Tanggal : 12 Februari 2010

PEMBANGUNAN RUMAH Lokasi : Ds. Donoterto, Turi

HARGA UPAH & BAHAN
1 LANTAI Owner : Mrs. Diantini

A. UPAH / TENAGA KERJA

NO TENAGA KERJA SATUAN UPAH /HARI

1 Tukang batu org/hr Rp 45,000.00

2 Tukang kayu org/hr Rp 45,000.00

3 Tukang besi org/hr Rp 45,000.00

4 Tukang gali org/hr Rp 45,000.00

5 Tukang cat org/hr Rp 45,000.00

6 Kepala tukang batu org/hr Rp 47,000.00

7 Kepala tukang kayu org/hr Rp 47,000.00

8 Kepala tukang besi org/hr Rp 47,000.00

9 Kepala tukang cat org/hr Rp 47,000.00

10 Pekerja org/hr Rp 35,000.00

11 Mandor org/hr Rp 40,000.00

B. BAHAN / MATERIAL

NO BAHAN SATUAN HARGA SATUAN

1 Pasir urug m3 Rp 75,000.00

2 Pasir pasang m 3
Rp 65,000.00

3 Koral beton m3 Rp 60,000.00

4 Split 2/3 m 3
Rp 150,000.00

5 Batu belah 15/20 cm m3 Rp 98,000.00

6 Semen (PC) kg Rp 1,000.00

7 Kapur kg Rp 800.00

8 Semen warna kg Rp 6,000.00

9 Kayu 5/7 m3 Rp 500,000.00

10 Kayu papan 3/20 m 3

Rp 250,000.00

11 Kayu terentang m3 Rp 1,000,000.00

12 Minyak bekisting lt Rp 5,500.00

13 Besi beton kg Rp 9,000.00

14 Keramik Lantai Roman G452241 45X45 ds Rp 66,950.00

15 Keramik Lantai Roman G452243 45X45 ds Rp 66,950.00

16 Keramik List Roman Twinkle 40 ds Rp 35,000.00

17 Keramik Dinding Roman W 40206 20X40 ds Rp 59,600.00

18 Keramik Dinding Roman W 40401 20X40 ds Rp 59,600.00

19 Keramik Lantai KM Roman G223002 20X20 ds Rp 54,700.00

20 Plint Keramik 10x40 bh Rp 3,750.00

21 Cat Tembok MAXILATE kg Rp 10,500.00

22 Cat Plafond MAXILITE kg Rp 9,700.00

DAFTAR UPAH DAN BAHAN ----- | 1

NO BAHAN SATUAN HARGA SATUAN

23 Gypsumboard 9 mm lbr Rp 65,000.00

24 Rangka Metalfuring m2 Rp 15,000.00

25 Pipa PVC WAVIN AW 1/2" m' Rp 3,437.00

26 Pipa PVC WAVIN AW 3/4" m' Rp 6,500.00

27 Pipa PVC WAVIN AW 1" m' Rp 6,450.00

28 Pipa PVC WAVIN AW 4" m' Rp 46,475.00

29 Pipa PVC WAVIN AW 3" m' Rp 28,050.00

30 Pintu 1 90/210 bh Rp 1,483,812.00

31 Pintu 2 120/210 bh Rp 1,236,492.00

32 Pintu 3 70/210 bh Rp 1,294,812.00

33 Pintu 5 100/210 bh Rp 1,548,612.00

34 Pintu Masuk 100/210 + Var 35/210 bh Rp 2,305,368.00

35 Boven Light 40/60 bh Rp 268,920.00

36 Jendela 1 60/110 bh Rp 538,812.00

37 Jendela 2 60/110 bh Rp 924,372.00

38 Jendela 2a 60/120 bh Rp 579,852.00

39 Jendela 3 180/110 bh Rp 1,058,400.00

40 Jendela 4 60/210 bh Rp 699,732.00

41 Jendela 5 60/110 bh Rp 538,812.00

42 Jendela kaca full bh Rp 9,000,000.00

43 Kran air wastafel bh Rp 300,000.00

44 Kran air wastafel kecil bh Rp 150,000.00

45 Kran air bathtube bh Rp 700,000.00

46 Bathtube bh Rp 2,500,000.00

47 Shower bh Rp 3,000,000.00

48 Wastafel utama bh Rp 1,000,000.00

49 Wastafel bh Rp 600,000.00

50 Floor Drain bh Rp 50,500.00

51 Kawat beton kg Rp 12,500.00

52 Bata merah 5X11X22 bh Rp 475.00

53 Bubungan genteng baja m' Rp 65,200.00

54 Genteng m 2
Rp 87,220.00

55 Paku 2 "- 5" kg Rp 8,000.00

56 Paku Sekrup kg Rp 12,000.00

57 Skafolding unit Rp 25,000.00

58 Kloset duduk KM utama bh Rp 1,500,000.00

59 Kloset duduk KM tamu bh Rp 1,000,000.00

60 Pompa Shimitzu bh Rp 350,000.00

61 Beton ready mix f'c = 22,5 Mpa m3 Rp 582,700.00

62 Water heather bh Rp 9,000,000.00

DAFTAR UPAH DAN BAHAN ----- | 2

 PEMBANGUNAN RUMAH DAN TOKO No :
ANALISA HARGA SATUAN
1 LANTAI Tanggal :
Lokasi : Ds. Donoterto
Owner : Mrs. Diantini

A
PEKERJAAN PERSIAPAN
1 m' Pengukuran dan pemasangan bouwplank
0.014 m3 kayu 5/7 @. Rp. 550,000.00 = Rp. 7,700.00
0.020 kg Paku biasa 2"-5" @. Rp. 9,500.00 = Rp. 190.00
0.008 m3 kayu papan 3/20 @. Rp. - = Rp. - = Rp. 7,890.00
0.100 org/hr Tukang kayu @. Rp. 45,000.00 = Rp. 4,500.00
0.010 org/hr Kepala tukang kayu @. Rp. 47,000.00 = Rp. 470.00
0.100 org/hr Pekerja @. Rp. 35,000.00 = Rp. 3,500.00
0.005 org/hr Mandor @. Rp. 40,000.00 = Rp. 200.00 = Rp. 8,670.00
Jumlah = Rp. 16,560.00
Jasa 8% = Rp. 1,324.80
Dibulatkan = Rp. 17,884.80

1 m3 galian tanah biasa sedalam 1 meter

0.000 org/hr Tukang gali @. Rp. 35,000.00 = Rp. -
0.000 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. -
0.400 org/hr Pekerja @. Rp. 35,000.00 = Rp. 14,000.00
0.040 org/hr Mandor @. Rp. 40,000.00 = Rp. 1,600.00 = Rp. 15,600.00
Jumlah = Rp. 15,600.00
Jasa 8% = Rp. 1,248.00
Dibulatkan = Rp. 16,848.00

1 m3 Urugan kembali
0.000 org/hr Tukang gali @. Rp. 35,000.00 = Rp. 0
0.000 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. 0
0.192 org/hr Pekerja @. Rp. 35,000.00 = Rp. 6,720.00
0.019 org/hr Mandor @. Rp. 40,000.00 = Rp. 760.00 = Rp. 7,480.00
Jumlah = Rp. 7,480.00
Jasa 8% = Rp. 598.40
Dibulatkan = Rp. 8,078.40

1 m3 Urugan pasir 10 cm
1.200 m3 Pasir urug @. Rp. 70,000.00 = Rp. 84,000.00 = Rp. 100,800.00
0.000 org/hr Tukang @. Rp. 45,000.00 = Rp. -
0.000 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. -
0.300 org/hr Pekerja @. Rp. 35,000.00 = Rp. 10,500.00
0.010 org/hr Mandor @. Rp. 40,000.00 = Rp. 400.00 = Rp. 10,900.00
Jumlah = Rp. 111,700.00
Jasa 8% = Rp. 8,936.00
Dibulatkan = Rp. 120,636.00

D
PEKERJAAN PASANGAN DAN PLESTERAN

1 m3 Pasang pondasi batu kali , 1 Pc : 8 ps

1.100 m3 Batu belah 15/20 cm @. Rp. 98,000.00 = Rp. 107,800.00
91.000 kg Semen Portland @. Rp. 1,000.00 = Rp. 91,000.00
0.561 m3 Pasir pasang @. Rp. 75,000.00 = Rp. 42,075.00 240,875.00
0.600 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 27,000.00
0.060 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 2,820.00
1.500 org/hr Pekerja @. Rp. 35,000.00 = Rp. 52,500.00
0.075 org/hr Mandor @. Rp. 40,000.00 = Rp. 3,000.00 = Rp. 85,320.00
Jumlah = Rp. 326,195.00
Jasa 8% = Rp. 26,095.60
Dibulatkan = Rp. 352,290.60

1 m2 Pasangan bata merah tebal 1/2 bata ,1 Pc : 8 Ps : 3 Kp

70.000 bh Bata merah 5x11x22 cm @. Rp. 450.00 = Rp. 31,500.00 = Rp.
0.180 kg Kapur @. Rp. 800.00 = Rp. 144.00 = Rp.
6.500 kg Semen Portland @. Rp. 1,200.00 = Rp. 7,800.00 = Rp.
Analisa Harga Satuan__3
 0.050 m3 Pasir pasang @. Rp. 85,000.00 = Rp. 4,250.00 = Rp. 43,694.00
0.100 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 4,500.00 = Rp.
0.010 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 470.00 = Rp.
0.320 org/hr Pekerja @. Rp. 35,000.00 = Rp. 11,200.00 = Rp.
0.015 org/hr Mandor @. Rp. 40,000.00 = Rp. 600.00 = Rp. 16,770.00
Jumlah = Rp. 60,464.00
Jasa 8% = Rp. 4,837.12
Dibulatkan = Rp. 65,301.12

Analisa 1 m' Sponengan

0.360 kg Semen PC 50kg @. Rp. 1,000.00 = Rp. 360.00
0.001 M3 Pasir pasang @. Rp. 85,000.00 = Rp. 76.50 = Rp. 436.50
0.030 org/hr Tukang Batu @. Rp. 45,000.00 = Rp. 1,350.00
0.003 org/hr Kepala Tukang Batu @. Rp. 47,000.00 = Rp. 141.00
0.090 org/hr Pekerja @. Rp. 35,000.00 = Rp. 3,150.00
0.005 org/hr Mandor @. Rp. 40,000.00 = Rp. 180.00 = Rp. 4,821.00
Jumlah = Rp. 5,257.50
Jasa 8% = Rp. 420.60
Jumlah = Rp. 5,678.10

1 m2 Plesteran beton 1 Pc : 4 Ps ,tebal 15 mm

5.200 kg Semen portland @. Rp. 1,000.00 = Rp. 5,200.00
0.020 m3 Pasir pasang @. Rp. 75,000.00 = Rp. 1,500.00 = Rp. 6,700.00
0.150 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 6,750.00
0.015 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 705.00
0.200 org/hr Pekerja @. Rp. 35,000.00 = Rp. 7,000.00
0.010 org/hr Mandor @. Rp. 40,000.00 = Rp. 400.00 = Rp. 14,855.00
Jumlah = Rp. 21,555.00
Jasa 8% = Rp. 1,724.40
Jumlah = Rp. 23,279.40

F
PEKERJAAN BETON
Mengerjakan 1 Kg Besi
1.050 kg Besi beton (polos/ulir) @. Rp. 12,800.00 = Rp. 13,440.00 = Rp.
0.015 kg Kawat beton @. Rp. 12,500.00 = Rp. 187.50 = Rp. 13,627.50
Jasa 8% = Rp. 33,680.00
Jumlah = Rp. 454,680.00

Mengerjakan 1 m3 Beton Ready F'c 22.5Mpa

1.000 ls Alat Bantu Pompa @. Rp. 11,000.00 = Rp. 11,000.000
1.000 m3 Beton Ready Mix F'c 22.5 MPa @. Rp. 460,000.00 = Rp. 460,000.000 = Rp. 471,000.00
1.575 org/hr Pekerja @. Rp. 35,000.00 = Rp. 55,125.000
0.150 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 6,750.000
0.015 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 705.000
0.150 org/hr Mandor @. Rp. 40,000.00 = Rp. 6,000.000 = Rp. 68,580.00
Jumlah = Rp. 539,580.00
Jasa 8% = Rp. 43,166.40
Jumlah = Rp. 582,746.40

Mengerjakan 1 m3 Beton Footplate F1

1.000 m3 Beton Ready Mix F'c 22.5 MPa @. Rp. 539,580.00 = Rp. 539,580.000
4.636 m2 Begesting @. Rp. 97,000.00 = Rp. 449,689.847
73.089 kg Besi beton @. Rp. 10,000.00 = Rp. 730,893.581 1,720,163.43
Jumlah = Rp. 1,720,163.43
Jasa 8% = Rp. 137,613.07
Dibulatkan = Rp. 1,857,776.50

1 m3 Membuat kolom beton bertulang (150 kg besi + bekisting) (balok)

0.320 m3 Kayu terentang @. Rp. 1,000,000.00 = Rp. 320,000.00
3.200 kg Paku biasa 2'-5" @. Rp. 8,000.00 = Rp. 25,600.00
1.600 Lt Minyak bekisting @. Rp. 5,000.00 = Rp. 8,000.00
150.000 kg Besi beton polos @. Rp. 10,500.00 = Rp. 1,575,000.00
2.250 kg Kawat beton @. Rp. 12,500.00 = Rp. 28,125.00
323.000 kg Semen portland @. Rp. 1,100.00 = Rp. 355,300.00
0.520 m3 Pasir beton @. Rp. 75,000.00 = Rp. 39,000.00
0.780 m3 koral beton @. Rp. 60,000.00 = Rp. 46,800.00
0.120 m3 Kayu borneo balok @. Rp. 1,000,000.00 = Rp. 120,000.00
2.800 Lbr Plywood 9 mm @. Rp. 101,000.00 = Rp. 282,800.00

Analisa Harga Satuan__4

 32.000 Btg Dolken o-8-10/4 @. Rp. 8,000.00 = Rp. 256,000.00 = Rp. 3,056,625.00
1.050 org/hr Tukang besi @. Rp. 45,000.00 = Rp. 47,250.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00
2.800 org/hr Tukang kayu @. Rp. 45,000.00 = Rp. 126,000.00
0.420 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. 19,740.00
5.800 org/hr Pekerja @. Rp. 35,000.00 = Rp. 203,000.00
0.185 org/hr Mandor @. Rp. 40,000.00 = Rp. 7,400.00 = Rp. 419,140.00
Jumlah = Rp. 3,475,765.00
Jasa 8% = Rp. 278,061.20
Dibulatkan = Rp. 3,753,826.20

1 m3 Membuat kolom paktis dan balok lateu (11 x 11 ) cm (kolom praktis dan balok lateu )
0.200 m3 Kayu terentang @. Rp. 1,000,000.00 = Rp. 200,000.00
1.500 kg Paku biasa 2'-5" @. Rp. 8,000.00 = Rp. 12,000.00
0.400 Minyak Begisting @. Rp. 6,000.00 = Rp. 2,400.00
150.000 kg Besi beton polos @. Rp. 10,000.00 = Rp. 1,500,000.00
0.450 kg Kawat Bendrat @. Rp. 12,500.00 = Rp. 5,625.00
323.000 kg Semen portland @. Rp. 1,000.00 = Rp. 323,000.00
0.520 m3 Pasir beton @. Rp. 85,000.00 = Rp. 44,200.00
0.780 m3 koral beton @. Rp. 69,000.00 = Rp. 53,820.00 = Rp. 2,141,045.00
0.020 org/hr Tukang besi @. Rp. 45,000.00 = Rp. 900.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00
1.560 org/hr Tukang kayu @. Rp. 45,000.00 = Rp. 70,200.00
0.331 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. 15,557.00
4.850 org/hr Pekerja @. Rp. 35,000.00 = Rp. 169,750.00
0.170 org/hr Mandor @. Rp. 40,000.00 = Rp. 6,800.00 = Rp. 278,957.00
Jumlah = Rp. 2,420,002.00
Jasa 8% = Rp. 193,600.16
Dibulatkan = Rp. 2,613,602.16

1 m3 Membuat sloof beton bertulang (200 kg besi + bekisting) (sloof)

0.270 m3 Kayu terentang @. Rp. 1,000,000.00 = Rp. 270,000.00
2.000 kg Paku biasa 2'-5" @. Rp. 10,000.00 = Rp. 20,000.00
0.600 Lt Minyak bekisting @. Rp. 6,000.00 = Rp. 3,600.00
200.000 kg Besi beton polos @. Rp. 9,500.00 = Rp. 1,900,000.00
3.000 kg Kawat beton @. Rp. 12,500.00 = Rp. 37,500.00
323.000 kg Semen portland @. Rp. 1,000.00 = Rp. 323,000.00
0.520 m3 Pasir beton @. Rp. 70,000.00 = Rp. 36,400.00
0.780 m3 koral beton @. Rp. 60,000.00 = Rp. 46,800.00 = Rp. 2,637,300.00
1.050 org/hr Tukang besi @. Rp. 45,000.00 = Rp. 47,250.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00
1.040 org/hr Tukang kayu @. Rp. 40,000.00 = Rp. 41,600.00
0.245 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. 11,515.00
3.900 org/hr Pekerja @. Rp. 35,000.00 = Rp. 136,500.00
0.165 org/hr Mandor @. Rp. 40,000.00 = Rp. 6,600.00 = Rp. 259,215.00
Jumlah = Rp. 2,896,515.00
Jasa 8% = Rp. 231,721.20
Dibulatkan = Rp. 3,128,236.20

1 M2 pasang lantai keramik 45x 45 cm

1.000 m2 Ubin keramik 45 x 45 cm @. Rp. 66,950.00 = Rp. 66,950.00
4.080 kg Semen portland @. Rp. 1,000.00 = Rp. 4,080.00
0.009 m3 Pasir pasang @. Rp. 75,000.00 = Rp. 675.00
0.040 kg Semen warna @. Rp. 6,000.00 = Rp. 240.00 = Rp. 71,945.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00
0.035 org/hr Kepala tukang @. Rp. 47,000.00 = Rp. 1,645.00
0.520 org/hr Pekerja @. Rp. 35,000.00 = Rp. 18,200.00
0.030 org/hr Mandor @. Rp. 40,000.00 = Rp. 1,200.00 = Rp. 36,795.00
Jumlah = Rp. 108,740.00
Jasa 8% = Rp. 8,699.20
Dibulatkan = Rp. 117,439.20

1 M2 pasang lantai keramik 30x 30 cm

1.000 m2 Keramik 30 x 30 cm @. Rp. 50,000.00 = Rp. 50,000.00
4.080 kg Semen portland @. Rp. 1,000.00 = Rp. 4,080.00
0.042 m3 Pasir pasang @. Rp. 65,000.00 = Rp. 2,730.00
0.040 kg Semen warna @. Rp. 6,000.00 = Rp. 240.00 = Rp. 57,050.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00

Analisa Harga Satuan__5

 0.035 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 1,645.00
0.520 org/hr Pekerja @. Rp. 35,000.00 = Rp. 18,200.00
0.030 org/hr Mandor @. Rp. 40,000.00 = Rp. 1,200.00 = Rp. 36,795.00
Jumlah = Rp. 93,845.00
Jasa 8% = Rp. 7,507.60
Dibulatkan = Rp. 101,352.60

1 M2 pasang dinding keramik KMU 20x 40 cm

1.000 m2 Keramik 20 x 40 cm @. Rp. 59,600.00 = Rp. 59,600.00
3.080 kg Semen portland @. Rp. 1,200.00 = Rp. 3,696.00
0.032 m3 Pasir pasang @. Rp. 75,000.00 = Rp. 2,400.00
0.040 kg Semen warna @. Rp. 6,000.00 = Rp. 240.00 = Rp. 65,936.00
0.350 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 15,750.00
0.035 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 1,645.00
0.520 org/hr Pekerja @. Rp. 35,000.00 = Rp. 18,200.00
0.030 org/hr Mandor @. Rp. 40,000.00 = Rp. 1,200.00 = Rp. 36,795.00
Jumlah = Rp. 102,731.00
Jasa 8% = Rp. 8,218.48
Dibulatkan = Rp. 110,949.48

H
PEKERJAAN LANGIT-LANGIT
1 m2 Langit-langit gypsum board, tebal 9 mm
0.364 Lbr Gypsum board (120 x 240 x 9 )mm @. Rp. 48,600.00 = Rp. 17,690.40
1.000 m2 Rangka Metafuring @. Rp. 35,000.00 = Rp. 35,000.00
0.110 kg Paku sekrup @. Rp. 12,000.00 = Rp. 1,320.00 = Rp. 54,010.40
0.050 org/hr Tukang kayu @. Rp. 45,000.00 = Rp. 2,250.00
0.005 org/hr Kepala tukang kayu @. Rp. 47,000.00 = Rp. 235.00
0.100 org/hr Pekerja @. Rp. 35,000.00 = Rp. 3,500.00
0.005 org/hr Mandor @. Rp. 40,000.00 = Rp. 200.00 = Rp. 6,185.00
Jumlah = Rp. 60,195.40
Jasa 8% = Rp. 4,815.63
Dibulatkan = Rp. 65,011.03

Memasang 1 m' pipa PVC tipe AW diameter 1/2"

1.200 m' Pipa PVC @. Rp. 5,000.00 = Rp. 6,000.00 = Rp. 6,000.00
Perlengkapan
0.060 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 2,700.00
0.006 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 282.00
0.036 org/hr Pekerja @. Rp. 35,000.00 = Rp. 1,260.00
0.002 org/hr Mandor @. Rp. 40,000.00 = Rp. 72.00 = Rp. 4,314.00
Jumlah = Rp. 10,314.00
Jasa 8% = Rp. 825.12
Dibulatkan = Rp. 11,139.12

Memasang 1 m' pipa PVC tipe AW diameter 3/4"

1.200 m' Pipa PVC @. Rp. 6,500.00 = Rp. 7,800.00
Perlengkapan @. Rp. = Rp. - = Rp. 7,800.00
0.060 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 2,700.00
0.006 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 282.00
0.036 org/hr Pekerja @. Rp. 35,000.00 = Rp. 1,260.00
0.002 org/hr Mandor @. Rp. 40,000.00 = Rp. 72.00 = Rp. 4,314.00
Jumlah = Rp. 12,114.00
Jasa 8% = Rp. 969.12
Dibulatkan = Rp. 13,083.12

Memasang 1 m' pipa PVC tipe AW diameter 4"

1.200 m' Pipa PVC @. Rp. 49,000.00 = Rp. 58,800.00
Perlengkapan @. Rp. = Rp. - = Rp. 58,800.00
0.135 org/hr Tukang batu @. Rp. 45,000.00 = Rp. 6,075.00
0.014 org/hr Kepala tukang batu @. Rp. 47,000.00 = Rp. 634.50
0.081 org/hr Pekerja @. Rp. 35,000.00 = Rp. 2,835.00
0.004 org/hr Mandor @. Rp. 40,000.00 = Rp. 164.00 = Rp. 9,708.50
Jumlah = Rp. 68,508.50
Jasa 8% = Rp. 5,480.68
Dibulatkan = Rp. 73,989.18

Analisa Harga Satuan__6

 PEMBANGUNAN RUMAH Tanggal : 12 Februari 2010
1 LANTAI R A B Lokasi : Ds. Donoterto, Turi
RENCANA ANGGARAN BIAYA Owner : Mrs. Diantini

HARGA
NO. URAIAN PEKERJAAN VOL SAT JUMLAH SUB JUMLAH
SATUAN

LANTAI 01

A PEKERJAAN PERSIAPAN
1 Ijin mendirikan bangunan 1.000 ls Rp 2,000,000.00 Rp 2,000,000.00
2 Pembongkaran dan pembersihan 1.000 ls Rp 5,500,000.00 Rp 5,500,000.00
3 Uizet dan bouwplank 149.500 m' Rp 17,885.00 Rp 2,673,807.50 Rp 10,173,807.500

B PEKERJAAN GALIAN URUGAN

1 Galian tanah pondasi footplate F1 80/80 34.848 m3 Rp 16,848.00 Rp 587,119.10
2 Galian tanah pondasi footplate F2 100/100 48.400 m3 Rp 16,848.00 Rp 815,443.20
3 Galian pondasi batu kali 86.100 m3 Rp 16,848.00 Rp 1,450,612.80
4 Urugan pasir 10 cm bawah footplate F1 2.880 m3 Rp 120,636.00 Rp 347,431.68
5 Urugan pasir 10 cm bawah footplate F2 4.000 m3 Rp 120,636.00 Rp 482,544.00
6 Urugan pasir 10 cm bawah pondasi batu kali 6.950 m3 Rp 120,636.00 Rp 838,420.20
7 Urugan tanah kembali footplate F1 31.770 m3 Rp 8,078.00 Rp 256,638.06
8 Urugan tanah kembali footplate F2 42.200 m3 Rp 8,078.00 Rp 340,891.60
9 Urugan tanah kembali pondasi batu kali 17.390 m3 Rp 8,078.00 Rp 140,476.42 Rp 5,259,577.064

C PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan pondasi batu kali 1 pc : 8 ps 69.930 m3 Rp 352,290.00 Rp 24,635,639.70
2 Pasangan dinding bata 289.260 m2 Rp 65,301.12 Rp 18,889,001.97
3 Pasangan bata trasram KM/WC 43.400 m2 Rp 62,000.00 Rp 2,690,800.00
4 Pasangan bata trasram 30 cm 8.400 m2 Rp 62,000.00 Rp 520,800.00
5 Plesteran dan acian bata 775.130 m2 Rp 23,295.40 Rp 18,056,963.40
6 Sponengan sudut 439.430 m' Rp 5,678.10 Rp 2,495,127.48 Rp 67,288,332.556

D PEKERJAAN BETON
1 Lantai kerja t = 10 pondasi footplate 1.800 m3 Rp 1,229,941.80 Rp 2,213,895.24
2 Sloof 20/20 5.980 m3 Rp 3,128,236.20 Rp 18,706,852.48
3 Ring 15/20 4.485 m3 Rp 3,007,978.20 Rp 13,490,782.23
4 Kolom utama 20/20 2.333 m3 Rp 3,753,826.20 Rp 8,756,925.76
5 Kolom praktis 11/11 1.019 m3 Rp 2,613,602.16 Rp 2,662,476.52
6 Balok lateu 11/11 0.798 m3 Rp 2,613,602.16 Rp 2,085,654.52
7 Cor Footplate F1 Beton Fc' 22.5 Mpa 1.368 m3 Rp 1,857,776.50 Rp 2,541,438.25
8 Cor Footplate F2 Beton Fc' 22.5 Mpa 3.000 m3 Rp 1,857,776.50 Rp 5,573,329.50
9 Cor plat lantai t = 12 cm 22.680 m3 Rp 582,746.40 Rp 13,216,688.35 Rp 69,248,042.850

E PEKERJAAN LANTAI
1 Keramik lantai 45X45 115.000 m2 Rp 117,439.20 Rp 13,505,508.00
2 Keramik lantai 45X45 kamar tidur 45.750 m2 Rp 117,439.20 Rp 5,372,843.40
3 Keramik teras 30 X 30 11.500 m2 Rp 101,352.60 Rp 1,165,554.90
4 Keramik plin 10X40 100.090 m' Rp 17,099.64 Rp 1,711,502.97
5 Keramik list KM 28.000 m' Rp 14,835.96 Rp 415,406.88
6 Keramik lantai kamar mandi 20X20 16.750 m2 Rp 104,306.40 Rp 1,747,132.20
7 Keramik dinding 20X40 KM/WC t = 1,6 m ( utama ) 17.600 m2 Rp 110,949.48 Rp 1,952,710.85
8 Keramik dinding 20X40 KM/WC t = 1,6 m ( anak +tamu ) 27.200 m2 Rp 110,949.48 Rp 3,017,825.86 Rp 28,888,485.052

F PEKERJAAN PLAFOND
1 Pemasangan Plafond gypsum 9 mm metalfuring 189.000 m2 Rp 65,011.03 Rp 12,287,084.67
2 Mainhole plafond 1.000 unt Rp 150,000.00 Rp 150,000.00
3 List Profil Gypsum C 10 203.000 m' Rp 14,990.40 Rp 3,043,051.20 Rp 15,480,135.870

G PEKERJAAN PINTU JENDELA

1 Pintu tipe P1 90/210 5.000 unit Rp 1,483,812.00 Rp 7,419,060.00
2 Pintu tipe P2 120/210 1.000 unit Rp 1,236,492.00 Rp 1,236,492.00
3 Pintu tipe P3 70/210 3.000 unit Rp 1,294,812.00 Rp 3,884,436.00
4 Pintu P5 100/210 kaca 1.000 unit Rp 1,548,612.00 Rp 1,548,612.00
5 PM 100/210 Var 35/210 1.000 unit Rp 2,305,368.00 Rp 2,305,368.00
6 Boven 40/60 2.000 unit Rp 268,920.00 Rp 537,840.00
7 Jendela tipe J1 60/110 2.000 unit Rp 538,812.00 Rp 1,077,624.00
8 Jendela tipe J2 120/160 2.000 unit Rp 924,372.00 Rp 1,848,744.00
9 Jendela J2a 60/120 1.000 unit Rp 579,852.00 Rp 579,852.00
10 Jendela tipe J3 180/160 3.000 unit Rp 1,058,400.00 Rp 3,175,200.00
11 Jendela tipe J4 60/210 2.000 unit Rp 699,732.00 Rp 1,399,464.00
12 Jendela tipe J5 60/110 1.000 unit Rp 538,812.00 Rp 538,812.00
13 Jendela Kaca Full 1.000 unit Rp 9,000,000.00 Rp 9,000,000.00 Rp 34,551,504.000

H PEKERJAAN CAT-CATAN
1 Cat dinding Interior by Catylac 378.058 m2 Rp 10,499.87 Rp 3,969,559.85
2 Cat dinding Exterior by Catylac 123.000 m2 Rp 10,499.87 Rp 1,291,484.01
3 Cat Plafon Maxilite 189.000 m2 Rp 9,702.83 Rp 1,833,834.87
4 Waterproofing 111.900 m2 Rp 16,500.00 Rp 1,846,350.00 Rp 8,941,228.732

I PEKERJAAN PENGGANTUNG DAN PENGUNCI

1 Dudukan tower air 1.000 ls Rp 450,000.00 Rp 450,000.00 Rp 450,000.000

J PEKERJAAN ELEKTRIKAL
1 Instalasi Titik Lampu 31.000 ttk Rp 105,000.00 Rp 3,255,000.00
2 Instalasi Stop Kontak 25.000 ttk Rp 105,000.00 Rp 2,625,000.00
3 Instalasi Stop kontak AC 2.000 ttk Rp 105,000.00 Rp 210,000.00
4 Lampu Downlight SL 15 W 31.000 bh Rp 70,000.00 Rp 2,170,000.00
5 Saklar Dobel BROCO GRACIO 4.000 bh Rp 37,500.00 Rp 150,000.00
Rencana Anggaran Biaya__ 7
 HARGA
NO. URAIAN PEKERJAAN VOL SAT JUMLAH SUB JUMLAH
SATUAN
6 Saklar Singel BROCO GRACIO 12.000 bh Rp 37,500.00 Rp 450,000.00
7 Pasang PLN 1.000 ls Rp 3,500,000.00 Rp 3,500,000.00
8 Panel SDP Komplit (include MCB) 1.000 unt Rp 2,756,000.00 Rp 2,756,000.00 Rp 15,116,000.000

K PEKERJAAN MECANICAL
I Sanitasi air bersih
1 Kran air wastafel 2.000 bh Rp 300,000.00 Rp 600,000.00
2 Kran air wastafel kecil 1.000 bh Rp 150,000.00 Rp 150,000.00
3 Kran air bathtube 1.000 bh Rp 700,000.00 Rp 700,000.00
4 Bathtube 1.000 bh Rp 2,500,000.00 Rp 2,500,000.00
5 Shower 2.000 bh Rp 3,000,000.00 Rp 6,000,000.00
6 Wastafel KMU 1.000 bh Rp 1,000,000.00 Rp 1,000,000.00
7 Wastafel KMA 1.000 bh Rp 600,000.00 Rp 600,000.00
8 Wastafel KM tamu 1.000 bh Rp 350,000.00 Rp 350,000.00
9 Armatur wastafel 3.000 bh Rp 200,000.00 Rp 600,000.00
10 Pipa distribusi PVC AW dia 1" 8.000 m' Rp 15,700.00 Rp 125,600.00
11 Pipa distribusi PVC AW dia 3/4" 63.000 m' Rp 13,000.00 Rp 819,000.00
12 Pipa distribusi PVC AW dia 1/2" 12.000 m' Rp 11,200.00 Rp 134,400.00
13 Pipa kuras PVC AW dia 1" 10.000 m' Rp 15,700.00 Rp 157,000.00
14 Aksesoris ( fitting, elbow, knee ) 2.000 ls Rp 150,000.00 Rp 300,000.00
15 Pompa Shimitzu 2.000 bh Rp 350,000.00 Rp 700,000.00
16 Water heather 1.000 bh Rp 9,000,000.00 Rp 9,000,000.00 Rp 23,736,000.000

II Sanitasi Air Bekas

1 Floordrain ALINCO 2.000 bh Rp 50,500.00 Rp 101,000.00
2 Pipa PVC AW dia 3" 20.000 m' Rp 49,400.00 Rp 988,000.00
3 Aksesoris ( fitting, elbow, knee ) 1.000 ls Rp 250,000.00 Rp 250,000.00
4 Bak kontrol air bekas 1.000 unit Rp 300,150.00 Rp 300,150.00
5 Sumur peresapan air bekas 3.000 unit Rp 850,000.00 Rp 2,550,000.00 Rp 4,189,150.000

III Sanitasi Air Kotor

1 Closet duduk KM utama 2.000 bh Rp 1,500,000.00 Rp 3,000,000.00
2 Closet duduk KM tamu 1.000 bh Rp 1,000,000.00 Rp 1,000,000.00
3 Pipa PVC AW dia 4" 16.000 m' Rp 74,000.00 Rp 1,184,000.00
4 Aksesoris ( fitting, elbow, knee ) 1.000 ls Rp 150,000.00 Rp 150,000.00
5 Bak kontrol air kotor 1.000 unit Rp 300,150.00 Rp 300,150.00
6 Septictank 2.000 unit Rp 900,000.00 Rp 1,800,000.00 Rp 7,434,150.000

IV Sanitasi Air Hujan

1 Pipa PVC AW dia 3" 20.000 m' Rp 49,400.00 Rp 988,000.00
2 Aksesoris ( fitting, elbow, knee ) 1.000 ls Rp 250,000.00 Rp 250,000.00
3 Saluran air hujan keliling 25.000 m' Rp 30,000.00 Rp 750,000.00 Rp 1,988,000.000

L PEKERJAAN ATAP
1 Rangka atap 300.220 m2 Rp 155,000.00 Rp 46,534,100.00
2 Genteng 300.220 m2 Rp 87,220.00 Rp 26,185,188.40
3 Bubungan 77.000 m' Rp 65,200.00 Rp 5,020,400.00 Rp 77,739,688.400

TOTAL BIAYA Rp 370,484,102.025

PEMBULATAN Rp 370,484,000.000

Rencana Anggaran Biaya__ 8

 HARGA KERAMI
No. Uraian Before Harga
1 Keramik lantai Ukuran 40 X 40 All Rp 50,000.00

Total
2 Keramik lantai KM Ukuran 30 X 30 KMU, KMA Rp 40,000.00
Ukuran 20 X 20 KMT Rp 30,000.00

Total
3 Keramik dinding KM Ukuran 25 X 33 KMU, KMA Rp 45,000.00
Ukuran 20 X 25 KMT Rp 35,000.00

Total
4 Keramik plin Ukuran 10 X 40 Rp 17,236.00
Total
5 Keramik list KM Rp -
Total Rp -

Total Before

Selisih harga Rp 4,763,732.27

HARGA KERAMIK
Total After Harga
Rp 16,769,571.00 Ukuran 45 X 45 Rp 66,950.00
Ukuran 45 X 45 Rp 66,950.00
Ukuran 33,33 X 33,33 Teras Belakang Rp 63,700.00
Teras Depan
Rp 16,769,571.00
Rp 1,226,898.75 Ukuran 20 X 20 KMU Rp 56,260.00
Rp 235,287.00 Ukuran 20 X 20 KMA Rp 56,260.00
Ukuran 20 X 20 KMT Rp 56,260.00
Rp 1,462,185.75
Rp 3,228,960.00 Ukuran 20 X 40 KMU Rp 61,200.00
Rp 938,884.80 Ukuran 20 X 40 KMA Rp 61,200.00
Ukuran 20 X 25 KMT Rp -
Rp 4,167,844.80
Rp 1,725,151.24 Ukuran 10 X 40 Rp 17,236.00
Rp 1,725,151.24
Rp - Ukuran 5,5 X 40 Rp 35,000.00
Rp -

Rp 24,124,752.79 After
 Total
Rp 5,958,550.00
Rp 4,954,300.00
Rp 573,300.00

Rp 11,486,150.00
Rp 506,340.00
Rp 393,820.00
Rp 225,040.00
Rp 1,125,200.00
Rp 550,800.00
Rp 1,713,600.00

Rp 2,264,400.00
Rp 1,725,151.00
Rp 1,725,151.00
Rp 415,406.88
Rp 415,406.88

Rp 28,888,485.06
 PEMBANGUNAN RUMAH Tanggal : 12 Januari 2010
1 LANTAI REKAPITULASI Lokasi : Ds. Donoterto, Turi
Owner : Mrs. Diantini

NO. URAIAN PEKERJAAN SUB JUMLAH JUMLAH TOTAL

A PEKERJAAN PERSIAPAN Rp 10,173,807.50

B PEKERJAAN GALIAN URUGAN Rp 5,259,577.06
C PEKERJAAN PASANGAN DAN PLESTERAN Rp 67,288,332.56
D PEKERJAAN BETON Rp 69,248,042.85
E PEKERJAAN LANTAI Rp 28,888,485.05
F PEKERJAAN PLAFOND Rp 15,480,135.87
G PEKERJAAN PINTU JENDELA Rp 34,551,504.00
H PEKERJAAN CAT-CATAN Rp 8,941,228.73
I PEKERJAAN PENGGANTUNG DAN PENGUNCI Rp 450,000.00
J PEKERJAAN ELEKTRIKAL Rp 15,116,000.00
K PEKERJAAN MECHANICAL Rp 37,347,300.00
L PEKERJAAN ATAP Rp 77,739,688.40
TOTAL BIAYA LANTAI 1 + PPN 8 % Rp 370,484,102.02 Rp 342,126,354.98
PPN 8 % Rp 28,357,747.04
TOTAL BIAYA Rp 370,484,102.02
DIBULATKAN Rp 370,484,000.00
TERBILANG : Tiga Ratus Tujuh Puluh Juta Empat Ratus Delapan Puluh Empat Ribu Rupiah

Yogyakarta, 12 Februari 2010

Owner Perencana

Mrs. Diantini

Mengetahui,
PT. SWENIRA

Ira Nurmalina Ratri

Direktur Utama
 HARGA
NO. URAIAN PEKERJAAN VOL SAT JUMLAH
SATUAN

GARASI

A PEKERJAAN PERSIAPAN
1 Ijin mendirikan bangunan 1.000 ls Rp - Rp -
2 Pembongkaran dan pembersihan 1.000 ls Rp - Rp -
3 Papan nama proyek 1.000 ls Rp - Rp -
4 Uizet dan bouwplank 14.500 m' Rp 17,900.00 Rp 259,550.00

B PEKERJAAN GALIAN URUGAN

3 Galian pondasi batu kali 17.545 m3 Rp 16,848.00 Rp 295,598.16
6 Urugan pasir 10 cm bawah pondasi batu kali 1.450 m3
Rp 128,500.00 Rp 186,325.00
9 Urugan tanah kembali pondasi batu kali 8.755 m3 Rp 8,100.00 Rp 70,911.45

C PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan pondasi batu kali 1 pc : 8 ps 7.176 m3 Rp 378,100.00 Rp 2,713,056.55
2 Pasangan dinding bata 40.600 m2
Rp 68,200.00 Rp 2,768,920.00
3 Plesteran dan acian bata 81.200 m2
Rp 24,700.00 Rp 2,005,640.00
4 Sponengan sudut 25.400 m' Rp 6,900.00 Rp 175,260.00

D PEKERJAAN BETON
2 Sloof 20/20 0.580 m3 Rp 3,099,400.00 Rp 1,797,652.00
4 Ring 15/20 0.435 m3 Rp 3,099,400.00 Rp 1,348,239.00
6 Kolom praktis 15/15 0.072 m3 Rp 2,513,600.00 Rp 180,979.20
10 Cor plat lantai t = 10 cm 2.100 m2
Rp 582,000.00 Rp 1,222,200.00
% SUB JUMLAH

2.127%
1.876%
0.125%
0.177% Rp 259,550.000

0.108%
0.027%
0.016% Rp 552,834.610

0.343%

Rp 7,662,876.550

0.751%
0.451%
0.056%
Rp 3,326,870.200

Rp 11,802,131.360
 Uraian Pekerjaan Tukang Material
A. PEKERJAAN PERSIAPAN
1. IMB Rp - Rp 1,840,000.00
2. Pembongkaran dan pembersihan Rp - Rp 5,060,000.00
1. Uizet dan bouwplank Rp 1,296,165.00 Rp 1,179,555.00
Rp 1,296,165.00 Rp 8,079,555.00
B. PEKERJAAN GALIAN DAN URUGAN
1. Galian F1 Rp 543,628.80 Rp -
2. Galian F2 Rp 755,040.00 Rp -
3. Galian pondasi batu kali Rp 1,343,160.00 Rp -
4. Urugan pasir F1 Rp 31,392.00 Rp 290,304.00
5. Urugan pasir F2 Rp 43,600.00 Rp 403,200.00
6. Urugan pasir batu kali Rp 75,755.00 Rp 700,560.00
7. Urug tanah F1 Rp 237,639.60 Rp -
8. Urug tanah F2 Rp 315,656.00 Rp -
9. Urug tanah pondasi batu kali Rp 130,077.20 Rp -
Rp 3,475,948.60 Rp 1,394,064.00
C. PEKERJAAN PAS. DAN PLESTERAN
1. Pas. Pondasi batu kali Rp 5,966,427.60 Rp 16,844,388.75
2. Pas. Dinding bata Rp 4,850,890.20 Rp 12,638,926.44
3. Pas. Bata trasam KM Rp 679,036.40 Rp 1,796,499.60
4. Pas. Bata trasam 30 cm Rp 131,426.40 Rp 347,709.60
5. Plesteran Rp 11,514,556.15 Rp 5,193,371.00
6. Sponengan Rp 2,118,492.03 Rp 191,811.20
Rp 25,260,828.78 Rp 37,012,706.59
D. PEKERJAAN BETON
1. Lantai kerja Rp 229,311.00 Rp 1,820,592.00
2. Sloof 20/20 Rp 1,550,105.70 Rp 15,771,054.00
3. Ring 15/20 Rp 1,154,730.53 Rp 11,336,734.50
4. Kolom utama 20/20 Rp 977,853.62 Rp 7,131,106.13
5. Kolom praktis 11/11 Rp 284,257.18 Rp 2,181,724.86
6. Balok lateu 11/11 Rp 222,607.69 Rp 1,708,553.91
7. Cor F1 Rp 93,817.44 Rp 2,259,366.13
8. Cor F2 Rp 205,740.00 Rp 4,954,750.28
9. Cor plat lantai Rp 1,555,394.40 Rp 10,682,280.00
Rp 6,273,817.55 Rp 57,846,161.81
E. PEKERJAAN LANTAI
1. Keramik lantai 45 X 45 Rp 4,231,425.00 Rp 8,273,675.00
2. Keramik lantai KT 45 x 45 Rp 1,683,371.25 Rp 3,291,483.75
3. Keramik teras 30 X 30 Rp 423,142.50 Rp 656,075.00
4. Keramik plin 10 X 40 Rp 371,433.99 Rp 1,213,290.98
5. Keramik list KM Rp 103,908.00 Rp 280,728.00
6. Keramik lantai KM 20 X 20 Rp 616,316.25 Rp 1,001,398.75
7. Keramik dinding KMU Rp 647,592.00 Rp 1,160,473.60
8. Keramik dinding KMA + KMT Rp 1,000,824.00 Rp 1,793,459.20
Rp 9,078,012.99 Rp 17,670,584.28
F. PEKERJAAN PLAFON
1. Pemasangan plafon gypsum Rp 1,168,965.00 Rp 10,207,965.60
2. Mainhole plafon Rp - Rp 138,000.00
3. List profil gypsum Rp 933,800.00 Rp 1,883,840.00
Rp 2,102,765.00 Rp 12,229,805.60
G. PEKERJAAN PINTU & JENDELA
1. P1 Rp - Rp 6,869,500.00
2. P2 Rp - Rp 1,144,900.00
3. P3 Rp - Rp 3,596,700.00
4. P5 Rp - Rp 1,433,900.00
5. PM Rp - Rp 2,134,600.00
6. BV Rp - Rp 498,000.00
7. J1 Rp - Rp 997,800.00
8. J2 Rp - Rp 1,711,800.00
9. J2a Rp - Rp 536,900.00
10. J3 Rp - Rp 2,940,000.00
11. J4 Rp - Rp 1,295,800.00
12. J5 Rp - Rp 498,900.00
13. Jendela kaca Rp - Rp 8,280,000.00
Rp - Rp 31,938,800.00
H. PEKERJAAN CAT-CATAN
1. Cat dinding interior Rp 1,486,183.80 Rp 2,189,333.88
2. Cat dinding exterior Rp 483,525.30 Rp 712,293.00
3. Cat plafon maxilite Rp 742,977.90 Rp 955,017.00
4. Waterproofing Rp - Rp 1,698,642.00
Rp 2,712,687.00 Rp 5,555,285.88
I. PEK PENGGANTUNG & PENGUNCI
1. Dudukan tower air Rp - Rp 414,000.00
Rp - Rp 414,000.00
J. PEKERJAAN ELEKTRIKAL
1. Instalasi titik lampu Rp - Rp 2,994,600.00
2. Instalasi stop kontak Rp - Rp 2,415,000.00
3. Instalasi stop kontak AC Rp - Rp 193,200.00
4. Lampu downlight SL 15 W Rp - Rp 1,996,400.00
5. Saklar Double BROCO GRACIO Rp - Rp 138,000.00
6. Saklar Single BROCO GRACIO Rp - Rp 414,000.00
7. Pasang PLN Rp - Rp 3,220,000.00
8. Panel SDP Komplit (include MCB) Rp - Rp 2,535,520.00
Rp - Rp 13,906,720.00
K. PEKERJAAN MECHANICAL
I. Sanitasi air bersih
1. Kran air wastafel Rp - Rp 552,000.00
2. Kran air wastafel kecil Rp - Rp 138,000.00
3. Kran air bathtube Rp - Rp 644,000.00
4. Bathtube Rp - Rp 2,300,000.00
5. Shower Rp - Rp 5,520,000.00
6. Wastafel KMU Rp - Rp 920,000.00
7. Wastafel KMA Rp - Rp 552,000.00
8. Wastafel KMT Rp - Rp 322,000.00
9. Armatur wastafel Rp - Rp 552,000.00
10. Pipa distribusi PWC AW dia 1" Rp - Rp 115,552.00
11. Pipa distribusi PWC AW dia 3/4" Rp - Rp 753,480.00
12. Pipa distribusi PWC AW dia 1/2" Rp - Rp 123,648.00
13. Pipa distribusi PWC 1" Rp - Rp 144,440.00
14. Aksesories (fitting, elbow, knee) Rp - Rp 276,000.00
15. Pompa shimitzu Rp - Rp 644,000.00
16. Water Heather Rp - Rp 8,280,000.00
Rp - Rp 21,837,120.00
II. Sanitasi air bekas
1. Floor drain ALINCO Rp - Rp 92,920.00
2. Pipa PVC AW dia 3" Rp - Rp 908,960.00
3. Aksesoris (fitting, elbow, knee) Rp - Rp 230,000.00
4. Bak kontrol air bekas Rp - Rp 276,138.00
5. Sumur peresapan air bekas Rp - Rp 2,346,000.00
Rp - Rp 3,854,018.00
III. Sanitasi air kotor
1. Closet duduk KMU Rp - Rp 2,760,000.00
2. Closet duduk KMT Rp - Rp 920,000.00
3. Pipa PVC AW dia 4" Rp - Rp 1,089,280.00
4. Aksesories (fitting, elbow, knee) Rp - Rp 138,000.00
5. Bak kontrol air kotor Rp - Rp 276,138.00
6. Septictank Rp - Rp 1,656,000.00
Rp - Rp 6,839,418.00
IV. Sanitasi air hujan
1. Pipa PVC AW dia 3" Rp - Rp 908,960.00
2. Aksesories (fitting, elbow, knee) Rp - Rp 230,000.00
3. Saluran air hujan keliling Rp - Rp 690,000.00
Rp - Rp 1,828,960.00
L. PEKERJAAN ATAP
1. Rangka atap Rp - Rp 42,811,372.00
2. Genteng Rp - Rp 24,090,373.33
3. Bubungan Rp - Rp 4,618,768.00
Rp - Rp 71,520,513.33

TOTAL Rp 50,200,224.92 Rp 291,927,712.16

 PPN 8 % Total

Rp 160,000.00
Rp 440,000.00
Rp 198,057.60
Rp 798,057.60 Rp 10,173,777.60

Rp 43,490.30
Rp 60,403.20
Rp 107,452.80
Rp 25,735.68
Rp 35,744.00
Rp 62,105.20
Rp 19,011.17
Rp 25,252.48
Rp 10,406.18
Rp 389,601.01 Rp 5,259,613.61

Rp 1,824,865.31
Rp 1,399,185.33
Rp 215,264.00
Rp 41,664.00
Rp 1,349,036.25
Rp 184,824.26
Rp 5,014,839.15 Rp 67,288,374.51

Rp 163,992.00
Rp 1,385,692.00
Rp 999,317.20
Rp 648,716.78
Rp 197,278.56
Rp 154,492.93
Rp 188,254.68
Rp 412,839.21
Rp 979,013.95
Rp 5,129,597.31 Rp 69,249,576.67

Rp 1,000,408.00
Rp 397,988.40
Rp 86,337.40
Rp 126,778.00
Rp 30,770.88
Rp 129,417.20
Rp 144,645.25
Rp 223,542.66
Rp 2,139,887.78 Rp 28,888,485.05

Rp 910,154.07
Rp 12,000.00
Rp 225,411.20
Rp 1,147,565.27 Rp 15,480,135.87
Rp 549,560.00
Rp 91,592.00
Rp 287,736.00
Rp 114,712.00
Rp 170,768.00
Rp 39,840.00
Rp 79,824.00
Rp 136,944.00
Rp 42,952.00
Rp 235,200.00
Rp 103,664.00
Rp 39,912.00
Rp 720,000.00
Rp 2,612,704.00 Rp 34,551,504.00

Rp 294,042.17
Rp 95,665.71
Rp 135,839.97
Rp 147,708.00
Rp 673,255.85 Rp 8,941,228.73

Rp 36,000.00
Rp 36,000.00 Rp 450,000.00

Rp 260,400.00
Rp 210,000.00
Rp 16,800.00
Rp 173,600.00
Rp 12,000.00
Rp 36,000.00
Rp 280,000.00
Rp 220,480.00
Rp 1,209,280.00 Rp 15,116,000.00

Rp 48,000.00
Rp 12,000.00
Rp 56,000.00
Rp 200,000.00
Rp 480,000.00
Rp 80,000.00
Rp 48,000.00
Rp 28,000.00
Rp 48,000.00
Rp 10,048.00
Rp 65,520.00
Rp 10,752.00
Rp 12,560.00
Rp 24,000.00
Rp 56,000.00
Rp 720,000.00
Rp 1,898,880.00 Rp 23,736,000.00
Rp 8,080.00
Rp 79,040.00
Rp 20,000.00
Rp 24,012.00
Rp 204,000.00
Rp 335,132.00 Rp 4,189,150.00

Rp 240,000.00
Rp 80,000.00
Rp 94,720.00
Rp 12,000.00
Rp 24,012.00
Rp 144,000.00
Rp 594,732.00 Rp 7,434,150.00

Rp 79,040.00
Rp 20,000.00
Rp 60,000.00
Rp 159,040.00 Rp 1,988,000.00

Rp 3,722,728.00
Rp 2,094,815.07
Rp 401,632.00
Rp 6,219,175.07 Rp 77,739,688.40

Rp 28,357,747.04 Rp 370,485,684.12
 HARGA SATUAN BAHAN / MATERIAL

NO BAHAN HARGA

1 Keramik lantai 45X45 Rp 66,950.00

2 Keramik teras 30X30 Rp 50,000.00

3 Keramik plin 10X40 Rp 35,000.00

4 Keramik list KM Rp 35,000.00

5 Keramik lantai KM 20X20 Rp 54,700.00

6 Keramik dinding KM/WC 20X40 Rp 59,600.00

7 Pintu tipe P1 90/120

a. Kusen Rp 315,000.00

b. Door panel Rp 823,000.00

c. EK 4" x 3" x 2.5 Rp 54,600.00

d. Handle pintu Rp 128,800.00

e. Lock case Rp 52,500.00

8 Pintu tipe P2 120/210

a. Kusen Rp 333,000.00

b. Door panel Rp 576,000.00

c. EK 4" x 3" x 2.5 Rp 54,600.00

d. Handle pintu Rp 128,800.00

e. Lock case Rp 52,500.00

9 Pintu tipe P3 70/210

a. Kusen Rp 304,000.00

b. Door panel Rp 659,000.00

c. EK 4" x 3" x 2.5 Rp 54,600.00

d. Handle pintu Rp 128,800.00

e. Lock case Rp 52,500.00

10 Pintu tipe P5 100/210

a. Kusen Rp 292,000.00

b. Door panel Rp 906,000.00

c. EK 4" x 3" x 2.5 Rp 54,600.00

d. Handle pintu Rp 128,800.00

e. Lock case Rp 52,500.00

11 Pintu tipe PM 100/210 Var 35/210

 a. Kusen Rp 467,000.00

b. Door panel Rp 906,000.00

c. Variasi kaca Rp 322,000.00

d. EK 4" x 3" x 2.5 Rp 54,600.00

e. Handle pintu Rp 262,500.00

f. Lock Rp 17,500.00

g. Lock case Rp 105,000.00

12 Boven light

a. Kusen Rp 129,000.00

b. Boven panel Rp 120,000.00

13 Jendela tipe J1 60/110

a. Kusen Rp 210,000.00

b. Window panel Rp 235,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

d. Window lock Rp 11,900.00

14 Jendela tipe J2 120/160

a. Kusen Rp 456,500.00

b. Window panel Rp 340,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

d. Window lock Rp 11,900.00

15 Jendela tipe J2a 60/120

a. Kusen Rp 234,000.00

b. Window panel Rp 270,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

d. Window lock Rp 11,900.00

16 Jendela tipe J3 180/160

a. Kusen Rp 579,828.00

b. Window panel Rp 340,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

d. Window lock Rp 11,900.00

17 Jendela tipe J4 60/210

a. Kusen Rp 339,000.00

b. Window panel Rp 255,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

 d. Window lock Rp 11,900.00

18 Jendela tipe J5 60/110

a. Kusen Rp 210,000.00

b. Window panel Rp 235,000.00

c. EK 3" x 2.5" x 2 Rp 42,000.00

d. Window lock Rp 11,900.00

19 Jendela kaca full Rp 8,500,000.00

20 Cat dinding interior by catylac Rp 5,800.00

21 Cat dinding exterior by catylac Rp 5,800.00

22 Cat plafon maxilite Rp 5,000.00

23 Saklar double Broco Gracio Rp 30,500.00

24 Saklar single Broco Gracio Rp 30,500.00

25 Bathtube Rp 2,400,000.00

26 Shower Rp 2,400,000.00

27 Wastafel KMU Rp 950,000.00

28 Wastafel KMA Rp 550,000.00

29 Wastafel KMT Rp 300,000.00

30 Closet duduk KMU Rp 1,400,000.00

31 Closet duduk KMT Rp 900,000.00

32 Kran air wastafel Rp 300,000.00

33 Kran air wastafel kecil Rp 150,000.00

34 Kran air bathtube Rp 700,000.00

 HARGA
NO. URAIAN PEKERJAAN VOL SAT JUMLAH
SATUAN

A PEKERJAAN PERSIAPAN
1 Uitzet dan bouwplank 5.900 m' Rp 17,900.00 Rp 105,610.00

B PEKERJAAN GALIAN URUGAN

1 Galian pondasi batu kali 7.860 m3 Rp 16,848.00 Rp 132,425.28
2 Urugan pasir 10 cm bawah pondasi batu kali 0.650 m 3
Rp 120,636.00 Rp 78,413.40
3 Urugan tanah kembali pondasi batu kali 3.700 m 3
Rp 8,078.00 Rp 29,888.60

C PEKERJAAN PASANGAN DAN PLESTERAN

1 Pasangan pondasi batu kali 1 pc : 8 ps 3.510 m3 Rp 352,290.00 Rp 1,236,537.90
2 Pasangan dinding bata 25.280 m2 Rp 65,300.00 Rp 1,650,784.00
3 Plesteran dan acian bata 50.560 m 2
Rp 23,279.00 Rp 1,176,986.24
4 Sponengan sudut 24.700 m' Rp 5,678.00 Rp 140,246.60

D PEKERJAAN BETON
1 Sloof 20/20 0.260 m3 Rp 3,128,236.00 Rp 813,341.36
2 Ring 15/20 0.190 m 3
Rp 3,007,928.00 Rp 571,506.32
3 Kolom praktis 11/11 0.120 m3 Rp 2,613,600.00 Rp 313,632.00
4 Cor plat lantai t = 10 cm 0.900 m2 Rp 582,746.00 Rp 524,471.40

E PEKERJAAN KERAMIK
1 Keramik lantai 30X30 5.000 m2 Rp 90,600.00 Rp 453,000.00

F PEKERJAAN CAT-CATAN
1 Cat dinding by Catylac 50.560 m2 Rp 10,499.87 Rp 530,873.43

G PEKERJAAN PINTU DAN JENDELA

1 Pintu tipe P1 90/120 1.000 unit Rp 1,483,812.00 Rp 1,483,812.00
2 Boven 40/60 1.000 unit Rp 268,920.00 Rp 268,920.00

H PEKERJAAN ELEKTRIKAL
1 Instalasi titik lampu 1.000 titik Rp 105,000.00 Rp 105,000.00
2 Instalasi stop kontak 1.000 titik Rp 105,000.00 Rp 105,000.00
3 Lampu Downlight SL 15 W 1.000 bh Rp 70,000.00 Rp 70,000.00
4 Saklar Singel BROCO GRACIO 1.000 bh Rp 37,500.00 Rp 37,500.00

I PEKERJAAN MECHANICAL
1 Kran air 1.000 bh Rp 150,000.00 Rp 150,000.00
2 Closet jongkok 1.000 bh Rp 400,000.00 Rp 400,000.00
3 Bak mandi 1.000 bh Rp 475,000.00 Rp 475,000.00

J PEKERJAAN PLAFON
1 Pemasangan Plafond gypsum 9 mm metalfuring 5.000 m2 Rp 65,011.00 Rp 325,055.00
2 List profil gypsum 9.000 m' Rp 14,990.00 Rp 134,910.00
% SUB JUMLAH

0.177% Rp 105,610.000

0.108%
0.027%
0.016% Rp 240,727.280

0.343%

Rp 4,204,554.740

0.751%
0.451%
0.056%
Rp 2,222,951.080

Rp 453,000.000

Rp 530,873.427

Rp 1,752,732.000

Rp 317,500.00

Rp 1,025,000.000

Rp 459,965.000

Rp 11,312,913.527