Besi@Rp.1,670.00330,593.203,972,734.761,051,393.20 =5,024,127.96
51 M3 Pek. Ring Balok 10/101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 820M2Bekisting Kayu@Rp.71,479.171,429,583.3320OrgPek. Bekisting@Rp.27,200.00544,000.00Beugel P 6 - 150 mm211.28KgBesi@Rp.10,233.142,162,056.79211.28OrgPek. Besi@Rp.1,670.00352,837.604,109,040.121,073,637.60 =5,182,677.72
61 M3 Pek. Balok Sopi-sopi 10/101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 820M2Bekisting Kayu@Rp.71,479.171,429,583.3320OrgPek. Bekisting@Rp.27,200.00544,000.00Beugel P6 - 150 mm211.28KgBesi@Rp.10,233.142,162,056.79211.28OrgPek. Besi@Rp.1,670.00352,837.604,109,040.121,073,637.60 =5,182,677.72
71 M3 Pek. Dak Beton t =10 cm1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00P 8 - 150 mm10M2Bekisting Kayu@Rp.68,779.17687,791.6710OrgPek. Bekisting@Rp.31,950.00319,500.0052.693KgBesi@Rp.10,233.14539,214.5952.693OrgPek. Besi@Rp.1,670.0087,997.311,744,406.26584,297.31=2,328,703.57
81 M3 Pek. Plat canopy t = 8 cm1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00P 8 - 150 mm12.5M2Bekisting Kayu@Rp.68,779.17859,739.5812.5OrgPek. Bekisting@Rp.31,950.00399,375.0065.83KgBesi@Rp.10,233.14673,647.2965.83OrgPek. Besi@Rp.1,670.00109,936.102,050,786.87686,111.10 =2,736,897.97
EPEKERJAAN PASANGAN DINDING
11 M2 Pek. Pas.1/2 Bata Biasa 1 : 4112.35
MICROSOFT wINDOWS: MICROSOFT wINDOWS:overhead 5%BhBata
Biasa@Rp.250.0028,087.500.01OrgKepala
Tukang@Rp.120,000.001,200.00(uk. 3.5 x 7.5 x 15
cm)0.175ZakSemen@Rp.58,000.0010,150.000.075OrgTukang@Rp.100,000.007,500.000.042M3Pasir
Pasang@Rp.75,000.003,150.000.18OrgPekerja@Rp.70,000.0012,600.0041,387.5021,300.00
=62,687.50
21 M' Pek. Pas.Rolaag Bata
Microsoft Windows: Microsoft Windows:3 susun bata57BhBata
Biasa@Rp.250.0014,250.000.005OrgKepala
Tukang@Rp.120,000.00600.00(uk. 3.5 x 7.5 x 15
cm)0.2568ZakSemen@Rp.58,000.0014,894.400.03OrgTukang@Rp.100,000.003,000.000.0366M3Pasir
Pasang@Rp.75,000.002,745.000.0666666667OrgPekerja@Rp.70,000.004,666.6731,889.408,266.67
=40,156.07
31 M2 Pek. Plesteran 1 : 4 0.184ZakSemen@Rp.58,000.0010,672.000.001OrgKepala Tukang@Rp.120,000.00120.00(tebal plesteran = 1.25 cm) bata uk. 3.5 x 7.5 x 15 cm0.026M3Pasir Pasang@Rp.75,000.001,950.000.04OrgTukang@Rp.100,000.004,000.0012,622.000.18OrgPekerja@Rp.70,000.0012,600.0016,720.00 =29,342.00
41 M2 Pek. Acian 0.08ZakSemen@Rp.58,000.004,640.000.0015OrgKepala Tukang@Rp.120,000.00180.004,640.000.025OrgTukang@Rp.100,000.002,500.00 0.065OrgPekerja@Rp.70,000.004,550.007,230.00 =11,870.00
9Pek. Cetak Paving Block0.68163408kgSemen Portland Type 1@Rp.1,200.00817.96OrgKepala Tukang@Rp.60,000.000.0ukuran 6 x 10 x 20 cm0.0014M3Pasir Pasang@Rp.ERROR:#REF!ERROR:#REF!OrgTukang@Rp.50,000.000.00.68163408kgDebu batu@Rp.0.00.0OrgPekerja@Rp.40,000.000.0ERROR:#REF!0.0=0.0
101 M3 Pek. Cetak Paving Block568.03kgSemen Portland Type 1@Rp.1,200.00681,634.08OrgKepala Tukang@Rp.60,000.000.0ukuran 6 x 10 x 20 cm1.13339kgPasir Pasang@Rp.ERROR:#REF!ERROR:#REF!OrgTukang@Rp.50,000.000.0568.03kgDebu batu@Rp.0.0OrgPekerja@Rp.40,000.000.0ERROR:#REF!0.0=0.0
51 M2 Pek. Pas. Batu Alam1.05
User: User:Overhead 5%M2Batu
Alam@Rp.135,000.00141,750.000.0825OrgKepala
Tukang@Rp.120,000.009,900.00Andesit uk 3 x
400.14ZakSemen@Rp.58,000.008,120.000.6875OrgTukang@Rp.100,000.0068,750.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.4OrgPekerja@Rp.70,000.0028,000.00152,345.00106,650.00
=258,995.00
61 M' Pek. List Profil Beton0.016M3Beton Site Mix@Rp.517,400.008,278.400.016OrgPek. Beton@Rp.176,800.002,828.80Tebal 100,50,50mm 0.3M2Bekisting Kayu@Rp.40,129.1712,038.750.3OrgPek. Bekisting@Rp.31,950.009,585.00 6 P 1500.15KgBesi@Rp.10,233.141,534.970.15OrgPek. Besi@Rp.1,670.00250.500.3M2Acian@Rp.4,640.001,392.000.0015OrgKepala Tukang@Rp.120,000.00180.0023,244.120.025OrgTukang@Rp.100,000.002,500.000.028OrgTukang Bongkar@Rp.75,000.002,100.000.345OrgPekerja@Rp.70,000.0024,150.0041,594.30=64,838.42FPEKERJAAN ATAP
11 M3 Pek. Rangka Atap kuda2/gording1.20
Microsoft Windows: Microsoft Windows:Direvisi tgl 14/03/07M3Kayu
6/12@Rp.0.00.2OrgKepala Tukang@Rp.0.0Gording per 1 m2 = 0.01 m3
kayu 5/100.6KgPaku@Rp.0.07OrgTukang@Rp.0.00.04OrgPekerja@Rp.0.00.0
=0.0
21 M3 Pek. Kasau+Reng 0.737M3Kayu 5/7@Rp.0.00.54OrgKepala Tukang@Rp.0.0Kasau per 50 cm +30 %0.4050M3Kayu 3/5@Rp.0.05.4OrgTukang@Rp.0.0Reng per 35 cm + 30 %13.500KgPaku@Rp.0.05.4OrgPekerja@Rp.0.01 m2 = 0.0163 m3 kayu 0.00.0 =0.0
31 M2 Pek. Pasang Atap1.84LbrAtap Genteng
Metal@Rp.0.00.01OrgKepala Tukang@Rp.0.0Atap Star Roof 4 susun
Microsoft Windows: T 0,125 = 63500T 0,13 =
705000.03KgPaku@Rp.0.00.06OrgTukang@Rp.0.00.00.08OrgPekerja@Rp.0.0
41 M2 Pek. Pasang Atap0.89LbrAtap Genteng
Metal@Rp.0.00.01OrgKepala Tukang@Rp.0.0Atap Asoka (Sakura
Roof)
Microsoft Windows: T 0,125 = 63500T 0,13 =
705000.03KgPaku@Rp.0.00.06OrgTukang@Rp.0.0uk. 1.4 m x 0.8
m0.00.08OrgPekerja@Rp.0.00.0 =0.0
GPEKERJAAN PLAFOND
11 M2 Pek. Plafond Gypsum0.36LbrGypsum t = 9
mm@Rp.0.00.00.022OrgKepala Tukang@Rp.0.00.00.07KgTepung
Singkuit@Rp.0.0
Micosoft Windows: 1 zak Rp. 6200001 zak = 50
Kg0.00.200OrgTukang@Rp.0.00.00.2KgPaku@Rp.0.00.00.0 =0.00.0
21 M2 Pek. Rangka Plafond0.0075M3Kayu 5/7@Rp.0.00.00.033OrgKepala Tukang@Rp.0.00.00.02KgPaku@Rp.0.00.00.333OrgTukang@Rp.0.00.00.00.0 =0.0
31 M' Pek. List Gypsum0.42BtgList Gypsum@Rp.0.00.00.025OrgKepala Tukang@Rp.0.00.00.5KgCornise@Rp.0.00.00.06OrgTukang@Rp.0.00.00.02KgPaku@Rp.0.00.00.0 =0.00.0
HPEKERJAAN LANTAI
1Pek. Cor Rabat Beton 1 : 3 : 5 T = 10 cm5ZakSemen@Rp.58,000.00290,000.000.100OrgKepala Tukang@Rp.120,000.0012,000.00 ( /M3 )0.6M3Pasir Cor@Rp.90,000.0054,000.000.850OrgTukang@Rp.100,000.0085,000.000.875M3Kerikil@Rp.130,000.00113,750.001.140OrgPekerja@Rp.70,000.0079,800.00457,750.00176,800.00 =634,550.00
21 M2 Pek. Pas. Keramik Lantai 40x40cm6.5625
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 40 x 40
cm@Rp.0.00.03OrgKepala Tukang@Rp.0.00.14ZakSemen
@Rp.0.00.25OrgTukang@Rp.0.00.033M3Pasir
Pasang@Rp.0.00.35OrgPekerja@Rp.0.00.00.0 =0.0
31 M2 Pek. Pas. Keramik Lantai 30x30cm11.55
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 30 x 30
cm@Rp.0.00.03OrgKepala Tukang@Rp.0.0MASTERINA M3DC150.14ZakSemen
@Rp.0.00.25OrgTukang@Rp.0.00.033M3Pasir
Pasang@Rp.0.00.35OrgPekerja@Rp.0.00.00.0 =0.0
41 M' Pek. Pas. Plint Keramik 10 x 40 cm2.625
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 10 x 40
cm@Rp.40.00.003OrgKepala Tukang@Rp.0.0Accura0.014ZakSemen
@Rp.0.00.025OrgTukang@Rp.0.00.0033M3Pasir
Pasang@Rp.0.00.035OrgPekerja@Rp.0.00.00.0 =0.0
51 M' Pek. Pas. Plint Keramik 10 x 30 cm3.4965
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 10 x 30
cm@Rp.30.00.003OrgKepala Tukang@Rp.0.0MASTERINA M3DC150.014ZakSemen
@Rp.0.00.025OrgTukang@Rp.0.00.0033M3Pasir
Pasang@Rp.0.00.035OrgPekerja@Rp.0.00.00.0 =0.0
61 M2 Pek. Pas. Keramik Lantai 20x20cm26.25
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 20 x 20
cm@Rp.0.00.03OrgKepala Tukang@Rp.0.0Masterina M2EI010.14ZakSemen
@Rp.0.00.25OrgTukang@Rp.0.00.033M3Pasir
Pasang@Rp.0.00.35OrgPekerja@Rp.0.00.00.0 =0.0
71 M2 Pek. Pas. Keramik Dinding 20x25cm21
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 20 x 25
cm@Rp.0.00.03OrgKepala Tukang@Rp.0.0ASIA CORNELLO BROWN0.14ZakSemen
@Rp.0.00.25OrgTukang@Rp.0.00.033M3Pasir
Pasang@Rp.0.00.4OrgPekerja@Rp.0.00.00.0 =0.0
81 M' Pek. Pas. Listello 7x20cm5BhKeramik@Rp.0.00.00.003OrgKepala Tukang@Rp.0.00.0(Listello 7 x 20 )0.014ZakSemen @Rp.0.00.00.02OrgTukang@Rp.0.00.00.0033M3Pasir Pasang@Rp.0.00.00.03OrgPekerja@Rp.0.00.00.00.0 =0.0
IPEKERJAAN PENGECATAN
11 M2 Pek. Cat Air Ruang Dalam0.45KgCat Air Platone
Microsoft Windows: Microsoft Windows:Data real di lap (aur
kuning/P'Ridwan): u/ 1 Pail @ 25 kg cat, luas = 34 m2. mk u/ 1 m2 =
25/34 = 0.735 kg cat@Rp.0.00.006OrgKepala Tukang@Rp.0.0Cat Air Merk
Platone0.071KgSemen
Putih@Rp.0.00.085OrgTukang@Rp.0.00.045LbrAmplas@Rp.0.00.108OrgPekerja@Rp.0.00.00.0
=0.0
21 M2 Pek. Cat Air Ruang Luar0.45KgCat Air Platone
Microsoft Windows: Microsoft Windows:Data real di lap (aur
kuning/P'Ridwan): u/ 1 Pail @ 25 kg cat, luas = 34 m2. mk u/ 1 m2 =
25/34 = 0.735 kg cat@Rp.0.00.006OrgKepala Tukang@Rp.0.0Cat Air Merk
Platone0.15KgAlkali
Jotun@Rp.0.00.085OrgTukang@Rp.0.00.045LbrAmplas@Rp.0.00.108OrgPekerja@Rp.0.00.00.0
=0.0
31 M2 Pek. Cat Minyak 0.28KgCat Minyak Platone@Rp.0.00.009OrgKepala Tukang@Rp.0.0Cat Minyak Merk Platone0.07KgTepung Singkuit@Rp.0.00.095OrgTukang@Rp.0.00.05LtrThinner@Rp.0.00.12OrgPekerja@Rp.0.00.045LbrAmplas@Rp.0.00.0 =0.00.0
41 M2 Pek. Waterproofing1.4KgWaterproofing@Rp.41,000.0057,400.000.006OrgKepala Tukang@Rp.120,000.00720.00AquaProof0.4KgAir@Rp.17,600.007,040.000.085OrgTukang@Rp.100,000.008,500.0064,440.000.108OrgPekerja@Rp.70,000.007,560.0016,780.00 =81,220.00
Note :
Harga Material ( standart )
DAFTAR HARGA MATERIAL 2013
NoNama MaterialSatuan HSPHarga Satuan PekerjanSatuan PembelianHarga Pembelian
1Amplas Tristar No 2LembarRp2,500.00LembarRp2,500.00
THOSIBA: THOSIBA:2.000 (19-2-2013)2Aqua Proof
(Waterproofing)KgRp41,000.001 LtrRp41,000.00
THOSIBA: THOSIBA:40.000 (19-2-2013)3Batu Alam (Andesit 3 x
40)M2Rp135,000.00M2Rp135,000.004Batu Bata Biasa BuahRp250.00Buah
(uk. 3.5 x 7.5 x 15 cm)Rp250.00
THOSIBA: THOSIBA:205 (19-2-2013)5Besi Ulir 16KgRp8,722.61Batang (
12m )Rp165,250.006Besi Polos 12KgRp8,487.72Batang ( 12m
)Rp90,450.007Besi Polos 10KgRp8,445.49Batang ( 12m
)Rp62,500.008Besi Polos 9KgRp8,391.27Batang ( 12m
)Rp50,300.00
THOSIBA: THOSIBA:45.750 (19-2-2013)9Besi Polos 8KgRp9,184.47Batang
( 12m )Rp43,500.0010Besi Polos 6KgRp9,946.91Batang ( 12m
)Rp26,500.0011Besi Beton Polos/UlirKgRp8,863.08tidak diisitidak
diisi12Beton Ready Mix K-175M3Rp540,000.00M3Rp540,000.0013Buthube
(FB 1700-70 Ivory Putih)BuahRp2,445,000.00BuahRp2,445,000.0014Bak
Air Sudut 120L (Victory)BuahRp210,000.00BuahRp210,000.00
THOSIBA: THOSIBA:195.000 (19-2-2013)
15Bak Cuci Piring 1 Lbg
(Royal)BuahRp180,000.00BuahRp180,000.00
Microsoft: Microsoft:140.000 (19-2-2013)16Bak Cuci Piring 2 Lbg
lAGOONE( tanpa sayap )BuahRp550,000.00BuahRp550,000.00
Microsoft: Microsoft:500.000 (19-2-2013)17Beton Garuk 50 x 100
cmM2Rp145,000.00M2Rp145,000.00
Microsoft: Microsoft:125.000 (19-2-2013)18Closet Duduk (American
Standard, Granada 3000 CST,
GR61CAxxK)BuahRp1,432,250.00BuahRp1,432,250.00
Microsoft: Microsoft:1.300.000 (19-2-2013)19Closet Duduk (TOTO Euro
CW 660 J Putih)BuahRp1,840,000.00BuahRp1,840,000.00
Microsoft: Microsoft:1.650.000 (19-2-2013)20Closet Jongkok
(American Standard, Rapi Ex,
WAR2C4DXX)BuahRp179,350.00BuahRp179,350.00
Microsoft: Microsoft:150.000 (19-2-2013)21Closet Jongkok (TOTO CE -
7 Ivory Putih)BuahRp180,800.00BuahRp180,800.00
Microsoft: Microsoft:161.000 (19-2-2013)22Cat Air ICI Catylac By
Dulux @ 25 kgKgRp18,038.60Pail @ 25 KgRp450,965.00
Microsoft: Microsoft:439.100 (19-2-2013)23Cat Air ICI Dulux Weather
Shield @ 20 ltrKgRp107,207.50Pail @ 20 LtrRp2,144,150.0024Cat
Alkali JotunKgRp34,687.50Pail @ 20 KgRp693,750.0025Cat Dasar Alkali
Catylac By Dulux @ 21 kgKgRp19,190.48Pail @ 21 KgRp403,000.00
Microsoft: Microsoft:392.385 (19-2-2013)26Cat Minyak
PlatoneKgRp42,272.13Kaleng @ 3,785 KgRp160,000.0027Daun Pintu Panel
(82 x 210) Meranti CampurBuahRp550,000.00BuahRp550,000.0028Daun
Pintu Panel (82 x 240) Meranti
CampurBuahRp650,000.00BuahRp650,000.0029Daun Pintu Kaca Rangka Kayu
(82 x 240)BuahRp650,000.00BuahRp650,000.0030Daun Pintu KM/WC (
Pintu Fiber )BuahRp290,000.00BuahRp290,000.00
THOSIBA: THOSIBA:220.000 (19-2-2013)31Daun Jendela Kayu + Ventilasi
(Kayu Balam) / Bingkai Jendela +
kacaM2Rp260,000.00M2Rp260,000.0032Door StoperBhBh33Engsel Pintu 4"
(Fuji Taco) SARBuahRp10,000.00BuahRp10,000.0034Engsel Pintu 4"
(Siver Star)BuahRp23,000.00BuahRp23,000.0035Engsel Jendela 3" (Fuji
Taco) SARBuahRp7,000.00BuahRp7,000.0036Floor Drain
(Nikken)BuahRp27,500.00BuahRp27,500.0037Grendel Jendela 3"
(Beluci)BuahRp5,000.00BuahRp5,000.0038Gorong-Gorong 60
cmBuahRp280,000.00BuahRp280,000.00
Microsoft: Microsoft:190.000 (19-2-2013)39Gorong-Gorong 100
cmBuahRp410,000.00BuahRp410,000.0040Hak Angin Jendela
(Boiya)BuahRp10,000.00BuahRp10,000.00
Microsoft: Microsoft:9.000 (19-2-2013)41Kran Air 1/2" (Kran Tembok
VIO 605 A 102 )BuahRp27,500.00BuahRp27,500.0042Kran Air 1/2"
(Wasser TL 010 )BuahRp109,000.00BuahRp109,000.0043Kran Leher Angsa
u/ Bk Cuci Piring (Vio )BuahRp45,000.00BuahRp45,000.00
Microsoft: Microsoft:44.000 (19-2-2013)44Kran Leher Angsa u/ Bk
Cuci Piring (Wasser TL 040 )BuahRp215,000.00BuahRp215,000.0045Kayu
Kusen 5/10 (Kayu Kulim)M3Rp5,000,000.00M3Rp5,000,000.0046Kayu
3/5M3Rp2,200,000.00M3Rp2,200,000.00
Microsoft: Microsoft:2.100.000 (19-2-2013)47Kayu
5/7M3Rp2,200,000.00M3Rp2,200,000.0048Kayu
5/10M3Rp2,200,000.00M3Rp2,200,000.0049Kayu
6/12M3Rp2,200,000.00M3Rp2,200,000.0050Kayu Golong-golong 5
cmBatangRp7,500.00BatangRp7,500.00
THOSIBA: THOSIBA:5.500 (19-2-2013)51Kunci Tanam 2 Slaag (Belucci,
NBEP) / (Puma)BuahRp127,500.00BuahRp127,500.0052Kawat
IkatKgRp16,125.00Roll @ 8 KgRp129,000.00
THOSIBA: THOSIBA:79.800
(19-2-2013)53KerikilM3Rp130,000.00M3Rp130,000.0054Keramik Dinding
KM/WC 20x25 (IKAD)BuahRp2,925.00Kotak @ 20 Bh Rp58,500.0055Keramik
Dinding KM/WC 20x25 (Ex. Roman) YLYBuah0.0Kotak @ 20 Bh 56Keramik
Dinding KM/WC 20x33 ( Platinum ) TCLBuahRp4,066.67Kotak @ 15 Bh
Rp61,000.0057Keramik Lantai KM/WC 20x20 (IKAD)BuahRp2,300.00Kotak @
25 Bh Rp57,500.0058Keramik Lantai KM/WC 20x20 (ASIA Alfa Grey)
TCLBuahRp1,960.00Kotak @ 25 Bh Rp49,000.0059Keramik Lantai KM/WC
30x30 (ASIA Oscar Grey) TCLBuahRp4,409.09Kotak @ 11 Bh
Rp48,500.0060Keramik Lantai Teras 50x50 (IKAD)BuahRp18,500.00Kotak
@ 4 Bh Rp74,000.0061Homogenous Tile 60 x 60 (Garuda GS
62001)BuahRp31,675.00Kotak @ 4 BhRp126,700.00
Microsoft: Microsoft:126.540 (19-2-2013)62Keramik Dinding Meja
Dapur 25x40 (IKAD) BuahRp7,050.00Kotak @ 10 Bh Rp70,500.0063Keramik
Lantai Teras Dan Balkon 40x40 (Ex. Roman) YLYBuah0.0Kotak @ 6
Bh64Keramik Lantai Kamar Pembantu 40 x 40 (IKAD) YLYBuah0.0Kotak @
6 Bh65Keramik Lantai KM/WC 20x20 (Ex. Roman) YLYBuah0.0Kotak @ 25
Bh 66Nat Keramik (SIKA)Kg Rp8,000.00Bungkus @ 1 KgRp8,000.0067Oil
kotorKgRp3,437.50literRp2,750.0068Pipa 1/2" x 5.7 (SPI -
AW)M1Rp3,157.89BatangRp18,000.00
THOSIBA: THOSIBA:17.820 (19-2-2013)69Pipa 1 1/2" x 5.7 m (SPI -
AW)M1Rp9,578.95BatangRp54,600.00
THOSIBA: THOSIBA:53.010 (19-2-2013)70Pipa 3" x 5.7 m (SPI -
AW)M1Rp25,893.68BatangRp147,594.0071Pipa 2 1/2" X 5.7 m (SPI -
AW)M1Rp19,131.58BatangRp109,050.0072Pipa 1" X 5.7 m (SPI -
AW)M1Rp6,140.35BatangRp35,000.00
Microsoft: Microsoft:33.834 (19-2-2013)73Pipa 3/4" X 5.7 m (SPI -
AW)M1Rp4,290.53BatangRp24,456.0074Pipa 4" X 5.7 m (SPI -
D)M1Rp21,852.63BatangRp124,560.0075Paku 2" - 4"KgRp10,208.33Kotak @
12 KgRp122,500.00
Microsoft: Microsoft:10.000/kg (19-2-2013)76Papan
2/20M3Rp2,200,000.00M3Rp2,200,000.00
Microsoft: Microsoft:2.100.000 (19-2-2013)77Pasir
CorM3Rp90,000.00M3Rp90,000.0078Pasir
PasangM3Rp75,000.00M3Rp75,000.0079Propan (B Bles
Ton)LiterRp52,000.00literRp52,000.00
THOSIBA: THOSIBA:50.000 (19-2-2013)80Semen
PadangSakRp58,000.00SakRp58,000.0081Semen Putih (Tiga
Roda)KgRp2,500.00Sak @ 40 KgRp100,000.00
THOSIBA: THOSIBA:95.000 (19-2-2013)82Shower Mixer & Hand Shower
(TOTO TX 432 SDZ)BuahRp864,000.00BuahRp864,000.00
THOSIBA: THOSIBA:802.500 (19-2-2013)83Hand Shower (S361F)+
accecoriesBuahRp510,000.00BuahRp510,000.0084Tarikan Jendela
(Romaco)BuahRp4,500.00BuahRp4,500.00
THOSIBA: THOSIBA:3.500 (19-2-2013)85Tepung SingkuitKgRp15,000.00per
KgRp15,000.00
Microsoft: Microsoft:12.400 (19-2-2013)86Thinner
Laba-labaLiterRp16,000.00Gallon @ 5 Ltr Rp80,000.00
THOSIBA: THOSIBA:60.300 (19-2-2013)
87Tripleks t = 9 mmLembarRp110,000.00LembarRp110,000.0088Tank
Fiber 1.000Ltr
(Pinguin/exel)BuahRp1,120,000.00BuahRp1,120,000.0089Wastafel
(Studio 3000, ST31LAxxK)BuahRp543,500.00BuahRp543,500.00
Microsoft: Microsoft:370.000 (19-2-2013)90Wastafel (TOTO LW 861 CJ
Putih)BuahRp1,387,750.00BuahRp1,387,750.00
Microsoft: Microsoft:1.322.250 (19-2-2013)91Wastafel Gantung u/
Kamar Tambahan (Studio 45) Beda
KrannyaBuahRp415,000.00BuahRp415,000.0092Tanah Timbun
TanamM3Rp40,000.00Truk @ 2.5 M3Rp100,000.0093Kayu Cerocok 5
cmBatangRp30,000.00BatangRp30,000.0094Roof
DrainBuahRp5,000.00BuahRp5,000.00101Homogenous Tile 60 x 60 (Garuda
GS 6609)BuahRp52,332.00Kotak @ 4 BhRp209,328.00
Microsoft: Microsoft:126.540 (19-2-2013)
Analisa tambahan
ANALISA PEKERJAAN
No.ITEM PEKERJAANBAHANUPAHT O T A LANALISA BAHANHARGA SATUANJ. HARGATOTALANALISA UPAHHARGA SATUANJ.HARGATOTAL
APekerjaan 1 m3 Bertulang ( Pek. Bekisting + Besi + Cor )
11 M3 Pek. Pondasi Tapak uk. 50x70x131M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 8-150 mm6.86M2Bekisting Kayu@Rp.71,479.17490,347.086.86OrgPek. Bekisting@Rp.27,200.00186,592.0071.07KgBesi@Rp.10,233.14727,268.9171.07OrgPek. Besi@Rp.1,670.00118,686.901,735,016.00482,078.90 =2,217,094.90
21 M3 Pek. Poer 50/50/401M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 10-150 mm10.5M2Bekisting Kayu@Rp.71,479.17750,531.2510.5OrgPek. Bekisting@Rp.27,200.00285,600.00106.12KgBesi@Rp.10,233.141,085,940.30106.12OrgPek. Besi@Rp.1,670.00177,220.402,353,871.55639,620.40=2,993,491.95
31 M3 Pek. Sloof 18/401M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 6 D 16, 2 P 1013.61M2Bekisting Kayu@Rp.71,479.17972,831.4613.61OrgPek. Bekisting@Rp.27,200.00370,192.00Beugel P 8 - 150 mm186.86KgBesi@Rp.10,233.141,912,163.63186.86OrgPek. Besi@Rp.1,670.00312,056.203,402,395.09859,048.20 =4,261,443.29
41 M3 Pek. Sloof 15/301M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 6 P 1216.67M2Bekisting Kayu@Rp.71,479.171,191,557.7116.67OrgPek. Bekisting@Rp.27,200.00453,424.00Beugel P 8 - 150 mm164.56KgBesi@Rp.10,233.141,683,964.72164.56OrgPek. Besi@Rp.1,670.00274,815.203,392,922.43905,039.20 =4,297,961.63
51 M3 Pek. Kolom Bawah Pondasi 12/701M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 8 P 819.52M2Bekisting Kayu@Rp.71,479.171,395,273.3319.52OrgPek. Bekisting@Rp.27,200.00530,944.00Beugel P 6 - 200 mm58.73KgBesi@Rp.10,233.14600,992.0358.73OrgPek. Besi@Rp.1,670.0098,079.102,513,665.36805,823.10 =3,319,488.46
61 M3 Pek. Kolom Lantai 10/401M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 8 P 1220M2Bekisting Kayu@Rp.71,479.171,429,583.3320OrgPek. Bekisting@Rp.27,200.00544,000.00Beugel P 8 - 150 mm240.28KgBesi@Rp.10,233.142,458,817.71240.28OrgPek. Besi@Rp.1,670.00401,267.604,405,801.041,122,067.60 =5,527,868.64
71 M3 Pek. Kolom Lantai 10/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 1220M2Bekisting Kayu@Rp.71,479.171,429,583.3320OrgPek. Bekisting@Rp.27,200.00544,000.00Beugel P 8 - 150 mm249.5KgBesi@Rp.10,233.142,553,167.22249.5OrgPek. Besi@Rp.1,670.00416,665.004,500,150.551,137,465.00 =5,637,615.55
81 M3 Pek. Balok B1 18/351M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 5 D 16, 2 P 1213.97M2Bekisting Kayu@Rp.71,479.17998,563.9613.97OrgPek. Bekisting@Rp.27,200.00379,984.00Beugel P 8 - 100 mm202.78KgBesi@Rp.10,233.142,075,075.14202.78OrgPek. Besi@Rp.1,670.00338,642.603,591,039.10895,426.60 =4,486,465.70
91 M3 Pek. Balok B2 15/251M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 5 P 12, 2 P 1017.34M2Bekisting Kayu@Rp.71,479.171,239,448.7517.34OrgPek. Bekisting@Rp.27,200.00471,648.00Beugel P 8 - 100 mm211.56KgBesi@Rp.10,233.142,164,922.07211.56OrgPek. Besi@Rp.1,670.00353,305.203,921,770.821,001,753.20 =4,923,524.02
101 M3 Pek. Balok B2 12/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 5 P 1021.67M2Bekisting Kayu@Rp.71,479.171,548,953.5421.67OrgPek. Bekisting@Rp.27,200.00589,424.00Beugel P 6 - 150 mm275.56KgBesi@Rp.10,233.142,819,842.72275.56OrgPek. Besi@Rp.1,670.00460,185.204,886,196.261,226,409.20 =6,112,605.46
111 M3 Pek. Balok B2 12/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 3 P 10, 2 P 1021.67M2Bekisting Kayu@Rp.71,479.171,548,953.5421.67OrgPek. Bekisting@Rp.27,200.00589,424.00Beugel P 6 - 150 mm275.56KgBesi@Rp.10,233.142,819,842.72275.56OrgPek. Besi@Rp.1,670.00460,185.204,886,196.261,226,409.20 =6,112,605.46
121 M3 Pek. Plat lantai dak tanki air t =101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi D 8 - 150 mm10M2Bekisting Kayu@Rp.71,479.17714,791.6710OrgPek. Bekisting@Rp.31,950.00319,500.0052.693KgBesi@Rp.10,233.14539,214.5952.693OrgPek. Besi@Rp.1,670.0087,997.311,771,406.26584,297.31 =2,355,703.57
131 M3 Pek. Plat lantai dasar t =101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi D 9 - 200 mm10M2Bekisting Kayu@Rp.68,779.17687,791.6710OrgPek. Bekisting@Rp.31,950.00319,500.0050KgBesi@Rp.10,233.14511,656.7650OrgPek. Besi@Rp.1,670.0083,500.001,716,848.42579,800.00 =2,296,648.42
141 M3 Pek. Plat lantai t =121M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 9 -150 cm & P 9 - 150 cm8.3M2Bekisting Kayu@Rp.68,779.17570,867.088.3OrgPek. Bekisting@Rp.31,950.00265,185.00110.66KgBesi@Rp.10,233.141,132,398.73110.66OrgPek. Besi@Rp.1,670.00184,802.202,220,665.82626,787.20 =2,847,453.02
151 M3 Pek. Talang Air 30/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P8-150 mm20.57M2Bekisting Kayu@Rp.68,779.171,414,787.4620.57OrgPek. Bekisting@Rp.31,950.00657,211.50128.24KgBesi@Rp.10,233.141,312,297.25128.24OrgPek. Besi@Rp.1,670.00214,160.803,244,484.711,048,172.30 =4,292,657.01
161 M3 Pek. Tangga 1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00(Sesuai Tul di Lap) anak tangga 30/208M2Bekisting Kayu@Rp.68,779.17550,233.338OrgPek. Bekisting@Rp.31,950.00255,600.00Besi P 9 -150 cm101.59KgBesi@Rp.10,233.141,039,584.20101.59OrgPek. Besi@Rp.1,670.00169,655.30Besi P 8 - 150 cm & P 6 - 200 cm2,107,217.53602,055.30 =2,709,272.83
171 M3 Pek. Plat Depan t = 121M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 8 - 150 cm & P 12 - 150 cm8.333M2Bekisting Kayu@Rp.68,779.17573,136.808.333OrgPek. Bekisting@Rp.31,950.00266,239.35142.42KgBesi@Rp.10,233.141,457,403.11142.42OrgPek. Besi@Rp.1,670.00237,841.402,547,939.90680,880.75 =3,228,820.65
181 M3 Pek. Plat Canopy Teras t = 151M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 8 - 150 cm & P 12 - 150 cm6.6667M2Bekisting Kayu@Rp.68,779.17458,530.076.6667OrgPek. Bekisting@Rp.31,950.00213,001.07114.4KgBesi@Rp.10,233.141,170,670.66114.4OrgPek. Besi@Rp.1,670.00191,048.002,146,600.73580,849.07 =2,727,449.80
191 M3 Pek. Plat Canopy di Atas Balkon t = 101M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 8 - 150 cm & P 10 - 150 cm10M2Bekisting Kayu@Rp.68,779.17687,791.6710OrgPek. Bekisting@Rp.31,950.00319,500.00134.94KgBesi@Rp.10,233.141,380,859.26134.94OrgPek. Besi@Rp.1,670.00225,349.802,586,050.92721,649.80 =3,307,700.72
201 M3 Pek. Lisplank Beton1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi P 8 - 150 cm20.66M2Bekisting Kayu@Rp.90,229.171,864,134.5820.66OrgPek. Bekisting@Rp.27,200.00561,952.00124.32KgBesi@Rp.10,233.141,272,183.36124.32OrgPek. Besi@Rp.1,670.00207,614.403,653,717.94946,366.40 =4,600,084.34
PEKERJAAN LANTAI
11 M2 Pek. Pas. Keramik Lantai 50x50cm4.2
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 50 x 50
cm@Rp.18,500.0077,700.000.03OrgKepala
Tukang@Rp.120,000.003,600.00IKAD0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.35OrgPekerja@Rp.70,000.0024,500.000.15KgNat
Keramik@Rp.8,000.001,200.0053,100.0089,495.00 =142,595.00
21 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm2.9169
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 60 x 60
cm@Rp.31,675.0092,392.810.045OrgKepala
Tukang@Rp.120,000.005,400.000.14ZakSemen
@Rp.58,000.008,120.000.375OrgTukang@Rp.100,000.0037,500.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.525OrgPekerja@Rp.70,000.0036,750.000.15KgNat
Keramik@Rp.8,000.001,200.0079,650.00104,187.81 =183,837.81
21 M2 Pek. Pas. Homogeneus Tile 60 x 60 cm2.9169
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 60 x 60
cm@Rp.52,332.00152,647.210.045OrgKepala
Tukang@Rp.120,000.005,400.000.14ZakSemen
@Rp.58,000.008,120.000.375OrgTukang@Rp.100,000.0037,500.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.525OrgPekerja@Rp.70,000.0036,750.000.15KgNat
Keramik@Rp.8,000.001,200.0079,650.00164,442.21 =244,092.21
31 M2 Pek. Pas. Keramik Dinding 20x33cm15.9075
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 20 x 33
cm@Rp.4,066.6764,690.500.03OrgKepala
Tukang@Rp.120,000.003,600.00IKAD0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.4OrgPekerja@Rp.70,000.0028,000.000.15KgNat
Keramik@Rp.8,000.001,200.0056,600.0076,485.50 =133,085.50
41 M2 Pek. Pas. Keramik Dinding 25x40cm10.5
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 25 x 40
cm@Rp.7,050.0074,025.000.03OrgKepala
Tukang@Rp.120,000.003,600.00IKAD0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.4OrgPekerja@Rp.70,000.0028,000.000.15KgNat
Keramik@Rp.8,000.001,200.0056,600.0085,820.00 =142,420.00
51 M2 Pek. Pas. Keramik Lantai 30x30cm11.6655
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 20 x 20
cm@Rp.4,409.0951,434.250.03OrgKepala
Tukang@Rp.120,000.003,600.00Oscar Grey0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.35OrgPekerja@Rp.70,000.0024,500.000.15KgNat
Keramik@Rp.8,000.001,200.0053,100.0063,229.25 =116,329.25
61 M2 Pek. Pas. Keramik Lantai 20x20cm11.6655
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 20 x 20
cm@Rp.1,960.0022,864.380.03OrgKepala
Tukang@Rp.120,000.003,600.00Asia Alfa Grey0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.35OrgPekerja@Rp.70,000.0024,500.000.15KgNat
Keramik@Rp.8,000.001,200.0053,100.0034,659.38 =87,759.38
71 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm1.75035
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 10 x 60
cm@Rp.31,675.0069,240.390.0045OrgKepala
Tukang@Rp.120,000.00540.000.014ZakSemen
@Rp.58,000.00812.000.0375OrgTukang@Rp.100,000.003,750.000.0033M3Pasir
Pasang@Rp.75,000.00247.500.0525OrgPekerja@Rp.70,000.003,675.000.015KgNat
Keramik@Rp.8,000.00120.007,965.0010,419.89 =18,384.89
`1 M' Pek. Pas. Plint Homogeneus Tile 10 x 60 cm1.75035
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 10 x 60
cm@Rp.52,332.00615,266.550.0045OrgKepala
Tukang@Rp.120,000.00540.000.014ZakSemen
@Rp.58,000.00812.000.0375OrgTukang@Rp.100,000.003,750.000.0033M3Pasir
Pasang@Rp.75,000.00247.500.0525OrgPekerja@Rp.70,000.003,675.000.015KgNat
Keramik@Rp.8,000.00120.007,965.0016,446.05 =24,411.05
81 M' Pek. Pas. Listello 6x25cm4BhKeramik@Rp.0.00.003OrgKepala Tukang@Rp.120,000.00360.00(Listello 6 x 25 )0.014ZakSemen @Rp.0.00.02OrgTukang@Rp.100,000.002,000.000.0033M3Pasir Pasang@Rp.0.00.03OrgPekerja@Rp.70,000.002,100.000.15KgNat Keramik@Rp.0.04,460.000.0 =4,460.00
91 M' Pek. Pas. Listello 5x25cm4BhKeramik@Rp.0.00.003OrgKepala Tukang@Rp.120,000.00360.00.0.014ZakSemen @Rp.0.00.02OrgTukang@Rp.100,000.002,000.000.0033M3Pasir Pasang@Rp.0.00.03OrgPekerja@Rp.70,000.002,100.000.15KgNat Keramik@Rp.0.04,460.000.0 =4,460.00
PEKERJAAN PENGECATAN
11 M2 Pek. Cat Air Ruang Dalam0.45KgCat Air ICI Catylac@Rp.18,038.608,117.370.006OrgKepala Tukang@Rp.120,000.00720.000.071KgSemen Putih@Rp.2,500.00177.500.085OrgTukang@Rp.100,000.008,500.000.045LbrAmplas@Rp.2,500.00112.500.108OrgPekerja@Rp.70,000.007,560.008,407.3716,780.00 =25,187.37
21 M2 Pek. Cat Air Ruang Luar0.45KgCat Air ICI Dulux Weather Shield@Rp.107,207.5048,243.380.006OrgKepala Tukang@Rp.120,000.00720.000.15KgAlkali Jotun@Rp.34,687.505,203.130.085OrgTukang@Rp.100,000.008,500.000.045LbrAmplas@Rp.2,500.00112.500.108OrgPekerja@Rp.70,000.007,560.0053,559.0016,780.00 =70,339.00
31 M2 Pek. Cat Minyak 0.3LtrCat Minyak Platon@Rp.0.00.009OrgKepala Tukang@Rp.120,000.001,080.000.07KgTepung Singkuit@Rp.0.00.095OrgTukang@Rp.100,000.009,500.000.05LtrThinner@Rp.0.00.12OrgPekerja@Rp.70,000.008,400.000.045LbrAmplas@Rp.0.018,980.00 =18,980.000.0
41 M2 Pek. Minyak Semprot0.3LtrCat Minyak Platone@Rp.42,272.1312,681.640.081OrgKepala Tukang@Rp.120,000.009,720.00Cat Platone0.07KgTepung Singkuit@Rp.15,000.001,050.000.855OrgTukang@Rp.100,000.0085,500.000.45LtrThinner@Rp.16,000.007,200.001.08OrgPekerja@Rp.70,000.0075,600.000.045LbrAmplas@Rp.2,500.00112.50170,820.00 =191,864.1421,044.14
51 M2 Pek. Coating1.2LtrPropan@Rp.52,000.0062,400.000.006OrgKepala Tukang@Rp.120,000.00720.00AquaProof0.05LtrTinner@Rp.16,000.00800.000.085OrgTukang@Rp.100,000.008,500.0063,200.000.108OrgPekerja@Rp.70,000.007,560.0016,780.00 =79,980.00
11 M3 Pek. Pondasi Tapak uk. 50x50x12.51M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00P 10 - 150 mm8M2Bekisting Kayu@Rp.71,479.17571,833.338OrgPek. Bekisting@Rp.27,200.00217,600.00120.83KgBesi@Rp.10,233.141,236,469.72120.83OrgPek. Besi@Rp.1,670.00201,786.102,325,703.05596,186.10 =2,921,889.15
21 M3 Pek. Pondasi Bor Pile1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 1 P 67.1817KgBesi@Rp.10,233.1473,491.317.1817OrgPek. Besi@Rp.1,670.0011,993.44590,891.31188,793.44 =779,684.75
31 M3 Pek. Sloof 20/201M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00Besi 4 P 615M2Bekisting Kayu@Rp.71,479.171,072,187.5015OrgPek. Bekisting@Rp.27,200.00408,000.00Beugel P 6 - 200 mm19.7KgBesi@Rp.10,233.14201,592.7619.7OrgPek. Besi@Rp.1,670.0032,899.001,791,180.26617,699.00 =2,408,879.26
41 M2 Pek. Pas. Beton Garuk2.1
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhUkuran 50 x 100
cm@Rp.145,000.00304,500.000.03OrgKepala
Tukang@Rp.120,000.003,600.00u/ Tampak Depan0.14ZakSemen
@Rp.58,000.008,120.000.25OrgTukang@Rp.100,000.0025,000.00uk: 3 cm x
7 cm0.033M3Pasir
Pasang@Rp.75,000.002,475.000.4OrgPekerja@Rp.70,000.0028,000.00315,095.0056,600.00
=371,695.00
51 M' Pek. Pas. Stepnosing 10 x 60 cm1.75035
MICROSOFT wINDOWS: MICROSOFT wINDOWS:OVERHEAD 5%BhKeramik 10 x 60
cm@Rp.121,675.00635,495.640.003OrgKepala
Tukang@Rp.120,000.00360.000.14ZakSemen
@Rp.58,000.008,120.000.025OrgTukang@Rp.100,000.002,500.000.033M3Pasir
Pasang@Rp.75,000.002,475.000.035OrgPekerja@Rp.70,000.002,450.000.15KgNat
Keramik@Rp.8,000.001,200.005,310.0047,290.64 =52,600.64
61 M3 Pek. Plat Lantai Beton t =8 cm1M3Beton Site Mix@Rp.517,400.00517,400.001OrgPek. Beton@Rp.176,800.00176,800.00P 6- 200 mm27.74KgBesi@Rp.10,233.14283,867.1727.74OrgPek. Besi@Rp.1,670.0046,325.80801,267.17223,125.801,024,392.97
RAB Tambahan
RAB TAMBAHAN
NoPekerjaanVolumeBahanUpahTotal BahanTotal UpahTotal
Pekerjaan Shaft Sanitasi
1Pas. Bata 8.25m241,387.5021,300.00341,446.88175,725.00Rp517,171.882Plester 8.25m212,622.0016,720.00104,131.50137,940.00Rp242,071.503Acian 8.25m24,640.007,230.0038,280.0059,647.50Rp97,927.504Cat8.25m253,559.0016,780.00441,861.75138,435.00Rp580,296.755Kolom 10 x 100.02m33,972,734.761,051,393.2089,386.5323,656.35Rp113,042.88Rp1,015,106.66Rp535,403.85Rp1,550,510.50
NoPekerjaanVolumeBahanUpahTotal BahanTotal UpahTotal
Pekerjaan Dak Tangki Air
1Pas. Bata 2.41m241,387.5021,300.0099,826.6551,375.60Rp151,202.252Plester 4.66m212,622.0016,720.0058,843.7677,948.64Rp136,792.403Acian 4.66m24,640.007,230.0021,631.6833,706.26Rp55,337.944Cat2.41m253,559.0016,780.00129,184.3140,473.36Rp169,657.675Waterprofing4.66m264,440.0016,780.00300,419.2878,228.36Rp378,647.646Balok 12/200.14m34,886,196.261,226,409.20703,612.26176,602.92Rp880,215.197Plat t=100.38m31,771,406.26584,297.31670,016.70221,004.61Rp891,021.32Rp1,983,534.65Rp679,339.76Rp2,662,874.41Pekerjaan Keramik Dapur + Bak Cuci Piring 2 lbg (Sesuai Gambar kerja)
1Pas. Bata
1.44m241,387.5021,300.0059,598.0030,672.00Rp90,270.002Plester
1.44m212,622.0016,720.0018,175.6824,076.80Rp42,252.483Acian
1.44m24,640.007,230.006,681.6010,411.20Rp17,092.804Cor Plat 8 cm
besi 8 - 15
0.15m22,050,786.87686,111.10297,364.1099,486.11Rp396,850.215Bekesting0.00
MICROSOFT wINDOWS: MICROSOFT wINDOWS:overhead 20%m20.00.00.06Pas.
Keramik 60 x 60 (plat)
2.30m2164,442.2179,650.00378,217.08183,195.00Rp561,412.087Pas.
Keramik 25 x 40
Dinding2.28m285,820.0056,600.00195,669.60129,048.00Rp324,717.608Pas.
Plint Keramik 10 x 60
2.60m'16,446.057,965.0042,759.7420,709.00Rp63,468.749Bak cuci
piring 2 lbg
1.00bh550,000.00Include550,000.00IncludeRp550,000.00Rp1,548,465.80Rp497,598.11Rp2,046,063.91Bak
Kontrol 30 x 30 cm1Lantai kerja 5
cm0.25m221,972.0025,200.005,493.006,300.00Rp11,793.002Pasangan
bata0.48m241,387.5021,300.0019,866.0010,224.00Rp30,090.003Plester
sisi dalam
1:41.12m212,622.0016,720.0014,136.6418,726.40Rp32,863.044Tutup bak
kontrol cor beton 10 cm besi
8-150cm0.025m31,744,406.26584,297.3143,610.1614,607.43Rp58,217.59Rp83,105.80Rp49,857.83Rp132,963.63Septiktank
2 Kamar1Galian Tanah4.3358M346,500.000201,614.70Rp201,614.702cor
lantai kerja 5
cm2.04M221,972.0025,200.0044,822.8851,408.00Rp96,230.883pasangan
bata9.6M241,387.5021,300.00397,320.00204,480.00Rp601,800.004plesteran
sisi dalam
1:411.1M212,622.0016,720.00140,104.20185,592.00Rp325,696.205cor
tutup septictank tebal 8 cm besi
8-150cm0.1632M32,050,786.87686,111.10334,688.42111,973.33Rp446,661.75Rp916,935.50Rp755,068.03Rp1,672,003.53Septictank
3 Kamar1Galian Tanah5.48M346,500.000254,671.20Rp254,671.202cor
lantai kerja 5
cm2.64M221,972.0025,200.0058,006.0866,528.00Rp124,534.083pasangan
bata13.2M241,387.5021,300.00546,315.00281,160.00Rp827,475.004plesteran
sisi dalam
1:415M212,622.0016,720.00189,330.00250,800.00Rp440,130.005cor tutup
septictank tebal 8 cm besi
8-150cm0.2M32,050,786.87686,111.10410,157.37137,222.22Rp547,379.59Rp1,203,808.45Rp990,381.42Rp2,194,189.872
Bak Kontrol Resapan 30 x 30 cm1Lantai kerja 5
cm0.5m221,972.0025,200.0010,986.0012,600.00Rp23,586.002Pasangan
bata0.96m241,387.5021,300.0039,732.0020,448.00Rp60,180.003Plester
sisi dalam
1:42.24m212,622.0016,720.0028,273.2837,452.80Rp65,726.084Tutup bak
kontrol cor beton 10 cm besi
8-150cm0.05m31,744,406.26584,297.3187,220.3129,214.87Rp116,435.185Instalasi
Air Resapan PVC 2 1/2"
(SPI)18m'22,001.329,798.00396,023.68176,364.00Rp572,387.68Rp562,235.28Rp276,079.67Rp838,314.94Batas
Kopel1Pembersihan Lokasi12.4M202,220.00027,528.00Rp27,528.002Galian
Tanah Pondasi0.24M30.046,500.000.011,160.00Rp11,160.003Galian Tanah
Sloof0.04M30.046,500.000.01,860.00Rp1,860.004Urugan Tanah
Kembali0.22M350,000.0022,200.0011,000.004,884.00Rp15,884.005Pek.
Lantai Kerja t = 5
cm0.12M221,972.0025,200.002,636.643,024.00Rp5,660.646Cor Pondasi
Bor Pile 20/20
cm0.06M3590,891.31188,793.4435,453.4811,327.61Rp46,781.087Cor Sloof
S1 20/20
cm0.17M31,791,180.26617,699.00304,500.64105,008.83Rp409,509.478Plester
Sloof2.52M212,622.0016,720.0031,807.4442,134.40Rp73,941.849Acian
Sloof2.52M24,640.007,230.0011,692.8018,219.60Rp29,912.4010Cat
Luar2.52M253,559.0016,780.00134,968.6842,285.60Rp177,254.2811Pembersihan
Akhir1Ls0.08,520.000.08,520.00Rp8,520.00Rp532,059.68Rp275,952.04Rp808,011.72Reservoir
Ground Tank Fiber1Pembersihan
Lokasi1.56m22,220.003,463.203,463.202Galian
Tanah1.87m346,500.0086,955.0086,955.003Cerocok Kayu Ubar
154btg30,000.0024,850.00120,000.0099,400.00219,400.004Pasang Tank
Fiber (1000 ltr,merk
pinguin/exel)1bh1,120,000.00159,040.001,120,000.00159,040.001,279,040.005Cor
Lantai Dasar Resevoir t = 10
cm0.13m3517,400.00176,800.0067,262.0022,984.0090,246.006Plat
Dinding Resevoir t = 10
cm0.42m3517,400.00176,800.00217,308.0074,256.00291,564.007Plat
Dinding Atas Resevoir t = 10
cm0.07m3517,400.00176,800.0036,218.0012,376.0048,594.008Cover/Tutup
Main Hole beton t = 8 cm
(D6_200)0.02m3801,267.17223,125.8016,025.344,462.5220,487.869Pembersihan
Akhir1ls14,200.0014,200.0014,200.00Rp1,576,813.34Rp477,136.72Rp2,053,950.06Sumur
Resapan1Galian Tanah 1.2m346,500.0055,800.0055,800.002Gorong-gorong
Beton 60
cm1bh280,000.00120,700.00280,000.00120,700.00400,700.003Lantai
Urugan Pasir t= 5
cm0.05m390,000.0031,200.004,500.001,560.006,060.004Batu Kerikil
Jagung t= 50
cm0.5m3130,000.0031,200.0065,000.0015,600.0080,600.005Cor tutup
tebal 10 cm
0.1m31,744,406.26584,297.31174,440.6358,429.73232,870.366Pipa PVC
2.5"2m'22,001.329,798.0044,002.6319,596.0063,598.63Rp567,943.26Rp271,685.73Rp839,628.99
RAB
RENCANA ANGGARAN BIAYA STANDAR DEVELOPER 2010 Proyek : Pembangunan 1 Unit Rumah Type 117 Lokasi : Pekanbaru
NOURAIAN PEKERJAANVOLUMEHARGA SATUAN ( Rp. )JUMLAH HARGA ( Rp. )TOTALPanjangLebarTinggiJumlahBAHANUPAHBAHANUPAH( Rp )123456
A PEKERJAAN PERSIAPAN1Pembersihan
Lokasi188144.00M20.02,220.000.0319,680.00319,680.0081,006,999.812Pembongkaran
Tiang
Pancang0.20.20.41212.00M30.056,800.000.0681,600.00681,600.003Bouwplank9.51039.00M'12,202.085,740.00475,881.25223,860.00699,741.2581,006,999.81Sub
Total475,881.251,225,140.001,701,021.2581,006,999.81B PEKERJAAN
TANAH DAN PONDASI81,006,999.811Galian Tanah
Pondasi0.90.70.625.37M30.046,500.000.0249,593.40249,593.4081,006,999.812Urugan
Tanah52.17M30.022,200.000.01,158,200.641,158,200.6481,006,999.81Sub
Total0.01,407,794.041,407,794.0481,006,999.81CPEKERJAAN BETON 1 : 2
: 381,006,999.811Lantai Kerja t = 5
cm0.70.5212.75M221,972.0025,200.00280,230.89321,400.80601,631.6981,006,999.812Tiang
Pancang 20/2027
Microsoft Windows: Microsoft Windows:4.5 dalam rata2 1 pancang6
pancang 1 pancang9
Microsoft Windows: Microsoft Windows:BAGI 2 SAMA RUMAH
SEBELAH243.00M'136,000.002,500,000.000.03Poer 50/50 t = 40
cm0.50.50.4121.20M32,353,871.55639,620.402,824,645.86767,544.483,592,190.3481,006,999.814Sloof
S1
18/4055.30.180.43.98M33,402,395.09859,048.2013,546,976.293,420,386.3116,967,362.6081,006,999.815Sloof
S2
15/30140.150.30.63M33,392,922.43905,039.202,137,541.13570,174.702,707,715.8281,006,999.816Kolom
K1
10/400.10.44121.92M34,405,801.041,122,067.608,459,138.002,154,369.7910,613,507.8081,006,999.817Kolom
K2
10/200.10.23.7120.89M34,500,150.551,137,465.003,996,133.691,010,068.925,006,202.618Kolom
Praktis
10/100.10.1176.21.76M33,972,734.761,051,393.206,999,958.661,852,554.828,852,513.479Balok
B1
18/3551.50.180.353.24M33,591,039.10895,426.6011,651,126.362,905,211.6014,556,337.9710Balok
B2
15/2535.50.150.251.33M33,921,770.821,001,753.205,220,857.401,333,583.956,554,441.3511Ring
Balk 10/1039.923
Microsoft Windows: Microsoft Windows:yg b1 krn b2 blk gntg yg bt
bata kopel g msk3,3,1.8,1.8 adl pengurangan
dak0.10.10.40M34,109,040.121,073,637.601,640,452.09428,628.342,069,080.4312Talang
Air
30/20140.90.11.26M33,244,484.711,048,172.304,088,050.731,320,697.105,408,747.8313Balok
Lintel 10/10 (Opening)53.67
Microsoft Windows: Microsoft Windows:kolom praktis di jndl n pntkl
pnt kali 1 n jndl kali 21.15 u balok tgg
2-0.85(bv)0.10.10.54M34,109,040.121,073,637.602,205,321.84576,221.302,781,543.1314Balok
Lintel 18/35 (Canopy)
9.820.180.350.62M33,591,039.10895,426.602,221,632.25553,964.622,775,596.8715Tangga10.9653393439
THOSIBA: THOSIBA:((3.89+2.23)COS
37)+1.4410.252.74M32,107,217.53602,055.305,776,588.831,650,435.177,427,023.9916Plat
Lt. 1, t = 10 cm63.323
Microsoft Windows: Microsoft Windows:dnh terluar plus
teras0.16.33M31,716,848.42579,800.0010,871,599.273,671,467.5414,543,066.8117Plat
Lt. 2, t = 12 cm56.9395
Microsoft Windows: Microsoft Windows:denah
terluar0.126.83M32,220,665.82626,787.2015,173,232.164,282,673.9719,455,906.1318Plat
Canopy Samping Balkon t = 12 cm5.480.90.12
Microsoft Windows: Microsoft Windows:sesuai dgn ukrn plat
lantai0.59M32,547,939.90680,880.751,507,972.75402,972.461,910,945.2119Plat
Canopy Teras, t = 15
cm3.120.90.150.42M32,146,600.73580,849.07904,148.23244,653.631,148,801.8520Plat
Canopy Diatas Balkon, t = 10 cm2.60.4
Microsoft Windows: Microsoft Windows:asumsiku sendiri standar
canopy0.10.10M32,586,050.92721,649.80268,949.3075,051.58344,000.8821Plat
Canopy Di Depan Tangga, t = 15 cm9.46530.4
Microsoft Windows: Microsoft Windows:asumsiku sendiri standar
canopy0.150.57M32,146,600.73580,849.071,219,093.19329,874.641,548,967.8322Plat
Dak Tangki
Air1.00Unit1,983,534.65679,339.761,983,534.65679,339.762,662,874.4123Lisplank
Beton t = 40
cm50.120.40.24M33,653,717.94946,366.40876,892.31227,127.941,104,020.2424Groundtank
Fiber1.00Ls1,576,813.34477,136.721,576,813.34477,136.722,053,950.0625Plat
Jembatan Masuk Carport t = 10
cm130.10.30M31,744,406.26584,297.31523,321.88175,289.19698,611.07Sub
Total105,954,211.0929,430,829.32135,385,040.4181,006,999.81DPEKERJAAN
PASANGAN81,006,999.811Dinding 1/2
Bata296.55M241,387.5021,300.0012,273,289.306,316,425.5418,589,714.8481,006,999.812Plester
Dinding662.08M212,622.0016,720.008,356,743.4711,069,937.4719,426,680.9481,006,999.813Acian
Dinding662.08M24,640.007,230.003,072,040.064,786,821.057,858,861.1181,006,999.814Batu
Susun
Sirih6.11M2152,345.00106,650.00931,284.99651,951.451,583,236.445Plester
Timbul t= 2 cm, Lebar 7 cm, Natt= 3
cm11.30M2315,095.0056,600.003,560,573.50639,580.004,200,153.506Shaft
Sanitasi
1.00Unit1,015,106.66535,403.851,015,106.66535,403.851,550,510.507Shaft
Air
Hujan1.00Unit1,015,106.66535,403.851,015,106.66535,403.851,550,510.50Sub
Total30,224,144.6324,535,523.2054,759,667.8381,006,999.81EPEKERJAAN
ATAP81,006,999.811List Plank GRC t= 9mm, l=
250mm42.30M'48,500.00Include2,051,550.00Include2,051,550.002Rangka
Atap Baja Ringan + Atap Genteng Monier Warna
Hitam106.50M2415,000.00Include44,199,175.54Include44,199,175.5481,006,999.81Sub
Total46,250,725.540.046,250,725.5481,006,999.81FPEKERJAAN
PLAFOND81,006,999.811Plafond Gypsum + List Gypsum (Gypboard t= 9 mm
+ Cat Nippont) Dalam Lt.
149.52M290,000.00Include4,456,584.00Include4,456,584.0081,006,999.812Plafond
Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont) Dalam Lt.
253.76M290,000.00Include4,838,400.00Include4,838,400.003Plafond
Gypsum + List Gypsum (Gypboard t= 9 mm + Cat Nippont)
Luar30.36M290,000.00Include2,732,402.70Include2,732,402.7081,006,999.814Plafon
Trap Laser40.60M'20,000.00Include812,000.00Include812,000.00Sub
Total12,839,386.700.012,839,386.7081,006,999.81GPEKERJAAN PINTU DAN
JENDELA81,006,999.811Kosen
Aluminium39.40M1100,000.00Include3,940,000.00Include3,940,000.002Jendela
Kaca Mati
Aluminium21.33M2400,000.00Include8,530,400.00Include8,530,400.0081,006,999.813Jendela
Casement
Aluminium24.90M2500,000.00Include12,448,750.00Include12,448,750.0081,006,999.814Pintu
Kaca Swing
Aluminium2.25M2700,000.00Include1,575,000.00Include1,575,000.005Pintu
Panel P1 0.8 X 2.45
(Tembusu)3.00Bh800,000.0081,650.002,400,000.00244,950.002,644,950.0081,006,999.816Pintu
Panel P2 0.7 X 2.10
(Balam)2.00Bh750,000.0081,650.001,500,000.00163,300.001,663,300.0081,006,999.817Pintu
Panel PJ1 0.8 X 2.45
(Tembusu)1.00Bh800,000.0081,650.00800,000.0081,650.00881,650.008Pintu
Panel PJ2 0.7 X 2.45
(Tembusu)1.00Bh800,000.0081,650.00800,000.0081,650.00881,650.00Sub
Total31,994,150.00571,550.0032,565,700.0081,006,999.81HPEKERJAAN
ALAT GANTUNG / KUNCI81,006,999.811Kunci Tanam 2 Slaag (Belucci,
ADS-L66)7.00Bh127,500.0016,330.00892,500.00114,310.001,006,810.0081,006,999.812Engsel
Pintu 4" (Siver
SAR)28.00Bh23,000.001,633.00644,000.0045,724.00689,724.0081,006,999.81Sub
Total1,536,500.00160,034.001,696,534.0081,006,999.81IPEKERJAAN
LANTAI81,006,999.811Lantai Teras 50 x 50
(IKAD)14.01M289,495.0053,100.001,254,048.69744,063.751,998,112.4481,006,999.812Lantai
Ruangan 60 x 60 (Garuda GS
62001)87.23M2104,187.8179,650.009,088,323.296,947,885.4316,036,208.7281,006,999.813Dinding
Toilet Kamar Tidur Utama 20x33 cm
(Platinum)15.66M276,485.5056,600.001,197,380.50886,073.002,083,453.504Lantai
Toilet Kamar Tidur Utama 30x30 cm ( Oscar Grey
)4.00M263,229.2553,100.00252,917.00212,400.00465,317.005Dinding
Toilet Di Bawah Tangga 20x33 cm
(Platinum)18.10M276,485.5056,600.001,384,081.611,024,233.602,408,315.216Lantai
Toilet Di Bawah Tangga 20x20 cm
(IKAD)4.00M263,229.2553,100.00252,917.00212,400.00465,317.007Lantai
Tangga 60x60 cm (Garuda GS
62001)12.60M2104,187.8179,650.001,312,766.371,003,590.002,316,356.378Step
Nosing Keramik Anak
Tangga25.20M'47,290.645,310.001,191,724.11133,812.001,325,536.119Meja
Dapur (Garuda GS 62001) + Bak Cuci Piring 2 Lobang
(Royal)1.00Unit1,548,465.80497,598.111,548,465.80497,598.112,046,063.9181,006,999.8110Plint
10x60 cm (Homogenous Tile Ex
Cina)82.93M'10,419.897,965.00864,123.51660,539.041,524,662.5581,006,999.81Sub
Total18,346,747.8812,322,594.9330,669,342.81JPEKERJAAN RAILING
TANGGA DAN BALKON1Railing Tangga (Besi Hollow + Cat Hitam
Doof)10.71M'390,000.00Include4,175,301.000.04,175,301.002Railing
Balkon (Besi Hollow + Cat Hitam
Doof)4.95M'370,000.00Include1,831,500.000.01,831,500.00Sub
Total6,006,801.000.06,006,801.0081,006,999.81KPEKERJAAN SANITAIR
81,006,999.811Kloset Duduk (TOTO Euro CW660J
Putih)2.00Bh1,840,000.00481,735.003,680,000.00963,470.004,643,470.0081,006,999.812Wastafel
(TOTO LW 861 CJ Putih)
2.00Bh1,387,750.00167,382.502,775,500.00334,765.003,110,265.003Shower
Mixer & Hand Shower (Toto TX 432
SDZ)2.00Bh864,000.00122,688.001,728,000.00245,376.001,973,376.004Floor
Drain2.00Bh27,500.002,449.5055,000.004,899.0059,899.0081,006,999.815Roof
Drain4.00Bh5,000.002,840.0020,000.0011,360.0031,360.0081,006,999.816Kran
Air 1/2" (Wasser TL
010)3.00Bh109,000.008,165.00327,000.0024,495.00351,495.0081,006,999.817Kran
Leher Angsa u/ Bak Cuci Piring (Wasser TL
040)1.00Bh215,000.008,165.00215,000.008,165.00223,165.008Instalasi
Air Bersih 3/4"
(SPI)44.65M'4,934.119,798.00220,307.80437,480.70657,788.5081,006,999.819Instalasi
Air Bersih Pipa Turun 1/2"
(SPI)31.50M'3,631.584,899.00114,394.74154,318.50268,713.2481,006,999.8110Instalasi
Air Kotor WC Limbah padat PVC 3"
(SPI)17.57M'29,777.7413,064.00523,236.53229,552.77752,789.2981,006,999.8111Instalasi
Air Kotor Limbah cair PVC 2 1/2"
(SPI)47.20M'22,001.329,798.001,038,484.11462,475.401,500,959.5081,006,999.8112Instalasi
Air Hujan PVC 2 1/2"
(SPI)23.10M'22,001.329,798.00508,230.39226,333.80734,564.1913Instalasi
Air Hujan Diatas Canopy PVC 1"
(SPI)8.00M'7,061.409,798.0056,491.2378,384.00134,875.2314Instalasi
Air Panas (Ex Wavin Tigris
1/2")1.00Unit800,000.00Include800,000.00Include800,000.0015Septic
Tank & Rembesan (3
Kamar)1.00Bh1,203,808.45990,381.421,203,808.45990,381.422,194,189.8781,006,999.8116Bak
Kontrol (30 x
30)5.00Bh83,105.8049,857.83415,528.98249,289.16664,818.1581,006,999.8117Bak
Kontrol Resapan (30 x
30)1.00Unit562,235.28276,079.67562,235.28276,079.67838,314.9418Sumur
Resapan1.00Unit567,943.26271,685.73567,943.26271,685.73839,628.99Sub
Total14,811,160.764,968,511.1519,779,671.9181,006,999.81LPEKERJAAN
LISTRIK81,006,999.811Instalasi Titik Lampu
(Panasonic)18.00Ttk150,000.00Include2,700,000.00Include2,700,000.0081,006,999.812Instalasi
Titik Lampu Lilin
(Panasonic)11.00Ttk150,000.00Include1,650,000.00Include1,650,000.0081,006,999.813Instalasi
AC
(Panasonic)4.00Ttk215,000.00Include860,000.00Include860,000.004Socket
Telepon Standard Telkom
(Panasonic)2.00Ttk140,000.00Include280,000.00Include280,000.005Socket
Jaringan Televisi
(Panasonic)2.00Ttk140,000.00Include280,000.00Include280,000.006Instalasi
Stop Kontak
(Panasonic)12.00Bh150,000.00Include1,800,000.00Include1,800,000.0081,006,999.81Sub
Total7,570,000.000.07,570,000.0081,006,999.81MPEKERJAAN
PENGECATAN81,006,999.811Cat Air Dinding (ICI Catylac)
Dalam360.90M28,407.3716,780.003,034,234.976,055,932.209,090,167.1781,006,999.812Cat
Air Dinding (ICI Dulux Weather Shield)
Luar293.21M253,559.0016,780.0015,704,077.244,920,077.2220,624,154.463Waterprofing
Talang
Beton9.92M264,440.0016,780.00639,244.80166,457.60805,702.404Coating
Batu Susun
Sirih6.11M263,200.0016,780.00386,341.60102,576.14488,917.745Cat
Minyak
Semprot24.99M221,044.14170,820.00525,893.014,268,791.804,794,684.8181,006,999.81Sub
Total20,289,791.6115,513,834.9735,803,626.5881,006,999.81NPEKERJAAN
LUAR BANGUNAN81,006,999.811Car Port Rabat Beton 1:3:5
t=10cm1.65M3457,750.00176,800.00755,287.50291,720.001,047,007.5081,006,999.812Batas
Kopel1.00Unit532,059.68275,952.04532,059.68275,952.04808,011.723Pembersihan
Akhir1.00Ls0.0284,000.000.0284,000.00284,000.0081,006,999.81Sub
Total1,287,347.18851,672.042,139,019.22
Total Biaya Bangunan297,586,847.6490,987,483.65388,574,331.29Harga Bangunan / M22,543,477.33777,670.803,321,148.13Harga Bangunan / M2 + 10 %2,797,825.06855,437.883,653,262.94NB:Luas Bangunan 1 Unit Rumah Tinggal Type 117117.000M2
Harga Upah ( standart )DAFTAR HARGA UPAH 2013
NoJabatanSatuan UpahHarga Upah
1Kepala Tukang/ HariRp120,000.00
2Tukang/ HariRp100,000.00
3Pekerja/ HariRp70,000.00
4Tukang Bongkar/ HariRp75,000.00
5Persentase Kenaikan Upah1.42
1Alat ready mix/ m3Rp50,000.00
Harga Borongan
HARGA BORONGAN PEKERJAAN
NoItem PekerjaanSatuanHarga Per SatuanHarga Upah
1Pekerjaan Atap Genteng Metal Star RoofM2Rp200,000.00
2Pekerjaan Atap Genteng FencyM2Rp250,000.00
3Pekerjaan Atap Genteng MonierM2Rp415,000.00
Microsoft: Microsoft:350.000 (19-2-2013)
4Lisplank GRC t= 9mm, l= 250 mmM'Rp48,500.00
5Pekerjaan Plafond GybsumM2Rp90,000.00
THOSIBA: THOSIBA:75.000 (19-2-2013)
6Pekerjaan Plafond trap LaserM2Rp20,000.00
7Pekerjaan Listrika. Titik Lampu
(Panasonic)TitikRp150,000.00
THOSIBA: THOSIBA:140.000 (19-2-2013)b. Stop Kontak
(Panasonic)TitikRp150,000.00
THOSIBA: THOSIBA:140.000 (19-2-2013)c. Instalasi AC
(Panasonic)TitikRp215,000.00d. Socket Telepon Standard Telkom
(Panasonic)TitikRp140,000.00e. Socket Jaringan Televisi
(Panasonic)TitikRp140,000.00f. Pemasangan Exhouse
FanTitikRp100,000.00g. Pasang Lampu Hias
TerasTitikRp180,000.00Rp2,840.00h. Inst. Air Panas ( EX Wavin
Tigris 1/2" )TitikRp800,000.00
8Pekerjaan Kaca Jendelaa. Kaca Jendela Polos 5 mmM2Rp134,550.00b. Kaca Jendela Polos 3 mmM2
9Pekerjaan Kaca GrafierM2
10Pekerjaan Pancanga. BahanM1Rp136,000.00b. Mobilisasi (Upah)UnitRp2,500,000.00
11Railing :a. Railing TanggaM1Rp390,000.00
Microsoft: Microsoft:370.000 (19-2-2013)b. Railing
BalkonM1Rp370,000.00
12Pekerjaan Pembersihan AkhirUnitRp284,000.00
HSP (Aksesoris)HSP AKSESORISPekerjaan Pintu Dan Jendela :NoPekerjaanBahanUpahTotal
1Kozen Kayu Kulim 5/105,000,000.00408,250.00Rp5,408,250.00
2Daun Pintu Panel (82 x 210) Meranti Campur550,000.0081,650.00Rp631,650.00
3Daun Pintu Panel (82 x 240) Meranti Campur650,000.0081,650.00Rp731,650.00
4Daun Pintu Kaca Rangka Kayu650,000.0062,054.00Rp712,054.00
5Daun Pintu KM/WC ( Pintu Fiber )290,000.0081,650.00Rp371,650.00
6Daun Jendela Kayu + Ventilasi (Kayu Balam) + kaca260,000.0048,990.00Rp308,990.00
Pekerjaan Alat Gantung Dan Kunci :NoPekerjaanBahanUpahTotal
1Pasang Kunci Tanam 2 Slaag (Belucci, NBEP)127,500.0016,330.00Rp143,830.00
2Pasang Engsel Pintu 4" (Siver Sar)23,000.001,633.00Rp24,633.00
3Pasang Engsel Jendela 3" (Fuji Taco)7,000.001,633.00Rp8,633.00
4Pasang Grendel Jendela 3" (Beluci)5,000.001,633.00Rp6,633.00
5Pasang Hak Angin Jendela BOIYA10,000.001,633.00Rp11,633.00
6Pasang Tarikan Jendela (Romaco)4,500.001,633.00Rp6,133.00
Pekerjaan Sanitair :NoPekerjaanBahanUpahTotal
1Pasang Kloset Duduk (American Standard, Granada 3000 CST, GR61CAxxK)1,432,250.00481,735.00Rp1,913,985.00
2Pasang Kloset Duduk (Toto Euro CW 660 J Putih) 1,840,000.00481,735.00Rp2,321,735.00
3Pasang Kloset Jongkok (American Standard, Rapi Ex, WAR2C4DXX)179,350.0081,650.00Rp261,000.00
6Wastafel (Studio 3000, ST31LAxxK)543,500.00
Microsoft windows: Microsoft windows:westafel = 296.000kran flo =
75.000s. fleksibel = 15.000167,382.50Rp710,882.50
7Wastafel (Toto LW 861 CJ Putih)1,387,750.00
THOSIBA: THOSIBA:Wastafel= 1.287.750Kran Vio= 75.000S. Fleksibel=
25.000167,382.50Rp1,555,132.50
8Pekerjaan Pasang Bak Air Sudut210,000.00261,280.00Rp471,280.00
10Pekerjaan Pasang Floor Drain27,500.002,449.50Rp29,949.50
11Pekerjaan Pasang Kran Air27,500.008,165.00Rp35,665.00
12Kran Air 1/2" (Wasser TL 010)109,000.008,165.00Rp117,165.00
13Pekerjaan Pasang Kran Air Leher Angsa45,000.008,165.00Rp53,165.00
14Kran Leher Angsa u/ Bak Cuci Piring (Wasser TL 040)215,000.008,165.00Rp223,165.00
15Instalasi Air Bersih 1/2" (SPI)3,631.58
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%4,899.00Rp8,530.58
16Instalasi Air Kotor WC Limbah padat PVC 3"
(SPI)29,777.74
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%13,064.00Rp42,841.74
17Instalasi Air Kotor Limbah cair PVC 2.5" (SPI)22,001.32
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%9,798.00Rp31,799.32
18Instalasi Air Hujan Canopy PVC 1" (SPI)7,061.40
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%9,798.00Rp16,859.40
19Instalasi Air Kotor PVC 1 1/2" (SPI)11,015.79
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%9,798.00Rp20,813.79
20Instalasi Air Bersih PVC 3/4" (SPI)4,934.11
Microsoft Windows: Microsoft Windows:Perlengkapan 15
%9,798.00Rp14,732.11
21Shower Mixer & Hand Shower (Toto TX 432
SDZ)864,000.00
THOSIBA: THOSIBA:hand shower = 80.000Kran Cabang=
64.000122,688.00Rp986,688.00
22Tank Fiber 1000Ltr1,120,000.00159,040.00Rp1,279,040.00
23Gorong-gorong D 60 cm280,000.00120,700.00Rp400,700.00
24Cerocok Kayu Ubar 30,000.0024,850.00Rp54,850.00
25Roof Drain5,000.002,840.00Rp7,840.00
BataPASANGAN 1 : 4AsPanjangTinggiLuas KusenPas.
BataAci/PlesterCat Dinding CatylacCat Dinding Dulux WeathershieldA
17.54306030300.8843.527.047.04B 1341224240.540.59
Microsoft Windows: Microsoft Windows:sisa dr kaca pnjg lht
detai1.412.821.411.41C 11.2542.042.965.922.962.96D
1341224240.541.20.81.60.80.8E
11.254510106.254255025250.5842.324.644.64F
27.53.727.7555.527.7527.750.583.72.1464.2924.292G
20.483.71.7763.5523.552H 20.53.71.3
Microsoft Windows: Microsoft Windows:0.5 Lebar n tinggi 2.5 dr
tampak tp sisa ttp di trh lt1 wlpn denah tdk ad0.551.10.550.55I
213.73.77.43.73.763.73.5718.6337.2637.26J 20.53.71.853.71.851.85K
223.77.414.814.8L 26.53.724.0548.124.0524.050.93.73.336.666.661
1446.249.7619.529.769.762 1445.599710.400320.800610.400310.40033
1341.8910.1120.2220.224 1241.686.3212.6412.645
1347.8184.1828.3644.1824.1826 1241.638
Microsoft Windows: Microsoft Windows:sisa kaca pnjg 1.18 lht detail
kusen6.36212.7246.3626.3627 1345.646.3612.726.366.368
23.53.73.729.2318.469.239.239
24.53.73.642513.007526.01513.007513.007510 25.53.73.57
Microsoft Windows: Microsoft Windows:jndl kmr tdr2 dimasukin
lg16.7833.5633.5611 233.75.495.6111.225.615.6112 223.72.86
Microsoft Windows: Microsoft Windows:pnjg tp lht
detail4.549.084.544.5413 233.74.26.913.86.96.9Batu alam susun
sirih6.113Nat Garis Vertikal11.311.3Canopy Teras5.9135.913Canopy
balkon2.421.38Canopy Tangga8.8678.055Penebalan
dinding0.90.880.7922.00642.0064Penebalan dinding
JS2.932.93Penebalan dinding JS0.2950.295Penebalan dinding
JS0.30.3Penebalan dinding JS0.10.1Penebalan dinding
JS0.0790.079Penebalan dinding JS0.0250.025Plat Depan t= 12
cm10.521610.5216Lisplank Beton t= 40 cm3.23.2Shaft
sanitasi8.258.25Shaft air hujan (3 pipa)8.258.25
62.6882296.5458662.0776360.9018293.2108
Kusen Aluminium HARGA PINTU DAN JENDELA ALUMUNIUM
NOKUSEN PINTU DAN JENDELAVOLUME JENDELA KACA MATI (M2)VOLUME
JENDELA SLIDING (M2)VOLUME JENDELA CASEMENT (M2)VOLUME PINTU KACA
SWING (M2)VOLUME PINTU KACA SLIDING (M2)VOLUME PINTU PANEL P1 80 x
245VOLUME PINTU PANEL P2 70 x 205VOLUME PINTU PANEL PJ1 80 x
245VOLUME PINTU PANEL PJ2 70 x 245 VOLUME KUSEN ALUMUNIUM (M1)HARGA
PER UNITHARGA DARI SUPPLIER PERMETER1Jendela Type J11.225
Microsoft Windows: Microsoft Windows:1 =
UNIT3.0625Rp2,021,250.001VOLUME JENDELA KACA MATI =Rp400,000.00
/M22Jendela Type J22.45
Microsoft Windows: Microsoft Windows:2=
UNIT6.125Rp4,042,500.002VOLUME JENDELA SLIDING =Rp400,000.00
/M23Jendela Type J33.24Rp1,620,000.003VOLUME JENDELA CASEMENT
=Rp500,000.00 /M24Jendela Type J41.085
Microsoft Windows: Microsoft Windows:1=
UNIT2.7125Rp1,790,250.004VOLUME PINTU SWING =Rp700,000.00
/M25Jendela Type J52.7125Rp1,356,250.005VOLUME PINTU SLIDING
=Rp400,000.00 /M26Jendela Type JS6.048Rp2,419,200.006VOLUME KUSEN
ALUMUNIUM =Rp100,000.00 /M7Jendela Type
JS12.64Rp1,056,000.007VOLUME PINTU P1 80 x 245 =Rp800,000.00
/BUAH8Jendela Type JS24.08Rp1,632,000.008VOLUME PINTU P2 70 x 210
=Rp750,000.00 /BUAH9Pintu Type P13.0017.70Rp4,170,000.009VOLUME
PINTU P3 70 x 245 =Rp800,000.00 /BUAH10Pintu Type
P22.0010.00Rp2,500,000.0010VOLUME PINTU P4 80 x 245 =Rp800,000.00
/BUAH11Pintu Type PB2.25Rp1,575,000.0012Pintu Type
PJ12.7133.06251.005.90Rp4,006,450.0013Pintu Type
PJ21.0852.71251.005.80Rp3,170,250.0014Boven Type
BV10.34Rp170,000.00
Microsoft Windows XP: Microsoft Windows XP:ditambah 40%15Boven Type
BV20.93Rp465,000.0021.32624.897539.4Rp31,994,150.00